|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Maryland
|
|
27-2560479
|
(State of Incorporation)
|
|
(I.R.S. Employer Identification No.)
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
Common Stock
|
|
The Nasdaq Stock Market LLC (Nasdaq Global Select Market)
|
|
Large accelerated filer
|
|
x
|
|
Accelerated filer
|
|
o
|
Non-accelerated filer
|
|
o
|
|
Smaller reporting company
|
|
o
|
|
|
|
|
Emerging growth company
|
|
o
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
our dependence on the operating success of our tenants;
|
•
|
operational risks with respect to our Senior Housing - Managed communities (as defined below);
|
•
|
the effect of our tenants declaring bankruptcy or becoming insolvent;
|
•
|
our ability to find replacement tenants and the impact of unforeseen costs in acquiring new properties;
|
•
|
the impact of litigation and rising insurance costs on the business of our tenants;
|
•
|
our ability to implement the previously announced rent repositioning program for certain of our tenants who were legacy tenants of Care Capital Properties, Inc. (“CCP”) on the timing or terms we have previously disclosed;
|
•
|
our ability to dispose of or transition facilities currently operated by Senior Care Centers on the timing or terms we have previously disclosed;
|
•
|
the possibility that Sabra may not acquire the remaining majority interest in the Enlivant Joint Venture (as defined below);
|
•
|
our ability to transition the facilities currently leased to Holiday Retirement (“Holiday”) to Senior Housing - Managed communities operated by Holiday on the timing or terms we have previously disclosed;
|
•
|
risks associated with our investments in joint ventures;
|
•
|
changes in healthcare regulation and political or economic conditions;
|
•
|
the impact of required regulatory approvals of transfers of healthcare properties;
|
•
|
competitive conditions in our industry;
|
•
|
our concentration in the healthcare property sector, particularly in skilled nursing/transitional care facilities and senior housing communities, which makes our profitability more vulnerable to a downturn in a specific sector than if we were investing in multiple industries;
|
•
|
the significant amount of and our ability to service our indebtedness;
|
•
|
covenants in our debt agreements that may restrict our ability to pay dividends, make investments, incur additional indebtedness and refinance indebtedness on favorable terms;
|
•
|
increases in market interest rates;
|
•
|
the potential phasing out of the London Interbank Offered Rate (“LIBOR”) benchmark after 2021;
|
•
|
our ability to raise capital through equity and debt financings;
|
•
|
changes in foreign currency exchange rates;
|
•
|
the relatively illiquid nature of real estate investments;
|
•
|
the loss of key management personnel;
|
•
|
uninsured or underinsured losses affecting our properties and the possibility of environmental compliance costs and liabilities;
|
•
|
the impact of a failure or security breach of information technology in our operations;
|
•
|
our ability to maintain our status as a real estate investment trust (“REIT”);
|
•
|
changes in tax laws and regulations affecting REITs (including the potential effects of the Tax Cuts and Jobs Act);
|
•
|
compliance with REIT requirements and certain tax and tax regulatory matters related to our status as a REIT; and
|
•
|
the ownership limits and takeover defenses in our governing documents and under Maryland law, which may restrict change of control or business combination opportunities.
|
•
|
Skilled Nursing/Transitional Care Facilities
|
•
|
Senior Housing Communities
|
•
|
Specialty Hospitals and Other Facilities
|
Geographic Concentration — Property Type
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Location
|
|
|
|
Skilled Nursing / Transitional Care
|
|
Senior Housing - Leased
|
|
Senior Housing - Managed
|
|
Specialty Hospitals and Other
|
|
Consolidated Total
|
|
% of Consolidated Total
|
|
Unconsolidated JV Senior Housing - Managed
|
|
Total
|
|
% of Total
|
|||||||||
Texas
|
|
|
|
59
|
|
|
15
|
|
|
—
|
|
|
14
|
|
|
88
|
|
|
18.7
|
%
|
|
31
|
|
|
119
|
|
|
18.5
|
%
|
Indiana
|
|
|
|
14
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
4.3
|
|
|
21
|
|
|
41
|
|
|
6.4
|
|
Washington
|
|
|
|
15
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
3.6
|
|
|
17
|
|
|
34
|
|
|
5.3
|
|
Oregon
|
|
|
|
16
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
4.3
|
|
|
11
|
|
|
31
|
|
|
4.8
|
|
California
|
|
|
|
24
|
|
|
1
|
|
|
—
|
|
|
4
|
|
|
29
|
|
|
6.2
|
|
|
—
|
|
|
29
|
|
|
4.5
|
|
Kentucky
|
|
|
|
25
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
26
|
|
|
5.5
|
|
|
1
|
|
|
27
|
|
|
4.2
|
|
Wisconsin
|
|
|
|
9
|
|
|
4
|
|
|
2
|
|
|
—
|
|
|
15
|
|
|
3.2
|
|
|
10
|
|
|
25
|
|
|
3.9
|
|
Ohio
|
|
|
|
6
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
1.5
|
|
|
15
|
|
|
22
|
|
|
3.4
|
|
Pennsylvania
|
|
|
|
3
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
8
|
|
|
1.7
|
|
|
11
|
|
|
19
|
|
|
3.0
|
|
Massachusetts
|
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
3.8
|
|
|
—
|
|
|
18
|
|
|
2.8
|
|
Other (34 states & Canada)
|
|
|
|
146
|
|
|
57
|
|
|
16
|
|
|
3
|
|
|
222
|
|
|
47.2
|
|
|
55
|
|
|
277
|
|
|
43.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total
|
|
|
|
335
|
|
|
90
|
|
|
23
|
|
|
22
|
|
|
470
|
|
|
100.0
|
%
|
|
172
|
|
|
642
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
% of Consolidated Total
|
|
|
|
71.3
|
%
|
|
19.1
|
%
|
|
4.9
|
%
|
|
4.7
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
% of Total
|
|
|
|
52.2
|
%
|
|
14.0
|
%
|
|
3.6
|
%
|
|
3.4
|
%
|
|
73.2
|
%
|
|
|
|
26.8
|
%
|
|
100.0
|
%
|
|
|
Distribution of Beds/Units
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
Property Type
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Location
|
|
Total Number of Properties
|
|
Skilled Nursing / Transitional Care
|
|
Senior Housing - Leased
|
|
Senior Housing - Managed
|
|
Specialty Hospitals and Other
|
|
Consolidated Total
|
|
% of Consolidated Total
|
|
Unconsolidated JV Senior Housing - Managed
|
|
Total
|
|
% of Total
|
||||||||||
Texas
|
|
119
|
|
|
6,955
|
|
|
1,415
|
|
|
—
|
|
|
366
|
|
|
8,736
|
|
|
18.3
|
%
|
|
1,236
|
|
|
9,972
|
|
|
18.0
|
%
|
Indiana
|
|
41
|
|
|
1,547
|
|
|
409
|
|
|
—
|
|
|
—
|
|
|
1,956
|
|
|
4.1
|
|
|
963
|
|
|
2,919
|
|
|
5.3
|
|
Kentucky
|
|
27
|
|
|
2,598
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
2,638
|
|
|
5.5
|
|
|
55
|
|
|
2,693
|
|
|
4.9
|
|
Washington
|
|
34
|
|
|
1,699
|
|
|
165
|
|
|
—
|
|
|
—
|
|
|
1,864
|
|
|
3.9
|
|
|
725
|
|
|
2,589
|
|
|
4.7
|
|
California
|
|
29
|
|
|
2,057
|
|
|
102
|
|
|
—
|
|
|
340
|
|
|
2,499
|
|
|
5.3
|
|
|
—
|
|
|
2,499
|
|
|
4.5
|
|
Oregon
|
|
31
|
|
|
1,520
|
|
|
377
|
|
|
—
|
|
|
—
|
|
|
1,897
|
|
|
4.0
|
|
|
399
|
|
|
2,296
|
|
|
4.1
|
|
Massachusetts
|
|
18
|
|
|
2,209
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,209
|
|
|
4.6
|
|
|
—
|
|
|
2,209
|
|
|
4.0
|
|
Wisconsin
|
|
25
|
|
|
788
|
|
|
258
|
|
|
74
|
|
|
—
|
|
|
1,120
|
|
|
2.4
|
|
|
665
|
|
|
1,785
|
|
|
3.2
|
|
North Carolina
|
|
15
|
|
|
1,454
|
|
|
237
|
|
|
—
|
|
|
—
|
|
|
1,691
|
|
|
3.6
|
|
|
—
|
|
|
1,691
|
|
|
3.1
|
|
New York
|
|
10
|
|
|
1,566
|
|
|
105
|
|
|
—
|
|
|
—
|
|
|
1,671
|
|
|
3.5
|
|
|
—
|
|
|
1,671
|
|
|
3.0
|
|
Other (34 states & Canada)
|
|
293
|
|
|
15,235
|
|
|
4,264
|
|
|
1,529
|
|
|
339
|
|
|
21,367
|
|
|
44.8
|
|
|
3,609
|
|
|
24,976
|
|
|
45.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total
|
|
642
|
|
|
37,628
|
|
|
7,332
|
|
|
1,603
|
|
|
1,085
|
|
|
47,648
|
|
|
100.0
|
%
|
|
7,652
|
|
|
55,300
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
% of Consolidated Total
|
|
|
|
79.0
|
%
|
|
15.3
|
%
|
|
3.4
|
%
|
|
2.3
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
% of Total
|
|
|
|
68.0
|
%
|
|
13.3
|
%
|
|
2.9
|
%
|
|
2.0
|
%
|
|
86.2
|
%
|
|
|
|
13.8
|
%
|
|
100.0
|
%
|
|
|
Geographic Concentration — Investment
(1)
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
Property Type
|
|
|
|
|
||||||||||||||||||
Location
|
|
Total Number of Properties
|
|
Skilled Nursing / Transitional Care
|
|
Senior Housing - Leased
|
|
Senior Housing - Managed
|
|
Specialty Hospitals and Other
|
|
Total
|
|
% of Total
|
||||||||||||
Texas
|
|
88
|
|
|
$
|
586,972
|
|
|
$
|
241,038
|
|
|
$
|
—
|
|
|
$
|
196,098
|
|
|
$
|
1,024,108
|
|
|
16.4
|
%
|
California
|
|
29
|
|
|
435,612
|
|
|
35,901
|
|
|
—
|
|
|
224,761
|
|
|
696,274
|
|
|
11.1
|
|
|||||
Oregon
|
|
20
|
|
|
264,892
|
|
|
86,592
|
|
|
—
|
|
|
—
|
|
|
351,484
|
|
|
5.6
|
|
|||||
Maryland
|
|
9
|
|
|
321,551
|
|
|
6,566
|
|
|
—
|
|
|
—
|
|
|
328,117
|
|
|
5.2
|
|
|||||
New York
|
|
10
|
|
|
297,066
|
|
|
19,235
|
|
|
—
|
|
|
—
|
|
|
316,301
|
|
|
5.1
|
|
|||||
Kentucky
|
|
26
|
|
|
231,590
|
|
|
—
|
|
|
—
|
|
|
30,313
|
|
|
261,903
|
|
|
4.2
|
|
|||||
Indiana
|
|
20
|
|
|
174,427
|
|
|
59,888
|
|
|
—
|
|
|
—
|
|
|
234,315
|
|
|
3.7
|
|
|||||
Washington
|
|
17
|
|
|
188,549
|
|
|
36,907
|
|
|
—
|
|
|
—
|
|
|
225,456
|
|
|
3.6
|
|
|||||
Arizona
|
|
8
|
|
|
31,976
|
|
|
47,248
|
|
|
—
|
|
|
121,757
|
|
|
200,981
|
|
|
3.2
|
|
|||||
North Carolina
|
|
15
|
|
|
123,462
|
|
|
67,272
|
|
|
—
|
|
|
—
|
|
|
190,734
|
|
|
3.1
|
|
|||||
Other (32 states & Canada)
(2)
|
|
228
|
|
|
1,438,387
|
|
|
637,143
|
|
|
301,739
|
|
|
48,307
|
|
|
2,425,576
|
|
|
38.8
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total
|
|
470
|
|
|
$
|
4,094,484
|
|
|
$
|
1,237,790
|
|
|
$
|
301,739
|
|
|
$
|
621,236
|
|
|
$
|
6,255,249
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
% of Total
|
|
|
|
65.5
|
%
|
|
19.8
|
%
|
|
4.8
|
%
|
|
9.9
|
%
|
|
100.0
|
%
|
|
|
(1)
|
Represents the undepreciated book value of our real estate held for investment as of
December 31, 2018
. Excludes unconsolidated joint venture.
|
(2)
|
Investment balance in Canada is based on the exchange rate as of
December 31, 2018
of
$0.7336
per CAD $1.00.
