(Mark One)
|
|
[ x ]
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended December 31, 2017
|
|
|
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from _____________ to _____________
|
Maryland
|
|
62-1470956
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
222 Robert Rose Drive, Murfreesboro, Tennessee
|
|
37129
|
(Address of principal executive offices)
|
|
(Zip Code)
|
(615) 890-9100
|
(Registrant’s telephone number, including area code)
|
Title of each Class
|
|
Name of each exchange on which registered
|
Common stock, $.01 par value
|
|
New York Stock Exchange
|
Large accelerated filer [ x ]
|
|
Accelerated filer [ ]
|
Non-accelerated filer [ ]
|
|
Smaller reporting company [ ]
|
(Do not check if a smaller reporting company)
|
|
Emerging growth company [ ]
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
We depend on the operating success of our tenants and borrowers for collection of our lease and note payments;
|
*
|
We depend on the success of property development and construction activities, which may fail to achieve the operating results we expect;
|
*
|
We are exposed to the risk that our tenants and borrowers may become subject to bankruptcy or insolvency proceedings;
|
*
|
We are exposed to risks related to governmental regulations and payors, principally Medicare and Medicaid, and the effect that lower reimbursement rates would have on our tenants’ and borrowers’ business;
|
*
|
We are exposed to the risk that the cash flows of our tenants and borrowers would be adversely affected by increased liability claims and liability insurance costs;
|
*
|
We are exposed to risks related to environmental laws and the costs associated with liabilities related to hazardous substances;
|
*
|
We are exposed to the risk that we may not be fully indemnified by our lessees and borrowers against future litigation;
|
*
|
We depend on the success of our future acquisitions and investments;
|
*
|
We depend on our ability to reinvest cash in real estate investments in a timely manner and on acceptable terms;
|
*
|
We may need to refinance existing debt or incur additional debt in the future, which may not be available on terms acceptable to us;
|
*
|
We have covenants related to our indebtedness which impose certain operational limitations and a breach of those covenants could materially adversely affect our financial condition and results of operations;
|
*
|
We are exposed to the risk that the illiquidity of real estate investments could impede our ability to respond to adverse changes in the performance of our properties;
|
*
|
When interest rates increase, our common stock may decline in price;
|
*
|
Certain tenants in our portfolio account for a significant percentage of the rent we expect to generate from our portfolio, and the failure of any of these tenants to meet their obligations to us could materially and adversely affect our business, financial condition and results of operations and our ability to make distributions to our stockholders.
|
*
|
We depend on revenues derived mainly from fixed rate investments in real estate assets, while a portion of our debt capital used to finance those investments bear interest at variable rates. This circumstance creates interest rate risk to the Company;
|
*
|
We are exposed to the risk that our assets may be subject to impairment charges;
|
*
|
We depend on the ability to continue to qualify for taxation as a real estate investment trust;
|
*
|
We have ownership limits in our charter with respect to our common stock and other classes of capital stock which may delay, defer or prevent a transaction or a change of control that might involve a premium price for our common stock or might otherwise be in the best interests of our stockholders;
|
*
|
We are subject to certain provisions of Maryland law and our charter and bylaws that could hinder, delay or prevent a change in control transaction, even if the transaction involves a premium price for our common stock or our stockholders believe such transaction to be otherwise in their best interests.
|
*
|
If our efforts to maintain the privacy and security of Company information are not successful, we could incur substantial costs and reputational damage, and could become subject to litigation and enforcement actions.
|
•
|
Obtaining financial statements on a monthly, quarterly and annual basis to assess the operational trends of our tenants and the financial position and capability of those tenants
|
•
|
Calculating the operating cash flow for each of our tenants
|
•
|
Calculating the lease service coverage ratio and other ratios pertinent to our tenants
|
•
|
Obtaining property-level occupancy rates for our tenants
|
•
|
Verifying the payment of real estate taxes by our tenants
|
•
|
Obtaining certificates of insurance for each tenant
|
•
|
Obtaining financial statements of our lessee guarantors on an annual basis
|
•
|
Conducting a periodic inspection of our properties to ascertain proper maintenance, repair and upkeep
|
•
|
Monitoring those tenants with indications of continuing and material deteriorating credit quality through discussions with our executive management and Board of Directors
|
|
Lease Expiration
|
|
|||||||||||||
|
Sept / Oct 2019
|
June 2023
|
Sept 2027
|
May 2031
|
Total
|
||||||||||
Number of Properties
|
10
|
|
13
|
|
4
|
|
20
|
|
47
|
|
|||||
2017 Annual Contractual Rent
|
$
|
8,994
|
|
$
|
10,809
|
|
$
|
125
|
|
$
|
16,576
|
|
$
|
36,504
|
|
Straight Line Rent Adjustment
|
(347
|
)
|
226
|
|
309
|
|
4,914
|
|
5,102
|
|
|||||
Total Revenues
|
$
|
8,647
|
|
$
|
11,035
|
|
$
|
434
|
|
$
|
21,490
|
|
$
|
41,606
|
|
|
|
|
|
|
|
|
Rate
|
|
Maturity
|
|
Commitment
|
|
Drawn
|
|
Location
|
||||
July 2016
|
9%
|
|
5 years
|
|
$
|
14,000,000
|
|
|
$
|
(11,096,000
|
)
|
|
Illinois
|
January 2017
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(4,462,000
|
)
|
|
Michigan
|
||
|
|
|
|
|
$
|
28,000,000
|
|
|
$
|
(15,558,000
|
)
|
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Loan Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
Life Care Services Note A
|
SHO
|
|
Construction
|
|
$
|
60,000,000
|
|
|
$
|
(53,622,000
|
)
|
|
$
|
6,378,000
|
|
Bickford
|
SHO
|
|
Construction
|
|
28,000,000
|
|
|
(15,558,000
|
)
|
|
12,442,000
|
|
|||
Senior Living
|
SHO
|
|
Revolving Credit
|
|
15,000,000
|
|
|
(616,000
|
)
|
|
14,384,000
|
|
|||
|
|
|
|
|
$
|
103,000,000
|
|
|
$
|
(69,796,000
|
)
|
|
$
|
33,204,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Development Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
Legend/The Ensign Group
|
SNF
|
|
Purchase
|
|
$
|
56,000,000
|
|
|
$
|
(14,000,000
|
)
|
|
$
|
42,000,000
|
|
East Lake/Watermark Retirement
|
SHO
|
|
Renovation
|
|
10,000,000
|
|
|
(5,900,000
|
)
|
|
4,100,000
|
|
|||
Santé Partners
|
SHO
|
|
Renovation
|
|
3,500,000
|
|
|
(2,621,000
|
)
|
|
879,000
|
|
|||
Bickford
|
SHO
|
|
Renovation
|
|
2,400,000
|
|
|
(122,000
|
)
|
|
2,278,000
|
|
|||
East Lake Capital Management
|
SHO
|
|
Renovation
|
|
400,000
|
|
|
—
|
|
|
400,000
|
|
|||
Senior Living
|
SHO
|
|
Renovation
|
|
6,830,000
|
|
|
(970,000
|
)
|
|
5,860,000
|
|
|||
Discovery Senior Living
|
SHO
|
|
Renovation
|
|
500,000
|
|
|
—
|
|
|
500,000
|
|
|||
Woodland Village
|
SHO
|
|
Renovation
|
|
7,450,000
|
|
|
(762,000
|
)
|
|
6,688,000
|
|
|||
Chancellor Health Care
|
SHO
|
|
Construction
|
|
650,000
|
|
|
(62,000
|
)
|
|
588,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Construction
|
|
650,000
|
|
|
—
|
|
|
650,000
|
|
|||
|
|
|
|
|
$
|
88,380,000
|
|
|
$
|
(24,437,000
|
)
|
|
$
|
63,943,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Contingencies:
|
|
|
|
|
|
|
|
|
|
||||||
Bickford
|
SHO
|
|
Lease Inducement
|
|
$
|
14,000,000
|
|
|
$
|
(2,250,000
|
)
|
|
$
|
11,750,000
|
|
East Lake Capital Management
|
SHO
|
|
Lease Inducement
|
|
8,000,000
|
|
|
—
|
|
|
8,000,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Lease Inducement
|
|
4,850,000
|
|
|
—
|
|
|
4,850,000
|
|
|||
Prestige Care
|
SHO
|
|
Lease Inducement
|
|
1,000,000
|
|
|
—
|
|
|
1,000,000
|
|
|||
The LaSalle Group
|
SHO
|
|
Lease Inducement
|
|
5,000,000
|
|
|
—
|
|
|
5,000,000
|
|
|||
|
|
|
|
|
$
|
32,850,000
|
|
|
$
|
(2,250,000
|
)
|
|
$
|
30,600,000
|
|
•
|
A shift to 66 payment categories from 53 payment categories;
|
•
|
Changes related to assessment reference dates and qualifiers that will significantly reduce utilization of rehabilitation and extensive service categories;
|
•
|
Modification to therapy services related to estimating treatments and utilization of concurrent therapy that will likely result in RUG classifications at much lower levels of therapy than previous results; and
|
•
|
Adjustments related to assistance with activities of daily living (“ADL”s) and an increased emphasis on ADL scores in the nursing case mix indices and related RUG payment rates.
|
Name
|
Position
|
Age
|
Eric Mendelsohn
|
President and Chief Executive Officer
|
56
|
Roger R. Hopkins
|
Chief Accounting Officer
|
56
|
Kristin S. Gaines
|
Chief Credit Officer
|
46
|
Kevin Pascoe
|
Chief Investment Officer
|
37
|
John Spaid
|
Executive Vice President Finance
|
58
|
▪
|
The NHI Code of Business Conduct and Ethics. This has been adopted for all employees, officers and directors of the Company.
|
▪
|
Information on our “NHI Valuesline” which allows all interested parties to communicate with NHI executive officers and directors. The toll free number is 877-880-2974 and the communications may be made anonymously, if desired.
|
▪
|
The NHI Restated Audit Committee Charter.
|
▪
|
The NHI Revised Compensation Committee Charter.
|
▪
|
The NHI Revised Nominating and Corporate Governance Committee Charter.
|
▪
|
The NHI Corporate Governance Guidelines.
|
PROPERTIES OWNED
|
|
|
|
|
|
|
|
|
||
Location
|
|
SHO
|
|
SNF
|
|
HOSP & MOB
|
|
Investment
|
||
Alabama
|
|
1
|
|
2
|
|
—
|
|
$
|
17,260,000
|
|
Arkansas
|
|
2
|
|
—
|
|
—
|
|
49,789,000
|
|
|
Arizona
|
|
4
|
|
1
|
|
—
|
|
22,835,000
|
|
|
California
|
|
9
|
|
—
|
|
1
|
|
183,723,000
|
|
|
Connecticut
|
|
3
|
|
—
|
|
—
|
|
131,056,000
|
|
|
Florida
|
|
7
|
|
10
|
|
1
|
|
211,753,000
|
|
|
Georgia
|
|
5
|
|
—
|
|
—
|
|
112,224,000
|
|
|
Iowa
|
|
10
|
|
—
|
|
—
|
|
63,593,000
|
|
|
Idaho
|
|
4
|
|
—
|
|
—
|
|
29,373,000
|
|
|
Illinois
|
|
14
|
|
—
|
|
—
|
|
205,910,000
|
|
|
Indiana
|
|
8
|
|
—
|
|
—
|
|
74,584,000
|
|
|
Kansas
|
|
2
|
|
—
|
|
—
|
|
42,072,000
|
|
|
Kentucky
|
|
—
|
|
1
|
|
1
|
|
20,746,000
|
|
|
Louisiana
|
|
5
|
|
—
|
|
—
|
|
39,569,000
|
|
|
Massachusetts
|
|
—
|
|
4
|
|
—
|
|
13,730,000
|
|
|
Maryland
|
|
1
|
|
—
|
|
—
|
|
9,471,000
|
|
|
Michigan
|
|
6
|
|
—
|
|
—
|
|
40,938,000
|
|
|
Minnesota
|
|
4
|
|
—
|
|
—
|
|
21,400,000
|
|
|
Missouri
|
|
1
|
|
5
|
|
—
|
|
27,757,000
|
|
|
North Carolina
|
|
6
|
|
—
|
|
—
|
|
133,710,000
|
|
|
Nebraska
|
|
4
|
|
—
|
|
—
|
|
33,427,000
|
|
|
New Hampshire
|
|
—
|
|
3
|
|
—
|
|
23,687,000
|
|
|
New Jersey
|
|
1
|
|
—
|
|
—
|
|
24,380,000
|
|
|
Ohio
|
|
4
|
|
—
|
|
—
|
|
76,586,000
|
|
|
Oklahoma
|
|
2
|
|
—
|
|
—
|
|
55,737,000
|
|
|
Oregon
|
|
8
|
|
3
|
|
—
|
|
134,571,000
|
|
|
South Carolina
|
|
7
|
|
4
|
|
—
|
|
337,510,000
|
|
|
Tennessee
|
|
6
|
|
16
|
|
1
|
|
100,198,000
|
|
|
Texas
|
|
2
|
|
18
|
|
1
|
|
275,211,000
|
|
|
Virginia
|
|
3
|
|
1
|
|
—
|
|
34,196,000
|
|
|
Washington
|
|
6
|
|
—
|
|
—
|
|
97,250,000
|
|
|
Wisconsin
|
|
1
|
|
—
|
|
—
|
|
20,359,000
|
|
|
|
|
136
|
|
68
|
|
5
|
|
$
|
2,664,605,000
|
|
Corporate Office
|
|
|
|
|
|
|
|
1,298,000
|
|
|
|
|
|
|
|
|
|
|
$
|
2,665,903,000
|
|
ASSOCIATED WITH MORTGAGE LOAN INVESTMENTS
|
|
|
|
|
||||
Location
|
|
SHO
|
|
SNF
|
|
Investment
|
||
Florida
|
|
1
|
|
—
|
|
$
|
10,000,000
|
|
Illinois
|
|
1
|
|
—
|
|
11,096,000
|
|
|
Michigan
|
|
1
|
|
—
|
|
4,462,000
|
|
|
New Hampshire
|
|
1
|
|
—
|
|
9,908,000
|
|
|
Virginia
|
|
—
|
|
4
|
|
7,839,000
|
|
|
Washington
|
|
1
|
|
—
|
|
54,805,000
|
|
|
|
|
5
|
|
4
|
|
$
|
98,110,000
|
|
|
|
|
|
|
|
|
|
Annualized
|
|
|
Percentage of
|
|
|
|
|
Leases
|
|
Rentable
|
|
Number
|
|
Gross Rent**
|
|
|
Annualized
|
|
|
Year
|
|
Expiring
|
|
Square Feet*
|
|
of Units/Beds
|
|
(
in thousands
)
|
|
|
Gross Rent
|
|
|
2018
|
|
1
|
|
—
|
|
88
|
|
$
|
447
|
|
|
0.2
|
%
|
2019
|
|
10
|
|
—
|
|
470
|
|
9,003
|
|
|
3.7
|
%
|
|
2020
|
|
6
|
|
27,017
|
|
224
|
|
2,977
|
|
|
1.2
|
%
|
|
2021
|
|
2
|
|
—
|
|
344
|
|
1,962
|
|
|
0.8
|
%
|
|
2022
|
|
4
|
|
—
|
|
156
|
|
4,168
|
|
|
1.7
|
%
|
|
2023
|
|
15
|
|
—
|
|
852
|
|
13,558
|
|
|
5.6
|
%
|
|
2024
|
|
10
|
|
—
|
|
674
|
|
7,009
|
|
|
2.9
|
%
|
|
2025
|
|
10
|
|
61,500
|
|
647
|
|
8,105
|
|
|
3.4
|
%
|
|
2026
|
|
32
|
|
—
|
|
4,624
|
|
32,559
|
|
|
13.5
|
%
|
|
2027
|
|
7
|
|
—
|
|
772
|
|
9,856
|
|
|
4.1
|
%
|
|
Thereafter
|
|
112
|
|
—
|
|
11,433
|
|
151,904
|
|
|
62.9
|
%
|
|
|
2017
|
|
2016
|
||||||||
|
|
Sales Price
|
|
Cash Dividends Declared
|
|
Sales Price
|
|
Cash Dividends Declared
|
||||
Quarter Ended
|
|
High
|
|
Low
|
|
|
High
|
|
Low
|
|
||
March 31
|
|
$79.93
|
|
$68.96
|
|
$.95
|
|
$67.26
|
|
$54.51
|
|
$.90
|
June 30
|
|
$79.73
|
|
$71.06
|
|
$.95
|
|
$75.11
|
|
$65.04
|
|
$.90
|
September 30
|
|
$81.21
|
|
$74.62
|
|
$.95
|
|
$82.53
|
|
$74.85
|
|
$.90
|
December 31
|
|
$81.60
|
|
$75.07
|
|
$.95
|
|
$79.09
|
|
$66.31
|
|
$.90
|
|
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
|
Weighted-average exercise price of outstanding options, warrants and rights
|
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in the first column)
|
Equity compensation plans approved
|
|
|
|
|
|
|
by security holders
|
|
859,182
|
|
$70.11
|
|
951,668
1
|
|
2012
|
2013
|
2014
|
2015
|
2016
|
2017
|
NHI
|
$100.00
|
$104.04
|
$136.08
|
$124.61
|
$159.77
|
$170.62
|
MSCI
|
$100.00
|
$102.47
|
$133.60
|
$136.97
|
$149.32
|
$156.29
|
S&P 500
|
$100.00
|
$132.39
|
$150.51
|
$152.60
|
$172.30
|
$208.14
|
(in thousands, except share and per share amounts)
|
|||||||||||||||||||
|
Years Ended December 31,
|
||||||||||||||||||
STATEMENT OF INCOME DATA:
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Revenues
|
$
|
278,659
|
|
|
$
|
248,460
|
|
|
$
|
228,948
|
|
|
$
|
177,469
|
|
|
$
|
117,788
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations
|
159,365
|
|
|
152,716
|
|
|
150,314
|
|
|
103,052
|
|
|
79,498
|
|
|||||
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from operations - discontinued
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,426
|
|
|||||
Gain on sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,258
|
|
|||||
Net income
|
159,365
|
|
|
152,716
|
|
|
150,314
|
|
|
103,052
|
|
|
107,182
|
|
|||||
Net income attributable to noncontrolling interest
|
—
|
|
|
(1,176
|
)
|
|
(1,452
|
)
|
|
(1,443
|
)
|
|
(999
|
)
|
|||||
Net income attributable to common stockholders
|
$
|
159,365
|
|
|
$
|
151,540
|
|
|
$
|
148,862
|
|
|
$
|
101,609
|
|
|
$
|
106,183
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
PER SHARE DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations
|
$
|
3.90
|
|
|
$
|
3.88
|
|
|
$
|
3.96
|
|
|
$
|
3.04
|
|
|
$
|
2.77
|
|
Discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.97
|
|
|||||
Net income attributable to common stockholders
|
$
|
3.90
|
|
|
$
|
3.88
|
|
|
$
|
3.96
|
|
|
$
|
3.04
|
|
|
$
|
3.74
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations
|
$
|
3.87
|
|
|
$
|
3.87
|
|
|
$
|
3.95
|
|
|
$
|
3.05
|
|
|
$
|
2.77
|
|
Discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.97
|
|
|||||
Net income attributable to common stockholders
|
$
|
3.87
|
|
|
$
|
3.87
|
|
|
$
|
3.95
|
|
|
$
|
3.05
|
|
|
$
|
3.74
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
OTHER DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Common shares outstanding, end of year
|
41,532,154
|
|
|
39,847,860
|
|
|
38,396,727
|
|
|
37,485,902
|
|
|
33,051,176
|
|
|||||
Weighted average common shares:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
40,894,219
|
|
|
39,013,412
|
|
|
37,604,594
|
|
|
33,375,966
|
|
|
28,362,398
|
|
|||||
Diluted
|
41,151,453
|
|
|
39,155,380
|
|
|
37,644,171
|
|
|
33,416,014
|
|
|
28,397,702
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Regular dividends declared per common share
|
$
|
3.80
|
|
|
$
|
3.60
|
|
|
$
|
3.40
|
|
|
$
|
3.08
|
|
|
$
|
2.90
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
BALANCE SHEET DATA:
(at year end)
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate properties, net
|
$
|
2,285,701
|
|
|
$
|
2,159,774
|
|
|
$
|
1,836,807
|
|
|
$
|
1,776,549
|
|
|
$
|
1,247,740
|
|
Mortgages and other notes receivable, net
|
$
|
141,486
|
|
|
$
|
133,493
|
|
|
$
|
133,714
|
|
|
$
|
63,630
|
|
|
$
|
60,639
|
|
Investments in preferred stock and marketable securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
72,744
|
|
|
$
|
53,635
|
|
|
$
|
50,782
|
|
Assets held for sale, net
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,346
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total assets
|
$
|
2,545,821
|
|
|
$
|
2,403,633
|
|
|
$
|
2,133,218
|
|
|
$
|
1,982,960
|
|
|
$
|
1,455,820
|
|
Debt
|
$
|
1,145,497
|
|
|
$
|
1,115,981
|
|
|
$
|
914,443
|
|
|
$
|
862,726
|
|
|
$
|
617,080
|
|
Total equity
|
$
|
1,322,117
|
|
|
$
|
1,209,590
|
|
|
$
|
1,142,460
|
|
|
$
|
1,049,933
|
|
|
$
|
777,160
|
|
Real Estate Properties
|
Properties
|
|
|
Beds/Sq. Ft.*
|
|
|
Revenue
|
|
%
|
|
Investment
|
|||||||
|
Senior Housing - Need-Driven
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Assisted Living
|
86
|
|
|
4,192
|
|
|
$
|
70,663
|
|
|
25.4
|
%
|
|
$
|
765,479
|
|
|
|
Senior Living Campus
|
10
|
|
|
1,323
|
|
|
16,371
|
|
|
5.9
|
%
|
|
162,022
|
|
||
|
|
Total Senior Housing - Need-Driven
|
96
|
|
|
5,515
|
|
|
87,034
|
|
|
31.3
|
%
|
|
927,501
|
|
||
|
Senior Housing - Discretionary
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Independent Living
|
30
|
|
|
3,412
|
|
|
46,268
|
|
|
16.7
|
%
|
|
547,436
|
|
||
|
|
Entrance-Fee Communities
|
10
|
|
|
2,363
|
|
|
50,447
|
|
|
18.1
|
%
|
|
599,171
|
|
||
|
|
Total Senior Housing - Discretionary
|
40
|
|
|
5,775
|
|
|
96,715
|
|
|
34.8
|
%
|
|
1,146,607
|
|
||
|
|
Total Senior Housing
|
136
|
|
|
11,290
|
|
|
183,749
|
|
|
66.1
|
%
|
|
2,074,108
|
|
||
|
Medical Facilities
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Skilled Nursing Facilities
|
68
|
|
|
8,813
|
|
|
72,608
|
|
|
26.1
|
%
|
|
524,040
|
|
||
|
|
Hospitals
|
3
|
|
|
181
|
|
|
7,797
|
|
|
2.8
|
%
|
|
55,971
|
|
||
|
|
Medical Office Buildings
|
2
|
|
|
88,517
|
|
*
|
973
|
|
|
0.3
|
%
|
|
10,486
|
|
||
|
|
Total Medical Facilities
|
73
|
|
|
|
|
81,378
|
|
|
29.2
|
%
|
|
590,497
|
|
|||
|
|
Total Real Estate Properties
|
209
|
|
|
|
|
$
|
265,127
|
|
|
95.3
|
%
|
|
$
|
2,664,605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Mortgage and Other Notes Receivable
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Senior Housing - Need-Driven
|
4
|
|
|
252
|
|
|
$
|
1,937
|
|
|
0.7
|
%
|
|
$
|
35,466
|
|
|
|
Senior Housing - Discretionary
|
1
|
|
|
400
|
|
|
5,119
|
|
|
1.8
|
%
|
|
54,805
|
|
|||
|
Medical Facilities
|
4
|
|
|
270
|
|
|
1,820
|
|
|
0.7
|
%
|
|
7,839
|
|
|||
|
Other Notes Receivable
|
—
|
|
|
—
|
|
|
4,258
|
|
|
1.5
|
%
|
|
43,376
|
|
|||
|
|
Total Mortgage and Other Notes Receivable
|
9
|
|
|
922
|
|
|
13,134
|
|
|
4.7
|
%
|
|
141,486
|
|
||
|
|
Total Portfolio
|
218
|
|
|
|
|
$
|
278,261
|
|
|
100.0
|
%
|
|
$
|
2,806,091
|
|
Portfolio Summary
|
Properties
|
|
|
Beds/Sq. Ft.*
|
|
|
Revenue
|
|
%
|
|
Investment
|
|||||||
|
Real Estate Properties
|
209
|
|
|
|
|
$
|
265,127
|
|
|
95.3
|
%
|
|
$
|
2,664,605
|
|
||
|
Mortgage and Other Notes Receivable
|
9
|
|
|
|
|
13,134
|
|
|
4.7
|
%
|
|
141,486
|
|
||||
|
|
Total Portfolio
|
218
|
|
|
|
|
$
|
278,261
|
|
|
100.0
|
%
|
|
$
|
2,806,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Summary of Facilities by Type
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Senior Housing - Need-Driven
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Assisted Living
|
90
|
|
|
4,444
|
|
|
$
|
72,600
|
|
|
26.1
|
%
|
|
$
|
800,945
|
|
|
|
Senior Living Campus
|
10
|
|
|
1,323
|
|
|
16,371
|
|
|
5.9
|
%
|
|
162,022
|
|
||
|
|
Total Senior Housing - Need-Driven
|
100
|
|
|
5,767
|
|
|
88,971
|
|
|
32.0
|
%
|
|
962,967
|
|
||
|
Senior Housing - Discretionary
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Entrance-Fee Communities
|
11
|
|
|
2,763
|
|
|
55,565
|
|
|
20.0
|
%
|
|
653,976
|
|
||
|
|
Independent Living
|
30
|
|
|
3,412
|
|
|
46,268
|
|
|
16.6
|
%
|
|
547,436
|
|
||
|
|
Total Senior Housing - Discretionary
|
41
|
|
|
6,175
|
|
|
101,833
|
|
|
36.6
|
%
|
|
1,201,412
|
|
||
|
|
Total Senior Housing
|
141
|
|
|
11,942
|
|
|
190,804
|
|
|
68.6
|
%
|
|
2,164,379
|
|
||
|
Medical Facilities
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Skilled Nursing Facilities
|
72
|
|
|
9,083
|
|
|
74,429
|
|
|
26.8
|
%
|
|
531,878
|
|
||
|
|
Hospitals
|
3
|
|
|
181
|
|
|
7,797
|
|
|
2.8
|
%
|
|
55,971
|
|
||
|
|
Medical Office Buildings
|
2
|
|
|
88,517
|
|
*
|
973
|
|
|
0.3
|
%
|
|
10,487
|
|
||
|
|
Total Medical
|
77
|
|
|
|
|
83,199
|
|
|
29.9
|
%
|
|
598,336
|
|
|||
|
Other Notes Receivable
|
—
|
|
|
|
|
4,258
|
|
|
1.5
|
%
|
|
43,376
|
|
||||
|
|
Total Portfolio
|
218
|
|
|
|
|
$
|
278,261
|
|
|
100.0
|
%
|
|
$
|
2,806,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Portfolio by Operator Type
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Public
|
70
|
|
|
|
|
$
|
68,504
|
|
|
24.7
|
%
|
|
$
|
484,277
|
|
||
|
National Chain (Privately-Owned)
|
28
|
|
|
|
|
46,949
|
|
|
17.0
|
%
|
|
531,047
|
|
||||
|
Regional
|
115
|
|
|
|
|
157,045
|
|
|
56.8
|
%
|
|
1,756,867
|
|
||||
|
Small
|
5
|
|
|
|
|
4,052
|
|
|
1.5
|
%
|
|
33,900
|
|
||||
|
|
Total Portfolio
|
218
|
|
|
|
|
$
|
276,550
|
|
|
100.0
|
%
|
|
$
|
2,806,091
|
|
2017
|
|
2016
|
|
2015
|
||||||
$
|
3.80
|
|
|
$
|
3.60
|
|
|
$
|
3.40
|
|
Consolidated Total Debt
|
$
|
1,145,497
|
|
Less: cash and cash equivalents
|
(3,063
|
)
|
|
Consolidated Net Debt
|
$
|
1,142,434
|
|
|
|
||
Adjusted EBITDA
|
$
|
265,026
|
|
Annualized impact of recent investments
|
5,509
|
|
|
|
$
|
270,535
|
|
|
|
||
Consolidated Net Debt to Adjusted EBITDA
|
4.2
|
x
|
1.
