Company Overview                                                30
    Business Strategy                                               31
    Key Transactions                                                32
    Key Performance Indicators, Trends and Uncertainties            32
    Corporate Governance                                            34

                        LIQUIDITY AND CAPITAL RESOURCES

    Sources and Uses of Cash                                        34
    Off-Balance Sheet Arrangements                                  35
    Contractual Obligations                                         36
    Capital Structure                                               36

                             RESULTS OF OPERATIONS

    Summary                                                         37
    Seniors Housing Operating                                       38
    Triple-net                                                      40
    Outpatient Medical                                              42
    Non-Segment/Corporate                                           43

                                     OTHER

    Non-GAAP Financial Measures                                     44
    Critical Accounting Policies                                    50
    Cautionary Statement Regarding Forward-Looking Statements       51


                                       29

--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
The following discussion and analysis is based primarily on the unaudited
consolidated financial statements of Welltower Inc. for the periods presented
and should be read together with the notes thereto contained in this Quarterly
Report on Form 10-Q. Other important factors are identified in our Annual Report
on Form 10-K for the year ended December 31, 2021, including factors identified
under the headings "Business," "Risk Factors," and "Management's Discussion and
Analysis of Financial Condition and Results of Operations."

On March 7, 2022, we announced our intent to complete an UPREIT reorganization.
In February 2022, the company formerly known as Welltower Inc. ("Old Welltower")
formed WELL Merger Holdco Inc. ("New Welltower") as a wholly owned subsidiary,
and New Welltower formed WELL Merger Holdco Sub Inc. ("Merger Sub") as a wholly
owned subsidiary. On April 1, 2022, Merger Sub merged with and into Old
Welltower, with Old Welltower continuing as the surviving corporation and a
wholly owned subsidiary of New Welltower (the "Merger"). In connection with the
Merger, Old Welltower's name was changed to "Welltower OP Inc.", and New
Welltower inherited the name "Welltower Inc." This Quarterly Report on Form 10-Q
pertains to the business and results of Old Welltower for its quarter ended
March 31, 2022. We have elected to co-file this report to ensure continuity of
information to investors.

Unless the context requires otherwise, references herein to "the Company", "we",
"us" and "our" refer to Welltower OP Inc. (Old Welltower) through March 31,
2022. Forward-looking references to dates and periods occurring after April 1,
2022 are references to Welltower Inc. (New Welltower).

Executive Summary

Company Overview

Welltower Inc. (NYSE:WELL), an S&P 500 company headquartered in Toledo, Ohio, is
driving the transformation of health care infrastructure. As noted above,
effective April 1, 2022, Welltower OP Inc. became a wholly owned subsidiary of
Welltower Inc. The Company invests with leading seniors housing operators,
post-acute providers and health systems to fund the real estate and
infrastructure needed to scale innovative care delivery models and improve
people's wellness and overall health care experience. Welltower™, a real estate
investment trust ("REIT"), owns interests in properties concentrated in major,
high-growth markets in the United States (U.S.), Canada and the United Kingdom
(U.K.), consisting of seniors housing and post-acute communities and outpatient
medical properties.

The following table summarizes our consolidated portfolio for the three months ended March 31, 2022 (dollars in thousands):



                                                                                    Percentage of                 Number of
                Type of Property                            NOI (1)                      NOI                     Properties
Seniors Housing Operating                              $      206,684                           38.0  %                774
Triple-net                                                    223,952                           41.2  %                578
Outpatient Medical                                            113,408                           20.8  %                311
Totals                                                 $      544,044                          100.0  %              1,663

(1) Represents consolidated NOI and excludes our share of investments in unconsolidated entities. Entities in which we have a joint venture with a minority partner are shown at 100% of the joint venture amount. See Non-GAAP Financial Measures for additional information and reconciliation.




The COVID-19 pandemic has had and may continue to have material and adverse
effects on our financial condition, results of operations and cash flows in the
future. The extent to which the COVID-19 pandemic impacts our operations and
those of our operators and tenants will depend on future developments, which are
highly uncertain and cannot be predicted with confidence, including the scope,
severity and duration of the pandemic, the effectiveness of vaccines, the
actions taken to contain the pandemic or mitigate its impact and the direct and
indirect economic effects of the pandemic and containment measures, the overall
pace of recovery, among others.

Our Seniors Housing Operating revenues are dependent on occupancy, which has
steadily increased in recent months. As of March 31, 2022, nearly all
communities are open for new admissions and allowing visitors, in-person tours
and communal dining and activities.

We have incurred increased operational costs as a result of public health
measures and other regulations affecting our properties, as well as additional
health and safety measures adopted by us and our operators related to the
COVID-19 pandemic, including increases in labor, personal protective equipment
and sanitation. We expect total Seniors Housing Operating expenses to remain
elevated during the pandemic and potentially beyond as these additional health
and safety measures become standard practice.

Our Triple-net operators are experiencing similar trends related to occupancy
and operating costs with respect to our Seniors Housing Operating properties.
However, long-term/post-acute care facilities are generally experiencing a
higher degree of occupancy declines. These factors may continue to impact the
ability of our Triple-net operators to make contractual rent payments to us in
the future. Many of our Triple-net operators received funds under the
Coronavirus Aid Relief, and Economic Security Act ("CARES Act") Paycheck
Protection Program and the Provider Relief Fund.
                                       30

--------------------------------------------------------------------------------

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations



Business Strategy

Our primary objectives are to protect stockholder capital and enhance
stockholder value. We seek to pay consistent cash dividends to stockholders and
create opportunities to increase dividend payments to stockholders as a result
of annual increases in NOI and portfolio growth. To meet these objectives, we
invest across the full spectrum of seniors housing and health care real estate
and diversify our investment portfolio by property type, relationship and
geographic location.

Substantially all of our revenues are derived from operating lease rentals,
resident fees and services and interest earned on outstanding loans receivable.
These items represent our primary sources of liquidity to fund distributions and
depend upon the continued ability of our obligors to make contractual rent and
interest payments to us and the profitability of our operating properties. To
the extent that our obligors/partners experience operating difficulties and
become unable to generate sufficient cash to make payments or operating
distributions to us, there could be a material adverse impact on our
consolidated results of operations, liquidity and/or financial condition. To
mitigate this risk, we monitor our investments through a variety of methods
determined by the type of property. Our asset management process for seniors
housing properties generally includes review of monthly financial statements and
other operating data for each property, review of obligor/partner
creditworthiness, property inspections and review of covenant compliance
relating to licensure, real estate taxes, letters of credit and other
collateral. Our internal property management division manages and monitors the
outpatient medical portfolio with a comprehensive process including review of
tenant relations, lease expirations, the mix of health service providers,
hospital/health system relationships, property performance, capital improvement
needs and market conditions among other things. We evaluate the operating
environment in each property's market to determine the likely trend in operating
performance of the facility. When we identify unacceptable trends, we seek to
mitigate, eliminate or transfer the risk. Through these efforts, we generally
aim to intervene at an early stage to address any negative trends, and in so
doing, support both the collectability of revenue and the value of our
investment.

In addition to our asset management and research efforts, we also aim to
structure our relevant investments to mitigate payment risk. Operating leases
and loans are normally credit enhanced by guarantees and/or letters of credit.
In addition, operating leases are typically structured as master leases and
loans are generally cross-defaulted and cross-collateralized with other real
estate loans, operating leases or agreements between us and the obligor and its
affiliates.

For the three months ended March 31, 2022, resident fees and services and rental
income represented 71% and 26%, respectively, of total revenues. Substantially
all of our operating leases are designed with escalating rent structures. Leases
with fixed annual rental escalators are generally recognized on a straight-line
basis over the initial lease period, subject to a collectability assessment.
Rental income related to leases with contingent rental escalators is generally
recorded based on the contractual cash rental payments due for the period. Our
yield on loans receivable depends upon a number of factors, including the stated
interest rate, the average principal amount outstanding during the term of the
loan and any interest rate adjustments.

Our primary sources of cash include resident fees and services, rent and
interest receipts, borrowings under our unsecured revolving credit facility and
commercial paper program, public issuances of debt and equity securities,
proceeds from investment dispositions and principal payments on loans
receivable. Our primary uses of cash include dividend distributions, debt
service payments (including principal and interest), real property investments
(including acquisitions, capital expenditures, construction advances and
transaction costs), loan advances, property operating expenses, general and
administrative expenses and other expenses. Depending upon the availability and
cost of external capital, we believe our liquidity is sufficient to fund these
uses of cash.

We also continuously evaluate opportunities to finance future investments. New
investments are generally funded from temporary borrowings under our unsecured
revolving credit facility and commercial paper program, internally generated
cash and the proceeds from investment dispositions. Our investments generate
cash from NOI and principal payments on loans receivable. Permanent financing
for future investments, which replaces funds drawn under our unsecured revolving
credit facility and commercial paper program, has historically been provided
through a combination of the issuance of public debt and equity securities and
the incurrence or assumption of secured debt.

Depending upon market conditions, we believe that new investments will be
available in the future with spreads over our cost of capital that will generate
appropriate returns to our stockholders. It is also likely that investment
dispositions may occur in the future. To the extent that investment dispositions
exceed new investments, our revenues and cash flows from operations could be
adversely affected. We expect to reinvest the proceeds from any investment
dispositions in new investments. To the extent that new investment requirements
exceed our available cash on-hand, we expect to borrow under our unsecured
revolving credit facility and commercial paper program. At March 31, 2022, we
had $301,089,000 of cash and cash equivalents, $65,954,000 of restricted cash
and $3,700,000,000 of available borrowing capacity under our unsecured revolving
credit facility.



                                       31

--------------------------------------------------------------------------------

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations



Key Transactions

Capital The following summarizes key capital transactions that occurred during the three months ended March 31, 2022:

•In March 2022, we completed the issuance of $550,000,000 senior unsecured notes bearing interest at 3.85% with a maturity date of June 2032.



•In July 2021, we entered into an amended and restated ATM Program (as defined
below) pursuant to which we may offer and sell up to $2,500,000,000 of common
stock from time to time. During the three months ended March 31, 2022, we
settled 6,605,191 shares of common stock that were sold under our ATM Program
via forward sale agreements resulting in $558,790,000 of gross proceeds.

•During the three months ended March 31, 2022, we extinguished $100,821,000 of secured debt at a blended average interest rate of 4.21%.



