Ventas Inc (NYSE: VTR) Q4 2022 earnings call dated Feb. 10, 2023
Corporate Participants:
BJ Grant — Senior Vice President-Investor Relations
Debra A. Cafaro — Chairman and Chief Executive Officer
Justin Hutchens — Executive Vice President-Senior Housing
Bob Probst — Executive Vice President and Chief Financial Officer
Analysts:
Joshua Dennerlein — Bank of America — Analyst
Vikram Malhotra — Mizuho — Analyst
Ronald Camden — Morgan Stanley — Analyst
Michael Carroll — RBC Capital Markets — Analyst
Steve Sakwa — Evercore ISI — Analyst
Jonathan Hughes — Raymond James — Analyst
Michael Griffin — Citigroup — Analyst
Juan Sanabria — BMO Capital Markets — Analyst
Tayo Okusanya — Credit Suisse — Analyst
Nick Yulico — Scotiabank — Analyst
Rich Anderson — SMBC — Analyst
Mike Mueller — JPMorgan — Analyst
Derek Johnston — Deutsche Bank — Analyst
Steven Valiquette — Barclays — Analyst
Tayo Qi — Stifel — Analyst
John Pawlowski — Green Street — Analyst
Dave Rodgers — Baird — Analyst
Presentation:
Operator
Hello and thank you for standing by. My name is Regina and I will be your Conference Operator today. At this time I would like to welcome everyone to the Ventas Fourth Quarter 2022 Earnings Release Conference Call. [Operator Instructions]
I would now like to turn the conference over to BJ Grant, Senior Vice President of Investor Relations. Please go-ahead.
BJ Grant — Senior Vice President-Investor Relations
Thanks, Regina. Good morning, everyone, and welcome to the Ventas fourth quarter financial results conference call. Yesterday we issued our fourth quarter earnings release, supplemental investor package and presentation materials which are available on the Ventas website at ir.ventasreit.com.
As a reminder, remarks today may include forward-looking statements and other matters. Forward-looking statements are subject to risks and uncertainties and a variety of factors that may cause actual results to differ materially from those contemplated in such statements. For a more detailed discussion of those factors, please refer to our earnings release for this quarter and to our most recent SEC filings, all of which are available on the Ventas website.
Certain non-GAAP financial measures will also be discussed on this call and for a reconciliation of these measures to the most closely comparable GAAP measures, please refer to our supplemental posted on the Investor Relations website. And with that I will turn the call over to Debra A. Cafaro, Chairman and CEO.
Debra A. Cafaro — Chairman and Chief Executive Officer
Thanks, BJ, and good morning to all of our shareholders and other participants. Welcome to the Ventas fourth quarter and year-end 2022 earnings call.
We are pleased to deliver a strong fourth quarter, which reflects the attractive operating and financial results of our diverse portfolio and the benefits of our key strategic initiatives. Fourth quarter normalized FFO was $0.73 per share, fueled by accelerating SHOP growth at 19%, record medical office building performance and profitability from our third party institutional capital management business there.
The demand fundamentals that support our business are strong and getting stronger across all Ventas asset classes, which are unified in serving the nation’s large and growing aging population. After significant capital recycling and asset management actions, our diverse portfolio of high quality senior living communities. medical office buildings, R&I labs and other healthcare assets is well positioned to capitalize on these demand trends.
In 2022, Ventas began what we believe will be a multiyear growth and recovery cycle, led by SHOP and supported by favorable supply demand fundamentals, actions we’ve taken in the portfolio and our post-pandemic rebound. In senior housing, there are compelling supply demand tailwinds. The over 80 population will grow at record levels in 2023, yet we continue to see construction as a percentage of inventory at its lowest level in five years and substantially better in Ventas markets.
Over the last few years, we have taken decisive actions to position our SHOP portfolio to capitalize on this exciting demographically led demand. We strengthened our team, enhanced our powerful analytic capabilities, rolled out the Ventas OI platform, sold transitions and acquired properties and invested capital in communities with strong market fundamentals, all to win the recovery.
Benefiting from these trends and actions, we are well underway to recapturing the post-pandemic SHOP NOI opportunity. Our portfolio has already enjoyed significant occupancy and NOI growth from the COVID trough and we see even more recapture potential ahead of us in the coming years as we first seek to reach 2019 performance levels and then hopefully exceed them.
Bob also took significant steps to maintain our financial strength and flexibility and improve our balance sheet and liquidity. These actions garnered three positive credit rating moves in 2022 and reduced our 2023 maturities to a very manageable level. In 2022, we also continued our long history of value creation with $1.2 billion of new investments, often with key partners. These include the $425 million Atrium Health, Wake Forest University School of Medicine development in Charlotte, North Carolina. $200 million in senior housing investments, including the acquisition of Mangrove Bay and a new development with Le Groupe Maurice both in very attractive markets. And $300 million in MOB investments, highlighted by the acquisition of a 18 property MOB portfolio lease to Ardent.
Finally, we remain committed to our values, including our ESG leadership. We accelerated our progress in 2022 as we further diversified and elevated our Board and made a bold commitment to achieve net zero operational carbon emissions by 2040. These efforts will be advanced under the leadership of our General Counsel, Carey Roberts, who has the passion and experience to move us forward.
Now, we enter 2023 with strong momentum. Today, we are pleased to introduce full year normalized FFO guidance, representing 5% growth at the midpoint. We are projecting unprecedented organic growth in our portfolio once again driven by SHOP and complemented by the positive compounding contributions of our office business led by Pete.
