UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-K
(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 _____________

Commission File Number 001-10822
National Health Investors, Inc.
(Exact name of registrant as specified in its charter)
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)

Securities registered pursuant to Section 12(b) of the Act:
Title of each Class
 
Name of each exchange on which registered
Common stock, $.01 par value
 
New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act: None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes [ x ] No [ ]

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes [ ] No [ x ]

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [ x ] No [ ]

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files) Yes [ x ] No [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§292.405 of this chapter) is not contained herein, and will not be contained, to the best of the registrant’s knowledge, in the definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K [ x ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer          [ x ]
 
Accelerated filer                      [ ]
Non-accelerated filer            [ ]
 
Smaller reporting company     [ ]
Emerging growth company  [ ]
 
 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [ x ]

The aggregate market value of shares of common stock held by non-affiliates on June 30, 2018 (based on the closing price of these shares on the New York Stock Exchange) was approximately $2,986,872,000 . There were 42,735,034 shares of the registrant’s common stock outstanding as of February 15, 2019 .

DOCUMENTS INCORPORATED BY REFERENCE
Portions of the Registrant’s definitive proxy statement for its 2019 annual meeting of stockholders are incorporated by reference into Part III, Items 10, 11, 12, 13, and 14 of this Form 10-K.



Table of Contents

 
Page
 
 
 
 
 
 
 
 
 
 


2

Table of Contents

PART I.

Forward Looking Statements

References throughout this document to NHI or the Company include National Health Investors, Inc., and its consolidated subsidiaries. In accordance with the Securities and Exchange Commission’s “Plain English” guidelines, this Annual Report on Form 10-K has been written in the first person. In this document, the words “we”, “our”, “ours” and “us” refer only to National Health Investors, Inc. and its consolidated subsidiaries and not any other person. Unless the context indicates otherwise, references herein to “the Company” include all of our consolidated subsidiaries.

This Annual Report on Form 10-K and other materials we have filed or may file with the Securities and Exchange Commission (the “SEC”), as well as information included in oral statements made, or to be made, by our senior management contain certain “forward-looking” statements as that term is defined by the Private Securities Litigation Reform Act of 1995. All statements regarding our expected future financial position, results of operations, cash flows, funds from operations, continued performance improvements, ability to service and refinance our debt obligations, ability to finance growth opportunities, and similar statements including, without limitation, those containing words such as “may”, “will”, “believes”, “anticipates”, “expects”, “intends”, “estimates”, “plans”, and other similar expressions are forward-looking statements.

Forward-looking statements involve known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from those projected or contemplated in the forward-looking statements as a result of factors including, but not limited to, the following:

*
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;

3

Table of Contents

*
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.

See the notes to the annual audited consolidated financial statements, and “Business” and “Risk Factors” under Item 1 and Item 1A therein for a further discussion of these and of various governmental regulations and other operating factors relating to the healthcare industry and the risk factors inherent in them. You should carefully consider these risks before making any investment decisions in the Company. These risks and uncertainties are not the only ones we face. There may be additional risks that we do not presently know of or that we currently deem immaterial. If any of the risks actually occur, our business, financial condition, results of operations, or cash flows could be materially adversely affected. In that case, the trading price of our shares of stock could decline and you may lose part or all of your investment. Given these risks and uncertainties, we can give no assurance that these forward-looking statements will, in fact, occur and, therefore, caution investors not to place undue reliance on them.

ITEM 1. BUSINESS

General

National Health Investors, Inc., established in 1991 as a Maryland corporation, is a self-managed real estate investment trust (“REIT”) specializing in sale-leaseback, joint-venture, mortgage and mezzanine financing of need-driven and discretionary senior housing and medical investments. Our portfolio consists of lease, mortgage and other note investments in independent living facilities, assisted living facilities, entrance-fee communities, senior living campuses, skilled nursing facilities, specialty hospitals and medical office buildings. Other investments have included marketable securities and, until 2016, a joint venture structured to comply with the provisions of the REIT Investment Diversification Empowerment Act of 2007 (“RIDEA”) through which we invested in facility operations managed by an independent third-party. We have funded our real estate investments primarily through: (1) operating cash flow, (2) debt offerings, including bank lines of credit and term debt, both unsecured and secured, and (3) the sale of equity securities.

At December 31, 2018 , we had investments in real estate, mortgage and other notes receivable involving 232 facilities located in 33 states. These investments involve 151 senior housing properties, 76 skilled nursing facilities, 3 hospitals, 2 medical office buildings and other notes receivable. These investments (excluding our corporate office of $2,471,000 ) consisted of properties with an original cost of $2,815,894,000 , rented under triple-net leases to 30 lessees, and $246,111,000 aggregate carrying value of mortgage and other notes receivable due from 10 borrowers.

Our investments in real estate and mortgage loans are secured by real estate located within the United States. We are managed as one reporting unit, rather than multiple reporting units, for internal reporting purposes and for internal decision making. Therefore, we have concluded that we operate as a single segment. Information about revenues from our tenants and borrowers, our net income, cash flows and balance sheet can be found in Item 8 of this Form 10-K.






4

Table of Contents

Classification of Properties in our Portfolio

Senior Housing

As of December 31, 2018 , our portfolio included 143 senior housing properties (“SHO”) leased to operators and mortgage loans secured by 8 SHOs. The SHOs in our portfolio are either need-driven or discretionary for end users and consist of independent living facilities, assisted living facilities, senior living campuses, and entrance-fee communities which are more fully described below.

Need-Driven Senior Housing

Assisted Living Facilities. As of December 31, 2018 , our portfolio included 93 assisted living facilities (“ALF”) leased to operators and mortgage loans secured by 6 ALFs. ALFs are free-standing facilities that provide basic room and board functions for elderly residents. As residents typically receive assistance with activities of daily living such as bathing, grooming, administering medication and memory care services, we consider these facilities to be need-driven senior housing. On-site staff personnel are available to assist in minor medical needs on an as-needed basis. Operators of ALFs are typically paid from private sources without assistance from government. ALFs may be licensed and regulated in some states, but generally do not require the issuance of a Certificate of Need (“CON”) as required for skilled nursing facilities.

Senior Living Campuses. As of December 31, 2018 , our portfolio included 10 senior living campuses (“SLC”) leased to operators. SLCs contain one or more buildings that include skilled nursing beds combined with an independent or assisted living facility that provides basic room and board functions for elderly residents. They may also provide assistance to residents with activities of daily living such as bathing, grooming and administering medication. On-site staff personnel are available to assist in minor medical needs on an as-needed basis. As the decision to transition to a senior living campus is typically more than a lifestyle choice and is usually driven by the need to receive some moderate level of care, we consider this facility type to be need-driven. Operators of SLCs are typically paid from private sources and from government programs such as Medicare and Medicaid for skilled nursing residents.

Discretionary Senior Housing

Independent Living Facilities. As of December 31, 2018 , our portfolio included 30 independent living facilities (“ILF”) leased to operators. ILFs offer specially designed residential units for active senior adults and provide various ancillary services for their residents including restaurants, activity rooms and social areas. Services provided by ILF operators are generally paid from private sources without assistance from government payors. ILFs may be licensed and regulated in some states, but generally do not require the issuance of a CON as required for skilled nursing facilities. As ILFs typically do not provide assistance with activities of daily living, we consider the decision to transition to an ILF facility to be discretionary.

Entrance-Fee Communities. As of December 31, 2018 , our portfolio included 10 entrance-fee communities (“EFC”) leased to operators and two mortgage loans secured by EFCs. Entrance-fee communities, frequently referred to as continuing care retirement communities, or CCRCs, typically include a combination of detached cottages, an independent living facility, an assisted living facility and a skilled nursing facility on one campus. These communities appeal to residents because there is no need to relocate when health and medical needs change. EFCs are classified as either Type A, B, or C depending upon the amount of healthcare benefits included in the entrance fee. “Type A” EFCs, or “Lifecare” communities, include substantially all future healthcare costs. Communities providing a modified healthcare contract offering access to skilled nursing care but only paying for a maximum number of days are referred to as “Type B” EFCs. Finally, “Type C” EFCs, the type in our lease portfolio, are fee-for-service communities which do not provide any healthcare benefits and correspondingly have the lowest entrance fees. However, monthly fees may be higher to reflect the current healthcare components delivered to each resident. EFC licensure is state-specific, but generally the skilled nursing beds included in our EFC portfolio are subject to state licensure and regulation. As the decision to transition to an EFC is typically made as a lifestyle choice and not as the result of a pressing medical concern, we consider the decision to transition to an EFC to be discretionary. Accordingly, the predominant source of revenue for operators of EFCs is from private payor sources.

Medical

As of December 31, 2018 , our portfolio included 77 medical facilities leased to operators and mortgage loans secured by 4 medical facilities. The medical facilities within our portfolio consist of skilled nursing facilities, hospitals and medical office buildings, which are more fully described below.


5

Table of Contents

Skilled Nursing Facilities. As of December 31, 2018 , our portfolio included 72 skilled nursing facilities (“SNF”) leased to operators and mortgage loans secured by 4 SNFs. SNFs provide some combination of skilled and intermediate nursing and rehabilitative care, including speech, physical and occupational therapy. As the decision to utilize the services of a SNF is typically made as the result of a pressing medical concern, we consider this to be a need-driven medical facility. The operators of the SNFs receive payment from a combination of private pay sources and government payors such as Medicaid and Medicare. SNFs are required to obtain state licenses and are highly regulated at the federal, state and local level. Most SNFs must obtain a CON from the state before opening or expanding such facilities. Some SNFs also include assisted living beds.

Hospitals. As of December 31, 2018 , our portfolio included 3 hospitals (“HOSP”) leased to operators. Hospitals provide a wide range of inpatient and outpatient services, including acute psychiatric and rehabilitation services, and are subject to extensive federal, state and local legislation and regulation. Hospitals undergo periodic inspections regarding standards of medical care, equipment and hygiene as a condition of licensure. Services provided by hospitals are generally paid for by a combination of private pay sources and government payors. As the decision to utilize the services of a hospital is typically made as the result of a pressing medical concern, we consider this to be a need-driven medical facility.

Medical Office Buildings. As of December 31, 2018 , our portfolio included 2 medical office buildings (“MOB”) leased to operators. MOBs are specifically configured office buildings whose tenants are primarily physicians and other medical practitioners. As the decision to utilize the services of an MOB is typically made as a the result of a pressing medical concern, we consider this to be a need-driven medical facility. MOBs differ from conventional office buildings due to the special requirements of the tenants. Each of our MOBs is leased to one lessee and is either physically attached to or located on an acute care hospital campus. The lessee sub-leases individual office space to the physicians or other medical practitioners. The lessee is responsible to us for the lease obligations of the entire building, regardless of their ability to sub-lease the individual office space.

Nature of Investments

Our investments are typically structured as acquisitions of properties through purchase-leaseback transactions, acquisitions of properties from other real estate investors, loans or operations through structures allowed by RIDEA. We have provided construction loans for facilities for which we were already committed to provide long-term financing or for which the operator agreed to enter into a purchase option and lease with us upon completion of construction or after the facility is stabilized. The annual lease rates on our leases and the annual interest rates on our mortgage, construction and mezzanine loans ranged between 6.75% and 10% during 2018 . We believe our lease and loan terms are competitive within our peer group. Typical characteristics of these transactions are as follows:

Leases. Our leases generally have an initial leasehold term of 10 to 15 years with one or more 5-year tenant renewal options. The leases are “triple net leases” under which the tenant is responsible for the payment of all taxes, utilities, insurance premiums, repairs and other charges relating to the operation of the properties, including required levels of capital expenditures each year. The tenant is obligated at its expense to keep all improvements, fixtures and other components of the properties covered by “all risk” insurance in an amount equal to at least the full replacement cost thereof, and to maintain specified minimal personal injury and property damage insurance, protecting us as well as the tenant. The leases also require the tenant to indemnify and hold us harmless from all claims resulting from the use, occupancy and related activities of each property by the tenant, and to indemnify us against all costs related to any release, discovery, clean-up and removal of hazardous substances or materials, or other environmental responsibility with respect to each facility.

Most of our existing leases contain annual escalators in rent payments. For financial statement purposes, rental income is recognized on a straight-line basis over the term of the lease where the lease contains fixed escalators. Certain of our operators hold purchase options allowing them to acquire properties they currently lease from NHI. When present, tenant purchase options generally give the lessee an option to purchase the underlying property for consideration determined by i) a sliding base dependent upon the extent of appreciation in the property plus a specified proportion of any appreciation; ii) our acquisition costs plus a specified proportion of any appreciation; iii) an agreed capitalization rate applied to the current rental; or iv) our acquisition costs plus a profit floor plus a specified proportion of any appreciation. Where stipulated above, appreciation may be established by independent appraisal.

Some of the obligations under the leases are guaranteed by the parent corporation of the lessee, if any, or affiliates or individual principals of the lessee. In some leases, the third-party operator will also guarantee some portion of the lease obligations. Some obligations are backed further by other collateral such as security deposits, equipment, furnishings and other personal property.

We monitor our triple-net lessee tenant credit quality and identify any material changes by performing the following activities:

6

Table of Contents


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

RIDEA Transactions. Our arrangement with an affiliate of Bickford Senior Living (“Bickford”) was structured to be compliant with the provisions of RIDEA which permitted NHI to receive rent payments through a triple-net lease between a property company and an operating company and gave NHI the opportunity to capture additional value on the improving performance of the operating company through distributions to a Taxable REIT Subsidiary (“TRS”). Accordingly, the TRS held our 85% equity interest in an unconsolidated operating company, which we did not control, and provided an organizational structure that allowed the TRS to engage in a broad range of activities and share in revenues that would otherwise be non-qualifying income under the REIT gross income tests. The TRS is subject to state and federal income taxes. Our RIDEA arrangement ended on September 30, 2016, upon mutual agreement for NHI and Bickford to convert the buildings in the RIDEA to a traditional triple-net lease structure.

Mortgage loans. We have first mortgage loans with maturities of at least 5 years from inception, with varying amortization schedules from interest-only to fully-amortizing. Most of the loans are at a fixed interest rate; however, some interest rates increase based on a fixed schedule. In most cases, the owner of the facility is committed to make minimum annual capital expenditures for the purpose of maintaining or upgrading their respective facility. Additionally, most of our loans are collateralized by first mortgage liens and corporate or personal guarantees. Currently, our first mortgage loans carry interest rates which range from 6.75% to 9%.

We have made mortgage loans to borrowers secured by a second deed-of-trust where there is a process in place for the borrower to obtain long-term financing, primarily with a U.S. government agency, and where the historical financial performance of the underlying facility meets our loan underwriting criteria.

Mezzanine loans. Frequently in situations calling for temporary financing or when our borrowers’ in-place lending arrangements prohibit the extension of first mortgage security, we typically accept a second mortgage position or extend credit based on corporate and/or personal guarantees. These mezzanine loans often combine with an NHI purchase option covering the subject property. Our mezzanine loans currently carry an interest rate of 10%.

Construction loans. From time to time, we also provide construction loans that convert to mortgage loans upon the completion of the construction of the subject facility. We may also obtain a purchase option to acquire the facility at a future date and lease the facility back to the operator. During the term of the construction loan, funds are usually advanced pursuant to draw requests made by the borrower in accordance with the terms and conditions of the loan. Interest is typically assessed on these loans at rates equivalent to the eventual mortgage rate upon conversion. In addition to the security of the lien against the property, we will generally require additional security and collateral in the form of either payment and performance completion bonds or completion guarantees by the borrower’s parent, affiliates of the borrower or one or more of the individuals who control the borrower. We currently have construction loans bearing interest ranging from 6.75% to 9%.

Other notes receivable. We have provided a revolving credit facility to a borrower whose business is to provide bridge loans to owner-operators who are qualifying for long-term HUD financing secured by real estate. Our interest rate on the credit facility is 10%. We have provided loans to borrowers involved in the skilled nursing and senior housing industries who have pledged personal and business guarantees as security for the loans. The interest rates on these loans typically range from 8.25% to 10%.

Investment in marketable securities. From time to time we have invested a portion of our funds in various marketable securities with quoted market prices, including the common shares of other publicly-held REITs. We classify these highly-liquid securities as available-for-sale and carry the investments at their then quoted fair market value at the balance sheet date. We may choose to liquidate these investments to invest the proceeds into real estate assets. We currently have no investments in marketable securities.

Competition and Market Conditions


7

Table of Contents

We compete primarily with other REITs, private equity funds, banks and insurance companies in the acquisition, leasing and financing of health care real estate.

Operators of our facilities compete on a local and regional basis with operators of facilities that provide comparable services. Operators compete for residents and/or patients and staff based on quality of care, reputation, physical appearance of facilities, services offered, family preference, physicians, staff and price. Competition is with other operators as well as companies managing multiple facilities, some of which are substantially larger and have greater resources than the operators of our facilities. Some of these facilities are operated for profit, while others are owned by governmental agencies or tax exempt not-for-profit entities.

The SNFs which either secure our mortgage loans or we lease to third-party operators receive the majority of their revenues from Medicare, Medicaid and other government payors. From time to time, these facilities have experienced revenue reductions brought about by the enactment of legislation to reduce government costs. In particular, the establishment of a Medicare Prospective Payment System (“PPS”) for SNF services, to replace the cost-based reimbursement system, significantly reduced Medicare reimbursement to SNF providers. While Congress subsequently took steps to mitigate the impact of PPS on SNFs, other federal legislative policies have been adopted and continue to be proposed that would reduce the growth rate of Medicare and/or Medicaid payments to SNFs. Effective October 1, 2019, a Patient Driven Payment Model (PDPM) was adopted as a case-mix system for classifying patient information payment groups under PPS. State Medicaid funding is not expected to keep pace with inflation according to industry studies. Any changes in government reimbursement methodology that reduce reimbursement to levels that are insufficient to cover the operating costs of our lessees and borrowers could indirectly and adversely impact us.

Our senior housing properties generally rely on private-pay residents who may be negatively impacted in an economic downturn. For example, a resident may intend to sell his or her house in order to afford the cost of residing in an ILF or ALF. In addition, the success of these properties is often impacted by the existence of comparable, competing facilities in a local market.

Operator Diversification

For the year ended December 31, 2018 , approximately 25% of our portfolio revenue was from publicly-owned operators, 56% was from regional operators, 17% from privately owned national chains which are privately owned and 2% was from smaller operators. We consider the creditworthiness of the operator to be an important factor in underwriting the lease or loan investment, and we generally have the right to approve any changes in operators.

For the year ended December 31, 2018 , tenants which provided more than 3% of our total revenues were (in alphabetical order): Bickford Senior Living; Chancellor Health Care; The Ensign Group; Health Services Management; Holiday Retirement; National HealthCare Corporation; and Senior Living Communities. We will make reference to the parent company whenever we describe our business with these tenants, their subsidiaries and/or affiliates.

Major Customers

We have four operators, Holiday Retirement (“Holiday”), Senior Living Communities, LLC (“Senior Living”), National HealthCare Corporation (“NHC”) and Bickford, from whom we individually derive at least 10% of our total revenues, and 62% collectively.

Holiday

As of December 31, 2018 , we leased 25 independent living facilities to an affiliate of Holiday. The 17 -year master lease began in December 2013 and provided for a minimum escalator of 3.5% after 2017. Of our total revenues, $43,311,000 ( 15% ), $43,817,000 ( 16% ) and $43,817,000 ( 18% ) were derived from Holiday for the years ended December 31, 2018 , 2017 and 2016 , respectively, including $5,616,000 , $7,397,000 and $8,965,000 in straight-line rent, respectively. Our tenant operates the facilities pursuant to a management agreement with a Holiday-affiliated manager.

On November 5, 2018, we executed an Amendment to Master Lease and Termination of Guaranty with Holiday that significantly altered the master lease and extended its maturity to December 31, 2035. Apart from certain credit enhancements provided by our tenant, we agreed to decrease the annual rent under the existing master lease from approximately $39,000,000 scheduled in 2019 to $31,500,000 for the 25 facilities under the lease effective January 1, 2019. Annual lease escalators will go into effect on November 1, 2020 with a floor of 2% and a ceiling of 3%, such lease being secured by one-half of the original cash deposit of $21,275,000 , with the other half of the deposit, or $10,637,000, being released to NHI. Further modifications of the existing master lease with NHI called for cash or a combination of cash and real estate equaling $55,125,000, at NHI’s option in 2019, for total consideration of $65,762,000. Accordingly, on January 31, 2019, we acquired a facility from Holiday in Vero Beach, Florida at a cost of

8

Table of Contents

$38,000,000 with a first year lease amount of $2,550,000 plus annual escalators as described above. Holiday settled the remaining payable to NHI with cash of $17,125,000 at closing.

Senior Living Communities

As of December 31, 2018 , we leased nine retirement communities to Senior Living Communities (“Senior Living”) totaling 1,970 units under a 15 -year master lease which began in December 2014, contains two 5 -year renewal options and provides for an annual escalator of 4% in 2018 and 3% thereafter.

Of our total revenues, $45,868,000 ( 16% ), $45,735,000 ( 16% ) and $40,332,000 ( 16% ) were derived from the Senior Living lease for the years ending December 31, 2018 , 2017 and 2016 , respectively, including $5,436,000 , $6,984,000 and $7,369,000 , respectively, in straight-line rent.

In December 2014, we provided a $15,000,000 revolving line of credit to Senior Living, the maturity of which mirrors the term of the master lease, but subject to reduction to $5,000,000 in 2019 and going forward. Borrowings are used primarily to finance construction projects within the Senior Living portfolio, including building additional units. Amounts outstanding under the facility, $1,900,000 at December 31, 2018 , bear interest at an annual rate equal to the 10-year U.S. Treasury rate, 2.69% at December 31, 2018 , plus 6% .

In March 2016, we extended two mezzanine loans of up to $12,000,000 and $2,000,000 , respectively, to affiliates of Senior Living, to partially fund construction of a 186 -unit senior living campus on Daniel Island in South Carolina. The loans bear interest payable monthly at a 10% annual rate and mature in March 2021. The loans were fully drawn as of December 31, 2018 , and provide NHI with a purchase option on the campus upon its meeting certain operational metrics. The option is to remain open during the term of the loans, plus any extensions.

NHC

We lease 42 facilities to NHC comprised of 3 independent living facilities and 39 skilled nursing facilities (4 of which are subleased to other parties for whom the lease payments are guaranteed to us by NHC). These facilities are leased to NHC under the terms of an amended Master Lease Agreement dated October 17, 1991 (the “1991 lease”) which includes our 35 remaining legacy properties and a Master Lease Agreement dated August 30, 2013 (the “2013 lease”) which includes 7 skilled nursing facilities acquired from a third party. Under the terms of the 1991 lease, base annual rental of $30,750,000 escalates by 4% of the increase, if any, in each facility’s revenue over a 2007 base year. Similarly, the 2013 lease provides for base annual rental of $3,450,000 plus percentage rent equal to 4% of the increase, if any, in each facility’s annual patient housing revenue over a 2014 base year. The NHC escalator is contingent upon future facility revenue increases and therefore does not give rise to straight-line revenues.

Of our total revenues, $37,843,000 ( 13% ), $37,467,000 ( 13% ) and $37,626,000 ( 15% ) in 2018 , 2017 and 2016 , respectively, were derived from NHC.

NHC owned 1,630,462 shares of our common stock at December 31, 2018 . The chairman of our board of directors is also a director on NHC’s board.

Bickford

As of December 31, 2018 our Bickford lease portfolio is structured as follows (in thousands) :
 
 
 
 
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

 
 
 
 
 
 
 

On April 30, 2018, we acquired an assisted living/memory-care portfolio in Ohio and Pennsylvania totaling 320 units and comprising five facilities, one of which is subject to a ground lease with remaining term, including extensions, of 50 years. The purchase price was $69,750,000, inclusive of $500,000 in closing costs and $1,750,000 in specified capital improvements, which

9

Table of Contents

will be added to the lease base upon funding. We included this portfolio in a separate master lease with Bickford which provides for a lease rate of 6.85%, with annual fixed escalators over a term of 15 years plus renewal options, subject to a fair market value rent reset feature available to NHI between years three and five.

Of our total revenues, $50,093,000 ( 17% ), $41,606,000 ( 15% ) and $30,732,000 ( 12% ) were recognized as rental income from Bickford for the years ended December 31, 2018 , 2017 and 2016 , including $5,028,000 , $5,102,000 , and $858,000 in straight-line rent income, respectively.

At December 31, 2018 , our ALF construction loans to Bickford are summarized as follows:
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
)
 
 

The promissory notes are secured by first mortgage liens on substantially all real and personal property as well as a pledge of any and all leases or agreements which may grant a right of use to the subject property. Usual and customary covenants extend to the agreements, including the borrower’s obligation for payment of insurance and taxes. NHI has a purchase option on the properties at stabilization, whereby annual rent will be set with a floor of 9.55% , based on NHI’s total investment, plus fixed annual escalators.

Commitments and Contingencies

The following tables summarize information as of December 31, 2018 related to our outstanding commitments and contingencies which are more fully described in the notes to the consolidated financial statements, included herein.
 
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






10

Table of Contents

Sources of Revenues

General. Our revenues are derived primarily from rental income, mortgage and other note interest income and income from our other investments, substantially all of which were in marketable securities, including the common stock of other healthcare REITs. During 2018 , rental income was $280,813,000 ( 95.3% ), interest income from mortgages and other notes was $13,220,000 ( 4.6% ) and other income was $579,000 ( 0.1% ) of total revenue of $294,612,000 , an increase of 5.7% over 2017. Our revenues depend on the operating success of our tenants and borrowers whose source and amount of revenues are determined by (i) the licensed beds or other capacity of the facility, (ii) their occupancy rate, (iii) the extent to which the services provided at each facility are utilized by the residents and patients, (iv) the mix of private pay, Medicare and Medicaid patients, and (v) the rates paid by private payors and by the Medicare and Medicaid programs.

Government Regulation

Medicare and Medicaid. A significant portion of the revenue of our SNF lessees and borrowers is derived from government funded reimbursement programs, such as Medicare and Medicaid. Reimbursement under these programs is subject to periodic payment review and other audits by federal and state authorities. Medicare is uniform nationwide and reimburses skilled nursing facilities under PPS which is based on a predetermined, fixed amount. PPS is an acuity based classification system that uses nursing and therapy indexes adjusted by geographical wage indexes to calculate per diem rates for each Medicare patient. Payment rates are updated annually and are generally adjusted each October when the federal fiscal year begins. The current acuity classification system is named Resource Utilization Groups IV (“RUGs IV”) and was effective October 1, 2010. Federal legislative policies have been adopted and continue to be proposed that would provide small increases in annual Medicare payments to skilled nursing facilities. For example, the Centers for Medicare and Medicaid Services (“CMS”) announced the Skilled Nursing Facilities – PPS final rule for fiscal year 2019 which increased Medicare payments to SNF operators by only 2.4% beginning October 1, 2018.

Most notably, the new Patient Driven Payment Model (“PDPM”), which will replace the existing RUGs IV model beginning in FY 2020 (effective October 1, 2019), focuses on a resident’s clinical condition and care needs, rather than the volume of care provided.  PDPM is characterized as a value-based, unified post-acute care payment system that prioritizes the unique care needs of patients and reduces the administrative burden associated with the system. PDPM is a case-mix classifications system for classifying SNF patients in a Medicare Part A covered stay into payment groups under the SNF PPS.

Medicaid is a joint federal and state program designed to provide medical assistance to “eligible needy persons.” Medicaid programs are operated by state agencies that adopt their own medical reimbursement methodology and standards. Payment rates and covered services vary from state to state. In many instances, revenues from Medicaid programs are insufficient to cover the actual costs incurred in providing care to those patients. With regard to Medicaid payment increases to skilled nursing operators, changes in federal funding coupled with state budget problems have produced uncertainty. States will more than likely be unable to keep pace with SNF inflation. States are under pressure to pursue other alternatives to long term care such as community and home-based services. Furthermore, several of the states in which we have investments have actively sought to reduce or slow the increase of Medicaid spending for SNF care.

Medicare and Medicaid programs are highly regulated and subject to frequent and substantial changes resulting from legislation, adoption of rules and regulations and administrative and judicial interpretations of existing law. Moreover, as health care facilities have experienced increasing pressure from private payors attempting to control health care costs, reimbursement from private payors has in many cases effectively been reduced to levels approaching those of government payors. Healthcare reimbursement will likely continue to be of significant importance to federal and state programs. We cannot make any assessment as to the ultimate timing or the effect that any future legislative reforms may have on our lessees’ and borrowers’ costs of doing business and on the amount of reimbursement by government and other third-party payors. There can be no assurance that future payment rates for either government or private payors will be sufficient to cover cost increases in providing services to patients. Any changes in government or private payor reimbursement policies which reduce payments to levels that are insufficient to cover the cost of providing patient care could adversely affect the operating revenues of tenants and borrowers in our properties that rely on such payments, and thereby adversely affect their ability to make their lease or debt payments to us.

Licensure and Certification. The health care industry is highly regulated by federal, state and local law and is directly affected by state and local licensing requirements, facility inspections, state and federal reimbursement policies, regulations concerning capital and other expenditures, certification requirements and other such laws, regulations and rules. Sanctions for failure to comply with these regulations and laws include (but are not limited to) loss of licensure, fines and loss of certification to participate in the Medicare and Medicaid programs, as well as potential criminal penalties. The failure of any tenant or borrower to comply with such laws, requirements and regulations could affect their ability to operate the facility or facilities and could adversely affect such tenant’s or borrower’s ability to make lease or debt payments to us.


11

Table of Contents

In the past several years, due to rising health care costs, there has been an increased emphasis on detecting and eliminating fraud and abuse in the Medicare and Medicaid programs. Payment of any consideration in exchange for referral of Medicare and Medicaid patients is generally prohibited by federal statute, which subjects violators to severe penalties, including exclusion from the Medicare and Medicaid programs, fines and even prison sentences. In recent years, both federal and state governments have significantly increased investigation and enforcement activity to detect and punish wrongdoers. In addition, legislation has been adopted at both state and federal levels which severely restrict the ability of physicians to refer patients to entities in which they have a financial interest.

It is anticipated that the trend toward increased investigation and enforcement activity in the area of fraud and abuse, as well as self-referral, will continue in future years. Certain of our investments are with lessees or borrowers which are partially or wholly owned by physicians. In the event that any lessee or borrower were to be found in violation of laws regarding fraud and abuse or self-referral, that lessee’s or borrower’s ability to operate the facility could be jeopardized, which could adversely affect the lessee’s or borrower’s ability to make lease or debt payments to us and could thereby adversely affect us.

Certificates of Need . The SNFs and hospitals in which we invest are also generally subject to state statutes which may require regulatory approval in the form of a CON prior to the construction or expansion of facilities to accommodate new beds (or addition of new beds to existing facilities), the addition of services or certain capital expenditures. CON requirements are not uniform throughout the United States and are subject to change. We cannot predict the impact of regulatory changes with respect to CONs on the operations of our lessees and borrowers; however, in our primary market areas, a significant reduction in new construction of long-term care beds has occurred.

Investment Policies

Our investment objectives are (i) to provide consistent and growing current income for distribution to our stockholders through investments primarily in health care related facilities or in the operations thereof through independent third-party management, (ii) to provide the opportunity to realize capital growth resulting from appreciation, if any, in the residual value of our portfolio properties, and (iii) to preserve and protect stockholders’ capital through a balance of diversity, flexibility and liquidity. There can be no assurance that these objectives will be realized. Our investment policies include making investments in real estate, mortgage and other notes receivable, marketable securities (including the common stock of other REITs) and joint ventures structured to comply with the provisions of RIDEA.

During 2018, we made commitments to fund new investments in real estate and loans totaling approximately $364,344,000 . In making new investments, we consider such factors as (i) the geographic area and type of property, (ii) the location, construction quality, condition and design of the property, (iii) the current and anticipated cash flow and its adequacy to meet operational needs, and lease or mortgage obligations to provide a competitive income return to our investors, (iv) the growth, tax and regulatory environments of the communities in which the properties are located, (v) occupancy and demand for similar facilities in the same or nearby communities, (vi) the quality, experience and creditworthiness of the management operating the facilities located on the property and (vii) the mix of private and government-sponsored residents. There can be no assurances that investments meeting our standards regarding these attributes will be found or closed.

We will not, without the approval of a majority of the Board of Directors and review of a committee comprised of independent directors, enter into any joint venture relationships with or acquire from or sell to any director, officer or employee of NHI, or any affiliate thereof, as the case may be, any of our assets or other property.

The Board of Directors, without the approval of the stockholders, may alter our investment policies if it determines that such a change is in our best interests and our stockholders’ best interests. The methods of implementing our investment policies may vary as new investment and financing techniques are developed or for other reasons. Management may recommend changes in investment criteria from time to time.

Future investments in healthcare related facilities may utilize borrowed funds or issuance of equity when it is advisable in the opinion of the Board of Directors. We may negotiate lines of credit or arrange for other short or long-term borrowings from lenders. We may arrange for long-term borrowings from institutional investors or through public offerings. We have previously invested, and may in the future invest, in properties subject to existing loans or secured by mortgages, deeds of trust or similar liens with favorable terms or in mortgage investment pools.






12

Table of Contents

Executive Officers of the Company

The table below sets forth the name, position and age of each of our executive officers. Each executive officer is appointed by the Board of Directors, serves at its pleasure and holds office for a term of one year. There is no “family relationship” among any of the named executive officers or with any director. All information is given as of February 15, 2019 :
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

Eric Mendelsohn joined NHI in January 2015. He has over 15 years of healthcare real estate and financing experience. Previously, Mr. Mendelsohn was with Emeritus Senior Living for 9 years, most recently as a Senior Vice President of Corporate Development where he was responsible for the financing and acquisition of assisted living properties, home health care companies, administration of joint venture relationships and executing corporate finance strategies. Prior to Emeritus, he was with the University of Washington as a Transaction Officer where he worked on the development, acquisition and financing of research, clinical and medical properties and has been a practicing transaction attorney, representing lenders and landlords. Mr. Mendelsohn holds a Bachelor of Science from American University in International Relations, a Law Degree from Pepperdine University, and a Masters (LLM) in Banking and Finance from Boston University. Mr. Mendelsohn is a member of the Florida and Washington State Bar Associations.

Roger R. Hopkins joined the former management advisor of NHI in July 2006 and was named Chief Accounting Officer for NHI in December 2006. With over 35 years of combined financial experience in public accounting and the real estate industry, he positioned companies to access public and private capital markets for equity and debt. Mr. Hopkins is responsible for the development of financial and tax strategies, reporting metrics, supplemental data reports and NHI’s internal control system. He has accounted for significant acquisitions and financings by NHI, including the successful executions of convertible debt and follow-on equity offerings, private debt placements and bank financing arrangements. Mr. Hopkins was an Audit Partner in the Nashville office of Rodefer Moss & Co, a regional accounting firm with eight offices in Tennessee, Indiana and Kentucky, where he brought extensive experience in SEC filing requirements and compliance issues. He was previously a Senior Manager in the Nashville office of Deloitte. Mr. Hopkins received his Bachelor of Science in Accounting from Tennessee Technological University in 1982 and is a CPA licensed in Tennessee.

Kristin S. Gaines was appointed NHI’s Chief Credit Officer in February 2010. She joined NHI in 1998 as a Credit Analyst. During her tenure with NHI, Ms. Gaines has had a progressive career in the areas of finance and operations. Her experience has resulted in a breadth of expertise in underwriting, portfolio oversight and real estate finance. Ms. Gaines holds an MBA and a Bachelor of Business Administration in Accounting from Middle Tennessee State University.

Kevin Pascoe joined NHI in June 2010. Mr. Pascoe oversees NHI’s portfolio of assets, relationship management with existing tenants and conducts operational due diligence on NHI’s existing investments and new investment opportunities. He has over 10 years of health care real estate background including his experience with General Electric - Healthcare Financial Services (“GE HFS”) (2006 – 2010) where he most recently served as a Vice President. With GE HFS, he moved up through the organization while working on various assignments including relationship management, deal restructuring, and special assets. He also was awarded an assignment in the GE Capital Global Risk Rotation Program. Mr. Pascoe holds an MBA and a Bachelor of Business Administration in Economics from Middle Tennessee State University.

John Spaid joined NHI in March 2016. He oversees the Company’s banking relationships and financial transactions. Mr. Spaid has nearly 30 years of experience in real estate, finance and senior housing. Previously, he was with Emeritus Senior Living as a Senior Vice President whose responsibilities included budget and forecasting, debt and lease obligation underwriting, merger and acquisition processes, financial modeling, due diligence, board and investor presentations, employee development and Sarbanes-Oxley compliance. Mr. Spaid has been an independent financial consultant and has also served as the CFO of a regional assisted living and memory care provider in Redmond, Washington. Mr. Spaid holds an MBA from the University of Michigan and a Bachelor of Business Administration from the University of Texas.

We have a staff of 16, all reporting to our corporate office in Murfreesboro, TN. Essential services such as internal audit, tax compliance, information technology and legal services are outsourced to third-party professional firms.



13

Table of Contents

Investor Information

We publish our annual report on Form 10-K, quarterly reports on Form 10-Q, quarterly Supplemental Information, current reports on Form 8-K, and press releases to our website at www.nhireit.com. We have a policy of publishing these on the website within two (2) business days after public release or filing with the SEC.

We also maintain the following documents on our web site:

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 furnish, free of charge, a copy of any of the above documents to any interested investor upon receipt of a written request.

Our transfer agent is Computershare. Computershare will assist registered owners with the NHI Dividend Reinvestment plan, change of address, transfer of ownership, payment of dividends, replacement of lost checks or stock certificates. Computershare’s contact information is: Computershare Trust Company, N.A., P.O. Box 43078, Providence, RI 02940-3078. The toll free number is 800-942-5909 and the website is www.computershare.com.

The Annual Stockholders’ meeting will be held at 12:00 p.m. local time on Friday, May 3, 2019 at Embassy Suites, 1200 Conference Center Boulevard, Murfreesboro, TN.

ITEM 1A. RISK FACTORS

We depend on the operating success of our tenants and borrowers for collection of our lease and note payments.

Revenues to operators of our properties are primarily driven by occupancy, Medicare and Medicaid reimbursement and private pay rates. Revenues from government reimbursement have, and may continue to, come under pressure due to reimbursement cuts and from widely-publicized federal and state budget shortfalls and constraints. Periods of weak economic growth in the U.S. which affect housing sales, investment returns and personal incomes may adversely affect senior housing occupancy rates. Expenses for the facilities are driven by the costs of labor, food, utilities, taxes, insurance and rent or debt service. Liability insurance and staffing costs continue to increase for our operators. To the extent any decrease in revenues and/or any increase in operating expenses results in a property not generating enough cash to make scheduled payments to us, our revenues, net income and funds from operations would be adversely affected. Such events and circumstances would cause us to evaluate whether there was an impairment of the real estate or mortgage loan that should be charged to earnings. Such impairment would be measured as the amount by which the carrying amount of the asset exceeded its fair value. Consequently, we might be unable to maintain or increase our current dividend and the market price of our stock may decline.

We depend on the success of property development and construction activities, which may fail to achieve the operating results we expect.

When we decide to invest in the renovation of an existing property or in the development of a new property, we make assumptions about the future potential cash flows of that property. We estimate our return based on expected occupancy, rental rates and future capital costs. If our projections prove to be inaccurate due to increased capital costs, lower occupancy or other factors, our investment in that property may not generate the cash flow we expected. Recently developed properties may take longer than expected to achieve stabilized operating levels, if at all. To the extent such facilities fail to reach stabilized operating levels or achieve stabilization later than expected, it could materially adversely affect our tenants’ abilities to make payments to us under their leases and thus adversely affect our business and results of operations.


14

Table of Contents

We are exposed to the risk that our tenants and borrowers may become subject to bankruptcy or insolvency proceedings for other reasons.

Although our lease agreements provide us the right to evict a tenant/operator and demand immediate payment of rent and exercise other remedies, and our mortgage loans provide us the right to terminate any funding obligations, demand immediate repayment of principal and unpaid interest, foreclose on the collateral and exercise other remedies, the bankruptcy laws afford certain rights to a party that has filed for bankruptcy or reorganization. A tenant or borrower in bankruptcy may be able to limit or delay our ability to collect unpaid rent in the case of a lease or to receive unpaid principal and/or interest in the case of a mortgage loan and to exercise other rights and remedies. For example, a lessee may reject its lease with us in a bankruptcy proceeding. In such a case, our claim against the lessee for unpaid and future rents would be limited by the statutory cap of the U.S. Bankruptcy Code. This statutory cap could be substantially less than the remaining rent owed under the lease, and any claim we have for unpaid rent might not be paid in full. In addition, a lessee may assert in a bankruptcy proceeding that its lease should be re-characterized as a financing agreement. If such a claim is successful, our rights and remedies as a lender, compared to a landlord, are generally more limited. We may be required to fund certain expenses (e.g. real estate taxes, maintenance and capital improvements) to preserve the value of a property, avoid the imposition of liens on a property and/or transition a property to a new tenant or borrower. In some instances, we have terminated our lease with a tenant and leased the facility to another tenant. In some of those situations, we provided working capital loans to, and limited indemnification of, the new tenant. If we cannot transition a leased facility to a new tenant, we may take possession of that property, which may expose us to certain successor liabilities. Should such events occur, our revenue and operating cash flow may be adversely affected.

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.

The successful performance of our real estate investments is materially dependent on the financial stability of our tenants/operators. As of December 31, 2018 , approximately 62% of our total revenue is generated by Holiday ( 15% ), Senior Living ( 16% ), Bickford ( 17% ), and NHC ( 13% ). Payment defaults or declines in the operating performance by these or other tenants/operators could materially and adversely affect our business, financial condition and results of operations and our ability to pay expected dividends to our stockholders. In the event of a tenant default, we may experience delays in enforcing our rights as landlord and may incur substantial costs in protecting our investment and re-leasing our property. Further, we may not be able to re-lease the property for the rent previously received, or at all, or that lease terminations will not cause us to sell the property at a loss. The result of any of the foregoing risks could materially and adversely affect our business, financial conditions 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.

Real estate investments are relatively illiquid and, therefore, our ability to quickly sell or exchange any of our properties in response to changes in economic and other conditions may be limited. All of our properties are "special purpose" properties that cannot be readily converted to general residential, retail or office use. Facilities that participate in Medicare or Medicaid must meet extensive program requirements, including physical plant and operational requirements. Transfers of operations of facilities are subject to regulatory approvals not required for transfers of other types of real estate. Thus, if the operation of any of our properties becomes unprofitable due to competition, age of improvements or other factors such that our lessee or borrower becomes unable to meet its obligations on the lease or mortgage loan, the liquidation value of the property may be less than the net book value or the amount owed on any related mortgage loan, because the property may not be readily adaptable to other uses. The sale of the property or the replacement of an operator that has defaulted on its lease or loan could also be delayed by the approval process of any federal, state or local agency necessary for the transfer of the property or the replacement of the operator with a new operator licensed to manage the facility. No assurances can be given that we will recognize full value for any property that we are required to sell for liquidity reasons. Should such events occur, our results of operations and cash flows could be adversely affected.

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.

Our tenants’ and borrowers’ businesses are affected by government reimbursement and the rates paid by private pay sources. To the extent that any of our facilities receive a significant portion of their revenues from governmental payors, primarily Medicare and Medicaid, such revenues may be subject to statutory and regulatory changes, retroactive rate adjustments, recovery of program overpayments or set-offs, administrative rulings, policy interpretations, payment or other delays by fiscal intermediaries, government funding restrictions (at a program level or with respect to specific facilities) and interruption or delays in payments

15

Table of Contents

due to any ongoing governmental investigations and audits at such facilities. In recent years, governmental payors have frozen or reduced payments to health care providers due to budgetary pressures. Such reductions in Medicare reimbursement will have an adverse effect on the financial operations of our borrowers and lessees who operate SNFs. Changes in health care reimbursement will likely continue to be of paramount importance to federal and state programs. The President and members of the U.S. Congress may approve or propose various spending cuts and tax reform initiatives that could result in changes (including substantial reductions in funding) to Medicare, Medicaid or Medicare Advantage Plans. In addition, a number of states are currently managing budget deficits, which may put pressure on states to decrease reimbursement rates for our tenants and operators with a goal of decreasing state expenditures under their state Medicaid programs. We cannot make any assessment as to the ultimate timing or effect any future legislative reforms may have on the financial condition of the health care industry. There can be no assurance that adequate reimbursement levels will continue to be available for services provided by any facility operator, whether the facility receives reimbursement from Medicare, Medicaid or private pay sources. Significant limits on the scope of services reimbursed and on reimbursement rates and fees could have a material adverse effect on an operator’s liquidity, financial condition and results of operations, which could adversely affect the ability of an operator to meet its obligations to us. In addition, the replacement of an operator that has defaulted on its lease or loan could be delayed by the approval process of any federal, state or local agency necessary for the transfer of the facility or the replacement of the operator licensed to manage the facility.

Legislative, regulatory, or administrative changes could adversely affect us or our security holders.

The tax laws or regulations governing REITs or the administrative interpretations thereof may be amended at any time. We cannot predict if or when any new or amended law, regulation, or administrative interpretation will be adopted, promulgated, or become effective, and any such change may apply retroactively. We and our security holders may be adversely affected by any new or amended law, regulation, or administrative interpretation.

On December 22, 2017, the Tax Cuts and Jobs Act was enacted. The Tax Cuts and Jobs Act makes significant changes to the U.S. federal income tax rules related to the taxation of individuals and corporations, generally effective for taxable years beginning after December 31, 2017. In addition to reducing corporate and non-corporate tax rates, the Tax Cuts and Jobs Act eliminates and restricts various deductions and limits the ability to utilize net operating losses. Most of the changes applicable to individuals are temporary and apply only to taxable years beginning after December 31, 2017, and before January 1, 2026. The Tax Cuts and Jobs Act makes numerous large and small changes to the tax rules that do not affect REITs directly but may affect our security holders and may indirectly affect us.

Prospective investors are urged to consult with their tax advisors with respect to the status of the Tax Cuts and Jobs Act and any other regulatory or administrative developments and proposals and their potential effect on investment in our securities.

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.

ALF and SNF operators have experienced substantial increases in both the number and size of patient care liability claims in recent years, particularly in the states of Texas and Florida. As a result, general and professional liability costs have increased and may continue to increase. Nationwide, long-term care liability insurance rates are increasing because of large jury awards in states like Texas and Florida. Both Texas and Florida have now adopted SNF liability laws that modify or limit tort damages. Despite some of these reforms, the long-term care industry overall continues to experience very high general and professional liability costs. Insurance companies have responded to this claims crisis by severely restricting their capacity to write long-term care general and professional liability policies. No assurance can be given that the climate for long-term care general and professional liability insurance will improve in any of the foregoing states or any other states where the facility operators conduct business. Insurance companies may continue to reduce or stop writing general and professional liability policies for ALFs and SNFs. Thus, general and professional liability insurance coverage may be restricted, very costly or not available, which may adversely affect the facility operators’ future operations, cash flows and financial condition and may have a material adverse effect on the facility operators’ ability to meet their obligations to us.

We are exposed to risks related to environmental laws and the costs associated with liabilities related to hazardous substances.

Under various federal and state laws, owners or operators of real property may be required to respond to the release of hazardous substances on the property and may be held liable for property damage, personal injuries or penalties that result from environmental contamination. These laws also expose us to the possibility that we may become liable to reimburse the government for damages and costs it incurs in connection with the contamination. Generally, such liability attaches to a person based on the person’s relationship to the property. Our tenants or borrowers are primarily responsible for the condition of the property they occupy. Moreover, we review environmental site assessment of the properties that we purchase or encumber prior to taking an interest in them. Those assessments are designed to meet the “all appropriate inquiry” standard, which qualifies us for the innocent purchaser

16

Table of Contents

defense if environmental liabilities arise. Based upon such assessments, we do not believe that any of our properties are subject to material environmental contamination. However, environmental liabilities, including mold, may be present in our properties and we may incur costs to remediate contamination, which could have a material adverse effect on our business or financial condition.

We are exposed to the risk that we may not be fully indemnified by our lessees and borrowers against future litigation.

Our leases and notes require that the tenant/borrowers name us as an additional insured party on their insurance policies covering professional liability or personal injury claims. These instruments also require the tenant/borrower to indemnify and hold us harmless for all claims arising out of or incidental to the occupancy and use of each facility. We cannot give any assurance that these protective measures will completely eliminate any risk to us related to future litigation, the costs of which could have a material adverse impact on us.

We depend on the success of our future acquisitions and investments.

We are exposed to the risk that our future acquisitions may not prove to be successful. We could encounter unanticipated difficulties and expenditures relating to any acquired properties, including contingent liabilities, and newly acquired properties might require significant attention of NHI’s management that would otherwise be devoted to our existing business. If we agree to provide construction funding to a borrower and the project is not completed, we may need to take steps to ensure completion of the project. Moreover, if we issue equity securities or incur additional debt, or both, to finance future acquisitions, it may reduce our per share financial results.

We depend on our ability to reinvest cash in real estate investments in a timely manner and on acceptable terms.

From time to time, we will have cash available from (1) the proceeds of sales of our securities, (2) principal payments on our notes receivable and (3) the sale of properties, including tenant purchase option exercises, under the terms of master leases or similar financial support arrangements. We must reinvest these proceeds, on a timely basis, in health care investments or in qualified short-term investments. We compete for real estate investments with a broad variety of potential investors. This competition for attractive investments may negatively affect our ability to make timely investments on terms acceptable to us. Delays in acquiring properties may negatively impact revenues and the amount of distributions to stockholders.

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 operate with a policy of incurring debt when, in the opinion of our Board of Directors, it is advisable. Currently, we believe that our current liquidity, availability under our unsecured credit facility, and our capacity to service additional debt will enable us to meet our obligations, including dividends, and continue to make investments in healthcare real estate. While we currently have a low debt ratio, in the future, we may increase our borrowings. We may incur additional debt by borrowing under our unsecured credit facility, mortgaging properties we own and/or issuing debt securities in a public offering or in a private transaction. We believe we will be able to raise additional debt and equity capital at reasonable costs to refinance our existing indebtedness at or prior to its maturity. Our ability to raise reasonably priced capital is not guaranteed; we may be unable to raise reasonably priced capital because of reasons related to our business or for reasons beyond our control, such as market conditions. If our access to capital becomes limited, it could have an impact on our ability to refinance our debt obligations, fund dividend payments, acquire properties and fund acquisition activities.

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.

The terms of our current indebtedness as well as debt instruments that the Company may enter into in the future are subject to customary financial and operational covenants. Among other things, these provisions require us to maintain certain financial ratios and minimum net worth and impose certain limits on our ability to incur indebtedness, create liens and make investments or acquisitions. Our continued ability to incur debt and operate our business is subject to compliance with these covenants, which limit operational flexibility. Breaches of these covenants could result in a default under applicable debt instruments, even if payment obligations are satisfied. Financial and other covenants that limit our operational flexibility, as well as defaults resulting from a breach of any of these covenants in our debt instruments, could have a material adverse effect on our financial condition and results of operations.

When interest rates increase, our common stock may decline in price.


17

Table of Contents

Our common stock, like other dividend stocks, is sensitive to changes in market interest rates. In response to changing interest rates the market price of our common stock may adjust like a long-term fixed-income security and, compared to shorter-term instruments, may have more volatility. A wide variety of market factors can cause interest rates to rise, including central bank monetary policy, an uptick in inflation and changes in general economic conditions. The risks associated with increasing rates are intensified given that interest rates have increased from historic lows and are expected to increase in the future, with unpredictable effects on capital markets and on the price of our common stock. Consequential effects of a general rise in interest rates may hamper our access to capital markets, affect the liquidity of our underlying investments in real estate, and, by extension, limit management’s effective range of responses to changing tenant circumstances or in answer to investment opportunities. Limited operational alternatives may further hinder our ability to maintain or increase our dividend, and the market price of our common stock may decline as the result.

We depend on revenues derived mainly from fixed rate investments in real estate assets, while a portion of our debt used to finance those investments bears interest at variable rates.

Our business model assumes that we can earn a spread between the returns earned from our investments in real estate as compared to our cost of debt and/or equity capital. Current interest rates on our debt are at low levels, and, as a result, the spread and our profitability on our investments have been at high levels. We are exposed to interest rate risk in the potential for a narrowing of our spread and profitability if interest rates increase in the future. Certain of our debt obligations are floating rate obligations with interest rates that vary with the movement of LIBOR or other indexes. Our revenues are derived mainly from fixed rate investments in real estate assets. Although our leases generally contain escalating rent clauses that provide a partial hedge against interest rate fluctuations, if interest rates rise, our interest costs for our existing floating rate debt and any new debt we incur would also increase. This increasing cost of debt could reduce our profitability by increasing the cost of financing our existing portfolio and our investment activity. Rising interest rates could limit our ability to refinance existing debt upon maturity or cause us to pay higher rates upon refinancing. We manage a portion of our exposure to interest rate risk by accessing debt with staggered maturities and through the use of derivative instruments, such as interest rate swap agreements with major financial institutions. Increased interest rates may also negatively affect the market price of our common stock and increase the cost of new equity capital.

We are exposed to the risk that our assets may be subject to impairment charges.

We regularly evaluate our real estate investments and other assets for impairment indicators. The judgment regarding the existence of impairment indicators is based on factors such as market conditions, operator performance and legal structure. If we determine that a significant impairment has occurred, we would be required to make an adjustment to the net carrying value of the asset, which could have a material adverse effect on our reported results of operations in the period in which the impairment charge occurs.

We depend on the ability to continue to qualify for taxation as a Real Estate Investment Trust.

We intend to operate as a REIT under the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”) and believe we have and will continue to operate in such a manner. Since REIT qualification requires us to meet a number of complex requirements, it is possible that we may fail to fulfill them. If we fail to qualify as a REIT:

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.

Because of all these factors, our failure to qualify as a REIT could also impair our ability to expand our business and could materially adversely affect the value of our common stock. The present federal income tax treatment of REITs may be modified, possibly with retroactive effect, by legislative, judicial or administrative action at any time, which could affect the federal income tax treatment of an investment in us. The federal income tax rules dealing with REITs constantly are under review by persons involved in the legislative process, the U.S. Internal Revenue Service (the “IRS”) and the U.S. Treasury Department, which results in statutory changes as well as frequent revisions to regulations and interpretations. Revisions in federal tax laws and interpretations thereof could affect or cause us to change our investments and commitments and affect the tax considerations of an investment in us.

Complying with REIT requirements may cause us to forego otherwise attractive acquisition opportunities or liquidate otherwise attractive investments, which could materially hinder our performance.

18

Table of Contents


To qualify as a REIT for U.S. federal income tax purposes, we must continually satisfy certain tests, including tests concerning the sources of our income, the nature and diversification of our assets, the amounts we distribute to our stockholders and the ownership of our stock. To meet these tests, we may be required to forego investments or acquisitions we might otherwise make. Thus, compliance with the REIT requirements may 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.

