|
|
☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the fiscal year ended December 31, 2017
|
|
or
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Maryland
|
04-3445278
|
(State of Organization)
|
(IRS Employer Identification No.)
|
|
|
Two Newton Place, 255 Washington Street, Suite 300,
Newton, Massachusetts
|
02458-1634
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
|
|
Title Of Each Class
|
|
Name Of Each Exchange On Which Registered
|
Common Shares of Beneficial Interest
|
|
The Nasdaq Stock Market LLC
|
5.625% Senior Notes due 2042
|
|
The Nasdaq Stock Market LLC
|
6.25% Senior Notes due 2046
|
|
The Nasdaq Stock Market LLC
|
Large accelerated filer ☒
|
Accelerated filer ☐
|
Accelerated filer ☐
|
Smaller reporting company ☐
|
(Do not check if a smaller reporting company)
|
Emerging growth company ☐
|
•
|
OUR POLICIES AND PLANS REGARDING INVESTMENTS, FINANCINGS AND DISPOSITIONS,
|
•
|
OUR ABILITY TO RETAIN OUR EXISTING TENANTS, ATTRACT NEW TENANTS AND MAINTAIN OR INCREASE CURRENT RENTAL RATES,
|
•
|
THE CREDIT QUALITIES OF OUR TENANTS,
|
•
|
OUR ABILITY TO COMPETE FOR ACQUISITIONS AND TENANCIES EFFECTIVELY,
|
•
|
OUR ACQUISITIONS AND SALES OF PROPERTIES,
|
•
|
THE ABILITY OF THE MANAGER OF OUR MANAGED SENIOR LIVING COMMUNITIES TO MAINTAIN AND INCREASE OCCUPANCY, REVENUES AND OPERATING INCOME AT THOSE COMMUNITIES,
|
•
|
OUR ABILITY TO PAY DISTRIBUTIONS TO OUR SHAREHOLDERS AND TO SUSTAIN THE AMOUNT OF SUCH DISTRIBUTIONS,
|
•
|
OUR ABILITY TO RAISE DEBT OR EQUITY CAPITAL,
|
•
|
THE FUTURE AVAILABILITY OF BORROWINGS UNDER OUR REVOLVING CREDIT FACILITY,
|
•
|
OUR ABILITY TO PAY INTEREST ON AND PRINCIPAL OF OUR DEBT,
|
•
|
OUR ABILITY TO APPROPRIATELY BALANCE OUR USE OF DEBT AND EQUITY CAPITAL,
|
•
|
OUR CREDIT RATINGS,
|
•
|
OUR EXPECTATION THAT WE BENEFIT FROM OUR OWNERSHIP INTEREST IN AND OTHER RELATIONSHIPS WITH THE RMR GROUP INC., OR RMR INC.,
|
•
|
OUR EXPECTATION THAT WE BENEFIT FROM OUR OWNERSHIP INTEREST IN AND OTHER RELATIONSHIPS WITH AFFILIATES INSURANCE COMPANY, OR AIC, AND FROM OUR PARTICIPATION IN INSURANCE PROGRAMS ARRANGED BY AIC,
|
•
|
OUR QUALIFICATION FOR TAXATION AS A REAL ESTATE INVESTMENT TRUST, OR REIT,
|
•
|
OUR BELIEF THAT THE AGING U.S. POPULATION AND INCREASING LIFE SPANS OF SENIORS WILL INCREASE THE DEMAND FOR SENIOR LIVING SERVICES, WELLNESS CENTERS AND OTHER MEDICAL AND HEALTHCARE RELATED PROPERTIES,
|
•
|
OUR BELIEF THAT FIVE STAR SENIOR LIVING INC., OR FIVE STAR, OUR FORMER SUBSIDIARY AND LARGEST TENANT AND THE MANAGER OF OUR MANAGED SENIOR LIVING COMMUNITIES, HAS ADEQUATE FINANCIAL RESOURCES AND LIQUIDITY AND THE ABILITY TO MEET ITS OBLIGATIONS TO US AND TO MANAGE OUR SENIOR LIVING COMMUNITIES SUCCESSFULLY, AND
|
•
|
OTHER MATTERS.
|
•
|
THE IMPACT OF CONDITIONS AND CHANGES IN THE ECONOMY AND THE CAPITAL MARKETS ON US AND OUR TENANTS AND MANAGERS,
|
•
|
COMPLIANCE WITH, AND CHANGES TO, FEDERAL, STATE AND LOCAL LAWS AND REGULATIONS, ACCOUNTING RULES, TAX LAWS AND SIMILAR MATTERS,
|
•
|
LIMITATIONS IMPOSED ON OUR BUSINESS AND OUR ABILITY TO SATISFY COMPLEX RULES IN ORDER FOR US TO QUALIFY FOR TAXATION AS A REIT FOR U.S. FEDERAL INCOME TAX PURPOSES,
|
•
|
COMPETITION WITHIN THE HEALTHCARE AND REAL ESTATE INDUSTRIES,
|
•
|
THE IMPACT OF THE PATIENT PROTECTION AND AFFORDABLE CARE ACT, AS AMENDED BY THE HEALTH CARE AND EDUCATION RECONCILIATION ACT, OR COLLECTIVELY, THE ACA, OR THE POSSIBLE FUTURE REPEAL, REPLACEMENT OR MODIFICATION OF THE ACA AND OTHER EXISTING OR PROPOSED LEGISLATION OR REGULATIONS ON US, ON OUR TENANTS AND MANAGERS, AND ON THEIR ABILITY TO PAY OUR RENTS AND RETURNS,
|
•
|
ACTUAL AND POTENTIAL CONFLICTS OF INTEREST WITH OUR RELATED PARTIES, INCLUDING OUR MANAGING TRUSTEE, FIVE STAR, THE RMR GROUP LLC, OR RMR LLC, RMR INC., AIC, D&R YONKERS LLC, SELECT INCOME REIT, OR SIR, AND OTHERS AFFILIATED WITH THEM, AND
|
•
|
ACTS OF TERRORISM, OUTBREAKS OF SO CALLED PANDEMICS OR OTHER MANMADE OR NATURAL DISASTERS BEYOND OUR CONTROL.
|
•
|
FIVE STAR IS OUR LARGEST TENANT AND THE MANAGER OF OUR MANAGED SENIOR LIVING COMMUNITIES AND IT MAY EXPERIENCE FINANCIAL DIFFICULTIES AS A RESULT OF A NUMBER OF FACTORS, INCLUDING, BUT NOT LIMITED TO:
|
◦
|
CHANGES IN MEDICARE OR MEDICAID POLICIES, INCLUDING THOSE THAT MAY RESULT FROM THE ACA OR THE POSSIBLE FUTURE REPEAL, REPLACEMENT OR MODIFICATION OF THE ACA AND OTHER EXISTING OR PROPOSED LEGISLATION OR REGULATIONS, WHICH COULD RESULT IN REDUCED MEDICARE OR MEDICAID RATES OR A FAILURE OF SUCH RATES TO COVER FIVE STAR’S COSTS OR LIMIT THE SCOPE OR FUNDING OF EITHER OR BOTH PROGRAMS,
|
◦
|
THE IMPACT OF CHANGES IN THE ECONOMY AND THE CAPITAL MARKETS ON FIVE STAR AND ITS RESIDENTS AND OTHER CUSTOMERS,
|
◦
|
COMPETITION WITHIN THE SENIOR LIVING SERVICES BUSINESS,
|
◦
|
INCREASES IN TORT AND INSURANCE LIABILITY COSTS,
|
◦
|
INCREASES IN COMPLIANCE COSTS, AND
|
◦
|
INCREASES IN FIVE STAR’S LABOR COSTS OR IN COSTS FIVE STAR PAYS FOR GOODS AND SERVICES.
|
•
|
IF FIVE STAR’S OPERATIONS CONTINUE TO BE UNPROFITABLE, IT MAY DEFAULT ON ITS RENT OBLIGATIONS TO US,
|
•
|
IF FIVE STAR FAILS TO PROVIDE QUALITY SERVICES AT SENIOR LIVING COMMUNITIES THAT WE OWN, OUR INCOME FROM THESE COMMUNITIES MAY BE ADVERSELY AFFECTED,
|
•
|
IN RESPONSE TO COMPETITIVE PRESSURES RESULTING FROM RECENT AND EXPECTED NEW SUPPLY OF SENIOR LIVING COMMUNITIES, WE HAVE BEEN INVESTING IN IMPROVEMENTS TO OUR EXISTING SENIOR LIVING COMMUNITIES. OUR COMMUNITIES MAY FAIL TO BE COMPETITIVE AND THEY MAY FAIL TO ATTRACT RESIDENTS, DESPITE OUR CAPITAL INVESTMENTS,
|
•
|
OUR OTHER TENANTS MAY EXPERIENCE LOSSES AND DEFAULT ON THEIR RENT OBLIGATIONS TO US,
|
•
|
SOME OF OUR TENANTS MAY NOT RENEW EXPIRING LEASES, AND WE MAY BE UNABLE TO OBTAIN NEW TENANTS TO MAINTAIN OR INCREASE THE HISTORICAL OCCUPANCY RATES OF, OR RENTS FROM, OUR PROPERTIES,
|
•
|
OUR ABILITY TO MAKE FUTURE DISTRIBUTIONS TO OUR SHAREHOLDERS AND TO MAKE PAYMENTS OF PRINCIPAL AND INTEREST ON OUR INDEBTEDNESS DEPENDS UPON A NUMBER OF FACTORS, INCLUDING OUR FUTURE EARNINGS, THE CAPITAL COSTS WE INCUR TO LEASE AND OPERATE OUR PROPERTIES AND OUR WORKING CAPITAL REQUIREMENTS. WE MAY BE UNABLE TO PAY OUR DEBT OBLIGATIONS OR TO MAINTAIN OUR CURRENT RATE OF DISTRIBUTIONS ON OUR COMMON SHARES AND FUTURE DISTRIBUTIONS MAY BE REDUCED OR ELIMINATED,
|
•
|
OUR ABILITY TO GROW OUR BUSINESS AND INCREASE OUR DISTRIBUTIONS DEPENDS IN LARGE PART UPON OUR ABILITY TO BUY PROPERTIES AND ARRANGE FOR THEIR PROFITABLE OPERATION OR LEASE THEM FOR RENTS, LESS THEIR PROPERTY OPERATING EXPENSES, THAT EXCEED OUR CAPITAL COSTS. WE MAY BE UNABLE TO IDENTIFY PROPERTIES THAT WE WANT TO ACQUIRE OR TO NEGOTIATE ACCEPTABLE PURCHASE PRICES, ACQUISITION FINANCING, MANAGEMENT CONTRACTS OR LEASE TERMS FOR NEW PROPERTIES,
|
•
|
RENTS THAT WE CAN CHARGE AT OUR PROPERTIES MAY DECLINE BECAUSE OF CHANGING MARKET CONDITIONS OR OTHERWISE,
|
•
|
CONTINGENCIES IN OUR ACQUISITION AND SALE AGREEMENTS MAY NOT BE SATISFIED AND OUR PENDING ACQUISITIONS AND SALES AND ANY RELATED LEASES OR MANAGEMENT ARRANGEMENTS WE MAY EXPECT TO ENTER INTO MAY NOT OCCUR, MAY BE DELAYED OR THE TERMS OF SUCH TRANSACTIONS OR ARRANGEMENTS MAY CHANGE,
|
•
|
WE EXPECT TO ENTER INTO ADDITIONAL LEASE OR MANAGEMENT ARRANGEMENTS WITH FIVE STAR FOR ADDITIONAL SENIOR LIVING COMMUNITIES THAT WE OWN OR MAY ACQUIRE IN THE FUTURE. HOWEVER, WE CANNOT BE SURE THAT WE WILL ENTER INTO ANY ADDITIONAL LEASES, MANAGEMENT ARRANGEMENTS OR OTHER TRANSACTIONS WITH FIVE STAR,
|
•
|
CONTINUED AVAILABILITY OF BORROWINGS UNDER OUR REVOLVING CREDIT FACILITY IS SUBJECT TO OUR SATISFYING CERTAIN FINANCIAL COVENANTS AND OTHER CREDIT FACILITY CONDITIONS THAT WE MAY BE UNABLE TO SATISFY,
|
•
|
ACTUAL COSTS UNDER OUR REVOLVING CREDIT FACILITY OR OTHER FLOATING RATE DEBT WILL BE HIGHER THAN LIBOR PLUS A PREMIUM BECAUSE OF FEES AND EXPENSES ASSOCIATED WITH SUCH DEBT,
|
•
|
THE MAXIMUM BORROWING AVAILABILITY UNDER OUR REVOLVING CREDIT FACILITY AND TERM LOANS MAY BE INCREASED TO UP TO $3.1 BILLION ON A COMBINED BASIS IN CERTAIN CIRCUMSTANCES. HOWEVER, INCREASING THE MAXIMUM BORROWING AVAILABILITY UNDER OUR REVOLVING CREDIT FACILITY AND TERM LOANS IS SUBJECT TO OUR OBTAINING ADDITIONAL COMMITMENTS FROM LENDERS, WHICH MAY NOT OCCUR,
|
•
|
WE HAVE THE OPTION TO EXTEND THE MATURITY DATE OF OUR REVOLVING CREDIT FACILITY UPON PAYMENT OF A FEE AND MEETING OTHER CONDITIONS; HOWEVER, THE APPLICABLE CONDITIONS MAY NOT BE MET,
|
•
|
THE PREMIUMS USED TO DETERMINE THE INTEREST RATE PAYABLE ON OUR REVOLVING CREDIT FACILITY AND TERM LOANS AND THE FACILITY FEE PAYABLE ON OUR REVOLVING CREDIT FACILITY ARE BASED ON OUR CREDIT RATINGS. FUTURE CHANGES IN OUR CREDIT RATINGS MAY CAUSE THE INTEREST AND FEES WE PAY TO INCREASE,
|
•
|
WE MAY BE UNABLE TO REPAY OUR DEBT OBLIGATIONS WHEN THEY BECOME DUE,
|
•
|
FOR THE YEAR ENDED
DECEMBER 31, 2017
, APPROXIMATELY 97% OF OUR NOI WAS GENERATED FROM PROPERTIES WHERE A MAJORITY OF THE REVENUES ARE DERIVED FROM OUR TENANTS’ AND RESIDENTS’ PRIVATE RESOURCES. THIS MAY IMPLY THAT WE WILL MAINTAIN OR INCREASE THE PERCENTAGE OF OUR NOI GENERATED FROM PRIVATE RESOURCES AT OUR SENIOR LIVING COMMUNITIES. HOWEVER, OUR RESIDENTS AND PATIENTS MAY BECOME UNABLE TO FUND OUR CHARGES WITH PRIVATE RESOURCES AND WE MAY BE REQUIRED OR MAY ELECT FOR BUSINESS REASONS TO ACCEPT OR PURSUE REVENUES FROM GOVERNMENT SOURCES, WHICH COULD RESULT IN AN INCREASED PART OF OUR NOI AND REVENUE BEING GENERATED FROM GOVERNMENT PAYMENTS AND OUR BECOMING MORE DEPENDENT ON GOVERNMENT PAYMENTS,
|
•
|
CIRCUMSTANCES THAT ADVERSELY AFFECT THE ABILITY OF SENIORS OR THEIR FAMILIES TO PAY FOR OUR TENANTS' AND MANAGER'S SERVICES, SUCH AS ECONOMIC DOWNTURNS, WEAK HOUSING MARKET CONDITIONS, HIGHER LEVELS OF UNEMPLOYMENT AMONG OUR RESIDENTS' FAMILY MEMBERS, LOWER LEVELS OF CONSUMER CONFIDENCE, STOCK MARKET VOLATILITY AND/OR CHANGES IN DEMOGRAPHICS GENERALLY COULD AFFECT THE PROFITABILITY OF OUR SENIOR LIVING COMMUNITIES,
|
•
|
AS OF
DECEMBER 31, 2017
, WE HAD ESTIMATED UNSPENT LEASING RELATED OBLIGATIONS OF
$20.7
MILLION. IT IS DIFFICULT TO ACCURATELY ESTIMATE TENANT SPACE PREPARATION COSTS. OUR UNSPENT LEASING RELATED OBLIGATIONS MAY COST MORE OR LESS AND MAY TAKE LONGER TO COMPLETE THAN WE CURRENTLY EXPECT, AND WE MAY INCUR INCREASING AMOUNTS FOR THESE AND SIMILAR PURPOSES IN THE FUTURE,
|
•
|
WE MAY NOT BE ABLE TO SELL PROPERTIES THAT WE MAY DETERMINE TO OFFER FOR SALE ON TERMS ACCEPTABLE TO US OR OTHERWISE, AND WE MAY INCUR LOSSES ON ANY SUCH SALES OR IN CONNECTION WITH DECISIONS TO PURSUE SELLING OUR PROPERTIES,
|
•
|
WE AGREED TO ACQUIRE TWO SENIOR LIVING COMMUNITIES AND ONE MEDICAL OFFICE BUILDING FOR APPROXIMATELY $46.1 MILLION, INCLUDING OUR ASSUMPTION OF APPROXIMATELY $28.1 MILLION OF MORTGAGE DEBT AND EXCLUDING CLOSING COSTS. WE EXPECT TO ENTER MANAGEMENT AND POOLING AGREEMENTS WITH FIVE STAR FOR FIVE STAR TO MANAGE THE TWO SENIOR LIVING COMMUNITIES WE EXPECT TO ACQUIRE. THESE ACQUISITIONS ARE SUBJECT TO CONDITIONS. THESE CONDITIONS MAY NOT BE MET AND THESE ACQUISITIONS AND ANY RELATED MANAGEMENT AND POOLING AGREEMENTS MAY NOT OCCUR, MAY BE DELAYED BEYOND THE FIRST QUARTER OF 2018 OR THEIR TERMS MAY CHANGE,
|
•
|
WE AGREED TO SELL THREE SENIOR LIVING COMMUNITIES FOR $313.0 MILLION, EXCLUDING CLOSING COSTS. THESE SALES ARE SUBJECT TO CONDITIONS. THESE CONDITIONS MAY NOT BE MET AND THESE SALES MAY NOT OCCUR, MAY BE DELAYED BEYOND THE FIRST QUARTER OF 2018 OR THEIR TERMS MAY CHANGE,
|
•
|
WE BELIEVE THAT OUR RELATIONSHIPS WITH OUR RELATED PARTIES, INCLUDING FIVE STAR, RMR LLC, RMR INC., ABP TRUST, AIC, D&R YONKERS LLC, SIR AND OTHERS AFFILIATED WITH THEM MAY BENEFIT US AND PROVIDE US WITH COMPETITIVE ADVANTAGES IN OPERATING AND GROWING OUR BUSINESS. HOWEVER, THE ADVANTAGES WE BELIEVE WE MAY REALIZE FROM THESE RELATIONSHIPS MAY NOT MATERIALIZE,
|
•
|
RMR INC. MAY REDUCE THE AMOUNT OF ITS DISTRIBUTIONS TO ITS SHAREHOLDERS, INCLUDING US,
|
•
|
OUR SENIOR LIVING COMMUNITIES ARE SUBJECT TO EXTENSIVE GOVERNMENT REGULATION, LICENSURE AND OVERSIGHT. WE SOMETIMES EXPERIENCE DEFICIENCIES IN THE OPERATION OF OUR SENIOR LIVING COMMUNITIES AND SOME OF OUR COMMUNITIES MAY BE PROHIBITED FROM
|
•
|
THE BUSINESS AND PROPERTY MANAGEMENT AGREEMENTS BETWEEN US AND RMR LLC HAVE CONTINUING 20 YEAR TERMS. HOWEVER, THOSE AGREEMENTS PERMIT EARLY TERMINATION IN CERTAIN CIRCUMSTANCES. ACCORDINGLY, WE CANNOT BE SURE THAT THESE AGREEMENTS WILL REMAIN IN EFFECT FOR CONTINUING 20 YEAR TERMS.
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
failure of the tenant to pay rent or any other money when due;
|
•
|
failure of the tenant to provide periodic financial reports when due;
|
•
|
failure of the tenant to maintain required insurance coverages;
|
•
|
revocation of any material license necessary for the operation of our properties; or
|
•
|
failure of the tenant to perform other terms, covenants or conditions of the lease and the continuance thereof for a specified period after written notice.
|
•
|
terminate the affected lease and accelerate the rent;
|
•
|
terminate the tenant’s rights to occupy and use the affected property, rent the property to another tenant and recover from the defaulting tenant the difference between the amount of rent which would have been due under the lease and the rent received pursuant to the reletting;
|
•
|
make any payment or perform any act required to be paid or performed by the tenant under its lease;
|
•
|
exercise our rights with respect to any collateral securing the lease; and
|
•
|
require the defaulting tenant to reimburse us for all payments made and all costs and expenses incurred in connection with our exercise of any of the foregoing remedies.
|
•
|
the use and size of the property;
|
•
|
the location of the property;
|
•
|
the proposed acquisition price;
|
•
|
the existing or proposed management agreement or lease terms;
|
•
|
the availability and reputation of an experienced and financially qualified lessee(s), manager(s) or guarantor(s);
|
•
|
the historical and projected cash flows from the operations of the property;
|
•
|
the estimated replacement cost of the property;
|
•
|
the design, construction quality, physical condition and age of the property and expected capital expenditures or improvements that may be needed at the property;
|
•
|
the competitive market environment of the property;
|
•
|
the growth, tax and regulatory environments of the market in which the property is located;
|
•
|
the price segment and payment sources in which the property is operated;
|
•
|
the strategic fit of the property within our portfolio;
|
•
|
our weighted average long term cost of capital compared to projected returns we may realize by owning the property;
|
•
|
the level of permitted services and regulatory history of the property and its historical tenants and managers; and
|
•
|
the existence of alternative sources, uses or needs for capital.
|
•
|
our ability to lease or operate the affected property on terms acceptable to us or have the affected property managed with our realizing acceptable returns;
|
•
|
the manager’s or tenant's desire to acquire or operate the affected property;
|
•
|
the manager’s or tenant's desire to dispose of or cease operating the affected property;
|
•
|
the proposed sale price;
|
•
|
the remaining length of the lease relating to the property and its other terms;
|
•
|
our evaluation of future cash flows which may be achieved from the property;
|
•
|
the strategic fit of the property or investment within our portfolio;
|
•
|
the capital required to maintain the property
|
•
|
the estimated value we may receive by selling the property;
|
•
|
our intended use of the proceeds we may realize from the sale of a property; and
|
•
|
the existence of alternative sources, uses or needs for capital.
|
•
|
The Patient Protection and Affordable Care Act, as amended by the Healthcare and Education Reconciliation Act, or collectively, the ACA, which was adopted in March 2010, has resulted in changes to insurance, payment systems and healthcare delivery systems. The ACA was intended to expand access to health insurance coverage and reduce the growth of healthcare expenditures while simultaneously maintaining or improving the quality of healthcare. The ACA also encouraged the development and testing of bundled payment for services models, the development of Medicare value-based purchasing plans as well as several initiatives to encourage states to develop and expand home and community based services under Medicaid. Some of the provisions of the ACA took effect immediately, whereas others took effect or will take effect at later dates. To the extent the ACA is repealed, replaced or modified, additional regulatory risks may arise and our future financial results could be adversely and materially affected. We are unable to predict the impact of these or other recent legislative and regulatory actions or proposed actions with respect to state Medicaid rates and payments to states for Medicaid programs on us.
|
•
|
On October 12, 2017, President Trump signed an executive order that modified certain aspects of the ACA. Specifically, the executive order directed federal agencies to reduce limits on association health plans and temporary insurance plans, allowing more widespread offerings of plans that do not adhere to all of the ACA’s mandates, and to permit workers to use funds from tax advantaged accounts to pay for their own coverage. On the same day, the Trump Administration also announced that it would stop paying what are known as cost sharing reduction subsidies to issuers of qualified health plans under the ACA.
|
•
|
In addition to the above changes to the ACA, in June 2017, HHS solicited suggestions for changes that could be made within the existing ACA legal framework to improve health insurance markets and meet the Trump Administration’s reform goals. HHS sought comments from interested parties to inform its ongoing efforts to create
|
•
|
Medicare reimburses SNFs under the SNF Prospective Payment System, or SNF PPS, which provides a fixed payment for each day of care provided to a Medicare beneficiary. The SNF PPS requires SNFs to assign each resident to a care group depending on that resident’s medical characteristic and service needs. These care groups are known as Resource Utilization Groups, or RUGs. The SNF PPS payments cover substantially all Medicare Part A services the beneficiary receives. Capital costs are part of the SNF PPS rate and are not community specific. Many states have similar Medicaid PPSs. CMS implemented the SNF PPS pursuant to the Balanced Budget Act of 1997 and updates SNF PPS payments for each year by a market basket update to account for inflation. Beginning in federal fiscal year 2012, the ACA reduced the annual adjustment for inflation under the SNF PPS by a productivity adjustment based on national economic productivity statistics. We are unable to predict the impact of these reductions of the SNF PPS rates.
|
•
|
Effective October 2010, CMS adopted rules that implemented a new SNF PPS case mix classification system known as RUG-IV. Following the implementation of RUG-IV, Medicare billing increased nationally, partially because of the unexpectedly large proportion of patients grouped in the highest paying RUG therapy categories. CMS did not intend for the implementation of RUG-IV to increase Medicare billing, however, and in 2011, CMS adopted a final rule designed to recalibrate the Medicare SNF PPS. The rule resulted in a reduction in aggregate Medicare payments for SNFs by approximately 11.1%, or $3.87 billion, in federal fiscal year 2012. In subsequent years, CMS slightly increased the Medicare SNF PPS rates and estimated that those rates would increase payments to SNFs by an aggregate of approximately 1.8% for federal fiscal year 2013, 1.3% for federal fiscal year 2014, 2.0% for federal fiscal year 2015, 1.2% for federal fiscal year 2016, and 2.4% for federal fiscal year 2017.
|
•
|
In July 2017, CMS issued a final rule updating Medicare payments to SNFs for federal fiscal year 2018, which CMS estimated would increase payments to SNFs by an aggregate of 1.0%, or approximately $370 million, compared to payments in federal fiscal year 2017. Additionally, in the final rule, CMS revised the market basket index for federal fiscal year 2018 and subsequent federal fiscal years by updating the base year from 2010 to 2014, and by adding a new cost category for Installation, Maintenance, and Repair Services. CMS also adopted additional policies, measures and data reporting requirements for the Skilled Nursing Facility Quality Reporting Program, as well as requirements for the Skilled Nursing Facility Value-Based Purchasing Program, including an exchange function to translate SNF performance scores calculated using the program’s scoring methodology into incentive payments. Due to the previous reduction of Medicare payment rates of approximately 11.1% for federal fiscal year 2012 discussed above, however, Medicare payment rates will be lower for federal fiscal year 2018 than they were in federal fiscal year 2011. The Medicare Access and CHIP Reauthorization Act of 2015, or MACRA, discussed below, limits the market basket increase for SNFs to 1.0% in federal fiscal year 2018. It is unclear whether these adjustments in Medicare rates will compensate for the increased costs our tenants and managers may incur for services to residents whose services are paid for by Medicare.
|
•
|
In April 2017, CMS released a separate advance notice of proposed rulemaking soliciting public comments on potential options CMS may consider for revising certain aspects of the existing Medicare SNF PPS payment methodology, based on the results of CMS’s SNF Payment Models Research project. In particular, CMS is seeking comments on the possibility of replacing the existing case-mix classification model, RUG-IV, with a new model, the Resident Classification System, Version I.
|
•
|
In addition, the Middle Class Tax Relief and Job Creation Act of 2012, which was enacted in February 2012, incrementally reduced the SNF reimbursement rate for Medicare bad debt from 100% to 65% by federal fiscal year 2015 for beneficiaries dually eligible for Medicare and Medicaid. Because a majority of SNF bad debt has historically been related to dual eligible beneficiaries, this rule has a substantial negative effect on SNFs. The same law also reduced the SNF Medicare bad debt reimbursement rate for Medicare beneficiaries not eligible for Medicaid from 70% to 65% in federal fiscal year 2013 and going forward.
|
•
|
The federal government is also seeking to slow the growth of Medicare and Medicaid payments to SNFs in several ways, including pursuant to the Deficit Reduction Act of 2005, or the DRA. In 2006, the government implemented limits on Medicare payments for outpatient therapies but, pursuant to the DRA, created an exception process under which beneficiaries could request an exemption from the cap and be granted the amount of services deemed medically necessary by Medicare. In April 2014, the Protecting Access to Medicare Act of 2014, or PAMA, extended the Medicare outpatient therapy cap exception process through March 2015. In April 2015, Congress passed MACRA,
|
•
|
The increased “look-back” period for prohibited asset transfers disqualifies individuals from Medicaid SNF benefits from three to five years. The period of Medicaid ineligibility begins on the date of the prohibited transfer or the date an individual has entered the SNF and would otherwise be eligible for Medicaid coverage, whichever occurs later, rather than on the date of the prohibited transfer, effectively extending the Medicaid penalty period. This increased “look-back” period therefore requires our tenants and managers to collect charges directly from their residents and their transferees.
|
•
|
In January 2018, CMS issued a letter to State Medicaid Directors announcing that CMS would support state efforts to test incentives that make participation in work or other community engagement a requirement for continued Medicaid eligibility for non-elderly, non-pregnant adults. States would be required to have exemptions for individuals who are classified as “disabled” for Medicaid eligibility purposes, as well those with acute medical conditions or medical frailty that would prevent them from complying with the work requirement. As of January 2018, at least ten states have proposed implementing some type of work requirement for Medicaid eligibility.
|
•
|
Our tenants and managers’ Medicare Part B outpatient therapy revenue rates are tied to the Medicare Physician Fee Schedule, or MPFS. Although the MPFS had previously been scheduled to be reduced by more than 25% in 2013, MPFS rates remained fixed at the 2012 level throughout 2013 and increased 0.5% for the period beginning in January 2014. In April 2014, PAMA extended the 0.5% increase to the MPFS rates through December 2014 and provided no increase in the MPFS rates in the period between January 2015 and March 2015. MACRA, discussed above, also repealed the Sustainable Growth Rate, or SGR, formula for calculating updates to MPFS rates, which would have led to a 21.2% rate reduction effective April 2015, and replaced the SGR formula with a different reimbursement methodology, which is discussed in more detail below.
|
•
|
In addition to the reimbursement and rate changes discussed above, payments to SNFs will be increasingly determined by the quality of care provided. In October 2016, CMS issued a final rule to implement the Merit-Based Incentive Payment System, or MIPS, and Advanced Alternative Payment Models, or APMs, which together CMS calls the Quality Payment Program. These reforms were mandated under MACRA and replace the SGR methodology for updates to the MPFS. Starting in 2019, providers may be subject to either MIPS payment adjustments or APM incentive payments. MIPS is a new Medicare program that combines certain parts of existing quality and incentive programs into a single program that addresses quality, resource use, clinical practice activities and meaningful use of electronic health records. APMs are innovative models approved by CMS for paying healthcare providers for services provided to Medicare beneficiaries which draw on existing programs, such as the bundled payment and shared savings models. Our tenants’ and managers’ Medicare Part B outpatient therapy revenue rates are tied to the MPFS and may be affected by these regulatory changes. CMS has continued to update the Quality Payment Program requirements. Most recently, in November 2017, CMS issued a final rule making changes to the Quality Payment Program for 2018, and in January 2018, CMS unveiled a new voluntary bundled payment model, which will be added to the list of qualifying APMs approved for the Quality Payment Program.
|
•
|
PAMA established a SNF Value-Based Purchasing Program, which is intended to increase quality of care and reduce preventable hospitalizations. Under this program, HHS will assess SNFs based on hospital readmissions and make these assessments available to the public by October 2017. As part of PAMA implementation, in the SNF PPS final rule for fiscal year 2016, CMS adopted a 30 day all-cause, all-condition hospital readmission measure for SNFs, which was replaced with an all-condition, risk-adjusted potentially preventable hospital readmission rate measure in the SNF PPS final rule for fiscal year 2017. Under PAMA, beginning in federal fiscal year 2019, Medicare payment rates will be partially based on SNFs’ performance scores on this measure. To fund the program, CMS will reduce Medicare payments to all SNFs by 2.0% through a withhold mechanism starting in October 2018 and then redistribute between 50% and 70% of the withheld payments as incentive payments to those SNFs with the highest rankings on this measure. As noted above, in July 2017, the final rule updating Medicare payments to SNFs for federal fiscal year 2018 also adopted requirements for the Skilled Nursing Facility Value-Based Purchasing Program, including an exchange function to translate SNF performance scores calculated using the program’s scoring methodology into incentive payments. In addition, in October 2017, CMS publicly released certain SNF performance data for 2015, the baseline year for the SNF Value-Based Purchasing Program.
|
•
|
We and some of our tenants and managers are subject to the Improving Medicare Post-Acute Care Transformation Act of 2014, or the IMPACT Act, which requires certain post-acute care providers, including SNFs, to begin collecting and reporting various types of data. Specifically, under the SNF Quality Reporting Program, HHS required SNFs to begin reporting certain quality measures and resource use measures in a standardized and interoperable format as of October 2016 and to begin reporting certain patient assessment data in such a format by October 2018. Beginning in federal fiscal year 2018, SNFs that fail to comply with the reporting requirements by the established times will be subject to a 2.0% reduction in their Medicare payment rates for that fiscal year. The IMPACT Act also requires the Secretary of HHS and the Medicare Payment Advisory Commission to submit reports to Congress recommending a future Medicare PPS for post-acute care providers and analyzing both its effects on the reported metrics and its financial effect on post-acute care providers. As previously noted above, in July 2017, the final rule updating Medicare payments to SNFs for federal fiscal year 2018 also adopted additional policies, measures and data reporting requirements for the Skilled Nursing Facility Quality Reporting Program.
|
•
|
The Budget Control Act of 2011 and the Bipartisan Budget Act of 2013 allow for automatic reductions in federal spending by means of a process called sequestration, which reduces Medicare payment rates by 2.0% through 2023. In 2014 and 2015, Congress approved two additional one year extensions of Medicare sequestration, through 2025. Medicaid is exempt from the automatic reductions, as are certain Medicare benefits. We are unable to predict the long term financial impact of the automatic payment cuts.
|
•
|
The DRA and the ACA also include provisions that encourage states to provide long term care services in home and community based settings rather than in SNFs or other inpatient facilities, including increased federal Medicaid spending for some states through the use of several programs. One such program, the Community First Choice Option, or the CFC Option, grants states that choose to participate in the program a 6% increase in federal matching payments for related medical assistance expenditures. According to CMS, as of May 2017, eight states had currently approved CFC programs. We are unable to predict the effect of the implementation of the CFC Option and other similar programs on the ability of our tenants to pay rent to us, the profitability of our managed senior living communities and the values of our properties.
|
•
|
The ACA extended and expanded eligibility for a program to award competitive grants to states for demonstration projects to provide home and community based long term care services to qualified individuals relocated from SNFs, providing certain increased federal medical assistance for each qualifying beneficiary. States are also permitted to include home and community based services as optional services under their Medicaid state plans, and states opting to do so may establish more stringent needs based criteria for SNF services than for home and community based services. The ACA also expanded the services that states may provide and limited their ability to set caps on enrollment, waiting lists or geographic limitations on home and community based services. These changes under the ACA may result in reduced payments for services, or the failure of Medicare, Medicaid or insurance payment rates to cover increasing costs.
|
•
|
CMS maintains and enforces Conditions of Participation that healthcare organizations must meet in order to participate in the Medicare and Medicaid programs. These standards are designed to improve quality of care and protect the health and safety of beneficiaries. In September 2016, CMS released a final rule to comprehensively update the requirements for long term care facilities that participate in Medicare and Medicaid. These requirements will increase the cost of operations for long term care facilities that participate in Medicare and Medicaid, such as SNFs. CMS estimated in the final rule that the cost of complying with all of the new requirements per facility would be approximately $62,900 in the first year, and approximately $55,000 each year thereafter. However, we believe new requirements often cost considerably more than CMS estimates.
|
•
|
Some of the states in which our tenants and managers operate have not raised Medicaid rates by amounts sufficient to offset increasing costs or have frozen or reduced such rates. In June 2011, Congress ended certain temporary increases in federal payments to states for Medicaid programs that had been in effect since 2008. Some states are expanding their use of managed care, partly to control Medicaid program costs. Under the ACA, the federal government will pay for 100% of a state’s Medicaid expansion costs from 2014 to 2016 and gradually reduce its subsidy to 90% for 2020 and future years. We expect that the reduction of the federal subsidy, combined with the anticipated slow recovery of state revenues, may result in increases in state budget deficits, particularly in those states that are not participating in Medicaid expansion. As a result, certain states may continue to reduce Medicaid payments to healthcare service providers including some of our tenants and us, as a part of an effort to balance their budgets.
|
•
|
In September 2017, CMS, through its Innovation Center, issued a request for information seeking reactions from stakeholders regarding new approaches to promote patient centered care and test market driven reforms intended to empower Medicare and Medicaid beneficiaries as consumers, provide price transparency, increase choices and competition to improve quality, reduce cost and improve outcomes. In particular, CMS indicated that the Innovation Center is interested in testing models in eight focus areas, including increased participation in advanced alternative payment models; consumer directed care and market based innovation models; state based and local innovation, including Medicaid focused models; and program integrity models.
|
•
|
a bank, insurance company or other financial institution;
|
•
|
a regulated investment company or REIT;
|
•
|
a subchapter S corporation;
|
•
|
a broker, dealer or trader in securities or foreign currency;
|
•
|
a person who marks-to-market our shares for U.S. federal income tax purposes;
|
•
|
a U.S. shareholder (as defined below) that has a functional currency other than the U.S. dollar;
|
•
|
a person who acquires or owns our shares in connection with employment or other performance of services;
|
•
|
a person subject to alternative minimum tax;
|
•
|
a person who acquires or owns our shares as part of a straddle, hedging transaction, constructive sale transaction, constructive ownership transaction or conversion transaction, or as part of a “synthetic security” or other integrated financial transaction;
|
•
|
a person who owns 10% or more (by vote or value, directly or constructively under the IRC)
of any class of our shares;
|
•
|
a U.S. expatriate;
|
•
|
a non-U.S. shareholder (as defined below) whose investment in our shares is effectively connected with the conduct of a trade or business in the United States;
|
•
|
a nonresident alien individual present in the United States for 183 days or more during an applicable taxable year;
|
•
|
a “qualified shareholder” (as defined in Section 897(k)(3)(A) of the IRC);
|
•
|
a “qualified foreign pension fund” (as defined in Section 897(l)(2) of the IRC) or any entity wholly owned by one or more qualified foreign pension funds;
|
•
|
a person subject to special tax accounting rules as a result of their use of applicable financial statements (within the meaning of Section 451(b)(3) of the IRC); or
|
•
|
except as specifically described in the following summary, a trust, estate, tax-exempt entity or foreign person.
|
•
|
an individual who is a citizen or resident of the United States, including an alien individual who is a lawful permanent resident of the United States or meets the substantial presence residency test under the federal income tax laws;
|
•
|
an entity treated as a corporation for federal income tax purposes that is created or organized in or under the laws of the United States, any state thereof or the District of Columbia;
|
•
|
an estate the income of which is subject to federal income taxation regardless of its source; or
|
•
|
a trust if a court within the United States is able to exercise primary supervision over the administration of the trust and one or more U.S. persons have the authority to control all substantial decisions of the trust, or, to the extent provided in Treasury regulations, a trust in existence on August 20, 1996 that has elected to be treated as a domestic trust;
|
•
|
We will be taxed at regular corporate income tax rates on any undistributed “real estate investment trust taxable income,” determined by including our undistributed ordinary income and net capital gains, if any.
|
•
|
If we have net income from the disposition of “foreclosure property,” as described in Section 856(e) of the IRC, that is held primarily for sale to customers in the ordinary course of a trade or business or other nonqualifying income from foreclosure property, we will be subject to tax on this income at the highest regular corporate income tax rate.
|
•
|
If we have net income from “prohibited transactions” — that is, dispositions at a gain of inventory or property held primarily for sale to customers in the ordinary course of a trade or business other than dispositions of foreclosure property and other than dispositions excepted by statutory safe harbors — we will be subject to tax on this income at a 100% rate.
|
•
|
If we fail to satisfy the 75% gross income test or the 95% gross income test discussed below, due to reasonable cause and not due to willful neglect, but nonetheless maintain our qualification for taxation as a REIT because of specified cure provisions, we will be subject to tax at a 100% rate on the greater of the amount by which we fail the 75% gross income test or the 95% gross income test, with adjustments, multiplied by a fraction intended to reflect our profitability for the taxable year.
|
•
|
If we fail to satisfy any of the REIT asset tests described below (other than a de minimis failure of the 5% or 10% asset tests) due to reasonable cause and not due to willful neglect, but nonetheless maintain our qualification for taxation as a REIT because of specified cure provisions, we will be subject to a tax equal to the greater of $50,000 or the highest regular corporate income tax rate multiplied by the net income generated by the nonqualifying assets that caused us to fail the test.
|
•
|
If we fail to satisfy any provision of the IRC that would result in our failure to qualify for taxation as a REIT (other than violations of the REIT gross income tests or violations of the REIT asset tests described below) due to reasonable cause and not due to willful neglect, we may retain our qualification for taxation as a REIT but will be subject to a penalty of $50,000 for each failure.
|
•
|
If we fail to distribute for any calendar year at least the sum of 85% of our REIT ordinary income for that year, 95% of our REIT capital gain net income for that year and any undistributed taxable income from prior periods, we will be subject to a 4% nondeductible excise tax on the excess of the required distribution over the amounts actually distributed.
|
•
|
If we acquire a REIT asset where our adjusted tax basis in the asset is determined by reference to the adjusted tax basis of the asset in the hands of a C corporation, under specified circumstances we may be subject to federal income taxation on all or part of the built-in gain (calculated as of the date the property ceased being owned by the C corporation) on such asset. We generally have not sold and do not expect to sell assets if doing so would result in the imposition of a material built-in gains tax liability; but if and when we do sell assets that may have associated built-in gains tax exposure, then we expect to make appropriate provision for the associated tax liabilities on our financial statements.
|
•
|
If we acquire a corporation in a transaction where we succeed to its tax attributes, to preserve our qualification for taxation as a REIT we must generally distribute all of the C corporation earnings and profits inherited in that acquisition, if any, no later than the end of our taxable year in which the acquisition occurs. However, if we fail to do so, relief provisions would allow us to maintain our qualification for taxation as a REIT provided we distribute any subsequently discovered C corporation earnings and profits and pay an interest charge in respect of the period of delayed distribution.
