(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, 2018
|
|
|
|
[ ]
|
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 [ ]
|
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;
|
*
|
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 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;
|
*
|
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;
|
*
|
Legislative, regulatory, or administrative changes could adversely affect us or our security holders.
|
*
|
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;
|
*
|
When interest rates increase, our common stock may decline in price;
|
*
|
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 bears interest at variable rates;
|
*
|
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;
|
*
|
Complying with REIT requirements may cause us to forego otherwise attractive acquisition opportunities or liquidate otherwise attractive investments, which could materially hinder our performance;
|
*
|
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
|
|
|
|
||||||||||||||||
|
June 2023
|
September 2024
|
September 2027
|
May 2031
|
April 2033
|
Total
|
||||||||||||
Number of Properties
|
13
|
|
10
|
|
4
|
|
20
|
|
5
|
|
52
|
|
||||||
2018 Annual Contractual Rent
|
$
|
11,133
|
|
$
|
9,264
|
|
$
|
1,515
|
|
$
|
19,988
|
|
$
|
3,165
|
|
$
|
45,065
|
|
Straight Line Rent Adjustment
|
588
|
|
(260
|
)
|
221
|
|
3,865
|
|
614
|
|
5,028
|
|
||||||
Total Revenues
|
$
|
11,721
|
|
$
|
9,004
|
|
$
|
1,736
|
|
$
|
23,853
|
|
$
|
3,779
|
|
$
|
50,093
|
|
|
|
|
|
|
|
|
Commencement
|
|
Rate
|
|
Maturity
|
|
Commitment
|
|
Drawn
|
|
Location
|
||||
July 2016
|
|
9%
|
|
5 years
|
|
$
|
14,000,000
|
|
|
$
|
(13,047,000
|
)
|
|
Illinois
|
January 2017
|
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(11,931,000
|
)
|
|
Michigan
|
||
January 2018
|
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(4,515,000
|
)
|
|
Virginia
|
||
July 2018
|
|
9%
|
|
5 years
|
|
14,700,000
|
|
|
(2,978,000
|
)
|
|
Michigan
|
||
|
|
|
|
|
|
$
|
56,700,000
|
|
|
$
|
(32,471,000
|
)
|
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Loan Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
LCS Sagewood Note A
|
SHO
|
|
Construction
|
|
$
|
118,800,000
|
|
|
$
|
(76,653,000
|
)
|
|
$
|
42,147,000
|
|
LCS Sagewood Note B
|
SHO
|
|
Construction
|
|
61,200,000
|
|
|
(10,165,000
|
)
|
|
51,035,000
|
|
|||
LCS Timber Ridge Note A
|
SHO
|
|
Construction
|
|
60,000,000
|
|
|
(58,158,000
|
)
|
|
1,842,000
|
|
|||
Bickford Senior Living
|
SHO
|
|
Construction
|
|
56,700,000
|
|
|
(32,471,000
|
)
|
|
24,229,000
|
|
|||
Senior Living Communities
|
SHO
|
|
Revolving Credit
|
|
15,000,000
|
|
|
(1,900,000
|
)
|
|
13,100,000
|
|
|||
|
|
|
|
|
$
|
311,700,000
|
|
|
$
|
(179,347,000
|
)
|
|
$
|
132,353,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Development Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
Ignite Medical Resorts
|
SNF
|
|
Construction
|
|
25,350,000
|
|
|
(4,674,000
|
)
|
|
20,676,000
|
|
|||
Woodland Village
|
SHO
|
|
Renovation
|
|
7,450,000
|
|
|
(6,867,000
|
)
|
|
583,000
|
|
|||
Senior Living Communities
|
SHO
|
|
Renovation
|
|
6,830,000
|
|
|
(4,772,000
|
)
|
|
2,058,000
|
|
|||
Bickford Senior Living
|
SHO
|
|
Renovation
|
|
1,750,000
|
|
|
(1,597,000
|
)
|
|
153,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Construction
|
|
650,000
|
|
|
—
|
|
|
650,000
|
|
|||
Discovery Senior Living
|
SHO
|
|
Renovation
|
|
500,000
|
|
|
(289,000
|
)
|
|
211,000
|
|
|||
|
|
|
|
|
$
|
42,530,000
|
|
|
$
|
(18,199,000
|
)
|
|
$
|
24,331,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Contingencies:
|
|
|
|
|
|
|
|
|
|
||||||
Bickford Senior Living
|
SHO
|
|
Lease Inducement
|
|
$
|
10,000,000
|
|
|
$
|
(7,500,000
|
)
|
|
$
|
2,500,000
|
|
Bickford Senior Living
|
SHO
|
|
Incentive Loan Draws
|
|
8,000,000
|
|
|
(250,000
|
)
|
|
7,750,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Lease Inducement
|
|
4,850,000
|
|
|
—
|
|
|
4,850,000
|
|
|||
Ignite Medical Resorts
|
SNF
|
|
Lease Inducement
|
|
2,000,000
|
|
|
—
|
|
|
2,000,000
|
|
|||
|
|
|
|
|
$
|
24,850,000
|
|
|
$
|
(7,750,000
|
)
|
|
$
|
17,100,000
|
|
Name
|
Position
|
Age
|
Eric Mendelsohn
|
President and Chief Executive Officer
|
57
|
Roger R. Hopkins
|
Chief Accounting Officer
|
57
|
Kristin S. Gaines
|
Chief Credit Officer
|
47
|
Kevin Pascoe
|
Chief Investment Officer
|
38
|
John Spaid
|
Executive Vice President Finance
|
59
|
▪
|
The NHI Code of Business Conduct and Ethics which 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.
|
•
|
we will not be allowed a deduction for distributions to stockholders in computing our taxable income;
|
•
|
we will be subject to corporate-level income tax, including any applicable alternative minimum tax, on our taxable income at regular corporate rates;
|
•
|
we could be subject to increased state and local income taxes; and unless we are entitled to relief under relevant statutory provisions, we will be disqualified from taxation as a REIT for the four taxable years following the year during which we fail to qualify as a REIT.
|
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
|
|
—
|
|
—
|
|
132,494,000
|
|
|
Florida
|
|
7
|
|
10
|
|
1
|
|
212,506,000
|
|
|
Georgia
|
|
5
|
|
—
|
|
—
|
|
112,753,000
|
|
|
Iowa
|
|
10
|
|
—
|
|
—
|
|
63,593,000
|
|
|
Idaho
|
|
4
|
|
—
|
|
—
|
|
29,373,000
|
|
|
Illinois
|
|
14
|
|
—
|
|
—
|
|
206,545,000
|
|
|
Indiana
|
|
8
|
|
—
|
|
—
|
|
74,311,000
|
|
|
Kansas
|
|
2
|
|
—
|
|
—
|
|
42,072,000
|
|
|
Kentucky
|
|
—
|
|
1
|
|
1
|
|
20,746,000
|
|
|
Louisiana
|
|
5
|
|
—
|
|
—
|
|
39,569,000
|
|
|
Massachusetts
|
|
—
|
|
4
|
|
—
|
|
13,730,000
|
|
|
Maryland
|
|
1
|
|
—
|
|
—
|
|
9,472,000
|
|
|
Michigan
|
|
8
|
|
—
|
|
—
|
|
58,077,000
|
|
|
Minnesota
|
|
4
|
|
—
|
|
—
|
|
21,400,000
|
|
|
Missouri
|
|
1
|
|
5
|
|
—
|
|
27,757,000
|
|
|
North Carolina
|
|
6
|
|
—
|
|
—
|
|
133,643,000
|
|
|
Nebraska
|
|
4
|
|
—
|
|
—
|
|
34,277,000
|
|
|
New Hampshire
|
|
—
|
|
3
|
|
—
|
|
23,688,000
|
|
|
New Jersey
|
|
1
|
|
—
|
|
—
|
|
24,380,000
|
|
|
Ohio
|
|
8
|
|
—
|
|
—
|
|
130,537,000
|
|
|
Oklahoma
|
|
2
|
|
—
|
|
—
|
|
56,025,000
|
|
|
Oregon
|
|
8
|
|
3
|
|
—
|
|
134,571,000
|
|
|
Pennsylvania
|
|
1
|
|
—
|
|
—
|
|
16,237,000
|
|
|
South Carolina
|
|
7
|
|
4
|
|
—
|
|
338,780,000
|
|
|
Tennessee
|
|
6
|
|
16
|
|
1
|
|
99,925,000
|
|
|
Texas
|
|
2
|
|
21
|
|
1
|
|
322,390,000
|
|
|
Virginia
|
|
3
|
|
1
|
|
—
|
|
34,196,000
|
|
|
Washington
|
|
6
|
|
—
|
|
—
|
|
103,252,000
|
|
|
Wisconsin
|
|
1
|
|
1
|
|
—
|
|
25,988,000
|
|
|
|
|
143
|
|
72
|
|
5
|
|
$
|
2,815,894,000
|
|
Corporate Office
|
|
|
|
|
|
|
|
2,471,000
|
|
|
|
|
|
|
|
|
|
|
$
|
2,818,365,000
|
|
ASSOCIATED WITH MORTGAGE LOAN INVESTMENTS
|
|
|
|
|
||||
Location
|
|
SHO
|
|
SNF
|
|
Investment
|
||
Arizona
|
|
1
|
|
—
|
|
$
|
85,018,000
|
|
Florida
|
|
1
|
|
—
|
|
10,000,000
|
|
|
Illinois
|
|
1
|
|
—
|
|
13,047,000
|
|
|
Michigan
|
|
2
|
|
—
|
|
14,909,000
|
|
|
New Hampshire
|
|
1
|
|
—
|
|
9,928,000
|
|
|
Virginia
|
|
1
|
|
4
|
|
12,036,000
|
|
|
Washington
|
|
1
|
|
—
|
|
57,939,000
|
|
|
|
|
8
|
|
4
|
|
$
|
202,877,000
|
|
|
|
|
|
|
|
|
|
Annualized
|
|
|
Percentage of
|
|
|
|
|
Leases
|
|
Rentable
|
|
Number
|
|
Gross Rent**
|
|
|
Annualized
|
|
|
Year
|
|
Expiring
|
|
Square Feet*
|
|
of Units/Beds
|
|
(
in thousands
)
|
|
|
Gross Rent
|
|
|
2019
|
|
—
|
|
—
|
|
—
|
|
$
|
—
|
|
|
—
|
%
|
2020
|
|
6
|
|
27,017
|
|
224
|
|
$
|
3,082
|
|
|
1.2
|
%
|
2021
|
|
2
|
|
—
|
|
344
|
|
2,044
|
|
|
0.8
|
%
|
|
2022
|
|
4
|
|
—
|
|
156
|
|
4,249
|
|
|
1.7
|
%
|
|
2023
|
|
15
|
|
—
|
|
852
|
|
14,139
|
|
|
5.7
|
%
|
|
2024
|
|
10
|
|
—
|
|
674
|
|
7,232
|
|
|
2.9
|
%
|
|
2025
|
|
6
|
|
61,500
|
|
521
|
|
6,707
|
|
|
2.7
|
%
|
|
2026
|
|
32
|
|
—
|
|
4,624
|
|
32,714
|
|
|
13.1
|
%
|
|
2027
|
|
10
|
|
—
|
|
717
|
|
8,267
|
|
|
3.3
|
%
|
|
2028
|
|
12
|
|
—
|
|
1,170
|
|
7,615
|
|
|
3.0
|
%
|
|
Thereafter
|
|
113
|
|
—
|
|
11,487
|
|
163,598
|
|
|
65.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
100.0
|
%
|
|
|
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
|
|
920,346
|
|
$69.24
|
|
921,669
1
|
|
2013
|
2014
|
2015
|
2016
|
2017
|
2018
|
NHI
|
$100.00
|
$130.79
|
$119.77
|
$153.57
|
$166.03
|
$177.84
|
MSCI
|
$100.00
|
$130.38
|
$133.67
|
$145.16
|
$152.52
|
$145.55
|
S&P 500
|
$100.00
|
$113.69
|
$115.26
|
$129.05
|
$157.22
|
$150.33
|
(in thousands, except share and per share amounts)
|
|||||||||||||||||||
|
Years Ended December 31,
|
||||||||||||||||||
STATEMENT OF INCOME DATA:
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Revenues
|
$
|
294,612
|
|
|
$
|
278,659
|
|
|
$
|
248,460
|
|
|
$
|
228,948
|
|
|
$
|
177,469
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations
|
$
|
154,333
|
|
|
$
|
159,365
|
|
|
$
|
152,716
|
|
|
$
|
150,314
|
|
|
$
|
103,052
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income
|
$
|
154,333
|
|
|
$
|
159,365
|
|
|
$
|
152,716
|
|
|
$
|
150,314
|
|
|
$
|
103,052
|
|
Net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1,176
|
)
|
|
(1,452
|
)
|
|
(1,443
|
)
|
|||||
Net income attributable to common stockholders
|
$
|
154,333
|
|
|
$
|
159,365
|
|
|
$
|
151,540
|
|
|
$
|
148,862
|
|
|
$
|
101,609
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
PER SHARE DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income attributable to common stockholders
|
$
|
3.68
|
|
|
$
|
3.90
|
|
|
$
|
3.88
|
|
|
$
|
3.96
|
|
|
$
|
3.04
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income attributable to common stockholders
|
$
|
3.67
|
|
|
$
|
3.87
|
|
|
$
|
3.87
|
|
|
$
|
3.95
|
|
|
$
|
3.04
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
OTHER DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Common shares outstanding, end of year
|
42,700,411
|
|
|
41,532,154
|
|
|
39,847,860
|
|
|
38,396,727
|
|
|
37,485,902
|
|
|||||
Weighted average common shares:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
41,943,873
|
|
|
40,894,219
|
|
|
39,013,412
|
|
|
37,604,594
|
|
|
33,375,966
|
|
|||||
Diluted
|
42,091,731
|
|
|
41,151,453
|
|
|
39,155,380
|
|
|
37,644,171
|
|
|
33,416,014
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Regular dividends declared per common share
|
$
|
4.00
|
|
|
$
|
3.80
|
|
|
$
|
3.60
|
|
|
$
|
3.40
|
|
|
$
|
3.08
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
BALANCE SHEET DATA:
(at year end)
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate properties, net
|
$
|
2,366,882
|
|
|
$
|
2,285,701
|
|
|
$
|
2,159,774
|
|
|
$
|
1,836,807
|
|
|
$
|
1,776,549
|
|
Mortgages and other notes receivable, net
|
$
|
246,111
|
|
|
$
|
141,486
|
|
|
$
|
133,493
|
|
|
$
|
133,714
|
|
|
$
|
63,630
|
|
Investments in preferred stock and marketable securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
72,744
|
|
|
$
|
53,635
|
|
Assets held for sale, net
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,346
|
|
|
$
|
—
|
|
Total assets
|
$
|
2,750,570
|
|
|
$
|
2,545,821
|
|
|
$
|
2,403,633
|
|
|
$
|
2,133,218
|
|
|
$
|
1,982,960
|
|
Debt
|
$
|
1,281,675
|
|
|
$
|
1,145,497
|
|
|
$
|
1,115,981
|
|
|
$
|
914,443
|
|
|
$
|
862,726
|
|
Total liabilities
|
$
|
1,360,857
|
|
|
$
|
1,223,704
|
|
|
$
|
1,194,043
|
|
|
$
|
990,758
|
|
|
$
|
933,027
|
|
Total equity
|
$
|
1,389,713
|
|
|
$
|
1,322,117
|
|
|
$
|
1,209,590
|
|
|
$
|
1,142,460
|
|
|
$
|
1,049,933
|
|
Real Estate Properties
|
Properties
|
|
|
Beds/Sq. Ft.*
|
|
|
Revenue
|
|
%
|
|
Investment
|
|||||||
|
Senior Housing - Need-Driven
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Assisted Living
|
93
|
|
|
4,618
|
|
|
$
|
78,628
|
|
|
26.7
|
%
|
|
$
|
854,018
|
|
|
|
Senior Living Campus
|
10
|
|
|
1,323
|
|
|
16,372
|
|
|
5.6
|
%
|
|
161,611
|
|
||
|
|
Total Senior Housing - Need-Driven
|
103
|
|
|
5,941
|
|
|
95,000
|
|
|
32.3
|
%
|
|
1,015,629
|
|
||
|
Senior Housing - Discretionary
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Independent Living
|
30
|
|
|
3,412
|
|
|
48,683
|
|
|
16.6
|
%
|
|
553,727
|
|
||
|
|
Entrance-Fee Communities
|
10
|
|
|
2,363
|
|
|
50,869
|
|
|
17.3
|
%
|
|
603,234
|
|
||
|
|
Total Senior Housing - Discretionary
|
40
|
|
|
5,775
|
|
|
99,552
|
|
|
33.9
|
%
|
|
1,156,961
|
|
||
|
|
Total Senior Housing
|
143
|
|
|
11,716
|
|
|
194,552
|
|
|
66.2
|
%
|
|
2,172,590
|
|
||
|
Medical Facilities
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Skilled Nursing Facilities
|
72
|
|
|
9,342
|
|
|
77,603
|
|
|
26.4
|
%
|
|
576,847
|
|
||
|
|
Hospitals
|
3
|
|
|
181
|
|
|
7,991
|
|
|
2.7
|
%
|
|
55,971
|
|
||
|
|
Medical Office Buildings
|
2
|
|
|
88,517
|
|
*
|
667
|
|
|
0.2
|
%
|
|
10,486
|
|
||
|
|
Total Medical Facilities
|
77
|
|
|
|
|
86,261
|
|
|
29.3
|
%
|
|
643,304
|
|
|||
|
|
Total Real Estate Properties
|
220
|
|
|
|
|
$
|
280,813
|
|
|
95.5
|
%
|
|
$
|
2,815,894
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Mortgage and Other Notes Receivable
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Senior Housing - Need-Driven
|
6
|
|
|
376
|
|
|
$
|
3,845
|
|
|
1.3
|
%
|
|
$
|
52,400
|
|
|
|
Senior Housing - Discretionary
|
2
|
|
|
967
|
|
|
4,592
|
|
|
1.6
|
%
|
|
142,956
|
|
|||
|
Medical Facilities
|
4
|
|
|
270
|
|
|
689
|
|
|
0.2
|
%
|
|
7,521
|
|
|||
|
Other Notes Receivable
|
—
|
|
|
—
|
|
|
4,094
|
|
|
1.4
|
%
|
|
43,234
|
|
|||
|
|
Total Mortgage and Other Notes Receivable
|
12
|
|
|
1,613
|
|
|
13,220
|
|
|
4.5
|
%
|
|
246,111
|
|
||
|
|
Total Portfolio
|
232
|
|
|
|
|
$
|
294,033
|
|
|
100.0
|
%
|
|
$
|
3,062,005
|
|
Portfolio Summary
|
Properties
|
|
|
Beds/Sq. Ft.*
|
|
|
Revenue
|
|
%
|
|
Investment
|
|||||||
|
Real Estate Properties
|
220
|
|
|
|
|
$
|