Our charter, subject to certain exceptions, contains restrictions on the ownership and transfer of our common and preferred stock that are intended to assist us in preserving our qualification as a REIT. Our charter provides that any transfer that would cause NHI to be beneficially owned by fewer than 100 persons or would cause NHI to be “closely held” under the Internal Revenue Code would be void, which, subject to certain exceptions, results in no person or entity being allowed to own, actually or constructively, more than 9.9% of the outstanding shares of our stock. Our Board of Directors, in its sole discretion, may exempt a proposed transferee from the ownership limit and such an exemption has been granted through Excepted Holder Agreements to members of the Carl E. Adams family. Based on the Excepted Holder Agreements currently outstanding, the individual ownership limit for all other stockholders is approximately 7.5%. Our charter gives our Board of Directors broad powers to prohibit and rescind any attempted transfer in violation of the ownership limits. These ownership limits 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.

The Maryland Business Combination Act provides that, unless exempted, a Maryland corporation may not engage in business combinations, including mergers, dispositions of 10% or more of its assets, issuances of shares of stock and other specified transactions with an “interested stockholder” or an affiliate of an interested stockholder for five years after the most recent date on which the interested stockholder became an interested stockholder, and thereafter, unless specified criteria are met. An interested stockholder is generally a person owning or controlling, directly or indirectly, 10% or more of the voting power of the outstanding stock of a Maryland corporation. Unless our Board of Directors takes action to exempt us, generally or with respect to certain transactions, from this statute in the future, the Maryland Business Combination Act will be applicable to business combinations between us and other persons. The Company’s charter and bylaws also contain certain provisions that could have the effect of making it more difficult for a third party to acquire, or discouraging a third party from attempting to acquire, control of the Company. Such provisions could limit the price that certain investors might be willing to pay in the future for the common stock. These provisions include a staggered board of directors, blank check preferred stock, and the application of Maryland corporate law provisions on business combinations and control shares. The foregoing matters may, together or separately, have the effect of discouraging or making more difficult an acquisition or change of control of the Company.

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.

Our business, like that of other REITs, involves the receipt, storage and transmission of information about our Company, our tenants and borrowers, and our employees, some of which is entrusted to third-party service providers and vendors. We also work with third-party service providers and vendors to provide technology, systems and services that we use in connection with the receipt, storage and transmission of this information.

Our information systems, and those of our third-party service providers and vendors, may be vulnerable to continually evolving cybersecurity risks. Unauthorized parties may attempt to gain access to these systems or our information through fraud or deception of our associates, third-party service providers or vendors. Hardware, software or applications we obtain from third parties may contain defects in design or manufacture or other problems that could unexpectedly compromise information security. The methods used to obtain unauthorized access, disable or degrade service or sabotage systems are also constantly changing and evolving and may be difficult to anticipate or detect for long periods of time. We have implemented and regularly review and update processes and procedures to protect against unauthorized access to or use of secured data and to prevent data loss. However, the ever-evolving threats mean we and our third-party service providers and vendors must continually evaluate and adapt our respective systems and processes, and there is no guarantee that they will be adequate to safeguard against all data security breaches or misuses of data. Any significant compromise or breach of our data security, whether external or internal, or misuse of our data, could result in significant costs, fines, lawsuits, and damage to our reputation. In addition, as the regulatory environment related to information

19

Table of Contents

security, data collection and use, and privacy becomes increasingly rigorous, with new and constantly changing requirements applicable to our business, compliance with those requirements could also result in significant additional costs.

ITEM 1B. UNRESOLVED STAFF COMMENTS.

None.

20

Table of Contents

ITEM 2. PROPERTIES OWNED OR ASSOCIATED WITH MORTGAGE LOAN INVESTMENTS AS OF DECEMBER 31, 2018

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



21

Table of Contents

10-YEAR LEASE EXPIRATIONS

The following table provides additional information on our leases which are scheduled to expire based on the maturity date contained in the most recent lease agreement or extension. We expect that, prior to maturity, we will negotiate new terms of a lease to either the current tenant or another qualified operator.
 
 
 
 
 
 
 
 
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
%
*Rentable Square Feet represents total square footage in two MOB investments.
**Annualized Gross Rent refers to the amount of lease revenue that our portfolio would have generated in 2018 if all leases were in effect for the twelve-month calendar year, regardless of the commencement date, maturity date, or renewals. The table excludes leases that auto-renew.

ITEM 3. LEGAL PROCEEDINGS

On June 15, 2018, East Lake Capital Management LLC and certain related entities, including Regency, filed suit against NHI and NHI-REIT of Axel, LLC, in the District Court of Dallas County, Texas; 95th Judicial District for injunctive and declaratory relief and unspecified monetary damages, including attorney’s fees. The suit sought, among other things, to enjoin NHI from making certain references to East Lake in NHI’s public filings. In response to this lawsuit, related litigation, and other circumstances, we entered motions calling for the immediate appointment of a receiver and for pre-judgment possession, hearing, and bond.

Resulting from these claims and counterclaims, on December 6, 2018, the plaintiff parties entered into an agreement with NHI under Texas Rule of Civil Procedure 11, which rule ensures the enforceability of an agreement between lawyers in a case when the agreement is in writing and filed in the papers of the court. The agreement provided that Regency vacate our facilities in Indiana and North Carolina on December 7, 2018 and in Tennessee on December 14, 2018. Further, Regency agreed to provide minimal levels of cooperation in transitioning the facilities.

The original libel action of the East Lake affiliated entities survives the Rule 11 agreement and is set to continue in January 2019. NHI is not precluded from further action in damages under terms of the lease.

Our facilities are subject to claims and suits in the ordinary course of business. Our lessees and borrowers have indemnified, and are obligated to continue to indemnify us, against all liabilities arising from the operation of the facilities, and are further obligated to indemnify us against environmental or title problems affecting the real estate underlying such facilities. While there may be lawsuits pending against certain of the owners and/or lessees of the facilities, management believes that the ultimate resolution of all such pending proceedings will have no material effect on our financial statements.

ITEM 4. MINE SAFETY DISCLOSURES

Not Applicable


22

Table of Contents

PART II.

ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.

The Company’s charter contains certain provisions which are designed to ensure that the Company’s status as a REIT is protected for federal income tax purposes. One of the provisions ensures that any transfer (of shares) which would cause NHI to be beneficially owned by fewer than 100 persons or would cause NHI to be “closely-held” under the Internal Revenue Code would be void which, subject to certain exceptions, result in no stockholder being allowed to own, either directly or indirectly pursuant to certain tax attribution rules, more than 9.9% of the Company’s common stock with the exception of prior agreements in 1991 which were confirmed in writing in 2008 with the Company’s founders Dr. Carl E. Adams and Jennie Mae Adams and their lineal descendants. Based on these agreement, the ownership limit for all other stockholders is approximately 7.5%. If a stockholder’s stock ownership exceeds the limit, then such shares over the limit become Excess Stock within the meaning in the Company’s charter whose rights to vote and receive dividends in certain situations. Our charter gives our Board of Directors broad powers to prohibit and rescind any attempted transfer in violation of the ownership limits.  In addition, W. Andrew Adams’ Excess Holder Agreement also provides that he will not own shares of stock in any tenant of the Company if such ownership would cause the Company to constructively own more than a 9.9% interest in such tenant.  The purpose of these provisions is to protect the Company’s status as a REIT for tax purposes.

In order to qualify for the beneficial tax treatment accorded to a REIT, we must make distributions to holders of our common stock equal on an annual basis to at least 90% of our REIT taxable income (excluding net capital gains), as defined in the Internal Revenue Code. Cash available for distribution to our stockholders is primarily derived from interest payments received on our notes and from rental payments received under our leases. All distributions will be made by us at the discretion of the Board of Directors and will depend on our cash flow and earnings, our financial condition, bank covenants contained in our financing documents and such other factors as the Board of Directors deems relevant. Our REIT taxable income is calculated without reference to our cash flow. Therefore, under certain circumstances, we may not have received cash sufficient to pay our required distributions.

Our common stock is traded on the New York Stock Exchange under the symbol “NHI”. As of February 15, 2019 , there were 712 holders of record of shares and 45,618 beneficial owners of shares.

We currently maintain two equity compensation plans: the 2005 Stock Option, Restricted Stock and Stock Appreciation Rights Plan (the “2005 Plan”) and the 2012 Stock Incentive Plan (the “2012 Plan”). These plans, as amended, have been approved by our stockholders. The following table provides information as of December 31, 2018 about our common stock that may be issued upon the exercise of options under our existing equity compensation plans.

 
 
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
1 These shares remain available for grant under the 2012 Plan.

The following graph demonstrates the performance of the cumulative total return to the stockholders of our common stock during the previous five years in comparison to the cumulative total return on the MSCI US REIT Index and the Standard & Poor’s 500 Stock Index. The MSCI US REIT Index is a free float-adjusted market capitalization weighted index that is comprised of Equity REIT securities. The MSCI US REIT Index includes securities with exposure to core real estate (e.g. residential and retail properties) as well as securities with exposure to other types of real estate (e.g. casinos, theaters).


23

Table of Contents

CHART-E92C50317CF45A3495A.JPG
 
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


24

Table of Contents

ITEM 6. SELECTED FINANCIAL DATA.

The following table represents our financial information for the five years ended December 31, 2018 . This financial information has been derived from our historical financial statements including those for the most recent three years included elsewhere in this Annual Report on Form 10-K and should be read in conjunction with those consolidated financial statements, accompanying footnotes and Management’s Discussion and Analysis of Financial Condition and Results of Operations in Item 7.

(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



25

Table of Contents

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

The following discussion and analysis is based primarily on the consolidated financial statements of National Health Investors, Inc. for the periods presented and should be read together with the notes thereto contained in this Annual Report on Form 10-K. Other important factors are identified in “Item 1. Business” and “Item 1A. Risk Factors” above.

Executive Overview

National Health Investors, Inc., established in 1991 as a Maryland corporation, is a self-managed REIT specializing in sale-leaseback, joint-venture, mortgage and mezzanine financing of need-driven and discretionary senior housing and medical investments. Our portfolio consists of lease, mortgage and other note investments in independent living facilities, assisted living facilities, entrance-fee communities, senior living campuses, skilled nursing facilities, specialty hospitals and medical office buildings. Other investments have included marketable securities and, until 2016, a joint venture structured to comply with the provisions of the REIT Investment Diversification Empowerment Act of 2007 (“RIDEA”) through which we invested in facility operations managed by an independent third-party. We have funded our real estate investments primarily through: (1) operating cash flow, (2) debt offerings, including bank lines of credit and term debt, both unsecured and secured, and (3) the sale of equity securities.

Portfolio

At December 31, 2018 , we had investments in real estate, mortgage and other notes receivable involving 232 facilities located in 33 states. These investments involve 151 senior housing properties, 76 skilled nursing facilities, 3 hospitals, 2 medical office buildings and other notes receivable. These investments (excluding our corporate office of $2,471,000 ) consisted of properties with an original cost of $2,815,894,000 , rented under triple-net leases to 30 lessees, and $246,111,000 aggregate carrying value of mortgage and other notes receivable due from 10 borrowers.

We classify the properties in our portfolio as either senior housing or medical properties. We further classify our senior housing properties as either need-driven (assisted living facilities and senior living campuses) or discretionary (independent living facilities and entrance-fee communities). Medical properties within our portfolio include skilled nursing facilities, medical office buildings and specialty hospitals.

26

Table of Contents

The following tables summarize our investments in real estate and mortgage and other notes receivable as of December 31, 2018 (dollars in thousands) :

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


27

Table of Contents

For the year ended December 31, 2018 , our tenants who provided more than 3% of our total revenues were (parent company, in alphabetical order): Bickford Senior Living; Chancellor Health Care; The Ensign Group; Health Services Management; Holiday Retirement; National HealthCare Corporation; and Senior Living Communities.

As of December 31, 2018 , our average effective annualized rental income was $8,421 per bed for SNFs, $17,105 per unit for ALFs, $13,883 per unit for ILFs, $21,573 per unit for EFCs, $44,150 per bed for hospitals, and $8 per square foot for MOBs.

Areas of Focus

We are evaluating and will likely make real estate and note investments in 2019 while we continue to monitor and improve our existing properties. We seek tenants who will become mission-oriented partners in relationships where our business goals are aligned. This approach aims to fuel steady, and thus, enduring growth for those partners and for NHI. Within the context of our growth model, we rely on a cost-effective access to debt and equity capital to finance acquisitions that will drive our earnings. There is significant competition for healthcare assets from other REITs, both public and private, and from private equity sources. Large-scale portfolios continue to command premium pricing, due to the continued abundance of private and foreign buyers seeking to invest in healthcare real estate. This combination of circumstances places a premium on our ability to execute acquisitions and negotiate leases that will generate meaningful earnings growth for our shareholders. We emphasize growth with our existing tenants and borrowers as a way to insulate us from other competition.

With lower capitalization rates for existing healthcare facilities, there has been increased interest in constructing new facilities in hopes of generating better returns on invested capital. Using our relationship-driven model, we continue to look for opportunities to support new and existing tenants and borrowers with the capital needed to expand existing facilities and to initiate ground-up development of new facilities. We concentrate our efforts in those markets where there is both a demonstrated demand for a particular product type and where we perceive we have a competitive advantage. The projects we agree to finance have attractive upside potential and are expected to provide above-average returns to our shareholders to mitigate the risks inherent with property development and construction.

Following three 25 basis-point increases in 2017, the Federal Open Market Committee of the Federal Reserve announced four further increases during 2018. As inflation is expected to rise, officials have forecast a total of two increases in 2019. However, the actual path the federal funds rate takes will depend on the changing economic outlook as informed by incoming data. The anticipation of past and further increases in the federal funds rate in 2018 and beyond has been a primary source of much volatility in REIT equity markets. As a result, there will be pressure on the spread between our cost of capital and the returns we earn. We expect that pressure to be partially mitigated by market forces that would tend to result in higher capitalization rates for healthcare assets and higher lease rates indicative of historical levels. Our cost of capital has increased over the past year as we transition some of our short term revolving borrowings into debt instruments with longer maturities and fixed interest rates. Managing long-term risk involves trade-offs with the competing alternative goal of maximizing short-term profitability. Our intention is to strike an appropriate balance between these competing interests within the context of our investor profile. As interest rates rise, our share price may decline as investors adjust prices to reflect a dividend yield that is sufficiently in excess of a risk-free rate.

For the year ended December 31, 2018 , approximately 27% of our revenue was derived from operators of our skilled nursing facilities that receive a significant portion of their revenue from governmental payors, primarily Medicare and Medicaid. Such revenues are subject annually to statutory and regulatory changes and in recent years have been reduced due to federal and state budgetary pressures. Over the past five years, we have selectively diversified our portfolio by directing a significant portion of our investments into properties which do not rely primarily on Medicare and Medicaid reimbursement, but rather on private pay sources (assisted living and memory care facilities, senior living campuses, independent living facilities and entrance-fee communities). We will occasionally acquire skilled nursing facilities in good physical condition with a proven operator and strong local market fundamentals, because diversification implies a periodic rebalancing, but our recent investment focus has been on acquiring need-driven and discretionary senior housing assets.

For individual tenant revenue as a percentage of total lease revenue, Bickford is our largest assisted living tenant, an affiliate of Holiday is our largest independent living tenant, NHC is our largest skilled nursing tenant and Senior Living Communities is our largest entrance-fee community tenant. Our shift toward private payor facilities, as well as our expansion into the discretionary senior housing market, has further resulted in a portfolio whose current composition is relatively balanced between medical facilities, need-driven and discretionary senior housing.

We manage our business with a goal of increasing the regular annual dividends paid to shareholders. Our Board of Directors approves a regular quarterly dividend which is reflective of expected taxable income on a recurring basis. Our transactions that are infrequent and non-recurring that generate additional taxable income have been distributed to shareholders in the form of special dividends. Taxable income is determined in accordance with the Internal Revenue Code and differs from net income for

28

Table of Contents

financial statements purposes determined in accordance with U.S. generally accepted accounting principles. Our goal of increasing annual dividends requires a careful balance between identification of high-quality lease and mortgage assets in which to invest and the cost of our capital with which to fund such investments. We consider the competing interests of short and long-term debt (interest rates, maturities and other terms) versus the higher cost of new equity. We accept some level of risk associated with leveraging our investments. We intend to continue to make new investments that meet our underwriting criteria and where the spreads over our cost of capital will generate sufficient returns to our shareholders.

Our dividends per share for the last three years are as follows:
2018
 
2017
 
2016
$
4.00

 
$
3.80

 
$
3.60


Our investments in healthcare real estate have been partially accomplished by our ability to effectively leverage our balance sheet. However, we continue to maintain a relatively low-leverage balance sheet compared with many in our peer group. We believe that our fixed charge coverage ratio, which is the ratio of Adjusted EBITDA (earnings before interest, taxes, depreciation and amortization, including amounts in discontinued operations, excluding real estate asset impairments and gains on dispositions) to fixed charges (interest expense at contractual rates net of capitalized interest and principal payments on debt), and the ratio of consolidated net debt to Adjusted EBITDA are meaningful measures of our ability to service our debt. We use these two measures as a useful basis to compare the strength of our balance sheet with those in our peer group. We also believe this gives us a competitive advantage when accessing debt markets.

We calculate our fixed charge coverage ratio as approximately 6.0x for the year ended December 31, 2018 (see our discussion of Adjusted EBITDA and a reconciliation to our net income on page 52). Giving effect to our acquisitions and financings on an annualized basis, our consolidated net debt-to Adjusted EBITDA ratio is approximately 4.5x for the year ended December 31, 2018 (in thousands) :

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

According to the Administration on Aging (“AoA”) of the US Department of Health and Human Services, in 2016, the latest year for which data is available, 49.2 million people were age 65 or older in the United States (a 33% increase over the last ten years). Census estimates showed that, by 2040, those 65 or older are expected to constitute 21.7% of the population. The population aged 85 and above is projected to rise from 6.4 million in 2016 to 14.6 million in the US by 2040 (a 129% increase).

Per the AoA, in 2015, the median value of homes owned by older homeowners age 75 and over was $150,000 (with a median purchase price of $53,000). In comparison, the median home value of all homeowners was $180,000. Of the 11.9 million households headed by persons age 75 and over in 2015, 76% were owners. About 78% of these older homeowners in 2015 owned their homes free and clear. Home ownership provides the elderly with greater freedom to choose their lifestyles.

Equipped with the basics of financial security, many will be economically able to enter the market for senior housing. These strong demographic trends provide the context for continued growth in senior housing in 2019 and the years ahead. We plan to fund any new real estate and mortgage investments during 2019 using our liquid assets and debt financing. As the weight of additional debt resulting from new acquisitions suggests the need to rebalance our capital structure, we would then expect to access the capital markets through an at-the-market (“ATM”) or other equity offering. Our disciplined investment strategy implemented through measured increments of debt and equity sets the stage for access to capital at the lowest possible rates, annual dividend growth, continued low leverage, a portfolio of diversified, high-quality assets, and business relationships with experienced operators whom we make our priority, continue to be the key drivers of our business plan.


29

Table of Contents

Critical Accounting Policies

Estimates

We prepare our consolidated financial statements in conformity with accounting principles generally accepted in the United States of America. These accounting principles require us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. If actual experience differs from the assumptions and other considerations used in estimating amounts reflected in our consolidated financial statements, the resulting changes could have a material adverse effect on our consolidated results of operations, liquidity and/or financial condition.

We consider an accounting estimate or assumption critical if:

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.

Valuations and Impairments

Our tenants and borrowers who operate SNFs derive their revenues primarily from Medicare, Medicaid and other government programs. Amounts paid under these government programs are subject to legislative and government budget constraints. From time to time, there may be material changes in government reimbursement. In the past, SNFs have experienced material reductions in government reimbursement.

The long-term health care industry has experienced significant professional liability claims which have resulted in an increase in the cost of insurance to cover potential claims. In previous years, these factors have combined to cause a number of bankruptcy filings, bankruptcy court rulings and court judgments affecting our lessees and borrowers. In prior years, we have determined that impairment of certain of our loan investments had occurred as a result of these events.

We evaluate the recoverability of the carrying values of our properties on a property-by-property basis. On a quarterly basis, we review our properties for recoverability when events or circumstances, including significant physical changes in the property, significant adverse changes in general economic conditions and significant deteriorations of the underlying cash flows of the property, indicate that the carrying amount of the property may not be recoverable. The need to recognize an impairment charge is based on estimated undiscounted future cash flows from a property compared to the carrying value of that property. If recognition of an impairment charge is necessary, it is measured as the amount by which the carrying amount of the property exceeds the fair value of the property.

For our mortgage and other notes receivable, we evaluate the estimated collectibility of contractual loan payments and general economic conditions on an instrument-by-instrument basis. On a quarterly basis, we review our notes receivable for ability to realize on such notes when events or circumstances, including the non-receipt of contractual principal and interest payments, significant deteriorations of the financial condition of the borrower and significant adverse changes in general economic conditions, indicate that the carrying amount of the note receivable may not be recoverable. If necessary, impairment is measured as the amount by which the carrying amount exceeds the fair value as measured by the discounted cash flows expected to be received under the note receivable or, if foreclosure is probable, the fair value of the collateral securing the note receivable.

The determination of fair value and whether a shortfall in operating revenues or the existence of operating losses is indicative of a loss in value that is other than temporary involves significant judgment. Our estimates consider all available evidence including, as appropriate, the present value of the expected future cash flows discounted at market rates, general economic conditions and trends, the duration of the fair value deficiency, and any other relevant factors. While we believe our assumptions are reasonable, changes in these assumptions may have a material impact on our financial results.

While we believe that the carrying amounts of our properties are recoverable and our notes receivable and other investments are realizable, it is possible that future events could require us to make significant adjustments or revisions to these estimates.

Revenue Recognition

We collect rent and interest from our tenants and borrowers. Generally, our policy is to recognize income on an accrual basis as earned. However, when we determine, based on current collections and the lack of expected future collections, that rent or

30

Table of Contents

interest is not probable of collection until received, our policy is to recognize rental or interest income when assured, which we consider to be the period in which cash is received or accrued on the basis of tenant security deposits available to us for the recognition of lease revenue in the period in which it was earned. We identify investments as nonperforming if a required payment is not received within 30 days of the date it is due. This policy could cause our revenues to vary significantly from period to period. Rental income from minimum lease payments under our leases is recognized on a straight-line basis to the extent that future lease payments are considered collectible. Lease payments that depend on a factor directly related to future use of the property, such as an increase in annual revenues over base year revenues, are considered to be contingent rentals and are included in rental income when they are determinable and earned.

REIT Qualification

As part of the process of preparing our consolidated financial statements, significant management judgment is required to evaluate our compliance with REIT requirements. Our determinations are based on interpretation of tax laws, and our conclusions may have an impact on the income tax expense recognized. We believe that we have operated our business so as to qualify as a REIT under Sections 856 through 860 of the Internal Revenue Code, and we intend to continue to operate in such a manner, but no assurance can be given that we will be able to so qualify at all times. Until September 30, 2016, we operated a taxable REIT subsidiary under a joint venture structured to comply with the provisions of the RIDEA through which we invested in facility operations managed by independent third-parties. On September 30, 2016, NHI and Bickford entered into a definitive agreement terminating the joint venture. In the past we recorded income tax expense or benefit with respect to the subsidiary which was taxed under provisions similar to those applicable to regular corporations. Aside from such income taxes that may have been applicable to the taxable income in our taxable REIT subsidiary, we are not subject to U.S. federal income tax, provided that we continue to qualify as a REIT and make distributions to stockholders equal to or in excess of our taxable income. This treatment substantially eliminates the “double taxation” (at the corporate and stockholder levels) that typically applies to corporate dividends. Our failure to continue to qualify under the applicable REIT qualification rules and regulations would cause us to owe state and federal income taxes and would have a material adverse impact on our financial position, results of operations and cash flows.

Principles of Consolidation

The consolidated financial statements include our accounts, the accounts of our wholly-owned subsidiaries and the accounts of joint ventures in which we own a majority voting interest with the ability to control operations and where no substantive participating rights or substantive kick-out rights have been granted to the noncontrolling interests. In addition, we consolidate a legal entity deemed to be a variable interest entity (“VIE”) when we determine that we are the VIE’s primary beneficiary. All material inter-company transactions and balances have been eliminated in consolidation.

We apply Financial Accounting Standards Board (“FASB”) guidance for our arrangements with VIEs which requires us to identify entities for which control is achieved through means other than voting rights and to determine which business enterprise is the primary beneficiary of the VIE. A VIE is broadly defined as an entity with one or more of the following characteristics: (a) the total equity investment at risk is insufficient to finance the entity’s activities without additional subordinated financial support; (b) as a group, the holders of the equity investment at risk lack (i) the ability to make decisions about the entity’s activities through voting or similar rights, (ii) the obligation to absorb the expected losses of the entity, or (iii) the right to receive the expected residual returns of the entity; or (c) the equity investors have voting rights that are not proportional to their economic interests, and substantially all of the entity’s activities either involve, or are conducted on behalf of, an investor that has disproportionately few voting rights. We may change our assessment of a VIE due to events such as modifications of contractual arrangements that affect the characteristics or adequacy of the entity’s equity investments at risk and the disposal of all or a portion of an interest held by the primary beneficiary.

Real Estate Properties

Real property we develop is recorded at cost, including the capitalization of interest during construction. The cost of real property investments we acquire is allocated to net tangible and identifiable intangible assets based on their relative fair values. We make estimates as part of our allocation of the purchase price of acquisitions to the various components of the acquisition based upon the fair value of each component. For properties acquired in transactions accounted for as asset purchases, the purchase price allocation is based on the relative fair values of the assets acquired. Cost includes the amount of contingent consideration, if any, deemed to be probable at the acquisition date. Contingent consideration is deemed to be probable to the extent that a significant reversal in amounts recognized is not likely to occur when the uncertainty associated with the contingent consideration is subsequently resolved. The most significant components of our allocations are typically the allocation of fair value to land, equipment, buildings and other improvements, and intangible assets, if any. Our estimates of the values of these components will affect the amount of depreciation and amortization we record over the estimated useful life of the property acquired or the remaining lease term.

31

Table of Contents

Our leases are typically structured as “triple net leases” on single-tenant properties having an initial leasehold term of 10 to 15 years with one or more 5-year renewal options. As such, there may be reporting periods in which we experience few, if any, lease renewals or expirations. During the year ended December 31, 2018 , we did not have any renewing or expiring leases.

Most of our existing leases contain annual escalators in rent payments. For financial statement purposes, rental income is recognized on a straight-line basis over the term of the lease. Certain of our operators hold purchase options allowing them to acquire properties they currently lease from NHI. For options open or coming open in the short term, we are engaged in negotiations to continue as lessor or in some other capacity.

We adjust rental income for the amortization of payments recorded as the result of the eventual settlement of commitments and contingencies listed later in Item 7 as lease inducements. Amortization of these payments against revenues was $387,000 , $119,000 and $40,000 for the years ended December 31, 2018 , 2017 and 2016 , respectively.

Major Tenants

As discussed in Note 2 to the consolidated financial statements, we have four lessees (including their affiliated entities, which are the legal tenants) from whom we individually derive at least 10% of our rental income as follows ( dollars in thousands ):
 
 
 
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


 
 
 
 
 
 
 
 
 
 
 
 
 
 

Straight-line rent of $5,436,000 and $6,984,000 was recognized from the Senior Living lease for the years ended December 31, 2018 and 2017 , respectively. Straight-line rent of $5,028,000 and $5,102,000 was recognized from the Bickford leases for the years ended December 31, 2018 and 2017 , respectively. Straight-line rent of $5,616,000 and $7,397,000 was recognized from the Holiday lease for the years ended December 31, 2018 and 2017 , respectively. In November 2018, we announced an agreement with Holiday to receive approximately $65,762,000 in specified cash and other consideration in exchange for a reduced annual rental payment for the existing 25 properties, beginning at $31,500,000 for 2019, as discussed below under the heading Other Portfolio Activity . For NHC, rent escalations are based on a percentage increase in revenue over a base year and do not give rise to non-cash, straight-line rental income.

Our operators report to us the results of their operations on a periodic basis, which we in turn subject to further analysis as a means of monitoring potential concerns within our portfolio. We have identified EBITDARM (earnings before interest, taxes, depreciation, amortization, rent and management fees) as the most elemental barometer of success for our tenants, based on results they have reported to us. We believe EBITDARM is useful in our most fundamental analyses, as it is a property level measure of our operators’ success, by eliminating the effects of the operator’s method of acquiring the use of its assets (interest and rent), its non-cash expenses (depreciation and amortization), expenses that are dependent on its level of success (income taxes), and also excluding the effect of the operator’s payment of its management fees, as typically those fees are contractually subordinate to our lease payment. For operators of our entrance-fee communities, our calculation of EBITDARM includes other cash flow adjustments typical of the industry which may include, but are not limited to, net cash flows from entrance fees; amortization of deferred entrance fees; adjustments for tenant rent obligations, depreciation and amortization; and management fee true-ups. The eliminations and adjustments reflect covenants in our leases and provide a comparable basis for assessing our various relationships

We believe that EBITDARM is a useful way to analyze the cash potential of a group of assets. From EBITDARM we calculate a lease coverage ratio (EBITDARM/Cash Rent), measuring the ability of the operator to meet its monthly rental obligation. In addition to EBITDARM and the lease coverage ratio, we rely on, a careful balance sheet analysis, and other analytical procedures to help us identify potential areas of concern relative to our operators’ ability to generate sufficient liquidity to meet their obligations, including their obligation to continue to pay the rent due to us. Typical among our operators is a varying lag in reporting to us the results of their operations. Across our portfolio, however, our operators report their results, at the latest, within ninety days of month’s end. For computational purposes, we exclude development and lease-up properties that have been in operation less than

32

Table of Contents

24 months and selected immaterial properties identified in 2019 as available for sale.For stabilized acquisitions in the portfolio less than 24 months and renewing leases with changes in scheduled rent, we include pro forma cash rent. For this reporting period, we have excluded results from SH Regency Leasing, LLC, as noted below under the heading Other Portfolio Activity .

The results by asset type are presented below on a trailing twelve-month basis, as of September 30, 2018 and 2017 (the most recent periods available):

EBITDARM / Cash Rent Twelve Months Ended September 30, 2018
 
 
 
Bickford
Senior Living
Holiday
NHC
All Other
Total
Discretionary

1.28
x
1.17
x

2.24
x
1.29
x
Need-Driven
1.10
x



1.09
x
1.09
x
Total SHO
1.10
x
1.28
x
1.17
x

1.23
x
1.19
x
Skilled Nursing



3.66
x
1.54
x
2.58
x
Hospitals




1.82
x
1.82
x
Medical Office




4.12
x
4.12
x
Total Lease Portfolio
1.10
x
1.28
x
1.17
x
3.66
x
1.43
x
1.64
x
 
 
 
 
 
 
 
EBITDARM / Cash Rent Twelve Months Ended September 30, 2017
 
 
 
Bickford
Senior Living
Holiday
NHC
All Other
Total
Discretionary

1.26
x
1.16
x

1.92
x
1.26
x
Need-Driven
1.20
x



1.19
x
1.19
x
Total SHO
1.20
x
1.26
x
1.16
x

1.27
x
1.22
x
Skilled Nursing



3.61
x
1.40
x
2.49
x
Hospitals




2.11
x
2.11
x
Medical Office




4.79
x
4.79
x
Total Lease Portfolio
1.20
x
1.26
x
1.16
x
3.61
x
1.43
x
1.65
x
 
 
 
 
 
 
 
Number of Properties
 
 
 
 
 
 
 
Bickford
Senior Living
Holiday
NHC 1
All Other
Total
Discretionary

9

25


3

37

Need-Driven
46




48

94

Total SHO
46

9

25


51

131

Skilled Nursing



42

30

72

Hospitals




3

3

Medical Office




2

2

Total Lease Portfolio
46

9

25

42

86

208

1 NHC based on corporate-level fixed-charge coverage and includes 3 independent living facilities

Fluctuations in portfolio coverage are a result of market and economic trends, local market competition, and regulatory factors as well as the operational success of our tenants. We use the results of individual leases to inform our decision making with respect to specific tenants, but trends described above by property type and operator bear analysis. Our Need-Driven SHO portfolio shows a decline brought about primarily by a softening in occupancy within particular markets, as well as rising wage pressures. For many of the affected operators, as is typical of our portfolio in general, NHI has significant security deposits in place and/or corporate guarantees should actual cash rental shortfalls eventually materialize. In certain instances, our operators may elect to increase their security deposits with us in an amount equal to the coverage shortfall, and, upon subsequent compliance with the required lease coverage ratio, the operator would then be entitled to a full refund. The metrics presented in the tables above give no effect to the presence of these security deposits. For Skilled Nursing, coverage in the All Other segment of our portfolio has improved due to a better operating environment for the segment, as a whole, and for the Ensign portfolio transition, in particular. Each MOB’s coverage is driven by the underlying performance of its on-campus hospital as the tenant or guarantor under the lease. In Texas, the aftermath of Hurricane Harvey in 2017 witnessed the shut-down of the guarantor hospital for a few days resulting in lost revenue, overtime and other one-time charges, negatively impacting the hospital’s bottom-line and

33

Table of Contents

resultant coverage ratios for that MOB. Within the context of this event-specific occurrence, it is also typical of MOB operations that there may be other large fluctuations in coverage resulting from hospital operations.

RIDEA

On September 30, 2016, NHI and Sycamore Street, LLC (“Sycamore”), an affiliate of Bickford, entered into a definitive agreement terminating our joint venture which consisted of the ownership and operation of 40 properties and converting Bickford’s participation to a triple-net tenancy with assumption of existing leases and terms. Through September 30, 2016, NHI owned an 85% equity interest and Sycamore owned a 15% equity interest in our consolidated subsidiary, PropCo which owned 40 assisted living/memory care facilities, three new facilities and two facilities in development. The facilities had been leased to OpCo, in which NHI previously held a non-controlling 85% ownership interest. The facilities are managed by Bickford. The joint venture was structured to comply with the provisions of RIDEA. For the combined transaction, we recognized a gain of $1,657,000 on the sale of OpCo; we recognized $462,000 of income tax expense in applying a full valuation allowance to our state net operating loss carry-forwards on our Taxable REIT Subsidiary; Bickford’s non-controlling interest was de-recognized; and the difference between the fair value of NHI’s cost allocated to the redemption and the carrying amount of the 15% non-controlling interest was recorded as an adjustment to equity through additional-paid-in capital.

Potential Effects of Medicare Reimbursement

Our SNF operators receive a significant portion of their revenues from governmental payors, primarily Medicare (federal) and Medicaid (states). Changes in reimbursement rates and limits on the scope of services reimbursed to skilled nursing facilities could have a material impact on the operators’ liquidity and financial condition. On August 1, 2018, the Centers for Medicare and Medicaid Services (“CMS”) announced the CMS Skilled Nursing Prospective Payment System (“PPS”) final rule whereby, effective October 1, 2019, its Patient-Driven Payment Model (“PDPM”) will replace Resource Utilization Groups (“RUGs”)-IV. Facilities will have one year to transition to PDPM from RUGs-IV by the October 1, 2019 implementation date. PDPM is designed as a more simplified payment model than RUGs-IV and is projected to reduce administrative costs and foster innovation to improve care to patients. Regulators forecast a $2 billion reduction in provider costs over 10 years as a result of simplified paperwork requirements for resident assessments. The new model shifts care delivery under Medicare away from fee-for-service, which in the past has based reimbursement on the amount of care provided, to focus on value-based care, which will base reimbursement on clinical complexity and the resident’s conditions and care needs. The final rule also established a 2.4% market basket increase beginning October 1, 2018.

We currently estimate that our borrowers and lessees will find these Medicare increases to be adequate in the near term due to their credit quality, profitability and their debt or lease coverage ratios, although no assurances can be given as to what the ultimate effect that PDPM increases on an annual basis will have on each of our borrowers and lessees. According to industry studies, state Medicaid funding is not expected to keep pace with inflation. Any future acquisitions by NHI of skilled nursing facilities are planned on a selective basis, with emphasis on operator quality and newer construction.


34

Table of Contents

Investment Highlights

Since January 1, 2018 , we have made or announced the following real estate and note investments ($ in thousands) :

 
 
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


Bickford

As of December 31, 2018 our Bickford lease portfolio is structured as follows (in thousands) :
 
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

 
 
 
 
 
 
 

On April 30, 2018, we acquired an assisted living/memory-care portfolio in Ohio and Pennsylvania totaling 320 units and comprising five facilities, one of which is subject to a ground lease with remaining term, including extensions, of 50 years. The purchase price was $69,750,000, inclusive of $500,000 in closing costs and $1,750,000 in specified capital improvements, which will be added to the lease base upon funding. In addition to the cash consideration stated above, we recorded an intangible liability of $590,000 to recognize our above-market obligation for the ground lease. We included this portfolio in a separate master lease with Bickford which provides for a lease rate of 6.85%, with annual fixed escalators over a term of 15 years plus renewal options, subject to a fair market value rent reset feature available to NHI between years three and five.

At December 31, 2018 , our ALF construction loans to Bickford are summarized as follows:
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
)
 
 

The construction loans are secured by first mortgage liens on substantially all real and personal property as well as a pledge of any and all leases or agreements which may grant a right of use to the subject property. Usual and customary covenants extend to the agreements, including the borrower’s obligation for payment of insurance and taxes. NHI has a purchase option on the properties at stabilization, whereby the lease rate will be set with a floor of 9.55% , based on NHI’s total investment, plus fixed

35

Table of Contents

annual escalators. On these and future loan development projects, Bickford as the borrower is entitled to up to $2,000,000 per project in incentive loan draws based upon the achievement of predetermined operational milestones, the funding of which will increase the principal amount, NHI's future purchase price under option and, upon exercise, eventual lease payment to NHI.

Our loans to Bickford represent a variable interest as do our leases which are considered analogous to financing arrangements. Bickford is structured to limit liability for potential claims for damages, is capitalized to achieve that purpose and is considered a VIE.

Ensign

On January 12, 2018, NHI acquired from a developer a 121 -bed skilled nursing facility in Waxahachie, Texas for a cash investment of $14,404,000 , and in May, we acquired from another developer two 132 -bed skilled nursing facilities in Garland and Fort Worth, Texas, for a cash investment totaling $29,000,000 . Additional consideration of $1,275,000 for the Waxahachie property and $1,250,000 for each of Garland and Ft. Worth were contributed by the lessee, The Ensign Group (“Ensign”). We have capitalized the tenant contributions as a component of the cost of the facilities and have recorded the contributions as deferred revenue, which we are amortizing to revenue over the term of the master lease to which these properties have now been added. The remaining term of the master lease extends through April 2031, plus renewal options. The blended initial lease rate is set at 8.1% , subject to annual escalators based on prevailing inflation rates. The acquisitions were accounted for as asset purchases and fulfill our original commitment to acquire and lease to Ensign four skilled nursing facilities in New Braunfels, Waxahachie, Garland and Fort Worth, Texas.

Comfort Care

On May 31, 2018, NHI acquired two assisted living facilities comprising a total of 106 units in Bridgeport and Saginaw, Michigan for a cash investment of $17,140,000 , inclusive of $100,000 in closing costs. We leased the facilities to affiliates of Comfort Care Senior Living (“Comfort Care”) at an initial lease rate of 7.25% with annual escalators adjusted for prevailing inflation rates, subject to a floor and ceiling of 2% and 3% , respectively. The lease provides for an initial six-month cash escrow. With the acquisition, NHI also obtained fair value-based purchase options for two newly constructed facilities operated by Comfort Care, with the purchase option windows to open upon stabilization. The acquisition was accounted for as an asset purchase.

Ignite

In December 2018, we reached an agreement with Ignite Team Partners, LLC, d/b/a Ignite Medical Resorts, to develop a $25,350,000 skilled nursing facility in suburban Milwaukee. The facility is currently under construction with an expected opening date in the fourth quarter of 2019. The facility will be leased to Ignite Healthcare, Inc. (“Ignite”) for a term of 12 years, with two ten -year renewal options, at an initial lease rate of 9.5% plus annual fixed escalators. Ignite will be eligible for an earn-out of up to $2,000,000 , to be funded beginning in 2026 upon the attainment of specified metrics. NHI will have a right of first offer on future Ignite projects. We accounted for the transaction as an asset purchase. At December 31, 2018 , we had funded $4,674,000 , including $2,000,000 for the purchase of land.

Life Care Services

On December 21, 2018 we entered into an agreement to lend LCS-Westminster Partnership IV LLP (“Life Care Services IV”), an affiliate of Life Care Services, the manager of the facility, up to $180,000,000. The loan agreement conveys a mortgage interest and will facilitate the construction of Phase II of Sagewood, a Type-A Continuing Care Retirement Community in Scottsdale, AZ.

The loan takes the form of two notes under a master credit agreement. The senior note (“Note A”) totals $118,800,000 at a 7.25% interest rate with 10 basis-point escalators after year three and has a term of 10 years. We have funded $76,653,000 of Note A as of December 31, 2018. Note A is interest-only and is locked to prepayment until January 2021. After 2020, the prepayment penalty starts at 2% and declines to 1% in 2022. The second note (“Note B”) is a construction loan for up to $61,200,000 at an annual interest rate of 8.50% and carries a five-year maturity. We anticipate funding Note B through April 2020 and anticipate substantial repayment with new resident entrance fees upon the opening of Phase II. The total amount funded on Note B was $10,165,000 as of December 31, 2018.

Wingate

On January 15, 2019, we acquired a 267-unit senior living campus in Massachusetts for a purchase price of $50,300,000, including closing costs of $300,000. The facility is being leased to Wingate Healthcare, Inc. (“Wingate”) for a term of 10 years, with three five-year renewal options, at an initial lease rate of 7.5% plus annual fixed escalators. We have committed to the

36

Table of Contents

additional funding of up to $1,900,000 in capital improvements, and the lease provides for incentives of $5,000,000 to become available beginning in 2020 upon the attainment of certain operating metrics. NHI will have a right of first offer on two additional Wingate-operated facilities. We accounted for the transaction as an asset purchase.

Other Lease Portfolio Activity

Holiday

As of December 31, 2018 , we leased 25 independent living facilities to an affiliate of Holiday Retirement (“Holiday”) at an original cost of $493,000,000 . The 17 -year master lease began in December 2013 and provides for a minimum annual escalator of 3.5% after 2017.

Of our total revenues, $43,311,000 ( 15% ), $43,817,000 ( 16% ) and $43,817,000 ( 18% ) were derived from Holiday for the years ended December 31, 2018 , 2017 and 2016 , respectively, including $5,616,000 , $7,397,000 and $8,965,000 in straight-line rent, respectively. Our tenant operates the facilities pursuant to a management agreement with a Holiday-affiliated manager.

In November 2018, we entered into a lease amendment and guaranty release (“the Agreement”) with Holiday. The Agreement extends the term of the lease, increases required minimum capital expenditure per unit and provides NHI with stronger projected 2019 lease coverage ratio. Below is a summary of the provisions of the new agreement:

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.

We will amortize to income the net proceeds received from Holiday under the Agreement so that cash or other consideration received in 2019 will be adjusted to deferred revenue/expense, resulting in the recognition of annual revenues from this lease through 2035 of $37,748,000 on a straight-line basis. From 2019 through June 2022 we will include the deferred revenue balance of the straight-line payable for this lease among other liabilities on our balance sheet. After June 2022, cumulative straight-line amortization of the deferred revenue/expense associated with the Holiday lease will result in the more typical asset balance.

Tenant Non-Compliance

Affiliates of East Lake

In documents we have previously filed with and furnished to the SEC, we have used the shorthand “East Lake” to refer to the East Lake Capital Management affiliated entities for whom we have acted or continue to act as landlord. These entities consist of

37

Table of Contents

EL FW Intermediary I, LLC (for the Freshwater/Watermark continuing care retirement communities) and SH Regency Leasing, LLC (for the three assisted living facilities in Tennessee, Indiana and North Carolina referred to as “Regency”).

On June 15, 2018, East Lake Capital Management LLC and certain related entities, including Regency, filed suit against NHI and NHI-REIT of Axel, LLC, in the District Court of Dallas County, Texas; 95th Judicial District for injunctive and declaratory relief and unspecified monetary damages, including attorney’s fees. The suit sought, among other things, to enjoin NHI from making certain references to East Lake in NHI’s public filings. In response to this lawsuit, related litigation, and other circumstances, we entered motions calling for the immediate appointment of a receiver and for pre-judgment possession, hearing, and bond.

Resulting from these claims and counterclaims, on December 6, 2018, the plaintiff parties entered into an agreement with NHI under Texas Rule of Civil Procedure 11, which rule ensures the enforceability of an agreement between lawyers in a case when the agreement is in writing and filed in the papers of the court. As provided by the agreement, Regency vacated our facilities in Indiana and North Carolina on December 7, 2018 and in Tennessee on December 14, 2018. Due to a decrease in occupancy and the deferral of needed maintenance and capital expenditures related to their operation, NHI made arrangements with operators to manage the three facilities. NHI will receive 95% of operating cash flow, if any, as generated by the facilities until such time as operations become stabilized or more formal agreements are entered into.

The original libel action of the East Lake affiliated entities survives the Rule 11 agreement and is set to continue in February 2019. NHI is not precluded from further action in damages under terms of the lease.

As of December 31, 2018, based on our assessment of likely undiscounted cash flows we determined no impairment charge was required on the land, building and improvements formerly leased to Regency. We wrote off straight-line receivables from the Regency properties totaling $1,820,000 during the fourth quarter of 2018 and included this amount in loan and realty losses in our consolidated statement of income.

Of our total revenues, $5,103,000 ( 2% ), $5,466,000 ( 2% ), and $5,444,000 ( 2% ) in lease revenues were derived from Regency for the years ended December 31, 2018 , 2017 and 2016 , respectively.

Other

In the second quarter of 2018, we identified a single-property lease with a tenant in Wisconsin as non-performing. Lease revenues from the tenant have comprised less than 1% of our rental income, and the tenant is two months, or $840,000, in arrears on its rent payments to us as of December 31, 2018. In accordance with our revenue recognition policies, we will recognize future rental income from the lease in the period in which cash is received. Additionally, we may transition the lease to a new tenant. As a consequence of this course of action, the related straight-line receivable is considered uncollectible. Accordingly, in June 2018, we wrote off the balance of $1,436,000 pertaining to this tenant, included this amount in loan and realty losses in our consolidated statement of income and we ceased recording straight-line rent income. Personal guarantees totaling $3,000,000 remain in place.

Another of our tenants, The LaSalle Group, with five buildings in Illinois and Texas, is in material non-compliance with provisions of our lease regarding mandated coverage ratios, working capital requirements and timeliness of rent payments. Lease revenues from the tenant have comprised less than 2% of our rental income, and the tenant is two months in arrears on its rent payments to us as of December 31, 2018. As of October 31, 2018, we wrote off the accumulated straight-line rent receivable of $1,496,000, we ceased recording straight-line rent income, and we adopted the cash basis for recognition of revenues from this tenant. We have made no rent concessions to the tenant as of December 31, 2018, and we are pursuing our remedies to the full extent of our agreements. The tenant has requested forbearance, though no assurance can be given as of the date of this filing that an effective forbearance agreement can be reached.

Based on our assessment of current operations and the availability of suitable operating partners, we may seek new tenants or managers for the other properties mentioned above. If we enter into a management agreement rather than a lease as we seek to stabilize the operations of these facilities and if our resulting operating partner does not have adequate liquidity to accept the risks and rewards of ownership, NHI might be deemed the primary beneficiary of the operations and might be required to consolidate those statements of financial position and results of operations of the managers or operating partners into our consolidated financial statements.

Of our total revenues, $5,540,000 ( 2% ), $6,141,000 ( 2% ), and $1,957,000 ( 1% ) in lease revenues were derived from the above tenants for the years ended December 31, 2018 , 2017 and 2016 , respectively.



38

Table of Contents

Utilization of Tenant Escrow Deposits

We have available to us a total of $3,485,000 in escrowed deposits for the above-mentioned non-compliant tenants. Through the end of 2018, we made no draws against these deposits. When tenants have been changed to cash basis and prior to adjudication of any amounts in controversy, we assess the probability of recovery, if any, through legal recourse against amounts on escrow. We consider available escrowed funds to the extent, under governing lease provisions, that specified costs incurred are to be borne by the tenant. Accordingly, we have recognized $2,534,000 as a receivable against these escrowed deposits to satisfy property tax liabilities and as reimbursement for expenses explicitly delineated under the leases.

VIE Considerations

With Regency’s relinquishment of possession of the three NHI facilities as discussed above, our prospective entry into management agreements with operators willing to venture into speculative operations entails structuring the agreements so that NHI, who stands to gain the most from rehabilitation of the properties, will likely expect to absorb most of the losses, if any, that these operators will encounter during revitalization of operations at the three properties. As a result of finalizing these agreements, entity-level operations at each facility may be considered variable interests, the operators may be considered variable interest entities (“VIEs”), and NHI may potentially be considered the primary beneficiary of those entities. Consequently, NHI may be required to consolidate these operations in 2019. If so, we expect that our statements of income will reflect revenues and expenses from these foreclosed operations. During 2018, activities at these facilities were immaterial to the results of NHI’s operations.

It is possible that consolidation will also result from our interactions and negotiations with any of the operators of the other properties discussed above, however, the nature and form of any agreements that will result from this process are unknown at this time.

For operations which we place in our Taxable REIT Subsidiary (“TRS”), we have NOL carryforwards of $462,000 available to offset taxable income in the TRS. The carry-forwards expire beginning in 2028.

Prior Year

In October 2017, we issued a letter of forbearance to one of our tenants for a default on our lease terms involving coverage and liquidity ratios. Rent payments to NHI are current as of December 31, 2018. Lease revenues from the tenant and its affiliates comprise 3% of our rental income, and the related straight-line rent receivable was approximately $4,566,000 at December 31, 2018 . NHI’s ongoing monitoring from 2017 through 2018 indicated that the tenant’s operations and financial position have continued to improve, and in February 2019 we released them from provisions of the forbearance letter.

Tenant Purchase Options

Certain of our operators hold purchase options allowing them to acquire properties they currently lease from NHI. For options open or coming open in the near future, we are engaged in preliminary negotiations to continue as lessor or in some other capacity. A summary of these tenant options to purchase senior housing communities, hospitals, medical office buildings and skilled nursing facilities is presented below ( $ in thousands ):
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

When present, tenant purchase options generally give the lessee an option to purchase the underlying property for consideration determined by i) a sliding base dependent upon the extent of appreciation in the property plus a specified proportion of any appreciation; ii) our acquisition costs plus a specified proportion of any appreciation; iii) an agreed capitalization rate applied to the current rental; or iv) our acquisition costs plus a profit floor plus a specified proportion of any appreciation.



39

Table of Contents

Real Estate and Mortgage Write-downs

Our borrowers and tenants experience periods of significant financial pressures and difficulties similar to those encountered by other health care providers. Governments at both the federal and state levels have enacted legislation to lower, or at least slow, the growth in payments to health care providers. Furthermore, the cost of professional liability insurance has increased significantly during this same period. Since our inception in 1991, a number of our facility operators and mortgage loan borrowers have undergone bankruptcy. Others have been forced to surrender properties to us in lieu of foreclosure or, for certain periods, have failed to make timely payments on their obligations to us.

We believe that the current carrying amounts of our real estate properties are recoverable and that mortgage notes receivable are realizable and supported by the value of the underlying collateral. However, it is possible that future events could require us to make significant adjustments to these carrying amounts.


40

Table of Contents

Results of Operations

The significant items affecting revenues and expenses are described below ( in thousands ):
 
Years ended December 31,
 
Period Change
 
2018
 
2017
 
$
 
%
Revenues:
 
 
 
 
 
 
 
Rental income
 
 
 
 
 
 
 
ALFs leased to Bickford
$
45,064

 
$
36,505

 
$
8,559

 
23.4
 %
15 SNFs leased to Ensign Group transitioned from Legend
22,339

 
19,025

 
3,314

 
17.4
 %
1 ALF and 1 ILF leased to Discovery Senior Living
3,445

 
1,198

 
2,247

 
187.6
 %
8 EFCs and 1 SLC leased to Senior Living Communities
40,433

 
38,751

 
1,682

 
4.3
 %
ILFs leased to an affiliate of Holiday Retirement
37,695

 
36,420

 
1,275

 
3.5
 %
SNFs leased to Health Services Management
9,931

 
9,001

 
930

 
10.3
 %
ALFs leased to Navion Senior Solutions
1,753

 
1,039

 
714

 
68.7
 %
2 ALFs and 3 SNFs leased to Prestige Senior Living
5,782

 
5,293

 
489

 
9.2
 %
ALF leased to Landmark Senior Living
1,053

 
1,777

 
(724
)
 
(40.7
)%
Other new and existing leases
90,531

 
90,070

 
461

 
0.5
 %
 
258,026

 
239,079

 
18,947

 
7.9
 %
Straight-line rent adjustments, new and existing leases
22,787

 
26,090

 
(3,303
)
 
(12.7
)%
Total Rental Income
280,813

 
265,169

 
15,644

 
5.9
 %
Interest income from mortgage and other notes
 
 
 
 
 
 
 
Bickford construction loans
2,200

 
782

 
1,418

 
NM

Timber Ridge
4,592

 
5,118

 
(526
)
 
(10.3
)%
Mortgage and other notes paid off during the period

 
1,153

 
(1,153
)
 
NM

Other new and existing notes and other income
7,007

 
6,437

 
570

 
8.9
 %
Total Interest Income and Other
13,799

 
13,490

 
309

 
2.3
 %
Total Revenue
294,612

 
278,659

 
15,953

 
5.7
 %
Expenses:
 
 
 
 
 
 
 
Depreciation
 
 
 
 
 
 
 
ALFs operated by Bickford Senior Living
13,787

 
12,024

 
1,763

 
14.7
 %
15 SNFs leased to Ensign Group transitioned from Legend
6,784

 
5,665

 
1,119

 
19.8
 %
1 ALF and 1 ILF leased to Discovery Senior Living
1,244

 
404

 
840

 
NM

ALFs leased to The LaSalle Group
1,623

 
1,217

 
406

 
33.4
 %
Other new and existing assets
47,911

 
47,863

 
48

 
0.1
 %
Total Depreciation
71,349

 
67,173

 
4,176

 
6.2
 %
Interest expense and amortization of debt issuance costs and discounts
49,055

 
46,324

 
2,731

 
5.9
 %
Payroll and related compensation expenses
6,318

 
6,352

 
(34
)
 
(0.5
)%
Compliance, consulting and administrative fees
3,115

 
2,514

 
601

 
23.9
 %
Non-cash share-based compensation expense
2,490

 
2,612

 
(122
)
 
(4.7
)%
Loan and realty losses
5,115

 

 
5,115

 
NM

Other expenses
2,099

 
2,193

 
(94
)
 
(4.3
)%
 
139,541

 
127,168

 
12,373

 
9.7
 %
 
 
 
 
 
 
 
 
Income before investment and other gains and losses
155,071

 
151,491

 
3,580

 
2.4
 %
Loss on convertible note retirement
(738
)
 
(2,214
)
 
1,476

 
NM

Investment and other gains

 
10,088

 
(10,088
)
 
(100.0
)%
Net income
$
154,333

 
$
159,365

 
$
(5,032
)
 
(3.2
)%
 
 
 
 
 
 
 
 
NM - not meaningful
 
 
 
 
 
 
 

41


Financial highlights of the year ended December 31, 2018 , compared to 2017 were as follows:

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.