|
•
|
Our subsidiaries that are C corporations, including our TRSs, generally will be required to pay federal corporate income tax on their earnings, and a 100% tax may be imposed on any transaction between us and one of our TRSs that does not reflect arm’s length terms.
|
•
|
As discussed below, we are invested in real estate through a subsidiary that we believe qualifies for taxation as a REIT. If it is determined that this entity failed to qualify for taxation as a REIT, we may fail one or more of the REIT asset tests. In such case, we expect that we would be able to avail ourselves of the relief provisions described below, but would be subject to a tax equal to the greater of $50,000 or the highest regular corporate income tax rate multiplied by the net income we earned from this subsidiary.
|
(1)
|
that is managed by one or more trustees or directors;
|
(2)
|
the beneficial ownership of which is evidenced by transferable shares or by transferable certificates of beneficial interest;
|
(3)
|
that would be taxable, but for Sections 856 through 859 of the IRC, as a domestic C corporation;
|
(4)
|
that is not a financial institution or an insurance company subject to special provisions of the IRC;
|
(5)
|
the beneficial ownership of which is held by 100 or more persons;
|
(6)
|
that is not “closely held,” meaning that during the last half of each taxable year, not more than 50% in value of the outstanding shares are owned, directly or indirectly, by five or fewer “individuals” (as defined in the IRC to include specified tax-exempt entities); and
|
(7)
|
that meets other tests regarding the nature of its income and assets and the amount of its distributions, all as described below.
|
(1)
|
not directly or indirectly operate or manage a lodging facility or a health care facility; and
|
(2)
|
not directly or indirectly provide to any person, under a franchise, license or otherwise, rights to any brand name under which any lodging facility or health care facility is operated, except that in limited circumstances a subfranchise, sublicense or similar right can be granted to an independent contractor to operate or manage a lodging facility or a health care facility.
|
•
|
At least 75% of our gross income for each taxable year (excluding: (a) gross income from sales or other dispositions of property subject to the 100% tax on prohibited transactions; (b) any income arising from “clearly identified” hedging transactions that we enter into to manage interest rate or price changes or currency fluctuations with respect to borrowings we incur to acquire or carry real estate assets; (c) any income arising from “clearly identified” hedging transactions that we enter into primarily to manage risk of currency fluctuations relating to any item that qualifies under the 75% gross income test or the 95% gross income test (or any property that generates such income or gain); (d) beginning with our 2016 taxable year, any income from “clearly identified” hedging transactions that we enter into to manage risk associated with extant, qualified hedges of liabilities or properties that have been extinguished or disposed; (e) real estate foreign exchange gain (as defined in Section 856(n)(2) of the IRC); and (f) income from the repurchase or discharge of indebtedness) must be derived from investments relating to real property, including “rents from real property” as defined under Section 856 of the IRC, interest and gain from mortgages on real property or on interests in real property, income and gain from foreclosure property, gain from the sale or other disposition of real property, or dividends on and gain from the sale or disposition of shares in other REITs (but excluding in all cases any gains subject to the 100% tax on prohibited transactions). When we receive new capital in exchange for our shares or in a public offering of our five year or longer debt instruments, income attributable to the temporary investment of this new capital in stock or a debt instrument, if received or accrued within one year of our receipt of the new capital, is generally also qualifying income under the 75% gross income test.
|
•
|
At least 95% of our gross income for each taxable year (excluding: (a) gross income from sales or other dispositions of property subject to the 100% tax on prohibited transactions; (b) any income arising from “clearly identified” hedging transactions that we enter into to manage interest rate or price changes or currency fluctuations with respect to borrowings we incur to acquire or carry real estate assets; (c) any income arising from “clearly identified” hedging transactions that we enter into primarily to manage risk of currency fluctuations relating to any item that qualifies under the 75% gross income test or the 95% gross income test (or any property that generates such income or gain); (d) beginning with our 2016 taxable year, any income from “clearly identified” hedging transactions that we enter into to manage risk associated with extant, qualified hedges of liabilities or properties that have been extinguished or disposed; (e) passive foreign exchange gain (as defined in Section 856(n)(3) of the IRC); and (f) income from the repurchase or discharge of indebtedness) must be derived from a combination of items of real property income that satisfy the 75% gross income test described above, dividends, interest, or gains from the sale or disposition of stock, securities or real property (but excluding in all cases any gains subject to the 100% tax on prohibited transactions).
|
•
|
The amount of rent received generally must not be based on the income or profits of any person, but may be based on a fixed percentage or percentages of receipts or sales.
|
•
|
Rents do not qualify if the REIT owns 10% or more by vote or value of stock of the tenant (or 10% or more of the interests in the assets or net profits of the tenant, if the tenant is not a corporation), whether directly or after application of attribution rules. We generally do not intend to lease property to any party if rents from that property would not qualify as “rents from real property,” but application of the 10% ownership rule is dependent upon complex attribution rules and circumstances that may be beyond our control. In this regard, we already own close to, but less than, 10% of the outstanding common shares of Five Star, and Five Star has undertaken to limit its redemptions of outstanding common shares so that we do not come to own 10% or more of its outstanding common shares. Our declaration of trust generally disallows
transfers or purported acquisitions, directly or by attribution, of our shares to the extent necessary to maintain our
|
•
|
There is a limited exception to the above prohibition on earning “rents from real property” from a 10% affiliated tenant where the tenant is a TRS. If at least 90% of the leased space of a property is leased to tenants other than TRSs and 10% affiliated tenants, and if the TRS’s rent to the REIT for space at that property is substantially comparable to the rents paid by nonaffiliated tenants for comparable space at the property, then otherwise qualifying rents paid by the TRS to the REIT will not be disqualified on account of the rule prohibiting 10% affiliated tenants.
|
•
|
There is an additional exception to the above prohibition on earning “rents from real property” from a 10% affiliated tenant. For this additional exception to apply, a real property interest in a “qualified health care property” must be leased by the REIT to its TRS, and the facility must be operated on behalf of the TRS by a person who is an “eligible independent contractor,” all as described in Sections 856(d)(8)-(9) and 856(e)(6)(D) of the IRC. As described below, we believe our leases with our TRSs have satisfied and will continue to satisfy these requirements.
|
•
|
In order for rents to qualify, we generally must not manage the property or furnish or render services to the tenants of the property, except through an independent contractor from whom we derive no income or through one of our TRSs. There is an exception to this rule permitting a REIT to perform customary management and tenant services of the sort that a tax-exempt organization could perform without being considered in receipt of “unrelated business taxable income,” or UBTI, under Section 512(b)(3) of the IRC. In addition, a de minimis amount of noncustomary services provided to tenants will not disqualify income as “rents from real property” as long as the value of the impermissible tenant services does not exceed 1% of the gross income from the property.
|
•
|
If rent attributable to personal property leased in connection with a lease of real property is 15% or less of the total rent received under the lease, then the rent attributable to personal property qualifies as “rents from real property.” None of the rent attributable to personal property received under a lease will qualify if this 15% threshold is exceeded. The portion of rental income treated as attributable to personal property is determined according to the ratio of the fair market value of the personal property to the total fair market value of the real and personal property that is rented.
|
•
|
In addition, “rents from real property” includes both charges we receive for services customarily rendered in connection with the rental of comparable real property in the same geographic area, even if the charges are separately stated, as well as charges we receive for services provided by our TRSs when the charges are not separately stated. Whether separately stated charges received by a REIT for services that are not geographically customary and provided by a TRS are included in “rents from real property” has not been addressed clearly by the IRS in published authorities; however, our counsel, Sullivan & Worcester LLP, is of the opinion that, although the matter is not free from doubt, “rents from real property” also includes charges we receive for services provided by our TRSs when the charges are separately stated, even if the services are not geographically customary. Accordingly, we believe that our revenues from TRS provided services, whether the charges are separately stated or not, qualify as “rents from real property” because the services satisfy the geographically customary standard, because the services have been provided by a TRS, or for both reasons.
|
•
|
that is acquired by a REIT as a result of the REIT having bid on such property at foreclosure, or having otherwise reduced such property to ownership or possession by agreement or process of law, after there was a default or when default was imminent on a lease of such property or on indebtedness that such property secured;
|
•
|
for which any related loan acquired by the REIT was acquired at a time when the default was not imminent or anticipated; and
|
•
|
for which the REIT makes a proper election to treat the property as foreclosure property.
|
•
|
on which a lease is entered into for the property that, by its terms, will give rise to income that does not qualify for purposes of the 75% gross income test, or any amount is received or accrued, directly or indirectly, pursuant to a lease entered into on or after such day that will give rise to income that does not qualify for purposes of the 75% gross income test;
|
•
|
on which any construction takes place on the property, other than completion of a building or any other improvement where more than 10% of the construction was completed before default became imminent and other than specifically exempted forms of maintenance or deferred maintenance; or
|
•
|
which is more than 90 days after the day on which the REIT acquired the property and the property is used in a trade or business which is conducted by the REIT, other than through an independent contractor from whom the REIT itself does not derive or receive any income or a TRS.
|
•
|
own our assets for investment with a view to long term income production and capital appreciation;
|
•
|
engage in the business of developing, owning, leasing and managing our existing properties and acquiring, developing, owning, leasing and managing new properties; and
|
•
|
make occasional dispositions of our assets consistent with our long term investment objectives.
|
•
|
our failure to meet the test is due to reasonable cause and not due to willful neglect; and
|
•
|
after we identify the failure, we file a schedule describing each item of our gross income included in the 75% gross income test or the 95% gross income test for that taxable year.
|
•
|
At least 75% of the value of our total assets must consist of “real estate assets,” defined as real property (including interests in real property and interests in mortgages on real property or on interests in real property), ancillary personal property to the extent that rents attributable to such personal property are treated as rents from real property in accordance with the rules described above (beginning with our 2016 taxable year), cash and cash items, shares in other REITs, debt instruments issued by “publicly offered REITs” as defined in Section 562(c)(2) of the IRC (beginning with our 2016 taxable year), government securities and temporary investments of new capital (that is, any stock or debt instrument that we hold that is attributable to any amount received by us (a) in exchange for our stock or (b) in a public offering of our five year or longer debt instruments, but in each case only for the one year period commencing with our receipt of the new capital).
|
•
|
Not more than 25% of the value of our total assets may be represented by securities other than those securities that count favorably toward the preceding 75% asset test.
|
•
|
Of the investments included in the preceding 25% asset class, the value of any one non-REIT issuer’s securities that we own may not exceed 5% of the value of our total assets. In addition, we may not own more than 10% of the vote or value of any one non-REIT issuer’s outstanding securities, unless the securities are “straight debt” securities or otherwise excepted as discussed below. Our stock and other securities in a TRS are exempted from these 5% and 10% asset tests.
|
•
|
Not more than 20% (25% before our 2018 taxable year) of the value of our total assets may be represented by stock or other securities of our TRSs.
|
•
|
Beginning with our 2016 taxable year, not more than 25% of the value of our total assets may be represented by “nonqualified publicly offered REIT debt instruments” as defined in Section 856(c)(5)(L)(ii) of the IRC.
|
(1)
|
the sum of 90% of our “real estate investment trust taxable income” and 90% of our net income after tax, if any, from property received in foreclosure, over
|
(2)
|
the amount by which our noncash income (e.g., imputed rental income or income from transactions inadvertently failing to qualify as like-kind exchanges) exceeds 5% of our “real estate investment trust taxable income.”
|
(1)
|
long-term capital gains, if any, recognized on the disposition of our shares;
|
(2)
|
our distributions designated as long-term capital gain dividends (except to the extent attributable to real estate depreciation recapture, in which case the distributions are subject to a maximum 25% federal income tax rate);
|
(3)
|
our dividends attributable to dividend income, if any, received by us from C corporations such as TRSs;
|
(4)
|
our dividends attributable to earnings and profits that we inherit from C corporations; and
|
(5)
|
our dividends to the extent attributable to income upon which we have paid federal corporate income tax (such as taxes on built-in gains), net of the corporate income taxes thereon.
|
(1)
|
we will be taxed at regular corporate capital gains tax rates on retained amounts;
|
(2)
|
each of our U.S. shareholders will be taxed on its designated proportionate share of our retained net capital gains as though that amount were distributed and designated as a capital gain dividend;
|
(3)
|
each of our U.S. shareholders will receive a credit or refund for its designated proportionate share of the tax that we pay;
|
(4)
|
each of our U.S. shareholders will increase its adjusted basis in our shares by the excess of the amount of its proportionate share of these retained net capital gains over the U.S. shareholder’s proportionate share of the tax that we pay; and
|
(5)
|
both we and our corporate shareholders will make commensurate adjustments in our respective earnings and profits for federal income tax purposes.
|
•
|
provides the U.S. shareholder’s correct taxpayer identification number;
|
•
|
certifies that the U.S. shareholder is exempt from backup withholding because (a) it comes within an enumerated exempt category, (b) it has not been notified by the IRS that it is subject to backup withholding, or (c) it has been notified by the IRS that it is no longer subject to backup withholding; and
|
•
|
certifies that it is a U.S. citizen or other U.S. person.
|
•
|
their investment in our shares or other securities satisfies the diversification requirements of ERISA;
|
•
|
the investment is prudent in light of possible limitations on the marketability of our shares;
|
•
|
they have authority to acquire our shares or other securities under the applicable governing instrument and Title I of ERISA; and
|
•
|
the investment is otherwise consistent with their fiduciary responsibilities.
|
•
|
any restriction on or prohibition against any transfer or assignment that would result in a termination or reclassification for federal or state tax purposes, or would otherwise violate any state or federal law or court order;
|
•
|
any requirement that advance notice of a transfer or assignment be given to the issuer and any requirement that either the transferor or transferee, or both, execute documentation setting forth representations as to compliance with any restrictions on transfer that are among those enumerated in the regulation as not affecting free transferability, including those described in the preceding clause of this sentence;
|
•
|
any administrative procedure that establishes an effective date, or an event prior to which a transfer or assignment will not be effective; and
|
•
|
any limitation or restriction on transfer or assignment that is not imposed by the issuer or a person acting on behalf of the issuer.
|
•
|
Five Star has high operating leverage; therefore, a small percentage decline in Five Star’s revenues or increase in its expenses could have a material adverse impact on Five Star’s operating results.
|
•
|
The current trend for seniors to delay moving to senior living communities until they require greater care could have a material adverse effect on Five Star’s business, financial condition and results of operations.
|
•
|
Increases in labor costs may have a material adverse effect on Five Star.
|
•
|
Increases in newly developed senior living communities may have a material adverse effect on Five Star.
|
•
|
Circumstances that adversely affect the ability of seniors or their families to pay for Five Star’s services, such as economic downturns, softness in the U.S. housing market, higher levels of unemployment among resident family members, lower levels of consumer confidence, stock market volatility and/or changes in demographics, could cause Five Star’s occupancy rates, revenues and results of operations to decline.
|
•
|
The failure of Medicare and Medicaid rates to match Five Star’s costs would reduce Five Star’s income and may cause Five Star to continue to experience losses.
|
•
|
Private third party payers’, such as insurance companies’, continued efforts to reduce healthcare costs could adversely affect Five Star.
|
•
|
Provisions of the ACA, or the possible future repeal, replacement or modification of the ACA, could reduce Five Star’s income and increase its costs.
|
•
|
Five Star’s business is subject to extensive regulation, which requires Five Star to incur significant costs and may cause Five Star to experience losses.
|
•
|
The nature of Five Star’s business exposes it to litigation and regulatory and government proceedings; Five Star has been, is currently, and expects in the future to be involved in claims, lawsuits and regulatory and government audits,
|
•
|
Five Star’s strategy to continue to grow its business by entering into additional long term lease and management arrangements for, and by acquiring, senior living communities where residents’ private resources account for all or a large majority of revenues, may not succeed and may cause Five Star to continue to experience losses.
|
•
|
Investors may consider whether to buy or sell our common shares based upon the distribution rate on our common shares relative to the then prevailing market interest rates. If market interest rates go up, investors may expect a higher distribution rate than we are able to pay, which may increase our cost of capital, or they may sell our common shares and seek alternative investments that offer higher distribution rates. Sales of our common shares may cause a decline in the value of our common shares.
|
•
|
Amounts outstanding under our revolving credit facility and term loans require interest to be paid at variable interest rates. When interest rates increase, our interest costs will increase, which could adversely affect our cash flows, our ability to pay principal and interest on our debt, our cost of refinancing our fixed rate debts when they become due and our ability to make or sustain distributions to our shareholders. Additionally, if we choose to hedge our interest rate risk, we cannot be sure that the hedge will be effective or that our hedging counterparty will meet its obligations to us.
|
•
|
Property values are often determined, in part, based upon a capitalization of rental income formula. When market interest rates increase, property investors often demand higher capitalization rates and that causes property values to decline. Increases in interest rates could lower the value of our properties and cause the value of our securities to decline.
|
•
|
competition from other investors, including publicly traded and private REITs, numerous financial institutions, individuals, foreign investors and other public and private companies;
|
•
|
our long term cost of capital;
|
•
|
contingencies in our acquisition agreements; and
|
•
|
the availability and terms of financing.
|
•
|
we do not believe that it is possible to understand fully a property before it is owned and operated for a reasonable period of time, and, notwithstanding pre-acquisition due diligence, we could acquire a property that contains undisclosed defects in design or construction;
|
•
|
the market in which an acquired property is located may experience unexpected changes that adversely affect the property’s value;
|
•
|
the occupancy of and rents from properties that we acquire may decline during our ownership;
|
•
|
property operating costs for our acquired properties may be higher than anticipated, and our acquired properties may not yield expected returns;
|
•
|
we may acquire properties subject to unknown liabilities and without any recourse, or with limited recourse, such as liability for the cleanup of undisclosed environmental contamination or for claims by residents, tenants, vendors or other persons related to actions taken by former owners of the properties; and
|
•
|
acquired properties might require significant management attention that would otherwise be devoted to our other business activities.
|
•
|
the illiquid nature of real estate markets, which limits our ability to sell our assets rapidly to respond to changing market conditions;
|
•
|
the subjectivity of real estate valuations and changes in such valuations over time;
|
•
|
current and future adverse national real estate trends, including increasing vacancy rates, declining rental rates and general deterioration of market conditions;
|
•
|
costs that may be incurred relating to property maintenance and repair, and the need to make expenditures due to changes in government regulations; and
|
•
|
liabilities and litigations arising from injuries on our properties or otherwise incidental to the ownership of our properties.
|
•
|
we may share approval rights over major decisions affecting the ownership or operation of the joint venture and any property owned by the joint venture;
|
•
|
we may be required to contribute additional capital if our partners fail to fund their share of any required capital contributions;
|
•
|
our joint venture partners may have economic or other business interests or goals that are inconsistent with our business interests or goals and that could affect our ability to lease or release the property, operate the property or maintain our qualification as a REIT;
|
•
|
our joint venture partners may be subject to different laws or regulations than us, or may be structured differently than us for tax purposes, which could create conflicts of interest and/or affect our ability to maintain our qualification as a REIT;
|
•
|
our ability to sell the interest on advantageous terms when we so desire may be limited or restricted under the terms of the applicable joint venture agreements; and
|
•
|
disagreements with our joint venture partners could result in litigation or arbitration that could be expensive and distracting to management and could delay important decisions.
|
•
|
the division of our Trustees into three classes, with the term of one class expiring each year, which could delay a change of control of us;
|
•
|
limitations on shareholder voting rights with respect to certain actions that are not approved by our Board of Trustees;
|
•
|
the authority of our Board of Trustees, and not our shareholders, to adopt, amend or repeal our bylaws and to fill vacancies on our Board of Trustees;
|
•
|
shareholder voting standards which require a supermajority for approval of certain actions;
|
•
|
the fact that only our Board of Trustees or, if there are no Trustees, our officers, may call shareholder meetings and that shareholders are not entitled to act without a meeting;
|
•
|
required qualifications for an individual to serve as a Trustee and a requirement that certain of our Trustees be “Managing Trustees” and other Trustees be “Independent Trustees,” as defined in our governing documents;
|
•
|
limitations on the ability of our shareholders to propose nominees for election as trustees and propose other business to be considered at a meeting of our shareholders;
|
•
|
limitations on the ability of our shareholders to remove our Trustees; and
|
•
|
the authority of our Board of Trustees to create and issue new classes or series of shares (including shares with voting rights and other rights and privileges that may deter a change in control) and issue additional common shares.
|
•
|
actual receipt of an improper benefit or profit in money, property or services; or
|
•
|
active and deliberate dishonesty by the Trustee or officer that was established by a final judgment as being material to the cause of action adjudicated.
|
•
|
the leases to our TRSs must be respected as true leases for federal income tax purposes and not as service contracts, partnerships, joint ventures, financings or other types of arrangements;
|
•
|
the leased properties must constitute qualified health care properties (including necessary or incidental property) under the IRC;
|
•
|
our leased properties must be managed and operated on behalf of the TRSs by independent contractors who are less than 35% affiliated with us and who are actively engaged (or have affiliates so engaged) in the trade or business of managing and operating qualified health care properties for persons unrelated to us; and
|
•
|
the rental and other terms of the leases must be arm’s length.
|
•
|
our ability to make or sustain the rate of distributions will be adversely affected if any of the risks described in this Annual Report on Form 10-K occur;
|
•
|
our making of distributions is subject to compliance with restrictions contained in our credit facility and term loan agreements and may be subject to restrictions in future debt obligations we may incur; and
|
•
|
the timing and amount of any distributions will be determined at the discretion of our Board of Trustees and will depend on various factors that our Board of Trustees deems relevant, including our financial condition, our results of operations, our liquidity, our capital requirements, our funds from operations, or FFO, our normalized funds from operations, or Normalized FFO, restrictive covenants in our financial or other contractual arrangements, general economic conditions in the United States, requirements under the IRC to remain qualified for taxation as a REIT and restrictions under the laws of Maryland.
|
•
|
the extent of investor interest in our securities;
|
•
|
the general reputation of REITs and externally managed companies and the attractiveness of our equity securities in comparison to other equity securities, including securities issued by other real estate based companies or by other issuers less sensitive to rises in interest rates;
|
•
|
our underlying asset value;
|
•
|
investor confidence in the stock and bond markets, generally;
|
•
|
market interest rates;
|
•
|
national economic conditions;
|
•
|
changes in tax laws;
|
•
|
changes in our credit ratings; and
|
•
|
general market conditions.
|
Location of Properties by State
|
|
Number of
Properties
|
|
Number of
Buildings
|
|
Carrying Value of Investment
(1)
|
|
Net Book
Value
|
||||||
Alabama
|
|
8
|
|
|
8
|
|
|
$
|
91,597
|
|
|
$
|
74,659
|
|
Arizona
|
|
11
|
|
|
11
|
|
|
183,959
|
|
|
126,542
|
|
||
Arkansas
|
|
3
|
|
|
3
|
|
|
41,408
|
|
|
29,216
|
|
||
California
|
|
28
|
|
|
32
|
|
|
883,275
|
|
|
683,552
|
|
||
Colorado
|
|
12
|
|
|
13
|
|
|
130,306
|
|
|
93,705
|
|
||
Connecticut
|
|
2
|
|
|
2
|
|
|
11,089
|
|
|
8,891
|
|
||
Delaware
|
|
5
|
|
|
6
|
|
|
74,717
|
|
|
47,083
|
|
||
District of Columbia
|
|
2
|
|
|
2
|
|
|
72,982
|
|
|
63,259
|
|
||
Florida
|
|
30
|
|
|
35
|
|
|
716,477
|
|
|
541,429
|
|
||
Georgia
|
|
33
|
|
|
33
|
|
|
461,578
|
|
|
353,627
|
|
||
Hawaii
|
|
1
|
|
|
1
|
|
|
72,930
|
|
|
61,971
|
|
||
Idaho
|
|
2
|
|
|
2
|
|
|
20,552
|
|
|
17,272
|
|
||
Illinois
|
|
15
|
|
|
16
|
|
|
249,237
|
|
|
182,014
|
|
||
Indiana
|
|
14
|
|
|
14
|
|
|
236,995
|
|
|
186,180
|
|
||
Iowa
|
|
4
|
|
|
4
|
|
|
10,405
|
|
|
4,256
|
|
||
Kansas
|
|
5
|
|
|
5
|
|
|
75,607
|
|
|
49,603
|
|
||
Kentucky
|
|
9
|
|
|
9
|
|
|
102,020
|
|
|
61,399
|
|
||
Louisiana
|
|
6
|
|
|
6
|
|
|
9,784
|
|
|
6,567
|
|
||
Maryland
|
|
16
|
|
|
16
|
|
|
305,040
|
|
|
235,647
|
|
||
Massachusetts
|
|
21
|
|
|
24
|
|
|
1,402,296
|
|
|
986,759
|
|
||
Michigan
|
|
5
|
|
|
5
|
|
|
16,836
|
|
|
10,720
|
|
||
Minnesota
|
|
10
|
|
|
12
|
|
|
155,885
|
|
|
118,431
|
|
||
Mississippi
|
|
3
|
|
|
3
|
|
|
27,447
|
|
|
22,157
|
|
||
Missouri
|
|
7
|
|
|
7
|
|
|
182,554
|
|
|
137,100
|
|
||
Montana
|
|
1
|
|
|
1
|
|
|
32,153
|
|
|
27,414
|
|
||
Nebraska
|
|
13
|
|
|
13
|
|
|
63,541
|
|
|
43,969
|
|
||
Nevada
|
|
2
|
|
|
2
|
|
|
82,763
|
|
|
66,973
|
|
||
New Jersey
|
|
5
|
|
|
5
|
|
|
194,282
|
|
|
146,868
|
|
||
New Mexico
|
|
5
|
|
|
6
|
|
|
101,737
|
|
|
76,203
|
|
||
New York
|
|
6
|
|
|
7
|
|
|
231,238
|
|
|
189,653
|
|
||
North Carolina
|
|
19
|
|
|
19
|
|
|
287,155
|
|
|
240,833
|
|
||
Ohio
|
|
4
|
|
|
5
|
|
|
73,932
|
|
|
50,367
|
|
||
Oregon
|
|
3
|
|
|
3
|
|
|
136,772
|
|
|
109,208
|
|
||
Pennsylvania
|
|
18
|
|
|
18
|
|
|
172,540
|
|
|
126,352
|
|
||
Rhode Island
|
|
1
|
|
|
1
|
|
|
11,745
|
|
|
9,353
|
|
||
South Carolina
|
|
23
|
|
|
23
|
|
|
203,969
|
|
|
162,462
|
|
||
South Dakota
|
|
3
|
|
|
3
|
|
|
7,589
|
|
|
2,897
|
|
||
Tennessee
|
|
14
|
|
|
14
|
|
|
104,270
|
|
|
81,016
|
|
||
Texas
|
|
28
|
|
|
28
|
|
|
573,342
|
|
|
421,654
|
|
||
Virginia
|
|
18
|
|
|
20
|
|
|
229,632
|
|
|
174,144
|
|
||
Washington
|
|
6
|
|
|
7
|
|
|
103,422
|
|
|
80,962
|
|
||
Wisconsin
|
|
17
|
|
|
20
|
|
|
321,057
|
|
|
254,326
|
|
||
Wyoming
|
|
2
|
|
|
2
|
|
|
8,835
|
|
|
3,593
|
|
||
Total
|
|
440
|
|
|
466
|
|
|
$
|
8,474,950
|
|
|
$
|
6,370,286
|
|
|
|
High
|
|
Low
|
||||
2017
|
|
|
|
|
||||
First Quarter
|
|
$
|
20.95
|
|
|
$
|
18.62
|
|
Second Quarter
|
|
$
|
22.52
|
|
|
$
|
20.20
|
|
Third Quarter
|
|
$
|
20.73
|
|
|
$
|
18.51
|
|
Fourth Quarter
|
|
$
|
19.98
|
|
|
$
|
18.26
|
|
|
|
High
|
|
Low
|
||||
2016
|
|
|
|
|
||||
First Quarter
|
|
$
|
17.93
|
|
|
$
|
13.53
|
|
Second Quarter
|
|
$
|
21.38
|
|
|
$
|
17.05
|
|
Third Quarter
|
|
$
|
23.85
|
|
|
$
|
20.95
|
|
Fourth Quarter
|
|
$
|
22.94
|
|
|
$
|
17.14
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
|
2014
|
|
2013
|
||||||||||
Income Statement Data:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Rental income
|
|
$
|
681,022
|
|
|
$
|
666,200
|
|
|
$
|
630,899
|
|
|
|
$
|
526,703
|
|
|
$
|
459,380
|
|
Residents fees and services
(1)
|
|
$
|
393,797
|
|
|
$
|
391,822
|
|
|
$
|
367,874
|
|
|
|
$
|
318,184
|
|
|
$
|
302,058
|
|
Net income
(2)(3)
|
|
$
|
151,803
|
|
|
$
|
141,295
|
|
|
$
|
123,968
|
|
|
|
$
|
158,637
|
|
|
$
|
151,164
|
|
Net income attributable to common shareholders
|
|
$
|
147,610
|
|
|
$
|
141,295
|
|
|
$
|
123,968
|
|
|
|
$
|
158,637
|
|
|
$
|
151,164
|
|
Common distributions declared
(4)
|
|
$
|
370,641
|
|
|
$
|
370,518
|
|
|
$
|
369,468
|
|
|
|
$
|
311,912
|
|
|
$
|
293,474
|
|
Weighted average shares outstanding (basic)
|
|
237,420
|
|
|
237,345
|
|
|
232,931
|
|
|
|
198,868
|
|
|
187,271
|
|
|||||
Weighted average shares outstanding (diluted)
|
|
237,452
|
|
|
237,382
|
|
|
232,963
|
|
|
|
198,894
|
|
|
187,414
|
|
|||||
Basic and Diluted Per Common Share Data:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income
(2)(3)
|
|
$
|
0.62
|
|
|
$
|
0.60
|
|
|
$
|
0.53
|
|
|
|
$
|
0.80
|
|
|
$
|
0.81
|
|
Cash distributions declared to common shareholders
(4)
|
|
$
|
1.56
|
|
|
$
|
1.56
|
|
|
$
|
1.56
|
|
(5)
|
|
$
|
1.56
|
|
|
$
|
1.56
|
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate properties, at undepreciated cost, net of impairment losses
|
|
$
|
7,824,763
|
|
|
$
|
7,617,547
|
|
|
$
|
7,456,940
|
|
|
|
$
|
6,222,360
|
|
|
$
|
5,263,625
|
|
Total assets
(6)
|
|
$
|
7,294,019
|
|
|
$
|
7,227,754
|
|
|
$
|
7,160,090
|
|
|
|
$
|
5,941,930
|
|
|
$
|
4,742,317
|
|
Total indebtedness
(6)
|
|
$
|
3,674,526
|
|
|
$
|
3,714,465
|
|
|
$
|
3,479,136
|
|
|
|
$
|
2,774,365
|
|
|
$
|
1,870,415
|
|
Total equity
|
|
$
|
3,277,188
|
|
|
$
|
3,199,405
|
|
|
$
|
3,359,760
|
|
|
|
$
|
2,952,407
|
|
|
$
|
2,776,989
|
|
(1)
|
We earn residents fees and services primarily from the provision of housing and services to the residents of our third party managed senior living communities. We recognize residents fees and services as the housing and services are provided.
|
(2)
|
Includes impairment of assets charges of
$5.1 million
($0.02 per basic and diluted share) and losses on early extinguishments of debt of
$7.6 million
(less than $0.03 per basic and diluted share) in 2017. Includes impairment of assets charges of $18.7 million ($0.08 per basic and diluted share) in 2016. Includes a loss on distribution to common shareholders of RMR Inc. common stock of $38.4 million ($0.16 per basic and diluted share), impairment of assets charges of $0.2 million (less than $0.01 per basic and diluted share) and losses on early extinguishments of debt of $1.9 million ($0.01 per basic and diluted share) in 2015. Includes impairment of assets charges of $4.4 million ($0.02 per basic and diluted share) in 2014. Includes impairment of assets charges of $45.6 million ($0.24 per basic and diluted share) and losses on early extinguishments of debt of $0.8 million (less than $0.01 per basic and diluted share) in 2013.
|
(3)
|
Includes gain on sale of properties of
$46.1 million
($0.19 per basic and diluted share) in 2017. Includes gain on sale of properties of $4.1 million ($0.02 per basic and diluted share) in 2016. Includes gains on sales of properties of $5.5 million ($0.03 per basic and diluted share) and $37.4 million ($0.20 per basic and diluted share) in 2014 and 2013, respectively.
|
(4)
|
On January 19, 2018, we declared a quarterly distribution of $0.39 per share, or $92.7 million, to be paid to common shareholders of record on January 29, 2018. We paid this distribution on February 22, 2018.
|
(5)
|
Excludes a $0.13 per share non-cash distribution of RMR Inc. class A common stock to our common shareholders on December 14, 2015.
|
(6)
|
The periods presented have been restated to reflect the adoption of Accounting Standards Update No. 2015-03,
Debt Issuance Costs
, which requires the reclassification of certain debt issuance costs as an offset to the associated debt liability in our consolidated balance sheets.
|
(As of December 31, 2017)
|
|
Number of
Properties
|
|
Number of
Units or
Square Feet
|
|
|
|
Carrying Value
of Investment
(1)
|
|
% of Total
Investment
|
|
Investment
per
Unit or
Square Foot
(2)
|
|
2017 Revenues
|
|
% of 2017 Revenues
|
|
2017
NOI
(3)
|
|
% of
2017
NOI
|
|||||||||||||
Facility Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Independent living
(4)
|
|
68
|
|
|
16,150
|
|
|
|
|
$
|
2,281,959
|
|
|
26.9
|
%
|
|
$
|
141,298
|
|
|
$
|
360,071
|
|
|
33.5
|
%
|
|
$
|
190,125
|
|
|
28.7
|
%
|
Assisted living
(4)
|
|
198
|
|
|
14,552
|
|
|
|
|
2,142,994
|
|
|
25.3
|
%
|
|
$
|
147,265
|
|
|
296,022
|
|
|
27.5
|
%
|
|
165,469
|
|
|
25.0
|
%
|
|||
Skilled nursing facilities
(4)
|
|
39
|
|
|
4,131
|
|
|
|
|
183,854
|
|
|
2.2
|
%
|
|
$
|
44,506
|
|
|
18,345
|
|
|
1.7
|
%
|
|
18,344
|
|
|
2.8
|
%
|
|||
Subtotal senior living communities
|
|
305
|
|
|
34,833
|
|
|
|
|
4,608,807
|
|
|
54.4
|
%
|
|
$
|
132,312
|
|
|
674,438
|
|
|
62.7
|
%
|
|
373,938
|
|
|
56.5
|
%
|
|||
MOBs
(5)
|
|
125
|
|
|
12,066,012
|
|
|
sq. ft.
|
|
3,688,033
|
|
|
43.5
|
%
|
|
$
|
306
|
|
|
382,127
|
|
|
35.6
|
%
|
|
269,197
|
|
|
40.7
|
%
|
|||
Wellness centers
|
|
10
|
|
|
812,000
|
|
|
sq. ft.
|
|
178,110
|
|
|
2.1
|
%
|
|
$
|
219
|
|
|
18,254
|
|
|
1.7
|
%
|
|
18,254
|
|
|
2.8
|
%
|
|||
Total
|
|
440
|
|
|
|
|
|
|
$
|
8,474,950
|
|
|
100.0
|
%
|
|
|
|
$
|
1,074,819
|
|
|
100.0
|
%
|
|
$
|
661,389
|
|
|
100.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Tenant/Operator/Managed Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Five Star
|
|
185
|
|
|
20,133
|
|
|
|
|
$
|
2,330,630
|
|
|
27.6
|
%
|
|
$
|
115,762
|
|
|
$
|
210,539
|
|
|
19.6
|
%
|
|
$
|
210,539
|
|
|
31.8
|
%
|
Sunrise / Marriott
(6)
|
|
3
|
|
|
1,197
|
|
|
|
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
14,842
|
|
|
1.4
|
%
|
|
14,842
|
|
|
2.2
|
%
|
|||
Brookdale
|
|
18
|
|
|
940
|
|
|
|
|
69,669
|
|
|
0.8
|
%
|
|
$
|
74,116
|
|
|
9,220
|
|
|
0.9
|
%
|
|
9,220
|
|
|
1.4
|
%
|
|||
11 private senior living companies (combined)
|
|
29
|
|
|
3,520
|
|
|
|
|
569,461
|
|
|
6.7
|
%
|
|
$
|
161,779
|
|
|
46,040
|
|
|
4.3
|
%
|
|
46,040
|
|
|
7.0
|
%
|
|||
Subtotal triple net leased senior living communities
|
|
235
|
|
|
25,790
|
|
|
|
|
2,969,760
|
|
|
35.1
|
%
|
|
$
|
115,152
|
|
|
280,641
|
|
|
26.2
|
%
|
|
280,641
|
|
|
42.4
|
%
|
|||
Managed senior living communities
(7)
|
|
70
|
|
|
9,043
|
|
|
|
|
1,639,047
|
|
|
19.3
|
%
|
|
$
|
181,250
|
|
|
393,797
|
|
|
36.6
|
%
|
|
93,297
|
|
|
14.1
|
%
|
|||
Subtotal senior living communities
|
|
305
|
|
|
34,833
|
|
|
|
|
4,608,807
|
|
|
54.4
|
%
|
|
$
|
132,312
|
|
|
674,438
|
|
|
62.7
|
%
|
|
373,938
|
|
|
56.5
|
%
|
|||
MOBs
(5)
|
|
125
|
|
|
12,066,012
|
|
|
sq. ft.
|
|
3,688,033
|
|
|
43.5
|
%
|
|
$
|
306
|
|
|
382,127
|
|
|
35.6
|
%
|
|
269,197
|
|
|
40.7
|
%
|
|||
Wellness centers
|
|
10
|
|
|
812,000
|
|
|
sq. ft.
|
|
178,110
|
|
|
2.1
|
%
|
|
$
|
219
|
|
|
18,254
|
|
|
1.7
|
%
|
|
18,254
|
|
|
2.8
|
%
|
|||
Total
|
|
440
|
|
|
|
|
|
|
$
|
8,474,950
|
|
|
100.0
|
%
|
|
|
|
$
|
1,074,819
|
|
|
100.0
|
%
|
|
$
|
661,389
|
|
|
100.0
|
%
|
|
|
Rent Coverage
|
|
Occupancy
|
||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||
Five Star
|
|
1.15x
|
|
1.22x
|
|
82.6
|
%
|
|
83.9
|
%
|
Brookdale
|
|
2.38x
|
|
2.64x
|
|
83.2
|
%
|
|
85.6
|
%
|
11 private senior living companies (combined)
|
|
1.23x
|
|
1.26x
|
|
87.6
|
%
|
|
88.8
|
%
|
Subtotal triple net leased senior living communities
|
|
1.21x
|
|
1.28x
|
|
83.4
|
%
|
|
84.7
|
%
|
Managed senior living communities
(7)
|
|
N/A
|
|
N/A
|
|
86.1
|
%
|
|
87.3
|
%
|
Subtotal senior living communities
|
|
1.21x
|
|
1.28x
|
|
84.1
|
%
|
|
85.4
|
%
|
MOBs
(5)
|
|
N/A
|
|
N/A
|
|
95.0
|
%
|
|
96.5
|
%
|
Wellness centers
|
|
1.76x
|
|
1.89x
|
|
100.0
|
%
|
|
100.0
|
%
|
Total
|
|
1.24x
|
|
1.32x
|
|
|
|
|
(1)
|
Represents the gross book value of real estate assets before depreciation and purchase price allocations, less impairment write downs, if any. Amounts exclude investment carrying value of four senior living communities classified as held for sale as of December 31, 2017, which are included in other assets in our Consolidated Balance Sheets.
|
(2)
|
Represents carrying value of investment divided by number of living units or rentable square feet, as applicable, at
December 31, 2017
.
|
(3)
|
NOI is defined and calculated by reportable segment. Our definition of NOI and our reconciliation of net income to consolidated NOI are included below under the heading “Non-GAAP Financial Measures”.
|
(4)
|
Senior living communities are categorized by the type of living units which constitute a majority of the living units at the community.
|
(5)
|
These
125
MOB properties are comprised of 151 buildings. Our MOB leases include some triple net leases where, in addition to paying fixed rents, the tenants assume the obligation to operate and maintain the properties at their expense, and some net and modified gross leases where we are responsible for the operation and maintenance of the properties, and we charge tenants for some or all of the property operating costs. A small percentage of our MOB leases are "full-service" leases where we receive fixed rent from our tenants and no reimbursement for our property operating costs.
|
(6)
|
Marriott International, Inc., or Marriott, guarantees the lessee’s obligations under these leases. In December 2017, we entered two agreements to sell four senior living communities leased to a subsidiary of Sunrise Senior Living, LLC, or Sunrise. The sale of one of these communities was completed in December 2017. We expect the closings of the sales of the remaining three communities to occur by the end of the first quarter of 2018. The three communities were classified as held for sale as of December 31, 2017. The gross carrying value of investment of these three communities was $107.4 million as of December 31, 2017.
|
(7)
|
These senior living communities are managed by Five Star. The occupancy for the 12 month period ended or, if shorter, from the date of acquisitions through,
December 31, 2017
was 85.8%.
|
(8)
|
Operating data for MOBs are presented as of
December 31, 2017
and
2016
and include (i) space being fitted out for occupancy and (ii) space which is leased but is not occupied or is being offered for sublease by tenants; operating data for other properties, tenants and managers are presented based upon the operating results provided by our tenants and managers for the 12 months ended September 30,
2017
and September 30,
2016
, or the most recent prior period for which tenant operating results are made available to us. Rent coverage is calculated as operating cash flows from our tenants’ facility operations of our properties, before subordinated charges, if any, divided by rents payable to us. We have not independently verified tenant operating data. Excludes data for periods prior to our ownership of certain properties, as well as data for properties sold or classified as held for sale during the periods presented.
|
Tenant / Operator
|
|
Number of
Properties
|
|
Number of Leases
|
|
Units
|
|
Investment
Carrying Value
of Properties
(1)
|
|
Net Book
Value of
Properties
|
|
Annualized
Rental
Income
(2)
|
|
Lease
Expiration
|
|
Renewal Options
|
|||||||||
Five Star
|
|
185
|
|
|
5
|
|
|
20,133
|
|
|
$
|
2,330,630
|
|
|
$
|
1,629,878
|
|
|
$
|
211,862
|
|
|
2024-2032
|
|
2 for 10 or 15 years each.
|
Pacifica Senior Living, LLC
|
|
8
|
|
|
8
|
|
|
644
|
|
|
133,869
|
|
|
108,578
|
|
|
13,424
|
|
|
2023
|
|
2 for 5 years each.
|
|||
Generations LLC
|
|
1
|
|
|
1
|
|
|
343
|
|
|
96,651
|
|
|
75,234
|
|
|
4,708
|
|
|
2030
|
|
2 for 10 years each.
|
|||
Radiant Senior Living, Inc.
|
|
4
|
|
|
4
|
|
|
338
|
|
|
73,299
|
|
|
63,280
|
|
|
5,172
|
|
|
2023 and 2024
|
|
2 for 10 years each.
|
|||
Stellar Senior Living, LLC
|
|
5
|
|
|
1
|
|
|
661
|
|
|
72,461
|
|
|
61,355
|
|
|
5,920
|
|
|
2027-2028
|
|
2 for 10 years each.
|
|||
Brookdale Senior Living, Inc.
|
|
18
|
|
|
1
|
|
|
940
|
|
|
69,669
|
|
|
47,092
|
|
|
10,070
|
|
|
2032
|
|
1 for 15 years.
|
|||
Senior Living Communities, LLC
|
|
1
|
|
|
1
|
|
|
213
|
|
|
64,764
|
|
|
55,967
|
|
|
4,026
|
|
|
2033
|
|
2 for 5 years each.
|
|||
MorningStar Senior Living, LLC
|
|
1
|
|
|
1
|
|
|
238
|
|
|
54,356
|
|
|
46,779
|
|
|
3,149
|
|
|
2028
|
|
2 for 5 years each.
|
|||
Oaks Senior Living, LLC
|
|
3
|
|
|
3
|
|
|
264
|
|
|
49,585
|
|
|
42,410
|
|
|
4,523
|
|
|
2024-2030
|
|
2 for 10 years each and 2 for 5 years each.
|
|||
Healthquest, Inc.
|
|
3
|
|
|
1
|
|
|
361
|
|
|
7,589
|
|
|
2,897
|
|
|
1,424
|
|
|
2021
|
|
1 for 10 years.
|
|||
Covenant Care, LLC
|
|
1
|
|
|
1
|
|
|
180
|
|
|
7,490
|
|
|
5,557
|
|
|
2,025
|
|
|
2030
|
|
1 for 15 years.
|
|||
EmpRes Healthcare Management, LLC
|
|
1
|
|
|
1
|
|
|
103
|
|
|
5,193
|
|
|
2,013
|
|
|
1,462
|
|
|
2030
|
|
1 for 10 years.
|
|||
The MacIntosh Company
|
|
1
|
|
|
1
|
|
|
175
|
|
|
4,204
|
|
|
2,044
|
|
|
590
|
|
|
2019
|
|
1 for 10 years.
|
|||
Sunrise Senior Living, LLC.