280,813
|
|
|
95.5
|
%
|
|
$
|
2,815,894
|
|
||
|
Mortgage and Other Notes Receivable
|
12
|
|
|
|
|
13,220
|
|
|
4.5
|
%
|
|
246,111
|
|
||||
|
|
Total Portfolio
|
232
|
|
|
|
|
$
|
294,033
|
|
|
100.0
|
%
|
|
$
|
3,062,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Summary of Facilities by Type
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Senior Housing - Need-Driven
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Assisted Living
|
99
|
|
|
4,994
|
|
|
$
|
82,473
|
|
|
28.0
|
%
|
|
$
|
906,417
|
|
|
|
Senior Living Campus
|
10
|
|
|
1,323
|
|
|
16,372
|
|
|
5.6
|
%
|
|
161,611
|
|
||
|
|
Total Senior Housing - Need-Driven
|
109
|
|
|
6,317
|
|
|
98,845
|
|
|
33.6
|
%
|
|
1,068,028
|
|
||
|
Senior Housing - Discretionary
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Entrance-Fee Communities
|
12
|
|
|
3,330
|
|
|
55,461
|
|
|
18.9
|
%
|
|
746,190
|
|
||
|
|
Independent Living
|
30
|
|
|
3,412
|
|
|
48,683
|
|
|
16.6
|
%
|
|
553,727
|
|
||
|
|
Total Senior Housing - Discretionary
|
42
|
|
|
6,742
|
|
|
104,144
|
|
|
35.5
|
%
|
|
1,299,917
|
|
||
|
|
Total Senior Housing
|
151
|
|
|
13,059
|
|
|
202,989
|
|
|
69.1
|
%
|
|
2,367,945
|
|
||
|
Medical Facilities
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Skilled Nursing Facilities
|
76
|
|
|
9,612
|
|
|
78,292
|
|
|
26.6
|
%
|
|
584,369
|
|
||
|
|
Hospitals
|
3
|
|
|
181
|
|
|
7,991
|
|
|
2.7
|
%
|
|
55,971
|
|
||
|
|
Medical Office Buildings
|
2
|
|
|
88,517
|
|
*
|
667
|
|
|
0.2
|
%
|
|
10,486
|
|
||
|
|
Total Medical Facilities
|
81
|
|
|
|
|
86,950
|
|
|
29.5
|
%
|
|
650,826
|
|
|||
|
Other Notes Receivable
|
—
|
|
|
|
|
4,094
|
|
|
1.4
|
%
|
|
43,234
|
|
||||
|
|
Total Portfolio
|
232
|
|
|
|
|
$
|
294,033
|
|
|
100.0
|
%
|
|
$
|
3,062,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Portfolio by Operator Type
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Public
|
73
|
|
|
|
|
$
|
72,625
|
|
|
24.7
|
%
|
|
$
|
531,456
|
|
||
|
National Chain (Privately-Owned)
|
29
|
|
|
|
|
50,467
|
|
|
17.2
|
%
|
|
664,095
|
|
||||
|
Regional
|
121
|
|
|
|
|
165,762
|
|
|
56.4
|
%
|
|
1,799,858
|
|
||||
|
Small
|
9
|
|
|
|
|
5,179
|
|
|
1.7
|
%
|
|
66,596
|
|
||||
|
|
Total Portfolio
|
232
|
|
|
|
|
$
|
294,033
|
|
|
100.0
|
%
|
|
$
|
3,062,005
|
|
2018
|
|
2017
|
|
2016
|
||||||
$
|
4.00
|
|
|
$
|
3.80
|
|
|
$
|
3.60
|
|
Consolidated Total Debt
|
$
|
1,281,675
|
|
Less: cash and cash equivalents
|
(4,659
|
)
|
|
Consolidated Net Debt
|
$
|
1,277,016
|
|
|
|
||
Adjusted EBITDA
|
$
|
280,190
|
|
Annualized impact of recent investments
|
2,175
|
|
|
|
$
|
282,365
|
|
|
|
||
Consolidated Net Debt to Adjusted EBITDA
|
4.5
|
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
|
|
2018
|
|
|
2017
|
|
|
Renewal
|
||||||
Senior Living Communities
|
EFC
|
|
$
|
551,459
|
|
|
$
|
45,868
|
|
16%
|
|
$
|
45,735
|
|
17%
|
|
2029
|
Bickford Senior Living
|
ALF
|
|
531,918
|
|
|
50,093
|
|
18%
|
|
41,606
|
|
16%
|
|
Various
|
|||
Holiday Retirement
|
ILF
|
|
493,378
|
|
|
43,311
|
|
15%
|
|
43,817
|
|
17%
|
|
2035
|
|||
National HealthCare Corporation
|
SNF
|
|
171,297
|
|
|
37,843
|
|
13%
|
|
37,467
|
|
14%
|
|
2026
|
|||
All others
|
Various
|
|
1,067,842
|
|
|
103,698
|
|
38%
|
|
96,544
|
|
36%
|
|
Various
|
|||
|
|
|
$
|
2,815,894
|
|
|
$
|
280,813
|
|
|
|
$
|
265,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date
|
|
Properties
|
|
Asset Class
|
|
Amount
|
||
2018
|
|
|
|
|
|
|
|
|
||
Lease Investments
|
|
|
|
|
|
|
|
|
||
The Ensign Group
|
|
January / May 2018
|
|
3
|
|
SNF
|
|
$
|
43,404
|
|
Bickford Senior Living
|
|
April 2018
|
|
5
|
|
SHO
|
|
69,750
|
|
|
Comfort Care Senior Living
|
|
May 2018
|
|
2
|
|
SHO
|
|
17,140
|
|
|
Ignite Medical Resorts
|
|
December 2018
|
|
1
|
|
SNF
|
|
25,350
|
|
|
|
|
|
|
|
|
|
|
|
||
Note Investments
|
|
|
|
|
|
|
|
|
||
Bickford Senior Living
|
|
January 2018
|
|
1
|
|
SHO
|
|
14,000
|
|
|
Bickford Senior Living
|
|
July 2018
|
|
1
|
|
SHO
|
|
14,700
|
|
|
Life Care Services
|
|
December 2018
|
|
1
|
|
SHO
|
|
180,000
|
|
|
|
|
|
|
|
|
|
|
$
|
364,344
|
|
|
|
|
|
|
|
|
|
|
||
2019
|
|
|
|
|
|
|
|
|
||
Lease Investments
|
|
|
|
|
|
|
|
|
||
Wingate Healthcare
|
|
January 2019
|
|
1
|
|
SHO
|
|
$
|
52,200
|
|
Holiday Retirement
|
|
January 2019
|
|
1
|
|
SHO
|
|
38,000
|
|
|
|
|
|
|
|
|
|
|
$
|
90,200
|
|
|
Lease Expiration
|
|
||||||||||||||||
|
June 2023
|
September 2024
|
September 2027
|
May 2031
|
April 2033
|
Total
|
||||||||||||
Number of Properties
|
13
|
|
10
|
|
4
|
|
20
|
|
5
|
|
52
|
|
||||||
2018 Annual Contractual Rent
|
$
|
11,133
|
|
$
|
9,264
|
|
$
|
1,515
|
|
$
|
19,988
|
|
$
|
3,165
|
|
$
|
45,065
|
|
2018 Straight Line Rent Adjustment
|
588
|
|
(260
|
)
|
221
|
|
3,865
|
|
614
|
|
5,028
|
|
||||||
Total Revenues
|
$
|
11,721
|
|
$
|
9,004
|
|
$
|
1,736
|
|
$
|
23,853
|
|
$
|
3,779
|
|
$
|
50,093
|
|
|
|
|
|
|
|
|
Commencement
|
|
Rate
|
|
Maturity
|
|
Commitment
|
|
Drawn
|
|
Location
|
||||
July 2016
|
|
9%
|
|
5 years
|
|
$
|
14,000,000
|
|
|
$
|
(13,047,000
|
)
|
|
Illinois
|
January 2017
|
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(11,931,000
|
)
|
|
Michigan
|
||
January 2018
|
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(4,515,000
|
)
|
|
Virginia
|
||
July 2018
|
|
9%
|
|
5 years
|
|
14,700,000
|
|
|
(2,978,000
|
)
|
|
Michigan
|
||
|
|
|
|
|
|
$
|
56,700,000
|
|
|
$
|
(32,471,000
|
)
|
|
|
•
|
We are to receive consideration of approximately
$65,762,000
consisting of a combination of cash and real estate equaling $55,125,000 and the forfeiture to us of $10,637,000 which is one-half of the original
$21,275,000
security deposit.
|
•
|
The agreement provided that, in lieu of cash mentioned above, we could have sole discretion to acquire a Holiday property that will be leased back to Holiday at an agreed-upon rent and subject to the same terms and conditions of the amended master lease. On January 31, 2019, we acquired a senior housing facility in Vero Beach, Florida as discussed in Note 15.
|
•
|
The lease maturity is extended by five years to December 31, 2035, and will be secured by the remaining half of the NHI-held security deposit. Additionally, NHI is requiring
$5,000,000
of equity to be contributed by the parent into the Holiday tenant entity (“the Credit Enhancement”). The use of the Credit Enhancement will be limited to payment of NHI rent and NHI-approved capital expenditures. Future return of the Credit Enhancement will further be limited by performance measures, including liquidity and lease service coverage ratio covenants. The Agreement also requires that
$6,500,000
of equity be contributed to the Holiday management company.
|
•
|
Effective January 1, 2019, Holiday rent was reset to
$31,500,000
for the existing 25 properties, as opposed to the
$39,000,000
previously obligated, with escalators commencing annually November 1, 2020, equal to the greater of
2.0%
or
45%
of trailing 12 months year‐over‐year revenue growth of the NHI/Holiday portfolio, not to exceed
3.0%
.
|
•
|
We have committed to invest up to
$5,000,000
in capital expenditures into the communities at a
7.0%
lease rate on funds drawn. In addition, Holiday has committed to a minimum of
$1,500
per unit in annual capital expenditures.
|
•
|
NHI and Holiday are reviewing the portfolio to identify underperforming properties within the existing Holiday lease. A subsequent sale of properties, if any, would reduce the rent owed us by
7.0%
of the net proceeds received by NHI. Stated levels of our security deposit and tenant Credit Enhancement will not be adjusted as a result of any future sale.
|
•
|
The agreement calls for all conditions to be satisfied by late April 2019.
|
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
|
$
|
2,673
|
|
SHO
|
8
|
December 2024
|
2020
|
$
|
4,310
|
|
HOSP
|
1
|
March 2025
|
2020
|
$
|
1,900
|
|
SHO
|
2
|
May 2031
|
2021
|
$
|
4,892
|
|
HOSP
|
1
|
June 2022
|
2022
|
$
|
3,460
|
|
Various
|
8
|
—
|
Thereafter
|
$
|
4,012
|
|
•
|
Rental income, before straight-line adjustments, increased
$18,947,000
, or
7.9%
, primarily as a result of new investments and lease escalators in our existing portfolio. 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
$309,000
, due to interest income received on development loans to Bickford Senior Living which was partially offset by the continued repayment of our construction loan to the Timber Ridge project and mortgage note payoffs recorded in 2017.
|
•
|
Depreciation expense increased
$4,176,000
primarily due to new real estate investments completed during 2018 and 2017.
|
•
|
Interest expense, including amortization of debt discount and issuance costs, increased
$2,731,000
primarily as a result of an increase in 30-day LIBOR, which is the benchmark for our revolving debt.
|
•
|
Loan and realty losses for the year ended
December 31, 2018
resulted primarily from
$4,752,000
of straight-line rent receivable write-downs including $1,436,000 related to a Wisconsin property, $1,820,000 from our SH Regency portfolio and $1,496,000 from a Midwest portfolio, as well as a
$363,000
write-down of a note receivable.
|
•
|
Investment and other gains for the year ended December 31, 2017 includes $10,038,000 from the sale of marketable securities.
|
|
Years ended December 31,
|
|
Period Change
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
Revenues:
|
|
|
|
|
|
|
|
|||||||
Rental income
|
|
|
|
|
|
|
|
|||||||
ALFs leased to Bickford
|
$
|
36,505
|
|
|
$
|
29,874
|
|
|
$
|
6,631
|
|
|
22.2
|
%
|
8 EFCs and 1 SLC leased to Senior Living Communities
|
38,751
|
|
|
32,964
|
|
|
5,787
|
|
|
17.6
|
%
|
|||
ALFs leased to The LaSalle Group
|
3,437
|
|
|
—
|
|
|
3,437
|
|
|
NM
|
|
|||
15 SNFs leased to Ensign Group transitioned from Legend
1
|
19,025
|
|
|
16,653
|
|
|
2,372
|
|
|
14.2
|
%
|
|||
EFC leased to Watermark Retirement
|
4,421
|
|
|
2,335
|
|
|
2,086
|
|
|
89.3
|
%
|
|||
ALFs leased to Chancellor Health Care
|
7,559
|
|
|
5,558
|
|
|
2,001
|
|
|
36.0
|
%
|
|||
SNFs leased to Health Services Management
|
9,001
|
|
|
7,241
|
|
|
1,760
|
|
|
24.3
|
%
|
|||
2 ALFs and 3 SNFs leased to Prestige Senior Living
|
5,293
|
|
|
3,712
|
|
|
1,581
|
|
|
42.6
|
%
|
|||
ILFs leased to an affiliate of Holiday Retirement
|
36,420
|
|
|
34,852
|
|
|
1,568
|
|
|
4.5
|
%
|
|||
Other new and existing leases
|
78,667
|
|
|
76,966
|
|
|
1,701
|
|
|
2.2
|
%
|
|||
|
239,079
|
|
|
210,155
|
|
|
28,882
|
|
|
13.7
|
%
|
|||
Straight-line rent adjustments, new and existing leases
|
26,090
|
|
|
22,198
|
|
|
3,892
|
|
|
17.5
|
%
|
|||
Total Rental Income
|
265,169
|
|
|
232,353
|
|
|
32,816
|
|
|
14.1
|
%
|
|||
Interest income from mortgage and other notes
|
|
|
|
|
|
|
|
|||||||
Timber Ridge
|
5,118
|
|
|
8,249
|
|
|
(3,131
|
)
|
|
(38.0
|
)%
|
|||
Senior Living Management
|
2,006
|
|
|
444
|
|
|
1,562
|
|
|
NM
|
|
|||
Bickford construction loans
|
782
|
|
|
69
|
|
|
713
|
|
|
NM
|
|
|||
Senior Living Communities
|
1,575
|
|
|
997
|
|
|
578
|
|
|
58.0
|
%
|
|||
Other new and existing mortgages
|
4,009
|
|
|
6,348
|
|
|
(2,339
|
)
|
|
(17.9
|
)%
|
|||
Total Interest Income and Other
|
13,490
|
|
|
16,107
|
|
|
(2,617
|
)
|
|
(16.2
|
)%
|
|||
Total Revenue
|
278,659
|
|
|
248,460
|
|
|
30,199
|
|
|
12.2
|
%
|
|||
Expenses:
|
|
|
|
|
|
|
|
|||||||
Depreciation
|
|
|
|
|
|
|
|
|||||||
ALFs operated by Bickford Senior Living
|
12,024
|
|
|
9,783
|
|
|
2,241
|
|
|
22.9
|
%
|
|||
7 EFCs and 1 SLC leased to Senior Living Communities
|
14,328
|
|
|
12,821
|
|
|
1,507
|
|
|
11.8
|
%
|
|||
ALFs leased to The LaSalle Group
|
1,217
|
|
|
—
|
|
|
1,217
|
|
|
NM
|
|
|||
15 SNFs leased to Ensign Group transitioned from Legend
|
5,665
|
|
|
4,487
|
|
|
1,178
|
|
|
26.3
|
%
|
|||
ALFs leased to Chancellor Health Care
|
2,437
|
|
|
1,767
|
|
|
670
|
|
|
37.9
|
%
|
|||
Other new and existing assets
|
31,502
|
|
|
30,667
|
|
|
835
|
|
|
2.7
|
%
|
|||
Total Depreciation
|
67,173
|
|
|
59,525
|
|
|
7,648
|
|
|
12.8
|
%
|
|||
Interest expense and amortization of debt issuance costs and discounts
|
46,324
|
|
|
43,108
|
|
|
3,216
|
|
|
7.5
|
%
|
|||
Payroll and related compensation expenses
|
6,352
|
|
|
4,272
|
|
|
2,080
|
|
|
48.7
|
%
|
|||
Compliance, consulting and administrative fees
|
2,514
|
|
|
3,048
|
|
|
(534
|
)
|
|
(17.5
|
)%
|
|||
Non-cash share-based compensation expense
|
2,612
|
|
|
1,732
|
|
|
880
|
|
|
50.8
|
%
|
|||
Loan and realty losses (recoveries)
|
—
|
|
|
15,856
|
|
|
(15,856
|
)
|
|
NM
|
|
|||
Other expenses
|
2,193
|
|
|
2,152
|
|
|
41
|
|
|
1.9
|
%
|
|||
|
127,168
|
|
|
129,693
|
|
|
(2,525
|
)
|
|
(1.9
|
)%
|
|||
Income before equity-method investee, income tax benefit (expense),
|
|
|
|
|
|
|
|
|||||||
investment and other gains and noncontrolling interest
|
151,491
|
|
|
118,767
|
|
|
32,724
|
|
|
27.6
|
%
|
|||
Loss from equity-method investee
|
—
|
|
|
(1,214
|
)
|
|
1,214
|
|
|
NM
|
|
|||
Loss on convertible note retirement
|
(2,214
|
)
|
|
—
|
|
|
(2,214
|
)
|
|
NM
|
|
|||
Income tax (expense) benefit of taxable REIT subsidiary
|
—
|
|
|
(749
|
)
|
|
749
|
|
|
NM
|
|
|||
Investment and other gains
|
10,088
|
|
|
35,912
|
|
|
(25,824
|
)
|
|
(71.9
|
)%
|
|||
Net income
|
159,365
|
|
|
152,716
|
|
|
6,649
|
|
|
4.4
|
%
|
|||
Net income attributable to noncontrolling interest
|
—
|
|
|
(1,176
|
)
|
|
1,176
|
|
|
(100.0
|
)%
|
|||
Net income attributable to common stockholders
|
$
|
159,365
|
|
|
$
|
151,540
|
|
|
$
|
7,825
|
|
|
5.2
|
%
|
|
|
|
|
|
|
|
|
|||||||
NM - not meaningful
|
|
|
|
|
|
|
|
|||||||
1
2016 includes $993,000 from two Texas SNFs disposed April 2016
|
|
|
|
|
|
|
|
•
|
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.