We also will continue to build out our VIM business, which already has over $5 billion in assets under management. And mine our property investments for value, as evidenced by both the pending Ardent equity stake sale and our recently completed Atria/Glennis software deal. While we also seek to optimize the outcome in our Santerre loan.
Finally, we will continue to invest capital wherever we find compelling opportunities to sustain and reinforce our new cycle of success. The macroeconomic assumptions underlying our forecast includes some slowing of the economy, moderating inflation, softening labor conditions and continued albeit less aggressive Fed tightening. Against that backdrop, and in many other likely scenarios, we believe our business is relatively advantaged because demographic demand for our assets is large, growing and resilient. We have demonstrated strong pricing power in SHOP. And softening economic conditions should benefit our operations in multiple ways.
One final note, in January, Justin, assumed the additional role of Chief Investment Officer at Ventas. I know you want to join me in congratulating Justin and I want to thank him for his continued leadership, which has been instrumental in our success and positive outlook. Working with our strong teams, Justin will use his experience and insights to create value by making good investments across our asset classes, enhancing the connection between our investment activity and business operations and deploying the powerful Ventas OI platform across our organization. And now I’m happy to turn the call over to the man himself, Justin.
Justin Hutchens — Executive Vice President-Senior Housing
Thank you, Debbie. I’ll start by noting how excited I am about the execution in our SHOP portfolio. Over the past few years, we have taken many actions to put ourselves in a position to achieve positive performance as we aim to recapture NOI in this multi-year growth and recovery cycle. We have been successful executing portfolio actions, which include over 50 Triple Net communities converting to SHOP and over 130 transitions to new operators, we’ve acquired over 100 new communities and executed 30 dispositions and eight new developments. Finally, we have over 100 communities that are in the process of getting refreshed and are expected to complete during the key selling season.
I am really proud of our tremendous team that supports our senior housing business and has executed Ventas OI. Our approach to collaborative oversight where we leverage our operating expertise and best-in class data analytics to the benefit of our operating partners to drive positive results, which has gained tremendous momentum. Our programmatic approach addresses two priorities in parallel. First, timely market financial and operating insights to influence near term performance and revenue enhancing capital expenditures. Second, tackling key strategic challenges that will deepen our competitive advantage and maximize the long term value of our portfolio.
Now I’ll cover the fourth quarter SHOP results in a year-over-year same-store pool of 478 communities. Our SHOP portfolio continues to perform really well. The fourth quarter was ahead of our expectations while delivering excellent year-over-year growth due to pricing power, occupancy growth and moderating expenses. NOI in our Q4 year-over-year pool grew 19.1% which is above the midpoint of our SHOP guidance range includes 22.2% growth in the US led by Sunrise and Atria, while Canada demonstrated positive growth again with 11.7% led by Le Groupe Maurice. I would like to thank all of our operating partners for their significant achievements delivering excellent services and care and financial results.
We continue to benefit from operating leverage even at this relatively low occupancy resulting in margin improvement from a 23% in Q3 to 23.6% in Q4. Same store average occupancy grew year-over-year by 140 basis points to 82.5%. Revenue in the quarter grew ahead of expectations, increasing 8.3% year-over-year due to continued acceleration in RevPAR growth and positive trends in occupancy. Pricing power continues to impress. At 6.5% year-over-year growth, RevPOR is the strongest we’ve seen in the last 10 years, primarily driven by in house rent and care increases and improving releasing spreads. As expected, expenses were $4.7 million per day. As a reminder, our year-over-year expense growth peaked in Q2 2022 at 11%, it reduced to 8% in Q3 and was lower again in Q4 at 6%.
Leading indicators in the U.S. remain strong as we experienced leads as a percentage of 2019 at 120%. Move-ins at 101% and outside at 101%. Canada continues to deliver growth and high occupancy at 95%. Demand accelerated in January with move-ins at 104% of 2019 in the U.S. and 111% in Canada.
Now I will cover 2023 SHOP guidance and our expanded same store year-over-year pool, which includes 508 communities representative of 92% of our portfolio. There are three primary drivers of our positive outlook, occupancy growth, rate growth and moderating expenses. SHOP same-store cash NOI is expected to accelerate from 13.4% growth in 2022 to growth in the range of 15% to 21% year-over-year in 2023. The low and high end of the guidance range is driven by occupancy and expense performance. We expect margin expansion of 200 basis points at our midpoint. We anticipate year-over-year revenue growth of approximately 8% at the midpoint of the same-store cash NOI guidance range, driven by continued strong rate growth and occupancy growth of 130 basis points to a 170 basis points.
With the deployment of our Ventas OI platform and excellent execution by our operators, we are able to achieve substantial rent increases the season of approximately 10%. This in combination with improved care pricing, rising Street rates and typical resident attrition results in about 6% expected RevPOR growth in 2023. It is important to note that 80% of our revenue growth in 2023 will be driven by the RevPOR growth, much of which has already been realized, as over half of our resident population have already received their rent increases. In regards to occupancy growth, we project that more residents will move into our communities in 2023 compared to prior year. We also project our net move-ins to be higher. However, we expect to return to more normal seasonal occupancy patterns, which include typical clinical conditions and slightly elevated financial move-outs in the first quarter. We expect a significant occupancy ramp throughout the year, supported by an accelerating aging demographic and muted new supply, translating to about 150 basis points of year-over-year average occupancy improvements in 2023.
We also expect moderating inflationary expense impacts and lower contract labor year-over-year, with overall expense growth expected to be around 5%. Through the execution of initiatives to improve employee recruitment and retention, we have had five consecutive quarters of net hiring which are providing the tailwinds needed to stabilize the workforce and support the moderation of expenses.