(3)
|
|
3
|
|
|
3
|
|
|
1,197
|
|
|
—
|
|
|
—
|
|
|
11,930
|
|
|
2023
|
|
2 for 5 years each.
|
|||
Totals
|
|
235
|
|
|
32
|
|
|
25,790
|
|
|
$
|
2,969,760
|
|
|
$
|
2,143,084
|
|
|
$
|
280,285
|
|
|
|
|
|
(1)
|
Represents the gross book value of real estate assets before depreciation and purchase price allocations, less impairment write downs, if any. Amounts exclude investment carrying value of four senior living communities classified as held for sale as of December 31, 2017, which are included in other assets in our Consolidated Balance Sheets.
|
(2)
|
Annualized rental income for
2017
is based on rents pursuant to existing leases as of
December 31, 2017
. Includes percentage rent totaling $10.2 million for the year ended
December 31, 2017
, based on increases in gross revenues at certain properties.
|
(3)
|
Marriott guarantees the lessee’s obligations under these leases. In December 2017, we entered two agreements to sell four senior living communities leased to Sunrise. The sale of one of these communities was completed in December 2017. We expect the closings of the sales of the remaining three communities to occur by the end of the first quarter of 2018. The three communities were classified as held for sale as of December 31, 2017. The gross carrying value of investment of these three communities was $107.4 million as of December 31, 2017.
|
•
|
a management fee equal to either 3% or 5% of the gross revenues realized at the applicable communities,
|
•
|
reimbursement for its direct costs and expenses related to such communities,
|
•
|
an annual incentive fee equal to either 35% or 20% of the annual net operating income of such communities remaining after we realize an annual minimum return equal to either 8% or 7% of our invested capital, or, in the case of 10 communities, a specified amount plus 7% of our invested capital since December 31, 2015, and
|
•
|
a fee for its management of capital expenditure projects equal to 3% of amounts funded by us.
|
State
|
|
Number of
Properties
|
|
Number of
Buildings
|
|
Sq. Ft.
|
|
Investment
Carrying Value
of Properties
(1)
|
|
Net Book
Value of
Properties
|
|
Annualized
Rental
Income
(2)
|
|
% of Total MOB
Annualized
Rental
Income
(2)
|
||||||||||
Arizona
|
|
4
|
|
|
4
|
|
|
405,364
|
|
|
$
|
60,409
|
|
|
$
|
49,752
|
|
|
$
|
6,281
|
|
|
1.6
|
%
|
California
|
|
7
|
|
|
12
|
|
|
1,111,888
|
|
|
531,689
|
|
|
431,802
|
|
|
56,292
|
|
|
14.8
|
%
|
|||
Colorado
|
|
2
|
|
|
3
|
|
|
77,113
|
|
|
19,412
|
|
|
15,366
|
|
|
2,681
|
|
|
0.7
|
%
|
|||
Connecticut
|
|
2
|
|
|
2
|
|
|
96,962
|
|
|
11,089
|
|
|
8,891
|
|
|
1,302
|
|
|
0.3
|
%
|
|||
District of Columbia
|
|
2
|
|
|
2
|
|
|
212,334
|
|
|
72,982
|
|
|
63,259
|
|
|
9,849
|
|
|
2.6
|
%
|
|||
Florida
|
|
7
|
|
|
12
|
|
|
486,059
|
|
|
104,668
|
|
|
94,756
|
|
|
13,322
|
|
|
3.5
|
%
|
|||
Georgia
|
|
6
|
|
|
6
|
|
|
419,507
|
|
|
87,912
|
|
|
66,729
|
|
|
8,512
|
|
|
2.2
|
%
|
|||
Hawaii
|
|
1
|
|
|
1
|
|
|
204,063
|
|
|
72,930
|
|
|
61,971
|
|
|
7,872
|
|
|
2.1
|
%
|
|||
Illinois
|
|
3
|
|
|
4
|
|
|
311,747
|
|
|
59,467
|
|
|
48,415
|
|
|
7,920
|
|
|
2.1
|
%
|
|||
Indiana
|
|
1
|
|
|
1
|
|
|
94,238
|
|
|
20,220
|
|
|
14,394
|
|
|
2,626
|
|
|
0.7
|
%
|
|||
Kansas
|
|
1
|
|
|
1
|
|
|
116,923
|
|
|
15,470
|
|
|
8,934
|
|
|
2,239
|
|
|
0.6
|
%
|
|||
Louisiana
|
|
6
|
|
|
6
|
|
|
40,575
|
|
|
9,784
|
|
|
6,569
|
|
|
734
|
|
|
0.2
|
%
|
|||
Maryland
|
|
3
|
|
|
3
|
|
|
192,856
|
|
|
42,933
|
|
|
32,710
|
|
|
5,935
|
|
|
1.6
|
%
|
|||
Massachusetts
|
|
20
|
|
|
23
|
|
|
2,153,099
|
|
|
1,368,478
|
|
|
965,041
|
|
|
125,304
|
|
|
32.8
|
%
|
|||
Minnesota
|
|
7
|
|
|
9
|
|
|
653,567
|
|
|
99,014
|
|
|
76,337
|
|
|
15,193
|
|
|
4.0
|
%
|
|||
Mississippi
|
|
1
|
|
|
1
|
|
|
71,983
|
|
|
13,252
|
|
|
11,660
|
|
|
1,174
|
|
|
0.3
|
%
|
|||
Missouri
|
|
2
|
|
|
2
|
|
|
452,165
|
|
|
114,989
|
|
|
85,818
|
|
|
9,141
|
|
|
2.4
|
%
|
|||
New Jersey
|
|
1
|
|
|
1
|
|
|
205,439
|
|
|
81,295
|
|
|
64,378
|
|
|
5,211
|
|
|
1.4
|
%
|
|||
New Mexico
|
|
1
|
|
|
2
|
|
|
292,074
|
|
|
36,196
|
|
|
30,656
|
|
|
5,190
|
|
|
1.4
|
%
|
|||
New York
|
|
5
|
|
|
6
|
|
|
597,401
|
|
|
120,472
|
|
|
95,335
|
|
|
16,504
|
|
|
4.3
|
%
|
|||
North Carolina
|
|
2
|
|
|
2
|
|
|
231,355
|
|
|
59,607
|
|
|
48,319
|
|
|
6,106
|
|
|
1.6
|
%
|
|||
Ohio
|
|
2
|
|
|
3
|
|
|
327,796
|
|
|
26,133
|
|
|
20,242
|
|
|
2,673
|
|
|
0.7
|
%
|
|||
Pennsylvania
|
|
7
|
|
|
7
|
|
|
440,456
|
|
|
71,774
|
|
|
58,655
|
|
|
7,008
|
|
|
1.8
|
%
|
|||
South Carolina
|
|
3
|
|
|
3
|
|
|
217,850
|
|
|
18,336
|
|
|
15,600
|
|
|
2,978
|
|
|
0.8
|
%
|
|||
Tennessee
|
|
1
|
|
|
1
|
|
|
33,796
|
|
|
8,706
|
|
|
6,911
|
|
|
1,092
|
|
|
0.3
|
%
|
|||
Texas
|
|
15
|
|
|
15
|
|
|
1,017,160
|
|
|
262,957
|
|
|
203,213
|
|
|
27,651
|
|
|
7.2
|
%
|
|||
Virginia
|
|
5
|
|
|
7
|
|
|
813,843
|
|
|
90,859
|
|
|
70,927
|
|
|
9,647
|
|
|
2.5
|
%
|
|||
Washington
|
|
1
|
|
|
2
|
|
|
144,900
|
|
|
38,000
|
|
|
27,776
|
|
|
4,079
|
|
|
1.1
|
%
|
|||
Wisconsin
|
|
7
|
|
|
10
|
|
|
643,499
|
|
|
169,000
|
|
|
136,499
|
|
|
16,896
|
|
|
4.4
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Totals
|
|
125
|
|
|
151
|
|
|
12,066,012
|
|
|
$
|
3,688,033
|
|
|
$
|
2,820,915
|
|
|
$
|
381,412
|
|
|
100.0
|
%
|
(1)
|
Represents the gross book value of real estate assets before depreciation and purchase price allocations, less impairment write downs, if any.
|
(2)
|
Annualized rental income is based on our MOB rents pursuant to existing leases as of
December 31, 2017
. Annualized rental income includes straight line rent adjustments and estimated recurring expense reimbursements for certain net and modified gross leases and excludes lease value amortization.
|
Tenant
|
|
Sq. Ft.
Leased
|
|
% of Total MOB
Sq. Ft. Leased
|
|
Annualized
Rental
Income
(1)
|
|
% of Total MOB
Annualized
Rental
Income
(1)
|
|
Lease
Expiration
|
|||||
Vertex Pharmaceuticals Inc.
(2)
|
|
1,082,417
|
|
|
9.4
|
%
|
|
$
|
91,120
|
|
|
23.9
|
%
|
|
2028
|
Aurora Health Care, Inc.
|
|
643,499
|
|
|
5.6
|
%
|
|
16,896
|
|
|
4.4
|
%
|
|
2024
|
|
Cedars-Sinai Medical Center
|
|
141,891
|
|
|
1.2
|
%
|
|
14,132
|
|
|
3.7
|
%
|
|
2018 - 2025
|
|
The Scripps Research Institute
|
|
164,091
|
|
|
1.4
|
%
|
|
10,177
|
|
|
2.7
|
%
|
|
2019
|
|
HCA Healthcare, Inc.
|
|
247,418
|
|
|
2.2
|
%
|
|
7,880
|
|
|
2.1
|
%
|
|
2018 - 2025
|
|
Reliant Medical Group, Inc.
|
|
362,427
|
|
|
3.2
|
%
|
|
7,595
|
|
|
2.0
|
%
|
|
2019
|
|
Ology Bioservices, Inc.
|
|
165,586
|
|
|
1.4
|
%
|
|
7,384
|
|
|
1.9
|
%
|
|
2031
|
|
Medtronic, Inc.
|
|
376,828
|
|
|
3.3
|
%
|
|
6,688
|
|
|
1.7
|
%
|
|
2020 - 2022
|
|
Magellan Health Inc.
|
|
232,521
|
|
|
2.0
|
%
|
|
5,228
|
|
|
1.4
|
%
|
|
2025
|
|
Sanofi S.A.
|
|
205,439
|
|
|
1.8
|
%
|
|
5,211
|
|
|
1.4
|
%
|
|
2026
|
|
Boston Children's Hospital
|
|
99,063
|
|
|
0.9
|
%
|
|
4,441
|
|
|
1.2
|
%
|
|
2028
|
|
Sonova Holding AG
|
|
146,385
|
|
|
1.3
|
%
|
|
4,393
|
|
|
1.1
|
%
|
|
2024
|
|
Abbvie Inc.
|
|
197,976
|
|
|
1.7
|
%
|
|
4,312
|
|
|
1.1
|
%
|
|
2021
|
|
Emory Healthcare, Inc.
|
|
221,471
|
|
|
1.9
|
%
|
|
4,121
|
|
|
1.1
|
%
|
|
2020 - 2023
|
|
Seattle Genetics, Inc.
|
|
144,900
|
|
|
1.3
|
%
|
|
4,079
|
|
|
1.1
|
%
|
|
2024
|
|
First Insurance Company of Hawaii
|
|
90,734
|
|
|
0.8
|
%
|
|
4,037
|
|
|
1.1
|
%
|
|
2018, 2033
|
|
Express Scripts Holding Co.
|
|
219,644
|
|
|
1.9
|
%
|
|
3,914
|
|
|
1.0
|
%
|
|
2024
|
|
United Healthcare Services, Inc.
|
|
149,719
|
|
|
1.3
|
%
|
|
3,704
|
|
|
1.0
|
%
|
|
2019
|
|
PerkinElmer, Inc.
|
|
105,462
|
|
|
0.9
|
%
|
|
3,681
|
|
|
1.0
|
%
|
|
2028
|
|
All other
|
|
6,460,511
|
|
|
56.5
|
%
|
|
172,419
|
|
|
45.1
|
%
|
|
2018 - 2035
|
|
Totals
|
|
11,457,982
|
|
|
100.0
|
%
|
|
$
|
381,412
|
|
|
100.0
|
%
|
|
|
(1)
|
Annualized rental income is based on our MOB rents pursuant to existing leases as of
December 31, 2017
. Annualized rental income includes straight line rent adjustments and estimated recurring expense reimbursements for certain net and modified gross leases and excludes lease value amortization.
|
(2)
|
The property leased by this tenant is owned by a joint venture in which we own a 55% equity interest. Rental income presented includes 100% of rental income as reported under GAAP.
|
Tenant
|
|
Number of
Properties
|
|
Number of Leases
|
|
Sq. Ft.
|
|
Investment
Carrying Value
of Properties
|
|
Net Book
Value of
Properties
|
|
Annualized
Rental
Income
(1)
|
|
Lease
Expirations
|
|
Renewal Options
|
|||||||||
Starmark Holdings, LLC
|
|
6
|
|
|
3
|
|
|
354,000
|
|
|
$
|
78,162
|
|
|
$
|
64,406
|
|
|
$
|
7,546
|
|
|
2023
|
|
3 for 10 years each.
|
Life Time Fitness, Inc.
|
|
4
|
|
|
1
|
|
|
458,000
|
|
|
99,948
|
|
|
79,738
|
|
|
10,550
|
|
|
2028
|
|
6 for 5 years each.
|
|||
Totals
|
|
10
|
|
|
4
|
|
|
812,000
|
|
|
$
|
178,110
|
|
|
$
|
144,144
|
|
|
$
|
18,096
|
|
|
|
|
|
(1)
|
Annualized rental income is based on rents pursuant to existing leases as of
December 31, 2017
, including straight line rent adjustments and excluding lease value amortization.
|
|
|
Annualized Rental Income
(1)(2)
|
|
Percent of
Total
Annualized
Rental
Income
Expiring
|
|
Cumulative
Percentage of
Annualized
Rental
Income
Expiring
|
||||||||||||||||
Year
|
|
Triple Net
Senior Living Communities |
|
MOBs
|
|
Wellness Centers
|
|
Total
|
|
|
||||||||||||
2018
|
|
$
|
—
|
|
|
$
|
20,852
|
|
|
$
|
—
|
|
|
$
|
20,852
|
|
|
3.1
|
%
|
|
3.1
|
%
|
2019
|
|
590
|
|
|
44,580
|
|
|
—
|
|
|
45,170
|
|
|
6.6
|
%
|
|
9.7
|
%
|
||||
2020
|
|
—
|
|
|
32,817
|
|
|
—
|
|
|
32,817
|
|
|
4.8
|
%
|
|
14.5
|
%
|
||||
2021
|
|
1,424
|
|
|
23,613
|
|
|
—
|
|
|
25,037
|
|
|
3.7
|
%
|
|
18.2
|
%
|
||||
2022
|
|
—
|
|
|
28,477
|
|
|
—
|
|
|
28,477
|
|
|
4.2
|
%
|
|
22.4
|
%
|
||||
2023
|
|
25,354
|
|
(3)
|
14,318
|
|
|
7,546
|
|
|
47,218
|
|
|
6.9
|
%
|
|
29.3
|
%
|
||||
2024
|
|
70,755
|
|
|
43,368
|
|
|
—
|
|
|
114,123
|
|
|
16.8
|
%
|
|
46.1
|
%
|
||||
2025
|
|
—
|
|
|
13,676
|
|
|
—
|
|
|
13,676
|
|
|
2.0
|
%
|
|
48.1
|
%
|
||||
2026
|
|
68,241
|
|
|
19,829
|
|
|
—
|
|
|
88,070
|
|
|
13.0
|
%
|
|
61.1
|
%
|
||||
2027 and thereafter
|
|
113,921
|
|
|
139,882
|
|
|
10,550
|
|
|
264,353
|
|
|
38.9
|
%
|
|
100.0
|
%
|
||||
Total
|
|
$
|
280,285
|
|
|
$
|
381,412
|
|
|
$
|
18,096
|
|
|
$
|
679,793
|
|
|
100.0
|
%
|
|
|
(1)
|
Annualized rental income is based on rents pursuant to existing leases as of
December 31, 2017
, including estimated percentage rents, straight line rent adjustments, estimated recurring expense reimbursements for certain net and modified gross leases and excluding lease value amortization at certain of our MOBs and wellness centers. Rental income amounts also include 100% of rental income as reported under GAAP from a property owned by a joint venture in which we own a 55% equity interest.
|
(2)
|
Excludes rent received from our managed senior living communities leased to our TRSs. If the NOI from our TRSs (three months ended
December 31, 2017
, annualized) were included in the foregoing table, the percent of total annualized rental income expiring in each of the following years would be: 2018 – 2.7%; 2019 – 5.9%; 2020 – 4.3%; 2021 – 3.2%; 2022 – 3.7%; 2023 – 6.1%; 2024 – 14.8%; 2025 – 1.8%; 2026 – 11.4%; and thereafter – 46.1%. In addition, if our leases to our TRSs using the terms of the management agreements for these communities were included in the foregoing table, the average remaining lease term for all properties (weighted by annualized rental income) would be 8.9 years.
|
(3)
|
Includes three communities leased to Sunrise that we expect to sell by the end of the first quarter of 2018 and one community leased to Pacifica that defaulted in February 2018.
|
|
|
Number of Tenants
(1)
|
|
Percent of Total Number of Tenancies Expiring
(1)
|
|
Cumulative Percentage of Number of Tenancies Expiring
(1)
|
||||||||||||
Year
|
|
Triple Net
Senior Living Communities |
|
MOBs
|
|
Wellness Centers
|
|
Total
|
|
|
||||||||
2018
|
|
—
|
|
|
126
|
|
|
—
|
|
|
126
|
|
|
18.2
|
%
|
|
18.2
|
%
|
2019
|
|
1
|
|
|
100
|
|
|
—
|
|
|
101
|
|
|
14.6
|
%
|
|
32.8
|
%
|
2020
|
|
—
|
|
|
97
|
|
|
—
|
|
|
97
|
|
|
14.0
|
%
|
|
46.8
|
%
|
2021
|
|
1
|
|
|
81
|
|
|
—
|
|
|
82
|
|
|
11.8
|
%
|
|
58.6
|
%
|
2022
|
|
—
|
|
|
89
|
|
|
—
|
|
|
89
|
|
|
12.8
|
%
|
|
71.4
|
%
|
2023
|
|
2
|
|
(2)
|
37
|
|
|
1
|
|
|
40
|
|
|
5.8
|
%
|
|
77.2
|
%
|
2024
|
|
3
|
|
|
39
|
|
|
—
|
|
|
42
|
|
|
6.1
|
%
|
|
83.3
|
%
|
2025
|
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
|
4.3
|
%
|
|
87.6
|
%
|
2026
|
|
1
|
|
|
25
|
|
|
—
|
|
|
26
|
|
|
3.8
|
%
|
|
91.4
|
%
|
2027 and thereafter
|
|
10
|
|
|
49
|
|
|
1
|
|
|
60
|
|
|
8.6
|
%
|
|
100.0
|
%
|
Total
|
|
18
|
|
|
673
|
|
|
2
|
|
|
693
|
|
|
100.0
|
%
|
|
|
(1)
|
Excludes our managed senior living communities leased to our TRSs.
|
(2)
|
Includes three communities leased to Sunrise that we expect to sell by the end of the first quarter of 2018 and one community leased to Pacifica that defaulted in February 2018.
|
|
|
Living Units
(1)
|
|
Square Feet
(2)
|
||||||||||||||||||||
Year
|
|
Triple Net
Senior Living Communities |
|
Percent of Total Living Units Expiring
|
|
Cumulative Percentage of Total Living Units Expiring
|
|
MOBs (Square Feet)
|
|
Wellness Centers (Square Feet)
|
|
Total Square Feet
|
|
Percent of Total Square Feet Expiring
|
|
Cumulative Percent of Total Square Feet Expiring
|
||||||||
2018
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
660,640
|
|
|
—
|
|
|
660,640
|
|
|
5.4
|
%
|
|
5.4
|
%
|
2019
|
|
175
|
|
|
0.7
|
%
|
|
0.7
|
%
|
|
1,410,045
|
|
|
—
|
|
|
1,410,045
|
|
|
11.5
|
%
|
|
16.9
|
%
|
2020
|
|
—
|
|
|
—
|
%
|
|
0.7
|
%
|
|
1,415,186
|
|
|
—
|
|
|
1,415,186
|
|
|
11.5
|
%
|
|
28.4
|
%
|
2021
|
|
361
|
|
|
1.4
|
%
|
|
2.1
|
%
|
|
737,864
|
|
|
—
|
|
|
737,864
|
|
|
6.0
|
%
|
|
34.4
|
%
|
2022
|
|
—
|
|
|
—
|
%
|
|
2.1
|
%
|
|
1,085,530
|
|
|
—
|
|
|
1,085,530
|
|
|
8.8
|
%
|
|
43.2
|
%
|
2023
|
|
1,841
|
|
(3)
|
7.2
|
%
|
|
9.3
|
%
|
|
901,523
|
|
|
354,000
|
|
|
1,255,523
|
|
|
10.2
|
%
|
|
53.4
|
%
|
2024
|
|
6,591
|
|
|
25.6
|
%
|
|
34.9
|
%
|
|
1,639,722
|
|
|
—
|
|
|
1,639,722
|
|
|
13.3
|
%
|
|
66.7
|
%
|
2025
|
|
—
|
|
|
—
|
%
|
|
34.9
|
%
|
|
564,262
|
|
|
—
|
|
|
564,262
|
|
|
4.6
|
%
|
|
71.3
|
%
|
2026
|
|
6,857
|
|
|
26.6
|
%
|
|
61.5
|
%
|
|
658,539
|
|
|
—
|
|
|
658,539
|
|
|
5.4
|
%
|
|
76.7
|
%
|
2027 and thereafter
|
|
9,919
|
|
|
38.5
|
%
|
|
100.0
|
%
|
|
2,384,671
|
|
|
458,000
|
|
|
2,842,671
|
|
|
23.3
|
%
|
|
100.0
|
%
|
Total
|
|
25,744
|
|
|
100.0
|
%
|
|
|
|
11,457,982
|
|
|
812,000
|
|
|
12,269,982
|
|
|
100.0
|
%
|
|
|
(1)
|
Excludes
9,043
living units from our managed senior living communities leased to our TRSs. If the number of living units included in our TRS leases using the terms of the management agreements for these communities were included in the foregoing table, the percent of total living units expiring in each of the following years would be: 2018 – 0.0%; 2019 – 0.5%; 2020 – 0.0%; 2021 – 1.0%; 2022 – 0.0%; 2023 – 5.3%; 2024 – 19.0%; 2025 – 0.0%; 2026 - 19.7% and thereafter – 54.5%.
|
(2)
|
Includes 100% of square feet from a property owned by a joint venture in which we own a 55% equity interest.
|
(3)
|
Includes three communities leased to Sunrise that we expect to sell by the end of the first quarter of 2018 and one community leased to Pacifica that defaulted in February 2018.
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
Triple net leased senior living communities
|
|
$
|
280,641
|
|
|
$
|
275,697
|
|
|
$
|
256,035
|
|
Managed senior living communities
|
|
393,797
|
|
|
391,822
|
|
|
367,874
|
|
|||
MOBs
|
|
382,127
|
|
|
372,233
|
|
|
356,586
|
|
|||
All other operations
|
|
18,254
|
|
|
18,270
|
|
|
18,278
|
|
|||
Total revenues
|
|
$
|
1,074,819
|
|
|
$
|
1,058,022
|
|
|
$
|
998,773
|
|
Net income (loss) attributable to common shareholders:
|
|
|
|
|
|
|
||||||
Triple net leased senior living communities
|
|
$
|
228,417
|
|
|
$
|
168,719
|
|
|
$
|
160,403
|
|
Managed senior living communities
|
|
26,346
|
|
|
6,372
|
|
|
19,025
|
|
|||
MOBs
|
|
111,199
|
|
|
121,301
|
|
|
126,859
|
|
|||
All other operations
|
|
(218,352
|
)
|
|
(155,097
|
)
|
|
(182,319
|
)
|
|||
Net income attributable to common shareholders
|
|
$
|
147,610
|
|
|
$
|
141,295
|
|
|
$
|
123,968
|
|
|
|
|
|
|
|
Comparable
Properties
(1)
|
||||||
|
|
All Properties
|
|
|||||||||
|
|
As of and For the Year Ended
December 31,
|
|
As of and For the Year Ended
December 31,
|
||||||||
|
|
|
||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
Total properties
|
|
235
|
|
|
236
|
|
|
222
|
|
|
222
|
|
# of units
|
|
25,790
|
|
|
26,220
|
|
|
23,798
|
|
|
23,798
|
|
Tenant operating data
(2)
|
|
|
|
|
|
|
|
|
||||
Occupancy
|
|
83.4
|
%
|
|
84.7
|
%
|
|
83.2
|
%
|
|
84.7
|
%
|
Rent coverage
|
|
1.21x
|
|
|
1.28
|
x
|
|
1.21
|
x
|
|
1.27
|
x
|
(1)
|
Consists of triple net leased senior living communities we have owned continuously since January 1, 2016; excludes communities classified as held for sale, if any.
|
(2)
|
All tenant operating data presented are based upon the operating results provided by our tenants for the 12 months ended September 30, 2017 and 2016 or the most recent prior period for which tenant operating results are available to us. Rent coverage is calculated as operating cash flows from our triple net lease tenants’ operations of our properties, before subordinated charges, if any, divided by triple net lease minimum rents payable to us. We have not independently verified tenant operating data. Excludes data for historical periods prior to our ownership of certain properties, as well as data for properties sold or classified as held for sale during the periods presented.
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
% Change
|
|||||||
Rental income
|
|
$
|
280,641
|
|
|
$
|
275,697
|
|
|
$
|
4,944
|
|
|
1.8
|
%
|
Property operating expenses
|
|
—
|
|
|
(833
|
)
|
|
(833
|
)
|
|
(100.0
|
)%
|
|||
Net operating income (NOI)
|
|
280,641
|
|
|
274,864
|
|
|
5,777
|
|
|
2.1
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(81,976
|
)
|
|
(78,361
|
)
|
|
3,615
|
|
|
4.6
|
%
|
|||
Impairment of assets
|
|
—
|
|
|
(6,583
|
)
|
|
(6,583
|
)
|
|
(100.0
|
)%
|
|||
Operating income
|
|
198,665
|
|
|
189,920
|
|
|
8,745
|
|
|
4.6
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(8,855
|
)
|
|
(24,795
|
)
|
|
(15,940
|
)
|
|
(64.3
|
)%
|
|||
Loss on early extinguishment of debt
|
|
(7,294
|
)
|
|
(467
|
)
|
|
6,827
|
|
|
1,461.9
|
%
|
|||
Gain on sale of properties
|
|
45,901
|
|
|
4,061
|
|
|
41,840
|
|
|
1,030.3
|
%
|
|||
Net income
|
|
$
|
228,417
|
|
|
$
|
168,719
|
|
|
$
|
59,698
|
|
|
35.4
|
%
|
|
|
|
|
|
|
Comparable
Properties
(1)
|
||||||||||
|
|
All Properties
|
|
|||||||||||||
|
|
As of and For the Year Ended
December 31,
|
|
As of and For the Year Ended
December 31,
|
||||||||||||
|
|
|
||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Total properties
|
|
70
|
|
|
68
|
|
|
60
|
|
|
60
|
|
||||
# of units
|
|
9,043
|
|
|
8,788
|
|
|
8,106
|
|
|
8,106
|
|
||||
Occupancy
|
|
85.8
|
%
|
|
87.2
|
%
|
|
86.1
|
%
|
|
87.2
|
%
|
||||
Average monthly rate
(2)
|
|
$
|
4,279
|
|
|
$
|
4,243
|
|
|
$
|
4,265
|
|
|
$
|
4,213
|
|
(1)
|
Consists of managed senior living communities owned and managed by the same operator continuously since January 1, 2016; excludes communities classified as held for sale, if any.
|
(2)
|
Average monthly rate is calculated by taking the average daily rate, which is defined as total residents fees and services divided by occupied units during the period, and multiplying it by 30 days.
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
% Change
|
|||||||
Residents fees and services
|
|
$
|
393,797
|
|
|
$
|
391,822
|
|
|
$
|
1,975
|
|
|
0.5
|
%
|
Property operating expenses
|
|
(300,500
|
)
|
|
(293,195
|
)
|
|
7,305
|
|
|
2.5
|
%
|
|||
Net operating income (NOI)
|
|
93,297
|
|
|
98,627
|
|
|
(5,330
|
)
|
|
(5.4
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(62,266
|
)
|
|
(81,482
|
)
|
|
(19,216
|
)
|
|
(23.6
|
)%
|
|||
Impairment of assets
|
|
—
|
|
|
(2,174
|
)
|
|
(2,174
|
)
|
|
(100.0
|
)%
|
|||
Operating income
|
|
31,031
|
|
|
14,971
|
|
|
16,060
|
|
|
107.3
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(4,685
|
)
|
|
(8,540
|
)
|
|
(3,855
|
)
|
|
(45.1
|
)%
|
|||
Loss on early extinguishment of debt
|
|
—
|
|
|
(59
|
)
|
|
(59
|
)
|
|
(100.0
|
)%
|
|||
Net income
|
|
$
|
26,346
|
|
|
$
|
6,372
|
|
|
$
|
19,974
|
|
|
313.5
|
%
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
% Change
|
|||||||
Residents fees and services
|
|
$
|
366,115
|
|
|
$
|
366,701
|
|
|
$
|
(586
|
)
|
|
(0.2
|
)%
|
Property operating expenses
|
|
(277,194
|
)
|
|
(273,479
|
)
|
|
3,715
|
|
|
1.4
|
%
|
|||
Net operating income (NOI)
|
|
88,921
|
|
|
93,222
|
|
|
(4,301
|
)
|
|
(4.6
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(51,442
|
)
|
|
(64,934
|
)
|
|
(13,492
|
)
|
|
(20.8
|
)%
|
|||
Operating income
|
|
37,479
|
|
|
28,288
|
|
|
9,191
|
|
|
32.5
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(2,228
|
)
|
|
(6,209
|
)
|
|
(3,981
|
)
|
|
(64.1
|
)%
|
|||
Loss on early extinguishment of debt
|
|
—
|
|
|
(59
|
)
|
|
(59
|
)
|
|
(100.0
|
)%
|
|||
Net income
|
|
$
|
35,251
|
|
|
$
|
22,020
|
|
|
$
|
13,231
|
|
|
60.1
|
%
|
|
|
All Properties
|
|
Comparable
Properties
(1)
|
||||||||
|
|
As of and For the Year Ended
December 31,
|
|
As of and For the Year Ended
December 31,
|
||||||||
|
|
|
||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
Total properties
|
|
125
|
|
|
119
|
|
|
116
|
|
|
116
|
|
Total buildings
|
|
151
|
|
|
145
|
|
|
140
|
|
|
140
|
|
Total square feet
(2)
|
|
12,066
|
|
|
11,431
|
|
|
11,046
|
|
|
11,041
|
|
Occupancy
(3)
|
|
95.0
|
%
|
|
96.5
|
%
|
|
94.8
|
%
|
|
96.3
|
%
|
(1)
|
Consists of MOBs we have owned continuously since January 1, 2016; includes our MOB (two buildings) that is owned in a joint venture arrangement; excludes properties classified as held for sale, if any.
|
(2)
|
Prior periods exclude space re-measurements made subsequent to those periods.
|
(3)
|
MOB occupancy includes (i) space being fitted out for occupancy and (ii) space which is leased, but is not occupied or is being offered for sublease by tenants.
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
% Change
|
|||||||
Rental income
|
|
$
|
382,127
|
|
|
$
|
372,233
|
|
|
$
|
9,894
|
|
|
2.7
|
%
|
Property operating expenses
|
|
(112,930
|
)
|
|
(105,762
|
)
|
|
7,168
|
|
|
6.8
|
%
|
|||
Net operating income (NOI)
|
|
269,197
|
|
|
266,471
|
|
|
2,726
|
|
|
1.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(128,827
|
)
|
|
(124,196
|
)
|
|
4,631
|
|
|
3.7
|
%
|
|||
Impairment of assets
|
|
—
|
|
|
(7,122
|
)
|
|
(7,122
|
)
|
|
(100.0
|
)%
|
|||
Operating income
|
|
140,370
|
|
|
135,153
|
|
|
5,217
|
|
|
3.9
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(24,919
|
)
|
|
(13,852
|
)
|
|
11,067
|
|
|
79.9
|
%
|
|||
Loss on early extinguishment of debt
|
|
(59
|
)
|
|
—
|
|
|
59
|
|
|
100.0
|
%
|
|||
Net income
|
|
115,392
|
|
|
121,301
|
|
|
(5,909
|
)
|
|
(4.9
|
)%
|
|||
Net income attributable to noncontrolling interest
|
|
(4,193
|
)
|
|
—
|
|
|
4,193
|
|
|
100.0
|
%
|
|||
Net income attributable to common shareholders
|
|
$
|
111,199
|
|
|
$
|
121,301
|
|
|
$
|
(10,102
|
)
|
|
(8.3
|
)%
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
% Change
|
|||||||
Rental income
|
|
$
|
363,858
|
|
|
$
|
361,861
|
|
|
$
|
1,997
|
|
|
0.6
|
%
|
Property operating expenses
|
|
(108,568
|
)
|
|
(103,605
|
)
|
|
4,963
|
|
|
4.8
|
%
|
|||
Net operating income (NOI)
|
|
255,290
|
|
|
258,256
|
|
|
(2,966
|
)
|
|
(1.1
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(123,140
|
)
|
|
(121,580
|
)
|
|
1,560
|
|
|
1.3
|
%
|
|||
Operating income
|
|
132,150
|
|
|
136,676
|
|
|
(4,526
|
)
|
|
(3.3
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(24,919
|
)
|
|
(13,852
|
)
|
|
11,067
|
|
|
79.9
|
%
|
|||
Loss on early extinguishment of debt
|
|
(59
|
)
|
|
—
|
|
|
59
|
|
|
100.0
|
%
|
|||
Net income
|
|
107,172
|
|
|
122,824
|
|
|
(15,652
|
)
|
|
(12.7
|
)%
|
|||
Net income attributable to noncontrolling interest
|
|
(4,193
|
)
|
|
—
|
|
|
4,193
|
|
|
100.0
|
%
|
|||
Net income attributable to common shareholders
|
|
$
|
102,979
|
|
|
$
|
122,824
|
|
|
$
|
(19,845
|
)
|
|
(16.2
|
)%
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
% Change
|
|||||||
Rental income
|
|
$
|
18,254
|
|
|
$
|
18,270
|
|
|
$
|
(16
|
)
|
|
(0.1
|
)%
|
Expenses:
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(3,792
|
)
|
|
(3,792
|
)
|
|
—
|
|
|
—
|
%
|
|||
General and administrative
|
|
(103,702
|
)
|
|
(46,559
|
)
|
|
57,143
|
|
|
123
|
%
|
|||
Acquisition and certain other transaction related costs
|
|
(547
|
)
|
|
(2,085
|
)
|
|
(1,538
|
)
|
|
(73.8
|
)%
|
|||
Impairment of assets
|
|
(5,082
|
)
|
|
(2,795
|
)
|
|
2,287
|
|
|
81.8
|
%
|
|||
Total expenses
|
|
(113,123
|
)
|
|
(55,231
|
)
|
|
57,892
|
|
|
104.8
|
%
|
|||
Operating loss
|
|
(94,869
|
)
|
|
(36,961
|
)
|
|
57,908
|
|
|
156.7
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Dividend income
|
|
2,637
|
|
|
2,108
|
|
|
529
|
|
|
25.1
|
%
|
|||
Interest and other income
|
|
406
|
|
|
430
|
|
|
(24
|
)
|
|
(5.6
|
)%
|
|||
Interest expense
|
|
(126,560
|
)
|
|
(120,387
|
)
|
|
6,173
|
|
|
5.1
|
%
|
|||
Loss on early extinguishment of debt
|
|
(274
|
)
|
|
—
|
|
|
274
|
|
|
100.0
|
%
|
|||
Loss from continuing operations before income tax expense and equity in earnings of an investee
|
|
(218,660
|
)
|
|
(154,810
|
)
|
|
63,850
|
|
|
41.2
|
%
|
|||
Income tax expense
|
|
(454
|
)
|
|
(424
|
)
|
|
30
|
|
|
7.1
|
%
|
|||
Equity in earnings of an investee
|
|
608
|
|
|
137
|
|
|
471
|
|
|
343.8
|
%
|
|||
Loss before gain on sale of properties
|
|
(218,506
|
)
|
|
(155,097
|
)
|
|
63,409
|
|
|
40.9
|
%
|
|||
Gain on sale of properties
|
|
154
|
|
|
—
|
|
|
154
|
|
|
100.0
|
%
|
|||
Net loss
|
|
$
|
(218,352
|
)
|
|
$
|
(155,097
|
)
|
|
$
|
63,255
|
|
|
40.8
|
%
|
(1)
|
All other operations includes all of our other operations, including certain properties that offer wellness, fitness and spa services to members, which segment we do not consider to be sufficiently material to constitute a separate reporting segment, and any operating expenses that are not attributable to a specific reporting segment.
|
|
|
|
|
|
|
Comparable
Properties
(1)
|
||||||
|
|
All Properties
|
|
|||||||||
|
|
As of and For the Year Ended
December 31,
|
|
As of and For the Year Ended
December 31,
|
||||||||
|
|
|
||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
Total properties
|
|
236
|
|
|
231
|
|
|
209
|
|
|
209
|
|
# of units
|
|
26,220
|
|
|
26,114
|
|
|
23,509
|
|
|
23,509
|
|
Tenant operating data
(2)
|
|
|
|
|
|
|
|
|
||||
Occupancy
|
|
85.1
|
%
|
|
85.6
|
%
|
|
84.4
|
%
|
|
85.3
|
%
|
Rent coverage
|
|
1.31
|
x
|
|
1.35
|
x
|
|
1.33
|
x
|
|
1.36
|
x
|
(1)
|
Consists of triple net leased senior living communities owned continuously since January 1, 2015; excludes communities classified as held for sale, if any.
|
(2)
|
All tenant operating data presented are based upon the operating results provided by our tenants for the 12 months ended September 30, 2016 and 2015 or the most recent prior period for which tenant operating results were available to us at the time we originally published our results for the year ended December 31, 2016. Rent coverage is calculated as operating cash flow from our triple net lease tenants’ operations of our properties, before subordinated charges, if any, divided by triple net lease minimum rents payable to us. We have not independently verified tenant operating data. Excludes data for historical periods prior to our ownership of certain properties, as well as data for properties sold during the periods presented.
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
Rental income
|
|
$
|
275,697
|
|
|
$
|
256,035
|
|
|
$
|
19,662
|
|
|
7.7
|
%
|
Property operating expenses
|
|
(833
|
)
|
|
—
|
|
|
833
|
|
|
100.0
|
%
|
|||
Net operating income (NOI)
|
|
274,864
|
|
|
256,035
|
|
|
18,829
|
|
|
7.4
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(78,361
|
)
|
|
(70,417
|
)
|
|
7,944
|
|
|
11.3
|
%
|
|||
Impairment of assets
|
|
(6,583
|
)
|
|
(194
|
)
|
|
6,389
|
|
|
3,293.3
|
%
|
|||
Operating income
|
|
189,920
|
|
|
185,424
|
|
|
4,496
|
|
|
2.4
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(24,795
|
)
|
|
(25,015
|
)
|
|
(220
|
)
|
|
(0.9
|
)%
|
|||
Loss on early extinguishment of debt
|
|
(467
|
)
|
|
(6
|
)
|
|
461
|
|
|
7,683.3
|
%
|
|||
Gain on sale of properties
|
|
4,061
|
|
|
—
|
|
|
4,061
|
|
|
100.0
|
%
|
|||
Net income
|
|
$
|
168,719
|
|
|
$
|
160,403
|
|
|
$
|
8,316
|
|
|
5.2
|
%
|
|
|
|
|
|
|
Comparable
Properties
(1)
|
||||||||||
|
|
All Properties
|
|
|||||||||||||
|
|
As of and For the Year Ended
December 31,
|
|
As of and For the Year Ended
December 31,
|
||||||||||||
|
|
|
||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Total properties
|
|
68
|
|
|
65
|
|
|
46
|
|
|
46
|
|
||||
# of units
|
|
8,788
|
|
|
8,585
|
|
|
7,208
|
|
|
7,208
|
|
||||
Occupancy
|
|
87.2
|
%
|
|
88.1
|
%
|
|
87.0
|
%
|
|
88.0
|
%
|
||||
Average monthly rate
(2)
|
|
$
|
4,243
|
|
|
$
|
4,213
|
|
|
$
|
4,336
|
|
|
$
|
4,264
|
|
(1)
|
Consists of managed senior living communities owned and managed by the same operator continuously since January 1, 2015; excludes communities classified as held for sale, if any.
|
(2)
|
Average monthly rate is calculated by taking the average daily rate, which is defined as total residents fees and services divided by occupied units during the period, and multiplying it by 30 days.
