Welltower Inc (WELL) Q1 2020 earnings call dated May 07, 2020
Corporate Participants:
Matthew Grant McQueen — Senior Vice President, General Counsel, Corporate Secretary
Thomas J. DeRosa — Chairman and Chief Executive Officer
Timothy G. McHugh — Executive Vice President and Chief Financial Offier
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Analysts:
Jonathan Hughes — Raymond James — Analyst
Steve Sakwa — Evercore ICI — Analyst
Vikram Malhotra — Morgan Stanley — Analyst
Michael Bilerman — Citi — Analyst
Rich Anderson — SMBC — Analyst
Todd Stender — Wells Fargo — Analyst
Michael Carroll — RBC Capital Markets — Analyst
Derek Johnston — Deutsche Bank — Analyst
Jordan Sadler — KeyBanc — Analyst
Nick Yulico — Scotiabank — Analyst
Lukas Hartwich — Green Street Advisors — Analyst
Tayo Okusanya — Mizuho — Analyst
Steven Valiquette — Barclays — Analyst
John Kim — BMO — Analyst
Presentation:
Operator
Thank you for standing by and welcome to the Q1 2020 Welltower Inc. Earnings Conference Call. [Operator Instructions]
Thank you. I would now like to hand the call over to Mr. Matt McQueen Senior Vice President and General Counsel. Please go ahead sir.
Matthew Grant McQueen — Senior Vice President, General Counsel, Corporate Secretary
Thank you Andrea and good morning. As a reminder certain statements made during this call may be deemed forward-looking statements in the meaning of the Private Securities Litigation Reform Act. Although Welltower believes any forward-looking statements are based on reasonable assumptions the company can give no assurances that its projected results will be attained. Factors that could cause actual results to differ materially from those in the forward-looking statements are detailed in the company’s filings with the SEC.
And with that I’ll hand the call over to Tom for his remarks. Tom?
Thomas J. DeRosa — Chairman and Chief Executive Officer
Thanks Matt. Good morning. I’d first like to say that I hope that you and your families are safe and healthy. I know many of us have been directly impacted by COVID-19 and all of us have been indirectly impacted in some way which is having an overwhelming effect in shaping everything we are experiencing during this extraordinary period.
Seniors with multiple chronic conditions who populate our senior housing property are vulnerable to any virus or infection and particularly affected by COVID-19. Historically our operators have implemented time-tested protocols for flu and inflection control that have proven to mitigate the impact of prior influenza outbreaks. However we now know that COVID-19 is not an influenza outbreak but has become a global pandemic. Further we have learned our society’s ability to slow the spread of COVID-19 rests solely with social distancing measures given the lack of vaccines or drug therapies. The high level of personal care delivered to senior living residents combined with the fact that COVID-19 can be spread by asymptomatic residents family members and care staff has resulted in many challenges for our operators.
As Shankh and Tim will describe our business had a strong start to the year but starting in mid-March data began to show that the growing impact of COVID-19 would make this performance not sustainable. In an effort to maintain transparency regarding our business we have issued regular updates which have provided context for declines in occupancy we started to see in late March that have continued through April.
Given the tremendous uncertainty we face from the business model build to own real estate that enables the health and wellness needs of vulnerable seniors to be met in residential settings this morning’s call will be more focused on steps we are taking to manage this uncertainty.
As Tim will discuss we acted quickly to bolster our liquidity position. We also took numerous steps to help support our senior housing operators health system post-acute care and medical office tenants through this unprecedented period. For example in March we started to source and distribute much needed personal protective equipment or PPE for many of our operators and tenants who could not access for example masks gloves gowns and testing kits. These efforts have helped our operators and tenants to better protect their staffs and residents. This is not what a REIT typically does. But extraordinary measures are often needed in extraordinary times like these.
We told you in March that we would use data to guide all decisions regarding our business. Therefore occupancy declines within our senior housing operating portfolio a continual increase in operator expenses due to staffing and the cost of PPE rent deferment requests from medical office tenants and the impacts of a sharp decline in elective surgeries combined contributed to our decision to withdraw our 2020 guidance on April 17. There is much outside of our control but we are taking steps to manage what is within our control.
After a successful program to reduce overall G&A spend over the past three years we believe we can lower G&A expenses this year by approximately $10 million to $15 million on an annualized basis by reducing compensation and noncompensation expenses. Additionally at this point we believe that it would not be prudent to pay 100% of our dividend until we have more clarity regarding our cash flow for the year. So we’ve decided to pay 70% of our pre-COVID dividend. This was also a data-driven decision but it was by no means an easy decision. But we believe this is in the best long-term interests of our shareholders.
Virtually overnight COVID-19 has meaningfully impacted our business and changed our near-term objectives. However we remain committed to our long-term strategy of being an important platform and real estate partner for constituents across the health care continuum to enable them to more effectively achieve the goals of value-based health care. Critical to our strategy is to focus on ensuring that the social determinants of health are met for all populations and especially for vulnerable populations like seniors. Since we began to shelter in place even the most resilient people have experienced challenges with basic social determinants such as sourcing groceries medication and isolation and loneliness. Residential care concepts like senior housing allow these much needed activities of daily living to be delivered in consistent supportive efficient and cost-effective ways. This is why we believe in the long-term viability of this business.
When COVID-19 is a bad memory we will still need to meet the health and wellness needs of a rapidly aging population and to reimagine and develop a more sustainable health care delivery infrastructure. That being said we believe we are taking the necessary steps to navigate this uncertain environment and withstand the volatility presented by this pandemic so that we can meet this mission.
And with that I will turn this over to Tim McHugh who will take us through the financials. Tim?
Timothy G. McHugh — Executive Vice President and Chief Financial Offier
Thank you Tom. My comments today will focus on our first quarter 2020 results. The early impact of COVID-19 and our tenants observed within the quarter and into April. And finally a capital activity and balance sheet update. As a reminder to everyone on the call Welltower removed all components of full year guidance in mid-April after reviewing our first month of financial results with the impact of COVID-19. We believe the extent of COVID-19’s impact on our portfolio will depend on many factors. We cannot accurately predict the future implications this pandemic will have in our business trends at this time. Although there is no assurance that we are currently experiencing peak impact as it pertains to both our business or the broader economy we are hopeful that we are moving through the period of peak uncertainty. And as that uncertainty diminishes we’ll be able to provide you more clarity on our outlook. Moving to the quarter Welltower reported normalized FFO of $1.02 per diluted share for the first quarter. These results included a total of $7 million or approximately $0.02 per diluted share of unanticipated property level costs in our senior housing operating portfolio associated with the COVID-19 pandemic. Welltower is elected to not normalize these COVID-related expenses from both FFO and same-store results. Now turning to our individual portfolio of components. First our Seniors Housing Triple-Net portfolio delivered 3% year-over-year same-store growth and both occupancy and EBITDAR coverages were flat on a sequential basis. As a reminder our Triple-Net lease portfolio operating stats reported a quarter in arrears. So these statistics reflect the trailing 12 months ending 12/31/2019 and therefore do not reflect any impact in COVID-19. We expect our Seniors Housing Triple-Net operators to experience similar headwinds as everyday operators during the second quarter. Next our long-term post-acute portfolio generated 2.6% year-over-year same-store growth. And EBITDAR coverage declined by three basis points sequentially.
On to health systems which is comprised of our joint venture with ProMedica. As indicated on last quarter’s call EBITDAR growth was strong in the fourth quarter in this portfolio and subsequently rent coverage improved eight basis points sequentially to 2.14x. Rent collection across our Triple-Net segments including seniors housing long-term post-acute and health systems was consistent with the historical collections in the first quarter. In April we have collected 97% of total rents due. Turning to medical office. Our outpatient medical portfolio had another consistent quarter delivering 2.1% same-store growth. Our rent collection was in line with historical norms in the first quarter and in April we collected or approved rent deferral on 95% of our rent due. Early on in the pandemic we are in active discussions with our tenants that were most impacted by the considerable slowdown in the facilities-based revenue streams most significantly elected procedures. We focused on providing 60-day deferrals spanning April and May and as a result of these discussions we’ve approved approximately 8% of our monthly rents for two-month deferral plans with payback periods within calendar year 2020. As of today we believe approximately 25% of these deferrals we brought current in the near term as tenants received financial support and see operations begin to open back up.
Lastly our Seniors Housing operating portfolio year-over-year same-store NOI declined 1.6% in the quarter. A stronger-than-expected first two months of the year were more than offset by the negative impact of COVID-19 on both March occupancy and expenses with approximately 5.2 million of unanticipated expenses occurring in the property level within our same-store pool. As a reminder we did not normalize COVID-related expenses out of our same-store metrics. Turning to April and as highlighted in our business update presentation released alongside our earnings last night we experienced an acceleration in the occupancy pressures that began in March as total portfolio occupancy fell 240 basis points in the month of April versus a 70 basis point decline in March driven primarily by a significant decrease in move-ins as outright admission bans became more common across our portfolio at the start of April. We expect these occupancy declines to continue throughout the second quarter with occupancy expected to decrease 500 to 600 basis points by June 30. We intend to continue our periodic updates throughout the second quarter to help investors and analysts better understand these trends. Before turning to the balance sheet I wanted to make one final point on same-store. As I alluded to last quarter and as shown in this morning’s 10-Q we have aligned our Q and K disclosures of same-store with our supplemental disclosures but the only difference is being the normalizations that we detail on Page 22 of our supplement consistent with historical disclosure practices.