|
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
|
2.
|
the impact of the estimates and assumptions on financial condition or operating performance is material.
|
|
|
|
Original
|
|
Rental Income
|
|
|
|
|||||||||
|
|
|
Investment
|
|
Year Ended December 31,
|
|
|
Lease
|
|||||||||
|
Asset Class
|
|
Amount
|
|
2017
|
|
|
2016
|
|
|
Renewal
|
||||||
Holiday Retirement
|
ILF
|
|
$
|
493,378
|
|
|
$
|
43,817
|
|
17%
|
|
$
|
43,817
|
|
19%
|
|
2031
|
Senior Living Communities
|
EFC
|
|
547,262
|
|
|
45,735
|
|
17%
|
|
40,332
|
|
17%
|
|
2029
|
|||
Bickford Senior Living
|
ALF
|
|
460,245
|
|
|
41,606
|
|
16%
|
|
30,732
|
|
13%
|
|
Various
|
|||
National HealthCare Corporation
|
SNF
|
|
171,297
|
|
|
37,467
|
|
14%
|
|
37,626
|
|
16%
|
|
2026
|
|||
All others
|
Various
|
|
992,423
|
|
|
96,502
|
|
36%
|
|
79,846
|
|
35%
|
|
Various
|
|||
|
|
|
$
|
2,664,605
|
|
|
$
|
265,127
|
|
|
|
$
|
232,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
|||
|
|
EBITDARM/ Cash Rent
|
Number of Properties
|
|
EBITDARM/ Cash Rent
|
Number of Properties
|
|
EBITDARM/ Cash Rent
|
Number of Properties
|
Senior Housing (SHO)
|
|
|
|
|
|
|
|
|
|
|
Need-Driven
|
1.19x
|
89
|
|
1.20x
|
80
|
|
1.33x
|
69
|
|
Discretionary
|
1.23x
|
37
|
|
1.26x
|
36
|
|
1.22x
|
33
|
|
Total SHO
|
1.21x
|
126
|
|
1.23x
|
116
|
|
1.27x
|
102
|
|
|
|
|
|
|
|
|
|
|
Skilled Nursing
|
2.52x
|
71
|
|
2.78x
|
70
|
|
3.09x
|
65
|
|
Hospitals
|
2.17x
|
3
|
|
2.62x
|
3
|
|
2.29x
|
3
|
|
Medical Office
|
4.79x
|
2
|
|
11.3x
|
2
|
|
7.72x
|
2
|
|
2017
|
|
2016
|
|
2015
|
|||
|
EBITDARM/ Cash Rent
|
Number of Properties
|
|
EBITDARM/ Cash Rent
|
Number of Properties
|
|
EBITDARM/ Cash Rent
|
Number of Properties
|
NHC
|
3.61x
|
42
|
|
3.67x
|
42
|
|
3.91x
|
42
|
Senior Living
|
1.21x
|
9
|
|
1.22x
|
8
|
|
1.24x
|
8
|
Bickford
|
1.22x
|
38
|
|
1.19x
|
37
|
|
1.44x
|
29
|
Holiday
|
1.16x
|
25
|
|
1.19x
|
25
|
|
1.21x
|
25
|
|
|
Date
|
|
Properties
|
|
Asset Class
|
|
Amount
|
||
2017
|
|
|
|
|
|
|
|
|
||
Lease Investments
|
|
|
|
|
|
|
|
|
||
Navion Senior Solutions
|
|
February 2017
|
|
2
|
|
SHO
|
|
$
|
16,100
|
|
Prestige Care
|
|
March 2017
|
|
1
|
|
SHO
|
|
26,200
|
|
|
The LaSalle Group
|
|
March 2017
|
|
5
|
|
SHO
|
|
61,865
|
|
|
The Ensign Group
|
|
March 2017
|
|
1
|
|
SNF
|
|
15,096
|
|
|
Bickford Senior Living
|
|
June 2017
|
|
1
|
|
SHO
|
|
10,400
|
|
|
Acadia Healthcare
|
|
July 2017
|
|
1
|
|
HOSP
|
|
4,840
|
|
|
Senior Living Communities
|
|
August 2017
|
|
1
|
|
SHO
|
|
6,830
|
|
|
Marathon/Village Concepts
|
|
October 2017
|
|
1
|
|
SHO
|
|
7,100
|
|
|
Discovery Senior Living
|
|
December 2017
|
|
1
|
|
SHO
|
|
34,600
|
|
|
Navion Senior Solutions
|
|
December 2017
|
|
1
|
|
SHO
|
|
8,200
|
|
|
|
|
|
|
|
|
|
|
|
||
Note Investments
|
|
|
|
|
|
|
|
|
||
Bickford Senior Living
|
|
January 2017
|
|
1
|
|
SHO
|
|
14,000
|
|
|
Evolve Senior Living
|
|
August 2017
|
|
1
|
|
SHO
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
$
|
215,231
|
|
|
|
|
|
|
|
|
|
|
||
2018
|
|
|
|
|
|
|
|
|
||
The Ensign Group - lease investment
|
|
January 2018
|
|
1
|
|
SNF
|
|
$
|
14,400
|
|
Bickford Senior Living - construction loan
|
|
January 2018
|
|
1
|
|
SHO
|
|
14,000
|
|
|
|
|
|
|
|
|
|
|
$
|
28,400
|
|
|
Lease Expiration
|
|
|||||||||||||
|
Sept / Oct 2019
|
June 2023
|
Sept 2027
|
May 2031
|
Total
|
||||||||||
Number of Properties
|
10
|
|
13
|
|
4
|
|
20
|
|
47
|
|
|||||
2017 Annual Contractual Rent
|
$
|
8,994
|
|
$
|
10,809
|
|
$
|
125
|
|
$
|
16,576
|
|
$
|
36,504
|
|
Straight Line Rent Adjustment
|
(347
|
)
|
226
|
|
309
|
|
4,914
|
|
5,102
|
|
|||||
Total Revenues
|
$
|
8,647
|
|
$
|
11,035
|
|
$
|
434
|
|
$
|
21,490
|
|
$
|
41,606
|
|
|
|
|
|
|
|
|
Rate
|
|
Maturity
|
|
Commitment
|
|
Drawn
|
|
Location
|
||||
July 2016
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(11,096,000
|
)
|
|
Illinois
|
||
January 2017
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(4,462,000
|
)
|
|
Michigan
|
||
January 2018
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(1,490,000
|
)
|
|
Virginia
|
||
|
|
|
|
|
$
|
42,000,000
|
|
|
$
|
(17,048,000
|
)
|
|
|
Asset
|
Number of
|
Lease
|
1st Option
|
Current
|
||
Type
|
Facilities
|
Expiration
|
Open Year
|
Cash Rent
|
||
MOB
|
1
|
February 2025
|
Open
|
$
|
300
|
|
HOSP
|
1
|
September 2027
|
2020
|
$
|
2,398
|
|
SHO
|
8
|
December 2024
|
2020
|
$
|
4,144
|
|
HOSP
|
1
|
March 2025
|
2020
|
$
|
1,831
|
|
SHO
|
3
|
June 2025
|
2020
|
$
|
4,961
|
|
SHO
|
2
|
May 2031
|
2021
|
$
|
4,421
|
|
HOSP
|
1
|
June 2022
|
2022
|
$
|
3,398
|
|
Various
|
8
|
—
|
Thereafter
|
$
|
4,061
|
|
•
|
Rental income increased
$32,774,000
, or
14.1%
, primarily as a result of new investments funded in 2017 and 2016. The increase in rental income included a
$3,892,000
increase in straight-line rent adjustments. Generally accepted accounting principles require rental income to be recognized on a straight-line basis over the term of the lease to give effect to scheduled rent escalators that are determinable at lease inception. Generally, future increases in rental income depend on our ability to make new investments which meet our underwriting criteria.
|
•
|
Interest income from mortgage and other notes decreased
$671,000
, due to a combination of the continued repayment of our construction loan to Timber Ridge, interest income received on development loans to Bickford Senior Living and Senior Living Management and the recognition of an unamortized note discount related to a mortgage note which was paid in full during the second quarter. We expect total interest income from our loan portfolio to decrease with the full repayment of our $94,500,000 construction loan to Timber Ridge in January 2018.
|
•
|
Depreciation expense increased
$7,648,000
primarily due to new real estate investments completed during 2017 and 2016.
|
•
|
Interest expense, including amortization of debt discount and issuance costs, increased
$3,216,000
primarily as a result of an increase in 30-day LIBOR, which is the benchmark for our revolving debt, and the refinancing of $75,000,000 in September 2016 to an 8-year note with annual interest at 3.93%.
|
•
|
Payroll and related compensation expenses increased
$2,080,000
due primarily to the addition of new corporate employees and the expense of certain incentive bonuses.
|
•
|
Investment and other gains for the year ended
December 31, 2017
consist of
$10,038,000
from the sale of marketable securities. For the year ended December 31, 2016, investment and other gains include $29,673,000 from the sale of marketable securities, $2,805,000 from the sale of two Texas skilled nursing facilities, $1,654,000 from the sale of an Idaho skilled nursing facility, $123,000 from the sale of a vacant land parcel in Alabama and $1,657,000 recorded as a gain on the sale of our 85% non-controlling interest in OpCo.
|
•
|
Loan and realty losses of $15,856,000 for the year ended
December 31, 2016
relate to non-cash transactional write-offs involving the acquisition of eight skilled nursing facilities from Legend and transition of a total of 15 SNF leases to Ensign in the second quarter of 2016, and the non-cash write-off of straight-line rent receivable during the third quarter of 2016 resulting from a tenant’s material non-compliance with our lease terms which, as of October 1, 2017, NHI has transitioned to another tenant.
|
|
Years ended December 31,
|
|
Period Change
|
|||||||||||
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
Revenues:
|
|
|
|
|
|
|
|
|||||||
Rental income
|
|
|
|
|
|
|
|
|||||||
15 SNFs leased to Ensign Group transitioned from Legend
|
15,660
|
|
|
9,394
|
|
|
6,266
|
|
|
66.7
|
%
|
|||
ALFs leased to Bickford
|
29,874
|
|
|
23,853
|
|
|
6,021
|
|
|
25.2
|
%
|
|||
1 ALF and 2 SLCs leased to East Lake Capital Management
|
7,110
|
|
|
2,342
|
|
|
4,768
|
|
|
NM
|
|
|||
8 EFCs and 1 SLC leased to Senior Living Communities
|
32,964
|
|
|
31,000
|
|
|
1,964
|
|
|
6.3
|
%
|
|||
ALFs leased to Chancellor Health Care
|
5,558
|
|
|
3,738
|
|
|
1,820
|
|
|
48.7
|
%
|
|||
ILFs leased to an affiliate of Holiday Retirement
|
34,852
|
|
|
33,351
|
|
|
1,501
|
|
|
4.5
|
%
|
|||
SNFs leased to Fundamental Long Term Care
1
|
2,682
|
|
|
5,416
|
|
|
(2,734
|
)
|
|
(50.5
|
)%
|
|||
2 SNFs leased to Legend
2
|
993
|
|
|
3,127
|
|
|
(2,134
|
)
|
|
(68.2
|
)%
|
|||
Other new and existing leases
|
80,462
|
|
|
77,563
|
|
|
2,899
|
|
|
3.7
|
%
|
|||
|
210,155
|
|
|
189,784
|
|
|
20,371
|
|
|
10.7
|
%
|
|||
Straight-line rent adjustments, new and existing leases
|
22,198
|
|
|
24,623
|
|
|
(2,425
|
)
|
|
(9.8
|
)%
|
|||
Total Rental Income
|
232,353
|
|
|
214,407
|
|
|
17,946
|
|
|
8.4
|
%
|
|||
Interest income from mortgage and other notes
|
|
|
|
|
|
|
|
|||||||
Timber Ridge
|
7,976
|
|
|
3,569
|
|
|
4,407
|
|
|
NM
|
|
|||
Senior Living Communities
|
976
|
|
|
411
|
|
|
565
|
|
|
NM
|
|
|||
Mortgage and other notes paid off during the period
|
556
|
|
|
2,189
|
|
|
(1,633
|
)
|
|
(74.6
|
)%
|
|||
Other new and existing mortgages
|
4,297
|
|
|
4,037
|
|
|
260
|
|
|
6.4
|
%
|
|||
Total Interest Income from Mortgage and Other Notes
|
13,805
|
|
|
10,206
|
|
|
3,599
|
|
|
35.3
|
%
|
|||
Investment income and other
|
2,302
|
|
|
4,335
|
|
|
(2,033
|
)
|
|
(46.9
|
)%
|
|||
Total Revenue
|
248,460
|
|
|
228,948
|
|
|
19,512
|
|
|
8.5
|
%
|
|||
Expenses:
|
|
|
|
|
|
|
|
|||||||
Depreciation
|
|
|
|
|
|
|
|
|||||||
1 ALF, 2 SLCs and 2 EFCs leased to East Lake Capital
|
2,495
|
|
|
889
|
|
|
1,606
|
|
|
NM
|
|
|||
15 SNFs leased to Ensign Group transitioned from Legend
|
4,487
|
|
|
2,102
|
|
|
2,385
|
|
|
NM
|
|
|||
ALFs operated by Bickford Senior Living
|
9,783
|
|
|
7,669
|
|
|
2,114
|
|
|
27.6
|
%
|
|||
ALFs leased to Chancellor Health Care
|
1,767
|
|
|
1,104
|
|
|
663
|
|
|
60.1
|
%
|
|||
Other new and existing assets
|
40,993
|
|
|
41,359
|
|
|
(366
|
)
|
|
(0.9
|
)%
|
|||
Total Depreciation
|
59,525
|
|
|
53,123
|
|
|
6,402
|
|
|
12.1
|
%
|
|||
Interest expense and amortization of debt issuance costs and discounts
|
43,108
|
|
|
37,629
|
|
|
5,479
|
|
|
14.6
|
%
|
|||
Payroll and related compensation expenses
|
4,272
|
|
|
4,375
|
|
|
(103
|
)
|
|
(2.4
|
)%
|
|||
Compliance, consulting and professional fees
|
3,048
|
|
|
3,292
|
|
|
(244
|
)
|
|
(7.4
|
)%
|
|||
Non-cash share-based compensation expense
|
1,732
|
|
|
2,134
|
|
|
(402
|
)
|
|
(18.8
|
)%
|
|||
Loan and realty losses (recoveries)
|
15,856
|
|
|
(491
|
)
|
|
16,347
|
|
|
NM
|
|
|||
Other expenses
|
2,152
|
|
|
2,167
|
|
|
(15
|
)
|
|
(0.7
|
)%
|
|||
|
129,693
|
|
|
102,229
|
|
|
27,464
|
|
|
26.9
|
%
|
|||
Income before equity-method investee, income tax benefit (expense),
|
|
|
|
|
|
|
|
|||||||
investment and other gains and noncontrolling interest
|
118,767
|
|
|
126,719
|
|
|
(7,952
|
)
|
|
(6.3
|
)%
|
|||
Loss from equity-method investee
|
(1,214
|
)
|
|
(1,767
|
)
|
|
553
|
|
|
31.3
|
%
|
|||
Income tax (expense) benefit of taxable REIT subsidiary
|
(749
|
)
|
|
707
|
|
|
(1,456
|
)
|
|
NM
|
|
|||
Investment and other gains
|
35,912
|
|
|
24,655
|
|
|
11,257
|
|
|
45.7
|
%
|
|||
Net income
|
152,716
|
|
|
150,314
|
|
|
2,402
|
|
|
1.6
|
%
|
|||
Net income attributable to noncontrolling interest
|
(1,176
|
)
|
|
(1,452
|
)
|
|
276
|
|
|
(19.0
|
)%
|
|||
Net income attributable to common stockholders
|
$
|
151,540
|
|
|
$
|
148,862
|
|
|
$
|
2,678
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
|||||||
NM - not meaningful
|
|
|
|
|
|
|
|
|||||||
1
2015 includes two Texas SNFs disposed April 2016
|
|
|
|
|
|
|
|
|||||||
2
Disposed May 2016
|
|
|
|
|
|
|
|
•
|
Rental income increased $17,946,000, or 8.4%, primarily as a result of new investments funded in 2015 and 2016. The increase in rental income included a $2,425,000 decrease in straight-line rent adjustments. Generally accepted accounting principles require rental income to be recognized on a straight-line basis over the term of the lease to give effect to scheduled rent escalators that are determinable at lease inception. Generally, future increases in rental income depend on our ability to make new investments which meet our underwriting criteria.
|
•
|
Interest income from mortgage and other notes increased $3,599,000 primarily due to advances made on our mortgage and construction loan commitment to the Timber Ridge entrance fee community as described in Investment Highlights, partially offset by lower interest income from notes paid off during 2016. We expect total interest income from our loan portfolio to decrease as repayments of our $94,500,000 construction loan to Timber Ridge began in October 2016, and the loan was substantially repaid during 2017. Repayments amounted to $61,289,000 as of December 31, 2016, plus an additional $7,304,000 through February 15, 2017.
|
•
|
Interest income from our loan portfolio is also subject to decrease due to normal maturities, scheduled principal amortization and early payoffs of individual loans.
|
•
|
Investment income decreased primarily due to our decision to sell 1,043,800 shares of LTC, Inc. common stock.
|
•
|
Depreciation expense increased $6,402,000 primarily due to new real estate investments completed during 2015 and 2016.
|
•
|
Interest expense, including amortization of debt issuance costs and discounts, increased $5,479,000 primarily as a result of the timing and amount of new borrowings and our strategic focus to refinance short-term borrowings on our revolving credit facility at variable interest rates with long-term debt at fixed rates. This strategy helps to mitigate the risk of rising interest rates and locks in the investment spread between our lease revenue and our cost of debt capital.
|
•
|
Loan and realty losses of $15,856,000 relate to non-cash transactional write-offs involving the acquisition of eight skilled nursing facilities from Legend and transition of a total of 15 SNF leases to Ensign in the second quarter of 2016, and the non-cash write-off of straight-line rent receivable during the third quarter of 2016 resulting from a tenant’s material non-compliance with our lease terms and our planned transition to another tenant or to market the properties.