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
Residents fees and services
|
|
$
|
391,822
|
|
|
$
|
367,874
|
|
|
$
|
23,948
|
|
|
6.5
|
%
|
Property operating expenses
|
|
(293,195
|
)
|
|
(278,242
|
)
|
|
14,953
|
|
|
5.4
|
%
|
|||
Net operating income (NOI)
|
|
98,627
|
|
|
89,632
|
|
|
8,995
|
|
|
10.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(81,482
|
)
|
|
(60,600
|
)
|
|
20,882
|
|
|
34.5
|
%
|
|||
Impairment of assets
|
|
(2,174
|
)
|
|
—
|
|
|
2,174
|
|
|
100.0
|
%
|
|||
Operating income
|
|
14,971
|
|
|
29,032
|
|
|
(14,061
|
)
|
|
(48.4
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(8,540
|
)
|
|
(9,973
|
)
|
|
(1,433
|
)
|
|
(14.4
|
)%
|
|||
Loss on early extinguishment of debt
|
|
(59
|
)
|
|
(34
|
)
|
|
25
|
|
|
73.5
|
%
|
|||
Net income
|
|
$
|
6,372
|
|
|
$
|
19,025
|
|
|
$
|
(12,653
|
)
|
|
(66.5
|
)%
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
Residents fees and services
|
|
$
|
331,855
|
|
|
$
|
331,270
|
|
|
$
|
585
|
|
|
0.2
|
%
|
Property operating expenses
|
|
(248,785
|
)
|
|
(249,174
|
)
|
|
(389
|
)
|
|
(0.2
|
)%
|
|||
Net operating income (NOI)
|
|
83,070
|
|
|
82,096
|
|
|
974
|
|
|
1.2
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(37,442
|
)
|
|
(34,704
|
)
|
|
2,738
|
|
|
7.9
|
%
|
|||
Operating income
|
|
45,628
|
|
|
47,392
|
|
|
(1,764
|
)
|
|
(3.7
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(4,110
|
)
|
|
(7,199
|
)
|
|
(3,089
|
)
|
|
(42.9
|
)%
|
|||
Loss on early extinguishment of debt
|
|
(59
|
)
|
|
(34
|
)
|
|
25
|
|
|
73.5
|
%
|
|||
Net income
|
|
$
|
41,459
|
|
|
$
|
40,159
|
|
|
$
|
1,300
|
|
|
3.2
|
%
|
|
|
All Properties
|
|
Comparable Properties
(1)
|
||||||||
|
|
As of and For the Year Ended
December 31,
|
|
As of and For the Year Ended
December 31,
|
||||||||
|
|
|
||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
Total properties
|
|
119
|
|
|
121
|
|
|
93
|
|
|
93
|
|
Total buildings
|
|
145
|
|
|
145
|
|
|
117
|
|
|
117
|
|
Total square feet
(2)
|
|
11,431
|
|
|
11,316
|
|
|
8,872
|
|
|
8,870
|
|
Occupancy
(3)
|
|
96.5
|
%
|
|
96.4
|
%
|
|
95.4
|
%
|
|
95.4
|
%
|
(1)
|
Consists of MOBs we have owned continuously since January 1, 2015; excludes properties classified as held for sale, if any.
|
(2)
|
Prior periods exclude space re-measurements made subsequent to those periods.
|
(3)
|
MOB occupancy includes (i) space being fitted out for occupancy and (ii) space which is leased, but is not occupied or is being offered for sublease by tenants.
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
Rental income
|
|
$
|
372,233
|
|
|
$
|
356,586
|
|
|
$
|
15,647
|
|
|
4.4
|
%
|
Property operating expenses
|
|
(105,762
|
)
|
|
(99,337
|
)
|
|
6,425
|
|
|
(6.5
|
)%
|
|||
Net operating income (NOI)
|
|
266,471
|
|
|
257,249
|
|
|
9,222
|
|
|
3.6
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(124,196
|
)
|
|
(122,974
|
)
|
|
1,222
|
|
|
(1.0
|
)%
|
|||
Impairment of assets
|
|
(7,122
|
)
|
|
—
|
|
|
7,122
|
|
|
100.0
|
%
|
|||
Operating income
|
|
135,153
|
|
|
134,275
|
|
|
878
|
|
|
0.7
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(13,852
|
)
|
|
(6,214
|
)
|
|
7,638
|
|
|
122.9
|
%
|
|||
Loss on early extinguishment of debt
|
|
—
|
|
|
(250
|
)
|
|
(250
|
)
|
|
100.0
|
%
|
|||
Income from continuing operations
|
|
121,301
|
|
|
127,811
|
|
|
(6,510
|
)
|
|
(5.1
|
)%
|
|||
Discontinued operations:
|
|
|
|
|
|
|
|
|
|||||||
Loss from discontinued operations
|
|
—
|
|
|
(350
|
)
|
|
(350
|
)
|
|
(100.0
|
)%
|
|||
Loss on impairment of assets from discontinued operations
|
|
—
|
|
|
(602
|
)
|
|
(602
|
)
|
|
(100.0
|
)%
|
|||
Net income
|
|
$
|
121,301
|
|
|
$
|
126,859
|
|
|
$
|
(5,558
|
)
|
|
(4.4
|
)%
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
Rental income
|
|
$
|
320,328
|
|
|
$
|
313,463
|
|
|
$
|
6,865
|
|
|
2.2
|
%
|
Property operating expenses
|
|
(95,788
|
)
|
|
(91,881
|
)
|
|
3,907
|
|
|
4.3
|
%
|
|||
Net operating income (NOI)
|
|
224,540
|
|
|
221,582
|
|
|
2,958
|
|
|
1.3
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(102,005
|
)
|
|
(103,015
|
)
|
|
(1,010
|
)
|
|
(1.0
|
)%
|
|||
Operating income
|
|
122,535
|
|
|
118,567
|
|
|
3,968
|
|
|
3.3
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(13,187
|
)
|
|
(5,214
|
)
|
|
7,973
|
|
|
152.9
|
%
|
|||
Loss on early extinguishment of debt
|
|
—
|
|
|
(250
|
)
|
|
(250
|
)
|
|
(100.0
|
)%
|
|||
Net income
|
|
$
|
109,348
|
|
|
$
|
113,103
|
|
|
$
|
(3,755
|
)
|
|
(3.3
|
)%
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
Rental income
|
|
$
|
18,270
|
|
|
$
|
18,278
|
|
|
$
|
(8
|
)
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
Expenses:
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
(3,792
|
)
|
|
(3,792
|
)
|
|
—
|
|
|
—
|
%
|
|||
General and administrative
|
|
(46,559
|
)
|
|
(42,830
|
)
|
|
3,729
|
|
|
8.7
|
%
|
|||
Acquisition and certain other transaction related costs
|
|
(2,085
|
)
|
|
(6,853
|
)
|
|
(4,768
|
)
|
|
(69.6
|
)%
|
|||
Impairment of assets
|
|
(2,795
|
)
|
|
—
|
|
|
2,795
|
|
|
100.0
|
%
|
|||
Total expenses
|
|
(55,231
|
)
|
|
(53,475
|
)
|
|
1,756
|
|
|
3.3
|
%
|
|||
Operating loss
|
|
(36,961
|
)
|
|
(35,197
|
)
|
|
1,764
|
|
|
5.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Dividend income
|
|
2,108
|
|
|
2,773
|
|
|
(665
|
)
|
|
(24.0
|
)%
|
|||
Interest and other income
|
|
430
|
|
|
379
|
|
|
51
|
|
|
13.5
|
%
|
|||
Interest expense
|
|
(120,387
|
)
|
|
(109,679
|
)
|
|
10,708
|
|
|
9.8
|
%
|
|||
Loss on distribution to common shareholders of The RMR Group Inc. common stock
|
|
—
|
|
|
(38,437
|
)
|
|
(38,437
|
)
|
|
(100.0
|
)%
|
|||
Loss on early extinguishment of debt
|
|
—
|
|
|
(1,604
|
)
|
|
(1,604
|
)
|
|
(100.0
|
)%
|
|||
Loss before income tax expense and equity in earnings of an investee
|
|
(154,810
|
)
|
|
(181,765
|
)
|
|
(26,955
|
)
|
|
(14.8
|
)%
|
|||
Income tax expense
|
|
(424
|
)
|
|
(574
|
)
|
|
(150
|
)
|
|
(26.1
|
)%
|
|||
Equity in earnings of an investee
|
|
137
|
|
|
20
|
|
|
117
|
|
|
585.0
|
%
|
|||
Net loss
|
|
$
|
(155,097
|
)
|
|
$
|
(182,319
|
)
|
|
$
|
(27,222
|
)
|
|
(14.9
|
)%
|
(1)
|
All other operations includes all of our other operations, including certain properties that offer wellness, fitness and spa services to members, which segment we do not consider to be sufficiently material to constitute a separate reporting segment, and any operating expenses that are not attributable to a specific reporting segment.
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net income attributable to common shareholders
|
|
$
|
147,610
|
|
|
$
|
141,295
|
|
|
$
|
123,968
|
|
Depreciation and amortization expense
|
|
276,861
|
|
|
287,831
|
|
|
257,783
|
|
|||
Noncontrolling interest's share of net FFO adjustments
|
|
(16,370
|
)
|
|
—
|
|
|
—
|
|
|||
Gain on sale of properties
|
|
(46,055
|
)
|
|
(4,061
|
)
|
|
—
|
|
|||
Impairment of assets from continuing operations
|
|
5,082
|
|
|
18,674
|
|
|
194
|
|
|||
Impairment of assets from discontinued operations
|
|
—
|
|
|
—
|
|
|
602
|
|
|||
FFO
|
|
367,128
|
|
|
443,739
|
|
|
382,547
|
|
|||
|
|
|
|
|
|
|
||||||
Acquisition and certain other transaction related costs
|
|
547
|
|
|
2,085
|
|
|
6,853
|
|
|||
Loss on distribution to common shareholders of RMR Inc. common stock
(1)
|
|
—
|
|
|
—
|
|
|
38,437
|
|
|||
Loss on early extinguishment of debt
|
|
7,627
|
|
|
526
|
|
|
1,894
|
|
|||
Normalized FFO attributable to SNH
|
|
$
|
375,302
|
|
|
$
|
446,350
|
|
|
$
|
429,731
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares outstanding (basic)
|
|
237,420
|
|
|
237,345
|
|
|
232,931
|
|
|||
Weighted average shares outstanding (diluted)
|
|
237,452
|
|
|
237,382
|
|
|
232,963
|
|
|||
|
|
|
|
|
|
|
||||||
Net income per share (basic and diluted)
|
|
$
|
0.62
|
|
|
$
|
0.60
|
|
|
$
|
0.53
|
|
FFO per share (basic and diluted)
|
|
$
|
1.55
|
|
|
$
|
1.87
|
|
|
$
|
1.64
|
|
Normalized FFO per share (basic and diluted)
|
|
$
|
1.58
|
|
|
$
|
1.88
|
|
|
$
|
1.84
|
|
Distributions declared per share
|
|
$
|
1.56
|
|
|
$
|
1.56
|
|
|
$
|
1.56
|
|
(1)
|
In 2015, we recognized a $38,437 non-cash loss on the distribution of shares of RMR Inc. shares to our shareholders as a result of the closing price of RMR Inc.’s shares being lower than our carrying amount per share on the distribution date.
|
|
|
For the Year Ended December 31,
|
|||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|||||||
Reconciliation of Net Income to NOI:
|
|
|
|
|
|
|
|
|
|
||||
Net income
|
|
$
|
151,803
|
|
|
$
|
141,295
|
|
|
$
|
123,968
|
|
|
Gain on sale of properties
|
|
(46,055
|
)
|
|
(4,061
|
)
|
|
—
|
|
||||
Income before gain on sale of properties
|
|
105,748
|
|
|
137,234
|
|
|
123,968
|
|
||||
Discontinued operations
|
|
|
|
|
|
|
|||||||
Loss from discontinued operations
|
|
—
|
|
|
—
|
|
|
350
|
|
||||
Loss on impairment of assets from discontinued operations
|
|
—
|
|
|
—
|
|
|
602
|
|
||||
Income from continuing operations
|
|
105,748
|
|
—
|
|
137,234
|
|
|
124,920
|
|
|||
Equity in earnings of an investee
|
|
(608
|
)
|
|
(137
|
)
|
|
(20
|
)
|
||||
Income tax expense
|
|
454
|
|
|
424
|
|
|
574
|
|
||||
Loss on early extinguishment of debt
|
|
7,627
|
|
|
526
|
|
|
1,894
|
|
||||
Loss on distribution to common shareholders of RMR common stock
|
|
—
|
|
|
—
|
|
|
38,437
|
|
||||
Interest expense
|
|
165,019
|
|
|
167,574
|
|
|
150,881
|
|
||||
Interest and other income
|
|
(406
|
)
|
|
(430
|
)
|
|
(379
|
)
|
||||
Dividend income
|
|
(2,637
|
)
|
|
(2,108
|
)
|
|
(2,773
|
)
|
||||
Operating income
|
|
275,197
|
|
|
303,083
|
|
|
313,534
|
|
||||
|
|
|
|
|
|
|
|
||||||
Impairment of assets
|
|
5,082
|
|
|
18,674
|
|
|
194
|
|
||||
Acquisition and certain other transaction related costs
|
|
547
|
|
|
2,085
|
|
|
6,853
|
|
||||
General and administrative expense
|
|
103,702
|
|
|
46,559
|
|
|
42,830
|
|
||||
Depreciation and amortization expense
|
|
276,861
|
|
|
287,831
|
|
|
257,783
|
|
||||
Total NOI
|
|
$
|
661,389
|
|
|
$
|
658,232
|
|
|
$
|
621,194
|
|
|
|
|
|
|
|
|
|
|||||||
Triple net leased senior living communities NOI
|
|
$
|
280,641
|
|
|
$
|
274,864
|
|
|
$
|
256,035
|
|
|
Managed senior living communities NOI
|
|
93,297
|
|
|
98,627
|
|
|
89,632
|
|
||||
MOB NOI
|
|
269,197
|
|
|
266,471
|
|
|
257,249
|
|
||||
All other operations NOI
|
|
18,254
|
|
|
18,270
|
|
|
18,278
|
|
||||
Total NOI
|
|
$
|
661,389
|
|
|
$
|
658,232
|
|
|
$
|
621,194
|
|
•
|
our ability to maintain or increase the occupancy of, and the rental rates at, our properties;
|
•
|
our ability to control operating expenses at our properties;
|
•
|
our manager's ability to operate our managed senior living communities so as to maintain or increase our returns; and
|
•
|
our ability to purchase additional properties which produce cash flows in excess of our cost of acquisition capital and the related property operating expenses.
|
|
|
For the Year Ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
MOB tenant improvements
(1)
|
|
$
|
9,278
|
|
|
$
|
12,237
|
|
MOB leasing costs
(2)
|
|
8,331
|
|
|
4,870
|
|
||
MOB building improvements
(3)
|
|
14,934
|
|
|
13,426
|
|
||
Managed senior living communities capital improvements
|
|
12,077
|
|
|
16,300
|
|
||
Development, redevelopment and other activities
(4)
|
|
28,118
|
|
|
31,835
|
|
||
Total capital expenditures
|
|
$
|
72,738
|
|
|
$
|
78,668
|
|
(1)
|
MOB tenant improvements generally include capital expenditures to improve tenants' space or amounts paid directly to tenants to improve their space.
|
(2)
|
MOB leasing costs generally include leasing related costs, such as brokerage commissions and tenant inducements.
|
(3)
|
MOB building improvements generally include capital expenditures to replace obsolete building components and capital expenditures that extend the useful life of existing assets.
|
(4)
|
Development, redevelopment and other activities generally include (1) capital expenditures that are identified at the time of acquisition of a property and incurred within a short period thereafter; and (2) capital expenditure projects that reposition a property or result in new sources of revenues.
|
|
|
New Leases
|
|
Renewals
|
|
Total
|
||||||
Square feet leased during the year
|
|
175
|
|
|
1,134
|
|
|
1,309
|
|
|||
Total leasing costs and concession commitments
(1)
|
|
$
|
7,180
|
|
|
$
|
19,398
|
|
|
$
|
26,578
|
|
Total leasing costs and concession commitments per square foot
(1)
|
|
$
|
41.14
|
|
|
$
|
17.10
|
|
|
$
|
20.31
|
|
Weighted average lease term (years)
(2)
|
|
7.5
|
|
|
5.7
|
|
|
5.9
|
|
|||
Total leasing costs and concession commitments per square foot per year
(1)
|
|
$
|
5.52
|
|
|
$
|
3.00
|
|
|
$
|
3.41
|
|
(1)
|
Includes commitments made for leasing expenditures and concessions, such as tenant improvements, leasing commissions, tenant reimbursements and free rent.
|
(2)
|
Weighted based on annualized rental income pursuant to existing leases as of December 31, 2017, including straight line rent adjustments, estimated recurring expense reimbursements and excluding lease value amortization.
|
|
|
Payment due by period
|
||||||||||||||||||
Contractual Obligations
|
|
Total
|
|
Less than
1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than
5 years
|
||||||||||
Borrowings under revolving credit facility
|
|
$
|
596,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
596,000
|
|
|
$
|
—
|
|
Term loans
|
|
550,000
|
|
|
—
|
|
|
350,000
|
|
|
200,000
|
|
|
—
|
|
|||||
Senior unsecured notes
|
|
1,750,000
|
|
|
—
|
|
|
600,000
|
|
|
300,000
|
|
|
850,000
|
|
|||||
Mortgage notes payable
|
|
796,616
|
|
|
94,949
|
|
|
52,440
|
|
|
23,857
|
|
|
625,370
|
|
|||||
Capital lease obligations
|
|
10,694
|
|
|
862
|
|
|
2,021
|
|
|
2,472
|
|
|
5,339
|
|
|||||
Ground lease obligations
|
|
8,476
|
|
|
386
|
|
|
773
|
|
|
695
|
|
|
6,622
|
|
|||||
Purchase obligations
(1)
|
|
181,000
|
|
|
181,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Projected interest expense
(2)
|
|
1,185,071
|
|
|
118,075
|
|
|
188,473
|
|
|
112,844
|
|
|
765,679
|
|
|||||
Tenant related obligations
(3)
|
|
20,681
|
|
|
14,621
|
|
|
5,718
|
|
|
79
|
|
|
263
|
|
|||||
Business management incentive fee expense
(4)
|
|
55,740
|
|
|
55,740
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
|
$
|
5,154,278
|
|
|
$
|
465,633
|
|
|
$
|
1,199,425
|
|
|
$
|
1,235,947
|
|
|
$
|
2,253,273
|
|
(1)
|
Represents the contractual purchase price for three MOBs we acquired in January 2018 for an aggregate purchase price of $93.4 million, two senior living communities we acquired in January and February 2018 for an aggregate purchase price of $41.6 million and one MOB and two senior living communities we agreed to acquire in November 2017 for an aggregate purchase price of $46.1 million, in each case excluding acquisition related costs.
|
(2)
|
Projected interest expense is attributable to only our debt obligations at existing rates as of December 31, 2017 and is not intended to estimate future interest costs which may result from debt prepayments, additional borrowings under our revolving credit facility, new debt issuances or changes in interest rates.
|
(3)
|
Committed tenant related obligations include leasing commissions and tenant improvements and are based on leases in effect as of December 31, 2017.
|
(4)
|
Represents business management incentive fees for the year ended December 31, 2017 due to RMR LLC under our business management agreement. This fee was paid to RMR LLC in January 2018.
|
•
|
allocation of purchase prices among various asset categories, including allocations to above and below market leases for properties, and the related impact on the recognition of rental income and depreciation and amortization expense;
|
•
|
assessment of the carrying values and impairments of long lived assets; and
|
•
|
classification of leases.
|
|
|
|
|
Annual
|
|
Annual
|
|
|
|
|
|||||
|
|
Principal
|
|
Interest
|
|
Interest
|
|
|
|
Interest
|
|||||
Debt
(1)
|
|
Balance
(2)
|
|
Rate
(2)
|
|
Expense
|
|
Maturity
|
|
Payments Due
|
|||||
Senior unsecured notes
|
|
$
|
400,000
|
|
|
3.25
|
%
|
|
$
|
13,000
|
|
|
2019
|
|
Semi-Annually
|
Senior unsecured notes
|
|
350,000
|
|
|
5.63
|
%
|
|
19,705
|
|
|
2042
|
|
Quarterly
|
||
Senior unsecured notes
|
|
300,000
|
|
|
6.75
|
%
|
|
20,250
|
|
|
2021
|
|
Semi-Annually
|
||
Senior unsecured notes
|
|
250,000
|
|
|
4.75
|
%
|
|
11,875
|
|
|
2024
|
|
Semi-Annually
|
||
Senior unsecured notes
|
|
250,000
|
|
|
6.25
|
%
|
|
15,625
|
|
|
2046
|
|
Quarterly
|
||
Senior unsecured notes
|
|
200,000
|
|
|
6.75
|
%
|
|
13,500
|
|
|
2020
|
|
Semi-Annually
|
||
Mortgage notes
(3)
|
|
620,000
|
|
|
3.53
|
%
|
|
21,886
|
|
|
2026
|
|
Monthly
|
||
Mortgage note
|
|
67,749
|
|
|
4.47
|
%
|
|
3,028
|
|
|
2018
|
|
Monthly
|
||
Mortgage note
|
|
43,558
|
|
|
3.79
|
%
|
|
1,651
|
|
|
2019
|
|
Monthly
|
||
Mortgage note
|
|
13,741
|
|
|
6.28
|
%
|
|
863
|
|
|
2022
|
|
Monthly
|
||
Mortgage notes
|
|
12,552
|
|
|
6.31
|
%
|
|
792
|
|
|
2018
|
|
Monthly
|
||
Mortgage notes
|
|
11,858
|
|
|
6.24
|
%
|
|
740
|
|
|
2018
|
|
Monthly
|
||
Mortgage note
|
|
11,392
|
|
|
4.85
|
%
|
|
553
|
|
|
2022
|
|
Monthly
|
||
Mortgage note
|
|
6,430
|
|
|
4.69
|
%
|
|
302
|
|
|
2019
|
|
Monthly
|
||
Mortgage note
(4)
|
|
4,338
|
|
|
4.38
|
%
|
|
190
|
|
|
2043
|
|
Monthly
|
||
Mortgage note
|
|
2,603
|
|
|
7.49
|
%
|
|
195
|
|
|
2022
|
|
Monthly
|
||
Mortgage note
|
|
2,395
|
|
|
6.25
|
%
|
|
150
|
|
|
2033
|
|
Monthly
|
||
|
|
$
|
2,546,616
|
|
|
|
|
$
|
124,305
|
|
|
|
|
|
(1)
|
In February 2018, we issued $500.0 million of 4.75% senior unsecured notes due 2028 and we assumed approximately $16.8 million of mortgage debt with a maturity date in 2023 and an annual interest rate of 6.64%.
|
(2)
|
The principal balances, and interest rates are the amounts stated in the applicable contracts. In accordance with GAAP, our carrying values and recorded interest expense may differ from these amounts because of market conditions at the time we assumed these debts. This table does not include obligations under capital leases.
|
(3)
|
The property encumbered by these mortgages is subject to a joint venture in which we own a 55% equity interest.
|
(4)
|
In January, 2018, we prepaid this debt.
|
|
|
Impact of Changes in Interest Rates
|
|||||||||||||
|
|
Interest Rate
Per Year
(1)
|
|
Outstanding
Debt
|
|
Total Interest
Expense Per Year
|
|
Annual
Earnings per Share
Impact
(2)
|
|||||||
At December 31, 2017
|
|
2.74
|
%
|
|
$
|
1,146,000
|
|
|
$
|
31,400
|
|
|
$
|
0.13
|
|
100 basis point increase
|
|
3.74
|
%
|
|
$
|
1,146,000
|
|
|
$
|
42,860
|
|
|
$
|
0.18
|
|
(1)
|
Weighted based on interest rates and outstanding borrowings under our credit facilities and term loans as of
December 31, 2017
.
|
(2)
|
Based on weighted average number of shares outstanding (basic and diluted) for the year ended
December 31, 2017
.
|
|
|
Impact of Changes in Interest Rates
|
|||||||||||||
|
|
Interest Rate
Per Year
(1)
|
|
Outstanding
Debt
|
|
Total Interest
Expense Per Year
|
|
Annual
Earnings per Share
Impact
(2)
|
|||||||
At December 31, 2017
|
|
2.73
|
%
|
|
$
|
1,550,000
|
|
|
$
|
42,315
|
|
|
$
|
0.18
|
|
100 basis point increase
|
|
3.73
|
%
|
|
$
|
1,550,000
|
|
|
$
|
57,815
|
|
|
$
|
0.24
|
|
|
|
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 our
equity compensation plan
excluding securities
reflected in column (a)
|
|
|
|
Plan Category
|
|
(a)
|
|
(b)
|
|
(c)
|
|
|
|
Equity compensation plans approved by securityholders—2012 Plan
|
|
None.
|
|
None.
|
|
2,481,686
|
|
|
(1)
|
Equity compensation plan not approved by securityholders
|
|
None.
|
|
None.
|
|
None.
|
|
|
|
Total
|
|
None.
|
|
None.
|
|
2,481,686
|
|
|
(1)
|
(1)
|
Consists of common shares available for issuance pursuant to the terms of the 2012 Plan. Share awards that are repurchased or forfeited will be added to the common shares available for issuance under the 2012 Plan.
|
|
|
Page
|
|
||
|
||
|
||
|
||
|
||
|
||
|
Exhibit
Number
|
Description
|
|
|
3.1
|
|
3.2
|
|
3.3
|
|
3.4
|
|
3.5
|
|
4.1
|
|
4.2
|
|
4.3
|
|
4.4
|
|
4.5
|
|
4.6
|
|
4.7
|
|
4.8
|
|
4.9
|
|
4.10
|
|
4.11
|
|
8.1
|
|
10.1
|
|
10.2
|
|
10.3
|
|
10.4
|
10.5
|
|
10.6
|
|
10.7
|
|
10.8
|
|
10.9
|
|
10.10
|
|
10.11
|
|
10.12
|
|
10.13
|
|
10.14
|
|
10.15
|
|
10.16
|
|
10.17
|
|
10.18
|
|
10.19
|
|
10.20
|
|
10.21
|
|
10.22
|
|
10.23
|
10.24
|
|
10.25
|
|
10.26
|
|
10.27
|
|
10.28
|
|
10.29
|
|
10.30
|
|
10.31
|
|
10.32
|
|
10.33
|
|
10.34
|
|
10.35
|
|
10.36
|
|
10.37
|
|
10.38
|
10.39
|
|
10.40
|
|
10.41
|
|
10.42
|
|
10.43
|
|
10.44
|
|
10.45
|
|
10.46
|
|
10.47
|
|
10.48
|
|
10.49
|
|
10.50
|
|
10.51
|
|
10.52
|
|
10.53
|
10.54
|
|
10.55
|
|
10.56
|
|
10.57
|
|
10.58
|
|
10.59
|
|
10.60
|
|
10.61
|
|
10.62
|
|
10.63
|
|
10.64
|
|
10.65
|
|
10.66
|
|
10.67
|
|
10.68
|
10.69
|
|
10.70
|
|
10.71
|
|
10.72
|
|
10.73
|
|
10.74
|
|
10.75
|
|
12.1
|
|
21.1
|
|
23.1
|
|
23.2
|
|
31.1
|
|
31.2
|
|
31.3
|
|
32.1
|
|
99.1
|
|
99.2
|
|
99.3
|
|
99.4
|
|
99.5
|
|
99.6
|
|
99.7
|
|
99.8
|
|
99.9
|
|
99.10
|
99.11
|
|
99.12
|
|
99.13
|
|
99.14
|
|
99.15
|
|
99.16
|
|
99.17
|
|
99.18
|
|
99.19
|
|
99.20
|
|
99.21
|
|
99.22
|
|
99.23
|
|
99.24
|
|
99.25
|
|
99.26
|
|
99.27
|
|
99.28
|
|
99.29
|
|
99.30
|
|
99.31
|
|
99.32
|
99.33
|
|
99.34
|
|
99.35
|
|
99.36
|
|
99.37
|
|
99.38
|
|
99.39
|
|
101.1
|
The following materials from the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Comprehensive Income, (iii) the Consolidated Statements of Shareholders’ Equity, (iv) the Consolidated Statements of Cash Flows, and (v) related notes to these financial statements, tagged as blocks of text and in detail. (Filed herewith.)
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
ASSETS
|
|
|
|
|
||||
Real estate properties:
|
|
|
|
|
||||
Land
|
|
$
|
824,879
|
|
|
$
|
792,728
|
|
Buildings, improvements and equipment
|
|
6,999,884
|
|
|
6,824,819
|
|
||
|
|
7,824,763
|
|
|
7,617,547
|
|
||
Less accumulated depreciation
|
|
(1,454,477
|
)
|
|
(1,270,716
|
)
|
||
|
|
6,370,286
|
|
|
6,346,831
|
|
||
|
|
|
|
|
||||
Cash and cash equivalents
|
|
31,238
|
|
|
31,749
|
|
||
Restricted cash
|
|
16,083
|
|
|
3,829
|
|
||
Investments in available for sale securities
|
|
162,751
|
|
|
115,612
|
|
||
Due from affiliate
|
|
18,539
|
|
|
18,439
|
|
||
Acquired real estate leases and other intangible assets, net
|
|
472,265
|
|
|
514,446
|
|
||
Other assets, net
|
|
222,857
|
|
|
196,848
|
|
||
Total assets
|
|
$
|
7,294,019
|
|
|
$
|
7,227,754
|
|
|
|
|
|
|
||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
||||
Unsecured revolving credit facility
|
|
$
|
596,000
|
|
|
$
|
327,000
|
|
Unsecured term loans, net
|
|
547,460
|
|
|
547,058
|
|
||
Senior unsecured notes, net
|
|
1,725,662
|
|
|
1,722,758
|
|
||
Secured debt and capital leases, net
|
|
805,404
|
|
|
1,117,649
|
|
||
Accrued interest
|
|
17,987
|
|
|
18,471
|
|
||
Due to affiliate
|
|
66,411
|
|
|
22,296
|
|
||
Assumed real estate lease obligations, net
|
|
96,018
|
|
|
106,038
|
|
||
Other liabilities
|
|
161,889
|
|
|
167,079
|
|
||
Total liabilities
|
|
4,016,831
|
|
|
4,028,349
|
|
||
|
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
|
||||
|
|
|
|
|
||||
Equity:
|
|
|
|
|
||||
Equity attributable to common shareholders:
|
|
|
|
|
||||
Common shares of beneficial interest, $.01 par value: 300,000,000 shares authorized, 237,630,409 and 237,544,479 shares issued and outstanding at December 31, 2017 and 2016, respectively
|
|
2,376
|
|
|
2,375
|
|
||
Additional paid in capital
|
|
4,609,316
|
|
|
4,533,456
|
|
||
Cumulative net income
|
|
1,766,495
|
|
|
1,618,885
|
|
||
Cumulative other comprehensive income
|
|
87,231
|
|
|
34,549
|
|
||
Cumulative distributions
|
|
(3,360,468
|
)
|
|
(2,989,860
|
)
|
||
Total equity attributable to common shareholders
|
|
3,104,950
|
|
|
3,199,405
|
|
||
Noncontrolling interest:
|
|
|
|
|
||||
Total equity attributable to noncontrolling interest
|
|
172,238
|
|
|
—
|
|
||
Total equity
|
|
3,277,188
|
|
|
3,199,405
|
|
||
Total liabilities and equity
|
|
$
|
7,294,019
|
|
|
$
|
7,227,754
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
Rental income
|
|
$
|
681,022
|
|
|
$
|
666,200
|
|
|
$
|
630,899
|
|
Residents fees and services
|
|
393,797
|
|
|
391,822
|
|
|
367,874
|
|
|||
Total revenues
|
|
1,074,819
|
|
|
1,058,022
|
|
|
998,773
|
|
|||
|
|
|
|
|
|
|
||||||
Expenses:
|
|
|
|
|
|
|
||||||
Property operating expenses
|
|
413,430
|
|
|
399,790
|
|
|
377,579
|
|
|||
Depreciation and amortization
|
|
276,861
|
|
|
287,831
|
|
|
257,783
|
|
|||
General and administrative
|
|
103,702
|
|
|
46,559
|
|
|
42,830
|
|
|||
Acquisition and certain other transaction related costs
|
|
547
|
|
|
2,085
|
|
|
6,853
|
|
|||
Impairment of assets
|
|
5,082
|
|
|
18,674
|
|
|
194
|
|
|||
Total expenses
|
|
799,622
|
|
|
754,939
|
|
|
685,239
|
|
|||
|
|
|
|
|
|
|
||||||
Operating income
|
|
275,197
|
|
|
303,083
|
|
|
313,534
|
|
|||
|
|
|
|
|
|
|
||||||
Dividend income
|
|
2,637
|
|
|
2,108
|
|
|
2,773
|
|
|||
Interest and other income
|
|
406
|
|
|
430
|
|
|
379
|
|
|||
Interest expense
|
|
(165,019
|
)
|
|
(167,574
|
)
|
|
(150,881
|
)
|
|||
Loss on distribution to common shareholders of The RMR Group Inc. common stock
|
|
—
|
|
|
—
|
|
|
(38,437
|
)
|
|||
Loss on early extinguishment of debt
|
|
(7,627
|
)
|
|
(526
|
)
|
|
(1,894
|
)
|
|||
Income from continuing operations before income tax expense and equity in earnings of an investee
|
|
105,594
|
|
|
137,521
|
|
|
125,474
|
|
|||
Income tax expense
|
|
(454
|
)
|
|
(424
|
)
|
|
(574
|
)
|
|||
Equity in earnings of an investee
|
|
608
|
|
|
137
|
|
|
20
|
|
|||
Income from continuing operations
|
|
105,748
|
|
|
137,234
|
|
|
124,920
|
|
|||
Discontinued operations:
|
|
|
|
|
|
|
||||||
Loss from discontinued operations
|
|
—
|
|
|
—
|
|
|
(350
|
)
|
|||
Loss on impairment of assets from discontinued operations
|
|
—
|
|
|
—
|
|
|
(602
|
)
|
|||
Income before gain on sale of properties
|
|
105,748
|
|
|
137,234
|
|
|
123,968
|
|
|||
Gain on sale of properties
|
|
46,055
|
|
|
4,061
|
|
|
—
|
|
|||
Net income
|
|
151,803
|
|
|
141,295
|
|
|
123,968
|
|
|||
Net income attributable to noncontrolling interest
|
|
(4,193
|
)
|
|
—
|
|
|
—
|
|
|||
Net income attributable to common shareholders
|
|
$
|
147,610
|
|
|
$
|
141,295
|
|
|
$
|
123,968
|
|
|
|
|
|
|
|
|
||||||
Other comprehensive income:
|
|
|
|
|
|
|
||||||
Unrealized gain (loss) on investments in available for sale securities
|
|
47,138
|
|
|
64,139
|
|
|
(35,846
|
)
|
|||
Amounts reclassified from cumulative other comprehensive income to net income
|
|
5,082
|
|
|
2,795
|
|
|
—
|
|
|||
Equity in unrealized gain (loss) of an investee
|
|
462
|
|
|
152
|
|
|
(20
|
)
|
|||
Other comprehensive income
|
|
52,682
|
|
|
67,086
|
|
|
(35,866
|
)
|
|||
Comprehensive income
|
|
204,485
|
|
|
208,381
|
|
|
88,102
|
|
|||
Comprehensive income attributable to noncontrolling interest
|
|
(4,193
|
)
|
|
—
|
|
|
—
|
|
|||
Comprehensive income attributable to common shareholders
|
|
$
|
200,292
|
|
|
$
|
208,381
|
|
|
$
|
88,102
|
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding (basic)
|
|
237,420
|
|
|
237,345
|
|
|
232,931
|
|
|||
Weighted average common shares outstanding (diluted)
|
|
237,452
|
|
|
237,382
|
|
|
232,963
|
|
|||
|
|
|
|
|
|
|
||||||
Per common share amounts (basic and diluted)
|
|
|
|
|
|
|
||||||
Income from continuing operations
|
|
$
|
0.62
|
|
|
$
|
0.60
|
|
|
$
|
0.54
|
|
Loss from discontinued operations
|
|
—
|
|
|
—
|
|
|
(0.01
|
)
|
|||
Net income attributable to common shareholders
|
|
$
|
0.62
|
|
|
$
|
0.60
|
|
|
$
|
0.53
|
|
|
|
Number of
Shares
|
|
Common
Shares
|
|
Additional
Paid-in
Capital
|
|
Cumulative
Net Income
|
|
Cumulative
Distributions
|
|
Cumulative Other
Comprehensive
Income (Loss)
|
|
Total Equity Attributable to Common Shareholders
|
|
Noncontrolling
Interest
|
|
Total Equity
|
|||||||||||||||||
Balance at December 31, 2014:
|
|
203,910,305
|
|
|
$
|
2,039
|
|
|
$
|
3,825,063
|
|
|
$
|
1,353,622
|
|
|
$
|
(2,231,646
|
)
|
|
$
|
3,329
|
|
|
$
|
2,952,407
|
|
|
$
|
—
|
|
|
$
|
2,952,407
|
|
Comprehensive income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
123,968
|
|
|
—
|
|
|
(35,866
|
)
|
|
88,102
|
|
|
—
|
|
|
88,102
|
|
||||||||
Distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(356,384
|
)
|
|
—
|
|
|
(356,384
|
)
|
|
—
|
|
|
(356,384
|
)
|
||||||||
Distribution to common shareholders of The RMR Group Inc. common stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31,341
|
)
|
|
—
|
|
|
(31,341
|
)
|
|
—
|
|
|
(31,341
|
)
|
||||||||
Issuance of shares
|
|
33,475,367
|
|
|
335
|
|
|
705,413
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
705,748
|
|
|
—
|
|
|
705,748
|
|
||||||||
Share grants
|
|
99,000
|
|
|
1
|
|
|
1,439
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,440
|
|
|
—
|
|
|
1,440
|
|
||||||||
Share repurchases
|
|
(13,113
|
)
|
|
—
|
|
|
(212
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(212
|
)
|
|
—
|
|
|
(212
|
)
|
||||||||
Balance at December 31, 2015:
|
|
237,471,559
|
|
|
2,375
|
|
|
4,531,703
|
|
|
1,477,590
|
|
|
(2,619,371
|
)
|
|
(32,537
|
)
|
|
3,359,760
|
|
|
—
|
|
|
3,359,760
|
|
||||||||
Comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
141,295
|
|
|
—
|
|
|
67,086
|
|
|
208,381
|
|
|
—
|
|
|
208,381
|
|
||||||||
Distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(370,489
|
)
|
|
—
|
|
|
(370,489
|
)
|
|
—
|
|
|
(370,489
|
)
|
||||||||
Share grants
|
|
92,150
|
|
|
1
|
|
|
2,204
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,205
|
|
|
—
|
|
|
2,205
|
|
||||||||
Share repurchases
|
|
(19,230
|
)
|
|
(1
|
)
|
|
(451
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(452
|
)
|
|
—
|
|
|
(452
|
)
|
||||||||
Balance at December 31, 2016:
|
|
237,544,479
|
|
|
2,375
|
|
|
4,533,456
|
|
|
1,618,885
|
|
|
(2,989,860
|
)
|
|
34,549
|
|
|
3,199,405
|
|
|
—
|
|
|
3,199,405
|
|
||||||||
Comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,610
|
|
|
—
|
|
|
52,682
|
|
|
200,292
|
|
|
4,193
|
|
|
204,485
|
|
||||||||
Distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(370,608
|
)
|
|
—
|
|
|
(370,608
|
)
|
|
—
|
|
|
(370,608
|
)
|
||||||||
Share grants
|
|
103,100
|
|
|
1
|
|
|
2,129
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,130
|
|
|
—
|
|
|
2,130
|
|
||||||||
Share repurchases
|
|
(17,170
|
)
|
|
—
|
|
|
(341
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(341
|
)
|
|
—
|
|
|
(341
|
)
|
||||||||
Contributions from noncontrolling interest
|
|
—
|
|
|
—
|
|
|
74,072
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,072
|
|
|
181,859
|
|
|
255,931
|
|
||||||||
Distributions to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,814
|
)
|
|
(13,814
|
)
|
||||||||
Balance at December 31, 2017:
|
|
237,630,409
|
|
|
$
|
2,376
|
|
|
$
|
4,609,316
|
|
|
$
|
1,766,495
|
|
|
$
|
(3,360,468
|
)
|
|
$
|
87,231
|
|
|
$
|
3,104,950
|
|
|
$
|
172,238
|
|
|
$
|
3,277,188
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
||||||
Net income
|
|
$
|
151,803
|
|
|
$
|
141,295
|
|
|
$
|
123,968
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
|
||||||
Depreciation and amortization
|
|
276,861
|
|
|
287,831
|
|
|
257,783
|
|
|||
Net amortization of debt discounts, premiums and deferred financing fees
|
|
5,282
|
|
|
5,729
|
|
|
5,942
|
|
|||
Straight line rental income
|
|
(13,958
|
)
|
|
(17,604
|
)
|
|
(18,039
|
)
|
|||
Amortization of acquired real estate leases and other intangible assets
|
|
(5,349
|
)
|
|
(4,941
|
)
|
|
(4,060
|
)
|
|||
Loss on early extinguishment of debt
|
|
7,627
|
|
|
526
|
|
|
1,894
|
|
|||
Impairment of assets
|
|
5,082
|
|
|
18,674
|
|
|
796
|
|
|||
Loss on distribution to common shareholders of The RMR Group Inc. common stock
|
|
—
|
|
|
—
|
|
|
38,437
|
|
|||
Other non-cash adjustments
|
|
(3,772
|
)
|
|
(3,772
|
)
|
|
(2,145
|
)
|
|||
Gain on sale of properties
|
|
(46,055
|
)
|
|
(4,061
|
)
|
|
—
|
|
|||
Gain on sale of investments
|
|
—
|
|
|
—
|
|
|
(71
|
)
|
|||
Equity in earnings of an investee
|
|
(608
|
)
|
|
(137
|
)
|
|
(20
|
)
|
|||
Change in assets and liabilities:
|
|
|
|
|
|
|
||||||
Restricted cash
|
|
(12,254
|
)
|
|
2,326
|
|
|
4,389
|
|
|||
Other assets
|
|
(5,197
|
)
|
|
(1,548
|
)
|
|
(19,917
|
)
|
|||
Accrued interest
|
|
(484
|
)
|
|
1,497
|
|
|
(3,072
|
)
|
|||
Other liabilities
|
|
48,072
|
|
|
992
|
|
|
19,636
|
|
|||
Net cash provided by operating activities
|
|
407,050
|
|
|
426,807
|
|
|
405,521
|
|
|||
|
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
||||||
Real estate acquisitions and deposits
|
|
(159,290
|
)
|
|
(227,072
|
)
|
|
(1,134,735
|
)
|
|||
Real estate improvements
|
|
(117,213
|
)
|
|
(99,663
|
)
|
|
(70,427
|
)
|
|||
Investment in The RMR Group Inc.
|
|
—
|
|
|
—
|
|
|
(17,286
|
)
|
|||
Proceeds from sale of properties
|
|
55,068
|
|
|
33,866
|
|
|
2,782
|
|
|||
Proceeds from sale of investments
|
|
—
|
|
|
—
|
|
|
6,571
|
|
|||
Net cash used for investing activities
|
|
(221,435
|
)
|
|
(292,869
|
)
|
|
(1,213,095
|
)
|
|||
|
|
|
|
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||||
Proceeds from issuance of common shares, net
|
|
—
|
|
|
—
|
|
|
659,496
|
|
|||
Proceeds from issuance of unsecured senior notes, net of discount
|
|
—
|
|
|
250,000
|
|
|
—
|
|
|||
Proceeds from unsecured term loan
|
|
—
|
|
|
—
|
|
|
200,000
|
|
|||
Proceeds from borrowings on revolving credit facility
|
|
764,000
|
|
|
662,000
|
|
|
1,640,243
|
|
|||
Proceeds from issuance of secured debt
|
|
—
|
|
|
620,000
|
|
|
—
|
|
|||
Redemption of senior notes
|
|
—
|
|
|
—
|
|
|
(250,000
|
)
|
|||
Repayments of borrowings on revolving credit facility
|
|
(495,000
|
)
|
|
(1,110,000
|
)
|
|
(945,243
|
)
|
|||
Repayment of other debt
|
|
(313,964
|
)
|
|
(178,418
|
)
|
|
(125,879
|
)
|
|||
Loss on early extinguishment of debt settled in cash
|
|
(5,485
|
)
|
|
(470
|
)
|
|
(1,448
|
)
|
|||
Payment of debt issuance costs
|
|
(6,845
|
)
|
|
(12,016
|
)
|
|
(2,931
|
)
|
|||
Repurchase of common shares
|
|
(341
|
)
|
|
(452
|
)
|
|
(212
|
)
|
|||
Proceeds from noncontrolling interest, net
|
|
255,931
|
|
|
—
|
|
|
—
|
|
|||
Distributions to noncontrolling interest
|
|
(13,814
|
)
|
|
—
|
|
|
—
|
|
|||
Distributions to shareholders
|
|
(370,608
|
)
|
|
(370,489
|
)
|
|
(356,390
|
)
|
|||
Net cash (used for) provided by financing activities
|
|
(186,126
|
)
|
|
(139,845
|
)
|
|
817,636
|
|
|||
|
|
|
|
|
|
|
||||||
(Decrease) increase in cash and cash equivalents
|
|
(511
|
)
|
|
(5,907
|
)
|
|
10,062
|
|
|||
Cash and cash equivalents at beginning of period
|
|
31,749
|
|
|
37,656
|
|
|
27,594
|
|
|||
Cash and cash equivalents at end of period
|
|
$
|
31,238
|
|
|
$
|
31,749
|
|
|
$
|
37,656
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
|
||||||
Interest paid
|
|
$
|
160,221
|
|
|
$
|
160,348
|
|
|
$
|
148,011
|
|
Income taxes paid
|
|
$
|
441
|
|
|
$
|
435
|
|
|
$
|
477
|
|
|
|
|
|
|
|
|
||||||
NON-CASH INVESTING ACTIVITIES:
|
|
|
|
|
|
|
||||||
Investment acquired by issuance of common shares
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(44,521
|
)
|
Acquisitions funded by assumed debt
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(181,433
|
)
|
|
|
|
|
|
|
|
||||||
NON-CASH FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||||
Assumption of mortgage notes payable
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
181,433
|
|
Issuance of common shares
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
47,691
|
|
Distribution to common shareholders of The RMR Group Inc. common stock
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(31,335
|
)
|
(1)
|
Cash paid plus assumed debt, if any, includes closing costs as these acquisitions are accounted for as acquisitions of assets.
|
(2)
|
Cash paid plus assumed debt, if any, excludes closing costs as these acquisitions are accounted for as business combinations.
|
(3)
|
This senior living community is adjacent to another community that we own which is managed by Five Star. The operations of this community and the community we previously owned are now conducted as a single integrated community under one management agreement.
|
(1)
|
Cash paid plus assumed debt, if any, includes closing costs as these acquisitions are accounted for acquisitions of assets.
|
(2)
|
Cash paid plus assumed debt, if any, excludes closing costs as these acquisitions are accounted for as business combinations.