Now on to the balance sheet and capital activity. I want to move through these highlights in two distinct sections. First our balance sheet focusing on both liquidity and leverage; and then capital spend as it pertains to investments developments capex corporate overhead and lastly our dividend. Starting with capital market activity. In early March we obtained commitments for a two-year unsecured term loan of $1 billion bearing interest at LIBOR plus 120 with the right to further upsize the borrowed amount by $200 million. We’ve closed on this loan on April 1 and the loan will be drawn in the second quarter. During the quarter we issued approximately two million shares via our DRIP and ATM forward programs at a weighted average price of $83.94 per share for estimated proceeds of $171 million. At the end of the quarter we settled these in all prior forward sale agreements totaling 6.8 million shares and average price of $86.48 per share for $588 million of gross proceeds. The settlement of these forwards this brings Welltower’s equity raise via DRIP and ATM since the start of 2019 to $1.7 billion at an average price of $80.64.
Following these activities and as of May 4 we have approximately $2.36 billion of capacity under our $3 billion unsecured revolving credit facility $1 billion of capacity under our undrawn term loan and cash and cash equivalents of $348 million totaling just over $3.7 billion of liquidity with no unsecured debt maturities until 2023. Turning to leverage. We ended the quarter at 5.93x net debt to adjusted EBITDA a 44 basis point sequential decrease from year-end. Although we expect EBITDA to experience more bearing in the coming quarters due to the impact of COVID-19 we believe our leverage position entering this challenging period as well as our liquidity position will allow us to endure this period of uncertainty. Moving to capital spend and starting with investments. In the first quarter we completed $398 million of acquisitions across four separate transactions at a blended yield of 5.6%. We have no further material acquisitions under contract for the remainder of 2020.
On the disposition front we completed $781 million of pro rata dispositions including $64 million related to a disposition of an unconsolidated equity investment during the quarter. We anticipate another $386 million of property sales during the remainder of the year including $121 million of sales and the final two tranches of our Invesco JV the first of which closed in April for $74 million. Moving to development we completed the $141 million of development spend in the quarter. We expect development spend of $463 million for the remainder of the year and then only $178 million of spend beyond 2020 to complete our current pipeline. The large majority of our development pipeline in the final stages of construction we continue to view these developments as excellent uses of capital and as a medium-term source of natural deleveraging as they begin to produce cash flow over the next 24 months. Turning to capital spend on our existing portfolio. We anticipate reducing our capex by approximately $90 million from our initial budget for 2020. This will be accomplished from a combination of tighter restrictions and project work during the pandemic deferred leasing capital on outpatient medical as leasing activity slows during the same period and also some delaying of larger capital projects across all asset types until we have more certainty around our outlook.
Now on to corporate overhead. I first want to start by acknowledging the incredible work done across our organization over the past two months. We’ve spent considerable time over the last four years focusing on lowering the run rate costs of managing our business on behalf of shareholders. Our core initiative in this pursuit has been the operational efficiencies gained through streamlining reporting systems. And although we certainly did not have this current pandemic in mind when we were designing these processes it has certainly paid off as our accounting FP&A tax and treasury teams amongst many others have done a tremendous job keeping our organization functioning at a very high level while working from home. On the corporate overhead front we’ve lowered our expectations for full year G&A to between $125 million to $130 million versus our prior guidance of $140 million. This reduction is being driven by expected reductions in management and incentive compensation reduction in travel expenses and new hires and a minimization of all discretionary corporate spend. Lastly as announced in last night’s earnings release we have decided to reduce our quarterly dividend to 70% of our pre-COVID quarterly dividend levels resulting in a $0.61 per share dividend declared last night.
Given the uncertainty surrounding the short and long-term impact of COVID-19 in our business and the broader economy as a whole we felt preserving liquidity by reducing our second quarter dividend to better match our near-term expectations of underlying cash flow was the most prudent way for us to maximize balance sheet stability as we navigate these unprecedented times. We expect to further evaluate our long-term dividend policy as the year progresses.
And with that I will hand the call over to Shankh.
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Thank you Tim and good morning everyone. I will comment on our operating environment and follow-up with our thoughts on capital allocation. When we last spoke with you on our Q4 earnings call we had a bullish outlook for the business with a sharp portfolio gaining strength our MOB portfolio retooled and executing on leasing and significant relationships with health systems were formed. In January and February we delivered results that were ahead of this bullish outlook. And then with a flip of a switch our business changed in March due to COVID-19.
If you pass through our Q1 sharp results you will notice that despite the impact of COVID-19 in March we still delivered a 3.6% same-store RevPAR growth for the quarter. That indicates to you how strong this year could have been if COVID-19 didn’t happen. But COVID-19 did happen. And there is no caution that our operating earnings will be considerably lower as a result. Densely populated coastal markets have consistently helped us to maintain strong pricing power in our shop business. Unfortunately many of these markets have also become hotspot for the virus.
On the positive side we are starting to see some relative stabilization in the Seattle area where pandemic has started. But on the other hand we’re seeing New York New Jersey getting hit hard with no sign of stabilization just yet.
There are three topics that are top of our minds as far as operations are concerned. Number one resident safety and employee safety. This is the highest priority for us and our operators. Tom discussed how swift actions we have taken on PPE side. Two labor. In the short term we’re experiencing elevated expense levels as Tim described though we are encouraged by the expanded labor pools interest in our business as seniors housing is one of the few industries that is hiring today. And three leasing velocity and occupancy. We have provided you the details of occupancy decline since COVID-19 breakout along the way through our business update. We lost approximately 70 basis points of occupancy in March 240 basis points occupancy in April in our total SHO portfolio. Occupancy will continue to drop until our operators lift admissions ban. It is challenging to predict exactly when that will take place.
I have discussed with you the details of our SHO portfolio construction and how portfolio’s diversity of location acuity price point etc. results in lack of a correlated growth amongst our different operators. We have tested these models again and again and sensitized for business cycles and even debt supercycles. However what we are faced with today is a once-in-a-century pandemic which has led to a perfect storm of an entire economy effectively sheltered in place and a virus that disproportionately affects our frail senior population.
The result is a closing of the front door of many of our communities across the portfolio. And with that our diversification benefit has been compromised. But we remain committed to our long-term strategy and portfolio construction.
On the asset side we cannot manage a portfolio for once-in-a-century black swan pandemic event that’s why we maintained meaningful financial flexibility on the other side of the balance sheet in terms of liquidity leverage debt maturity meaningful unused capacity of secured debt particularly those available from GSEs and CMHC should we get asset mix wrong at a given moment in time. And in this context let’s not forget seniors housing is also a form of housing and has broader access to debt capital than most other forms of real estate.
As we sit here today we see a wide range of outcome both with the pandemic and with the economy. The range of outcome has somewhat narrowed on both of these areas as infection curve has started to flatten and the Federal Reserve’s forceful intervention in late March has started the flow of credit again. The range of outcome still remains meaningfully wide and we will continue to maintain significant financial flexibility until we have further clarity.
As Tom and Tim discussed distributing out majority of our cash flow in this uncertain environment with a wide range of outcomes is not a prudent capital-allocation decision at this point in time. This retention of cash flow is obviously an extremely positive credit positive event in the near term but we also think it will turn out to be a very positive outcome for our continuing shareholders as it puts us another step closer towards playing offense and helps us avoid dilutive capital raises that we have observed coming out of the last cycle.
In the last two months which feels like a lifetime now all of our capital-allocation activities can be thought in two distinct mental models: short-term defense and long-term offense. Short-term defense. We acted swiftly to arrange term loan to bolster our liquidity settled our forward equity program completed many in-process dispositions and pivoted away from our acquisition outlook. All of these actions were done with a view to respond defensively in a short really short period of time. We are working with our operating partners to fine-tune our capex spending for rest of the year working through our leases with tenants across all three lines of our businesses and executing our long-term business plan with different operators in certain select assets where it’s appropriate. We’re also contemplating a number of development we’re also completing a number of development projects in 2020 which you know is the last year of our significant committed development spend. We’re not done with this work stream by any means but we made significant progress in this area of short-term defense.
Long-term offense. This work stream is now under progress but is by design behind the previous set of actions. We’re focused on our portfolio both in terms of refinancing and recapitalization and starting to contemplate what opportunities might emerge for us to deploy capital. Asset values have clearly come down from pre-COVID levels. We just don’t know to what extent yet.
As we highlighted in our earnings release last night a large seniors housing transaction that we discussed on our last call after the purchase and sale agreement was executed eventually did not close. The post-COVID world is more uncertain and we understand that people get cold feet. That near-term uncertainty has an impact on asset pricing. That is true for all the assets that we might be a buyer as well.