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
|
|||||||||||
Investment
|
|
Quantity
as of December 31, 2018 |
|
Property Type
|
|
Principal Balance as of December 31, 2018
(1)
|
|
Book Value
as of December 31, 2018 |
|
Book Value
as of December 31, 2017 |
|
Weighted Average Contractual Interest Rate / Rate of Return
|
|
Weighted Average Annualized Effective Interest Rate / Rate of Return
|
|
Maturity Date
as of December 31, 2018 |
|||||||||
Loans Receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Mortgage
|
|
1
|
|
|
Specialty Hospital
|
|
$
|
18,577
|
|
|
$
|
18,577
|
|
|
$
|
12,351
|
|
|
10.0
|
%
|
|
10.0
|
%
|
|
01/31/27
|
Construction
|
|
2
|
|
|
Senior Housing
|
|
4,569
|
|
|
4,629
|
|
|
2,733
|
|
|
8.0
|
%
|
|
7.7
|
%
|
|
04/30/21- 09/30/22
|
|||
Mezzanine
|
|
1
|
|
|
Skilled Nursing
|
|
23,952
|
|
|
2,188
|
|
|
10,239
|
|
|
10.0
|
%
|
|
41.9
|
%
|
|
05/25/20
|
|||
Pre-development
|
|
—
|
|
|
Senior Housing
|
|
—
|
|
|
—
|
|
|
2,357
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|||
Other
|
|
18
|
|
|
Multiple
|
|
49,394
|
|
|
45,324
|
|
|
38,324
|
|
|
7.3
|
%
|
|
8.1
|
%
|
|
02/28/19- 08/31/28
|
|||
|
|
22
|
|
|
|
|
96,492
|
|
|
70,718
|
|
|
66,004
|
|
|
8.5
|
%
|
|
9.7
|
%
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loan loss reserve
|
|
|
|
|
|
—
|
|
|
(1,258
|
)
|
|
(97
|
)
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
96,492
|
|
|
69,460
|
|
|
65,907
|
|
|
|
|
|
|
|
||||||
Other Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Preferred Equity
|
|
9
|
|
|
Skilled Nursing / Senior Housing
|
|
43,851
|
|
|
44,262
|
|
|
48,483
|
|
|
12.1
|
%
|
|
12.1
|
%
|
|
N/A
|
|||
Total
|
|
31
|
|
|
|
|
$
|
140,343
|
|
|
$
|
113,722
|
|
|
$
|
114,390
|
|
|
9.6
|
%
|
|
10.6
|
%
|
|
|
(1)
|
Principal balance includes amounts funded and accrued unpaid interest/preferred return and excludes capitalizable fees.
|
•
|
We may be unable to take specific major actions, or such actions may be delayed, if our joint venture partners disagree with such action, due to arrangements that require us to share decision-making authority over major decisions affecting the ownership or operation of the joint venture and any property owned by the joint venture, such as the sale or financing of the property or the making of additional capital contributions for the benefit of the property;
|
•
|
For joint ventures in which we have a noncontrolling interest, our joint venture partners may take actions with which we disagree;
|
•
|
Our ability to sell or transfer our interest in a joint venture on advantageous terms when we so desire may be limited or restricted under the terms of our agreements with our partners;
|
•
|
We may be required to contribute additional capital if our joint venture partners fail to fund their share of required capital contributions;
|
•
|
Upon bankruptcy of a joint venture entity, we may become liable for the obligations of the joint venture;
|
•
|
Our joint venture partners might have economic or other business interests or goals that are inconsistent with our business interests or goals, including with respect to the timing, terms and strategies for investment, which could increase the likelihood of disputes regarding the ownership, management or disposition of the property;
|
•
|
Disagreements with our joint venture partners could result in litigation or arbitration that increases our expenses, distracts our officers and directors, and disrupts the day-to-day operations of the property, including by delaying important decisions until the dispute is resolved; and
|
•
|
We may suffer losses as a result of actions taken by our joint venture partners with respect to our joint venture investments.
|
•
|
It may increase our cost of borrowing;
|
•
|
It may limit our ability to obtain additional financing to fund future acquisitions, working capital, capital expenditures or other general corporate requirements;
|
•
|
It may expose us to the risk of increased interest rates under debt instruments subject to variable rates of interest, such as our Revolving Credit Facility;
|
•
|
It may limit our ability to adjust rapidly to changing market conditions and we may be vulnerable in the event of a downturn in general economic conditions or in the real estate and/or healthcare sectors;
|
•
|
It may place us at a competitive disadvantage against less leveraged competitors;
|
•
|
It may restrict the way in which we conduct our business because of financial and operating covenants in the agreements governing our existing and future indebtedness;
|
•
|
It may become more difficult for us to satisfy our obligations (including ongoing interest payments and, where applicable, scheduled amortization payments) with respect to the Senior Notes and our other debt; and
|
•
|
It may require us to sell assets and properties at an inopportune time.
|
•
|
Incurring additional secured and unsecured debt;
|
•
|
Paying dividends or making other distributions on, redeeming or repurchasing capital stock;
|
•
|
Making investments or other restricted payments;
|
•
|
Entering into transactions with affiliates;
|
•
|
Issuing stock of or interests in restricted subsidiaries;
|
•
|
Engaging in non-healthcare related business activities;
|
•
|
Creating restrictions on the ability of our restricted subsidiaries to pay dividends or other amounts to us;
|
•
|
Selling assets; or
|
•
|
Effecting a consolidation or merger or selling all or substantially all of our assets.
|
•
|
The reputation of REITs and attractiveness of their equity securities in comparison with other equity securities, including securities issued by other real estate companies;
|
•
|
Our financial performance and that of our tenants;
|
•
|
Concentrations in our investment portfolio by tenant and property type;
|
•
|
Concerns about our tenants’ financial condition, including as a result of uncertainty regarding reimbursement from governmental and other third-party payor programs;
|
•
|
Our ability to meet or exceed investor expectations of prospective investment and earnings targets;
|
•
|
The contents of analyst reports about us and the REIT industry;
|
•
|
Changes in interest rates on fixed-income securities, which may lead prospective investors to demand a higher annual yield from investments in our common stock;
|
•
|
Maintaining or increasing our dividend, which is determined by our board of directors and depends on our financial position, results of operations, cash flows, capital requirements, debt covenants (which include limits on distributions by us), applicable law, and other factors as our board of directors deems relevant; and
|
•
|
Regulatory action and changes in REIT tax laws.
|
•
|
Our charter contains transfer and ownership restrictions on the percentage by number and value of outstanding shares of our stock that may be owned or acquired by any stockholder;
|
•
|
Our charter permits the issuance of one or more classes or series of preferred stock with rights and preferences to be determined by the board of directors and permits our board of directors, without stockholder action, to amend the charter to increase or decrease the aggregate number of authorized shares or the number of shares of any class or series that we have authority to issue;
|
•
|
“Business combination” provisions of Maryland law, subject to certain limitations, impose a moratorium on business combinations with “interested stockholders” or affiliates thereof for five years and thereafter impose additional requirements on such business combinations; and
|
•
|
Our bylaws require advance notice of stockholder proposals and director nominations.
|
|
Skilled Nursing/Transitional Care
(1)
|
|
Senior Housing - Leased
(1)
|
|
Specialty Hospitals and Other
|
|
Total Annualized Revenues
|
|
% of Revenue
|
|||||||||
2019
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
%
|
2020
|
25,510
|
|
|
—
|
|
|
1,217
|
|
|
26,727
|
|
|
6.1
|
%
|
||||
2021
|
4,448
|
|
|
1,134
|
|
|
—
|
|
|
5,582
|
|
|
1.3
|
%
|
||||
2022
|
—
|
|
|
7,353
|
|
|
3,850
|
|
|
11,203
|
|
|
2.6
|
%
|
||||
2023
|
8,731
|
|
|
—
|
|
|
—
|
|
|
8,731
|
|
|
2.0
|
%
|
||||
2024
|
28,954
|
|
|
4,267
|
|
|
—
|
|
|
33,221
|
|
|
7.6
|
%
|
||||
2025
|
8,160
|
|
|
7,842
|
|
|
—
|
|
|
16,002
|
|
|
3.6
|
%
|
||||
2026
|
20,863
|
|
|
585
|
|
|
—
|
|
|
21,448
|
|
|
4.9
|
%
|
||||
2027
|
36,441
|
|
|
5,548
|
|
|
31,774
|
|
|
73,763
|
|
|
16.8
|
%
|
||||
2028
|
14,326
|
|
|
6,918
|
|
|
3,805
|
|
|
25,049
|
|
|
5.7
|
%
|
||||
Thereafter
|
154,615
|
|
|
54,148
|
|
|
8,351
|
|
|
217,114
|
|
|
49.4
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Annualized Revenues
|
$
|
302,048
|
|
|
$
|
87,795
|
|
|
$
|
48,997
|
|
|
$
|
438,840
|
|
|
100.0
|
%
|
(1)
|
Excludes (i) Senior Housing - Managed communities, (ii)
36
skilled nursing/transitional care facilities and
two
Senior Housing - Leased communities operated by Senior Care Centers as the leases for these properties were terminated during the third quarter of 2018 and Senior Care Centers is currently operating the facilities on a month-to-month basis, (iii) an additional
11
skilled nursing/transitional care facilities and
two
Senior Housing - Leased communities with month-to-month leases and (iv)
two
non-operational skilled nursing/transitional care facilities.
|
|
|
Occupancy Percentage
(1)
|
|||||||
|
|
Year Ended December 31,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
Skilled Nursing/Transitional Care
|
|
82.8
|
%
|
|
84.0
|
%
|
|
86.5
|
%
|
Senior Housing - Leased
|
|
86.7
|
%
|
|
87.8
|
%
|
|
89.5
|
%
|
Specialty Hospitals and Other
|
|
89.6
|
%
|
|
79.2
|
%
|
|
69.7
|
%
|
Senior Housing - Managed
|
|
91.5
|
%
|
|
90.6
|
%
|
|
75.5
|
%
|
Unconsolidated Joint Venture Senior Housing - Managed
|
|
81.7
|
%
|
|
NA
|
|
|
NA
|
|
(1)
|
Occupancy percentage represents the facilities’ average operating occupancy for the period indicated and is calculated by dividing the actual census from the period presented by the available beds/units for the same period. Occupancy percentage includes only facilities owned by Sabra as of the end of the respective period for the duration that such facilities were classified as stabilized facilities and excludes facilities for which data is not available or meaningful. Occupancy is only included in periods subsequent to our acquisition, except for the facilities previously owned by CCP which are presented as if these real estate investments were owned by Sabra during the entirety of the periods presented, and is presented one quarter in arrears, except for Senior Housing - Managed communities. All facility financial performance information was provided by, or derived solely from information provided by, operators/tenants without independent verification by us.
|
|
Principal Balance as of December 31,
(1)
|
|
Weighted Average Effective Interest Rate at December 31,
(2)
|
|
|
||||||||||
Interest Rate Type
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Maturity Date
|
||||||
Fixed Rate
|
$
|
117,464
|
|
|
$
|
160,702
|
|
|
3.66
|
%
|
|
3.87
|
%
|
|
December 2021 -
August 2051 |
Variable Rate
|
—
|
|
|
98,500
|
|
|
NA
|
|
|
3.36
|
%
|
|
NA
|
||
|
$
|
117,464
|
|
|
$
|
259,202
|
|
|
3.66
|
%
|
|
3.68
|
%
|
|
|
(1)
|
Principal balance does not include deferred financing costs, net of
$1.8 million
and
$2.8 million
as of
December 31, 2018
and
2017
, respectively.
|
(2)
|
Weighted average effective rate includes private mortgage insurance.