|
•
|
The loss from equity method investee of $1,214,000 reflects our pro rata portion of the investee’s net loss for 2016 as described earlier in our discussion of our joint venture with a Bickford affiliate which was terminated on September 30, 2016.
|
•
|
Investment and other gains includes $29,673,000 from the sale of marketable securities, $2,805,000 from the sale of two Texas skilled nursing facilities in May 2016, $1,654,000 from the sale of an Idaho skilled nursing facility in March 2016, $123,000 from the sale of a vacant land parcel in Alabama and $1,657,000 recorded as a gain on the sale of our 85% non-controlling interest in OpCo.
|
|
Year Ended
|
|
One Year Change
|
|
Year Ended
|
|
One Year Change
|
|||||||||||||||||
|
12/31/2017
|
|
12/31/2016
|
|
$
|
|
%
|
|
12/31/2015
|
|
$
|
|
%
|
|||||||||||
Cash and cash equivalents at beginning of period
|
$
|
4,636
|
|
|
$
|
13,090
|
|
|
$
|
(8,454
|
)
|
|
NM
|
|
|
3,091
|
|
|
$
|
9,999
|
|
|
323.5
|
%
|
Net cash provided by operating activities
|
197,325
|
|
|
177,219
|
|
|
20,106
|
|
|
11.3
|
%
|
|
164,425
|
|
|
12,794
|
|
|
7.8
|
%
|
||||
Net cash used in investing activities
|
(163,846
|
)
|
|
(329,838
|
)
|
|
165,992
|
|
|
NM
|
|
|
(136,326
|
)
|
|
(193,512
|
)
|
|
141.9
|
%
|
||||
Net cash (used in) provided by financing activities
|
(35,052
|
)
|
|
144,165
|
|
|
(179,217
|
)
|
|
NM
|
|
|
(18,100
|
)
|
|
162,265
|
|
|
(896.5
|
)%
|
||||
Cash and cash equivalents at end of period
|
$
|
3,063
|
|
|
$
|
4,636
|
|
|
$
|
(1,573
|
)
|
|
(33.9
|
)%
|
|
13,090
|
|
|
$
|
(8,454
|
)
|
|
NM
|
|
|
Shares
|
Weighted Average Share Price
|
Net Proceeds
|
|||||
June 2016
|
714,666
|
|
$
|
71.30
|
|
$
|
50,189,000
|
|
August - September 2016
|
680,976
|
|
$
|
80.51
|
|
$
|
54,001,000
|
|
March 2017
|
1,123,184
|
|
$
|
72.31
|
|
$
|
79,722,000
|
|
August - October 2017
|
537,977
|
|
$
|
80.20
|
|
$
|
42,515,000
|
|
|
3,056,803
|
|
|
$
|
226,427,000
|
|
Date Entered
|
|
Maturity Date
|
|
Fixed Rate
|
|
Rate Index
|
|
Notional Amount
|
|
Fair Value
|
||||
May 2012
|
|
April 2019
|
|
3.29%
|
|
1-month LIBOR
|
|
$
|
40,000
|
|
|
$
|
159
|
|
June 2013
|
|
June 2020
|
|
3.86%
|
|
1-month LIBOR
|
|
$
|
80,000
|
|
|
$
|
(227
|
)
|
March 2014
|
|
June 2020
|
|
3.91%
|
|
1-month LIBOR
|
|
$
|
130,000
|
|
|
$
|
(520
|
)
|
|
Total
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
||||||||||
Debt, including interest
1
|
$
|
1,425,101
|
|
|
$
|
44,168
|
|
|
$
|
276,452
|
|
|
$
|
787,572
|
|
|
$
|
316,909
|
|
Real estate purchase liabilities
|
42,000
|
|
|
14,000
|
|
|
28,000
|
|
|
—
|
|
|
—
|
|
|||||
Construction commitments
|
24,186
|
|
|
24,186
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loan commitments
|
33,204
|
|
|
33,204
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
$
|
1,524,491
|
|
|
$
|
115,558
|
|
|
$
|
304,452
|
|
|
$
|
787,572
|
|
|
$
|
316,909
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Loan Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
Life Care Services Note A
|
SHO
|
|
Construction
|
|
$
|
60,000,000
|
|
|
$
|
(53,622,000
|
)
|
|
$
|
6,378,000
|
|
Bickford Senior Living
|
SHO
|
|
Construction
|
|
28,000,000
|
|
|
(15,558,000
|
)
|
|
12,442,000
|
|
|||
Senior Living Communities
|
SHO
|
|
Revolving Credit
|
|
15,000,000
|
|
|
(616,000
|
)
|
|
14,384,000
|
|
|||
|
|
|
|
|
$
|
103,000,000
|
|
|
$
|
(69,796,000
|
)
|
|
$
|
33,204,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Development Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
Legend/The Ensign Group
|
SNF
|
|
Purchase
|
|
$
|
56,000,000
|
|
|
$
|
(14,000,000
|
)
|
|
$
|
42,000,000
|
|
East Lake/Watermark Retirement
|
SHO
|
|
Renovation
|
|
10,000,000
|
|
|
(5,900,000
|
)
|
|
4,100,000
|
|
|||
Santé Partners
|
SHO
|
|
Renovation
|
|
3,500,000
|
|
|
(2,621,000
|
)
|
|
879,000
|
|
|||
Bickford Senior Living
|
SHO
|
|
Renovation
|
|
2,400,000
|
|
|
(122,000
|
)
|
|
2,278,000
|
|
|||
East Lake Capital Management
|
SHO
|
|
Renovation
|
|
400,000
|
|
|
—
|
|
|
400,000
|
|
|||
Senior Living Communities
|
SHO
|
|
Renovation
|
|
6,830,000
|
|
|
(970,000
|
)
|
|
5,860,000
|
|
|||
Discovery Senior Living
|
SHO
|
|
Renovation
|
|
500,000
|
|
|
—
|
|
|
500,000
|
|
|||
Woodland Village
|
SHO
|
|
Renovation
|
|
7,450,000
|
|
|
(762,000
|
)
|
|
6,688,000
|
|
|||
Chancellor Health Care
|
SHO
|
|
Construction
|
|
650,000
|
|
|
(62,000
|
)
|
|
588,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Construction
|
|
650,000
|
|
|
—
|
|
|
650,000
|
|
|||
|
|
|
|
|
$
|
88,380,000
|
|
|
$
|
(24,437,000
|
)
|
|
$
|
63,943,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Contingencies:
|
|
|
|
|
|
|
|
|
|
||||||
Bickford / Sycamore
|
SHO
|
|
Lease Inducement
|
|
$
|
14,000,000
|
|
|
$
|
(2,250,000
|
)
|
|
$
|
11,750,000
|
|
East Lake Capital Management
|
SHO
|
|
Lease Inducement
|
|
8,000,000
|
|
|
—
|
|
|
8,000,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Lease Inducement
|
|
4,850,000
|
|
|
—
|
|
|
4,850,000
|
|
|||
Prestige Care
|
SHO
|
|
Lease Inducement
|
|
1,000,000
|
|
|
—
|
|
|
1,000,000
|
|
|||
The LaSalle Group
|
SHO
|
|
Lease Inducement
|
|
5,000,000
|
|
|
—
|
|
|
5,000,000
|
|
|||
|
|
|
|
|
$
|
32,850,000
|
|
|
$
|
(2,250,000
|
)
|
|
$
|
30,600,000
|
|
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income
|
$
|
159,365
|
|
|
$
|
152,716
|
|
|
$
|
150,314
|
|
Interest expense
|
46,324
|
|
|
43,108
|
|
|
37,629
|
|
|||
Franchise, excise and other taxes
|
960
|
|
|
1,009
|
|
|
985
|
|
|||
Income tax of taxable REIT subsidiary
|
—
|
|
|
749
|
|
|
(707
|
)
|
|||
Depreciation
|
67,173
|
|
|
59,525
|
|
|
53,123
|
|
|||
Net gain on sales of real estate
|
(50
|
)
|
|
(4,582
|
)
|
|
(1,126
|
)
|
|||
Normalizing items
|
—
|
|
|
—
|
|
|
—
|
|
|||
Gain on sale of marketable securities
|
(10,038
|
)
|
|
(29,673
|
)
|
|
(23,529
|
)
|
|||
Gain on sale of equity-method investee
|
—
|
|
|
(1,657
|
)
|
|
—
|
|
|||
Loss on early retirement of convertible debt
|
2,214
|
|
|
—
|
|
|
—
|
|
|||
Non-cash write-off of straight-line rent receivable
|
—
|
|
|
9,456
|
|
|
—
|
|
|||
Write-off of lease intangible
|
—
|
|
|
6,400
|
|
|
—
|
|
|||
Revenue recognized due to early lease termination
|
—
|
|
|
(303
|
)
|
|
—
|
|
|||
Acquisition costs under business combination accounting
|
—
|
|
|
—
|
|
|
—
|
|
|||
Recognition of note discount and early payment penalty
|
(922
|
)
|
|
(288
|
)
|
|
—
|
|
|||
Expenses related to abandoned capital offerring
|
—
|
|
|
—
|
|
|
—
|
|
|||
Write-off of previously accrued executive bonus
|
—
|
|
|
—
|
|
|
—
|
|
|||
Recovery of previous write-down
|
—
|
|
|
—
|
|
|
(491
|
)
|
|||
Change in fair value of interest rate swap
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other items, net
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted EBITDA
|
$
|
265,026
|
|
|
$
|
236,460
|
|
|
$
|
216,198
|
|
|
|
|
|
|
|
||||||
Interest expense at contractual rates
|
$
|
40,385
|
|
|
$
|
36,197
|
|
|
$
|
30,094
|
|
Principal payments
|
794
|
|
|
768
|
|
|
743
|
|
|||
Fixed Charges
|
$
|
41,179
|
|
|
$
|
36,965
|
|
|
$
|
30,837
|
|
|
|
|
|
|
|
||||||
Fixed Charge Coverage
|
6.4x
|
|
|
6.4x
|
|
|
7.7x
|
|
|
December 31,
|
||||||
Assets:
|
2017
|
|
2016
|
||||
Real estate properties:
|
|
|
|
||||
Land
|
$
|
191,623
|
|
|
$
|
172,003
|
|
Buildings and improvements
|
2,471,602
|
|
|
2,285,122
|
|
||
Construction in progress
|
2,678
|
|
|
15,729
|
|
||
|
2,665,903
|
|
|
2,472,854
|
|
||
Less accumulated depreciation
|
(380,202
|
)
|
|
(313,080
|
)
|
||
Real estate properties, net
|
2,285,701
|
|
|
2,159,774
|
|
||
Mortgage and other notes receivable, net
|
141,486
|
|
|
133,493
|
|
||
Cash and cash equivalents
|
3,063
|
|
|
4,636
|
|
||
Straight-line rent receivable
|
97,359
|
|
|
72,518
|
|
||
Other assets
|
18,212
|
|
|
33,212
|
|
||
Total Assets
|
$
|
2,545,821
|
|
|
$
|
2,403,633
|
|
|
|
|
|
||||
Liabilities and Equity:
|
|
|
|
||||
Debt
|
$
|
1,145,497
|
|
|
$
|
1,115,981
|
|
Accounts payable and accrued expenses
|
17,476
|
|
|
20,874
|
|
||
Dividends payable
|
39,456
|
|
|
35,863
|
|
||
Lease deposit liabilities
|
21,275
|
|
|
21,325
|
|
||
Total Liabilities
|
1,223,704
|
|
|
1,194,043
|
|
||
|
|
|
|
||||
Commitments and Contingencies
|
|
|
|
||||
|
|
|
|
||||
Stockholders' Equity:
|
|
|
|
||||
Common stock, $.01 par value; 60,000,000 shares authorized;
|
|
|
|
||||
41,532,154 and 39,847,860 shares issued and outstanding, respectively
|
415
|
|
|
398
|
|
||
Capital in excess of par value
|
1,289,919
|
|
|
1,173,588
|
|
||
Cumulative net income in excess of dividends
|
32,605
|
|
|
29,873
|
|
||
Accumulated other comprehensive income (loss)
|
(822
|
)
|
|
5,731
|
|
||
Total Stockholders' Equity
|
1,322,117
|
|
|
1,209,590
|
|
||
Total Liabilities and Equity
|
$
|
2,545,821
|
|
|
$
|
2,403,633
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
|
|
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Rental income
|
$
|
265,127
|
|
|
$
|
232,353
|
|
|
$
|
214,407
|
|
Interest income from mortgage and other notes
|
13,134
|
|
|
13,805
|
|
|
10,206
|
|
|||
Investment income and other
|
398
|
|
|
2,302
|
|
|
4,335
|
|
|||
|
278,659
|
|
|
248,460
|
|
|
228,948
|
|
|||
Expenses:
|
|
|
|
|
|
||||||
Depreciation
|
67,173
|
|
|
59,525
|
|
|
53,123
|
|
|||
Interest
|
46,324
|
|
|
43,108
|
|
|
37,629
|
|
|||
Legal
|
494
|
|
|
422
|
|
|
464
|
|
|||
Franchise, excise and other taxes
|
960
|
|
|
1,009
|
|
|
985
|
|
|||
General and administrative
|
12,217
|
|
|
9,773
|
|
|
10,519
|
|
|||
Loan and realty losses (recoveries), net
|
—
|
|
|
15,856
|
|
|
(491
|
)
|
|||
|
127,168
|
|
|
129,693
|
|
|
102,229
|
|
|||
Income before equity-method investee, income tax benefit (expense),
|
|
|
|
|
|
||||||
investment and other gains (losses) and noncontrolling interest
|
151,491
|
|
|
118,767
|
|
|
126,719
|
|
|||
Loss from equity-method investee
|
—
|
|
|
(1,214
|
)
|
|
(1,767
|
)
|
|||
Loss on convertible note retirement
|
(2,214
|
)
|
|
—
|
|
|
—
|
|
|||
Income tax benefit (expense) of taxable REIT subsidiary
|
—
|
|
|
(749
|
)
|
|
707
|
|
|||
Investment and other gains
|
10,088
|
|
|
35,912
|
|
|
24,655
|
|
|||
Net income
|
159,365
|
|
|
152,716
|
|
|
150,314
|
|
|||
Less: net income attributable to noncontrolling interest
|
—
|
|
|
(1,176
|
)
|
|
(1,452
|
)
|
|||
Net income attributable to common stockholders
|
$
|
159,365
|
|
|
$
|
151,540
|
|
|
$
|
148,862
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
||||||
Basic
|
40,894,219
|
|
|
39,013,412
|
|
|
37,604,594
|
|
|||
Diluted
|
41,151,453
|
|
|
39,155,380
|
|
|
37,644,171
|
|
|||
|
|
|
|
|
|
||||||
Earnings per common share:
|
|
|
|
|
|
||||||
Net income per common share attributable to common stockholders - basic
|
$
|
3.90
|
|
|
$
|
3.88
|
|
|
$
|
3.96
|
|
Net income per common share attributable to common stockholders - diluted
|
$
|
3.87
|
|
|
$
|
3.87
|
|
|
$
|
3.95
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
|
|
|
||||||
Net income
|
$
|
159,365
|
|
|
$
|
152,716
|
|
|
$
|
150,314
|
|
Other comprehensive income:
|
|
|
|
|
|
||||||
Change in unrealized gains on securities
|
(26
|
)
|
|
5,072
|
|
|
46,780
|
|
|||
Less: reclassification adjustment for gains in net income
|
(10,038
|
)
|
|
(29,673
|
)
|
|
(23,529
|
)
|
|||
Increase (decrease) in fair value of cash flow hedge
|
884
|
|
|
(1,506
|
)
|
|
(6,062
|
)
|
|||
Less: reclassification adjustment for amounts recognized in net income
|
2,627
|
|
|
3,928
|
|
|
4,498
|
|
|||
Total other comprehensive income (loss)
|
(6,553
|
)
|
|
(22,179
|
)
|
|
21,687
|
|
|||
Comprehensive income
|
152,812
|
|
|
130,537
|
|
|
172,001
|
|
|||
Less: comprehensive income attributable to noncontrolling interest
|
—
|
|
|
(1,176
|
)
|
|
(1,452
|
)
|
|||
Comprehensive income attributable to common stockholders
|
$
|
152,812
|
|
|
$
|
129,361
|
|
|
$
|
170,549
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
159,365
|
|
|
$
|
152,716
|
|
|
$
|
150,314
|
|
Adjustments to reconcile net income to net cash provided by
|
|
|
|
|
|
||||||
operating activities:
|
|
|
|
|
|
||||||
Depreciation
|
67,173
|
|
|
59,525
|
|
|
53,123
|
|
|||
Amortization
|
5,790
|
|
|
3,563
|
|
|
3,472
|
|
|||
Straight-line rental income
|
(26,090
|
)
|
|
(22,198
|
)
|
|
(24,623
|
)
|
|||
Non-cash interest income on construction loan
|
(792
|
)
|
|
(1,021
|
)
|
|
(411
|
)
|
|||
Gain on sale of real estate
|
(50
|
)
|
|
(4,582
|
)
|
|
(1,126
|
)
|
|||
Loss on extinguishment of debt
|
2,214
|
|
|
—
|
|
|
—
|
|
|||
Loan and realty losses (recoveries), net
|
—
|
|
|
15,856
|
|
|
(491
|
)
|
|||
Gain on sale of equity-method investee
|
—
|
|
|
(1,657
|
)
|
|
—
|
|
|||
Net realized gains on sales of marketable securities
|
(10,038
|
)
|
|
(29,673
|
)
|
|
(23,529
|
)
|
|||
Non-cash stock-based compensation
|
2,612
|
|
|
1,732
|
|
|
2,134
|
|
|||
Amortization of commitment fees and note receivable discounts
|
(517
|
)
|
|
(693
|
)
|
|
—
|
|
|||
Amortization of lease incentives
|
119
|
|
|
40
|
|
|
40
|
|
|||
Loss from equity-method investee
|
—
|
|
|
1,214
|
|
|
1,767
|
|
|||
Change in operating assets and liabilities:
|
|
|
|
|
|
||||||
Equity-method investment and other assets
|
(4,372
|
)
|
|
1,018
|
|
|
216
|
|
|||
Accounts payable and accrued expenses
|
1,607
|
|
|
2,764
|
|
|
1,038
|
|
|||
Deferred income
|
304
|
|
|
(1,385
|
)
|
|
2,501
|
|
|||
Net cash provided by operating activities
|
197,325
|
|
|
177,219
|
|
|
164,425
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Investment in mortgage and other notes receivable
|
(49,853
|
)
|
|
(92,051
|
)
|
|
(92,249
|
)
|
|||
Collection of mortgage and other notes receivable
|
43,168
|
|
|
84,228
|
|
|
21,495
|
|
|||
Investment in real estate
|
(157,214
|
)
|
|
(359,257
|
)
|
|
(106,315
|
)
|
|||
Investment in real estate development
|
(10,691
|
)
|
|
(32,102
|
)
|
|
(14,641
|
)
|
|||
Investment in renovations of existing real estate
|
(7,888
|
)
|
|
(3,378
|
)
|
|
(3,157
|
)
|
|||
Payment allocated to cancellation of lease purchase option
|
—
|
|
|
(6,400
|
)
|
|
—
|
|
|||
Long-term escrow deposit
|
—
|
|
|
(8,208
|
)
|
|
—
|
|
|||
Proceeds from disposition of real estate properties
|
450
|
|
|
27,723
|
|
|
9,593
|
|
|||
Purchases of marketable securities
|
—
|
|
|
—
|
|
|
(8,458
|
)
|
|||
Proceeds from sales of marketable securities
|
18,182
|
|
|
59,607
|
|
|
57,406
|
|
|||
Net cash used in investing activities
|
(163,846
|
)
|
|
(329,838
|
)
|
|
(136,326
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Net change in borrowings under revolving credit facilities
|
63,000
|
|
|
124,000
|
|
|
(340,000
|
)
|
|||
Proceeds from issuance of secured debt
|
—
|
|
|
—
|
|
|
78,084
|
|
|||
Proceeds from borrowings on term loans
|
250,000
|
|
|
75,000
|
|
|
325,000
|
|
|||
Payments of term loans
|
(250,822
|
)
|
|
(767
|
)
|
|
(742
|
)
|
|||
Debt issuance costs
|
(4,935
|
)
|
|
(258
|
)
|
|
(2,608
|
)
|
|||
Taxes remitted in relation to employee stock options exercised
|
(571
|
)
|
|
(1,133
|
)
|
|
—
|
|
|||
Proceeds from equity offering, net
|
122,237
|
|
|
104,190
|
|
|
49,114
|
|
|||
Convertible bond redemption
|
(60,921
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from exercise of stock options
|
—
|
|
|
1
|
|
|
1
|
|
|||
Distributions to noncontrolling interest
|
—
|
|
|
(1,565
|
)
|
|
(2,292
|
)
|
|||
Distribution to acquire non-controlling interest
|
—
|
|
|
(17,000
|
)
|
|
—
|
|
|||
Dividends paid to stockholders
|
(153,040
|
)
|
|
(138,303
|
)
|
|
(124,657
|
)
|
|||
Net cash (used in) provided by financing activities
|
(35,052
|
)
|
|
144,165
|
|
|
(18,100
|
)
|
|||
|
|
|
|
|
|
||||||
Increase (decrease) in cash and cash equivalents
|
(1,573
|
)
|
|
(8,454
|
)
|
|
9,999
|
|
|||
Cash and cash equivalents, beginning of period
|
4,636
|
|
|
13,090
|
|
|
3,091
|
|
|||
Cash and cash equivalents, end of period
|
$
|
3,063
|
|
|
$
|
4,636
|
|
|
$
|
13,090
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
|
||||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
Interest paid, net of amounts capitalized
|
$
|
45,405
|
|
|
$
|
39,539
|
|
|
$
|
31,289
|
|
Supplemental disclosure of non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Settlement of contingent asset acquisition liability
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3,000
|
)
|
Conditional consideration in asset acquisition
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
750
|
|
Change in accounts payable related to investments in real estate
|
$
|
(1,855
|
)
|
|
$
|
(430
|
)
|
|
$
|
1,076
|
|
Tenant investment in leased asset
|
$
|
1,250
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Reclass of note balance into real estate investment upon acquisition
|
$
|
—
|
|
|
$
|
9,753
|
|
|
$
|
255
|
|
Assumption of debt in real estate acquisition
|
$
|
18,311
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Unsettled marketable securities sales transactions
|
$
|
—
|
|
|
$
|
6,464
|
|
|
$
|
—
|
|
Non-cash sale of equity-method investment
|
$
|
—
|
|
|
$
|
8,100
|
|
|
$
|
—
|
|
Change in escrow deposit related to investment in real estate
|
$
|
—
|
|
|
$
|
(227
|
)
|
|
$
|
—
|
|
Conversion of preferred stock to common
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38,132
|
|
|
Common Stock
|
|
Capital in Excess of Par Value
|
|
Cumulative Net Income in Excess (Deficit) of Dividends
|
|
Accumulated Other Comprehensive Income
|
|
Total National Health Investors Stockholders’ Equity
|
|
Noncontrolling Interest
|
|
Total Equity
|
|||||||||||||||||
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|||||||||||||||||||||
Balances at December 31, 2014
|
37,485,902
|
|
|
$
|
375
|
|
|
$
|
1,033,896
|
|
|
$
|
(569
|
)
|
|
$
|
6,223
|
|
|
$
|
1,039,925
|
|
|
$
|
10,008
|
|
|
$
|
1,049,933
|
|
Total comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
148,862
|
|
|
21,687
|
|
|
170,549
|
|
|
1,452
|
|
|
172,001
|
|
|||||||
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,292
|
)
|
|
(2,292
|
)
|
|||||||
Issuance of common stock, net
|
830,506
|
|
|
8
|
|
|
49,381
|
|
|
—
|
|
|
—
|
|
|
49,389
|
|
|
—
|
|
|
49,389
|
|
|||||||
Equity offering costs
|
—
|
|
|
—
|
|
|
(275
|
)
|
|
—
|
|
|
—
|
|
|
(275
|
)
|
|
—
|
|
|
(275
|
)
|
|||||||
Shares issued on stock options exercised
|
80,319
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
2,134
|
|
|
—
|
|
|
—
|
|
|
2,134
|
|
|
—
|
|
|
2,134
|
|
|||||||
Dividends declared, $3.40 per common share
|
—
|
|
|
—
|
|
|
—
|
|
|
(128,431
|
)
|
|
—
|
|
|
(128,431
|
)
|
|
—
|
|
|
(128,431
|
)
|
|||||||
Balances at December 31, 2015
|
38,396,727
|
|
|
$
|
384
|
|
|
$
|
1,085,136
|
|
|
$
|
19,862
|
|
|
$
|
27,910
|
|
|
$
|
1,133,292
|
|
|
$
|
9,168
|
|
|
$
|
1,142,460
|
|
Total comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
151,540
|
|
|
(22,179
|
)
|
|
129,361
|
|
|
1,176
|
|
|
130,537
|
|
|||||||
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,565
|
)
|
|
(1,565
|
)
|
|||||||
Purchase of non-controlling interest
|
—
|
|
|
—
|
|
|
(16,321
|
)
|
|
—
|
|
|
—
|
|
|
(16,321
|
)
|
|
(8,779
|
)
|
|
(25,100
|
)
|
|||||||
Issuance of common stock, net
|
1,395,642
|
|
|
14
|
|
|
104,176
|
|
|
—
|
|
|
—
|
|
|
104,190
|
|
|
—
|
|
|
104,190
|
|
|||||||
Taxes paid on employee stock awards
|
—
|
|
|
—
|
|
|
(1,133
|
)
|
|
—
|
|
|
—
|
|
|
(1,133
|
)
|
|
—
|
|
|
(1,133
|
)
|
|||||||
Shares issued on stock options exercised
|
55,491
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
1,732
|
|
|
—
|
|
|
—
|
|
|
1,732
|
|
|
—
|
|
|
1,732
|
|
|||||||
Dividends declared, $3.60 per common share
|
—
|
|
|
—
|
|
|
—
|
|
|
(141,529
|
)
|
|
—
|
|
|
(141,529
|
)
|
|
—
|
|
|
(141,529
|
)
|
|||||||
Balances at December 31, 2016
|
39,847,860
|
|
|
$
|
398
|
|
|
$
|
1,173,588
|
|
|
$
|
29,873
|
|
|
$
|
5,731
|
|
|
$
|
1,209,590
|
|
|
$
|
—
|
|
|
$
|
1,209,590
|
|
Total comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
159,365
|
|
|
(6,553
|
)
|
|
152,812
|
|
|
—
|
|
|
152,812
|
|
|||||||
Partial redemption of equity component of convertible debt
|
—
|
|
|
—
|
|
|
(7,930
|
)
|
|
—
|
|
|
—
|
|
|
(7,930
|
)
|
|
—
|
|
|
(7,930
|
)
|
|||||||
Issuance of common stock, net
|
1,661,161
|
|
|
17
|
|
|
122,220
|
|
|
—
|
|
|
—
|
|
|
122,237
|
|
|
—
|
|
|
122,237
|
|
|||||||
Taxes paid on employee stock awards
|
—
|
|
|
—
|
|
|
(571
|
)
|
|
—
|
|
|
—
|
|
|
(571
|
)
|
|
—
|
|
|
(571
|
)
|
|||||||
Shares issued on stock options exercised
|
23,133
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
2,612
|
|
|
—
|
|
|
—
|
|
|
2,612
|
|
|
—
|
|
|
2,612
|
|
|||||||
Dividends declared, $3.80 per common share
|
—
|
|
|
—
|
|
|
—
|
|
|
(156,633
|
)
|
|
—
|
|
|
(156,633
|
)
|
|
—
|
|
|
(156,633
|
)
|
|||||||
Balances at December 31, 2017
|
41,532,154
|
|
|
$
|
415
|
|
|
$
|
1,289,919
|
|
|
$
|
32,605
|
|
|
$
|
(822
|
)
|
|
$
|
1,322,117
|
|
|
$
|
—
|
|
|
$
|
1,322,117
|
|
Date
|
Name
|
Source of Exposure
|
Carrying Amount
|
Maximum Exposure to Loss
|
Sources of Exposure
|
||||
2012
|
Bickford / Sycamore
|
Various
1
|
$
|
26,801,000
|
|
$
|
39,243,000
|
|
Notes 2, 3
|
2014
|
Senior Living Communities
|
Notes and straight-line receivable
|
$
|
37,628,000
|
|
$
|
52,011,000
|
|
Note 2, 3
|
2014
|
Life Care Services affiliate
|
Notes receivable
|
$
|
54,805,000
|
|
$
|
61,183,000
|
|
Note 3
|
2015
|
East Lake Capital Mgmt.