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Rental income
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
56
|
|
Property operating expenses
|
|
—
|
|
|
—
|
|
|
(406
|
)
|
|||
(Loss) income from discontinued operations
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(350
|
)
|
|
Number of Shares
|
|
Weighted Average
Grant Date
Fair Value
|
|||
Unvested shares at December 31, 2014
|
153,478
|
|
|
$
|
23.39
|
|
Shares granted in 2015
|
99,000
|
|
|
$
|
16.30
|
|
Shares vested / forfeited in 2015
|
(93,604
|
)
|
|
$
|
16.17
|
|
Unvested shares at December 31, 2015
|
158,874
|
|
|
$
|
19.39
|
|
Shares granted in 2016
|
92,150
|
|
|
$
|
21.18
|
|
Shares vested / forfeited in 2016
|
(97,614
|
)
|
|
$
|
21.09
|
|
Unvested shares at December 31, 2016
|
153,410
|
|
|
$
|
19.92
|
|
Shares granted in 2017
|
103,100
|
|
|
$
|
19.99
|
|
Shares vested / forfeited in 2017
|
(108,500
|
)
|
|
$
|
20.05
|
|
Unvested shares at December 31, 2017
|
148,010
|
|
|
$
|
19.71
|
|
•
|
Lease No. 1, which expires in 2024 and includes
83
independent living communities, assisted living communities and SNFs.
|
•
|
Lease No. 2, which expires in 2026 and includes
47
independent living communities, assisted living communities and SNFs.
|
•
|
Lease No. 3, which expires in 2028 and includes
17
independent living communities and assisted living communities.
|
•
|
Lease No. 4, which expires in 2032 and includes
29
independent living communities, assisted living communities and SNFs.
|
•
|
Lease No. 5, which expires in 2028 and includes
nine
assisted living communities.
|
|
|
As of December 31, 2017
|
|
As of December 31, 2016
|
||||||||||
|
|
Carrying Value of Investment
(1)
|
|
% of Total
|
|
Carrying Value of Investment
(1)
|
|
% of Total
|
||||||
Five Star
|
|
$
|
2,330,630
|
|
|
27.5
|
%
|
|
$
|
2,290,029
|
|
|
27.8
|
%
|
All others
|
|
6,144,320
|
|
|
72.5
|
%
|
|
5,961,935
|
|
|
72.2
|
%
|
||
|
|
$
|
8,474,950
|
|
|
100.0
|
%
|
|
$
|
8,251,964
|
|
|
100.0
|
%
|
(1)
|
Represents the gross book value of real estate assets before depreciation and purchase price allocations, less impairment write downs, if any. Five Star also manages our managed senior living communities. The carrying value of investment for those communities is included in the "All others" category.
|
|
|
Year Ended
|
|
Year Ended
|
||||||||||
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||
|
|
Total Revenues
(1)
|
|
% of Total
|
|
Total Revenues
(1)
|
|
% of Total
|
||||||
Five Star
|
|
$
|
210,539
|
|
|
19.6
|
%
|
|
$
|
203,581
|
|
|
19.2
|
%
|
All others
|
|
864,280
|
|
|
80.4
|
%
|
|
854,441
|
|
|
80.8
|
%
|
||
|
|
$
|
1,074,819
|
|
|
100.0
|
%
|
|
$
|
1,058,022
|
|
|
100.0
|
%
|
(1)
|
Five Star also manages our managed senior living communities. Our revenues from those communities are included in the “All others” category.
|
•
|
a management fee equal to either
3%
or
5%
of the gross revenues realized at the applicable communities,
|
•
|
reimbursement for its direct costs and expenses related to such communities,
|
•
|
an annual incentive fee equal to either
35%
or
20%
of the annual net operating income of such communities remaining after we realize an annual minimum return equal to either
8%
or
7%
of our invested capital, or, in the case of certain of the communities, a specified amount plus
7%
of our invested capital since December 31, 2015, and
|
•
|
a fee for its management of capital expenditure projects equal to
3%
of amounts funded by us
|
•
|
Base Management Fee
. The annual base management fee payable to RMR LLC by us for each applicable period is equal to the lesser of:
|
◦
|
the sum of (a)
0.5%
of the daily weighted average of the aggregate book value of our real estate assets owned by us or our subsidiaries as of October 12, 1999, or the Transferred Assets, plus (b)
0.7%
of the average aggregate historical cost of our real estate investments excluding the Transferred Assets up to
$250,000
, plus (c)
0.5%
of the average aggregate historical cost of our real estate investments excluding the Transferred Assets exceeding
$250,000
; and
|
◦
|
the sum of (a)
0.7%
of the average closing price per share of our common shares on the stock exchange on which such shares are principally traded during such period, multiplied by the average number of our common shares outstanding during such period, plus the daily weighted average of the aggregate liquidation preference of each class of our preferred shares outstanding during such period, plus the daily weighted average of the aggregate principal amount of our consolidated indebtedness during such period, or, together, our Average Market Capitalization, up to
$250,000
, plus (b)
0.5%
of our Average Market Capitalization exceeding
$250,000
.
|
•
|
Incentive Management Fee
. The incentive management fee which may be earned by RMR LLC for an annual period is calculated as follows:
|
•
|
An amount, subject to a cap, based on the value of our outstanding common shares, equal to
12%
of the product of:
|
◦
|
our equity market capitalization on the last trading day of the year immediately prior to the relevant
three
year measurement period (or, for purposes of calculating any incentive fee for 2015, our equity market capitalization on December 31, 2013), and
|
◦
|
the amount (expressed as a percentage) by which the total return per share, as defined in the business management agreement and further described below, of our common shareholders (i.e., share price appreciation plus dividends) exceeds the total shareholder return of the SNL U.S. REIT Healthcare Index, or the benchmark return per share, for the relevant measurement period.
|
◦
|
The calculation of the incentive management fee (including the determinations of our equity market capitalization and the total return per share of our common shareholders) is subject to adjustments if additional common shares are issued during the measurement period.
|
◦
|
No incentive management fee is payable by us unless our total return per share during the measurement period is positive.
|
◦
|
The measurement periods are
three
year periods ending with the year for which the incentive management fee is being calculated.
|
◦
|
If our total return per share exceeds
12%
per year in any measurement period, the benchmark return per share is adjusted to be the lesser of the total shareholder return of the SNL U.S. REIT Healthcare Index for such measurement period and
12%
per year, or the adjusted benchmark return per share. In instances where the adjusted benchmark return per share applies, the incentive management fee will be reduced if our total return per share is between 200 basis points and 500 basis points below the SNL U.S. REIT Healthcare Index by a low return factor, as defined in the business management agreement, and there will be no incentive management fee paid if, in these instances, our total return per share is more than 500 basis points below the SNL U.S. REIT Healthcare Index.
|
◦
|
The incentive management fee is subject to a cap. The cap is equal to the value of the number of our common shares which would, after issuance, represent
1.5%
of the number of our common shares then outstanding multiplied by the average closing price of our common shares during the
10
consecutive trading days having the highest average closing prices during the final
30
trading days of the relevant measurement period.
|
◦
|
Incentive management fees we paid to RMR LLC for any period may be subject to “clawback” if our financial statements for that period are restated due to material non-compliance with any financial reporting requirements under the securities laws as a result of the bad faith, fraud, willful misconduct or gross negligence of RMR LLC
|
•
|
Property Management and Construction Supervision Fees
. The property management fees payable to RMR LLC by us for each applicable period are equal to
3%
of gross collected rents and the construction supervision fees payable to RMR LLC by us for each applicable period are equal to
5%
of construction costs.
|
•
|
so long as we remain a REIT, Five Star may not waive the share ownership restrictions in its charter that prohibit any person or group from acquiring more than
9.8%
(in value or number of shares, whichever is more restrictive) of the outstanding shares of any class of Five Star stock without our consent;
|
•
|
so long as Five Star is our tenant or manager, Five Star will not permit nor take any action that, in our reasonable judgment, might jeopardize our qualification for taxation as a REIT;
|
•
|
we have the right to terminate our leases and management agreements with Five Star upon the acquisition by a person or group of more than
9.8%
of Five Star’s voting stock or other change in control events, as defined therein affecting Five Star, including the adoption of any shareholder proposal (other than a precatory proposal) or the election to Five Star’s board of directors of any individual, if such proposal or individual was not approved, nominated or appointed, as the case may be, by a majority of Five Star’s directors in office immediately prior to the making of such proposal or the nomination or appointment of such individual; and
|
•
|
so long as Five Star is our tenant or manager or has a business management agreement with RMR LLC, Five Star will not acquire or finance any real estate of a type then owned or financed by us or any other company managed by RMR LLC without first giving us or such company managed by RMR LLC, as applicable, the opportunity to acquire or finance that real estate.
|
•
|
We contributed
2,345,000
of our common shares and
$13,967
in cash to RMR Inc. and RMR Inc. issued
5,272,787
shares of its class A common stock to us.
|
•
|
We agreed to distribute approximately half of the shares of class A common stock of RMR Inc. issued to us in the Up-C Transaction to our shareholders as a special distribution.
|
•
|
We entered into amended and restated business and property management agreements with RMR LLC which, among other things, amended the term, termination and termination fee provisions of those agreements. See
Note 6
for further information regarding our management agreements with RMR LLC.
|
•
|
We entered into a registration rights agreement with RMR Inc. covering the shares of class A common stock of RMR Inc. issued to us in the Up-C Transaction, pursuant to which we received demand and piggyback registration rights, subject to certain limitations.
|
•
|
We entered into a lock up and registration rights agreement with ABP Trust, Adam Portnoy and Barry Portnoy pursuant to which they agreed not to transfer the
2,345,000
of our common shares ABP Trust received in the Up-C Transaction for a
10
year period ending on June 5, 2025 and we granted them certain registration rights, subject, in each case, to certain exceptions.
|
|
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|||||||||||||
Senior Unsecured Notes
|
|
Coupon
|
|
Maturity
|
|
Face
Amount
|
|
Unamortized
Discount
|
|
Face
Amount
|
|
Unamortized
Discount
|
|||||||||
Senior unsecured notes
|
|
3.250
|
%
|
|
2019
|
|
$
|
400,000
|
|
|
$
|
78
|
|
|
$
|
400,000
|
|
|
$
|
138
|
|
Senior unsecured notes
|
|
6.750
|
%
|
|
2020
|
|
200,000
|
|
|
488
|
|
|
200,000
|
|
|
703
|
|
||||
Senior unsecured notes
|
|
6.750
|
%
|
|
2021
|
|
300,000
|
|
|
2,093
|
|
|
300,000
|
|
|
2,627
|
|
||||
Senior unsecured notes
|
|
4.750
|
%
|
|
2024
|
|
250,000
|
|
|
500
|
|
|
250,000
|
|
|
579
|
|
||||
Senior unsecured notes
|
|
5.625
|
%
|
|
2042
|
|
350,000
|
|
|
—
|
|
|
350,000
|
|
|
—
|
|
||||
Senior unsecured notes
|
|
6.250
|
%
|
|
2046
|
|
250,000
|
|
|
—
|
|
|
250,000
|
|
|
—
|
|
||||
Total senior unsecured notes
|
|
|
|
|
|
$
|
1,750,000
|
|
|
$
|
3,159
|
|
|
$
|
1,750,000
|
|
|
$
|
4,047
|
|
|
|
Principal Balance as of
|
|
|
|
|
|
Number of
Properties as
Collateral
|
|
Net Book Value of Collateral
as of
|
||||||||||||||
|
|
December 31,
|
|
|
|
|
|
|
December 31,
|
|||||||||||||||
Secured and Other Debt
|
|
2017
(1)
|
|
2016
(1)
|
|
Interest
Rate
|
|
Maturity
|
|
At December 31, 2017
|
|
2017
|
|
2016
|
||||||||||
Mortgage
(2)
|
|
$
|
—
|
|
|
$
|
10,653
|
|
|
6.15
|
%
|
|
Aug 17
|
|
—
|
|
|
$
|
—
|
|
|
$
|
14,162
|
|
Mortgage
(2)
|
|
—
|
|
|
8,686
|
|
|
6.73
|
%
|
|
Apr 18
|
|
—
|
|
|
—
|
|
|
10,656
|
|
||||
Mortgage notes
|
|
12,552
|
|
|
12,772
|
|
|
6.31
|
%
|
|
Oct 18
|
|
1
|
|
|
16,470
|
|
|
16,827
|
|
||||
Mortgage notes
|
|
11,858
|
|
|
12,061
|
|
|
6.24
|
%
|
|
Oct 18
|
|
1
|
|
|
15,025
|
|
|
15,453
|
|
||||
Mortgage note
|
|
67,749
|
|
|
69,953
|
|
|
4.47
|
%
|
|
Oct 18
|
|
10
|
|
|
175,975
|
|
|
180,933
|
|
||||
Mortgage note
|
|
6,430
|
|
|
6,565
|
|
|
4.69
|
%
|
|
Jan 19
|
|
1
|
|
|
9,477
|
|
|
9,687
|
|
||||
Mortgage note
|
|
43,558
|
|
|
44,462
|
|
|
3.79
|
%
|
|
Jul 19
|
|
4
|
|
|
62,596
|
|
|
64,154
|
|
||||
Mortgage note
(2)
|
|
—
|
|
|
279,505
|
|
|
6.71
|
%
|
|
Sep 19
|
|
—
|
|
|
—
|
|
|
235,068
|
|
||||
Mortgage note
|
|
2,603
|
|
|
3,128
|
|
|
7.49
|
%
|
|
Jan 22
|
|
1
|
|
|
15,099
|
|
|
15,360
|
|
||||
Mortgage note
|
|
13,741
|
|
|
14,300
|
|
|
6.28
|
%
|
|
Jul 22
|
|
1
|
|
|
24,414
|
|
|
24,834
|
|
||||
Mortgage note
|
|
11,392
|
|
|
11,594
|
|
|
4.85
|
%
|
|
Oct 22
|
|
1
|
|
|
21,065
|
|
|
21,529
|
|
||||
Mortgage notes
(3)
|
|
620,000
|
|
|
620,000
|
|
|
3.53
|
%
|
|
Aug 26
|
|
1
|
|
|
764,622
|
|
|
785,805
|
|
||||
Mortgage note
|
|
2,395
|
|
|
2,819
|
|
|
6.25
|
%
|
|
Feb 33
|
|
1
|
|
|
4,473
|
|
|
4,267
|
|
||||
Mortgage note
(2)
|
|
—
|
|
|
8,882
|
|
|
5.95
|
%
|
|
Aug 37
|
|
—
|
|
|
—
|
|
|
8,656
|
|
||||
Mortgage note
(4)
|
|
4,338
|
|
|
4,427
|
|
|
4.38
|
%
|
|
Sep 43
|
|
1
|
|
|
7,290
|
|
|
7,202
|
|
||||
Capital Leases
|
|
10,694
|
|
|
11,466
|
|
|
7.70
|
%
|
|
Apr 26
|
|
2
|
|
|
18,525
|
|
|
18,968
|
|
||||
Total secured
|
|
$
|
807,310
|
|
|
$
|
1,121,273
|
|
|
|
|
|
|
25
|
|
|
$
|
1,135,031
|
|
|
$
|
1,433,561
|
|
(1)
|
The principal balances are the amounts stated in the contracts. In accordance with GAAP, our carrying values and recorded interest expense may be different because of market conditions at the time we assumed certain of these debts. As of December 31, 2017 and 2016, the unamortized net premiums and debt issuance costs on certain of these mortgages were
$1,906
and
$3,624
, respectively.
|
(2)
|
In 2017, we prepaid these debts.
|
(3)
|
In July 2016, we entered loan agreements and obtained an aggregate
$620,000
secured debt financing that matures in August 2026. These loans are secured by
one
MOB (
two
buildings). The property encumbered by these mortgages is owned by a joint venture in which we own a
55%
equity interest.
|
(4)
|
In January 2018, we prepaid this debt.
|
2018
|
|
$
|
95,811
|
|
2019
|
|
$
|
451,592
|
|
2020
|
|
$
|
552,869
|
|
2021
|
|
$
|
303,102
|
|
2022
|
|
$
|
819,227
|
|
Thereafter
|
|
$
|
1,480,709
|
|
|
|
|
|
|
|
|
|
Significant
|
||||||||
|
|
Total as of
|
|
Quoted Prices in Active
|
|
Significant Other
|
|
Unobservable
|
||||||||
|
|
December 31,
|
|
Markets for Identical
|
|
Observable Inputs
|
|
Inputs
|
||||||||
Description
|
|
2017
|
|
Assets (Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
||||||||
Recurring Fair Value Measurements
|
|
|
|
|
|
|
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Investments in available for sale securities
(1)
|
|
$
|
162,751
|
|
|
$
|
162,751
|
|
|
$
|
—
|
|
|
$
|
—
|
|
(1)
|
Our investments in available for sale securities include our
2,637,408
shares of RMR Inc. class A common stock and our
4,235,000
Five Star common shares. The fair values of these shares are based upon quoted prices at
December 31, 2017
in active markets (Level 1 inputs). In performing our periodic evaluation of other than temporary impairment of our investment in Five Star for the second quarter of 2017, we determined, based on the length of time and the extent to which the market value of our Five Star investment was below our carrying value, that the decline in fair value was other than temporary at June 30, 2017. Accordingly, we recorded a
$5,082
loss on impairment to reduce the carrying value of our Five Star investment to its estimated fair value during the second quarter of 2017. Our adjusted cost basis for our Five Star shares is
$6,353
as of
December 31, 2017
. The cost basis for our RMR Inc. shares is
$69,826
as of
December 31, 2017
. The unrealized gain of
$86,572
for our RMR Inc. shares as of
December 31, 2017
is included in cumulative other comprehensive income (loss) in our consolidated balance sheets.
|
|
|
As of December 31, 2017
|
|
As of December 31, 2016
|
||||||||||||
Description
|
|
Carrying Amount
(1)
|
|
Estimated Fair Value
|
|
Carrying Amount
(1)
|
|
Estimated Fair Value
|
||||||||
Senior unsecured notes
|
|
$
|
1,725,662
|
|
|
$
|
1,810,882
|
|
|
$
|
1,722,758
|
|
|
$
|
1,755,715
|
|
Secured debt
(2)
|
|
794,710
|
|
|
783,353
|
|
|
1,106,183
|
|
|
1,090,515
|
|
||||
|
|
$
|
2,520,372
|
|
|
$
|
2,594,235
|
|
|
$
|
2,828,941
|
|
|
$
|
2,846,230
|
|
(1)
|
Includes unamortized debt issuance costs, premiums and discounts.
|
(2)
|
We assumed certain of these secured debts in connection with our acquisitions of certain properties. We recorded the assumed mortgage debts at estimated fair value on the date of acquisition and we are amortizing the fair value adjustments, if any, to interest expense over the respective terms of the mortgage debts to reduce interest expense to the estimated market interest rates as of the date of acquisition.
|
|
|
For the Year Ended December 31, 2017
|
||||||||||||||||||
|
|
Triple Net Leased Senior Living Communities
|
|
Managed Senior Living Communities
|
|
MOBs
|
|
All Other Operations
|
|
Consolidated
|
||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental income
|
|
$
|
280,641
|
|
|
$
|
—
|
|
|
$
|
382,127
|
|
|
$
|
18,254
|
|
|
$
|
681,022
|
|
Residents fees and services
|
|
—
|
|
|
393,797
|
|
|
—
|
|
|
—
|
|
|
393,797
|
|
|||||
Total revenues
|
|
280,641
|
|
|
393,797
|
|
|
382,127
|
|
|
18,254
|
|
|
1,074,819
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property operating expenses
|
|
—
|
|
|
300,500
|
|
|
112,930
|
|
|
—
|
|
|
413,430
|
|
|||||
Depreciation and amortization
|
|
81,976
|
|
|
62,266
|
|
|
128,827
|
|
|
3,792
|
|
|
276,861
|
|
|||||
General and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
103,702
|
|
|
103,702
|
|
|||||
Acquisition and certain other transaction related costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
547
|
|
|
547
|
|
|||||
Impairment of assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,082
|
|
|
5,082
|
|
|||||
Total expenses
|
|
81,976
|
|
|
362,766
|
|
|
241,757
|
|
|
113,123
|
|
|
799,622
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss)
|
|
198,665
|
|
|
31,031
|
|
|
140,370
|
|
|
(94,869
|
)
|
|
275,197
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividend income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,637
|
|
|
2,637
|
|
|||||
Interest and other income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
406
|
|
|
406
|
|
|||||
Interest expense
|
|
(8,855
|
)
|
|
(4,685
|
)
|
|
(24,919
|
)
|
|
(126,560
|
)
|
|
(165,019
|
)
|
|||||
Loss on early extinguishment of debt
|
|
(7,294
|
)
|
|
—
|
|
|
(59
|
)
|
|
(274
|
)
|
|
(7,627
|
)
|
|||||
Income (loss) before income tax expense and equity in earnings of an investee
|
|
182,516
|
|
|
26,346
|
|
|
115,392
|
|
|
(218,660
|
)
|
|
105,594
|
|
|||||
Income tax expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(454
|
)
|
|
(454
|
)
|
|||||
Equity in earnings of an investee
|
|
—
|
|
|
—
|
|
|
—
|
|
|
608
|
|
|
608
|
|
|||||
Income (loss) before gain on sale of properties
|
|
182,516
|
|
|
26,346
|
|
|
115,392
|
|
|
(218,506
|
)
|
|
105,748
|
|
|||||
Gain on sale of properties
|
|
45,901
|
|
|
—
|
|
|
—
|
|
|
154
|
|
|
46,055
|
|
|||||
Net income (loss)
|
|
228,417
|
|
|
26,346
|
|
|
115,392
|
|
|
(218,352
|
)
|
|
151,803
|
|
|||||
Net income attributable to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
(4,193
|
)
|
|
—
|
|
|
(4,193
|
)
|
|||||
Net income (loss) attributable to common shareholders
|
|
$
|
228,417
|
|
|
$
|
26,346
|
|
|
$
|
111,199
|
|
|
$
|
(218,352
|
)
|
|
$
|
147,610
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
As of December 31, 2017
|
||||||||||||||||||
|
|
Triple Net Leased Senior Living Communities
|
|
Managed Senior Living Communities
|
|
MOBs
|
|
All Other Operations
|
|
Consolidated
|
||||||||||
Total assets
|
|
$
|
2,251,756
|
|
|
$
|
1,273,757
|
|
|
$
|
3,367,485
|
|
|
$
|
401,021
|
|
|
$
|
7,294,019
|
|
|
|
For the Year Ended December 31, 2016
|
||||||||||||||||||
|
|
Triple Net Leased
Senior Living
Communities
|
|
Managed
Senior Living
Communities
|
|
MOBs
|
|
All Other
Operations
|
|
Consolidated
|
||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Rental income
|
|
$
|
275,697
|
|
|
$
|
—
|
|
|
$
|
372,233
|
|
|
$
|
18,270
|
|
|
$
|
666,200
|
|
Residents fees and services
|
|
—
|
|
|
391,822
|
|
|
—
|
|
|
—
|
|
|
391,822
|
|
|||||
Total revenues
|
|
275,697
|
|
|
391,822
|
|
|
372,233
|
|
|
18,270
|
|
|
1,058,022
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Property operating expenses
|
|
833
|
|
|
293,195
|
|
|
105,762
|
|
|
—
|
|
|
399,790
|
|
|||||
Depreciation
|
|
78,361
|
|
|
81,482
|
|
|
124,196
|
|
|
3,792
|
|
|
287,831
|
|
|||||
General and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,559
|
|
|
46,559
|
|
|||||
Acquisition related costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,085
|
|
|
2,085
|
|
|||||
Impairment of assets
|
|
6,583
|
|
|
2,174
|
|
|
7,122
|
|
|
2,795
|
|
|
18,674
|
|
|||||
Total expenses
|
|
85,777
|
|
|
376,851
|
|
|
237,080
|
|
|
55,231
|
|
|
754,939
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss)
|
|
189,920
|
|
|
14,971
|
|
|
135,153
|
|
|
(36,961
|
)
|
|
303,083
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividend income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,108
|
|
|
2,108
|
|
|||||
Interest and other income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
430
|
|
|
430
|
|
|||||
Interest expense
|
|
(24,795
|
)
|
|
(8,540
|
)
|
|
(13,852
|
)
|
|
(120,387
|
)
|
|
(167,574
|
)
|
|||||
Loss on early extinguishment of debt
|
|
(467
|
)
|
|
(59
|
)
|
|
—
|
|
|
—
|
|
|
(526
|
)
|
|||||
Income (loss) from continuing operations before income tax expense and equity in earnings of an investee
|
|
164,658
|
|
|
6,372
|
|
|
121,301
|
|
|
(154,810
|
)
|
|
137,521
|
|
|||||
Income tax expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(424
|
)
|
|
(424
|
)
|
|||||
Equity in earnings of an investee
|
|
—
|
|
|
—
|
|
|
—
|
|
|
137
|
|
|
137
|
|
|||||
Income (loss) from before gain on sale of properties
|
|
164,658
|
|
|
6,372
|
|
|
121,301
|
|
|
(155,097
|
)
|
|
137,234
|
|
|||||
Gain on sale of properties
|
|
4,061
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,061
|
|
|||||
Net income (loss)
|
|
$
|
168,719
|
|
|
$
|
6,372
|
|
|
$
|
121,301
|
|
|
$
|
(155,097
|
)
|
|
$
|
141,295
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
As of December 31, 2016
|
||||||||||||||||||
|
|
Triple Net Leased Senior Living Communities
|
|
Managed Senior Living Communities
|
|
MOBs
|
|
All Other Operations
|
|
Consolidated
|
||||||||||
Total assets
|
|
$
|
2,289,045
|
|
|
$
|
1,260,032
|
|
|
$
|
3,333,141
|
|
|
$
|
345,536
|
|
|
$
|
7,227,754
|
|
|
|
For the Year Ended December 31, 2015
|
||||||||||||||||||
|
|
Triple Net Leased
Senior Living
Communities
|
|
Managed
Senior Living
Communities
|
|
MOBs
|
|
All Other
Operations
|
|
Consolidated
|
||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Rental income
|
|
$
|
256,035
|
|
|
$
|
—
|
|
|
$
|
356,586
|
|
|
$
|
18,278
|
|
|
$
|
630,899
|
|
Residents fees and services
|
|
—
|
|
|
367,874
|
|
|
—
|
|
|
—
|
|
|
367,874
|
|
|||||
Total revenues
|
|
256,035
|
|
|
367,874
|
|
|
356,586
|
|
|
18,278
|
|
|
998,773
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Property operating expenses
|
|
—
|
|
|
278,242
|
|
|
99,337
|
|
|
—
|
|
|
377,579
|
|
|||||
Depreciation
|
|
70,417
|
|
|
60,600
|
|
|
122,974
|
|
|
3,792
|
|
|
257,783
|
|
|||||
General and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,830
|
|
|
42,830
|
|
|||||
Acquisition related costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,853
|
|
|
6,853
|
|
|||||
Impairment of assets
|
|
194
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
194
|
|
|||||
Total expenses
|
|
70,611
|
|
|
338,842
|
|
|
222,311
|
|
|
53,475
|
|
|
685,239
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss)
|
|
185,424
|
|
|
29,032
|
|
|
134,275
|
|
|
(35,197
|
)
|
|
313,534
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividend income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,773
|
|
|
2,773
|
|
|||||
Interest and other income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
379
|
|
|
379
|
|
|||||
Interest expense
|
|
(25,015
|
)
|
|
(9,973
|
)
|
|
(6,214
|
)
|
|
(109,679
|
)
|
|
(150,881
|
)
|
|||||
Loss on distribution to common shareholders of RMR common stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38,437
|
)
|
|
(38,437
|
)
|
|||||
Gain (loss) on early extinguishment of debt
|
|
(6
|
)
|
|
(34
|
)
|
|
(250
|
)
|
|
(1,604
|
)
|
|
(1,894
|
)
|
|||||
Income (loss) from continuing operations before income tax expense and equity in earnings of an investee
|
|
160,403
|
|
|
19,025
|
|
|
127,811
|
|
|
(181,765
|
)
|
|
125,474
|
|
|||||
Income tax expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(574
|
)
|
|
(574
|
)
|
|||||
Equity in earnings of an investee
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
20
|
|
|||||
Income (loss) from continuing operations
|
|
160,403
|
|
|
19,025
|
|
|
127,811
|
|
|
(182,319
|
)
|
|
124,920
|
|
|||||
Discontinued Operations:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss from discontinued operations
|
|
—
|
|
|
—
|
|
|
(350
|
)
|
|
—
|
|
|
(350
|
)
|
|||||
Loss on impairment of assets from discontinued operations
|
|
—
|
|
|
—
|
|
|
(602
|
)
|
|
—
|
|
|
(602
|
)
|
|||||
Net income (loss)
|
|
$
|
160,403
|
|
|
$
|
19,025
|
|
|
$
|
126,859
|
|
|
$
|
(182,319
|
)
|
|
$
|
123,968
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
As of December 31, 2015
|
||||||||||||||||||
|
|
Triple Net Leased
Senior Living
Communities
|
|
Managed
Senior Living
Communities
|
|
MOBs
|
|
All Other
Operations
|
|
Consolidated
|
||||||||||
Total assets
|
|
$
|
2,251,212
|
|
|
$
|
1,260,425
|
|
|
$
|
3,362,214
|
|
|
$
|
286,239
|
|
|
$
|
7,160,090
|
|
|
For the year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Current:
|
|
|
|
|
|
||||||
Federal
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
State
|
454
|
|
|
424
|
|
|
574
|
|
|||
|
454
|
|
|
424
|
|
|
574
|
|
|||
Deferred:
|
|
|
|
|
|
||||||
Federal
|
—
|
|
|
—
|
|
|
—
|
|
|||
State
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
—
|
|
|
—
|
|
|
—
|
|
|||
Income tax provision
|
$
|
454
|
|
|
$
|
424
|
|
|
$
|
574
|
|
|
For the year ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Taxes at statutory U.S. federal income tax rate
|
35.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
Nontaxable income of SNH
|
(35.0
|
)%
|
|
(35.0
|
)%
|
|
(35.0
|
)%
|
State and local income taxes, net of federal tax benefit
|
0.3
|
%
|
|
0.3
|
%
|
|
0.4
|
%
|
Tax Act Adjustment
|
9.0
|
%
|
|
—
|
%
|
|
—
|
%
|
Change in valuation allowance
|
(6.5
|
)%
|
|
3.6
|
%
|
|
8.8
|
%
|
Other differences, net
|
(2.5
|
)%
|
|
(3.6
|
)%
|
|
(8.8
|
)%
|
Effective tax rate
|
0.3
|
%
|
|
0.3
|
%
|
|
0.4
|
%
|
|
For the year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Deferred tax assets:
|
|
|
|
||||
Deferred income
|
$
|
1,576
|
|
|
$
|
2,512
|
|
|
|
|
|
||||
Other
|
172
|
|
|
222
|
|
||
Tax loss carryforwards
|
24,925
|
|
|
33,626
|
|
||
|
26,673
|
|
|
36,360
|
|
||
Valuation allowance
|
(26,673
|
)
|
|
(36,360
|
)
|
||
|
—
|
|
|
—
|
|
||
Net deferred income taxes
|
$
|
—
|
|
|
$
|
—
|
|
|
Year Ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Weighted average common shares for basic earnings per share
|
237,420
|
|
|
237,345
|
|
|
232,931
|
|
Effect of dilutive securities: restricted share awards
|
32
|
|
|
37
|
|
|
32
|
|
Weighted average common shares for diluted earnings per share
|
237,452
|
|
|
237,382
|
|
|
232,963
|
|
|
2017
|
||||||||||||||
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||||||
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
||||||||
Revenues
|
$
|
264,561
|
|
|
$
|
265,013
|
|
|
$
|
266,679
|
|
|
$
|
278,566
|
|
Net income attributable to common shareholders
|
$
|
32,155
|
|
|
$
|
16,042
|
|
|
$
|
34,414
|
|
|
$
|
65,000
|
|
Per share data (basic and diluted):
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common shareholders
|
$
|
0.14
|
|
|
$
|
0.07
|
|
|
$
|
0.14
|
|
|
$
|
0.27
|
|
Common distributions declared
(1)
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
2016
|
||||||||||||||
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||||||
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
||||||||
Revenues
|
$
|
258,375
|
|
|
$
|
261,367
|
|
|
$
|
263,983
|
|
|
$
|
274,296
|
|
Net income
|
$
|
31,272
|
|
|
$
|
39,233
|
|
|
$
|
27,903
|
|
|
$
|
42,885
|
|
Per share data (basic and diluted):
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
0.13
|
|
|
$
|
0.17
|
|
|
$
|
0.12
|
|
|
$
|
0.18
|
|
Common distributions declared
(1)
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
(1)
|
Amounts represent distributions declared with respect to the periods shown. Distributions are generally paid in the quarterly period following the quarterly period to which they relate.