|
|
|
Year Ended December 31,
|
||||||||||
Common Stock
|
|
2018
|
|
2017
|
|
2016
|
||||||
Non-qualified ordinary dividends
|
|
$
|
1.0905
|
|
|
$
|
1.2288
|
|
|
$
|
0.7027
|
|
Qualified ordinary dividends
|
|
0.0112
|
|
|
—
|
|
|
—
|
|
|||
Long-term capital gains
|
|
0.2132
|
|
|
—
|
|
|
—
|
|
|||
Unrecaptured Section 1250
|
|
0.4851
|
|
|
—
|
|
|
—
|
|
|||
Non-dividend distributions
|
|
—
|
|
|
0.5012
|
|
|
0.9673
|
|
|||
|
|
$
|
1.8000
|
|
|
$
|
1.7300
|
|
|
$
|
1.6700
|
|
|
|
Year Ended December 31,
|
||||||||||
Preferred Stock
|
|
2018
|
|
2017
|
|
2016
|
||||||
Non-qualified ordinary dividends
|
|
$
|
0.4496
|
|
|
$
|
1.7813
|
|
|
$
|
1.7813
|
|
Qualified ordinary dividends
|
|
0.0047
|
|
|
—
|
|
|
—
|
|
|||
Long-term capital gains
|
|
0.0879
|
|
|
—
|
|
|
—
|
|
|||
Unrecaptured Section 1250
|
|
0.2000
|
|
|
—
|
|
|
—
|
|
|||
|
|
$
|
0.7422
|
|
|
$
|
1.7813
|
|
|
$
|
1.7813
|
|
|
|
As of December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
|
(Dollars in thousands, except per share data)
|
||||||||||||||||||
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total real estate investments, net
|
|
$
|
5,853,545
|
|
|
$
|
5,994,432
|
|
|
$
|
2,009,939
|
|
|
$
|
2,039,616
|
|
|
$
|
1,645,805
|
|
Loans receivable and other investments, net
|
|
$
|
113,722
|
|
|
$
|
114,390
|
|
|
$
|
96,036
|
|
|
$
|
300,177
|
|
|
$
|
251,583
|
|
Investment in unconsolidated joint venture
|
|
$
|
340,120
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Cash and cash equivalents
|
|
$
|
50,230
|
|
|
$
|
518,632
|
|
|
$
|
25,663
|
|
|
$
|
7,434
|
|
|
$
|
61,793
|
|
Total assets
|
|
$
|
6,665,303
|
|
|
$
|
7,032,277
|
|
|
$
|
2,265,919
|
|
|
$
|
2,468,837
|
|
|
$
|
2,046,165
|
|
Secured debt, net
|
|
$
|
115,679
|
|
|
$
|
256,430
|
|
|
$
|
160,752
|
|
|
$
|
174,846
|
|
|
$
|
121,401
|
|
Revolving credit facility
|
|
$
|
624,000
|
|
|
$
|
641,000
|
|
|
$
|
26,000
|
|
|
$
|
255,000
|
|
|
$
|
68,000
|
|
Term loans, net
|
|
$
|
1,184,930
|
|
|
$
|
1,190,774
|
|
|
$
|
335,673
|
|
|
$
|
264,229
|
|
|
$
|
200,000
|
|
Senior unsecured notes, net
|
|
$
|
1,307,394
|
|
|
$
|
1,306,286
|
|
|
$
|
688,246
|
|
|
$
|
685,704
|
|
|
$
|
683,167
|
|
Total liabilities
|
|
$
|
3,410,556
|
|
|
$
|
3,595,028
|
|
|
$
|
1,250,310
|
|
|
$
|
1,414,961
|
|
|
$
|
1,104,342
|
|
Total Sabra Health Care REIT, Inc. stockholders’ equity
|
|
$
|
3,250,414
|
|
|
$
|
3,432,807
|
|
|
$
|
1,015,574
|
|
|
$
|
1,053,770
|
|
|
$
|
941,866
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues
|
|
$
|
623,409
|
|
|
$
|
405,647
|
|
|
$
|
260,526
|
|
|
$
|
238,864
|
|
|
$
|
183,518
|
|
Net income attributable to common stockholders
|
|
$
|
269,314
|
|
|
$
|
148,141
|
|
|
$
|
60,034
|
|
|
$
|
69,171
|
|
|
$
|
36,710
|
|
Net income attributable to common stockholders per share, basic
|
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
$
|
0.92
|
|
|
$
|
1.11
|
|
|
$
|
0.79
|
|
Net income attributable to common stockholders per share, diluted
|
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
$
|
0.92
|
|
|
$
|
1.11
|
|
|
$
|
0.78
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows provided by operations
|
|
$
|
358,543
|
|
|
$
|
135,789
|
|
|
$
|
175,928
|
|
|
$
|
121,101
|
|
|
$
|
85,337
|
|
Cash flows (used in) provided by investing activities
|
|
$
|
(258,494
|
)
|
|
$
|
(182,560
|
)
|
|
$
|
142,363
|
|
|
$
|
(489,226
|
)
|
|
$
|
(826,472
|
)
|
Cash flows (used in) provided by financing activities
|
|
$
|
(627,301
|
)
|
|
$
|
598,817
|
|
|
$
|
(300,898
|
)
|
|
$
|
314,078
|
|
|
$
|
798,620
|
|
Dividends declared and paid per common share
|
|
$
|
1.80
|
|
|
$
|
1.73
|
|
|
$
|
1.67
|
|
|
$
|
1.60
|
|
|
$
|
1.51
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted-average number of common shares outstanding, basic
|
|
178,305,738
|
|
|
105,621,242
|
|
|
65,284,251
|
|
|
62,235,014
|
|
|
46,351,544
|
|
|||||
Weighted-average number of common shares outstanding, diluted—net income and FFO attributable to common stockholders
|
|
178,721,744
|
|
|
105,842,434
|
|
|
65,520,672
|
|
|
62,460,239
|
|
|
46,889,531
|
|
|||||
Weighted-average number of common shares outstanding, diluted—AFFO attributable to common stockholders
|
|
179,338,881
|
|
|
106,074,862
|
|
|
65,904,435
|
|
|
62,659,935
|
|
|
47,147,722
|
|
|||||
FFO attributable to common stockholders
(1)
|
|
$
|
355,002
|
|
|
$
|
211,267
|
|
|
$
|
164,439
|
|
|
$
|
132,411
|
|
|
$
|
76,128
|
|
Diluted FFO attributable to common stockholders per common share
(1)
|
|
$
|
1.99
|
|
|
$
|
2.00
|
|
|
$
|
2.51
|
|
|
$
|
2.12
|
|
|
$
|
1.62
|
|
AFFO attributable to common stockholders
(1)
|
|
$
|
379,037
|
|
|
$
|
242,278
|
|
|
$
|
161,465
|
|
|
$
|
133,913
|
|
|
$
|
77,223
|
|
Diluted AFFO attributable to common stockholders per common share
(1)
|
|
$
|
2.11
|
|
|
$
|
2.28
|
|
|
$
|
2.45
|
|
|
$
|
2.14
|
|
|
$
|
1.64
|
|
(1)
|
We believe that net income attributable to common stockholders as defined by U.S. generally accepted accounting principles (“GAAP”) is the most appropriate earnings measure. We also believe that funds from operations attributable to common stockholders (“FFO”), as defined in accordance with the definition used by the National Association of Real Estate Investment Trusts (“NAREIT”), and adjusted funds from operations attributable to common stockholders (“AFFO”) (and related per share amounts) are important non-GAAP supplemental measures of our operating performance. We consider FFO and AFFO to be useful measures for reviewing comparative operating and financial performance because, by excluding gains or losses from real estate dispositions, real estate depreciation and amortization, net of amounts related to noncontrolling interests, plus our share of depreciation and amortization related to our unconsolidated joint venture, and real estate impairment charges, and for AFFO, by excluding merger and acquisition costs, stock-based compensation expense, straight-line rental income adjustments, amortization of above and below market lease intangibles, non-cash interest income
|
•
|
Overview
|
•
|
Critical Accounting Policies
|
•
|
Recently Issued Accounting Standards Update
|
•
|
Results of Operations
|
•
|
Liquidity and Capital Resources
|
•
|
Concentration of Credit Risk
|
•
|
Skilled Nursing Facility Reimbursement Rates
|
•
|
Obligations and Commitments
|
•
|
Impact of Inflation
|
•
|
Off-Balance Sheet Arrangements
|
•
|
Quarterly Financial Data
|
•
|
Level 1: unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities;
|
•
|
Level 2: quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-derived valuations in which significant inputs and significant value drivers are observable in active markets; and
|
•
|
Level 3: prices or valuation techniques where little or no market data is available that requires inputs that are both significant to the fair value measurement and unobservable.
|
|
For the Year Ended December 31,
|
|
Increase / (Decrease)
|
|
Percentage Difference
|
|
Variance due to the CCP Merger, Acquisitions, Originations and Dispositions
(1)
|
|
Remaining Variance
(2)
|
|||||||||||||
|
2018
|
|
2017
|
|
|
|
|
|||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Rental income
|
$
|
536,605
|
|
|
$
|
364,191
|
|
|
$
|
172,414
|
|
|
47
|
%
|
|
$
|
196,866
|
|
|
$
|
(24,452
|
)
|
Interest and other income
|
16,667
|
|
|
15,026
|
|
|
1,641
|
|
|
11
|
%
|
|
572
|
|
|
1,069
|
|
|||||
Resident fees and services
|
70,137
|
|
|
26,430
|
|
|
43,707
|
|
|
165
|
%
|
|
39,524
|
|
|
4,183
|
|
|||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization
|
191,379
|
|
|
113,882
|
|
|
77,497
|
|
|
68
|
%
|
|
82,877
|
|
|
(5,380
|
)
|
|||||
Interest
|
147,106
|
|
|
88,440
|
|
|
58,666
|
|
|
66
|
%
|
|
43,482
|
|
|
15,184
|
|
|||||
Operating expenses
|
49,546
|
|
|
17,860
|
|
|
31,686
|
|
|
177
|
%
|
|
29,108
|
|
|
2,578
|
|
|||||
General and administrative
|
36,458
|
|
|
32,401
|
|
|
4,057
|
|
|
13
|
%
|
|
(5,423
|
)
|
|
9,480
|
|
|||||
Merger and acquisition costs
|
636
|
|
|
30,255
|
|
|
(29,619
|
)
|
|
(98
|
)%
|
|
(29,619
|
)
|
|
—
|
|
|||||
Provision for doubtful accounts, straight-line rental income and loan losses
|
39,075
|
|
|
17,113
|
|
|
21,962
|
|
|
128
|
%
|
|
—
|
|
|
21,962
|
|
|||||
Impairment of real estate
|
1,413
|
|
|
1,326
|
|
|
87
|
|
|
7
|
%
|
|
532
|
|
|
(445
|
)
|
|||||
Other income:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loss on extinguishment of debt
|
(2,917
|
)
|
|
(553
|
)
|
|
(2,364
|
)
|
|
427
|
%
|
|
(874
|
)
|
|
(1,490
|
)
|
|||||
Other income
|
4,480
|
|
|
3,170
|
|
|
1,310
|
|
|
41
|
%
|
|
—
|
|
|
1,310
|
|
|||||
Net gain on sales of real estate
|
128,198
|
|
|
52,029
|
|
|
76,169
|
|
|
146
|
%
|
|
76,169
|
|
|
—
|
|
|||||
Loss from unconsolidated joint venture
|
(5,431
|
)
|
|
—
|
|
|
(5,431
|
)
|
|
NM
|
|
|
(5,431
|
)
|
|
—
|
|
|||||
Income tax expense
|
(3,011
|
)
|
|
(651
|
)
|
|
(2,360
|
)
|
|
363
|
%
|
|
—
|
|
|
(2,360
|
)
|
(1)
|
Represents the dollar amount increase (decrease) for the year ended
December 31, 2018
compared to the year ended December 31,
2017
as a result of the CCP Merger and investments/dispositions made after
January 1, 2017
.
|
(2)
|
Represents the dollar amount increase (decrease) for the year ended
December 31, 2018
compared to the year ended December 31,
2017
that is not a direct result of the CCP Merger and investments/dispositions made after
January 1, 2017
.