Investments The following summarizes our property acquisitions and joint venture
investments completed during the three months ended March 31, 2022 (dollars in
thousands):

                                                     Properties              Book Amount (1)            Capitalization Rates (2)
Seniors Housing Operating                                         10       $        477,605                                  3.8  %
Triple-net                                                   -                          171                                    -  %
Outpatient Medical                                           4                      152,482                                  5.5  %
Totals                                                      14             $        630,258                                  4.2  %

(1) Represents amounts recorded in net real estate investments including fair value adjustments pursuant to U.S. GAAP. See Note 3 to our unaudited consolidated financial statements for additional information. (2) Represents annualized contractual or projected net operating income to be received in cash divided by investment amounts.

Dispositions The following summarizes property dispositions completed during the three months ended March 31, 2022 (dollars in thousands):



                                               Properties             Proceeds (1)           Book Amount (2)          Capitalization Rates (3)

Triple-net                                                  7       $      73,568          $         52,661                              7.4  %

(1) Represents net proceeds received upon disposition, including any seller financing.
(2) Represents carrying value of net real estate assets at time of disposition. See Note 5 to our unaudited consolidated financial statements
for additional information.
(3) Represents annualized contractual income that was being received in cash at date of disposition divided by stated purchase price.


Dividends Our Board of Directors declared a cash dividend for the quarter ended March 31, 2022 of $0.61 per share. On May 31, 2022, we will pay our 204th consecutive quarterly cash dividend to stockholders of record on May 24, 2022.

Key Performance Indicators, Trends and Uncertainties



We utilize several key performance indicators to evaluate the various aspects of
our business. These indicators are discussed below and relate to operating
performance, credit strength and concentration risk. Management uses these key
performance indicators to facilitate internal and external comparisons to our
historical operating results, in making operating decisions and for budget
planning purposes.

Operating Performance We believe that net income and net income attributable to
common stockholders ("NICS") per the Consolidated Statements of Comprehensive
Income are the most appropriate earnings measures. Other useful supplemental
measures of our operating performance include funds from operations attributable
to common stockholders ("FFO") and consolidated net operating income ("NOI");
however, these supplemental measures are not defined by U.S. generally accepted
accounting principles ("U.S. GAAP"). Please refer to the section entitled
"Non-GAAP Financial Measures" for further discussion and reconciliations. These
earnings measures are widely used by investors and analysts in the valuation,
comparison and investment recommendations of companies. The following table
reflects the recent historical trends of our operating performance measures for
the periods presented (in thousands):

                                                                 Three Months Ended
                                    March 31,      December 31,       September 30,       June 30,      March 31,
                                      2022             2021                2021             2021          2021
Net income (loss)                  $  65,751      $      66,194      $      190,336      $ 45,757      $  72,192
NICS                                  61,925             58,672             179,663        26,257         71,546
FFO                                  347,635            338,976             345,739       248,840        287,167
NOI                                  542,035            524,085             510,397       498,335        434,736


                                       32

--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
Credit Strength We measure our credit strength both in terms of leverage ratios
and coverage ratios. The leverage ratios indicate how much of our balance sheet
capitalization is related to long-term debt, net of cash and restricted cash.
The coverage ratios indicate our ability to service interest and fixed charges
(interest and secured debt principal amortization). We expect to maintain
capitalization ratios and coverage ratios sufficient to maintain a capital
structure consistent with our current profile. The coverage ratios are based on
earnings before interest, taxes, depreciation and amortization ("EBITDA").
Please refer to the section entitled "Non-GAAP Financial Measures" for further
discussion and reconciliation of these measures. Leverage ratios and coverage
ratios are widely used by investors, analysts and rating agencies in the
valuation, comparison, investment recommendations and rating of companies. The
following table reflects the recent historical trends for our credit strength
measures for the periods presented:

                                                                                                          Three Months Ended
                                                                March 31,            December 31,             September 30,             June 30,            March 31,
                                                                   2022                  2021                     2021                    2021                 2021

Net debt to book capitalization ratio                              43%                    42%                      42%                    43%           

41%


Net debt to undepreciated book
capitalization ratio                                               35%                    35%                      35%                    35%           

34%


Net debt to market capitalization ratio                            24%                    26%                      27%                    26%                  28%

Interest coverage ratio                                           4.03x                  3.89x                    4.81x                  3.30x                3.56x
Fixed charge coverage ratio                                       3.57x                  3.42x                    4.22x                  2.93x                3.16x


Concentration Risk We evaluate our concentration risk in terms of NOI by
property mix, relationship mix and geographic mix. Concentration risk is a
valuable measure in understanding what portion of our NOI could be at risk if
certain sectors were to experience downturns. Property mix measures the portion
of our NOI that relates to our various property types. Relationship mix measures
the portion of our NOI that relates to our current top five relationships.
Geographic mix measures the portion of our NOI that relates to our current top
five states (or international equivalents). The following table reflects our
recent historical trends of concentration risk by NOI for the periods indicated
below:

                                                                                                      Three Months Ended
                                                         March 31,              December 31,             September 30,               June 30,              March 31,
                                                            2022                    2021                      2021                     2021                   2021
Property mix:(1)
Seniors Housing Operating                                   38%                     34%                       34%                      32%                    39%
Triple-net                                                  41%                     44%                       45%                      45%                    36%
Outpatient Medical                                          21%                     22%                       21%                      23%                    25%

Relationship mix: (1)
ProMedica                                                   11%                     11%                       11%                      12%                    12%
Sunrise Senior Living                                        6%                      7%                        9%                      10%                    14%
Atria Senior Living                                          5%                      4%                        3%                       -%                     -%
HC-One Group                                                 4%                      5%                        5%                       3%                     -%
Avery Healthcare                                             4%                      4%                        4%                       4%                     5%
Remaining relationships                                     70%                     69%                       68%                      71%                    69%

Geographic mix:(1)
California                                                  13%                     13%                       12%                      12%                    15%
United Kingdom                                              11%                     13%                       14%                      13%                    10%
Texas                                                        8%                      9%                        9%                       9%                     7%
New Jersey                                                   5%                      5%                        5%                       5%                     7%
Canada                                                       5%                      5%                        6%                       7%                     7%
Remaining geographic areas                                  58%                     55%                       54%                      54%                    54%

(1) Excludes our share of investments in unconsolidated entities and non-segment/corporate NOI. Entities in which we have a joint venture with a minority partner are shown at 100% of the joint venture amount.




Lease Expirations The following table sets forth information regarding lease
expirations for certain portions of our portfolio as of March 31, 2022 (dollars
in thousands):

                                       33

--------------------------------------------------------------------------------


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations

                                                                                                                                      Expiration Year (1)
                                        2022                 2023                 2024                 2025                 2026                 2027               2028              2029                2030                 2031             Thereafter
Triple-net:
Properties                                  22                    2                    4                   27                   66                    4                14                 4                   21                    9                 390
Base rent (2)                      $     4,194          $       840          $    12,110          $     6,612          $    68,008          $    15,191
$ 19,383          $  3,972          $    43,322          $    21,203          $  430,445
% of base rent                             0.7  %               0.1  %               1.9  %               1.1  %              10.9  %               2.4  %            3.1  %            0.6  %               6.9  %               3.4  %             68.9  %
Units/beds                               3,285                  222                  692                1,725                5,016                  633             1,474               219                2,279                  896              39,542
% of Units/beds                            5.9  %               0.4  %               1.2  %               3.1  %               9.0  %               1.1  %            2.6  %            0.4  %               4.1  %               1.6  %             70.6  %

Outpatient Medical:
Square feet                          1,376,952            1,709,614            1,922,175            1,070,893            1,390,852            1,252,589           949,513           790,651            1,492,484            1,399,206           4,358,806
Base rent (2)                      $    41,025          $    48,971          $    59,039          $    30,385          $    38,274          $    33,066          $ 25,750          $ 22,763          $    38,835          $    38,270          $   94,228
% of base rent                             8.7  %              10.4  %              12.5  %               6.5  %               8.1  %               7.0  %            5.5  %            4.8  %               8.3  %               8.1  %             20.1  %
Leases                                     312                  363                  355                  233                  258                  204               133                90                  104                   79                 185
% of Leases                               13.5  %              15.7  %              15.3  %              10.1  %              11.1  %               8.8  %            5.7  %            3.9  %               4.5  %               3.4  %              8.0  %

(1) Excludes our share of investments in unconsolidated entities, developments, land parcels, loans receivable and sub-leases. Investments classified as held for sale are included in the current year. (2) The most recent monthly cash base rent annualized. Base rent does not include tenant recoveries or amortization of above and below market lease intangibles or other non-cash income.




We evaluate our key performance indicators in conjunction with current
expectations to determine if historical trends are indicative of future results.
Our expected results may not be achieved, and actual results may differ
materially from our expectations. Factors that may cause actual results to
differ from expected results are described in more detail in "Cautionary
Statement Regarding Forward-Looking Statements" and other sections of this
Quarterly Report on Form 10-Q. Management regularly monitors economic and other
factors to develop strategic and tactical plans designed to improve performance
and maximize our competitive position. Our ability to achieve our financial
objectives is dependent upon our ability to effectively execute these plans and
to appropriately respond to emerging economic and company-specific trends.
Please refer to our Annual Report on Form 10-K for the year ended December 31,
2021, under the headings "Business," "Risk Factors" and "Management's Discussion
and Analysis of Financial Condition and Results of Operations."

Corporate Governance



Maintaining investor confidence and trust is important in today's business
environment. Our Board of Directors and management are strongly committed to
policies and procedures that reflect the highest level of ethical business
practices. Our corporate governance guidelines provide the framework for our
business operations and emphasize our commitment to increase stockholder value
while meeting all applicable legal requirements. These guidelines meet the
listing standards adopted by the New York Stock Exchange and are available on
the Internet at www.welltower.com/investors/governance. The information on our
website is not incorporated by reference in this Quarterly Report on Form 10-Q,
and our web address is included as an inactive textual reference only.

Liquidity and Capital Resources

Sources and Uses of Cash



Our primary sources of cash include resident fees and services, rent and
interest receipts, borrowings under our unsecured revolving credit facility and
commercial paper program, public issuances of debt and equity securities,
proceeds from investment dispositions and principal payments on loans
receivable. Our primary uses of cash include dividend distributions, debt
service payments (including principal and interest), real property investments
(including acquisitions, capital expenditures, construction advances and
transaction costs), loan advances, property operating expenses, general and
administrative expenses and other expenses. These sources and uses of cash are
reflected in our Consolidated Statements of Cash Flows and are discussed in
further detail below. The following is a summary of our sources and uses of cash
flows for the periods presented (dollars in thousands):

                                                                Three Months Ended                                Change
                                                      March 31, 2022           March 31, 2021                $                  %
Cash, cash equivalents and restricted cash at
beginning of period                                 $       346,755          $     2,021,043          $ (1,674,288)            (83) %
Cash provided from (used in) operating
activities                                                  324,520                  303,658                20,862               7  %
Cash provided from (used in) investing
activities                                                 (808,547)                (139,140)             (669,407)           (481) %
Cash provided from (used in) financing
activities                                                  505,105                  371,903               133,202              36  %
Effect of foreign currency translation                         (790)                   1,358                (2,148)           (158) %
Cash, cash equivalents and restricted cash at
end of period                                       $       367,043          $     2,558,822          $ (2,191,779)            (86) %


                                       34

--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
Operating Activities The changes in net cash provided from operating activities
was immaterial. Please see "Results of Operations" for discussion of net income
fluctuations. For the three months ended March 31, 2022 and 2021, cash flows
provided from operations exceeded cash distributions to stockholders.