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
2184 Parkway Lake Drive
|
Birmingham
|
AL
|
$—
|
$580
|
|
$5,980
|
|
$2,042
|
|
$—
|
|
$580
|
|
$8,022
|
|
$8,602
|
|
$1,671
|
8/1/2008
|
2001
|
2634 Valleydale Road
|
Birmingham
|
AL
|
—
|
600
|
|
7,574
|
|
934
|
|
—
|
|
578
|
|
8,530
|
|
9,108
|
|
1,998
|
8/1/2008
|
2000
|
2021 Dahlke Drive NE
|
Cullman
|
AL
|
—
|
287
|
|
3,415
|
|
307
|
|
—
|
|
287
|
|
3,722
|
|
4,009
|
|
1,407
|
11/19/2004
|
1998
|
101 Tulip Lane
|
Dothan
|
AL
|
—
|
3,543
|
|
14,619
|
|
—
|
|
—
|
|
3,543
|
|
14,619
|
|
18,162
|
|
18
|
12/27/2017
|
2000
|
49 Hughes Road
|
Madison
|
AL
|
—
|
334
|
|
3,981
|
|
714
|
|
—
|
|
334
|
|
4,695
|
|
5,029
|
|
1,619
|
11/19/2004
|
1998
|
200 Terrace Lane
|
Priceville
|
AL
|
—
|
1,300
|
|
9,447
|
|
271
|
|
—
|
|
1,300
|
|
9,718
|
|
11,018
|
|
1,642
|
2/1/2012
|
2006
|
413 Cox Boulevard
|
Sheffield
|
AL
|
—
|
394
|
|
4,684
|
|
469
|
|
—
|
|
394
|
|
5,153
|
|
5,547
|
|
1,852
|
11/19/2004
|
1998
|
2435 Columbiana Road
|
Vestavia Hills
|
AL
|
—
|
843
|
|
23,472
|
|
977
|
|
—
|
|
843
|
|
24,449
|
|
25,292
|
|
1,900
|
7/12/2016
|
1991
|
4461 N Crossover Road
(5)
|
Fayetteville
|
AR
|
7,908
|
733
|
|
10,432
|
|
67
|
|
—
|
|
733
|
|
10,499
|
|
11,232
|
|
804
|
5/1/2015
|
2011
|
4210 S Caraway Road
(5)
|
Jonesboro
|
AR
|
4,064
|
653
|
|
9,515
|
|
46
|
|
—
|
|
653
|
|
9,561
|
|
10,214
|
|
730
|
5/1/2015
|
2008
|
672 Jones Road
(5)
|
Springdale
|
AR
|
4,106
|
572
|
|
9,364
|
|
87
|
|
—
|
|
572
|
|
9,451
|
|
10,023
|
|
719
|
5/1/2015
|
2007
|
13840 North Desert Harbor Drive
|
Peoria
|
AZ
|
—
|
2,687
|
|
15,843
|
|
3,801
|
|
—
|
|
2,687
|
|
19,644
|
|
22,331
|
|
8,820
|
1/11/2002
|
1990
|
9045 W. Athens Street
|
Peoria
|
AZ
|
—
|
1,405
|
|
9,115
|
|
80
|
|
—
|
|
1,405
|
|
9,195
|
|
10,600
|
|
731
|
5/1/2015
|
1997
|
11209 N. Tatum Boulevard
|
Phoenix
|
AZ
|
—
|
1,380
|
|
6,349
|
|
2,088
|
|
—
|
|
1,484
|
|
8,333
|
|
9,817
|
|
1,448
|
9/30/2011
|
1987
|
2444 West Las Palmaritas Drive
|
Phoenix
|
AZ
|
—
|
3,820
|
|
6,669
|
|
288
|
|
—
|
|
3,820
|
|
6,957
|
|
10,777
|
|
1,182
|
12/22/2010
|
1982
|
4121 East Cotton Center
|
Phoenix
|
AZ
|
—
|
5,166
|
|
12,724
|
|
12
|
|
—
|
|
5,166
|
|
12,736
|
|
17,902
|
|
928
|
1/29/2015
|
2000
|
6001 East Thomas Road
|
Scottsdale
|
AZ
|
—
|
941
|
|
8,807
|
|
3,774
|
|
—
|
|
946
|
|
12,576
|
|
13,522
|
|
5,780
|
9/1/2012
|
1990
|
7090 East Mescal Street
|
Scottsdale
|
AZ
|
—
|
2,315
|
|
13,650
|
|
6,564
|
|
—
|
|
2,318
|
|
20,211
|
|
22,529
|
|
7,904
|
1/11/2002
|
1984
|
17225 North Boswell Boulevard
|
Sun City
|
AZ
|
—
|
1,189
|
|
10,569
|
|
1,442
|
|
—
|
|
1,189
|
|
12,011
|
|
13,200
|
|
6,661
|
9/1/2012
|
1990
|
14001 W. Meeker Boulevard
|
Sun City West
|
AZ
|
—
|
395
|
|
3,307
|
|
1
|
|
—
|
|
395
|
|
3,308
|
|
3,703
|
|
1,351
|
2/28/2003
|
1998
|
1415 West 3rd Street
|
Tempe
|
AZ
|
—
|
2,186
|
|
13,446
|
|
170
|
|
—
|
|
2,186
|
|
13,616
|
|
15,802
|
|
988
|
1/29/2015
|
1981
|
2500 North Rosemont Boulevard
|
Tucson
|
AZ
|
—
|
4,429
|
|
26,119
|
|
5,124
|
|
—
|
|
4,576
|
|
31,096
|
|
35,672
|
|
13,520
|
1/11/2002
|
1989
|
710 North Euclid
|
Anaheim
|
CA
|
—
|
2,850
|
|
6,964
|
|
822
|
|
—
|
|
2,893
|
|
7,743
|
|
10,636
|
|
1,924
|
7/9/2008
|
1992
|
3209 Brookside Drive
(5)
|
Bakersfield
|
CA
|
12,553
|
4,166
|
|
13,233
|
|
77
|
|
—
|
|
4,166
|
|
13,310
|
|
17,476
|
|
1,006
|
5/1/2015
|
2004
|
5000 Marina Boulevard
|
Brisbane
|
CA
|
—
|
7,957
|
|
13,430
|
|
—
|
|
—
|
|
7,957
|
|
13,430
|
|
21,387
|
|
6
|
11/14/2017
|
2000
|
5770 Armada Drive
(5)
|
Carlsbad
|
CA
|
11,392
|
3,875
|
|
18,543
|
|
(1)
|
|
—
|
|
3,875
|
|
18,542
|
|
22,417
|
|
1,352
|
1/29/2015
|
1997
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
1350 South El Camino Real
|
Encinitas
|
CA
|
—
|
1,510
|
|
18,042
|
|
443
|
|
—
|
|
1,517
|
|
18,478
|
|
19,995
|
|
4,543
|
3/31/2008
|
1999
|
47201 Lakeview Boulevard
|
Fremont
|
CA
|
—
|
3,200
|
|
10,177
|
|
36
|
|
—
|
|
3,200
|
|
10,213
|
|
13,413
|
|
1,594
|
9/30/2011
|
1990
|
47211/47215 Lakeview Boulevard
|
Fremont
|
CA
|
—
|
3,750
|
|
12,656
|
|
216
|
|
—
|
|
3,750
|
|
12,872
|
|
16,622
|
|
1,994
|
9/30/2011
|
1985
|
47900 Bayside Parkway
|
Fremont
|
CA
|
—
|
4,580
|
|
10,370
|
|
1,001
|
|
—
|
|
4,580
|
|
11,371
|
|
15,951
|
|
1,737
|
9/30/2011
|
1991
|
577 South Peach Street
|
Fresno
|
CA
|
—
|
738
|
|
2,577
|
|
4,175
|
|
—
|
|
738
|
|
6,752
|
|
7,490
|
|
1,932
|
12/28/1990
|
1963
|
6075 North Marks Avenue
|
Fresno
|
CA
|
—
|
880
|
|
12,751
|
|
342
|
|
—
|
|
883
|
|
13,090
|
|
13,973
|
|
3,188
|
3/31/2008
|
1996
|
24552 Paseo de Valencia
|
Laguna Hills
|
CA
|
—
|
3,172
|
|
28,184
|
|
16,427
|
|
—
|
|
3,810
|
|
43,973
|
|
47,783
|
|
17,862
|
11/1/2012
|
1975
|
8631 West 3rd Street
|
Los Angeles
|
CA
|
—
|
24,640
|
|
88,277
|
|
10,047
|
|
—
|
|
24,640
|
|
98,324
|
|
122,964
|
|
16,726
|
11/22/2010
|
1979
|
8635 West 3rd Street
|
Los Angeles
|
CA
|
—
|
24,640
|
|
90,352
|
|
9,738
|
|
—
|
|
24,640
|
|
100,090
|
|
124,730
|
|
16,947
|
11/22/2010
|
1979
|
2325 St. Pauls Way
(5)
|
Modesto
|
CA
|
6,430
|
1,104
|
|
9,009
|
|
59
|
|
—
|
|
1,106
|
|
9,066
|
|
10,172
|
|
694
|
5/1/2015
|
1998
|
8700 Lindley Avenue
|
Northridge
|
CA
|
—
|
2,068
|
|
13,520
|
|
82
|
|
—
|
|
2,079
|
|
13,591
|
|
15,670
|
|
1,029
|
5/1/2015
|
2000
|
1319 Brookside Avenue
|
Redlands
|
CA
|
—
|
1,770
|
|
9,982
|
|
517
|
|
—
|
|
1,770
|
|
10,499
|
|
12,269
|
|
2,509
|
3/31/2008
|
1999
|
110 Sterling Court
|
Roseville
|
CA
|
—
|
1,620
|
|
10,262
|
|
463
|
|
—
|
|
1,620
|
|
10,725
|
|
12,345
|
|
2,591
|
3/31/2008
|
1998
|
1371 Parkside Drive
|
San Bernardino
|
CA
|
—
|
1,250
|
|
9,069
|
|
686
|
|
—
|
|
1,250
|
|
9,755
|
|
11,005
|
|
3,138
|
8/31/2006
|
1988
|
16925 & 16916 Hierba Drive
|
San Diego
|
CA
|
—
|
9,142
|
|
53,904
|
|
13,096
|
|
—
|
|
9,148
|
|
66,994
|
|
76,142
|
|
28,596
|
1/11/2002
|
1987
|
3030 Science Park
|
San Diego
|
CA
|
—
|
2,466
|
|
46,473
|
|
19
|
|
—
|
|
2,466
|
|
46,492
|
|
48,958
|
|
9,779
|
8/6/2009
|
1986
|
3040 Science Park
|
San Diego
|
CA
|
—
|
1,225
|
|
23,077
|
|
20
|
|
—
|
|
1,225
|
|
23,097
|
|
24,322
|
|
4,856
|
8/6/2009
|
1986
|
3050 Science Park
|
San Diego
|
CA
|
—
|
1,508
|
|
28,753
|
|
19
|
|
—
|
|
1,508
|
|
28,772
|
|
30,280
|
|
6,050
|
8/6/2009
|
1986
|
24305 West Lyons Avenue
|
Santa Clarita
|
CA
|
—
|
763
|
|
15,538
|
|
104
|
|
—
|
|
763
|
|
15,642
|
|
16,405
|
|
1,184
|
5/1/2015
|
1988
|
3530 Deer Park Drive
|
Stockton
|
CA
|
—
|
670
|
|
14,419
|
|
484
|
|
—
|
|
670
|
|
14,903
|
|
15,573
|
|
3,615
|
3/31/2008
|
1999
|
537 East Fulton Street
|
Stockton
|
CA
|
—
|
382
|
|
2,750
|
|
953
|
|
—
|
|
382
|
|
3,703
|
|
4,085
|
|
2,345
|
6/30/1992
|
1968
|
877 East March Lane
|
Stockton
|
CA
|
—
|
1,176
|
|
11,171
|
|
5,895
|
|
—
|
|
1,380
|
|
16,862
|
|
18,242
|
|
6,467
|
9/30/2003
|
1988
|
93 West Avenida de Los Arboles
|
Thousand Oaks
|
CA
|
—
|
622
|
|
2,522
|
|
2,522
|
|
—
|
|
622
|
|
5,044
|
|
5,666
|
|
3,031
|
12/28/1990
|
1965
|
28515 Westinghouse Place
|
Valencia
|
CA
|
—
|
4,669
|
|
41,440
|
|
—
|
|
—
|
|
4,669
|
|
41,440
|
|
46,109
|
|
3,022
|
1/29/2015
|
2008
|
6835 Hazeltine Avenue
|
Van Nuys
|
CA
|
—
|
718
|
|
378
|
|
935
|
|
—
|
|
725
|
|
1,306
|
|
2,031
|
|
766
|
12/28/1990
|
1969
|
1866 San Miguel Drive
|
Walnut Creek
|
CA
|
—
|
2,010
|
|
9,290
|
|
3,504
|
|
—
|
|
3,417
|
|
11,387
|
|
14,804
|
|
1,894
|
12/1/2011
|
1996
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
1950 South Dayton Street
|
Aurora
|
CO
|
—
|
3,062
|
|
46,195
|
|
1,092
|
|
—
|
|
3,111
|
|
47,238
|
|
50,349
|
|
3,570
|
5/1/2015
|
1987
|
515 Fairview Avenue
|
Canon City
|
CO
|
—
|
292
|
|
6,228
|
|
1,239
|
|
(3,512)
|
|
299
|
|
3,948
|
|
4,247
|
|
1,905
|
9/26/1997
|
1970
|
110 West Van Buren Street
|
Colorado Springs
|
CO
|
—
|
245
|
|
5,236
|
|
1,727
|
|
(3,031)
|
|
245
|
|
3,932
|
|
4,177
|
|
1,907
|
9/26/1997
|
1972
|
3920 East San Miguel Street
|
Colorado Springs
|
CO
|
—
|
1,380
|
|
8,894
|
|
3,322
|
|
—
|
|
1,597
|
|
11,999
|
|
13,596
|
|
1,615
|
7/31/2012
|
1977
|
2050 South Main Street
|
Delta
|
CO
|
—
|
167
|
|
3,570
|
|
826
|
|
—
|
|
167
|
|
4,396
|
|
4,563
|
|
2,334
|
9/26/1997
|
1963
|
2501 Little Bookcliff Drive
|
Grand Junction
|
CO
|
—
|
204
|
|
3,875
|
|
1,529
|
|
—
|
|
204
|
|
5,404
|
|
5,608
|
|
3,272
|
12/30/1993
|
1968
|
2825 Patterson Road
|
Grand Junction
|
CO
|
—
|
173
|
|
2,583
|
|
2,260
|
|
—
|
|
173
|
|
4,843
|
|
5,016
|
|
2,941
|
12/30/1993
|
1978
|
1599 Ingalls Street
|
Lakewood
|
CO
|
—
|
232
|
|
3,766
|
|
3,170
|
|
—
|
|
232
|
|
6,936
|
|
7,168
|
|
4,250
|
12/28/1990
|
1972
|
5555 South Elati Street
|
Littleton
|
CO
|
—
|
185
|
|
5,043
|
|
2,508
|
|
—
|
|
191
|
|
7,545
|
|
7,736
|
|
4,802
|
12/28/1990
|
1965
|
8271 South Continental Divide Road
|
Littleton
|
CO
|
—
|
400
|
|
3,507
|
|
—
|
|
—
|
|
400
|
|
3,507
|
|
3,907
|
|
1,431
|
2/28/2003
|
1998
|
9005 Grant Street
|
Thornton
|
CO
|
—
|
961
|
|
10,867
|
|
55
|
|
—
|
|
993
|
|
10,890
|
|
11,883
|
|
1,367
|
12/28/2012
|
2001
|
9025 Grant Street
|
Thornton
|
CO
|
—
|
475
|
|
909
|
|
457
|
|
—
|
|
483
|
|
1,358
|
|
1,841
|
|
181
|
12/28/2012
|
1987
|
7809 W. 38th Avenue
|
Wheat Ridge
|
CO
|
—
|
470
|
|
3,373
|
|
—
|
|
—
|
|
470
|
|
3,373
|
|
3,843
|
|
654
|
4/1/2010
|
2004
|
40 Sebethe Drive
|
Cromwell
|
CT
|
—
|
570
|
|
5,304
|
|
1,066
|
|
—
|
|
570
|
|
6,370
|
|
6,940
|
|
1,323
|
12/22/2010
|
1998
|
866 North Main Street Extension
|
Wallingford
|
CT
|
—
|
430
|
|
3,136
|
|
583
|
|
—
|
|
430
|
|
3,719
|
|
4,149
|
|
875
|
12/22/2010
|
1984
|
1145 19th Street NW
|
Washington
|
DC
|
—
|
13,600
|
|
24,880
|
|
7,893
|
|
—
|
|
13,600
|
|
32,773
|
|
46,373
|
|
6,417
|
5/20/2009
|
1976
|
2141 K Street, NW
|
Washington
|
DC
|
—
|
13,700
|
|
8,400
|
|
3,765
|
|
—
|
|
13,700
|
|
12,165
|
|
25,865
|
|
2,562
|
12/22/2008
|
1966
|
255 Possum Park Road
|
Newark
|
DE
|
—
|
2,010
|
|
11,852
|
|
4,938
|
|
—
|
|
2,760
|
|
16,040
|
|
18,800
|
|
6,542
|
1/11/2002
|
1982
|
4175 Ogletown Stanton Rd
|
Newark
|
DE
|
—
|
1,500
|
|
19,447
|
|
1,042
|
|
—
|
|
1,513
|
|
20,476
|
|
21,989
|
|
4,975
|
3/31/2008
|
1998
|
1212 Foulk Road
|
Wilmington
|
DE
|
—
|
1,179
|
|
6,950
|
|
1,592
|
|
—
|
|
1,200
|
|
8,521
|
|
9,721
|
|
3,954
|
1/11/2002
|
1974
|
1912 Marsh Road
|
Wilmington
|
DE
|
—
|
4,365
|
|
25,739
|
|
3,570
|
|
—
|
|
4,426
|
|
29,248
|
|
33,674
|
|
12,398
|
1/11/2002
|
1988
|
2723 Shipley Road
|
Wilmington
|
DE
|
—
|
869
|
|
5,126
|
|
4,156
|
|
—
|
|
903
|
|
9,248
|
|
10,151
|
|
4,066
|
1/11/2002
|
1989
|
407 Foulk Road
|
Wilmington
|
DE
|
—
|
38
|
|
227
|
|
2,105
|
|
—
|
|
78
|
|
2,292
|
|
2,370
|
|
673
|
1/11/2002
|
1965
|
13200 Nano Court
|
Alachua
|
FL
|
—
|
2,792
|
|
42,440
|
|
13
|
|
—
|
|
2,792
|
|
42,453
|
|
45,245
|
|
1,769
|
5/4/2016
|
2016
|
13545 Progress Boulevard
|
Alachua
|
FL
|
—
|
512
|
|
4,935
|
|
173
|
|
—
|
|
512
|
|
5,108
|
|
5,620
|
|
895
|
6/6/2011
|
2009
|
13631 Progress Boulevard
|
Alachua
|
FL
|
—
|
512
|
|
4,941
|
|
106
|
|
—
|
|
512
|
|
5,047
|
|
5,559
|
|
837
|
6/6/2011
|
2009
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
13709 Progress Boulevard
|
Alachua
|
FL
|
—
|
1,080
|
|
1,675
|
|
350
|
|
—
|
|
1,080
|
|
2,025
|
|
3,105
|
|
336
|
6/6/2011
|
1985
|
13859 Progress Boulevard
(5)
|
Alachua
|
FL
|
2,395
|
570
|
|
4,276
|
|
343
|
|
—
|
|
570
|
|
4,619
|
|
5,189
|
|
716
|
7/26/2011
|
2007
|
Progress Center - Lot 1 Property
|
Alachua
|
FL
|
—
|
165
|
|
—
|
|
—
|
|
—
|
|
165
|
|
—
|
|
165
|
|
—
|
6/6/2011
|
N/A
|
Progress Center - Lot 4 Property
|
Alachua
|
FL
|
—
|
331
|
|
—
|
|
—
|
|
—
|
|
331
|
|
—
|
|
331
|
|
—
|
6/6/2011
|
N/A
|
Progress Corporate Park Land
|
Alachua
|
FL
|
—
|
4,000
|
|
—
|
|
—
|
|
—
|
|
4,000
|
|
—
|
|
4,000
|
|
—
|
8/30/2011
|
N/A
|
22601 Camino Del Mar
|
Boca Raton
|
FL
|
—
|
3,200
|
|
46,800
|
|
3,014
|
|
—
|
|
3,200
|
|
49,814
|
|
53,014
|
|
9,218
|
12/15/2011
|
1990
|
1325 S Congress Avenue
|
Boynton Beach
|
FL
|
—
|
1,620
|
|
5,341
|
|
874
|
|
—
|
|
1,620
|
|
6,215
|
|
7,835
|
|
823
|
7/27/2012
|
1985
|
1425 Congress Avenue
|
Boynton Beach
|
FL
|
—
|
2,390
|
|
14,768
|
|
1,827
|
|
—
|
|
2,390
|
|
16,595
|
|
18,985
|
|
3,173
|
8/9/2011
|
1994
|
1416 Country Club Blvd.
|
Cape Coral
|
FL
|
—
|
400
|
|
2,907
|
|
—
|
|
—
|
|
400
|
|
2,907
|
|
3,307
|
|
1,189
|
2/28/2003
|
1998
|
8500 Royal Palm Boulevard
|
Coral Springs
|
FL
|
—
|
3,410
|
|
20,104
|
|
24,640
|
|
—
|
|
3,413
|
|
44,741
|
|
48,154
|
|
14,991
|
1/11/2002
|
1984
|
1208 South Military Trail
|
Deerfield Beach
|
FL
|
—
|
1,690
|
|
14,972
|
|
21,467
|
|
—
|
|
1,738
|
|
36,391
|
|
38,129
|
|
13,418
|
10/1/2012
|
1986
|
3001 DC Country Club Boulevard
|
Deerfield Beach
|
FL
|
—
|
3,196
|
|
18,848
|
|
15,703
|
|
—
|
|
3,200
|
|
34,547
|
|
37,747
|
|
12,805
|
1/11/2002
|
1990
|
12780 Kenwood Lane
|
Fort Myers
|
FL
|
—
|
369
|
|
2,174
|
|
2,897
|
|
—
|
|
859
|
|
4,581
|
|
5,440
|
|
1,741
|
1/11/2002
|
1990
|
2525 First Street
|
Fort Myers
|
FL
|
—
|
2,385
|
|
21,137
|
|
17,617
|
|
—
|
|
2,525
|
|
38,614
|
|
41,139
|
|
14,498
|
10/1/2012
|
1984
|
1825 Ridgewood Avenue
|
Holly Hill
|
FL
|
—
|
900
|
|
21,202
|
|
(2,735)
|
|
—
|
|
700
|
|
18,667
|
|
19,367
|
|
3,501
|
7/22/2011
|
1926
|
2480 North Park Road
|
Hollywood
|
FL
|
—
|
4,500
|
|
40,500
|
|
12,580
|
|
—
|
|
4,527
|
|
53,053
|
|
57,580
|
|
9,410
|
12/15/2011
|
1986
|
8901 Tamiami Trail East
|
Naples
|
FL
|
—
|
3,200
|
|
2,898
|
|
13,166
|
|
—
|
|
3,200
|
|
16,064
|
|
19,264
|
|
4,351
|
8/31/2006
|
1984
|
12780 Waterford Lakes Parkway
|
Orlando
|
FL
|
—
|
977
|
|
3,946
|
|
—
|
|
—
|
|
977
|
|
3,946
|
|
4,923
|
|
401
|
12/18/2013
|
2002
|
1603 S. Hiawassee Road
|
Orlando
|
FL
|
—
|
488
|
|
2,621
|
|
85
|
|
—
|
|
488
|
|
2,706
|
|
3,194
|
|
290
|
12/18/2013
|
2003
|
1825 N. Mills Avenue
|
Orlando
|
FL
|
—
|
519
|
|
1,799
|
|
354
|
|
—
|
|
519
|
|
2,153
|
|
2,672
|
|
502
|
12/22/2008
|
1997
|
1911 N. Mills Avenue
|
Orlando
|
FL
|
—
|
1,946
|
|
7,197
|
|
677
|
|
—
|
|
1,946
|
|
7,874
|
|
9,820
|
|
1,891
|
12/22/2008
|
1997
|
1925 N. Mills Avenue
|
Orlando
|
FL
|
—
|
135
|
|
532
|
|
155
|
|
—
|
|
135
|
|
687
|
|
822
|
|
166
|
12/22/2008
|
1997
|
250 N. Alafaya Trail
|
Orlando
|
FL
|
—
|
967
|
|
4,362
|
|
14
|
|
—
|
|
967
|
|
4,376
|
|
5,343
|
|
438
|
12/18/2013
|
1999
|
45 Katherine Boulevard
|
Palm Harbor
|
FL
|
—
|
3,379
|
|
29,945
|
|
4,618
|
|
—
|
|
3,392
|
|
34,550
|
|
37,942
|
|
19,276
|
10/1/2012
|
1992
|
900 West Lake Road
|
Palm Harbor
|
FL
|
—
|
3,449
|
|
20,336
|
|
7,722
|
|
—
|
|
3,452
|
|
28,055
|
|
31,507
|
|
11,552
|
1/11/2002
|
1989
|
8500 West Sunrise Boulevard
|
Plantation
|
FL
|
—
|
4,700
|
|
24,300
|
|
4,683
|
|
—
|
|
4,710
|
|
28,973
|
|
33,683
|
|
6,673
|
12/15/2011
|
1989
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
1371 South Ocean Boulevard
|
Pompano Beach
|
FL
|
—
|
2,500
|
|
15,500
|
|
11,845
|
|
—
|
|
2,500
|
|
27,345
|
|
29,845
|
|
4,815
|
12/15/2011
|
1991
|
2701 North Course Drive
|
Pompano Beach
|
FL
|
—
|
7,700
|
|
2,127
|
|
34,889
|
|
—
|
|
7,700
|
|
37,016
|
|
44,716
|
|
10,812
|
8/31/2006
|
1985
|
20480 Veterans Boulevard
|
Port Charlotte
|
FL
|
—
|
400
|
|
11,934
|
|
1,355
|
|
—
|
|
404
|
|
13,285
|
|
13,689
|
|
2,684
|
7/22/2011
|
1996
|
1699 S.E. Lyngate Drive
|
Port St. Lucie
|
FL
|
—
|
1,242
|
|
11,009
|
|
1,497
|
|
—
|
|
1,242
|
|
12,506
|
|
13,748
|
|
7,102
|
10/1/2012
|
1993
|
501 N.W. Cashmere Boulevard
|
Port St. Lucie
|
FL
|
—
|
890
|
|
9,345
|
|
905
|
|
—
|
|
891
|
|
10,249
|
|
11,140
|
|
1,848
|
7/22/2011
|
2007
|
3855 Upper Creek Drive
|
Sun City Center
|
FL
|
—
|
1,676
|
|
15,788
|
|
134
|
|
—
|
|
1,676
|
|
15,922
|
|
17,598
|
|
1,231
|
5/1/2015
|
1989
|
900 South Harbour Island Blvd.
|
Tampa
|
FL
|
—
|
4,850
|
|
6,349
|
|
7
|
|
—
|
|
4,850
|
|
6,356
|
|
11,206
|
|
1,622
|
10/30/2007
|
1986
|
111 Executive Center Drive
|
West Palm Beach
|
FL
|
—
|
2,061
|
|
12,153
|
|
10,083
|
|
—
|
|
2,061
|
|
22,236
|
|
24,297
|
|
8,917
|
1/11/2002
|
1988
|
2351 Cedarcrest Road
|
Acworth
|
GA
|
—
|
2,000
|
|
6,674
|
|
120
|
|
—
|
|
2,000
|
|
6,794
|
|
8,794
|
|
388
|
5/1/2016
|
2014
|
1200 Bluegrass Lakes Parkway
|
Alpharetta
|
GA
|
—
|
1,689
|
|
15,936
|
|
—
|
|
—
|
|
1,689
|
|
15,936
|
|
17,625
|
|
1,162
|
1/29/2015
|
2001
|
855 North Point Pkwy
|
Alpharetta
|
GA
|
—
|
5,390
|
|
26,712
|
|
—
|
|
—
|
|
5,390
|
|
26,712
|
|
32,102
|
|
6,261
|
8/21/2008
|
2006
|
253 N. Main Street
(5)
|
Alpharetta
|
GA
|
9,754
|
1,325
|
|
12,377
|
|
150
|
|
—
|
|
1,325
|
|
12,527
|
|
13,852
|
|
963
|
5/1/2015
|
1997
|
1291 Cedar Shoals Drive
|
Athens
|
GA
|
—
|
337
|
|
4,006
|
|
825
|
|
—
|
|
368
|
|
4,800
|
|
5,168
|
|
1,618
|
11/19/2004
|
1998
|
1515 Sheridan Road
|
Atlanta
|
GA
|
—
|
5,800
|
|
9,305
|
|
3
|
|
—
|
|
5,800
|
|
9,308
|
|
15,108
|
|
2,356
|
11/30/2007
|
1978
|
59 Executive Park South
|
Atlanta
|
GA
|
—
|
4,980
|
|
11,266
|
|
586
|
|
—
|
|
4,980
|
|
11,852
|
|
16,832
|
|
2,253
|
1/26/2011
|
1966
|
240 Marietta Highway
|
Canton
|
GA
|
—
|
806
|
|
8,555
|
|
1,007
|
|
—
|
|
806
|
|
9,562
|
|
10,368
|
|
1,255
|
10/1/2013
|
1997
|
4500 South Stadium Drive
|
Columbus
|
GA
|
—
|
294
|
|
3,505
|
|
323
|
|
—
|
|
294
|
|
3,828
|
|
4,122
|
|
1,343
|
11/19/2004
|
1999
|
1352 Wellbrook Circle
|
Conyers
|
GA
|
—
|
342
|
|
4,068
|
|
984
|
|
—
|
|
342
|
|
5,052
|
|
5,394
|
|
1,708
|
11/19/2004
|
1997
|
1501 Milstead Road
|
Conyers
|
GA
|
—
|
750
|
|
7,796
|
|
273
|
|
—
|
|
750
|
|
8,069
|
|
8,819
|
|
1,477
|
9/30/2010
|
2008
|
3875 Post Road
|
Cumming
|
GA
|
—
|
954
|
|
12,796
|
|
109
|
|
—
|
|
958
|
|
12,901
|
|
13,859
|
|
1,015
|
5/1/2015
|
2007
|
4960 Jot Em Down Road
|
Cumming
|
GA
|
—
|
1,548
|
|
18,666
|
|
12,105
|
|
—
|
|
3,407
|
|
28,912
|
|
32,319
|
|
3,300
|
8/1/2013
|
2011
|
5610 Hampton Park Drive
|
Cumming
|
GA
|
—
|
3,479
|
|
14,771
|
|
189
|
|
—
|
|
3,481
|
|
14,958
|
|
18,439
|
|
1,105
|
9/3/2015
|
2014
|
7955 Majors Road
|
Cumming
|
GA
|
—
|
1,325
|
|
7,770
|
|
105
|
|
—
|
|
1,325
|
|
7,875
|
|
9,200
|
|
603
|
5/1/2015
|
2009
|
2470 Dug Gap Road
|
Dalton
|
GA
|
—
|
262
|
|
3,119
|
|
501
|
|
—
|
|
262
|
|
3,620
|
|
3,882
|
|
1,235
|
11/19/2004
|
1997
|
101 West Ponce De Leon Avenue
|
Decatur
|
GA
|
—
|
3,500
|
|
13,179
|
|
11
|
|
—
|
|
3,500
|
|
13,190
|
|
16,690
|
|
1,841
|
5/30/2012
|
1992
|
2801 North Decatur Road
|
Decatur
|
GA
|
—
|
3,100
|
|
4,436
|
|
758
|
|
—
|
|
3,100
|
|
5,194
|
|
8,294
|
|
1,185
|
7/9/2008
|
1986
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
114 Penland Street
|
Ellijay
|
GA
|
—
|
496
|
|
7,107
|
|
387
|
|
—
|
|
496
|
|
7,494
|
|
7,990
|
|
911
|
10/1/2013
|
2008
|
353 North Belair Road
|
Evans
|
GA
|
—
|
230
|
|
2,663
|
|
574
|
|
—
|
|
230
|
|
3,237
|
|
3,467
|
|
1,171
|
11/19/2004
|
1998
|
1294 Highway 54 West
(5)
|
Fayetteville
|
GA
|
8,214
|
853
|
|
9,903
|
|
269
|
|
—
|
|
943
|
|
10,082
|
|
11,025
|
|
779
|
5/1/2015
|
1999
|
2435 Limestone Parkway
|
Gainesville
|
GA
|
—
|
268
|
|
3,186
|
|
995
|
|
—
|
|
268
|
|
4,181
|
|
4,449
|
|
1,280
|
11/19/2004
|
1998
|
3315 Thompson Bridge Road
(5)
|
Gainesville
|
GA
|
17,443
|
934
|
|
30,962
|
|
392
|
|
—
|
|
956
|
|
31,332
|
|
32,288
|
|
2,316
|
5/1/2015
|
1999
|
5373 Thompson Mill Road
|
Hoschton
|
GA
|
—
|
944
|
|
12,171
|
|
52
|
|
—
|
|
944
|
|
12,223
|
|
13,167
|
|
934
|
5/1/2015
|
2011
|
8080 Summit Business Parkway
|
Jonesboro
|
GA
|
—
|
1,800
|
|
20,664
|
|
2,227
|
|
—
|
|
1,800
|
|
22,891
|
|
24,691
|
|
4,208
|
6/20/2011
|
2007
|
6191 Peake Road
|
Macon
|
GA
|
—
|
183
|
|
2,179
|
|
736
|
|
—
|
|
183
|
|
2,915
|
|
3,098
|
|
935
|
11/19/2004
|
1998
|
1360 Upper Hembree Road
|
Roswell
|
GA
|
—
|
1,080
|
|
6,138
|
|
42
|
|
—
|
|
1,080
|
|
6,180
|
|
7,260
|
|
872
|
5/7/2012
|
2007
|
1 Savannah Square Drive
|
Savannah
|
GA
|
—
|
1,200
|
|
19,090
|
|
4,755
|
|
—
|
|
1,390
|
|
23,655
|
|
25,045
|
|
6,937
|
10/1/2006
|
1987
|
5200 Habersham Street
|
Savannah
|
GA
|
—
|
800
|
|
7,800
|
|
726
|
|
—
|
|
803
|
|
8,523
|
|
9,326
|
|
1,690
|
6/23/2011
|
2005
|
7410 Skidaway Road
|
Savannah
|
GA
|
—
|
400
|
|
5,670
|
|
1,036
|
|
—
|
|
400
|
|
6,706
|
|
7,106
|
|
2,168
|
11/1/2006
|
1989
|
2078 Scenic Highway
|
Snellville
|
GA
|
—
|
870
|
|
4,030
|
|
335
|
|
—
|
|
870
|
|
4,365
|
|
5,235
|
|
971
|
12/10/2009
|
1997
|
475 Country Club Drive
(5)
|
Stockbridge
|
GA
|
8,147
|
512
|
|
9,560
|
|
244
|
|
—
|
|
512
|
|
9,804
|
|
10,316
|
|
759
|
5/1/2015
|
1998
|
1300 Montreal Road
|
Tucker
|
GA
|
—
|
690
|
|
6,210
|
|
842
|
|
—
|
|
690
|
|
7,052
|
|
7,742
|
|
2,446
|
6/3/2005
|
1997
|
1100 Ward Avenue
|
Honolulu
|
HI
|
—
|
11,200
|
|
55,618
|
|
3,149
|
|
—
|
|
11,200
|
|
58,767
|
|
69,967
|
|
7,996
|
6/18/2012
|
1961
|
600 Manor Drive
|
Clarinda
|
IA
|
—
|
77
|
|
1,453
|
|
982
|
|
—
|
|
77
|
|
2,435
|
|
2,512
|
|
1,556
|
12/30/1993
|
1968
|
2401 East 8th Street
|
Des Moines
|
IA
|
—
|
123
|
|
627
|
|
1,323
|
|
—
|
|
123
|
|
1,950
|
|
2,073
|
|
891
|
7/1/2000
|
1965
|
608 Prairie Street
|
Mediapolis
|
IA
|
—
|
94
|
|
1,776
|
|
717
|
|
—
|
|
94
|
|
2,493
|
|
2,587
|
|
1,658
|
12/30/1993
|
1973
|
1015 West Summit Street
|
Winterset
|
IA
|
—
|
111
|
|
2,099
|
|
1,337
|
|
(314)
|
|
111
|
|
3,122
|
|
3,233
|
|
2,044
|
12/30/1993
|
1973
|
2340 West Seltice Way
|
Coeur d'Alene
|
ID
|
—
|
910
|
|
7,170
|
|
2,733
|
|
—
|
|
1,018
|
|
9,795
|
|
10,813
|
|
1,272
|
7/31/2012
|
1993
|
850 Lincoln Drive
|
Idaho Falls
|
ID
|
—
|
510
|
|
6,640
|
|
1,789
|
|
—
|
|
726
|
|
8,213
|
|
8,939
|
|
1,208
|
7/31/2012
|
1978
|
1250 West Central Road
|
Arlington Heights
|
IL
|
—
|
3,665
|
|
32,587
|
|
7,530
|
|
—
|
|
3,669
|
|
40,113
|
|
43,782
|
|
20,325
|
11/1/2012
|
1986
|
1450 Busch Parkway
|
Buffalo Grove
|
IL
|
—
|
3,800
|
|
11,456
|
|
458
|
|
—
|
|
3,815
|
|
11,899
|
|
15,714
|
|
2,180
|
9/16/2010
|
2009
|
2601 Patriot Boulevard
|
Glenview
|
IL
|
—
|
2,285
|
|
9,593
|
|
—
|
|
—
|
|
2,285
|
|
9,593
|
|
11,878
|
|
700
|
1/29/2015
|
2005
|
1373 D'Adrian Professional Park
|
Godfrey
|
IL
|
—
|
281
|
|
15,088
|
|
276
|
|
—
|
|
281
|
|
15,364
|
|
15,645
|
|
1,169
|
5/1/2015
|
2010
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
900 43rd Avenue
|
Moline
|
IL
|
—
|
482
|
|
7,651
|
|
151
|
|
—
|
|
482
|
|
7,802
|
|
8,284
|
|
579
|
5/1/2015
|
2003
|
221 11th Avenue
|
Moline
|
IL
|
—
|
161
|
|
7,244
|
|
1,277
|
|
—
|
|
161
|
|
8,521
|
|
8,682
|
|
562
|
5/1/2015
|
2008
|
2700 14th Street
(5)
|
Pekin
|
IL
|
4,840
|
171
|
|
11,475
|
|
161
|
|
—
|
|
171
|
|
11,636
|
|
11,807
|
|
884
|
5/1/2015
|
2009
|
7130 Crimson Ridge Drive
|
Rockford
|
IL
|
—
|
200
|
|
7,300
|
|
28
|
|
—
|
|
200
|
|
7,328
|
|
7,528
|
|
1,361
|
5/1/2011
|
1999
|
1220 Lakeview Drive
|
Romeoville
|
IL
|
—
|
1,120
|
|
19,582
|
|
(61)
|
|
—
|
|
1,058
|
|
19,583
|
|
20,641
|
|
4,590
|
8/21/2008
|
2005
|
1201 Hartman Lane
|
Shiloh
|
IL
|
—
|
743
|
|
7,232
|
|
327
|
|
—
|
|
1,233
|
|
7,069
|
|
8,302
|
|
255
|
12/8/2016
|
2003
|
900 Southwind Road
|
Springfield
|
IL
|
—
|
300
|
|
6,744
|
|
1,040
|