|
|
For the Year Ended December 31,
|
|
Increase / (Decrease)
|
|
Percentage Difference
|
|
Variance due to the CCP Merger, Acquisitions, Originations and Dispositions
(1)
|
|
Remaining Variance
(2)
|
|||||||||||||
|
2017
|
|
2016
|
|
|
|
|
|||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Rental income
|
$
|
364,191
|
|
|
$
|
225,275
|
|
|
$
|
138,916
|
|
|
62
|
%
|
|
$
|
146,865
|
|
|
$
|
(7,949
|
)
|
Interest and other income
|
15,026
|
|
|
27,463
|
|
|
(12,437
|
)
|
|
(45
|
)%
|
|
(13,022
|
)
|
|
585
|
|
|||||
Resident fees and services
|
26,430
|
|
|
7,788
|
|
|
18,642
|
|
|
239
|
%
|
|
—
|
|
|
18,642
|
|
|||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation and amortization
|
113,882
|
|
|
68,472
|
|
|
45,410
|
|
|
66
|
%
|
|
39,170
|
|
|
6,240
|
|
|||||
Interest
|
88,440
|
|
|
64,873
|
|
|
23,567
|
|
|
36
|
%
|
|
24,061
|
|
|
(494
|
)
|
|||||
Operating expenses
|
17,860
|
|
|
5,703
|
|
|
12,157
|
|
|
213
|
%
|
|
—
|
|
|
12,157
|
|
|||||
General and administrative
|
32,401
|
|
|
17,672
|
|
|
14,729
|
|
|
83
|
%
|
|
7,654
|
|
|
7,075
|
|
|||||
Merger and acquisition costs
|
30,255
|
|
|
1,197
|
|
|
29,058
|
|
|
2,428
|
%
|
|
29,058
|
|
|
—
|
|
|||||
Provision for doubtful accounts, straight-line rental income and loan losses
|
17,113
|
|
|
5,543
|
|
|
11,570
|
|
|
209
|
%
|
|
—
|
|
|
11,570
|
|
|||||
Impairment of real estate
|
1,326
|
|
|
29,811
|
|
|
(28,485
|
)
|
|
(96
|
)%
|
|
(28,485
|
)
|
|
—
|
|
|||||
Other income:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loss on extinguishment of debt
|
(553
|
)
|
|
(556
|
)
|
|
3
|
|
|
(1
|
)%
|
|
—
|
|
|
3
|
|
|||||
Other income
|
3,170
|
|
|
10,677
|
|
|
(7,507
|
)
|
|
(70
|
)%
|
|
—
|
|
|
(7,507
|
)
|
|||||
Net gain (loss) on sales of real estate
|
52,029
|
|
|
(6,122
|
)
|
|
58,151
|
|
|
(950
|
)%
|
|
58,151
|
|
|
—
|
|
|||||
Income tax expense
|
(651
|
)
|
|
(1,049
|
)
|
|
398
|
|
|
(38
|
)%
|
|
—
|
|
|
398
|
|
(1)
|
Represents the dollar amount increase (decrease) for the year ended
December 31, 2017
compared to the year ended
December 31, 2016
as a result of investments/dispositions made after
January 1, 2016
.
|
(2)
|
Represents the dollar amount increase (decrease) for the year ended
December 31, 2017
compared to the year ended
December 31, 2016
that is not a direct result of investments/dispositions made after
January 1, 2016
.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net income attributable to common stockholders
|
$
|
269,314
|
|
|
$
|
148,141
|
|
|
$
|
60,034
|
|
Depreciation and amortization of real estate assets
|
191,379
|
|
|
113,882
|
|
|
68,472
|
|
|||
Depreciation and amortization of real estate assets related to noncontrolling interests
|
(159
|
)
|
|
(53
|
)
|
|
—
|
|
|||
Depreciation and amortization of real estate assets related to unconsolidated joint venture
|
21,253
|
|
|
—
|
|
|
—
|
|
|||
Net (gain) loss on sales of real estate
|
(128,198
|
)
|
|
(52,029
|
)
|
|
6,122
|
|
|||
Impairment of real estate
|
1,413
|
|
|
1,326
|
|
|
29,811
|
|
|||
|
|
|
|
|
|
||||||
FFO attributable to common stockholders
|
355,002
|
|
|
211,267
|
|
|
164,439
|
|
|||
|
|
|
|
|
|
||||||
Merger and acquisition costs
(1)
|
636
|
|
|
30,255
|
|
|
1,197
|
|
|||
Stock-based compensation expense
|
7,648
|
|
|
7,017
|
|
|
7,496
|
|
|||
Straight-line rental income adjustments
|
(44,144
|
)
|
|
(29,440
|
)
|
|
(21,984
|
)
|
|||
Amortization of above and below market lease intangibles, net
|
7,701
|
|
|
(912
|
)
|
|
—
|
|
|||
Non-cash interest income adjustments
|
(2,300
|
)
|
|
(769
|
)
|
|
582
|
|
|||
Non-cash interest expense
|
10,137
|
|
|
7,776
|
|
|
5,678
|
|
|||
Non-cash portion of loss on extinguishment of debt
|
874
|
|
|
553
|
|
|
556
|
|
|||
Change in fair value of contingent consideration
|
—
|
|
|
(426
|
)
|
|
(1,526
|
)
|
|||
Provision for doubtful straight-line rental income, loan losses and other reserves
|
40,806
|
|
|
16,854
|
|
|
5,833
|
|
|||
Other non-cash adjustments related to unconsolidated joint venture
|
2,652
|
|
|
—
|
|
|
—
|
|
|||
Other non-cash adjustments
|
25
|
|
|
103
|
|
|
(806
|
)
|
|||
|
|
|
|
|
|
||||||
AFFO attributable to common stockholders
|
$
|
379,037
|
|
|
$
|
242,278
|
|
|
$
|
161,465
|
|
|
|
|
|
|
|
||||||
FFO attributable to common stockholders per diluted common share
|
$
|
1.99
|
|
|
$
|
2.00
|
|
|
$
|
2.51
|
|
|
|
|
|
|
|
||||||
AFFO attributable to common stockholders per diluted common share
|
$
|
2.11
|
|
|
$
|
2.28
|
|
|
$
|
2.45
|
|
|
|
|
|
|
|
||||||
Weighted average number of common shares outstanding, diluted:
|
|
|
|
|
|
||||||
FFO attributable to common stockholders
|
178,721,744
|
|
|
105,842,434
|
|
|
65,520,672
|
|
|||
|
|
|
|
|
|
||||||
AFFO attributable to common stockholders
|
179,338,881
|
|
|
106,074,862
|
|
|
65,904,435
|
|
|||
|
|
|
|
|
|
(1)
|
Merger and acquisition costs incurred during the years ended
December 31, 2018
and
2017
primarily relate to the CCP Merger. Merger and acquisition costs incurred during the year ended December 31, 2017 include
$1.4 million
of stock-based compensation expense related to former CCP employees.
|
|
Year Ended December 31,
|
||||||||||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||
|
Net Income
|
|
FFO
|
|
AFFO
|
||||||||||||||||||||||||||||||
Income on repayment of loan
(1)
|
$
|
0.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Previously anticipated Senior Notes refinancing expenses
(2)
|
0.6
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|||||||||
CCP transition expenses
(2)
|
1.5
|
|
|
5.5
|
|
|
—
|
|
|
1.5
|
|
|
5.5
|
|
|
—
|
|
|
1.5
|
|
|
5.5
|
|
|
—
|
|
|||||||||
Legal fees related to the recovery of previously reserved cash rental income
(2)
|
0.9
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|||||||||
Merger and acquisition costs
|
0.6
|
|
|
30.3
|
|
|
1.2
|
|
|
0.6
|
|
|
30.3
|
|
|
1.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Provision for (recovery of) doubtful accounts
|
39.1
|
|
|
17.1
|
|
|
5.5
|
|
|
39.1
|
|
|
17.1
|
|
|
5.5
|
|
|
(1.7
|
)
|
|
0.3
|
|
|
0.3
|
|
|||||||||
Loss on extinguishment of debt
|
2.9
|
|
|
0.6
|
|
|
0.6
|
|
|
2.9
|
|
|
0.6
|
|
|
0.6
|
|
|
2.0
|
|
|
—
|
|
|
—
|
|
|||||||||
Other income
|
4.5
|
|
|
3.2
|
|
|
10.7
|
|
|
4.5
|
|
|
3.2
|
|
|
10.7
|
|
|
4.4
|
|
|
2.8
|
|
|
8.3
|
|
|||||||||
Deferred income tax expense
(3)
|
1.7
|
|
|
—
|
|
|
—
|
|
|
1.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Preferred stock redemption charge
(4)
|
5.5
|
|
|
—
|
|
|
—
|
|
|
5.5
|
|
|
—
|
|
|
—
|
|
|
5.5
|
|
|
—
|
|
|
—
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Reflected in interest and other income on the accompanying consolidated statements of income.
|
(2)
|
Reflected in general and administrative expenses on the accompanying consolidated statements of income.
|
(3)
|
Reflected in loss from unconsolidated joint venture on the accompanying consolidated statements of income.
|
(4)
|
Reflected in preferred stock dividends on the accompanying consolidated statements of income.
|
Interest Rate Type
|
Principal Balance as of
December 31, 2018 (1) |
|
Principal Balance as of
December 31, 2017 (1) |
|
Weighted Average Effective Interest Rate at
December 31, 2018 (2) |
|
Maturity Date
|
|||||
Fixed Rate
|
$
|
117,464
|
|
|
$
|
160,702
|
|
|
3.66
|
%
|
|
December 2021 -
August 2051 |
Variable Rate
|
—
|
|
|
98,500
|
|
|
NA
|
|
|
NA
|
||
|
$
|
117,464
|
|
|
$
|
259,202
|
|
|
3.66
|
%
|
|
|
(1)
|
Principal balance does not include deferred financing costs, net of
$1.8 million
and
$2.8 million
as of
December 31, 2018
and
2017
, respectively.
|
(2)
|
Weighted average effective interest rate includes private mortgage insurance.
|
|
|
|
Payments Due During the Years Ending December 31,
|
||||||||||||||||||||||||
|
Total
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
After 2023
|
||||||||||||||
Secured indebtedness
(1)
|
$
|
168,609
|
|
|
$
|
7,255
|
|
|
$
|
7,255
|
|
|
$
|
21,744
|
|
|
$
|
6,154
|
|
|
$
|
6,154
|
|
|
$
|
120,047
|
|
Revolving Credit Facility
(2)
|
693,112
|
|
|
26,277
|
|
|
26,349
|
|
|
640,486
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Term Loans
(3)
|
1,323,480
|
|
|
35,468
|
|
|
234,732
|
|
|
37,179
|
|
|
1,016,101
|
|
|
—
|
|
|
—
|
|
|||||||
Senior Notes
(4)
|
1,667,855
|
|
|
69,255
|
|
|
69,255
|
|
|
555,505
|
|
|
41,755
|
|
|
236,380
|
|
|
695,705
|
|
|||||||
Operating leases
|
3,319
|
|
|
440
|
|
|
426
|
|
|
445
|
|
|
467
|
|
|
507
|
|
|
1,034
|
|
|||||||
Total
|
$
|
3,856,375
|
|
|
$
|
138,695
|
|
|
$
|
338,017
|
|
|
$
|
1,255,359
|
|
|
$
|
1,064,477
|
|
|
$
|
243,041
|
|
|
$
|
816,786
|
|
(1)
|
Secured indebtedness includes principal payments and interest payments through the applicable maturity dates. Total interest on secured indebtedness, based on contractual rates, is
$51.1 million
which is attributable to fixed rate debt.
|
(2)
|
Revolving Credit Facility includes payments related to the facility fee due to the lenders based on the amount of commitments under the Revolving Credit Facility and also includes interest payments through the maturity date (assuming no exercise of our two six-month extension options). Total interest on the Revolving Credit Facility is
$69.1 million
.
|
(3)
|
Term Loans includes interest payments through the applicable maturity dates totaling
$131.8 million
.
|
(4)
|
Senior Notes includes interest payments through the applicable maturity dates totaling
$367.9 million
.