Investing Activities The changes in net cash provided from/used in investing
activities are primarily attributable to net changes in real property
investments and dispositions, loans receivable and investments in unconsolidated
entities, which are summarized above in "Key Transactions." Please refer to
Notes 3 and 5 of our unaudited consolidated financial statements for additional
information. The following is a summary of cash used in non-acquisition capital
improvement activities for the periods presented (dollars in thousands):

                                                                            Three Months Ended                       Change
                                                                  March 31, 2022           March 31, 2021              $
New development                                                 $       

138,141 $ 73,605 $ 64,536 Recurring capital expenditures, tenant improvements and lease commissions

                                                        32,835                   10,754             22,081
Renovations, redevelopments and other capital
improvements                                                             57,394                   18,026             39,368
Total                                                           $       228,370          $       102,385          $ 125,985


The change in new development is primarily due to the number and size of
construction projects on-going during the relevant periods. Renovations,
redevelopments and other capital improvements include expenditures to maximize
property value, increase net operating income, maintain a market-competitive
position and/or achieve property stabilization.

Financing Activities The changes in net cash provided from/used in financing
activities are primarily attributable to changes related to our long-term debt
arrangements, the issuances of common stock and dividend payments which are
summarized above in "Key Transactions." Please refer to Notes 10, 11 and 14 of
our unaudited consolidated financial statements for additional information.

In March 2022, we completed the issuance of $550,000,000 senior unsecured notes
with a maturity date of June 2032. As of March 31, 2022, we have total near-term
available liquidity of approximately $4.1 billion.

Off-Balance Sheet Arrangements



At March 31, 2022, we had investments in unconsolidated entities with our
ownership generally ranging from 10% to 88%. We use financial derivative
instruments to hedge interest rate and foreign currency exchange rate exposure.
At March 31, 2022, we had 17 outstanding letter of credit obligations. Please
see Notes 8, 12 and 13 to our unaudited consolidated financial statements for
additional information.






















                                       35

--------------------------------------------------------------------------------

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations



Contractual Obligations

The following table summarizes our payment requirements under contractual obligations as of March 31, 2022 (in thousands):



                                                                                        Payments Due by Period
Contractual Obligations                               Total                 2022              2023-2024            2025-2026            Thereafter
Unsecured credit facility and commercial
paper (1,3)                                      $    300,000          $         -          $         -          $   300,000          $          -
Senior unsecured notes and term credit
facilities: (1)
U.S. Dollar senior unsecured notes                  9,900,000                    -            1,350,000            1,950,000             6,600,000
Canadian Dollar senior unsecured notes (2)            240,347                    -                    -                    -               240,347
Pounds Sterling senior unsecured notes (2)          1,380,960                    -                    -                    -             1,380,960
U.S. Dollar term credit facility                      510,000                    -              500,000               10,000                     -
Canadian Dollar term credit facility (2)              200,288                    -              200,288                    -                     -
Secured debt: (1,2)
Consolidated                                        2,115,641              575,737              633,350              277,288               629,266
Unconsolidated                                      1,266,905              146,558              302,886              552,529               264,932
Contractual interest obligations: (3)
Unsecured credit facility and commercial
paper                                                  12,821                2,263                6,033                4,525                     -
Senior unsecured notes and term loans (2)           3,797,590              326,226              841,203              666,489             1,963,672
Consolidated secured debt (2)                         212,912               45,628               75,365               43,926                47,993
Unconsolidated secured debt (2)                       176,900               31,013               66,623               26,522                52,742
Financing lease liabilities (4)                       208,588                6,429               71,634                3,354               127,171
Operating lease liabilities (4)                     1,375,702               30,777               87,980               87,324             1,169,621
Purchase obligations (5)                            1,845,205              914,297              883,699               47,202                     7

Total contractual obligations                    $ 23,543,859          $ 

2,078,928 $ 5,019,061 $ 3,969,159 $ 12,476,711



(1) Amounts represent principal amounts due and do not reflect unamortized premiums/discounts or other fair value adjustments as reflected on the
balance sheet.
(2) Based on foreign currency exchange rates in effect as of balance sheet date.
(3) Based on variable interest rates in effect as of the balance sheet date.
(4) See Note 6 to our unaudited consolidated financial statements for additional information.
(5) See Note 13 to our unaudited consolidated financial statements for additional information.


Capital Structure

Please refer to "Credit Strength" above for a discussion of our leverage and
coverage ratio trends. Our debt agreements contain various covenants,
restrictions and events of default. Certain agreements require us to maintain
financial ratios and minimum net worth and impose certain limits on our ability
to incur indebtedness, create liens and make investments or acquisitions. As of
March 31, 2022, we were in compliance in all material respects with the
covenants under our debt agreements. None of our debt agreements contain
provisions for acceleration which could be triggered by our debt ratings.
However, under our primary unsecured credit facility, the ratings on our senior
unsecured notes are used to determine the fees and interest charged. We plan to
manage the company to maintain compliance with our debt covenants and with a
capital structure consistent with our current profile. Any downgrades in terms
of ratings or outlook by any or all of the rating agencies could have a material
adverse impact on our cost and availability of capital, which could have a
material adverse impact on our consolidated results of operations, liquidity
and/or financial condition.

On April 1, 2022, Welltower Inc. and Welltower OP Inc. jointly filed with the
Securities and Exchange Commission (the "SEC") an open-ended automatic or
"universal" shelf registration statement on Form S-3 covering an indeterminate
amount of future offerings of Welltower Inc.'s debt securities, common stock,
preferred stock, depositary shares, guarantees of debt securities issued by
Welltower OP Inc., warrants and units and Welltower OP Inc.'s debt securities
and guarantees of debt securities issued by Welltower Inc. to replace Old
Welltower's existing "universal" shelf registration statement filed with the SEC
on May 4, 2021. On April 1, 2022, Welltower Inc. also filed with the SEC a
registration statement in connection with its enhanced dividend reinvestment
plan ("DRIP") under which it may issue up to 15,000,000 shares of common stock
to replace Old Welltower's existing DRIP registration statement on Form S-3
filed with the SEC on May 4, 2021. As of April 29, 2022, 15,000,000 shares of
common stock remained available for issuance under the DRIP registration
statement. On April 4, 2022, Welltower Inc. and Welltower OP Inc. entered into
(i) a second amended and restated equity distribution agreement (the "EDA") with
(i) Robert W. Baird & Co. Incorporated, Barclays Capital Inc., BMO Capital
Markets Corp., BNP Paribas Securities Corp., BNY Mellon Capital Markets, LLC,
BofA Securities, Inc., BOK Financial Securities, Inc., Capital One Securities
Inc., Citigroup Global Markets Inc., Comerica Securities, Inc., Credit Agricole
Securities (USA) Inc., Deutsche Bank Securities Inc., Fifth Third Securities,
Inc., Goldman Sachs & Co. LLC, Jefferies LLC, JMP Securities LLC, J.P. Morgan
Securities LLC, KeyBanc Capital Markets Inc., Loop Capital Markets LLC, Mizuho
Securities USA LLC, Morgan Stanley & Co. LLC, MUFG Securities Americas Inc., RBC
Capital Markets, LLC, Regions Securities LLC, Scotia Capital (USA) Inc.,

                                       36
--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
SMBC Nikko Securities America, Inc., Synovus Securities, Inc., TD Securities
(USA) LLC, Truist Securities, Inc. and Wells Fargo Securities, LLC as sales
agents and forward sellers and (ii) the forward purchasers named therein
relating to issuances, offers and sales from time to time of up to
$3,000,000,000 aggregate amount of common stock of Welltower Inc. (together with
the existing master forward sale confirmations relating thereto, the "ATM
Program"), amending and restating the ATM Program entered into on July 30, 2021
to, among other amendments, increase the total amount of shares of common stock
that may be offered and sold under the ATM Program from $2,500,000,000 to
$3,000,000,000, which amount excludes shares Old Welltower had previously sold
pursuant to the prior program. The ATM Program also allows Welltower Inc. to
enter into forward sale agreements. As of April 29, 2022, we had $3,000,000,000
of remaining capacity under the ATM Program, which excludes forward sales
agreements outstanding for the sale of 4,662,141 shares or approximately
$450,291,000 with maturity dates in 2023. In addition, we have forward sale
agreements for the sale of 14,847,242 shares or approximately $1,307,384,000
with maturity dates in 2023 under the July 30, 2021 ATM Program. We expect to
physically settle the forward sales for cash proceeds. Depending upon market
conditions, we anticipate issuing securities under our registration statements
to invest in additional properties and to repay borrowings under our unsecured
revolving credit facility and commercial paper program.

In connection with the filing of the new "universal" shelf registration
statement, Welltower Inc. also filed with the SEC two prospectus supplements
that will continue offerings that were previously covered by Old Welltower's
prospectus supplements and the accompanying prospectus to the prior registration
statement relating to: (i) the registration and possible issuance of up to
620,731 shares of common stock of Welltower Inc. (the "DownREIT Shares"), that
may be issued from time to time if, and to the extent that, certain holders of
Class A units (the "DownREIT Units") of HCN G&L DownREIT, LLC, a Delaware
limited liability company (the "DownREIT"), tender such DownREIT Units for
redemption by the DownREIT, and HCN DownREIT Member, LLC, a majority-owned
indirect subsidiary of Welltower Inc. (including its permitted successors and
assigns, the "Managing Member"), or a designated affiliate of the Managing
Member, elects to assume the redemption obligations of the DownREIT and to
satisfy all or a portion of the redemption consideration by issuing DownREIT
Shares to the holders instead of or in addition to paying a cash amount; and
(ii) the registration and possible issuance of up to 475,327 shares common stock
of Welltower Inc. (the "DownREIT II Shares"), that may be issued from time to
time if, and to the extent that, certain holders of Class A units (the "DownREIT
II Units," and collectively with the DownREIT Units, the "Units") of HCN G&L
DownREIT II LLC, a Delaware limited liability company (the "DownREIT II"),
tender such DownREIT II Units for redemption by the DownREIT II, and the
Managing Member, or a designated affiliate of the Managing Member, elects to
assume the redemption obligations of the DownREIT II and to satisfy all or a
portion of the redemption consideration by issuing DownREIT II Shares to the
holders instead of or in addition to paying a cash amount.