|
•
|
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.
|
•
|
In September 2016 we unwound our joint venture interest in a RIDEA that we accounted for under the equity method. Subsequent periods show no corresponding entry for the attribution of $1,176,000 to the minority interest.
|
|
Year Ended
|
|
One Year Change
|
|
Year Ended
|
|
One Year Change
|
|||||||||||||||||
|
12/31/2018
|
|
12/31/2017
|
|
$
|
|
%
|
|
12/31/2016
|
|
$
|
|
%
|
|||||||||||
Cash and cash equivalents and restricted cash, January 1
|
$
|
8,075
|
|
|
$
|
8,878
|
|
|
$
|
(803
|
)
|
|
NM
|
|
|
17,913
|
|
|
$
|
(9,035
|
)
|
|
(50.4
|
)%
|
Net cash provided by operating activities
|
207,869
|
|
|
198,095
|
|
|
9,774
|
|
|
4.9
|
%
|
|
176,638
|
|
|
21,457
|
|
|
12.1
|
%
|
||||
Net cash used in investing activities
|
(250,290
|
)
|
|
(163,846
|
)
|
|
(86,444
|
)
|
|
NM
|
|
|
(329,838
|
)
|
|
165,992
|
|
|
(50.3
|
)%
|
||||
Net cash provided by (used in) financing activities
|
44,258
|
|
|
(35,052
|
)
|
|
79,310
|
|
|
NM
|
|
|
144,165
|
|
|
(179,217
|
)
|
|
(124.3
|
)%
|
||||
Cash and cash equivalents and restricted cash, December 31
|
$
|
9,912
|
|
|
$
|
8,075
|
|
|
$
|
1,837
|
|
|
22.7
|
%
|
|
8,878
|
|
|
$
|
(803
|
)
|
|
NM
|
|
|
|
LIBOR Margin
|
|
||
Level
|
Leverage Ratio
|
Revolver
|
$300m Term Loan
|
$250m Term Loan
|
Facility Fee
|
1
|
< 0.35
|
1.10%
|
1.20%
|
1.25%
|
0.15%
|
2
|
≥ 0.35 & < 0.40
|
1.15%
|
1.25%
|
1.30%
|
0.20%
|
3
|
≥ 0.40 & < 0.45
|
1.20%
|
1.30%
|
1.35%
|
0.20%
|
4
|
≥ 0.45 & < 0.50
|
1.25%
|
1.40%
|
1.45%
|
0.25%
|
|
December 31,
2017 |
Amounts Retired
|
Amortization
|
December 31,
2018 |
||||||||
Face Amount
|
$
|
147,575
|
|
$
|
(27,575
|
)
|
$
|
—
|
|
$
|
120,000
|
|
Discount
|
(2,637
|
)
|
$
|
458
|
|
$
|
788
|
|
(1,391
|
)
|
||
Issuance Costs
|
(1,752
|
)
|
$
|
297
|
|
$
|
545
|
|
(910
|
)
|
||
Carrying Value
|
$
|
143,186
|
|
|
|
$
|
117,699
|
|
Date Entered
|
|
Maturity Date
|
|
Fixed Rate
|
|
Rate Index
|
|
Notional Amount
|
|
Fair Value
|
||||
May 2012
|
|
April 2019
|
|
2.84%
|
|
1-month LIBOR
|
|
$
|
40,000
|
|
|
$
|
130
|
|
June 2013
|
|
June 2020
|
|
3.41%
|
|
1-month LIBOR
|
|
$
|
80,000
|
|
|
$
|
480
|
|
March 2014
|
|
June 2020
|
|
3.46%
|
|
1-month LIBOR
|
|
$
|
130,000
|
|
|
$
|
687
|
|
|
Total
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
||||||||||
Debt, including interest
1
|
$
|
1,557,761
|
|
|
$
|
51,319
|
|
|
$
|
596,666
|
|
|
$
|
746,870
|
|
|
$
|
162,906
|
|
Construction commitments
|
24,331
|
|
|
24,331
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loan commitments
|
132,353
|
|
|
132,353
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
$
|
1,714,445
|
|
|
$
|
208,003
|
|
|
$
|
596,666
|
|
|
$
|
746,870
|
|
|
$
|
162,906
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Loan Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
LCS Sagewood Note A
|
SHO
|
|
Construction
|
|
$
|
118,800,000
|
|
|
$
|
(76,653,000
|
)
|
|
$
|
42,147,000
|
|
LCS Sagewood Note B
|
SHO
|
|
Construction
|
|
61,200,000
|
|
|
(10,165,000
|
)
|
|
51,035,000
|
|
|||
LCS Timber Ridge Note A
|
SHO
|
|
Construction
|
|
60,000,000
|
|
|
(58,158,000
|
)
|
|
1,842,000
|
|
|||
Bickford Senior Living
|
SHO
|
|
Construction
|
|
56,700,000
|
|
|
(32,471,000
|
)
|
|
24,229,000
|
|
|||
Senior Living Communities
|
SHO
|
|
Revolving Credit
|
|
15,000,000
|
|
|
(1,900,000
|
)
|
|
13,100,000
|
|
|||
|
|
|
|
|
$
|
311,700,000
|
|
|
$
|
(179,347,000
|
)
|
|
$
|
132,353,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Development Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
Ignite Medical Resorts
|
SNF
|
|
Construction
|
|
25,350,000
|
|
|
(4,674,000
|
)
|
|
20,676,000
|
|
|||
Woodland Village
|
SHO
|
|
Renovation
|
|
7,450,000
|
|
|
(6,867,000
|
)
|
|
583,000
|
|
|||
Senior Living Communities
|
SHO
|
|
Renovation
|
|
6,830,000
|
|
|
(4,772,000
|
)
|
|
2,058,000
|
|
|||
Bickford Senior Living
|
SHO
|
|
Renovation
|
|
1,750,000
|
|
|
(1,597,000
|
)
|
|
153,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Construction
|
|
650,000
|
|
|
—
|
|
|
650,000
|
|
|||
Discovery Senior Living
|
SHO
|
|
Renovation
|
|
500,000
|
|
|
(289,000
|
)
|
|
211,000
|
|
|||
|
|
|
|
|
$
|
42,530,000
|
|
|
$
|
(18,199,000
|
)
|
|
$
|
24,331,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Contingencies:
|
|
|
|
|
|
|
|
|
|
||||||
Bickford Senior Living
|
SHO
|
|
Lease Inducement
|
|
$
|
10,000,000
|
|
|
$
|
(7,500,000
|
)
|
|
$
|
2,500,000
|
|
Bickford Senior Living
|
SHO
|
|
Incentive Loan Draws
|
|
8,000,000
|
|
|
(250,000
|
)
|
|
7,750,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Lease Inducement
|
|
4,850,000
|
|
|
—
|
|
|
4,850,000
|
|
|||
Ignite Medical Resorts
|
SNF
|
|
Lease Inducement
|
|
2,000,000
|
|
|
—
|
|
|
2,000,000
|
|
|||
|
|
|
|
|
$
|
24,850,000
|
|
|
$
|
(7,750,000
|
)
|
|
$
|
17,100,000
|
|
|
December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
$
|
154,333
|
|
|
$
|
159,365
|
|
|
$
|
152,716
|
|
Interest expense
|
49,055
|
|
|
46,324
|
|
|
43,108
|
|
|||
Franchise, excise and other taxes
|
1,166
|
|
|
960
|
|
|
1,009
|
|
|||
Income tax of taxable REIT subsidiary
|
—
|
|
|
—
|
|
|
749
|
|
|||
Depreciation
|
71,349
|
|
|
67,173
|
|
|
59,525
|
|
|||
Net gain on sales of real estate
|
—
|
|
|
(50
|
)
|
|
(4,582
|
)
|
|||
Gain on sales of marketable securities
|
—
|
|
|
(10,038
|
)
|
|
(29,673
|
)
|
|||
Gain on sale of equity-method investee
|
—
|
|
|
—
|
|
|
(1,657
|
)
|
|||
Loss on convertible note retirement
|
738
|
|
|
2,214
|
|
|
—
|
|
|||
Non-cash write-off of straight-line rent receivable
|
3,701
|
|
|
—
|
|
|
9,456
|
|
|||
Note receivable impairment
|
363
|
|
|
—
|
|
|
6,400
|
|
|||
Revenue recognized due to early lease termination
|
—
|
|
|
—
|
|
|
(303
|
)
|
|||
Recognition of unamortized note receivable commitment fees
|
(515
|
)
|
|
(922
|
)
|
|
(288
|
)
|
|||
Adjusted EBITDA
|
$
|
280,190
|
|
|
$
|
265,026
|
|
|
$
|
236,460
|
|
|
|
|
|
|
|
||||||
Interest expense at contractual rates
|
$
|
45,789
|
|
|
$
|
40,385
|
|
|
$
|
36,197
|
|
Principal payments
|
1,062
|
|
|
794
|
|
|
768
|
|
|||
Fixed Charges
|
$
|
46,851
|
|
|
$
|
41,179
|
|
|
$
|
36,965
|
|
|
|
|
|
|
|
||||||
Fixed Charge Coverage
|
6.0x
|
|
|
6.4x
|
|
|
6.4x
|
|
|
Balance
|
|
Fair Value
|
|
FV reflecting change in interest rates
|
||||||||||
Fixed rate:
|
|
|
|
|
-50 bps
|
|
+50 bps
|
||||||||
Private placement term loans - unsecured
|
$
|
400,000
|
|
|
$
|
386,580
|
|
|
$
|
396,605
|
|
|
$
|
376,849
|
|
Convertible senior notes
|
120,000
|
|
|
123,645
|
|
|
125,025
|
|
|
122,281
|
|
||||
Fannie Mae loans
|
96,044
|
|
|
90,682
|
|
|
93,232
|
|
|
88,208
|
|
||||
HUD mortgage loans
|
44,226
|
|
|
43,838
|
|
|
46,844
|
|
|
41,097
|
|
|
December 31,
|
||||||
Assets:
|
2018
|
|
2017
|
||||
Real estate properties:
|
|
|
|
||||
Land
|
$
|
202,196
|
|
|
$
|
191,623
|
|
Buildings and improvements
|
2,599,526
|
|
|
2,471,602
|
|
||
Construction in progress
|
16,643
|
|
|
2,678
|
|
||
|
2,818,365
|
|
|
2,665,903
|
|
||
Less accumulated depreciation
|
(451,483
|
)
|
|
(380,202
|
)
|
||
Real estate properties, net
|
2,366,882
|
|
|
2,285,701
|
|
||
Mortgage and other notes receivable, net
|
246,111
|
|
|
141,486
|
|
||
Cash and cash equivalents
|
4,659
|
|
|
3,063
|
|
||
Straight-line rent receivable
|
105,620
|
|
|
97,359
|
|
||
Other assets
|
27,298
|
|
|
18,212
|
|
||
Total Assets
|
$
|
2,750,570
|
|
|
$
|
2,545,821
|
|
|
|
|
|
||||
Liabilities and Equity:
|
|
|
|
||||
Debt
|
$
|
1,281,675
|
|
|
$
|
1,145,497
|
|
Accounts payable and accrued expenses
|
19,890
|
|
|
16,302
|
|
||
Dividends payable
|
42,700
|
|
|
39,456
|
|
||
Lease deposit liabilities
|
10,638
|
|
|
21,275
|
|
||
Deferred income
|
5,954
|
|
|
1,174
|
|
||
Total Liabilities
|
1,360,857
|
|
|
1,223,704
|
|
||
|
|
|
|
||||
Commitments and Contingencies
|
|
|
|
||||
|
|
|
|
||||
Stockholders' Equity:
|
|
|
|
||||
Common stock, $.01 par value; 60,000,000 shares authorized;
|
|
|
|
||||
42,700,411 and 41,532,154 shares issued and outstanding
|
427
|
|
|
415
|
|
||
Capital in excess of par value
|
1,369,919
|
|
|
1,289,919
|
|
||
Cumulative net income in excess of dividends
|
18,068
|
|
|
32,605
|
|
||
Accumulated other comprehensive income (loss)
|
1,299
|
|
|
(822
|
)
|
||
Total Stockholders' Equity
|
1,389,713
|
|
|
1,322,117
|
|
||
Total Liabilities and Equity
|
$
|
2,750,570
|
|
|
$
|
2,545,821
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Rental income
|
$
|
280,813
|
|
|
$
|
265,169
|
|
|
$
|
232,353
|
|
Interest income and other
|
13,799
|
|
|
13,490
|
|
|
16,107
|
|
|||
|
294,612
|
|
|
278,659
|
|
|
248,460
|
|
|||
Expenses:
|
|
|
|
|
|
||||||
Depreciation
|
71,349
|
|
|
67,173
|
|
|
59,525
|
|
|||
Interest
|
49,055
|
|
|
46,324
|
|
|
43,108
|
|
|||
Legal
|
309
|
|
|
494
|
|
|
422
|
|
|||
Franchise, excise and other taxes
|
1,166
|
|
|
960
|
|
|
1,009
|
|
|||
General and administrative
|
12,547
|
|
|
12,217
|
|
|
9,773
|
|
|||
Loan and realty losses
|
5,115
|
|
|
—
|
|
|
15,856
|
|
|||
|
139,541
|
|
|
127,168
|
|
|
129,693
|
|
|||
Income before equity-method investee, income tax expense,
|
|
|
|
|
|
||||||
investment and other gains and noncontrolling interest
|
155,071
|
|
|
151,491
|
|
|
118,767
|
|
|||
Loss from equity-method investee
|
—
|
|
|
—
|
|
|
(1,214
|
)
|
|||
Loss on convertible note retirement
|
(738
|
)
|
|
(2,214
|
)
|
|
—
|
|
|||
Income tax expense of taxable REIT subsidiary
|
—
|
|
|
—
|
|
|
(749
|
)
|
|||
Investment and other gains
|
—
|
|
|
10,088
|
|
|
35,912
|
|
|||
Net income
|
154,333
|
|
|
159,365
|
|
|
152,716
|
|
|||
Less: net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1,176
|
)
|
|||
Net income attributable to common stockholders
|
$
|
154,333
|
|
|
$
|
159,365
|
|
|
$
|
151,540
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
||||||
Basic
|
41,943,873
|
|
|
40,894,219
|
|
|
39,013,412
|
|
|||
Diluted
|
42,091,731
|
|
|
41,151,453
|
|
|
39,155,380
|
|
|||
|
|
|
|
|
|
||||||
Earnings per common share:
|
|
|
|
|
|
||||||
Net income per common share attributable to common stockholders - basic
|
$
|
3.68
|
|
|
$
|
3.90
|
|
|
$
|
3.88
|
|
Net income per common share attributable to common stockholders - diluted
|
$
|
3.67
|
|
|
$
|
3.87
|
|
|
$
|
3.87
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
||||||
Net income
|
$
|
154,333
|
|
|
$
|
159,365
|
|
|
$
|
152,716
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
Change in unrealized (gains) losses on securities
|
—
|
|
|
(26
|
)
|
|
5,072
|
|
|||
Less: reclassification adjustment for gains in net income
|
—
|
|
|
(10,038
|
)
|
|
(29,673
|
)
|
|||
Increase (decrease) in fair value of cash flow hedge
|
1,722
|
|
|
884
|
|
|
(1,506
|
)
|
|||
Plus: reclassification adjustment for amounts recognized in net income
|
164
|
|
|
2,627
|
|
|
3,928
|
|
|||
Total other comprehensive income (loss)
|
1,886
|
|
|
(6,553
|
)
|
|
(22,179
|
)
|
|||
Comprehensive income
|
156,219
|
|
|
152,812
|
|
|
130,537
|
|
|||
Less: comprehensive income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1,176
|
)
|
|||
Comprehensive income attributable to common stockholders
|
$
|
156,219
|
|
|
$
|
152,812
|
|
|
$
|
129,361
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
154,333
|
|
|
$
|
159,365
|
|
|
$
|
152,716
|
|
Adjustments to reconcile net income to net cash provided by
|
|
|
|
|
|
||||||
operating activities:
|
|
|
|
|
|
||||||
Depreciation
|
71,349
|
|
|
67,173
|
|
|
59,525
|
|
|||
Amortization
|
4,437
|
|
|
5,790
|
|
|
3,563
|
|
|||
Straight-line rental income
|
(22,787
|
)
|
|
(26,090
|
)
|
|
(22,198
|
)
|
|||
Non-cash interest income on construction loan
|
(1,680
|
)
|
|
(792
|
)
|
|
(1,021
|
)
|
|||
Gain on sales of real estate
|
—
|
|
|
(50
|
)
|
|
(4,582
|
)
|
|||
Loss on extinguishment of debt
|
738
|
|
|
2,214
|
|
|
—
|
|
|||
Loan and realty losses
|
5,115
|
|
|
—
|
|
|
15,856
|
|
|||
Gain on disposition of equity-method investee
|
—
|
|
|
—
|
|
|
(1,657
|
)
|
|||
Gains on sales of marketable securities, net
|
—
|
|
|
(10,038
|
)
|
|
(29,673
|
)
|
|||
Non-cash stock-based compensation
|
2,490
|
|
|
2,612
|
|
|
1,732
|
|
|||
Amortization of commitment fees and note receivable discounts
|
(662
|
)
|
|
(517
|
)
|
|
(693
|
)
|
|||
Payment of lease incentives
|
(5,280
|
)
|
|
—
|
|
|
—
|
|
|||
Amortization of lease incentives
|
387
|
|
|
119
|
|
|
40
|
|
|||
Loss from equity-method investee
|
—
|
|
|
—
|
|
|
1,214
|
|
|||
Change in operating assets and liabilities:
|
|
|
|
|
|
||||||
Other assets
|
(5,298
|
)
|
|
(3,602
|
)
|
|
437
|
|
|||
Accounts payable and accrued expenses
|
4,587
|
|
|
1,607
|
|
|
2,764
|
|
|||
Deferred income
|
140
|
|
|
304
|
|
|
(1,385
|
)
|
|||
Net cash provided by operating activities
|
207,869
|
|
|
198,095
|
|
|
176,638
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Investment in mortgage and other notes receivable
|
(106,991
|
)
|
|
(49,853
|
)
|
|
(92,051
|
)
|
|||
Collection of mortgage and other notes receivable
|
4,346
|
|
|
43,168
|
|
|
84,228
|
|
|||
Investment in real estate
|
(131,758
|
)
|
|
(157,214
|
)
|
|
(359,257
|
)
|
|||
Investment in real estate development
|
—
|
|
|
(10,691
|
)
|
|
(32,102
|
)
|
|||
Investment in renovations of existing real estate
|
(15,887
|
)
|
|
(7,888
|
)
|
|
(3,378
|
)
|
|||
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
|
|
|||
Proceeds from sales of marketable securities
|
—
|
|
|
18,182
|
|
|
59,607
|
|
|||