|
|
|
For the Year Ended December 31, 2018
|
||||||||||||||
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
||||||||
Operating data
|
|
|
|
|
|
|
|
|
||||||||
Total revenues
|
|
$
|
166,086
|
|
|
$
|
166,312
|
|
|
$
|
151,802
|
|
|
$
|
139,209
|
|
Net income (loss) attributable to common stockholders
|
|
59,910
|
|
|
193,580
|
|
|
35,218
|
|
|
(19,394
|
)
|
||||
Net income (loss) per common share, basic
|
|
0.34
|
|
|
1.09
|
|
|
0.20
|
|
|
(0.11
|
)
|
||||
Net income (loss) per common share, diluted
|
|
0.34
|
|
|
1.08
|
|
|
0.20
|
|
|
(0.11
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Other data
|
|
|
|
|
|
|
|
|
||||||||
Cash flows provided by operations
|
|
$
|
101,647
|
|
|
$
|
109,906
|
|
|
$
|
71,471
|
|
|
$
|
75,519
|
|
Cash flows (used in) provided by investing activities
|
|
(516,379
|
)
|
|
219,480
|
|
|
(19,354
|
)
|
|
57,759
|
|
||||
Cash flows used in financing activities
|
|
(114,392
|
)
|
|
(161,805
|
)
|
|
(138,351
|
)
|
|
(212,753
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares outstanding, basic
|
|
178,294,605
|
|
|
178,314,750
|
|
|
178,317,769
|
|
|
178,314,638
|
|
||||
Weighted-average number of common shares outstanding, diluted:
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
|
178,516,388
|
|
|
178,684,024
|
|
|
178,941,213
|
|
|
178,314,638
|
|
||||
FFO
|
|
178,516,388
|
|
|
178,684,024
|
|
|
178,941,213
|
|
|
178,932,966
|
|
||||
AFFO
|
|
179,266,983
|
|
|
179,226,155
|
|
|
179,469,883
|
|
|
179,394,677
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
FFO attributable to common stockholders
(1)
|
|
$
|
113,431
|
|
|
$
|
104,509
|
|
|
$
|
88,847
|
|
|
$
|
48,215
|
|
FFO attributable to common stockholders per diluted common share
(1)
|
|
0.64
|
|
|
0.58
|
|
|
0.50
|
|
|
0.27
|
|
||||
AFFO attributable to common stockholders
(1)
|
|
106,420
|
|
|
98,040
|
|
|
97,290
|
|
|
77,287
|
|
||||
AFFO attributable to common stockholder per diluted common share
(1)
|
|
0.59
|
|
|
0.55
|
|
|
0.54
|
|
|
0.43
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of FFO and AFFO
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to common stockholders
|
|
$
|
59,910
|
|
|
$
|
193,580
|
|
|
$
|
35,218
|
|
|
$
|
(19,394
|
)
|
Depreciation and amortization of real estate assets
|
|
48,005
|
|
|
46,828
|
|
|
48,468
|
|
|
48,078
|
|
||||
Depreciation and amortization of real estate assets related to noncontrolling interests
|
|
(40
|
)
|
|
(40
|
)
|
|
(39
|
)
|
|
(40
|
)
|
||||
Depreciation and amortization of real estate assets related to unconsolidated joint venture
|
|
4,552
|
|
|
6,163
|
|
|
5,214
|
|
|
5,324
|
|
||||
Net loss (gain) on sales of real estate
|
|
472
|
|
|
(142,903
|
)
|
|
(14
|
)
|
|
14,247
|
|
||||
Impairment of real estate
|
|
532
|
|
|
881
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
FFO attributable to common stockholders
|
|
113,431
|
|
|
104,509
|
|
|
88,847
|
|
|
48,215
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Merger and acquisition costs
(2)
|
|
330
|
|
|
112
|
|
|
151
|
|
|
43
|
|
||||
Stock-based compensation expense
|
|
1,135
|
|
|
2,704
|
|
|
2,436
|
|
|
1,373
|
|
||||
Straight-line rental income adjustments
|
|
(11,563
|
)
|
|
(12,189
|
)
|
|
(10,652
|
)
|
|
(9,740
|
)
|
||||
Amortization of above and below market lease intangibles, net
|
|
(684
|
)
|
|
(684
|
)
|
|
5,561
|
|
|
3,508
|
|
||||
Non-cash interest income adjustments
|
|
(570
|
)
|
|
(604
|
)
|
|
(548
|
)
|
|
(578
|
)
|
||||
Non-cash interest expense
|
|
2,481
|
|
|
2,516
|
|
|
2,551
|
|
|
2,589
|
|
||||
Non-cash portion of loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
874
|
|
||||
Provision for doubtful straight-line rental income, loan losses and other reserves
|
|
2,181
|
|
|
311
|
|
|
8,801
|
|
|
29,513
|
|
||||
Other non-cash adjustments related to unconsolidated joint venture
|
|
(336
|
)
|
|
1,350
|
|
|
118
|
|
|
1,520
|
|
||||
Other non-cash adjustments
|
|
15
|
|
|
15
|
|
|
25
|
|
|
(30
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
AFFO attributable to common stockholders
|
|
$
|
106,420
|
|
|
$
|
98,040
|
|
|
$
|
97,290
|
|
|
$
|
77,287
|
|
|
|
For the Year Ended December 31, 2017
|
||||||||||||||
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
||||||||
Operating data
|
|
|
|
|
|
|
|
|
||||||||
Total revenues
|
|
$
|
62,650
|
|
|
$
|
64,736
|
|
|
$
|
111,789
|
|
|
$
|
166,472
|
|
Net income attributable to common stockholders
|
|
16,262
|
|
|
17,960
|
|
|
12,534
|
|
|
101,385
|
|
||||
Net income per common share, basic
|
|
0.25
|
|
|
0.27
|
|
|
0.11
|
|
|
0.57
|
|
||||
Net income per common share, diluted
|
|
0.25
|
|
|
0.27
|
|
|
0.11
|
|
|
0.57
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Other data
|
|
|
|
|
|
|
|
|
||||||||
Cash flows provided by (used in) operations
|
|
$
|
31,587
|
|
|
$
|
22,695
|
|
|
$
|
(1,024
|
)
|
|
$
|
82,531
|
|
Cash flows (used in) provided by investing activities
|
|
(961
|
)
|
|
(5,380
|
)
|
|
(296,781
|
)
|
|
120,562
|
|
||||
Cash flows (used in) provided by financing activities
|
|
(43,347
|
)
|
|
(16,741
|
)
|
|
317,891
|
|
|
341,014
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares outstanding, basic
|
|
65,354,649
|
|
|
65,438,739
|
|
|
112,149,638
|
|
|
178,234,481
|
|
||||
Weighted-average number of common shares outstanding, diluted:
|
|
|
|
|
|
|
|
|
||||||||
Net income and FFO
|
|
65,920,486
|
|
|
65,670,853
|
|
|
112,418,100
|
|
|
178,428,200
|
|
||||
AFFO
|
|
66,325,908
|
|
|
65,985,940
|
|
|
112,693,779
|
|
|
178,647,299
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
FFO attributable to common stockholders
(1)
|
|
$
|
35,399
|
|
|
$
|
31,148
|
|
|
$
|
37,877
|
|
|
$
|
106,843
|
|
FFO attributable to common stockholders per diluted common share
(1)
|
|
0.54
|
|
|
0.47
|
|
|
0.34
|
|
|
0.60
|
|
||||
AFFO attributable to common stockholders
(1)
|
|
36,187
|
|
|
36,134
|
|
|
63,387
|
|
|
106,570
|
|
||||
AFFO attributable to common stockholder per diluted common share
(1)
|
|
0.55
|
|
|
0.55
|
|
|
0.56
|
|
|
0.60
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of FFO and AFFO
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders
|
|
$
|
16,262
|
|
|
$
|
17,960
|
|
|
$
|
12,534
|
|
|
$
|
101,385
|
|
Depreciation and amortization of real estate assets
|
|
19,137
|
|
|
17,220
|
|
|
25,933
|
|
|
51,592
|
|
||||
Depreciation and amortization of real estate assets related to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(45
|
)
|
||||
Net gain on sales of real estate
|
|
—
|
|
|
(4,032
|
)
|
|
(582
|
)
|
|
(47,415
|
)
|
||||
Impairment of real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,326
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
FFO attributable to common stockholders
|
|
35,399
|
|
|
31,148
|
|
|
37,877
|
|
|
106,843
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Merger and acquisition costs
(2)
|
|
563
|
|
|
5,888
|
|
|
23,299
|
|
|
505
|
|
||||
Stock-based compensation expense
|
|
2,588
|
|
|
1,731
|
|
|
2,669
|
|
|
29
|
|
||||
Straight-line rental income adjustments
|
|
(4,607
|
)
|
|
(4,971
|
)
|
|
(8,682
|
)
|
|
(11,180
|
)
|
||||
Amortization of above and below market lease intangibles, net
|
|
—
|
|
|
—
|
|
|
637
|
|
|
(1,549
|
)
|
||||
Non-cash interest income adjustments
|
|
26
|
|
|
25
|
|
|
(188
|
)
|
|
(632
|
)
|
||||
Non-cash interest expense
|
|
1,590
|
|
|
1,654
|
|
|
2,044
|
|
|
2,488
|
|
||||
Non-cash portion of loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
553
|
|
|
—
|
|
||||
Change in fair value of contingent consideration
|
|
(822
|
)
|
|
—
|
|
|
270
|
|
|
126
|
|
||||
Provision for doubtful straight-line rental income, loan losses and other reserves
|
|
1,390
|
|
|
534
|
|
|
4,886
|
|
|
10,044
|
|
||||
Other non-cash adjustments
|
|
60
|
|
|
125
|
|
|
22
|
|
|
(104
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
AFFO attributable to common stockholders
|
|
$
|
36,187
|
|
|
$
|
36,134
|
|
|
$
|
63,387
|
|
|
$
|
106,570
|
|
(1)
|
We believe that net income attributable to common stockholders as defined by GAAP is the most appropriate earnings measure. We also believe that FFO, as defined in accordance with the definition used by NAREIT, and AFFO (and related per share amounts) are important non-GAAP supplemental measures of our operating performance. We consider FFO and AFFO to be useful measures for reviewing comparative operating and financial performance because, by excluding gains or losses from real estate dispositions, real estate depreciation and amortization, net of amounts related to noncontrolling interests, plus our share of depreciation and amortization related to our unconsolidated joint venture, and real estate impairment charges, and for AFFO, by excluding merger and acquisition costs, stock-based compensation expense, straight-line rental income adjustments, amortization of above and below market lease intangibles, non-cash interest income adjustments, non-cash interest expense, change in fair value of contingent consideration, non-cash portion of loss on extinguishment of debt, provision for doubtful straight-line rental income, loan losses and other reserves and deferred income taxes, as well as other non-cash revenue and expense items (including ineffectiveness gain/loss on derivative instruments, and non-cash revenue and expense amounts related to
|
(2)
|
Merger and acquisition costs primarily relate to the CCP Merger. Merger and acquisition costs incurred during the year ended
December 31, 2017
include
$1.4 million
of stock-based compensation expense related to former CCP employees.
|
|
|
Maturity
|
||||||||||||||||||||||||||||||
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total Book Value
(1)
|
|
Total Fair Value
|
||||||||||||||||
Secured indebtedness
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fixed rate
|
|
$
|
3,421
|
|
|
$
|
3,530
|
|
|
$
|
18,130
|
|
|
$
|
3,185
|
|
|
$
|
3,282
|
|
|
$
|
85,916
|
|
|
$
|
117,464
|
|
|
$
|
101,820
|
|
Weighted average effective interest rate
|
|
3.66
|
%
|
|
3.67
|
%
|
|
3.68
|
%
|
|
3.68
|
%
|
|
3.69
|
%
|
|
3.95
|
%
|
|
3.66
|
%
|
|
|
|||||||||
Revolving Credit Facility
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
624,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
624,000
|
|
|
$
|
624,000
|
|
Weighted average effective interest rate
|
|
—
|
|
|
—
|
|
|
3.75
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.75
|
%
|
|
|
|||||||||
Term Loans
|
|
$
|
—
|
|
|
$
|
200,000
|
|
|
$
|
—
|
|
|
$
|
991,700
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,191,700
|
|
|
$
|
1,191,700
|
|
Weighted average effective interest rate
(2)
|
|
—
|
|
|
2.69
|
%
|
|
—
|
|
|
2.99
|
%
|
|
—
|
%
|
|
—
|
|
|
2.94
|
%
|
|
|
|||||||||
Senior Notes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
500,000
|
|
|
$
|
—
|
|
|
$
|
200,000
|
|
|
$
|
600,000
|
|
|
$
|
1,300,000
|
|
|
$
|
1,270,877
|
|
Weighted average effective interest rate
|
|
—
|
|
|
—
|
|
|
5.50
|
%
|
|
—
|
|
|
5.38
|
%
|
|
5.17
|
%
|
|
5.33
|
%
|
|
|
(1)
|
Total book value for secured indebtedness and Term Loans does not include deferred financing costs, net of
$1.8 million
and
$6.8 million
, respectively, as of
December 31, 2018
. Total book value for Senior Notes does not include premium, net of
$14.5 million
and deferred financing costs, net of
$7.1 million
as of
December 31, 2018
.
|
(2)
|
Term loans include
$845.0 million
subject to swap agreements that fix LIBOR at a weighted average rate of
1.19%
, and
$66.0 million
(CAD
$90.0 million
) and
$25.7 million
(CAD
$35.0 million
) subject to swap agreements that fix CDOR at
1.59% and 0.93%
, respectively. Excluding these amounts, variable rate debt was
27.2%
of total debt as of
December 31, 2018
.
|
(a)
|
Documents filed as part of this 10-K:
|
(1)
|
Financial Statements
|
(2)
|
Financial Statement Schedules
|
(3)
|
Exhibits
|
Ex.
|
|
Description
|
2.1
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.1.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.1.1
|
|
|
|
|
|
4.1.2
|
|
|
|
|
|
Ex.
|
|
Description
|
4.1.3
|
|
|
|
|
|
4.1.4
|
|
|
|
|
|
4.1.5
|
|
|
|
|
|
4.1.6
|
|
|
|
|
|
4.1.7
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
4.4.1
|
|
|
|
|
|
4.4.2
|
|
|
|
|
|
4.4.3
|
|
|
|
|
|
4.4.4
|
|
|
|
|
|
4.5
|
|
|
|
|
|
10.1
|
|
|
|
|
|
10.1.1
|
|
|
|
|
|
Ex.
|
|
Description
|
10.2
|
|
|
|
|
|
10.2.1
|
|
|
|
|
|
10.3
|
|
|
|
|
|
10.4+
|
|
|
|
|
|
10.5+
|
|
|
|
|
|
10.6+
|
|
|
|
|
|
10.7+
|
|
|
|
|
|
10.8.1+*
|
|
|
|
|
|
10.8.2+*
|
|
|
|
|
|
10.8.3+*
|
|
|
|
|
|
10.8.4+
|
|
|
|
|
|
10.8.5+
|
|
|
|
|
|
10.9+*
|
|
|
|
|
|
21.1*
|
|
|
|
|
|
23.1*
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
32.1**
|
|
|
|
|
Ex.
|
|
Description
|
32.2**
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document.