|
Straight-line receivable
|
$
|
3,171,000
|
|
$
|
3,171,000
|
|
Note 2
|
2016
|
The Ensign Group developer
|
N/A
|
$
|
—
|
|
$
|
—
|
|
Note 2
|
2016
|
Senior Living Management
|
Notes and straight-line receivable
|
$
|
26,095,000
|
|
$
|
26,095,000
|
|
Note 3
|
2017
|
Navion Senior Solutions
|
Straight-line receivable
|
$
|
251,000
|
|
$
|
251,000
|
|
Note 2
|
2017
|
Evolve Senior Living
|
Note receivable
|
$
|
9,908,000
|
|
$
|
9,908,000
|
|
Note 3
|
Operator
|
|
Date
|
|
Properties
|
|
Asset Class
|
|
Amount
|
||
Navion Senior Solutions
|
|
February 2017
|
|
2
|
|
SHO
|
|
$
|
16,100
|
|
Prestige Care
|
|
March 2017
|
|
1
|
|
SHO
|
|
26,200
|
|
|
The LaSalle Group
|
|
March 2017
|
|
5
|
|
SHO
|
|
61,865
|
|
|
The Ensign Group
|
|
March 2017
|
|
1
|
|
SNF
|
|
15,096
|
|
|
Bickford Senior Living
|
|
June 2017
|
|
1
|
|
SHO
|
|
10,400
|
|
|
Acadia Healthcare
|
|
July 2017
|
|
1
|
|
HOSP
|
|
4,840
|
|
|
Senior Living Communities
|
|
August 2017
|
|
1
|
|
SHO
|
|
6,830
|
|
|
Marathon/Village Concepts
|
|
October 2017
|
|
1
|
|
SHO
|
|
7,100
|
|
|
Discovery Senior Living
|
|
December 2017
|
|
1
|
|
SHO
|
|
34,600
|
|
|
Navion Senior Solutions
|
|
December 2017
|
|
1
|
|
SHO
|
|
8,200
|
|
|
|
|
|
|
|
|
|
|
$
|
191,231
|
|
|
Lease Expiration
|
|
|||||||||||||
|
Sept / Oct 2019
|
June 2023
|
Sept 2027
|
May 2031
|
Total
|
||||||||||
Number of Properties
|
10
|
|
13
|
|
4
|
|
20
|
|
47
|
|
|||||
2017 Annual Contractual Rent
|
$
|
8,994
|
|
$
|
10,809
|
|
$
|
125
|
|
$
|
16,576
|
|
$
|
36,504
|
|
Straight Line Rent Adjustment
|
(347
|
)
|
226
|
|
309
|
|
4,914
|
|
5,102
|
|
|||||
Total Revenues
|
$
|
8,647
|
|
$
|
11,035
|
|
$
|
434
|
|
$
|
21,490
|
|
$
|
41,606
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Current year
|
$
|
3,127
|
|
|
$
|
2,932
|
|
|
$
|
2,385
|
|
Prior year final certification
1
|
194
|
|
|
547
|
|
|
94
|
|
|||
Total percentage rent
|
$
|
3,321
|
|
|
$
|
3,479
|
|
|
$
|
2,479
|
|
2018
|
|
$
|
245,167
|
|
2019
|
|
248,297
|
|
|
2020
|
|
246,497
|
|
|
2021
|
|
248,414
|
|
|
2022
|
|
251,312
|
|
|
Thereafter
|
|
1,742,065
|
|
|
|
|
$
|
2,981,752
|
|
|
Rate
|
|
Maturity
|
|
Commitment
|
|
Drawn
|
|
Location
|
||||
July 2016
|
9%
|
|
5 years
|
|
$
|
14,000,000
|
|
|
$
|
(11,096,000
|
)
|
|
Illinois
|
January 2017
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(4,462,000
|
)
|
|
Michigan
|
||
|
|
|
|
|
$
|
28,000,000
|
|
|
$
|
(15,558,000
|
)
|
|
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Accounts receivable and other assets
|
$
|
5,187
|
|
|
$
|
9,212
|
|
Regulatory escrows
|
8,208
|
|
|
8,208
|
|
||
Reserves for replacement, insurance and tax escrows
|
4,817
|
|
|
4,047
|
|
||
Marketable securities
|
—
|
|
|
11,745
|
|
||
|
$
|
18,212
|
|
|
$
|
33,212
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
Convertible senior notes - unsecured (net of discount of $2,637 and $4,717)
|
$
|
144,938
|
|
|
$
|
195,283
|
|
Revolving credit facility - unsecured
|
221,000
|
|
|
158,000
|
|
||
Bank term loans - unsecured
|
250,000
|
|
|
250,000
|
|
||
Private placement term loans - unsecured
|
400,000
|
|
|
400,000
|
|
||
HUD mortgage loans (net of discount of $1,402 and $1,487)
|
43,645
|
|
|
44,354
|
|
||
Fannie Mae term loans - secured, non-recourse
|
96,367
|
|
|
78,084
|
|
||
Unamortized loan costs
|
(10,453
|
)
|
|
(9,740
|
)
|
||
|
$
|
1,145,497
|
|
|
$
|
1,115,981
|
|
Amount
|
|
Inception
|
|
Maturity
|
|
Fixed Rate
|
||
|
|
|
|
|
|
|
||
$
|
125,000
|
|
|
January 2015
|
|
January 2023
|
|
3.99%
|
50,000
|
|
|
November 2015
|
|
November 2023
|
|
3.99%
|
|
75,000
|
|
|
September 2016
|
|
September 2024
|
|
3.93%
|
|
50,000
|
|
|
November 2015
|
|
November 2025
|
|
4.33%
|
|
100,000
|
|
|
January 2015
|
|
January 2027
|
|
4.51%
|
|
$
|
400,000
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Interest expense on debt at contractual rates
|
$
|
40,385
|
|
|
$
|
36,197
|
|
|
$
|
30,094
|
|
Losses reclassified from accumulated other
|
|
|
|
|
|
||||||
comprehensive income into interest expense
|
2,627
|
|
|
3,928
|
|
|
4,497
|
|
|||
Ineffective portion of cash flow hedges
|
(353
|
)
|
|
18
|
|
|
(18
|
)
|
|||
Capitalized interest
|
(510
|
)
|
|
(549
|
)
|
|
(357
|
)
|
|||
Charges taken on amending bank credit facility
|
583
|
|
|
—
|
|
|
—
|
|
|||
Amortization of debt issuance costs and debt discount
|
3,592
|
|
|
3,514
|
|
|
3,413
|
|
|||
Total interest expense
|
$
|
46,324
|
|
|
$
|
43,108
|
|
|
$
|
37,629
|
|
Date Entered
|
|
Maturity Date
|
|
Fixed Rate
|
|
Rate Index
|
|
Notional Amount
|
|
Fair Value
|
||||
May 2012
|
|
April 2019
|
|
2.84%
|
|
1-month LIBOR
|
|
$
|
40,000
|
|
|
$
|
159
|
|
June 2013
|
|
June 2020
|
|
3.41%
|
|
1-month LIBOR
|
|
$
|
80,000
|
|
|
$
|
(227
|
)
|
March 2014
|
|
June 2020
|
|
3.46%
|
|
1-month LIBOR
|
|
$
|
130,000
|
|
|
$
|
(520
|
)
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Loan Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
Life Care Services Note A
|
SHO
|
|
Construction
|
|
$
|
60,000,000
|
|
|
$
|
(53,622,000
|
)
|
|
$
|
6,378,000
|
|
Bickford Senior Living
|
SHO
|
|
Construction
|
|
28,000,000
|
|
|
(15,558,000
|
)
|
|
12,442,000
|
|
|||
Senior Living Communities
|
SHO
|
|
Revolving Credit
|
|
15,000,000
|
|
|
(616,000
|
)
|
|
14,384,000
|
|
|||
|
|
|
|
|
$
|
103,000,000
|
|
|
$
|
(69,796,000
|
)
|
|
$
|
33,204,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Development Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
Legend/The Ensign Group
|
SNF
|
|
Purchase
|
|
$
|
56,000,000
|
|
|
$
|
(14,000,000
|
)
|
|
$
|
42,000,000
|
|
East Lake/Watermark Retirement
|
SHO
|
|
Renovation
|
|
10,000,000
|
|
|
(5,900,000
|
)
|
|
4,100,000
|
|
|||
Santé Partners
|
SHO
|
|
Renovation
|
|
3,500,000
|
|
|
(2,621,000
|
)
|
|
879,000
|
|
|||
Bickford Senior Living
|
SHO
|
|
Renovation
|
|
2,400,000
|
|
|
(122,000
|
)
|
|
2,278,000
|
|
|||
East Lake Capital Management
|
SHO
|
|
Renovation
|
|
400,000
|
|
|
—
|
|
|
400,000
|
|
|||
Senior Living Communities
|
SHO
|
|
Renovation
|
|
6,830,000
|
|
|
(970,000
|
)
|
|
5,860,000
|
|
|||
Discovery Senior Living
|
SHO
|
|
Renovation
|
|
500,000
|
|
|
—
|
|
|
500,000
|
|
|||
Woodland Village
|
SHO
|
|
Renovation
|
|
7,450,000
|
|
|
(762,000
|
)
|
|
6,688,000
|
|
|||
Chancellor Health Care
|
SHO
|
|
Construction
|
|
650,000
|
|
|
(62,000
|
)
|
|
588,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Construction
|
|
650,000
|
|
|
—
|
|
|
650,000
|
|
|||
|
|
|
|
|
$
|
88,380,000
|
|
|
$
|
(24,437,000
|
)
|
|
$
|
63,943,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Contingencies:
|
|
|
|
|
|
|
|
|
|
||||||
Bickford / Sycamore
|
SHO
|
|
Lease Inducement
|
|
$
|
14,000,000
|
|
|
$
|
(2,250,000
|
)
|
|
$
|
11,750,000
|
|
East Lake Capital Management
|
SHO
|
|
Lease Inducement
|
|
8,000,000
|
|
|
—
|
|
|
8,000,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Lease Inducement
|
|
4,850,000
|
|
|
—
|
|
|
4,850,000
|
|
|||
Prestige Care
|
SHO
|
|
Lease Inducement
|
|
1,000,000
|
|
|
—
|
|
|
1,000,000
|
|
|||
The LaSalle Group
|
SHO
|
|
Lease Inducement
|
|
5,000,000
|
|
|
—
|
|
|
5,000,000
|
|
|||
|
|
|
|
|
$
|
32,850,000
|
|
|
$
|
(2,250,000
|
)
|
|
$
|
30,600,000
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Gains on sales of marketable securities
|
10,038
|
|
|
29,673
|
|
|
23,529
|
|
|||
Gain on sale of real estate
|
50
|
|
|
4,582
|
|
|
1,126
|
|
|||
Other gains
|
—
|
|
|
1,657
|
|
|
—
|
|
|||
|
$
|
10,088
|
|
|
$
|
35,912
|
|
|
$
|
24,655
|
|
|
2017
|
|
2016
|
|
2015
|
Dividend yield
|
5.3%
|
|
6.2%
|
|
4.7%
|
Expected volatility
|
19.8%
|
|
19.1%
|
|
17.8%
|
Expected lives
|
2.9 years
|
|
2.9 years
|
|
2.8 years
|
Risk-free interest rate
|
1.49%
|
|
0.91%
|
|
0.98%
|
|
|
|
|
|
Weighted Average
|
|
|
|||
|
Number
|
|
|
Weighted Average
|
|
Remaining
|
|
Aggregate
|
|
|
|
of Shares
|
|
|
Exercise Price
|
|
Contractual Life (Years)
|
|
Intrinsic Value
|
|
|
Outstanding December 31, 2014
|
871,671
|
|
|
$60.43
|
|
|
|
|
||
Options granted under 2012 Plan
|
450,000
|
|
|
$72.11
|
|
|
|
|
||
Options granted under 2005 Plan
|
20,000
|
|
|
$72.11
|
|
|
|
|
||
Options exercised under 2005 Plan
|
(66,670
|
)
|
|
$46.87
|
|
|
|
|
||
Options exercised under 2012 Plan
|
(421,657
|
)
|
|
$63.03
|
|
|
|
|
||
Options canceled under 2012 Plan
|
(111,668
|
)
|
|
$71.95
|
|
|
|
|
||
Outstanding December 31, 2015
|
741,676
|
|
|
$60.43
|
|
|
|
|
||
Options granted under 2012 Plan
|
470,000
|
|
|
$60.78
|
|
|
|
|
||
Options exercised under 2005 Plan
|
(61,666
|
)
|
|
$52.36
|
|
|
|
|
||
Options exercised under 2012 Plan
|
(608,331
|
)
|
|
$65.18
|
|
|
|
|
||
Outstanding December 31, 2016
|
541,679
|
|
|
$65.84
|
|
|
|
|
||
Options granted under 2012 Plan
|
495,000
|
|
|
$74.90
|
|
|
|
|
||
Options exercised under 2005 Plan
|
(15,000
|
)
|
|
$47.52
|
|
|
|
|
||
Options exercised under 2012 Plan
|
(155,829
|
)
|
|
$65.73
|
|
|
|
|
||
Options canceled under 2012 Plan
|
(6,668
|
)
|
|
$60.52
|
|
|
|
|
||
Outstanding December 31, 2017
|
859,182
|
|
|
$70.11
|
|
3.39
|
|
$
|
4,531,000
|
|
|
|
|
|
|
|
|
|
|||
Exercisable December 31, 2017
|
465,831
|
|
|
$69.85
|
|
3.01
|
|
$
|
2,578,000
|
|
|
|
|
|
|
|
Remaining
|
|||
Grant
|
|
Number
|
|
|
Exercise
|
|
|
Contractual
|
|
Date
|
|
of Shares
|
|
|
Price
|
|
|
Life in Years
|
|
2/25/2013
|
|
15,000
|
|
|
$
|
64.49
|
|
|
0.15
|
2/25/2014
|
|
48,334
|
|
|
$
|
61.31
|
|
|
1.15
|
2/20/2015
|
|
120,004
|
|
|
$
|
72.11
|
|
|
2.14
|
2/22/2016
|
|
185,842
|
|
|
$
|
60.52
|
|
|
3.15
|
3/8/2016
|
|
26,667
|
|
|
$
|
63.63
|
|
|
3.19
|
2/22/2017
|
|
453,335
|
|
|
$
|
74.78
|
|
|
4.15
|
9/1/2017
|
|
10,000
|
|
|
$
|
80.55
|
|
|
4.68
|
Outstanding December 31, 2017
|
|
859,182
|
|
|
|
|
|
|
Number of Shares
|
|
|
Weighted Average Grant Date Fair Value
|
Non-vested December 31, 2016
|
353,348
|
|
|
$3.99
|
Options granted under 2012 Plan
|
495,000
|
|
|
$5.76
|
Options vested under 2012 Plan
|
(441,661
|
)
|
|
$4.98
|
Options vested under 2005 Plan
|
(6,668
|
)
|
|
$4.91
|
Non-vested options canceled under 2012 Plan
|
(6,668
|
)
|
|
$3.61
|
Non-vested December 31, 2017
|
393,351
|
|
|
$5.10
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income attributable to common stockholders
|
$
|
159,365
|
|
|
$
|
151,540
|
|
|
$
|
148,862
|
|
|
|
|
|
|
|
||||||
BASIC:
|
|
|
|
|
|
||||||
Weighted average common shares outstanding
|
40,894,219
|
|
|
39,013,412
|
|
|
37,604,594
|
|
|||
|
|
|
|
|
|
||||||
DILUTED:
|
|
|
|
|
|
||||||
Weighted average common shares outstanding
|
40,894,219
|
|
|
39,013,412
|
|
|
37,604,594
|
|
|||
Stock options and restricted shares
|
67,703
|
|
|
52,497
|
|
|
34,842
|
|
|||
Convertible senior notes - unsecured
|
189,531
|
|
|
89,471
|
|
|
4,735
|
|
|||
Average dilutive common shares outstanding
|
41,151,453
|
|
|
39,155,380
|
|
|
37,644,171
|
|
|||
|
|
|
|
|
|
||||||
Net income per common share - basic
|
$
|
3.90
|
|
|
$
|
3.88
|
|
|
$
|
3.96
|
|
Net income per common share - diluted
|
$
|
3.87
|
|
|
$
|
3.87
|
|
|
$
|
3.95
|
|
|
|
|
|
|
|
||||||
Net share effect of anti-dilutive stock options
|
573
|
|
|
6,366
|
|
|
51,603
|
|
|||
|
|
|
|
|
|
||||||
Regular dividends declared per common share
|
$
|
3.80
|
|
|
$
|
3.60
|
|
|
$
|
3.40
|
|
(Unaudited)
|
2017
|
|
2016
|
|
2015
|
||||||
Ordinary income
|
$
|
2.93054
|
|
|
$
|
2.67863
|
|
|
$
|
2.62808
|
|
Capital gain
|
0.20643
|
|
|
0.92137
|
|
|
0.69110
|
|
|||
Return of capital
|
0.66303
|
|
|
—
|
|
|
0.08082
|
|
|||
Dividends paid per common share
|
$
|
3.80
|
|
|
$
|
3.60
|
|
|
$
|
3.40
|
|
|
|
|
Fair Value Measurement
|
||||||
|
Balance Sheet Classification
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
Level 1
|
|
|
|
|
|
||||
Common stock of other healthcare REITs
|
Other assets
|
|
$
|
—
|
|
|
$
|
11,745
|
|
|
|
|
|
|
|
||||
Level 2
|
|
|
|
|
|
||||
Interest rate swap asset
|
Other assets
|
|
$
|
159
|
|
|
$
|
—
|
|
Interest rate swap liability
|
Accounts payable and accrued expenses
|
|
$
|
747
|
|
|
$
|
4,279
|
|
|
Carrying Amount
|
|
Fair Value Measurement
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Level 2
|
|
|
|
|
|
|
|
||||||||
Variable rate debt
|
$
|
465,642
|
|
|
$
|
404,828
|
|
|
$
|
471,000
|
|
|
$
|
408,000
|
|
Fixed rate debt
|
$
|
679,855
|
|
|
$
|
711,153
|
|
|
$
|
679,385
|
|
|
$
|
706,332
|
|
|
|
|
|
|
|
|
|
||||||||
Level 3
|
|
|
|
|
|
|
|
||||||||
Mortgage and other notes receivable
|
$
|
141,486
|
|
|
$
|
133,493
|
|
|
$
|
140,049
|
|
|
$
|
133,229
|
|
2017
|
Quarter Ended
|
||||||||||||||
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||
Net revenues
|
$
|
66,388
|
|
|
$
|
69,836
|
|
|
$
|
71,352
|
|
|
$
|
71,083
|
|
Investment and other gains
|
10,088
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders
|
$
|
44,230
|
|
|
$
|
38,245
|
|
|
$
|
39,092
|
|
|
$
|
37,798
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
39,953,804
|
|
|
40,982,244
|
|
|
41,108,699
|
|
|
41,532,130
|
|
||||
Diluted
|
40,108,762
|
|
|
41,245,173
|
|
|
41,448,263
|
|
|
41,803,615
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders - basic
|
$
|
1.11
|
|
|
$
|
.93
|
|
|
$
|
.95
|
|
|
$
|
.91
|
|
Net income attributable to common stockholders - diluted
|
$
|
1.10
|
|
|
$
|
.93
|
|
|
$
|
.94
|
|
|
$
|
.90
|
|
2016
|
Quarter Ended
|
||||||||||||||
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||
Net revenues
|
$
|
59,018
|
|
|
$
|
61,204
|
|
|
$
|
63,251
|
|
|
$
|
64,987
|
|
Investment and other gains
|
1,665
|
|
|
26,415
|
|
|
1,657
|
|
|
6,175
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders
|
$
|
32,725
|
|
|
$
|
44,595
|
|
|
$
|
33,032
|
|
|
$
|
41,188
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
38,401,647
|
|
|
38,520,221
|
|
|
39,283,919
|
|
|
39,847,860
|
|
||||
Diluted
|
38,414,791
|
|
|
38,561,384
|
|
|
39,651,900
|
|
|
39,993,445
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders - basic
|
$
|
.85
|
|
|
$
|
1.16
|
|
|
$
|
.84
|
|
|
$
|
1.03
|
|
Net income attributable to common stockholders - diluted
|
$
|
.85
|
|
|
$
|
1.16
|
|
|
$
|
.83
|
|
|
$
|
1.03
|
|
Exhibit No.