|
—
|
|
300
|
|
7,784
|
|
8,084
|
|
2,402
|
8/31/2006
|
1990
|
2705 Avenue E
(5)
|
Sterling
|
IL
|
4,679
|
341
|
|
14,331
|
|
103
|
|
—
|
|
341
|
|
14,434
|
|
14,775
|
|
1,107
|
5/1/2015
|
2008
|
39 Dorothy Drive
|
Troy
|
IL
|
—
|
1,070
|
|
7,231
|
|
(235)
|
|
—
|
|
1,002
|
|
7,064
|
|
8,066
|
|
255
|
12/8/2016
|
2003
|
100 Grand Victorian Place
(5)
|
Washington
|
IL
|
5,450
|
241
|
|
12,046
|
|
122
|
|
—
|
|
241
|
|
12,168
|
|
12,409
|
|
916
|
5/1/2015
|
2009
|
1615 Lakeside Drive
|
Waukegan
|
IL
|
—
|
2,700
|
|
9,590
|
|
1,448
|
|
—
|
|
2,720
|
|
11,018
|
|
13,738
|
|
1,529
|
9/30/2011
|
1990
|
1675 Lakeside Drive
|
Waukegan
|
IL
|
—
|
2,420
|
|
9,382
|
|
1,177
|
|
—
|
|
2,436
|
|
10,543
|
|
12,979
|
|
1,486
|
9/30/2011
|
1998
|
406 Smith Drive
|
Auburn
|
IN
|
—
|
380
|
|
8,246
|
|
183
|
|
—
|
|
380
|
|
8,429
|
|
8,809
|
|
2,064
|
9/1/2008
|
1999
|
6990 East County Road 100 North
|
Avon
|
IN
|
—
|
850
|
|
11,888
|
|
228
|
|
—
|
|
850
|
|
12,116
|
|
12,966
|
|
3,024
|
9/1/2008
|
1999
|
2455 Tamarack Trail
|
Bloomington
|
IN
|
—
|
5,400
|
|
25,129
|
|
10,107
|
|
—
|
|
5,438
|
|
35,198
|
|
40,636
|
|
6,687
|
11/1/2008
|
1983
|
2460 Glebe Street
|
Carmel
|
IN
|
—
|
2,108
|
|
57,741
|
|
340
|
|
—
|
|
2,120
|
|
58,069
|
|
60,189
|
|
4,222
|
5/1/2015
|
2008
|
701 East County Line Road
|
Greenwood
|
IN
|
—
|
1,830
|
|
14,303
|
|
500
|
|
—
|
|
1,830
|
|
14,803
|
|
16,633
|
|
2,239
|
12/1/2011
|
2007
|
8505 Woodfield Crossing Boulevard
|
Indianapolis
|
IN
|
—
|
2,785
|
|
16,396
|
|
5,874
|
|
—
|
|
2,785
|
|
22,270
|
|
25,055
|
|
9,207
|
1/11/2002
|
1986
|
2501 Friendship Boulevard
|
Kokomo
|
IN
|
—
|
512
|
|
13,009
|
|
—
|
|
—
|
|
512
|
|
13,009
|
|
13,521
|
|
22
|
12/27/2017
|
1997
|
603 Saint Joseph Drive
|
Kokomo
|
IN
|
—
|
220
|
|
5,899
|
|
661
|
|
—
|
|
220
|
|
6,560
|
|
6,780
|
|
1,552
|
9/1/2008
|
1998
|
1211 Longwood Drive
|
La Porte
|
IN
|
—
|
770
|
|
5,550
|
|
447
|
|
—
|
|
770
|
|
5,997
|
|
6,767
|
|
1,458
|
9/1/2008
|
1998
|
1590 West Timberview Drive
|
Marion
|
IN
|
—
|
410
|
|
5,409
|
|
220
|
|
—
|
|
410
|
|
5,629
|
|
6,039
|
|
1,447
|
9/1/2008
|
2000
|
1473 East McKay Road
|
Shelbyville
|
IN
|
—
|
190
|
|
5,328
|
|
123
|
|
—
|
|
190
|
|
5,451
|
|
5,641
|
|
1,384
|
9/1/2008
|
1999
|
17441 State Road 23
|
South Bend
|
IN
|
—
|
400
|
|
3,107
|
|
—
|
|
—
|
|
400
|
|
3,107
|
|
3,507
|
|
1,270
|
2/28/2003
|
1998
|
222 South 25th Street
|
Terra Haute
|
IN
|
—
|
300
|
|
13,115
|
|
493
|
|
—
|
|
300
|
|
13,608
|
|
13,908
|
|
3,373
|
9/1/2008
|
2005
|
150 Fox Ridge Drive
|
Vincennes
|
IN
|
—
|
110
|
|
3,603
|
|
1,144
|
|
—
|
|
110
|
|
4,747
|
|
4,857
|
|
1,179
|
9/1/2008
|
1985
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
510 West 7th Street
|
Ellinwood
|
KS
|
—
|
130
|
|
1,137
|
|
497
|
|
—
|
|
130
|
|
1,634
|
|
1,764
|
|
986
|
4/1/1995
|
1972
|
1501 Inverness Drive
|
Lawrence
|
KS
|
—
|
1,600
|
|
18,565
|
|
532
|
|
—
|
|
1,747
|
|
18,950
|
|
20,697
|
|
4,505
|
10/1/2009
|
1988
|
5799 Broadmoor Street
|
Mission
|
KS
|
—
|
1,522
|
|
7,246
|
|
364
|
|
—
|
|
1,522
|
|
7,610
|
|
9,132
|
|
198
|
1/17/2017
|
1986
|
3501 West 95th Street
|
Overland Park
|
KS
|
—
|
2,568
|
|
15,140
|
|
4,203
|
|
—
|
|
2,568
|
|
19,343
|
|
21,911
|
|
8,280
|
1/11/2002
|
1989
|
6555 West 75th Street
|
Overland Park
|
KS
|
—
|
1,274
|
|
1,126
|
|
13,366
|
|
—
|
|
1,357
|
|
14,409
|
|
15,766
|
|
5,698
|
10/25/2002
|
1985
|
981 Campbell Lane
|
Bowling Green
|
KY
|
—
|
365
|
|
4,345
|
|
487
|
|
—
|
|
365
|
|
4,832
|
|
5,197
|
|
1,722
|
11/19/2004
|
1999
|
102 Leonardwood Drive
|
Frankfort
|
KY
|
—
|
560
|
|
8,282
|
|
1,238
|
|
—
|
|
560
|
|
9,520
|
|
10,080
|
|
2,941
|
8/31/2006
|
1989
|
4190 Lafayette Road
|
Hopkinsville
|
KY
|
—
|
316
|
|
3,761
|
|
218
|
|
—
|
|
316
|
|
3,979
|
|
4,295
|
|
1,443
|
11/19/2004
|
1999
|
690 Mason Headley Road
(6)
|
Lexington
|
KY
|
8,689
|
—
|
|
10,848
|
|
11,621
|
|
—
|
|
—
|
|
22,469
|
|
22,469
|
|
11,440
|
1/11/2002
|
1985
|
700 Mason Headley Road
(6)
|
Lexington
|
KY
|
2,005
|
—
|
|
6,394
|
|
7,376
|
|
—
|
|
—
|
|
13,770
|
|
13,770
|
|
6,274
|
1/11/2002
|
1980
|
200 Brookside Drive
|
Louisville
|
KY
|
—
|
3,524
|
|
20,779
|
|
6,137
|
|
—
|
|
3,544
|
|
26,896
|
|
30,440
|
|
11,913
|
1/11/2002
|
1984
|
1517 West Broadway
|
Mayfield
|
KY
|
—
|
268
|
|
2,730
|
|
743
|
|
—
|
|
268
|
|
3,473
|
|
3,741
|
|
1,277
|
11/19/2004
|
1999
|
1700 Elmdale Road
|
Paducah
|
KY
|
—
|
450
|
|
5,358
|
|
837
|
|
—
|
|
450
|
|
6,195
|
|
6,645
|
|
2,161
|
11/19/2004
|
2000
|
100 Neighborly Way
|
Somerset
|
KY
|
—
|
200
|
|
4,919
|
|
265
|
|
—
|
|
200
|
|
5,184
|
|
5,384
|
|
1,451
|
11/6/2006
|
2000
|
2661 North Boulevard
|
Baton Rouge
|
LA
|
—
|
199
|
|
1,067
|
|
—
|
|
—
|
|
199
|
|
1,067
|
|
1,266
|
|
78
|
1/29/2015
|
2000
|
7656 Realtors Avenue
|
Baton Rouge
|
LA
|
—
|
99
|
|
907
|
|
—
|
|
—
|
|
99
|
|
907
|
|
1,006
|
|
66
|
1/29/2015
|
2005
|
137 Veterans Boulevard
|
Denham Springs
|
LA
|
—
|
228
|
|
1,536
|
|
(1)
|
|
—
|
|
228
|
|
1,535
|
|
1,763
|
|
112
|
1/29/2015
|
2007
|
2995 Race Street
|
Jackson
|
LA
|
—
|
30
|
|
845
|
|
—
|
|
—
|
|
30
|
|
845
|
|
875
|
|
62
|
1/29/2015
|
2002
|
24660 Plaza Drive
|
Plaquemine
|
LA
|
—
|
99
|
|
1,043
|
|
1
|
|
—
|
|
99
|
|
1,044
|
|
1,143
|
|
76
|
1/29/2015
|
2000
|
17392 Vallee Court
|
Prairieville
|
LA
|
—
|
99
|
|
837
|
|
35
|
|
—
|
|
99
|
|
872
|
|
971
|
|
63
|
1/29/2015
|
2001
|
35 Millbury Street
|
Auburn
|
MA
|
—
|
1,510
|
|
7,000
|
|
463
|
|
—
|
|
1,510
|
|
7,463
|
|
8,973
|
|
1,852
|
8/8/2008
|
1977
|
1295 Boylston Street
|
Boston
|
MA
|
—
|
7,600
|
|
18,140
|
|
1,548
|
|
—
|
|
7,625
|
|
19,663
|
|
27,288
|
|
3,374
|
1/26/2011
|
1930
|
11 Fan Pier Boulevard / 50 Northern Avenue
(5)
|
Boston
|
MA
|
620,000
|
52,643
|
|
784,954
|
|
(723)
|
|
—
|
|
52,643
|
|
784,231
|
|
836,874
|
|
72,252
|
5/7/2014
|
2013
|
549 Albany Street
|
Boston
|
MA
|
—
|
4,576
|
|
45,029
|
|
—
|
|
—
|
|
4,569
|
|
45,036
|
|
49,605
|
|
4,879
|
8/22/2013
|
1895
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
330 Baker Avenue
|
Concord
|
MA
|
—
|
3,775
|
|
19,906
|
|
—
|
|
—
|
|
3,775
|
|
19,906
|
|
23,681
|
|
1,451
|
1/29/2015
|
2013
|
370 Lunenburg Street
|
Fitchburg
|
MA
|
—
|
330
|
|
3,361
|
|
32
|
|
—
|
|
330
|
|
3,393
|
|
3,723
|
|
796
|
8/8/2008
|
1994
|
165 Mill Street
|
Leominster
|
MA
|
—
|
1,520
|
|
8,703
|
|
750
|
|
—
|
|
1,520
|
|
9,453
|
|
10,973
|
|
2,380
|
8/8/2008
|
1966
|
4 Maguire Road
|
Lexington
|
MA
|
—
|
3,600
|
|
15,555
|
|
1,554
|
|
(7,255)
|
|
3,674
|
|
9,780
|
|
13,454
|
|
2,441
|
12/22/2008
|
1994
|
100 Hampshire Street
|
Mansfield
|
MA
|
—
|
2,090
|
|
8,215
|
|
698
|
|
—
|
|
2,486
|
|
8,517
|
|
11,003
|
|
1,508
|
12/22/2010
|
1975
|
15 Hampshire Street
|
Mansfield
|
MA
|
—
|
1,360
|
|
7,326
|
|
486
|
|
—
|
|
1,720
|
|
7,452
|
|
9,172
|
|
1,301
|
12/22/2010
|
1988
|
5 Hampshire Street
|
Mansfield
|
MA
|
—
|
1,190
|
|
5,737
|
|
—
|
|
—
|
|
1,190
|
|
5,737
|
|
6,927
|
|
1,004
|
12/22/2010
|
1988
|
176 West Street
|
Milford
|
MA
|
—
|
510
|
|
3,039
|
|
607
|
|
—
|
|
510
|
|
3,646
|
|
4,156
|
|
1,197
|
8/8/2008
|
1989
|
108 Elm Street
|
Millbury
|
MA
|
—
|
160
|
|
767
|
|
—
|
|
—
|
|
160
|
|
767
|
|
927
|
|
181
|
8/8/2008
|
1950
|
30 New Crossing Road
|
Reading
|
MA
|
—
|
1,443
|
|
14,153
|
|
92
|
|
—
|
|
1,443
|
|
14,245
|
|
15,688
|
|
1,880
|
9/27/2012
|
1986
|
407 Main Street
|
Spencer
|
MA
|
—
|
270
|
|
2,607
|
|
476
|
|
—
|
|
270
|
|
3,083
|
|
3,353
|
|
983
|
8/8/2008
|
1992
|
106 East Main Street
|
Westborough
|
MA
|
—
|
920
|
|
6,956
|
|
269
|
|
—
|
|
920
|
|
7,225
|
|
8,145
|
|
1,732
|
8/8/2008
|
1986
|
112 East Main Street
|
Westborough
|
MA
|
—
|
230
|
|
135
|
|
—
|
|
—
|
|
230
|
|
135
|
|
365
|
|
33
|
8/8/2008
|
1900
|
299 Cambridge Street
|
Winchester
|
MA
|
—
|
3,218
|
|
18,988
|
|
10,672
|
|
—
|
|
3,218
|
|
29,660
|
|
32,878
|
|
11,160
|
1/11/2002
|
1991
|
135 Gold Star Boulevard
|
Worcester
|
MA
|
—
|
865
|
|
10,912
|
|
1,212
|
|
—
|
|
865
|
|
12,124
|
|
12,989
|
|
2,806
|
8/8/2008
|
1989
|
191 May Street
|
Worcester
|
MA
|
—
|
730
|
|
3,634
|
|
118
|
|
—
|
|
730
|
|
3,752
|
|
4,482
|
|
891
|
8/8/2008
|
1986
|
277 Mountain Street East
|
Worcester
|
MA
|
—
|
191
|
|
2,133
|
|
113
|
|
(889)
|
|
191
|
|
1,357
|
|
1,548
|
|
341
|
8/8/2008
|
1992
|
425 North Lake Avenue
|
Worcester
|
MA
|
—
|
1,200
|
|
6,176
|
|
119
|
|
—
|
|
1,200
|
|
6,295
|
|
7,495
|
|
1,488
|
8/8/2008
|
1985
|
630 Plantation Street
|
Worcester
|
MA
|
—
|
770
|
|
10,408
|
|
571
|
|
—
|
|
770
|
|
10,979
|
|
11,749
|
|
2,759
|
8/8/2008
|
1990
|
2717 Riva Road
|
Annapolis
|
MD
|
—
|
1,290
|
|
12,373
|
|
548
|
|
—
|
|
1,290
|
|
12,921
|
|
14,211
|
|
3,178
|
3/31/2008
|
2001
|
658 Boulton Street
|
Bel Air
|
MD
|
—
|
4,750
|
|
16,504
|
|
2
|
|
—
|
|
4,750
|
|
16,506
|
|
21,256
|
|
4,178
|
11/30/2007
|
1980
|
7600 Laurel Bowie Road
|
Bowie
|
MD
|
—
|
408
|
|
3,421
|
|
614
|
|
—
|
|
408
|
|
4,035
|
|
4,443
|
|
1,713
|
10/25/2002
|
2000
|
8100 Connecticut Avenue
|
Chevy Chase
|
MD
|
—
|
15,170
|
|
92,830
|
|
4,895
|
|
—
|
|
15,170
|
|
97,725
|
|
112,895
|
|
16,340
|
12/15/2011
|
1990
|
8220 Snowden River Parkway
|
Columbia
|
MD
|
—
|
1,390
|
|
10,303
|
|
791
|
|
—
|
|
1,390
|
|
11,094
|
|
12,484
|
|
2,608
|
3/31/2008
|
2001
|
700 Port Street
|
Easton
|
MD
|
—
|
383
|
|
4,555
|
|
2,994
|
|
—
|
|
394
|
|
7,538
|
|
7,932
|
|
2,691
|
10/25/2002
|
2000
|
3004 North Ridge Road
|
Ellicott City
|
MD
|
—
|
1,409
|
|
22,691
|
|
7,467
|
|
—
|
|
1,443
|
|
30,124
|
|
31,567
|
|
11,130
|
3/1/2004
|
1997
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
1820 Latham Drive
|
Frederick
|
MD
|
—
|
385
|
|
3,444
|
|
672
|
|
—
|
|
385
|
|
4,116
|
|
4,501
|
|
1,724
|
10/25/2002
|
1998
|
2100 Whittier Drive
|
Frederick
|
MD
|
—
|
1,260
|
|
9,464
|
|
933
|
|
—
|
|
1,260
|
|
10,397
|
|
11,657
|
|
2,535
|
3/31/2008
|
1999
|
10116 Sharpsburg Pike
|
Hagerstown
|
MD
|
—
|
1,040
|
|
7,471
|
|
4,257
|
|
—
|
|
1,040
|
|
11,728
|
|
12,768
|
|
2,344
|
3/31/2008
|
1999
|
4000 Old Court Road
|
Pikesville
|
MD
|
—
|
2,000
|
|
4,974
|
|
408
|
|
—
|
|
2,000
|
|
5,382
|
|
7,382
|
|
1,269
|
12/22/2008
|
1987
|
12725 Twinbrook Parkway
|
Rockville
|
MD
|
—
|
6,138
|
|
6,526
|
|
51
|
|
—
|
|
6,138
|
|
6,577
|
|
12,715
|
|
109
|
7/12/2017
|
1968
|
715 Benfield Road
|
Severna Park
|
MD
|
—
|
229
|
|
9,798
|
|
1,656
|
|
—
|
|
242
|
|
11,441
|
|
11,683
|
|
4,818
|
10/25/2002
|
1998
|
14400 Homecrest Road
|
Silver Spring
|
MD
|
—
|
1,200
|
|
9,288
|
|
6,512
|
|
—
|
|
1,207
|
|
15,793
|
|
17,000
|
|
6,200
|
10/25/2002
|
1996
|
801 Roeder Road
|
Silver Spring
|
MD
|
—
|
1,900
|
|
12,858
|
|
1,319
|
|
—
|
|
1,900
|
|
14,177
|
|
16,077
|
|
2,087
|
6/27/2012
|
1976
|
720 & 734 N. Pine Road
|
Hampton
|
MI
|
—
|
300
|
|
2,406
|
|
—
|
|
—
|
|
300
|
|
2,406
|
|
2,706
|
|
984
|
2/28/2003
|
1998
|
4004 & 4012 Waldo Road
|
Midland
|
MI
|
—
|
400
|
|
2,606
|
|
—
|
|
—
|
|
400
|
|
2,606
|
|
3,006
|
|
1,071
|
2/28/2003
|
1998
|
1605 & 1615 Fredericks Drive
|
Monroe
|
MI
|
—
|
300
|
|
2,506
|
|
—
|
|
—
|
|
300
|
|
2,506
|
|
2,806
|
|
1,028
|
2/28/2003
|
1998
|
3150 & 3100 Old Centre Road
|
Portage
|
MI
|
—
|
300
|
|
2,206
|
|
—
|
|
—
|
|
300
|
|
2,206
|
|
2,506
|
|
903
|
2/28/2003
|
1998
|
2445 & 2485 Mc Carty Road
|
Saginaw
|
MI
|
—
|
600
|
|
5,212
|
|
—
|
|
—
|
|
600
|
|
5,212
|
|
5,812
|
|
2,130
|
2/28/2003
|
1998
|
11855 Ulysses Street NE
|
Blaine
|
MN
|
—
|
2,249
|
|
9,276
|
|
174
|
|
—
|
|
2,249
|
|
9,450
|
|
11,699
|
|
1,190
|
12/21/2012
|
2007
|
Vacant Land - 11855 Ulysses Street NE
|
Blaine
|
MN
|
—
|
525
|
|
—
|
|
—
|
|
—
|
|
525
|
|
—
|
|
525
|
|
—
|
12/21/2012
|
N/A
|
1305 Corporate Center Drive
|
Eagan
|
MN
|
—
|
2,300
|
|
13,105
|
|
3,143
|
|
—
|
|
2,675
|
|
15,873
|
|
18,548
|
|
3,251
|
12/22/2010
|
1986
|
8301 Golden Valley Road
|
Golden Valley
|
MN
|
—
|
1,256
|
|
4,680
|
|
171
|
|
—
|
|
1,256
|
|
4,851
|
|
6,107
|
|
231
|
2/10/2016
|
1998
|
8401 Golden Valley Road
|
Golden Valley
|
MN
|
—
|
1,510
|
|
5,742
|
|
495
|
|
—
|
|
1,510
|
|
6,237
|
|
7,747
|
|
306
|
2/10/2016
|
1998
|
8501 Golden Valley Road
|
Golden Valley
|
MN
|
—
|
1,263
|
|
4,288
|
|
298
|
|
—
|
|
1,263
|
|
4,586
|
|
5,849
|
|
218
|
2/10/2016
|
1998
|
1201 Northland Drive
|
Mendota Heights
|
MN
|
—
|
1,220
|
|
10,208
|
|
1,157
|
|
—
|
|
1,368
|
|
11,217
|
|
12,585
|
|
1,950
|
1/25/2011
|
1989
|
12700 Whitewater Drive
|
Minnetonka
|
MN
|
—
|
5,453
|
|
8,108
|
|
—
|
|
—
|
|
5,453
|
|
8,108
|
|
13,561
|
|
51
|
10/2/2017
|
1998
|
20600 South Diamond Lake Road
|
Rogers
|
MN
|
—
|
2,760
|
|
45,789
|
|
1,308
|
|
—
|
|
2,837
|
|
47,020
|
|
49,857
|
|
12,028
|
3/1/2008
|
1999
|
2200 County Road C West
|
Roseville
|
MN
|
—
|
590
|
|
702
|
|
467
|
|
—
|
|
737
|
|
1,022
|
|
1,759
|
|
168
|
9/30/2011
|
1991
|
4166 Lexington Avenue N
|
Shoreview
|
MN
|
—
|
1,300
|
|
4,547
|
|
267
|
|
—
|
|
1,398
|
|
4,716
|
|
6,114
|
|
794
|
5/20/2011
|
1988
|
1365 Crestridge Lane
|
West St. Paul
|
MN
|
—
|
400
|
|
2,506
|
|
—
|
|
—
|
|
400
|
|
2,506
|
|
2,906
|
|
1,116
|
2/28/2003
|
1998
|
305 & 315 Thompson Avenue
|
West St. Paul
|
MN
|
—
|
400
|
|
3,608
|
|
100
|
|
—
|
|
400
|
|
3,708
|
|
4,108
|
|
1,631
|
2/28/2003
|
1998
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
5351 Gretna Road
(5)
|
Branson
|
MO
|
4,360
|
743
|
|
10,973
|
|
158
|
|
—
|
|
753
|
|
11,121
|
|
11,874
|
|
870
|
5/1/2015
|
2002
|
3828 College View Drive
|
Joplin
|
MO
|
—
|
260
|
|
11,382
|
|
215
|
|
—
|
|
260
|
|
11,597
|
|
11,857
|
|
1,813
|
8/31/2012
|
2003
|
14100 Magellan Plaza
|
Maryland Heights
|
MO
|
—
|
3,719
|
|
37,304
|
|
4,333
|
|
—
|
|
3,179
|
|
42,177
|
|
45,356
|
|
3,289
|
1/29/2015
|
2003
|
640 E Highland Avenue
|
Nevada
|
MO
|
—
|
311
|
|
5,703
|
|
97
|
|
—
|
|
311
|
|
5,800
|
|
6,111
|
|
441
|
5/1/2015
|
1997
|
2410 W Chesterfield Blvd
(5)
|
Springfield
|
MO
|
6,180
|
924
|
|
12,772
|
|
70
|
|
—
|
|
924
|
|
12,842
|
|
13,766
|
|
948
|
5/1/2015
|
1999
|
3540 East Cherokee Street
(5)
|
Springfield
|
MO
|
3,556
|
1,084
|
|
11,339
|
|
191
|
|
—
|
|
1,129
|
|
11,485
|
|
12,614
|
|
869
|
5/1/2015
|
1996
|
4700 North Hanley Road
|
St. Louis
|
MO
|
—
|
5,166
|
|
41,587
|
|
36
|
|
—
|
|
5,166
|
|
41,623
|
|
46,789
|
|
3,037
|
1/29/2015
|
2014
|
1 Lincoln Road
|
Hattiesburg
|
MS
|
—
|
1,269
|
|
11,691
|
|
100
|
|
—
|
|
1,277
|
|
11,783
|
|
13,060
|
|
1,400
|
3/22/2013
|
2005
|
1488 Belk Boulevard
|
Oxford
|
MS
|
—
|
450
|
|
5,791
|
|
764
|
|
—
|
|
388
|
|
6,617
|
|
7,005
|
|
1,834
|
10/1/2006
|
2000
|
108 Clarington Drive
|
Southaven
|
MS
|
—
|
450
|
|
5,795
|
|
944
|
|
—
|
|
450
|
|
6,739
|
|
7,189
|
|
1,863
|
10/1/2006
|
2000
|
1547 North Hunters Way
|
Bozeman
|
MT
|
—
|
1,616
|
|
27,750
|
|
93
|
|
—
|
|
1,624
|
|
27,835
|
|
29,459
|
|
2,045
|
5/1/2015
|
2008
|
118 Alamance Road
|
Burlington
|
NC
|
—
|
575
|
|
9,697
|
|
877
|
|
—
|
|
575
|
|
10,574
|
|
11,149
|
|
1,900
|
6/20/2011
|
1998
|
1050 Crescent Green Drive
|
Cary
|
NC
|
—
|
713
|
|
4,628
|
|
2,125
|
|
—
|
|
713
|
|
6,753
|
|
7,466
|
|
3,000
|
10/25/2002
|
1999
|
2220 & 2230 Farmington Drive
|
Chapel Hill
|
NC
|
—
|
800
|
|
6,414
|
|
—
|
|
—
|
|
800
|
|
6,414
|
|
7,214
|
|
2,620
|
2/28/2003
|
1996
|
2101 Runnymede Lane
|
Charlotte
|
NC
|
—
|
2,475
|
|
11,451
|
|
782
|
|
—
|
|
2,458
|
|
12,250
|
|
14,708
|
|
2,422
|
6/20/2011
|
1999
|
5920 McChesney Drive
|
Charlotte
|
NC
|
—
|
820
|
|
7,790
|
|
838
|
|
—
|
|
820
|
|
8,628
|
|
9,448
|
|
1,896
|
11/17/2009
|
2001
|
6101 Clarke Creek Parkway
|
Charlotte
|
NC
|
—
|
500
|
|
13,960
|
|
36
|
|
—
|
|
500
|
|
13,996
|
|
14,496
|
|
3,201
|
11/17/2009
|
1999
|
500 Penny Lane NE
|
Concord
|
NC
|
—
|
1,687
|
|
17,603
|
|
38
|
|
—
|
|
1,687
|
|
17,641
|
|
19,328
|
|
860
|
6/29/2016
|
1997
|
1002 Highway 54
|
Durham
|
NC
|
—
|
595
|
|
5,200
|
|
166
|
|
—
|
|
595
|
|
5,366
|
|
5,961
|
|
998
|
6/20/2011
|
1988
|
4505 Emperor Boulevard
|
Durham
|
NC
|
—
|
1,285
|
|
16,932
|
|
26
|
|
—
|
|
1,285
|
|
16,958
|
|
18,243
|
|
106
|
10/11/2017
|
2001
|
5213 South Alston Avenue
|
Durham
|
NC
|
—
|
1,093
|
|
31,377
|
|
—
|
|
—
|
|
1,093
|
|
31,377
|
|
32,470
|
|
2,288
|
1/29/2015
|
2010
|
2755 Union Road
|
Gastonia
|
NC
|
—
|
1,104
|
|
17,834
|
|
202
|
|
—
|
|
1,104
|
|
18,036
|
|
19,140
|
|
1,024
|
6/29/2016
|
1998
|
1001 Phifer Road
|
Kings Mountain
|
NC
|
—
|
655
|
|
8,283
|
|
529
|
|
—
|
|
657
|
|
8,810
|
|
9,467
|
|
1,670
|
6/23/2011
|
1998
|
128 Brawley School Road
|
Mooresville
|
NC
|
—
|
595
|
|
7,305
|
|
527
|
|
—
|
|
595
|
|
7,832
|
|
8,427
|
|
1,443
|
6/23/2011
|
1999
|
1309 , 1321, & 1325 McCarthy Boulevard
|
New Bern
|
NC
|
—
|
1,245
|
|
20,898
|
|
387
|
|
—
|
|
1,245
|
|
21,285
|
|
22,530
|
|
3,722
|
6/20/2011
|
2001/2005/2008
|
13150 Dorman Road
|
Pineville
|
NC
|
—
|
550
|
|
7,570
|
|
1,227
|
|
—
|
|
550
|
|
8,797
|
|
9,347
|
|
1,846
|
11/17/2009
|
1998
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
13180 Dorman Road
|
Pineville
|
NC
|
—
|
630
|
|
15,230
|
|
7
|
|
—
|
|
630
|
|
15,237
|
|
15,867
|
|
3,482
|
11/17/2009
|
1998
|
801 Dixie Trail
|
Raleigh
|
NC
|
—
|
3,233
|
|
17,788
|
|
18
|
|
—
|
|
3,236
|
|
17,803
|
|
21,039
|
|
1,064
|
6/29/2016
|
1992
|
2744 South 17th Street
(5)
|
Wilmington
|
NC
|
11,858
|
1,134
|
|
14,771
|
|
325
|
|
—
|
|
1,139
|
|
15,091
|
|
16,230
|
|
1,176
|
4/18/2016
|
1998
|
1730 Parkwood Boulevard West
|
Wilson
|
NC
|
—
|
610
|
|
14,787
|
|
333
|
|
—
|
|
610
|
|
15,120
|
|
15,730
|
|
2,709
|
6/20/2011
|
2004
|
1700 Furnace Street
|
Ashland
|
NE
|
—
|
28
|
|
1,823
|
|
1,336
|
|
—
|
|
28
|
|
3,159
|
|
3,187
|
|
1,660
|
7/1/2000
|
1965
|
414 North Wilson Street
|
Blue Hill
|
NE
|
—
|
56
|
|
1,064
|
|
832
|
|
—
|
|
56
|
|
1,896
|
|
1,952
|
|
964
|
7/1/2000
|
1967
|
2720 South 17th Ave
|
Central City
|
NE
|
—
|
21
|
|
919
|
|
655
|
|
—
|
|
21
|
|
1,574
|
|
1,595
|
|
914
|
7/1/2000
|
1969
|
1112 15th Street
|
Columbus
|
NE
|
—
|
89
|
|
561
|
|
472
|
|
—
|
|
88
|
|
1,034
|
|
1,122
|
|
618
|
7/1/2000
|
1955
|
800 Stoeger Drive
|
Grand Island
|
NE
|
—
|
119
|
|
1,446
|
|
1,415
|
|
—
|
|
119
|
|
2,861
|
|
2,980
|
|
1,620
|
4/1/1995
|
1963
|
700 South Highway 6
|
Gretna
|
NE
|
—
|
237
|
|
673
|
|
932
|
|
—
|
|
250
|
|
1,592
|
|
1,842
|
|
847
|
7/1/2000
|
1972
|
1100 West First Street
|
Milford
|
NE
|
—
|
24
|
|
880
|
|
858
|
|
—
|
|
24
|
|
1,738
|
|
1,762
|
|
923
|
7/1/2000
|
1967
|
510 Centennial Circle
|
North Platte
|
NE
|
—
|
370
|
|
8,968
|
|
639
|
|
—
|
|
370
|
|
9,607
|
|
9,977
|
|
2,362
|
2/17/2008
|
1988
|
17007 Elm Plaza
|
Omaha
|
NE
|
—
|
4,680
|
|
22,022
|
|
—
|
|
—
|
|
4,680
|
|
22,022
|
|
26,702
|
|
5,161
|
8/21/2008
|
2007
|
3030 South 80th Street
|
Omaha
|
NE
|
—
|
650
|
|
5,850
|
|
1,240
|
|
—
|
|
650
|
|
7,090
|
|
7,740
|
|
2,254
|
6/3/2005
|
1992
|
333 Maple Street
|
Sutherland
|
NE
|
—
|
19
|
|
1,251
|
|
516
|
|
—
|
|
19
|
|
1,767
|
|
1,786
|
|
885
|
7/1/2000
|
1970
|
1350 Centennial Avenue
|
Utica
|
NE
|
—
|
21
|
|
569
|
|
475
|
|
—
|
|
21
|
|
1,044
|
|
1,065
|
|
542
|
7/1/2000
|
1966
|
11041 North 137th Street
|
Waverly
|
NE
|
—
|
529
|
|
686
|
|
617
|
|
—
|
|
529
|
|
1,303
|
|
1,832
|
|
823
|
7/1/2000
|
1989
|
55 Corporate Drive
|
Bridgewater
|
NJ
|
—
|
2,782
|
|
66,441
|
|
—
|
|
—
|
|
2,782
|
|
66,441
|
|
69,223
|
|
4,845
|
1/29/2015
|
1986
|
490 Cooper Landing Road
|
Cherry Hill
|
NJ
|
—
|
1,001
|
|
8,175
|
|
1,892
|
|
—
|
|
1,001
|
|
10,067
|
|
11,068
|
|
3,404
|
12/29/2003
|
1999
|
1400 Route 70
|
Lakewood
|
NJ
|
—
|
4,885
|
|
28,803
|
|
2,667
|
|
—
|
|
4,905
|
|
31,450
|
|
36,355
|
|
13,794
|
1/11/2002
|
1987
|
2 Hillside Drive
|
Mt. Arlington
|
NJ
|
—
|
1,375
|
|
11,232
|
|
810
|
|
—
|
|
1,393
|
|
12,024
|
|
13,417
|
|
4,469
|
12/29/2003
|
2001
|
655 Pomander Walk
|
Teaneck
|
NJ
|
—
|
4,950
|
|
44,550
|
|
2,647
|
|
—
|
|
4,950
|
|
47,197
|
|
52,147
|
|
8,830
|
12/15/2011
|
1989
|
10500 Academy Road NE
|
Albuquerque
|
NM
|
—
|
3,828
|
|
22,572
|
|
5,838
|
|
—
|
|
3,828
|
|
28,410
|
|
32,238
|
|
11,683
|
1/11/2002
|
1986
|
4100 Prospect Avenue NE
|
Albuquerque
|
NM
|
—
|
540
|
|
10,105
|
|
8
|
|
—
|
|
540
|
|
10,113
|
|
10,653
|
|
2,581
|
10/30/2007
|
1977
|
4300 Landau Street NE
|
Albuquerque
|
NM
|
—
|
1,060
|
|
9,875
|
|
8
|
|
—
|
|
1,060
|
|
9,883
|
|
10,943
|
|
2,522
|
10/30/2007
|
1973
|
4411 The 25 Way
|
Albuquerque
|
NM
|
—
|
3,480
|
|
25,245
|
|
3,129
|
|
—
|
|
3,768
|
|
28,086
|
|
31,854
|
|
4,983
|
12/22/2010
|
1970
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
4420 The 25 Way
|
Albuquerque
|
NM
|
—
|
1,430
|
|
2,609
|
|
304
|
|
—
|
|
1,561
|
|
2,782
|
|
4,343
|
|
557
|
12/22/2010
|
1970
|
9190 Coors Boulevard NW
|
Albuquerque
|
NM
|
—
|
1,660
|
|
9,173
|
|
8
|
|
—
|
|
1,660
|
|
9,181
|
|
10,841
|
|
2,343
|
10/30/2007
|
1983
|
2200 East Long Street
|
Carson City
|
NV
|
—
|
622
|
|
17,900
|
|
221
|
|
—
|
|
622
|
|
18,121
|
|
18,743
|
|
1,378
|
5/1/2015
|
2009
|
3201 Plumas Street
|
Reno
|
NV
|
—
|
2,420
|
|
49,580
|
|
6,735
|
|
—
|
|
2,420
|
|
56,315
|
|
58,735
|
|
9,127
|
12/15/2011
|
1989
|
6300 Eighth Avenue
|
Brooklyn
|
NY
|
—
|
3,870
|
|
8,545
|
|
6
|
|
—
|
|
3,870
|
|
8,551
|
|
12,421
|
|
2,004
|
8/8/2008
|
1971
|
5823 Widewaters Parkway
|
Dewitt
|
NY
|
—
|
600
|
|
5,004
|
|
994
|
|
—
|
|
733
|
|
5,865
|
|
6,598
|
|
1,040
|
9/30/2011
|
1991
|
4939 Brittonfield Parkway
|
East Syracuse
|
NY
|
—
|
720
|
|
17,084
|
|
1,392
|
|
—
|
|
901
|
|
18,295
|
|
19,196
|
|
4,179
|
9/30/2008
|
2001
|
5008 Brittonfield Parkway
(5)
|
East Syracuse
|
NY
|
2,603
|
420
|
|
18,407
|
|
672
|
|
—
|
|
711
|
|
18,788
|
|
19,499
|
|
4,400
|
7/9/2008
|
1999
|
200 Old County Road
|
Mineola
|
NY
|
—
|
4,920
|
|
24,056
|
|
8,193
|
|
—
|
|
4,920
|
|
32,249
|
|
37,169
|
|
4,862
|
9/30/2011
|
1971
|
15 North Broadway
|
White Plains
|
NY
|
—
|
4,900
|
|
13,594
|
|
1,531
|
|
—
|
|
4,900
|
|
15,125
|
|
20,025
|
|
3,088
|
1/26/2009
|
1952
|
537 Riverdale Avenue
|
Yonkers
|
NY
|
—
|
8,460
|
|
90,561
|
|
9,960
|
|
—
|
|
8,460
|
|
100,521
|
|
108,981
|
|
14,663
|
8/31/2012
|
2000
|
4590 Knightsbridge Boulevard
|
Columbus
|
OH
|
—
|
3,623
|
|
27,778
|
|
12,193
|
|
—
|
|
3,690
|
|
39,904
|
|
43,594
|
|
15,512
|
1/11/2002
|
1989
|
3929 Hoover Road
|
Grove City
|
OH
|
—
|
332
|
|
3,081
|
|
791
|
|
—
|
|
332
|
|
3,872
|
|
4,204
|
|
2,160
|
6/4/1993
|
1965
|
7555 Innovation Way
|
Mason
|
OH
|
—
|
1,025
|
|
12,883
|
|
—
|
|
—
|
|
1,025
|
|
12,883
|
|
13,908
|
|
403
|
10/6/2016
|
2015
|
5260 Naiman Parkway
|
Solon
|
OH
|
—
|
450
|
|
2,305
|
|
1,307
|
|
—
|
|
811
|
|
3,251
|
|
4,062
|
|
509
|
12/22/2010
|
1975
|
5370 Naiman Parkway
|
Solon
|
OH
|
—
|
550
|
|
2,147
|
|
874
|
|
—
|
|
616
|
|
2,955
|
|
3,571
|
|
388
|
9/30/2011
|
1975
|
805 N. 5th Street
|
Jacksonville
|
OR
|
—
|
3,012
|
|
14,777
|
|
94
|
|
—
|
|
3,012
|
|
14,871
|
|
17,883
|
|
1,089
|
5/1/2015
|
2006
|
1808 SE 182nd Avenue
|
Portland
|
OR
|
—
|
1,295
|
|
17,085
|
|
110
|
|
—
|
|
1,307
|
|
17,183
|
|
18,490
|
|
1,310
|
5/1/2015
|
1997
|
8709 S.E. Causey Avenue
(5)