Moving onto investments I’m really excited to work with our deeply experienced investment team in my newly expanded responsibilities. I am very pleased to step into a situation where I can work to continue our strong track record and expert capital allocation. We have a wealth of existing relationships across our targeted asset classes of senior housing, life science and R&I and medical office.
I look forward to contributing to the ongoing success of our investment platform by combining the advantages embedded in the enterprise with my extensive network and investment experience to drive external growth. I look forward to expanding Ventas OI across the enterprise to drive portfolio optimization, external growth and refresh redev capital across our senior housing and office portfolios. We will continue to pick our spots and investments and work with our best in class partners on attractive opportunities. Moving forward, I am confident in the demand drivers of the business and believe we are well-positioned to continue this positive trajectory. Bob?
Bob Probst — Executive Vice President and Chief Financial Officer
Thanks, Justin. I’m going to share some highlights on our fourth quarter performance, touch on our balance sheet, and close with our 2023 outlook.
To start, we are proud of the fourth quarter results. Throughout 2022, we were accurate in our forecasts and followed our mantra to do what we say. In the fourth quarter, normalized FFO was $0.73 at the higher end of our guidance range. Fourth quarter property growth was particularly strong, with total company in SHOP same store cash NOI growth of 8.5% and 19.1% respectively. I’d like to give a shout out to Pete Bulgarelli in our Office team. Office had a great year, growing same-store cash NOI by 3.8% in fiscal year ’22. And then Office result was led by our MOB business which posted some outstanding metrics, including strong leasing performance with same-store year end occupancy of 92%, the highest level since 2017, tenant satisfaction measures exceeded 93% of all MOBs, same-store operating expenses increased just 2.6% year-on year, well below inflation. And as a result, full-year ’22 MOB same-store cash NOI grew 3.4%, the highest on record for the company.
R&I also posted attractive organic performance, growing same-store cash NOI by 5.1% in the full year ’22, led by leasing at higher rates and solid expense management.
I’d highlight two other items in the fourth quarter. We earned our first promote approximating $0.02 per share as general partner of the Ventas fund, which was a penny better than our guidance. We’re also eligible to earn further promotes in 2023. Second, we recognized a $20 million non-cash CECL allowance on our $486 million in mezzanine loan investment to Santerre Health Investors. Interest coverage on the loan has declined through year end, but the loan remained fully current through January 2023 and full interest is expected in February.
Next, a few comments on our balance sheet. Over the last two years, we enhanced our portfolio and strengthened our balance sheet through $1.3 billion in asset dispositions and loan repayments, with proceeds used to reduce near-term debt. We also issued $2.7 billion of new debt in that period, extending duration at attractive pricing before the run-up in interest rates. As a result, we have just 4% of our consolidated debt or under $500 million coming due in 2023. And we’ve made good progress towards this refinancing having locked in all in cash rates of 4.2%, or nearly two thirds of this requirement. Consistent with our long held risk management approach to maintain 10% to 20% of floating-rate debt, 12% of our consolidated debt was floating in the fourth quarter. We have plans to issue $500 million in new secured fixed-rate debt with proceeds designated to pay down floating rate debt in 2023, which would bring our floating-rate debt to the lower end of our targeted range.
We have significant liquidity of $2.4 billion at year end 2022. And finally, our net debt to adjusted pro forma EBITDA improved by 30 basis points to 6.9 times in the fourth quarter, with SHOP NOI growth steadily moving that ratio back towards our pre pandemic target range.
Last but not least, I’m extremely pleased to reintroduce full year 2023 guidance. This is tangible evidence that we are in a post-pandemic world and our guidance demonstrates the exciting post-pandemic organic property growth opportunity for Ventas. The key components for our ’23 guidance are as follows. Net income attributable to common stockholders is estimated to range between USD0.20 and USD0.34 per fully diluted share. Normalized FFO is forecast to range from USD2.90 to USD3.04 per share. We expect our portfolio same-store cash NOI to grow 7.5% at the midpoint led by SHOP same-store cash NOI growth of 18% at the midpoint.
Our ’23 FFO guidance at the midpoint of 297 represents growth year-over-year of 5% or $0.13 per share against a re-based 2022. The FFO bridge describing the $0.13 is straightforward by two main drivers. First, we expect $0.29 from outstanding year-over-year organic property growth in SHOP. And second and partially offsetting is a $0.16 reduction principally from the impact of higher interest rates. A stronger U.S. dollar against the Canadian dollar and the pound is also a contributor. Other guidance items include receipt of over $300 million in capital recycling proceeds, no additional promote revenue, G&A approximating $151 million at the midpoint, and 404 million weighted average fully diluted shares. The low and high end of our FFO guidance range are largely described by changes in the macro environment, including potential changes in inflation expectations and interest rates.
A few thoughts on phasing of our normalized FFO through the year. We expect FFO in the first quarter of ’23 to be roughly flat to the fourth quarter of ’22 of $0.71 when adjusted for the $0.02 promote received in the fourth-quarter. With the first quarter of ’23 is the seasonal low point for SHOP. As the key selling season in SHOP kicks in and interest rates plateau, FFO growth is expected to pick-up in the balance of ’23. A more fulsome discussion of our ’23 guidance can be found in the earnings and outlook presentation posted to our website.
To close, we entered 2023 with momentum. The entire Ventas team is fully engaged and excited to deliver on our ’23 plans and to reignite a new cycle of success for the company and our shareholders. And that concludes our prepared remarks. For Q&A, we ask each caller to stick to one question to be respectful to everyone on the line. With that, I’ll turn the call back to the operator.
Questions and Answers:
Operator
[Operator Instructions] Our first question will come from the line of Joshua Dennerlein with Bank of America. Please go ahead.