We have always been price-sensitive and will continue to be even more so going forward. We remain excited about the prospects of our industry with a great demographic tailwind especially in light of near-term supply which should decline substantially. Any incremental capital we deploy will be done after maintaining a sound balance sheet ample liquidity and a laser-focused attention on price with a margin of safety.
I would like to conclude by saying COVID-19 has created a very challenging backdrop for us. While we cannot control what happens to macro environment around us such as the pandemic we can control how we respond to it. You as our shareholders employ us as the managers of the business to make capital and resource-allocation decisions to create long-term value per share for continuing shareholders. We described the capital-allocation decisions we have taken so far and there are more to come.
I hope our actions to prudently allocate resources to further bolster our cash flow by reducing G&A a significant portion of which will come out of management compensation is a reflection of our alignment with you. This year has been a painful year for our shareholders and we are stepping in to share that pain with you. We ourselves are shareholders in the business and think of the stock we own as the ownership and partnership interest in the business that you all collectively own. We value this business on long-term occupancy cash flow and margin subject to a floor of replacement cost of the physical real estate not just to move around that gets valued and marked by marked every day by whoever wins the contest of exposure popularity or earnings prediction for the next quarter. Uncertain times are unsettling but they create opportunity to create significant value for our shareholders over the long term.
With that I’ll pass back the mic to Tom. Tom?
Thomas J. DeRosa — Chairman and Chief Executive Officer
Thanks Shankh. Before we open the line for questions I just would like to say that I’m very fortunate to work with such a team of talented and dedicated individuals who are coming together during the harshest of circumstances. All of you know it’s not easy to be working remotely and having a team that’s used to being together and work remotely. Yet the entire Welltower team has proven their commitment to our company’s goals and are playing a critical role in our long-term success and I could not be more appreciative of their efforts.
I’m happy to share with you this morning that our Board recently moved to recognize two of our most trusted leaders. As a result Shankh Mitra has been named Vice Chairman and Chief Operating Officer in addition to his role as Chief Investment Officer; and Tim McHugh has been named an Executive Vice President in addition to serving as Chief Financial Officer. Shank and Tim are being recognized for their intellect experience broad internal and external leadership and dedication to Welltower. I’m extremely grateful and proud to work shoulder to shoulder albeit virtually now with both of them every day as we navigate Welltower through a period of great uncertainty toward brighter days ahead.
So before we open for questions I’d just like to say that we ask that you please limit your question to one question. And if you have another question to please jump back in the queue because a number of analysts have asked that we they may have to jump off the call a bit early because of the number of companies reporting today. So I ask you to please adhere to that. And with that and we’ll stay on to answer all your questions.
So with that I’ll turn Andrea you can open up the line.
Questions and Answers:
Operator
[Operator Instructions] Your first question comes from the line of Jonathan Hughes with Raymond James.
Jonathan Hughes — Raymond James — Analyst
Hey, good morning. Thanks for taking the question. When I look at the SHO portfolio occupancy trends through May one and compare that to what you expect by end of June it seems like things are expected to be less worse in May and June. But then in the slide deck you say in a number of communities that move-in restrictions is expected to rise. Can you just clarify these seemingly conflicting statements and maybe give any commentary on occupancy or expense trajectory beyond June assuming the trends do match what you’re projecting for this month and next?
Thomas J. DeRosa — Chairman and Chief Executive Officer
Jonathan I’m going to have Shankh to answer that but it’s going to be it’s very hard for us to predict anything beyond the second quarter. But Shankh why don’t you jump in and give your thoughts?
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Yes so Jonathan we as you know that we are expecting 500 to 600 basis points of occupancy decline for the second quarter. And that should be seen with obviously coupled with the comment that’s right next to it about our comments on pricing. So obviously those two are interrelated and should be seen as together. But obviously the fact is right now majority of our communities almost half of it is completely shut down from new admissions’ perspective and others are relatively speaking behaving like they were shut down at least in the month of April. We’re starting to see billings or are at least starting to open up. Communities are starting to accept new residents or we’re having conversations with where our operators are telling us that they’re optimistic their buildings will start to open sometimes in May sometimes in June. But I want to remind you this is obviously a decision of our operators and it’s taken at the ground level community by community. So we’re telling you what we are hearing but if we knew exactly what will happen then we would not be taking the decision that we have taken with our dividend and with our guidance. So understand there is significant uncertainty. And as we know more we will as Tim said we will let you know more. But we’re telling you what we are hearing from our operating partners.
Operator
Your next question comes from the line of Steve Sakwa of Evercore ICI.
Steve Sakwa — Evercore ICI — Analyst
Hi, thanks, good morning. I just wanted to try to understand a little more the dividend reset and how the $0.61 was maybe arrived. I’m just trying to figure out if that’s tied to thinking about taxable net income in a specific way or how the SHO portfolio may trend and whether there could be maybe a true-up dividend at the end of the year to get you to taxable income or maybe even a further cut. I’m just trying to understand how the 30% was sort of arrived.
Timothy G. McHugh — Executive Vice President and Chief Financial Offier
Yes Steve this is Tim here. I’ll take that. So you’re correct in thinking through this from the dividend largely following taxable book income as part of kind of REIT rules. Our view is that I mean not our view our expectation is that taxable book income will largely follow profitability. So there shouldn’t be a large gap between what you see on the operating performance side and what ends up being kind of taxable income for the year. So you should think without getting too much into kind of how those two things might be slightly different within any given period you should view the dividend cut is just being more a review on our on the management team view of where short-term cash flow’s gone.
Operator
Your next question comes from the line of Vikram Malhotra of Morgan Stanley.
Vikram Malhotra — Morgan Stanley — Analyst
Thanks for taking the question. So I guess there’s a lot of uncertainty on the SHO side and I it’s tough to predict out more than the quarter. But can you maybe give us some color on how you’re viewing the Triple-Net portfolio? How underlying performance is relative to the SHO portfolio recently and the potential need there for restructurings?
Timothy G. McHugh — Executive Vice President and Chief Financial Offier
Yes Vikram Tim here again. I noted in my prepared remarks and what we what we’re how we’re kind of thinking about that is Triple-Net or RIDEA is the same business in a different financial structure right? And we’ve spent a lot of time talking about there being differences in our ability to control capex various reasons why how our businesses evolve as we’ve become an owner of RIDEA properties in larger part versus Triple-Net properties. But the underlying businesses are largely the same. And the day-to-day business that goes in those facilities is the same. So we expect the performance of assets within the Triple-Net to be very similar to the RIDEA. Obviously different according to different types of facilities different geographies etc. But our expectation is that the Triple-Net fundamentals very much follow the fundamentals from RIDEA side. And as we kind of think about that in terms of how that impacts financials I think the most conservative way to think about it is that long-term rents in any Triple-Net are going to follow the economics of the buildings. There’s a lot more complexity to forecasting that than there’s RIDEA where if we think about fundamentals and how they flow we’ll see that go one-for-one into our financials. And I’ll just say that we’ve been we mentioned rent collections in Seniors Housing Triple-Net to this point have been strong. And it continued to be even into May. And I think that we have not entered any deferral programs. We’ll continue to update the market as we kind of think through that. But there will be I think some difference between kind of how those rent checks come in and underlying EBITDAR for some period of time. And it probably matters on the duration of weakness and the extent of it to how if any restructures occur how and when they occur.
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Vikram I’ll add a couple of two more points to that just to give you some more color. First is our Triple-Net portfolio geographic obviously very different from obviously our SHO portfolio. And if you think about the biggest impact of where COVID happened is primarily coast to coast right? So a lot of other markets obviously not similarly hit. But that will be one source of differentiation.
The second source of differentiation as you know in the Triple-Net lease very simplistically speaking right your cost is relatively known to the landlord that you write a check and you collect every dollar of cash flow after that. So if you’re an operator and you have collected every dollar of cash flow above that you have intrinsically assumed that you have the risk both up and down. That is what the structure is. Now how we view some of these situations depending obviously on duration of the spending and the effect of the spending etc but how we’ll act will depend on what we think of you just as we did with the Triple-Net lease between Welltower and you how what is our thought on you as an operator? If you think that you’re a good operator in your market and this is a pretty unfortunate event that happened for one time then we’ll act one way. If you think that you are not a good operator and have never been a good operator or it’s not we don’t see eye to eye on how the business should go forward then it will be hard for us to tell you the upside is yours and downside is all our shareholders. That’s not how we think. And so it is going to be a much more nuanced answer that will be based on case by case. Your next question comes from the line of Michael Bilerman with Citi.
Michael Bilerman — Citi — Analyst
I don’t know if it was Tom or Shankh that you mentioned you don’t run your business for 100-year century type event. But I guess with the mindset of what has occurred do you think about portfolio diversification in terms of the level of senior housing assets that you have both within SHO as well as net lease as a percentage of the total especially as especially on the IL side and much less need based than your skilled or your higher acuity assets. And whether you’d want to pursue a more broadly diversified health care portfolio that’s more equal weighted across the number of different health care verticals and how does going through this experience even though it hasn’t happened since the 1918 Spanish Flu. Does it change your perspective of how you want to have your diversification by health care type?