42


The significant items affecting revenues and expenses are described below ( in thousands ):
 
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
 
 
 
 
 
 
 


43


Financial highlights of the year ended December 31, 2017, compared to 2016 were as follows:

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.




44


Liquidity and Capital Resources

Sources and Uses of Funds

Our primary sources of cash include rent payments, principal and interest payments on mortgage and other notes receivable, interest and dividends received on our marketable securities, proceeds from the sales of real property, net proceeds from offerings of equity securities and borrowings from our term loans and revolving credit facility. Our primary uses of cash include debt service payments (both principal and interest), new investments in real estate and notes, dividend distributions to our shareholders and general corporate overhead.

These sources and uses of cash are reflected in our Consolidated Statements of Cash Flows as summarized below (dollars in thousands) :
 
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


Operating Activities – Net cash provided by operating activities for the years ended December 31, 2018 and 2017 increased primarily as a result of the collection of lease and interest payments on new real estate and note investments completed during 2018 and 2017.

Investing Activities – Net cash flows used in investing activities for the year ended December 31, 2018 increased primarily due to $254,636,000 of investments in real estate and notes, which were partially offset by collection of notes receivable. Net cash flows used in investing activities for the year ended December 31, 2017 decreased primarily due to $225,646,000 of investments in real estate and notes, which were partially offset by collection of notes receivable, sales of marketable securities and certain real estate assets, compared with $486,788,000 of investments in real estate and notes in 2016 that were similarly offset by collections.

Financing Activities – The use of cash in financing activities for the years ended December 31, 2018 and 2017 resulted primarily from the excess of dividend payments over proceeds from equity offerings, the impact of other large transactions primarily being the restructuring of our debt.

Liquidity

Apart from operations, a primary source of our liquidity is our unsecured bank credit facility. At December 31, 2018 , we had $466,000,000 available to draw on our revolving credit facility.

Our bank credit facility derives from agreements entered into in August 2017 and September 2018. Together these agreements establish our unsecured $1,100,000,000 bank credit facility, which consists of $250,000,000 and $300,000,000 term loans and a $550,000,000 revolving credit facility. The $250,000,000 term loan and $550,000,000 revolving facility mature in August 2022, and the $300,000,000 term loan matures in September 2023. With the 2018 Agreement, we converted $300,000,000 of debt initially drawn on our revolving facility into a five-year term loan.

The revolving facility fee is currently 20 basis points per annum, and floating interest on the revolver and term loans are presently set at 30-day LIBOR ( 252 bps at December 31, 2018 ) plus 115 and a blended 127 basis points, respectively. Within the facility, the employment of interest rate swaps for our fixed term debt leaves only our revolving credit facility and newly issued term loan of $300,000,000 exposed to interest rate risk through April 2019, when our $40,000,000 swap expires. Our swaps and the financial instruments to which they relate are described later in this section. The current interest spreads and facility fee reflect our leverage-ratio compliance based on the applicable margin for LIBOR loans, measuring debt to “Total Asset Value,” at Level 2 in the Interest Rate Schedule provided below in abridged format:






45


Interest Rate Schedule
 
 
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%

Beyond the applicable ratios detailed above, increasing levels of leverage (not shown) will subject our debt to defined increases in interest rates and fees.

The credit facility agreement requires that we calculate specified financial statement metrics and meet or exceed a variety of financial ratios, which are usual and customary in nature. These ratios are calculated quarterly and have been within required limits. The calculation of our leverage ratio involves intermediate determinations of our “total indebtedness” and of our “total asset value,” as defined. We are near the upper bounds delineated by Level 2 in the Interest Rate Schedule, above.

Aside from a more favorable rate, the 2018 Agreement generally calls for the same covenants and financial statement metrics required for compliance with terms of the 2017 Agreement. Although we are currently eligible under both agreements to transact in our unsecured bank credit facilities at the respective scheduled rates represented by Level 2, the movement of our leverage ratio into Level 3 at current levels of debt would result in additional annual costs of approximately $375,000, assuming an average revolver balance of approximately $200,000,000. Further movement of our leverage ratio beyond levels currently contemplated by management would be subject to escalating increases in interest. If, in addition to changes in the leverage ratio, certain qualitative indicators of our risk profile were to materially change, further interest-rate escalations may result.

Traditionally, debt financing and cash resulting from operating and investing activities, which are derived from proceeds of lease and note collections, loan payoffs and the recovery of previous write-downs, have been used to satisfy our operational and investing needs and to provide a return to our shareholders. Those operational and investing needs reflect the resources necessary to maintain and cultivate our funding sources and have generally fallen into three categories: debt service, REIT operating expenses, and new real estate and note investments.

NHI’s at-the-market (“ATM”) offerings were initially made pursuant to a prospectus dated March 18, 2014, and a related prospectus supplement dated February 17, 2015, which constitute a part of our effective shelf registration statement that was previously filed with the SEC. We filed a new registration statement and commenced a new ATM program effective February 22, 2017. The following table summarizes the issuances since inception on our ATM as of December 31, 2018:
 
Shares
Weighted Average Share Price
Net Proceeds
2015
830,506

$
60.33

$
49,389,000

2016
1,395,642

$
75.79

$
104,190,000

2017
1,661,161

$
74.87

$
122,500,000

2018
1,112,363

$
74.84

$
82,001,000

 
4,999,672

 
$
358,080,000


The table above does not include indirect legal and accounting costs of $263,000 for 2017 and $217,000 for 2018 associated with updating and maintaining our shelf registration statement.

We began liquidating our position in LTC Properties, Inc. (“LTC”) common stock in the fourth quarter of 2015. We realized taxable gains of $10,038,000 and $29,673,000 for the years ended December 31, 2017 and 2016, respectively.

The use of funds from our ATM and the liquidation of our position in LTC common stock effected a rebalancing of our leverage in response to our acquisitions and has kept our options flexible for further expansion. We continue to explore various other funding sources including bank term loans, convertible debt, traditional equity placement, unsecured bonds and senior notes, debt private placement and secured government agency financing. We view our ATM program as an effective way to match-fund our smaller acquisitions by exercising control over the timing and size of transactions and achieving a more favorable cost of capital as compared to larger follow-on offerings.


46


We expect that borrowings on our revolving credit facility, borrowings on term loans, and our ATM program will allow us to continue to make real estate investments during 2019. However, we anticipate that our historically low cost of debt capital will continue to rise in the near to mid-term, as the federal government prolongs the upward transitioning of the federal funds rate. In response to the changed interest-rate environment, we may find it advisable within the coming year to acquire a public credit rating as a tool for managing our interest costs.

We anticipate continued use of proceeds from the ATM program for general corporate purposes, which may include future acquisitions and repayment of indebtedness, including borrowings under our credit facility. Acquisitions, if any, whose magnitude would entail an equity match unable to be efficiently sourced through the ATM would likely trigger a prospectus supplement and an underwritten or overnight offering of NHI common stock, rather than placement through the ATM.

Concurrent with the amendments to our credit facility and with the exception of specific debt-coverage ratios, covenants pertaining to our private placement term loans were generally conformed with those governing the credit facility.

In other financing transactions during the year ended December 31, 2018, we undertook targeted open-market repurchases of certain of our convertible notes. Settlement of the notes requires management to allocate the consideration we ultimately pay between the debt component and the equity conversion feature as though they were separate instruments. The allocation is effected by fair valuing the debt component first, with any remainder allocated to the conversion feature. Amounts expended to settle the notes are recognized first as a settlement of the notes at our carrying value and then are recognized in income to the extent the portion allocated to the debt instrument differs from carrying value. The remainder of the allocation, if any, is treated as settlement of equity and adjusted through our capital in excess of par account.

A roll-forward of our convertible note balances, including the effect of year-to-date amortization, net of issuance costs, is presented below:
 
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


Total expenditures of $29,985,000 include paid amounts of $27,558,000 allocated to the note retirement with the remaining expenditure of $2,427,000 allocated to capital in excess of par. A loss of $738,000 for the year ended December 31, 2018 , resulted from the excess of cash expenditures over the book value of the notes retired, net of discount and issuance costs.

As of December 31, 2018 , our senior unsecured convertible notes were convertible at a rate of 14.42 shares of common stock per $1,000 principal amount, representing a conversion price of approximately $69.36 per share for a total of 1,730,174 remaining underlying shares. For the year ended December 31, 2018 , dilution resulting from the conversion option within our convertible debt is 80,123 shares. If NHI’s current share price increases above the adjusted $69.36 conversion price, further dilution will be attributable to the conversion feature. On December 31, 2018 , the value of the convertible debt, computed as if the debt were immediately eligible for conversion, exceeded its face amount by $10,697,000 .

We may continue from time to time to seek to retire or purchase some of our outstanding convertible notes through cash open market purchases, privately-negotiated transactions or otherwise. As with our 2018 repurchases, amounts and timing of further repurchases or exchanges, if any, will be dependent on prevailing market conditions, liquidity requirements, contractual restrictions and other factors.

When we take on new debt or when we modify or replace existing debt, we incur debt issuance costs. These costs are subject to amortization over the term of the new debt instrument and may result in the write-off of fees associated with debt which has been replaced or modified. Sustaining long-term dividend growth will require that we consider all sources of capital mentioned above, with the goal of maintaining a low-leverage balance sheet as mitigation against potential adverse changes in the business of our industry, tenants and borrowers.

Interest Rate Swap Agreements

To mitigate our exposure to interest rate risk, we have in place the following interest rate swap contracts in place to hedge against floating rates on our $250,000,000 bank term loan as of December 31, 2018 ( dollars in thousands ):

47


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


For instruments that are designated and qualify as cash flow hedges, the effective portion of the gain or loss on the derivative has been reported as a component of other comprehensive income (“OCI”), and reclassified into earnings in the same period, or periods, during which the hedged transaction affects earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness have been recognized in earnings. Hedge ineffectiveness related to our cash flow hedges, which is reported in current period earnings as interest expense, was not significant in 2016. With the amendment of our bank credit facility in August 2017, discussed above, the introduction to the debt instrument of a LIBOR floor not present in the hedges resulted in hedge inefficiency of approximately $353,000 for the year ended December 31, 2017, which we credited to interest expense.

On January 1, 2018 we adopted ASU 2017-12 Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities , as discussed in the Notes to the consolidated financial statements. The transition method is a modified retrospective approach that required the Company to recognize the cumulative effect of initially applying the ASU as an adjustment to accumulated other comprehensive income with a corresponding adjustment to retained earnings as of the beginning of 2018. The primary provision in the ASU requiring adjustment to our beginning retained earnings is the change in timing and income statement line item for ineffectiveness related to cash flow hedges. Upon the adoption of the new standard, we reversed cumulative ineffectiveness occurring in the last six months of 2017, resulting in a retroactive net charge to retained earnings and a credit to accumulated other comprehensive income of $235,000 as of January 1, 2018 . Upon adoption of the ASU, the Company achieved a better alignment of its financial reporting for hedging activities with the economic objectives of those activities.

We intend to comply with REIT dividend requirements that we distribute at least 90% of our annual taxable income for the year ending December 31, 2018 and thereafter. Dividends declared for the fourth quarter of each fiscal year are paid by the end of the following January and are, with some exceptions, treated for tax purposes as having been paid in the fiscal year just ended as provided in IRS Code Sec. 857(b)(8). We declare special dividends when we compute our REIT taxable income in an amount that exceeds our regular dividends for the fiscal year.

Off Balance Sheet Arrangements

We currently have no outstanding guarantees. As described in Note 1 to the consolidated financial statements, our leases, mortgages and other notes receivable with certain entities represent variable interests in those enterprises. However, because we do not control these entities, nor do we have any role in their day-to-day management, we are not their primary beneficiary. Except as discussed below under Contractual Obligations and Contingent Liabilities, we have no further material obligations arising from our transactions with these entities, and we believe our maximum exposure to loss at December 31, 2018, due to this involvement would be limited to our contractual commitments and contingent liabilities and the amount of our current investments with them, as detailed further in in Notes 1, 2, 3 and 6 to the consolidated financial statements.

In March 2014 we issued $200,000,000 of convertible notes, the conversion feature being intended to broaden the Company’s credit profile and as a means to obtain a more favorable coupon rate. For this feature we calculate the dilutive effect using market prices prevailing over the reporting period. Because the dilution calculation is market-driven, and per share guidance we provide is based on diluted amounts, the theoretical effects of the conversion feature result in per share unpredictability.

Additional disclosure requirements also give widely ranging results depending on market price variability. The notes will be freely convertible in the last six months of their contractual life, beginning in the fourth quarter of 2020; however, generally accepted accounting principles require us to periodically report the amount by which the notes’ convertible value exceeds their principal amount, without regard to the current availability of the conversion feature. Further, the mechanics of the calculation require the use of an end-of-period stock price, so that using that amount for the remaining notes outstanding of $120,000,000 at December 31, 2018 , delivers an excess of $10,697,000 , whereas the use of another price point would give a different result.

The conversion feature is generally available to the noteholders entering the last six months of the notes’ term but may also become actionable if the market price of NHI’s common stock should, for 20 of 30 consecutive trading days within a calendar quarter, sustain a level in excess of 130% of the adjusted conversion price, or $90.44 per share, down from $93.55 per share, initially. The notes are “optional net-share settlement” instruments, meaning that NHI has the ability and intent to settle the principal amount of the indebtedness in cash, with possible dilutive share issuances for any excess, at NHI’s option. Settlement of the notes requires management to allocate the consideration we ultimately pay between the debt component and the equity conversion

48


feature as though they were separate instruments. The allocation is effected by valuing the debt component first, with any remainder allocated to the conversion feature. Amounts expended to settle the notes will be recognized first as a settlement of the notes at par and then will be recognized in income to the extent the portion allocated to the debt instrument differs from par value. The remainder of the allocation, if any, will be treated as settlement of equity and adjusted through our paid in capital account.

Contractual Obligations

As of December 31, 2018 , our contractual payment obligations were as follows (in thousands) :
 
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

1 Interest is calculated based on the weighted average interest rate of outstanding debt balances as of December 31, 2018 . The calculation also includes a commitment fee of .20% .

Commitments and Contingencies

The following tables summarize information as of December 31, 2018 related to our outstanding commitments and contingencies which are more fully described in the notes to the consolidated financial statements.
 
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


See Note 3 to our consolidated financial statements for full details of our loan commitments. As provided above, loans funded do not include the effects of discounts or commitment fees. We expect to incrementally fund the LCS Sagewood Note A during 2019. Funding of the promissory note commitments to Bickford is expected to transpire monthly throughout 2019.

 
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




49


Contingent lease inducement payments of $10,000,000 related to the five Bickford development properties constructed in 2016 and 2017 include a licensure incentive of $250,000 per property and a three-tiered operator incentive schedule paying up to an additional $1,750,000 , based on the attainment of certain performance metrics. Upon funding, these payments are added to the lease base and amortized against rental income.

For a discussion of incentive loan draws of $8,000,000 available to Bickford related to borrowings for the development of its properties in Illinois, Michigan, and Virginia, see page 34 of Investment Highlights.

Litigation

On June 15, 2018, East Lake Capital Management LLC and certain related entities, including Regency, filed suit against NHI and NHI-REIT of Axel, LLC, in the District Court of Dallas County, Texas; 95th Judicial District for injunctive and declaratory relief and unspecified monetary damages, including attorney’s fees. The suit sought, among other things, to enjoin NHI from making certain references to East Lake in NHI’s public filings. In response to this lawsuit, related litigation, and other circumstances, we entered motions calling for the immediate appointment of a receiver and for pre-judgment possession, hearing, and bond.

Resulting from these claims and counterclaims, on December 6, 2018, the plaintiff parties entered into an agreement with NHI under Texas Rule of Civil Procedure 11, which rule ensures the enforceability of an agreement between lawyers in a case when the agreement is in writing and filed in the papers of the court. The agreement provided that Regency vacate our facilities in Indiana and North Carolina on December 7, 2018 and in Tennessee on December 14, 2018. Further, Regency agreed to provide minimal levels of cooperation in transitioning the facilities.

The original libel action of the East Lake affiliated entities survives the Rule 11 agreement and is set to continue in January 2019. NHI is not precluded from further action in damages under terms of the lease.

With Regency’s relinquishment of possession of the three NHI facilities as discussed above, our prospective entry into management agreements with operators willing to venture into speculative operations entails structuring the agreements so that NHI, who stands to gain the most from rehabilitation of the properties, will likely expect to absorb most of the losses, if any, that these operators will encounter during revitalization of operations at the three properties. As a result of finalizing these agreements, entity-level operations at each facility may be considered variable interests, the operators may be considered variable interest entities (“VIEs”), and NHI may potentially be considered the primary beneficiary of those entities. Consequently, NHI may be required to consolidate these operations in 2019. If so, we expect that our statements of income will reflect revenues and expenses from these foreclosed operations. During 2018, activities at these facilities were immaterial to the results of NHI’s operations.


50


FFO, AFFO & FAD

These supplemental operating performance measures may not be comparable to similarly titled measures used by other REITs. Consequently, our Funds From Operations (“FFO”), Normalized FFO, Normalized Adjusted Funds From Operations (“AFFO”) and Normalized Funds Available for Distribution (“FAD”) may not provide a meaningful measure of our performance as compared to that of other REITs. Since other REITs may not use our definition of these operating performance measures, caution should be exercised when comparing our Company’s FFO, Normalized FFO, Normalized AFFO and Normalized FAD to that of other REITs. These financial performance measures do not represent cash generated from operating activities in accordance with generally accepted accounting principles (“GAAP”) (these measures do not include changes in operating assets and liabilities) and therefore should not be considered an alternative to net earnings as an indication of operating performance, or to net cash flow from operating activities as determined by GAAP as a measure of liquidity, and are not necessarily indicative of cash available to fund cash needs.

Funds From Operations - FFO

Our FFO per diluted common share for the year ended December 31, 2018 decreased $(0.14) ( 2.5% ) over the same period in 2017 . Our normalized FFO for the year ended December 31, 2018 increased $0.17 ( 3.2% ) over the same period in 2017 , primarily as the result of our new real estate investments in 2017 and 2018 . FFO, as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and applied by us, is net income (computed in accordance with GAAP), excluding gains (or losses) from sales of real estate property, plus real estate depreciation and amortization and impairment, if applicable, and after adjustments for unconsolidated partnerships and joint ventures, if any. The Company’s computation of FFO may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or have a different interpretation of the current NAREIT definition from that of the Company; therefore, caution should be exercised when comparing our Company’s FFO to that of other REITs. Diluted FFO assumes the exercise of stock options and other potentially dilutive securities. Normalized FFO excludes from FFO certain items which may create some difficulty in comparing FFO for the current period to similar prior periods, and may include, but are not limited to, impairment of non-real estate assets, gains and losses attributable to the acquisition and disposition of assets and liabilities, recoveries of previous write-downs and the write off of debt issuance costs due to credit facility modifications.

FFO and normalized FFO are important supplemental measures of operating performance for a REIT. Because the historical cost accounting convention used for real estate assets requires depreciation (except on land), such accounting presentation implies that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen and fallen with market conditions, presentations of operating results for a REIT that uses historical cost accounting for depreciation could be less informative, and should be supplemented with a measure such as FFO. The term FFO was designed by the REIT industry to address this issue.

Adjusted Funds From Operations - AFFO

Our normalized AFFO per diluted common share for the year ended December 31, 2018 increased $0.29 ( 6.1% ) over the same period in 2017 due primarily to the impact of real estate investments completed during 2017 and 2018 . In addition to the adjustments included in the calculation of normalized FFO, normalized AFFO excludes the impact of any straight-line rent revenue, amortization of the original issue discount on our convertible senior notes and amortization of debt issuance costs.

Normalized AFFO is an important supplemental measure of operating performance for a REIT. GAAP requires a lessor to recognize contractual lease payments into income on a straight-line basis over the expected term of the lease. This straight-line adjustment has the effect of reporting lease income that is significantly more or less than the contractual cash flows received pursuant to the terms of the lease agreement. GAAP also requires the original issue discount of our convertible senior notes and debt issuance costs to be amortized as non-cash adjustments to earnings. Normalized AFFO is useful to our investors as it reflects the growth inherent in the contractual lease payments of our real estate portfolio.

Funds Available for Distribution - FAD

Our normalized FAD for the year ended December 31, 2018 increased $16,395,000 ( 8.3% ) over the same period in 2017 due primarily to the impact of real estate investments completed during 2017 and 2018 . In addition to the adjustments included in the calculation of normalized AFFO, normalized FAD excludes the impact of non-cash stock based compensation. Normalized FAD is an important supplemental measure of operating performance for a REIT as a useful indicator of the ability to distribute dividends to shareholders. Additionally, normalized FAD improves the understanding of our operating results among investors and makes comparisons with: (i) expected results, (ii) results of previous periods and (iii) results among REITs, more meaningful. Because FAD may function as a liquidity measure, we do not present FAD on a per-share basis.


51


The following table reconciles net income attributable to common stockholders, the most directly comparable GAAP metric, to FFO, Normalized FFO, Normalized AFFO and Normalized FAD and is presented for both basic and diluted weighted average common shares (in thousands, except share and per share amounts) :
 
Years ended December 31,
 
2018
 
2017
 
2016
Net income
$
154,333

 
$
159,365

 
$
151,540

Elimination of certain non-cash items in net income:
 
 
 
 
 
Depreciation
71,349

 
67,173

 
59,525

Depreciation related to noncontrolling interest

 

 
(927
)
Gain on sale of real estate

 
(50
)
 
(4,582
)
NAREIT FFO
$
225,682

 
$
226,488

 
$
205,556

Gain on sales of marketable securities

 
(10,038
)
 
(29,673
)
Gain on sale of equity-method investee

 

 
(1,657
)
Write-off of deferred tax asset

 

 
1,192

Loss on convertible note retirement
738

 
2,214

 

Debt issuance costs written-off due to credit facility modifications

 
407

 

Ineffective portion of cash flow hedges

 
(353
)
 

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
)
Normalized FFO
$
229,969

 
$
217,796

 
$
190,683

Straight-line rent revenue, net
(21,736
)
 
(26,090
)
 
(22,198
)
Straight-line rent revenue, net, related to noncontrolling interest

 

 
(4
)
Amortization of lease incentives
387

 
119

 
40

Amortization of original issue discount
788

 
1,109

 
1,145

Amortization of debt issuance costs
2,526

 
2,483

 
2,368

Amortization of debt issuance costs related to noncontrolling interest

 

 
(27
)
Normalized AFFO
$
211,934

 
$
195,417

 
$
172,007

Non-cash stock based compensation
2,490

 
2,612

 
1,732

Normalized FAD
$
214,424

 
$
198,029

 
$
173,739

 
 
 
 
 
 
 
 
 
 
 
 
BASIC
 
 
 
 
 
Weighted average common shares outstanding
41,943,873

 
40,894,219

 
39,013,412

FFO per common share
$
5.38

 
$
5.54

 
$
5.27

Normalized FFO per common share
$
5.48

 
$
5.33

 
$
4.89

Normalized AFFO per common share
$
5.05

 
$
4.78

 
$
4.41

 
 
 
 
 
 
DILUTED
 
 
 
 
 
Weighted average common shares outstanding
42,091,731

 
41,151,453

 
39,155,380

FFO per common share
$
5.36

 
$
5.50

 
$
5.25

Normalized FFO per common share
$
5.46

 
$
5.29

 
$
4.87

Normalized AFFO per common share
$
5.04

 
$
4.75

 
$
4.39


52


Adjusted EBITDA

We consider Adjusted EBITDA to be an important supplemental measure because it provides information which we use to evaluate our performance and serves as an indication of our ability to service debt. We define Adjusted EBITDA as consolidated earnings before interest, taxes, depreciation and amortization, including amounts in discontinued operations, excluding real estate asset impairments and gains on dispositions and certain items which may create some difficulty in comparing Adjusted EBITDA for the current period to similar prior periods, and may include, but are not limited to, impairment of non-real estate assets, gains and losses attributable to the acquisition and disposition of assets and liabilities, and recoveries of previous write-downs. Since others may not use our definition of Adjusted EBITDA, caution should be exercised when comparing our Adjusted EBITDA to that of other companies.

The following table reconciles net income, the most directly comparable GAAP metric, to Adjusted EBITDA:

 
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


For all periods presented, EBITDA reflects GAAP interest expense, which excludes amounts capitalized during the period.


53


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Interest Rate Risk

At December 31, 2018 , we were exposed to market risks related to fluctuations in interest rates on approximately $384,000,000 of variable-rate indebtedness (excluding $250,000,000 of variable-rate debt that has been hedged through interest-rate swap contracts) and on our mortgage and other notes receivable. The unused portion ( $466,000,000 at December 31, 2018 ) of our credit facility, should it be drawn upon, is subject to variable rates.

Interest rate fluctuations will generally not affect our future earnings or cash flows on our fixed rate debt and loans receivable unless such instruments mature or are otherwise terminated. However, interest rate changes will affect the fair value of our fixed rate instruments. Conversely, changes in interest rates on variable rate debt and investments would change our future earnings and cash flows, but not significantly affect the fair value of those instruments. Assuming a 50 basis point increase or decrease in the interest rate related to variable-rate debt, and assuming no change in the outstanding balance as of December 31, 2018 , net interest expense would increase or decrease annually by approximately $1,920,000 or $.05 per common share on a diluted basis.

We use derivative financial instruments in the normal course of business to mitigate interest rate risk. We do not use derivative financial instruments for speculative purposes. Derivatives are included in the Consolidated Balance Sheets at their fair value. We may engage in hedging strategies to manage our exposure to market risks in the future, depending on an analysis of the interest rate environment and the costs and risks of such strategies.

The following table sets forth certain information with respect to our debt (dollar amounts in thousands) :
 
December 31, 2018
 
December 31, 2017
 
Balance 1
 
% of total
 
Rate 3
 
Balance 1
 
% of total
 
Rate 3
Fixed rate:
 
 
 
 
 
 
 
 
 
 
 
Convertible senior notes
$
120,000

 
9.3
%
 
3.25
%
 
$
147,575

 
12.7
%
 
3.25
%
Unsecured term loans
650,000

 
50.2
%
 
3.99
%
 
650,000

 
56.0
%
 
3.83
%
HUD mortgage loans 2
44,226

 
3.4
%
 
4.04
%
 
45,047

 
3.9
%
 
4.04
%
Fannie Mae loans
96,044

 
7.4
%
 
3.94
%
 
96,367

 
8.3
%
 
3.94
%
 
 
 
 
 
 
 
 
 
 
 
 
Variable rate:
 
 
 
 
 
 
 
 
 
 
 
Unsecured term loan
300,000

 
23.2
%
 
3.77
%
 

 
%
 
NA

Unsecured revolving credit facility
84,000

 
6.5
%
 
3.92
%
 
221,000

 
19.1
%
 
2.96
%
 
$
1,294,270

 
100.0
%
 
3.88
%
 
$
1,159,989

 
100.0
%
 
3.61
%
 
 
 
 
 
 
 
 
 
 
 
 
1  Differs from carrying amount due to unamortized discounts and loan costs.
 
 
 
 
 
 
2  Includes 10 HUD mortgages; rate is a weighted average inclusive of a mortgage insurance premium
 
 
 
 
 
 
3  Total is weighted average rate
 
 
 
 
 
 

The unsecured term loans in the table above give effect to $40,000,000, $80,000,000, and $130,000,000 notional amount interest rate swaps with maturities of April 2019, June 2020 and June 2020, respectively, that collectively are continuing to hedge against fluctuations in variable interest rates applicable to the $250,000,000 term loan maturing in 2022. These loans bear interest at LIBOR plus a spread, currently 130 basis points, based on our current Consolidated Coverage Ratio, as defined.

To highlight the sensitivity of our fixed-rate loans to changes in interest rates, the following summary shows the effects on fair value (“FV”) assuming a parallel shift of 50 basis points (“bps”) in market interest rates for a contract with similar maturities as of December 31, 2018 (dollar amounts in thousands) :
 
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


At December 31, 2018 , the fair value of our mortgage and other notes receivable, discounted for estimated changes in the risk-free rate, was approximately $244,206,000 . A 50 basis point increase in market rates would decrease the estimated fair value of

54

Table of Contents

our mortgage and other notes receivable by approximately $5,560,000 , while a 50 basis point decrease in such rates would increase their estimated fair value by approximately $5,755,000 .

Equity Price Risk

The Company is no longer subject to equity risk since it no longer owns any marketable securities.


55

Table of Contents

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



Board of Directors and Stockholders
National Health Investors, Inc.
Murfreesboro, Tennessee

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheets of National Health Investors, Inc. (the “Company”) and subsidiaries as of December 31, 2018 and 2017 , the related consolidated statements of income, comprehensive income, equity, and cash flows for each of the three years in the period ended December 31, 2018 , and the related notes and financial statement schedules listed in the accompanying index (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company and subsidiaries at December 31, 2018 and 2017 , and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2018 , in conformity with accounting principles generally accepted in the United States of America.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company's internal control over financial reporting as of December 31, 2018 , based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) and our report dated February 19, 2019 expressed an unqualified opinion thereon.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.



/s/ BDO USA, LLP

We have served as the Company's auditor since 2004.

Nashville, Tennessee
February 19, 2019


56


NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)

 
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


The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.

57

Table of Contents

NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except share and per share amounts)

 
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



The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.

58

Table of Contents

NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)

 
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



The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.

59

Table of Contents

NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
 
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


The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.

60

Table of Contents

NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(in thousands)

 
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
)

The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.

61

Table of Contents

NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED STATEMENTS OF EQUITY
(in thousands except share and per share amounts)

 
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


The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.

62

Table of Contents

NATIONAL HEALTH INVESTORS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2018

NOTE 1. SIGNIFICANT ACCOUNTING POLICIES

The Company - National Health Investors, Inc. (“NHI”), established in 1991 as a Maryland corporation, is a self-managed real estate investment trust (“REIT”) specializing in sale-leaseback, joint-venture, mortgage and mezzanine financing of need-driven and discretionary senior housing and medical investments. Our portfolio consists of lease, mortgage and other note investments in independent living facilities, assisted living facilities, entrance-fee communities, senior living campuses, skilled nursing facilities, specialty hospitals and medical office buildings. Other investments have included marketable securities and a joint venture structured to comply with the provisions of the REIT Investment Diversification Empowerment Act of 2007 (“RIDEA”) through which we invested in facility operations managed by independent third-parties. We fund our real estate investments primarily through: (1) operating cash flow, (2) debt offerings, including bank lines of credit and term debt, both unsecured and secured, and (3) the sale of equity securities. Units, beds and square footage disclosures in this annual report on Form 10-K are unaudited.

Principles of Consolidation - The accompanying consolidated financial statements include our accounts and the accounts of our wholly-owned subsidiaries, joint ventures, partnerships and consolidated variable interest entities (“VIE”), if any. All intercompany transactions and balances have been eliminated in consolidation. Net income is reduced by the portion of net income attributable to noncontrolling interests.

A VIE is broadly defined as an entity with one or more of the following characteristics: (a) the total equity investment at risk is insufficient to finance the entity’s activities without additional subordinated financial support; (b) as a group, the holders of the equity investment at risk lack (i) the ability to make decisions about the entity’s activities through voting or similar rights, (ii) the obligation to absorb the expected losses of the entity, or (iii) the right to receive the expected residual returns of the entity; or (c) the equity investors have voting rights that are not proportional to their economic interests, and substantially all of the entity’s activities either involve, or are conducted on behalf of, an investor that has disproportionately few voting rights.

We apply Financial Accounting Standards Board (“FASB”) guidance for our arrangements with VIEs which requires us to identify entities for which control is achieved through means other than voting rights and to determine which business enterprise is the primary beneficiary of the VIE. In accordance with FASB guidance, management must evaluate each of the Company’s contractual relationships which creates a variable interest in other entities. If the Company has a variable interest and the entity is a VIE, then management must determine whether the Company is the primary beneficiary of the VIE. If it is determined that the Company is the primary beneficiary, NHI consolidates the VIE. We identify the primary beneficiary of a VIE as the enterprise that has both: (i) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance; and (ii) the obligation to absorb losses or the right to receive benefits of the VIE that could be significant to the entity. We perform this analysis on an ongoing basis.

If, after consideration of the VIE accounting lit eratu re, the Company has determined that an entity is not a VIE, the Company assesses the need for consolidation under all other provi s ion s of ASC 810. These provisions provide for consolidation of majority-owned en titie s through a majority voti ng interest held by the Company providing control.

At December 31, 2018 , we held an interest in six unconsolidated VIEs. Because we generally lack either directly or through related parties any material input in the activities that most significantly impact their economic performance, we have concluded that NHI is not the primary beneficiary. Accordingly, we account for our transactions with these entities and their subsidiaries at amortized cost.

Our VIEs are summarized below by date of initial involvement. For further discussion of the nature of the relationships, including the sources of our exposure to these VIEs, see the notes to our consolidated financial statements cross-referenced below.

63


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
1 Notes, straight-line rent receivables & unamortized lease incentives

We are not obligated to provide support beyond our stated commitments to these tenants and borrowers whom we classify as VIEs, and accordingly our maximum exposure to loss from these relationships is limited to the amount of our commitments, as shown above and discussed in the notes. When the above relationships involve leases, some additional exposure to economic loss is present. Generally, additional economic loss on a lease, if any, would be limited to that resulting from a short period of arrearage and non-payment of monthly rent before we are able to take effective remedial action, as well as costs incurred in transitioning the lease. The potential extent of such loss will be dependent upon individual facts and circumstances, cannot be quantified, and is therefore not included in the tabulation above. Typically, the only carrying amounts involving our leases are accumulated straight-line receivables.

We apply FASB guidance related to investments in joint ventures based on the type of controlling rights held by the members’ interests in limited liability companies that may preclude consolidation by the majority equity owner in certain circumstances in which the majority equity owner would otherwise consolidate the joint venture.

We have structured our joint ventures to be compliant with the provisions of RIDEA which permits NHI to receive rent payments through a triple-net lease between a property company and an operating company and allows NHI the opportunity to capture additional value on the improving performance of the operating company through distributions to a taxable REIT subsidiary (“TRS”). Accordingly, prior to the termination of our joint venture on September 30, 2016, our TRS held NHI’s equity interest in an unconsolidated operating company, which we did not control, thus providing an organizational structure that allowed the TRS to engage in a broad range of activities and share in revenues that were otherwise non-qualifying income under the REIT gross income tests.

Noncontrolling Interest - We have excluded net income attributable to the noncontrolling interest from net income attributable to common shareholders in our Consolidated Statement of Income for the year ended December 31, 2016 . As of December 31, 2018 and during the years ended December 31, 2018 and December 31, 2017 , there were no noncontrolling interests.

Equity-Method Investment - Through September 30, 2016, we reported our TRS investment in an unconsolidated entity, over whose operating and financial policies we had the ability to exercise significant influence but not control, under the equity method of accounting. Under this accounting method, our pro rata share of the entity’s earnings or losses was included in our Consolidated Statements of Income. Additionally, we adjusted our investment carrying amount to reflect our share of changes in the equity-method investee’s capital resulting from its capital transactions. On September 30, 2016, we unwound the joint venture underlying the TRS and ceased participation in the operations which comprised all its activity.

Use of Estimates - The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Earnings Per Share - The weighted average number of common shares outstanding during the reporting period is used to calculate basic earnings per common share. Diluted earnings per common share assume the exercise of stock options using the treasury stock method, to the extent dilutive. Diluted earnings per share also incorporate the potential dilutive impact of our 3.25% convertible senior notes due 2021. We apply the treasury stock method to our convertible debt instruments, the effect of which is that conversion will not be assumed for purposes of computing diluted earnings per share unless the average share price of our common stock for the period exceeds the conversion price per share.

Fair Value Measurements - Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between

64


market participants at the measurement date. A three-level fair value hierarchy is required to prioritize the inputs used to measure fair value. This hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs.

The three levels of inputs used to measure fair value are as follows:

Level 1 - Quoted prices in active markets for identical assets or liabilities.

Level 2 - Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.

If the fair value measurement is based on inputs from different levels of the hierarchy, the level within which the entire fair value measurement falls is the lowest level input that is significant to the fair value measurement in its entirety. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability. When an event or circumstance alters our assessment of the observability and thus the appropriate classification of an input to a fair value measurement which we deem to be significant to the fair value measurement as a whole, we will transfer that fair value measurement to the appropriate level within the fair value hierarchy.

Real Estate Properties - Real estate properties are recorded at cost or, if acquired through business combination, at fair value, including the fair value of contingent consideration, if any. Cost or fair value at the time of acquisition is allocated among land, buildings, improvements, lease and other intangibles, and personal property. For properties acquired in transactions accounted for as asset purchases, the purchase price allocation is based on the relative fair values of the assets acquired. Cost includes the amount of contingent consideration, if any, deemed to be probable at the acquisition date. Contingent consideration is deemed to be probable to the extent that a significant reversal in amounts recognized is not likely to occur when the uncertainty associated with the contingent consideration is subsequently resolved. Cost also includes capitalized interest during construction periods. We use the straight-line method of depreciation for buildings over their estimated useful lives of 40 years, and improvements over their estimated useful lives ranging to 25 years. For contingent consideration arising from business combinations, the liability is adjusted to estimated fair value at each reporting date through earnings. For contingent consideration arising from asset acquisitions, the liability is adjusted to the amount considered probable each reporting period, with changes reflected as an adjustment to the basis of the related assets.

We evaluate the recoverability of the carrying value of our real estate properties on a property-by-property basis. On a quarterly basis, we review our properties for recoverability when events or circumstances, including significant physical changes in the property, significant adverse changes in general economic conditions and significant deteriorations of the underlying cash flows of the property, indicate that the carrying amount of the property may not be recoverable. The need to recognize an impairment charge is based on estimated undiscounted future cash flows from a property compared to the carrying value of that property. If recognition of an impairment charge is necessary, it is measured as the amount by which the carrying amount of the property exceeds the fair value of the property.

Mortgage and Other Notes Receivable - Each quarter, we evaluate the carrying values of our notes receivable on an instrument-by-instrument basis for recoverability when events or circumstances, including the non-receipt of contractual principal and interest payments, significant deteriorations of the financial condition of the borrower and significant adverse changes in general economic conditions, indicate that the carrying amount of the note receivable may not be recoverable. If a note receivable becomes more than 30 days delinquent as to contractual principal or interest payments, the loan is classified as non-performing, and thereafter we recognize all amounts due when received. If necessary, an impairment is measured as the amount by which the carrying amount exceeds the discounted cash flows expected to be received under the note receivable or, if foreclosure is probable, the fair value of the collateral securing the note receivable.

Cash and Cash Equivalents and Restricted Cash - Cash equivalents consist of all highly liquid investments with an original maturity of three months or less. Restricted cash includes amounts required to be held on deposit in accordance with agency agreements governing our Fannie Mae and HUD mortgages.



65


The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the Company’s Consolidated Balance Sheets with the same amounts shown on the Company’s Consolidated Statements of Cash Flows (in thousands) :
 
As of December 31,
 
2018
 
2017
Cash and cash equivalents
$
4,659

 
$
3,063

Restricted cash
5,253

 
5,012

 
$
9,912

 
$
8,075


Concentration of Credit Risks - Our credit risks primarily relate to cash and cash equivalents and investments in mortgage and other notes receivable. Cash and cash equivalents are primarily held in bank accounts and overnight investments. We maintain our bank deposit accounts with large financial institutions in amounts that often exceed federally-insured limits. We have not experienced any losses in such accounts. Our mortgages and other notes receivable consist primarily of secured loans on facilities.

Our financial instruments, principally our investments in notes receivable, are subject to the possibility of loss of the carrying values as a result of the failure of other parties to perform according to their contractual obligations which may make the instruments less valuable. We obtain collateral in the form of mortgage liens and other protective rights for notes receivable and continually monitor these rights in order to reduce such possibilities of loss. We evaluate the need to provide for reserves for potential losses on our financial instruments based on management’s periodic review of our portfolio on an instrument-by-instrument basis.

Deferred Loan Costs - Costs incurred to acquire debt are amortized by the effective interest method over the term of the related debt.

Deferred Income - Deferred income primarily includes non-refundable lease commitment fees received by us, which are amortized into income over the expected period of the related loan or lease. In the event that our financing commitment to a potential borrower or lessee expires, the related commitment fees are recognized into income immediately. Commitment fees may be charged based on the terms of the lease agreements and the creditworthiness of the parties.

Rental Income - Base rental income is recognized using the straight-line method over the term of the lease to the extent that lease payments are considered collectible. Under certain leases, we receive additional contingent rent, which is calculated on the increase in revenues of the lessee over a base year or base quarter. We recognize contingent rent annually or quarterly based on the actual revenues of the lessee once the target threshold has been achieved. Lease payments that depend on a factor directly related to future use of the property, such as an increase in annual revenues over a base year, are considered to be contingent rentals and are excluded from the schedule of minimum lease payments.

If rental income calculated on a straight-line basis exceeds the cash rent due under a lease, the difference is recorded as an increase to straight-line rent receivable in the Consolidated Balance Sheets and an increase in rental income in the Consolidated Statements of Income. If rental income on a straight-line basis is calculated to be less than cash received, there is a decrease in the same accounts.

Rental income is reduced for the non-cash amortization of payments made upon the eventual settlement of commitments and contingencies originally identified and recorded as lease inducements. We record contingent consideration arising from lease inducements to the extent that it is probable that a significant reversal of amounts recognized will not occur when the uncertainty associated with the contingent consideration is subsequently resolved.

We identify a lease as non-performing if a required payment is not received within 30 days of the date it is due. Our policy related to rental income on non-performing leased real estate properties is to recognize rental income in the period when the related cash is received.

Interest Income from Mortgage and Other Notes Receivable - Interest income is recognized based on the interest rates and principal amounts outstanding on the notes receivable. Under certain notes, we receive additional contingent interest, which is calculated on the increase in the current year revenues of a borrower over a base year. We identify a mortgage loan as non-performing if a required payment is not received within 30 days of the date it is due. Our policy related to mortgage interest income on non-performing mortgage loans is to recognize mortgage interest income in the period when the cash is received. As of December 31, 2018 , we had not identified any of our mortgages as non-performing.


66


Derivatives - In the normal course of business, we are subject to risk from adverse fluctuations in interest rates. We have chosen to manage this risk through the use of derivative financial instruments, primarily interest rate swaps. Counterparties to these contracts are major financial institutions. We are exposed to credit loss in the event of nonperformance by these counterparties. We do not use derivative instruments for trading or speculative purposes. Our objective in managing exposure to market risk is to limit the impact on cash flows.

To qualify for hedge accounting, our interest rate swaps must effectively reduce the risk exposure that they are designed to hedge. In addition, at inception of a qualifying cash flow hedging relationship, the underlying transaction or transactions must be, and be expected to remain, probable of occurring in accordance with our related assertions. All of our hedges are cash flow hedges.

We recognize all derivative instruments, including embedded derivatives required to be bifurcated, as assets or liabilities at their fair value in the Consolidated Balance Sheets. Changes in the fair value of derivative instruments that are not designated as hedges or that do not meet the criteria of hedge accounting are recognized in earnings. For derivatives designated in qualifying cash flow hedging relationships, the change in fair value of the effective portion of the derivatives is recognized in accumulated other comprehensive income (loss), whereas the change in fair value of the ineffective portion is recognized in earnings. Gains and losses are reclassified from accumulated other comprehensive income (loss) into earnings once the underlying hedged transaction is recognized in earnings.

Federal Income Taxes - We intend at all times to qualify as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended. Until 2016, we recorded income tax expense or benefit with respect to one of our subsidiaries which was taxed under provisions similar to those applicable to regular corporations. Aside from such income taxes which may be applicable to the taxable income in the TRS, we will not be subject to U.S. federal income tax, provided that we continue to qualify as a REIT and make distributions to stockholders at least equal to or in excess of 90% our taxable income. Accordingly, no provision for federal income taxes has been made in the consolidated financial statements, except for the provision on the taxable income of the TRS, which is included in our consolidated statements of income under the caption, “Income tax expense of taxable REIT subsidiary.” Our failure to continue to qualify under the applicable REIT qualification rules and regulations would have a material adverse impact on our financial position, results of operations and cash flows.

Earnings and profits, which determine the taxability of dividends to stockholders, differ from net income reported for financial reporting purposes due primarily to differences in the basis of assets, estimated useful lives used to compute depreciation expense, gains on sales of real estate, non-cash compensation expense and recognition of commitment fees.

Our tax returns filed for years beginning in 2015 are subject to examination by taxing authorities. We classify interest and penalties related to uncertain tax positions, if any, in our consolidated financial statements as a component of income tax expense.

Segment Disclosures - We are in the business of owning and financing health care properties. We are managed as one segment, rather than multiple segments, for internal purposes and for internal decision making.

Reclassifications - We have reclassified certain balances where necessary to conform the presentation of prior periods to the current period. These reclassifications had no effect on previously reported net income.

New Accounting Pronouncements - For a review of recent accounting pronouncements pertinent to our operations and management’s judgment as to the impact that the eventual adoption of these pronouncements will have on our financial position and results of operation, see Note 14.

NOTE 2. REAL ESTATE

As of December 31, 2018 , we owned 220 health care real estate properties located in 33 states and consisting of 143 senior housing communities, 72 skilled nursing facilities, 3 hospitals and 2 medical office buildings. Our senior housing properties include assisted living facilities, senior living campuses, independent living facilities, and entrance-fee communities. These investments (excluding our corporate office of $2,471,000 ) consisted of properties with an original cost of approximately $2,815,894,000 , rented under triple-net leases to 30 lessees.

Acquisitions and New Leases of Real Estate

During the year ended December 31, 2018 , we announced the following real estate investments and commitments as described below (dollars in thousands) :

67


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


Ensign

On January 12, 2018, NHI acquired from a developer a skilled nursing facility in Waxahachie, Texas for a cash investment of $14,404,000 , and in May, we acquired from another developer two skilled nursing facilities in Garland and Fort Worth, Texas, for a cash investment totaling $29,000,000 . Additional consideration of $1,275,000 for the Waxahachie property and $1,250,000 for each of Garland and Ft. Worth were contributed by the lessee, The Ensign Group (“Ensign”). We have capitalized the tenant contributions as a component of the cost of the facilities and have recorded the contributions as deferred revenue, which we are amortizing to revenue over the term of the master lease to which these properties have now been added. The remaining term of the master lease extends through April 2031, plus renewal options. The blended initial lease rate is set at 8.1% , subject to annual escalators based on prevailing inflation rates. The acquisitions were accounted for as an asset purchase and fulfill our original commitment to acquire and lease to Ensign four skilled nursing facilities in New Braunfels, Waxahachie, Garland and Fort Worth, Texas.

Comfort Care

On May 31, 2018, NHI acquired two assisted living facilities in Bridgeport and Saginaw, Michigan for a cash investment of $17,140,000 , inclusive of $100,000 in closing costs. We leased the facilities to affiliates of Comfort Care Senior Living (“Comfort Care”) for a term of fifteen years at an initial lease rate of 7.25% with annual escalators adjusted for prevailing inflation rates, subject to a floor and ceiling of 2% and 3% , respectively. The lease provides for an initial six-month cash escrow. With the acquisition, NHI also obtained fair value-based purchase options for two newly constructed facilities operated by Comfort Care, with the purchase option windows to open upon stabilization. The acquisition was accounted for as an asset purchase.

Ignite

In December 2018, we reached an agreement with Ignite Team Partners, LLC, d/b/a Ignite Medical Resorts, to develop a $25,350,000 skilled nursing facility in suburban Milwaukee. The facility is currently under construction with an expected opening date in the fourth quarter of 2019. The facility will be leased to Ignite Healthcare, Inc. (“Ignite”) for a term of 12 years, with two ten -year renewal options, at an initial lease rate of 9.5% plus annual fixed escalators. Ignite will be eligible for an earn-out of up to $2,000,000 , to be funded beginning in 2026 upon the attainment of specified metrics. NHI will have a right of first offer on future Ignite projects. We accounted for the transaction as an asset purchase. At December 31, 2018 , we had funded $4,674,000 , including $2,000,000 for the purchase of land.

Major Customers

Bickford

As of December 31, 2018 , our Bickford Senior Living (“Bickford”) portfolio consists of leases with primary lease expiration dates as follows (in thousands) :
 
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

 
 
 
 
 
 
 

On April 30, 2018, we acquired an assisted living/memory-care portfolio in Ohio and Pennsylvania comprising five facilities, one of which is subject to a ground lease with remaining term, including extensions, of 50 years. The purchase price was $69,750,000 , including $500,000 in closing costs and $1,750,000 in specified capital improvements, which will be added to the lease base upon funding. In addition to the cash consideration stated above, we recorded an intangible liability of $590,000 to

68


recognize our above-market obligation for the ground lease. We included this portfolio in a separate master lease with Bickford which provides for a lease rate of 6.85% , with annual fixed escalators over a term of 15 years plus renewal options, subject to a fair market value rent reset feature available to NHI between years three and five .

Of our total revenues, $50,093,000 ( 17% ), $41,606,000 ( 15% ) and $30,732,000 ( 12% ) were recognized as rental income from Bickford for the years ended December 31, 2018 , 2017 and 2016 , including $5,028,000 , $5,102,000 , and $858,000 in straight-line rent income, respectively.

Senior Living Communities

As of December 31, 2018 , we leased nine retirement communities to Senior Living Communities (“Senior Living”) under a 15 -year master lease which began in December 2014, contains two 5 -year renewal options and provides for an annual escalator of 4% in 2018 and 3% thereafter.

Of our total revenue, $45,868,000 ( 16% ), $45,735,000 ( 16% ) and $40,332,000 ( 16% ) in lease revenues were derived from Senior Living for the years ended December 31, 2018 , 2017 and 2016 , respectively, including $5,436,000 , $6,984,000 and $7,369,000 in straight-line rent.

Holiday

As of December 31, 2018 , we leased 25 independent living facilities to an affiliate of Holiday Retirement (“Holiday”) at an original cost of $493,000,000 . The 17 -year master lease began in December 2013 and provides for a minimum annual escalator of 3.5% after 2017.

Of our total revenues, $43,311,000 ( 15% ), $43,817,000 ( 16% ) and $43,817,000 ( 18% ) were derived from Holiday for the years ended December 31, 2018 , 2017 and 2016 , respectively, including $5,616,000 , $7,397,000 and $8,965,000 in straight-line rent, respectively. Our tenant operates the facilities pursuant to a management agreement with a Holiday-affiliated manager.

In November 2018, we entered into a lease amendment and guaranty release (“the Agreement”) with Holiday. The Agreement extends the term of the lease, increases required minimum capital expenditure per unit and provides NHI with a stronger projected 2019 lease coverage ratio. Below is a summary of the provisions of the new agreement:

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.



69


NHC

As of December 31, 2018 , we leased 42 facilities under two master leases to National HealthCare Corporation (“NHC”), a publicly-held company and the lessee of our legacy properties. The facilities leased to NHC consist of 3 independent living facilities and 39 skilled nursing facilities ( 4 of which are subleased to other parties for whom the lease payments are guaranteed to us by NHC). These facilities are leased to NHC under the terms of an amended master lease agreement originally dated October 17, 1991 (the “1991 lease”) which includes our 35 remaining legacy properties and a master lease agreement dated August 30, 2013 (the “2013 lease”) which includes 7 skilled nursing facilities acquired from a third party.

The 1991 lease has been amended to extend the lease expiration to December 31, 2026. There are two additional 5 -year renewal options, each at fair rental value of such leased property as negotiated between the parties and determined without including the value attributable to any improvements to the leased property voluntarily made by NHC at its expense. Under the terms of the lease, the base annual rental is $30,750,000 and rent escalates by 4% of the increase, if any, in each facility’s revenue over a 2007 base year. The 2013 lease provides for a base annual rental of $3,450,000 and has a lease expiration of August 2028. Under the terms of the 2013 lease, rent escalates 4% of the increase, if any, in each facility’s revenue over a 2014 base year. For both the 1991 lease and the 2013 lease, we refer to this additional rent component as “percentage rent.” During the last three years of the 2013 lease, NHC will have the option to purchase the facilities for $49,000,000 .

The following table summarizes the percentage rent income from NHC ( in thousands ):
 
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

1 For purposes of the percentage rent calculation described in the Master Lease Agreement, NHC’s annual revenue by facility for a given year is certified to NHI by March 31st of the following year.

Of our total revenues, $37,843,000 ( 13% ), $37,467,000 ( 13% ) and $37,626,000 ( 15% ) in 2018 , 2017 and 2016 , respectively, were derived from NHC.

The chairman of our board of directors is also a director on NHC’s board of directors. As of December 31, 2018 , NHC owned 1,630,462 shares of our common stock.

Tenant Non-Compliance

Affiliates of East Lake

In documents we have previously filed with and furnished to the SEC, we have used the shorthand “East Lake” to refer to the East Lake Capital Management affiliated entities for whom we have acted or continue to act as landlord. These entities consist of EL FW Intermediary I, LLC (for the Freshwater/Watermark continuing care retirement communities) and SH Regency Leasing, LLC (for the three assisted living facilities in Tennessee, Indiana and North Carolina referred to as “Regency”).

On June 15, 2018, East Lake Capital Management LLC and certain related entities, including Regency, filed suit against NHI and NHI-REIT of Axel, LLC, in the District Court of Dallas County, Texas; 95th Judicial District for injunctive and declaratory relief and unspecified monetary damages, including attorney’s fees. The suit sought, among other things, to enjoin NHI from making certain references to East Lake in NHI’s public filings. In response to this lawsuit, related litigation, and other circumstances, we entered motions calling for the immediate appointment of a receiver and for pre-judgment possession, hearing, and bond.

Resulting from these claims and counterclaims, on December 6, 2018, the plaintiff parties entered into an agreement with NHI under Texas Rule of Civil Procedure 11, which rule ensures the enforceability of an agreement between lawyers in a case when the agreement is in writing and filed in the papers of the court. As a result of the agreement, Regency vacated our facilities in Indiana and North Carolina on December 7, 2018 and in Tennessee on December 14, 2018. Due to a decrease in occupancy and the deferral of needed maintenance and capital expenditures related to their operation, NHI made arrangements with operators to manage the three facilities. NHI will receive 95% of operating cash flow, if any, as generated by the facilities until such time as operations become stabilized or more formal agreements are entered into.


70


The original libel action of the East Lake affiliated entities survives the Rule 11 agreement and is set to continue in February 2019. NHI is not precluded from further action in damages under terms of the lease.