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
*
|
Filed herewith.
|
|
|
**
|
Furnished herewith.
|
|
|
+
|
Designates a management compensation plan, contract or arrangement.
|
†
|
Schedules and exhibits have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Registrants hereby agree to furnish supplementally copies of any of the omitted schedules and exhibits upon request by the Securities and Exchange Commission.
|
|
|
Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Statement Schedules
|
|
|
|
|
|
|
|
|
|
All other schedules are omitted because they are not applicable or the required information is shown in the financial statements or notes thereto.
|
|
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Assets
|
|
|
|
||||
Real estate investments, net of accumulated depreciation of $402,338 and $340,423 as of December 31, 2018 and 2017, respectively
|
$
|
5,853,545
|
|
|
$
|
5,994,432
|
|
Loans receivable and other investments, net
|
113,722
|
|
|
114,390
|
|
||
Investment in unconsolidated joint venture
|
340,120
|
|
|
—
|
|
||
Cash and cash equivalents
|
50,230
|
|
|
518,632
|
|
||
Restricted cash
|
9,428
|
|
|
68,817
|
|
||
Lease intangible assets, net
|
131,097
|
|
|
167,119
|
|
||
Accounts receivable, prepaid expenses and other assets, net
|
167,161
|
|
|
168,887
|
|
||
Total assets
|
$
|
6,665,303
|
|
|
$
|
7,032,277
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
||||
Secured debt, net
|
$
|
115,679
|
|
|
$
|
256,430
|
|
Revolving credit facility
|
624,000
|
|
|
641,000
|
|
||
Term loans, net
|
1,184,930
|
|
|
1,190,774
|
|
||
Senior unsecured notes, net
|
1,307,394
|
|
|
1,306,286
|
|
||
Accounts payable and accrued liabilities
|
94,827
|
|
|
102,523
|
|
||
Lease intangible liabilities, net
|
83,726
|
|
|
98,015
|
|
||
Total liabilities
|
3,410,556
|
|
|
3,595,028
|
|
||
|
|
|
|
||||
Commitments and contingencies (Note 17)
|
|
|
|
||||
|
|
|
|
||||
Equity
|
|
|
|
||||
Preferred stock, $.01 par value; 10,000,000 shares authorized, 5,750,000 shares issued and outstanding as of December 31, 2017
|
—
|
|
|
58
|
|
||
Common stock, $.01 par value; 250,000,000 shares authorized, 178,306,528 and 178,255,843 shares issued and outstanding as of December 31, 2018 and 2017, respectively
|
1,783
|
|
|
1,783
|
|
||
Additional paid-in capital
|
3,507,925
|
|
|
3,636,913
|
|
||
Cumulative distributions in excess of net income
|
(271,595
|
)
|
|
(217,236
|
)
|
||
Accumulated other comprehensive income
|
12,301
|
|
|
11,289
|
|
||
Total Sabra Health Care REIT, Inc. stockholders’ equity
|
3,250,414
|
|
|
3,432,807
|
|
||
Noncontrolling interests
|
4,333
|
|
|
4,442
|
|
||
Total equity
|
3,254,747
|
|
|
3,437,249
|
|
||
Total liabilities and equity
|
$
|
6,665,303
|
|
|
$
|
7,032,277
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
Rental income
|
|
$
|
536,605
|
|
|
$
|
364,191
|
|
|
$
|
225,275
|
|
Interest and other income
|
|
16,667
|
|
|
15,026
|
|
|
27,463
|
|
|||
Resident fees and services
|
|
70,137
|
|
|
26,430
|
|
|
7,788
|
|
|||
|
|
|
|
|
|
|
||||||
Total revenues
|
|
623,409
|
|
|
405,647
|
|
|
260,526
|
|
|||
|
|
|
|
|
|
|
||||||
Expenses:
|
|
|
|
|
|
|
||||||
Depreciation and amortization
|
|
191,379
|
|
|
113,882
|
|
|
68,472
|
|
|||
Interest
|
|
147,106
|
|
|
88,440
|
|
|
64,873
|
|
|||
Operating expenses
|
|
49,546
|
|
|
17,860
|
|
|
5,703
|
|
|||
General and administrative
|
|
36,458
|
|
|
32,401
|
|
|
17,672
|
|
|||
Merger and acquisition costs
|
|
636
|
|
|
30,255
|
|
|
1,197
|
|
|||
Provision for doubtful accounts, straight-line rental income and loan losses
|
|
39,075
|
|
|
17,113
|
|
|
5,543
|
|
|||
Impairment of real estate
|
|
1,413
|
|
|
1,326
|
|
|
29,811
|
|
|||
|
|
|
|
|
|
|
||||||
Total expenses
|
|
465,613
|
|
|
301,277
|
|
|
193,271
|
|
|||
|
|
|
|
|
|
|
||||||
Other income:
|
|
|
|
|
|
|
||||||
Loss on extinguishment of debt
|
|
(2,917
|
)
|
|
(553
|
)
|
|
(556
|
)
|
|||
Other income
|
|
4,480
|
|
|
3,170
|
|
|
10,677
|
|
|||
Net gain (loss) on sales of real estate
|
|
128,198
|
|
|
52,029
|
|
|
(6,122
|
)
|
|||
|
|
|
|
|
|
|
||||||
Total other income
|
|
129,761
|
|
|
54,646
|
|
|
3,999
|
|
|||
|
|
|
|
|
|
|
||||||
Income before loss from unconsolidated joint venture and income tax expense
|
|
287,557
|
|
|
159,016
|
|
|
71,254
|
|
|||
Loss from unconsolidated joint venture
|
|
(5,431
|
)
|
|
—
|
|
|
—
|
|
|||
Income tax expense
|
|
(3,011
|
)
|
|
(651
|
)
|
|
(1,049
|
)
|
|||
|
|
|
|
|
|
|
||||||
Net income
|
|
279,115
|
|
|
158,365
|
|
|
70,205
|
|
|||
|
|
|
|
|
|
|
||||||
Net (income) loss attributable to noncontrolling interests
|
|
(33
|
)
|
|
18
|
|
|
71
|
|
|||
|
|
|
|
|
|
|
||||||
Net income attributable to Sabra Health Care REIT, Inc.
|
|
279,082
|
|
|
158,383
|
|
|
70,276
|
|
|||
|
|
|
|
|
|
|
||||||
Preferred stock dividends
|
|
(9,768
|
)
|
|
(10,242
|
)
|
|
(10,242
|
)
|
|||
|
|
|
|
|
|
|
||||||
Net income attributable to common stockholders
|
|
$
|
269,314
|
|
|
$
|
148,141
|
|
|
$
|
60,034
|
|
|
|
|
|
|
|
|
||||||
Net income attributable to common stockholders, per:
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Basic common share
|
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
$
|
0.92
|
|
|
|
|
|
|
|
|
||||||
Diluted common share
|
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
$
|
0.92
|
|
|
|
|
|
|
|
|
||||||
Weighted-average number of common shares outstanding, basic
|
|
178,305,738
|
|
|
105,621,242
|
|
|
65,284,251
|
|
|||
|
|
|
|
|
|
|
||||||
Weighted-average number of common shares outstanding, diluted
|
|
178,721,744
|
|
|
105,842,434
|
|
|
65,520,672
|
|
|||
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
|
$
|
279,115
|
|
|
$
|
158,365
|
|
|
$
|
70,205
|
|
Other comprehensive income:
|
|
|
|
|
|
|
||||||
Unrealized gain (loss), net of tax:
|
|
|
|
|
|
|
||||||
Foreign currency translation gain (loss)
|
|
720
|
|
|
154
|
|
|
(1,634
|
)
|
|||
Unrealized gain on cash flow hedges
(1)
|
|
292
|
|
|
12,933
|
|
|
7,169
|
|
|||
|
|
|
|
|
|
|
||||||
Total other comprehensive income
|
|
1,012
|
|
|
13,087
|
|
|
5,535
|
|
|||
|
|
|
|
|
|
|
||||||
Comprehensive income
|
|
280,127
|
|
|
171,452
|
|
|
75,740
|
|
|||
|
|
|
|
|
|
|
||||||
Comprehensive (income) loss attributable to noncontrolling interest
|
|
(33
|
)
|
|
18
|
|
|
71
|
|
|||
|
|
|
|
|
|
|
||||||
Comprehensive income attributable to Sabra Health Care REIT, Inc.
|
|
$
|
280,094
|
|
|
$
|
171,470
|
|
|
$
|
75,811
|
|
|
|
|
|
|
|
|
(1)
|
Amounts are net of income tax benefit of
$48,000
and expense of
$0.1 million
for the years ended
December 31, 2018
and
2017
, respectively, and
none
for the year ended
December 31, 2016
.