|
Description
|
3.1
|
Articles of Incorporation (incorporated by reference to Exhibit 3.1 to Form S-11 Registration Statement No. 33-41863, filed in paper - hyperlink is not required pursuant to Rule 105 of Regulation S-T)
|
3.2
|
Amendment to Articles of Incorporation
dated May 1, 2009 (
Incorporated by reference to Exhibit A to the Company’s Definitive Proxy Statement filed March 23, 2009)
|
3.3
|
Amendment to Articles of Incorporation approved by shareholders on May 2, 2014
(
Incorporated by reference to Exhibit 3.3 to Form 10-Q dated August 4, 2014)
|
3.4
|
Restated Bylaws
,
as amended November 5, 2012 (Incorporated by reference to Exhibit 3.3 to Form 10-K filed February 15, 2013)
|
3.5
|
Amendment No. 1 to Restated Bylaws dated February 14, 2014
(
Incorporated by reference to Exhibit 3.4 to Form 10-K filed February 14, 2014)
|
4.1
|
Form of Common Stock Certificate (incorporated by reference to Exhibit 39 to Form S-11 Registration Statement No. 33-41863, f
iled in paper - hyperlink is not required pursuant to Rule 105 of Regulation S-T
)
|
4.2
|
Indenture, dated as of March 25, 2014, between National Health Investors, Inc. and The Bank of New York Mellon Trust Company, N.A., as Trustee
(
Incorporated by reference to Exhibit 4.1 to Form 8-K dated March 31, 2014)
|
4.3
|
First Supplemental Indenture, dated as of March 25, 2014, to the Indenture, dated as of March 25, 2014, between National Health Investors, Inc. and The Bank of New York Mellon Trust Company, N.A., as Trustee
(
Incorporated by reference to Exhibit 4.2 to Form 8-K dated March 31, 2014)
|
10.1
|
Material Contracts
(incorporated by reference to Exhibits 10.1 thru 10.9 to Form S-4 Registration Statement No. No. 33-41863, filed in paper - hyperlink is not required pursuant to Rule 105 of Regulation S-T)
|
10.2
|
Amendment No. 5 to the Company’s Master Agreement to Lease with NHC
(Incorporated by reference to Exhibit 10.2 to Form 10-K dated March 10, 2006)
|
10.3
|
Amendment No. 6 to the Company’s Master Agreement to Lease with NHC
(Incorporated by reference to Exhibit 10.1 to Form 10-Q dated November 4, 2013)
|
10.4
|
Amended and Restated Amendment No. 6 to the Company’s Master Agreement to Lease with NHC
(Incorporated by reference to Exhibit 10.4 to Form 10-K filed February 14, 2014)
|
*10.5
|
2005 Stock Option Plan
(
Incorporated by reference to Exhibit 4.10 to the Company’s registration statement on Form S-8 filed August 4, 2005)
|
*10.6
|
2012 Stock Option Plan
(Incorporated by reference to Exhibit A to the Company’s Proxy Statement filed March 23,2012)
|
*10.7
|
First Amendment to the 2005 Stock Option, Restricted Stock & Stock Appreciation Rights Plan
(Incorporated by reference to Appendix A to the Company’s Proxy Statement filed March 17, 2006)
|
*10.8
|
Second Amendment to the 2005 Stock Option, Restricted Stock & Stock Appreciation Rights Plan
(Incorporated by reference to Exhibit B to the Company’s Proxy Statement filed March 23, 2009)
|
10.9
|
Excepted Holder Agreement - W. Andrew Adams
(Incorporated by reference to Exhibit 10.6 to Form 10-K dated February 24, 2009)
|
10.10
|
Excepted Holder Agreement between the Company and Andrea Adams Brown with Schedule A identifying substantially identical agreements and setting forth the material details in which such agreements differ from this agreement
(Incorporated by reference to Exhibit 10.2 to Form 10-Q dated November 3, 2010)
|
10.11
|
Agreement with Care Foundation of America, Inc.
(Incorporated by reference to Exhibit 10.11 to Form 10-K dated February 22, 2010)
|
10.12
|
Extension of Master Agreement to Lease dated December 28, 2012
(Incorporated by reference to Exhibit 10.22 to Form 10-K dated February 15, 2013)
|
10.13
|
Membership Interest Purchase Agreement dated as of June 24,3013 among Care Investment Trust Inc., Care YBE Subsidiary LLC and NHI-Bickford RE, LLC
(Incorporated by reference to Exhibit 10.1 to Form 10-Q dated August 5, 2013)
|
10.14
|
Master Lease dated as of December 23, 2013 between NHI- REIT of Next House, LLC, Myrtle Beach Retirement Residence LLC and Voorhees Retirement Residence LLC, individually and collectively as Landlord, and NH Master Tenant LLC, as Tenant
(Incorporated by reference to Exhibit 10.2 to Form 8-K dated December 23, 2013)
|
21
|
|
23.10
|
Consent of Independent Registered Public Accounting Firm
(filed herewith)
|
31.1
|
|
31.2
|
|
32
|
|
99.1
|
Financial Statement Schedules
(filed herewith)
|
101.INS
|
XBRL Instance Document
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
NATIONAL HEALTH INVESTORS, INC.
|
|
|
|
BY:
/s/ D. Eric Mendelsohn
|
|
D. Eric Mendelsohn
|
Date: February 15, 2018
|
President and Chief Executive Officer
|
Signature
|
|
Title
|
Date
|
|
|
|
|
|
|
|
|
/s/ D. Eric Mendelsohn
|
|
President and Chief Executive Officer
|
February 15, 2018
|
D. Eric Mendelsohn
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Roger R. Hopkins
|
|
Chief Accounting Officer
|
February 15, 2018
|
Roger R. Hopkins
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ W. Andrew Adams
|
|
Chairman of the Board
|
February 15, 2018
|
W. Andrew Adams
|
|
|
|
|
|
|
|
|
|
|
|
/s/ James R. Jobe
|
|
Director
|
February 15, 2018
|
James R. Jobe
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert A. McCabe, Jr.
|
|
Director
|
February 15, 2018
|
Robert A. McCabe, Jr.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert T. Webb
|
|
Director
|
February 15, 2018
|
Robert T. Webb
|
|
|
|
1.1
|
Principal 21
|
1.2
|
Interest 21
|
1.3
|
Interest Reserve Account 22
|
1.4
|
Regulatory Change; Conversion of Interest Rate 22
|
1.5
|
Payments 23
|
1.6
|
Prepayment 24
|
1.7
|
Guarantees 25
|
1.8
|
Participations, Pledges and Syndication and Securitization 25
|
1.9
|
Assignment of Borrower’s Rights 26
|
2.1
|
Pre-Closing Requirements 27
|
2.2
|
Loan Documents 30
|
2.3
|
Title Insurance 31
|
2.4
|
Opinion of Attorneys 31
|
3.1
|
General 31
|
3.2
|
Draw Requests with Respect to Loan B and Loan A Phase II Term Debt 33
|
3.3
|
Loans in Balance 35
|
3.4
|
Inspections 36
|
3.5
|
Lender’s Responsibilities 36
|
3.6
|
Retainage 37
|
4.1
|
Borrower’s Formation and Powers 39
|
4.2
|
Authority 39
|
4.3
|
No Approvals 39
|
4.4
|
Legal and Valid Obligations 40
|
4.5
|
Litigation 40
|
4.6
|
Condition of Facility 40
|
4.7
|
Permits, Filings 40
|
4.8
|
Title to Land 41
|
4.9
|
Payment of Taxes 41
|
4.10
|
Agreements 41
|
4.11
|
No Defaults under Loan Documents or Other Agreements 41
|
4.12
|
Boundary Lines; Conformance with Governmental Requirements and Restrictions 41
|
4.13
|
No Condemnation Proceeding 42
|
4.14
|
Loans in Balance 42
|
4.15
|
Federal Reserve Regulations 42
|
4.16
|
Investment Company Act 42
|
4.17
|
Unregistered Securities 42
|
4.18
|
Accuracy of Information 42
|
4.19
|
ERISA Compliance 42
|
4.20
|
Compliance 42
|
4.21
|
Employees 43
|
4.22
|
Consents 43
|
4.23
|
Environmental Laws 43
|
4.24
|
Changes in Third-Party Payors 44
|
4.25
|
Financial Statements 44
|
4.26
|
Surveys and Reports 45
|
4.27
|
Insurance 45
|
4.28
|
Anti-Terrorism Regulations 45
|
4.29
|
Subsidiaries 46
|
4.30
|
Leases 46
|
4.31
|
Ownership and Control of Borrower 46
|
4.32
|
Other Indebtedness 46
|
4.33
|
Construction of Phase II Expansion 46
|
5.1
|
Completing Construction 47
|
5.2
|
Changing Costs, Scope or Timing of Work 47
|
5.3
|
Paying Costs of the Project and the Loans 48
|
5.4
|
Using Proceeds of the Loans 48
|
5.5
|
Keeping of Records 49
|
5.6
|
Providing Updated ALTA Surveys 49
|
5.7
|
Maintaining Insurance Coverage 49
|
5.8
|
Transferring, Assigning, Conveying or Encumbering the Facility 49
|
5.9
|
Complying with the Loan Documents and Other Documents 49
|
5.10
|
Appraisals 50
|
5.11
|
Reporting Requirements 50
|
5.12
|
Financial Covenants 53
|
5.13
|
Taxes and Claims 54
|
5.14
|
Compliance with Applicable Laws 54
|
5.15
|
Notice 54
|
5.16
|
Merger, Consolidation and Transfers of Equity 54
|
5.17
|
Distributions 55
|
5.18
|
Construction Permits and Licenses 55
|
5.19
|
Patriot Act 55
|
5.20
|
Related Party Transactions 55
|
5.21
|
Leases 55
|
5.22
|
Debt; Operations and Fundamental Changes of Borrower 55
|
5.23
|
Accessibility Regulation 56
|
5.24
|
Condition Material Adverse Occurrence 56
|
5.25
|
Maintenance 57
|
5.26
|
Minimum Capital Expenditures 57
|
5.27
|
Management Agreement 58
|
5.28
|
Development Agreement, Architects Agreement 58
|
5.29
|
Representations and Warranties 59
|
5.30
|
Licensing Opinion 59
|
5.31
|
Post Closing Deliveries 59
|
6.1
|
Events of Default 59
|
6.2
|
Rights and Remedies 62
|
6.3
|
Completion of Project by Lender 63
|
6.4
|
Deposit Account Control Agreement 63
|
8.1
|
Purchase Option 64
|
8.2
|
Right of First Refusal 66
|
8.3
|
Right of First Offer 68
|
8.4
|
Specific Enforcement 69
|
8.5
|
Common Provisions 69
|
8.6
|
Assignability 70
|
9.1
|
Waiver and Amendment 70
|
9.2
|
Expenses and Indemnities 70
|
9.3
|
Binding Effect; Waivers; Cumulative Rights and Remedies 72
|
9.4
|
Incorporation by Reference 72
|
9.5
|
Survival 72
|
9.6
|
Governing Law; Waiver of Jury Trial; Jurisdiction 73
|
9.7
|
Counterparts 73
|
9.8
|
Notices 73
|
9.9
|
No Third Party Reliance 74
|
9.10
|
Time of the Essence 74
|
9.11
|
No Oral Modifications 74
|
9.12
|
Captions 75
|
9.13
|
Borrower-Lender Relationship 75
|
9.14
|
Recourse 75
|
(i)
|
all litigation against Borrower in which the amount sought to be recovered exceeds
|
Total Sources of Funds
|
|
$145,293,417.00
|
|
|
$0.00
|
|
|
$145,293,417.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$145,293,417.00
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||
NOTE: Total Loan A Phase II Amount and Loan B current request for funding is [$XXXXX] plus [$XXXXX] equals [$XXXXX].
|
|
|
|
TIMBER RIDGE PHASE II
|
|
|
||
|
|
|
||
Exhibit B to Construction and Term Loan Agreement: Project Budget
|
||||
|
|
|
||
|
Budgeted
|
|
||
USES OF FUNDS
|
Amount
|
|
||
|
|
|
||
Weitz Construction Costs (GMP)
|
|
$98,438,278
|
|
|
Weitz Preconstruction Services
|
503,553
|
|
|
|
Change Order Allowance
|
3,500,000
|
|
|
|
Additional Weitz Builder's Risk Insurance Premium
|
300,000
|
|
|
|
Construction Costs (Non-GMP)
|
1,707,855
|
|
|
|
Total Hard Costs
|
104,449,686
|
|
|
|
|
|
|
||
Land
|
745,878
|
|
|
|
Design Costs
|
4,138,803
|
|
|
|
Interior Design Costs
|
1,470,478
|
|
|
|
Financing Costs
|
2,359,600
|
|
|
|
Construction/Occupancy Period Interest
|
13,085,825
|
|
|
|
Occupancy Development
|
5,470,935
|
|
|
|
Capital Items (FF&E)
|
395,332
|
|
|
|
Travel Costs
|
252,689
|
|
|
|
Consultants and Legal Costs
|
215,023
|
|
|
|
Other Costs -- Filing and Impact Fees
|
738,714
|
|
|
|
Other Costs -- General Costs
|
60,000
|
|
|
|
Development Fee
|
6,328,457
|
|
|
|
Start-Up Loss
|
550,000
|
|
|
|
Project Contingency
|
3,000,000
|
|
|
|
Total Soft Costs
|
38,811,734
|
|
|
|
|
|
|
||
Subtotal Uses of Funds (Hard and Soft Costs)
|
143,261,420
|
|
|
|
|
|
|
||
Operating Reserves
|
2,031,997
|
|
|
|
|
|
|
||
Total Uses of Funds
|
|
$145,293,417
|
|
|
|
|
|
||
|
|
|
SOURCES OF FUNDS
|
|
|
||
|
|
|
||
Borrower Equity (Prior to Financing Closing)
|
|
$14,565,369
|
|
|
Borrower Equity (Excess Days Cash on Hand)
|
2,238,056
|
|
|
|
Loan A Commitment Phase II Amount
|
32,000,000
|
|
|
|
Loan B Commitment
|
94,500,000
|
|
|
|
Initial Entrance Fee Receipts
|
1,989,992
|
|
|
|
|
|
|
||
Total Sources of Funds
|
|
$145,293,417
|
|
|
|
|
|
a.
|
Earth movement
|
b.
|
Back-up of sewers or drains
|
c.
|
Terrorism (if available with commercially reasonable rates);
|
d.
|
Crime coverage to insure against claims for employee dishonesty, with limits not less than $1,000,000 per incident; including coverage for third parties; and
|
e.
|
Personal Property of Residents to insure $5,000 per claim for personal property of residents.
|
1.
|
Capitalized terms not otherwise defined in this Certificate shall have the meanings set forth in the Loan Agreement. All capitalized terms shall be equally applicable to the singular and plural forms thereof and to any gender form thereof.
|
2.
|
No Default or Event of Default under the Loan Agreement has occurred or exists, except:
|
(a) Gross service fee revenues (to include Phase II after Phase II Measurement Date)
|
$
|
(b) Plus other operating revenues (excluding amortized Entrance Fee Receipts)
|
$
|
(c) Plus non-operating revenues
|
$
|
(d) Plus Attrition Income
|
$
|
(e) Less all Borrower expenses (including greater of actual or assumed 5%
management fee and capital expenditure amount of $500/bed/unit)
|
($
)
|
(f) Plus depreciation and amortization expense
|
$
|
(g) Plus extraordinary expenses
|
$
|
(h) Plus losses from reappraisal, revaluation or write down
|
$
|
(i) Plus non-cash expenses
|
$
|
(j) Plus capitalized expenses with respect to capital repairs/improvements
|
$
|
TOTAL NET OPERATING INCOME (sum of (a) through (j))
|
$
|
INTEREST PAYMENTS
1
|
$
|
Actual
|
|
Required
|
|
4.
|
The Days Cash on Hand as of the last day of the preceding calendar quarter:
|
(a) Amount of Cash and Investments
|
|
(b) Operating Expenses for preceding 12 months
divided by
365
|
|
ACTUAL DAYS CASH ON HAND (a) divided by (b)
|
|
REQUIRED DAYS CASH ON HAND
|
90
|
5.
|
Occupancy Information: Year-to-Date as of
/
/
Attach current rent roll
|
6.
|
Annual Information Requirements:
|
(a)
|
Insurance: Date Last Paid (enclosed Certificate of Insurance when renewed)
|
(b)
|
Property Taxes: Date Last Paid (enclosed receipt when paid)
|
(c)
|
Copy of Annual License/Certification Survey:
|
7.
|
All information provided herein and in the attached financial statement is true and correct.
|
I.
|
General Assumptions.
|
II.
|
Specific Responsibilities of LCS.
|
2.2
|
Occupancy.
LCS shall:
|
2.2.2
|
Provide training for the Owner's marketing personnel;
|
A.
|
Balance sheet;
|
B.
|
Statement of operations with variances from budget for the current period and the year to date;
|
C.
|
General ledger;
|
D.
|
Comparative operating statistics;
|
E.
|
Such other additional reports as may be reasonably required by the Owner's lenders; and
|
F.
|
Director analysis including significant management activities during the month.
|
2.3.2
|
On an annual basis:
|
A.
|
In advance of each Community fiscal year, prepare using the LCS budget model, annual budgets for operating revenue and expense, capital expenditures (using, as appropriate, estimates from non-LCS engineers or consultants engaged by the Owner) and cash flow projections for the Community;
|
B.
|
Project the estimated long-term cash position of the Community through the preparation and review of a multi-year cash flow;
|
C.
|
Direct ongoing data accumulation to help determine morbidity and mortality statistics on residents of the Community to assist the Owner in anticipating health center usage and unit turnover and the impact of such anticipated usage and turnover on future operating results
|
D.
|
Recommend a proposed schedule of resident entrance fees, monthly service fees and other charges, subject to review and approval of the Owner; and
|
E.
|
Recommend reserve levels.
|
2.4.2
|
Recommend appropriate employee compensation and benefit plans;
|
2.4.3
|
Recommend employee performance appraisal and goal setting programs;
|
2.4.4
|
Recommend employee scheduling requirements and job descriptions;
|
2.4.6
|
As necessary or appropriate, recruit employees to be employed by the Owner;
|
2.4.7
|
Utilizing personnel policies, procedures and guidelines adopted by the
|
2.4.8
|
Assist the Owner in maintaining human resource information; and
|
2.4.9
|
Arrange for on-site visits by appropriate LCS staff.
|
2.5
|
Director.
|
D.
|
Access to operations quality assurance policies and procedure manuals.
|
III.
|
Specific Responsibilities of the Owner.
|
3.1.5
|
Initiate a third party review of customer satisfaction on a regular basis;
|
3.2
|
Personnel.
The Owner shall:
|
3.3
|
Financial Matters.
The Owner shall:
|
3.6.1.1
|
Workers' Compensation in accordance with statutory requirements.
|
3.6.1.2
|
Employee dishonesty, $500,000 per occurrence.
|
3.6.1.3
|
Boiler and Machinery and Property coverage at 100% of the replacement cost for the Community.
|
3.6.1.4
|
Employment Practices Liability, $1,000,000 per occurrence.
|
3.6.1.5
|
Commercial General Liability $1,000,000 per occurrence and
|
3.6.1.6
|
Medical Malpractice Liability $1,000,000 per occurrence and
|
3.6.1.7
|
Automobile Liability Coverage (including Non-owned Auto)
|
3.6.1.8
|
Excess Liability coverage for 3.6.1.1, 3.6.1.5, 3.6.1.6, and
|
IV.
|
Term and Termination.
|
V.
|
Compensation and Reimbursement.
|
VI.
|
Subrogation, Responsibility and Dispute Resolution.
|
VII.
|
Miscellaneous.
|
LCS WESTMINSTER PARTNERSHIP III LLP
|
|
LIFE CARE SERVICES LLC
|
||||
|
|
|
|
|
|
|
By:
|
LCS TIMBER RIDGE LLC
|
|
By:
|
/s/ Joel D. Nelson
|
||
Its:
|
Managing Partner
|
|
Name:
|
Joel D. Nelson
|
||
|
By:
|
/s/ Joel D. Nelson
|
|
Title:
|
President and COO
|
|
|
Name:
|
Joel D. Nelson
|
|
|
|
|
|
Title:
|
President and COO
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
WESTMINSTER-LCS III LLC
|
|
|
|
||
Its:
|
Partner
|
|
|
|
|
|
|
By:
|
Westminster Fund V LP
|
|
|
|
|
|
Its:
|
Member
|
|
|
|
|
|
|
By:
|
Westminster Advisors V LLC
|
|
|
|
|
|
Its:
|
General Partner
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/Robert T. E. Lansing
|
|
|
|
|
|
Name:
|
Robert T. E. Lansing
|
|
|
|
|
|
Title:
|
Manager
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
Westminster Fund VI LP
|
|
|
|
|
|
Its:
|
Member
|
|
|
|
|
|
|
By:
|
Westminster Advisors V LLC
|
|
|
|
|
|
Its:
|
General Partner
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/
s/Robert T. E. Lansing
|
|
|
|
|
|
Name:
|
Robert T. E. Lansing
|
|
|
|
|
|
Title:
|
Manager
|
|
|
|
2.
|
Permitted
Uses and Disclosure.