As of December 31, 2018, based on our assessment of likely undiscounted cash flows we determined no impairment charge was required on the land, building and improvements formerly leased to Regency. We wrote off straight-line receivables from the Regency properties totaling $1,820,000 during the fourth quarter of 2018.

Of our total revenues, $5,103,000 ( 2% ), $5,466,000 ( 2% ), and $5,444,000 ( 2% ) in lease revenues were derived from Regency for the years ended December 31, 2018 , 2017 and 2016 , respectively.

With Regency’s relinquishment of possession of the three NHI facilities as discussed above, our prospective entry into management agreements with operators willing to venture into speculative operations entails structuring the agreements so that NHI, who stands to gain the most from rehabilitation of the properties, will likely expect to absorb most of the losses, if any, that these operators will encounter during revitalization of operations at the three properties. As a result of finalizing these agreements, entity-level operations at each facility may be considered variable interests, the operators may be considered variable interest entities (“VIEs”), and NHI may potentially be considered the primary beneficiary of those entities. Consequently, NHI may be required to consolidate these operations in 2019. If so, we expect that our statements of income will reflect revenues and expenses from these foreclosed operations. During 2018, activities at these facilities were immaterial to the results of NHI’s operations.

For operations which we place in our TRS, we have NOL carryforwards of $462,000 available to offset taxable income in the TRS. The carry-forwards expire beginning in 2028.

Other

In the second quarter of 2018, we identified a single-property lease with a tenant in Wisconsin as non-performing. Lease revenues from the tenant have comprised less than 1% of our rental income, and the tenant is two months , or $840,000 , in arrears on its rent payments to us as of December 31, 2018. In accordance with our revenue recognition policies, we will recognize future rental income from the lease in the period in which cash is received. Additionally, we may transition the lease to a new tenant. As a consequence of this course of action, the related straight-line receivable is considered uncollectible. Accordingly, in June 2018, we wrote off the balance of $1,436,000 pertaining to this tenant and included this amount in loan and realty losses in our consolidated statement of income. Personal guarantees totaling $3,000,000 remain in place.

We have determined that another of our tenants, The LaSalle Group, with five buildings in Illinois and Texas, is in material non-compliance with provisions of our lease regarding mandated coverage ratios, working capital requirements and timeliness of rent payments. Lease revenues from the tenant have comprised less than 2% of our rental income, and the tenant is two months in arrears on its rent payments to us as of December 31, 2018. As of October 31, 2018, we wrote off the accumulated straight-line rent receivable of $1,496,000 , we ceased recording straight-line rent income, and we adopted the cash basis for recognition of revenues from this tenant. We have made no rent concessions to the tenant as of December 31, 2018.

Based on our assessment of current operations and the availability of suitable operating partners, we are seeking new tenants or managers for the other properties mentioned above. If we enter into a management agreement rather than a lease as we seek to stabilize the operations of these facilities and if our resulting operating partner does not have adequate liquidity to accept the risks and rewards of ownership, NHI might be deemed the primary beneficiary of the operations and might be required to consolidate those statements of financial position and results of operations of the managers or operating partners into our consolidated financial statements.

Of our total revenue, $5,540,000 ( 2% ), $6,141,000 ( 2% ), and $1,957,000 ( 1% ) in lease revenues were derived from the above other tenants for the years ended December 31, 2018 , 2017 and 2016 , respectively.

In February 2019 we released a tenant from the provisions of a forbearance letter we originally issued in October 2017.

Utilization of Tenant Escrow Deposits

We have available to us a total of $3,485,000 in escrowed deposits for the above-mentioned non-compliant tenants. Through the end of 2018, we made no draws against these deposits. When tenants have been changed to cash basis and prior to adjudication of any amounts in controversy, we assess the probability of recovery, if any, through legal recourse against amounts on escrow. We consider available escrowed funds to the extent, under governing lease provisions, that specified costs incurred are to be borne by the tenant. Accordingly, we have recognized $2,534,000 as a receivable against these escrowed deposits to satisfy property tax liabilities and as reimbursement for expenses explicitly delineated under the leases.

71


Other Lease Activity

We have adjusted rental income for the amortization of lease inducement payments resulting from the settlement of contingencies identified in Note 6. Amortization of these payments against revenues was $387,000 , $119,000 and $40,000 for the years ended December 31, 2018, 2017 and 2016, respectively.

Future Minimum Lease Payments

At December 31, 2018 , the future minimum lease payments (excluding percentage rent) to be received by us under our operating leases with our tenants are as follows ( in thousands ):
2019
 
$
304,887

2020
 
254,321

2021
 
255,806

2022
 
258,245

2023
 
252,602

Thereafter
 
1,705,141

 
 
$
3,031,002


NOTE 3. MORTGAGE AND OTHER NOTES RECEIVABLE

At December 31, 2018 , we had investments in mortgage notes receivable with a carrying value of $202,877,000 secured by real estate and UCC liens on the personal property of 12 facilities and other notes receivable with a carrying value of $43,234,000 guaranteed by significant parties to the notes or by cross-collateralization of properties with the same owner. At December 31, 2017 , we had investments in mortgage notes receivable with a carrying value of $98,110,000 and other notes receivable with a carrying value of $43,376,000 . No allowance for doubtful accounts was considered necessary at December 31, 2018 or 2017 .

Life Care Services - Sagewood

On December 21, 2018 we entered into an agreement to lend LCS-Westminster Partnership IV LLP (“Life Care Services IV”), an affiliate of Life Care Services, the manager of the facility, up to $180,000,000 . The loan agreement conveys a mortgage interest and will facilitate the construction of Phase II of Sagewood, a Type-A Continuing Care Retirement Community in Scottsdale, AZ.

The loan takes the form of two notes under a master credit agreement. The senior note (“Note A”) totals $118,800,000 at a 7.25% interest rate with 10 basis-point annual escalators after year three and has a term of 10 years. We have funded $76,653,000 of Note A as of December 31, 2018. Note A is interest-only and is locked to prepayment until January 2021. After 2020, the prepayment penalty starts at 2% and declines to 1% in 2022. The second note (“Note B”) is a construction loan for up to $61,200,000 at an annual interest rate of 8.5% and carries a five -year maturity. The total amount funded on Note B was $10,165,000 as of December 31, 2018.

Life Care Services - Timber Ridge

In February 2015, we entered into an agreement to lend up to $154,500,000 to LCS-Westminster Partnership III LLP (“LCS-WP”), an affiliate of Life Care Services (“LCS”). The loan agreement conveys a mortgage interest and facilitated the construction of Phase II of Timber Ridge at Talus (“Timber Ridge”), a Type-A continuing care retirement community in Issaquah, WA managed by LCS. Our loan to LCS-WP represents a variable interest. As an affiliate of a larger company, LCS-WP is structured to limit liability for potential damage claims, is capitalized to achieve that purpose and is considered a VIE within the definition set forth in Note 1.

The loan took the form of two notes under a master credit agreement. The senior note (“Note A”) totals $60,000,000 at a 6.75% interest rate with 10 basis-point escalators after year three , and has a term of 10 years. We have funded $57,939,000 of Note A as of December 31, 2018 . Note A is interest-only and is locked to prepayment for three years. Beginning in February 2018, the prepayment penalty started at 5% and will decline 1% annually for five years.

Note B was a construction loan for up to $94,500,000 at an annual interest rate of 8% and a five -year maturity and was fully drawn during 2016. Repayment began during the fourth quarter of 2016, and the balance remaining on Note B at December 31, 2017 , of $1,953,000 was repaid during the first quarter of 2018. We recognized $515,000 in interest income from unamortized commitment fees, on early retirement of the note.


72


NHI has an option to purchase the entire Timber Ridge property for the greater of a mutually agreed-upon fair market value or $115,000,000 during a window of 120 days that is set to open in February 2019.

Bickford

At December 31, 2018 , our construction loans to Bickford are summarized as follows:
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
)
 
 

The construction loans are secured by first mortgage liens on substantially all real and personal property as well as a pledge of any and all leases or agreements which may grant a right of use to the subject property. Usual and customary covenants extend to the agreements, including the borrower’s obligation for payment of insurance and taxes. NHI has a purchase option on the properties at stabilization, whereby annual rent will be set with a floor of 9.55% , based on NHI’s total investment, plus fixed annual escalators. On these and future loan development projects, Bickford as the borrower is entitled to up to $2,000,000 per project in incentive loan draws based upon the achievement of predetermined operational milestones, the funding of which will increase the principal amount and NHI's future purchase price and eventual NHI lease payment.

Our loans to Bickford represent a variable interest. Bickford is structured to limit liability for potential claims for damages, is capitalized to achieve that purpose and is considered a VIE.

Senior Living Communities

In connection with the acquisition in December 2014 of the properties leased to Senior Living, we provided a $15,000,000 revolving line of credit, the maturity of which mirrors the 15 -year term of the master lease. Borrowings are used to finance construction projects within the Senior Living portfolio, including building additional units. The facility, which may be used to meet general working capital needs, is subject to reduction to $5,000,000 in 2019 and up to the lease maturity in December 2029. Amounts outstanding under the facility, $1,900,000 at December 31, 2018 , bear interest at an annual rate equal to the prevailing 10 -year U.S. Treasury rate, 2.69% at December 31, 2018 , plus 6% .

In March 2016, we extended two mezzanine loans of up to $12,000,000 and $2,000,000 , respectively, to affiliates of Senior Living, to partially fund construction of a 186 -unit senior living campus on Daniel Island in South Carolina. The loans bear interest payable monthly at a 10% annual rate and mature in March 2021. The loans were fully drawn at December 31, 2018 , and provide NHI with a purchase option on the development upon its meeting certain operational metrics. The option is to remain open during the term of the loans, plus any extensions.

Our loans to Senior Living and its subsidiaries represent a variable interest. Senior Living is structured to limit liability for potential claims for damages, is appropriately capitalized for that purpose and is considered a VIE.

Senior Living Management

On August 3, 2016, we entered into an agreement to furnish to our current tenant, Senior Living Management, Inc. (“SLM”), through its affiliates, loans of up to $24,500,000 to facilitate SLM’s acquisition of five senior housing facilities that it currently operates. The loans consist of two notes under a master credit agreement, include both a mortgage and a corporate loan, and bear interest at 8.25% with terms of five years, plus optional one and two -year extensions. NHI has a right of first refusal if SLM elects to sell the facilities. The loans were fully funded as of December 31, 2018 .

Our loans to SLM represent a variable interest. SLM is structured to limit liability for potential damage claims, is capitalized for that purpose and is considered a VIE.

Evolve

On August 7, 2017, we completed a first mortgage loan of $10,000,000 to Evolve for the purchase of a memory care facility in New Hampshire. The loan provides for annual interest of 8% and a maturity of five years plus renewal terms at the option of the borrower. Terms of the loan grant NHI a 10% participation in the property’s appreciation during the period the loan is outstanding,

73


and NHI also has the option to purchase the facility at fair market value after the second year of the loan. Our loan to Evolve represents a variable interest. Evolve is structured to limit liability for potential claims for damages, is capitalized to achieve that purpose and is considered a VIE.

Other Note Activity

In June 2017 Traditions of Minnesota paid off the undiscounted balance of $4,256,000 on its mortgage note outstanding to NHI. With the early payoff, we recognized interest income of $922,000 related to a prepayment penalty and the retirement of the remaining unamortized discount.

NOTE 4. OTHER ASSETS

Our other assets consist of the following ( in thousands ):
 
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


Regulatory escrows include mandated deposits in connection with our entrance fee communities in Connecticut. Restricted cash includes amounts required to be held on deposit in accordance with agency agreements governing our Fannie Mae and HUD mortgages.

NOTE 5. DEBT

Debt consists of the following ( in thousands ):
 
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



74


Aggregate principal maturities of debt as of December 31, 2018 for each of the next five years and thereafter are as follows ( in thousands ):
Twelve months ended December 31,
 
2019
$
1,187

2020
1,230

2021
121,279

2022
335,328

2023
476,379

Thereafter
358,867

 
1,294,270

Less: discounts
(2,711
)
Less: unamortized loan costs
(9,884
)
 
$
1,281,675


Revolving credit facility and bank term loans - unsecured

On September 17, 2018, we executed a $300,000,000 expansion of our bank credit facility, discussed below, whereby our total unsecured credit facility consists of $250,000,000 and $300,000,000 term loans and a $550,000,000 revolving credit facility. The $250,000,000 term loan and $550,000,000 revolving facility mature in August 2022, and the $300,000,000 term loan matures in September 2023.

The revolving facility fee is currently 20 basis points per annum, and based on our current leverage ratios, the facility presently provides for floating interest on the revolver and the term loans at 30-day LIBOR plus 115 and a blended 127 basis points, respectively. At December 31, 2018 and December 31, 2017 , 30-day LIBOR was 252 and 156 basis points, respectively. Within the facility, the employment of interest rate swaps for our fixed term debt leaves only our revolving credit facility and newly issued term loan of $300,000,000 exposed to interest rate risk through April 2019, when our $40,000,000 swap expires. Our swaps and the financial instruments to which they relate are described in the table below, under the caption “Interest Rate Swap Agreements.”

At December 31, 2018 , we had $466,000,000 available to draw on the revolving portion of our credit facility, to which usual and customary covenants extend. Among other stipulations, the unsecured credit facility agreement requires that we maintain certain financial ratios within limits set by our creditors. These ratios, which are calculated quarterly, have been within the limits specified in the credit facility agreements.

Pinnacle Bank is a participating member of our banking group. A member of NHI’s board of directors and chairman of our audit committee is also the chairman of Pinnacle Financial Partners, Inc., the holding company for Pinnacle Bank. NHI’s local banking transactions are conducted primarily through Pinnacle Bank.

Private placement term loans - unsecured

Our unsecured private placement term loans, payable interest-only, are summarized below ( in thousands ):
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

 
 
 
 
 
 

Except for specific debt-coverage ratios, covenants pertaining to the private placement term loans are generally conformed with those governing our credit facility.





75


HUD mortgage loans

Our HUD mortgage loans are secured by ten properties leased to Bickford and having a net book value of $50,867,000 at December 31, 2018 . Nine mortgage notes require monthly payments of principal and interest from 4.3% to 4.4% (inclusive of mortgage insurance premium) and mature in August and October 2049. One additional HUD mortgage loan assumed in 2014, at a discount, requires monthly payments of principal and interest of 2.9% (inclusive of mortgage insurance premium) and matures in October 2047. The loan has an outstanding principal balance of $8,705,000 and a carrying value of $7,385,000 , which approximates fair value.

Fannie Mae term loans - secured, non-recourse

In March 2015 we obtained $78,084,000 in Fannie Mae financing. The term debt financing consists of interest-only payments at an annual rate of 3.79% and a 10 -year maturity. The mortgages are non-recourse and secured by thirteen properties leased to Bickford. In a December 2017 acquisition, we assumed additional Fannie Mae debt that amortizes through 2025 when a balloon payment will be due, is subject to prepayment penalties until 2024, bears interest at a nominal rate of 4.6% , and has remaining balance of $17,960,000 at December 31, 2018. All together, these notes are secured by facilities having a net book value of $138,273,000 at December 31, 2018.

Convertible senior notes - unsecured

In March 2014 we issued $200,000,000 of 3.25% senior unsecured convertible notes due April 2021 (the “Notes”) with interest payable April 1st and October 1st of each year. The Notes were convertible at an initial rate of 13.93 shares of common stock per $1,000 principal amount, representing a conversion price of approximately $71.81 per share for a total of approximately 2,785,200 underlying shares. The conversion rate is subsequently adjusted upon each occurrence of certain events, as defined in the indenture governing the Notes, including the payment of dividends at a rate exceeding that prevailing in 2014. The conversion option was accounted for as an “optional net-share settlement conversion feature,” meaning that upon conversion, NHI’s conversion obligation may be satisfied, at our option, in cash, shares of common stock or a combination of cash and shares of common stock. Because we have the ability and intent to settle the convertible securities in cash upon exercise, we use the treasury stock method to account for potential dilution.

During the years ended December 31, 2018 and 2017 , we undertook targeted open-market repurchases of certain of these convertible notes. Payments of cash negotiated in the transactions were dependent on prevailing market conditions, our liquidity requirements, contractual restrictions, individual circumstances of the selling parties and other factors. Settlement of the notes requires management to allocate the consideration we ultimately pay between the debt component and the equity conversion feature as though they were separate instruments. The allocation is effected by determining the fair value of the debt component first, with any remainder allocated to the conversion feature. Amounts expended to settle the notes are recognized first as a settlement of the notes at our carrying value and then are recognized in income to the extent the portion allocated to the debt instrument differs from carrying value. The remainder of the allocation, if any, is treated as settlement of equity and adjusted through our capital in excess of par account.

A roll-forward of our convertible note balances, including the effect of year-to-date amortization, net of issuance costs, is presented below:
 
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


Total expenditures of $29,985,000 include paid amounts of $27,558,000 allocated to the note retirement with the remaining expenditure of $2,427,000 allocated to capital in excess of par. A loss of $738,000 for the year ended December 31, 2018 , resulted from the excess of cash expenditures over the book value of the notes retired, net of discount and issuance costs.

As of December 31, 2018 , our senior unsecured convertible notes were convertible at a rate of 14.42 shares of common stock per $1,000 principal amount, representing a conversion price of approximately $69.36 per share for a total of 1,730,174 remaining underlying shares. For the year ended December 31, 2018 , dilution resulting from the conversion option within our convertible debt is 80,123 shares. If NHI’s current share price increases above the adjusted $69.36 conversion price, further dilution will be

76


attributable to the conversion feature. On December 31, 2018 , the value of the convertible debt, computed as if the debt were immediately eligible for conversion, exceeded its face amount by $10,697,000 .

Interest Rate Swap Agreements

Our existing interest rate swap agreements will collectively continue through June 2020 to hedge against fluctuations in variable interest rates applicable to our $250,000,000 bank term loan. With the amendment to our credit facility in August 2017, the introduction to the bank term loan of a LIBOR floor not present in the hedges resulted in hedge inefficiency of $353,000 , which we credited to interest expense in 2017. On January 1, 2018, we adopted ASU 2017-12 Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities , as discussed in Note 14. Upon the adoption of the new standard, we reversed cumulative ineffectiveness, resulting in a retroactive net charge to retained earnings and a credit to accumulated other comprehensive income (loss) of $235,000 as of January 1, 2018 . During the next year, approximately $963,000 of gains, which are included in accumulated other comprehensive income (loss), are projected to be reclassified into earnings.

As of December 31, 2018 , we employ the following interest rate swap contracts to mitigate our interest rate risk on the $250,000,000 term loan ( dollars in thousands ):
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


If the fair value of the hedge is an asset, we include it in our Consolidated Balance Sheets among other assets, and, if a liability, as a component of accrued expenses. See Note 11 for fair value disclosures about our interest rate swap agreements. Net asset (liability) balances for our hedges included as components of consolidated other comprehensive income on December 31, 2018 and 2017 were $1,297,000 and $(588,000) , respectively.

The following table summarizes interest expense ( in thousands ):
 
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


NOTE 6. COMMITMENTS AND CONTINGENCIES

In the normal course of business, we enter into a variety of commitments, typical of which are those for the funding of revolving credit arrangements, construction and mezzanine loans to our operators to conduct expansions and acquisitions for their own account, and commitments for the funding of construction for expansion or renovation to our existing properties under lease. In our leasing operations we offer to our tenants and to sellers of newly-acquired properties a variety of inducements which originate contractually as contingencies but which may become commitments upon the satisfaction of the contingent event. Contingent payments earned will be included in the respective lease bases when funded. The tables below summarize our existing, known commitments and contingencies according to the nature of their impact on our leasehold or loan portfolios.


77


 
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


See Note 3 to our consolidated financial statements for full details of our loan commitments. As provided above, loans funded do not include the effects of discounts or commitment fees.

 
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


Contingent lease inducement payments of $10,000,000 related to the five Bickford development properties constructed in 2016 and 2017 include a licensure incentive of $250,000 per property and a three-tiered operator incentive schedule paying up to an additional $1,750,000 , based on the attainment of certain performance metrics. Upon funding, these payments are added to the lease base and amortized against rental income.

Litigation

On June 15, 2018, East Lake Capital Management LLC and certain related entities, including Regency, filed suit against NHI and NHI-REIT of Axel, LLC, in the District Court of Dallas County, Texas; 95th Judicial District for injunctive and declaratory relief and unspecified monetary damages, including attorney’s fees. The suit sought, among other things, to enjoin NHI from making certain references to East Lake in NHI’s public filings. In response to this lawsuit, related litigation, and other circumstances, we entered motions calling for the immediate appointment of a receiver and for pre-judgment possession, hearing, and bond.

Resulting from these claims and counterclaims, on December 6, 2018, the plaintiff parties entered into an agreement with NHI under Texas Rule of Civil Procedure 11, which rule ensures the enforceability of an agreement between lawyers in a case when the agreement is in writing and filed in the papers of the court. The agreement provided that Regency vacate our facilities in Indiana and North Carolina on December 7, 2018 and in Tennessee on December 14, 2018. Further, Regency agreed to provide minimal levels of cooperation in transitioning the facilities.

The original libel action of the East Lake affiliated entities survives the Rule 11 agreement and is set to continue in January 2019. NHI is not precluded from further action in damages under terms of the lease.

Our facilities are subject to claims and suits in the ordinary course of business. Our lessees and borrowers have indemnified, and are obligated to continue to indemnify us, against all liabilities arising from the operation of the facilities, and are further

78


obligated to indemnify us against environmental or title problems affecting the real estate underlying such facilities. While there may be lawsuits pending against certain of the owners and/or lessees of the facilities, management believes that the ultimate resolution of all such pending proceedings will have no material effect on our financial statements.

NOTE 7. INVESTMENT AND OTHER GAINS

The following table summarizes our investment and other gains (in thousands) :
 
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


During the years ended December 31, 2017 and 2016, we recognized gains on sales of marketable securities which were reclassified from accumulated other comprehensive income.

NOTE 8. SHARE-BASED COMPENSATION

We recognize share-based compensation for all stock options granted over the requisite service period using the fair value of these grants as estimated at the date of grant using the Black-Scholes pricing model over the requisite service period using the market value of our publicly-traded common stock on the date of grant.

Share-Based Compensation Plans

The Compensation Committee of the Board of Directors (the “Committee”) has the authority to select the participants to be granted options; to designate whether the option granted is an incentive stock option (“ISO”), a non-qualified option, or a stock appreciation right; to establish the number of shares of common stock that may be issued upon exercise of the option; to establish the vesting provision for any award; and to establish the term any award may be outstanding. The exercise price of any ISO’s granted will not be less than 100% of the fair market value of the shares of common stock on the date granted and the term of an ISO may not be more than ten years. The exercise price of any non-qualified options granted will not be less than 100% of the fair market value of the shares of common stock on the date granted unless so determined by the Committee.

In May 2012, our stockholders approved the 2012 Stock Incentive Plan (the “2012 Plan”) pursuant to which 1,500,000 shares of our common stock were made available to grant as share-based payments to employees, officers, directors or consultants. Through a vote of our shareholders in May 2015, we increased the maximum number of shares under the plan from 1,500,000 shares to 3,000,000 shares; increased the automatic annual grant to non-employee directors from 15,000 shares to 20,000 shares; and limited the Company’s ability to re-issue shares under the Plan. Through a second amendment approved on May 4, 2018, our shareholders voted to increase the maximum number of shares under the plan to 3,500,000 and to increase the automatic annual grant to non-employee directors to 25,000 . The individual restricted stock and option grant awards may vest over periods up to five years. The term of the options under the 2012 Plan is up to ten years from the date of grant. As of December 31, 2018 , there were 921,669 shares available for future grants under the 2012 Plan.

In May 2005, our stockholders approved the NHI 2005 Stock Option Plan (“the 2005 Plan”) pursuant to which 1,500,000 shares of our common stock were made available to grant as share-based payments to employees, officers, directors or consultants. The 2005 Plan has expired and no additional shares may be granted under the 2005 Plan. The individual restricted stock and option grant awards vest over periods up to ten years. The term of the options outstanding under the 2005 Plan is up to ten years from the date of grant.

Compensation expense is recognized only for the awards that ultimately vest. Accordingly, forfeitures that were not expected may result in the reversal of previously recorded compensation expense. We consider the historical employee turnover rate in our estimate of the number of stock option forfeitures. Our compensation expense reported for the years ended December 31, 2018 , 2017 and 2016 was $2,490,000 , $2,612,000 and $1,732,000 , respectively, and is included in general and administrative expense in the Consolidated Statements of Income.



79


Determining Fair Value of Option Awards

The fair value of each option award was estimated on the grant date using the Black-Scholes option valuation model with the weighted average assumptions indicated in the following table. Each grant is valued as a single award with an expected term based upon expected employee and termination behavior. Compensation cost is recognized on the graded vesting method over the requisite service period for each separately vesting tranche of the award as though the award were, in substance, multiple awards. The expected volatility is derived using daily historical data for periods preceding the date of grant. The risk-free interest rate is the approximate yield on the United States Treasury Strips having a life equal to the expected option life on the date of grant. The expected life is an estimate of the number of years an option will be held before it is exercised.

Stock Options

The weighted average fair value per share of options granted was $4.49 , $5.76 and $3.65 for 2018 , 2017 and 2016 , respectively.

The fair value of each stock option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:

 
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%

Stock Option Activity

The following tables summarize our outstanding stock options:
 
 
 
 
 
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


80


 
 
 
 
 
 
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

 
 
 
 

The weighted average remaining contractual life of all options outstanding at December 31, 2018 is 3.35 years . Including outstanding stock options, our stockholders have authorized an additional 1,842,015 shares of common stock that may be issued under the share-based payments plans.

The following table summarizes our outstanding non-vested stock options:
 
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

At December 31, 2018 , we had, net of expected forfeitures, $586,000 of unrecognized compensation cost related to unvested stock options which is expected to be expensed over the following periods: 2019 - $528,000 and 2020 - $58,000 . Stock-based compensation is included in general and administrative expense in the Consolidated Statements of Income.

The intrinsic value of the total options exercised for the years ended December 31, 2018 , 2017 and 2016 was $6,105,000 or $13.02 per share; $2,314,000 or $13.55 per share, and $4,730,000 or $7.06 per share, respectively.

NOTE 9. EARNINGS AND DIVIDENDS PER COMMON SHARE

The weighted average number of common shares outstanding during the reporting period is used to calculate basic earnings per common share. Diluted earnings per common share assume the exercise of stock options and vesting of restricted shares using the treasury stock method, to the extent dilutive. Dilution resulting from the conversion option within our convertible debt is determined by computing an average of incremental shares included in each quarterly diluted EPS computation. If NHI’s current share price increases above the adjusted conversion price, further dilution will be attributable to the conversion feature.

The following table summarizes the average number of common shares and the net income used in the calculation of basic and diluted earnings per common share (in thousands, except share and per share amounts):

81


 
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


NOTE 10. INCOME TAXES

Beginning with our inception in 1991, we have elected to be taxed as a REIT under the Internal Revenue Code (the “Code”). We elected that our subsidiary established on September 30, 2012 in connection with the Bickford arrangement (which previously held our ownership interest in an operating company) be taxed as a TRS under provisions of the Code. The TRS was subject to federal and state income taxes like those applicable to regular corporations. As discussed in Note 2, we terminated our participation in the joint venture resident in our TRS on September 30, 2016. Aside from such income taxes which have been applicable to any taxable income in the TRS, we will not be subject to federal income tax provided that we continue to qualify as a REIT and make distributions to stockholders equal to or in excess of 90% of our taxable income.

Per share dividend payments to common stockholders for the last three years are characterized for tax purposes as follows:
(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


Our consolidated provision for state and federal income tax expense (benefit) for the years ended December 31, 2018 , 2017 , and 2016 was $138,000 , $124,000 , and $854,000 , respectively. In regard to our TRS, at the conclusion of 2016 we maintained a deferred tax asset of approximately $433,000 , all of which had been fully reserved through a valuation allowance. During 2017, as a result of the enactment of a new statutory federal income tax rate, that tax asset has been revalued at $334,000 , all of which is still fully reserved.

We have recorded state income tax expense of $138,000 , $124,000 and $105,000 or the years ended December 31, 2018 , 2017 , and 2016 , respectively, related to a franchise tax levied by the state of Texas that has attributes of an income tax. Our state income taxes described above are combined in franchise, excise and other taxes in our Consolidated Statements of Income. Income taxes related to the equity interest in the unconsolidated operating company whose interest is owned by our TRS are included in our Consolidated Statements of Income under the caption Income tax expense of taxable REIT subsidiary.

We made state income tax payments of $124,000 , $170,000 ,and $30,000 for the years ended December 31, 2018 , 2017 , and 2016 , respectively.



82


NOTE 11. FAIR VALUE OF FINANCIAL INSTRUMENTS

Our financial assets and liabilities measured at fair value (based on the hierarchy of the three levels of inputs described in Note 1 on a recurring basis have included marketable securities, derivative financial instruments and contingent consideration arrangements. Marketable securities have consisted of common stock of other healthcare REITs. Derivative financial instruments include our interest rate swap agreements. Contingent consideration arrangements relate to certain provisions of recent real estate purchase agreements involving business combinations.

Derivative financial instruments . Derivative financial instruments are valued in the market using discounted cash flow techniques. These techniques incorporate primarily Level 2 inputs. The market inputs are utilized in the discounted cash flow calculation considering the instrument’s term, notional amount, discount rate and credit risk. Significant inputs to the derivative valuation model for interest rate swaps are observable in active markets and are classified as Level 2 in the hierarchy.

Assets and liabilities measured at fair value on a recurring basis are as follows (in thousands) :
 
 
 
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 values and fair values of financial instruments that are not carried at fair value at December 31, 2018 and 2017 in the Consolidated Balance Sheets are as follows ( in thousands ):
 
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


The fair value of mortgage and other notes receivable is based on credit risk and discount rates that are not observable in the marketplace and therefore represents a Level 3 measurement.

Fixed rate debt is classified as Level 2 and its value is based on quoted prices for similar instruments or calculated utilizing model derived valuations in which significant inputs are observable in active markets.

Carrying amounts of cash and cash equivalents, accounts receivable and accounts payable approximate fair value due to their short-term nature. The fair value of our borrowings under our credit facility are reasonably estimated at their contractual value at December 31, 2018 and 2017 , due to the predominance of floating interest rates, which generally reflect market conditions.

NOTE 12. LIMITS ON COMMON STOCK OWNERSHIP

The Company’s charter contains certain provisions which are designed to ensure that the Company’s status as a REIT is protected for federal income tax purposes. One of the provisions ensures that any transfer (of shares) which would cause NHI to be beneficially owned by fewer than 100 persons or would cause NHI to be “closely-held” under the Internal Revenue Code would be void which, subject to certain exceptions, result in no stockholder being allowed to own, either directly or indirectly pursuant to certain tax attribution rules, more than 9.9% of the Company’s common stock with the exception of prior agreements in 1991 which were confirmed in writing in 2008 with the Company’s founders Dr. Carl E. Adams and Jennie Mae Adams and their lineal descendants. Based on these agreement, the ownership limit for all other stockholders is approximately 7.5% . If a stockholder’s stock ownership exceeds the limit, then such shares over the limit become Excess Stock within the meaning in the Company’s charter whose rights to vote and receive dividends in certain situations. Our charter gives our Board of Directors broad powers to prohibit and rescind any attempted transfer in violation of the ownership limits.  In addition, W. Andrew Adams’ Excess Holder Agreement also provides that he will not own shares of stock in any tenant of the Company if such ownership would cause the Company to constructively

83


own more than a 9.9% interest in such tenant.  The purpose of these provisions is to protect the Company’s status as a REIT for tax purposes.

NOTE 13. SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

The following table sets forth selected quarterly financial data for the two most recent fiscal years ( in thousands, except share and per share amounts) .
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


NOTE 14. RECENT ACCOUNTING PRONOUNCEMENTS

In May 2014 the Financial Accounting Standards Board (“FASB”) issued ASU 2014-09, Revenue from Contracts with Customers . ASU 2014-09 provides a principles-based approach for a broad range of revenue generating transactions, including the sale of real estate, which will generally require more estimates, judgment and disclosures than under current guidance.

The Company adopted this standard using the modified retrospective method on January 1, 2018. The ASU provides for revenues from leases to continue to follow the guidance in Topics 840 and 842 (when adopted) and provides for loans to follow established guidance in Topic 310. Because this ASU specifically excludes these areas of our operations from its scope, there was no impact to our accounting for lease revenue and interest income resulting from the ASU. Additionally, the other significant types of contracts in which we periodically engage, sales of real estate to customers, typically never remain executory across points in time, so that nuances related to the timing of revenue recognition as mandated under Topic 606 are not expected to impact our results of operations or financial position. Because all performance obligations from these contracts can therefore be expected to continue to fall within a single period, the timing of our revenue recognition from future sales of real estate is not expected to be affected by the ASU. A number of practical expedients are available in applying the recognition and measurement principles within the standard, including those permitting the aggregation of contract revenues and costs with components of interest income or amortization expense whose period of aggregation, within parameters, is not considered to be of significant duration for separate treatment. We realized no significant revenues in 2018 within the scope of ASU 2014-09, and, accordingly, adoption of the ASU did not have a material impact on the timing and measurement of the Company’s revenues.

In February 2016 the FASB issued ASU 2016-02, Leases , which has been codified under ASC Topic 842. In July and December 2018 the FASB updated the pending Topic 842 with ASU 2018-11, Leases – Targeted Improvements, and ASU 2018-20, Narrow-

84


Scope Improvements for Lessors, respectively. ASU 2018-11 provides a new transition method under which we will apply the new leases standard as of the application date and recognize a cumulative-effect adjustment, as appropriate, to the opening balance of retained earnings in the period of adoption. Consequently, our reporting for the comparative periods presented in the financial statements in which we adopt the new leases standard will continue to be in accordance with current GAAP (Topic 840, Leases).
ASU 2018-20 was issued to address implementation issues related to Topic 842. We adopted Topic 842 on January 1, 2019 (the “application date”), and, effective with our adoption, we elected the package of practical expedients allowing, among other provisions, for transition with no reassessment of the lease classification for any expired or existing leases. No cumulative effect adjustment to retained earnings was necessary, based on our analysis. The Narrow-Scope Improvements for Lessors under ASU 2018-20 requires NHI to exclude from variable payments, and therefore revenue, our costs paid by our tenants directly to third parties. Some of our leases require property tax and insurance costs be covered by our tenants through escrow reimbursement. We serve as the administrative agent for these escrow transactions and ASU 2018-20 requires the implied revenue and expense impact of these transactions, $4,159,000 for the year ended December 31, 2018, be included in our consolidated financial statements.

The principal difference between Topic 842 and previous guidance is that, for lessees, lease assets and lease liabilities arising from operating leases will be recognized in the balance sheet. While the accounting applied by a lessor is largely unchanged from that applied under previous GAAP, changes have been made to align i) certain lessor and lessee accounting guidance, and ii) key aspects of the lessor accounting model with the revenue recognition guidance in Topic 606, Revenue from Contracts with Customers, which we adopted January 1, 2018. Under Topic 842 and unlike prior GAAP, a buyer-lessor in a sale-leaseback transaction will be required to apply the sale and leaseback guidance to determine whether the transaction qualifies as a sale. Topic 842 includes provisions which generally conform with Topic 606, and the presence of a seller-lessee repurchase option on real estate in a sale and leaseback transaction will result in recording the transaction as a financing that would otherwise meet the lease accounting requirements for buyer-lessors under previous guidance. Going forward under Topic 842, for us as lessor, existing sale-leaseback or other leases that undergo modifications may trigger reconsideration of continued accounting for the lease.

Because NHI has ceased inclusion of purchase options in new sale-leaseback transactions, we expect no material effects from the change in sale-leaseback guidance as it relates to repurchase options..

In April 2018, we entered into a ground lease as lessee in connection with our acquisition of certain real estate assets. In accordance with transition elections allowed under Topic 842, discussed above, we have continued to account for the lease as an operating lease. Upon adoption of the standard, as lessee we recognized a right-of-use asset and a lease liability at the application date. No cumulative effect adjustment to retained earnings was required to effect a net balance sheet adjustment resulting in an additional operating lease liability and right-of-use asset approximating $1,176,000, as a result of our adoption of Topic 842.

Consistent with present standards, upon the adoption of Topic 842, NHI will continue to account for lease revenue on a straight-line basis for most leases. Under Topic 842 only initial direct costs that are incremental to the lessor are capitalized, a standard consistent with NHI’s current practice. Under provisions of ASU 2018-20, discussed above, we will continue to exclude from variable payments lessor costs paid by our lessees directly to third parties, as consistent with our current practice.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses . ASU 2016-13 will require more timely recognition of credit losses associated with financial assets. While current GAAP includes multiple credit impairment objectives for instruments, the previous objectives generally delayed recognition of the full amount of credit losses until the loss was probable of occurring. The amendments in ASU 2016-13, whose scope is asset-based and not restricted to financial institutions, eliminate the probable initial recognition threshold in current GAAP and, instead, reflect an entity’s current estimate of all expected credit losses. Currently, when credit losses were measured under GAAP, we generally only considered past events and current conditions in measuring the incurred loss. The amendments in ASU 2016-13 broaden the information that we must consider in developing our expected credit loss estimate for assets measured either collectively or individually. The use of forecasted information incorporates more timely information in the estimate of expected credit loss that will be more useful to users of the financial statements. ASU 2016-13 is effective for public entities for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. ASU 2018-19, Codification Improvements to Topic 326, Financial Instruments-Credit Losses, aligns the transition requirements and clarifies that operating lease receivables are excluded from the scope of ASU 2016-13. Instead, impairment of operating lease receivables is to be accounted for under ASC 842. Because we are likely to continue to invest in loans and generate receivables, adoption of ASU 2016-13 and the clarifying ASU 2018-19 in 2020 will have some effect on our accounting for our loan investments, though the nature of those effects will depend on the composition of our loan portfolio at that time; accordingly, we are in the initial stages of evaluating the extent of the effects, if any, that adopting the provisions of ASU 2016-13 in 2020 will have on NHI.

In November 2016, the FASB issued ASU 2016-18, Restricted Cash . ASU 2016-18 requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents, generally by requiring the inclusion of restricted cash and restricted cash equivalents with cash and

85


cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The amendments in this ASU do not provide a definition of restricted cash or restricted cash equivalents. ASU 2016-18 is effective for public entities for fiscal years beginning after December 15, 2017, including interim periods. ASU 2016-18 improves financial reporting by conforming diverse practice to a single standard. In the fourth quarter of 2018 we reclassified amounts previously included among other assets and described as “reserves for replacement, insurance and tax escrows” as “restricted cash.” The adoption of ASU 2016-18, effective January 1, 2018, had no effect on net income or retained earnings and had no effect on other line items in our consolidated balance sheets or statements of income.

In August 2017 the FASB issued ASU 2017-12, Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities , which is available for early adoption in any interim period after issuance of the update, or alternatively requires adoption for fiscal years beginning after December 15, 2018. The purpose of this updated guidance is to better align a company’s financial reporting for hedging activities with the economic objectives of those activities. On January 1, 2018, we adopted ASU 2017-12, among whose provisions is a change in the timing and income statement line item for ineffectiveness related to cash flow hedges. The transition method is a modified retrospective approach that requires the Company to recognize the cumulative effect of initially applying the ASU as an adjustment to accumulated other comprehensive income (loss) with a corresponding adjustment to the opening balance of retained earnings as of the beginning of the fiscal year that we adopt the update. The primary provision in the ASU requiring an adjustment to our beginning consolidated retained earnings in 2018 is the change in timing and income statement line item for ineffectiveness related to cash flow hedges. In applying the transition guidance provided in the ASU, as of January 1, 2018, cumulative ineffectiveness of $235,000 as adjusted for any prior off-market cashflow hedges was reclassified out of beginning retained earnings and into accumulated other comprehensive income (loss).

NOTE 15. SUBSEQUENT EVENTS

Wingate

On January 15, 2019, we acquired a senior living campus in Massachusetts for a purchase price of $50,300,000 , including closing costs of $300,000 . The facility is leased to Wingate Healthcare, Inc. (“Wingate”) for a term of 10 years, with three five -year renewal options, at an initial lease rate of 7.5% plus annual fixed escalators. We have committed to the additional funding of up to $1,900,000 in capital improvements, and the lease provides for incentives of $5,000,000 to become available beginning in 2020 upon the attainment of certain operating metrics. NHI will have a right of first offer on two additional Wingate-operated facilities. We accounted for the transaction as an asset acquisition.

Holiday

On January 31, 2019, we acquired a senior housing facility in Vero Beach, Florida in exchange for $38,000,000 toward the receivable of $55,125,000 arising from the Holiday lease amendment, as discussed in Note 2. We added the property to our Holiday master lease at an initial lease rate of 6.71% . Upon our acquisition of the Vero Beach property, under provisions of ASC Topic 842, Leases , we reconsidered our accounting for the Holiday lease, with no changes considered necessary. Holiday settled the remaining payable to NHI with cash of $17,125,000 at closing.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

None.

ITEM 9A. CONTROLS AND PROCEDURES.

Evaluation of Disclosure Control and Procedures. As of December 31, 2018 , an evaluation was performed under the supervision and with the participation of our management, including the Chief Executive Officer (“CEO”) and Chief Accounting Officer (“CAO”), of the effectiveness of the design and operation of management’s disclosure controls and procedures (as defined in rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934) to ensure information required to be disclosed in our filings under the Securities and Exchange Act of 1934, is (i) recorded, processed, summarized, and reported within the time periods specified in the SEC rules and forms; and (ii) accumulated and communicated to our management, including our CEO and our CAO, as appropriate, to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can only provide reasonable assurance of achieving desired control objectives, and management is necessarily required to apply its judgment when evaluating the cost-benefit relationship of potential controls and procedures. Based upon the evaluation, the CEO and CAO concluded that the design and operation of these disclosure controls and procedures were effective as of December 31, 2018 .


86

Table of Contents

There were no significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Changes in Internal Control over Financial Reporting. There were no changes in our internal control over financial reporting identified in management’s evaluation during the three months ended December 31, 2018 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.


87

Table of Contents



MANAGEMENT’S ANNUAL REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

The management of National Health Investors, Inc. is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934. The Company’s internal control over financial reporting is designed 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. The Company’s internal control over financial reporting includes those policies and procedures that: (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of America, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2018 using the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control-Integrated Framework (2013) . Based on that assessment, management concluded that the Company’s internal control over financial reporting was effective as of December 31, 2018 . The Company’s independent registered public accounting firm, BDO USA, LLP, has issued an attestation report on the effectiveness of the Company’s internal control over financial reporting included herein.


88

Table of Contents



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and Stockholders
National Health Investors, Inc.
Murfreesboro, Tennessee

Opinion on Internal Control over Financial Reporting

We have audited National Health Investors, Inc.’s (the “Company’s”) internal control over financial reporting as of December 31, 2018 , based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (the “COSO criteria”). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2018 , based on the COSO criteria .

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated balance sheets of the Company and subsidiaries as of December 31, 2018 and 2017 , the related consolidated statements of income, comprehensive income, equity, and cash flows for each of the three years in the period ended December 31, 2018 , and the related notes and financial statement schedules and our report dated February 19, 2019 expressed an unqualified opinion thereon.

Basis for Opinion

The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Item 9A, Management’s Annual Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit of internal control over financial reporting in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

Definition and Limitations of Internal Control over Financial Reporting

A company’s internal control over financial reporting is a process designed 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. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.


/s/ BDO USA, LLP

Nashville, Tennessee
February 19, 2019


89

Table of Contents

ITEM 9B. OTHER INFORMATION.

None.

90

Table of Contents

PART III.

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.

We have filed with the New York Stock Exchange (“NYSE”) the Annual CEO Certification regarding the Company’s compliance with the NYSE’s Corporate Governance listing standards as required by Section 303A.12(a) of the NYSE Listed Company Manual. Additionally, we have filed as exhibits to this Annual Report on Form 10-K for the year ended December 31, 2018 , the applicable certifications of our Chief Executive Officer and our Chief Accounting Officer as required under Section 302 of the Sarbanes-Oxley Act of 2002.

Incorporated by reference from the information in our definitive proxy statement for the 2019 annual meeting of stockholders, which we will file within 120 days of the end of the fiscal year to which this report relates.

ITEM 11.  EXECUTIVE COMPENSATION.

Incorporated by reference from the information in our definitive proxy statement for the 2019 annual meeting of stockholders, which we will file within 120 days of the end of the fiscal year to which this report relates.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.

Incorporated by reference from the information in our definitive proxy statement for the 2019 annual meeting of stockholders, which we will file within 120 days of the end of the fiscal year to which this report relates.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Incorporated by reference from the information in our definitive proxy statement for the 2019 annual meeting of stockholders, which we will file within 120 days of the end of the fiscal year to which this report relates.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Incorporated by reference from the information in our definitive proxy statement for the 2019 annual meeting of stockholders, which we will file within 120 days of the end of the fiscal year to which this report relates.

PART IV.

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a)    (1)    Financial Statements

The Consolidated Financial Statements are included in Item 8 and are filed as part of this report.

(2)    Financial Statement Schedules

The Financial Statement Schedules and Report of Independent Registered Public Accounting Firm on Financial Statement Schedules are listed in Exhibit 99.1.

(3)    Exhibits

Exhibits required as part of this report are listed in the Exhibit Index.


91

Table of Contents

NATIONAL HEALTH INVESTORS, INC.
FORM 10-K FOR THE FISCAL YEAR ENDED DECEMBER 31, 2018

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
4.3
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
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
10.14

92

Table of Contents

10.15
10.16
10.17
Amendment No. 7 to Master Agreement to Lease with NHC  (Incorporated by reference to Exhibit 10.32 to Form 10-K filed February 14, 2014)
10.18
10.19
$225 million Note Purchase Agreement dated January 13, 2015 with Prudential Capital Group and certain of its affiliates  (Incorporated by reference to Exhibit 10.32 to Form 10-K filed February 17, 2015)
*10.20
First amendment to 2012 Stock Incentive Plan  (Incorporated by reference to Appendix A to Proxy Statement filed March 20, 2015)
10.21
Construction and Term Loan Agreement dated February 10, 2015 between the Company and LCS-Westminster Partnership  (Incorporated by reference to Exhibit 10.21 to Form 10-K filed February 16, 2018)
10.22
10.23
10.24
10.25
Employment Agreement dated as of October 5, 2015 by and between National Health Investors, Inc. and D. Eric Mendelsohn  (Incorporated by reference to Exhibit 10.1 to Form 10-Q dated November 4, 2015)
10.26
10.27
10.28
NHI PropCo, LLC Membership Interest Purchase Agreement  (Incorporated by reference to Exhibit 10.1 to Form 10-Q filed November 7, 2016)
10.29
$75,000,000 of 8-year notes with a coupon of 3.93% issued to a private placement lender  (Incorporated by reference to Exhibit 10.2 to Form 10-Q filed November 7, 2016)
10.30
10.31
Third Amendment to the Note Purchase Agreement dated as of November 3, 2015, made and entered into as of August 8, 2017   (Incorporated by reference to Exhibit 99.1 to Form 8-k filed August 14, 2017)
10.32
Fifth Amendment to Note Purchase Agreement dated January 13, 2015, made and entered into as of August 8, 2017     (Incorporated by reference to Exhibit 99.2 to Form 8-k filed August 14, 2017)
*10.33
Second Amendment to 2012 Stock Incentive Plan  (Incorporated by reference to Appendix A to Proxy Statement filed March 20, 2018)

93

Table of Contents

10.34
10.35
10.36
21
Subsidiaries  (filed herewith)
23.1
31.1
31.2
32
99.1
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



* Indicates management contract or compensatory plan or arrangement.


94

Table of Contents

ITEM 16. SUMMARY

None.

95

Table of Contents

SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


 
NATIONAL HEALTH INVESTORS, INC.
 
 
BY: /s/ D. Eric Mendelsohn
 
D. Eric Mendelsohn
Date: February 19, 2019
President and Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.


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
 
 
 


96
TNG 12-19-18



    






    





CONSTRUCTION AND TERM LOAN AGREEMENT
by and between


LCS-Westminster Partnership IV LLP,
an Iowa limited liability partnership

Borrower


and


NATIONAL HEALTH INVESTORS, INC.,
a Maryland corporation

Lender

Dated : December 21, 2018



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
.


EXHIBITS
EXHIBIT A-1 PROJECT BUDGET
EXHIBIT A-2 PROJECT PHASE 1-IF BUDGET
EXHIBIT B FORM OF DRAW REQUEST
EXHIBIT C LEGAL DESCRIPTION
EXHIBIT D SWORN CONSTRUCTION COST STATEMENT
EXHIBIT E INSURANCE REQUIREMENTS
EXHIBIT F OWNERSHIP CHART
EXHIBIT G CERTIFICATE OF COMPLIANCE
EXHIBIT H ESCROW ACCOUNT PLEDGE AGREEMENT


SCHEDULES

SCHEDULE 4.5     LITIGATION
SCHEDULE 4.29     SUBSIDIARIES
SCHEDULE 4.30     LEASES
SCHEDULE 4.32     INDEBTEDNESS



AMECURRENT 730583076.3 21-Nov-18 18:51 18600344
730583076.5



CONSTRUCTION AND TERM LOAN AGREEMENT
THIS CONSTRUCTION AND TERM LOAN AGREEMENT (this “ Agreement ”) is made and entered into this 21 day of December, 2018, by and between LCS-WESTMINSTER PARTNERSHIP IV LLP, an Iowa limited liability partnership (the “ Borrower ”), whose address is 400 Locust Street, Suite 820, Des Moines, IA 50309, and NATIONAL HEALTH INVESTORS, INC., a Maryland corporation (the “ Lender ”), whose address is 222 Robert Rose Drive, Murfreesboro, Tennessee 37129.
Borrower has requested that the Lender provide to Borrower (a) a term loan (“ Loan A ”) in the maximum principal sum of up to $118,800,000 for the purpose of refinancing existing debt of the Borrower, funding approved hard and soft costs incurred in completing the construction of the Phase 1-IF Portions of the Facility (as hereinafter defined) as set forth in the Project Phase 1-IF Budget (as hereinafter defined) and funding approved hard and soft costs of developing and constructing the Phase 2 Expansion (as hereinafter defined) as set forth in the Project Budget (as hereinafter defined) and (b) a construction loan (“ Loan B ” and together with Loan A, the “ Loans ” and each individually, a “ Loan ”) in the maximum principal sum of up to $61,200,000 for the purpose of funding approved hard and soft costs of developing and constructing the Phase 2 Expansion as set forth in the Project Budget.
NOW, THEREFORE, in consideration of the mutual covenants and agreements hereinafter set forth, the Advances (as hereinafter defined) to be made by Lender pursuant to this Agreement, and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:
DEFINITIONS :
For purposes of this Agreement, the following terms shall have the following respective meanings, unless the context hereof clearly requires otherwise:
Accessibility Regulation ”: means any federal, state or local law, statute, code, ordinance, rule, regulation or requirement including, without limitation, under the United States Americans With Disabilities Act of 1991, as amended, (the “ ADA ”) relating to accessibility to facilities or properties for disabled, handicapped, physically challenged persons or other persons covered by the ADA.
Accounts ”: The Borrower’s accounts receivable (including healthcare insurance receivables and Medicare or other governmental healthcare payments, if any), and other rights to payment arising from the Facility now existing or hereafter arising and whether or not for the sale or provision of goods or services to residents or patients, including, but not limited to occupancy charges of all kinds (including, without limitation, Initial Entrance Fee Receipts, Entrance Fee Receipts and monthly or other fees paid by residents or patients).
Advances ”: Any portion of the Loan A Commitment or Loan B Commitment advanced by Lender to or for the benefit of Borrower in accordance with this Agreement.





Affiliate ”: Any other Person directly or indirectly controlling, controlled by or under common control with such Person. As used in this definition, “control”, (including the correlative meanings of the terms “controlled by” and “under common control with”), as used with respect to any Person, shall mean the possession, directly or indirectly, of the power to direct or cause the direction of the management or policies of such Person, through the ownership of voting securities, partnership interests or other equity interests, or through any other means, including the right to act as managing member.
Agreement ”: This Construction and Term Loan Agreement, including any amendments hereof and supplements hereto executed by Borrower, Lender and consented to by the Guarantor.
Allowable Development Fees ”: Development Fees paid in accordance with the Development Agreement.
Anti-Terrorism Laws ”: Any laws relating to terrorism or money laundering, including Executive Order No. 13224, the USA Patriot Act, the Laws comprising or implementing the Lender Secrecy Act, and the Law administered by the United States Treasury Department’s Office of Foreign Asset Control (as any of the foregoing Laws may from time to time be amended, renewed, extended, or replaced).
Application and Certification for Payment ”: An itemized statement of the costs of the Project and other information on AIA Forms G702 and G703 signed and sworn to by the General Contractor and signed and approved by the Project Architect and accompanied by the Sworn Construction Cost Statement.
Appraisal ”: Any appraisal of the Facility that may be required by Lender from time-to-time pursuant to Section 5.10 of this Agreement which shall be (a) addressed to Lender, (b) prepared by an appraiser acceptable to Lender, (c) in substantial conformance with the regulations promulgated by the appropriate federal regulatory agency pursuant to Section 1110 of the Financial Institutions Reform, Recovery and Enforcement Act of 1989 (12 U.S.C. § 3339), as amended, and the regulations thereunder, and (d) subject to the review and approval of Lender.
Architect’s Agreement ”: That certain Standard Form of Agreement Between Owner and Consultant (Lump Sum Contract) dated January 5, 2015 between Borrower and the Project Architect for design of the Phase 2 Expansion, together with all amendments and modifications thereto hereafter entered into and approved by Lender if required in accordance with the terms of this Agreement.
Assignment of Contracts, Plans, Agreements and Permits ”: That certain Assignment of Contracts, Plans, Agreements and Permits from Borrower to Lender dated on or about the date hereof, together with all amendments and modifications thereto hereafter entered into in accordance with the terms of this Agreement.
Assignment of Leases ”: That certain Assignment of Leases and Rents dated the date hereof from Borrower to Lender for the benefit of Lender with respect to the Loans, together with

2



all amendments and modifications thereto hereafter entered into in accordance with the terms of this Agreement.
Association ”: As that term is defined in Section 4.34 below.
Attrition Income ”: The amount of Entrance Fee Receipts (excluding Initial Entrance Fee Receipts) received by Borrower in the subject period, less the amounts which are paid by Borrower from such Entrance Fee Receipts (excluding Initial Entrance Fee Receipts) during the same period pursuant to the terms of the Residency Agreements in respect of the repayment of amounts due thereunder to such patients or residents who have left the Facility.
Authorized Officer ”: A duly authorized manager or officer of Borrower or a manager or designated officer of the managing partner of Borrower.
Benefit Plan ”: Each employee benefit plan covered by Title IV of ERISA whether now in existence or hereafter instituted, maintained or contributed to by Borrower or any ERISA Affiliate.
Blocked Person ”: As that term is defined in Section 4.28 below.
Borrower ”: Shall have the meaning assigned said term in the introductory paragraph hereof.
Borrower’s Organizational Documents : The Statement of Qualification of Borrower filed with the Iowa Secretary of State on November 18, 2005, and Borrower’s Partnership Agreement.
Borrower’s Partnership Agreement ”: Borrower’s Second Amended and Restated Limited Liability Partnership Agreement dated November 23, 2016, including any amendments thereof and supplements thereto.
Bring Down Certificate ”: As that term is defined in Section 3.2 below.
Building Permit ” The permit issued by the City of Phoenix to construct the Phase 2 Expansion.
Business Day ”: Any day other than a Saturday, a Sunday, or a legal holiday on which Lender is not open for business.
Capitalized Lease Obligations ”: Any obligation of Borrower to pay rent or other amounts under a lease of (or other agreement conveying the right to use) real and/or personal property, which obligation is, or in accordance with GAAP (including Accounting Standards Codification Subtopic 840-30 Capital Leases as issued by the Financial Accounting Standards Board) is required to be, classified and accounted for as a capital lease on a balance sheet of Borrower at the time incurred; and for purposes of this Agreement the amount of each Capitalized Lease Obligation shall be the capitalized amount thereof determined in accordance with GAAP.