Results of Operations

Summary



Our primary sources of revenue include resident fees and services, rent and
interest income. Our primary expenses include property operating expenses,
depreciation and amortization, interest expense, general and administrative
expenses and other expenses. We evaluate our business and make resource
allocations on our three business segments: Seniors Housing Operating,
Triple-net and Outpatient Medical. The primary performance measures for our
properties are NOI and same store NOI ("SSNOI"), and other supplemental measures
include Funds From Operations ("FFO") and EBITDA, which are further discussed
below. Please see Non-GAAP Financial Measures for additional information and
reconciliations. The following is a summary of our results of operations
(dollars in thousands, except per share amounts):

                                         Three Months Ended                Change
                                      March 31,      March 31,
                                        2022           2021          Amount          %
Net income                           $ 65,751       $ 72,192       $ (6,441)        (9) %
NICS                                   61,925         71,546         (9,621)       (13) %
FFO                                   347,635        287,167         60,468         21  %
EBITDA                                496,548        443,703         52,845         12  %
NOI                                   542,035        434,736        107,299         25  %
SSNOI                                 391,228        388,964          2,264          1  %
Per share data (fully diluted):
NICS                                 $   0.14       $   0.17       $  (0.03)       (18) %
FFO                                  $   0.77       $   0.69       $   0.08         12  %

Interest coverage ratio                  4.03  x        3.56  x        0.47  x      13  %
Fixed charge coverage ratio              3.57  x        3.16  x        0.41  x      13  %






                                       37

--------------------------------------------------------------------------------

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations



Seniors Housing Operating

The following is a summary of our SSNOI at Welltower's share for the Seniors Housing Operating segment (dollars in thousands):



                                           QTD Pool
                         Three Months Ended                      Change
                March 31, 2022       March 31, 2021          $             %
SSNOI (1)      $       143,572      $       151,610      $ (8,038)       (5.3) %

(1) For the QTD Pool, amounts relate to 532 same store properties, respectively. Please see Non-GAAP Financial Measures for additional information and reconciliations.

The following is a summary of our results of operations for the Seniors Housing Operating segment (dollars in thousands):



                                                                Three Months Ended                         Change
                                                           March 31,          March 31,
                                                              2022               2021                $                 %
Revenues:
Resident fees and services                                $ 994,335
 $ 723,464          $ 270,871               37  %
Interest income                                               1,417              1,119                298               27  %
Other income                                                    860              1,819               (959)             (53) %
Total revenues                                              996,612            726,402            270,210               37  %
Property operating expenses                                 789,928            555,968            233,960               42  %
NOI (1)                                                     206,684            170,434             36,250               21  %
Other expenses:
Depreciation and amortization                               192,793            132,586             60,207               45  %
Interest expense                                              7,650             11,418             (3,768)             (33) %
Loss (gain) on extinguishment of debt, net                      (15)            (4,643)             4,628              100  %
Provision for loan losses, net                                  267                251                 16                6  %
Impairment of assets                                              -              4,604             (4,604)            (100) %
Other expenses                                                8,191              3,459              4,732              137  %
                                                            208,886            147,675             61,211               41  %
Income (loss) from continuing operations before
income taxes and other items                                 (2,202)            22,759            (24,961)            (110) %
Income (loss) from unconsolidated entities                  (17,782)             5,234            (23,016)            (440) %
Gain (loss) on real estate dispositions, net                  2,701              5,195             (2,494)             (48) %
Income from continuing operations                           (17,283)            33,188            (50,471)            (152) %
Net income (loss)                                           (17,283)            33,188            (50,471)            (152) %
Less: Net income (loss) attributable to
noncontrolling interests                                     (5,381)            (4,924)              (457)              (9) %
Net income (loss) attributable to common
stockholders                                              $ (11,902)         $  38,112          $ (50,014)            (131) %

(1) See Non-GAAP Financial Measures below.




Resident fees and services and property operating expenses increased for the
three month period ended March 31, 2022 compared to the same period in the prior
year primarily due to acquisitions, including the acquisition of the Holiday
Retirement portfolio on July 30, 2021 for a total purchase price of $1.6
billion. The increases were partially offset by decreases due to property
dispositions.

Our Seniors Housing Operating revenues are dependent on occupancy, which has
steadily increased in recent months. As of March 31, 2022, nearly all
communities are open for new admissions and allowing visitors, in-person tours
and communal dining and activities. Average occupancy increased from 73.0% to
77.5% for the three months ended March 31, 2022 and 2021, respectively.
Occupancy metrics represent occupancy at our share for 543 properties in
operation as of December 31, 2020, including unconsolidated properties but
excluding acquisitions, executed dispositions, development conversions and four
closed properties.

Property-level operating expenses associated with the COVID-19 pandemic relating
to our Seniors Housing Operating portfolio totaled $11,003,000 and $27,976,000
for the three months ended March 31, 2022 and 2021, respectively. These expenses
were incurred as a result of the introduction of public health measures and
other regulations affecting our properties, as well as additional health and
safety measures adopted by us and our operators related to the COVID-19
pandemic, including increases in labor and property cleaning expenses and
expenditures related to our efforts to procure personal protective equipment and
supplies, net of reimbursements. Certain new expenses incurred since the start
of the pandemic may continue on an ongoing basis as part of new health and
safety protocols.

                                       38
--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
In 2021 and 2022, we received government grants under the CARES Act primarily to
cover increased expenses and lost revenue during the COVID-19 pandemic, as well
as under similar programs in the U.K. and Canada. For the three months ended
March 31, 2022 and 2021, we recognized $5,760,000 and $49,180,000, respectively,
of government grant income as a reduction to property operating expenses in our
Consolidated Statements of Comprehensive Income.

The fluctuations in depreciation and amortization are due to acquisitions, dispositions and transitions. To the extent that we acquire or dispose of additional properties in the future, these amounts will change accordingly.



During the three months ended March 31, 2021, we recorded impairment charges of
$4,604,000 related to one held for use property in which the carrying value
exceeded the estimated fair value. Transaction costs related to asset
acquisitions are capitalized as a component of the purchase price. The
fluctuation in other expenses is primarily due to the timing of noncapitalizable
transaction costs associated with acquisitions and operator transitions. Changes
in the gain on sales of properties are related to the volume and timing of
property sales and the sales prices.

During the three months ended March 31, 2022, we completed one Seniors Housing
Operating construction project representing $73,458,000 or $720,176 per unit.
The following is a summary of our Seniors Housing Operating construction
projects, excluding expansions, pending as of March 31, 2022 (dollars in
thousands):

Location                                   Units/Beds               Commitment             Balance              Est. Completion
Barnet, UK                                             100       $      68,127          $   61,496                    2Q22
Sachse, TX                                             193                 38,054              18,639                 3Q22
Princeton, NJ                                           80                 29,780              27,932                 3Q22
Berea, OH                                              120                 14,934              12,483                 3Q22
Painesville, OH                                        119                 14,462              10,702                 3Q22
Beaver, PA                                             116                 14,184               9,813                 3Q22
New Rochelle, NY                                        72                 42,669              18,184                 4Q22
Pflugerville, TX                                       196                 39,500              15,542                 4Q22
Georgetown, TX                                         188                 36,215              18,897                 4Q22
Denton, TX                                              65                 20,194               7,293                 4Q22
Brookline, MA                                          159                145,990              38,683                 2Q23
Lake Jackson, TX                                       130                 32,020               4,378                 2Q23
Charlotte, NC                                          328                 96,416              37,707                 3Q23
White Marsh, MD                                        188                 78,610               8,535                 3Q23
Weymouth, MA                                           165                 77,545              15,999                 3Q23
Glendale, AZ                                     204                       54,250            8,518                    3Q23
Miami Twp, OH                                    122                       18,206            2,179                    4Q23
Gaithersburg, MD                                 302                      173,548           32,770                    2Q24
Leander, TX                                       72                       26,761            3,705                    2Q24
Temple, TX                                       245                       65,569            5,574                    4Q24
Kyle, TX                                         225                       62,700            4,616                    1Q25
                                               3,389             $   1,149,734             363,645
Boise, ID(1)                                                                                33,639
Boise, ID(1)                                                                                12,326
Brookhaven, GA(1)                                                                           10,943
Columbus, OH(1)                                                                             14,067
Kansas City, MO(1)                                                                          12,404
Raleigh, NC(1)                                                                               3,544
Toronto, ON(1)                                                                              51,600
Washington, DC(1)                                                                           32,554
Wellesley, MA(1)                                                                             9,500
                                                                                        $  544,222

(1) Final units/beds, commitment amount and expected conversion date not yet known.


                                       39
--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
Interest expense represents secured debt interest expense which fluctuates based
on the net effect and timing of assumptions, segment transitions, fluctuations
in foreign currency rates, extinguishments and principal amortizations. The
fluctuations in loss (gain) on extinguishment of debt is primarily attributable
to the volume of extinguishments and terms of the related secured debt. The
following is a summary of our Seniors Housing Operating segment property secured
debt principal activity (dollars in thousands):

                                                                                         Three Months Ended
                                                                   March 31, 2022                                  March 31, 2021
                                                                              Weighted Average                                Weighted Average
                                                           Amount               Interest Rate              Amount               Interest Rate
Beginning balance                                     $    1,599,522                    2.81  %       $    1,706,189                    3.05  %
Debt transferred                                              32,478                    4.79  %                    -                       -  %
Debt issued                                                    5,385                    3.08  %                    -                       -  %

Debt extinguished                                            (94,647)                   4.21  %              (41,933)                   7.60  %

Principal payments                                           (12,998)                   2.92  %              (12,261)                   3.26  %
Foreign currency                                              24,733                    2.73  %               15,283                    2.81  %
Ending balance                                        $    1,554,473                    2.83  %       $    1,667,278                    2.89  %

Monthly averages                                      $    1,606,723                    2.84  %       $    1,688,213                    2.99  %


The majority of our Seniors Housing Operating properties are formed through
partnership interests. The fluctuation in income from unconsolidated entities is
primarily due to a gain recognized from the sale of a home health business owned
by one of our unconsolidated entities during the three months ended March 31,
2021. Net income attributable to noncontrolling interests represents our
partners' share of net income (loss) related to joint ventures.