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Cumulative Distributions in Excess of Net Income
|
|
Accumulated Other Comprehensive (Loss) Income
|
|
Total
Stockholders’ Equity |
|
Noncontrolling Interests
|
|
Total Equity
|
||||||||||||||||||||||
|
|
Shares
|
|
Amounts
|
|
Shares
|
|
Amounts
|
|
|
|
|
|
|
||||||||||||||||||||||||
Balance, December 31, 2015
|
|
5,750,000
|
|
|
$
|
58
|
|
|
65,182,335
|
|
|
$
|
652
|
|
|
$
|
1,202,541
|
|
|
$
|
(142,148
|
)
|
|
$
|
(7,333
|
)
|
|
$
|
1,053,770
|
|
|
$
|
106
|
|
|
$
|
1,053,876
|
|
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
70,276
|
|
|
—
|
|
|
70,276
|
|
|
(71
|
)
|
|
70,205
|
|
||||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,535
|
|
|
5,535
|
|
|
—
|
|
|
5,535
|
|
||||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,559
|
|
|
—
|
|
|
—
|
|
|
8,559
|
|
|
—
|
|
|
8,559
|
|
||||||||
Common stock issuance, net
|
|
—
|
|
|
—
|
|
|
134,509
|
|
|
1
|
|
|
(1,513
|
)
|
|
—
|
|
|
—
|
|
|
(1,512
|
)
|
|
—
|
|
|
(1,512
|
)
|
||||||||
Repurchase of common stock
|
|
—
|
|
|
—
|
|
|
(31,230
|
)
|
|
—
|
|
|
(725
|
)
|
|
—
|
|
|
—
|
|
|
(725
|
)
|
|
—
|
|
|
(725
|
)
|
||||||||
Preferred dividends
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,242
|
)
|
|
—
|
|
|
(10,242
|
)
|
|
—
|
|
|
(10,242
|
)
|
||||||||
Common dividends ($1.67 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(110,087
|
)
|
|
—
|
|
|
(110,087
|
)
|
|
—
|
|
|
(110,087
|
)
|
||||||||
Balance, December 31, 2016
|
|
5,750,000
|
|
|
58
|
|
|
65,285,614
|
|
|
653
|
|
|
1,208,862
|
|
|
(192,201
|
)
|
|
(1,798
|
)
|
|
1,015,574
|
|
|
35
|
|
|
1,015,609
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158,383
|
|
|
—
|
|
|
158,383
|
|
|
(18
|
)
|
|
158,365
|
|
||||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,087
|
|
|
13,087
|
|
|
—
|
|
|
13,087
|
|
||||||||
Change in noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,455
|
|
|
4,455
|
|
||||||||
Distributions to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
(30
|
)
|
||||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,244
|
|
|
—
|
|
|
—
|
|
|
9,244
|
|
|
—
|
|
|
9,244
|
|
||||||||
Common stock issuance, net
|
|
—
|
|
|
—
|
|
|
112,970,229
|
|
|
1,130
|
|
|
2,418,807
|
|
|
—
|
|
|
—
|
|
|
2,419,937
|
|
|
—
|
|
|
2,419,937
|
|
||||||||
Preferred dividends
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,242
|
)
|
|
—
|
|
|
(10,242
|
)
|
|
—
|
|
|
(10,242
|
)
|
||||||||
Common dividends ($1.73 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(173,176
|
)
|
|
—
|
|
|
(173,176
|
)
|
|
—
|
|
|
(173,176
|
)
|
||||||||
Balance, December 31, 2017
|
|
5,750,000
|
|
|
58
|
|
|
178,255,843
|
|
|
1,783
|
|
|
3,636,913
|
|
|
(217,236
|
)
|
|
11,289
|
|
|
3,432,807
|
|
|
4,442
|
|
|
3,437,249
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Cumulative effect of ASU 2017-12 adoption
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(795
|
)
|
|
795
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
279,082
|
|
|
—
|
|
|
279,082
|
|
|
33
|
|
|
279,115
|
|
||||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
217
|
|
|
217
|
|
|
—
|
|
|
217
|
|
||||||||
Distributions to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(142
|
)
|
|
(142
|
)
|
||||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,574
|
|
|
—
|
|
|
—
|
|
|
9,574
|
|
|
—
|
|
|
9,574
|
|
||||||||
Preferred stock redemption
|
|
(5,750,000
|
)
|
|
(58
|
)
|
|
—
|
|
|
—
|
|
|
(138,191
|
)
|
|
(5,501
|
)
|
|
—
|
|
|
(143,750
|
)
|
|
—
|
|
|
(143,750
|
)
|
||||||||
Common stock issuance, net
|
|
—
|
|
|
—
|
|
|
50,685
|
|
|
—
|
|
|
(371
|
)
|
|
—
|
|
|
—
|
|
|
(371
|
)
|
|
—
|
|
|
(371
|
)
|
||||||||
Preferred dividends
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,267
|
)
|
|
—
|
|
|
(4,267
|
)
|
|
—
|
|
|
(4,267
|
)
|
||||||||
Common dividends ($1.80 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(322,878
|
)
|
|
—
|
|
|
(322,878
|
)
|
|
—
|
|
|
(322,878
|
)
|
||||||||
Balance, December 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
178,306,528
|
|
|
$
|
1,783
|
|
|
$
|
3,507,925
|
|
|
$
|
(271,595
|
)
|
|
$
|
12,301
|
|
|
$
|
3,250,414
|
|
|
$
|
4,333
|
|
|
$
|
3,254,747
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
279,115
|
|
|
$
|
158,365
|
|
|
$
|
70,205
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
191,379
|
|
|
113,882
|
|
|
68,472
|
|
|||
Amortization of above and below market lease intangibles, net
|
7,701
|
|
|
(912
|
)
|
|
—
|
|
|||
Non-cash interest income adjustments
|
(2,300
|
)
|
|
(769
|
)
|
|
582
|
|
|||
Non-cash interest expense
|
10,137
|
|
|
7,776
|
|
|
5,678
|
|
|||
Stock-based compensation expense
|
7,648
|
|
|
8,359
|
|
|
7,496
|
|
|||
Loss on extinguishment of debt
|
874
|
|
|
553
|
|
|
556
|
|
|||
Straight-line rental income adjustments
|
(44,144
|
)
|
|
(29,440
|
)
|
|
(21,984
|
)
|
|||
Provision for doubtful accounts, straight-line rental income and loan losses
|
39,075
|
|
|
17,113
|
|
|
5,543
|
|
|||
Change in fair value of contingent consideration
|
—
|
|
|
(426
|
)
|
|
(1,526
|
)
|
|||
Net (gain) loss on sales of real estate
|
(128,198
|
)
|
|
(52,029
|
)
|
|
6,122
|
|
|||
Impairment of real estate
|
1,413
|
|
|
1,326
|
|
|
29,811
|
|
|||
Loss from unconsolidated joint venture
|
5,431
|
|
|
—
|
|
|
—
|
|
|||
Distributions of earnings from unconsolidated joint venture
|
8,910
|
|
|
—
|
|
|
—
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|||||
Accounts receivable, prepaid expenses and other assets, net
|
(6,753
|
)
|
|
(16,811
|
)
|
|
(2,339
|
)
|
|||
Accounts payable and accrued liabilities
|
(11,745
|
)
|
|
(71,198
|
)
|
|
7,312
|
|
|||
Net cash provided by operating activities
|
358,543
|
|
|
135,789
|
|
|
175,928
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Acquisition of real estate
|
(261,511
|
)
|
|
(419,905
|
)
|
|
(153,579
|
)
|
|||
Cash received in CCP Merger
|
—
|
|
|
77,859
|
|
|
—
|
|
|||
Origination and fundings of loans receivable
|
(50,731
|
)
|
|
(17,239
|
)
|
|
(9,675
|
)
|
|||
Origination and fundings of preferred equity investments
|
(5,313
|
)
|
|
(2,749
|
)
|
|
(7,348
|
)
|
|||
Additions to real estate
|
(27,697
|
)
|
|
(6,954
|
)
|
|
(1,003
|
)
|
|||
Repayments of loans receivable
|
51,789
|
|
|
32,430
|
|
|
215,962
|
|
|||
Repayments of preferred equity investments
|
6,870
|
|
|
3,755
|
|
|
—
|
|
|||
Investment in unconsolidated joint venture
|
(354,461
|
)
|
|
—
|
|
|
—
|
|
|||
Net proceeds from sales of real estate
|
382,560
|
|
|
150,243
|
|
|
98,006
|
|
|||
Net cash (used in) provided by investing activities
|
(258,494
|
)
|
|
(182,560
|
)
|
|
142,363
|
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Net (repayments of) proceeds from revolving credit facility
|
(17,000
|
)
|
|
253,000
|
|
|
(229,000
|
)
|
|||
Proceeds from term loans
|
—
|
|
|
181,000
|
|
|
69,360
|
|
|||
Principal payments on secured debt
|
(140,338
|
)
|
|
(4,145
|
)
|
|
(14,768
|
)
|
|||
Payments of deferred financing costs
|
(352
|
)
|
|
(15,337
|
)
|
|
(5,937
|
)
|
|||
Payment of contingent consideration
|
—
|
|
|
(382
|
)
|
|
—
|
|
|||
Distributions to noncontrolling interests
|
(142
|
)
|
|
(30
|
)
|
|
—
|
|
|||
Preferred stock redemption
|
(143,750
|
)
|
|
—
|
|
|
—
|
|
|||
Issuance of common stock, net
|
(499
|
)
|
|
366,800
|
|
|
(1,289
|
)
|
|||
Dividends paid on common and preferred stock
|
(325,220
|
)
|
|
(182,089
|
)
|
|
(119,264
|
)
|
|||
Net cash (used in) provided by financing activities
|
(627,301
|
)
|
|
598,817
|
|
|
(300,898
|
)
|
|||
Net (decrease) increase in cash, cash equivalents and restricted cash
|
(527,252
|
)
|
|
552,046
|
|
|
17,393
|
|
|||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
(539
|
)
|
|
738
|
|
|
25
|
|
|||
Cash, cash equivalents and restricted cash, beginning of period
|
587,449
|
|
|
34,665
|
|
|
17,247
|
|
|||
Cash, cash equivalents and restricted cash, end of period
|
$
|
59,658
|
|
|
$
|
587,449
|
|
|
$
|
34,665
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
Interest paid
|
$
|
137,668
|
|
|
$
|
69,686
|
|
|
$
|
59,234
|
|
Income taxes paid
|
$
|
1,800
|
|
|
$
|
714
|
|
|
$
|
854
|
|
Supplemental disclosure of non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Acquisition of business in CCP Merger (see Note 3)
|
$
|
—
|
|
|
$
|
3,726,092
|
|
|
$
|
—
|
|
Assumption of indebtedness in CCP Merger
|
$
|
—
|
|
|
$
|
(1,751,373
|
)
|
|
$
|
—
|
|
Stock exchanged in CCP Merger
|
$
|
—
|
|
|
$
|
(2,052,578
|
)
|
|
$
|
—
|
|
Real estate acquired through loan receivable foreclosure
|
$
|
—
|
|
|
$
|
19,096
|
|
|
$
|
10,100
|
|
Decrease in loans receivable and other investments due to acquisition of real estate
|
$
|
—
|
|
|
$
|
(6,913
|
)
|
|
$
|
—
|
|
•
|
Level 1: unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities;
|
•
|
Level 2: quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-derived valuations in which significant inputs and significant value drivers are observable in active markets; and
|
•
|
Level 3: prices or valuation techniques where little or no market data is available that requires inputs that are both significant to the fair value measurement and unobservable.
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||||||
|
As Reported
|
|
As Previously Reported
|
|
As Reported
|
|
As Previously Reported
|
||||||||
Net cash provided by operating activities
|
$
|
135,789
|
|
|
$
|
133,486
|
|
|
$
|
175,928
|
|
|
$
|
176,739
|
|
Net increase in balance
|
552,046
|
|
|
492,231
|
|
|
17,393
|
|
|
18,204
|
|
||||
Balance - beginning of the year
|
34,665
|
|
|
25,663
|
|
|
17,247
|
|
|
7,434
|
|
||||
Balance - end of the year
|
587,449
|
|
|
518,632
|
|
|
34,665
|
|
|
25,663
|
|
3.
|
CCP MERGER AND RECENT REAL ESTATE ACQUISITIONS
|
Real estate investments
|
$
|
3,727,310
|
|
Loans receivable and other investments
|
58,244
|
|
|
Cash and cash equivalents
|
77,859
|
|
|
Restricted cash
|
779
|
|
|
Lease intangible assets, net
|
145,786
|
|
|
Accounts receivable, prepaid expenses and other assets, net
|
35,873
|
|
|
Secured debt, net
|
(98,500
|
)
|
|
Revolving credit facility
|
(362,000
|
)
|
|
Unsecured term loans
|
(674,000
|
)
|
|
Senior unsecured notes, net
|
(616,873
|
)
|
|
Accounts payable and accrued liabilities
|
(134,802
|
)
|
|
Lease intangible liabilities, net
|
(102,643
|
)
|
|
Noncontrolling interests
|
(4,455
|
)
|
|
Total consideration
|
$
|
2,052,578
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Land
|
|
$
|
29,712
|
|
|
$
|
58,771
|
|
Building and improvements
|
|
232,893
|
|
|
359,310
|
|
||
Tenant origination and absorption costs intangible assets
|
|
2,046
|
|
|
6,684
|
|
||
Tenant relationship intangible assets
|
|
677
|
|
|
2,053
|
|
||
Total consideration
|
|
$
|
265,328
|
|
|
$
|
426,818
|
|
4.