Net cash used in investing activities
|
(250,290
|
)
|
|
(163,846
|
)
|
|
(329,838
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from revolving credit facility
|
306,000
|
|
|
269,000
|
|
|
124,000
|
|
|||
Payments on revolving credit facility
|
(443,000
|
)
|
|
(206,000
|
)
|
|
—
|
|
|||
Proceeds from borrowings on term loans
|
300,000
|
|
|
250,000
|
|
|
75,000
|
|
|||
Payments on term loans
|
(1,144
|
)
|
|
(250,822
|
)
|
|
(767
|
)
|
|||
Deferred loan costs
|
(2,171
|
)
|
|
(4,935
|
)
|
|
(258
|
)
|
|||
Taxes remitted in relation to employee stock options exercised
|
(1,835
|
)
|
|
(571
|
)
|
|
(1,133
|
)
|
|||
Proceeds from equity offering, net
|
81,784
|
|
|
122,237
|
|
|
104,190
|
|
|||
Convertible bond redemption
|
(29,985
|
)
|
|
(60,921
|
)
|
|
—
|
|
|||
Proceeds from exercise of stock options
|
—
|
|
|
—
|
|
|
1
|
|
|||
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1,565
|
)
|
|||
Distribution to acquire non-controlling interest
|
—
|
|
|
—
|
|
|
(17,000
|
)
|
|||
Dividends paid to stockholders
|
(165,391
|
)
|
|
(153,040
|
)
|
|
(138,303
|
)
|
|||
Net cash provided by (used in) financing activities
|
44,258
|
|
|
(35,052
|
)
|
|
144,165
|
|
|||
|
|
|
|
|
|
||||||
Increase (decrease) in cash and cash equivalents
|
1,837
|
|
|
(803
|
)
|
|
(9,035
|
)
|
|||
Cash and cash equivalents and restricted cash, beginning of period
|
8,075
|
|
|
8,878
|
|
|
17,913
|
|
|||
Cash and cash equivalents and restricted cash, end of period
|
$
|
9,912
|
|
|
$
|
8,075
|
|
|
$
|
8,878
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
||||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
Interest paid, net of amounts capitalized
|
$
|
45,882
|
|
|
$
|
43,191
|
|
|
$
|
39,539
|
|
Supplemental disclosure of non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Tenant forfeiture of lease escrow deposit
|
$
|
10,637
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Settlement of contingent asset acquisition liability
|
$
|
750
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Change in accounts payable related to investments in real estate
|
$
|
1,689
|
|
|
$
|
(1,855
|
)
|
|
$
|
(430
|
)
|
Tenant investment in leased asset
|
$
|
3,775
|
|
|
$
|
1,250
|
|
|
$
|
—
|
|
Reclass of note balance into real estate investment upon acquisition
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,753
|
|
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
|
)
|
|
Common Stock
|
|
Capital in Excess of Par Value
|
|
Cumulative Net Income in Excess of Dividends
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total National Health Investors Stockholders’ Equity
|
|
Noncontrolling Interest
|
|
Total Equity
|
|||||||||||||||||
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|||||||||||||||||||||
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
|
|
|||||||
Equity component in redemption of convertible notes
|
—
|
|
|
—
|
|
|
(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
|
|
Cumulative effect of change in accounting principle
|
—
|
|
|
—
|
|
|
—
|
|
|
(235
|
)
|
|
235
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Total comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
154,333
|
|
|
1,886
|
|
|
156,219
|
|
|
—
|
|
|
156,219
|
|
|||||||
Equity component in redemption of convertible notes
|
—
|
|
|
—
|
|
|
(2,427
|
)
|
|
—
|
|
|
—
|
|
|
(2,427
|
)
|
|
—
|
|
|
(2,427
|
)
|
|||||||
Issuance of common stock, net
|
1,112,363
|
|
|
12
|
|
|
81,772
|
|
|
—
|
|
|
—
|
|
|
81,784
|
|
|
—
|
|
|
81,784
|
|
|||||||
Taxes paid on employee stock awards
|
—
|
|
|
—
|
|
|
(1,835
|
)
|
|
—
|
|
|
—
|
|
|
(1,835
|
)
|
|
—
|
|
|
(1,835
|
)
|
|||||||
Shares issued on stock options exercised
|
55,894
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
2,490
|
|
|
—
|
|
|
—
|
|
|
2,490
|
|
|
—
|
|
|
2,490
|
|
|||||||
Dividends declared, $4.00 per common share
|
—
|
|
|
—
|
|
|
—
|
|
|
(168,635
|
)
|
|
—
|
|
|
(168,635
|
)
|
|
—
|
|
|
(168,635
|
)
|
|||||||
Balances at December 31, 2018
|
42,700,411
|
|
|
$
|
427
|
|
|
$
|
1,369,919
|
|
|
$
|
18,068
|
|
|
$
|
1,299
|
|
|
$
|
1,389,713
|
|
|
$
|
—
|
|
|
$
|
1,389,713
|
|
Date
|
Name
|
Source of Exposure
|
Carrying Amount
|
Maximum Exposure to Loss
|
Note Reference
|
||||
2012
|
Bickford Senior Living
|
Various
1
|
$
|
53,649,000
|
|
$
|
77,878,000
|
|
Notes 2, 3
|
2014
|
Senior Living Communities
|
Notes and straight-line receivable
|
$
|
44,376,000
|
|
$
|
57,475,000
|
|
Notes 2, 3
|
2014
|
Life Care Services affiliate
|
Notes receivable
|
$
|
57,939,000
|
|
$
|
59,781,000
|
|
Note 3
|
2016
|
Senior Living Management
|
Notes and straight-line receivable
|
$
|
26,584,000
|
|
$
|
26,584,000
|
|
Note 3
|
2017
|
Evolve Senior Living
|
Note receivable
|
$
|
9,928,000
|
|
$
|
9,928,000
|
|
—
|
2018
|
Life Care Services affiliate
|
Notes receivable
|
$
|
85,017,000
|
|
$
|
178,200,000
|
|
Note 3
|
|
As of December 31,
|
||||||
|
2018
|
|
2017
|
||||
Cash and cash equivalents
|
$
|
4,659
|
|
|
$
|
3,063
|
|
Restricted cash
|
5,253
|
|
|
5,012
|
|
||
|
$
|
9,912
|
|
|
$
|
8,075
|
|
Operator
|
|
Date
|
|
Properties
|
|
Asset Class
|
|
Amount
|
||
The Ensign Group
|
|
January/May 2018
|
|
3
|
|
SNF
|
|
$
|
43,404
|
|
Bickford Senior Living
|
|
April 2018
|
|
5
|
|
SHO
|
|
69,750
|
|
|
Comfort Care Senior Living
|
|
May 2018
|
|
2
|
|
SHO
|
|
17,140
|
|
|
Ignite Medical Resorts
|
|
December 2018
|
|
1
|
|
SNF
|
|
25,350
|
|
|
|
|
|
|
|
|
|
|
$
|
155,644
|
|
|
Lease Expiration
|
|
||||||||||||||||
|
June 2023
|
September 2024
|
September 2027
|
May 2031
|
April 2033
|
Total
|
||||||||||||
Number of Properties
|
13
|
|
10
|
|
4
|
|
20
|
|
5
|
|
52
|
|
||||||
2018 Annual Contractual Rent
|
$
|
11,133
|
|
$
|
9,264
|
|
$
|
1,515
|
|
$
|
19,988
|
|
$
|
3,165
|
|
$
|
45,065
|
|
2018 Straight Line Rent Adjustment
|
588
|
|
(260
|
)
|
221
|
|
3,865
|
|
614
|
|
5,028
|
|
||||||
Total Revenues
|
$
|
11,721
|
|
$
|
9,004
|
|
$
|
1,736
|
|
$
|
23,853
|
|
$
|
3,779
|
|
$
|
50,093
|
|
|
|
|
|
|
|
|
•
|
We are to receive consideration of approximately
$65,762,000
consisting of a combination of cash and real estate equaling $55,125,000 and the forfeiture to us of $10,637,000 which is one-half of the original
$21,275,000
security deposit.
|
•
|
The agreement provided that, in lieu of cash mentioned above, we could have sole discretion to acquire a Holiday property that will be leased back to Holiday at an agreed-upon rent and subject to the same terms and conditions of the amended master lease. On January 31, 2019, we acquired a senior housing facility in Vero Beach, Florida as discussed in Note 15.
|
•
|
The lease maturity is extended by five years to December 31, 2035, and will be secured by the remaining half of the NHI-held security deposit. Additionally, NHI is requiring
$5,000,000
of equity to be contributed into the Holiday tenant entity (“the Credit Enhancement”). The use of the Credit Enhancement will be limited to payment of NHI rent and NHI-approved capital expenditures. Future return of the Credit Enhancement will further be limited by performance measures, including liquidity and lease service coverage ratio covenants. The Agreement also requires that
$6,500,000
of equity be contributed to the Holiday management company.
|
•
|
Effective January 1, 2019, Holiday rent was reset to
$31,500,000
for the existing 25 properties, as opposed to the
$39,000,000
previously obligated, with escalators commencing annually November 1, 2020, equal to the greater of
2.0%
or
45%
of trailing 12 months year‐over‐year revenue growth of the NHI/Holiday portfolio, not to exceed
3.0%
.
|
•
|
We have committed to invest up to
$5,000,000
in capital expenditures into the communities at a
7.0%
lease rate on funds drawn. In addition, Holiday has committed to a minimum of
$1,500
per unit in annual capital expenditures.
|
•
|
NHI and Holiday are reviewing the portfolio to identify underperforming properties within the existing Holiday lease. A subsequent sale of properties, if any, would reduce the rent owed us by
7.0%
of the net proceeds received by NHI. Stated levels of our security deposit and tenant Credit Enhancement will not be adjusted as a result of any future sale.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Current year
|
$
|
3,411
|
|
|
$
|
3,127
|
|
|
$
|
2,932
|
|
Prior year final certification
1
|
285
|
|
|
194
|
|
|
547
|
|
|||
Total percentage rent
|
$
|
3,696
|
|
|
$
|
3,321
|
|
|
$
|
3,479
|
|
2019
|
|
$
|
304,887
|
|
2020
|
|
254,321
|
|
|
2021
|
|
255,806
|
|
|
2022
|
|
258,245
|
|
|
2023
|
|
252,602
|
|
|
Thereafter
|
|
1,705,141
|
|
|
|
|
$
|
3,031,002
|
|
Commencement
|
|
Rate
|
|
Maturity
|
|
Commitment
|
|
Drawn
|
|
Location
|
||||
July 2016
|
|
9%
|
|
5 years
|
|
$
|
14,000,000
|
|
|
$
|
(13,047,000
|
)
|
|
Illinois
|
January 2017
|
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(11,931,000
|
)
|
|
Michigan
|
||
January 2018
|
|
9%
|
|
5 years
|
|
14,000,000
|
|
|
(4,515,000
|
)
|
|
Virginia
|
||
July 2018
|
|
9%
|
|
5 years
|
|
14,700,000
|
|
|
(2,978,000
|
)
|
|
Michigan
|
||
|
|
|
|
|
|
$
|
56,700,000
|
|
|
$
|
(32,471,000
|
)
|
|
|
|
As of December 31,
|
||||||
|
2018
|
|
2017
|
||||
Accounts receivable and prepaid expenses
|
$
|
6,381
|
|
|
$
|
2,429
|
|
Unamortized lease incentive payments
|
7,456
|
|
|
2,563
|
|
||
Regulatory escrows
|
8,208
|
|
|
8,208
|
|
||
Restricted cash
|
5,253
|
|
|
5,012
|
|
||
|
$
|
27,298
|
|
|
$
|
18,212
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Revolving credit facility - unsecured
|
$
|
84,000
|
|
|
$
|
221,000
|
|
Bank term loans - unsecured
|
550,000
|
|
|
250,000
|
|
||
Private placement term loans - unsecured
|
400,000
|
|
|
400,000
|
|
||
HUD mortgage loans (net of discount of $1,320 and $1,402)
|
42,906
|
|
|
43,645
|
|
||
Fannie Mae term loans - secured, non-recourse
|
96,044
|
|
|
96,367
|
|
||
Convertible senior notes - unsecured (net of discount of $1,391 and $2,637)
|
118,609
|
|
|
144,938
|
|
||
Unamortized loan costs
|
(9,884
|
)
|
|
(10,453
|
)
|
||
|
$
|
1,281,675
|
|
|
$
|
1,145,497
|
|
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
|
|
|
|
|
|
|
|
|
December 31,
2017 |
Cash Paid
|
Amortization
|
December 31,
2018 |
||||||||
Face Amount
|
$
|
147,575
|
|
$
|
(27,575
|
)
|
$
|
—
|
|
$
|
120,000
|
|
Discount
|
(2,637
|
)
|
$
|
458
|
|
$
|
788
|
|
(1,391
|
)
|
||
Issuance Costs
|
(1,752
|
)
|
$
|
297
|
|
$
|
545
|
|
(910
|
)
|
||
Carrying Value
|
$
|
143,186
|
|
|
|
$
|
117,699
|
|
Date Entered
|
|
Maturity Date
|
|
Fixed Rate
|
|
Rate Index
|
|
Notional Amount
|
|
Fair Value
|
||||
May 2012
|
|
April 2019
|
|
2.84%
|
|
1-month LIBOR
|
|
$
|
40,000
|
|
|
$
|
130
|
|
June 2013
|
|
June 2020
|
|
3.41%
|
|
1-month LIBOR
|
|
$
|
80,000
|
|
|
$
|
480
|
|
March 2014
|
|
June 2020
|
|
3.46%
|
|
1-month LIBOR
|
|
$
|
130,000
|
|
|
$
|
687
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Interest expense on debt at contractual rates
|
$
|
45,789
|
|
|
$
|
40,385
|
|
|
$
|
36,197
|
|
Losses reclassified from accumulated other
|
|
|
|
|
|
||||||
comprehensive income (loss) into interest expense
|
164
|
|
|
2,627
|
|
|
3,928
|
|
|||
Ineffective portion of cash flow hedges
|
—
|
|
|
(353
|
)
|
|
18
|
|
|||
Capitalized interest
|
(212
|
)
|
|
(510
|
)
|
|
(549
|
)
|
|||
Charges taken on amending bank credit facility
|
—
|
|
|
583
|
|
|
—
|
|
|||
Amortization of debt issuance costs and debt discount
|
3,314
|
|
|
3,592
|
|
|
3,514
|
|
|||
Total interest expense
|
$
|
49,055
|
|
|
$
|
46,324
|
|
|
$
|
43,108
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Loan Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
LCS Sagewood Note A
|
SHO
|
|
Construction
|
|
$
|
118,800,000
|
|
|
$
|
(76,653,000
|
)
|
|
$
|
42,147,000
|
|
LCS Sagewood Note B
|
SHO
|
|
Construction
|
|
61,200,000
|
|
|
(10,165,000
|
)
|
|
51,035,000
|
|
|||
LCS Timber Ridge Note A
|
SHO
|
|
Construction
|
|
60,000,000
|
|
|
(58,158,000
|
)
|
|
1,842,000
|
|
|||
Bickford Senior Living
|
SHO
|
|
Construction
|
|
56,700,000
|
|
|
(32,471,000
|
)
|
|
24,229,000
|
|
|||
Senior Living Communities
|
SHO
|
|
Revolving Credit
|
|
15,000,000
|
|
|
(1,900,000
|
)
|
|
13,100,000
|
|
|||
|
|
|
|
|
$
|
311,700,000
|
|
|
$
|
(179,347,000
|
)
|
|
$
|
132,353,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Development Commitments:
|
|
|
|
|
|
|
|
|
|
||||||
Ignite Medical Resorts
|
SNF
|
|
Construction
|
|
25,350,000
|
|
|
(4,674,000
|
)
|
|
20,676,000
|
|
|||
Woodland Village
|
SHO
|
|
Renovation
|
|
7,450,000
|
|
|
(6,867,000
|
)
|
|
583,000
|
|
|||
Senior Living Communities
|
SHO
|
|
Renovation
|
|
6,830,000
|
|
|
(4,772,000
|
)
|
|
2,058,000
|
|
|||
Bickford Senior Living
|
SHO
|
|
Renovation
|
|
1,750,000
|
|
|
(1,597,000
|
)
|
|
153,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Construction
|
|
650,000
|
|
|
—
|
|
|
650,000
|
|
|||
Discovery Senior Living
|
SHO
|
|
Renovation
|
|
500,000
|
|
|
(289,000
|
)
|
|
211,000
|
|
|||
|
|
|
|
|
$
|
42,530,000
|
|
|
$
|
(18,199,000
|
)
|
|
$
|
24,331,000
|
|
|
Asset Class
|
|
Type
|
|
Total
|
|
Funded
|
|
Remaining
|
||||||
Contingencies:
|
|
|
|
|
|
|
|
|
|
||||||
Bickford Senior Living
|
SHO
|
|
Lease Inducement
|
|
$
|
10,000,000
|
|
|
$
|
(7,500,000
|
)
|
|
$
|
2,500,000
|
|
Bickford Senior Living
|
SHO
|
|
Incentive Loan Draws
|
|
8,000,000
|
|
|
(250,000
|
)
|
|
7,750,000
|
|
|||
Navion Senior Solutions
|
SHO
|
|