3



Cash and Investments ”: means the sum of all unencumbered (except encumbrances in favor of Lender) cash and cash equivalents and unencumbered (except encumbrances in favor of Lender) marketable securities, but excluding donor-restricted funds, refundable deposits and any reserves or funds which by Law or contract cannot be utilized promptly by the Borrower for debt service and operating expenses when due and payable, as shown on the most recent audited or unaudited financial statements of the Borrower.
Cash Deficiency Amount ”: As that term is defined in Section 5.12(c ).
Change of Control ”: The result caused by the occurrence of any event or series of events which results in (i) the failure of LCS Parent and Westminster Parent collectively, to own directly, at least 66 2/3% of Borrower’s partnership interests (including voting rights and economic interests) free of any lien or pledge other than in favor of Lender, (ii) the failure of any Minority Partner to execute a Partnership Pledge Agreement in favor of Lender , (iii) the failure of LCS Parent to be the managing partner under Borrower’s Partnership Agreement or the amendment of Borrower’s Partnership Agreement to reduce LCS Parent’s authority, (iv) the failure of Life Care Services Communities LLC to own directly 100% of LCS Parent’s voting rights and economic interests, (v) the failure of Life Care Companies LLC to own directly or indirectly 100% of the voting rights and economic interests of Life Care Services Communities LLC, the Developer and the Manager, or (vi) the failure of Manager to manage the day to day operations of Borrower pursuant to the Management Agreement. Notwithstanding the foregoing, Westminster Parent and LCS Parent may transfer partnership interests in the Borrower between one another as a result of an equity contribution in accordance with the terms of Borrower’s Partnership Agreement so long as LCS Parent continues to be the managing partner under Borrower’s Partnership Agreement and Borrower’s Partnership Agreement is not amended to reduce LCS Parent’s authority thereunder in any respect. Notwithstanding the foregoing, transfers or pledges by limited partners in the direct and indirect owners of Westminster Parent shall not constitute a Change of Control, nor shall Economic Interests Pledges by parties owning interests above the LCS Parent or Westminster Parent, so long as (x) no such Economic Interests Pledge shall result in a change in the Persons responsible for the day to day operations of Borrower, (y) clause (vi) above continues to be satisfied, and (z) such Economic Interest Pledges do not limit Lender’s rights under the Partnership Interest Pledge Agreements, including without limitation, Lender’s rights to receive distributions from Borrower on the terms specified therein.
Closing Date ”: December 21, 2018.
Code ”: The Internal Revenue Code of 1986, as amended.
Collateral Documents ”: As defined in Section 8.1 of this Agreement.
Commitment ”: The sum of: (i) the aggregate maximum unpaid principal amount of the Loan A Commitment, and (ii) the aggregate maximum unpaid principal amount of the Loan B Commitment.
Commitment Fee ”: The fee equal to the lesser of (i) one percent (1%) of the total Commitment and (ii) $1,800,000, payable on the Closing Date with proceeds of Loan B.

4



Completion ”: (a) Completion shall mean that (i) the Phase 2 Expansion is completed in accordance with the Plans, as approved by Lender, paid for in full, free of all mechanics’, laborers’, materialmens’ and other similar lien claims unless contested in compliance with this Agreement, and completion has been certified by the Project Architect and approved by the Inspecting Consultant; (ii) a certificate of substantial completion for the Phase 2 Expansion has been signed by Borrower and the Project Architect and delivered to Lender; (iii) Lender has received acceptable evidence that all Governmental Requirements and all private restrictions and covenants relating to the Phase 2 Expansion have been complied with or satisfied or waived and that one or more final certificates of occupancy for the Phase 2 Expansion has been issued by all appropriate governmental authorities without material conditions.
Completion Date ”: On or before November 17, 2020 provided however, the Completion Date shall be automatically extended, for a period of not more than forty five (45) days unless a longer period is approved by Lender in the exercise of its reasonable discretion, in the event that Completion is delayed by reason of acts of God; strikes; material shortage or unavailability of necessary labor or materials; lockouts or labor difficulty; explosion; sabotage; riot or civil commotion; act of war, fire or other casualty; legal requirements; and causes beyond the reasonable control of Borrower (collectively, “ Excusable Delays ”).
Completion Guaranty ”: The Completion Guaranty Agreement entered into by Guarantor for the benefit of Lender, together with all amendments and modifications thereto hereafter entered into in accordance with the terms of this Agreement.
Condition Material Adverse Occurrence ”: Any occurrence of whatsoever nature (including, without limitation, any adverse determination in any litigation, arbitration or governmental investigation or proceeding) which Lender determines in its reasonable discretion would materially adversely affect the financial condition or value of, or operations at, the Facility, but which does not constitute a Material Adverse Occurrence.
Construction Commencement Date ”: February 1, 2019.
Construction Statement ”: A current, detailed statement of hard and soft costs associated with managing, developing, and constructing the Phase 2 Expansion, in form and substance acceptable to Lender, certified as true, correct and complete by an Authorized Officer of Borrower, and expressly showing all variations from the Project Budget for the period covered thereof.
Consultants ”: Third party experts retained by Lender to assist it in connection with closing, advancing, disbursing or administering the Loans.
Contingent Monetary Liabilities ”: With respect to Borrower and its Subsidiaries, if any, all of any such Person’s liabilities and obligations for moneys borrowed or payments of moneys owed on claims which have been liquidated in amount, which are contingent upon and will not mature unless and until the occurrence of some event or circumstance, including but not limited to such Person’s liability under or with regard to guaranties and indemnities, purchase agreements, letters of credit, and recourse indebtedness on projects sold to other Persons.

5



Covenant Make-Whole Amount ”: As that term is defined in Section 5.12(d ).
DACA ”: A Deposit Account Control Agreement executed by the Depository Bank, together with all amendments and modifications thereto hereafter entered into in accordance with the terms of this Agreement.
Days Cash on Hand ” means, as of the date of calculation, the amount determined by dividing (a) the amount of Cash and Investments of Borrower on such date by (b) the quotient obtained by dividing Operating Expenses for the immediately preceding twelve (12) month period, as shown in the most recent audited or unaudited financial statements of Borrower, as applicable, by 365.
Days Cash on Hand Requirement ” means ninety (90) days.
Declaration ”: As that term is defined in Section 4.34 below.
Depository Bank ”: The bank at which the Facility Bank Accounts are maintained.
Debt Service Coverage Ratio ”: A fraction in which (a) for any quarterly period ending prior to the Phase 2 Measurement Date, the numerator is the amount of the Net Operating Income from the Phase I Portion of the Facility in the aggregate for the measurement period, and the denominator is the sum of the interest payments due from Borrower under the Loan A Phase 1-IF Note during the measurement period, and (b) for any quarterly period ending after the Phase 2 Measurement Date, the numerator is the amount of the Net Operating Income from the Facility (including the Phase 2 Expansion) in the aggregate for the measurement period, and the denominator is the sum of the interest payments paid or accrued from Borrower under the Notes (including the Loan B Note and the Loan A Phase 2 Note) during the measurement period.
Deed of Trust ”: That certain Deed of Trust, Assignment of Rents, Security Agreement and Fixture Filing executed by Borrower in favor of Lender, together with all amendments and modifications thereto hereafter entered into in accordance with the terms of this Agreement.
Default ”: Any event which, with the giving of notice to Borrower or the lapse of time, or both, would constitute an Event of Default.
Default Rate ”: The lesser of four percent (4%) per annum in excess of the applicable Loan Rate or the maximum lawful rate of interest which may be charged, if any.
Department ”: The Arizona Department of Health Services.
Developer ”: LCS Development LLC, an Iowa limited liability company.
Development Agreement ”: That certain Second Amended and Restated Development Agreement for development of the Facility, dated as of October 26, 2015 by and between Borrower and Developer, together with all amendments and modifications thereto hereafter entered into and approved by Lender if required in accordance with this Agreement.

6



Development Fee Subordination Agreement ”: That certain Development Fee Subordination Agreement dated as of the date of this Agreement entered into by Developer for the benefit of Lender, together with all amendments and modifications thereto hereafter entered into in accordance with the terms of this Agreement.
Development Fees ”: The Development Fees payable to Developer pursuant to the Development Agreement.
Draw Request ”: With respect to an Advance of proceeds of the Loans under Loan B or the Loan A Phase 2 Amount, a request for such Advance in the form attached hereto as Exhibit B and acceptable to Lender and accompanied by a spreadsheet summary of the Project Budget and a current Construction Statement.
Due Diligence Fee ”: The nonrefundable fee paid by Borrower to Lender in the amount of $100,000 to offset, and to be applied toward: (i) Lender’s reasonable, documented, third party out-of-pocket costs and expenses incurred in connection with Lender’s due diligence review and activities in preparation for the closing of the Loans, (ii) Lender’s expenses to be paid by Borrower pursuant to Section 9.2 of this Agreement, and (ii) in the event of any excess Due Diligence Fee over such costs and expenses, the Commitment Fee.
Economic Interests Pledge means a pledge or security interest in the right to receive distributions, dividends, or other proceeds originating from Borrower by the indirect owners of Borrower; provided such proceeds were paid in compliance with this Agreement and further provided that such pledge or other security interest does not encumber any other rights associated with an indirect ownership interest in Borrower, including without limitation voting or control rights.
Entrance Fee Receipts ”: Amounts received by Borrower in respect of “entrance payments” (including the portion of thereof constituting loans made by Residents to Borrower, but excluding any refundable resident deposits described in any Residency Agreement or similar agreement with respect to those living units, whether held in escrow or otherwise set aside pursuant to the requirements of any such agreement or a reservation agreement prior to the occupancy of the living unit covered by such Residency Agreement or similar agreement (which amounts shall be included if and when occupancy occurs)).
Environmental Audit ”: The Phase I Environmental Site Assessment prepared by EMG dated November 30, 2018, and addressed to Lender.
Environmental Law ”: Any of: (a) the Comprehensive Environmental Response, Compensation and Liability Act of 1980, as amended by the Superfund Amendments and Reauthorization Act of 1986, 42 U.S.C.A. §9601, et seq.; (b) the Resource Conservation and Recovery Act, as amended by the Hazardous and Solid Waste Amendment of 1984, 42 U.S.C.A. §6901 et seq.; (c) the Clean Air Act, 42 U.S.C.A. §7401 et seq., (d) the Clean Water Act of 1977, 33 U.S.C.A. §1251 et seq.; (e) the Toxic Substances Control Act, 15 U.S.C.A. §12601 et seq.; and (f) all other federal, state or local laws now existing or hereafter enacted relating to air pollution, water pollution, noise control and/or the generation, handling, discharge, disposal, recovery, storage

7



or treatment of on-site or off-site hazardous substances, materials or wastes or other contaminants, pollutants or wastes of any kind, as each of the foregoing may be amended from time to time.
Environmental Liability ”: Any claim, demand, obligation, cause of action, allegation, order, violation, damage, injury, judgment, penalty or fine, cost of enforcement, cost of remedial action, diminution in value or any other cost or expense whatsoever, including reasonable attorneys’ fees and disbursements, resulting from the violation or alleged violation of any Environmental Law or the imposition of any Environmental Lien.
Environmental Lien ”: A Security Interest in favor of any third party for: (a) any liability under an Environmental Law; or (b) damages arising from or costs incurred by such third party in response to a release or threatened release of hazardous or toxic waste, substance or constituent into the environment.
Equipment ”: All furniture, fixtures, equipment and personal property, if any, owned by Borrower and located or to be located in or on, and used in connection with the construction, management, maintenance or operation of, the Facility.
ERISA ”: The Employee Retirement Income Security Act of 1974, as the same may from time to time be amended, and the rules and regulations promulgated thereunder by any governmental agency or authority, as from time to time in effect.
ERISA Affiliate ”: Any trade or business (whether or not incorporated) which is a member of a group of which Borrower is a member and which is under common control within the meaning of Section 414 of the Code, as amended from time to time, and the regulations promulgated and rulings issued thereunder.
ERISA Event ”: (a) a reportable event described in Section 4043 of ERISA and the regulations issued thereunder (other than a reportable event not subject to the provision for 30 day notice to the PBGC under such regulations) with respect to a Benefit Plan; (b) the withdrawal of Borrower or any ERISA Affiliate from a Benefit Plan during a plan year in which it was a “substantial employer” as defined in Section 4001(a)(2) of ERISA; (c) the filing of a notice of intent to terminate a Benefit Plan or the treatment of a Benefit Plan amendment as a termination under Section 4041 of ERISA; (d) the institution of proceedings to terminate a Benefit Plan by the PBGC under Section 4042 of ERISA; or (e) any other event or condition that might reasonably be expected to constitute grounds under Section 4042 of ERISA for the termination of, or the appointment of a trustee to administer, any Benefit Plan.
Escrow Account ”: shall mean an interest bearing account established by Lender after the date hereof to the extent expressly required pursuant to Section 5.30 of this Agreement in the name of Borrower into which any Covenant Make-Whole Amounts, Cash Deficiency Amounts, Targeted Expenditure Shortfalls, Initial Entrance Fee Receipts (only following the occurrence and during the continuance of an Event of Default), and other amounts required to be held in escrow by Lender hereunder shall be deposited.

8



Escrow Account Pledge Agreement ”: That Pledge and Security Agreement in the form of Exhibit H which will be executed by Borrower upon the establishment of the Escrow Account to the extent expressly required pursuant to Section 5.30 of this Agreement, with respect to all of Borrower’s right, title and interest in and to the Escrow Account, together with all amendments and modifications thereto hereafter entered into in accordance with the terms of this Agreement.
Excluded Taxes ”: Any of the following taxes imposed on or with respect to Lender or required to be withheld or deducted from a payment to Lender: (a) taxes imposed on or measured by net income (however denominated), franchise taxes, and branch profits taxes, in each case, imposed as a result of Lender being organized under the laws of, or having its principal office or its applicable lending office located in, the jurisdiction imposing such tax (or any political subdivision thereof); and (b) in the case of a Lender, U.S. federal withholding taxes imposed on amounts payable to or for the account of Lender pursuant to a law in effect on the date on which (i) such Lender acquires such interest in the Loan or Commitment or (ii) such Lender changes its lending office, except in each case to the extent that amounts with respect to such taxes were payable either to such Lender’s assignor immediately before such Lender became a party hereto or to such Lender immediately before it changed its lending office.
Exit Fees ”: The fee equal to the lesser of (i) one half percent (0.5%) of the total Loan A Commitment and the total Loan B Commitment (in each case, whether not Advanced) and (ii) $900,000.
Existing Mortgage Debt ”: The Indebtedness owed by Borrower to Bank of America, N.A., as administrative agent, pursuant to that certain Construction Loan Agreement dated as of November 23, 2016.
Event of Default ”: An Event of Default specified in Section 6.1 hereof.
Facility ”: The continuing care retirement community (“ CCRC ”) commonly known as “Sagewood” and located at 4555 E. Mayo Blvd, Phoenix, AZ 85050. Except as otherwise specifically provided to the contrary, references herein to the Facility shall mean the Phase I Portion of the Facility in operation on the Closing Date and the Phase 2 Expansion, both during construction and as in operation following Completion.
Facility Bank Accounts ” shall mean any and all bank accounts into which all of the Facility’s cash and cash equivalents (including, without limitation Entrance Fee Receipts) are deposited by Borrower and/or Manager.
Financial Statements ”: As defined in Section 4.25 of this Agreement.
Fiscal Year ”: The period of January 1 of any year through December 31 of such calendar year.
GAAP ”: Generally accepted accounting principles consistently applied and maintained throughout the period indicated and consistent with the audited financial statements delivered to

9



Lender pursuant to Article V . Whenever any accounting term is used herein and is not otherwise defined, it shall be interpreted in accordance with GAAP.
General Contract ”: AIA Document A133-2009 Standard Form of Agreement Between Owner and Construction Manager dated October 17, 2018, by and between Borrower and General Contractor, as amended by the Guaranteed Maximum Price Amendment dated December 15, 2018 which provides for a guaranteed maximum price of $63,724,792 with respect to the Phase 2 Expansion, together with all amendments and modifications thereto hereafter entered into and approved by Lender if required in accordance with this Agreement.
General Contractor ”: The Weitz Company, LLC.
Geotechnical Report ”: The Report on Geotechnical Investigation dated September 29, 2015 with respect to the Sagewood Phase 1F Projects and 2.1 1.L Building and the Addendum dated October 10, 2018 prepared by Speedie and Associates.
Governmental Authority ”: Any court, board, agency, commission, office or authority of any nature whatsoever or any governmental unit (federal, state, commonwealth, county, district, municipal, city or otherwise) whether now or hereafter in existence.
Governmental Requirements ”: All laws, statutes, codes, ordinances, and governmental rules, regulations and requirements of a Governmental Authority applicable to Borrower, Lender or the Facility, including without limitation Environmental Laws, and the requirements of the Americans with Disabilities Act of 1990, as amended, and all regulations thereunder, and all covenants, agreements, restrictions and encumbrances contained in any instruments, either of record or known to Borrower, including, without limitation, the Declaration, at any time in force affecting the Facility or any part thereof, including any which may (i) require repairs, modifications or alterations in or to the Facility or any part thereof, or (ii) in any way limit the use and enjoyment thereof.
Guarantor ”: Life Care Companies LLC, an Iowa limited liability company.
Guaranties ”: Collectively, the Completion and Payment Guaranties.
Hazardous Substance ”: Any substance, material or constituent defined in or governed by any Environmental Law as a dangerous, toxic or hazardous pollutant, contaminant, chemical waste, material or substance, and also including urea-formaldehyde, polychlorinated biphenyls, dioxin, radon, asbestos, asbestos containing materials, nuclear fuel or waste, radioactive materials, explosives, carcinogens and petroleum products, including but not limited to crude oil or any fraction thereof, natural gas, natural gas liquids, gasoline and synthetic gas, or any other waste, material, substance, pollutant or contaminant which would subject the owner or operator of the Facility to any damages, penalties or liabilities under any applicable Environmental Law.
In Balance ”: As defined in Section 3.3 .

10



Indebtedness ”: In all cases without duplication, all items of indebtedness or liability of Borrower at any time which in accordance with GAAP would be included in determining total liabilities as shown on the liability side of a consolidated balance sheet of Borrower as of the date of determination, including: (a) indebtedness for borrowed money; (b) Capitalized Lease Obligations; (c) obligations under direct or indirect guaranties of indebtedness or obligations of others referred to in clause (a) or (b) above; (d) any indebtedness secured by any Security Interest on the property of such entity; (e) liabilities in respect of unfunded vested benefits under any Benefit Plan for which the minimum funding standards of Section 302 of ERISA have not been met; and (f) Contingent Monetary Liabilities.
Indemnified Parties ”: As defined in Section 9.2(b) of this Agreement.
Indemnity ”: The Environmental Indemnity Agreement of even date herewith executed by Borrower and Guarantor, including any amendments thereof and supplements thereto executed by Borrower, Guarantor and Lender.
Independent Public Accountants ”: Any nationally recognized firm of independent certified public accountants which is reasonably acceptable to Lender.
Initial Entrance Fee Receipts ”: Entrance Fee Receipts received upon the initial occupancy of any unit in the Phase 2 Expansion not previously occupied.
Inspecting Consultant ”: Brian Lubben of Building Foundry, and/or any other independent architect, engineer or consultant selected by Lender for any purpose provided for in this Agreement.
Land ”: That certain real property in Phoenix, Arizona on which the Facility is situated, as more specifically described on Exhibit C , attached hereto and made a part hereof by this reference.
LCS Parent : LCS Desert Ridge LLC, an Iowa limited liability company.
Lease ”: Any lease, sublease or sub-sublease, letting, license, concession or other agreement (whether written or oral and whether now or hereafter in effect), pursuant to which any Person is granted a possessory interest in, or right to use or occupy, all or any portion of any space in the Facility, and every modification, amendment or other agreement relating to such lease, sublease, sub-sublease or other agreement entered into in connection with such lease, sublease, sub-sublease or other agreement and every guarantee of the performance and observance of the covenants, conditions and agreements to be performed and observed by the other party thereto.
Lender ”: Shall have the meaning assigned said term in the introductory paragraph hereof.
Lender Insurance Cure ”: As defined in Section 5.7 of this Agreement.
Loan A ”: Shall have the meaning assigned said term in the introductory paragraphs hereof.
Loan A Commitment ”: An amount of up to $118,800,000.
Loan A Maturity Date ”: December 31, 2028.

11



Loan A Notes ”: Collectively, the Loan A Phase 1-IF Note and the Loan A Phase 2 Note.
Loan A Phase 1-IF Amount ”: That portion of the Loan A Commitment equal to the amount needed to pay off the Existing Mortgage Debt and pay certain costs incurred in completing the construction of Phase 1-IF Portions of the Facility, plus closing costs and expenses in connection with the Loan A Phase 1-IF Note and subject to a maximum amount of $77,339,747.35.
Loan A Phase 1-IF Note ”: The full recourse Promissory Note of even date herewith in the amount of the Loan A Phase 1-IF Amount executed and delivered by Borrower to Lender including any amendments thereof and supplements thereto executed by Borrower and Lender.
Loan A Phase 2 Amount ”: That portion of the Loan A Commitment equal to the difference between the Loan A Commitment and the Loan A Phase 1-IF Amount.
Loan A Phase 2 Note ”: The full recourse Promissory Note of even date herewith in the amount of the Loan A Phase 2 Amount executed and delivered by Borrower to Lender including any amendments thereof and supplements thereto executed by Borrower and Lender.
Loan A Rate ”: A fixed rate of interest equal to seven and one quarter percent (7.25%) per annum, which rate shall be increased by 0.10% annually beginning on January 1, 2022 and each January 1 thereafter.
Loan B ”: Shall have the meaning assigned said term in the introductory paragraphs hereof.
Loan B Commitment ”: An amount of up to $61,200,000.
Loan B Maturity Date ”: December 31, 2023.
Loan B Note ”: The full-recourse Promissory Note of even date herewith in the amount of the Loan B Commitment, executed and delivered by Borrower to Lender including any amendments thereof and supplements thereto executed by Borrower and Lender.
Loan B Principal Repayments ”: Shall have the meaning assigned to such term in Section 1.1(b).
Loan B Rate ”: A fixed rate of interest equal to eight percent and one-half percent (8.50%) per annum.
Loan Documents ”: The documents described in Section 2.2 of this Agreement, and any other documents which evidence, secure and/or govern the Loans, including, but not limited to, this Agreement, the Notes, the Deed of Trust, the Guaranties, the Indemnity, the Security Agreement, the Pledge Agreements, the DACA, the Escrow Account Pledge Agreement (if any), the Management Subordination Agreement, the Assignment of Contracts, Plans, Agreements and Permits, the Plans, and rights related thereto, and any amendments thereof and supplements thereto executed by Borrower and the parties thereto.
Loan Rate ”: The Loan A Rate or the Loan B Rate, as the context requires.

12



Loans ”: Shall have the meaning assigned said term in the introductory paragraph hereof.
Management Agreement ”: That certain First Amended and Restated Management Agreement dated October [undated] 2016 between Borrower and Manager.
Management Subordination Agreement ”: That certain Management Subordination Agreement dated as of the date of this Agreement entered into by Manager for the benefit of Lender, together with all amendments and modifications thereto hereafter entered into in accordance with this Agreement.
Manager ”: Life Care Services LLC, an Iowa limited liability company, or any successor manager approved by Lender pursuant to the terms of this Agreement.
Master Developer ”: As that term is defined in Section 4.34 below.
Material Adverse Occurrence ”: Any occurrence of whatsoever nature (including, without limitation, any adverse determination in any litigation, arbitration or governmental investigation or proceeding) which Lender determines in its reasonable discretion would materially adversely affect the ability of Borrower or Guarantor to perform its obligations as and when required under any of the Loan Documents.
Material Contract ”: Any and all subcontracts under the General Contract having a contract sum in excess of $500,000, and any and all other contracts, whether entered into under the General Contract or not, having a contract sum in excess of $500,000, including without limitation engineering, architectural, and construction contracts relating to the Project.
Maturity Date ”: The Loan A Maturity Date or the Loan B Maturity Date, as the context requires.
Medicaid ”: The medical assistance program established by Title XIX of the Social Security Act, as amended.
Medicare ”: The health insurance program for the aged and disabled established by Title XVIII of the Social Security Act, as amended.
Medicare Receivable ”: Any account that arises from the provision of health care services (and any services, or sales ancillary thereto) and that is payable pursuant to an agreement entered into between a health care facility and a federal or state agency or other Person administering Medicare, pursuant to which the health care facility agrees to provide services or merchandise for patients under Medicare in accordance with the terms of such agreement and the Medicare Regulations.
Medicare Regulations ”: Collectively (a) all federal statutes (whether set forth in Title XVIII of the Social Security Act, as amended, or elsewhere) affecting Medicare and (b) all applicable provisions of all rules, regulations, manuals, orders and administrative, reimbursement and other guidelines of any governmental or regulatory authority promulgated pursuant to or in connection

13



with any of such federal statutes, in each case as such statutes, rules, regulations, manuals, orders and guidelines may be supplemented, amended or otherwise modified from time to time.
Minority Partner ”: Any person or entity who holds directly or indirectly the partnership interests (including voting rights and economic interests), not to exceed 33 1/3%, in Borrower which are not required to be held by LCS Parent and Westminster Parent.
Monthly Reporting Statement ”: Collectively (a) a detailed month end balance sheet and year-to-date statement of income and expenses reflecting applicable revenues and expenses for developing, managing, maintaining and operating the Facility in form and substance acceptable to Lender, (b) a rent roll or census report, as applicable, setting forth the number of licensed and/or available units and/or beds and the number of occupied units/beds by payor type and (c) a detailed calculation of Attrition Income for the applicable month, in each case, certified as true, correct and complete by an Authorized Officer of Borrower.
Negotiation Period ”: As defined in Section 8.1 of this Agreement.
Net Operating Income ”: For any period, the difference in Revenues and Operating Expenses for the Facility for the applicable period plus, for purposes of calculating the Debt Service Coverage Ratio, any interest expense on Indebtedness (other than capitalized interest) deducted from Revenues as an Operating Expense.

Notes ”: The Loan A Note and the Loan B Note, collectively.
Operating Budget ”: A detailed listing of all anticipated annual income and expenses from and for managing, maintaining and operating the Facility, prepared by Borrower and in form and substance reasonably acceptable to Lender. For the avoidance of doubt, the Operating Budget delivered pursuant to Section 2.1 shall be prepared with respect to (a) the Phase I Portion of the Facility for the year ending December 31, 2019 and (b) the Phase 2 Expansion for the two-year period following the Completion Date. The Operating Budgets delivered pursuant to Section 5.11 from and after December, 2018 shall be prepared with respect to the next succeeding year’s operation of the Facility as a whole (including the Phase 2 Expansion).
Operating Expenses ”: For any period, the aggregate of all expenses of Borrower calculated under GAAP, including without limitation (A) management fees payable by Borrower in an amount equal to the greater of (i) actual management fees paid or (ii) an assumed management fee equal to five percent (5%) of the Facility’s gross revenues, (B) an assumed capital expenditure amount equal to the Targeted Expenditure Amount, and (C) taxes incurred by Borrower during such period (other than income taxes), minus (a) depreciation and amortization, (b) any expenses deemed extraordinary expenses (including without limitation any non-recurring acquisition expenses) in Lender’s reasonable discretion, losses on the sale of assets other than in the ordinary course of business and losses on the extinguishment of debt or termination of pension plans, (c) losses resulting from any reappraisal, revaluation or write-down of assets other than bad debts, (d) non-cash expenses including bad debt expense to the extent offset from Revenues, and (e) amounts expensed by Borrower on the financial statements that qualify to be capitalized in Lender’s reasonable discretion with respect to capital repairs and/or improvements to the Facility.

14



Partnership Interest Pledge Agreements ”: Those certain Pledge Agreements entered into by LCS Parent and Westminster Parent and by any Minority Partner, if applicable, as amended or restated from time to time.
Payment Guaranty ”: The Payment and Performance Guaranty Agreement entered into by Guarantor for the benefit of Lender, as amended or restated from time to time.
PBGC ”: The Pension Benefit Guaranty Corporation or any successor board, authority, agency, officer or official of the United States administering the principal functions assigned on the date hereof to the Pension Benefit Guaranty Corporation under ERISA.
Permitted Affiliate Transactions : Means (i) the provision of insurance brokerage services by an Affiliate of the Borrower to the Borrower on terms not less favorable to the Borrower than could be obtained on an arm’s-length basis from unrelated third parties, so long as such Affiliate’s only remuneration for such services are customary and reasonable brokerage fees paid by the insurance companies providing insurance policies to the Borrower, (ii) the provision of group purchasing services by an Affiliate of the Borrower to the Borrower on terms not less favorable to the Borrower than could be obtained on an arm’s-length basis from unrelated third parties, so long as such Affiliate’s only remuneration for such services are fees paid by the vendors participating in such program, the amount of such fees do not exceed three percent (3%) of the payments to such vendors, and such arrangements are terminable by the Borrower without penalty on not more than sixty (60) days written notice, (iii) the operation of an assistance in living program (home health services) by an Affiliate of the Borrower for the Borrower under the terms of a written agreement in customary form and amount and approved in writing by the Lender, (iv) the Development Agreement, and (v) the Management Agreement.
Permitted Encumbrances ”: The liens, charges and encumbrances on title to the Land (i) listed on Schedule B to the Title Policy on the Closing Date or on the Survey, (ii) any other encumbrances accepted by Lender in advance of recordation, (iii) liens in favor of Lender securing Loan A and Loan B, (iv) liens, if any, for property taxes or other charges not yet due and payable and not delinquent or which are being contested as permitted in this Agreement; (iv) any workers’, mechanics’ or other similar liens on the Land for work in progress for which payment is not delinquent and will be paid in the ordinary course of business or which are being contested as permitted in this Agreement, (v) liens on fixed assets and purchase money indebtedness as permitted in this Agreement, and (vi) easements, rights of way and other recorded covenants, conditions, restrictions, and other similar encumbrances recorded in connection with the construction of the Phase 2 Expansion or imposed by law which, either individually or in the aggregate, do not detract from the value of the Facility and are to be used in connection with the ordinary conduct of the businesses of the Borrower; provided that any temporary easements, rights of way or similar encumbrances which are granted or arise in connection with the construction of the Phase 2 Expansion will be promptly released once construction is completed and will not be regarded as Permitted Encumbrances after the Completion Date.
Person ”: An individual, corporation, partnership, limited liability company, joint venture, trust or unincorporated organization, or a government or any agency or political subdivision thereof.

15



Phase 1-IF Portions of the Facility ”: The 316 independent living units, 48 assisted living beds/44 assisted living units, 28 memory care beds/28 memory care units, and 78 skilled nursing beds that are in operation at the Facility as of the Closing Date.
Phase 2 Expansion ”: The additional 101 independent living units that are being constructed on the Land.
Phase 2 Measurement Date ”: The last day of the first calendar quarter ending after the 36 th month following the issuance of the temporary or permanent certificate of occupancy for the Phase 2 Expansion.
Plans ”: The final construction plans for the Phase 2 Expansion, including drawings, specifications, details, manuals, and construction timeline, as approved by Lender as of the Closing Date, and including any changes thereto after the Closing Date which are either permitted hereunder without the approval of Lender or are approved by Lender in accordance with the terms of this Agreement.
Prepayment Fee ”: An amount equal to (A) two percent (2%) of the outstanding principal amount prepaid if such prepayment occurs on or after January 1, 2021 but prior to January 1, 2022, (B) one percent (1%) of the outstanding principal amount prepaid if such prepayment occurs on or after January 1, 2022 but prior to January 1, 2023, and (C) zero percent (0%) thereafter. Notwithstanding the foregoing, there shall be no Prepayment Fee due (i) with respect to the Loan B Principal Repayments (ii) if the Loan is prepaid in connection with Lender’s acquisition or refinancing of the Facility, or (iii) in connection with the application of insurance proceeds or condemnation awards pursuant to Section 5 of the Deed of Trust.
Project ”: The construction of the Phase 2 Expansion on the Land.
Project Architect ”: Todd & Associates, Inc.
Project Budget ”: An itemized certified statement of actual and estimated costs to be incurred by Borrower with respect to the construction of the Phase 2 Expansion, including, but not limited to, certain approved third party design and pre-development expenses, construction costs (excluding overages), costs of furniture, fixtures and Equipment, appropriate contingencies, jurisdictional fees, impact fees, license and permit fees, legal fees, financing costs and related transaction expenses, as set forth in Exhibit A-1 attached hereto and made a part hereof, certified by Borrower and approved by Lender in its sole discretion, as the same may be amended or supplemented as provided for in this Agreement.
Project Phase 1-IF Budget ”: An itemized certified statement of actual and estimated costs to be incurred by Borrower from and after the Closing Date with respect to the completion of the construction of the Phase 1-IF Portions of the Facility, as set forth in Exhibit A-2 attached hereto and made a part hereof, certified by Borrower, as the same may be amended or supplemented as provided for in this Agreement and/or approved by Lender.

16



Protective Advance ”: All necessary costs and expenses (including attorneys’ fees and disbursements) incurred by Lender (a) in order to remedy an Event of Default under the Loan Documents, which Event of Default, by its nature, may impair any portion of the collateral for the Loans or the value of such collateral, interfere with the enforceability or enforcement of the Loan Documents, or otherwise materially impair the payment of the Loans (including, without limitation, the costs of unpaid insurance premiums, foreclosure costs, costs of collection, costs incurred in bankruptcy proceedings and other costs incurred in enforcing any of the Loan Documents); or (b) in respect of the operation of the Facility following a foreclosure under the Deed of Trust.
Quarterly Reporting Statement : Collectively, (a) a detailed quarter end balance sheet and a quarter end and year-to-date statement of income and expenses reflecting applicable revenues and expenses for developing, managing, maintaining and operating the Facility in form and substance acceptable to Lender, (b) a rent roll or census report, as applicable, setting forth the number of licensed and/or available units and/or beds and the number of occupied units/beds by payor type, (c) a detailed calculation of Attrition Income for the applicable quarter, and (d) upon Lender’s request (i) a comparison of the quarter end and year-to-date statement of income and expenses showing all variations from the Operating Budget for the period covered thereby, (ii) a statement of cash flows for the applicable period and/or (iii) an aged accounts receivable and aged accounts payable report that ties to the quarter end balance sheet, in each case, certified as true, correct and complete by an Authorized Officer of Borrower.
Real Property ”: As defined in Section 4.23 of this Agreement.
Regulatory Change ”: Any change, after the date of this Agreement, in United States federal, state or foreign laws, regulations or treaties, or the adoption or making after such date of any interpretations, directives or requests applying to Lender of or under any United States federal, state or foreign laws or regulations (whether or not having the force of law) by any court or governmental or monetary authority charged with the interpretation or administration thereof.
Reimbursement Contracts ”: All third-party reimbursement contracts for the Facility that are now or hereafter in effect with respect to patients qualifying for coverage under the same, including Medicare and private insurance agreements, as and if applicable.
Related Party ”: Any one or more of the following: (a) Guarantor, (b) Manager, (c) Developer, (d) LCS Parent, or (e) Westminster Parent.
Release Documentation ”: As defined in Section 5.28 of this Agreement.
Residency Agreement : Any written agreement or contract, as amended from time to time, between the Borrower and a Resident giving the Resident certain rights of occupancy in the Facility, and providing for the provision of certain services to such Resident (whether such services are provided in the independent living, assisted living, memory care or skilled nursing portion of the Facility), which is in a form that has been approved by Lender in its reasonable discretion.
Resident ”: The occupant or prospective occupant of a unit or bed at the Facility.

17



Resident Loan Lien ”: The lien claimed and perfected on behalf of the residents by the Director of Insurance of the State of Arizona pursuant to Arizona Revised Statutes Section 20-185 which is evidenced by that certain Notice and Claim of Lien dated November 19, 2009 recorded in the official records of Maricopa County, Arizona as Recorder’s Number 20081002826.
Resident Loans ”: Loans made by residents to Borrower pursuant to Borrower’s form of “80% Return-of-Capital Residency Agreement” or similar form of Residency Agreement.
Revenues ”: For any period, the sum of the Borrower’s (a) gross service fee revenues less contractual allowances and provisions for uncollectible accounts, discounted care, and free care (to the extent related revenue is booked), plus (b) other operating revenues (excluding amortized Entrance Fee Receipts), plus (c) non-operating revenues, all as determined in accordance with GAAP consistently applied, and plus (d) Attrition Income; provided, however, that no determination thereof shall take into account (w) unrealized gains or losses on investments, (x) any gain or loss resulting from the early extinguishment of Indebtedness, and (y) insurance (other than rent loss and business interruption) and condemnation proceeds. For purposes of any calculation that is made with reference to both Revenues and Expenses, any deduction from gross patient services revenues otherwise required by the preceding provisions of this definition shall not` be made if and to the extent that the amount of such deduction is included in Expenses.
Sagewood Land Subsidiary ”: Sagewood Land LLC, an Iowa limited liability company.
Security Agreement ”: That certain Security Agreement executed by Borrower in favor of Lender as the same may be amended from time to time.
Security Interest ”: Any lien, pledge, mortgage, encumbrance, charge or security interest of any kind whatsoever (including, without limitation, the lien or retained security title of a conditional vendor) whether arising under a security instrument or as a matter of law, judicial process or otherwise or the agreement by Borrower or any of its Subsidiaries to grant any lien, security interest or pledge, mortgage or encumber any asset.
Subordination Agreement ”: The Subordination Agreement dated as of the Closing Date executed by the Director of the Arizona Department of Insurance, Borrower and Lender with respect to the Resident Loan Lien.
Subsidiary ”: Any corporation or other entity of which more than 50% of the outstanding capital stock or interests having ordinary voting power to elect a majority of the board of directors or the board of governors or otherwise to control the activities of such entity (irrespective of whether or not at the time other class or classes of the equity of such entity shall or might have voting power upon the occurrence of any contingency), is at the time directly or indirectly owned by Borrower and one or more of its Subsidiaries, or by one or more other Subsidiaries.
Survey ”: As defined in Section 2.1 of this Agreement.
Sworn Construction Cost Statement ”: An itemized, certified statement of actual and estimated costs of the Project, in the form of Exhibit D attached hereto and hereby made a part

18



hereof, signed and sworn to by Borrower and/or the General Contractor, as applicable, as the same may be amended or supplemented with the approval of Lender from time to time, and consistent with the items enumerated in the Project Budget.
Targeted Expenditure Amount ”: An amount equal to (a) for periods ending between the Closing Date and the fifth anniversary of the Closing Date, $500.00 per unit (in the case of assisted living or independent living units) or bed (in the case of skilled nursing beds), as applicable, per annum for each of the units and/or beds in the Phase I Portion of the Facility and (b) for periods ending after the fifth anniversary of the Closing Date, $500.00 per unit or bed, as applicable, per annum for each of the units and/or beds in the entire Facility, including the Phase 2 Expansion.
Targeted Expenditure Shortfall ”: As defined in Section 5.26 of this Agreement.
Third Party Offer ”: As defined in Section 8.2 of this Agreement.
Title Company ”: First American Title Insurance Company.
Title Policy ”: An ALTA extended coverage mortgagee’s title insurance policy (ALTA 2006 Loan Policy of Title Insurance, or equivalent or other form satisfactory to Lender), with such endorsements as Lender may require, issued by the Title Company in the amount of the Loans insuring the lien of the Deed of Trust through incremental coverage over mechanics’ liens with each draw as security for all Advances of the Loans pursuant to the terms of this Agreement, subject only to the Permitted Encumbrances.
USA Patriot Act ”: The Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001, Public Law 107-56, as the same has been, or shall hereafter be, renewed, extended, amended or replaced.
Westminster Parent ”: Westminster – LCS IV LLC, an Arizona limited liability company.
ARTICLE 1
LOANS
1.1      Principal . Subject to the terms and conditions hereof:
(a) Loan A . Lender agrees to lend to Borrower and Borrower agrees to borrow from Lender, the proceeds of Loan A, from time to time in accordance with the terms hereof until the Loan A Maturity Date, for the purpose of refinancing the existing debt of the Borrower, funding certain costs of the Loan, and funding the approved hard and soft costs of developing and constructing the Phase 2 Expansion as set forth in the Project Budget. Lender shall not make any advances with respect to the Loan A Phase 2 Amount until Lender has made Advances equal to the full amount of the Loan B Commitment. All Advances made by Lender in respect of Loan A shall be evidenced by the Loan A Notes in accordance with the terms of this Agreement. The entire principal balance of Loan A shall mature and be payable on the Loan A Maturity Date. No portion of Loan A shall be funded with Plan

19



Assets (as defined in ERISA) if such funding would cause Borrower to incur any prohibited transaction excise tax under Section 4975 of the Code;
(b) Loan B . Lender agrees to lend to Borrower and Borrower agrees to borrow from Lender, the proceeds of Loan B, from time to time in accordance with the terms hereof until the Loan B Maturity Date, for the purpose of funding the Commitment Fee and funding the approved hard and soft costs of developing and constructing the Phase 2 Expansion set forth in the Project Budget. All Advances made by Lender in respect of Loan B shall be evidenced by the Loan B Note. Monthly principal payments (“ Loan B Principal Repayments ”) shall be due with respect to the Loan B Note on or before the tenth (10 th ) day of each month in an amount equal to one hundred percent (100%) of the prior month’s Initial Entrance Fee Receipts, if any, from the Phase 2 Expansion. Within five (5) days after the end of each month, Borrower shall provide Lender with a schedule of Initial Entrance Fee Receipts for the Phase 2 Expansion and such supporting documentation with respect thereto that Lender may reasonably request to verify the prior month’s Initial Entrance Fee Receipts and the amount of the required principal payment. The remaining outstanding principal balance of the Loan B Note shall mature and be payable on the Loan B Maturity Date. Following the occurrence and during the continuance of an Event of Default, upon Lender’s request, Borrower shall deposit all Initial Entrance Fee Receipts for the Phase 2 Expansion into the Escrow Account immediately upon receipt thereof and Lender shall be authorized to apply such amounts to payment of the Loans in accordance with this Agreement and the deposit account control agreement related to the Escrow Account. No portion of Loan B shall be funded with Plan Assets (as defined in ERISA) if such funding would cause Borrower to incur any prohibited transaction excise tax under Section 4975 of the Code; and
(c) Exit Fee . The Exit Fee shall be due and payable in a single lump sum upon the later of (i) payment in full of Loan A, and (ii) payment in full of Loan B.
1.2      Interest . Borrower shall pay to Lender interest on the Loan A Notes computed at Loan A Rate and on the Loan B Note computed at the Loan B Rate.
(a)      Interest shall accrue on each and every Advance from and after the date it is made by Lender to Borrower. Interest on the Notes computed at the applicable Loan Rate shall be payable, as accrued, on the first day of each calendar month, commencing on the first day of the next calendar month following the calendar month in which the initial Advance under such Note is made hereunder, and all unpaid, accrued interest shall be paid in full at the time all Advances are paid in full. Interest computed at the applicable Loan Rate shall be computed on the basis of a 365 day year, but shall be charged for the actual number of days principal is unpaid. If all unpaid Advances made by Lender with respect to a Loan have not been repaid on or before the Maturity Date with respect to such Loan, then the entire unpaid balance of all Advances made by Lender on both Loans shall (without notice to or demand upon Borrower) become due and payable on said date, together with all unpaid, accrued interest thereon, and with interest computed at the Default Rate from

20



and after that date until all Advances are paid in full. Interest at the Default Rate shall be payable on the first day of each calendar month or on demand, at Lender’s option.
(b)      In the event that Borrower fails to make any required payment of principal or interest on the Notes (other than the balloon payment at such Note’s Maturity Date) on or before the fifth (5 th ) day following the due date thereof, Borrower shall pay to Lender, in addition to interest at the Default Rate, a late payment charge equal to five percent (5%) of the amount of the overdue payment, for the purpose of reimbursing Lender for a portion of the expense incident to handling the overdue payment. This late charge shall apply individually to all payments past due and there will be no daily prorated adjustment. This provision shall not be deemed to excuse a late payment or be deemed a waiver of any other rights Lender may have including the right to declare the entire unpaid principal and/or interest immediately due and payable. Borrower agrees that the “late charge” is a provision for liquidated damages and represents a fair and reasonable estimate of the damages Lender will incur by reason of the late payment considering all circumstances known to Borrower and Lender on the date hereof. Borrower further agrees that proof of actual damages will be difficult or impossible.
(c)      Lender and Borrower agree that none of the terms and provisions contained herein or in any of the other Loan Documents shall be construed to create a contract for the use, forbearance, or detention of money requiring payments of interest in excess of the maximum contract interest rate permitted to by charged by the laws of the State of Arizona. In the event that the interest and/or charges in the nature of interest, if any, provided for by this Agreement or by any other Loan Document, shall contravene a legal or statutory limitation applicable to the Loans, if any, Borrower shall pay only such amounts as would legally be permitted; provided, however, that if the defense of usury and all similar defenses are unavailable to Borrower, Borrower shall pay all amounts provided for herein. If, for any reason, amounts in excess of the amounts permitted in the foregoing sentence shall have been paid, received, collected or applied hereunder, whether by reason of acceleration or otherwise, then, and in that event, any such excess amounts shall be applied to principal, unless principal has been fully paid, in which event such excess amount shall be refunded to Borrower.
1.3      Intentionally omitted .
1.4      Regulatory Change; Conversion of Interest Rate .
(a)      Notwithstanding any other provision herein, if any Regulatory Change shall change the basis of taxation of payments to Lender of the principal of or interest at the applicable Loan Rate or any other fees or amounts payable hereunder, or shall subject Lender to any new or additional charge, fee, withholding or tax of any kind, or shall impose, modify or deem applicable any reserve, special deposit or similar requirement against assets of, deposits with or for the account of, or credit or loan commitments extended by, Lender or shall impose on Lender any other condition affecting this Agreement or the Loan Rates and the result of any of the foregoing shall be to increase the cost to Lender of making the Loans or to reduce the amount of any sum received or receivable by Lender hereunder (whether of principal, interest or otherwise) in respect

21



thereof, by an amount reasonably deemed by Lender to be material, then, other than Excluded Taxes, and only to the extent that Lender is charging similarly situated borrowers for such amounts, Borrower shall pay to Lender, upon Lender’s demand, such additional amount or amounts as will compensate Lender for the actual, out-of-pocket cost of such additional costs or reduction. A statement from Lender setting forth such amount or amounts as shall be necessary to so compensate Lender shall be delivered to Borrower and shall, in the absence of manifest error, be conclusive and binding upon Borrower. Borrower shall pay Lender the amount shown as due on any such statement within five (5) days after its receipt of the same. Failure on the part of Lender to demand compensation for any increased costs or reduction in amounts received or receivable shall not constitute a waiver of any of the Lender’s rights to demand compensation for any increased costs or reduction in amounts received or receivable. The protection under this Section shall be available to Lender regardless of any possible contention of the invalidity or inapplicability of any law, regulation or directive which shall give rise to any demand by Lender.
(b)      Except for a failure caused by Lender’s default, gross negligence or willful misconduct, Borrower shall indemnify Lender against any loss or expense which Lender may sustain or incur as a consequence of (a) any failure, subject to any applicable cure period, of Borrower to make any payment when due of any amount due hereunder, (b) any failure of Borrower to borrow, on a date specified therefor in a notice thereof, (c) any attempted prepayment of the Loans, except as permitted herein, or (d) the occurrence of any Event of Default.
(c) Lender shall provide to Borrower a statement, signed by an officer of Lender, explaining any such loss or expense and setting forth, if applicable, the computation pursuant to the preceding sentence which, in the absence of manifest error, shall be conclusive and binding on Borrower.
(d) Within a reasonable period after Borrower’s request, Lender shall deliver to the Borrower an executed original of IRS Form W-9 certifying that such Lender is exempt from U.S. federal backup withholding tax. If Lender fails to deliver such Form W-9, Borrower may withhold taxes to the extent required by applicable law, but such failure shall not otherwise affect the rights and obligations of the parties hereunder or under any of the other Loan Documents.
1.5      Payments .
(a)      Except to the extent that this Agreement specifically requires otherwise, all payments of principal of, and interest on, the Notes and all fees, expenses and other obligations under the Loan Documents payable to Lender that are not included in a Draw Request shall be made in immediately available funds not later than 2:00 o’clock p.m., Central time on the dates due, to Lender by wire transfer as instructed on the applicable invoice therefor. Funds received on any day after 2:00 o’clock p.m., Central time shall be deemed to have been received on the next Business Day. Whenever any payment to be made hereunder or on the Notes shall be stated to be due on a day which is not a Business Day, such payment shall be made on the next succeeding Business Day and such extension of time shall be included in the computation of any interest or fees.

22



(b)      All payments received by Lender from or on behalf of Borrower (including payments from Borrower, the proceeds of Advances for such payments and, while an Event of Default exists or amounts remain due and owing as a result of the prior occurrence of an Event of Default, funds applied from the Initial Entrance Fee Receipts) shall be applied in the following order:
(i)      first, to any late fees, costs and any other expenses due to Lender hereunder (it being understood and agreed that such late fees, costs and other expenses would not be due and owing to Lender in the absence of the occurrence of an Event of Default);
(ii)      second, to any accrued and unpaid interest, including any interest payable at the Default Rate, then due to the Lender hereunder (it being understood and agreed that interest at the Default Rate would not be due and owing to Lender in the absence of the occurrence of an Event of Default); and
(iii)      last, to the unpaid principal balance of the Notes to the extent such amounts are then due and payable; provided, however, in the absence of the occurrence of an Event of Default, Initial Entrance Fee Receipts shall be applied solely to reduce the principal balance of Loan B.
(c)      All amounts payable under this Agreement or any Loan Documents shall be made without setoff or counterclaim and clear of and without deduction for any and all present and future taxes, levies, fees, deductions, charges, withholdings, and all liabilities with respect thereto unless Borrower and/or Lender is compelled by applicable law to deduct any such amounts. In the event of any such deduction, Borrower will pay any additional amounts to Lender that are (i) related to the Loans and/or Borrower and (ii) necessary to ensure that Lender receives an amount equal to the full amount Lender otherwise would have received if such deduction had not been made. Notwithstanding the foregoing, in no event shall Borrower be obligated to pay any Excluded Taxes and the immediately foregoing sentence shall not apply to Excluded Taxes.
1.6      Prepayment . Prepayments of the unpaid principal balance of the Loan A Notes or the Loan B Note (other than the Loan B Principal Repayments) and accrued interest thereon may not be made prior to January 1, 2021. Thereafter, the Borrower may, at its option, permanently prepay, at any time, all or any portion of the outstanding principal balance of the Loan A Notes or the Loan B Note provided that Borrower concurrently pays the Prepayment Fee due with respect to such prepayment, or if not paid, Lender will reduce the principal payment applied to the applicable Note(s) by the amount of the Prepayment Fee due. Amounts prepaid may not be reborrowed.
1.7      Guarantees . The full and timely payment of the Loans and performance of the Borrower’s obligations under the Loan Documents, including completion of the Project, shall be guaranteed by Guarantor on the terms and subject to the conditions of the Guaranties.
1.8      Participations, Pledges and Syndication and Securitization .

23



(a)      Lender and any of its successors may transfer, assign, sell and/or grant Participations (defined in Section 1.8(g) below) in all or any portion of the Loans without the consent of Borrower.
(b)      Lender and any of its successors may transfer, assign and sell all or a portion of its interest in the Loans (including a corresponding portion of its commitment to lend hereunder) to a party who becomes a Lender under this Loan Agreement and the other Loan Documents (a “ Loan Syndication ” and together with a Participation, a “ Loan Transfer ”), provided , however that, subject to Sections 1.8(c) and (d) below , any such Loan Syndication shall be subject to Borrower’s written consent in its sole and absolute discretion.
(c)      Borrower’s consent to a Loan Syndication pursuant to Section 1.8(b) shall not be required if any of the following apply:
(i)      An Event of Default has occurred and is continuing.
(ii)      The Loan Syndication occurs concurrently (or substantially concurrently) with a sale or transfer of all or substantially all of the assets of National Health Investors, Inc. and the assignee in the Loan Syndication is the entity which acquired all or substantially all of such assets.
(iii)      The assignee is an Affiliate of National Health Investors, Inc. and the assignee assumes in writing the obligation of the assignor to fund the portion of the Loan sold if not fully funded as of the date on which such assignment occurs, provided that the assignor Lender shall remain liable for any remaining Loan funding obligations to the extent that the assignee Affiliate Lender fails to fund.
(d)      Borrower’s consent to a Loan Syndication pursuant to Section 1.8(b) shall not be unreasonably withheld if all of the following apply:
(i)      The assignee is an Eligible Transferee,
(ii)      After giving effect to the Loan Syndication and all prior Loan Syndications, National Health Investors, Inc. and its Affiliates individually or collectively own and hold (A) interests in Loan A with pro rata share of at least 41.667% of Loan A, (B) a pro rata share in Loan B that is not less than its pro rata interest in Loan A, and (C) the Managing Interest in the Loan.
(iii)      After giving effect to the Loan Syndication and all prior Loan Syndications, not more than four (4) different Persons will hold interests in the Loans.
(e)      For clarification, Borrower’s prior written consent shall not be required for any transfer or change in direct or indirect ownership or control of the equity of National Health Investors, Inc. or for any merger of National Health Investors, Inc. with another entity regardless of whether National Health Investors, Inc. is the surviving party.