Business Associate may utilize Protected
|
a)
|
As necessary for Business Associate to perform the Services for the
|
•
|
We Maintain a Long-Term Perspective
|
•
|
We are Diligent and Persevering
|
•
|
We are Interconnected and Interdependent
|
•
|
We shall never offer or accept gifts from a government employee.
|
1.
|
Access
|
a.
|
Individuals. Business Associate will limit access to Protected Health Information (PHI), and to equipment, systems, networks, applications and media which contain, transmit, process or store PHI, to those employees of Business Associate who need to access the PHI for the purpose of performing Business Associate's obligations to the Owner and the Community.
|
b.
|
Physical Access. All PHI and the corresponding equipment, systems and media used to process or store PHI, must be kept in a secured facility or secured area. Physical controls (locks, keypads, etc.) must exist to control access. Only employees or agents of the Business Associate with legitimate business need may have access to the secured facility or area.
|
c.
|
Electronic Access. Unique user identification (User ID) and authentication is required for all systems that maintain or access PHI. Users will be held accountable for all actions performed on the system with their User ID. At least one of the following authentication methods must be implemented:
|
•
|
Required passwords must be a minimum of six characters with a reasonable level of password complexity (mixture of capital letters, numbers and/or symbols).
|
•
|
Passwords must never be shared with another individual, unless the person is a designated security manager.
|
•
|
Account lockouts for multiple attempts to access an account with an invalid password must exist.
|
•
|
Password changes must be required at least every 90 days where technically feasible.
|
•
|
A password history must be maintained to disallow re-use where technically feasible.
|
•
|
User accounts must be periodically reviewed and inactivated when access is no longer required.
|
•
|
Timeouts and/or automatic logoffs for inactivity must be in place for all systems that permit access to PHI.
|
2.
|
Portable Devices or Media
|
a.
|
Passwords or PINs must be in place to secure access to a portable device. Portable devices include, but are not limited to, laptops, notebook and tablet computers, smart phones, PDA's and portable storage devices.
|
b.
|
PHI must never be stored on portable devices unless encrypted.
|
c.
|
PHI may be stored on portable storage devices for the purposes of maintaining backup copies provided the storage devices are subject to the physical access requirements noted above.
|
3.
|
Transmission and Printing of Protected Health Information
|
a.
|
Electronic PHI may only be transmitted via encrypted and authenticated channels such as VPN (virtual private network), encrypted FTP, SSL, or HTTPS.
|
b.
|
Wireless transmission must be secured by encryption and authentication.
|
c.
|
Access via the Internet or any other remote access must be controlled via secured technologies including authentication and encryption. Acceptable technologies include firewalls and VPN services.
|
d.
|
PHI must not be downloaded, copied or printed indiscriminately or left unattended and open to compromise.
|
4.
|
Disposal of Protected Health information
|
a.
|
At times, Business Associate will be required to destroy files or media containing PHI.
If
|
5.
|
System Controls
|
a.
|
Anti-virus protection must exist on systems or networks that store, process, access, or transmit PHI. Periodic scans and up-to-date virus definitions are required.
|
b.
|
Operating system service packs and security patches must be applied to systems or networks which store, process, access or transmit PHI as soon as practical after they are released.
|
6.
|
Education and Audit
|
a.
|
All personnel who have access to PHI must receive instruction regarding security awareness and proper security practices.
|
b.
|
Business Associate must have a process in place for employees to report instances of non compliance with the terms of this security policy.
|
c.
|
Security relevant activity must be logged and reviewed on a periodic basis.
|
d.
|
Business Associate must review activity logs, investigate and resolve incidents where unauthorized access and attempts are identified.
|
1.
|
Providing corporate resource team functional specialists (food service, community life services, environmental services, plant operations and residential health services) for specific short-term assignments.
|
2.
|
Conducting independent customer satisfaction surveys.
|
3.
|
Serving as marketing, financial and/or development consultant for expansions, additions, and refurbishments.
|
4.
|
Evaluating the feasibility of and/or managing a home health agency to be owned by the Owner.
|
5.
|
Performing market research such as market feasibility studies, market surveys, focus groups or pricing analyses.
|
6.
|
Providing applications for Certificate of Need/Determination of Need and Hill Burton.
|
7.
|
Providing design recommendations for the kitchen.
|
8.
|
Providing consulting nurse services.
|
9.
|
Supporting Local Area Network (LAN) services such as network and mail servers and systems, local network infrastructure, PC, laptop, printer, or other community local asset acquisition and support.
|
1.
|
HealthMEDX Clinical and EMR (Electronic Medical Records) System
|
2.
|
Data communications circuits, generally a Metro Ethernet or similar capability
|
3.
|
Meals Accounting System or other point of sale system
|
4.
|
CPS - Group Purchasing activities
|
5.
|
Care South - Health at Horne services
|
6.
|
Insurance - LCS Advantage Ins. Program and Hexagon
|
7.
|
KRONOS - time keeping
|
8.
|
Milliman- actuarial studies
|
9.
|
LCS - Technology Support
|
10.
|
Provision of website and development history
|
Exhibit 12.1
|
|
||||||||||||||||||
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||
STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND
|
|||||||||||||||||||
RATIO OF COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
|
|||||||||||||||||||
(dollars in thousands)
|
|||||||||||||||||||
(unaudited)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Year Ended
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Earnings
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations before adjustment for income or loss from equity investees
|
$
|
159,365
|
|
|
$
|
153,930
|
|
|
$
|
152,081
|
|
|
$
|
103,123
|
|
|
$
|
79,174
|
|
Add: State franchise taxes based on gross receipts
|
124
|
|
|
244
|
|
|
124
|
|
|
133
|
|
|
132
|
|
|||||
Add: Fixed charges
|
46,251
|
|
|
43,657
|
|
|
37,986
|
|
|
26,948
|
|
|
9,607
|
|
|||||
Add: Amortization of capitalized interest
|
195
|
|
|
98
|
|
|
46
|
|
|
26
|
|
|
10
|
|
|||||
Subtract: Preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Subtract: Interest capitalized
|
(510
|
)
|
|
(549
|
)
|
|
(576
|
)
|
|
(378
|
)
|
|
(208
|
)
|
|||||
Total Earnings
|
$
|
205,425
|
|
|
$
|
197,380
|
|
|
$
|
189,661
|
|
|
$
|
129,852
|
|
|
$
|
88,715
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed Charges
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense
|
$
|
42,149
|
|
|
$
|
39,594
|
|
|
$
|
34,216
|
|
|
$
|
23,302
|
|
|
$
|
8,523
|
|
Interest capitalized
|
510
|
|
|
549
|
|
|
357
|
|
|
576
|
|
|
378
|
|
|||||
Amortization of costs related to indebtedness
|
3,592
|
|
|
3,514
|
|
|
3,413
|
|
|
3,070
|
|
|
706
|
|
|||||
Total Fixed Charges
|
46,251
|
|
|
43,657
|
|
|
37,986
|
|
|
26,948
|
|
|
9,607
|
|
|||||
Preferred Stock Dividends
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Combined Fixed Charges and Preferred Stock Dividends
|
$
|
46,251
|
|
|
$
|
43,657
|
|
|
$
|
37,986
|
|
|
$
|
26,948
|
|
|
$
|
9,607
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of Earnings to Fixed Charges
|
4.44
|
|
|
4.52
|
|
|
4.99
|
|
|
4.82
|
|
|
9.23
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) There was no preferred stock outstanding for any of the periods presented.
|
|
|
|
|
|
|
|
|
|
Entity Name
|
Ownership
|
Tax Treatment
|
NHI/REIT, Inc.
|
100%
|
Corporation
|
Florida Holdings IV, LLC
|
100%
|
DE
|
NHI REIT of Alabama, L.P.
|
100%
|
Partnership
|
NHI-REIT of Arizona, Limited Partnership
|
100%
|
Partnership
|
NHI-REIT of California, LP
|
100%
|
Partnership
|
NHI/REIT of Florida, L.P.
|
100%
|
Partnership
|
NHI-REIT of Georgia, L.P.
|
100%
|
Partnership
|
NHI-REIT of Idaho, L.P.
|
100%
|
Partnership
|
NHI-REIT of Missouri, LP
|
100%
|
Partnership
|
NHI-REIT of South Carolina, L.P.
|
100%
|
Partnership
|
NHI-REIT of Virginia, L.P.
|
100%
|
Partnership
|
NHI/Anderson, LLC
|
100%
|
DE
|
NHI/Laurens, LLC
|
100%
|
DE
|
Texas NHI Investors, LLC
|
100%
|
DE
|
NHI-REIT of Oregon, LLC
|
100%
|
DE
|
NHI-REIT of Florida, LLC
|
100%
|
DE
|
NHI-REIT of Maryland, LLC
|
100%
|
DE
|
NHI-REIT of Minnesota, LLC
|
100%
|
DE
|
NHI-REIT of Tennessee, LLC
|
100%
|
DE
|
NHI Selah Properties, LLC
|
100%
|
DE
|
NHI-REIT of Northeast, LLC
|
100%
|
DE
|
NHI-REIT of Wisconsin, LLC
|
100%
|
DE
|
NHI-REIT of Ohio, LLC
|
100%
|
DE
|
NHI-REIT of Washington, LLC
|
100%
|
DE
|
NHI-REIT of Next House, LLC
|
100%
|
DE
|
NHI-SS TRS, LLC
|
100%
|
Corporation
|
NHI-Bickford RE, LLC (“NHI-Bickford RE)
|
100%
|
DE
|
Care YBE Subsidiary LLC
|
100% NHI-Bickford RE)
|
DE
|
JV Landlord-Battle Creek, LLC
|
100% NHI-Bickford RE
|
DE
|
JV Landlord-Clinton, LLC
|
100% NHI-Bickford RE
|
DE
|
JV Landlord-Iowa City, LLC
|
100% NHI-Bickford RE
|
DE
|
JV Landlord-Lansing, LLC
|
100% NHI-Bickford RE
|
DE
|
JV Landlord-Midland, LLC
|
100% NHI-Bickford RE
|
DE
|
JV Landlord-Peoria II, LLC
|
100% NHI-Bickford RE
|
DE
|
JV Landlord-Saginaw, LLC
|
100% NHI-Bickford RE
|
DE
|
JV Landlord-Middletown, LLC
|
100% NHI-Bickford RE
|
DE
|
Grand Island Bickford Cottage, L.L.C.
|
100% NHI-Bickford RE
|
DE
|
Myrtle Beach Retirement Residence, LLC
|
NHI-REIT of Next House, LLC, 100%
|
DE
|
Voorhees Retirement Residence, LLC
|
NHI-REIT of Next House, LLC, 100%
|
DE
|
Cedar Falls Bickford Cottage, L.L.C.
|
100% NHI-Bickford RE
|
DE
|
NHI-REIT of Axel, LLC
|
100% NHI
|
DE
|
NHI-REIT of Michigan, LLC
|
100% NHI
|
DE
|
NHI-REIT of Seaside, LLC
|
100% NHI
|
DE
|
NHI-REIT of Bickford, LLC
|
100% NHI
|
DE
|
NHI-REIT of Evergreen, LLC
|
100% NHI
|
DE
|
NHI-REIT of North Carolina, LLC
|
100% NHI
|
DE
|
NHI-REIT of TX-IL, LLC
|
100% NHI
|
DE
|
NHI-REIT of CCWH, LLC
|
100% NHI
|
DE
|
1.
|
I have reviewed this annual report on Form 10-K of the registrant, National Health Investors, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
February 15, 2018
|
/s/ D. Eric Mendelsohn
|
|
|
D. Eric Mendelsohn
|
|
|
President and Chief Executive Officer
|
|
|
|
1.
|
I have reviewed this annual report on Form 10-K of the registrant, National Health Investors, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions) :
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
February 15, 2018
|
/s/ Roger R. Hopkins
|
|
|
Roger R. Hopkins
|
|
|
Chief Accounting Officer
|
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
(a)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(b)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Issuer.
|
Date:
|
February 15, 2018
|
/s/ D. Eric Mendelsohn
|
|
|
D. Eric Mendelsohn
|
|
|
President and Chief Executive Officer,
|
|
|
|
|
||
|
||
|
||
Date:
|
February 15, 2018
|
/s/ Roger R. Hopkins
|
|
|
Roger R. Hopkins
|
|
|
Chief Accounting Officer
|
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
|
Balance
|
|
Additions
|
|
|
|
|
||||||||
|
Beginning
|
|
Charged to Costs
|
|
|
|
Balance
|
||||||||
|
of Period
|
|
and Expenses
1
|
|
Deductions
|
|
End of Period
|
||||||||
|
|
|
|
|
|
|
|
||||||||
For the year ended December 31, 2017
|
|
|
|
|
|
|
|
||||||||
Loan loss allowance
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
For the year ended December 31, 2016
|
|
|
|
|
|
|
|
||||||||
Loan loss allowance
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
For the year ended December 31, 2015
|
|
|
|
|
|
|
|
||||||||
Loan loss allowance
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2017
|
|||||||||||||||||||||||||||||||||
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Initial Cost to Company
(C)
|
|
Capitalized
|
|
|
|
|
|
|
|
|
Date
|
|||||||||||||||||||
|
|
|
|
|
Buildings &
|
|
Subsequent to
|
|
|
|
Buildings &
|
|
|
|
Accumulated
|
Acquired/
|
|||||||||||||||||
|
Encumbrances
|
|
Land
|
|
Improvements
|
|
Acquisition
|
|
Land
|
|
Improvements
|
|
Total
|
|
Depreciation
(B)
|
Constructed
|
|||||||||||||||||
Skilled Nursing Facilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Anniston, AL
|
$
|
—
|
|
|
$
|
70
|
|
|
$
|
4,477
|
|
|
$
|
—
|
|
|
$
|
70
|
|
|
$
|
4,477
|
|
|
$
|
4,547
|
|
|
$
|
3,405
|
|
10/17/1991
|
|
Moulton, AL
|
—
|
|
|
25
|
|
|
688
|
|
|
—
|
|
|
25
|
|
|
688
|
|
|
713
|
|
|
688
|
|
10/17/1991
|
|||||||||
Avondale, AZ
|
—
|
|
|
453
|
|
|
6,678
|
|
|
—
|
|
|
453
|
|
|
6,678
|
|
|
7,131
|
|
|
3,722
|
|
8/13/1996
|
|||||||||
Brooksville, FL
|
—
|
|
|
1,217
|
|
|
16,166
|
|
|
—
|
|
|
1,217
|
|
|
16,166
|
|
|
17,383
|
|
|
3,199
|
|
2/1/2010
|
|||||||||
Crystal River, FL
|
—
|
|
|
912
|
|
|
12,117
|
|
|
—
|
|
|
912
|
|
|
12,117
|
|
|
13,029
|
|
|
2,398
|
|
2/1/2010
|
|||||||||
Dade City, FL
|
—
|
|
|
605
|
|
|
8,042
|
|
|
—
|
|
|
605
|
|
|
8,042
|
|
|
8,647
|
|
|
1,592
|
|
2/1/2010
|
|||||||||
Hudson, FL (2 facilities)
|
—
|
|
|
1,290
|
|
|
22,392
|
|
|
—
|
|
|
1,290
|
|
|
22,392
|
|
|
23,682
|
|
|
10,416
|
|
Various
|
|||||||||
Merritt Island, FL
|
—
|
|
|
701
|
|
|
8,869
|
|
|
—
|
|
|
701
|
|
|
8,869
|
|
|
9,570
|
|
|
7,126
|
|
10/17/1991
|
|||||||||
New Port Richey, FL
|
—
|
|
|
228
|
|
|
3,023
|
|
|
—
|
|
|
228
|
|
|
3,023
|
|
|
3,251
|
|
|
598
|
|
2/1/2010
|
|||||||||
Plant City, FL
|
—
|
|
|
405
|
|
|
8,777
|
|
|
—
|
|
|
405
|
|
|
8,777
|
|
|
9,182
|
|
|
6,995
|
|
10/17/1991
|
|||||||||
Stuart, FL
|
—
|
|
|
787
|
|
|
9,048
|
|
|
—
|
|
|
787
|
|
|
9,048
|
|
|
9,835
|
|
|
7,364
|
|
10/17/1991
|
|||||||||
Trenton, FL
|
—
|
|
|
851
|
|
|
11,312
|
|
|
—
|
|
|
851
|
|
|
11,312
|
|
|
12,163
|
|
|
2,239
|
|
2/1/2010
|
|||||||||
Glasgow, KY
|
—
|
|
|
33
|
|
|
2,110
|
|
|
—
|
|
|
33
|
|
|
2,110
|
|
|
2,143
|
|
|
2,053
|
|
10/17/1991
|
|||||||||
Greenfield, MA
|
—
|
|
|
370
|
|
|
4,341
|
|
|
—
|
|
|
370
|
|
|
4,341
|
|
|
4,711
|
|
|
496
|
|
8/30/2013
|
|||||||||
Holyoke, MA
|
—
|
|
|
110
|
|
|
944
|
|
|
—
|
|
|
110
|
|
|
944
|
|
|
1,054
|
|
|
113
|
|
8/30/2013
|
|||||||||
Quincy, MA
|
—
|
|
|
450
|
|
|
710
|
|
|
—
|
|
|
450
|
|
|
710
|
|
|
1,160
|
|
|
79
|
|
8/30/2013
|
|||||||||
Taunton, MA
|
—
|
|
|
900
|
|
|
5,906
|
|
|
—
|
|
|
900
|
|
|
5,906
|
|
|
6,806
|
|
|
681
|
|
8/30/2013
|
|||||||||
Desloge, MO
|
—
|
|
|
178
|
|
|
3,804
|
|
|
—
|
|
|
178
|
|
|
3,804
|
|
|
3,982
|
|
|
3,344
|
|
10/17/1991
|
|||||||||
Joplin, MO
|
—
|
|
|
175
|
|
|
4,034
|
|
|
—
|
|
|
175
|
|
|
4,034
|
|
|
4,209
|
|
|
2,795
|
|
10/17/1991
|
|||||||||
Kennett, MO
|
—
|
|
|
180
|
|
|
4,928
|
|
|
—
|
|
|
180
|
|
|
4,928
|
|
|
5,108
|
|
|
4,324
|
|
10/17/1991
|
|||||||||
Maryland Heights, MO
|
—
|
|
|
482
|
|
|
5,512
|
|
|
—
|
|
|
482
|
|
|
5,512
|
|
|
5,994
|
|
|
5,512
|
|
10/17/1991
|
|||||||||
St. Charles, MO
|
—
|
|
|
150
|
|
|
4,790
|
|
|
—
|
|
|
150
|
|
|
4,790
|
|
|
4,940
|
|
|
4,151
|
|
10/17/1991
|
|||||||||
Manchester, NH (2 facilities)
|
—
|
|
|
790
|
|
|
20,077
|
|
|
—
|
|
|
790
|
|
|
20,077
|
|
|
20,867
|
|
|
2,254
|
|
8/30/2013
|
|||||||||
Epsom, NH
|
—
|
|
|
630
|
|
|
2,191
|
|
|
—
|
|
|
630
|
|
|
2,191
|
|
|
2,821
|
|
|
262
|
|
8/30/2013
|
|||||||||
Albany, OR
|
—
|
|
|
190
|
|
|
10,415
|
|
|
—
|
|
|
190
|
|
|
10,415
|
|
|
10,605
|
|
|
1,193
|
|
3/31/2014
|
|||||||||
Creswell, OR
|
—
|
|
|
470
|
|
|
8,946
|
|
|
—
|
|
|
470
|
|
|
8,946
|
|
|
9,416
|
|
|
992
|
|
3/31/2014
|
|||||||||
Forest Grove, OR
|
—
|
|
|
540
|
|
|
11,848
|
|
|
—
|
|
|
540
|
|
|
11,848
|
|
|
12,388
|
|
|
1,307
|
|
3/31/2014
|
|||||||||
Anderson, SC
|
—
|
|
|