Lease Inducement
|
|
4,850,000
|
|
|
—
|
|
|
4,850,000
|
|
|||
Ignite Medical Resorts
|
SNF
|
|
Lease Inducement
|
|
2,000,000
|
|
|
—
|
|
|
2,000,000
|
|
|||
|
|
|
|
|
$
|
24,850,000
|
|
|
$
|
(7,750,000
|
)
|
|
$
|
17,100,000
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Gains on sales of marketable securities
|
$
|
—
|
|
|
$
|
10,038
|
|
|
$
|
29,673
|
|
Gain on sale of real estate
|
—
|
|
|
50
|
|
|
4,582
|
|
|||
Other gains
|
—
|
|
|
—
|
|
|
1,657
|
|
|||
|
$
|
—
|
|
|
$
|
10,088
|
|
|
$
|
35,912
|
|
|
2018
|
|
2017
|
|
2016
|
Dividend yield
|
6.5%
|
|
5.3%
|
|
6.2%
|
Expected volatility
|
19.4%
|
|
19.8%
|
|
19.1%
|
Expected lives
|
2.9 years
|
|
2.9 years
|
|
2.9 years
|
Risk-free interest rate
|
2.39%
|
|
1.49%
|
|
0.91%
|
|
|
|
|
|
Weighted Average
|
|
|
|||
|
Number
|
|
|
Weighted Average
|
|
Remaining
|
|
Aggregate
|
||
|
of Shares
|
|
|
Exercise Price
|
|
Contractual Life (Years)
|
|
Intrinsic Value
|
||
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
|
|
|
|
|
||
Options granted under 2012 Plan
|
560,000
|
|
|
$64.33
|
|
|
|
|
||
Options exercised under 2005 Plan
|
(6,668
|
)
|
|
$72.11
|
|
|
|
|
||
Options exercised under 2012 Plan
|
(462,167
|
)
|
|
$65.03
|
|
|
|
|
||
Options canceled under 2012 Plan
|
(30,001
|
)
|
|
$66.73
|
|
|
|
|
||
Outstanding December 31, 2018
|
920,346
|
|
|
$69.24
|
|
3.35
|
|
$
|
5,798,000
|
|
|
|
|
|
|
|
|
|
|||
Exercisable December 31, 2018
|
476,992
|
|
|
$70.93
|
|
2.88
|
|
$
|
2,204,000
|
|
|
|
|
|
|
|
Remaining
|
|||
Grant
|
|
Number
|
|
|
Exercise
|
|
|
Contractual
|
|
Date
|
|
of Shares
|
|
|
Price
|
|
|
Life in Years
|
|
2/25/2014
|
|
15,000
|
|
|
$
|
61.31
|
|
|
0.15
|
2/20/2015
|
|
50,002
|
|
|
$
|
72.11
|
|
|
1.14
|
2/22/2016
|
|
36,668
|
|
|
$
|
60.52
|
|
|
2.15
|
3/8/2016
|
|
26,667
|
|
|
$
|
63.63
|
|
|
2.19
|
2/22/2017
|
|
399,170
|
|
|
$
|
74.78
|
|
|
3.15
|
9/1/2017
|
|
10,000
|
|
|
$
|
80.55
|
|
|
3.68
|
2/20/2018
|
|
382,839
|
|
|
$
|
64.33
|
|
|
4.14
|
Outstanding December 31, 2018
|
|
920,346
|
|
|
|
|
|
|
Number of Shares
|
|
|
Weighted Average Grant Date Fair Value
|
Non-vested December 31, 2017
|
400,019
|
|
|
$5.10
|
Options granted under 2012 Plan
|
560,000
|
|
|
$4.49
|
Options vested under 2012 Plan
|
(494,996
|
)
|
|
$4.62
|
Options vested under 2005 Plan
|
(6,668
|
)
|
|
$4.91
|
Non-vested options canceled under 2012 Plan
|
(15,001
|
)
|
|
$4.99
|
Non-vested December 31, 2018
|
443,354
|
|
|
$4.87
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net income attributable to common stockholders
|
$
|
154,333
|
|
|
$
|
159,365
|
|
|
$
|
151,540
|
|
|
|
|
|
|
|
||||||
BASIC:
|
|
|
|
|
|
||||||
Weighted average common shares outstanding
|
41,943,873
|
|
|
40,894,219
|
|
|
39,013,412
|
|
|||
|
|
|
|
|
|
||||||
DILUTED:
|
|
|
|
|
|
||||||
Weighted average common shares outstanding
|
41,943,873
|
|
|
40,894,219
|
|
|
39,013,412
|
|
|||
Stock options and restricted shares
|
67,735
|
|
|
67,703
|
|
|
52,497
|
|
|||
Convertible senior notes - unsecured
|
80,123
|
|
|
189,531
|
|
|
89,471
|
|
|||
Average dilutive common shares outstanding
|
42,091,731
|
|
|
41,151,453
|
|
|
39,155,380
|
|
|||
|
|
|
|
|
|
||||||
Net income per common share - basic
|
$
|
3.68
|
|
|
$
|
3.90
|
|
|
$
|
3.88
|
|
Net income per common share - diluted
|
$
|
3.67
|
|
|
$
|
3.87
|
|
|
$
|
3.87
|
|
|
|
|
|
|
|
||||||
Net share effect of anti-dilutive stock options
|
518
|
|
|
573
|
|
|
6,366
|
|
|||
|
|
|
|
|
|
||||||
Regular dividends declared per common share
|
$
|
4.00
|
|
|
$
|
3.80
|
|
|
$
|
3.60
|
|
(Unaudited)
|
2018
|
|
2017
|
|
2016
|
||||||
Ordinary income
|
$
|
3.33730
|
|
|
$
|
2.93054
|
|
|
$
|
2.67863
|
|
Capital gain
|
—
|
|
|
0.20643
|
|
|
0.92137
|
|
|||
Return of capital
|
0.66270
|
|
|
0.66303
|
|
|
—
|
|
|||
Dividends paid per common share
|
$
|
4.00
|
|
|
$
|
3.80
|
|
|
$
|
3.60
|
|
|
|
|
Fair Value Measurement
|
||||||
|
Balance Sheet Classification
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Level 2
|
|
|
|
|
|
||||
Interest rate swap asset
|
Other assets
|
|
$
|
1,297
|
|
|
$
|
159
|
|
Interest rate swap liability
|
Accounts payable and accrued expenses
|
|
$
|
—
|
|
|
$
|
747
|
|
|
Carrying Amount
|
|
Fair Value Measurement
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Level 2
|
|
|
|
|
|
|
|
||||||||
Variable rate debt
|
$
|
628,010
|
|
|
$
|
465,642
|
|
|
$
|
634,000
|
|
|
$
|
471,000
|
|
Fixed rate debt
|
$
|
653,665
|
|
|
$
|
679,855
|
|
|
$
|
644,745
|
|
|
$
|
679,385
|
|
|
|
|
|
|
|
|
|
||||||||
Level 3
|
|
|
|
|
|
|
|
||||||||
Mortgage and other notes receivable
|
$
|
246,111
|
|
|
$
|
141,486
|
|
|
$
|
244,206
|
|
|
$
|
140,049
|
|
2018
|
Quarter Ended
|
||||||||||||||
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||
Net revenues
|
$
|
72,746
|
|
|
$
|
72,956
|
|
|
$
|
74,915
|
|
|
$
|
73,995
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders
|
$
|
38,432
|
|
|
$
|
37,839
|
|
|
$
|
40,979
|
|
|
$
|
37,083
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
41,532,154
|
|
|
41,704,819
|
|
|
42,187,077
|
|
|
42,351,443
|
|
||||
Diluted
|
41,576,876
|
|
|
41,786,829
|
|
|
42,434,499
|
|
|
42,568,720
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders - basic
|
$
|
.93
|
|
|
$
|
.91
|
|
|
$
|
.97
|
|
|
$
|
.88
|
|
Net income attributable to common stockholders - diluted
|
$
|
.92
|
|
|
$
|
.91
|
|
|
$
|
.97
|
|
|
$
|
.87
|
|
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
|
|
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. 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, 2013 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)
|
10.34
|
Amendment To Master Lease and Termination Of Guaranty dated as of November 5, 2018, by and among NHI-REIT of Next House, LLC, Myrtle Beach Retirement Residence LLC, Voorhees Retirement Residence LLC, NH Master Tenant LLC, and Holiday AL Holdings LP
(Incorporated by reference to Exhibit 99.2 to Form 8-K filed November 6, 2018)
|
10.35
|
Term Loan Agreement dated as of September 17, 2018, by and among National Health Investors, Inc., the Lenders Party thereto, and Wells Fargo Bank, National Association as Administrative Agent
(Incorporated by reference to Exhibit 10.1 to Form 10-Q filed November 6, 2018)
|
10.36
|
|
21
|
Subsidiaries
(filed herewith)
|
23.1
|
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 19, 2019
|
President and Chief Executive Officer
|
Signature
|
|
Title
|
Date
|
|
|
|
|
|
|
|
|
/s/ D. Eric Mendelsohn
|
|
President and Chief Executive Officer
|
February 19, 2019
|
D. Eric Mendelsohn
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Roger R. Hopkins
|
|
Chief Accounting Officer
|
February 19, 2019
|
Roger R. Hopkins
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ W. Andrew Adams
|
|
Chairman of the Board
|
February 19, 2019
|
W. Andrew Adams
|
|
|
|
|
|
|
|
|
|
|
|
/s/ James R. Jobe
|
|
Director
|
February 19, 2019
|
James R. Jobe
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert A. McCabe, Jr.
|
|
Director
|
February 19, 2019
|
Robert A. McCabe, Jr.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert T. Webb
|
|
Director
|
February 19, 2019
|
Robert T. Webb
|
|
|
|
ARTICLE 1
|
LOANS 19
|
1.1
|
Principal 19
|
1.2
|
Interest 20
|
1.4
|
Regulatory Change; Conversion of Interest Rate 21
|
1.5
|
Payments 22
|
1.6
|
Prepayment 23
|
ARTICLE 2
|
CONDITIONS OF BORROWING 26
|
2.1
|
Pre-Closing Requirements 26
|
2.2
|
Loan Documents 28
|
2.3
|
Title Insurance 29
|
2.4
|
Opinion of Attorneys 29
|
ARTICLE 3
|
ADVANCES OF LOANS 30
|
3.1
|
General 30
|
3.2
|
Draw Requests with Respect to Loan B and Loan A Phase 2 Amount 31
|
3.3
|
Loans in Balance 33
|
3.4
|
Inspections 34
|
3.5
|
Lender’s Responsibilities 34
|
3.6
|
Retainage 35
|
ARTICLE 4
|
REPRESENTATIONS AND WARRANTIES 36
|
4.1
|
Borrower’s Formation and Powers 36
|
4.2
|
Authority 37
|
4.3
|
No Approvals 37
|
4.4
|
Legal and Valid Obligations 37
|
4.5
|
Litigation 37
|
4.8
|
Title to Land 38
|
4.9
|
Payment of Taxes 38
|
4.10
|
Agreements 39
|
4.11
|
No Defaults under Loan Documents or Other Agreements 39
|
4.12
|
Boundary Lines; Conformance with Governmental Requirements and Restrictions 39
|
4.13
|
No Condemnation Proceeding 39
|
4.14
|
Loans in Balance 39
|
4.15
|
Federal Reserve Regulations 39
|
4.16
|
Investment Company Act 40
|
4.17
|
Unregistered Securities 40
|
4.18
|
Accuracy of Information 40
|
4.19
|
ERISA Compliance 40
|
4.20
|
Compliance 40
|
4.21
|
Employees 41
|
4.22
|
Consents 41
|
4.23
|
Environmental Laws 41
|
4.24
|
Changes in Third-Party Payors 42
|
4.25
|
Financial Statements 42
|
4.26
|
Surveys and Reports 42
|
4.27
|
Insurance 42
|
4.28
|
Anti-Terrorism Regulations 43
|
4.29
|
Subsidiaries 44
|
4.30
|
Leases 44
|
4.31
|
Ownership and Control of Borrower 44
|
4.32
|
Other Indebtedness 44
|
4.33
|
Completion of Phase I and Construction of Phase 2 Expansion 44
|
ARTICLE 5
|
COVENANTS OF BORROWER 44
|
5.1
|
Completing Construction 44
|
5.2
|
Changing Costs, Scope or Timing of Work 45
|
5.3
|
Paying Costs of the Project and the Loans 46
|
5.4
|
Using Proceeds of the Loans 46
|
5.5
|
Keeping of Records 46
|
5.6
|
Providing Updated ALTA Surveys 47
|
5.7
|
Maintaining Insurance Coverage 47
|
5.8
|
Transferring, Assigning, Conveying or Encumbering the Facility 47
|
5.9
|
Complying with the Loan Documents and Other Documents 47
|
5.10
|
Appraisals 47
|
5.11
|
Reporting Requirements 48
|
5.13
|
Taxes and Claims 52
|
5.14
|
Compliance with Applicable Laws 52
|
5.15
|
Notice 52
|
5.16
|
Merger, Consolidation and Transfers of Equity 52
|
5.17
|
Distributions 52
|
5.18
|
Construction Permits and Licenses 52
|
5.19
|
Patriot Act 52
|
5.20
|
Related Party Transactions 53
|
5.21
|
Leases 53
|
5.22
|
Debt; Operations and Fundamental Changes of Borrower 53
|
5.23
|
Accessibility Regulation 54
|
5.26
|
Minimum Capital Expenditures 55
|
ARTICLE 6
|
DEFAULTS 57
|
6.1
|
Events of Default 57
|
6.2
|
Rights and Remedies 60
|
6.3
|
Completion of Project by Lender 61
|
ARTICLE 7
|
LOAN ADVANCES TO CURE BORROWER’S DEFAULTS 62
|
7.1
|
Authorization to Make Loan Advances to Cure Borrower’s Defaults 62
|
ARTICLE 9
|
MISCELLANEOUS 63
|
9.1
|
Waiver and Amendment 63
|
9.2
|
Expenses and Indemnities 63
|
9.3
|
Binding Effect; Waivers; Cumulative Rights and Remedies 65
|
9.4
|
Incorporation by Reference 65
|
9.5
|
Survival 66
|
9.6
|
Governing Law; Waiver of Jury Trial; Jurisdiction 66
|
9.7
|
Counterparts 66
|
9.8
|
Notices 66
|
9.9
|
No Third Party Reliance 68
|
9.10
|
Time of the Essence 68
|
9.11
|
No Oral Modifications 68
|
9.12
|
Captions 68
|
If to Lender:
|
National Health Investors, Inc.
|
and a copy to:
|
The Nathanson Group PLLC
|
|
BORROWER:
|
|
|
|
LCS-WESTMINSTER PARTNERSHIP IV LLP, an Iowa limited liability partnership
|
|
By: LCS Desert Ridge LLC, an Iowa limited liability company, its Managing Partner
By:
/s/ Joel D. Nelson
|
|
Print Name: Joel D. Nelson
|
|
Title: President and CEO
|
|
LENDER:
|
|
|
|
NATIONAL HEALTH INVESTORS, INC., a Maryland corporation
|
|
By: /s/ Eric Mendelsohn |
|
Eric Mendelsohn
President/CEO
|
|
|
|
|
Re:
|
Construction and Term Loan by and between NHI (the “
Lender
”), and LCS-Westminster Partnership IV LLP (the “
Borrower
”) dated as of _____________, 2018 (as it may be amended and/or restated from time to time, the “
Loan Agreement
”)
|
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: _________________________________________________________________________________________________________.
|
3.
|
The Debt Service Coverage Ratio for the preceding calendar quarter (or such shorter period, pro rated, if the Loan Agreement has been in effect for less than a calendar quarter) was:
|
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 _______/______/______
|
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 taxes, including all payroll taxes and other federal and state payroll and income taxes have been timely filed and no such amounts are delinquent other than as disclosed in this Certificate.
|
8.
|
All malpractice matters filed against Borrower seeking damages in excess of $50,000 (whether or not covered by insurance) are described on Exhibit A hereto.
|
9.
|
All information provided herein and in the attached financial statement is true and correct.
|
By:
|
_____________________________________
|
Name:
|
Joel D. Nelson
|
Its:
|
President and CEO
|
LCS-WESTMINSTER PARTNERSHIP IV LLP, an Iowa limited liability partnership
|
By: LCS Desert Ridge LLC, an Iowa limited liability
company, its Managing Partner
By: |
Print Name: Joel D. Nelson
|
Title: President and CEO
|
|
Business:
|
Ownership and operation of two separate lots of vacant land adjacent to the Sagewood community.
|
Business:
|
Provides for operations and maintenance of a non-profit horse park and related park amenities through an operations and maintenance agreement with the City of Phoenix. Friends of Horse Lover’s Park has in turn contracted out management of park to Horse Lovers Management Corporation.
|
Property:
|
Ownership in the non-profit entity. The site of horse park is not owned by this subsidiary, however, the actual location of Arizona Horse Lover’s Park is 19224 N. Tatum Boulevard, Phoenix, AZ.
|
i.
|
Loan made to Sagewood Land LLC by Bankers Trust Company in the principal amount of $4,775,000.00 as evidenced by that certain Promissory Note dated as of July 21, 2017; and
|
ii.