Joshua Dennerlein — Bank of America — Analyst
Yeah, hey guys, thanks for the time. I just wanted to ask about that Santerre Health Investors loan. Could you just provide more background, why the allowance and then Debbie. I think you mentioned you’re looking to optimize the outcome. So kind of just help us think through like outcomes that you’re expecting?
Debra A. Cafaro — Chairman and Chief Executive Officer
Sure. Good morning. The loan is part of our normal business over the last five years. I think we’ve collected about $1.7 [Phonetic] billion in loans that we’ve made on healthcare properties or healthcare operators. This particular loan took a $20 million allowance in the quarter. And we continue to be current in terms of interest — receipt of interest payments and it’s under some compression of coverage, because Some of the assets haven’t recovered from COVID while interest rates have been increasing. And so it’s really a timing issue, if you want to think about it that way. And so we would expect to work through that and we have a lot of experience and tools and rights at our disposal to do that.
Operator
Our next question will come from the line of Vikram Malhotra with Mizuho. Please go ahead.
Vikram Malhotra — Mizuho — Analyst
Thanks for taking the question. So I just wanted to understand in your deck you outlined potential capex investments. I guess in SHOP and maybe Triple-Net to position the portfolio. I’m wondering in net capex was a little elevated in the fourth-quarter. So I’m wondering if you can give us a sense of just like the magnitude of these investments over the next call it two or three years to achieve, what do you want to the portfolio. And perhaps tie those capex to the bridge, you’ve outlined in terms of the SHOP NOI growth?
Justin Hutchens — Executive Vice President-Senior Housing
Hi, it’s Justin, I’ll start and probably want to jump in. First of all, it is a large initiative, we have 100 communities that are in the process of being refreshed. We do believe that it be will impactful. It’s about $1 million a pop. It should help improve performance. Certainly we’ve consider that when we gave our guidance for 2023. And there’s more to do, but at this stage, we’ve picked our highest priorities. And we’ve been executing aggressively. So we look forward to these projects coming online during the key selling season.
BJ Grant — Senior Vice President-Investor Relations
I’d add. The $1 million of pop we’ve mentioned, you know, 100 properties, that’s obviously, $100 million. The timing of that clearly isn’t all-in one quarter, it will be spread over the course of time, but these are NOI, generating opportunities, ROI generating opportunities R&D embedded in the forecast we are giving you in terms of the NOI growth, and I believe the top use of our cash best use of our cash is to reinvest in these assets, given the backdrop of SHOP and senior housing.
Vikram Malhotra — Mizuho — Analyst
And sorry, could you just clarify this $100 million is that this year or is spread-out. I’m just trying to tie it back to ultimately the FAD growth coming through because if these are multiple years of $100 million, then maybe the FAD growth gets depressed?
BJ Grant — Senior Vice President-Investor Relations
Well, first of all, we started these last year. So you mentioned the fourth-quarter, seeing some acceleration that clearly is part of it. Second point to make is just in terms of classification of the capex spend, this is ROI generating a redev. So you’ll see that acceleration in redev, at the same time FAD capex will increase again. The top priority is investing behind our SHOP assets. So you’ll see that increase at the same time, and it’s a multi-year program.
Debra A. Cafaro — Chairman and Chief Executive Officer
And it’s a multi year NOI impact as well. We look-forward we have been investing into this multi year recovery in senior housing and [Technical Issue] in our market.
Vikram Malhotra — Mizuho — Analyst
Got it, thank you
Debra A. Cafaro — Chairman and Chief Executive Officer
Thank you.
Operator
Your next question will come from the line of Ronald Camden with Morgan Stanley. Please go ahead.
Ronald Camden — Morgan Stanley — Analyst
Right. Just to have a quick two parter. Thanks for the presentation. It was super helpful. Two things are there, the first was just leading indicators in the lead generators being pretty strong both in 4Q and January. Maybe just a little bit more color. what that capture and conversion rates. Just I thought was really interesting. And then the second piece is I think on the end of the presentation, talked about sort of the $900 million SHOP NOI opportunity with all things said and done, if you take a step-back, just curious how you guys are thinking about sort of the margin profile at that point versus pre COVID? Thanks.
Debra A. Cafaro — Chairman and Chief Executive Officer
Well, Ronald. We’re glad you liked the deck, we obviously pride ourselves on our analytics, but your old colleague BJ Grant, helping us put it in the best format for our external constituencies. So we’re glad that you like it, and I’ll turn it over to Justin to start to answer your question.
Justin Hutchens — Executive Vice President-Senior Housing
Sure, so in regards to leading indicators, you’ve noted they are looking really good. We’ve had we think the highest fourth-quarter lead volumes on record in terms of leads. Move-ins were solid, you noted the conversion rate we had. And operator that we put in place and website upgrade intra-month in December slowed down leads a bit, slowed down move-ins, those move-ins have since recovered in January already. So no worries there. We expect to follow normal seasonal trends. And so you’ll see move-outs to be a little bit higher. We’ve had — it’s normal to have additional clinical move-outs, it’s normal to have additional financial move-outs and then so far in January, we’re off to a strong start with move-ins at 104% of 2019 in the U.S., 111% in Canada. So all looking pretty good from a leading indicator standpoint.
In regards to the margin question, there is one thing that we’re all excited about, obviously, Debbie noted that, I noted it, and that’s the pricing power.That’s really helped to accelerate our margin expansion. Occupancy growth does as well. So we do anticipate margins to continue to expand and also to Debbie’s point we’re anticipating and hoping to get back to that 2019 level again. And margins will — should settle out, but also should continue to grow because of the strong demand for the senior housing sector.