308
|
|
|
4,643
|
|
|
—
|
|
|
308
|
|
|
4,643
|
|
|
4,951
|
|
|
4,295
|
|
10/17/1991
|
|||||||||
Greenwood, SC
|
—
|
|
|
222
|
|
|
3,457
|
|
|
—
|
|
|
222
|
|
|
3,457
|
|
|
3,679
|
|
|
3,118
|
|
10/17/1991
|
|||||||||
Laurens, SC
|
—
|
|
|
42
|
|
|
3,426
|
|
|
—
|
|
|
42
|
|
|
3,426
|
|
|
3,468
|
|
|
2,903
|
|
10/17/1991
|
|||||||||
Orangeburg, SC
|
—
|
|
|
300
|
|
|
3,714
|
|
|
—
|
|
|
300
|
|
|
3,714
|
|
|
4,014
|
|
|
924
|
|
9/25/2008
|
|||||||||
Athens, TN
|
—
|
|
|
38
|
|
|
1,463
|
|
|
—
|
|
|
38
|
|
|
1,463
|
|
|
1,501
|
|
|
1,337
|
|
10/17/1991
|
|||||||||
Chattanooga, TN
|
—
|
|
|
143
|
|
|
2,309
|
|
|
—
|
|
|
143
|
|
|
2,309
|
|
|
2,452
|
|
|
2,205
|
|
10/17/1991
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2017
|
|||||||||||||||||||||||||||||||||
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Initial Cost to Company
(C)
|
|
Capitalized
|
|
|
|
|
|
|
|
|
Date
|
|||||||||||||||||||
|
|
|
|
|
Buildings &
|
|
Subsequent to
|
|
|
|
Buildings &
|
|
|
|
Accumulated
|
Acquired/
|
|||||||||||||||||
|
Encumbrances
|
|
Land
|
|
Improvements
|
|
Acquisition
|
|
Land
|
|
Improvements
|
|
Total
|
|
Depreciation
(B)
|
Constructed
|
|||||||||||||||||
Dickson, TN
|
—
|
|
|
90
|
|
|
3,541
|
|
|
—
|
|
|
90
|
|
|
3,541
|
|
|
3,631
|
|
|
2,984
|
|
10/17/1991
|
|||||||||
Franklin, TN
|
—
|
|
|
47
|
|
|
1,130
|
|
|
—
|
|
|
47
|
|
|
1,130
|
|
|
1,177
|
|
|
1,048
|
|
10/17/1991
|
|||||||||
Hendersonville, TN
|
—
|
|
|
363
|
|
|
3,837
|
|
|
—
|
|
|
363
|
|
|
3,837
|
|
|
4,200
|
|
|
2,962
|
|
10/17/1991
|
|||||||||
Johnson City, TN
|
—
|
|
|
85
|
|
|
1,918
|
|
|
—
|
|
|
85
|
|
|
1,918
|
|
|
2,003
|
|
|
1,899
|
|
10/17/1991
|
|||||||||
Lewisburg, TN (2 facilities)
|
—
|
|
|
46
|
|
|
994
|
|
|
—
|
|
|
46
|
|
|
994
|
|
|
1,040
|
|
|
971
|
|
10/17/1991
|
|||||||||
McMinnville, TN
|
—
|
|
|
73
|
|
|
3,618
|
|
|
—
|
|
|
73
|
|
|
3,618
|
|
|
3,691
|
|
|
2,992
|
|
10/17/1991
|
|||||||||
Milan, TN
|
—
|
|
|
41
|
|
|
1,826
|
|
|
—
|
|
|
41
|
|
|
1,826
|
|
|
1,867
|
|
|
1,641
|
|
10/17/1991
|
|||||||||
Pulaski, TN
|
—
|
|
|
53
|
|
|
3,921
|
|
|
—
|
|
|
53
|
|
|
3,921
|
|
|
3,974
|
|
|
3,306
|
|
10/17/1991
|
|||||||||
Lawrenceburg, TN
|
—
|
|
|
98
|
|
|
2,900
|
|
|
—
|
|
|
98
|
|
|
2,900
|
|
|
2,998
|
|
|
2,268
|
|
10/17/1991
|
|||||||||
Dunlap, TN
|
—
|
|
|
35
|
|
|
3,679
|
|
|
—
|
|
|
35
|
|
|
3,679
|
|
|
3,714
|
|
|
2,956
|
|
10/17/1991
|
|||||||||
Smithville, TN
|
—
|
|
|
35
|
|
|
3,816
|
|
|
—
|
|
|
35
|
|
|
3,816
|
|
|
3,851
|
|
|
3,191
|
|
10/18/1991
|
|||||||||
Somerville, TN
|
—
|
|
|
26
|
|
|
677
|
|
|
—
|
|
|
26
|
|
|
677
|
|
|
703
|
|
|
678
|
|
10/19/1991
|
|||||||||
Sparta, TN
|
—
|
|
|
80
|
|
|
1,602
|
|
|
—
|
|
|
80
|
|
|
1,602
|
|
|
1,682
|
|
|
1,438
|
|
10/20/1991
|
|||||||||
Austin, TX
|
—
|
|
|
606
|
|
|
9,895
|
|
|
—
|
|
|
606
|
|
|
9,895
|
|
|
10,501
|
|
|
510
|
|
4/1/2016
|
|||||||||
Canton, TX
|
—
|
|
|
420
|
|
|
12,330
|
|
|
—
|
|
|
420
|
|
|
12,330
|
|
|
12,750
|
|
|
1,910
|
|
4/18/2013
|
|||||||||
Corinth, TX
|
—
|
|
|
1,075
|
|
|
13,935
|
|
|
—
|
|
|
1,075
|
|
|
13,935
|
|
|
15,010
|
|
|
2,321
|
|
4/18/2013
|
|||||||||
Ennis, TX
|
—
|
|
|
986
|
|
|
9,025
|
|
|
—
|
|
|
986
|
|
|
9,025
|
|
|
10,011
|
|
|
1,976
|
|
10/31/2011
|
|||||||||
Euless, TX
|
—
|
|
|
1,241
|
|
|
12,629
|
|
|
—
|
|
|
1,241
|
|
|
12,629
|
|
|
13,870
|
|
|
707
|
|
4/1/2016
|
|||||||||
Gladewater, TX
|
—
|
|
|
70
|
|
|
17,840
|
|
|
—
|
|
|
70
|
|
|
17,840
|
|
|
17,910
|
|
|
873
|
|
4/1/2016
|
|||||||||
Greenville, TX
|
—
|
|
|
1,800
|
|
|
13,948
|
|
|
—
|
|
|
1,800
|
|
|
13,948
|
|
|
15,748
|
|
|
2,746
|
|
10/31/2011
|
|||||||||
Houston, TX (3 facilities)
|
—
|
|
|
2,808
|
|
|
42,511
|
|
|
—
|
|
|
2,808
|
|
|
42,511
|
|
|
45,319
|
|
|
9,190
|
|
Various
|
|||||||||
Katy, TX
|
—
|
|
|
610
|
|
|
13,893
|
|
|
—
|
|
|
610
|
|
|
13,893
|
|
|
14,503
|
|
|
723
|
|
4/1/2016
|
|||||||||
Kyle, TX
|
—
|
|
|
1,096
|
|
|
12,279
|
|
|
—
|
|
|
1,096
|
|
|
12,279
|
|
|
13,375
|
|
|
2,408
|
|
6/11/2012
|
|||||||||
Marble Falls, TX
|
—
|
|
|
480
|
|
|
14,989
|
|
|
—
|
|
|
480
|
|
|
14,989
|
|
|
15,469
|
|
|
760
|
|
4/1/2016
|
|||||||||
McAllen, TX
|
—
|
|
|
1,175
|
|
|
8,259
|
|
|
—
|
|
|
1,175
|
|
|
8,259
|
|
|
9,434
|
|
|
471
|
|
4/1/2016
|
|||||||||
New Braunfels, TX
|
—
|
|
|
1,430
|
|
|
13,666
|
|
|
—
|
|
|
1,430
|
|
|
13,666
|
|
|
15,096
|
|
|
387
|
|
2/24/2017
|
|||||||||
San Antonio, TX (3 facilities)
|
—
|
|
|
2,370
|
|
|
40,054
|
|
|
—
|
|
|
2,370
|
|
|
40,054
|
|
|
42,424
|
|
|
4,757
|
|
Various
|
|||||||||
Bristol, VA
|
—
|
|
|
176
|
|
|
2,511
|
|
|
—
|
|
|
176
|
|
|
2,511
|
|
|
2,687
|
|
|
2,181
|
|
10/17/1991
|
|||||||||
|
—
|
|
|
31,660
|
|
|
492,380
|
|
|
—
|
|
|
31,660
|
|
|
492,380
|
|
|
524,040
|
|
|
154,334
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Assisted Living Facilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Rainbow City, AL
|
—
|
|
|
670
|
|
|
11,330
|
|
|
—
|
|
|
670
|
|
|
11,330
|
|
|
12,000
|
|
|
1,393
|
|
10/31/2013
|
|||||||||
Gilbert, AZ
|
—
|
|
|
451
|
|
|
3,142
|
|
|
79
|
|
|
451
|
|
|
3,221
|
|
|
3,672
|
|
|
1,527
|
|
12/31/1998
|
|||||||||
Glendale, AZ
|
—
|
|
|
387
|
|
|
3,823
|
|
|
58
|
|
|
387
|
|
|
3,881
|
|
|
4,268
|
|
|
1,846
|
|
12/31/1998
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2017
|
|||||||||||||||||||||||||||||||||
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Initial Cost to Company
(C)
|
|
Capitalized
|
|
|
|
|
|
|
|
|
Date
|
|||||||||||||||||||
|
|
|
|
|
Buildings &
|
|
Subsequent to
|
|
|
|
Buildings &
|
|
|
|
Accumulated
|
Acquired/
|
|||||||||||||||||
|
Encumbrances
|
|
Land
|
|
Improvements
|
|
Acquisition
|
|
Land
|
|
Improvements
|
|
Total
|
|
Depreciation
(B)
|
Constructed
|
|||||||||||||||||
Tucson, AZ (2 facilities)
|
—
|
|
|
919
|
|
|
6,656
|
|
|
190
|
|
|
919
|
|
|
6,846
|
|
|
7,765
|
|
|
3,243
|
|
12/31/1998
|
|||||||||
Sacramento, CA
|
—
|
|
|
660
|
|
|
10,840
|
|
|
—
|
|
|
660
|
|
|
10,840
|
|
|
11,500
|
|
|
1,131
|
|
6/1/2014
|
|||||||||
Bartow, FL
|
—
|
|
|
225
|
|
|
3,192
|
|
|
—
|
|
|
225
|
|
|
3,192
|
|
|
3,417
|
|
|
685
|
|
11/30/2010
|
|||||||||
Lakeland, FL
|
—
|
|
|
250
|
|
|
3,167
|
|
|
—
|
|
|
250
|
|
|
3,167
|
|
|
3,417
|
|
|
683
|
|
11/30/2010
|
|||||||||
Maitland, FL
|
—
|
|
|
1,687
|
|
|
5,428
|
|
|
—
|
|
|
1,687
|
|
|
5,428
|
|
|
7,115
|
|
|
3,244
|
|
8/6/1996
|
|||||||||
St. Cloud, FL
|
—
|
|
|
307
|
|
|
3,117
|
|
|
—
|
|
|
307
|
|
|
3,117
|
|
|
3,424
|
|
|
671
|
|
11/30/2010
|
|||||||||
Greensboro, GA
|
—
|
|
|
572
|
|
|
4,849
|
|
|
631
|
|
|
672
|
|
|
5,480
|
|
|
6,152
|
|
|
876
|
|
9/15/2011
|
|||||||||
Ames, IA
|
3,193
|
|
|
360
|
|
|
4,670
|
|
|
—
|
|
|
360
|
|
|
4,670
|
|
|
5,030
|
|
|
604
|
|
6/28/2013
|
|||||||||
Burlington, IA
|
3,901
|
|
|
200
|
|
|
8,374
|
|
|
—
|
|
|
200
|
|
|
8,374
|
|
|
8,574
|
|
|
1,086
|
|
6/28/2013
|
|||||||||
Cedar Falls, IA
|
3,887
|
|
|
260
|
|
|
4,700
|
|
|
30
|
|
|
260
|
|
|
4,730
|
|
|
4,990
|
|
|
626
|
|
6/28/2013
|
|||||||||
Clinton, IA
|
2,690
|
|
|
133
|
|
|
3,215
|
|
|
60
|
|
|
133
|
|
|
3,275
|
|
|
3,408
|
|
|
663
|
|
6/30/2010
|
|||||||||
Des Moines, IA
|
—
|
|
|
600
|
|
|
17,406
|
|
|
—
|
|
|
600
|
|
|
17,406
|
|
|
18,006
|
|
|
738
|
|
6/1/2016
|
|||||||||
Ft. Dodge, IA
|
4,008
|
|
|
100
|
|
|
7,208
|
|
|
—
|
|
|
100
|
|
|
7,208
|
|
|
7,308
|
|
|
913
|
|
6/28/2013
|
|||||||||
Iowa City, IA
|
2,442
|
|
|
297
|
|
|
2,725
|
|
|
33
|
|
|
297
|
|
|
2,758
|
|
|
3,055
|
|
|
628
|
|
6/30/2010
|
|||||||||
Marshalltown, IA
|
5,714
|
|
|
240
|
|
|
6,208
|
|
|
—
|
|
|
240
|
|
|
6,208
|
|
|
6,448
|
|
|
799
|
|
6/28/2013
|
|||||||||
Muscatine, IA
|
—
|
|
|
140
|
|
|
1,802
|
|
|
—
|
|
|
140
|
|
|
1,802
|
|
|
1,942
|
|
|
266
|
|
6/28/2013
|
|||||||||
Urbandale, IA
|
8,113
|
|
|
540
|
|
|
4,292
|
|
|
—
|
|
|
540
|
|
|
4,292
|
|
|
4,832
|
|
|
585
|
|
6/28/2013
|
|||||||||
Caldwell, ID
|
—
|
|
|
320
|
|
|
9,353
|
|
|
—
|
|
|
320
|
|
|
9,353
|
|
|
9,673
|
|
|
1,020
|
|
3/31/2014
|
|||||||||
Weiser, ID
|
—
|
|
|
20
|
|
|
2,433
|
|
|
—
|
|
|
20
|
|
|
2,433
|
|
|
2,453
|
|
|
319
|
|
12/21/2012
|
|||||||||
Aurora, IL
|
—
|
|
|
1,195
|
|
|
11,713
|
|
|
—
|
|
|
1,195
|
|
|
11,713
|
|
|
12,908
|
|
|
—
|
|
5/9/2017
|
|||||||||
Bolingbrook, IL
|
—
|
|
|
1,290
|
|
|
14,677
|
|
|
—
|
|
|
1,290
|
|
|
14,677
|
|
|
15,967
|
|
|
309
|
|
3/16/2017
|
|||||||||
Bourbonnais, IL
|
7,974
|
|
|
170
|
|
|
16,594
|
|
|
—
|
|
|
170
|
|
|
16,594
|
|
|
16,764
|
|
|
2,083
|
|
6/28/2013
|
|||||||||
Crystal Lake, IL (2 facilities)
|
—
|
|
|
1,060
|
|
|
30,043
|
|
|
—
|
|
|
1,060
|
|
|
30,043
|
|
|
31,103
|
|
|
989
|
|
Various
|
|||||||||
Moline, IL
|
3,896
|
|
|
250
|
|
|
5,630
|
|
|
—
|
|
|
250
|
|
|
5,630
|
|
|
5,880
|
|
|
734
|
|
6/28/2013
|
|||||||||
Oswego, IL
|
—
|
|
|
390
|
|
|
20,957
|
|
|
—
|
|
|
390
|
|
|
20,957
|
|
|
21,347
|
|
|
883
|
|
6/1/2016
|
|||||||||
Peoria, IL
|
4,071
|
|
|
403
|
|
|
4,532
|
|
|
224
|
|
|
403
|
|
|
4,756
|
|
|
5,159
|
|
|
1,066
|
|
10/19/2009
|
|||||||||
Quincy, IL
|
6,055
|
|
|
360
|
|
|
12,403
|
|
|
—
|
|
|
360
|
|
|
12,403
|
|
|
12,763
|
|
|
1,558
|
|
6/28/2013
|
|||||||||
Rockford, IL
|
6,412
|
|
|
390
|
|
|
12,575
|
|
|
—
|
|
|
390
|
|
|
12,575
|
|
|
12,965
|
|
|
1,624
|
|
6/28/2013
|
|||||||||
South Barrington, IL
|
—
|
|
|
1,610
|
|
|
13,456
|
|
|
—
|
|
|
1,610
|
|
|
13,456
|
|
—
|
|
15,066
|
|
|
289
|
|
3/16/2017
|
||||||||
Springfield, IL
|
15,386
|
|
|
450
|
|
|
19,355
|
|
|
200
|
|
|
450
|
|
|
19,555
|
|
|
20,005
|
|
|
2,430
|
|
6/28/2013
|
|||||||||
St. Charles, IL
|
—
|
|
|
820
|
|
|
22,188
|
|
|
—
|
|
|
820
|
|
|
22,188
|
|
|
23,008
|
|
|
946
|
|
6/1/2016
|
|||||||||
Tinley Park, IL
|
—
|
|
|
1,622
|
|
|
11,354
|
|
|
—
|
|
|
1,622
|
|
|
11,354
|
|
|
12,976
|
|
|
548
|
|
6/23/2016
|
|||||||||
Carmel, IN
|
—
|
|
|
574
|
|
|
7,336
|
|
|
353
|
|
|
574
|
|
|
7,689
|
|
|
8,263
|
|
|
884
|
|
11/12/2014
|
|||||||||
Crawfordsville, IN
|
2,559
|
|
|
300
|
|
|
3,134
|
|
|
—
|
|
|
300
|
|
|
3,134
|
|
|
3,434
|
|
|
413
|
|
6/28/2013
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2017
|
|||||||||||||||||||||||||||||||||
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Initial Cost to Company
(C)
|
|
Capitalized
|
|
|
|
|
|
|
|
|
Date
|
|||||||||||||||||||
|
|
|
|
|
Buildings &
|
|
Subsequent to
|
|
|
|
Buildings &
|
|
|
|
Accumulated
|
Acquired/
|
|||||||||||||||||
|
Encumbrances
|
|
Land
|
|
Improvements
|
|
Acquisition
|
|
Land
|
|
Improvements
|
|
Total
|
|
Depreciation
(B)
|
Constructed
|
|||||||||||||||||
Crown Point, IN
|
—
|
|
|
791
|
|
|
7,020
|
|
|
227
|
|
|
791
|
|
|
7,247
|
|
|
8,038
|
|
|
1,082
|
|
10/30/2013
|
|||||||||
Greenwood, IN
|
—
|
|
|
463
|
|
|
6,810
|
|
|
245
|
|
|
463
|
|
|
7,055
|
|
|
7,518
|
|
|
1,064
|
|
11/7/2013
|
|||||||||
Lafayette, IN
|
—
|
|
|
546
|
|
|
4,583
|
|
|
—
|
|
|
546
|
|
|
4,583
|
|
|
5,129
|
|
|
912
|
|
6/30/2010
|
|||||||||
Wabash, IN
|
—
|
|
|
320
|
|
|
2,241
|
|
|
—
|
|
|
320
|
|
|
2,241
|
|
|
2,561
|
|
|
332
|
|
6/28/2013
|
|||||||||
Mission, KS
|
—
|
|
|
1,901
|
|
|
17,310
|
|
|
636
|
|
|
1,901
|
|
|
17,946
|
|
|
19,847
|
|
|
3,241
|
|
9/30/2012
|
|||||||||
Overland Park, KS
|
—
|
|
|
2,199
|
|
|
20,026
|
|
|
—
|
|
|
2,199
|
|
|
20,026
|
|
|
22,225
|
|
|
3,698
|
|
9/30/2012
|
|||||||||
Bastrop, LA
|
—
|
|
|
325
|
|
|
2,456
|
|
|
—
|
|
|
325
|
|
|
2,456
|
|
|
2,781
|
|
|
527
|
|
4/30/2011
|
|||||||||
Bossier City, LA
|
—
|
|
|
500
|
|
|
3,344
|
|
|
—
|
|
|
500
|
|
|
3,344
|
|
|
3,844
|
|
|
754
|
|
4/30/2011
|
|||||||||
Minden, LA
|
—
|
|
|
280
|
|
|
1,698
|
|
|
—
|
|
|
280
|
|
|
1,698
|
|
|
1,978
|
|
|
362
|
|
4/30/2011
|
|||||||||
West Monroe, LA
|
—
|
|
|
770
|
|
|
5,627
|
|
|
—
|
|
|
770
|
|
|
5,627
|
|
|
6,397
|
|
|
1,134
|
|
4/30/2011
|
|||||||||
Baltimore, MD
|
—
|
|
|
860
|
|
|
8,078
|
|
|
533
|
|
|
860
|
|
|
8,611
|
|
|
9,471
|
|
|
991
|
|
10/31/2013
|
|||||||||
Battle Creek, MI
|
2,970
|
|
|
398
|
|
|
3,093
|
|
|
197
|
|
|
398
|
|
|
3,290
|
|
|
3,688
|
|
|
751
|
|
10/19/2009
|
|||||||||
Lansing, MI (2 facilities)
|
6,442
|
|
|
1,360
|
|
|
17,766
|
|
|
174
|
|
|
1,360
|
|
|
17,940
|
|
|
19,300
|
|
|
1,968
|
|
10/19/2009
|
|||||||||
Midland, MI
|
5,612
|
|
|
504
|
|
|
6,612
|
|
|
162
|
|
|
504
|
|
|
6,774
|
|
|
7,278
|
|
|
1,459
|
|
10/19/2009
|
|||||||||
Saginaw, MI
|
3,695
|
|
|
248
|
|
|
4,212
|
|
|
162
|
|
|
248
|
|
|
4,374
|
|
|
4,622
|
|
|
974
|
|
10/19/2009
|
|||||||||
Champlin, MN
|
—
|
|
|
980
|
|
|
4,430
|
|
|
—
|
|
|
980
|
|
|
4,430
|
|
|
5,410
|
|
|
1,018
|
|
3/10/2010
|
|||||||||
Hugo, MN
|
—
|
|
|
400
|
|
|
3,800
|
|
|
—
|
|
|
400
|
|
|
3,800
|
|
|
4,200
|
|
|
857
|
|
3/10/2010
|
|||||||||
Maplewood, MN
|
—
|
|
|
1,700
|
|
|
6,510
|
|
|
—
|
|
|
1,700
|
|
|
6,510
|
|
|
8,210
|
|
|
1,486
|
|
3/10/2010
|
|||||||||
North Branch, MN
|
—
|
|
|
595
|
|
|
2,985
|
|
|
—
|
|
|
595
|
|
|
2,985
|
|
|
3,580
|
|
|
735
|
|
3/10/2010
|
|||||||||
Charlotte, NC
|
—
|
|
|
650
|
|
|
17,896
|
|
|
40
|
|
|
650
|
|
|
17,936
|
|
|
18,586
|
|
|
1,225
|
|
7/1/2015
|
|||||||||
Durham, NC
|
—
|
|
|
860
|
|
|
6,690
|
|
|
—
|
|
|
860
|
|
|
6,690
|
|
|
7,550
|
|
|
16
|
|
3/16/2017
|
|||||||||
Hendersonville, NC (2 facilities)
|
—
|
|
|
3,120
|
|
|
12,980
|
|
|
—
|
|
|
3,120
|
|
|
12,980
|
|
|
16,100
|
|
|
325
|
|
3/16/2017
|
|||||||||
Grand Island, NE
|
4,327
|
|
|
370
|
|
|
5,029
|
|
|
197
|
|
|
370
|
|
|
5,226
|
|
|
5,596
|
|
|
715
|
|
6/28/2013
|
|||||||||
Lincoln, NE
|
8,418
|
|
|
380
|
|
|
10,904
|
|
|
—
|
|
|
380
|
|
|
10,904
|
|
|
11,284
|
|
|
1,356
|
|
6/28/2013
|
|||||||||
Omaha, NE (2 facilities)
|
2,455
|
|
|
1,110
|
|
|
15,437
|
|
|
—
|
|
|
1,110
|
|
|
15,437
|
|
|
16,547
|
|
|
1,219
|
|
Various
|
|||||||||
Lancaster, OH
|
—
|
|
|
530
|
|
|
20,530
|
|
|
—
|
|
|
530
|
|
|
20,530
|
|
|
21,060
|
|
|
1,532
|
|
7/31/2015
|
|||||||||
Marysville, OH
|
—
|
|
|
1,250
|
|
|
13,950
|
|
|
—
|
|
|
1,250
|
|
|
13,950
|
|
|
15,200
|
|
|
1,907
|
|
7/1/2013
|
|||||||||
Middletown, OH
|
8,911
|
|
|
940
|
|
|
15,548
|
|
|
—
|
|
|
940
|
|
|
15,548
|
|
|
16,488
|
|
|
1,434
|
|
10/31/2014
|
|||||||||
McMinnville, OR
|
—
|
|
|
390
|
|
|
9,183
|
|
|
—
|
|
|
390
|
|
|
9,183
|
|
|
9,573
|
|
|
358
|
|
8/31/2016
|
|||||||||
Milwaukie, OR
|
—
|
|
|
370
|
|
|
5,283
|
|
|
64
|
|
|
370
|
|
|
5,347
|
|
|
5,717
|
|
|
458
|
|
9/30/2014
|
|||||||||
Ontario, OR (2 facilities)
|
—
|
|
|
428
|
|
|
6,128
|
|
|
—
|
|
|
428
|
|
|
6,128
|
|
|
6,556
|
|
|
808
|
|
12/21/2012
|
|||||||||
Portland, OR (2 facilities)
|
—
|
|
|
1,430
|
|
|
31,542
|
|
|
—
|
|
|
1,430
|
|
|
31,542
|
|
|
32,972
|
|
|
947
|
|
8/31/2015
|
|||||||||
Conway, SC
|
—
|
|
|
344
|
|
|
2,877
|
|
|
94
|
|
|
344
|
|
|
2,971
|
|
|
3,315
|
|
|
1,411
|
|
12/31/1998
|
|||||||||
Gallatin, TN
|
—
|
|
|
326
|
|
|
2,277
|
|
|
61
|
|
|
326
|
|
|
2,338
|
|
|
2,664
|
|
|
1,118
|
|
3/31/1999
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2017
|
|||||||||||||||||||||||||||||||||
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Initial Cost to Company
(C)
|
|
Capitalized
|
|
|
|
|
|
|
|
|
Date
|
|||||||||||||||||||
|
|
|
|
|
Buildings &
|
|
Subsequent to
|
|
|
|
Buildings &
|
|
|
|
Accumulated
|
Acquired/
|
|||||||||||||||||
|
Encumbrances
|
|
Land
|
|
Improvements
|
|
Acquisition
|
|
Land
|
|
Improvements
|
|
Total
|
|
Depreciation
(B)
|
Constructed
|
|||||||||||||||||
Kingsport, TN
|
—
|
|
|
354
|
|
|
2,568
|
|
|
66
|
|
|
354
|
|
|
2,634
|
|
|
2,988
|
|
|
1,249
|
|
12/31/1998
|
|||||||||
Tullahoma, TN
|
—
|
|
|
191
|
|
|
2,216
|
|
|
57
|
|
|
191
|
|
|
2,273
|
|
|
2,464
|
|
|
1,056
|
|
3/31/1999
|
|||||||||
Arlington, TX
|
—
|
|
|
450
|
|
|
4,555
|
|
|
—
|
|
|
450
|
|
|
4,555
|
|
|
5,005
|
|
|
111
|
|
3/16/2017
|
|||||||||
Rockwall, TX
|
—
|
|
|
1,250
|
|
|
10,562
|
|
|
—
|
|
|
1,250
|
|
|
10,562
|
|
|
11,812
|
|
|
233
|
|
3/16/2017
|
|||||||||
Fredericksburg, VA
|
—
|
|
|
1,615
|
|
|
9,271
|
|
|
—
|
|
|
1,615
|
|
|
9,271
|
|
|
10,886
|
|
|
369
|
|
9/20/2016
|
|||||||||
Midlothian, VA
|
—
|
|
|
1,646
|
|
|
8,635
|
|
|
—
|
|
|
1,646
|
|
|
8,635
|
|
|
10,281
|
|
|
340
|
|
10/31/2016
|
|||||||||
Suffolk, VA
|
—
|
|
|
1,022
|
|
|
9,320
|
|
|
—
|
|
|
1,022
|
|
|
9,320
|
|
|
10,342
|
|
|
43
|
|
Under Const.