24



(f)      A Lender may furnish any transferee, assignee, purchaser or participant or prospective transferee, assignee, purchaser or participant with any and all documents and information (including without limitation, financial information) relating to Borrower, Guarantor, and the Loan or any of them that Lender deems advisable in connection with a Loan Transfer, provided that such transferee, assignee, purchaser or participant shall have executed a non-disclosure agreement in form and substance reasonably acceptable to Borrower. To facilitate any permitted Loan Syndication, Borrower shall, promptly upon Lender’s request, exchange any Note for one or more substitute promissory notes payable to the order of Lender or any transferee of a portion of the Loan, and shall enter into such other technical amendments to the Loan Documents as Lender may reasonably request to facilitate the Loan Transfer, provided that neither the exchange nor the technical amendments increase any material obligation of Borrower with respect to the Loan, and provided that Lender reimburses Borrower for Borrower’s reasonable costs, including attorneys’ fees, incurred in connection with such exchange and amendments. Borrower’s indemnity obligations under the Loan Documents shall also apply with respect to any transferee, assignee or purchaser in a permitted Loan Syndication and the directors, officers, agents and employees of any such transferee, assignee or purchaser. The Borrower, Guarantor, or any of his, her, its or their respective Affiliates or subsidiaries shall not be given an opportunity to be a transferee, assignee, purchaser or participant under any circumstances without the prior, written consent of the Lender which may be withheld in its sole and absolute discretion
(g)      In the case of a Participation or a Loan Syndication permitted or consented to by Borrower under this Section 1.8 involving less than the entire outstanding principal balance of the Loans, the rights under this Article 8 shall remain in full force and effect but only National Health Investors, Inc. shall be entitled to the rights and privileges granted Lender in Sections 8.1 and 8.2 . The rights of Lender under such Sections are personal to National Health Investors, Inc., and may not be assigned without the prior written consent of Borrower, except Borrower’s consent shall not be required for an assignment of such rights to a transferee in connection with a transfer of 100% of the Loans to such transferee if Borrower’s consent to such transfer was either given, or such consent was not required pursuant to Section 8.1(c) .
(h)      As used in this Section 1.8 , a “ Participation ” means sale of a participation only in the Loans pursuant to which (i) Lender’s obligations under this Agreement and the other Loan Documents shall remain unchanged, (ii) Lender shall remain solely responsible to Borrower for the performance of Lender’s obligations, (iii) the Borrower shall continue to deal solely and directly with Lender in connection with such Lender’s rights and obligations under this Agreement, (iv) Lender shall retain the sole right to grant or withhold consents under or to enforce this Agreement and the Loan Documents and to approve any amendment, modification or waiver of any provision of this Agreement or the other Loan Documents, and (v) the participant shall have no privity with and no rights as against Borrower, and Borrower shall have no privity with and no obligations with respect to such participant, with respect to the Loans or Loan Documents.

25



(i)      As used in this Section 1.8 , “ Eligible Transferee ” means a bank, insurance company, real estate investment trust or other institutional lender having shareholders’ equity of not less than Two Hundred Fifty Million and no/100 Dollars ($250,000,000) that is engaged primarily in the businesses of making commercial mortgage loans secured by assisted living facilities, skilled nursing facilities and/or continuing care retirement communities provided, however, that, after Construction Completion or advance of all proceeds of the Loan, the “Eligible Transferee” shall also include entities meeting the shareholders’ equity test who are engaged primarily in the business of owning and/or leasing under long term leases assisted living facilities, skilled nursing facilities, and/or continuing care retirement communities, and who also have experience in the management and administration of construction loans.
(j)      As used in this Section 1.8 , “ Managing Interest ” means such Lender shall be the party with whom Borrower is designated to deal in connection with the administration of the Loan and has authority respecting day to day administration of the Loan even if other Lenders have the right to approve major decisions with respect to the exercise of the rights and obligations of Lender under this Agreement.
1.9      Assignment of Borrower’s Rights . The rights of Borrower hereunder may not be assigned to any Person without the prior written consent of Lender in its sole discretion.
ARTICLE 2     
CONDITIONS OF BORROWING
Lender shall not be required to make any Advance hereunder until the pre-closing requirements, conditions and other requirements set forth below have been completed and fulfilled to the reasonable satisfaction of Lender, at Borrower’s sole cost and expense.
2.1      Pre-Closing Requirements . On or prior to the Closing Date, Borrower shall provide to Lender each of the following, in form and substance acceptable to Lender in its sole discretion:
(a)      A commitment (or equivalent) for the Title Policy from the Title Company, complying with Lender’s standard requirements therefor which shall include, among other things, that no exception be taken for mechanics liens.
(b)      One set of the Plans, including all mechanical, electrical, structural and other specialized drawings that are signed by licensed engineers of the respective disciplines normally responsible for such drawings, in addition to the Project Architect.
(c)      One executed copy of the complete Architect’s Agreement, as amended as of the Closing Date. Lender reserves the right to approve of, in its sole discretion, any amendments to the Architect’s Agreement.
(d)      One executed copy of the General Contract, as amended as of the Closing Date, together with a 100% payment and performance bond from a surety acceptable to Lender. Lender reserves the right to approve of, in its reasonable discretion, any amendments

26



to the General Contract, the form and substance of the Material Contracts, and to require in its sole discretion that any such contractor or subcontractor, in addition to the General Contractor, obtain a payment and performance bond and/or subcontractor default insurance, and if required, such bond and/or insurance shall be issued by a company, in an amount, and in form and substance reasonably satisfactory to Lender, naming Lender as dual obligee thereunder.
(e)      A schedule listing all Material Contracts.
(f)      One copy of a current, certified ALTA/ACSM Survey (the “ Survey ”) of the Land and the existing Phase I Portion of the Facility, which shall conform in all material respects with Lender’s standard requirements therefor.
(g)      The Environmental Audit, as well as any other environmental report or study recommend by the Environmental Audit in form and substance satisfactory to Lender.
(h)      A letter updating the Geotechnical Report to the current date, and allowing Lender’s reliance thereon.
(i)      The Project Budget.
(j)      The Project Phase 1-IF Budget.
(k)      The Operating Budget.
(l)      The Sworn Construction Cost Statement.
(m)      Approval of Inspecting Consultant with respect to its review of the Plans, Project Budget and Sworn Construction Cost Statement that is acceptable to Lender.
(n)      Certificates of insurance indicating that all insurance currently required under the terms of Exhibit E , attached hereto, is in place.
(o)      Borrower’s estimated schedule for construction of the Phase 2 Expansion and a draw schedule for disbursement of the proceeds of the Loans.
(p)      A current report prepared by The Planning & Zoning Resource Corporation confirming compliance of the Facility (including, for the avoidance of doubt, the proposed Phase 2 Expansion) with applicable zoning and building code requirements, which conforms in all material respects with Lender’s standard requirements therefor.
(q)      A copy of Borrower’s Organizational Documents, certified as true, correct and complete by an officer of Borrower authorized to do so, together with (i) a current certificate of good standing from the jurisdiction in which Borrower was organized (and from the jurisdiction in which the Land is located) and (ii) resolutions and/or consents of those parties necessary to authorize the transaction contemplated hereby.

27



(r)      A copy of Guarantor’s Organizational Documents, certified as true, correct and complete by an officer of Guarantor authorized to do so, together with (i) a current certificate of good standing from the jurisdiction in which Guarantor was organized and (ii) resolutions and/or consents of those parties necessary to authorize the transaction contemplated hereby.
(s)      Financial statements of Borrower and Guarantor for the years ended December 31, 2016 and 2017, and the ten months ended October 31, 2018, signed and certified as true, correct and complete.
(t)      A flood zone certification from a consultant acceptable to Lender indicating that the Land is not located in a flood plain or any other flood-prone area as designated by any governmental agency (which may be included on the Survey); provided , however , that if the Land is so located, Borrower shall provide proof of flood insurance to Lender.
(u)      A schedule of, and evidence that Borrower has obtained, all necessary licenses and permits which must be obtained in order to commence construction of the Phase 2 Expansion, other than the Building Permit which will be obtained prior to any vertical construction of the Phase 2 Expansion.
(v)      Letters addressed to Lender from the suppliers confirming the availability of water, storm and sanitary sewer, gas, electric and telephone and other cable utilities for the Phase 2 Expansion.
(w)      Payment of the Commitment Fee and the Due Diligence Fee.
(x)      A copy of the Management Agreement.
(y)      A copy of the fully-executed and effective Development Agreement.
(z)      Evidence satisfactory to Lender that Borrower has satisfied, complied with, and received all approvals required by the design and architectural standards set forth in any applicable Declaration of Covenants, Conditions and Restrictions.
(aa)      Performance and labor and material payment bonds delivered by Borrower or the General Contractor naming Lender as additional insured, payee and mortgagee, which are in form and substance reasonably satisfactory to Lender.
(bb)      Pay off statements with respect to the Existing Mortgage Debt and any other Indebtedness secured by the Facility and either releases or termination statements sufficient to terminate any Security Interest held by any third party or insurance over such liens in the Title Policy, with releases to follow promptly after the Closing Date.
(cc)      An Estoppel in form and substance acceptable to Lender with respect to that certain Declaration of Easements, Covenants, Conditions, and Restrictions dated December 13, 2007, between Musical Instrument Museum, a Minnesota non-profit corporation and

28



the Sagewood Land Subsidiary which was recorded on December 14, 2007, in Maricopa County at Recording No. 20071311879.
(dd)      All such other agreements, documents and/or exhibits which may be required, in Lender’s reasonable judgment, to assure compliance with the requirements of this Agreement.
2.2      Loan Documents . On or prior to the Closing Date, Borrower shall execute and deliver (or cause to be executed and delivered) to Lender the following documents in quantity, form and substance acceptable to Lender and to its counsel, to evidence and secure the Loan:
(a)      The Notes.
(b)      The Deed of Trust.
(c)      The Security Agreement executed and delivered by Borrower granting a first-priority security interest in all Equipment and in all of Borrower’s intangible property relating to the Facility, (including without limitation all accounts receivable for the Facility except for refundable deposits under Residency Agreements) which authorize(s) perfection by appropriate Uniform Commercial Code financing statements.
(d)      The Assignment of Leases.
(e)      The Assignment of Contracts, Plans, Agreements and Permits.
(f)      The Completion Guaranty.
(g)      The Payment Guaranty.
(h)      The DACA.
(i)      The Management Subordination Agreement.
(j)      The Development Fee Subordination Agreement.
(k)      The Partnership Interest Pledge Agreements.
(l)      The Indemnity.
(m)      The Subordination Agreement with respect to the Resident Loan Lien and any subordination, non-disturbance and/or attornment agreement(s) (in form and substance satisfactory to Lender) as may be necessary, in the Lender’s sole discretion to subordinate any rights or claims of third parties in and/or to all or any portion of the Land to the lien, operation and effect of the Deed of Trust and any easements as may be necessary to construct the Phase 2 Expansion.

29



(n)      A Certificate executed by an officer of the Borrower certifying that such officer has reviewed the insurance requirements set forth on Exhibit E hereto and that insurance policies meeting such requirements are in place.
(o)      Such other documents as Lender may reasonably require to evidence and secure the Loans.
Lender may designate which of the Loan Documents are to be filed and/or placed of record, the order of filing and/or recording thereof, and the offices in which the same are to be filed and/or recorded. Borrower shall pay all filing, documentary, recording and/or registration taxes and/or fees, if any, due upon the Loan Documents.
2.3      Title Insurance . On or prior to the Closing Date, Lender shall have received the Title Policy, or a marked-up commitment to issue the Title Policy, signed by an officer of the Title Company, in form and substance reasonably satisfactory to Lender which shall include among other requirements, no exception for mechanics liens.
2.4      Opinion of Attorneys . Lender shall have received from outside counsel for Borrower and Guarantor a current written opinion, in form and substance acceptable to Lender, including without limitation, opinions as to due organization; enforceability, due authorization, execution and delivery of, and absence of conflicts with respect to, the Loan Documents; compliance with applicable healthcare laws.
ARTICLE 3     
ADVANCES OF LOANS
3.1      General . The proceeds of the Loans shall be advanced by the Lender for the benefit of Borrower in accordance with the terms and conditions set forth in this Article 3 .
(a)      All monies advanced by the Lender shall constitute a loan made to Borrower under this Agreement, evidenced by the Notes and secured by the other Loan Documents, and interest shall be computed thereon, as prescribed by this Agreement and the applicable Note, from the date the Loan account is charged with the amount of the Advance.
(b)      While an Event of Default exists, Lender reserves the right to make Advances which are allocated to any of the designated items in the Project Budget for construction of the Phase 2 Expansion or for such other purposes or in such different proportions as Lender may, in its reasonable discretion, deem necessary or advisable.
(c)      Borrower may not reallocate items in the Project Budget without the prior written consent of Lender in each instance; provided however, so long as the Loan is In Balance, Borrower shall not be obligated to seek Lender’s consent to a reallocation reflected in the materials provided in any Draw Request that does not exceed $500,000 individually or in the aggregate for the period since the last Draw Request. For avoidance of doubt, the reallocations occurring with or without Lender’s consent described in the immediately prior

30



sentence shall be in addition to any change orders permitted with or without Lender’s consent pursuant to Section 5.2 hereof.
(d)      No Advance shall constitute a waiver of any condition precedent to the obligation of Lender to make any further Advance, or preclude Lender from thereafter declaring the failure of Borrower to satisfy any such condition precedent, subject to any applicable notice and cure periods, to be an Event of Default. All conditions precedent to the obligation of Lender to make any Advance are imposed hereby solely for the benefit of Lender, and no other party may require satisfaction of any such condition precedent or shall be entitled to assume that Lender will make or refuse to make any Advance in the absence of strict compliance with such condition precedent. Provided no Event of Default has occurred and is continuing, Lender may waive any requirement of this Agreement for any Advance which Lender, in its reasonable discretion, determines is not material.
(e)      In the event that the total amount of the Loan B Commitment and the Loan A Phase 2 Amount exceeds the amount needed to fully pay all cost allocations set forth on the Project Budget approved by Lender, Lender shall not be required to advance, and Borrower shall not be entitled to receive, the excess.
(f)      Provided that all of the conditions set forth in Article 2 are satisfied, on the Closing Date, Lender shall make Advances to Borrower in respect of (a) Loan A in an amount equal to the Loan A Phase 1-IF Amount (less amounts which will be used to finance remaining construction costs related to the Phase I Portions of the Facility after the Closing Date) which Advance shall be evidenced by the Loan A Phase 1-IF Note and (b) Loan B in order to (i) pay the Commitment Fee and other closing costs approved by Lender in its sole discretion and (ii) reimburse Borrower for construction costs incurred prior to the Closing Date with respect to the Phase 2 Expansion to the extent Borrower submits a Draw Request which is approved by Lender pursuant to Section 3.2 .
(g)      Notwithstanding anything herein to the contrary, Lender shall not be obligated to Advance any proceeds in respect of the Loan A Phase 2 Amount until and unless Lender has previously Advanced the full amount of the Loan B Commitment.
3.2      Draw Requests with Respect to Loan B and Loan A Phase 1-IF Amount and Loan A Phase 2 Amount . The following provisions shall apply to (a) Advances with respect to any portion of the Loan A Phase 1-IF Amount which is used to finance construction costs of the Phase 1-IF Portions of the Facility and (b) Advances with respect to Loan B and, following the Advance of the full amount of the Loan B Commitment, the Loan A Phase 2 Amount:
(a)      Prior to obtaining any Advances to fund any vertical construction of the Phase 2 Expansion, Borrower shall deliver to Lender a copy of the Building Permit for the Phase 2 Expansion.
(b)      Borrower shall deliver to Lender on a monthly basis evidence of the Project costs funded during the preceding month (whether from proceeds of the Loans or otherwise), the Draw Request, an Application and Certification for Payment, including a Sworn

31



Construction Cost Statement and an itemized summary and copies of all invoices included in such disbursement, together with all other supplemental and related documents.
(c)      The Lender shall make up to, but no more than, two (2) Advances of proceeds of the Loan A Phase I Amount for the cost of construction the Phase 1-IF Portions of the Facility and/or the proceeds of Loan B (or following the full advancement thereof, the Loan A Phase 2 Amount) for the cost of construction of the Phase 2 Expansion per month pursuant to Borrower’s Draw Requests. Upon receipt of a Draw Request, Lender shall cause the Inspecting Consultant to inspect the Project (if said inspection has not already been scheduled or completed prior to Lender’s receipt of the Draw Request) and to confirm progress of construction with respect to the costs of construction, along with his approval or disapproval of the Draw Request. If Lender determines that construction is proceeding diligently in accordance with the Plans and otherwise in the manner required by this Agreement and that all conditions to such disbursement shall have been fulfilled, including the approval of the Inspecting Consultant, the Lender shall use commercially reasonable efforts to make the disbursement with respect to such Draw Request within ten (10) days (but not to exceed fifteen (15) days) from delivery to Lender of the Draw Request in the manner specified below. At its option, Lender may (i) make any Advances through the Title Company which issues the Title Policy, or directly to any person, including any contractor, in accordance with the Draw Request, and (ii) make advances to any Person to whom Lender determines in its reasonable discretion that payment should be made in order to cure or to prevent the occurrence of any Default.
(d)      As a condition precedent to each Advance of the proceeds of the Loan A Phase 1-IF Amount, Loan B or the Loan A Phase 2 Amount, as applicable, Borrower shall furnish or cause to be furnished to both the Lender and Inspecting Consultant the following documents covering each Draw Request, in form and substance satisfactory to Lender:
(i)      A fully executed Borrower’s Draw Request in the form attached hereto as Exhibit B and an itemized summary of and copies of invoices for all costs included in such Draw Request. Without limiting the foregoing, in connection with any Draw Request, Borrower shall submit an original, signed and notarized Application and Certification for Payment for the General Contractor and all subcontractors, and invoices for all soft costs included in such Draw Request;
(ii)      Evidence reasonably satisfactory to Lender that all sums then due in connection with the acquisition, development and construction of the Phase 1-IF Portions of the Facility or the Phase 2 Expansion, as applicable, then completed have been paid in full (or will be paid in full from the requested Advance) and that no party claims any statutory or common law lien arising out of the construction of the Phase 1-IF Portions of the Facility or the Phase 2 Expansion or the supplying of labor, material, and/or services in connection therewith, unless being contested by Borrower pursuant to the terms of this Agreement;

32



(iii)      To the extent not previously provided, lien waivers (or partial lien waivers, if applicable) from the General Contractor and all subcontractors with regard to all Advances prior to the then pending Advance;
(iv)      Copies of any change orders, whether proposed or executed, which have not been previously furnished to Lender and the pending change order log maintained by the General Contractor;
(v)      Copies of Material Contracts or any amendments thereto or to the General Contract, or any other contracts reasonably requested by Lender to the extent not previously furnished;
(vi)      Such other documentation as may be required by the Title Company to issue a datedown endorsement to the Title Policy covering the amount of the requested Advance, and all Advances made to date;
(vii)      If any significant dispute arises between or among Borrower, General Contractor or any subcontractor and/or material supplier or any party to a material contract, a written summary of the nature of such dispute and the steps being taken to address the dispute;
(viii)      With respect to the Phase 2 Expansion, evidence satisfactory to Lender that Borrower and the Project continue to be in substantial compliance with the design and construction requirements, including the Construction Schedule and the requirements set forth in the applicable Declaration of Covenants, Conditions and Restrictions;
(ix)      A certificate of an Authorized Officer (the “ Bring Down Certificate ) certifying that each of the representations and warranties set forth in Article 4 hereof are true and correct in all material respects as of such date, except to the extent modified by disclosures set forth in such certificate; provided that if such disclosures (or any disclosures made by Guarantor in a certificate delivered pursuant to the terms of the Payment Guaranty) reflect any event, occurrence or fact which constitutes a Material Adverse Occurrence then Lender shall not be required to make any Advances hereunder unless and until such condition is cured or otherwise addressed to Lender’s satisfaction in its sole discretion; and
(x)      Such other information as Lender may reasonably require to verify the substance of a Draw Request.
(e)      Notwithstanding the provisions of this Section 3.2 , Lender may elect, without obtaining authorization by Borrower, to use the proceeds of the Loans to pay, as and when due, any Loan fees owing to Lender, accrued interest or principal payments due on the Loans, and expenses of Lender in connection with the Loan Agreement, including those due to the Lender’s attorneys or the Inspecting Consultant, which are payable by Borrower as provided in the Loan Documents, and such other sums as may be owing from time to time by Borrower

33



to Lender with respect to the Loans or the transactions contemplated by this Agreement. Such payments may be made by recording a funding under the Loans in the amount of such payments. In the event Lender elects to make a payment pursuant to this Section, Lender shall endeavor to give Borrower notice of such election and payment.
(f)      Borrower may use Advances to pay Allowable Development Fees.
(g)      Any of the aforesaid Advances shall be deemed advanced under the applicable Note as of the date on which funds are transferred by Lender. The execution of this Agreement by Borrower shall, and hereby does, constitute an irrevocable authorization to advance the proceeds of the Loans.
3.3      Loans in Balance . Lender shall not be obligated to make any Advance of Loan B or the Loan A Phase 2 Amount unless and until Borrower has provided Lender with evidence, acceptable to Lender in its sole discretion that Loan B and the Loan A Phase 2 Loan Amount are “In Balance”. For purposes of this Agreement, the term “In Balance” means that (a) as to any line item in the Project Budget, subject to reallocations permitted by Lender or otherwise permitted hereunder without Lender’s consent, all remaining unpaid costs of completing such line item, as reasonably determined by Lender, do not exceed the amount of the Loan B Commitment and the Loan A Phase 2 Amount allocated to such line item, as reflected in the Project Budget, and not yet advanced by Lender, including any retainage; and (b) as to the Project, all remaining unpaid costs of construction of the Phase 2 Expansion, as determined by Lender in its reasonable discretion, regardless of whether such costs are set forth in the then current Project Budget, do not exceed the sum of the amount of the Loan B Commitment, the Loan A Phase 2 Amount not yet advanced by Lender, including any retainage, and the amount of any unused deposit previously deposited with Lender pursuant to this Section 3.3 .
Notwithstanding any provision of this Agreement to the contrary, in the event that Lender or Borrower determines that the unadvanced balance of the Loan B Commitment and the Loan A Phase 2 Amount is insufficient to (i) cover any cost allocation set forth on the Project Budget, (ii) to pay all costs and expenses of Completion, or (iii) to pay interest due on the Loan B Note and the Loan A Phase 2 Note through the Completion of the Phase 2 Expansion, it shall notify the other party hereto of such determination, and Borrower shall, within five (5) Business Days following demand made to Borrower, deposit into escrow with Lender funds equal to said insufficiency in order to bring the Loans back into balance. In addition, in the event there is an increase in any cost category line item of the Project Budget, that is not to be funded through a reallocation of the amounts set forth in the Project Budget that is permitted hereby, Borrower shall, within five (5) Business Days following demand made to Borrower, deposit into escrow with Lender funds in an amount necessary to bring said line item back “In Balance,” as determined by Lender. All sums so deposited shall be advanced by Lender to pay costs of the Project in the same manner as, and prior to, further Advances hereunder.
3.4      Inspections . While the Loans are outstanding, the Lender, the Title Company, the Inspecting Consultant, and any other consultants and their representatives shall have access to the Facility at all reasonable times and, except during the continuance of an Event of Default, with reasonable advance notice, and shall have the right to enter the Facility and the Project and to

34



conduct such inspections thereof as they shall deem necessary or desirable for the protection of Lender’s interests. Except during the continuance of an Event of Default, the Lender shall use good faith efforts to provide at least three (3) Business Days’ advance notice and the Lender acknowledges that certain employees of the Borrower may not be available to speak with the Lender or its consultants or representatives if less than three (3) Business Days’ notice is provided. Such inspections shall be conducted in a manner to cause as little disruption as possible to the business of any tenant of the Facility, and the on-going construction of the Phase 2 Expansion. Further, such inspections shall be conducted in accordance with all reasonable rules and safety precautions imposed by Borrower and/or the General Contractor in connection with such inspections.
Neither Borrower, nor General Contractor, nor any third party shall have the right to use or rely upon the reports of the Inspecting Consultant or any other reports generated by Lender or any Consultant for any purpose whatsoever, whether made prior to or after commencement of construction. Borrower shall be responsible for making its own inspections of the Project during the course of construction and shall determine to its own satisfaction that the work done and materials supplied are in accordance with applicable contracts with its contractors. By advancing funds after any inspection of the Project by Lender or the Inspecting Consultant, Lender shall not be deemed to waive any Event of Default, waive any right to require construction defects to be corrected, waive any rights it may have under the Completion Guaranty, or acknowledge that all construction conforms with the Plans.
Notwithstanding any provisions of this Agreement to the contrary, in the event that Lender shall determine that the actual quality or value of the work performed or the materials furnished does not correspond with the quality or value of the work required by the Plans, Lender shall notify Borrower of its objections thereto, and, promptly following written demand, Borrower shall correct the conditions to which Lender objects.
3.5      Lender’s Responsibilities . It is expressly understood and agreed that Lender assumes no liability or responsibility for the sufficiency of the proceeds of the Loans to complete the Project, for protection of the Project, for the adequacy of the Plans, the compliance of the Project with Governmental Requirements, for the satisfactory completion of the Project, for inspection during construction or to notify Borrower or General Contractor of any construction defects, for the adequacy of any reserves, for the adequacy or accuracy of the Project Budget, for any representations made by Borrower, or for any acts on the part of Borrower or its contractors to be performed in the construction of the Phase 2 Expansion. Notwithstanding the foregoing, in the event that Lender in the exercise of its sole discretion elects to make additional loans to Borrower in excess of the Commitment to enable Borrower to complete the Project, such loans shall accrue interest at the Default Rate, shall be evidenced by one or more additional promissory notes executed by Borrower in favor of Lender, shall be secured on a pari passu basis by the Deed of Trust and the other Loan Documents to the same extent as the Loans, and shall be subject to such other terms and conditions as Lender may impose in the exercise of its sole discretion.
3.6      Retainage .
(a)      The amount of each disbursement with respect to Loan B or the Loan A Phase 2 Amount shall be subject to the percentage retainage set forth in the General Contract.

35



(b)      Lender shall authorize the release of the retainage only upon the fulfillment of the following conditions; provided , however , that Lender may authorize the early release of retainage on completed trades so long as Borrower has provided Lender with a final lien release from the applicable subcontractor and an executed AIA G707A-1994, Consent of Surety to Final Reduction in or Partial Release of Retainage:
(i)      All other conditions for disbursement shall continue to be met;
(ii)      Lender shall have received a certificate of substantial completion of the Project Architect and General Contractor to the effect, inter alia, that the Phase 2 Expansion has been completed (except for those punch list items which have been approved by the Inspecting Consultant and for which a holdback reasonably acceptable to Lender shall have been established) in accordance with the Plans and all applicable Governmental Requirements, and the matters in such certificate shall have been verified by the Inspecting Consultant;
(iii)      Lender shall have received evidence of (A) zoning compliance, (B) the issuance of a final certificate of occupancy for the Phase 2 Expansion and (C) compliance with all other Governmental Requirements related to the use and occupancy of the Phase 2 Expansion;
(iv)      Lender shall have received an endorsement to the Title Policy, in a form reasonably approved by Lender, in an amount equal to the full amount of the Loans, insuring that no encroachments exist over any building, zoning, right of way or property boundary lines, other than Permitted Encumbrances;
(v)      Lender and the Title Company shall have received two (2) copies of a final as-built ALTA survey, showing the location of all applicable improvements, easements, rights-of-way and other matters affecting the Land and the Facility as a whole (including both the Phase I Portion of the Facility and the Phase 2 Expansion);
(vi)      Lender shall have received final lien releases from the General Contractor, and all subcontractors with respect to the work performed in connection with the construction and equipping of the Phase 2 Expansion;
(vii)      Lender shall have received an executed AIA G707-1994, Consent of Surety to Final Payment;
(viii)      Lender shall have received evidence of the insurance required by Section 5.7 hereof;
(ix)      Lender shall have received a letter from Borrower whereby Borrower represents and warrants that Borrower has inspected the Phase 2 Expansion and, to its knowledge, the Phase 2 Expansion, except for punch-list items, has been completed in accordance with the applicable Plans and in a good workmanlike condition and without defects;

36



(x)      Lender shall have received photographs of the completed Phase 2 Expansion as well as evidence that the Phase 2 Expansion, other than the punch-list items, has been completed; and
(xi)      If required by Lender, Lender shall have received a detailed inventory certified by an Authorized Officer of Borrower, showing make, model, valuation and location of all furniture, fixtures, equipment and appliances (except personal property of residents of the Facility) used in the operation or maintenance of any part of the Facility, together with copies of all warranties related thereto.
(c)      Borrower will promptly complete the punch-list items in a manner reasonably satisfactory to Lender and shall provide final evidence of such completion prior to Lender’s release of the holdback retained therefor pursuant to Section 3.6(b)(ii) above.
ARTICLE 4     
REPRESENTATIONS AND WARRANTIES
Borrower represents and warrants to Lender, as of the date hereof that:
4.1      Borrower’s Formation and Powers . Borrower is a limited liability partnership duly organized, and validly existing under the laws of the State of Iowa, and qualified and authorized to do business in all jurisdictions in which the conduct of its business and affairs requires it to be so qualified. Borrower has all power, authority, permits, consents, and licenses necessary to carry on its business (including without limitation any and all certificates, permits, or licenses required by any applicable Governmental Authority to operate the Phase I Portion of the Facility as a CCRC, including an independent living, assisted living, memory care and skilled nursing facility and outpatient treatment center), to construct, equip and own the Facility (other than those permits, consents and licenses with respect to the construction of the Phase 2 Expansion which will be obtained prior to the Advance of proceeds of the Loans hereunder) and to execute, deliver and perform its obligations under this Agreement and the other Loan Documents; all consents necessary to authorize the execution, delivery and performance of this Agreement and the other Loan Documents have been duly adopted and are in full force and effect; and this Agreement and the other Loan Documents have been duly executed and delivered by Borrower, and constitute valid and binding obligations of Borrower, enforceable in accordance with their respective terms, subject to bankruptcy and insolvency laws and other laws generally affecting the enforceability of creditor’s rights generally and subject to limitations on the availability of equitable remedies.
4.2      Authority . The execution, delivery and performance by Borrower of this Agreement and other Loan Documents to which Borrower is a party have been duly authorized by all necessary action and do not and will not (i) violate any provision of any laws, rule, regulation (including, without limitation, Regulation U of the Board of Governors of the Federal Reserve System), order, writ, judgment, injunction, decree, determination or award presently in effect having applicability to Borrower or of Borrower’s Organizational Documents, (ii) result in a breach of or constitute a default under any indenture or loan or credit agreement or any other agreement, lease or instrument to which Borrower is a party or by which it or its properties may be bound or affected, or (iii) result in or require the creation or imposition of any Security Interest in any of its properties pursuant to

37



the provisions of any agreement or other document binding upon or applicable to Borrower or any of its properties, except pursuant to the Loan Documents.
4.3      No Approvals . No authorization, consent, approval, license, exemption of or filing or registration with any court or governmental department, commission, board, bureau, agency or instrumentality, domestic or foreign, is or will be necessary to the valid execution, delivery or performance by Borrower of this Agreement, the Notes, or any other Loan Documents to which Borrower is a party.
4.4      Legal and Valid Obligations . This Agreement, the Notes, the Indemnity and the other Loan Documents to which Borrower is a party constitute the legal, valid and binding obligations of Borrower, enforceable against Borrower in accordance with their respective terms, subject to bankruptcy and insolvency laws and other laws generally affecting the enforceability of creditor’s rights generally and subject to limitations on the availability of equitable remedies.
4.5      Litigation . Except as set forth on Schedule 4.5, there are no actions, suits or proceedings (whether or not purportedly on behalf of Borrower) pending or, to the knowledge of Borrower, threatened against Borrower or any of its Subsidiaries or affecting any of the Facility or Borrower’s or its Subsidiaries’ other assets (if any), at law or in equity or before any Governmental Authority which contests the validity or enforceability of this Agreement or any of the other Loan Documents or the transactions contemplated hereby or as a result of which Borrower may become subject to any judgment or liability which if determined adversely to Borrower, would constitute a Material Adverse Occurrence as to Borrower, nor does there exist any basis for such action, suit or proceeding. Borrower is not in default with respect to any final judgment, writ, injunction, decree, rule or regulations of any Governmental Authority. Borrower has not received written notice and no Authorized Officer or Executive Director of the Facility has received verbal notice of the commencement of any investigation proceedings or any governmental investigation or action (including any civil investigative demand or subpoena) under the False Claims Act (31 U.S.C. Section 3729 et seq.), the Anti-Kickback Act of 1986 (41 U.S.C. Section 51 et seq.), the Federal Health Care Programs Anti-Kickback statute (42 U.S.C. Section 1320a-7a(b)), the Ethics in Patient Referrals Act of 1989, as amended (Stark Law) (42 U.S.C. 1395nn), the Civil Money Penalties Law (42 U.S.C. Section 1320a-7a), or the Truth in Negotiations (10 U.S.C. Section 2304 et seq.), Health Care Fraud (18 U.S.C. 1347), Wire Fraud (18 U.S.C. 1343), Theft or Embezzlement (18 U.S.C. 669), False Statements (18 U.S.C. 1001), False Statements (18 U.S.C. 1035), and Patient Inducement Statute or any similar or equivalent state statutes or any other rule or regulation promulgated by a Governmental Authority with respect to any of the foregoing healthcare fraud laws affecting the Borrower or the Facility. No order, writ, injunction or decree has been issued by or requested of, any court or Governmental Authority which results in, or would reasonably be expected to result in, any Material Adverse Occurrence as to Borrower. Borrower represents and warrants that there are no workers compensation claims pending with respect to the Facility.
4.6      Condition of Facility . The Phase I Portion of the Facility is in commercially reasonable, good condition and repair and is usable and fit for its intended purpose as an independent living, assisted living, memory care, and skilled nursing facility, normal wear and tear excepted. There are no defects in the Phase I Portion of the Facility which, in the aggregate, materially adversely

38



affect the use or value of the Phase I Portion of the Facility. Borrower owns or leases under valid leases all machinery, equipment and other tangible assets used by Borrower for the operation of the Phase I Portion of the Facility.
4.7      Permits, Filings . Borrower has filed or has caused to be filed all required filings for the lawful operation of the Phase I Portion of the Facility. Borrower has obtained and maintained all licenses, permits, certificates or other filings necessary to own and operate the Phase I Portion of the Facility. Borrower has timely filed all reports required to maintain the Medicare certification of the Phase I Portion of the Facility, and has timely filed all required cost reports required to be filed prior to the date hereof and all such reports were true and correct and complete in all material respects. The skilled nursing facilities included in the Phase I Portion of the Facility and to be included the Phase 2 Expansion are not and shall not become certified to participate in Medicaid.
4.8      Title to Land . At Closing, Borrower will be the owner, in fee simple, of the Land and the improvements thereon, subject to no lien, charge, mortgage, deed of trust, restriction or encumbrance, except Permitted Encumbrances and the Resident Loan Lien.
4.9      Payment of Taxes . There have been filed all federal, state and local tax returns with respect to Borrower and its direct and indirect business operations which are required to be filed. Borrower has paid or caused to be paid to the respective taxing authorities all taxes as shown on such returns or on any assessments received by it to the extent that such taxes have become due. Borrower knows of no proposed material tax assessment against Borrower, and except as may be reflected in the Permitted Encumbrances, Borrower is not obligated by any other agreement, tax treaty, instrument or otherwise to contribute to the payment of taxes owed by any other person or entity. All material tax liabilities are adequately provided for or reserved against on the books of Borrower.
4.10      Agreements . Each of (a) Borrower’s Organizational Documents, (b) the Architect’s Agreement, and (c) the General Contract, is in full force and effect and is free from any default on the part of Borrower. Borrower is not in default in the performance, observance or fulfillment of any of the obligations, covenants or conditions contained in any agreement or instrument to which Borrower is a party, the effect of which default would constitute a Material Adverse Occurrence as to Borrower.
4.11      No Defaults under Loan Documents or Other Agreements . No Default or Event of Default exists under any of the Loan Documents or any other material document to which Borrower is a party which relates to the ownership, occupancy, use, development, construction or management of the Facility; Borrower, is not in default in the payment of the principal or interest on any of its Indebtedness for borrowed money; and no event has occurred, or, to Borrower’s knowledge, will occur, which, with the lapse of time or the giving of notice or both, would constitute an Event of Default under the Loan Documents.
4.12      Boundary Lines; Conformance with Governmental Requirements and Restrictions . The exterior lines of the Phase 2 Expansion are, and at all times will be, within the boundary lines of the Land. Borrower has examined and is familiar with all applicable material covenants, conditions, restrictions and reservations, and with all applicable Governmental Requirements,

39



including but not limited to building codes and zoning, environmental, hazardous substance, energy and pollution control laws, ordinances and regulations affecting the Facility. Borrower has obtained all licenses, permits and approvals from, and has satisfied all of the requirements of, all applicable Governmental Authorities to begin the construction of the Phase 2 Expansion (other than the Building Permit), and will obtain such other material licenses, permits and approvals (including the Building Permit) and satisfy such requirements as necessary to complete the construction of the Phase 2 Expansion. Borrower has obtained all material approvals of the parties required in connection with the construction of the Phase 2 Expansion pursuant to any license, easement or restriction affecting the Land. The Facility will in all respects conform to and comply with said covenants, conditions, restrictions, reservations and Governmental Requirements.
4.13      No Condemnation Proceeding . Borrower has not received written notice of any (i) condemnation proceeding relating to the Facility, (ii) reclassification of any or all of the Facility or the Land for local zoning purposes, or (iii) reassessment or reclassification of any or all of the Facility or the Land for state or local real property taxation purposes. To Borrower’s knowledge, no such actions have been threatened or are pending or contemplated.
4.14      Loans in Balance . Loan B and the Loan A Phase 2 Amount are In Balance, or, if not, Borrower has deposited, or is depositing, with Lender funds equal to said insufficiency in order to bring such Loans back into balance as required by Section 3.3 hereof.
4.15      Federal Reserve Regulations . No portion of the Loans hereunder will be used to purchase or carry any “margin stock” as defined in Regulation U of the Board of Governors of the Federal Reserve System of the United States or for the purpose of reducing or retiring any indebtedness which was originally incurred to purchase or carry any margin security or for any other purpose which might constitute this transaction a “purpose credit” within the meaning of said Regulation U. No portion of the Loans hereunder will be used for any purpose that violates, or which is inconsistent with, the provisions of Regulation X of the Board of Governors of the Federal Reserve System or any other regulation of said Board of Governors.
4.16      Investment Company Act . Borrower is not an “investment company,” or an “affiliated person” of, or a “promoter” or “principal underwriter” for, an “investment company,” as such terms are defined in the Investment Company Act of 1940, as amended. The making of the Loans, the application of the proceeds and repayment thereof by Borrower and the performance of the transactions contemplated by this Agreement will not violate any provision of said Act, or any rule, regulation or order issued by the Securities and Exchange Commission thereunder.
4.17      Unregistered Securities . Borrower has not: (a) issued any unregistered securities in violation of the registration requirements of Section 5 of the Securities Act of 1933, as amended, or any other law; or (b) violated any rule, regulation or requirement under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.
4.18      Accuracy of Information . All factual information heretofore or herewith furnished by or on behalf of Borrower to Lender for purposes of or in connection with this Agreement or any transaction contemplated hereby is true and accurate in every material respect on the date as of which such information is dated or certified and no such information contains any material

40



misstatement of fact or omits to state a material fact or any fact necessary to make the statements contained therein not misleading as of such date.
4.19      ERISA Compliance . Borrower has not adopted a Benefit Plan.
4.20      Compliance . Borrower:
(a)      is in compliance and conformity with all Governmental Requirements the violation of which, individually or in the aggregate, would constitute a Material Adverse Occurrence as to Borrower; and
(b)      is not aware of, has not received and does not anticipate the receipt of any order or notice of, any violation or claim of violation of any Governmental Requirement which would constitute a Material Adverse Occurrence as to Borrower.
(c)      In connection with its operation of the Facility, is not relying on any exemption from, or deferral of, any applicable Governmental Requirement.
(d)      Maintains levels of inventory at the Facility which comply with all Governmental Requirements.
(e)      Has not received any notice from any Governmental Authority requiring the correction of any condition with respect to the Facility which has not either (a) been corrected or (b) is the subject of a plan of correction which has been accepted by the applicable Governmental Authority.
(f)      Holds a valid and currently effective certificate of occupancy with respect to the completed portion of the Facility.
4.21      Employees . There is not pending or, to Borrower’s knowledge, threatened any labor dispute, strike or work stoppage against Borrower which would reasonably be expected to interfere with the continued operation the Facility. Neither Borrower nor any representative or employee of Borrower has committed any unfair labor practices or unlawful discriminatory act in connection with the operation of the Facility which is currently outstanding, and there is not pending or, to Borrower’s knowledge, threatened any charge or complaint against Borrower by any federal or state agency, including but not limited to the National Labor Relations Board or any Arizona state equivalent thereof. Borrower has complied in all material respects with all laws relating to the employment of labor, including provisions thereof relating to wages, hours, equal opportunity, collective bargaining and the payment of social security and other taxes. No employee of the Facility has been added to the excluded provider list.
4.22      Consents . To the extent that any franchises, licenses, certificates, authorizations, approvals or consents from any federal, state or local (domestic or foreign) government, commission, bureau or agency are material to the present conduct of the business and operations of Borrower or are required for the acquisition, ownership, operation or maintenance by Borrower of properties it now owns, operates or maintains or the present conduct of its businesses and operations, such

41



franchises, licenses, certificates, authorizations, approvals and consents have been validly granted, are in full force and effect and constitute valid and sufficient authorization therefor.
4.23      Environmental Laws . Except as specifically disclosed in the Indemnity or the Environmental Audit:
(a)      Borrower has not used, authorized or allowed the use of the Land or the Facility (collectively, the “ Real Property ”) for the generating, handling, storage, disposal, or release of any Hazardous Substances, except such Hazardous Substances as are used, generated, handled, stored, disposed of and/or released at the Facility in the ordinary course of the operation of the Facility where such use, generation, handling, storage, disposal and/or release complies with applicable Environmental Laws.
(b)      Borrower has not used nor authorized nor allowed the use of the Real Property, and the Real Property has not been used by Borrower, in a manner other than in full compliance with Environmental Laws.
(c)      Borrower has not received any written notice and no Authorized Officer or Executive Director of the Facility has received verbal notice nor does Borrower have any knowledge of any Environmental Liability relating to the Facility or of any federal or state investigation evaluating whether any remedial action is needed to respond to a release or threatened release of any Hazardous Substance into the environment, which would individually or in the aggregate constitute a Material Adverse Occurrence as to Borrower.
(d)      During Borrower’s operation of the Facility, no release, discharge, spillage, or disposal not in compliance with Environmental Laws of any Hazardous Substance has occurred or is occurring at the Real Property and Borrower has no knowledge of any threatened or actual liability in connection with the release or threatened release of any Hazardous Substance which would individually or in the aggregate constitute a Material Adverse Occurrence as to Borrower.
(e)      There are no underground tanks or any other underground storage facility presently located on the Land and, no such tanks or facilities, if any, previously located at or around the Land have ever leaked.
(f)      Borrower has reviewed the Environmental Audit and is not aware of any facts, circumstances or conditions which would make any of the facts or conclusions contained therein inaccurate, incorrect or incomplete.
4.24      Changes in Third-Party Payors . Borrower has not received written notice that any health plan, insurance company, employer or other third-party payor, which is currently doing business with the Facility, intends to terminate, limit or restrict its relationship with the Facility.
4.25      Financial Statements . Borrower has provided to Lender true and correct copies of the financial statements with respect to Borrower and Guarantor for the fiscal years ended December 31, 2016 and 2017 and the period ended October 31, 2018 (collectively, the “ Financial

42



Statements ”). The Financial Statements (i) have been prepared in accordance with GAAP (with the exception of footnotes and subject to normal recurring year-end adjustments in the case of partial year statements) and (ii) fairly present, in all material respects, the financial position, assets and liabilities of Borrower and Guarantor, as applicable, as of the dates thereof, and the revenues, expenses, results of operations and cash flows of Borrower and Guarantor for the periods covered thereby. There are no liabilities, debts, claims or obligations related to Borrower, whether accrued, absolute, contingent or otherwise, whether due or to become due, that would reasonably be expected to be asserted against Borrower following the Closing Date and which are not reflected on the Financial Statements. The Operating Budget provided to Lender pursuant to Section 2.1 is consistent with the historical financial performance of the Phase I Portion of the Facility and fairly represents the expected performance of the Facility following the Closing Date. The Project Budget fairly represents the anticipated costs of constructing the Phase 2 Expansion.
4.26      Surveys and Reports . Complete copies of the most recent state health care survey reports, together with any waivers of deficiencies, plans of correction, and any other investigative reports issued with respect to the Phase I Portion of the Facility since January 1, 2016 and prior to the Closing Date or currently in effect have been provided by Borrower to Lender.
4.27      Insurance . Borrower has not received any written notice or request from any insurance company or underwriters setting forth any defects in the Phase I Portion of the Facility, requesting the performance of any work or alteration of the Phase I Portion of Facility, or setting forth any defect or inadequacy in Borrower’s operation of the Phase I Portion of the Facility which such insurance company or underwriters have indicated would reasonably be expected to adversely affect the insurability of the Facility. Each insurance policy with respect to the Facility is in full force and effect (free from any present exercisable right of termination on the part of the insurance company issuing such policy prior to the expiration of the terms of such policy). Borrower has not received any notice, and does not have knowledge of any notice, of non-renewal or cancellation of any such policies.
4.28      Anti-Terrorism Regulations .
(a)      General . None of Borrower, Guarantor or any Affiliate thereof, is in violation of any Anti-Terrorism Law or engages in or conspires to engage in any transaction that evades or avoids, or has the purpose of evading or avoiding, or attempts to violate, any of the prohibitions set forth in any Anti-Terrorism Law.
(b)      Executive Order No. 13224 . None of the Borrower, Guarantor, or any Affiliate of Borrower or Guarantor, or their respective agents acting or benefiting in any capacity in connection with the Loans or other transactions hereunder, is any of the following (each a “ Blocked Person ”):
(i)      a Person that is listed in the annex to, or is otherwise subject to the provisions of, Executive Order No. 13224;

43



(ii)      a Person owned or controlled by, or acting for or on behalf of, any Person that is listed in the annex to, or is otherwise subject to the provisions of, Executive Order No. 13224;
(iii)      a Person with which Lender is prohibited from dealing or otherwise engaging in any transaction by any Anti-Terrorism Law;
(iv)      a Person that commits, threatens or conspires to commit or supports “terrorism” as defined in Executive Order No. 13224;
(v)      a Person that is named as a “specially designated national” on the most current list published by the U.S. Treasury Department Office of Foreign Asset Control at its official website or any replacement website or other replacement official publication of such list; or
(vi)      a Person who is affiliated or associated with a person or entity listed above.
(c)      None of Borrower, Guarantor or any Affiliate thereof, nor any of their agents acting in any capacity in connection with the Loans other transactions hereunder (i) conducts any business or engages in making or receiving any contribution of funds, goods or services to or for the benefit of any Blocked Person, or (ii) deals in, or otherwise engages in any transaction relating to, any property or interests in property blocked pursuant to Executive Order No. 13224.
(d)      Neither Borrower or any Affiliate thereof, nor any person owning an interest therein, is a “Special Designated National” or “Blocked Person” as those terms are defined in the office of Foreign Asset Control Regulations (31 C.F.R. § 500 et. seq.).
4.29      Subsidiaries . Borrower has the Subsidiaries described on Schedule 4.29 , which sets forth the ownership structure, business and property owned by each Subsidiary. The Borrower (a) has no contractual or other obligation to finance the operations of any Subsidiary, (b) has not guarantied, and is otherwise not responsible in any respect for, any obligations of any Subsidiary, and (c) has not pledged or granted a security interest in any of the Borrower’s assets to secure any debt or other obligation of any Subsidiary (excluding a Subsidiary’s grant of a security interest in its own assets to secure the debt of such Subsidiary).
4.30      Leases . Other than Residency Agreements and except as set forth on Schedule 4.30 , there is no Lease in effect relating to the Facility.
4.31      Ownership and Control of Borrower . The LCS Parent and the Westminster Parent are the sole partners of Borrower and hold the ownership interests of Borrower set forth on Exhibit F to this Agreement. Exhibit F accurately reflects the direct and indirect owners of the LCS Parent and the Westminster Parent.

44



4.32      Other Indebtedness . Except as set forth on Schedule 4.32 , (a) Borrower and its Subsidiaries have no outstanding Indebtedness, secured or unsecured, direct or contingent (including any guaranties), other than: (i) the Existing Mortgage Debt which will be paid in full at Closing, (ii) the Resident Loans, and (iii) Indebtedness which represents trade payables or accrued expenses incurred in the ordinary course of business of owning and operating the Phase I Portion of the Facility and (b) no such outstanding Indebtedness is secured by any assets of Borrower, other than the Resident Loan Lien. The aggregate amount of the outstanding principal balance of the Resident Loans are set forth on Schedule 4.33 . Borrower is not in default (beyond applicable notice and cure periods) in its obligations under the Resident Loans, the Resident Loan Lien or any other Indebtedness.
4.33      Completion of Phase I and Construction of Phase 2 Expansion . Borrower has (i) made payment in full or (ii) obtained a waiver of lien from the applicable contractor or materialman for all construction of the Phase I Portion of the Facility and any construction of the Phase 2 Expansion that has been commenced prior to the Closing Date.
4.34      Compliance with CC&Rs. Borrower represents as follows with respect to that certain Declaration of Use Restriction (Parcel 9.I) made as of September 23, 2004 by and among the State of Arizona, through the State Land Commissioner, and R.O.I. Properties, LLC as successor in interest to Northeast Phoenix Partners, an Arizona general partnership (the “ Master Developer ”), recorded on November 4, 2004, in Maricopa County at Recording No. 2004-1298535, as amended by that certain First Amendment recorded February 7, 2007 in Maricopa County at Recording No. 2007-0158778, and that certain Second Amendment recorded December 14, 2007 in Maricopa County at Recording No. 2007-1311877 (collectively, as amended, the “ Declaration ”):
(a)      To Borrower’s knowledge, the Declaration has not been amended or modified except for the recorded amendments described above.
(b)      All plans and specifications for the Facility provided by Borrower to date, including the plans and specifications for the Phase 2 Expansion, have been approved by Master Developer and, to the Borrower’s knowledge, the Master Developer is the sole party whose approval of such plans and specifications is required under the Declaration.
(c)      Pursuant to Section 3(c) of the Declaration, the Desert Ridge Community Association (the “ Association ”), which, to the Borrower’s knowledge, is the “Association” as such term is defined in the Declaration, has required the Borrower to assume the obligations set forth on Schedule 4.34 . To the extent that Borrower is responsible for any of the obligations described on Section 4.34 , there are no outstanding maintenance fees or defaults and such obligations have been completed as required by the Declaration to the extent required to be completed.
(d)      (A) neither Master Developer nor the Association has an existing lien on the Property and (B) Borrower does not have any knowledge that any statement of facts or condition exists which, with the passage of time or the giving of notice, or both, which would reasonably be expected to entitle Master Developer or the Association to file a lien on the Land, in each case pursuant to the Declaration.