Thomas J. DeRosa — Chairman and Chief Executive Officer
That’s a good question Michael. Let me start off. Look we still believe that because of the aging of the population and because of the needs of a population seniors who are going to be living longer we are still committed to models that bring those seniors together in settings that can better manage their needs whether they are less acute or more acute. So we while we are sitting at a moment in time that that is challenging that model we think we don’t think there’s a better alternatives longer-term than putting seniors in environments where you hear me talk about this a lot. Their social determinant needs can be met effectively and cost efficiently. At the same time we’re opportunistic we’re capital allocators and we look across all sectors of health care. I would say that prior to the last 2-plus months you saw us making progress with a number of our health system initiatives which would have started to bring in more diversification into our portfolio. Remember that the nation’s health systems are thinking very differently about where they will provide their services in the future what different settings outside of the hospital. And many of them are aligned with us about settings that where they can better deliver services to seniors. So we’re very much still committed to the senior business because we think it has the biggest impact on the future of health care. Shankh do you want to add anything to that?
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Yes. Michael a couple of more granular points. First is the Welltower’s portfolio is primarily a need based portfolio except I mean when I say U.S. our portfolio. Our U.S. and U.K. portfolio is primarily a need based portfolio. We have a couple of operating partners who are primarily independent living provider in the U.S. which we also think that in right markets with the right operator can be a very good business. But generally speaking our U.K. U.S. business our U.S. and U.K. business are need-based business. Our independent living exposure that you’re talking about is primarily a Canadian business. And we think that business is a very different business. We think that business is a housing alternative business and that will continue to do well. If you ask me today that where is the biggest opportunity as we see price aside you know that first thing we think about is price and we’re a buyer of everything at a price. Price aside all things being equal I think there is no other real estate asset class that I know of that has a better opportunity to create long-term value than senior housing. So price aside if you told me that I have $1 to invest where would I invest on all health care asset classes given what the returns are going to be where total return investors I fundamentally think that will be senior housing. So if anything our exposure we’d like to take it up not down. Now again that’s the price aside comment.
Operator
Our next question comes from the line of Rich Anderson with SMBC.
Rich Anderson — SMBC — Analyst
Hey, good morning. Thanks for the color on the commentary tough times, as we all know. My question is perhaps more big picture. I wonder if you would at least be open to the possibility of a fundamental change in the back end of this particularly senior housing into skilled nursing where social distancing may be here to stay in some form and how that might manifest itself in the business longer term. Shankh your comments about no better asset class and perhaps that will prove to be a very reasonable observation longer term. But will there be an incremental frictional vacancy within the four walls of these asset classes? And are you giving that any thought or is it just too soon to know if there will be some sort of fundamental changes. It’s hard to imagine we would go through all this and there’s not going to be some fundamental change to how these businesses operate at the back end of all of this.
Thomas J. DeRosa — Chairman and Chief Executive Officer
Yes that’s a fair question Rich. Look it’s hard for us to make predictions right now based on what we’ve been dealing with in the pandemic. Well I think that there will be fundamental changes in the service model and the asset positioning? Somewhat. I mean we were headed there particularly with technology companies. And I think there’s going to be more new technologies that will enter senior living buildings that will essentially create tremendous efficiencies and mitigate some of the risks that we’re seeing today due to an infection or a viral outbreak in buildings. I think it’s very early to say if social distancing is going to be the way of a future. I mean that’s a if that’s true if we’re going to live in a world where we have to stand six feet apart from each other I think every business is going to be challenged. And but I’m hopeful that’s not the future. I’m hopeful that we will get through this period and come back to the types of models that have been evolving to manage what is still one of the biggest demographic issues we’ve seen which is the aging of the population. And I also believe a health care system a health care delivery infrastructure that will have been compromised by this pandemic. And we already know that many leaders of health systems are thinking very differently about the setting in which they meet their constituencies. So Rich it’s very early to say. I’m hopeful we don’t live in a world where we have to stand six feet apart from each other long term. Shankh you have anything to add.
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Rich if you think about we’re always data dependent and if we’re always open to the possibilities if that was your question we always are. If things change we will change. But I can tell you if you read the letters that we receive our operators receive and that they share with us sometimes we receive together about what our customers are saying and what we think is the pent-up demand for this business is we do not believe that’s happening. If anything I’m not sure you saw or you read about Governor Cuomo’s presentation yesterday. Majority of the people at least in New York where this data is published with COVID coming to hospitals are coming from homes. Only 4% of the people who are coming to New York hospitals are actually coming from assisted living. That tells you that our industry is doing something right. Now if things change we will change. But we believe that our operators and all of our people in the front line are doing an amazing work to keep our residents safe. There’s obviously no guarantee. Pandemic is everywhere. That’s why it’s called pandemic right? But all seeing when that’s all done when and as Tom said when COVID is a distant memory it might prove out to be the other way too. But we are always open to facts and we’re always open to new possibilities.
Operator
Your next question comes from the line of Todd Stender with Wells Fargo.
Todd Stender — Wells Fargo — Analyst
Hi, thanks guys. I hope everyone as well in Seattle.
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Thanks, Todd.
Todd Stender — Wells Fargo — Analyst
In Seattle Shankh you’re seeing improvement or stabilization. However you characterized it. Is it occupancy? Is it prospects of move ins expense control? Just trying to get a sense of how close or far away you are from seeing any signs of improvement in the New York New Jersey area.
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
So Todd in Seattle in the beginning of this Seattle fell off the cliff at the beginning of this when we started giving you obviously all these updates. Occupancy was going down 90 100 basis points a week. Now we are seeing occupancy is going down more like 30 40 basis points a week something like that. So it is still going down. But obviously the second derivative improved significantly. All I was pointing out on the other hand in New York you have seen the infection curve has flattened and it’s coming down. But it’s sort of it’s still pretty peak panic here. And obviously all the states are not open yet. And when that happens obviously we’ll see the impact on occupancy. But I was trying to drive sort of two distinction. It is purely a function of not only the psyche of the consumer but also how safe our operators feel. I’ll give you an example. One of our worst-performing market today is L.A. Southern California has been years in years out one of our best performing markets. And why is L.A. which is not as you think it’s probably you don’t think about L.A. today as sort of the most impacted COVID-impacted market. It is meaningfully impacted but that’s not sort of what you call the eye of the storm. The reason being all of our operators have buildings admissions banned everywhere in Southern California in L.A. particularly.
So it is a function of when our operators feel safe enough to open the buildings for new residents. And when that happens you will see occupancy will come back. It is hard to say when that will happen. I will give you some more color for you to think about. Four weeks ago when we were seeing occupancies going down so let’s call it 60 basis points whatever we said in our business update all our operators were coming down significantly right? I mean it’s happening across the board. You see the first impact. Whoever moves out moves out. And obviously buildings are shut down. Now we’re seeing more nuanced approach and difference of performance. We’re seeing some of our operators have flattened out literally flat. We are seeing a couple of our operators are starting to gain occupancy as they have started to open some of the communities particularly as of May 1. So they are more nuanced location by location uncorrelated performance that’s based on demographic psychographics and supply of a given location is starting to happen. But it is too early to say when that will completely manifest and we get back to the norm.
Operator
Your next question comes from the line of Michael Carroll with RBC Capital Markets.
Michael Carroll — RBC Capital Markets — Analyst
Yeah, thanks. Shankh in your prepared remarks you kind of commented that there might be some investment opportunities as the result of this. I mean how should we expect that Welltower is going to pursue those types of deals? Do you want to wait until the market stabilizes a bit until you actually have some clarity of what’s actually going on? Or you be more opportunistic to find some distressed opportunities?
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Thank you for that question Mike. So clarity often comes with a price right? When you mean clarity you probably mean that when we have clarity we have a line of the goalpost of what we know what will happen to the NOI. That is generally true for majority of the businesses. It doesn’t have to be true for real estate. You know what it costs to build a building in a given location. So if that’s the case you can bake in what is the price per door price per foot of a specific opportunity and then you can have enough margin of safety that you don’t have to know what will be the NOI next three months. We have never bought buildings that way. We have our view of what is the margin occupancy and obviously pricing of a building should be with our operators and specific with us one of our specific operators and we will act accordingly. But it has to be priced in so that we can take that near-term uncertainty to create long-term value.
Operator
Your next question comes from the line of Derek Johnston with Deutsche Bank.
Derek Johnston — Deutsche Bank — Analyst
Good morning, everyone. Thank you, Tomyou mentioned hospitals. So the CARES Act has essentially provided the federal backstop to hospitals. And we feel deem them critical infrastructure. Does this change your view at all on the future of hospital investments within the overall health system? And secondly do we still have too many.