Ronald Camden — Morgan Stanley — Analyst
Thanks so much.
Debra A. Cafaro — Chairman and Chief Executive Officer
You’re welcome.
Operator
Your next question will come from the line of Michael Carroll with RBC Capital Markets. Please go ahead.
Michael Carroll — RBC Capital Markets — Analyst
Yeah, thanks. Just regarding to your SHOP same-store growth forecasts, is there a meaningful difference between the legacy same-store assets versus the new properties coming in, in terms of growth. I think that a lot of the new stuff being added from new senior. So as the growth profile of the new senior assets, different than the legacy same-store portfolio?
Debra A. Cafaro — Chairman and Chief Executive Officer
Hi Mike, I’m glad you asked that and I’m going to ask Bob to answer.
Bob Probst — Executive Vice President and Chief Financial Officer
Yeah, Mike, I’d say first-off all of all the pools, all the operators are contributing really attractive growth across the board, literally as you look at it, this is broad-based growth in recovery and improvement across the portfolio. And you mentioned new senior. New senior importantly, part of that the contribution and when you look at the fourth-quarter of ’22 you’ll see almost the same asset pool. And that growth in the fourth quarter reflects that broad-based — that broad-based strength. So —
Debra A. Cafaro — Chairman and Chief Executive Officer
Yeah, what I mean — what I think you should like about it is we now have the vast majority of our SHOP business in the same-store pool, so that makes it more meaningful for investors to understand the performance of the business.
Operator
Our next question will come from the line of Steve Sakwa with Evercore ISI. Please go ahead.
Steve Sakwa — Evercore ISI — Analyst
Thanks, good morning, Justin. I guess. I was just hoping you could speak a little bit about the occupancy growth. You picked up. I think 300 basis points in ’22, your forecast is for 150 basis points at the midpoint this year. So I’m trying to figure out was the 300 basis points maybe picking up low hanging fruit in the early parts of the recovery and the 150 basis points is a more normalized pace or do you think the 150 basis points is a bit of a slowdown as you have maybe got a bit of a cautious view towards the economy. I’m just trying to reconcile that with the leads and move-ins that you sort of talked about.
Justin Hutchens — Executive Vice President-Senior Housing
Yeah, that’s a great question. So let me start with describing the 300 basis points, and I want to relate it to seasonality. When we grew 300 basis points in 2022, we had two things helping that growth metric. One was that Q1 of ’22 performed better than typical seasonality. So very strong start in ’22, that really wasn’t much clinical activity at all. And so that was helping us. It was also comparing to the prior year Q1 of ’21 that was pandemic impacted. So you have a stronger start ’22 to any of a favorable comparison. Moving ahead into ’23, I mentioned in the prepared remarks that we’re experiencing normal seasonality. So we have a lower starting point in Q1. So effectively, Q1 has lower occupancy in Q4. It’s in line with normal seasonality typically you see about 100 basis points change downward from Q4 to Q1. And then what we’ll see this year is an acceleration in growth. And as I said, we’re expecting more move-ins, we’re expecting more net move-ins. So in fact, the growth rate in ’23 will be stronger. The effective growth rate is stronger, but the average overall is at the midpoint about 150 basis-points of growth.
Debra A. Cafaro — Chairman and Chief Executive Officer
Because of the timing in phasing.
Justin Hutchens — Executive Vice President-Senior Housing
Right, exactly.
Debra A. Cafaro — Chairman and Chief Executive Officer
Thanks, Steve.
Operator
Your next question will come from the line of Jonathan Hughes with Raymond James. Please go ahead.
Jonathan Hughes — Raymond James — Analyst
Hi, good morning. I appreciate the full-year guidance and the confidence in the seniors housing recovery that providing that outlook conveys but I was hoping you could give us the SHOP NOI growth guidance break-down between the U.S. and Canada. Canada seems to have been where in some of the upside versus guidance came in the fourth quarter, but I know there are some price restrictions in some provinces, north of the border. I just would find that — that break down between the U.S. and Canada for this year would be helpful. Thanks.
Justin Hutchens — Executive Vice President-Senior Housing
Hi, it’s Justin, well, everything is included in the full-year guidance in ’23 and as Bob said, everyone’s contributing. Canada does at a higher occupancy. It does tend to generate less growth overall. But it is contributing growth and we’d expect the USP on the higher end of the average of the guidance range, Canada, little bit on the lower side, but with everyone contributing to the growth.
BJ Grant — Senior Vice President-Investor Relations
I was just — I’d emphasize 95% occupancy in Canada and we delivered 12% growth in the fourth quarter. That business is performing well, but obviously the U.S. is the engine driving the overall midpoint.
Jonathan Hughes — Raymond James — Analyst
Thank you.
Operator
Your next question will come from the line of Michael Griffin with Citi. Please go ahead.
Michael Griffin — Citigroup — Analyst
Great. Thanks, Justin, in your conversations with your operating partners, can you give us a sense what the better performing partners are doing, right on the labor side of the equation. And conversely for those that might be underperforming what the plan is to bring them sort of up to snuff and ultimately if they’re not performing. If you look to transition them maybe some of your better partners. But any expansion there would be great.
Justin Hutchens — Executive Vice President-Senior Housing
Sure, well, first of all with really similar to how everyone’s contributing to NOI growth in ’23, all of our operating partners are contributing to the improvement and managing the labor costs and it’s done a few ways, one was to professionalize the recruitment of line staff, where that had been a local priority, it become a central priority for operators, that’s done through automation. It’s also done by gearing your recruitment professionals towards that person, there’s been more emphasis on retention as well. There was wage increases that were competitive that were put in place all the way back, starting in ’21 and throughout ’22 of that help to be more competitive. And then just extra emphasis, where you have the leading indicator is always agency, which you probably noted in our numbers that’s been coming down, but the communities entering agency, our markets entering agency that’s an indicator to put additional focus on that locality, so really good execution and there has been I think changes that have been made that will be lasting in terms of just process improvements.