45



(e)      Borrower has not received any written notice from the Master Developer or the Association stating that there are any existing defaults under the Declaration with respect to the Land or the Facility and, to the knowledge of the Borrower, no statement of facts or condition exists which, with the passage of time or the giving of notice, or both, would reasonably be expected to constitute a default by the Borrower under the Declaration
ARTICLE 5     
COVENANTS OF BORROWER
While this Agreement is in effect, and until Lender has been paid in full the principal of and interest on all Advances made by Lender hereunder and under the other Loan Documents, Borrower agrees to comply with, observe and keep the following covenants and agreements:
5.1      Completing Construction . Borrower shall not commence any vertical construction of the Phase 2 Expansion prior to issuance of the Building Permit. Borrower shall obtain the Building Permit and shall commence such construction of the Phase 2 Expansion no later than the Construction Commencement Date. Borrower shall become a party to no Material Contract for the performance of any work with respect to the Project or for the supplying of any labor, materials or services for construction of the Phase 2 Expansion, other than the General Contract, the Architect’s Agreement, the Development Agreement, and contracts for furniture, fixtures and equipment that are not entered into under the General Contract, except upon such terms and with such parties as shall be approved in writing by Lender which approval shall not be unreasonably withheld, conditioned or delayed. No approval by Lender of any contract or change order shall make Lender responsible for the adequacy, form or content of such contract or change order. Borrower shall expeditiously complete and fully pay for the development and construction of the Phase 2 Expansion in a good and workmanlike manner and in accordance with the Plans submitted or to be submitted to and approved by Lender, and in compliance with all applicable Governmental Requirements, and any covenants, conditions, restrictions and reservations applicable thereto so that Completion of the Phase 2 Expansion occurs on or before the Completion Date. Borrower assumes full responsibility for the compliance of the Plans and the Project with all Governmental Requirements, covenants, conditions, restrictions and renovations, and with sound building and engineering practices, and, notwithstanding any approvals by Lender, the Lender shall have no obligation or responsibility whatsoever for the Plans or any other matter incident to the Project or the construction of the Phase 2 Expansion. Borrower shall correct or cause to be corrected (a) any defect in the Phase 2 Expansion, (b) any departure in the construction of the Phase 2 Expansion from the Plans or Governmental Requirements, and (c) any encroachment by any part of the Phase 2 Expansion or any other structure located on the Land on any building line, easement, property line or restricted area. Borrower shall cause all roads necessary for the utilization of the Phase 2 Expansion for its intended purposes to be completed and dedicated (if dedication thereof is required by any Governmental Authority), the bearing capacity of the soil on the Land to be made sufficient to support the Phase 2 Expansion, and sufficient local utilities to be made available to the Phase 2 Expansion and installed at costs (if any) set out in the Project Budget, on or before the Completion Date.
5.2      Changing Costs, Scope or Timing of Work . Borrower shall deliver to Lender a revised Sworn Construction Cost Statement showing any changes in or variations from the original

46



Sworn Construction Cost Statement, promptly after any changes become known to Borrower if such changes involve net changes in the same cost category of more than $500,000, individually or in the aggregate, as reflected in the materials submitted with any Draw Request. Borrower shall deliver to Lender a revised construction schedule, within fifteen (15) days after any target date set forth therein has been delayed by ten (10) consecutive days or more, or when the aggregate of all such delays equals thirty (30) days or more.
Borrower shall promptly furnish to each of Lender and the Inspecting Consultant a copy of all changes or modifications to the previously-approved Plans, contracts or subcontracts for the Project, prior to or, with respect to change orders that do not require the consent of Lender, promptly following incorporation of any such change or modification into the Project. No work may be performed pursuant to any change order or pending change order prior to Lender’s approval if such approval is required by this Agreement. Borrower shall not make or consent to any change or modification in such Plans, contracts or subcontracts, and no work shall be performed with respect to any such change or modification, without the prior written consent of Lender, not to be unreasonably withheld or delayed, if such change or modification would (i) in any material way alter the design or structure of the Phase 2 Expansion, (ii) change in any material way the area of the Phase 2 Expansion that is available for use and occupancy by Residents pursuant to the Residency Agreements, (iii) change the square footage of the Project, (iv) change the number of units in the Phase 2 Expansion as reflected in the approved Plans or (v) increase any cost set forth in the General Contract by more than $500,000 individually or in the aggregate for the period since the last Draw Request. For avoidance of doubt, Borrower may make or consent to any change or modification in the Plans, contracts or subcontracts, and perform work with respect to, any change or modification without Lender’s consent if such change or modification does not fall into one of the categories described in the immediately foregoing sentence. Any and all changes and modifications permitted with or without Lender’s consent under this Section 5.2 shall be in addition to any reallocations occurring with or without Lender’s consent under Section 3.1(c) hereof.
5.3      Paying Costs of the Project and the Loans . Borrower shall pay and discharge, when due, all taxes, assessments and other governmental charges upon the Facility or with respect to the Project, as well as all claims for labor and materials which, if unpaid, might become a lien or charge upon the Facility; provided, however, notwithstanding the foregoing, Borrower shall have the right to contest the amount, validity and/or applicability of any of the foregoing at its own expense by appropriate proceedings pursued in good faith so long as any penalties or other adverse effect of its nonperformance shall be stayed or otherwise not in effect, or a cash escrow deposit equal to all such contested payments and potential penalties or other charges shall have been established with Lender if determined to be reasonably necessary by Lender. In addition to the other fees and costs specifically provided herein, Borrower shall pay the reasonable fees of Lender’s review of any Appraisal, and shall also pay all reasonable, documented, third party out-of-pocket costs and expenses of Lender in connection with the preparation and review of the Loan Documents, and any amendments thereto, and the making, closing, and/or repayment of the Loans, including but not limited to the reasonable fees of Lender’s attorneys (excluding, however, the fees of any in-house attorneys or legal reviewers), fees of the Inspecting Consultant, Appraisal fees, title insurance costs, disbursement expenses, and all other reasonable, documented costs and expenses payable to third

47



parties incurred by Lender, or Borrower in connection with the Loans. Such costs and expenses shall be so paid by Borrower whether or not the Loans are fully advanced or disbursed.
5.4      Using Proceeds of the Loans . Borrower shall use the Loan A Phase 1-IF Amount to refinance the Existing Mortgage Debt and to pay remaining construction costs relating to the construction of the Phase 1-IF Portions of the Facility in accordance with the Project Phase 1-IF Budget. Borrower shall use the proceeds of Loan B and the Loan A Phase 2 Amount solely to pay, or to reimburse Borrower for paying, the approved hard and soft costs of developing and constructing the Phase 2 Expansion as set forth in the Project Budget. Borrower shall take all commercially reasonable steps necessary to assure that proceeds of the Loans are used by its contractors and subcontractors to pay such costs and expenses which could otherwise constitute a mechanic’s lien claim against the Facility, and if a mechanic’s lien is imposed, shall take the actions specified in Section 5.3 . Borrower shall not use the proceeds of the Loans for any other purpose.
5.5      Keeping of Records . Borrower shall set up and maintain accurate and complete books, accounts and records pertaining to the Facility and the Project in a manner reasonably acceptable to Lender and to the Title Company. Borrower will permit representatives of Lender, the Inspecting Consultant and the Title Company to have free access to and to inspect and copy such books, records and contracts of Borrower and to discuss Borrower’s affairs, finances and accounts with any of its principal officers, all at such times and, except during the continuance of an Event of Default, upon reasonable prior notice, as often as may reasonably be requested. Except during the continuance of an Event of Default, the Lender shall use good faith efforts to provide at least three (3) Business Days’ advance notice and the Lender acknowledges that certain employees of the Borrower may not be available to speak with the Lender or its consultants or representatives if less than three (3) Business Days’ notice is provided. Any such inspection by Lender and/or the Inspecting Consultant shall be for the sole benefit and protection of Lender, provided that at Borrower’s request, Lender shall disclose to Borrower, without warranty or representation of any kind, the results thereof to Borrower.
5.6      Providing Updated ALTA Surveys . Upon completion of the foundation(s) of the Phase 2 Expansion and at such other times as Lender may reasonably deem appropriate, Borrower shall furnish to Lender, at Borrower’s expense, two (2) copies of a certified survey, certifying that the Phase 2 Expansion is constructed within the property lines of the Land, does not encroach upon any easement affecting the Land and complies with all applicable Governmental Requirements relating to the location of improvements, along with an endorsement to the Title Policy bringing forth the effective date thereof to the date of said survey without exception therefor.
5.7      Maintaining Insurance Coverage . Borrower shall, at all times until the Notes and all other sums due from Borrower to Lender have been fully repaid, maintain, or cause to be maintained, in full force and effect (and shall furnish to Lender copies of), insurance coverages complying with the provisions of Exhibit E , attached hereto and made a part hereof by this reference. In the event Borrower does not maintain the insurance required hereby, Lender shall have the right, but not the obligation, on written notice to Borrower and without regard to the expiration of any cure periods set forth in Article 6 hereof, to make a Protective Advance pursuant to Section 7.1 and to purchase such insurance on Borrower’s behalf (the “ Lender Insurance Cure ”). In the event

48



Lender exercises the Lender Insurance Cure, Lender shall provide Borrower with a copy of the applicable insurance policy so purchased by Lender.
5.8      Transferring, Assigning, Conveying or Encumbering the Facility . Except for Permitted Encumbrances and the Resident Loan Lien, without the prior written consent of Lender, which consent may be withheld in Lender’s sole discretion, Borrower shall not voluntarily or involuntarily agree to, cause, suffer or permit any sale, conveyance, mortgage, grant, lien, encumbrance, security interest, pledge, assignment or transfer of the Land, the Facility or any part or portion thereof, or any of the Collateral (as defined in the Security Agreement). The consent by Lender to any transfer shall not be construed as relieving Borrower from obtaining the express prior written consent of Lender to any further transfer as described above or as releasing Borrower from any liability or obligation hereunder, whether or not then accrued or thereafter arising. The prohibition of this Section 5.8 includes without limitation, any Change in Control of Borrower.
5.9      Complying with the Loan Documents and Other Documents . Borrower shall comply with and perform all of its obligations under the Loan Documents and the Resident Loan Lien and all of its material obligations under all other contracts and agreements to which Borrower is a party relating to the ownership, occupancy, use, development, construction or management of the Facility, and shall comply with all reasonable requests by Lender which are consistent with the terms thereof.
5.10      Appraisals . Borrower agrees that Lender shall have the right to obtain, at Borrower’s expense, an Appraisal of the Facility which shall be prepared by an appraiser selected by Lender and in substantial conformance with standard appraisal practices in the senior housing industry, at any time that (a) an Event of Default shall have occurred and be continuing hereunder, (b) such Appraisal is required by then-current lending or other laws or regulations or accounting standards applicable to Lender, or (c) a Material Adverse Occurrence has occurred as to Borrower or the Facility. In the event that Lender shall elect to obtain such an Appraisal, Lender may immediately commission an appraiser acceptable to Lender, at Borrower’s cost and expense, to prepare the Appraisal and Borrower shall fully cooperate with Lender and the appraiser in obtaining the necessary information to prepare such Appraisal. In the event that Borrower fails to cooperate with Lender in obtaining such Appraisal or in the event that Borrower shall fail to pay for the cost of such Appraisal within ten (10) days following demand, such event shall constitute an Event of Default hereunder and Lender shall be entitled to exercise all remedies available to it hereunder. In the event such Appraisal is required by reason of the damage or destruction of a portion of the Facility, the fair market value shall be calculated on the Facility after restoration of the Facility and assuming the same operations are conducted following restoration as were conducted prior to the damage or destruction.
5.11      Reporting Requirements . Borrower shall furnish to Lender the following:
(a)      Financial Statements . As soon as available and in any event within 120 days after the close of each Fiscal Year of Borrower, a balance sheet and related statements of income, retained earnings and cash flow of Borrower, as at the end of and for such Fiscal Year, audited by an Independent Public Accountant acceptable to Lender and prepared on a GAAP basis (or another accounting basis reasonably acceptable to Lender) consistently applied, and accompanied by a written statement of an Authorized Officer of Borrower

49



stating that he/she has no knowledge of the occurrence of any event which constitutes a Default or an Event of Default under this Agreement, and, if so, stating in reasonable detail the facts with respect thereto.
(b)      Tax Returns . Upon Lender’s request at any time an Event of Default exists, copies of Borrower’s (or if Borrower is a “disregarded entity” for federal income tax purposes, Borrower’s parent entity’s) filed federal income tax returns, certified to be true and correct copies.
(c)      Construction Statements . If not provided in a Draw Request, as soon as available and in any event within ten (10) days after the close of each calendar month prior to the Completion Date, starting with the first (1 st ) calendar month after the Construction Commencement Date, a Construction Statement for the Project for the preceding calendar month, which shall set forth the amount spent from the Project Budget for the preceding calendar month and specifically note all variations from the current Project Budget. The Construction Statements shall be certified as true, correct and complete by Borrower.
(d)      Monthly Reporting Statements . As soon as available, but in any event no later than thirty (30) days after the end of the preceding month, the Monthly Reporting Statement.
(e)      Quarterly Reporting Statements . As soon as available, but in any event no later than forty five (45) days after the end of the preceding calendar quarter, other than the fourth quarter, the Quarterly Reporting Statement.
(f)      Operating Budgets . No later than December 1 of each year commencing with December 1, 2019, Borrower shall provide an Operating Budget for the Facility for the next succeeding year.
(g)      Certificate of Compliance . Within forty five (45) days after the end of each calendar quarter, a Certificate of Compliance in the form attached hereto as Exhibit G signed by an Authorized Officer of Borrower.
(h)      Litigation and Other Proceedings . Promptly in writing, notice of (i) all litigation against Borrower in which the amount sought to be recovered exceeds $100,000, except in cases when the claim is covered by insurance and the insurance company has agreed to assume the defense of the claim, and (ii) all proceedings before any governmental or regulatory agency affecting Borrower which, if adversely determined, would constitute a Material Adverse Occurrence as to Borrower.
(i)      Defaults . Within five (5) Business Days after the occurrence of any event actually known to Borrower which constitutes an Event of Default hereunder or under any other Indebtedness or would reasonably be expected to constitute an Event of Default hereunder or thereunder with the giving of notice or the lapse of time, or both, notice of such occurrence, together with a detailed statement of the steps being taken to cure such event.

50



(j)      Capital Expenditure Compliance Certificate . Within ninety (90) days after the end of each Fiscal Year, a certificate of compliance certified by an Authorized Officer of Borrower stating (i) the amount of Capital Expenditures made during the prior Fiscal Year and (ii) the amount, if any, to be deposited into the Escrow Account for a Targeted Expenditure Shortfall pursuant to Section 5.26 . Within thirty (30) days after a request from Lender, Borrower shall provide to Lender copies of invoices or other supporting documentation for the Capital Expenditures reflected in each such annual certificate of compliance.
(k)      Notice to Authorities . Concurrently with any material notice from Borrower or Manager to any Governmental Authority, copies of such notice. Without limiting the foregoing, Borrower shall, concurrently with Borrower’s or Manager’s delivery to any Governmental Authority, furnish to Lender copies of any and all: (i) billing rate calculation reports and audit adjustment summary cost reports furnished as a result of cost reports filed for the Facility, (ii) any amendments filed with respect to such reports, and (iii) all audit reports with respect to such reports;
(l)      Notice of Violation . Promptly upon Borrower’s or Manager’s receipt of any material written notice from, or the taking of any other action by, any Authority with respect to a claimed violation or deficiency of a Governmental Requirement, a detailed statement by Borrower or Manager specifying the notice given or other action taken by such Governmental Authority, the nature of the claimed violation and what action Borrower or Manager is taking or proposes to take with respect thereto. Without limiting the foregoing, Borrower shall promptly supply to Lender upon Borrower’s, or Manager’s receipt of same copies from any Governmental Authority, including without limitation, state regulatory agencies or accreditation bodies, of all material healthcare facility surveys, inspections, reports and any statement of deficiencies, together with a copy of the plan of correction generated from such survey or report, for the Facility within ten (10) days of the time period required by the particular Governmental Authority for furnishing a plan of correction. Within five (5) days of the receipt by Borrower or Manager, furnish to Lender any and all written notices from any Governmental Authority that the Facility’s license or the Medicare certification, if applicable, is being downgraded to a substandard category, revoked or suspended, or that action is pending or being considered to downgrade to a substandard category, revoke or suspend the Facility’s license or certification;
(m)      Malpractice Matters . Promptly upon Borrower’s or Manager’s receipt, written notice of the filing of any medical malpractice action against Borrower seeking damages in excess of $50,000.00, except in cases when the claim is covered by insurance and the insurance company has agreed to assume the defense of the claim; provided, that, upon Lender’s request, Borrower will provide Lender written notice of all filings of any medical malpractice action against Borrower seeking damages in excess of $50,000.00;
(n)      Other Information . From time to time, with reasonable promptness, such further information regarding the business, affairs and financial condition of Borrower,

51



Manager, Developer and Guarantor as Lender may reasonably request, to the extent such information is readily obtainable by Borrower.
To the extent required by applicable law, regulation or stock exchange rule, Borrower agrees that any financial statements of Borrower required to be delivered to Lender may, without prior notice to or consent of Borrower, be included and disclosed, to the extent required by applicable law, regulation or stock exchange rule, in offering memoranda or prospectuses, or similar publications in connection with syndications, private placements or public offerings of Lender’s (or the entities directly or indirectly controlling Lender) securities or interests, and in any registration statement, report or other document required to be filed under applicable federal and state laws, including those of any successor to Lender. Borrower agrees to provide such other reasonable financial and other information necessary to facilitate a private placement or a public offering of Lender’s securities or to satisfy the SEC or regulatory disclosure requirements. Borrower agrees to use commercially reasonable efforts to cause its independent auditors or accountants, as applicable, at Lender’s cost, to consent, in a timely manner, to the inclusion of their audit or review report, as applicable, issued with respect to such financial statements in any registration statement or other filing under federal and state laws and to provide the underwriters participating in any offering of securities or interests of Lender (or the entities directly or indirectly controlling Lender) with a standard accountant’s “comfort” letter with regard to the financial information of Borrower included or incorporated by reference into any prospectus or other offering document. Any financial statements of Guarantor required to be delivered to Lender may not be disclosed by Lender except with prior notice to, and except to the extent inclusion or disclosure is required by law, with prior consent of, Guarantor.
Lender shall have the right, from time to time during normal business hours with reasonable notice to Borrower, itself or through any attorney, accountant or other agent or representative retained by Lender, to examine the Facility and to audit (at the expense of Borrower) all financial and other records and pertinent corporate documents of Borrower at the office of Borrower or such other Person that maintains such records and documents, not more than once each calendar quarter during the Term while no Event of Default exists; provided that no limitation contained herein shall limit Lender’s right to make periodic site visits to the Facility. Borrower hereby agrees to reasonably cooperate with any such examination or audit.
5.12      Financial Covenants .
(a)      Debt Service Coverage Ratio . Borrower shall maintain at all times, a Debt Service Coverage Ratio of at least 1:25 to 1:00.
(b)      Days Cash on Hand . At all times, subject to adjustment based on quarterly testing, during the term of this Agreement, Borrower shall have Days Cash on Hand equal to or greater than the Days Cash on Hand Requirement.  Compliance with the requirements of this Section shall be tested on the basis of the financial statements required by Section 5.11(a) and Section 5.11(e) for each applicable period then ending. Cure Right . Compliance with the Debt Service Coverage Ratio and the Days Cash on Hand requirement shall be measured quarterly commencing with the first calendar quarter ending after the Closing Date and reflected on the Certificate of Compliance delivered pursuant to Section 5.11(g)

52



or as calculated by Lender based on the Quarterly Reporting Statement in the absence of a timely delivered Certificate of Compliance. Notwithstanding the foregoing, Borrower shall not be deemed in violation of the terms of Section 5.12(a ) hereof if, at the end of any quarter, Borrower’s Debt Service Coverage Ratio is less than the required coverage set forth in Section 5.12(a), if within thirty (30) days after such determination, Borrower either (i) makes a prepayment of the Loans to the extent permitted hereunder and subject to any Prepayment Fee provided herein, or (ii) deposits additional cash collateral to be held by Lender in the Escrow Account, in each case in an amount equal to the Covenant Make-Whole Amount (as defined below). Further, Borrower shall not be deemed in violation of the terms of Section 5.12(b) hereof if, at the end of any quarter, Borrower does not have Days Cash on Hand equal to or greater than the Days Cash on Hand Requirement if, within thirty (30) days after such determination, Borrower receives an equity investment in cash in an amount equal to the difference between the Days Cash on Hand Requirement and Borrower’s actual Days Cash on Hand (such amount, the “ Cash Deficiency Amount ”) as determined by Lender in its sole discretion. Lender shall promptly release any Covenant Make Whole Amounts held by Lender in the Escrow Account to Borrower upon receipt of a certificate of an Authorized Officer of Borrower which reflects compliance with both the Debt Service Coverage Ratio and the Days Cash on Hand requirement set forth in Sections 5.12(a) and 5.12(b) for two consecutive calendar quarters. Any portion of the Covenant Make-Whole Amounts not previously released to Borrower shall be refunded to Borrower upon payment of the Loans and satisfaction of all other obligations under this Agreement.
(c)      Covenant Make-Whole Amount . For purposes of Section 5.12(c), the “ Covenant Make-Whole Amount ” shall mean a payment into the Escrow Account in an amount that, if it had been included in Net Operating Income as of the date of determination would have enabled the Debt Service Coverage Ratio to be not less than the amount set forth in Section 5.12(a ) as of the end of such period. The Covenant Make-Whole Amount shall be determined by Lender in its sole discretion and be binding absent manifest error.
5.13      Taxes and Claims . Borrower shall pay and discharge all taxes, assessments and governmental charges or levies imposed upon it or upon its income or profits or upon any properties belonging to it prior to the date on which penalties attached thereto, and all lawful claims which, if unpaid, might become a lien or charge upon any properties of Borrower (including, without limitation, the Facility); provided that Borrower shall not be required to pay any such tax, assessment, charge, levy or claim which is being contested in good faith and by proper proceedings.
5.14      Compliance with Applicable Laws . Borrower shall promptly and faithfully comply with, conform to and obey all present and future Governmental Requirements and all Environmental Laws; provided, however, that Borrower shall have the ability to contest any alleged failure to conform to or comply with such Governmental Requirements so long as such obligations shall be contested by appropriate proceedings pursued in good faith and any penalties or other adverse effect of its nonperformance shall be stayed or otherwise not in effect, or a cash escrow deposit equal to all such contested payments and potential penalties or other charges shall have been established with Lender if determined to be reasonably necessary by Lender.

53



5.15      Notice . Borrower shall give prompt written notice to Lender (a) of any action or proceeding instituted by or against Borrower, in any federal or state court or before or by any commission or other regulatory body, federal, state or local, or any such proceedings threatened against Borrower which, if adversely determined, would reasonably be expected to result in a Material Adverse Occurrence as to Borrower, and (b) of any Event of Default describing the same and stating the date of commencement thereof, what action Borrower proposes to take with respect thereto, and the estimated date, if known, on which such action will be taken.
5.16      Merger, Consolidation and Transfers of Equity . Borrower shall not (a) merge or consolidate into any Person or permit any other Person to merge into it, (b) transfer or consent to a transfer that results in a Change of Control or (c) allow any Person to become Minority Partner unless such Person has entered into a Partnership Pledge Agreement.
5.17      Distributions . If an Event of Default has occurred and is continuing or if Borrower would be in violation of the Days Cash on Hand requirement as the result of making a distribution, Borrower shall not, directly or indirectly, (a) make any distribution of money or property to any Related Party, or (b) make any loan or advance to any Related Party, or (c) pay any principal or interest on any indebtedness due any Related Party, or (d) pay any fees or other compensation to itself or to any Related Party, without in each case obtaining Lender’s prior written consent thereto. Notwithstanding the foregoing, upon the sale by the Sagewood Land Subsidiary of all or any portion of the real property owned by such Subsidiary as of the Closing Date, the Borrower may distribute any proceeds it receives from such sale to its partners without restriction.
5.18      Construction Permits and Licenses . Borrower shall promptly obtain and comply with all necessary licenses, permits and approvals from and satisfy as and when due the requirements of, all Governmental Authorities necessary to commence and complete construction of the Phase 2 Expansion.
5.19      Patriot Act . Borrower shall not, and shall not permit Guarantor or any of Borrower’s or Guarantor’s respective Affiliates or agents to (i) conduct any business or engage in any transaction or dealing with any Blocked Person, including the making or receiving any contribution of funds, goods or services to or for the benefit of any Blocked Person; (ii) deal in, or otherwise engage in any transaction relating to, any property or interests in property blocked pursuant to Executive Order No. 13224; or (iii) engage in or conspire to engage in any transaction that evades or avoids, or has the purpose of evading or avoiding, or attempts to violate, any of the prohibitions set forth in Executive Order No. 13224, the USA Patriot Act or any other Anti-Terrorism Law. Borrower shall deliver to Lender any certification or other evidence requested from time to time by Lender in its sole discretion, confirming Borrower’s compliance with this Section.
5.20      Related Party Transactions . Except for Permitted Affiliated Agreements, Borrower shall not enter into, or be a party to, any contract or other transaction with a Related Party without the prior written consent of Lender.
5.21      Leases . Other than rights of tenants or patients under Residency Agreements and the leases set forth in Schedule 4.30 (including, in each case, any renewal rights), Borrower shall not enter into any Lease unless (a) Lender shall have given its prior written consent thereto, and (b)

54



such Lease is to be subordinate to the lien, operation and effect of the Deed of Trust pursuant to a subordination, non-disturbance and attornment agreement satisfactory to Lender. Upon execution and delivery of any Lease, Borrower shall deliver to Lender a fully-executed copy thereof. Notwithstanding anything contained in the Loan Documents, Lender will not unreasonably withhold consent to any Lease provided (i) the leased premises are not in excess of 5,000 square feet individually or 10,000 square feet in the aggregate, and (ii) tenant is providing services or goods incidental to Borrower’s business.
5.22      Debt; Operations and Fundamental Changes of Borrower . Until the full payment and performance of all of Borrower’s obligations under this Agreement and the Loan Documents, Borrower shall not acquire an interest in any additional Subsidiary and Borrower and its Subsidiaries:
(a)      will not own any asset other than (i) the Facility and (ii) incidental personal property necessary for the ownership, operation, management and financing of the Facility and (iii) in the case of the Subsidiaries, the real property owned as of the Closing Date and incidental personal property necessary for conducting the business described on Schedule 4.29;
(b)      will not incur any Indebtedness, secured or unsecured, direct or contingent (including guaranteeing any obligation), other than (i) the Loans, (ii) Resident Loans which are made pursuant to Residency Agreements, (iii) trade payables or accrued expenses incurred in the ordinary course of business of constructing the Phase 2 Expansion or operating the Facility, (iv) in the case of the Subsidiaries, the indebtedness that is currently outstanding as of the Closing Date and any refinancing of such indebtedness; and will not amend or modify the terms of any outstanding Resident Loans without Lender’s prior written approval;
(c)      will not permit the Land, the Facility or any portion thereof, or any of the Collateral (as defined in the Security Agreement) to secure any Indebtedness whatsoever (senior, subordinate or pari passu ) other than the Loans and the Resident Loans pursuant to the Resident Loan Lien;
(d)      in the case of Borrower only, will not make any loans or advances to any third party (including any Affiliate or constituent party), and will not acquire obligations or securities of its Affiliates and without limiting the generality of the foregoing, Borrower will not use any funds for the benefit of any Subsidiary, make any advances or loans to any Subsidiary, or assume, guaranty or become liable in any way for any obligations of any Subsidiary, or pledge any assets to secure any obligations of any Subsidiary (other than the pledge by a Subsidiary of such Subsidiary’s assets to secure obligations of such Subsidiary);
(e)      in the case of Borrower only , will remain solvent and pay its debts and liabilities from Borrower’s assets as the same shall become due;
(f)      in the case of Borrower only will at all times hold itself out to the public as a legal entity separate and distinct from any other entity (including any Affiliate of Borrower or any constituent party of Borrower), shall correct any known misunderstanding regarding

55



its status as a separate entity, shall conduct business in its own name, shall not identify itself or any of its Affiliates as a division or part of the other;
(g)      in the case of Borrower only, will maintain adequate capital for the normal obligations reasonably foreseeable in a business of its size and character and in light of its contemplated business operations;
(h)      in the case of Borrower only, will not commingle its funds and other assets with those of any Affiliate or constituent party of Borrower or any other Person, and will hold all of its assets in its own name; and
(i)      will not make any material amendments to the Borrower’s Organizational Documents without the Lender’s consent, which consent shall not be unreasonably withheld, conditioned or delayed; provided, that, any amendment which adversely affects Lender’s rights under the Partnership Pledge Agreement shall be deemed a material amendment for which Lender may withhold its consent in its sole and absolute discretion.
5.23      Accessibility Regulation . Borrower shall materially comply with all Accessibility Regulations which are applicable to the Facility. At any time, and from time to time, that there is an Event of Default which is continuing or Lender reasonably believes the Facility is or is likely to be in violation of the Accessibility Regulations, if Lender so requests, Borrower shall have any Accessibility Regulation compliance report heretofore provided by Borrower to Lender updated and/or amplified, at Borrower’ sole cost and expense, by the person or entity which prepared the same, or shall have such a report prepared for Lender, if none has previously been so provided.
5.24      Condition Material Adverse Occurrence. If Lender determines that a Condition Material Adverse Occurrence has occurred and is continuing, Borrower, upon Lender’s written request, shall confer with Lender respecting such Condition Material Adverse Occurrence on a regular basis while such Condition Material Adverse Occurrence is continuing, and provide such information as Lender may reasonably request with respect to such occurrence, including without limitation evidence with respect to Borrower’s and Guarantor’s continued ability to perform it obligations under the Loan Documents, provided the foregoing shall not limit Lender’s rights in the event of a Material Adverse Occurrence or other Event of Default.
5.25      Maintenance . Borrower shall:
(a)      Preserve and maintain its existence, rights and privileges in Iowa;
(b)      Qualify and remain qualified in each jurisdiction in which such qualification is necessary in view of its business and operations, including but not limited to the state of Arizona;
(c)      Maintain the Facility in commercially reasonable, good and workable condition at all times and make all repairs, replacements, additions and improvements to the Facility reasonably necessary and proper to ensure that the business carried on in connection with Facility may be conducted properly and efficiently at all times;

56



(d)      Maintain all licenses, registrations, Medicare contracts, other contracts to provide assisted living, memory care, skilled nursing care and outpatient treatment services, permits, certificates, consents, accreditations, approvals, franchises, rights or other governmental authorizations necessary for the ownership and/or operation of the Facility and the conduct of business in connection therewith if the failure to maintain the same would result in a Material Adverse Occurrence, including without limitation and if applicable, full participation in Medicare for existing patients and for new patients to be admitted with Medicare coverage and maintenance of provider agreements issued by Governmental Authorities;
(e)      Maintain all Reimbursement Contracts, if applicable, in full force and effect with respect to the Facility; and
(f)      Continue to operate the Facility in the manner and scope conducted on the date of this Agreement taking into account the proposed Phase 2 Expansion of the Facility, not voluntarily reduce the number of units or residents for which the Facility has licenses to operate and not close any units or beds in the Facility, without the prior written consent of Lender, not change its form of resident agreement from that previously approved by Lender or deviate from the “Entrance Fee” model provided for therein, in each case without Lender’s prior written consent, and not take any action which would require it to obtain a Certificate of Need in order to lawfully operate the skilled nursing beds included in the Facility.
5.26      Minimum Capital Expenditures . Borrower shall incur Capital Expenditures during each Fiscal Year with respect to the Facility in an aggregate amount equal to the Targeted Expenditure Amount. In the event Borrower fails during any Fiscal Year to make Capital Expenditures in an amount equal to the Targeted Expenditure Amount, immediately upon Lender’s request, Borrower shall deliver to Lender for deposit into the Escrow Account the amount of such shortfall (the “Targeted Expenditure Shortfall”), subject to Borrower’s right to thereafter request disbursement from the same pursuant to this Section. In the event Lender reasonably determines that a particular Capital Expenditure should be made by Borrower in order to ensure that the Facility is maintained and/or repaired in accordance with the requirements of this Agreement, Lender shall provide Borrower notice of its determination and request that Borrower undertake the requested repair. In the event Borrower does not commence the requested repair within thirty (30) days, Lender shall have the right, but not the obligation, in the exercise of its sole discretion, to expend such sums on behalf of Borrower in order to complete the requested repair. Lender shall provide Borrower with written notice in the event Lender exercises its expenditure rights under this Section 5.26 , provided that the failure of Lender to provide such notice shall not affect Lender’s rights hereunder in any respect. Whenever Borrower desires to request a disbursement from the Escrow Account for the cost of a Capital Expenditure, an Authorized Officer of Borrower shall deliver to Lender the following: (i) a written request that Lender disburse from the Escrow Account a stated amount, (ii) invoices from a third party for the amount for which Borrower is seeking reimbursement, and (iii) cancelled checks or such other certifications and documentation as Lender shall reasonably require (including, without limitation, a certificate of completion or a lien waiver) to evidence the Capital Expenditures for which Borrower is seeking reimbursement or direct payment (the “Release

57



Documentation”). All Release Documentation shall be subject to Lender’s review and approval. Lender shall, within fifteen (15) days, either (i) approve the Release Documentation as submitted to Lender or (ii) provide an explanation of the basis for Lender’s disapproval of the Release Documentation or any part thereof and a statement of the costs set forth in such Release Documentation that Lender approves as being reimbursable or approved for payment from the Escrow Account. Borrower may make repeated demands for payment from the Escrow Account with respect to Capital Expenditures in accordance with this Section 5.26 , but not more frequently than once per calendar month. Any sums remaining in the Escrow Account with respect to Capital Expenditures (a) upon Lender acquiring the Facility through the exercise of its rights following an Event or Default shall be the property of Lender and otherwise (b) upon payment in full of the Loans and termination of this Agreement, shall be delivered to Borrower.
5.27      Management Agreement . Borrower shall not (a) amend or modify the Management Agreement without the prior written consent of Lender, not to be unreasonably withheld or delayed or (b) assign or terminate the Management Agreement or enter into any other Management Agreement (or similar arrangement) under which the right to manage the operations of the Facility is granted to a third party without the prior written consent of Lender, it being understood and agreed that Lender may, in Lender’s sole and absolute discretion, grant, withhold or place conditions upon any consent required by this Section 5.27(b) . Further, if Life Care Companies LLC ceases to own directly or indirectly 100% of the voting and economic interests of Manager (a “ Manager Change Event ”), Lender shall have the right, in its sole and absolute discretion, to either (i) consent to the continuation of the Management Agreement following such Manager Change Event or (ii) require that (A) the Management Agreement be terminated effective as of the closing of the Manager Change Event and (B) within the time frame set forth in Section 6.1(m ), Borrower enter into a replacement Management Agreement in form and substance and with a counterparty acceptable to Lender in its sole discretion. If Lender gives notice to Borrower that it is requiring Borrower to terminate the Management Agreement due to a Manager Change Event, Borrower shall have the right (in lieu of effecting such termination) to prepay the Loans in full without payment of a Prepayment Fee provided that such prepayment is completed within 120 days of the notice given by Lender.
5.28      Development Agreement, Architect’s Agreement, General Contract and Material Contracts . Borrower shall not (a) modify, amend or terminate the Development Agreement, the Architect’s Agreement or the General Contract or (b) permit the General Contractor to, or otherwise amend, modify or terminate, any Material Contract with respect to the design, development and/or construction of the Phase 2 Expansion, in each case without the prior written consent of Lender, not to be unreasonably withheld or delayed. Borrower shall not enter into any other Development Agreement, Architect’s Agreement, or General Contract unless such replacement agreement is in form and substance and with a counterparty acceptable to Lender in its sole discretion. Notwithstanding the foregoing, the General Contractor may terminate a Material Contract if the subcontractor thereto is not performing its obligations provided that the General Contractor enters into a replacement Material Contract and provides notice thereof to Lender.
5.29      Representations and Warranties . Borrower will not take any action or fail to take any action which would cause or would reasonably be expected to cause its representations and warranties as set forth in this Agreement to be untrue.

58



5.30      Escrow Account Pledge Agreement . Promptly following Lender’s request upon the establishment of the Escrow Account in accordance with the terms of this Agreement, Borrower will execute and deliver the Escrow Account Pledge Agreement.
ARTICLE 6     
DEFAULTS
6.1      Events of Default . Any of the following events shall constitute an Event of Default under this Agreement:
(a)      Borrower shall default in any payment of principal or interest due according to the terms hereof or of the Notes, and such default shall remain uncured for a period of five (5) days after the payment became due;
(b)      Borrower shall default in the payment of fees or other amounts payable to Lender pursuant to the Loan Documents other than as set forth in subsection (a) above and such default continues unremedied for a period of ten (10) days after notice from Lender to Borrower thereof, provided that in the case of insurance coverage, such default shall be deemed remedied if Lender exercises the Lender Insurance Cure;
(c)      Borrower or Guarantor shall default in the performance or observance of any agreement, covenant or condition required to be performed or observed by Borrower or Guarantor under the terms of this Agreement, the Guaranties or the Indemnity, other than a default described elsewhere in this Section 6.1 , and such default continues unremedied for a period of thirty (30) days after notice from Lender to Borrower or Guarantor, as applicable, thereof (or, if such default cannot be cured in such 30-day period, and Borrower or Guarantor, as applicable, is diligently pursuing such cure to Lender’s satisfaction, such longer period of time as is necessary to remedy such default, but in no event longer than thirty (30) days; provided that if such default occurs prior to the Completion Date and relates to a construction-related covenant that in Lender’s reasonable determination is not capable of cure within such 60-day period, then Borrower shall have such additional period not to exceed an additional thirty (30) days to complete such cure, provided (i) such default is curable, (ii) Borrower is diligently pursuing such cure to Lender’s reasonable satisfaction, and (iii) such additional 30-day period will not delay Completion beyond the Completion Date);
(d)      Any representation or warranty made by Borrower in this Agreement or by Borrower or an Affiliate if made in connection with the Loans, in any of the other Loan Documents, or in any certificate or document furnished under the terms of this Agreement or in connection with the Loans, shall be untrue or incomplete in any material respect when made;
(e)      Any representation or warranty made by Borrower in this Agreement when remade or restated hereunder in the Bring Down Certificate in connection with any Advance shall either (i) be untrue or incomplete in any material respect when so remade or restated or (ii) disclose any event, occurrence or fact which would otherwise give rise to an Event of Default under any other provision of this Section 6.1 ; provided however that the disclosure

59



of any event, occurrence or fact in the Bring Down Certificate shall not serve as a waiver of Borrower’s obligation to comply with any covenant that relates to the subject matter of such disclosure.
(f)      Work on the Project once commenced shall be substantially abandoned, or shall be delayed for any reason whatsoever to the extent that Completion cannot, in the reasonable judgment of Lender, be accomplished prior to the Completion Date;
(g)      Either Borrower, Guarantor or any Subsidiary (in a proceeding in which the Borrower is substantively consolidated with the Subsidiary) shall declare bankruptcy; or shall apply for, consent to, or permit the appointment of a receiver, custodian, trustee or liquidator for it or any of its property or assets; or shall admit in writing its inability to, pay its debts as they mature; or shall make a general assignment for the benefit of creditors or shall be adjudicated bankrupt or insolvent; or shall take other similar action for the benefit or protection of its creditors; or shall give notice to any governmental body of insolvency of pending insolvency or suspension of operations; or shall file a voluntary petition in bankruptcy or a petition or an answer seeking reorganization or an arrangement with creditors, or to take advantage of any bankruptcy, reorganization, insolvency, readjustment of debt, rearrangement, dissolution, liquidation or other similar debtor relief law or statute; or shall file an answer admitting the material allegations of a petition filed against it in any proceeding under any such law or statute; or shall be dissolved, liquidated, terminated or merged; or shall effect a plan or other arrangement with creditors; or shall commence to dissolve, wind-up or liquidate itself; or a trustee, receiver, liquidator or custodian shall be appointed for it or for any of its property or assets (other than a trustee, receiver, liquidator or custodian appointed by Lender) and shall not be discharged within sixty (60) days after the date of his appointment; or a petition in involuntary bankruptcy or similar proceedings is filed against it and is not dismissed within sixty (60) days after the date of its filing.
(h)      Borrower shall cease to continue its current operations in the manner conducted on the date of this Agreement taking into account the proposed Phase 2 Expansion of the Facility;
(i)      A violation of Section 5.16 of this Agreement or Section 11(e) of the Payment Guaranty shall occur.
(j)      Lender shall reasonably determine that the remaining undisbursed proceeds of the Loans are insufficient to fully pay all of the then unpaid costs of the Project and the estimated expenses of Completion (including the applicable retainage), and Borrower fails to either, at Lender’s option (i) deposit with Lender, within five (5) Business Days following demand, sufficient funds to permit Lender to pay said excess costs as the same become payable or (ii) pay said excess costs directly and deliver to Lender unconditional mechanics’ lien waivers therefor (or paid receipts for non-lienable items);
(k)      A default shall occur under any other loan or Indebtedness (including without limitation, the Resident Loans or the Resident Loan Lien) of Borrower and shall remain uncured after any applicable notice or grace period;

60



(l)      Any of the representations or warranties of Guarantor in the Guaranty shall be untrue, incomplete or misleading in any material respect as of the date made;
(m)      The General Contract, Management Agreement or Development Agreement shall be terminated by either party thereto and Borrower shall fail to enter into replacement agreements in form and substance and with counterparties acceptable to Lender in its sole discretion within thirty (30) days of such termination; provided, that if Borrower is unable to replace such counterparty within such 30-day period, so long as Borrower is diligently pursuing such replacement contract to Lender’s satisfaction, Borrower shall have up to sixty (60) days following such termination to execute a replacement contract meeting the requirements of this Section 6(m);
(n)      The occurrence of an ERISA Event;
(o)      The occurrence of a Material Adverse Occurrence;
(p)      In the event that (i) the Borrower receives written notice from the Department of the revocation of the skilled nursing facility, assisted living facility or outpatient treatment center license required for the operation of any portion of the Facility and does not appeal and diligently pursue such appeal within the time period provided in the notice, (ii) the Borrower is unsuccessful in appealing a notice of revocation given by the Department or receives final notice of the revocation of such skilled nursing facility, assisted living facility or outpatient treatment center license which does not allow for appeal by its terms, or (iii) the Facility is decertified as a provider under Medicare.
(q)      The closure of any material portion of any Facility, other than during a period of repair or reconstruction following damage or destruction thereto or a taking or condemnation of any material portion of the Facility by eminent domain proceeding except as otherwise specifically permitted by the terms of the Loan Documents;
(r)      The sale or transfer, without Lender’s consent, of all or any portion of any certificate of need, bed rights or other similar certificate or license relating to the Facility;
(s)      Any other material suspension, termination or restriction placed upon Borrower, any license to operate the Facility or the ability to admit residents or patients (e.g., an admissions ban or non-payment for new admissions by Medicare resulting from an inspection survey); provided , however , if any such material suspension or restriction is curable by Borrower and if Borrower promptly commences such cure and thereafter diligently pursues such cure to the completion thereof, such material suspension or restriction shall not constitute an Event of Default unless it is not cured prior to the earlier of: (i) the time period in which the applicable governmental agency has given Borrower to undertake corrective action, or (ii) sixty (60) days after the occurrence of any such material suspension or restriction; or
(t)      Borrower shall be in default under any term, covenant or condition of any of the Notes or of any of the other Loan Documents, other than a default described elsewhere

61



in this Section 6.1 , and such default remains uncured or unwaived after the expiration of any notice or grace period provided therein.
6.2      Rights and Remedies . Upon the occurrence and during the continuance of an Event of Default, unless such Event of Default is subsequently waived in writing by Lender, Lender may exercise any or all of the following rights and remedies, consecutively or simultaneously, and in any order:
(a)      make one or more Advances of proceeds of the Loans without liability to make any subsequent Advance;
(b)      suspend the obligation of Lender to make Advances under this Agreement, without notice to Borrower;
(c)      declare that the Commitment is terminated whereupon the Commitment shall terminate;
(d)      declare the entire unpaid principal balance of the Notes to be immediately due and payable, together with accrued and unpaid interest on such Notes and the applicable Exit Fees, without notice to or demand on Borrower;
(e)      subject to any required notice provisions in the Partnership Interest Pledge Agreement, exercise any or all remedies specified herein and in the other Loan Documents, including (without limiting the generality of the foregoing) the right to foreclose under the Deed of Trust or Partnership Interest Pledge Agreements, and/or any other remedies which it may have therefor at law, in equity or under statute;
(f)      cure the Event of Default on behalf of Borrower, and, in doing so, enter upon the Facility, and expend such sums as it may deem desirable, including reasonable attorneys’ fees, all of which shall be deemed to be Advances hereunder, even though causing the Loans to exceed the face amount of the Notes, shall bear interest at the Default Rate provided herein and shall be payable by Borrower on demand;
(g)      apply to a court of competent jurisdiction for the appointment of a receiver to take possession of the Property; and/or
(h)      except with respect to an Event of Default under Section 6.1(k) , declare an Event of Default under any agreement to which Lender and Borrower are parties, whether or not such agreement concerns the transactions contemplated by this Agreement, and may effectuate any remedies provided for in such agreement, it being understood and agreed that Lender may not exercise the remedies set forth in this subsection (h) with respect to an Event of Default under Section 6.1(k) hereof.
6.3      Completion of Project by Lender . In addition, in case of the occurrence and continuance of an Event of Default specified in Section 6.l(f) hereof, or any Event of Default caused by, or which results in, Borrower’s failure, for any reason, to continue with construction of the Phase

62



2 Expansion as required by this Agreement, then Lender may (but shall not be obligated to), in addition to, or in concert with, the other remedies referred to above, take over and complete construction of the Phase 2 Expansion in accordance with the Plans, with such changes therein as Lender may in its reasonable discretion deem necessary and appropriate to comply with applicable law or to correct any deficiencies in construction (without, in either case, modifying the scope or character of the Phase 2 Expansion contemplated by the Plans), all at the risk, cost and expense of Borrower whether or not such costs and expenses are in excess of the remaining Loan proceeds. In connection with this undertaking, Lender may in its sole discretion and in good faith assume or reject any contracts entered into by Borrower in connection with the Project, may enter into additional or different contracts for work, services, labor and materials required, in the judgment of Lender, to complete the Project, and may pay, compromise and settle all claims in connection with the Project. All sums, including reasonable attorneys’ fees, and charges or fees for supervision and inspection of the construction and for any other necessary or desirable purpose in the discretion of Lender expended by Lender in completing or attempting to complete the Project (whether aggregating more, or less, than the aggregate face amount of the Notes), shall be deemed Advances made by Lender to Borrower hereunder, and Borrower shall be liable to Lender, on demand, for the payment of such sums, together with interest on such sums from the date of their expenditure at the rates provided herein. Lender may, in its discretion, at any time abandon work on the Project, after having commenced such work, and may recommence such work at any time, it being understood that nothing in this Section shall impose any obligation on Lender either to complete or not to complete the Project. For the purpose of carrying out the provisions of this Section, Borrower irrevocably appoints Lender its attorney-in-fact, with full power of substitution, to execute and deliver all such documents, to pay and receive such funds, and to take such action as may be necessary, in the judgment of Lender, to complete the Project. This power of attorney is coupled with an interest and is irrevocable. Lender, however, shall have no obligation to undertake any of the foregoing, and, if Lender does undertake any of the same, it shall have no liability for the adequacy, sufficiency or completion thereof.
6.4      Deposit Account Control Agreement . In addition to any other remedies provided hereunder or in any of the Loan Documents, upon the occurrence and during the continuance of any Event of Default, Lender shall have the right to deliver a notice of exclusive control under the DACA with respect to the Facility Bank Accounts and/or to cause all cash related to the Facility, including, but not limited to, payments on the Accounts to be deposited into one or more accounts designated and controlled by Lender, with disbursements from such accounts to be subject to the direction and control of Lender.
6.5      Receivership. Borrower irrevocably and unconditionally agrees that, upon the occurrence and during the continuance of an Event of Default, and in addition to any other right or remedy of Lender under this Agreement or allowed by law, Lender may petition any appropriate court for the appointment of a receiver to take possession of the Facility, to manage the operation of the Facility, to collect and disburse all rents, issues, profits and income generated thereby and to preserve or replace to the extent possible any operating license for the Facility or to otherwise substitute the licensee or provider thereof. Borrower further acknowledges and agrees that, due to the specific use of the Facility as a CCRC the appointment of a receiver to take over the operations of the Facility may be necessary to ensure the continued operation of the Facility in order to ensure

63



the continuation of quality care to the residents who reside therein. The receiver shall be entitled to a reasonable fee for its services as a receiver. All such fees and other expenses of the receivership estate shall be payable by Borrower on demand. Borrower hereby irrevocably stipulates to the appointment of a receiver under such circumstances and for such purposes and agrees not to contest such appointment in any manner whatsoever.
ARTICLE 7     
LOAN ADVANCES TO CURE BORROWER’S DEFAULTS
7.1      Authorization to Make Loan Advances to Cure Borrower’s Defaults . If an Event of Default shall occur and be continuing, Lender (subject to the provisions of this Article 7 ) may (but shall not be required to) make a Protective Advance, and/or perform any of such covenants and agreements with respect to which Borrower is in Default and of which Lender has notified Borrower. Any amounts expended by Lender in so doing and any amounts expended by Lender in connection therewith shall constitute a Loan and be added to the outstanding principal amount of Loan B, and the Lender shall make the Loan to fund any such disbursements. The authorization hereby granted is irrevocable, and no prior notice to or further direction or authorization from Borrower is necessary for Lender to make such disbursements.
ARTICLE 8     
NOTICE OF MARKETING FOR SALE AND THIRD PARTY OFFERS
8.1      Notice of Marketing for Sale . If Borrower desires to market the Facility for sale to an unrelated third party, Borrower shall deliver to Lender a written notice of such intent at least thirty (30) days prior to the date any notice of Borrower’s interest in transferring the Facility is communicated to an unrelated third party. Borrower shall provide Lender with all marketing and other materials provided to potential purchasers of the Facility and Lender shall have the same opportunity to engage in the process of submitting a bid for the purchase of the Facility as other potential purchasers do. In no event will this Section 8.1 or Section 8.2 below be construed to give Lender any offer or refusal rights or similar purchase option rights with respect to the Facility.
8.2      Notice of Third Party Offer . If, at any time following the Closing Date, Borrower receives a bona fide offer from an unrelated third party to purchase the Facility (a “ Third Party Offer ”) during any period after the Closing Date in which Borrower is not actively marketing the Facility, Borrower shall provide written notice to Lender, along with an outline or, at Borrower’s option, a redacted copy of the relevant term sheet or letter of intent, in each case setting forth all of the material terms and conditions of such Third Party Offer. Lender shall have a period of five (5) Business Days to consider and respond to the notice of the Third Party Offer. Borrower has no obligation to accept or consider any Lender response to any Third Party Offer, but Borrower shall not accept or make any commitment with respect to any Third Party Offer unless either (a) Lender has responded and Borrower has decided not to accept Lender’s response or (b) the five (5) Business Day period has expired.
8.3      Lock-Out Period . Notwithstanding the foregoing, the Loans may not be prepaid and the Facility may not be transferred prior to January 1, 2021.

64



ARTICLE 9     
MISCELLANEOUS
9.1      Waiver and Amendment . No failure on the part of Lender or the holder of the Notes to exercise, and no delay in exercising, any power or right hereunder or under any other Loan Document shall operate as a waiver thereof; nor shall any single or partial exercise of any power or right preclude any other or further exercise thereof or the exercise of any other power or right. The remedies herein and in any other instrument, document or agreement delivered or to be delivered to Lender hereunder or in connection herewith are cumulative and not exclusive of any remedies provided by law. No notice to or demand on either party hereunder not required hereunder or under the Notes or any other Loan Document shall in any event entitle such party to any other or further notice or demand in similar or other circumstances or constitute a waiver of the right of Lender, the holder of the Notes or Borrower to any other or further action in any circumstances without notice or demand.
No amendment, waiver or consent shall affect the rights or duties of Lender under this Agreement or any other Loan Document unless it is in writing and signed by Lender.
9.2      Expenses and Indemnities .
(a)      Loan Documents . Borrower shall pay all reasonable, documented, third party, out-of-pocket costs and expenses of Lender and Borrower in connection with the preparation and review of the Loan Documents, and any subsequent amendment thereto, and the making, closing, administration, amendment, repayment and/or transfer of the Loans, including but not limited to the reasonable fees of Lender’s attorneys (excluding, however, the fees of any in-house attorneys or legal reviewers), Lender’s Consultants, any Appraisal fees, title insurance costs, disbursement expenses, and all other all reasonable, documented, third party, out-of-pocket costs and expenses payable to third parties incurred by Lender or Borrower in connection with the Loans. Such costs and expenses shall be so paid by Borrower whether or not the Loans are fully advanced or disbursed. Borrower agrees to pay and reimburse Lender upon demand for all reasonable expenses paid or incurred by Lender (including reasonable fees and expenses of legal counsel in connection with the collection and enforcement of the Loan Documents. Borrower agrees to pay, and save Lender harmless from all liability for, any mortgage registration, mortgage recording, transfer, recording, stamp, like tax or other charge due to any governmental entity, which may be payable with respect to the execution or delivery of the Loan Documents. Borrower agrees to indemnify and hold Lender harmless from any loss or expense which may arise or be created by the acceptance of telephonic or other instructions for making the Loans or disbursing the proceeds thereof except for losses or expenses caused by Lender’s gross negligence or willful misconduct.
(b)      General Indemnity . In consideration of the Commitment, Borrower further agrees to indemnify and defend Lender and its directors, officers, agents and employees (the “ Indemnified Parties ”) from, and hold each of them harmless against, any and all losses, liabilities, claims, damages, deficiencies, interest, judgments, costs or expenses incurred by them or any of them, including, but without limitation, amounts paid in

65



settlement, court costs, and reasonable fees and disbursements of counsel incurred in connection with any investigation, litigation or other proceeding, arising out of or by reason of any investigation, litigation or other proceeding brought or threatened, arising out of or by reason of their execution of any Loan Document and the transaction contemplated thereby, including, but not limited to, (i) any use effected or proposed to be effected by Borrower of the proceeds of the Loans, but excluding any such losses, liabilities, claims, damages or expenses incurred by reason of the gross negligence or willful misconduct of the relevant Indemnified Party and (ii) any failure of Borrower to comply with all of the terms and conditions of the Declaration, whether such failure occurs before or after the Closing Date, including, without limitation, any failure of the proposed or current use to the Facility and/or the plans and specifications for the Facility to comply with, or be properly approved in accordance with, the terms of the Declaration. Any Indemnified Party seeking indemnification under this Section will notify Borrower of any event requiring indemnification promptly and no later than thirty (30) Business Days following such Indemnified Party’s receipt of notice of commencement of any action or proceeding, or such Indemnified Party’s obtaining knowledge of the occurrence of any other event, giving rise to a claim for indemnification hereunder. Borrower will be entitled (but not obligated) to assume the defense or settlement of any such action or proceeding or to participate in any negotiations to settle or otherwise resolve any claim using counsel of its choice; provided that:
(i)      Borrower notifies such Indemnified Party in writing that Borrower will indemnify such Indemnified Party from and against the relevant claim;
(ii)      such counsel is reasonably satisfactory to such Indemnified Party;
(iii)      such claim involves only money damages and does not seek an injunction or other equitable relief;
(iv)      if such Indemnified Party is Lender, settlement of, or an adverse judgment with respect to, such claim is not, in the good faith judgment of such Indemnified Party, likely to establish a precedential custom or practice materially adverse to the continuing business interests of such Indemnified Party;
(v)      Borrower conducts the defense of such claim actively and diligently;
(vi)      no conflict of interest has arisen which would prevent counsel for Borrower from also representing such Indemnified Party because the defendants in any action include both such Indemnified Party and Borrower; and
(vii)      Borrower will not consent to the entry of any judgment or enter into any settlement with respect to such claim without the prior written consent of such Indemnified Party (not to be withheld unreasonably).
So long as Borrower has assumed the defense of such claim and is conducting such defense in accordance with the foregoing, such Indemnified Party: (x) may retain separate

66



co-counsel at its sole cost and expense and participate in the defense of such claim; (y) will not consent to the entry of any judgment or enter into any settlement with respect to such claim without the prior written consent of Borrower with respect to such claim (not to be withheld unreasonably).
If Borrower fails to assume such defense or, after doing so, Borrower fails to satisfy any of the above conditions to Borrower’s defense, such Indemnified Party (and its counsel) may defend against, and consent to the entry of any judgment or enter into any settlement with respect to, such claim in any manner it may reasonably deem appropriate (and such Indemnified Party need not consult with, or obtain any consent from, any Borrower in connection therewith) and Borrower will reimburse such Indemnified Party promptly and periodically for the costs of defending against such claim (including reasonable attorneys’ fees and expenses) and Borrower will remain responsible for any loss which such Indemnified Party may suffer resulting from, arising out of, relating to, in the nature of, or caused by such claim to the fullest extent provided for and required by this Agreement.
9.3      Binding Effect; Waivers; Cumulative Rights and Remedies . The provisions of this Agreement shall inure to the benefit of and be binding upon the parties hereto and their respective heirs, executors, administrators, personal representatives, legal representatives, successors and assigns; provided , however , that neither this Agreement nor the proceeds of the Loans may be assigned by Borrower voluntarily, by operation of law or otherwise, without the prior written consent of Lender. Notwithstanding the foregoing, Borrower may delegate to Manager certain of its obligations hereunder and the performance of such obligations by Manager shall satisfy Borrower’s obligations hereunder. No delay on the part of Lender in exercising any right, remedy, power or privilege hereunder shall operate as a waiver thereof, nor shall any single or partial exercise of any right, remedy, power or privilege hereunder constitute such a waiver or exhaust the same, all of which shall be continuing. The rights and remedies of Lender specified in this Agreement shall be in addition to, and not exclusive of, any other rights and remedies which Lender would otherwise have at law, in equity or by statute, and all such rights and remedies, together with Lender’s rights and remedies under the other Loan Documents, are cumulative and may be exercised individually, concurrently, successively and in any order.
9.4      Incorporation by Reference . Borrower agrees that until this Agreement is terminated by the repayment to Lender of all principal and interest due and owing on the Notes and any other sums due and owing pursuant to the other Loan Documents, the Notes and the other Loan Documents shall be made subject to all the terms, covenants, conditions, obligations, stipulations and agreements contained in this Agreement to the same extent and effect as if fully set forth in and made a part of the Notes and the other Loan Documents. In the event of a conflict between any of the Loan Documents and the provisions of this Agreement, this Agreement shall be controlling.
9.5      Survival . All agreements, representations and warranties made in this Agreement shall survive the execution of this Agreement, the making of the Advances by Lender, and the execution of the other Loan Documents, and shall continue until Lender receives payment in full of all Indebtedness of Borrower incurred under this Agreement and under the other Loan Documents.