Thomas J. DeRosa — Chairman and Chief Executive Officer
I think there are still too many hospitals in the U.S. and I think you’re going to continue to see consolidation. I think that it’s very interesting. If you look at the hospitals Derek you’ve got many of them who are operating at 50% capacity because elective surgeries have fallen off the cliff and they’ve not had as many COVID cases. So it’s a very challenging time for the health systems. And I again it’s very hard to predict the future based on where we sit right now in the middle of this pandemic. But I don’t I think ultimately we have you’re going to see broader outpatient strategies by health systems a movement away from the hospital. At least that’s what we’re seeing from our conversations. And obviously our health systems are on the front line of the COVID-19 pandemic and the government has responded by supporting them through this. Because their beds are filled with people many health systems in the hotspots are filled with people with COVID and they do not have the elective surgeries. And a lot of those are being pushed off. It’s a real it’s created a very challenging environment for our health systems today. But again Derek I wouldn’t again make too many predictions based on the COVID-19. I think it’s going to badly damage a lot of health care infrastructure. But I think to a large extent it’s going to have to be rethought and reimagined. So again hard to make any predictions but I would say that we still from our conversations we think health systems are looking to deliver their services basically outside of the four walls of the traditional acute care hospital.
Operator
Our next question comes from the line of Jordan Sadler with KeyBanc.
Jordan Sadler — KeyBanc — Analyst
Thanks. Just wanted to touch on sort of green shoots if I could. I know it’s way way too early. But can you maybe just point to sort of the best story in the portfolio? And what you’re seeing? I think you did highlight Seattle but anywhere else that’s sort of maybe driving what seems to be a little bit of optimism at least in the occupancy forecast for May and June in the SHO portfolio? Just tell us what’s happening.
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Yes so John I know you know this. I know we have said this many times I’m going to have to I’m going to say it again. It is too early to comment what how things are going to play out. If we knew exactly what is going to happen we would not have done what we have done by reducing the dividend right? I hope you acknowledge that. Having said that I can tell you there are two types of stories. One I mentioned we’re seeing across the board this is not just a Welltower comment. I think you have to acknowledge how hard people on the frontline are working to keep our residents safe provide all the assistance of daily living it is very very hard. And we are seeing all these letters that are coming from our operators were sharing with us all these letters where residents and their families are thanking our operating partners how much that means to them and how good they feel that they’re taken care of in this kind of when this pandemic goes on. That tells us the product there’s a true need for the product.
Now as I told you that we the moment one of our operators opened a handful of buildings on May 1 the moment that building opened occupancy went up on that day 50 basis points right? I had a conversation a couple of days ago with one of our operators one of our best operators in the New Jersey New York market and the CEO told me that if she opens up buildings today the occupancy can go up by 300 basis points. There is that much pent up demand. I’m not trying to tell you that it’s true for every building. I’m not trying to tell you that will happen. The moment all these communities open occupancy is going to go up by 300 basis points. You asked for a positive story. I gave you a positive story of what we are hearing. It is too early to say how things will play out. If we knew exactly how it will play out we will not be doing what we just did.
Operator
Your next question comes from the line of Nick Yulico of Scotiabank.
Nick Yulico — Scotiabank — Analyst
Thanks. I just had a question about some of the normalizing adjustments you guys have for FFO. So you had a straight-line rent receivable write-off that in conjunction with an amended lease. Trying to understand what’s that related to. And then the provision for loan losses that you booked I think it was related to your non-real estate loans. Can you just talk about what’s going on with the loan book? And just remind us those are corporate loans to operators? And how should we think about what is actually cash income that you’re receiving from your broader loan book this year?
Timothy G. McHugh — Executive Vice President and Chief Financial Offier
Yes. Okay. On the normalizing. So we earlier this quarter Capital Senior announced agreement that came with a couple of other landlords on top of I think when they had come to prior with the third landlord. We’re one of those landlords. So as part of that we restructured our lease with them into essentially runs through year-end. And then the properties will be transitioned. So the write-off there is due to just the straight-line from the remainder of that lease. So that was Capital Senior restructure. And then the provision for loan loss was not a write-off of the actual loan but it’s we’ve impaired the loan under just a change in our view on collectibility. And it’s you’re correct it’s a corporate loan it’s working capital loan. Part of the loan book that we’ve continued to shrink meaningfully over time is the non-real estate backed loans partially for this reason. They’re obviously a bit riskier than your real estate backed loans. And on kind of cash versus GAAP we give in our supplement on the NAV page we break out cash interest rates versus any pick or noncash interest we’re receiving. So that should give you a pretty good idea of kind of the run rate on from both a cash and a GAAP standpoint.
Operator
Our next question comes from the line of Lukas Hartwich of Green Street Advisors.
Lukas Hartwich — Green Street Advisors — Analyst
Thanks. For the SHOP development pipeline and the unstabilized but recently completed projects I’m just curious how you’re thinking about the change in the trajectory of lease-up there.
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Lukas the lease-up definitely obviously will be slower than what otherwise would be if COVID didn’t happen. We do think they are very strong properties in very strong locations. I can walk through property-by-property and tell you how many deposits we have etc. But the matter of fact is obviously people need to get into the building for obviously that to become a revenue stream. And in this uncertain times that’s obviously not happening. Post-COVID they will get back obviously to the leasing velocity but this is there’s no question that lease-up what we thought before COVID will be slower. So you can sort of move back everything whatever number of months that you thought it will take. You’ll just have to move the number of months you will think that COVID will exist added to that and we will probably get to the similar results. Maybe there will be some pent-up demand but I think it’s safe to assume that it’s pushed out.
Operator
Your next question comes from the line of Tayo Okusanya of Mizuho.
Tayo Okusanya — Mizuho — Analyst
Yes, good morning everyone. My question had just to do with capital allocation. Again fully understand today the goal is to kind of preserve as much liquidity as possible. But as things start to look a little bit better whenever that is can you just talk a little bit about how you would prioritize capital allocation decisions? Is it back to acquisitions? Is it the share buyback that maybe become more attractive at that point? Is it reestablish? Is it increasing the dividend? I’m just kind of curious when you kind of think about your liquidity position when the time is right how do you kind of think about deploying that.
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Yes Tayo that’s a really really good question one of the most important questions that we are focused on today. I laid out on my prepared remarks how we are thinking about getting on offense. Everything we buy is a matter of obviously price and embedded IRR into it. As we sit here today there is nothing we see on the investment side that is more attractive than the stock. And that might change tomorrow that might we might see opportunities that are very different tomorrow but as we sit here today. And if you I know you were asking about obviously liquidity so I’ll give you a more comprehensive answer on how we’re thinking about buyback because that’s probably is helpful for everybody to think through. As I mentioned in my script we believe a stock is a fractional ownership in a business. It’s not a ticker. I described to you how we’re thinking about allocating new capital and getting on offense. That applies to new opportunities as well as the opportunity we know the best.
That is our own company. We think buyback should be number one price sensitive. It should be only done when we think we can do that below what the business is intrinsically worth and which as we discussed should be pretty simple for a real estate company like us with a fairly good estimate of replacement cost on price per door and price per foot basis; two it should be need sensitive should be done keeping our balance sheet sound and after intelligent growth prospects are met; and number three it should be to the advantage of continuing shareholders. So as you know that we did not buy back stock when it was fashionable to do so and lots of S&P 500 companies are doing it at the top of the market cycle. In fact we sold billions of dollars of stock to grow our company. We’re not contemplating buying back stock to financially engineer our earnings so that we can get paid. Just the opposite. We just described to you significant management compensation reduction today. At this current state of uncertain world we believe that buyback is more intelligent form of capital return method than distributing all the cash from the business in form of dividend. But as we said we’ll not leverage up the balance sheet at this point to take that liquidity and buy back stock. Hence we need to source other forms of liquidity from our own assets. If we do believe that this management team is capable of executing such transaction during this pandemic then you should think that we’ll buy back stock or deploy that capital for other acquisition opportunities. If you don’t and you think that the market is too uncertain and we can’t get the liquidity from somewhere else then you should not think that we’ll deploy cash buyback or not.
Operator
Our next question comes from the line of Steven Valiquette of Barclays.
Steven Valiquette — Barclays — Analyst
Thanks, good morning, Regarding the Triple-Net portfolio updates on page 11 in the slide deck that’s definitely helpful and just regarding the health systems in particular regardless of what’s happening operationally in the memory care assets just curious if you’re able to provide a little more color on the financial health of ProMedica overall beyond 1Q ’20. And when thinking about the low 2s EBITDAR coverage ratio that you showed is there any color you have from ProMedica whether these federal stimulus payments that they’re receiving in April and May are offsetting hopefully the majority of the operational softness that they might be seeing in their acute care hospital opportunities in the second quarter?
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
Regarding the Triple-Net portfolio updates on page 11 in the slide deck that’s definitely helpful and just regarding the health systems in particular regardless of what’s happening operationally in the memory care assets just curious if you’re able to provide a little more color on the financial health of ProMedica overall beyond 1Q ’20. And when thinking about the low 2s EBITDAR coverage ratio that you showed is there any color you have from ProMedica whether these federal stimulus payments that they’re receiving in April and May are offsetting hopefully the majority of the operational softness that they might be seeing in their acute care hospital opportunities in the second quarter?
Steven Valiquette — Barclays — Analyst
Well maybe the simpler question then maybe is just on the overall list of things that you might be worried about right now in the overall business where do ProMedica and memory care rank right now low or high? I’m guessing it’s low but I just want to check the box on that.
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
We’re worried about everything. But on that line it’s very very low.