|
Trade payables, equipment leases and accrued expenses incurred in the normal course of such Subsidiaries respective businesses.
|
Entity Name
|
Ownership
|
Tax Treatment
|
NHI/REIT, Inc.
|
100%
|
Corporation
|
Florida Holdings IV, LLC
|
100%
|
DE
|
Inchin Along, 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 19, 2019
|
/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 19, 2019
|
/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 19, 2019
|
/s/ D. Eric Mendelsohn
|
|
|
D. Eric Mendelsohn
|
|
|
President and Chief Executive Officer,
|
|
|
|
|
||
|
||
|
||
Date:
|
February 19, 2019
|
/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, 2018
|
|
|
|
|
|
|
|
||||||||
Loan loss allowance
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
For the year ended December 31, 2017
|
|
|
|
|
|
|
|
||||||||
Loan loss allowance
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
For the year ended December 31, 2016
|
|
|
|
|
|
|
|
||||||||
Loan loss allowance
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2018
|
|||||||||||||||||||||||||||||||||
(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
|
|
|
$
|
3,471
|
|
10/17/1991
|
|
Moulton, AL
|
—
|
|
|
25
|
|
|
688
|
|
|
—
|
|
|
25
|
|
|
688
|
|
|
713
|
|
|
688
|
|
10/17/1991
|
|||||||||
Avondale, AZ
|
—
|
|
|
453
|
|
|
6,678
|
|
|
—
|
|
|
453
|
|
|
6,678
|
|
|
7,131
|
|
|
3,875
|
|
8/13/1996
|
|||||||||
Brooksville, FL
|
—
|
|
|
1,217
|
|
|
16,166
|
|
|
—
|
|
|
1,217
|
|
|
16,166
|
|
|
17,383
|
|
|
3,604
|
|
2/1/2010
|
|||||||||
Crystal River, FL
|
—
|
|
|
912
|
|
|
12,117
|
|
|
—
|
|
|
912
|
|
|
12,117
|
|
|
13,029
|
|
|
2,701
|
|
2/1/2010
|
|||||||||
Dade City, FL
|
—
|
|
|
605
|
|
|
8,042
|
|
|
—
|
|
|
605
|
|
|
8,042
|
|
|
8,647
|
|
|
1,793
|
|
2/1/2010
|
|||||||||
Hudson, FL (2 facilities)
|
—
|
|
|
1,290
|
|
|
22,392
|
|
|
—
|
|
|
1,290
|
|
|
22,392
|
|
|
23,682
|
|
|
10,902
|
|
Various
|
|||||||||
Merritt Island, FL
|
—
|
|
|
701
|
|
|
8,869
|
|
|
—
|
|
|
701
|
|
|
8,869
|
|
|
9,570
|
|
|
7,245
|
|
10/17/1991
|
|||||||||
New Port Richey, FL
|
—
|
|
|
228
|
|
|
3,023
|
|
|
—
|
|
|
228
|
|
|
3,023
|
|
|
3,251
|
|
|
674
|
|
2/1/2010
|
|||||||||
Plant City, FL
|
—
|
|
|
405
|
|
|
8,777
|
|
|
—
|
|
|
405
|
|
|
8,777
|
|
|
9,182
|
|
|
7,112
|
|
10/17/1991
|
|||||||||
Stuart, FL
|
—
|
|
|
787
|
|
|
9,048
|
|
|
—
|
|
|
787
|
|
|
9,048
|
|
|
9,835
|
|
|
7,522
|
|
10/17/1991
|
|||||||||
Trenton, FL
|
—
|
|
|
851
|
|
|
11,312
|
|
|
—
|
|
|
851
|
|
|
11,312
|
|
|
12,163
|
|
|
2,521
|
|
2/1/2010
|
|||||||||
Glasgow, KY
|
—
|
|
|
33
|
|
|
2,110
|
|
|
—
|
|
|
33
|
|
|
2,110
|
|
|
2,143
|
|
|
2,056
|
|
10/17/1991
|
|||||||||
Greenfield, MA
|
—
|
|
|
370
|
|
|
4,341
|
|
|
—
|
|
|
370
|
|
|
4,341
|
|
|
4,711
|
|
|
610
|
|
8/30/2013
|
|||||||||
Holyoke, MA
|
—
|
|
|
110
|
|
|
944
|
|
|
—
|
|
|
110
|
|
|
944
|
|
|
1,054
|
|
|
139
|
|
8/30/2013
|
|||||||||
Quincy, MA
|
—
|
|
|
450
|
|
|
710
|
|
|
—
|
|
|
450
|
|
|
710
|
|
|
1,160
|
|
|
97
|
|
8/30/2013
|
|||||||||
Taunton, MA
|
—
|
|
|
900
|
|
|
5,906
|
|
|
—
|
|
|
900
|
|
|
5,906
|
|
|
6,806
|
|
|
838
|
|
8/30/2013
|
|||||||||
Desloge, MO
|
—
|
|
|
178
|
|
|
3,804
|
|
|
—
|
|
|
178
|
|
|
3,804
|
|
|
3,982
|
|
|
3,462
|
|
10/17/1991
|
|||||||||
Joplin, MO
|
—
|
|
|
175
|
|
|
4,034
|
|
|
—
|
|
|
175
|
|
|
4,034
|
|
|
4,209
|
|
|
2,892
|
|
10/17/1991
|
|||||||||
Kennett, MO
|
—
|
|
|
180
|
|
|
4,928
|
|
|
—
|
|
|
180
|
|
|
4,928
|
|
|
5,108
|
|
|
4,459
|
|
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
|
|
|
4,278
|
|
10/17/1991
|
|||||||||
Manchester, NH (2 facilities)
|
—
|
|
|
790
|
|
|
20,077
|
|
|
—
|
|
|
790
|
|
|
20,077
|
|
|
20,867
|
|
|
2,774
|
|
8/30/2013
|
|||||||||
Epsom, NH
|
—
|
|
|
630
|
|
|
2,191
|
|
|
—
|
|
|
630
|
|
|
2,191
|
|
|
2,821
|
|
|
322
|
|
8/30/2013
|
|||||||||
Albany, OR
|
—
|
|
|
190
|
|
|
10,415
|
|
|
—
|
|
|
190
|
|
|
10,415
|
|
|
10,605
|
|
|
1,511
|
|
3/31/2014
|
|||||||||
Creswell, OR
|
—
|
|
|
470
|
|
|
8,946
|
|
|
—
|
|
|
470
|
|
|
8,946
|
|
|
9,416
|
|
|
1,248
|
|
3/31/2014
|
|||||||||
Forest Grove, OR
|
—
|
|
|
540
|
|
|
11,848
|
|
|
—
|
|
|
540
|
|
|
11,848
|
|
|
12,388
|
|
|
1,657
|
|
3/31/2014
|
|||||||||
Anderson, SC
|
—
|
|
|
308
|
|
|
4,643
|
|
|
—
|
|
|
308
|
|
|
4,643
|
|
|
4,951
|
|
|
4,391
|
|
10/17/1991
|
|||||||||
Greenwood, SC
|
—
|
|
|
222
|
|
|
3,457
|
|
|
—
|
|
|
222
|
|
|
3,457
|
|
|
3,679
|
|
|
3,176
|
|
10/17/1991
|
|||||||||
Laurens, SC
|
—
|
|
|
42
|
|
|
3,426
|
|
|
—
|
|
|
42
|
|
|
3,426
|
|
|
3,468
|
|
|
2,973
|
|
10/17/1991
|
|||||||||
Orangeburg, SC
|
—
|
|
|
300
|
|
|
3,714
|
|
|
—
|
|
|
300
|
|
|
3,714
|
|
|
4,014
|
|
|
1,017
|
|
9/25/2008
|
|||||||||
Athens, TN
|
—
|
|
|
38
|
|
|
1,463
|
|
|
—
|
|
|
38
|
|
|
1,463
|
|
|
1,501
|
|
|
1,343
|
|
10/17/1991
|
|||||||||
Chattanooga, TN
|
—
|
|
|
143
|
|
|
2,309
|
|
|
—
|
|
|
143
|
|
|
2,309
|
|
|
2,452
|
|
|
2,259
|
|
10/17/1991
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2018
|
|||||||||||||||||||||||||||||||||
(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
|
|
|
3,046
|
|
10/17/1991
|
|||||||||
Franklin, TN
|
—
|
|
|
47
|
|
|
1,130
|
|
|
—
|
|
|
47
|
|
|
1,130
|
|
|
1,177
|
|
|
1,079
|
|
10/17/1991
|
|||||||||
Hendersonville, TN
|
—
|
|
|
363
|
|
|
3,837
|
|
|
—
|
|
|
363
|
|
|
3,837
|
|
|
4,200
|
|
|
3,043
|
|
10/17/1991
|
|||||||||
Johnson City, TN
|
—
|
|
|
85
|
|
|
1,918
|
|
|
—
|
|
|
85
|
|
|
1,918
|
|
|
2,003
|
|
|
1,918
|
|
10/17/1991
|
|||||||||
Lewisburg, TN (2 facilities)
|
—
|
|
|
46
|
|
|
994
|
|
|
—
|
|
|
46
|
|
|
994
|
|
|
1,040
|
|
|
985
|
|
10/17/1991
|
|||||||||
McMinnville, TN
|
—
|
|
|
73
|
|
|
3,618
|
|
|
—
|
|
|
73
|
|
|
3,618
|
|
|
3,691
|
|
|
3,041
|
|
10/17/1991
|
|||||||||
Milan, TN
|
—
|
|
|
41
|
|
|
1,826
|
|
|
—
|
|
|
41
|
|
|
1,826
|
|
|
1,867
|
|
|
1,654
|
|
10/17/1991
|
|||||||||
Pulaski, TN
|
—
|
|
|
53
|
|
|
3,921
|
|
|
—
|
|
|
53
|
|
|
3,921
|
|
|
3,974
|
|
|
3,345
|
|
10/17/1991
|
|||||||||
Lawrenceburg, TN
|
—
|
|
|
98
|
|
|
2,900
|
|
|
—
|
|
|
98
|
|
|
2,900
|
|
|
2,998
|
|
|
2,308
|
|
10/17/1991
|
|||||||||
Dunlap, TN
|
—
|
|
|
35
|
|
|
3,679
|
|
|
—
|
|
|
35
|
|
|
3,679
|
|
|
3,714
|
|
|
3,005
|
|
10/17/1991
|
|||||||||
Smithville, TN
|
—
|
|
|
35
|
|
|
3,816
|
|
|
—
|
|
|
35
|
|
|
3,816
|
|
|
3,851
|
|
|
3,224
|
|
10/18/1991
|
|||||||||
Somerville, TN
|
—
|
|
|
26
|
|
|
677
|
|
|
—
|
|
|
26
|
|
|
677
|
|
|
703
|
|
|
678
|
|
10/19/1991
|
|||||||||
Sparta, TN
|
—
|
|
|
80
|
|
|
1,602
|
|
|
—
|
|
|
80
|
|
|
1,602
|
|
|
1,682
|
|
|
1,475
|
|
10/20/1991
|
|||||||||
Austin, TX
|
—
|
|
|
606
|
|
|
9,895
|
|
|
—
|
|
|
606
|
|
|
9,895
|
|
|
10,501
|
|
|
801
|
|
4/1/2016
|
|||||||||
Canton, TX
|
—
|
|
|
420
|
|
|
12,330
|
|
|
—
|
|
|
420
|
|
|
12,330
|
|
|
12,750
|
|
|
2,319
|
|
4/18/2013
|
|||||||||
Corinth, TX
|
—
|
|
|
1,075
|
|
|
13,935
|
|
|
—
|
|
|
1,075
|
|
|
13,935
|
|
|
15,010
|
|
|
2,818
|
|
4/18/2013
|
|||||||||
Ennis, TX
|
—
|
|
|
986
|
|
|
9,025
|
|
|
—
|
|
|
986
|
|
|
9,025
|
|
|
10,011
|
|
|
2,277
|
|
10/31/2011
|
|||||||||
Euless, TX
|
—
|
|
|
1,241
|
|
|
12,629
|
|
|
—
|
|
|
1,241
|
|
|
12,629
|
|
|
13,870
|
|
|
1,111
|
|
4/1/2016
|
|||||||||
Fort Worth, TX
|
—
|
|
|
1,380
|
|
|
14,370
|
|
|
—
|
|
|
1,380
|
|
|
14,370
|
|
|
15,750
|
|
|
322
|
|
5/10/2018
|
|||||||||
Garland, TX
|
—
|
|
|
1,440
|
|
|
14,310
|
|
|
—
|
|
|
1,440
|
|
|
14,310
|
|
|
15,750
|
|
|
320
|
|
5/10/2018
|
|||||||||
Gladewater, TX
|
—
|
|
|
70
|
|
|
17,840
|
|
|
—
|
|
|
70
|
|
|
17,840
|
|
|
17,910
|
|
|
1,372
|
|
4/1/2016
|
|||||||||
Greenville, TX
|
—
|
|
|
1,800
|
|
|
13,948
|
|
|
—
|
|
|
1,800
|
|
|
13,948
|
|
|
15,748
|
|
|
3,175
|
|
10/31/2011
|
|||||||||
Houston, TX (3 facilities)
|
—
|
|
|
2,808
|
|
|
42,511
|
|
|
—
|
|
|
2,808
|
|
|
42,511
|
|
|
45,319
|
|
|
10,415
|
|
Various
|
|||||||||
Katy, TX
|
—
|
|
|
610
|
|
|
13,893
|
|
|
—
|
|
|
610
|
|
|
13,893
|
|
|
14,503
|
|
|
1,136
|
|
4/1/2016
|
|||||||||
Kyle, TX
|
—
|
|
|
1,096
|
|
|
12,279
|
|
|
—
|
|
|
1,096
|
|
|
12,279
|
|
|
13,375
|
|
|
2,840
|
|
6/11/2012
|
|||||||||
Marble Falls, TX
|
—
|
|
|
480
|
|
|
14,989
|
|
|
—
|
|
|
480
|
|
|
14,989
|
|
|
15,469
|
|
|
1,194
|
|
4/1/2016
|
|||||||||
McAllen, TX
|
—
|
|
|
1,175
|
|
|
8,259
|
|
|
—
|
|
|
1,175
|
|
|
8,259
|
|
|
9,434
|
|
|
740
|
|
4/1/2016
|
|||||||||
New Braunfels, TX
|
—
|
|
|
1,430
|
|
|
13,666
|
|
|
—
|
|
|
1,430
|
|
|
13,666
|
|
|
15,096
|
|
|
851
|
|
2/24/2017
|
|||||||||
San Antonio, TX (3 facilities)
|
—
|
|
|
2,370
|
|
|
40,054
|
|
|
—
|
|
|
2,370
|
|
|
40,054
|
|
|
42,424
|
|
|
5,938
|
|
Various
|
|||||||||
Waxahachie, TX
|
—
|
|
|
1,330
|
|
|
14,349
|
|
|
—
|
|
|
1,330
|
|
|
14,349
|
|
|
15,679
|
|
|
480
|
|
1/17/2018
|
|||||||||
Bristol, VA
|
—
|
|
|
176
|
|
|
2,511
|
|
|
—
|
|
|
176
|
|
|
2,511
|
|
|
2,687
|
|
|
2,251
|
|
10/17/1991
|
|||||||||
Milwaukee, WI
|
—
|
|
|
2,000
|
|
|
3,629
|
|
|
—
|
|
|
2,000
|
|
|
3,629
|
|
|
5,629
|
|
|
—
|
|
|
|||||||||
|
—
|
|
|
37,810
|
|
|
539,038
|
|
|
—
|
|
|
37,810
|
|
|
539,038
|
|
|
576,848
|
|
|
168,283
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2018
|
|||||||||||||||||||||||||||||||||
(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
|
|||||||||||||||||
Assisted Living Facilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Rainbow City, AL
|
—
|
|
|
670
|
|
|
11,330
|
|
|
—
|
|
|
670
|
|
|
11,330
|
|
|
12,000
|
|
|
1,721
|
|
10/31/2013
|
|||||||||
Gilbert, AZ
|
—
|
|
|
451
|
|
|
3,142
|
|
|
79
|
|
|
451
|
|
|
3,221
|
|
|
3,672
|
|
|
1,608
|
|
12/31/1998
|
|||||||||
Glendale, AZ
|
—
|
|
|
387
|
|
|
3,823
|
|
|
58
|
|
|
387
|
|
|
3,881
|
|
|
4,268
|
|
|
1,944
|
|
12/31/1998
|
|||||||||
Tucson, AZ (2 facilities)
|
—
|
|
|
919
|
|
|
6,656
|
|
|
190
|
|
|
919
|
|
|
6,846
|
|
|
7,765
|
|
|
3,416
|
|
12/31/1998
|
|||||||||
Sacramento, CA
|
—
|
|
|
660
|
|
|
10,840
|
|
|
—
|
|
|
660
|
|
|
10,840
|
|
|
11,500
|
|
|
1,452
|
|
6/1/2014
|
|||||||||
Bartow, FL
|
—
|
|
|
225
|
|
|
3,192
|
|
|
—
|
|
|
225
|
|
|
3,192
|
|
|
3,417
|
|
|
761
|
|
11/30/2010
|
|||||||||