67



9.6      Governing Law; Waiver of Jury Trial; Jurisdiction . IN ALL RESPECTS, INCLUDING, WITHOUT LIMITING THE GENERALITY OF THE FOREGOING, MATTERS OF CONSTRUCTION, VALIDITY AND PERFORMANCE, THIS AGREEMENT AND THE OBLIGATIONS ARISING HEREUNDER SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF ARIZONA, APPLICABLE TO CONTRACTS MADE AND PERFORMED IN SUCH STATE (WITHOUT REGARD TO PRINCIPLES OF CONFLICT LAWS) AND ANY APPLICABLE LAW OF THE UNITED STATES OF AMERICA. TO THE FULLEST EXTENT PERMITTED BY LAW, BORROWER HEREBY UNCONDITIONALLY AND IRREVOCABLY WAIVES ANY CLAIM TO ASSERT THAT THE LAW OF ANY OTHER JURISDICTION GOVERNS THIS AGREEMENT AND THE NOTES, AND THIS AGREEMENT AND THE NOTES SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF ARIZONA.
EACH OF LENDER AND BORROWER HEREBY WAIVES ANY RIGHT TO A TRIAL BY JURY IN ANY ACTION RELATING TO THE LOAN AND/OR THE LOAN DOCUMENTS. AT THE OPTION OF LENDER, THIS AGREEMENT, THE NOTES AND THE OTHER LOAN DOCUMENTS MAY BE ENFORCED IN THE UNITED STATES DISTRICT COURT FOR THE DISTRICT IN WHICH THE FACILITY LIES OR THE STATE COURT SITTING IN RUTHERFORD COUNTY, TENNESSEE; BORROWER CONSENTS TO THE JURISDICTION AND VENUE OF ANY SUCH COURT AND WAIVES ANY ARGUMENT THAT VENUE IN SUCH FORUMS IS NOT CONVENIENT. IN THE EVENT AN ACTION IS COMMENCED IN ANOTHER JURISDICTION OR VENUE UNDER ANY TORT OR CONTRACT THEORY ARISING DIRECTLY OR INDIRECTLY FROM THE RELATIONSHIP CREATED BY THIS AGREEMENT, LENDER AT ITS OPTION SHALL BE ENTITLED TO HAVE THE CASE TRANSFERRED TO ONE OF THE JURISDICTIONS AND VENUES ABOVE DESCRIBED, OR IF SUCH TRANSFER CANNOT BE ACCOMPLISHED UNDER APPLICABLE LAW, TO HAVE SUCH CASE DISMISSED WITHOUT PREJUDICE.
9.7      Counterparts . This Agreement may be executed in any number of counterparts, all of which shall constitute a single Agreement.
9.8      Notices . All notices, demands, requests, consents, approvals and other communications (“ Notice ” or “ Notices ”) hereunder shall be in writing and shall be deemed to have been duly given when delivered in person or received by telegraphic or other electronic means (including electronic mail and facsimile) or, if mailed, five days after being deposited in the United States mail, certified or registered mail, postage prepaid, or if sent via Federal Express or similar courier service via overnight delivery, the next business day following receipt, addressed to the respective parties as follows (or to such other address as a party may hereafter designate):
If to Borrower:    LCS-Westminster Partnership IV LLP
c/o Life Care Services
400 Locust Street, Suite 820
Des Moines, IA 50309
Attn: Sarah Dorr

68



Fax No: 515-875-4798
Email : dorrsarah@lcsnet.com

with a copy to:        Mayer Brown LLP
71 South Wacker Drive
Chicago, IL 60606
Attn: Heather Adkerson
Fax No.: 312-706-8710
Email: hadkerson@mayerbrown.com

and a copy to:        Davis Brown
The Davis Brown Tower
215 10th Street, Ste. 1300
Des Moines, IA 50309
Attn: Jason M. Ross
Fax No: 515-243-0654
Email : JasonRoss@davisbrownlaw.com


If to Lender:
National Health Investors, Inc.
222 Robert Rose Drive
Murfreesboro, TN 37129
Attention: Kristin S. Gaines
Fax No.: 615-225-3030
Email: kgaines@nhireit.com

and a copy to:
The Nathanson Group PLLC
One Union Square
600 University Street, Suite 2000
Seattle, WA 98101
Attn: Randi S. Nathanson
Fax No.: 206-299-9335
Email: randi@nathansongroup.com

Any party may change the address to which any such Notice is to be delivered by furnishing ten (10) days prior written notice of such change to the other parties in accordance with the provisions of this Section 9.8 .
9.9      No Third Party Reliance . No third party shall be entitled to rely upon this Agreement or to have any of the benefits of Lender’s interest hereunder, unless such third party is an express assignee of all or a portion of Lender’s interest hereunder.
9.10      Time of the Essence . Time is of the essence hereof with respect to the dates, terms and conditions of this Agreement.

69



9.11      No Oral Modifications . No modification or waiver of any provision of this Agreement shall be effective unless set forth in writing and signed by the parties hereto.
9.12      Captions . The headings or captions of the Articles and Sections set forth herein are for convenience only, are not a part of this Agreement and are not to be considered in interpreting this Agreement.
9.13      Borrower-Lender Relationship . The relationship between Borrower and Lender created hereby and by the other Loan Documents shall be that of a borrower and Lender only, and in no event shall Lender be deemed to be a partner of, or a joint venturer with, Borrower.
9.14      Recourse . Loan A and Loan B shall be full recourse to Borrower and all of its assets. No recourse for the payment of the obligations of the Borrower under this Agreement or any of the other Loan Documents or for any claim based thereon, and no recourse under or upon any of the Borrower’s obligations, covenants or agreements in the Loan Documents or any indebtedness represented thereby, shall be had against any of the Borrower’s members, or the organizers, members, managers, partners, officers or employees of such members or any constituent entities of such members or of any constituent entities of such members or of any successor Person thereof, except to the extent that such Person is a Guarantor or otherwise a party to a Loan Document.

[SIGNATURE PAGES FOLLOW]

70



[Signature page 1 of 2 of Construction and Term Loan Agreement]
IN WITNESS WHEREOF, the parties have executed this Agreement as of the day and year first above written.
 
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






[Signature page 2 of 2 of Construction and Term Loan Agreement]
 
LENDER:
 
 
 
NATIONAL HEALTH INVESTORS, INC., a Maryland corporation
 
 
 
By:
   /s/ Eric Mendelsohn
 
Eric Mendelsohn
President/CEO  
 
 
 
 


















    
 
EXHIBIT A-1


Project Budget
EXHIBIT A-2

Project Phase 1-IF Budget


EXHIBIT B

Form of Draw Request







EXHIBIT C

Legal Description

PARCEL NO. 1:
LOTS 1 AND 3, OF SAGEWOOD PHASE 1-F, ACCORDING TO THE PLAT OF RECORD IN THE OFFICE OF THE COUNTY RECORDER OF MARICOPA COUNTY, ARIZONA, RECORDED IN BOOK 1311 OF MAPS, PAGE 38.

EXCEPT ALL OIL, GAS, OTHER HYDROCARBON SUBSTANCES, HELIUM OR OTHER SUBSTANCES OF A GASEOUS NATURE, COAL, METALS, MINERALS, FOSSILS, FERTILIZERS OF EVERY NAME AND DESCRIPTION, TOGETHER WITH ALL URANIUM, THORIUM, OR ANY OTHER MATERIAL WHICH IS OR MAY BE DETERMINED BY THE LAWS OF THE UNITED STATES OR OF THIS STATE, OR DECISIONS OF COURT, TO BE PECULIARLY ESSENTIAL TO THE PRODUCTION OF FISSIONABLE MATERIALS, WHETHER OR NOT OF COMMERCIAL VALUE, AS RESERVED BY THE STATE OF ARIZONA IN THE PATENT TO SAID LAND.

PARCEL NO. 2:

NON-EXCLUSIVE EASEMENTS AS SET FORTH IN DECLARATION OF EASEMENTS, COVENANTS, CONDITIONS AND RESTRICTIONS RECORDED DECEMBER 14, 2007 AS 2007-1311879 OF OFFICIAL RECORDS.

.


C-1



EXHIBIT D

Sworn Construction Cost Statement






D-1



EXHIBIT E

Insurance Requirements

At Borrower’s sole cost and expense, Borrower shall obtain and maintain or cause to be obtained and maintained continuously during the term of this Agreement policies of insurance (collectively, the “ Policies ”) in form and in amounts and issued by companies, associations or organizations satisfactory to Lender, with a current A.M. Best’s rating of not less than A-X, and licensed to do business in the State of Arizona, covering such casualties, risks, perils, liabilities and other hazards reasonably required by Lender a and such other insurance as Lender shall from time to time reasonably require against such other insurable hazards which at the time are commonly insured against in respect of properties similar to the Facility with due regard being given to the size, type, location, construction, use and occupancy of the Facility. Without limiting the generality of the foregoing, Borrower shall provide the following types of insurance coverage: Property Coverage . Fire, hazard, and extended coverage insurance protecting against, but not limited to, fire, theft, malicious mischief, vandalism, and such other hazards as Lender may require Borrower to carry for all insurable real and personal property at the Facility, including but not limited to building or structures, improvements and betterments including machinery or equipment servicing such buildings or structures (existing or to be constructed), personal property, furniture, fixtures, machinery, equipment, stock and inventory owned, leased, rented, borrowed or in the care custody or control of Borrower, or Borrower’s agent’s, employees or subcontractors, in an amount sufficient to prevent the application of co-insurance contributions on loss and in no event in an amount less than the agreed upon amount of the Facility. The Policies shall be written on an “All Risk” or “Special Coverage” form subject to standard policy terms, conditions, limitations and exclusions, including a building ordinance and law coverage endorsement with coverage for loss to the undamaged portion of the Facility at full policy limits and coverage for increased cost of construction and demolition, each for at least 10% of the total insured value for the Facility and an agreed amount endorsement (such that the insurance carrier(s) has accepted the amount of coverage and has agree that there will be no-co-insurance penalty); and shall provide for deductibles not to exceed $10,000.00 and contain an agreed amount endorsement with no coinsurance, unless otherwise agreed to by Lender.

2.     General and Professional Liability . Broad Form Comprehensive General Liability Insurance for bodily injury (including death resulting therefrom) and third-party property damage, on an occurrence basis coverage form unless otherwise agreed to by Lender, insuring Borrower and naming Lender as an additional insured against claims for personal injury, including bodily injury, death or property damage, occurring on, in or about the Facility and the adjoining streets, sidewalks, and passageways in the following amounts: $1,000,000 per occurrence bodily injury and property damage liability; $1,000,000 per claim personal and advertising injury liability; $3,000,000 products and completed operations policy aggregate applicable to lines other than products and completed operations. Such insurance shall include premises liability insurance, blanket contractual liability insurance, and personal injury liability insurance, and such requirement may be satisfied by layering of comprehensive general liability, umbrella and excess liability policies. Other than standard exclusions applicable to pollution, asbestos, lead, mold, employment practices, ERISA and


E-1



professional liability, there shall be no additional limitations or exclusions beyond those contained in the above referenced policy form. If Borrower maintains a claims-made policy, this is acceptable so long as Borrower procures and maintains this insurance during the term of this Agreement and Borrower agrees to continue to procure and maintain this insurance coverage for a minimum of twelve (12) months, or the date of the statute of limitations in the respective State where the claim is made, whichever is longer, after the date this Agreement terminates. Professional Liability . Medical Professional Liability Coverage for damages for injury, death, loss of service or otherwise on account of professional services rendered or which should have been rendered, with no exclusion for patient abuse or sexual molestation, in a minimum amount of One Million Dollars ($1,000,000) per occurrence and Three Million Dollars ($3,000,000) in the annual aggregate on a “Per Location” basis or general policy aggregate of Five Million Dollars ($5,000,000) written on an occurrence basis coverage form unless otherwise agreed to by Lender.

The liability Policies shall provide for deductibles not to exceed $10,000 unless otherwise agreed to by Lender.
4.     Worker’s Compensation . Worker’s compensation insurance and employer’s liability insurance covering Borrower and its employees in respect of any work or other operations on, about or in connection with the Facility with limits of not less than One Million Dollars ($1,000,000) each accident, One Million Dollars ($1,000,000) bodily injury due to disease each employee and One Million Dollars ($1,000,000) policy limit.
5.     Cyber Insurance (including privacy liability, first party data breach response services, and regulatory defense and penalties), including coverage for third parties, with limits not less than One Million Dollars ($1,000,000) per claim or data breach. If Borrower accepts credit cards, Cyber Insurance shall also include coverage for Payment Card Industry fines, expenses and costs with limits not less than One Million Dollars ($1,000,000) per claim.
6.     Flood Insurance . If any part of the Land is located in an area designated as “flood prone” pursuant to the National Flood Insurance Act of 1968 and the Flood Disaster Protection Act of 1973 (42 U.S.C. Sections 4001-4128) and any amendments or supplements thereto or substitutions therefor, flood insurance in an amount at least equal to the lesser of the amount of the Notes or the maximum limit of coverage available for the Facility and contents thereon under the National Flood Insurance Program.7.     Difference in Conditions . To the extent not covered under Section 1 and Section 6 of this Exhibit E , difference in conditions coverage to the extent the Facility is in a flood, wind or earthquake zone, to the extent available at commercially reasonable rates and to the extent such applicable coverage is customarily obtained in similar properties in the vicinity of the Facility, in an amount reasonably satisfactory to Lender. The deductibles shall not exceed $100,000 for Flood/Earthquake, $25,000 for Wind and $250,000 for Named Storm, unless otherwise agreed to by Lender.8.     Business Interruption . Rental value and/or business interruption insurance in an amount equal to at least twelve (12) months anticipated gross revenues from the Facility, less those expenses that are not typically incurred during a period of business interruption, noting that the interest expense to Lender would be an ongoing expense. Coverage should include extra expense, with limits sufficient to provide for an indemnity period of the greater of twelve (12) months, or

E-2



the actual time necessary to repair or rebuild the Facility, plus an additional twelve (12) month extended period of indemnity. Such coverage shall be on an agreed amount basis and not subject to coinsurance.9.     Boiler and Machinery . Boiler and machinery breakdown direct damage, including mechanical breakdown and explosion of pressure vessels, with full comprehensive coverage on a repair and replacement cost basis, for all boilers and machinery which form a part of the Facility, including rental value insurance in connection therewith.10.     Additional Property Requirements . The following coverage or perils shall be additionally included unless Lender otherwise provides in writing:Earth movement Back-up of sewers or drainsTerrorismCrime coverage to insure against claims for employee dishonesty, with limits not less than $1,000,000 per incident; including coverage for third parties; andPersonal Property of Residents to insure $5,000 per claim for personal property of residents
11.     Builder’s Risk/Contractor Liability Insurance . Commencing with any construction or renovation at the Facility and at all times prior to completion, Borrower shall have delivered to Lender a so-called Builder’s Risk Completed Value non-reporting form insurance policy for one hundred percent (100%) of the replacement value of the completed Improvements (including, without limitation, one hundred (100%) percent of the replacement cost value of all improvements and betterments, but excluding foundations and any other improvements not subject to physical damage) and shall include, without limitation, coverage for loss by testing, collapse, theft, flood, and earth movement.  Such insurance policy shall also include coverage for:  (i) loss suffered with respect to materials, equipment, machinery, and supplies whether on-site, in transit, or stored off-site and with respect to temporary structures, hoists, sidewalks, retaining walls, and underground property unless required to be insured by any contractor or subcontractor, and coverage for damage caused by “War” or the acts of terrorists, whether certified or uncertified, unless waived by Lender in writing; (ii) soft costs (including delayed opening) that are recurring costs, which shall include, without limitation, delayed opening loss of income/revenue coverage up to $1,000,000, as well as costs to reproduce plans, specifications, blueprints and models in connection with any restoration following a casualty; (iii) demolition, debris removal and increased cost of construction, including, without limitation, increased costs arising out of changes in applicable Legal Requirements; and (iv) operation of building laws.
If requested by Lender with respect to any time improvements are under construction on the Property, Borrower shall cause each contractor performing any such construction work to maintain workers’ compensation insurance or other applicable insurance providing coverage for injuries to such contractor’s personnel, auto liability insurance, and general liability insurance, all in amounts and providing coverage as is reasonably acceptable to Lender.
12.     Automobile Liability . Automobile Liability insurance covering liability arising from the use or operation of any auto, including those owned, hired or otherwise operated or used by or on behalf of the Borrower. The coverage shall be at least as broad as the Insurance Services Office Business Automobile Policy form CA 0001(c), current edition, for an amount of at least $1,000,000 combined bodily injury and property damage liability per accident for bodily injury and property damage.13.      Pollution Legal Liability .    In the event Borrower operates underground or aboveground storage tanks at the Facility it shall be required to carry Pollution Legal Liability insurance covering both sudden and non-sudden spilling, leaking, emitting, discharging, dispersing,

E-3



seeping, escaping or releasing of the contents of any “covered underground storage tank” or “covered aboveground storage tank” into surface soils, subsurface soils, surface water, sediments or groundwater. Such policy must have limits of at least $1,000,000 per incident with $1,000,000 policy aggregate. Claims-made coverage is permitted, provided the policy retroactive date is continuously maintained prior to the Closing Date, and coverage is continuously maintained during the term of this Agreement and for an additional period of six (6) months after payment in full of the Loans.
14.     Umbrella/excess liability insurance in addition to primary coverage in an amount
not less than $1,000,000 per occurrence and annual aggregate, following form and providing excess coverage over commercial general liability, medical professional liability, motor vehicle liability and employer’s liability coverage required under this section and covering all claims typically covered by an umbrella/excess liability policy.
15.     Other . Such other insurance, in such amounts and for such terms, as may from time to time be reasonably required by Lender insuring against such other casualties or losses which at the time are commonly insured against by those in Borrower’s business or in the case of premises similarly situated, due regard being given to the use of the Facility, the height and type of the improvements thereon, and the construction, location, use and occupancy thereof.16.     Blanket Policy . Borrower may effect or cause to be effected coverage under this Exhibit E under a blanket insurance policy reasonably satisfactory to Lender, provided that: (i) any such policy of blanket insurance shall specify therein, or the insurer under such policy shall certify to Lender, (A) the maximum amount of the total insurance afforded by the blanket policy to the Facility and (B) any sublimits in such blanket policy applicable to the Facility, which amounts shall not be less than the amount required pursuant to this Exhibit E ; (ii) any such policy of blanket insurance shall comply in all respects with the other provisions of this Exhibit E ; and (iii) the protection afforded under any policy of blanket insurance shall be no less than that which would have been afforded under a separate policy or policies relating only to the Facility. If limits are exhausted under the Blanket Policy prior to the end of the insurance policy term, Borrower will purchase additional limits at its own expense to ensure that coverage remains available. 17.     General Provisions .(a)     Forms of Certificate . The policy described in Section 1 of this Exhibit E shall be evidenced by an Acord 28 certificate (version 2003/10), name Lender as additional insured, mortgagee and loss payee under a standard non-contributory mortgagee and lender loss payable clause. The policy described in Section 2 of this Exhibit E shall be evidenced by an Acord 25 certificate naming Lender as additional insured (and an additional insured endorsement to said policy in form and substance satisfactory to Lender shall be delivered to Lender on or prior to the Closing Date). All policies maintained under this Exhibit E shall (i) bear a standard noncontributory first mortgagee endorsement in favor of Lender, (ii) name the Lender as additional insured, (iii) provide that all property losses insured against shall be adjusted by Borrower, subject to Lender’s rights, if any, contained in the Deed of Trust to participate in the adjustment of such losses, and (iv) provide evidence of the insurers’ waiver of subrogation in accordance with the terms set forth in this Exhibit E . In the event of an insurable casualty, Borrower hereby waives all claims against Lender to the extent of any insurance proceeds payable on account of such casualty, excluding, however, any right to the use of any such proceeds. Borrower may not provide the Policies, or the coverage required under the Policies, under or through any self-insurance program or through any insurance company that is an Affiliate of Borrower.(b)     Notices.     All insurance maintained by Borrower hereunder shall: (A) bear an

E-4



endorsement requiring the Insurer(s) to provide thirty (30) days’ written notice to Lender by certified mail, return receipt requested, prior to any suspension, cancellation or non-renewal of the required insurance; and (B) provide that all losses shall be payable notwithstanding any act or negligence of Borrower or its agents or employees that might, absent such agreement, result in a forfeiture of all or part of such insurance payment.    (c)     Reinsurance; Cut-Through Endorsement .    If any of the risks insured by the Policies are reinsured, the Policies shall contain a so-called “cut-through” endorsement and an agreement by the reinsurer to provide Lender with at least thirty (30) days written notice of a cancellation, material change or reduction.
(d)     Copies; Certificates. Borrower shall furnish or cause to be furnished to Lender, without notice or demand by Lender, on or before the date of this Agreement, and thereafter not later than thirty (30) days prior to the expiration date of each Policy required to be maintained by Borrower hereunder, an insurance certificate or certificates on Acord Form 27 executed by the insurer or its authorized agent evidencing the insurance maintained under such Policy, and evidence satisfactory to Lender of payment of the premium therefor. Copies of endorsements adding Lender as an additional insured and permitting waiver of subrogation in favor of Lender shall be attached to the certificate of insurance. Renewal certificates are to be provided to Lender prior to the expiration of the required insurance policies. Failure of Lender to request such certificates or other evidence of Borrower’s compliance with the insurance requirements, or failure of Lender to identify deficiencies from evidence that is provided, shall in no way limit or relieve Borrower of its obligations to maintain such insurance. On written demand, but not more frequently than annually, Borrower shall provide or cause to be provided to Lender with a copy of any Policy (and endorsements thereto) maintained by Borrower verified (if available at no material cost to Borrower) to be a true copy by the insurer or its authorized agent.(e)     Exclusive . Borrower shall not take out separate insurance concurrent in form or contributing in the event of loss with the insurance required under this Exhibit E unless: (i) the policies are submitted to Lender for approval, which approval shall not be unreasonably withheld or delayed; (ii) the insurers thereunder and the terms thereof are approved by Lender; and (iii) Lender is included therein as an additional named insured or loss payee to the same extent as provided in this Section 15 of this Exhibit E with respect to insurance required to be maintained hereunder. Borrower shall notify Lender in writing at least fifteen (15) days before any such separate insurance is taken out and shall furnish Lender with certified copies of the policy or policies or certificate or certificates of insurance executed by the insurer or its authorized agent with respect thereto.(f)     Appraisal . When and if required by the applicable insurance company, Borrower shall furnish Lender at Borrower’s expense with an appraisal satisfactory to Lender showing the full replacement value of the Facility owned by Borrower.(g)     Assignment . Borrower hereby assigns the Policies to Lender for the benefit of Lender as Collateral and further security for the payment of the Borrower’s obligations under this Agreements and the Loan Documents. In the event of a foreclosure pursuant to the terms of the Deed of Trust, the purchaser of the Facility shall succeed to all the rights of Borrower to the extent permissible under the Policies or applicable law, including any right to unearned premiums, in and to all Policies assigned or delivered to Lender pursuant to this Section 17(g) of this Exhibit E .(h)     Failure to Maintain . If Borrower fails to maintain the Policies in the manner required hereunder or fails to deliver the required evidence of insurance, Lender may, but shall not be obligated to, obtain insurance and pay the premiums therefor on behalf of Borrower and Borrower shall reimburse Lender, on written demand, for all sums advanced and expenses incurred in connection therewith. Such sums

E-5



and expenses, together with interest thereon at the Default Rate, shall be deemed part of Borrower’s obligations under the Loan Documents and secured by the Collateral.(i)     No Relief. Nothing contained in this Exhibit E or elsewhere in the Loan Documents shall relieve Borrower of its duty to maintain, repair, replace or restore the Facility or rebuild the improvements relating thereto, from time to time, in accordance with the terms of the Deed of Trust following damage thereto or destruction thereof or following any condemnation of all or any portion of the Facility, and nothing contained in this Exhibit E or elsewhere in the Loan Documents shall relieve Borrower of its duty to pay Borrower’s obligations under the Loan Documents, which shall be absolute, regardless of the occurrence of damage to or destruction of or condemnation of all or any portion of the Facility.(j)     Payment to Lender. In the event that prior to payment in full of the Borrower’s obligations under the Loan Documents, any claim under any Policy has not been paid and distributed in accordance with the terms of this Agreement, and any such claim shall be paid after foreclosure of any of the Deed of Trust or other transfer of title to the Facility shall have resulted in extinguishing the Borrower’s obligations under the Loan Documents for an amount less than the total of the unpaid principal balance together with accrued interest, plus costs and disbursements at the time of the extinguishment of Borrower’s obligations under the Loan Documents, and such insurance claim is thereafter paid, then and in that event that portion of the payment in satisfaction of the claim that is equal to the aforesaid deficiency shall belong to and be the property of Lender and shall be paid to Lender and Borrower hereby assigns, transfers and sets over to Lender all of Borrower’s right, title and interest in and to said sums. The balance, if any, shall be promptly paid to Borrower. The provisions of this Exhibit E shall survive the termination of the Deed of Trust by foreclosure or otherwise as a consequence of the exercise of any rights and remedies of Lender hereunder after the occurrence of an Event of Default.(k)     Attorney-in-Fact. Borrower hereby appoints Lender as Borrower’s attorney-in-fact, coupled with an interest, to cause the issuance of or an endorsement of any policy to bring Borrower into compliance with this Exhibit E , receive payment for, and execute and endorse any documents, checks or other instruments in payment for loss, theft, or damage under any such insurance policy, provided, however, that Lender agrees not to exercise its right as such attorney-in-fact unless Borrower has failed to comply with their obligations under this Exhibit E within five (5) Business Days of Lender’s written demand to Borrower of such default.(l)     Deductibles and Self-insured Retentions. The funding of all deductibles and self-insured retentions maintained by Borrower shall be the sole responsibility of Borrower, including any amounts applicable to deductibles or self-insured retentions applicable to claims involving Lender as an additional insured. Any deductibles or self-insured retentions in excess of $10,000 must be declared to and approved by Lender. (m)     Primary Coverage .    Borrower’s liability insurance including umbrella or excess liability insurance to the extent necessary to comply with the required limits shall be primary insurance, and any insurance or self-insurance maintained by Lender shall be excess of, and non-contributory with, Borrower’s insurance. (n)     Severability of Interest.     Except with respect to the limits of insurance, Borrower’s required liability insurance shall apply separately to each insured or additional insured. (o)     Waiver of Subrogation.     Borrower hereby waives any and all rights of recovery against Lender, its officers, agents and employees, for all injury, loss or damage, howsoever caused, to persons or property, including loss of use, to the extent such injury, loss or damage is covered or should be covered by required insurance or any other insurance maintained by Borrower, including sums within deductibles, retentions or self-insurance applicable thereto. This waiver applies to all first party property, business interruption, equipment, vehicle and workers compensation claims (unless prohibited under applicable state

E-6



statutes), as well as all third-party liability claims. This waiver shall be in addition to, and not in limitation or derogation of, any other waiver or release contained in this agreement with respect to loss of, or damage to, property of the parties hereto. Inasmuch as the above mutual waivers preclude the assignment of any aforesaid claim by way of subrogation to an insurance company, Borrower agrees immediately to give to each insurance company providing coverage under this Loan Agreement, written notice of the terms of said mutual waivers, and to have said insurance policies properly endorsed, if necessary, to prevent the invalidation of said insurance coverage by reason of said waivers. Borrower shall indemnify Lender against any loss or expense, including reasonable attorneys’ fees, resulting from the failure to obtain such waiver from their insurer, if required.(p)     No Representation of Coverage Adequacy.     In specifying minimum insurance requirements, Lender does not represent that such insurance is adequate to protect Borrower for loss, damage or liability arising from its exposures, work or operations. Borrower is solely responsible to inform itself of the types or amounts of insurance it may need beyond these requirements to protect itself.
(q)     Property Insurance Requirements . If Borrower elects to be a participant in NHI’s Property Insurance Program, Borrower shall be deemed to be in compliance with the property insurance requirements set forth in this Exhibit E (but Borrower’s participation in such Property Insurance Program shall not constitute compliance with the other, non-property insurance requirements set forth in this Exhibit E ).


EXHIBIT F

Ownership Chart




E-7



EXHIBIT G

Quarterly Compliance Certificate
National Health Investors, Inc. (herein “NHI”)
222 Robert Rose Drive

Murfreesboro, TN 37129

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 ”)
Borrower hereby certifies that for the calendar quarter ended ___________________:
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:
(a) Gross service fee revenues (to include Phase 2 after Phase 2 Measurement Date)
$____________
(b) Plus other operating revenues (excluding amortized Entrance Fee Receipts)
$____________
(c) Plus non-operating revenues
$____________
(d) Plus Attrition Income
$____________
(e) Less all Borrower expenses (including greater of actual or assumed 5% management fee and capital expenditure amount of $500/bed/unit)
($__________)
(f) Plus depreciation and amortization expense
$____________
(g) Plus extraordinary expenses
$____________
(h) Plus losses from reappraisal, revaluation or write down
$____________
(i) Plus non-cash expenses
$____________
(j) Plus capitalized expenses with respect to capital repairs/improvements
$____________

TOTAL NET OPERATING INCOME (sum of (a) through (j))
$____________

INTEREST PAYMENTS
$_____________



G-1



DEBT SERVICE COVERAGE RATIO:
Actual
             
Required
             

4.
The Days Cash on Hand as of the last day of the preceding calendar quarter:
(a) Amount of Cash and Investments
______________
(b) Operating Expenses for preceding 12 months divided by  365
______________
ACTUAL DAYS CASH ON HAND (a) divided by (b)
______________
REQUIRED DAYS CASH ON HAND
90
    
5.
Occupancy Information: Year-to-Date as of _______/______/______
Attach current rent roll
6.
Annual Information Requirements:
(a)
Insurance: Date Last Paid (enclosed Certificate of Insurance when renewed) ___________________________________________________________
(b)
Property Taxes: Date Last Paid (enclosed receipt when paid) __________________________________________
(c)
Copy of Annual License/Certification Survey:                     

7.
All 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.
Date:____________________ Certified by:____________________ Title:__________________
EXHIBIT A TO COMPLIANCE CERTIFICATE

MALPRACTICE CLAIMS


G-2





G-3



EXHIBIT H


ESCROW ACCOUNT PLEDGE AND SECURITY AGREEMENT

THIS ESCROW ACCOUNT PLEDGE AND SECURITY AGREEMENT (the “ Agreement ”) is made and entered into as of ______________, 20__ by and between LCS-WESTMINSTER PARTNERSHIP IV LLP, an Iowa limited liability partnership (the “ Pledgor ”) and NATIONAL HEALTH INVESTORS, INC., a Maryland corporation (the “ Lender ”)

R E C I T A L S :

WHEREAS, Pledgor and Lender have entered into that certain Construction and Term Loan Agreement (the “ Loan Agreement ”) dated December 21, 2018 with respect to loans (the “ Loans ”) to be advanced by Lender to Pledgor in the aggregate maximum principal amount of $180,000,000.00. Capitalized terms not otherwise defined in this Agreement shall have the meanings set forth in the Loan Agreement;
WHEREAS, the Loans are evidenced by (i) that certain promissory note in the original principal amount of $77,339,747.35, (ii) that certain promissory note in the original principal amount of $41,460,252.65, and (iii) that certain promissory note in the original principal amount of $61,200,000.00, each of which is dated as of the date hereof and made by Pledgor to the order of Lender (collectively, the “ Notes ”);
WHEREAS, pursuant to the Loan Agreement, Lender has established an escrow account in the name of Pledgor which is more fully described in Exhibit A hereto, as such Exhibit may be amended (the “ Escrow Account ”) into which Initial Entrance Fee Receipts (during the existence of an Event of Default), Covenant Make-Whole Amounts, Cash Deficiency Amounts, Targeted Expenditure Shortfall payments and any other amounts escrowed by Lender pursuant to the Loan Agreement shall be deposited with Lender upon receipt from Pledgor; and

WHEREAS, Pledgor has agreed to pledge to Lender all of its right, title and interest in and to the Escrow Account as security for the repayment of (i) all principal, interest accruing thereon and fees which may become due to Lender under the Notes and (ii) all other amounts due or to become due to Lender under the Loan Agreement and any other documents which evidence, secure and/or govern the Loans and rights related thereto, including any amendments thereof and supplements thereto (collectively, the “ Loan Documents ”) and the performance of all covenants, terms and provisions therein (the “ Indebtedness ”).

NOW, THEREFORE, in consideration of the premises, and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, as security for the Indebtedness, Pledgor hereby grants to Lender a first priority security interest in all of its right, title and interest in and to any and all funds now or hereafter deposited in the Escrow Account, along with any and all interest earned thereon and proceeds thereof (the “ Collateral ”).

H-1




Pledgor further covenants and agrees with, and warrants to Lender, as follows:

1. Pledgor is the lawful owner of the above described Collateral. Pledgor represents that there are no liens or encumbrances on the Collateral, except as created by the Loan Documents and this Agreement. Pledgor further represents that it will keep the Collateral free from any adverse lien, security interest or encumbrance, other than the security interest granted to Lender hereunder.
2.      Pledgor hereby authorizes Lender to file financing statements and any amendments, modifications or continuations thereof deemed necessary by Lender to perfect its security interest in the Collateral. All such filings, as well as any termination statements filed by Lender, shall be at the expense of Pledgor.
3.      Pledgor shall take all actions and execute all instruments as may be reasonably requested from time to time by Lender in order to perfect and protect Lender’s security interest in the Collateral and to allow Lender to have the full value and benefit of the Collateral, including without limitation, one or more Deposit Account Control Agreements substantially in the form attached as Exhibit B to this Agreement. Additionally, Pledgor agrees that the bank holding the Escrow Account shall comply with all Lender instructions regarding the disposition of the funds in the Escrow Account and authorizes Lender to provide a copy of this Agreement to the bank holding the Escrow Account.
4.      Pledgor hereby waives all demand, notice, protest, and all demands and notices of any action taken by Lender under this Agreement or with respect to all or any part of the Indebtedness, and hereby agrees to any indulgence by Lender, or any substitution for, exchange of, or release of any of the Collateral or any other collateral for all or any part of the Indebtedness, or any release of any person liable on any part of the Indebtedness. Pledgor agrees that Lender may enforce this instrument and apply the Collateral upon any Default hereunder, without first resorting to any other collateral that may secure all or any part of the Indebtedness.
5.      Pledgor shall be in “Default” under this Agreement upon the occurrence of any of the following:
(a)      Breach of any covenant in this Agreement which breach continues unremedied for a period of thirty (30) days after notice from Lender to Pledgor thereof (or, if such breach cannot be cured in such 30-day period, and Pledgor is diligently pursuing such cure to Lender’s satisfaction, such longer period of time as is necessary to remedy such breach, but in no event longer than thirty (30) days); or
(b)      The occurrence of an Event of Default under the Loan Agreement or any of the other Loan Documents.
(c)      The insolvency, bankruptcy, or appointment of a receiver for, Pledgor.
6.      In the event of any such Default, and at any time while it continues, at the option of Lender, any and all of the Indebtedness shall become immediately due and payable without

H-2



presentment, demand, or notice to Pledgor, or any other person or entity, and Lender may apply the Collateral, or any portion thereof, to payment of the Indebtedness, and may exercise all rights and remedies available under applicable law. In the event that any action at law or in equity is commenced affecting the Collateral or Lender’s interest therein, including, but not limited to, any bankruptcy or insolvency proceeding, then Lender may take such action and disburse such sums as Lender deems necessary to protect its interest, including, but not limited to, the payment of reasonable attorney fees. Any sums so advanced, with interest thereon, shall become additional Indebtedness secured hereby.
7.      Lender shall have all the rights of a secured party under the Uniform Commercial Code of Arizona or other applicable law, and, in addition, shall have all the rights specified herein.
8.      Upon the failure of Pledgor to pay all taxes or charges against the Collateral, it being understood and agreed, among other things, that all interest earned on the funds in the Escrow Account shall be the property of Pledgor and accordingly Pledgor shall be responsible for any and all state and/or federal incomes taxes due with respect thereto, and to do all things necessary to preserve and maintain the value of the Collateral, Lender, in its discretion, may make any such payments and advance any such sums. Pledgor agrees to reimburse Lender promptly upon demand for all such payments and advances, repayment of which is secured by this Agreement. Notwithstanding the foregoing, Lender shall be under no duty to collect any amount due on the Collateral, to realize on the Collateral, to keep the Collateral insured, to make any presentment, demand or notice of protest in connection with the Collateral, or to perform any other act relating to the enforcement, collection or protection of the Collateral.
9.      Pledgor hereby irrevocably appoints Lender as Pledgor’s true and lawful attorney in fact with full power of substitution, in Lender’s name or Pledgor’s name or otherwise, for Lender’s sole use and benefit, at Pledgor’s cost and expense, during the existence of any Default hereunder to exercise any and all powers with respect to the Collateral as Lender may deem necessary and appropriate to fully carry out the terms of this Agreement.
10.      All statements contained in any certificate or other instrument delivered by Pledgor, pursuant to this Agreement or in connection with any transaction contemplated hereby shall be deemed representations and warranties by Pledgor hereunder.
11.      This Agreement shall not prejudice the right of Lender, at its option, to enforce the collection of any of the Indebtedness, or any other instrument executed in connection with any of the Indebtedness, by suit, or in any other lawful manner. No right or remedy is intended to be exclusive of any other right or remedy, but every such right or remedy shall be cumulative to every other right or remedy herein or conferred in any other document, now or hereafter existing at law or in equity.
12.      Pledgor shall pay all of Lender’s reasonable, documented, third party out-of-pocket expenses of administering this Agreement, including all service charges and fees assessed by the bank at which the Escrow Account is located. In addition, following an Event of Default, Pledgor shall pay all of the Lender’s third party expenses in enforcing its rights under this Agreement.

H-3



13.      No waiver by Lender of any Default shall operate as a waiver of any other Default or of the same Default on a future occasion.
14.      Every provision of this Agreement is intended to be severable. If any item or provision of this Agreement is illegal or invalid for any reason whatsoever, such illegality or invalidity shall not affect the legality or validity of the remainder of this Agreement.
15.      All notices, demands, requests, consents, approvals and other communications hereunder shall be given in the manner set forth in the Loan Agreement and sent to the parties at the addresses set forth in the Loan Agreement.
16.      This Agreement shall be governed by the laws of the State of Arizona, including, but not limited to, its conflicts of laws rules.
17.      Each of Lender and Pledgor hereby irrevocably:
(a)      submits, in any legal proceeding related to this Agreement, to the non-exclusive in personam jurisdiction of any state or federal court located in the state or county in which the Facility is located or any state or federal court sitting in Rutherford County, Tennessee and agrees to suit being brought in any such court;
(b)      waives any objection that it may now or hereafter have to the venue of such proceeding in any such court located in the county in which the Facility is located or Rutherford County, Tennessee, or that such proceeding was brought in any inconvenient court;
(c)      agrees that nothing herein shall affect the right of Lender to bring any legal proceedings (including a proceeding for enforcement of a judgment entered by any of the aforementioned courts) against Pledgor in any other court or jurisdiction in accordance with applicable law.
18.      EACH OF PLEDGOR AND LENDER BY THE EXECUTION OF THIS AGREEMENT HEREBY KNOWINGLY, WILLINGLY AND IRREVOCABLY WAIVES ITS RIGHTS TO DEMAND A JURY TRIAL IN ANY ACTION OR PROCEEDING INVOLVING THIS AGREEMENT, ANY OF THE OBLIGATIONS, ANY COLLATERAL, ANY OBLIGOR OR ANY RELATIONSHIP BETWEEN LENDER AND PLEDGOR. PLEDGOR WARRANTS AND REPRESENTS THAT IT HAS REVIEWED THE FOREGOING WAIVERS WITH ITS LEGAL COUNSEL AND HAS KNOWINGLY AND VOLUNTARILY WAIVED ITS JURY TRIAL RIGHTS FOLLOWING CONSULTATION WITH LEGAL COUNSEL. IN THE EVENT OF LITIGATION, A COPY OF THIS SECTION MAY BE FILED AS A WRITTEN CONSENT TO A TRIAL BY THE COURT.
19.      This Agreement may be executed in counterparts, each of which shall be deemed to be an original, but all of which taken together shall constitute but one and the same instrument. Electronically submitted signatures shall be sufficient to evidence any party’s agreement to this Agreement and to bind such party hereto.

H-4



20.      Where the circumstances require, the singular shall refer to the plural, the plural to the singular, and the masculine, feminine or neuter shall refer to any gender.
21.      Lender may from time to time amend Exhibit A hereto upon written notice delivered to Pledgor to reflect changes made by Lender in the identification of the Account. Any other amendments to this Agreement must be in writing and signed by the parties hereto in order to be binding.
22.      This instrument shall be binding upon and inure to the benefit of the permitted successors and assigns of the parties hereto.
23.      The entire agreement between the parties hereto with respect to the subject matter hereof is contained in this Agreement.
(Signature Page to Follow)
 

H-5



IN WITNESS WHEREOF, this Account Pledge and Security Agreement has been executed as of the day and year first written above.

PLEDGOR :

LCS-WESTMINSTER PARTNERSHIP IV LLP, an Iowa
limited liability partnership

By: LCS Desert Ridge LLC, an Iowa limited
liability company, its Managing Partner


By:
_____________________________________                    
Name:
Joel D. Nelson
Its:
President and CEO


LENDER :

NATIONAL HEALTH INVESTORS, INC., a Maryland corporation

By: ______________________________________        
Name: Eric Mendelsohn    
Its: President/CEO    

H-6




EXHIBIT A TO ESCROW ACCOUNT PLEDGE AND SECURITY AGREEMENT
DESCRIPTION OF THE ESCROW ACCOUNT


Bank:             

Account Number:    

Account Name:

ABA Number:




H-7



EXHIBIT B TO ESCROW ACCOUNT PLEDGE AND SECURITY AGREEMENT

DEPOSIT ACCOUNT CONTROL AGREEMENT


This DEPOSIT ACCOUNT CONTROL AGREEMENT (this “Agreement”) is made and entered into as of ____________________, 20__ by and among NATIONAL HEALTH INVESTORS, INC., a California (“Creditor”), LCS-WESTMINSTER PARTNERSHIP IV, LLP, an Iowa limited liability partnership (“Debtor”), and PINNACLE BANK, a Tennessee banking corporation (“Bank”).

RECITALS

Bank has established deposit account # ____________ in the name of Debtor (the “Account”).

Debtor has granted Creditor a security interest in the Account to secure Debtor’s obligations under that certain Construction and Term Loan Agreement (the “Loan Agreement”) dated as of December 21, 2018 with respect to loans (the “Loans”) to be advanced by Creditor to Debtor in the aggregate maximum principal amount of $180,000,000.00.

Creditor, Debtor and Bank are entering into this Agreement to perfect Creditor’s senior security interest in the Account.

AGREEMENT

In consideration of the Recitals and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, Bank, Debtor and Creditor agree as follows:

1.     The Account . Bank represents and warrants to Creditor that (a) Exhibit A is a complete and accurate description of the Account as of the date hereof, (b) Bank has not agreed with any party, other than Debtor and Creditor, to comply with instructions concerning the Account and Bank does not know of any claim to or interest in the Account, other than the interests of Creditor and Debtor and any claim of Bank permitted under Section 2.

2.     Priority of Lien . Bank waives any encumbrances, claims and rights of setoff (or recoupment) it may have against the Account and agrees that, except with respect to payment of its fees under its standard form of customer agreement, it will not assert any lien, encumbrance, claim or setoff against the Account.

3.     Control . Bank will comply with instructions, including, but not limited to, instructions to pay monthly interest, close the Account and transmit the Account balances to Creditor, given by Creditor concerning the Account without the consent of Debtor. Bank agrees to not comply with instructions concerning the Account given by any person other than Creditor.


H-8



4.     Statements and Confirmations . Bank will send copies of all statements and other correspondence concerning the Account to Creditor at Creditor’s address provided herein.

5.     Responsibility of Bank . Bank has no liability to Debtor for complying with instructions concerning the Account given by Creditor. This Agreement does not create any obligation or duty of Bank other than those expressly set forth herein.

6.     Tax Reporting . All income, gain, expense and loss recognized in the Account shall be reported to all taxing authorities under Debtor’s name and taxpayer identification number.

7.     Customer Agreement . The terms of this Agreement will prevail if this Agreement conflicts with any other agreement between Bank and Debtor, including, but not limited to, the Customer Agreement. Irrespective of any term of the Customer Agreement, the Tennessee Uniform Commercial Code shall govern the Account for purposes of Parts 3 and 4 of Chapter 47 of the Tennessee Uniform Commercial Code.

8.     Termination . The obligations of Bank under this Agreement shall continue until the Account is closed.

9.     Entire Agreement . This Agreement and Exhibit A is the entire agreement of the parties with respect to the subject matter of this Agreement and supersede and discharge all prior agreements (written or oral) and negotiations and all contemporaneous oral agreements concerning this subject matter.

10.     Amendments . Except as specifically set forth in this Section 10 , no amendment, modification or termination of this Agreement or waiver of any right shall be binding on any party unless it is in writing and is signed by all parties hereto. Notwithstanding the foregoing, Creditor may from time to time amend Exhibit A hereto upon written notice delivered to Debtor and Bank to reflect changes made by Creditor, in the exercise of its sole discretion, in the identification of the Account and/or the financial institution at which the Account is located (a

“Replacement Bank”) and Debtor hereby acknowledges and agrees that no such amendment shall affect the validity or the enforceability of this Agreement against Debtor or the rights of Creditor hereunder or under any document executed in accordance with, or in furtherance of, the terms hereof; provided, however, Debtor will, if requested by Bank or any Replacement Bank or Creditor execute an amendment to this Agreement to reflect any such changes with respect to the Account. Further, no amendment or modification to this Agreement shall be required in order for this Agreement to apply to any and all funds now or hereafter held in the Account including, but not limited to, any amounts hereafter deposited therein pursuant to the terms of the Loan Agreement and/or any Loan Documents (as defined in the Loan Agreement).

11.     Severability . If any term of this Agreement is invalid or unenforceable, the remainder of this Agreement shall be construed as if such invalid or unenforceable term were omitted.


H-9



12.     Successors . The terms of this Agreement are binding upon, and inure to the benefit of, the parties and their respective successors or heirs and personal representatives.

13.     Notices . Any notice or other communication required or permitted to be given by this Agreement or by applicable law shall be in writing and shall be deemed received (a) on the date delivered, if sent by hand delivery (to the person or department if one is specified below) with receipt acknowledged by the recipient thereof, (b) three (3) Business Days following the date deposited in U.S. mail, certified or registered, postage prepaid, with return receipt requested, or (c) one (1) Business Day following the date deposited with FedEx or other national overnight carrier, and in each case addressed as follows:

If to Creditor:        National Health Investors, Inc.
222 Robert Rose Drive
Murfreesboro, TN 37129
Attention: Kristin S. Gaines

With a copy to:    The Nathanson Group PLLC
600 University Street, Suite 2000
Seattle, Washington 98101-1195
Attn: Randi S. Nathanson
            
If to Debtor:         LCS-Westminster Partnership IV LLP
c/o Life Care Services
400 Locust Street, Suite 820
Des Moines, IA 50309
Attn: Sarah Dorr

with a copy to:        Mayer Brown LLP
71 South Wacker Drive
Chicago, IL 60606
Attn: Heather Adkerson

and a copy to:        Davis Brown
The Davis Brown Tower
215 10 th Street, Ste. 1300
Des Moines, IA 50309
Attn: Jason M. Brown
                
If to Bank:        Pinnacle Bank
114 W. College St.
Murfreesboro, TN  37130
Attn: Renee Jennings

14.     Choice of Law . This Agreement shall be governed by the laws of the State of Tennessee (excluding the choice of law rules thereof).

H-10



(Signature Pages to Follow)


H-11



IN WITNESS WHEREOF, the parties hereto have executed or caused this Agreement to be executed as of the date and year first written above.


CREDITOR :

NATIONAL HEALTH INVESTORS, INC., a Maryland corporation

By: __________________________
                            Eric Mendelsohn
President/CEO


H-12




IN WITNESS WHEREOF, the parties hereto have executed or caused this Agreement to be executed as of the date and year first written above.



DEBTOR :

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
 





    















H-13



IN WITNESS WHEREOF, the parties hereto have executed or caused this Agreement to be executed as of the date and year first written above.


BANK :

PINNACLE BANK



By:                         

Name:                     

Title:                          

 






H-14




SCHEDULE 4.5
LITIGATION
NONE



S-1



SCHEDULE 4.29
SUBSIDIARIES
Sagewood Land LLC, an Iowa limited liability company
Ownership:     100% owned by Borrower
Business:
Ownership and operation of two separate lots of vacant land adjacent to the Sagewood community.

Property:     Certain real property comprised of approximately 22.435 acres located in
    Maricopa County, Arizona.

Sagewood-HLP LLC, an Iowa limited liability company
Ownership:     100% owned by Borrower
Business:     Holding Company owning membership interest in Friends of Horse             Lover’s Park

Property:     Membership interests in Friends of Horse Lover’s Park.

Friends of Horse Lover’s Park, an Arizona nonprofit corporation
Ownership:    Class A Member: Sagewood-HLP LLC; Class B Member: Horse Lovers
Management Corporation, an Arizona nonprofit corporation.

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.


S-2



SCHEDULE 4.30
FACILITY LEASES

1. See leases described on Rent Roll for Resident Leases (attached);
2. That certain License Agreement between LCS-Westminster Partnership IV, LLP and Kelly Schultz LLC dated as of December 5, 2018;
3. That certain Banking Lease between LCS-Westminster Partnership IV, LLP an Iowa limited liability partnership, and Bankers Trust Company, a state banking association (collectively, the “Parties”) dated as of February 8, 2010, and as modified by that certain Extension to Banking Lease by the Parties, dated as of April 18, 2013;
4. That certain Salon License Agreement between LCS-Westminster Partnership IV, LLP and Allure Management Group, LLC dated as of January 1, 2016; and
5. That certain Therapy Services Agreement between Quality Care Rehab and LCS-Westminster Partnership IV LLP, dated as of August 25, 2016.
6. That certain License Agreement between LCS-Westminster Partnership IV, LLP and Home Health Care Services LLC, dated as of January 1, 2010.

S-3



SCHEDULE 4.32
EXISTING INDEBTEDNESS


As of the Closing Date, Borrower has no Indebtedness other than that identified in Section 4.32 (Other Indebtedness) of the Agreement.

As of November 30, 2018, Resident Loans totaled $184,800,003.60.

As of the Closing Date, Borrower’s Subsidiaries have the following Indebtedness:

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.






S-4




SCHEDULE 4.34
DECLARATION OBLIGATIONS

(i) Installation and maintenance of landscaping and hardscape (sidewalks, benches, bicycle paths, perimeter walls, lighting, signage, irrigation, utilities, etc.) along the Tatum and Mayo Boulevard frontages of what is known as Parcel 9.I.

(ii) Installation and maintenance of a major site identification sign on Parcel 9.I adjacent to Tatum Boulevard.

(iii) Maintenance of the wash corridors within Parcel 9.I in accordance with the Desert Ridge Watercourses Master Drainage Report and any Corp of Engineers 404 Permit that may be applicable.








    




S-5


EXHIBIT “B”
Entity List

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

Each of Bickford at Mission Springs I, L.L.C., Bickford at Mission Springs II, L.L.C., Bickford of Overland Park, L.L.C., and Wabash Bickford Cottage, L.L.C., which were each owned 100% by NHI-Bickford RE, were merged with and into NHI-Bickford RE on June 22, 2017.
25194085.1




EXHIBIT 23.1

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



National Health Investors, Inc.
Murfreesboro, Tennessee

We hereby consent to the incorporation by reference in the Registration Statements on Form S-3 (No. 333-216177) and Form S-8 (No. 333-127179, No. 333-186854, No. 333-206273 and No. 333-226629) of National Health Investors, Inc. of our reports dated February 19, 2019 , relating to the consolidated financial statements and financial statement schedules and the effectiveness of National Health Investors, Inc.'s internal control over financial reporting, which appear in this Form 10-K.

/s/ BDO USA, LLP

Nashville, Tennessee
February 19, 2019





Exhibit 31.1
CERTIFICATION PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, D. Eric Mendelsohn, certify that:

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
 
 
 





Exhibit 31.2
CERTIFICATION PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Roger R. Hopkins, certify that:

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)





Exhibit 32
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


The undersigned hereby certify, pursuant to 18 U.S.C. Section 1350, as added by Section 906 of the Sarbanes-Oxley Act of 2002, that, to the undersigned's best knowledge and belief, the annual report on Form 10-K for National Health Investors, Inc. ("Issuer") for the period ended December 31, 2018 as filed with the Securities and Exchange Commission on the date hereof (the "Report"):

(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)



Exhibit 99.1

EXHIBIT 99.1
NATIONAL HEALTH INVESTORS, INC.
INDEX TO FINANCIAL STATEMENT SCHEDULES

Schedule II - Valuation and Qualifying Accounts

Schedule III - Real Estate and Accumulated Depreciation

Schedule IV - Mortgage Loans on Real Estate



Exhibit 99.1

NATIONAL HEALTH INVESTORS, INC.
SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
FOR THE YEARS ENDED DECEMBER 31, 2018 , 2017 , AND 2016
(in thousands)
 
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
$

 
$

 
$

 
$


1 In the Consolidated Statements of Income, we report the net amount of our provision for loan and realty losses and our recoveries of amounts previously written down.





Exhibit 99.1

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



Exhibit 99.1

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

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



Exhibit 99.1

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



Exhibit 99.1

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



Exhibit 99.1

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



Exhibit 99.1

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



Exhibit 99.1

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

 


NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
(A) See the notes to the consolidated financial statements.
(B) Depreciation is calculated using estimated useful lives up to 40 years for all completed facilities.
(C) Subsequent to NHC’s transfer of the original real estate properties in 1991 , we have purchased from NHC $33,909,000 of additions to those properties. As the additions were purchased from NHC rather than developed by us, the $33,909,000 has been included as Initial Cost to Company.
(D) At December 31, 2018, the tax basis of the Company’s net real estate assets was $2,338,488,000 .




Exhibit 99.1

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

 
$


At December 31, 2018, the tax basis of our mortgage loans on real estate was $202,877,000. Balloon payments on our interest only mortgage receivables are equivalent to the carrying amounts listed above except for unamortized commitment fees of $72,000, $219,000, and $1,800,000 for Rye, NH, Issaquah, WA, and Phoenix, AZ, respectively.

See the notes to our consolidated financial statements for more information on our mortgage loan receivables.



Exhibit 99.1

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