Triple-net

The following is a summary of our SSNOI at Welltower's share for the Triple-net segment (dollars in thousands):



                                          QTD Pool
                         Three Months Ended                     Change
                March 31, 2022       March 31, 2021          $           %

SSNOI (1)      $       144,488      $       137,314      $ 7,174       5.2  %

(1) For the QTD Pool, amounts relate to 533 same store properties. Please see Non-GAAP Financial Measures for additional information and reconciliations.

The following is a summary of our results of operations for the Triple-net segment (dollars in thousands):



                                                                Three Months Ended                         Change
                                                           March 31,          March 31,
                                                              2022               2021                $                 %
Revenues:
Rental income                                             $ 196,001          $ 152,463          $  43,538               29  %
Interest income                                              37,506             14,922             22,584              151  %
Other income                                                  1,656              1,097                559               51  %
Total revenues                                              235,163            168,482             66,681               40  %
Property operating expenses                                  11,211             12,841             (1,630)             (13) %
NOI (1)                                                     223,952            155,641             68,311               44  %
Other expenses:
Depreciation and amortization                                53,504             56,667             (3,163)              (6) %
Interest expense                                                314              1,882             (1,568)             (83) %
Loss (gain) on derivatives and financial
instruments, net                                              2,578              1,934                644               33  %

Provision for loan losses, net                               (1,065)               853             (1,918)            (225) %
Impairment of assets                                              -             18,964            (18,964)            (100) %
Other expenses                                               11,044              4,983              6,061              122  %
                                                             66,375             85,283            (18,908)             (22) %
Income (loss) from continuing operations before
income taxes and other items                                157,577             70,358             87,219              124  %
Income (loss) from unconsolidated entities                   15,543              4,907             10,636              217  %
Gain (loss) on real estate dispositions, net                 20,449              2,042             18,407              901  %
Income from continuing operations                           193,569             77,307            116,262              150  %
Net income                                                  193,569             77,307            116,262              150  %
Less: Net income (loss) attributable to
noncontrolling interests                                      7,065              3,400              3,665              108  %
Net income attributable to common stockholders            $ 186,504          $  73,907          $ 112,597              152  %

(1) See Non-GAAP Financial Measures below.


                                       40
--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
Rental income has increased primarily due to the timing of the establishment of
reserves for straight-line rent receivable balances relating to leases for which
collection of substantially all contractual lease payments is no longer deemed
probable. During the three months ended March 31, 2021, we recorded reserves for
previously recognized straight-line receivables of $49,241,000.

Certain of our leases contain annual rental escalators that are contingent upon
changes in the Consumer Price Index and/or changes in the gross operating
revenues of the tenant's properties. These escalators are not fixed, so no
straight-line rent is recorded; however, rental income is recorded based on the
contractual cash rental payments due for the period. If gross operating revenues
at our facilities and/or the Consumer Price Index do not increase, a portion of
our revenues may not continue to increase. For the three months ended March 31,
2022, we had eight leases with rental rate increases ranging from 0.26% to
57.76% in our Triple-net portfolio. Our Triple-net operators are experiencing
similar impacts on occupancy and operating costs due to the COVID-19 pandemic as
our Seniors Housing Operating properties. Long-term/post-acute facilities have
generally experienced a higher degree of occupancy declines, which in some cases
impacted the ability of our Triple-net operators to make contractual rent
payments to us. However, many of our Triple-net operators received funds under
the CARES Act Paycheck Protection Program and the Provider Relief Fund.

Depreciation and amortization fluctuate as a result of the acquisitions,
dispositions and segment transitions of Triple-net properties. To the extent we
acquire or dispose of additional properties in the future, our provision for
depreciation and amortization will change accordingly.

The increase to interest income is primarily driven by the interest recognized
on senior loan financings of £540,000,000 to affiliates of Safanad as part of
the recapitalization of its investment in HC-One Group during the second quarter
2021.

During the three months ended March 31, 2021, we recorded impairment charges of
$18,964,000 related to one held for sale property and two held for use
properties. Transaction costs related to asset acquisitions are capitalized as a
component of purchase price. The fluctuation in other expenses is primarily due
to noncapitalizable transaction costs from acquisitions and segment transitions.
Changes in the gain on sales of properties are related to the volume and timing
of property sales and the sales prices.

During the three months ended March 31, 2022, there were no Triple-net projects completed. The following is a summary of our consolidated Triple-net construction projects, excluding expansions, pending as of March 31, 2022 (dollars in thousands):



Location             Units/Beds       Commitment       Balance       Est. Completion
Redhill, UK                    76    $   20,912      $  18,471            2Q22
London, UK                     82          42,436         22,650          3Q22
Wombourne, UK                  66          15,782         11,891          4Q22
Leicester, UK                  60          14,730         10,186          4Q22
Rugby, UK                      76          20,140         10,460          1Q23
Raleigh, NC                   191         154,256         62,694          2Q23
                        551          $  268,256      $ 136,352


During the three months ended March 31, 2022, loss (gain) on derivatives and
financial instruments, net is primarily attributable to the mark-to-market of
the equity warrants received as part of the Safanad/HC-One transaction that
closed in the second quarter of 2021. In addition, the mark-to-market adjustment
on our Genesis Healthcare available-for-sale investment is reflected in all
periods.

Interest expense represents secured debt interest expense and related fees. The
change in secured debt interest expense is due to the net effect and timing of
assumptions, segment transitions, fluctuations in foreign currency rates,
extinguishments and principal amortizations. The following is a summary of our
Triple-net secured debt principal activity for the periods presented (dollars in
thousands):

                                                                                        Three Months Ended
                                                                  March 31, 2022                                 March 31, 2021
                                                                            Weighted Average                                Weighted Average
                                                          Amount              Interest Rate              Amount               Interest Rate
Beginning balance                                    $      72,536                    4.57  %       $      123,652                    4.91  %

Debt transferred                                           (32,478)                   4.79  %                    -                       -  %

Principal payments                                            (221)                   4.37  %               (1,220)                   5.15  %
Foreign currency                                                 -                       -  %                  707                    5.43  %
Ending balance                                       $      39,837                    4.39  %       $      123,139                    4.91  %

Monthly averages                                     $      39,914                    4.39  %       $      123,126                    4.96  %


                                       41

--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
A portion of our Triple-net properties were formed through partnerships. Income
or loss from unconsolidated entities represents our share of net income or
losses from partnerships where we are the noncontrolling partner. The increase
in income from unconsolidated entities during the three months ended March 31,
2022 is primarily related to the write off of straight-line rent payable
balances on an unconsolidated joint venture that was restructured during the
quarter. Net income attributable to noncontrolling interests represents our
partners' share of net income relating to those partnerships where we are the
controlling partner. The increase for the three months ended March 31, 2022
compared to the same period in the prior year, is primarily due to a restructure
and segment transition related to one of our partners.

Outpatient Medical

The following is a summary of our SSNOI at Welltower's share for the Outpatient Medical segment (dollars in thousands):



                                          QTD Pool
                         Three Months Ended                     Change
                March 31, 2022       March 31, 2021          $           %
SSNOI (1)      $       103,168      $       100,040      $ 3,128       3.1  %

(1) For the QTD Pool, amounts relate to 351 same store properties. Please see Non-GAAP Financial Measures for additional information and reconciliations.

The following is a summary of our results of operations for the Outpatient Medical segment for the periods presented (dollars in thousands):



                                                                Three Months Ended                         Change
                                                           March 31,          March 31,
                                                              2022               2021                $                 %
Revenues:
Rental income                                             $ 160,389          $ 150,380          $  10,009                7  %
Interest income                                                  71              3,538             (3,467)             (98) %
Other income                                                  2,863              2,305                558               24  %
Total revenues                                              163,323            156,223              7,100                5  %
Property operating expenses                                  49,915             46,863              3,052                7  %
NOI (1)                                                     113,408            109,360              4,048                4  %
Other expenses:
Depreciation and amortization                                57,791             55,173              2,618                5  %
Interest expense                                              4,567              4,015                552               14  %
Loss (gain) on extinguishment of debt, net                        3                  -                  3                 n/a
Provision for loan losses, net                                   (6)               279               (285)            (102) %

Other expenses                                                  789                712                 77               11  %
                                                             63,144             60,179              2,965                5  %
Income (loss) from continuing operations before
income taxes and other items                                 50,264             49,181              1,083                2  %
Income (loss) from unconsolidated entities                     (645)             2,908             (3,553)            (122) %
Gain (loss) on real estate dispositions, net                   (216)            51,843            (52,059)            (100) %
Income from continuing operations                            49,403            103,932            (54,529)             (52) %
Net income (loss)                                            49,403            103,932            (54,529)             (52) %
Less: Net income (loss) attributable to
noncontrolling interests                                      2,142              2,170                (28)              (1) %
Net income (loss) attributable to common
stockholders                                              $  47,261          $ 101,762          $ (54,501)             (54) %

(1) See Non-GAAP Financial Measures.




Rental income has increased due primarily to acquisitions and construction
conversions that occurred during 2021. Certain of our leases contain annual
rental escalators that are contingent upon changes in the Consumer Price Index.
These escalators are not fixed, so no straight-line rent is recorded; however,
rental income is recorded based on the contractual cash rental payments due for
the period. If the Consumer Price Index does not increase, a portion of our
revenues may not continue to increase. Our leases could renew above or below
current rental rates, resulting in an increase or decrease in rental income. For
the three months ended March 31, 2022, our consolidated outpatient medical
portfolio signed 88,145 square feet of new leases and 418,329 square feet of
renewals. The weighted-average term of these leases was eight years, with a rate
of $44.19 per square foot and tenant improvement and lease commission costs of
$37.73 per square foot. Substantially all of these leases contain an annual
fixed or contingent escalation rent structure ranging from 1.5% to 5.0%.

The decrease in interest income for the three months ended March 31, 2022 is due
primarily to a $178,207,000 first mortgage loan which was repaid in full in June
of 2021.

                                       42
--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
The fluctuation in property operating expenses and depreciation and amortization
are primarily attributable to acquisitions and construction conversions that
occurred during 2021. To the extent that we acquire or dispose of additional
properties in the future, these amounts will change accordingly. Transaction
costs related to asset acquisitions are capitalized as a component of purchase
price. The fluctuation in other expenses is primarily due to noncapitalizable
transaction costs. Changes in gains/losses on sales of properties are related to
volume of property sales and the sales prices.