Operator
Your next question comes from the line of John Kim of BMO.
John Kim — BMO — Analyst
Thanks, good morning. I guess a similar question on any commentary you could have on financial health of your senior housing partners whether it’s SHOP or Triple-Net whether it’s the ability for them to receive any government assistance. And if not are you contemplating any financial support outside of a rent cut?
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
I’ll take that. John. We think our obviously an ideal structure our operating partners do not have. That’s not a financial liability. So if you look at this I’m glad you asked this question. If you look at the balance sheet of the large operators this cycle versus the last it’s in a meaningfully better position. So that’s sort of one general observation. On the second where there is a lease with an operator which is obviously a form of leverage I already had the discussion in response to another colleague of you asked the question how we’re thinking about Triple-Net. So I’m not going to get into that. But generally speaking other than that right at this moment we are not contemplating anything else.
Operator
And your final question comes from the line of Derek Johnston of Deutsche Bank.
Derek Johnston — Deutsche Bank — Analyst
Hi, everyone. Thanks for letting me get another one in. It seems so far that Welltower has fared favorably in COVID-19 containment versus other senior housing peers let’s say with less resources. So how are you planning on marketing your core SHO competencies really to capture outside or outsized or maybe even pent-up demand once admission bans end and basically go on offense.
Thomas J. DeRosa — Chairman and Chief Executive Officer
So Derek it’s very much at the hands of the operators. We are not we don’t promote individual operators. That’s their business. I do think as they have good data to show that will be very helpful. I think that the industry is gathering together which is I think an important piece here to promote what good is happening throughout the senior living industry. A lot of the media attention has been focused on negativity on some tragic situations that have occurred in largely undercapitalized nursing facilities. But I think that there will Shankh said this. I think there will be good stories to tell about how they manage the needs of their population during this impossible situation. And you can be sure that they will be aggressively marketing those stories to help people regain confidence in the sector.
Shankh Mitra — Vice Chair Chief Operating Officer & Chief information officer
And I’ll just add Derek you’re asking an extremely good question. We do believe that coming out of this crisis there will be stronger operators. Strong operators will get stronger strong operators with more access to technology or other types of health opportunities or outcomes will have will get stronger. So there has been a lot of marginal players got into the business because of slip in real estate was very profitable in sort of call it the ’14 2015 2016 time frame. And I think that you will see the operators who have been here and time-tested with operating models they will gain market share.
Operator
And there are no further questions. I would like to hand it over to management for any closing remarks.
Thomas J. DeRosa — Chairman and Chief Executive Officer
Thank you for participating in our call today and we’re always happy to take any additional questions directly. So please reach out to the team if you have other questions. Thank you.
Operator
[Operator Closing Remarks]
216 Comments
Leave a Comment
You must be logged in to post a comment.
Admissions process
[…]please take a look at the websites we comply with, which includes this 1, as it represents our picks through the web[…]
Bachelor degrees in HRM
[…]Here is a superb Blog You may Obtain Fascinating that we Encourage You[…]
Personal statement for future university
[…]just beneath, are various totally not associated sites to ours, even so, they are surely worth going over[…]
Public administration
[…]we prefer to honor several other internet websites on the internet, even when they arent linked to us, by linking to them. Underneath are some webpages really worth checking out[…]
International student admissions to future university
[…]check below, are some entirely unrelated websites to ours, having said that, they are most trustworthy sources that we use[…]
Faculty of Pharmacy
[…]one of our guests lately encouraged the following website[…]
Dentistry education
[…]that will be the finish of this article. Here you will obtain some websites that we think youll appreciate, just click the links over[…]
رؤية طب الاسنان
[…]Here are some of the web sites we advise for our visitors[…]
متطلبات القبول في ماجستير إدارة الأعمال
[…]always a huge fan of linking to bloggers that I like but really don’t get a good deal of link like from[…]
https://www.kooky.domains/post/what-is-web3
[…]the time to read or take a look at the material or web-sites we have linked to below the[…]
افضل كلية تجارة بجامعة خاصة بمصر
[…]usually posts some extremely fascinating stuff like this. If you are new to this site[…]
What can you do with an economics and political science degree
[…]usually posts some extremely fascinating stuff like this. If you are new to this site[…]
Lecture Halls
[…]Every once in a though we pick out blogs that we read. Listed beneath would be the most up-to-date web sites that we select […]
Wisdom Teeth Extraction
[…]here are some hyperlinks to websites that we link to since we think they are worth visiting[…]
الحياة الطلابية بكلية الهندسة
[…]Here is a good Blog You may Locate Interesting that we Encourage You[…]
student projects
[…]here are some links to web pages that we link to for the reason that we consider they may be really worth visiting[…]
Computer Programming
[…]one of our guests a short while ago encouraged the following website[…]
Organizing “Egypt in a Changing World” Conference
[…]very handful of sites that take place to be in depth beneath, from our point of view are undoubtedly nicely worth checking out[…]
top university in egypt
[…]always a significant fan of linking to bloggers that I enjoy but really don’t get a good deal of link appreciate from[…]
العقاقير
[…]just beneath, are several totally not connected web pages to ours, having said that, they’re certainly worth going over[…]
علم الأحياء الدقيقة والمناعة
[…]we came across a cool web page that you may well take pleasure in. Take a search for those who want[…]
Maillot de football
[…]check beneath, are some completely unrelated web sites to ours, having said that, they may be most trustworthy sources that we use[…]
Maillot de football
[…]Every as soon as inside a when we opt for blogs that we study. Listed below would be the newest web-sites that we select […]
Maillot de football
[…]here are some links to web-sites that we link to because we feel they’re really worth visiting[…]
SEOSolutionVIP Fiverr
[…]Here is a great Weblog You may Discover Fascinating that we Encourage You[…]
SEOSolutionVIP Fiverr
[…]although web sites we backlink to beneath are considerably not associated to ours, we really feel they are truly really worth a go via, so possess a look[…]
lampada lineare LED
[…]Here is a superb Weblog You might Discover Interesting that we Encourage You[…]
strip led camera da letto
[…]Here is an excellent Weblog You may Uncover Intriguing that we Encourage You[…]
machine musculation pectoraux
[…]below you will obtain the link to some web-sites that we think you should visit[…]
parcours du combattant
[…]The data talked about inside the post are several of the ideal out there […]
metanail serum pro
[…]one of our visitors a short while ago recommended the following website[…]
Fiverr Earn
[…]one of our visitors not long ago suggested the following website[…]
Fiverr Earn
[…]usually posts some very interesting stuff like this. If youre new to this site[…]
Fiverr Earn
[…]here are some hyperlinks to web-sites that we link to simply because we think they’re really worth visiting[…]
Fiverr Earn
[…]please stop by the web-sites we comply with, including this 1, because it represents our picks from the web[…]
fiverrearn.com
[…]The data mentioned within the write-up are a few of the ideal readily available […]
fiverrearn.com
[…]The information and facts mentioned inside the article are a few of the very best accessible […]
fiverrearn.com
[…]we like to honor lots of other world-wide-web sites on the web, even though they arent linked to us, by linking to them. Under are some webpages worth checking out[…]
syarat daftar syarikat sdn bhd ssm
[…]the time to study or go to the content material or web-sites we have linked to beneath the[…]
liv pure buy
[…]we came across a cool website that you may possibly take pleasure in. Take a search for those who want[…]
french bulldog
[…]The facts mentioned inside the post are a number of the best available […]
fiverrearn.com
[…]usually posts some extremely interesting stuff like this. If youre new to this site[…]
golden doodle registration
[…]always a large fan of linking to bloggers that I really like but really don’t get a good deal of link really like from[…]
vacation rental isla mujeres
[…]here are some links to web-sites that we link to because we believe they may be really worth visiting[…]
jute vs sisal rug
[…]Wonderful story, reckoned we could combine a handful of unrelated data, nonetheless genuinely really worth taking a look, whoa did one learn about Mid East has got additional problerms at the same time […]
seo in Australia
[…]we prefer to honor numerous other web sites on the internet, even when they arent linked to us, by linking to them. Below are some webpages worth checking out[…]
Best university in Egypt
[…]very handful of internet sites that come about to become detailed below, from our point of view are undoubtedly well really worth checking out[…]
Top university in Egypt
[…]usually posts some incredibly intriguing stuff like this. If you are new to this site[…]
Best university in Egypt
[…]check below, are some totally unrelated web sites to ours, nonetheless, they are most trustworthy sources that we use[…]
golf cart isla mujeres
[…]below you will discover the link to some sites that we believe you need to visit[…]
french bulldog
[…]we came across a cool web page that you could enjoy. Take a look for those who want[…]
teacup frenchie for sale
[…]below you will find the link to some web-sites that we assume you ought to visit[…]
lilac sable french bulldog