Michael Griffin — Citigroup — Analyst
Great, thanks.
Operator
Your next question will come from the line of Juan Sanabria with BMO. Please go ahead.
Juan Sanabria — BMO Capital Markets — Analyst
Hi, good morning. Just to question on FAD capex. maybe to piggyback off of Vikram’s question, just curious I guess what the guidance is for what we should be thinking about is in the ’23 guide. And then as well as maybe a little bit of color on what gets included in the ICE versus normal FAD capex, if I kind of add the two together. And compare that to the average units for ’22 it implies about $2,200 [Phonetic] per year, which is a little low given the inflation. Just curious on that break down on what we should be expecting for the year? Thanks.
Debra A. Cafaro — Chairman and Chief Executive Officer
Well I mean start out with the principle that FAD capex is really routine recurring non income producing mixing kind of steady-state and activity, and then Bob will —
Bob Probst — Executive Vice President and Chief Financial Officer
Second premises, ICE is really a function of either transitioned or acquired assets, bringing up to market standard. And part of what you’ll see in ’23 versus ’22 is a reduction — significant reduction in ICE because simply because we haven’t had that activity in the last, I call a year or so. So that flushes out of the system, bringing you back to core capex in FAD which I would expect to see some acceleration. And I mentioned that earlier. Again, our best use of cash to invest behind the properties both front of house and back-of-house. So you will see an increase in that and more meaningfully the increase in redev, which is really these front of house refresh ROI projects, which we mentioned $100 million number as a placeholder. So both will be going up. I think net-net, I would think about it in terms of the bottom line FAD contribution in ’23 also growing, driven by the cash flows of properties.
Juan Sanabria — BMO Capital Markets — Analyst
Any dollar guidance for total capex spend there?
Bob Probst — Executive Vice President and Chief Financial Officer
No, it’s simply the the change. I’ll give you a redev, up by $100 million as a year-on year, as a number.
Debra A. Cafaro — Chairman and Chief Executive Officer
Thanks. You’ve got some out of him, Juan.
Operator
Your next question will come from the line of Tayo Okusanya with Credit Suisse. Please go ahead.
Tayo Okusanya — Credit Suisse — Analyst
Good morning, everyone.
Debra A. Cafaro — Chairman and Chief Executive Officer
Good morning.
Tayo Okusanya — Credit Suisse — Analyst
Quick question on the guidance side, again, very strong underlying fundamental was built in ’23, I’m trying to understand a little bit more about some of the kind of the drags on the numbers, if I may use that word, that results in the guidance and specifically on the interest and FX side, trying to understand the FX assumptions being made and quantitatively, how much of a drag that is on earnings this year in case FX becomes better than expected and also trying to understand the assumptions around the $500 million of refinancing that’s baked into the numbers exactly what kind of rates, are you expecting to refinance that at?
Bob Probst — Executive Vice President and Chief Financial Officer
Great. I’ll take that. So page 14 of the the deck we posted yesterday is helpful here, because it really focuses on the impact of rising interest rates. Of the $0.16, I noticed in the bridge, the vast majority is interest rates. And the vast majority of that is really the curve on floating rate that we see and show in the deck. FX is a contributor, but a small contributor and in large part because we have in Canada, Canadian debt. I mean that’s a natural hedge to what is a stronger U.S. dollar, which is having translation impact on NOI. So that’s the primary driver.
In terms of the $500 million this year of refinancing again, that’s in Canada principally, and we’ve been able to secure some attractive pricing on mortgages in Canada. That’s going to be a key source of funds, as well as some agency debt here in the U.S., which we’re planning to issue which we used to pay down floating rate debt. And those are really the two key drivers of the guidance in terms of refinancing.
Tayo Okusanya — Credit Suisse — Analyst
And specifically for the $500, could you give us a sense of what the new rate is going to be versus the old rate?
Debra A. Cafaro — Chairman and Chief Executive Officer
Well. I mean, it depends on the 10 year.
Tayo Okusanya — Credit Suisse — Analyst
Depends on the 10 year. In the 5s would be a reasonable expectation depending on where the 10 year is. Great. You give [indecipherable] to this 3% MOB next year going down, but I still like it.
Bob Probst — Executive Vice President and Chief Financial Officer
We’re feeling good.
Operator
Our next question will come from the line of Nick Yulico with Scotiabank. Please go ahead.
Nick Yulico — Scotiabank — Analyst
Thanks, good morning. I just also in terms of the guidance a question on the $300 million of capital recycling proceeds that you’re getting. If you could just give the breakdown on the loan repayments versus property dispositions in that number. As second part on that would just be, how we should think about your using those proceeds, earmarking for debt pay-down, acquisitions or development. Any color there would be helpful. Thanks.
Debra A. Cafaro — Chairman and Chief Executive Officer
Hi, Nick, it’s Debbie. On the $300 million a couple of $100 million as we show in the deck is based on office dispose some of which our purchase option driven. There is — we got full repayment on Freddie Mac loan in January that was $43 million I think at a double digit interest rate, we got paid in full on that, and then the balance is other small items.
Operator
Our next question will come from the line of Rich Anderson with SMBC. Please go ahead.