During the three months ended March 31, 2022, there were no Outpatient Medical
projects completed. The following is a summary of the consolidated Outpatient
Medical construction projects, excluding expansions, pending as of March 31,
2022 (dollars in thousands):

Location                                     Square Feet               Commitment              Balance               Est. Completion
Tyler, TX                                              85,214       $      35,369          $     21,071                   4Q22
Stafford, TX                                           36,788                 18,031                 6,172                4Q22

                                                122,002             $      53,400                27,243
Beaumont, TX(1)                                                                                         29

Total                                                                                      $     27,272

(1) Final units/beds, commitment amount and expected conversion date not yet known.




Total interest expense represents secured debt interest expense. The change in
secured debt interest expense is primarily due to the net effect and timing of
assumptions, extinguishments and principal amortizations. The following is a
summary of our outpatient medical secured debt principal activity (dollars in
thousands):

                                                                                         Three Months Ended
                                                                   March 31, 2022                                  March 31, 2021
                                                                              Weighted Average                                Weighted Average
                                                           Amount               Interest Rate              Amount               Interest Rate
Beginning balance                                     $      530,254                    3.49  %       $      548,229                    3.55  %

Debt extinguished                                             (6,174)                   4.17  %                    -                       -  %

Principal payments                                            (2,749)                   4.38  %               (2,474)                   4.46  %

Ending balance                                        $      521,331                    3.51  %       $      545,755                    3.54  %

Monthly averages                                      $      526,392                    3.49  %       $      546,613                    3.54  %


A portion of our Outpatient Medical properties were formed through partnerships.
Income or loss from unconsolidated entities represents our share of net income
or losses from partnerships where we are the noncontrolling partner. During the
three months ended March 31, 2021, the loss from unconsolidated entities is
largely attributable to depreciation and amortization of short-lived intangible
assets related to certain investments in unconsolidated joint ventures. Net
income attributable to noncontrolling interests represents our partners' share
of net income or loss relating to those partnerships where we are the
controlling partner.

Non-Segment/Corporate



The following is a summary of our results of operations for the
Non-Segment/Corporate activities for the periods presented (dollars in
thousands):

                                                                 Three Months Ended                          Change
                                                            March 31,           March 31,
                                                              2022                2021                 $                 %
Revenues:

Other income                                              $      606          $      955          $    (349)             (37) %
Total revenues                                                   606                 955               (349)             (37) %
Property operating expenses                                    2,615               1,654                961               58  %
NOI (1)                                                       (2,009)               (699)            (1,310)            (187) %
Expenses:
Interest expense                                             109,165             105,827              3,338                3  %
General and administrative expenses                           37,706              29,926              7,780               26  %

Other expenses                                                 6,045               1,840              4,205              229  %
                                                             152,916             137,593             15,323               11  %

Loss from continuing operations before income taxes and other items

                                             (154,925)           (138,292)           (16,633)             (12) %
Income tax benefit (expense)                                  (5,013)             (3,943)            (1,070)             (27) %

Loss from continuing operations                             (159,938)           (142,235)           (17,703)             (12) %

Net loss attributable to common stockholders              $ (159,938)         $ (142,235)         $ (17,703)             (12) %

(1) See Non-GAAP Financial Measures.


                                       43
--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
Property operating expenses represent insurance costs related to our captive
insurance company, which acts as a direct insurer of property level insurance
coverage for our portfolio.

The following is a summary of our Non-Segment/Corporate interest expense for the periods presented (dollars in thousands):



                                                            Three Months Ended                        Change
                                                       March 31,          March 31,
                                                          2022               2021               $                %
Senior unsecured notes                                $ 101,239          $ 100,213          $ 1,026               1  %

Unsecured credit facility and commercial paper
program                                                   2,779              1,180            1,599             136  %
Loan expense                                              5,147              4,434              713              16  %
Totals                                                $ 109,165          $ 105,827          $ 3,338               3  %


The change in interest expense on senior unsecured notes is due to the net
effect of issuances and extinguishments, as well as the movement in foreign
exchange rates and related hedge activity. Please refer to Note 11 for
additional information. The change in interest expense on our unsecured
revolving credit facility and commercial paper program is due primarily to the
net effect and timing of draws, paydowns and variable interest rate
changes. Please refer to Note 10 for additional information regarding our
unsecured revolving credit facility and commercial paper program. Loan expenses
represent the amortization of costs incurred in connection with senior unsecured
notes issuances.

General and administrative expenses as a percentage of consolidated revenues for
the three months ended March 31, 2022 and 2021 were 2.70% and 2.84%,
respectively. Other expenses includes legal expenses related to the planned
UPREIT merger and reorganization. The provision for income taxes primarily
relates to state taxes, foreign taxes and taxes based on income generated by
entities that are structured as TRSs.

Other

Non-GAAP Financial Measures



We believe that net income and net income attributable to common stockholders
("NICS"), as defined by U.S. GAAP, are the most appropriate earnings
measurements. However, we consider FFO, NOI, SSNOI, EBITDA and Adjusted EBITDA
to be useful supplemental measures of our operating performance. Historical cost
accounting for real estate assets in accordance with U.S. GAAP implicitly
assumes that the value of real estate assets diminishes predictably over time as
evidenced by the provision for depreciation. However, since real estate values
have historically risen or fallen with market conditions, many industry
investors and analysts have considered presentations of operating results for
real estate companies that use historical cost accounting to be insufficient. In
response, the National Association of Real Estate Investment Trusts ("NAREIT")
created funds from operations attributable to common stockholders ("FFO") as a
supplemental measure of operating performance for REITs that excludes historical
cost depreciation from net income. FFO, as defined by NAREIT, means NICS,
computed in accordance with U.S. GAAP, excluding gains (or losses) from sales of
real estate and impairment of depreciable assets, plus depreciation and
amortization, and after adjustments for unconsolidated entities and
noncontrolling interests.

Consolidated net operating income ("NOI") is used to evaluate the operating
performance of our properties. We define NOI as total revenues, including tenant
reimbursements, less property operating expenses. Property operating expenses
represent costs associated with managing, maintaining and servicing tenants for
our properties. These expenses include, but are not limited to, property-related
payroll and benefits, property management fees paid to operators, marketing,
housekeeping, food service, maintenance, utilities, property taxes and
insurance. General and administrative expenses represent costs unrelated to
property operations. These expenses include, but are not limited to, payroll and
benefits, professional services, office expenses and depreciation of corporate
fixed assets. Same store NOI ("SSNOI") is used to evaluate the operating
performance of our properties using a consistent population, which controls for
changes in the composition of our portfolio. We believe the drivers of property
level NOI for both consolidated properties and unconsolidated properties are
generally the same and therefore, we evaluate SSNOI based on our ownership
interest in each property ("Welltower Share"). To arrive at Welltower's Share,
NOI is adjusted by adding our minority ownership share related to unconsolidated
properties and by subtracting the minority partners' noncontrolling ownership
interests for consolidated properties. We do not control investments in
unconsolidated properties, and while we consider disclosures at Welltower Share
to be useful, they may not accurately depict the legal and economic implications
of our joint venture arrangements and should be used with caution. As used
herein, same store is generally defined as those revenue-generating properties
in the portfolio for the relevant year-over-year reporting periods. Acquisitions
and development conversions are included in SSNOI five full quarters after
acquisition or being placed into service for the QTD Pool. Land parcels, loans
and sub-leases, as well as any properties sold or classified as held for sale
during the respective periods, are excluded from SSNOI. Redeveloped properties
(including major refurbishments of a Seniors Housing Operating property where
20% or more of units are simultaneously taken out of commission for 30 days or
more or Outpatient Medical properties undergoing a change in intended use) are
excluded from SSNOI until five full quarters post completion of the
redevelopment for the QTD Pool. Properties undergoing operator transitions
and/or segment transitions are also excluded from

                                       44
--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
SSNOI until five full quarters post completion of the transition for the QTD
Pool. In addition, properties significantly impacted by force majeure, acts of
God, or other extraordinary adverse events are excluded from SSNOI until five
full quarters after the properties are placed back into service for the QTD
Pool. SSNOI excludes non-cash NOI and includes adjustments to present consistent
ownership percentages and to translate Canadian properties and U.K. properties
using a consistent exchange rate. We believe NOI and SSNOI provide investors
relevant and useful information because they measure the operating performance
of our properties at the property level on an unleveraged basis. We use NOI and
SSNOI to make decisions about resource allocations and to assess the property
level performance of our properties.

EBITDA is defined as earnings (net income) before interest, taxes, depreciation
and amortization. Adjusted EBITDA is defined as EBITDA excluding unconsolidated
entities and including adjustments for stock-based compensation expense,
provision for loan losses, gains/losses on extinguishment of debt,
gains/loss/impairments on properties, gains/losses on derivatives and financial
instruments, other expenses, other impairment charges and other adjustments
deemed appropriate. We believe that EBITDA and Adjusted EBITDA, along with net
income, are important supplemental measures because they provide additional
information to assess and evaluate the performance of our operations. We
primarily use these measures to determine our interest coverage ratio, which
represents EBITDA and Adjusted EBITDA divided by total interest, and our fixed
charge coverage ratio, which represents EBITDA and Adjusted EBITDA divided by
fixed charges. Fixed charges include total interest and secured debt principal
amortization. Covenants in our unsecured senior notes and primary credit
facility contain financial ratios based on a definition of EBITDA and Adjusted
EBITDA that is specific to those agreements. Our leverage ratios are defined as
the proportion of net debt to total capitalization and include book
capitalization, undepreciated book capitalization and market capitalization.
Book capitalization represents the sum of net debt (defined as total long-term
debt, excluding operating lease liabilities, less cash and cash equivalents and
restricted cash), total equity and redeemable noncontrolling interests.
Undepreciated book capitalization represents book capitalization adjusted for
accumulated depreciation and amortization. Market capitalization represents book
capitalization adjusted for the fair market value of our common stock.

Our supplemental reporting measures and similarly entitled financial measures
are widely used by investors, equity and debt analysts and rating agencies in
the valuation, comparison, rating and investment recommendations of companies.
Management uses these financial measures to facilitate internal and external
comparisons to our historical operating results and in making operating
decisions. Additionally, these measures are utilized by the Board of Directors
to evaluate management. None of our supplemental measures represent net income
or cash flow provided from operating activities as determined in accordance with
U.S. GAAP and should not be considered as alternative measures of profitability
or liquidity. Finally, the supplemental measures, as defined by us, may not be
comparable to similarly entitled items reported by other real estate investment
trusts or other companies.

