|
|||||||||
Beaver Dam, WI
|
—
|
|
|
210
|
|
|
20,149
|
|
|
—
|
|
|
210
|
|
|
20,149
|
|
|
20,359
|
|
|
2,905
|
|
12/21/2012
|
|||||||||
|
123,131
|
|
|
54,598
|
|
|
706,008
|
|
|
4,773
|
|
|
54,698
|
|
|
710,781
|
|
|
765,479
|
|
|
82,782
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Independent Living Facilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Rogers, AR
|
—
|
|
|
1,470
|
|
|
25,282
|
|
|
—
|
|
|
1,470
|
|
|
25,282
|
|
|
26,752
|
|
|
2,760
|
|
12/23/2013
|
|||||||||
Fort Smith, AR
|
—
|
|
|
590
|
|
|
22,447
|
|
|
—
|
|
|
590
|
|
|
22,447
|
|
|
23,037
|
|
|
2,449
|
|
12/23/2013
|
|||||||||
Pinole, CA
|
—
|
|
|
1,020
|
|
|
18,066
|
|
|
—
|
|
|
1,020
|
|
|
18,066
|
|
|
19,086
|
|
|
1,969
|
|
12/23/2013
|
|||||||||
West Covina, CA
|
—
|
|
|
940
|
|
|
20,280
|
|
|
—
|
|
|
940
|
|
|
20,280
|
|
|
21,220
|
|
|
2,180
|
|
12/23/2013
|
|||||||||
Hemet, CA
|
—
|
|
|
1,250
|
|
|
12,645
|
|
|
—
|
|
|
1,250
|
|
|
12,645
|
|
|
13,895
|
|
|
1,435
|
|
12/23/2013
|
|||||||||
Fresno, CA
|
—
|
|
|
420
|
|
|
10,899
|
|
|
—
|
|
|
420
|
|
|
10,899
|
|
|
11,319
|
|
|
1,252
|
|
12/23/2013
|
|||||||||
Merced, CA
|
—
|
|
|
350
|
|
|
18,712
|
|
|
—
|
|
|
350
|
|
|
18,712
|
|
|
19,062
|
|
|
2,050
|
|
12/23/2013
|
|||||||||
Roseville, CA
|
—
|
|
|
630
|
|
|
31,343
|
|
|
—
|
|
|
630
|
|
|
31,343
|
|
|
31,973
|
|
|
3,379
|
|
12/23/2013
|
|||||||||
Modesto, CA
|
—
|
|
|
1,170
|
|
|
22,673
|
|
|
—
|
|
|
1,170
|
|
|
22,673
|
|
|
23,843
|
|
|
2,439
|
|
12/23/2013
|
|||||||||
Athens, GA
|
—
|
|
|
910
|
|
|
31,940
|
|
|
—
|
|
|
910
|
|
|
31,940
|
|
|
32,850
|
|
|
3,442
|
|
12/23/2013
|
|||||||||
Columbus, GA
|
—
|
|
|
570
|
|
|
8,639
|
|
|
—
|
|
|
570
|
|
|
8,639
|
|
|
9,209
|
|
|
1,007
|
|
12/23/2013
|
|||||||||
Savannah, GA
|
—
|
|
|
1,200
|
|
|
15,851
|
|
|
—
|
|
|
1,200
|
|
|
15,851
|
|
|
17,051
|
|
|
1,758
|
|
12/23/2013
|
|||||||||
Boise, ID
|
—
|
|
|
400
|
|
|
12,422
|
|
|
—
|
|
|
400
|
|
|
12,422
|
|
|
12,822
|
|
|
1,379
|
|
12/23/2013
|
|||||||||
Fort Wayne, IN
|
—
|
|
|
310
|
|
|
12,864
|
|
|
—
|
|
|
310
|
|
|
12,864
|
|
|
13,174
|
|
|
1,468
|
|
12/23/2013
|
|||||||||
Kenner, LA
|
—
|
|
|
310
|
|
|
24,259
|
|
|
—
|
|
|
310
|
|
|
24,259
|
|
|
24,569
|
|
|
2,591
|
|
12/23/2013
|
|||||||||
St. Charles, MO
|
—
|
|
|
344
|
|
|
3,181
|
|
|
—
|
|
|
344
|
|
|
3,181
|
|
|
3,525
|
|
|
2,449
|
|
10/17/1991
|
|||||||||
Voorhees, NJ
|
—
|
|
|
670
|
|
|
23,710
|
|
|
—
|
|
|
670
|
|
|
23,710
|
|
|
24,380
|
|
|
2,543
|
|
12/23/2013
|
|||||||||
Gahanna, OH
|
—
|
|
|
920
|
|
|
22,919
|
|
|
—
|
|
|
920
|
|
|
22,919
|
|
|
23,839
|
|
|
2,515
|
|
12/23/2013
|
|||||||||
Broken Arrow, OK
|
—
|
|
|
2,660
|
|
|
18,476
|
|
|
—
|
|
|
2,660
|
|
|
18,476
|
|
|
21,136
|
|
|
2,052
|
|
12/23/2013
|
|||||||||
Tulsa, OK
|
18,283
|
|
|
1,980
|
|
|
32,620
|
|
|
—
|
|
|
1,980
|
|
|
32,620
|
|
|
34,600
|
|
|
76
|
|
12/1/2017
|
|||||||||
Newberg, OR
|
—
|
|
|
1,080
|
|
|
19,187
|
|
|
—
|
|
|
1,080
|
|
|
19,187
|
|
|
20,267
|
|
|
2,118
|
|
12/23/2013
|
|||||||||
Myrtle Beach, SC
|
—
|
|
|
1,310
|
|
|
26,229
|
|
|
—
|
|
|
1,310
|
|
|
26,229
|
|
|
27,539
|
|
|
2,819
|
|
12/23/2013
|
|||||||||
Greenville, SC
|
—
|
|
|
560
|
|
|
16,547
|
|
|
—
|
|
|
560
|
|
|
16,547
|
|
|
17,107
|
|
|
1,840
|
|
12/23/2013
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2017
|
|||||||||||||||||||||||||||||||||
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Initial Cost to Company
(C)
|
|
Capitalized
|
|
|
|
|
|
|
|
|
Date
|
|||||||||||||||||||
|
|
|
|
|
Buildings &
|
|
Subsequent to
|
|
|
|
Buildings &
|
|
|
|
Accumulated
|
Acquired/
|
|||||||||||||||||
|
Encumbrances
|
|
Land
|
|
Improvements
|
|
Acquisition
|
|
Land
|
|
Improvements
|
|
Total
|
|
Depreciation
(B)
|
Constructed
|
|||||||||||||||||
Johnson City, TN
|
—
|
|
|
55
|
|
|
4,077
|
|
|
—
|
|
|
55
|
|
|
4,077
|
|
|
4,132
|
|
|
2,870
|
|
10/17/1991
|
|||||||||
Chattanooga, TN
|
—
|
|
|
9
|
|
|
1,567
|
|
|
—
|
|
|
9
|
|
|
1,567
|
|
|
1,576
|
|
|
1,257
|
|
10/17/1991
|
|||||||||
Bellevue, WA
|
—
|
|
|
780
|
|
|
18,692
|
|
|
—
|
|
|
780
|
|
|
18,692
|
|
|
19,472
|
|
|
2,028
|
|
12/23/2013
|
|||||||||
Chehalis, WA
|
—
|
|
|
1,980
|
|
|
7,710
|
|
|
535
|
|
|
1,980
|
|
|
8,245
|
|
|
10,225
|
|
|
430
|
|
1/15/2016
|
|||||||||
Vancouver, WA (2 facilities)
|
—
|
|
|
1,740
|
|
|
23,411
|
|
|
—
|
|
|
1,740
|
|
|
23,411
|
|
|
25,151
|
|
|
2,631
|
|
12/23/2013
|
|||||||||
Yakima, WA
|
—
|
|
|
440
|
|
|
14,185
|
|
|
—
|
|
|
440
|
|
|
14,185
|
|
|
14,625
|
|
|
1,564
|
|
12/23/2013
|
|||||||||
|
18,283
|
|
|
26,068
|
|
|
520,833
|
|
|
535
|
|
|
26,068
|
|
|
521,368
|
|
|
547,436
|
|
|
58,750
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Senior Living Campuses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Loma Linda, CA
|
—
|
|
|
1,200
|
|
|
10,800
|
|
|
7,326
|
|
|
1,200
|
|
|
18,126
|
|
|
19,326
|
|
|
2,115
|
|
9/28/2012
|
|||||||||
North Branford, CT
|
—
|
|
|
7,724
|
|
|
62,568
|
|
|
—
|
|
|
7,724
|
|
|
62,568
|
|
|
70,292
|
|
|
2,090
|
|
6/1/2016
|
|||||||||
Maitland, FL
|
—
|
|
|
2,317
|
|
|
9,161
|
|
|
491
|
|
|
2,317
|
|
|
9,652
|
|
|
11,969
|
|
|
6,008
|
|
8/6/1996
|
|||||||||
West Palm Beach, FL
|
—
|
|
|
2,771
|
|
|
4,286
|
|
|
—
|
|
|
2,771
|
|
|
4,286
|
|
|
7,057
|
|
|
3,752
|
|
8/6/1996
|
|||||||||
Nampa, ID
|
—
|
|
|
243
|
|
|
4,182
|
|
|
—
|
|
|
243
|
|
|
4,182
|
|
|
4,425
|
|
|
2,356
|
|
8/13/1996
|
|||||||||
Indianapolis, IN
|
—
|
|
|
1,810
|
|
|
24,571
|
|
|
84
|
|
|
1,810
|
|
|
24,655
|
|
|
26,465
|
|
|
1,727
|
|
7/1/2015
|
|||||||||
Roscommon, MI
|
—
|
|
|
44
|
|
|
6,005
|
|
|
—
|
|
|
44
|
|
|
6,005
|
|
|
6,049
|
|
|
434
|
|
8/31/2015
|
|||||||||
Mt. Airy, NC
|
—
|
|
|
1,370
|
|
|
7,470
|
|
|
15
|
|
|
1,370
|
|
|
7,485
|
|
|
8,855
|
|
|
666
|
|
12/17/2014
|
|||||||||
McMinnville, OR
|
—
|
|
|
410
|
|
|
26,667
|
|
|
—
|
|
|
410
|
|
|
26,667
|
|
|
27,077
|
|
|
980
|
|
8/31/2016
|
|||||||||
Madison, TN
|
—
|
|
|
920
|
|
|
21,826
|
|
|
276
|
|
|
920
|
|
|
22,102
|
|
|
23,022
|
|
|
1,533
|
|
7/1/2015
|
|||||||||
Silverdale, WA
|
—
|
|
|
1,750
|
|
|
23,860
|
|
|
2,167
|
|
|
1,750
|
|
|
26,027
|
|
|
27,777
|
|
|
3,915
|
|
8/16/2012
|
|||||||||
|
—
|
|
|
20,559
|
|
|
201,396
|
|
|
10,359
|
|
|
20,559
|
|
|
211,755
|
|
|
232,314
|
|
|
25,576
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Entrance-Fee Communities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Bridgeport, CT
|
—
|
|
|
4,320
|
|
|
23,494
|
|
|
2,773
|
|
|
4,320
|
|
|
26,267
|
|
|
30,587
|
|
|
1,204
|
|
6/1/2016
|
|||||||||
Southbury, CT
|
—
|
|
|
10,320
|
|
|
17,143
|
|
|
2,713
|
|
|
10,320
|
|
|
19,856
|
|
|
30,176
|
|
|
841
|
|
11/8/2016
|
|||||||||
Fernandina Beach, FL
|
—
|
|
|
1,430
|
|
|
63,420
|
|
|
248
|
|
|
1,430
|
|
|
63,668
|
|
|
65,098
|
|
|
5,295
|
|
12/17/2014
|
|||||||||
St. Simons Island, GA
|
—
|
|
|
8,770
|
|
|
38,070
|
|
|
121
|
|
|
8,770
|
|
|
38,191
|
|
|
46,961
|
|
|
3,320
|
|
12/17/2014
|
|||||||||
Winston-Salem, NC
|
—
|
|
|
8,700
|
|
|
73,920
|
|
|
—
|
|
|
8,700
|
|
|
73,920
|
|
|
82,620
|
|
|
6,205
|
|
12/17/2014
|
|||||||||
Greenville, SC
|
—
|
|
|
5,850
|
|
|
90,760
|
|
|
—
|
|
|
5,850
|
|
|
90,760
|
|
|
96,610
|
|
|
7,516
|
|
12/17/2014
|
|||||||||
Myrtle Beach, SC
|
—
|
|
|
3,910
|
|
|
82,140
|
|
|
—
|
|
|
3,910
|
|
|
82,140
|
|
|
86,050
|
|
|
6,969
|
|
12/17/2014
|
|||||||||
Pawleys Island, SC
|
—
|
|
|
1,480
|
|
|
38,620
|
|
|
30
|
|
|
1,480
|
|
|
38,650
|
|
|
40,130
|
|
|
3,412
|
|
12/17/2014
|
|||||||||
Spartanburg, SC
|
—
|
|
|
900
|
|
|
49,190
|
|
|
557
|
|
|
900
|
|
|
49,747
|
|
|
50,647
|
|
|
4,206
|
|
12/17/2014
|
|||||||||
|
—
|
|
|
45,680
|
|
|
476,757
|
|
|
6,442
|
|
|
45,680
|
|
|
483,199
|
|
|
528,879
|
|
|
38,968
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2017
|
|||||||||||||||||||||||||||||||||
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Initial Cost to Company
(C)
|
|
Capitalized
|
|
|
|
|
|
|
|
|
Date
|
|||||||||||||||||||
|
|
|
|
|
Buildings &
|
|
Subsequent to
|
|
|
|
Buildings &
|
|
|
|
Accumulated
|
Acquired/
|
|||||||||||||||||
|
Encumbrances
|
|
Land
|
|
Improvements
|
|
Acquisition
|
|
Land
|
|
Improvements
|
|
Total
|
|
Depreciation
(B)
|
Constructed
|
|||||||||||||||||
Medical Office Buildings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Crestview, FL
|
—
|
|
|
165
|
|
|
3,349
|
|
|
—
|
|
|
165
|
|
|
3,349
|
|
|
3,514
|
|
|
2,381
|
|
6/30/1993
|
|||||||||
Pasadena, TX
|
—
|
|
|
631
|
|
|
6,341
|
|
|
—
|
|
|
631
|
|
|
6,341
|
|
|
6,972
|
|
|
4,658
|
|
1/1/1995
|
|||||||||
|
—
|
|
|
796
|
|
|
9,690
|
|
|
—
|
|
|
796
|
|
|
9,690
|
|
|
10,486
|
|
|
7,039
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Hospitals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
La Mesa, CA
|
—
|
|
|
4,180
|
|
|
8,320
|
|
|
—
|
|
|
4,180
|
|
|
8,320
|
|
|
12,500
|
|
|
2,302
|
|
3/10/2010
|
|||||||||
Jackson, KY
|
—
|
|
|
540
|
|
|
10,163
|
|
|
7,899
|
|
|
540
|
|
|
18,062
|
|
|
18,602
|
|
|
7,437
|
|
6/12/1992
|
|||||||||
Murfreesboro, TN
|
—
|
|
|
7,284
|
|
|
17,585
|
|
|
—
|
|
|
7,284
|
|
|
17,585
|
|
|
24,869
|
|
|
2,309
|
|
10/1/2012
|
|||||||||
|
—
|
|
|
12,004
|
|
|
36,068
|
|
|
7,899
|
|
|
12,004
|
|
|
43,967
|
|
|
55,971
|
|
|
12,048
|
|
|
|||||||||
Total continuing operations properties
|
141,414
|
|
|
191,365
|
|
|
2,443,132
|
|
|
30,008
|
|
|
191,465
|
|
|
2,473,140
|
|
|
2,664,605
|
|
|
379,497
|
|
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||
FOR THE YEARS ENDED DECEMBER 31, 2017, 2016 AND 2015
|
|||||||||||
(in thousands)
|
|||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Investment in Real Estate:
|
|
|
|
|
|
||||||
Balance at beginning of period
|
$
|
2,472,854
|
|
|
$
|
2,095,866
|
|
|
$
|
1,988,849
|
|
Additions through cash expenditures
|
175,793
|
|
|
394,737
|
|
|
124,113
|
|
|||
Change in property additions in accounts payable
|
(1,855
|
)
|
|
(430
|
)
|
|
1,076
|
|
|||
Contingent consideration and related settlement, net
|
—
|
|
|
—
|
|
|
(2,250
|
)
|
|||
Conversion of mortgage note receivable to real estate
|
—
|
|
|
9,753
|
|
|
255
|
|
|||
Additions through reclassification of deposit
|
—
|
|
|
227
|
|
|
—
|
|
|||
Additions through assumption of debt
|
18,311
|
|
|
—
|
|
|
—
|
|
|||
Tenant investment in leased asset
|
1,250
|
|
|
—
|
|
|
—
|
|
|||
Sale of properties for cash
|
(450
|
)
|
|
(27,299
|
)
|
|
(13,563
|
)
|
|||
Reclassification to assets held for sale
|
—
|
|
|
—
|
|
|
(2,614
|
)
|
|||
Balance at end of period
|
$
|
2,665,903
|
|
|
$
|
2,472,854
|
|
|
$
|
2,095,866
|
|
|
|
|
|
|
|
||||||
Accumulated Depreciation:
|
|
|
|
|
|
||||||
Balance at beginning of period
|
$
|
313,080
|
|
|
$
|
259,059
|
|
|
$
|
212,300
|
|
Addition charged to costs and expenses
|
67,173
|
|
|
59,525
|
|
|
53,123
|
|
|||
Sale of properties
|
(51
|
)
|
|
(5,504
|
)
|
|
(5,096
|
)
|
|||
Reclassification to assets held for sale
|
—
|
|
|
—
|
|
|
(1,268
|
)
|
|||
Balance at end of period
|
$
|
380,202
|
|
|
$
|
313,080
|
|
|
$
|
259,059
|
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
|
|||||||||||||
December 31, 2017
|
|||||||||||||
|
|
|
Monthly
|
|
|
|
|
Amount Subject To
|
|||||
|
Interest
|
Maturity
|
Payment
|
Prior
|
Original
|
Carrying
|
|
Delinquent Principal
|
|||||
|
Rate
|
Date
|
Terms
|
Liens
|
Face Amount
|
Amount
|
|
or Interest
|
|||||
|
|
|
|
|
(in thousands)
|
|
|
||||||
First Mortgages:
|
|
|
|
|
|
|
|
|
|||||
Skilled nursing facilities:
|
|
|
|
|
|
|
|
|
|||||
Virginia Beach, VA
|
8.0%
|
2031
|
$31,000
|
|
3,814
|
|
2,532
|
|
|
|
|||
Lexington, VA
|
8.0%
|
2032
|
$21,000
|
|
3,089
|
|
1,824
|
|
|
|
|||
Brookneal, VA
|
8.0%
|
2031
|
$21,000
|
|
2,780
|
|
1,785
|
|
|
|
|||
Laurel Fork, VA
|
8.0%
|
2030
|
$20,000
|
|
2,672
|
|
1,698
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||
Assisted living facilities:
|
|
|
|
|
|
|
|
|
|||||
Oviedo, FL
|
8.25%
|
2021
|
Interest Only
|
|
10,000
|
|
10,000
|
|
|
|
|||
Rye, NH
|
8.0%
|
2022
|
Interest Only
|
|
10,000
|
|
9,908
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||
Construction Loan:
|
|
|
|
|
|
|
|
|
|||||
Gurnee, IL
|
9.0%
|
2021
|
Interest Only
|
|
11,096
|
|
11,096
|
|
|
|
|||
Shelby Township, MI
|
9.0%
|
2022
|
Interest Only
|
|
4,462
|
|
4,462
|
|
|
|
|||
Issaquah, WA
|
8.0%
|
2020
|
Interest Only
|
|
94,500
|
|
1,183
|
|
|
|
|||
Issaquah, WA
|
6.75%
|
2025
|
Interest Only
|
|
42,944
|
|
53,622
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
$
|
98,110
|
|
|
$
|
—
|
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
|
|||||||||||
FOR THE YEARS ENDED DECEMBER 31, 2017, 2016 AND 2015
|
|||||||||||
(in thousands)
|
|||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Reconciliation of mortgage loans on real estate
|
|
|
|
|
|
||||||
Balance at beginning of period
|
$
|
99,179
|
|
|
$
|
101,124
|
|
|
$
|
34,850
|
|
Additions:
|
|
|
|
|
|
||||||
New mortgage loans
|
33,823
|
|
|
66,446
|
|
|
83,411
|
|
|||
Amortization of loan discount and commitment fees
|
1,005
|
|
|
669
|
|
|
336
|
|
|||
Total Additions
|
34,828
|
|
|
67,115
|
|
|
83,747
|
|
|||
|
|
|
|
|
|
||||||
Deductions:
|
|
|
|
|
|
||||||
Loan commitment fees received
|
—
|
|
|
—
|
|
|
1,545
|
|
|||
Collection of principal, less recoveries of previous write-downs
|
35,897
|
|
|
69,060
|
|
|
15,928
|
|
|||
Total Deductions
|
35,897
|
|
|
69,060
|
|
|
17,473
|
|
|||
|
|
|
|
|
|
||||||
Balance at end of period
|
$
|
98,110
|
|
|
$
|
99,179
|
|
|
$
|
101,124
|
|