Rich Anderson — SMBC — Analyst
Thanks, good morning, everybody. So. I want to talk about the supply side of the house. Some people may not remember the senior housing business was not in a great spot prior to the pandemic because of oversupply and I know that you trended down, it’s trending down substantially as shown in page 11 of your deck. But the rule of thumb for supply is in my mind is if you’re anywhere over 2% existing stock. It’s on the table as a possible problem. So tell me why, even though it’s down substantially over the past five years that comp year over five years ago was not a great fundamental period for the business. So tell me, why this is a good thing beyond just the optics of it being down and also what do you think the window is for you to sort of the see this ramp in demand that we’re all seeing and expecting and when do you think the supply starts to sort of model in the story again, because it certainly will particularly with development costs coming down now. So if you could comment more color on that, that would be great. Thanks.
Debra A. Cafaro — Chairman and Chief Executive Officer
Good. I mean, it all starts with the demand-side, as you know, with the record. 80 plus population growth in 2023. In terms of supply, I would analogize where we are, to a little bit after the financial crisis, because during those years construction and development starts, obviously were paused for a period of time because of the great financial crisis and this is similar really to what we’re seeing from kind of the pre-COVID period that you referenced, but then also kind of during COVID and then continuing now because costs are still quite high, particularly capital costs. I mean construction loans are extremely expensive now. And so the costs remain for the time-being, very high. And there — would tend to be because starts are really low in our markets, Justin can give you the specifics, but We believe we have a good multi year window here, where we know kind of the demand profile and can capture that while at the same time deliveries should remain very muted, because there’ll be seeing the effects again much like we did after the financial crisis, where deliveries were low and I think at that point occupancy has gone up in and around the 92% level and that’s really where we want to be able to see if we can get back to that kind of 92% level in this nice window that we have. And kind of that’s the game plan.
Justin Hutchens — Executive Vice President-Senior Housing
Yes, I think you summed it up perfectly. I would just point out again that 80 plus population. What’s different from that period is growing at record levels and will continue to for the next several years. So that’s obviously very supportive on the demand side, supply, most of our supplemental, we have starts in our top markets. It’s like — it’s in the basis-points like 10 basis-points, it’s exceptionally low and that supports the window that Debbie is describing over the next few years and this is a sector that has tremendous demand fundamentals, so the capital will see through those and we’ll bring supply eventually, but we do have a window that’s formed that’s really exciting and supportive of of the recovery that we’ve been talking about.
Operator
Your next question will come from the line of Mike Mueller with JPMorgan. Please go ahead.
Mike Mueller — JPMorgan — Analyst
Yeah, hi, I’m curious for SHOP, should the RevPOR growth moderate a lot in ’24 and ’25, just given the pace of how your expense growth has been moderating?
Justin Hutchens — Executive Vice President-Senior Housing
Hi, it’s Justin. I’m going to go back to what. I was just talking about which is demand. So another part of this is just affordability in our markets, which is very high. And there is demand for the services. So you have a combination of people needing the service and people having the ability to pay. And with numbers that we’ve never seen before in terms of demand at the doorstep. So that should be supportive of pricing power moving forward. There’s always some sensitivity relative to inflation and CPI. But what you’re really working to do to generate earnings growth is to create a spread and we’ve been effective in doing that in this cycle.
Debra A. Cafaro — Chairman and Chief Executive Officer
And you would think as you take capacity out-of-the market through higher occupancies that you may maintain some all or more of this pricing power.
Mike Mueller — JPMorgan — Analyst
Got it, okay. Thank you.
Operator
Your next question will come from the line of Derek Johnston with Deutsche Bank. Please go ahead.
Derek Johnston — Deutsche Bank — Analyst
Good morning. On SHOP opex release and specific to labor costs and agency, pre-pandemic, I don’t recall agency labor being material at all or even utilized our outside of very special situations. So there has been improvement, no doubt, but how do you plan to get agency labor out of your centers and can you achieve pre-pandemic levels of agency labor by year end ’23?
Justin Hutchens — Executive Vice President-Senior Housing
Hi it’s Justin. You’re absolutely right. Agency was close to zero pre-pandemic. Obviously, there’s been big shifts in the labor markets since then, and we’ve had it in our sector as others, we’ve managed to bring it down, which you’ve noted, in our 2023 guidance, we assumed lower agency than we did in ’22 year-over-year. So that’s supportive of our moderating expenses. But we are in fact carrying that Q4 run rate, which is like 2% of revenue forward throughout the year. There is I mentioned in our prepared remarks the guidance range. It assumes lower expenses and more occupancy at the top end, let’s see, other way on the bottom. So we’ve incorporated that into our thinking. But we’re anticipating that agency remains relatively stable.
Debra A. Cafaro — Chairman and Chief Executive Officer
And this is true across healthcare writ large and is principally a function of the labor force participation rate and other kind of macro factors. And the key is really to take the actions that hiring level that Justin mentioned about positive net hiring where you’re at least getting your fair share of that workforce.
Derek Johnston — Deutsche Bank — Analyst
Got it thanks Debbie. And congrats, Justin.
Justin Hutchens — Executive Vice President-Senior Housing
Thanks.
Operator
Your next question comes from the line of Steven Valiquette with Barclays. Please go ahead.