--------------------------------------------------------------------------------

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations



The table below reflects the reconciliation of FFO to NICS, the most directly
comparable U.S. GAAP measure, for the periods presented. Noncontrolling interest
and unconsolidated entity amounts represent adjustments to reflect our share of
depreciation and amortization, gains/loss on real estate dispositions and
impairment of assets. Amounts are in thousands except for per share data.

                                                                                                      Three Months Ended
                                                                March 31,           December 31,           September 30,           June 30,          March 31,
FFO Reconciliation:                                                2022                 2021                   2021                  2021               2021
Net income attributable to common
stockholders                                                   $  61,925

$ 58,672 $ 179,663 $ 26,257 $ 71,546 Depreciation and amortization

                                    304,088                284,501                 267,754            240,885            244,426
Impairment of assets                                                   -                  2,357                   1,490             23,692             23,568
Loss (gain) on real estate dispositions, net                     (22,934)               (11,673)               (119,954)           (44,668)           (59,080)
Noncontrolling interests                                         (14,753)               (13,988)                (11,095)           (16,591)           (12,516)
Unconsolidated entities                                           19,309                 19,107                  27,881             19,265             19,223
FFO                                                            $ 347,635          $     338,976          $      345,739          $ 248,840          $ 287,167

Average diluted shares outstanding                               449,802                438,719                 429,983            419,305            

419,079



Per diluted share data:
Net income attributable to common
stockholders(1)                                                $    0.14          $        0.13          $         0.42          $    0.06          $    0.17
FFO                                                            $    0.77          $        0.77          $         0.80          $    0.59          $    0.69

(1) Includes adjustment to the numerator for income (loss) attributable to OP unitholders.

The table below reflects the reconciliation of consolidated NOI to net income, the most directly comparable U.S. GAAP measure, for the periods presented. Dollar amounts are in thousands.


                                                                                                            Three Months Ended
                                                                      March 31,           December 31,           September 30,           June 30,          March 31,
NOI Reconciliations:                                                     2022                 2021                   2021                  2021               2021
Net income (loss)                                                    $  65,751          $      66,194          $      190,336          $  45,757          $  72,192
Loss (gain) on real estate dispositions, net                           (22,934)               (11,673)               (119,954)           (44,668)  

(59,080)


Loss (income) from unconsolidated entities                               2,884                 12,174                  15,832              7,976     

(13,049)


Income tax expense (benefit)                                             5,013                  2,051                   4,940             (2,221)             3,943
Other expenses                                                          26,069                 15,483                   3,575             11,687             10,994
Impairment of assets                                                         -                  2,357                   1,490             23,692        

23,568


Provision for loan losses, net                                            (804)                   (39)                   (271)             6,197      

1,383


Loss (gain) on extinguishment of debt, net                                 (12)                (1,090)                     (5)            55,612       

(4,643)


Loss (gain) on derivatives and financial
instruments, net                                                         2,578                   (830)                 (8,078)              (359)    

1,934


General and administrative expenses                                     37,706                 33,109                  32,256             31,436    

29,926


Depreciation and amortization                                          304,088                284,501                 267,754            240,885            244,426
Interest expense                                                       121,696                121,848                 122,522            122,341            123,142
Consolidated net operating income (NOI)                              $ 

542,035 $ 524,085 $ 510,397 $ 498,335

$ 434,736



NOI by segment:
Seniors Housing Operating                                            $ 206,684          $     180,375          $      172,909          $ 160,188          $ 170,434
Triple-net                                                             223,952                230,846                 228,321            226,314            155,641
Outpatient Medical                                                     113,408                113,982                 111,431            113,577            109,360
Non-segment/corporate                                                   (2,009)                (1,118)                 (2,264)            (1,744)              (699)
Total NOI                                                            $ 542,035          $     524,085          $      510,397          $ 498,335          $ 434,736







                                       46

--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
The following is a reconciliation of the properties included in our QTD Pool for
SSNOI:
                                                                                                       QTD Pool
                                                                 Seniors Housing
SSNOI Property Reconciliations:                                     Operating              Triple-net           Outpatient Medical           Total
Consolidated properties                                                  774                   578                      311                  1,663
Unconsolidated properties                                                 95                    39                       79                    213
Total properties                                                         869                   617                      390                  1,876
Recent acquisitions/development conversions(1)                          (172)                  (30)                     (26)                  (228)
Under development                                                        (36)                   (5)                      (4)                   (45)
Under redevelopment(2)                                                    (4)                   (3)                      (2)                    (9)
Current held for sale                                                     (3)                  (13)                      (1)                   (17)
Land parcels, loans and subleases                                        (23)                  (11)                      (6)                   (40)
Transitions(3)                                                           (97)                  (19)                       -                   (116)
Other(4)                                                                  (2)                   (3)                       -                     (5)
Same store properties                                                    532                   533                      351                  1,416

(1) Acquisition and development conversions will enter the QTD Pool five full quarters after acquisition or certificate of occupancy. (2) Redevelopment properties will enter the QTD Pool five full quarters of operations post redevelopment completion. (3) Transitioned properties will enter the QTD Pool five full quarters of operations with the new operator in place or under the new structure. (4) Represents properties that are either closed or being closed.




The following is a reconciliation of our consolidated NOI to same store NOI for
the periods presented for the respective pools. Dollar amounts are in thousands.
                                                                                   QTD Pool
                                                                              Three Months Ended
SSNOI Reconciliations:                                              March 31, 2022           March 31, 2021

Seniors Housing Operating:
Consolidated NOI                                                  $       206,684          $       170,434
NOI attributable to unconsolidated investments                             12,751                   17,324
NOI attributable to noncontrolling interests                              (24,392)                 (15,698)

NOI attributable to non-same store properties                             (51,575)                 (19,399)
Non-cash NOI attributable to same store properties                            (74)                    (865)
Currency and ownership adjustments (1)                                        178                     (186)
SSNOI at Welltower Share                                                  143,572                  151,610

Triple-net:
Consolidated NOI                                                          223,952                  155,641
NOI attributable to unconsolidated investments                              9,955                    8,382
NOI attributable to noncontrolling interests                              (15,338)                 (11,531)

NOI attributable to non-same store properties                             (63,557)                  (7,031)
Non-cash NOI attributable to same store properties                        (11,356)                 (10,141)
Currency and ownership adjustments (1)                                        832                    1,994
SSNOI at Welltower Share                                                  144,488                  137,314

Outpatient Medical:
Consolidated NOI                                                          113,408                  109,360
NOI attributable to unconsolidated investments                              4,830                    4,724
NOI attributable to noncontrolling interests                               (5,240)                  (4,686)

NOI attributable to non-same store properties                              (7,798)                  (5,562)
Non-cash NOI attributable to same store properties                         (2,096)                  (2,656)
Currency and ownership adjustments (1)                                         64                   (1,140)
SSNOI at Welltower Share                                                  103,168                  100,040

SSNOI at Welltower Share:
Seniors Housing Operating                                                 143,572                  151,610
Triple-net                                                                144,488                  137,314
Outpatient Medical                                                        103,168                  100,040
Total                                                             $       391,228          $       388,964

(1) Includes adjustments to reflect consistent property ownership percentages, to translate Canadian properties at a USD/CAD rate of 1.2739 and to translate U.K. properties at a GBP/USD rate of 1.35.





                                       47

--------------------------------------------------------------------------------

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations



The tables below reflects the reconciliation of EBITDA to net income, the most
directly comparable U.S. GAAP measure, for the periods presented. Dollars are in
thousands.

                                                                                                     Three Months Ended
                                                                March 31,          December 31,          September 30,           June 30,          March 31,
EBITDA Reconciliations:                                            2022                2021                   2021                 2021               2021
Net income (loss)                                              $  65,751          $     66,194          $     190,336          $  45,757          $  72,192
Interest expense                                                 121,696               121,848                122,522            122,341            123,142
Income tax expense (benefit)                                       5,013                 2,051                  4,940             (2,221)             3,943
Depreciation and amortization                                    304,088               284,501                267,754            240,885            244,426
EBITDA                                                         $ 496,548          $    474,594          $     585,552          $ 406,762          $ 443,703

Interest Coverage Ratio:
Interest expense                                               $ 121,696          $    121,848          $     122,522          $ 122,341          $ 123,142
Non-cash interest expense                                         (4,109)               (5,082)                (5,461)            (3,972)            (2,991)
Capitalized interest                                               5,479                 5,325                  4,669              4,862              4,496
Total interest                                                   123,066               122,091                121,730            123,231            124,647
EBITDA                                                         $ 496,548          $    474,594          $     585,552          $ 406,762          $ 443,703
Interest coverage ratio                                             4.03  x               3.89  x                4.81  x            3.30  x            3.56  x

Fixed Charge Coverage Ratio:
Total interest                                                 $ 123,066

$ 122,091 $ 121,730 $ 123,231 $ 124,647 Secured debt principal payments

                                   15,968                16,877                 17,040             15,715             15,955

Total fixed charges                                              139,034               138,968                138,770            138,946            140,602
EBITDA                                                         $ 496,548          $    474,594          $     585,552          $ 406,762          $ 443,703
Fixed charge coverage ratio                                         3.57  x               3.42  x                4.22  x            2.93  x            3.16  x

























                                       48

--------------------------------------------------------------------------------
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
The table below reflects the reconciliation of Adjusted EBITDA to net income,
the most directly comparable U.S. GAAP measure, for the periods presented.
Dollars are in thousands.