|
Portland
|
OR
|
22,605
|
3,303
|
|
77,428
|
|
—
|
|
—
|
|
3,303
|
|
77,428
|
|
80,731
|
|
5,497
|
5/1/2015
|
1985
|
71 Darlington Road
|
Beaver Falls
|
PA
|
—
|
1,500
|
|
13,500
|
|
477
|
|
—
|
|
1,523
|
|
13,954
|
|
15,477
|
|
4,853
|
10/31/2005
|
1997
|
950 Morgan Highway
|
Clarks Summit
|
PA
|
—
|
1,001
|
|
8,233
|
|
363
|
|
—
|
|
1,017
|
|
8,580
|
|
9,597
|
|
3,181
|
12/29/2003
|
2001
|
145 Broadlawn Drive
|
Elizabeth
|
PA
|
—
|
696
|
|
6,304
|
|
689
|
|
—
|
|
696
|
|
6,993
|
|
7,689
|
|
2,503
|
10/31/2005
|
1986
|
600 N. Pottstown Pike
|
Exton
|
PA
|
—
|
1,001
|
|
8,233
|
|
1,091
|
|
—
|
|
1,001
|
|
9,324
|
|
10,325
|
|
3,384
|
12/29/2003
|
2000
|
242 Baltimore Pike
|
Glen Mills
|
PA
|
—
|
1,001
|
|
8,233
|
|
492
|
|
—
|
|
1,001
|
|
8,725
|
|
9,726
|
|
3,313
|
12/29/2003
|
2001
|
20 Capital Drive
|
Harrisburg
|
PA
|
—
|
397
|
|
9,333
|
|
—
|
|
—
|
|
397
|
|
9,333
|
|
9,730
|
|
681
|
1/29/2015
|
2013
|
723 Dresher Road
|
Horsham
|
PA
|
—
|
1,010
|
|
4,456
|
|
86
|
|
—
|
|
1,010
|
|
4,542
|
|
5,552
|
|
788
|
12/22/2010
|
1983
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
491 Highway 17
|
Little River
|
SC
|
—
|
750
|
|
9,018
|
|
1,050
|
|
—
|
|
750
|
|
10,068
|
|
10,818
|
|
1,763
|
6/23/2011
|
2000
|
1010 Anna Knapp Boulevard
|
Mt. Pleasant
|
SC
|
—
|
1,797
|
|
6,132
|
|
—
|
|
—
|
|
1,797
|
|
6,132
|
|
7,929
|
|
376
|
6/29/2016
|
1997
|
601 Mathis Ferry Road
|
Mt. Pleasant
|
SC
|
—
|
1,687
|
|
12,612
|
|
7
|
|
—
|
|
1,687
|
|
12,619
|
|
14,306
|
|
689
|
6/29/2016
|
1999
|
937 Bowman Road
|
Mt. Pleasant
|
SC
|
—
|
3,898
|
|
31,613
|
|
5,901
|
|
—
|
|
3,898
|
|
37,514
|
|
41,412
|
|
5,936
|
7/1/2012
|
1983
|
9547 Highway 17 North
|
Myrtle Beach
|
SC
|
—
|
543
|
|
3,202
|
|
7,879
|
|
—
|
|
556
|
|
11,068
|
|
11,624
|
|
3,392
|
1/11/2002
|
1980
|
2306 Riverbank Drive
|
Orangeburg
|
SC
|
—
|
303
|
|
3,607
|
|
709
|
|
—
|
|
303
|
|
4,316
|
|
4,619
|
|
1,611
|
11/19/2004
|
1999
|
1920 Ebenezer Road
|
Rock Hill
|
SC
|
—
|
300
|
|
1,705
|
|
—
|
|
—
|
|
300
|
|
1,705
|
|
2,005
|
|
736
|
2/28/2003
|
1998
|
15855 Wells Highway
|
Seneca
|
SC
|
—
|
396
|
|
4,714
|
|
477
|
|
—
|
|
396
|
|
5,191
|
|
5,587
|
|
1,897
|
11/19/2004
|
2000
|
One Southern Court
|
West Columbia
|
SC
|
—
|
520
|
|
3,831
|
|
594
|
|
—
|
|
557
|
|
4,388
|
|
4,945
|
|
766
|
12/22/2010
|
2000
|
1251 Arizona Ave S.W.
|
Huron
|
SD
|
—
|
45
|
|
968
|
|
1
|
|
—
|
|
45
|
|
969
|
|
1,014
|
|
636
|
6/30/1992
|
1968
|
1345 Michigan Ave SW
|
Huron
|
SD
|
—
|
144
|
|
3,108
|
|
4
|
|
—
|
|
144
|
|
3,112
|
|
3,256
|
|
2,042
|
6/30/1992
|
1968
|
3600 S. Norton
|
Sioux Falls
|
SD
|
—
|
253
|
|
3,062
|
|
4
|
|
—
|
|
253
|
|
3,066
|
|
3,319
|
|
2,014
|
6/30/1992
|
1960
|
6716 Nolensville Road
|
Brentwood
|
TN
|
—
|
1,528
|
|
6,037
|
|
141
|
|
—
|
|
1,528
|
|
6,178
|
|
7,706
|
|
795
|
11/30/2012
|
2010
|
207 Uffelman Drive
|
Clarksville
|
TN
|
—
|
320
|
|
2,994
|
|
628
|
|
—
|
|
320
|
|
3,622
|
|
3,942
|
|
1,064
|
12/31/2006
|
1997
|
51 Patel Way
|
Clarksville
|
TN
|
—
|
800
|
|
10,322
|
|
1,046
|
|
—
|
|
802
|
|
11,366
|
|
12,168
|
|
1,718
|
12/19/2012
|
2005
|
2900 Westside Drive NW
|
Cleveland
|
TN
|
—
|
305
|
|
3,627
|
|
748
|
|
—
|
|
305
|
|
4,375
|
|
4,680
|
|
1,551
|
11/19/2004
|
1998
|
1010 East Spring Street
|
Cookeville
|
TN
|
—
|
322
|
|
3,828
|
|
597
|
|
—
|
|
322
|
|
4,425
|
|
4,747
|
|
1,585
|
11/19/2004
|
1998
|
105 Sunrise Circle
|
Franklin
|
TN
|
—
|
322
|
|
3,833
|
|
858
|
|
—
|
|
322
|
|
4,691
|
|
5,013
|
|
1,603
|
11/19/2004
|
1997
|
1085 Hartsville Pike
|
Gallatin
|
TN
|
—
|
280
|
|
3,327
|
|
416
|
|
—
|
|
280
|
|
3,743
|
|
4,023
|
|
1,306
|
11/19/2004
|
1998
|
2025 Caldwell Drive
|
Goodlettsville
|
TN
|
—
|
400
|
|
3,507
|
|
8,548
|
|
—
|
|
400
|
|
12,055
|
|
12,455
|
|
1,485
|
2/28/2003
|
1998
|
1200 North Parkway
|
Jackson
|
TN
|
—
|
295
|
|
3,506
|
|
351
|
|
—
|
|
299
|
|
3,853
|
|
4,152
|
|
1,433
|
11/19/2004
|
1999
|
550 Deer View Way
|
Jefferson City
|
TN
|
—
|
940
|
|
8,057
|
|
801
|
|
—
|
|
943
|
|
8,855
|
|
9,798
|
|
1,034
|
10/15/2013
|
2001
|
3020 Heatherton Way
|
Knoxville
|
TN
|
—
|
304
|
|
3,618
|
|
1,811
|
|
—
|
|
304
|
|
5,429
|
|
5,733
|
|
1,905
|
11/19/2004
|
1998
|
511 Pearson Springs Road
|
Maryville
|
TN
|
—
|
300
|
|
3,207
|
|
100
|
|
—
|
|
300
|
|
3,307
|
|
3,607
|
|
1,351
|
2/28/2003
|
1998
|
1710 Magnolia Boulevard
|
Nashville
|
TN
|
—
|
750
|
|
6,750
|
|
4,441
|
|
—
|
|
750
|
|
11,191
|
|
11,941
|
|
3,581
|
6/3/2005
|
1979
|
350 Volunteer Drive
|
Paris
|
TN
|
—
|
110
|
|
12,100
|
|
14
|
|
—
|
|
110
|
|
12,114
|
|
12,224
|
|
762
|
6/29/2016
|
1997
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
971 State Hwy 121
|
Allen
|
TX
|
—
|
2,590
|
|
17,912
|
|
—
|
|
—
|
|
2,590
|
|
17,912
|
|
20,502
|
|
4,198
|
8/21/2008
|
2006
|
1111 W. 34th Street
|
Austin
|
TX
|
—
|
400
|
|
21,021
|
|
1,184
|
|
—
|
|
645
|
|
21,960
|
|
22,605
|
|
5,208
|
6/25/2008
|
1975
|
6818 Austin Center Boulevard
|
Austin
|
TX
|
—
|
1,540
|
|
27,467
|
|
1,321
|
|
—
|
|
1,576
|
|
28,752
|
|
30,328
|
|
6,614
|
10/31/2008
|
1994
|
6937 N Interstate Hwy 35
|
Austin
|
TX
|
—
|
760
|
|
5,186
|
|
175
|
|
—
|
|
779
|
|
5,342
|
|
6,121
|
|
913
|
1/26/2011
|
1980
|
7600 N Capital Texas Highway
|
Austin
|
TX
|
—
|
300
|
|
4,557
|
|
196
|
|
—
|
|
300
|
|
4,753
|
|
5,053
|
|
803
|
12/22/2010
|
1996
|
4620 Bellaire Boulevard
|
Bellaire
|
TX
|
—
|
1,238
|
|
11,010
|
|
3,042
|
|
—
|
|
1,238
|
|
14,052
|
|
15,290
|
|
7,280
|
10/1/2012
|
1991
|
120 Crosspoint Drive
|
Boerne
|
TX
|
—
|
220
|
|
4,926
|
|
141
|
|
—
|
|
227
|
|
5,060
|
|
5,287
|
|
1,261
|
2/7/2008
|
1990
|
4015 Interstate 45
|
Conroe
|
TX
|
—
|
620
|
|
14,074
|
|
626
|
|
—
|
|
620
|
|
14,700
|
|
15,320
|
|
2,634
|
10/26/2010
|
2009
|
5455 La Sierra Drive
|
Dallas
|
TX
|
—
|
2,300
|
|
25,200
|
|
4,500
|
|
—
|
|
2,307
|
|
29,693
|
|
32,000
|
|
4,958
|
12/15/2011
|
1989
|
7831 Park Lane
|
Dallas
|
TX
|
—
|
4,709
|
|
27,768
|
|
15,993
|
|
—
|
|
4,718
|
|
43,752
|
|
48,470
|
|
14,753
|
1/11/2002
|
1990
|
1575 Belvidere Street
|
El Paso
|
TX
|
—
|
2,301
|
|
13,567
|
|
2,818
|
|
—
|
|
2,313
|
|
16,373
|
|
18,686
|
|
6,837
|
1/11/2002
|
1987
|
96 Frederick Road
|
Fredericksburg
|
TX
|
—
|
280
|
|
4,866
|
|
5,132
|
|
—
|
|
280
|
|
9,998
|
|
10,278
|
|
1,595
|
2/7/2008
|
1999
|
6435 S.F.M. 549
|
Heath
|
TX
|
—
|
1,135
|
|
7,892
|
|
287
|
|
—
|
|
1,135
|
|
8,179
|
|
9,314
|
|
1,014
|
12/31/2012
|
2004
|
13215 Dotson Road
|
Houston
|
TX
|
—
|
990
|
|
13,887
|
|
898
|
|
—
|
|
990
|
|
14,785
|
|
15,775
|
|
1,955
|
7/17/2012
|
2007
|
777 North Post Oak Road
|
Houston
|
TX
|
—
|
5,537
|
|
32,647
|
|
20,210
|
|
—
|
|
5,540
|
|
52,854
|
|
58,394
|
|
18,741
|
1/11/2002
|
1989
|
10030 North MacArthur Boulevard
|
Irving
|
TX
|
—
|
2,186
|
|
15,869
|
|
7
|
|
—
|
|
2,186
|
|
15,876
|
|
18,062
|
|
1,160
|
1/29/2015
|
1999
|
4770 Regent Boulevard
|
Irving
|
TX
|
—
|
2,830
|
|
15,082
|
|
3,138
|
|
—
|
|
2,830
|
|
18,220
|
|
21,050
|
|
3,759
|
6/25/2008
|
1995
|
9812 Slide Road
|
Lubbock
|
TX
|
—
|
1,110
|
|
9,798
|
|
—
|
|
—
|
|
1,110
|
|
9,798
|
|
10,908
|
|
1,858
|
6/4/2010
|
2009
|
605 Gateway Central
|
Marble Falls
|
TX
|
—
|
1,440
|
|
7,125
|
|
759
|
|
—
|
|
1,440
|
|
7,884
|
|
9,324
|
|
1,224
|
12/19/2012
|
1994
|
7150 N. President George Bush Turnpike
|
North Garland
|
TX
|
—
|
1,981
|
|
8,548
|
|
34
|
|
—
|
|
1,981
|
|
8,582
|
|
10,563
|
|
1,069
|
12/31/2012
|
2006
|
2265 North Lakeshore Drive
|
Rockwall
|
TX
|
—
|
497
|
|
3,582
|
|
(1)
|
|
—
|
|
497
|
|
3,581
|
|
4,078
|
|
261
|
1/29/2015
|
2013
|
18302 Talavera Ridge
|
San Antonio
|
TX
|
—
|
6,855
|
|
30,630
|
|
—
|
|
—
|
|
6,855
|
|
30,630
|
|
37,485
|
|
2,233
|
1/29/2015
|
2008
|
21 Spurs Lane
(5)
|
San Antonio
|
TX
|
13,741
|
3,141
|
|
23,142
|
|
330
|
|
—
|
|
3,141
|
|
23,472
|
|
26,613
|
|
2,199
|
4/10/2014
|
2006
|
311 West Nottingham Place
|
San Antonio
|
TX
|
—
|
4,283
|
|
25,256
|
|
9,550
|
|
—
|
|
4,296
|
|
34,793
|
|
39,089
|
|
13,810
|
1/11/2002
|
1989
|
511 Knights Cross Drive
|
San Antonio
|
TX
|
—
|
1,200
|
|
6,500
|
|
36
|
|
—
|
|
1,200
|
|
6,536
|
|
7,736
|
|
1,515
|
11/17/2009
|
2003
|
575 Knights Cross Drive
|
San Antonio
|
TX
|
—
|
1,100
|
|
13,900
|
|
375
|
|
—
|
|
1,100
|
|
14,275
|
|
15,375
|
|
3,355
|
11/17/2009
|
2003
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction
Date
|
301 East Airline Road
|
Victoria
|
TX
|
—
|
99
|
|
1,635
|
|
1
|
|
—
|
|
99
|
|
1,636
|
|
1,735
|
|
119
|
1/29/2015
|
1977
|
5055 West Panther Creek Drive
|
Woodlands
|
TX
|
—
|
3,694
|
|
21,782
|
|
4,044
|
|
—
|
|
3,701
|
|
25,819
|
|
29,520
|
|
11,981
|
1/11/2002
|
1988
|
491 Crestwood Drive
|
Charlottesville
|
VA
|
—
|
641
|
|
7,633
|
|
1,659
|
|
—
|
|
641
|
|
9,292
|
|
9,933
|
|
3,181
|
11/19/2004
|
1998
|
1005 Elysian Place
|
Chesapeake
|
VA
|
—
|
2,370
|
|
23,705
|
|
348
|
|
—
|
|
2,370
|
|
24,053
|
|
26,423
|
|
4,268
|
6/20/2011
|
2006
|
2856 Forehand Drive
|
Chesapeake
|
VA
|
—
|
160
|
|
1,498
|
|
907
|
|
—
|
|
160
|
|
2,405
|
|
2,565
|
|
959
|
5/30/2003
|
1987
|
4027 Martinsburg Pike
|
Clear Brook
|
VA
|
—
|
3,775
|
|
21,768
|
|
—
|
|
—
|
|
3,775
|
|
21,768
|
|
25,543
|
|
1,587
|
1/29/2015
|
2013
|
4001 Fair Ridge Drive
|
Fairfax
|
VA
|
—
|
2,500
|
|
7,147
|
|
1,743
|
|
—
|
|
2,646
|
|
8,744
|
|
11,390
|
|
1,848
|
12/22/2008
|
1990
|
20 HeartFields Lane
|
Fredericksburg
|
VA
|
—
|
287
|
|
8,480
|
|
1,322
|
|
—
|
|
287
|
|
9,802
|
|
10,089
|
|
4,128
|
10/25/2002
|
1998
|
2800 Polo Parkway
|
Midlothian
|
VA
|
—
|
1,103
|
|
13,126
|
|
1,816
|
|
—
|
|
1,103
|
|
14,942
|
|
16,045
|
|
5,370
|
11/19/2004
|
1996
|
655 Denbigh Boulevard
|
Newport News
|
VA
|
—
|
581
|
|
6,921
|
|
1,293
|
|
—
|
|
584
|
|
8,211
|
|
8,795
|
|
2,694
|
11/19/2004
|
1998
|
6160 Kempsville Circle
|
Norfolk
|
VA
|
—
|
3,263
|
|
7,615
|
|
148
|
|
—
|
|
3,263
|
|
7,763
|
|
11,026
|
|
—
|
12/22/2017
|
1987
|
6161 Kempsville Road
|
Norfolk
|
VA
|
—
|
1,530
|
|
9,531
|
|
953
|
|
—
|
|
1,530
|
|
10,484
|
|
12,014
|
|
2,359
|
12/22/2008
|
1999
|
6311 Granby Street
|
Norfolk
|
VA
|
—
|
1,920
|
|
16,538
|
|
146
|
|
—
|
|
1,932
|
|
16,672
|
|
18,604
|
|
3,025
|
6/20/2011
|
2005
|
885 Kempsville Road
|
Norfolk
|
VA
|
—
|
1,780
|
|
8,354
|
|
1,192
|
|
—
|
|
1,780
|
|
9,546
|
|
11,326
|
|
2,385
|
5/20/2009
|
1981
|
531 Wythe Creek Road
|
Poquoson
|
VA
|
—
|
220
|
|
2,041
|
|
839
|
|
—
|
|
220
|
|
2,880
|
|
3,100
|
|
1,118
|
5/30/2003
|
1987
|
3000 Skipwith Road
|
Richmond
|
VA
|
—
|
732
|
|
8,717
|
|
730
|
|
—
|
|
732
|
|
9,447
|
|
10,179
|
|
3,415
|
11/19/2004
|
1999
|
9900 Independence Park Drive
|
Richmond
|
VA
|
—
|
326
|
|
3,166
|
|
(10)
|
|
—
|
|
326
|
|
3,156
|
|
3,482
|
|
497
|
11/22/2011
|
2005
|
9930 Independence Park Drive
|
Richmond
|
VA
|
—
|
604
|
|
5,432
|
|
(457)
|
|
—
|
|
604
|
|
4,975
|
|
5,579
|
|
757
|
11/22/2011
|
2005
|
5620 Wesleyan Drive
|
Virginia Beach
|
VA
|
—
|
893
|
|
7,926
|
|
1,491
|
|
—
|
|
893
|
|
9,417
|
|
10,310
|
|
5,107
|
9/1/2012
|
1990
|
4132 Longhill Road
|
Williamsburg
|
VA
|
—
|
270
|
|
2,468
|
|
1,144
|
|
—
|
|
270
|
|
3,612
|
|
3,882
|
|
1,343
|
5/30/2003
|
1987
|
440 McLaws Circle
|
Williamsburg
|
VA
|
—
|
1,466
|
|
17,340
|
|
42
|
|
—
|
|
1,466
|
|
17,382
|
|
18,848
|
|
948
|
6/29/2016
|
1998
|
21717 30th Drive SE
|
Bothell
|
WA
|
—
|
3,012
|
|
12,582
|
|
—
|
|
—
|
|
3,012
|
|
12,582
|
|
15,594
|
|
1,547
|
2/14/2013
|
1998
|
21823 30th Drive SE
|
Bothell
|
WA
|
—
|
2,627
|
|
12,657
|
|
—
|
|
—
|
|
2,627
|
|
12,657
|
|
15,284
|
|
1,556
|
2/14/2013
|
2000
|
10330 4th Avenue W
|
Everett
|
WA
|
—
|
813
|
|
6,844
|
|
43
|
|
—
|
|
819
|
|
6,881
|
|
7,700
|
|
498
|
5/1/2015
|
1997
|
516 Kenosia Avenue South
|
Kent
|
WA
|
—
|
1,300
|
|
8,458
|
|
2,413
|
|
—
|
|
1,324
|
|
10,847
|
|
12,171
|
|
1,538
|
7/31/2012
|
1971
|
204 N. First Street
|
La Conner
|
WA
|
—
|
321
|
|
12,368
|
|
67
|
|
—
|
|
321
|
|
12,435
|
|
12,756
|
|
886
|
5/1/2015
|
1998
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Cost at December 31, 2017
|
|
|
||||||||||
Address
|
City
|
State
|
Encumbrances
(1)
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Impairment
|
|
Land
|
|
Buildings,
Improvements &
Equipment
|
|
Total
(2)
|
|
Accumulated
Depreciation
(3)
|
Date
Acquired
(4)
|
Original
Construction Date
|
2956 152nd Ave NE
|
Redmond
|
WA
|
—
|
5,120
|
|
16,683
|
|
2,200
|
|
—
|
|
5,136
|
|
18,867
|
|
24,003
|
|
2,534
|
1/9/2013
|
1990
|
555 16th Avenue
|
Seattle
|
WA
|
—
|
256
|
|
4,869
|
|
68
|
|
—
|
|
256
|
|
4,937
|
|
5,193
|
|
3,180
|
11/1/1993
|
1964
|
18740 West Bluemound Road
|
Brookfield
|
WI
|
—
|
832
|
|
3,849
|
|
4,240
|
|
—
|
|
832
|
|
8,089
|
|
8,921
|
|
4,401
|
12/28/1990
|
1964
|
3003 West Good Hope Road
|
Glendale
|
WI
|
—
|
1,500
|
|
33,747
|
|
—
|
|
—
|
|
1,500
|
|
33,747
|
|
35,247
|
|
6,960
|
9/30/2009
|
1963
|
7007 North Range Line Road
|
Glendale
|
WI
|
—
|
250
|
|
3,797
|
|
—
|
|
—
|
|
250
|
|
3,797
|
|
4,047
|
|
783
|
9/30/2009
|
1964
|
215 Washington Street
|
Grafton
|
WI
|
—
|
500
|
|
10,058
|
|
—
|
|
—
|
|
500
|
|
10,058
|
|
10,558
|
|
2,074
|
9/30/2009
|
2009
|
N168W22022 Main Street
|
Jackson
|
WI
|
—
|
188
|
|
5,962
|
|
263
|
|
—
|
|
192
|
|
6,221
|
|
6,413
|
|
531
|
12/1/2014
|
2005
|
8351 Sheridan Road
|
Kenosha
|
WI
|
—
|
750
|
|
7,669
|
|
148
|
|
—
|
|
750
|
|
7,817
|
|
8,567
|
|
1,955
|
1/1/2008
|
2000
|
5601 Burke Road
|
Madison
|
WI
|
—
|
700
|
|
7,461
|
|
95
|
|
—
|
|
712
|
|
7,544
|
|
8,256
|
|
1,873
|
1/1/2008
|
2000
|
7707 N. Brookline Drive
|
Madison
|
WI
|
—
|
2,615
|
|
35,545
|
|
508
|
|
—
|
|
2,631
|
|
36,037
|
|
38,668
|
|
2,970
|
12/1/2014
|
1999
|
10803 North Port Washington Road
|
Mequon
|
WI
|
—
|
800
|
|
8,388
|
|
408
|
|
—
|
|
805
|
|
8,791
|
|
9,596
|
|
2,245
|
1/1/2008
|
1999
|
701 East Puetz Road
|
Oak Creek
|
WI
|
—
|
650
|
|
18,396
|
|
374
|
|
—
|
|
664
|
|
18,756
|
|
19,420
|
|
4,726
|
1/1/2008
|
2001
|
W231 N1440 Corporate Court
|
Pewaukee
|
WI
|
—
|
3,900
|
|
41,140
|
|
—
|
|
—
|
|
3,900
|
|
41,140
|
|
45,040
|
|
8,485
|
9/30/2009
|
1994
|
8348 & 8400 Washington Avenue
|
Racine
|
WI
|
—
|
1,150
|
|
22,436
|
|
—
|
|
—
|
|
1,150
|
|
22,436
|
|
23,586
|
|
4,627
|
9/30/2009
|
1986
|
1221 North 26th Street
|
Sheboygan
|
WI
|
—
|
300
|
|
975
|
|
—
|
|
—
|
|
300
|
|
975
|
|
1,275
|
|
201
|
9/30/2009
|
1987
|
1222 North 23rd Street
|
Sheboygan
|
WI
|
—
|
120
|
|
4,014
|
|
—
|
|
—
|
|
120
|
|
4,014
|
|
4,134
|
|
828
|
9/30/2009
|
1987
|
2414 Kohler Memorial Drive
|
Sheboygan
|
WI
|
—
|
1,400
|
|
35,168
|
|
—
|
|
—
|
|
1,400
|
|
35,168
|
|
36,568
|
|
7,253
|
9/30/2009
|
1986
|
1125 N Edge Trail
|
Verona
|
WI
|
—
|
1,365
|
|
9,581
|
|
1,234
|
|
—
|
|
1,365
|
|
10,815
|
|
12,180
|
|
1,351
|
11/1/2013
|
2001
|
1451 Cleveland Avenue
|
Waukesha
|
WI
|
—
|
68
|
|
3,452
|
|
3,184
|
|
—
|
|
68
|
|
6,636
|
|
6,704
|
|
4,213
|
12/28/1990
|
1958
|
3289 North Mayfair Road
|
Wauwatosa
|
WI
|
—
|
2,300
|
|
6,245
|
|
—
|
|
—
|
|
2,300
|
|
6,245
|
|
8,545
|
|
1,288
|
9/30/2009
|
1964
|
5301 West Lincoln Avenue
|
West Allis
|
WI
|
—
|
1,600
|
|
20,377
|
|
7,461
|
|
—
|
|
1,600
|
|
27,838
|
|
29,438
|
|
6,073
|
1/1/2008
|
2001
|
503 South 18th Street
|
Laramie
|
WY
|
—
|
191
|
|
3,632
|
|
941
|
|
—
|
|
191
|
|
4,573
|
|
4,764
|
|
2,925
|
12/30/1993
|
1964
|
1901 Howell Avenue
|
Worland
|
WY
|
—
|
132
|
|
2,508
|
|
1,430
|
|
—
|
|
138
|
|
3,932
|
|
4,070
|
|
2,317
|
12/30/1993
|
1970
|
|
Total
|
|
$807,310
|
$813,000
|
|
$6,232,443
|
|
$794,321
|
|
$(15,001)
|
|
$824,879
|
|
$6,999,884
|
|
$7,824,763
|
|
$1,454,477
|
|
|
(1)
|
Represents mortgage debts and capital leases, excluding the unamortized balance of fair value adjustments totaling approximately
$1.9 million
.
|
(2)
|
Aggregate cost for federal income tax purposes is approximately
$8.7 billion
.
|
(3)
|
We depreciate buildings and improvements over periods ranging up to
40 years
and equipment over periods ranging up to
12 years
.
|
(4)
|
For assets transferred to us upon our spin off from our former parent entity, indicates the dates acquired by our former parent entity.
|
(5)
|
These properties are collateral for our
$796.6 million
of mortgage debts.
|
(6)
|
These properties are subject to our
$10.7 million
of capital leases.
|
|
|
Real Estate and
Equipment
|
|
Accumulated
Depreciation
|
||||
Balance as of December 31, 2014
|
|
$
|
6,222,360
|
|
|
$
|
973,205
|
|
Additions
|
|
1,234,580
|
|
|
174,335
|
|
||
Disposals
|
|
—
|
|
|
—
|
|
||
Impairment
|
|
—
|
|
|
—
|
|
||
Balance as of December 31, 2015
|
|
7,456,940
|
|
|
1,147,540
|
|
||
Additions
|
|
317,392
|
|
|
188,445
|
|
||
Disposals
|
|
(43,809
|
)
|
|
(7,974
|
)
|
||
Impairment
|
|
—
|
|
|
—
|
|
||
Reclassification of assets held for sale
|
|
(112,976
|
)
|
|
(57,295
|
)
|
||
Balance as of December 31, 2016
|
|
7,617,547
|
|
|
1,270,716
|
|
||
Additions
|
|
226,105
|
|
|
193,697
|
|
||
Disposals
|
|
(18,889
|
)
|
|
(9,936
|
)
|
||
Reclassification of assets held for sale
|
|
—
|
|
|
—
|
|
||
Balance as of December 31, 2017
|
|
$
|
7,824,763
|
|
|
$
|
1,454,477
|
|
|
SENIOR HOUSING PROPERTIES TRUST
|
|
|
|
|
|
By:
|
/s/ David J. Hegarty
|
|
|
David J. Hegarty
President and Chief Operating Officer
|
|
|
Dated: February 27, 2018
|
Signature
|
Title
|
Date
|
||||||||||||
|
|
|
||||||||||||
/s/ David J. Hegarty
|
President and Chief Operating Officer
|
February 27, 2018
|
||||||||||||
David J. Hegarty
|
||||||||||||||
|
|
|
||||||||||||
/s/ Richard W. Siedel, Jr.
|
Chief Financial Officer and Treasurer
(principal financial officer and principal accounting officer)
|
February 27, 2018
|
||||||||||||
Richard W. Siedel, Jr.
|
||||||||||||||
|
|
|
||||||||||||
/s/ John L. Harrington
|
Independent Trustee
|
February 27, 2018
|
||||||||||||
John L. Harrington
|
||||||||||||||
|
|
|
||||||||||||
/s/ Lisa Harris Jones
|
Independent Trustee
|
February 27, 2018
|
||||||||||||
Lisa Harris Jones
|
||||||||||||||
|
|
|
||||||||||||
/s/ Adam D. Portnoy
|
Managing Trustee
|
February 27, 2018
|
||||||||||||
Adam D. Portnoy
|
||||||||||||||
|
|
|
||||||||||||
/s/ Jeffrey P. Somers
|
Independent Trustee
|
February 27, 2018
|
||||||||||||
Jeffrey P. Somers
|
|
|
|
|
|
|
|
|
|
|
SENIOR HOUSING PROPERTIES TRUST
|
||
|
|
|
By:
|
|
/s/ Richard W. Siedel, Jr.
|
|
|
Name: Richard W. Siedel, Jr.
|
|
|
Title: Chief Financial Officer and Treasurer
|
|
|
|
U.S. BANK NATIONAL ASSOCIATION, as Trustee
|
||
|
|
|
By:
|
|
/s/ David W. Doucette
|
|
|
Name: David W. Doucette
|
|
|
Title: Vice President
|
|
|
|
SENIOR HOUSING PROPERTIES TRUST
|
||
|
|
|
By:
|
|
|
|
|
Name:
|
|
|
Title:
|
U.S. BANK NATIONAL ASSOCIATION, as Trustee
|
||
|
|
|
By:
|
|
|
|
|
Name:
|
|
|
Title:
|
TEN COM
|
—
|
as tenants in common
|
|
UNIF GIFT MIN ACT --
|
____ Custodian___
|
|
TEN ENT
|
—
|
as tenants by the entireties
|
|
|
(Cust)
|
(Minor)
|
JT TEN
|
—
|
as joint tenants with right of survivorship
|
|
|
Under Uniform Gifts to Minors
|
|
|
|
and not as tenants in common
|
|
|
Act
|
|
|
|
|
|
|
(State)
|
|
|
|
|
|
|
|
|
|
Dated:
|
|
|
|
|
Signed:
|
|
|
|
|
|
Notice: The signature to this assignment must correspond with the name as it
|
|
|
|
|
|
appears upon the face of the within security in every particular, without
|
|
|
|
|
|
alteration or enlargement or any change whatever.
|
|
|
|
|
|
|
|
|
|
|
|
Signature Guarantee*:___________________
|
|
|
|
|
|
* Participant in a recognized Signature Guarantee Medallion Program (or
|
|
|
|
|
|
other signature guarantor acceptable to the Trustee).
|
|
|
|
|
|
|
|
|
|
|
|
|
LANDLORD:
|
||
|
|
|
CCOP SENIOR LIVING LLC
|
||
SNH CHS PROPERTIES TRUST
|
||
SNH NS PROPERTIES TRUST
|
||
SNH SOMERFORD PROPERTIES TRUST
|
||
SNH/LTA PROPERTIES GA LLC
|
||
SNH/LTA PROPERTIES TRUST
|
||
SNH/LTA SE HOME PLACE NEW BERN LLC
|
||
SNH/LTA SE MCCARTHY NEW BERN LLC
|
||
SPTIHS PROPERTIES TRUST
|
||
|
|
|
By:
|
/s/ David J. Hegarty
|
|
|
David J. Hegarty
|
|
|
President of each of the foregoing entities
|
|
|
|
|
|
|
|
TENANT:
|
||
|
||
FIVE STAR QUALITY CARE - NS TENANT, LLC
|
||
FIVE STAR QUALITY CARE TRUST
|
||
FS TENANT HOLDING COMPANY TRUST
|
||
FVE SE HOME PLACE NEW BERN LLC
|
||
FVE SE MCCARTHY NEW BERN LLC
|
||
|
|
|
|
|
|
By:
|
/s/ Bruce J. Mackey Jr.
|
|
|
Bruce J. Mackey Jr.
|
|
|
President of each of the foregoing entities
|
Exhibit
|
Property Address
|
Base Gross Revenues
(Calendar Year)
|
Base Gross Revenues
(Dollar Amount)
|
Commencement
Date
|
Interest Rate
|
A-1
|
Somerford Place - Stockton
3530 Deer Park Drive
Stockton, CA 95219
|
2009
|
$3,515,630
|
03/31/2008
|
8%
|
A-2
|
La Villa Grande Care Center
2501 Little Bookcliff Drive
Grand Junction, CO 81501
|
2005
|
$5,205,189
|
12/31/2001
|
10%
|
A-3
|
Court at Palm-Aire
2701 North Course Drive
Pompano Beach, FL 33069
|
2007
|
$12,992,201
|
09/01/2006
|
8.25%
|
A-4
|
Home Place of New Bern
1309 McCarthy Boulevard
New Bern, NC 28562
|
2012
|
$2,742,228
|
06/20/2011
|
7.50%
|
A-5
|
McCarthy Court I
1321 McCarthy Blvd
New Bern, NC 28562
|
2012
|
$3,050,293*
|
06/20/2011
|
7.50%
|
A-6
|
Northlake Gardens
1300 Montreal Road
Tucker, GA 30084
|
2006
|
$2,240,421
|
06/03/2005
|
9%
|
A-7
|
Westridge Quality
Care & Rehabilitation
600 Manor Drive
Clarinda, IA 51632
|
2005
|
$2,933,641
|
12/31/2001
|
10%
|
A-8
|
Brenden Gardens
900 Southwind Road
Springfield, IL 62703
|
2007
|
$1,802,414
|
09/01/2006
|
8.25%
|
A-9
|
Overland Park Place
6555 West 75
th
Street
Overland Park, KS 66204
|
2005
|
$2,539,735
|
10/25/2002
|
10%
|
A-10
|
Morningside of Mayfield
1517 West Broadway
Mayfield, KY 42066
|
2006
|
$1,197,256
|
11/19/2004
|
9%
|
A-11
|
The Neighborhood of Somerset
100 Neighborly Drive
Somerset, KY 42503
|
2007
|
$1,893,629
|
11/05/2006
|
8.25%
|
A-12
|
Centennial Park Retirement Village
510 Centennial Circle
North Platte, NE 69101
|
2009
|
$6,624,481
|
02/17/2008
|
8%
|
A-13
|
Westgate Assisted Living
3030 South 80th Street
Omaha, NE 68124
|
2006
|
$2,210,173
|
06/03/2005
|
9%
|
A-14
|
NewSeasons at Cherry Hill
490 Cooper Landing Road
Cherry Hill, NJ 08002
|
2018
|
TBD
|
12/29/2003
|
10%
|
A-15
|
NewSeasons at Mount Arlington
2 Hillside Drive
Mount Arlington, NJ 07856
|
2018
|
TBD
|
12/29/2003
|
10%
|
A-16
|
NewSeasons at New Britain
800 Manor Drive
Chalfont, PA 18914
|
2018
|
TBD
|
12/29/2003
|
10%
|
A-17
|
NewSeasons at Clarks Summit
950 Morgan Highway
Clarks Summit, PA 18411
|
2018
|
TBD
|
12/29/2003
|
10%
|
A-18
|
NewSeasons at Exton
600 North Pottstown Pike
Exton, PA 19341
|
2018
|
TBD
|
12/29/2003
|
10%
|
A-19
|
NewSeasons at Glen Mills (Concordville)
242 Baltimore Pike
Glen Mills, PA 19342
|
2018
|
TBD
|
12/29/2003
|
10%
|
A-20
|
NewSeasons at Tiffany Court
700 Northampton Street
Kingston, PA 18704
|
2018
|
TBD
|
12/29/2003
|
10%
|
A-21
|
Morningside of Greenwood
116 Enterprise Court
Greenwood, SC 29649
|
2006
|
$1,322,836
|
06/03/2005
|
9%
|
A-22
|
Montevista at Coronado
1575 Belvidere Street
El Paso, TX 79912
|
2005
|
$8,149,609
|
01/11/2002
|
10%
|
A-23
|
Dominion Village at Poquoson
531 Wythe Creek Road
Poquoson, VA 23662
|
2005
|
$1,359,832
|
05/30/2003
|
10%
|
A-24
|
Morningside in the West End
3000 Skipwith Road
Richmond, VA 23294
|
2006
|
$3,792,363
|
11/19/2004
|
9%
|
A-25
|
Worland Healthcare &
Rehabilitation Center
1901 Howell Avenue
Worland, WY 82401
|
2005
|
$3,756,035
|
12/31/2001
|
10%
|
A-26
|
Brandon Woods at Alvamar
1501 Inverness Drive
Lawrence, KS 66047
|
2010
|
$14,988,426
|
10/01/2009
|
8.75%
|
A-27
|
McCarthy Court II
1325 McCarthy Boulevard
New Bern, North Carolina
|
2012
|
$3,050,293*
|
06/20/2011
|
7.50%
|
A-28
|
Remington Club I & II
16925 and 16916 Hierba Drive
San Diego, CA 92128
|
2005
|
$20,853,252
|
01/11/2002
|
10%
|
A-29
|
Savannah Square
One Savannah Square Drive
Savannah, GA 31406
|
2007
|
$6,931,887
|
10/01/2006
|
9%
|
A-30
|
Morningside of Bellgrade
2800 Polo Parkway
Midlothian, VA 23113
|
2006
|
$4,992,156
|
11/19/2004
|
9%
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from continuing operations (including gains on sales of properties, if any) before income tax expense and equity in earnings of an investee
|
|
$
|
151,649
|
|
|
$
|
141,582
|
|
|
$
|
125,474
|
|
|
$
|
162,141
|
|
|
$
|
183,997
|
|
Fixed charges
|
|
165,019
|
|
|
167,574
|
|
|
150,881
|
|
|
135,114
|
|
|
117,819
|
|
|||||
Adjusted earnings
|
|
$
|
316,668
|
|
|
$
|
309,156
|
|
|
$
|
276,355
|
|
|
$
|
297,255
|
|
|
$
|
301,816
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest expense (including net amortization of debt premiums and discounts and debt issuance costs)
|
|
$
|
165,019
|
|
|
$
|
167,574
|
|
|
$
|
150,881
|
|
|
$
|
135,114
|
|
|
$
|
117,819
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of Earnings to Fixed Charges
|
|
1.9
|
x
|
|
1.8
|
x
|
|
1.8
|
x
|
|
2.2
|
x
|
|
2.6
|
x
|
Name
|
|
State of Formation,
Organization or Incorporation |
CCC Alpha Investments Trust
|
|
Maryland
|
CCC Delaware Trust
|
|
Maryland
|
CCC Financing I Trust
|
|
Maryland
|
CCC Financing Limited, L.P.
|
|
Delaware
|
CCC Investments I, L.L.C.
|
|
Delaware
|
CCC Leisure Park Corporation
|
|
Delaware
|
CCC of Kentucky Trust
|
|
Maryland
|
CCC Pueblo Norte Trust
|
|
Maryland
|
CCC Retirement Communities II, L.P.
|
|
Delaware
|
CCC Retirement Partners Trust
|
|
Maryland
|
CCC Retirement Trust
|
|
Maryland
|
CCDE Senior Living LLC
|
|
Delaware
|
CCOP Senior Living LLC
|
|
Delaware
|
Crestline Ventures LLC
|
|
Delaware
|
CSL Group, Inc.
|
|
Indiana
|
Ellicott City Land I, LLC
|
|
Delaware
|
HRES1 Properties Trust
|
|
Maryland
|
HRES2 Properties Trust
|
|
Maryland
|
Leisure Park Venture Limited Partnership
|
|
Delaware
|
Lexington Office Realty Trust (Nominee Trust)
|
|
Massachusetts
|
MSD Pool 1 LLC
|
|
Maryland
|
MSD Pool 2 LLC
|
|
Maryland
|
O.F.C. Corporation
|
|
Indiana
|
RSA Healthcare, Inc.
|
|
Tennessee
|
Seaport Innovation LLC
|
|
Delaware
|
SNH 30 Newcrossing Inc.
|
|
Maryland
|
SNH AL AIMO II, Inc.
|
|
Maryland
|
SNH AL AIMO Tenant II, Inc.
|
|
Maryland
|
SNH AL AIMO Tenant, Inc.
|
|
Maryland
|
SNH AL AIMO, Inc.
|
|
Maryland
|
SNH AL Crimson Tenant Inc.
|
|
Maryland
|
SNH AL Cumming LLC
|
|
Maryland
|
SNH AL Cumming Tenant LLC
|
|
Maryland
|
SNH AL Georgia Holdings LLC
|
|
Maryland
|
SNH AL Georgia LLC
|
|
Maryland
|
SNH AL Georgia Tenant LLC
|
|
Maryland
|
SNH AL Properties LLC
|
|
Maryland
|
SNH AL Properties Trust
|
|
Maryland
|
SNH AL TRS, Inc.
|
|
Maryland
|
SNH AL Wilmington Tenant Inc.
|
|
Maryland
|
SNH Alpharetta LLC
|
|
Delaware
|
SNH ALT Leased Properties Trust
|
|
Maryland
|
SNH Bakersfield LLC
|
|
Maryland
|
SNH Baton Rouge (North) LLC
|
|
Delaware
|
SNH Baton Rouge (Realtors) LLC
|
|
Delaware
|
SNH Blaine Inc.
|
|
Maryland
|
SNH BRFL Properties LLC
|
|
Delaware
|
SNH BRFL Tenant LLC
|
|
Delaware
|
SNH Bridgewater LLC
|
|
Delaware
|
SNH CALI Tenant LLC
|
|
Delaware
|
SNH Carlsbad LP
|
|
Delaware
|
SNH CCMD Properties Borrower LLC
|
|
Delaware
|
SNH CCMD Properties LLC
|
|
Delaware
|
SNH CCMD Tenant LLC
|
|
Delaware
|
SNH CHS Properties Trust
|
|
Maryland
|
SNH Clear Brook LLC
|
|
Delaware
|
SNH Clear Creek Properties Trust
|
|
Maryland
|
SNH Concord LLC
|
|
Delaware
|
SNH Denham Springs LLC
|
|
Delaware
|
SNH Durham LLC
|
|
Delaware
|
SNH Fan Pier Garage LLC
|
|
Maryland
|
SNH Fan Pier Holding Trust
|
|
Maryland
|
SNH Fan Pier Inc.
|
|
Maryland
|
SNH FM Financing LLC
|
|
Delaware
|
SNH FM Financing Trust
|
|
Maryland
|
SNH Glenview (Patriot) LLC
|
|
Delaware
|
SNH GP Carlsbad LLC
|
|
Delaware
|
SNH GP Valencia LLC
|
|
Delaware
|
SNH Granite Gate Inc.
|
|
Maryland
|
SNH Granite Gate Lands Tenant LLC
|
|
Maryland
|
SNH Granite Gate Lands Trust
|
|
Maryland
|
SNH Granite Gate Tenant LLC
|
|
Maryland
|
SNH Grove Park Tenant LLC
|
|
Maryland
|
SNH Grove Park Trust
|
|
Maryland
|
SNH Harrisburg LLC
|
|
Delaware
|
SNH IL Joplin Inc.
|
|
Maryland
|
SNH IL Properties Trust
|
|
Maryland
|
SNH Independence Park LLC
|
|
Delaware
|
SNH Jackson LLC
|
|
Delaware
|
SNH Kent Properties LLC
|
|
Maryland
|
SNH Liberty Plaza II Inc.
|
|
Maryland
|
SNH LTF Properties LLC
|
|
Maryland
|
SNH Maryland Heights LLC
|
|
Delaware
|
SNH Medical Office Properties LLC
|
|
Delaware
|
SNH Medical Office Properties Trust
|
|
Maryland
|
SNH Medical Office Realty Trust (Nominee Trust)
|
|
Massachusetts
|
SNH MEZ LLC
|
|
Delaware
|
SNH MezzCo San Antonio LLC
|
|
Delaware
|
SNH Modesto LLC
|
|
Maryland
|
SNH Northwoods LLC
|
|
Maryland
|
SNH Northwoods Tenant LLC
|
|
Maryland
|
SNH NS Mtg Properties 2 Trust
|
|
Maryland
|
SNH NS Properties Trust
|
|
Maryland
|
SNH Park Place I Inc.
|
|
Maryland
|
SNH Park Place II Inc.
|
|
Maryland
|
SNH Park Place Tenant I LLC
|
|
Maryland
|
SNH Park Place Tenant II LLC
|
|
Maryland
|
SNH Parkview Properties Trust
|
|
Maryland
|
SNH Phoenix (Cotton) LLC
|
|
Delaware
|
SNH Plaquemine LLC
|
|
Delaware
|
SNH PLFL Properties LLC
|
|
Delaware
|
SNH PLFL Tenant LLC
|
|
Delaware
|
SNH Prairieville LLC
|
|
Delaware
|
SNH Redmond Properties LLC
|
|
Maryland
|
SNH REIT Irving LLC
|
|
Delaware
|
SNH REIT Rockwall LLC
|
|
Delaware
|
SNH REIT San Antonio LLC
|
|
Delaware
|
SNH REIT Victoria LLC
|
|
Delaware
|
SNH RMI Fox Ridge Manor Properties LLC
|
|
Maryland
|
SNH RMI Jefferson Manor Properties LLC
|
|
Maryland
|
SNH RMI McKay Manor Properties LLC
|
|
Maryland
|
SNH RMI Northwood Manor Properties LLC
|
|
Maryland
|
SNH RMI Oak Woods Manor Properties LLC
|
|
Maryland
|
SNH RMI Park Square Manor Properties LLC
|
|
Maryland
|
SNH RMI Properties Holding Company LLC
|
|
Maryland
|
SNH RMI Smith Farms Manor Properties LLC
|
|
Maryland
|
SNH RMI Sycamore Manor Properties LLC
|
|
Maryland
|
SNH SE Ashley River LLC
|
|
Delaware
|
SNH SE Ashley River Tenant LLC
|
|
Delaware
|
SNH SE Barrington Boynton LLC
|
|
Delaware
|
SNH SE Barrington Boynton Tenant LLC
|
|
Delaware
|
SNH SE Burlington LLC
|
|
Delaware
|
SNH SE Burlington Tenant LLC
|
|
Delaware
|
SNH SE Daniel Island LLC
|
|
Delaware
|
SNH SE Daniel Island Tenant LLC
|
|
Delaware
|
SNH SE Habersham Savannah LLC
|
|
Delaware
|
SNH SE Habersham Savannah Tenant LLC
|
|
Delaware
|
SNH SE Holly Hill LLC
|
|
Delaware
|
SNH SE Holly Hill Tenant LLC
|
|
Delaware
|
SNH SE Kings Mtn LLC
|
|
Delaware
|
SNH SE Kings Mtn Tenant LLC
|
|
Delaware
|
SNH SE Mooresville LLC
|
|
Delaware
|
SNH SE Mooresville Tenant LLC
|
|
Delaware
|
SNH SE N. Myrtle Beach LLC
|
|
Delaware
|
SNH SE N. Myrtle Beach Tenant LLC
|
|
Delaware
|
SNH SE Properties LLC
|
|
Delaware
|
SNH SE Properties Trust
|
|
Maryland
|
SNH SE SG LLC
|
|
Delaware
|
SNH SE SG Tenant LLC
|
|
Delaware
|
SNH SE Tenant 2 TRS, Inc.
|
|
Maryland
|
SNH SE Tenant TRS, Inc.
|
|
Maryland
|
SNH SEAPORT LLC
|
|
Delaware
|
SNH Somerford Properties Trust
|
|
Maryland
|
SNH St. Louis LLC
|
|
Delaware
|
SNH Teaneck Properties LLC
|
|
Delaware
|
SNH Teaneck Tenant LLC
|
|
Delaware
|
SNH Tellico Tenant LLC
|
|
Maryland
|
SNH Tellico Trust
|
|
Maryland
|
SNH Tempe LLC
|
|
Delaware
|
SNH TRS Inc.
|
|
Maryland
|
SNH Valencia LP
|
|
Delaware
|
SNH Ward Ave. Properties I Inc.
|
|
Maryland
|
SNH Well Properties GA‑MD LLC
|
|
Delaware
|
SNH Well Properties Trust
|
|
Maryland
|
SNH Wilmington LLC
|
|
Maryland
|
SNH Yonkers Properties Trust
|
|
Maryland
|
SNH Yonkers Tenant Inc.
|
|
Maryland
|
SNH/CSL Properties Trust
|
|
Maryland
|
SNH/LTA Properties GA LLC
|
|
Maryland
|
SNH/LTA Properties Trust
|
|
Maryland
|
SNH/LTA SE Home Place New Bern LLC
|
|
Delaware
|
SNH/LTA SE McCarthy New Bern LLC
|
|
Delaware
|
SNH/LTA SE Wilson LLC
|
|
Delaware
|
SPTGEN Properties Trust
|
|
Maryland
|
SPTIHS Properties Trust
|
|
Maryland
|
SPTMISC Properties Trust
|
|
Maryland
|
SPTMNR Properties Trust
|
|
Maryland
|
SPTMRT Properties Trust
|
|
Maryland
|
SPTSUN II Properties Trust
|
|
Maryland
|
1.
|
I have reviewed this Annual Report on Form 10-K of Senior Housing Properties Trust;
|
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 27, 2018
|
/s/ Adam D. Portnoy
|
|
Adam D. Portnoy
|
|
Managing Trustee
|
1.
|
I have reviewed this Annual Report on Form 10-K of Senior Housing Properties Trust;
|
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 27, 2018
|
/s/ David J. Hegarty
|
|
David J. Hegarty
|
|
President and Chief Operating Officer
|
1.
|
I have reviewed this Annual Report on Form 10-K of Senior Housing Properties Trust;
|
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 27, 2018
|
/s/ Richard W. Siedel, Jr.
|
|
Richard W. Siedel, Jr.
|
|
Chief Financial Officer and Treasurer
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
|
|
/s/ Adam D. Portnoy
|
|
/s/ David J. Hegarty
|
Adam D. Portnoy
|
|
David J. Hegarty
|
Managing Trustee
|
|
President and Chief Operating Officer
|
|
|
|
|
|
|
|
|
/s/ Richard W. Siedel, Jr.
|
|
|
Richard W. Siedel, Jr.
|
|
|
Chief Financial Officer and Treasurer
|
Date: February 27, 2018
|