Lakeland, FL
|
—
|
|
|
250
|
|
|
3,167
|
|
|
—
|
|
|
250
|
|
|
3,167
|
|
|
3,417
|
|
|
758
|
|
11/30/2010
|
|||||||||
Maitland, FL
|
—
|
|
|
1,687
|
|
|
5,428
|
|
|
—
|
|
|
1,687
|
|
|
5,428
|
|
|
7,115
|
|
|
3,379
|
|
8/6/1996
|
|||||||||
St. Cloud, FL
|
—
|
|
|
307
|
|
|
3,117
|
|
|
—
|
|
|
307
|
|
|
3,117
|
|
|
3,424
|
|
|
746
|
|
11/30/2010
|
|||||||||
Greensboro, GA
|
—
|
|
|
572
|
|
|
4,849
|
|
|
631
|
|
|
672
|
|
|
5,480
|
|
|
6,152
|
|
|
1,021
|
|
9/15/2011
|
|||||||||
Ames, IA
|
3,193
|
|
|
360
|
|
|
4,670
|
|
|
—
|
|
|
360
|
|
|
4,670
|
|
|
5,030
|
|
|
739
|
|
6/28/2013
|
|||||||||
Burlington, IA
|
3,901
|
|
|
200
|
|
|
8,374
|
|
|
—
|
|
|
200
|
|
|
8,374
|
|
|
8,574
|
|
|
1,328
|
|
6/28/2013
|
|||||||||
Cedar Falls, IA
|
3,821
|
|
|
260
|
|
|
4,700
|
|
|
30
|
|
|
260
|
|
|
4,730
|
|
|
4,990
|
|
|
767
|
|
6/28/2013
|
|||||||||
Clinton, IA
|
2,644
|
|
|
133
|
|
|
3,215
|
|
|
60
|
|
|
133
|
|
|
3,275
|
|
|
3,408
|
|
|
750
|
|
6/30/2010
|
|||||||||
Des Moines, IA
|
—
|
|
|
600
|
|
|
17,406
|
|
|
—
|
|
|
600
|
|
|
17,406
|
|
|
18,006
|
|
|
1,204
|
|
6/1/2016
|
|||||||||
Ft. Dodge, IA
|
4,008
|
|
|
100
|
|
|
7,208
|
|
|
—
|
|
|
100
|
|
|
7,208
|
|
|
7,308
|
|
|
1,116
|
|
6/28/2013
|
|||||||||
Iowa City, IA
|
2,400
|
|
|
297
|
|
|
2,725
|
|
|
33
|
|
|
297
|
|
|
2,758
|
|
|
3,055
|
|
|
697
|
|
6/30/2010
|
|||||||||
Marshalltown, IA
|
5,714
|
|
|
240
|
|
|
6,208
|
|
|
—
|
|
|
240
|
|
|
6,208
|
|
|
6,448
|
|
|
977
|
|
6/28/2013
|
|||||||||
Muscatine, IA
|
—
|
|
|
140
|
|
|
1,802
|
|
|
—
|
|
|
140
|
|
|
1,802
|
|
|
1,942
|
|
|
325
|
|
6/28/2013
|
|||||||||
Urbandale, IA
|
8,113
|
|
|
540
|
|
|
4,292
|
|
|
—
|
|
|
540
|
|
|
4,292
|
|
|
4,832
|
|
|
715
|
|
6/28/2013
|
|||||||||
Caldwell, ID
|
—
|
|
|
320
|
|
|
9,353
|
|
|
—
|
|
|
320
|
|
|
9,353
|
|
|
9,673
|
|
|
1,284
|
|
3/31/2014
|
|||||||||
Weiser, ID
|
—
|
|
|
20
|
|
|
2,433
|
|
|
—
|
|
|
20
|
|
|
2,433
|
|
|
2,453
|
|
|
383
|
|
12/21/2012
|
|||||||||
Aurora, IL
|
—
|
|
|
1,195
|
|
|
11,713
|
|
|
—
|
|
|
1,195
|
|
|
11,713
|
|
|
12,908
|
|
|
711
|
|
5/9/2017
|
|||||||||
Bolingbrook, IL
|
—
|
|
|
1,290
|
|
|
14,677
|
|
|
—
|
|
|
1,290
|
|
|
14,677
|
|
|
15,967
|
|
|
721
|
|
3/16/2017
|
|||||||||
Bourbonnais, IL
|
7,974
|
|
|
170
|
|
|
16,594
|
|
|
—
|
|
|
170
|
|
|
16,594
|
|
|
16,764
|
|
|
2,546
|
|
6/28/2013
|
|||||||||
Crystal Lake, IL (2 facilities)
|
—
|
|
|
1,060
|
|
|
30,043
|
|
|
170
|
|
|
1,060
|
|
|
30,213
|
|
|
31,273
|
|
|
1,811
|
|
Various
|
|||||||||
Moline, IL
|
3,896
|
|
|
250
|
|
|
5,630
|
|
|
—
|
|
|
250
|
|
|
5,630
|
|
|
5,880
|
|
|
898
|
|
6/28/2013
|
|||||||||
Oswego, IL
|
—
|
|
|
390
|
|
|
20,957
|
|
|
212
|
|
|
390
|
|
|
21,169
|
|
|
21,559
|
|
|
1,444
|
|
6/1/2016
|
|||||||||
Peoria, IL
|
4,003
|
|
|
403
|
|
|
4,532
|
|
|
224
|
|
|
403
|
|
|
4,756
|
|
|
5,159
|
|
|
1,213
|
|
10/19/2009
|
|||||||||
Quincy, IL
|
6,055
|
|
|
360
|
|
|
12,403
|
|
|
—
|
|
|
360
|
|
|
12,403
|
|
|
12,763
|
|
|
1,905
|
|
6/28/2013
|
|||||||||
Rockford, IL
|
6,412
|
|
|
390
|
|
|
12,575
|
|
|
—
|
|
|
390
|
|
|
12,575
|
|
|
12,965
|
|
|
1,985
|
|
6/28/2013
|
|||||||||
South Barrington, IL
|
—
|
|
|
1,610
|
|
|
13,456
|
|
|
—
|
|
|
1,610
|
|
|
13,456
|
|
—
|
|
15,066
|
|
|
675
|
|
3/16/2017
|
||||||||
Springfield, IL
|
15,386
|
|
|
450
|
|
|
19,355
|
|
|
200
|
|
|
450
|
|
|
19,555
|
|
|
20,005
|
|
|
2,974
|
|
6/28/2013
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2018
|
|||||||||||||||||||||||||||||||||
(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
|
|||||||||||||||||
St. Charles, IL
|
—
|
|
|
820
|
|
|
22,188
|
|
|
252
|
|
|
820
|
|
|
22,440
|
|
|
23,260
|
|
|
1,544
|
|
6/1/2016
|
|||||||||
Tinley Park, IL
|
—
|
|
|
1,622
|
|
|
11,354
|
|
|
—
|
|
|
1,622
|
|
|
11,354
|
|
|
12,976
|
|
|
922
|
|
6/23/2016
|
|||||||||
Carmel, IN
|
—
|
|
|
574
|
|
|
7,336
|
|
|
353
|
|
|
574
|
|
|
7,689
|
|
|
8,263
|
|
|
1,179
|
|
11/12/2014
|
|||||||||
Crawfordsville, IN
|
2,559
|
|
|
300
|
|
|
3,134
|
|
|
—
|
|
|
300
|
|
|
3,134
|
|
|
3,434
|
|
|
505
|
|
6/28/2013
|
|||||||||
Crown Point, IN
|
—
|
|
|
791
|
|
|
7,020
|
|
|
227
|
|
|
791
|
|
|
7,247
|
|
|
8,038
|
|
|
1,351
|
|
10/30/2013
|
|||||||||
Greenwood, IN
|
—
|
|
|
463
|
|
|
6,810
|
|
|
245
|
|
|
463
|
|
|
7,055
|
|
|
7,518
|
|
|
1,328
|
|
11/7/2013
|
|||||||||
Lafayette, IN
|
—
|
|
|
546
|
|
|
4,583
|
|
|
—
|
|
|
546
|
|
|
4,583
|
|
|
5,129
|
|
|
1,025
|
|
6/30/2010
|
|||||||||
Wabash, IN
|
—
|
|
|
320
|
|
|
2,241
|
|
|
—
|
|
|
320
|
|
|
2,241
|
|
|
2,561
|
|
|
406
|
|
6/28/2013
|
|||||||||
Mission, KS
|
—
|
|
|
1,901
|
|
|
17,310
|
|
|
636
|
|
|
1,901
|
|
|
17,946
|
|
|
19,847
|
|
|
3,873
|
|
9/30/2012
|
|||||||||
Overland Park, KS
|
—
|
|
|
2,199
|
|
|
20,026
|
|
|
—
|
|
|
2,199
|
|
|
20,026
|
|
|
22,225
|
|
|
4,403
|
|
9/30/2012
|
|||||||||
Bastrop, LA
|
—
|
|
|
325
|
|
|
2,456
|
|
|
—
|
|
|
325
|
|
|
2,456
|
|
|
2,781
|
|
|
592
|
|
4/30/2011
|
|||||||||
Bossier City, LA
|
—
|
|
|
500
|
|
|
3,344
|
|
|
—
|
|
|
500
|
|
|
3,344
|
|
|
3,844
|
|
|
843
|
|
4/30/2011
|
|||||||||
Minden, LA
|
—
|
|
|
280
|
|
|
1,698
|
|
|
—
|
|
|
280
|
|
|
1,698
|
|
|
1,978
|
|
|
406
|
|
4/30/2011
|
|||||||||
West Monroe, LA
|
—
|
|
|
770
|
|
|
5,627
|
|
|
—
|
|
|
770
|
|
|
5,627
|
|
|
6,397
|
|
|
1,281
|
|
4/30/2011
|
|||||||||
Baltimore, MD
|
—
|
|
|
860
|
|
|
8,078
|
|
|
533
|
|
|
860
|
|
|
8,611
|
|
|
9,471
|
|
|
1,244
|
|
10/31/2013
|
|||||||||
Battle Creek, MI
|
2,919
|
|
|
398
|
|
|
3,093
|
|
|
197
|
|
|
398
|
|
|
3,290
|
|
|
3,688
|
|
|
856
|
|
10/19/2009
|
|||||||||
Bridgeport, MI
|
—
|
|
|
220
|
|
|
7,849
|
|
|
—
|
|
|
220
|
|
|
7,849
|
|
—
|
|
8,069
|
|
|
109
|
|
6/20/2018
|
||||||||
Lansing, MI (2 facilities)
|
6,332
|
|
|
1,360
|
|
|
17,766
|
|
|
174
|
|
|
1,360
|
|
|
17,940
|
|
|
19,300
|
|
|
2,502
|
|
10/19/2009
|
|||||||||
Midland, MI
|
5,516
|
|
|
504
|
|
|
6,612
|
|
|
162
|
|
|
504
|
|
|
6,774
|
|
|
7,278
|
|
|
1,650
|
|
10/19/2009
|
|||||||||
Saginaw, MI (2 facilities)
|
3,631
|
|
|
538
|
|
|
12,991
|
|
|
162
|
|
|
538
|
|
|
13,153
|
|
|
13,691
|
|
|
1,227
|
|
Various
|
|||||||||
Champlin, MN
|
—
|
|
|
980
|
|
|
4,430
|
|
|
—
|
|
|
980
|
|
|
4,430
|
|
|
5,410
|
|
|
1,124
|
|
3/10/2010
|
|||||||||
Hugo, MN
|
—
|
|
|
400
|
|
|
3,800
|
|
|
—
|
|
|
400
|
|
|
3,800
|
|
|
4,200
|
|
|
948
|
|
3/10/2010
|
|||||||||
Maplewood, MN
|
—
|
|
|
1,700
|
|
|
6,510
|
|
|
—
|
|
|
1,700
|
|
|
6,510
|
|
|
8,210
|
|
|
1,642
|
|
3/10/2010
|
|||||||||
North Branch, MN
|
—
|
|
|
595
|
|
|
2,985
|
|
|
—
|
|
|
595
|
|
|
2,985
|
|
|
3,580
|
|
|
805
|
|
3/10/2010
|
|||||||||
Charlotte, NC
|
—
|
|
|
650
|
|
|
17,663
|
|
|
—
|
|
|
650
|
|
|
17,663
|
|
|
18,313
|
|
|
1,693
|
|
7/1/2015
|
|||||||||
Durham, NC
|
—
|
|
|
860
|
|
|
6,690
|
|
|
—
|
|
|
860
|
|
|
6,690
|
|
|
7,550
|
|
|
211
|
|
3/16/2017
|
|||||||||
Hendersonville, NC (2 facilities)
|
—
|
|
|
3,120
|
|
|
12,980
|
|
|
—
|
|
|
3,120
|
|
|
12,980
|
|
|
16,100
|
|
|
714
|
|
3/16/2017
|
|||||||||
Grand Island, NE
|
4,255
|
|
|
370
|
|
|
5,029
|
|
|
197
|
|
|
370
|
|
|
5,226
|
|
|
5,596
|
|
|
886
|
|
6/28/2013
|
|||||||||
Lincoln, NE
|
8,418
|
|
|
380
|
|
|
10,904
|
|
|
—
|
|
|
380
|
|
|
10,904
|
|
|
11,284
|
|
|
1,658
|
|
6/28/2013
|
|||||||||
Omaha, NE (2 facilities)
|
2,455
|
|
|
1,110
|
|
|
15,437
|
|
|
851
|
|
|
1,110
|
|
|
16,288
|
|
|
17,398
|
|
|
1,669
|
|
Various
|
|||||||||
Columbus, OH (2 facilities)
|
—
|
|
|
1,100
|
|
|
26,120
|
|
|
—
|
|
|
1,100
|
|
|
26,120
|
|
|
27,220
|
|
|
470
|
|
4/30/2018
|
|||||||||
Lancaster, OH
|
—
|
|
|
530
|
|
|
20,530
|
|
|
—
|
|
|
530
|
|
|
20,530
|
|
|
21,060
|
|
|
2,166
|
|
7/31/2015
|
|||||||||
Marysville, OH
|
—
|
|
|
1,250
|
|
|
13,950
|
|
|
—
|
|
|
1,250
|
|
|
13,950
|
|
|
15,200
|
|
|
2,331
|
|
7/1/2013
|
|||||||||
Middletown, OH
|
8,704
|
|
|
940
|
|
|
15,548
|
|
|
—
|
|
|
940
|
|
|
15,548
|
|
|
16,488
|
|
|
1,887
|
|
10/31/2014
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2018
|
|||||||||||||||||||||||||||||||||
(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
|
|||||||||||||||||
Rocky River, OH
|
—
|
|
|
650
|
|
|
7,212
|
|
|
—
|
|
|
650
|
|
|
7,212
|
|
|
7,862
|
|
|
131
|
|
4/30/2018
|
|||||||||
Worthington, OH
|
—
|
|
|
—
|
|
|
18,869
|
|
|
—
|
|
|
—
|
|
|
18,869
|
|
—
|
|
18,869
|
|
|
433
|
|
4/30/2018
|
||||||||
McMinnville, OR
|
—
|
|
|
390
|
|
|
9,183
|
|
|
—
|
|
|
390
|
|
|
9,183
|
|
|
9,573
|
|
|
627
|
|
8/31/2016
|
|||||||||
Milwaukie, OR
|
—
|
|
|
370
|
|
|
5,283
|
|
|
64
|
|
|
370
|
|
|
5,347
|
|
|
5,717
|
|
|
600
|
|
9/30/2014
|
|||||||||
Ontario, OR (2 facilities)
|
—
|
|
|
428
|
|
|
6,128
|
|
|
—
|
|
|
428
|
|
|
6,128
|
|
|
6,556
|
|
|
969
|
|
12/21/2012
|
|||||||||
Portland, OR (2 facilities)
|
—
|
|
|
1,430
|
|
|
31,542
|
|
|
—
|
|
|
1,430
|
|
|
31,542
|
|
|
32,972
|
|
|
1,817
|
|
8/31/2015
|
|||||||||
Erie, PA
|
—
|
|
|
1,030
|
|
|
15,206
|
|
|
—
|
|
|
1,030
|
|
|
15,206
|
|
—
|
|
16,236
|
|
|
272
|
|
4/30/2018
|
||||||||
Conway, SC
|
—
|
|
|
344
|
|
|
2,877
|
|
|
94
|
|
|
344
|
|
|
2,971
|
|
|
3,315
|
|
|
1,485
|
|
12/31/1998
|
|||||||||
Gallatin, TN
|
—
|
|
|
326
|
|
|
2,277
|
|
|
61
|
|
|
326
|
|
|
2,338
|
|
|
2,664
|
|
|
1,178
|
|
3/31/1999
|
|||||||||
Kingsport, TN
|
—
|
|
|
354
|
|
|
2,568
|
|
|
66
|
|
|
354
|
|
|
2,634
|
|
|
2,988
|
|
|
1,317
|
|
12/31/1998
|
|||||||||
Tullahoma, TN
|
—
|
|
|
191
|
|
|
2,216
|
|
|
57
|
|
|
191
|
|
|
2,273
|
|
|
2,464
|
|
|
1,113
|
|
3/31/1999
|
|||||||||
Arlington, TX
|
—
|
|
|
450
|
|
|
4,555
|
|
|
—
|
|
|
450
|
|
|
4,555
|
|
|
5,005
|
|
|
259
|
|
3/16/2017
|
|||||||||
Rockwall, TX
|
—
|
|
|
1,250
|
|
|
10,562
|
|
|
—
|
|
|
1,250
|
|
|
10,562
|
|
|
11,812
|
|
|
544
|
|
3/16/2017
|
|||||||||
Fredericksburg, VA
|
—
|
|
|
1,615
|
|
|
9,271
|
|
|
—
|
|
|
1,615
|
|
|
9,271
|
|
|
10,886
|
|
|
680
|
|
9/20/2016
|
|||||||||
Midlothian, VA
|
—
|
|
|
1,646
|
|
|
8,635
|
|
|
—
|
|
|
1,646
|
|
|
8,635
|
|
|
10,281
|
|
|
642
|
|
10/31/2016
|
|||||||||
Suffolk, VA
|
—
|
|
|
1,022
|
|
|
9,320
|
|
|
—
|
|
|
1,022
|
|
|
9,320
|
|
|
10,342
|
|
|
456
|
|
Under Const.