                                                                                                       Twelve Months Ended
                                                                 March 31,           December 31,         September 30,           June 30,            March 31,
Adjusted EBITDA Reconciliations:                                    2022                 2021                 2021                  2021                 2021
Net income                                                     $   368,038          $   374,479          $    463,563          $   668,205          $   781,664
Interest expense                                                   488,407              489,853               489,178              491,507              495,523
Income tax expense (benefit)                                         9,783                8,713                 6,952                4,015              

8,469


Depreciation and amortization                                    1,097,228            1,037,566               995,798              983,576            1,008,062
EBITDA                                                           1,963,456            1,910,611             1,955,491            2,147,303            2,293,718
Loss (income) from unconsolidated entities                          38,866               22,933                10,501                  650              

(8,658)


Stock-based compensation expense (1)                                19,681               17,812                22,248               24,278              

26,811


Loss (gain) on extinguishment of debt, net                          54,505               49,874                64,760               97,769              

42,406


Loss (gain) on real estate dispositions, net                      (199,229)            (235,375)             (409,166)            (773,516)            (884,711)
Impairment of assets                                                27,539               51,107                58,067               79,890              131,349
Provision for loan losses, net                                       5,083                7,270                90,394               93,522              

88,747


Loss (gain) on derivatives and financial
instruments, net                                                    (6,689)              (7,333)               (5,934)               3,539                5,332
Other expenses (1)                                                  56,127               40,860                52,960               60,985               68,939
Leasehold interest adjustment (2)                                   (7,697)                 760                  (640)                   -              

-


Casualty losses, net of recoveries (3)                               5,799                5,786                   998                    -                    -
Other impairment (4)                                                     -               49,241                49,241              161,639              163,481
Adjusted EBITDA                                                $ 1,957,441          $ 1,913,546          $  1,888,920          $ 1,896,059          $ 1,927,414

Adjusted Interest Coverage Ratio:
Interest expense                                               $   488,407          $   489,853          $    489,178          $   491,507          $   495,523
Capitalized interest                                                20,335               19,352                18,265               17,543               17,222
Non-cash interest expense                                          (18,624)             (17,506)              (14,163)             (12,675)             (10,617)
Total interest                                                     490,118              491,699               493,280              496,375              502,128
Adjusted EBITDA                                                $ 1,957,441

$ 1,913,546 $ 1,888,920 $ 1,896,059 $ 1,927,414 Adjusted interest coverage ratio

                                      3.99  x              3.89  x               3.83  x              3.82  x           

3.84 x



Adjusted Fixed Charge Coverage Ratio:
Total interest                                                 $   490,118

$ 491,699 $ 493,280 $ 496,375 $ 502,128 Secured debt principal payments

                                     65,600               65,587                64,832               63,668               63,136
Total fixed charges                                                555,718              557,286               558,112              560,043              565,264
Adjusted EBITDA                                                $ 1,957,441

$ 1,913,546 $ 1,888,920 $ 1,896,059 $ 1,927,414 Adjusted fixed charge coverage ratio

                                  3.52  x              3.43  x               3.38  x              3.39  x           

3.41 x



(1) Certain severance-related costs are included in stock-based compensation and excluded from other expenses.
(2) Represents revenues and property operating expenses associated with a leasehold portfolio interest relating to 26
properties assumed by a wholly-owned affiliate in conjunction with the Holiday Retirement transaction. Subsequent to the
initial transaction, we purchased eight of the leased properties and one of the properties was sold by the landlord and
removed from the lease. No rent will be paid in excess of net cash flow relating to the leasehold properties and
therefore, the net impact has been excluded from Adjusted EBITDA.
(3) Represents casualty losses net of any insurance recoveries.
(4) Represents reserve for straight-line rent receivable balances relating to leases placed on cash recognition.



Our leverage ratios include book capitalization, undepreciated book
capitalization and market capitalization. Book capitalization represents the sum
of net debt (defined as total long-term debt less cash and cash equivalents and
restricted cash), total equity and redeemable noncontrolling interests.
Undepreciated book capitalization represents book capitalization adjusted for
accumulated depreciation and amortization. Market capitalization represents book
capitalization adjusted for the fair market value of our common stock. Our
leverage ratios are defined as the proportion of net debt to total
capitalization. The table below reflects the reconciliation of our leverage
ratios to our balance sheets for the periods presented. Amounts are in
thousands, except share price.

                                       49

--------------------------------------------------------------------------------


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations

                                                                                                                                                   As of
                                                                                March 31,                       December 31,                       September 30,                      June 30,                     March 31,
                                                                                  2022                              2021                               2021                             2021                         2021
Book capitalization:
Unsecured credit facility and commercial paper                          $                 299,968       $                    324,935       $                     290,996       $                    -       $                     -
Long-term debt obligations (1)                                                         14,352,529                         13,917,702                          13,488,656                   13,572,816                    14,618,713
Cash and cash equivalents and restricted cash                                           (367,043)                          (346,755)                           (362,645)                    (808,705)                   (2,558,822)
Total net debt                                                                         14,285,454                         13,895,882                          13,417,007                   12,764,111                    12,059,891
Total equity and noncontrolling interests(2)                                           19,178,026                         18,997,873                          18,172,111                   17,243,208                    17,046,932
Book capitalization                                                     $              33,463,480       $                 32,893,755       $                  31,589,118       $           30,007,319       $            29,106,823
Net debt to book capitalization ratio                                                         43%                                42%                                 42%                          43%                           41%

Undepreciated book capitalization:
Total net debt                                                          $              14,285,454       $                 13,895,882       $                  13,417,007       $           12,764,111       $            12,059,891
Accumulated depreciation and amortization                                               7,215,622                          6,910,114                           6,634,061                    6,415,676                     6,212,432
Total equity and noncontrolling interests(2)                                           19,178,026                         18,997,873                          18,172,111                   17,243,208                    17,046,932
Undepreciated book capitalization                                       $              40,679,102       $                 39,803,869       $                  38,223,179       $           36,422,995       $            35,319,255
Net debt to undepreciated book capitalization ratio                                           35%                                35%                                 35%                          35%                           34%

Market capitalization:
Common shares outstanding                                                                 453,948                            447,239                             435,274                      422,562                       417,520
Period end share price                                                  $                   96.14       $                      85.77       $                       82.40       $                83.10       $                 71.63
Common equity market capitalization                                     $              43,642,561       $                 38,359,689       $                  35,866,578       $           35,114,902       $            29,906,958
Total net debt                                                                         14,285,454                         13,895,882                          13,417,007                   12,764,111                    12,059,891
Noncontrolling interests(3)                                                             1,282,450                          1,361,872                           1,308,908                    1,322,762                     1,248,054
Market capitalization                                                   $              59,210,465       $                 53,617,443       $                  50,592,493       $           49,201,775       $            43,214,903
Net debt to market capitalization ratio                                                       24%                                26%                                 27%                          26%                           28%

(1) Amounts include senior unsecured notes, secured debt and lease liabilities related to financing leases, as reflected on our Consolidated Balance Sheets. Operating lease liabilities related to the ASC 842 adoption are excluded. (2) Includes amounts attributable to both redeemable noncontrolling interests and noncontrolling interests as reflected on our Consolidated Balance Sheets.

Critical Accounting Policies and Estimates

Our unaudited consolidated financial statements are prepared in accordance with U.S. GAAP, which requires us to make estimates and assumptions. Management considers an accounting estimate or assumption critical if:



•the nature of the estimates or assumptions is material due to the levels of
subjectivity and judgment necessary to account for highly uncertain matters or
the susceptibility of such matters to change; and

•the impact of the estimates and assumptions on financial condition or operating performance is material.



Management has discussed the development and selection of its critical
accounting policies and estimates with the Audit Committee of the Board of
Directors. Management believes the current assumptions and other considerations
used to estimate amounts reflected in our unaudited consolidated financial
statements are appropriate and are not reasonably likely to change in the
future. However, since these estimates require assumptions to be made that were
uncertain at the time the estimate was made, they bear the risk of change. If
actual experience differs from the assumptions and other considerations used in
estimating amounts reflected in our unaudited consolidated financial statements,
the resulting changes could have a material adverse effect on our consolidated
results of operations, liquidity and/or financial condition. Please refer to
Note 2 to our financial statements included in our Annual Report on Form 10-K
for the year ended December 31, 2021 for further information on significant
accounting policies that impact us. There have been no material changes to these
policies in 2022.

                                       50

--------------------------------------------------------------------------------


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
Cautionary Statement Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q may contain "forward-looking statements" as
defined in the Private Securities Litigation Reform Act of 1995. When Welltower
uses words such as "may," "will," "intend," "should," "believe," "expect,"
"anticipate," "project," "pro forma," "estimate" or similar expressions that do
not relate solely to historical matters, Welltower is making forward-looking
statements. Forward-looking statements are not guarantees of future performance
and involve risks and uncertainties that may cause Welltower's actual results to
differ materially from Welltower's expectations discussed in the forward-looking
statements. This may be a result of various factors, including, but not limited
to: the duration and scope of the COVID-19 pandemic; uncertainty regarding the
implementation and impact of the CARES Act and future stimulus or other COVID-19
relief legislation; the impact of the COVID-19 pandemic on occupancy rates and
on the operations of Welltower and its operators/tenants; actions governments
take in response to the COVID-19 pandemic, including the introduction of public
health measures and other regulations affecting Welltower's properties and the
operations of Welltower and its operators/tenants; the effects of health and
safety measures adopted by Welltower and its operators/tenants related to
the COVID-19 pandemic; increased operational costs as a result of health and
safety measures related to COVID-19; the impact of the COVID-19 pandemic on the
business and financial condition of operators/tenants and their ability to make
payments to Welltower; disruptions to Welltower's property acquisition and
disposition activity due to economic uncertainty caused by COVID-19; general
economic uncertainty in key markets as a result of the COVID-19 pandemic and a
worsening of global economic conditions or low levels of economic growth; the
status of capital markets, including availability and cost of capital;
uncertainty from the expected discontinuance of LIBOR and the transition to any
other interest rate benchmark; issues facing the health care industry, including
compliance with, and changes to, regulations and payment policies, responding to
government investigations and punitive settlements and operators'/tenants'
difficulty in cost effectively obtaining and maintaining adequate liability and
other insurance; changes in financing terms; competition within the health care
and seniors housing industries; negative developments in the operating results
or financial condition of operators/tenants, including, but not limited to,
their ability to pay rent and repay loans; Welltower's ability to transition or
sell properties with profitable results; the failure to make new investments or
acquisitions as and when anticipated; natural disasters and other acts of God
affecting Welltower's properties; Welltower's ability to re-lease space at
similar rates as vacancies occur; Welltower's ability to timely reinvest sale
proceeds at similar rates to assets sold; operator/tenant or joint venture
partner bankruptcies or insolvencies; the cooperation of joint venture partners;
government regulations affecting Medicare and Medicaid reimbursement rates and
operational requirements; liability or contract claims by or against
operators/tenants; unanticipated difficulties and/or expenditures relating to
future investments or acquisitions; environmental laws affecting Welltower's
properties; changes in rules or practices governing Welltower's financial
reporting; the movement of U.S. and foreign currency exchange rates; Welltower's
ability to maintain Welltower's qualification as a REIT; key management
personnel recruitment and retention; and other risks described in Welltower's
reports filed from time to time with the SEC. Other important factors are
identified in the Company's Annual Report on Form 10-K for the year ended
December 31, 2021, including factors identified under the headings "Business,"
"Risk Factors" and "Management's Discussion and Analysis of Financial Condition
and Results of Operations." Finally, the Company undertakes no obligation to
update or revise publicly any forward-looking statements, whether because of new
information, future events or otherwise, or to update the reasons why actual
results could differ from those projected in any forward-looking statements.

© Edgar Online, source Glimpses