Steven Valiquette — Barclays — Analyst
Great, thanks, good morning, everybody. So just on the SHOP, you talked about the seasonality earlier. But on Slide 18, in the presentation, you talk about, expect a normal historical seasonality in 1Q, ’23 versus 4Q, ’22. It’s a little bit of a sensitive subject but I guess to the extent that high flu prevalence historically leads to kind of elevated levels of resident exploration I thought I would have been the trend that maybe would have hurt occupancy a little bit in the fourth quarter, just given the if the normal spike in flu happens so much earlier this season in the fourth quarter instead of 1Q and then inversely with really kind of falling off dramatically here in 1Q, ’23. I would have thought the historical down tick maybe would not really happened this year 1Q. So, all that kind of makes sense. I was wanted to get your thoughts on and early flu potentially altering some of the normal seasonal trend? Thanks
Justin Hutchens — Executive Vice President-Senior Housing
. Yes, so the great points or observations. I’ll start with the clinical side, the clinical side out I would just describe as kind of normal. It certainly wasn’t representative of the headlines that there were around flu. It’s very normal. Kind of typical seasonality in both December and so far in January. We have had financial move-outs, which is also typically around this time because I mentioned, over half of our residents have received their in-house rent increases. And we also mentioned they are relatively high this year as well. So that’s contributing to the move-out trend, which is normal. That’s kind of the point I was trying to make and in that regard, we’re kind of back to normal trends and then from a move-in expectation standpoint and that move-in expectation standpoint, we expect those to continue to improve due to the demand at the doorstep.
Steven Valiquette — Barclays — Analyst
Got it, okay. Thanks.
Operator
Your next question will come from the line of Tayo Qi [Phonetic] with Stifel. Please go ahead.
Tayo Qi — Stifel — Analyst
Hey, good morning and thank you for taking my question. So adjusting the sub guidance assume a 6% RevPOR growth, which is kind of slightly lower than the higher single digit and even 10% increase rate increase, but some senior housing operator has been talking about. Could you comment on the expectation on the moving rates and the current promotional activities. Are you still expecting the policy releasing spreads in 2023 and as a quick follow-up on the Colony loan, how much of the $50 million annualized interest income did you take out the guidance?
Justin Hutchens — Executive Vice President-Senior Housing
How about, I’ll start with the pricing question, there’s a page in the deck for those who have at Page 20, that addresses this. First, the contributors to for strong in house rent increases running around 10%, care pricing 11% and then a street rates have increased as well. So really everything is going up in that regards. One thing about care it’s adjustable throughout the year represents about 15% of our RevPOR. And then there’s just normal attrition — typical attrition and so in other words, not every residents receiving the full benefit of these increases throughout the whole year. So that’s why you’re seeing a 6% RevPOR rather than around 10%, which the numbers above might indicate.
Debra A. Cafaro — Chairman and Chief Executive Officer
And then on colony. I would say there is a there’s a range of outcomes basically bracketing the FFO contribution in 2022.
Tayo Qi — Stifel — Analyst
Thank you.
Debra A. Cafaro — Chairman and Chief Executive Officer
Thank you.
Operator
Your next question will come from the line of John Pawlowski with Green Street. Please go ahead.
John Pawlowski — Green Street — Analyst
Thanks for the time. I just had a follow-up question on the mezzanine loan. Can you remind me what loan-to-value range your mezz charge set-out in the capital stack when you originated the loan? And then can you give us a sense for what magnitude of NOI increases are needed at these properties to fully service the debt, because I believe the interest rates LIBOR plus 640 bps and that’s really, really painful for cash flows and so just any thoughts on how you got comfortable that’s not taking a larger impairment would be helpful?
Debra A. Cafaro — Chairman and Chief Executive Officer
Sure. I mean I think again as we said there is a post COVID impacts on some of the assets and rates have increased, the full loan stack is really closer to L plus 330 ish, if you will. I the senior and the junior. So, you know, the original underwriting was very conventional kind of 75%, 80% LTV. And so it’s just timing mismatch, if you will, and the borrower, we believe is taking actions on the portfolio side and the rates are the rates and so we value the collateral. And making our decision at the 12/31 balance sheet and made reasonable consistent assumptions about valuation.
John Pawlowski — Green Street — Analyst
On the timing mismatch, if rates stay where they are, when will NOI operating income start to fully cover the loans?
Debra A. Cafaro — Chairman and Chief Executive Officer
Well, it is being paid now. So it’s covering the loan. So interest is being paid.
John Pawlowski — Green Street — Analyst
I’ll jump back in. Thanks.
Debra A. Cafaro — Chairman and Chief Executive Officer
Great, thank you.
Operator
Our final question will come from the line of Dave Rodgers with Baird. Please go ahead.
Dave Rodgers — Baird — Analyst
Yeah, good morning. Probably for you, Justin. In terms of capital deployment this year you guys put out I think $1.2 billion last year. Where are you seeing kind of the best opportunities today outside of the redevelopment, which you’ve mentioned earlier in the call, but are you seeing more opportunities commercially to put more money to work in life science or MOB or do you think it will continue to be in SHOP by bringing new portfolios on I guess where the biggest dislocations today in your mind. And how much are you interested in taking advantage of those?
Justin Hutchens — Executive Vice President-Senior Housing
Yeah, so first of all. we were fortunate to have a wide variety of capital sources to fund our acquisitions. We’ll prioritize our key asset classes, senior housing obviously is one of those life science, medical office as well. The market itself is not normal, there is exceptions to this, but they tend to be fewer market participants right now. There the deals that we’re seeing are getting repriced, again there’s exceptions to that, pricing to be unclear on the stabilized assets, but we remain very interested in expanding the portfolio and growing in our preferred asset classes.
Operator
. At this time. I will turn the conference back over to management for any concluding remarks.
Debra A. Cafaro — Chairman and Chief Executive Officer
Thank you so much. I want to sincerely thank everyone for joining us on the call today. We really appreciate your interest in the company. We look forward to seeing you. We’re all very optimistic and aligned around our 2023 momentum and opportunities and are ready to get after it. Thank you very much.
Operator
[Operator Closing Remarks]