[…]although internet websites we backlink to below are considerably not related to ours, we feel they’re truly worth a go through, so have a look[…]
cream french bulldog
[…]check below, are some totally unrelated internet websites to ours, having said that, they may be most trustworthy sources that we use[…]
bitcoin
[…]we like to honor numerous other net sites on the web, even though they arent linked to us, by linking to them. Underneath are some webpages really worth checking out[…]
vietnam visa requirements for us citizens
[…]The info talked about within the article are a number of the most effective readily available […]
clima fresno ca
[…]usually posts some very fascinating stuff like this. If youre new to this site[…]
french bulldogs texas for sale
[…]very couple of sites that occur to become comprehensive below, from our point of view are undoubtedly nicely worth checking out[…]
future university
[…]Here is a great Blog You might Find Fascinating that we Encourage You[…]
future university
[…]Every the moment inside a though we decide on blogs that we read. Listed below would be the most up-to-date sites that we decide on […]
frenchies for sale houston
[…]just beneath, are several entirely not associated sites to ours, on the other hand, they may be surely really worth going over[…]
french bulldogs
[…]please pay a visit to the websites we stick to, including this one particular, as it represents our picks from the web[…]
Fiverr.Com
[…]Here are some of the web pages we advise for our visitors[…]
austin french bulldogs
[…]Wonderful story, reckoned we could combine a number of unrelated information, nonetheless genuinely worth taking a look, whoa did one find out about Mid East has got extra problerms also […]
top university Egypt
[…]here are some hyperlinks to web pages that we link to for the reason that we think they may be really worth visiting[…]
Lean
[…]the time to read or check out the subject material or sites we’ve linked to beneath the[…]
Piano disposal professionals
[…]Wonderful story, reckoned we could combine a handful of unrelated data, nonetheless seriously worth taking a appear, whoa did a single master about Mid East has got a lot more problerms too […]
Piano trade-in and upgrade
[…]check beneath, are some totally unrelated websites to ours, nonetheless, they’re most trustworthy sources that we use[…]
Piano tuning services
[…]please go to the web pages we comply with, such as this 1, because it represents our picks through the web[…]
FUE
[…]Every the moment in a when we pick out blogs that we study. Listed below are the most recent sites that we choose […]
FUE
[…]always a big fan of linking to bloggers that I like but dont get a great deal of link adore from[…]
Organized moving
[…]please take a look at the web-sites we comply with, like this 1, because it represents our picks through the web[…]
Packing services
[…]Here are a number of the websites we advise for our visitors[…]
Destinycard.com activate
[…]Here are a number of the web pages we recommend for our visitors[…]
Classic Books 500
[…]although web-sites we backlink to beneath are considerably not related to ours, we feel they may be really really worth a go via, so have a look[…]
Fiverr
[…]always a major fan of linking to bloggers that I adore but really don’t get quite a bit of link enjoy from[…]
Classified Ads Website
[…]although web sites we backlink to beneath are considerably not related to ours, we feel they may be essentially worth a go by, so possess a look[…]
Classified Ads Website
[…]please stop by the web sites we stick to, which includes this one, because it represents our picks from the web[…]
FiverrEarn
[…]Sites of interest we’ve a link to[…]
Streamer
[…]please pay a visit to the internet sites we follow, which includes this one, because it represents our picks from the web[…]
Media
[…]usually posts some really fascinating stuff like this. If you are new to this site[…]
Sex stars Australia
[…]Here is a superb Blog You may Discover Interesting that we Encourage You[…]
partners
[…]always a big fan of linking to bloggers that I enjoy but do not get a good deal of link enjoy from[…]
keravita
[…]always a major fan of linking to bloggers that I like but really don’t get a great deal of link really like from[…]
joint genesis buy online
[…]we prefer to honor lots of other world wide web web sites on the web, even though they arent linked to us, by linking to them. Below are some webpages really worth checking out[…]
liv pure official site
[…]Every as soon as in a although we pick blogs that we study. Listed below are the most recent websites that we choose […]
Governance
[…]Wonderful story, reckoned we could combine some unrelated information, nonetheless definitely really worth taking a search, whoa did one particular learn about Mid East has got extra problerms too […]
مميزات كلية الصيدلة بجامعة المستقبل
[…]we came across a cool website that you simply may enjoy. Take a look when you want[…]
french bulldog
[…]very handful of web-sites that happen to be comprehensive below, from our point of view are undoubtedly properly really worth checking out[…]
french bulldog stud
[…]we came across a cool website that you simply could possibly get pleasure from. Take a look if you want[…]
FiverrEarn
[…]we came across a cool website that you just could possibly get pleasure from. Take a look in the event you want[…]
FiverrEarn
[…]Here are several of the web-sites we suggest for our visitors[…]
FiverrEarn
[…]please check out the websites we comply with, including this one particular, because it represents our picks from the web[…]
FiverrEarn
[…]below youll discover the link to some internet sites that we believe it is best to visit[…]
FiverrEarn
[…]the time to read or take a look at the material or web-sites we’ve linked to below the[…]
FiverrEarn
[…]just beneath, are many completely not associated websites to ours, nevertheless, they are certainly worth going over[…]
FiverrEarn
[…]The information mentioned within the article are some of the very best offered […]
FiverrEarn
[…]very handful of web-sites that take place to be comprehensive below, from our point of view are undoubtedly effectively really worth checking out[…]
french pitbull puppies
[…]Sites of interest we’ve a link to[…]
FiverrEarn
[…]Wonderful story, reckoned we could combine a number of unrelated data, nonetheless genuinely worth taking a appear, whoa did one particular study about Mid East has got extra problerms at the same time […]
FiverrEarn
[…]below youll discover the link to some websites that we assume it is best to visit[…]
FiverrEarn
[…]we like to honor several other net web pages on the internet, even if they arent linked to us, by linking to them. Underneath are some webpages worth checking out[…]
FiverrEarn
[…]one of our visitors not too long ago suggested the following website[…]
Milk
[…]we came across a cool website that you could appreciate. Take a search should you want[…]
best cinematic lightroom presets
[…]Here are some of the web sites we recommend for our visitors[…]
solar
[…]although websites we backlink to below are considerably not connected to ours, we feel they may be essentially really worth a go by, so have a look[…]
Queen Arwa University
[…]we prefer to honor a lot of other web web sites on the internet, even though they arent linked to us, by linking to them. Under are some webpages worth checking out[…]
Scientific Research
[…]Here is an excellent Weblog You might Obtain Fascinating that we Encourage You[…]
Kuliah Termurah
[…]always a large fan of linking to bloggers that I appreciate but dont get lots of link appreciate from[…]
FiverrEarn
[…]below youll come across the link to some web sites that we believe you should visit[…]
FiverrEarn
[…]just beneath, are quite a few absolutely not connected web-sites to ours, however, they may be certainly really worth going over[…]
FiverrEarn
[…]Every once inside a whilst we pick out blogs that we read. Listed beneath would be the most recent internet sites that we pick […]
FiverrEarn
[…]we like to honor numerous other internet web sites on the net, even if they arent linked to us, by linking to them. Underneath are some webpages worth checking out[…]
Generator Repair Leeds
[…]usually posts some very exciting stuff like this. If youre new to this site[…]
cheap sex cams
[…]The information talked about inside the report are some of the most beneficial out there […]
fullersears.com
[…]although web-sites we backlink to beneath are considerably not related to ours, we feel they are really really worth a go by, so have a look[…]
canine probiotics
[…]Every after in a while we pick blogs that we read. Listed below would be the latest web sites that we opt for […]
french bulldog puppies
[…]usually posts some incredibly fascinating stuff like this. If you are new to this site[…]
live sex cams
[…]just beneath, are various entirely not related sites to ours, on the other hand, they’re surely really worth going over[…]
live sex cams
[…]that will be the finish of this report. Here you will find some web-sites that we assume you will appreciate, just click the hyperlinks over[…]
live sex cams
[…]below you will discover the link to some internet sites that we feel you ought to visit[…]
frt trigger
[…]Wonderful story, reckoned we could combine a few unrelated information, nevertheless seriously really worth taking a look, whoa did 1 learn about Mid East has got much more problerms as well […]
juicios fiscales
[…]that could be the finish of this report. Here youll come across some websites that we feel you will value, just click the links over[…]
늑대닷컴
[…]just beneath, are a lot of completely not connected sites to ours, having said that, they may be certainly really worth going over[…]
Tips memilih slot online
[…]always a massive fan of linking to bloggers that I really like but really don’t get a lot of link adore from[…]
One Peace AMV
[…]usually posts some really intriguing stuff like this. If youre new to this site[…]
nangs delivery sydney
[…]Every after inside a though we choose blogs that we study. Listed below are the newest web sites that we decide on […]
web designer Singapore
[…]here are some links to internet sites that we link to because we think they may be really worth visiting[…]
allgame
[…]just beneath, are many completely not related web pages to ours, nonetheless, they may be surely worth going over[…]
918kiss
[…]Here is an excellent Blog You may Uncover Intriguing that we Encourage You[…]
หวย24
[…]The details talked about inside the article are several of the top available […]
Best skincare for aging skin
[…]usually posts some extremely intriguing stuff like this. If you are new to this site[…]