|
|||||||||
Beaver Dam, WI
|
—
|
|
|
210
|
|
|
20,149
|
|
|
—
|
|
|
210
|
|
|
20,149
|
|
|
20,359
|
|
|
3,487
|
|
12/21/2012
|
|||||||||
|
122,309
|
|
|
57,888
|
|
|
789,810
|
|
|
6,218
|
|
|
57,988
|
|
|
796,028
|
|
|
854,016
|
|
|
105,434
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Independent Living Facilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Rogers, AR
|
—
|
|
|
1,470
|
|
|
25,282
|
|
|
—
|
|
|
1,470
|
|
|
25,282
|
|
|
26,752
|
|
|
3,449
|
|
12/23/2013
|
|||||||||
Fort Smith, AR
|
—
|
|
|
590
|
|
|
22,447
|
|
|
—
|
|
|
590
|
|
|
22,447
|
|
|
23,037
|
|
|
3,061
|
|
12/23/2013
|
|||||||||
Pinole, CA
|
—
|
|
|
1,020
|
|
|
18,066
|
|
|
—
|
|
|
1,020
|
|
|
18,066
|
|
|
19,086
|
|
|
2,461
|
|
12/23/2013
|
|||||||||
West Covina, CA
|
—
|
|
|
940
|
|
|
20,280
|
|
|
—
|
|
|
940
|
|
|
20,280
|
|
|
21,220
|
|
|
2,725
|
|
12/23/2013
|
|||||||||
Hemet, CA
|
—
|
|
|
1,250
|
|
|
12,645
|
|
|
—
|
|
|
1,250
|
|
|
12,645
|
|
|
13,895
|
|
|
1,794
|
|
12/23/2013
|
|||||||||
Fresno, CA
|
—
|
|
|
420
|
|
|
10,899
|
|
|
—
|
|
|
420
|
|
|
10,899
|
|
|
11,319
|
|
|
1,564
|
|
12/23/2013
|
|||||||||
Merced, CA
|
—
|
|
|
350
|
|
|
18,712
|
|
|
—
|
|
|
350
|
|
|
18,712
|
|
|
19,062
|
|
|
2,562
|
|
12/23/2013
|
|||||||||
Roseville, CA
|
—
|
|
|
630
|
|
|
31,343
|
|
|
—
|
|
|
630
|
|
|
31,343
|
|
|
31,973
|
|
|
4,224
|
|
12/23/2013
|
|||||||||
Modesto, CA
|
—
|
|
|
1,170
|
|
|
22,673
|
|
|
—
|
|
|
1,170
|
|
|
22,673
|
|
|
23,843
|
|
|
3,050
|
|
12/23/2013
|
|||||||||
Athens, GA
|
—
|
|
|
910
|
|
|
31,940
|
|
|
—
|
|
|
910
|
|
|
31,940
|
|
|
32,850
|
|
|
4,302
|
|
12/23/2013
|
|||||||||
Columbus, GA
|
—
|
|
|
570
|
|
|
8,639
|
|
|
—
|
|
|
570
|
|
|
8,639
|
|
|
9,209
|
|
|
1,258
|
|
12/23/2013
|
|||||||||
Savannah, GA
|
—
|
|
|
1,200
|
|
|
15,851
|
|
|
—
|
|
|
1,200
|
|
|
15,851
|
|
|
17,051
|
|
|
2,197
|
|
12/23/2013
|
|||||||||
Boise, ID
|
—
|
|
|
400
|
|
|
12,422
|
|
|
—
|
|
|
400
|
|
|
12,422
|
|
|
12,822
|
|
|
1,724
|
|
12/23/2013
|
|||||||||
Fort Wayne, IN
|
—
|
|
|
310
|
|
|
12,864
|
|
|
—
|
|
|
310
|
|
|
12,864
|
|
|
13,174
|
|
|
1,835
|
|
12/23/2013
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2018
|
|||||||||||||||||||||||||||||||||
(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
|
|||||||||||||||||
Kenner, LA
|
—
|
|
|
310
|
|
|
24,259
|
|
|
—
|
|
|
310
|
|
|
24,259
|
|
|
24,569
|
|
|
3,236
|
|
12/23/2013
|
|||||||||
St. Charles, MO
|
—
|
|
|
344
|
|
|
3,181
|
|
|
—
|
|
|
344
|
|
|
3,181
|
|
|
3,525
|
|
|
2,503
|
|
10/17/1991
|
|||||||||
Voorhees, NJ
|
—
|
|
|
670
|
|
|
23,710
|
|
|
—
|
|
|
670
|
|
|
23,710
|
|
|
24,380
|
|
|
3,179
|
|
12/23/2013
|
|||||||||
Gahanna, OH
|
—
|
|
|
920
|
|
|
22,919
|
|
|
—
|
|
|
920
|
|
|
22,919
|
|
|
23,839
|
|
|
3,143
|
|
12/23/2013
|
|||||||||
Broken Arrow, OK
|
—
|
|
|
2,660
|
|
|
18,477
|
|
|
—
|
|
|
2,660
|
|
|
18,477
|
|
|
21,137
|
|
|
2,566
|
|
12/23/2013
|
|||||||||
Tulsa, OK
|
17,960
|
|
|
1,980
|
|
|
32,620
|
|
|
289
|
|
|
1,980
|
|
|
32,909
|
|
|
34,889
|
|
|
993
|
|
12/1/2017
|
|||||||||
Newberg, OR
|
—
|
|
|
1,080
|
|
|
19,187
|
|
|
—
|
|
|
1,080
|
|
|
19,187
|
|
|
20,267
|
|
|
2,648
|
|
12/23/2013
|
|||||||||
Myrtle Beach, SC
|
—
|
|
|
1,310
|
|
|
26,229
|
|
|
—
|
|
|
1,310
|
|
|
26,229
|
|
|
27,539
|
|
|
3,525
|
|
12/23/2013
|
|||||||||
Greenville, SC
|
—
|
|
|
560
|
|
|
16,547
|
|
|
—
|
|
|
560
|
|
|
16,547
|
|
|
17,107
|
|
|
2,301
|
|
12/23/2013
|
|||||||||
Johnson City, TN
|
—
|
|
|
55
|
|
|
4,077
|
|
|
—
|
|
|
55
|
|
|
4,077
|
|
|
4,132
|
|
|
2,955
|
|
10/17/1991
|
|||||||||
Chattanooga, TN
|
—
|
|
|
9
|
|
|
1,567
|
|
|
—
|
|
|
9
|
|
|
1,567
|
|
|
1,576
|
|
|
1,293
|
|
10/17/1991
|
|||||||||
Bellevue, WA
|
—
|
|
|
780
|
|
|
18,692
|
|
|
—
|
|
|
780
|
|
|
18,692
|
|
|
19,472
|
|
|
2,536
|
|
12/23/2013
|
|||||||||
Chehalis, WA
|
—
|
|
|
1,980
|
|
|
7,710
|
|
|
6,537
|
|
|
1,980
|
|
|
14,247
|
|
|
16,227
|
|
|
649
|
|
1/15/2016
|
|||||||||
Vancouver, WA (2 facilities)
|
—
|
|
|
1,740
|
|
|
23,411
|
|
|
—
|
|
|
1,740
|
|
|
23,411
|
|
|
25,151
|
|
|
3,290
|
|
12/23/2013
|
|||||||||
Yakima, WA
|
—
|
|
|
440
|
|
|
14,186
|
|
|
—
|
|
|
440
|
|
|
14,186
|
|
|
14,626
|
|
|
1,956
|
|
12/23/2013
|
|||||||||
|
17,960
|
|
|
26,068
|
|
|
520,835
|
|
|
6,826
|
|
|
26,068
|
|
|
527,661
|
|
|
553,729
|
|
|
72,979
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Senior Living Campuses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Loma Linda, CA
|
—
|
|
|
1,200
|
|
|
10,800
|
|
|
7,326
|
|
|
1,200
|
|
|
18,126
|
|
|
19,326
|
|
|
2,647
|
|
9/28/2012
|
|||||||||
North Branford, CT
|
—
|
|
|
7,724
|
|
|
62,568
|
|
|
1,438
|
|
|
7,724
|
|
|
64,006
|
|
|
71,730
|
|
|
3,882
|
|
6/1/2016
|
|||||||||
Maitland, FL
|
—
|
|
|
2,317
|
|
|
9,161
|
|
|
491
|
|
|
2,317
|
|
|
9,652
|
|
|
11,969
|
|
|
6,192
|
|
8/6/1996
|
|||||||||
West Palm Beach, FL
|
—
|
|
|
2,771
|
|
|
4,286
|
|
|
—
|
|
|
2,771
|
|
|
4,286
|
|
|
7,057
|
|
|
3,778
|
|
8/6/1996
|
|||||||||
Nampa, ID
|
—
|
|
|
243
|
|
|
4,182
|
|
|
—
|
|
|
243
|
|
|
4,182
|
|
|
4,425
|
|
|
2,454
|
|
8/13/1996
|
|||||||||
Indianapolis, IN
|
—
|
|
|
1,810
|
|
|
24,382
|
|
|
—
|
|
|
1,810
|
|
|
24,382
|
|
|
26,192
|
|
|
2,394
|
|
7/1/2015
|
|||||||||
Roscommon, MI
|
—
|
|
|
44
|
|
|
6,005
|
|
|
—
|
|
|
44
|
|
|
6,005
|
|
|
6,049
|
|
|
619
|
|
8/31/2015
|
|||||||||
Mt. Airy, NC
|
—
|
|
|
1,370
|
|
|
7,470
|
|
|
149
|
|
|
1,370
|
|
|
7,619
|
|
|
8,989
|
|
|
892
|
|
12/17/2014
|
|||||||||
McMinnville, OR
|
—
|
|
|
410
|
|
|
26,667
|
|
|
—
|
|
|
410
|
|
|
26,667
|
|
|
27,077
|
|
|
1,716
|
|
8/31/2016
|
|||||||||
Madison, TN
|
—
|
|
|
920
|
|
|
21,829
|
|
|
—
|
|
|
920
|
|
|
21,829
|
|
|
22,749
|
|
|
2,132
|
|
7/1/2015
|
|||||||||
Silverdale, WA
|
—
|
|
|
1,750
|
|
|
23,860
|
|
|
2,167
|
|
|
1,750
|
|
|
26,027
|
|
|
27,777
|
|
|
4,667
|
|
8/16/2012
|
|||||||||
|
—
|
|
|
20,559
|
|
|
201,210
|
|
|
11,571
|
|
|
20,559
|
|
|
212,781
|
|
|
233,340
|
|
|
31,373
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Entrance-Fee Communities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Bridgeport, CT
|
—
|
|
|
4,320
|
|
|
23,494
|
|
|
2,774
|
|
|
4,320
|
|
|
26,268
|
|
|
30,588
|
|
|
2,040
|
|
6/1/2016
|
|||||||||
Southbury, CT
|
—
|
|
|
10,320
|
|
|
17,143
|
|
|
2,713
|
|
|
10,320
|
|
|
19,856
|
|
|
30,176
|
|
|
1,444
|
|
11/8/2016
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||||||||||||||||||||||||
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
December 31, 2018
|
|||||||||||||||||||||||||||||||||
(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
|
|||||||||||||||||
Fernandina Beach, FL
|
—
|
|
|
1,430
|
|
|
63,420
|
|
|
1,001
|
|
|
1,430
|
|
|
64,421
|
|
|
65,851
|
|
|
7,061
|
|
12/17/2014
|
|||||||||
St. Simons Island, GA
|
—
|
|
|
8,770
|
|
|
38,070
|
|
|
651
|
|
|
8,770
|
|
|
38,721
|
|
|
47,491
|
|
|
4,427
|
|
12/17/2014
|
|||||||||
Winston-Salem, NC
|
—
|
|
|
8,700
|
|
|
73,920
|
|
|
71
|
|
|
8,700
|
|
|
73,991
|
|
|
82,691
|
|
|
8,273
|
|
12/17/2014
|
|||||||||
Greenville, SC
|
—
|
|
|
5,850
|
|
|
90,760
|
|
|
—
|
|
|
5,850
|
|
|
90,760
|
|
|
96,610
|
|
|
10,021
|
|
12/17/2014
|
|||||||||
Myrtle Beach, SC
|
—
|
|
|
3,910
|
|
|
82,140
|
|
|
478
|
|
|
3,910
|
|
|
82,618
|
|
|
86,528
|
|
|
9,292
|
|
12/17/2014
|
|||||||||
Pawleys Island, SC
|
—
|
|
|
1,480
|
|
|
38,620
|
|
|
420
|
|
|
1,480
|
|
|
39,040
|
|
|
40,520
|
|
|
4,556
|
|
12/17/2014
|
|||||||||
Spartanburg, SC
|
—
|
|
|
900
|
|
|
49,190
|
|
|
959
|
|
|
900
|
|
|
50,149
|
|
|
51,049
|
|
|
5,607
|
|
12/17/2014
|
|||||||||
|
—
|
|
|
45,680
|
|
|
476,757
|
|
|
9,067
|
|
|
45,680
|
|
|
485,824
|
|
|
531,504
|
|
|
52,721
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Medical Office Buildings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Crestview, FL
|
—
|
|
|
165
|
|
|
3,349
|
|
|
—
|
|
|
165
|
|
|
3,349
|
|
|
3,514
|
|
|
2,443
|
|
6/30/1993
|
|||||||||
Pasadena, TX
|
—
|
|
|
631
|
|
|
6,341
|
|
|
—
|
|
|
631
|
|
|
6,341
|
|
|
6,972
|
|
|
4,766
|
|
1/1/1995
|
|||||||||
|
—
|
|
|
796
|
|
|
9,690
|
|
|
—
|
|
|
796
|
|
|
9,690
|
|
|
10,486
|
|
|
7,209
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Hospitals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
La Mesa, CA
|
—
|
|
|
4,180
|
|
|
8,320
|
|
|
—
|
|
|
4,180
|
|
|
8,320
|
|
|
12,500
|
|
|
2,489
|
|
3/10/2010
|
|||||||||
Jackson, KY
|
—
|
|
|
540
|
|
|
10,163
|
|
|
7,899
|
|
|
540
|
|
|
18,062
|
|
|
18,602
|
|
|
7,873
|
|
6/12/1992
|
|||||||||
Murfreesboro, TN
|
—
|
|
|
7,284
|
|
|
17,585
|
|
|
—
|
|
|
7,284
|
|
|
17,585
|
|
|
24,869
|
|
|
2,750
|
|
10/1/2012
|
|||||||||
|
—
|
|
|
12,004
|
|
|
36,068
|
|
|
7,899
|
|
|
12,004
|
|
|
43,967
|
|
|
55,971
|
|
|
13,112
|
|
|
|||||||||
Total continuing operations properties
|
140,269
|
|
|
200,805
|
|
|
2,573,408
|
|
|
41,581
|
|
|
200,905
|
|
|
2,614,989
|
|
|
2,815,894
|
|
|
451,111
|
|
|
|||||||||
Corporate office
|
—
|
|
|
1,291
|
|
|
677
|
|
|
503
|
|
|
1,291
|
|
|
1,180
|
|
|
2,471
|
|
|
372
|
|
|
|||||||||
|
$
|
140,269
|
|
|
$
|
202,096
|
|
|
$
|
2,574,085
|
|
|
$
|
42,084
|
|
|
$
|
202,196
|
|
|
$
|
2,616,169
|
|
|
$
|
2,818,365
|
|
|
$
|
451,483
|
|
|
NATIONAL HEALTH INVESTORS, INC.
|
||||||||||||||
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
|
||||||||||||||
December 31, 2018
|
||||||||||||||
|
|
|
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
|
|
$
|
2,427
|
|
|
|
||
Lexington, VA
|
8.0%
|
2032
|
$21,000
|
|
$
|
3,089
|
|
$
|
1,758
|
|
|
|
||
Brookneal, VA
|
8.0%
|
2031
|
$21,000
|
|
$
|
2,780
|
|
$
|
1,716
|
|
|
|
||
Laurel Fork, VA
|
8.0%
|
2030
|
$20,000
|
|
$
|
2,672
|
|
$
|
1,620
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
Assisted living facilities:
|
|
|
|
|
|
|
|
|
||||||
Oviedo, FL
|
8.25%
|
2021
|
Interest Only
|
|
$
|
10,000
|
|
$
|
10,000
|
|
|
|
||
Rye, NH
|
8.0%
|
2022
|
Interest Only
|
|
$
|
10,000
|
|
$
|
9,928
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
Construction Loan:
|
|
|
|
|
|
|
|
|
||||||
Phoenix, AZ
|
7.25%
|
2028
|
Interest Only
|
|
$
|
76,653
|
|
$
|
75,465
|
|
|
|
||
Phoenix, AZ
|
8.50%
|
2023
|
Interest Only
|
|
$
|
10,165
|
|
$
|
9,553
|
|
|
|
||
Gurnee, IL
|
9.0%
|
2021
|
Interest Only
|
|
$
|
13,047
|
|
$
|
13,047
|
|
|
|
||
Canton, MI
|
9.0%
|
2023
|
Interest Only
|
|
$
|
2,978
|
|
$
|
2,978
|
|
|
|
||
Shelby Township, MI
|
9.0%
|
2022
|
Interest Only
|
|
$
|
11,931
|
|
$
|
11,931
|
|
|
|
||
Virginia Beach, VA
|
9.0%
|
2023
|
Interest Only
|
|
$
|
4,515
|
|
$
|
4,515
|
|
|
|
||
Issaquah, WA
|
6.75%
|
2025
|
Interest Only
|
|
$
|
57,939
|
|
$
|
57,939
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
$
|
202,877
|
|
|
$
|
—
|
|
NATIONAL HEALTH INVESTORS, INC.
|
|||||||||||
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
|
|||||||||||
FOR THE YEARS ENDED DECEMBER 31, 2018, 2017, AND 2016
|
|||||||||||
(in thousands)
|
|||||||||||
|
December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Reconciliation of mortgage loans on real estate
|
|
|
|
|
|
||||||
Balance at beginning of period
|
$
|
98,110
|
|
|
$
|
99,179
|
|
|
$
|
101,124
|
|
Additions:
|
|
|
|
|
|
||||||
New mortgage loans
|
108,266
|
|
|
33,823
|
|
|
66,446
|
|
|||
Amortization of loan discount and commitment fees
|
608
|
|
|
1,005
|
|
|
669
|
|
|||
Total Additions
|
108,874
|
|
|
34,828
|
|
|
67,115
|
|
|||
|
|
|
|
|
|
||||||
Deductions:
|
|
|
|
|
|
||||||
Loan commitment fees received
|
1,800
|
|
|
—
|
|
|
—
|
|
|||
Collection of principal, less recoveries of previous write-downs
|
2,307
|
|
|
35,897
|
|
|
69,060
|
|
|||
Total Deductions
|
4,107
|
|
|
35,897
|
|
|
69,060
|
|
|||
|
|
|
|
|
|
||||||
Balance at end of period
|
$
|
202,877
|
|
|
$
|
98,110
|
|
|
$
|
99,179
|
|