accessories for french bulldog
[…]The info mentioned inside the article are a few of the most beneficial available […]
pg slot
[…]just beneath, are many totally not related websites to ours, on the other hand, they are surely really worth going over[…]
AI Attorney
[…]we came across a cool web site that you just may possibly get pleasure from. Take a appear if you want[…]
la bonne paye règle
[…]just beneath, are many totally not connected sites to ours, nonetheless, they are surely really worth going over[…]
cara bermain slot online
[…]The facts mentioned within the post are some of the best available […]
judi slot
[…]we like to honor many other world wide web web-sites around the internet, even though they arent linked to us, by linking to them. Below are some webpages really worth checking out[…]
east wind spa and hotel
[…]Here are several of the web-sites we recommend for our visitors[…]
health supplements
[…]below you will find the link to some web-sites that we believe you need to visit[…]
apply evisa online
[…]Wonderful story, reckoned we could combine several unrelated data, nonetheless truly really worth taking a appear, whoa did one particular master about Mid East has got extra problerms as well […]
SaaS Law Firm
[…]check below, are some totally unrelated internet websites to ours, on the other hand, they are most trustworthy sources that we use[…]
itsMasum.Com
[…]although web-sites we backlink to beneath are considerably not related to ours, we really feel they’re in fact worth a go as a result of, so possess a look[…]
ItMe.Xyz
[…]although web sites we backlink to beneath are considerably not related to ours, we really feel they’re really worth a go by means of, so possess a look[…]
FB URL Shortener
[…]that would be the finish of this article. Here youll obtain some web sites that we think you will appreciate, just click the hyperlinks over[…]
ItMe.Xyz
[…]please stop by the sites we follow, like this a single, because it represents our picks from the web[…]
MasumINTL.Com
[…]one of our guests lately encouraged the following website[…]
MasumINTL
[…]Sites of interest we have a link to[…]
ItMe.Xyz
[…]although sites we backlink to beneath are considerably not related to ours, we really feel they are in fact worth a go through, so possess a look[…]
Premium URL Shortener
[…]usually posts some incredibly fascinating stuff like this. If youre new to this site[…]
itme.xyz
[…]Here are some of the web-sites we advise for our visitors[…]
seo wix
[…]The information and facts mentioned inside the report are a number of the best accessible […]
chanel dog bowl
[…]just beneath, are numerous totally not connected web-sites to ours, nevertheless, they’re certainly really worth going over[…]
de zaragoza
[…]The facts talked about inside the report are a few of the most effective offered […]
cheap french bulldog puppies under $500
[…]we came across a cool website which you may enjoy. Take a search in case you want[…]
cheap adult webcams
[…]just beneath, are various absolutely not associated web pages to ours, on the other hand, they may be certainly worth going over[…]
my free cams
[…]very couple of web sites that take place to be detailed beneath, from our point of view are undoubtedly properly worth checking out[…]
floodle
[…]we came across a cool web-site that you simply could appreciate. Take a search for those who want[…]
how to get my dog papers
[…]Sites of interest we’ve a link to[…]
fort lee acupuncture
[…]here are some hyperlinks to sites that we link to since we feel they may be worth visiting[…]
cuautitlan izcalli clima
[…]one of our guests lately proposed the following website[…]
clima en chimalhuacan
[…]we prefer to honor many other net internet sites around the net, even when they arent linked to us, by linking to them. Underneath are some webpages worth checking out[…]
cuautitlan izcalli clima
[…]Sites of interest we have a link to[…]
atizapán de zaragoza clima
[…]we prefer to honor quite a few other world wide web web pages around the net, even if they arent linked to us, by linking to them. Below are some webpages worth checking out[…]
surrogacy mexico cost
[…]we came across a cool internet site that you simply might appreciate. Take a look for those who want[…]
B…
[…]Wonderful story, reckoned we could combine a handful of unrelated information, nevertheless genuinely really worth taking a search, whoa did one particular master about Mid East has got a lot more problerms as well […]
Weintek
[…]Here is a good Weblog You may Locate Exciting that we Encourage You[…]
houston french bulldogs for sale
[…]The facts mentioned within the article are a number of the ideal obtainable […]
بطاقه ايوا
[…]one of our visitors a short while ago recommended the following website[…]
free sex chat
[…]just beneath, are numerous totally not connected internet sites to ours, nevertheless, they’re surely worth going over[…]
play net app
[…]the time to study or visit the material or websites we’ve linked to beneath the[…]
french bulldog shih tzu mix
[…]just beneath, are numerous absolutely not associated internet sites to ours, however, they’re certainly worth going over[…]
dog yorkie mix
[…]usually posts some very intriguing stuff like this. If you are new to this site[…]
라이브스코어
[…]check below, are some totally unrelated internet sites to ours, nevertheless, they are most trustworthy sources that we use[…]
스포츠중계
[…]one of our visitors a short while ago advised the following website[…]
esports
[…]we came across a cool web site which you may well get pleasure from. Take a look in the event you want[…]
best probiotic for french bulldogs
[…]we came across a cool web-site that you just could love. Take a appear when you want[…]
french bulldog texas
[…]Here is an excellent Weblog You may Discover Exciting that we Encourage You[…]
designer dogs
[…]Here are some of the sites we advise for our visitors[…]
micro french bulldog
[…]although web-sites we backlink to below are considerably not related to ours, we feel they may be in fact really worth a go by, so have a look[…]
securecheats
[…]Every once inside a although we choose blogs that we read. Listed below would be the most recent websites that we opt for […]
clima en chimalhuacán
[…]below youll obtain the link to some sites that we believe you must visit[…]
moped rental isla mujeres
[…]Here is a great Weblog You might Discover Interesting that we Encourage You[…]
french bulldog blue color
[…]Here are some of the web sites we recommend for our visitors[…]
elizabeth kerr
[…]although sites we backlink to beneath are considerably not related to ours, we really feel they’re actually worth a go via, so have a look[…]
sole mare vacanze t-shirt
[…]the time to study or stop by the material or web sites we have linked to below the[…]
family ho
[…]very couple of internet websites that come about to be detailed beneath, from our point of view are undoubtedly well really worth checking out[…]
늑대닷컴
[…]check below, are some totally unrelated internet sites to ours, however, they are most trustworthy sources that we use[…]
dog probiotic chews
[…]we prefer to honor a lot of other net web-sites around the web, even though they arent linked to us, by linking to them. Under are some webpages worth checking out[…]
linh hoang
[…]below youll find the link to some web pages that we assume you should visit[…]
french bulldog texas
[…]Wonderful story, reckoned we could combine a number of unrelated data, nevertheless seriously worth taking a appear, whoa did a single find out about Mid East has got additional problerms also […]
where can i buy french bulldog
[…]below youll discover the link to some websites that we believe you need to visit[…]
crypto news
[…]although internet sites we backlink to below are considerably not connected to ours, we feel they may be actually worth a go via, so have a look[…]
clima cancún
[…]although sites we backlink to below are considerably not associated to ours, we feel they’re actually really worth a go via, so have a look[…]
linh
[…]below you will discover the link to some web sites that we think you ought to visit[…]
french bulldog chihuahua mix
[…]we came across a cool internet site that you simply might enjoy. Take a search for those who want[…]
How To Obtain Dog Papers
[…]we came across a cool web page that you just may well take pleasure in. Take a appear if you want[…]
Dog Registry
[…]always a huge fan of linking to bloggers that I really like but dont get quite a bit of link really like from[…]
Dog Papers
[…]one of our guests not long ago advised the following website[…]
How To Obtain Dog Papers
[…]below youll obtain the link to some internet sites that we assume you ought to visit[…]
Dog Registry
[…]Here is a superb Blog You may Uncover Exciting that we Encourage You[…]
Dog Papers
[…]very couple of websites that come about to be comprehensive beneath, from our point of view are undoubtedly effectively really worth checking out[…]
Dog Papers
[…]one of our visitors not too long ago recommended the following website[…]
Dog Papers
[…]one of our visitors recently suggested the following website[…]
Dog Papers
[…]Here are a number of the web sites we suggest for our visitors[…]
Dog Registry
[…]The info mentioned inside the post are some of the most beneficial accessible […]
french bulldog boston terrier mix
[…]Here are some of the web sites we suggest for our visitors[…]
french pitbull
[…]usually posts some pretty fascinating stuff like this. If youre new to this site[…]
french bulldog rescue
[…]the time to read or visit the subject material or web sites we’ve linked to beneath the[…]
golf cart rentals isla mujeres
[…]Wonderful story, reckoned we could combine some unrelated data, nonetheless genuinely worth taking a look, whoa did one learn about Mid East has got a lot more problerms too […]
isla mujeres condos
[…]although sites we backlink to below are considerably not connected to ours, we really feel they’re in fact really worth a go via, so have a look[…]
French Bulldog Adoption
[…]the time to study or take a look at the subject material or web pages we have linked to beneath the[…]
French Bulldog Rescue
[…]below you will locate the link to some web sites that we consider you’ll want to visit[…]
bjj houston tx
[…]here are some links to sites that we link to simply because we think they are really worth visiting[…]
brazilian jiu jitsu cypress tx
[…]below you will uncover the link to some web sites that we consider you must visit[…]
mexican candy wholesale
[…]the time to study or visit the material or websites we have linked to below the[…]