|
REAL ESTATE PROPERTIES HELD FOR INVESTMENT
|
Property Type
|
|
Number of
Properties
|
|
Number of
Beds/Units
|
|
Total
Real Estate
at Cost
|
|
Accumulated
Depreciation
|
|
Total
Real Estate
Investments, Net
|
||||||||
Skilled Nursing/Transitional Care
|
|
335
|
|
|
37,628
|
|
|
$
|
4,094,484
|
|
|
$
|
(224,942
|
)
|
|
$
|
3,869,542
|
|
Senior Housing - Leased
|
|
90
|
|
|
7,332
|
|
|
1,237,790
|
|
|
(125,902
|
)
|
|
1,111,888
|
|
|||
Senior Housing - Managed
|
|
23
|
|
|
1,603
|
|
|
301,739
|
|
|
(19,537
|
)
|
|
282,202
|
|
|||
Specialty Hospitals and Other
|
|
22
|
|
|
1,085
|
|
|
621,236
|
|
|
(31,640
|
)
|
|
589,596
|
|
|||
|
|
470
|
|
|
47,648
|
|
|
6,255,249
|
|
|
(402,021
|
)
|
|
5,853,228
|
|
|||
Corporate Level
|
|
|
|
|
|
634
|
|
|
(317
|
)
|
|
317
|
|
|||||
|
|
|
|
|
|
$
|
6,255,883
|
|
|
$
|
(402,338
|
)
|
|
$
|
5,853,545
|
|
Property Type
|
|
Number of
Properties
|
|
Number of
Beds/Units
|
|
Total
Real Estate
at Cost
|
|
Accumulated
Depreciation
|
|
Total
Real Estate
Investments, Net
|
||||||||
Skilled Nursing/Transitional Care
|
|
384
|
|
|
43,223
|
|
|
$
|
4,364,387
|
|
|
$
|
(209,039
|
)
|
|
$
|
4,155,348
|
|
Senior Housing - Leased
|
|
88
|
|
|
8,137
|
|
|
1,166,687
|
|
|
(102,370
|
)
|
|
1,064,317
|
|
|||
Senior Housing - Managed
|
|
13
|
|
|
1,113
|
|
|
189,120
|
|
|
(12,125
|
)
|
|
176,995
|
|
|||
Specialty Hospitals and Other
|
|
22
|
|
|
1,085
|
|
|
614,068
|
|
|
(16,620
|
)
|
|
597,448
|
|
|||
|
|
507
|
|
|
53,558
|
|
|
6,334,262
|
|
|
(340,154
|
)
|
|
5,994,108
|
|
|||
Corporate Level
|
|
|
|
|
|
593
|
|
|
(269
|
)
|
|
324
|
|
|||||
|
|
|
|
|
|
$
|
6,334,855
|
|
|
$
|
(340,423
|
)
|
|
$
|
5,994,432
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Building and improvements
|
$
|
5,388,102
|
|
|
$
|
5,449,415
|
|
Furniture and equipment
|
237,145
|
|
|
232,889
|
|
||
Land improvements
|
1,254
|
|
|
3,456
|
|
||
Land
|
629,382
|
|
|
649,095
|
|
||
|
6,255,883
|
|
|
6,334,855
|
|
||
Accumulated depreciation
|
(402,338
|
)
|
|
(340,423
|
)
|
||
|
$
|
5,853,545
|
|
|
$
|
5,994,432
|
|
2019
|
$
|
465,766
|
|
2020
|
456,207
|
|
|
2021
|
452,346
|
|
|
2022
|
454,216
|
|
|
2023
|
437,277
|
|
|
Thereafter
|
2,407,064
|
|
|
|
$
|
4,672,876
|
|
5.
|
IMPAIRMENT OF REAL ESTATE AND DISPOSITIONS
|
6.
|
INTANGIBLE ASSETS AND LIABILITIES
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Lease Intangible Assets:
|
|
|
|
|
||||
Above market leases
|
|
$
|
61,572
|
|
|
$
|
76,443
|
|
Tenant origination and absorption costs
|
|
73,323
|
|
|
76,336
|
|
||
Tenant relationship
|
|
26,936
|
|
|
27,436
|
|
||
Gross lease intangible assets
|
|
161,831
|
|
|
180,215
|
|
||
Accumulated amortization
|
|
(30,734
|
)
|
|
(13,096
|
)
|
||
Lease intangible assets, net
|
|
$
|
131,097
|
|
|
$
|
167,119
|
|
Lease Intangible Liabilities:
|
|
|
|
|
||||
Below market leases
|
|
$
|
102,098
|
|
|
$
|
102,643
|
|
Accumulated amortization
|
|
(18,372
|
)
|
|
(4,628
|
)
|
||
Lease intangible liabilities, net
|
|
$
|
83,726
|
|
|
$
|
98,015
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
(Decrease) increase to rental income related to above/below market leases, net
|
|
$
|
(7,701
|
)
|
|
$
|
912
|
|
|
$
|
—
|
|
Depreciation and amortization related to tenant origination and absorption costs and tenant relationship
|
|
(16,118
|
)
|
|
(11,822
|
)
|
|
(3,182
|
)
|
|
|
Lease Intangible
Assets |
|
Lease Intangible
Liabilities |
||||
2019
|
|
$
|
21,367
|
|
|
$
|
13,779
|
|
2020
|
|
17,822
|
|
|
12,221
|
|
||
2021
|
|
15,363
|
|
|
8,012
|
|
||
2022
|
|
14,427
|
|
|
7,269
|
|
||
2023
|
|
11,317
|
|
|
7,269
|
|
||
Thereafter
|
|
50,801
|
|
|
35,176
|
|
||
|
|
$
|
131,097
|
|
|
$
|
83,726
|
|
|
|
|
|
|
||||
Weighted-average remaining amortization period
|
|
8.9 years
|
|
|
9.3 years
|
|
7.
|
LOANS RECEIVABLE AND OTHER INVESTMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
|
|||||||||||
Investment
|
|
Quantity
as of December 31, 2018 |
|
Property Type
|
|
Principal Balance as of December 31, 2018
(1)
|
|
Book Value
as of December 31, 2018 |
|
Book Value
as of December 31, 2017 |
|
Weighted Average Contractual Interest Rate / Rate of Return
|
|
Weighted Average Annualized Effective Interest Rate / Rate of Return
|
|
Maturity Date
as of December 31, 2018 |
|||||||||
Loans Receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Mortgage
|
|
1
|
|
|
Specialty Hospital
|
|
$
|
18,577
|
|
|
$
|
18,577
|
|
|
$
|
12,351
|
|
|
10.0
|
%
|
|
10.0
|
%
|
|
01/31/27
|
Construction
|
|
2
|
|
|
Senior Housing
|
|
4,569
|
|
|
4,629
|
|
|
2,733
|
|
|
8.0
|
%
|
|
7.7
|
%
|
|
04/30/21- 09/30/22
|
|||
Mezzanine
|
|
1
|
|
|
Skilled Nursing
|
|
23,952
|
|
|
2,188
|
|
|
10,239
|
|
|
10.0
|
%
|
|
41.9
|
%
|
|
05/25/20
|
|||
Pre-development
|
|
—
|
|
|
Senior Housing
|
|
—
|
|
|
—
|
|
|
2,357
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|||
Other
|
|
18
|
|
|
Multiple
|
|
49,394
|
|
|
45,324
|
|
|
38,324
|
|
|
7.3
|
%
|
|
8.1
|
%
|
|
02/28/19- 08/31/28
|
|||
|
|
22
|
|
|
|
|
96,492
|
|
|
70,718
|
|
|
66,004
|
|
|
8.5
|
%
|
|
9.7
|
%
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loan loss reserve
|
|
|
|
|
|
—
|
|
|
(1,258
|
)
|
|
(97
|
)
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
$
|
96,492
|
|
|
$
|
69,460
|
|
|
$
|
65,907
|
|
|
|
|
|
|
|
|||
Other Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Preferred Equity
|
|
9
|
|
|
Skilled Nursing / Senior Housing
|
|
43,851
|
|
|
44,262
|
|
|
48,483
|
|
|
12.1
|
%
|
|
12.1
|
%
|
|
N/A
|
|||
Total
|
|
31
|
|
|
|
|
$
|
140,343
|
|
|
$
|
113,722
|
|
|
$
|
114,390
|
|
|
9.6
|
%
|
|
10.6
|
%
|
|
|
(1)
|
Principal balance includes amounts funded and accrued but unpaid interest/preferred return and excludes capitalizable fees.
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Accretable yield, beginning of period
|
|
$
|
2,483
|
|
|
$
|
—
|
|
Additions
|
|
—
|
|
|
3,481
|
|
||
Accretion recognized in earnings
|
|
(2,761
|
)
|
|
(998
|
)
|
||
Net reclassification from nonaccretable difference
|
|
727
|
|
|
—
|
|
||
Accretable yield, end of period
|
|
$
|
449
|
|
|
$
|
2,483
|
|
8.
|
DEBT
|
Interest Rate Type
|
Principal Balance as of
December 31, 2018 (1) |
|
Principal Balance as of
December 31, 2017 (1) |
|
Weighted Average Effective Interest Rate at
December 31, 2018 (2) |
|
Maturity Date
|
|||||
Fixed Rate
|
$
|
117,464
|
|
|
$
|
160,702
|
|
|
3.66
|
%
|
|
December 2021 -
August 2051 |
Variable Rate
|
—
|
|
|
98,500
|
|
|
NA
|
|
|
NA
|
||
|
$
|
117,464
|
|
|
$
|
259,202
|
|
|
3.66
|
%
|
|
|
(1)
|
Principal balance does not include deferred financing costs, net of
$1.8 million
and
$2.8 million
as of
December 31, 2018
and
2017
, respectively.
|
(2)
|
Weighted average effective interest rate includes private mortgage insurance.
|
|
|
|
|
Principal Balance as of December 31,
|
||||||
Title
|
|
Maturity Date
|
|
2018
(1)
|
|
2017
(1)
|
||||
5.5% senior unsecured notes due 2021 (“2021 Notes”)
|
|
February 1, 2021
|
|
$
|
500,000
|
|
|
$
|
500,000
|
|
5.375% senior unsecured notes due 2023 (“2023 Notes”)
|
|
June 1, 2023
|
|
200,000
|
|
|
200,000
|
|
||
5.125% senior unsecured notes due 2026 (“2026 Notes”)
|
|
August 15, 2026
|
|
500,000
|
|
|
500,000
|
|
||
5.38% senior unsecured notes due 2027 (“2027 Notes”)
|
|
May 17, 2027
|
|
100,000
|
|
|
100,000
|
|
||
|
|
|
|
$
|
1,300,000
|
|
|
$
|
1,300,000
|
|
(1)
|
Principal balance does not include premium, net of
$14.5 million
and deferred financing costs, net of
$7.1 million
as of
December 31, 2018
and does not include premium, net of
$15.9 million
and deferred financing costs, net of
$9.6 million
as of
December 31, 2017
.
|
|
Secured
Indebtedness
|
|
Revolving
Credit Facility
(1)
|
|
Term Loans
|
|
Senior Notes
|
|
Total
|
||||||||||
2019
|
$
|
3,421
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,421
|
|
2020
|
3,530
|
|
|
—
|
|
|
200,000
|
|
|
—
|
|
|
203,530
|
|
|||||
2021
|
18,130
|
|
|
624,000
|
|
|
—
|
|
|
500,000
|
|
|
1,142,130
|
|
|||||
2022
|
3,185
|
|
|
—
|
|
|
991,700
|
|
|
—
|
|
|
994,885
|
|
|||||
2023
|
3,282
|
|
|
—
|
|
|
—
|
|
|
200,000
|
|
|
203,282
|
|
|||||
Thereafter
|
85,916
|
|
|
—
|
|
|
—
|
|
|
600,000
|
|
|
685,916
|
|
|||||
Total Debt
|
117,464
|
|
|
624,000
|
|
|
1,191,700
|
|
|
1,300,000
|
|
|
3,233,164
|
|
|||||
Premium, net
|
—
|
|
|
—
|
|
|
—
|
|
|
14,500
|
|
|
14,500
|
|
|||||
Deferred financing costs, net
|
(1,785
|
)
|
|
—
|
|
|
(6,770
|
)
|
|
(7,106
|
)
|
|
(15,661
|
)
|
|||||
Total Debt, Net
|
$
|
115,679
|
|
|
$
|
624,000
|
|
|
$
|
1,184,930
|
|
|
$
|
1,307,394
|
|
|
$
|
3,232,003
|
|
(1)
|
Revolving Credit Facility is subject to
two
six
-month extension options.
|
9.
|
DERIVATIVE AND HEDGING INSTRUMENTS
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
||||
Denominated in U.S. Dollars
(1)
|
|
$
|
1,045,000
|
|
|
$
|
845,000
|
|
Denominated in Canadian Dollars
|
|
$
|
125,000
|
|
|
$
|
125,000
|
|
|
|
|
|
|
||||
Derivatives designated as net investment hedges:
|
|
|
|
|
||||
Denominated in Canadian Dollars
|
|
$
|
55,401
|
|
|
$
|
56,300
|
|
|
|
|
|
|
||||
Financial instrument designated as net investment hedge:
|
|
|
|
|
||||
Denominated in Canadian Dollars
|
|
$
|
125,000
|
|
|
$
|
125,000
|
|
|
|
|
|
|
||||
Derivatives not designated as net investment hedges:
|
|
|
|
|
||||
Denominated in Canadian Dollars
|
|
$
|
899
|
|
|
$
|
—
|
|
|
|
|
|
Count as of December 31, 2018
|
|
Fair Value
|
|
Maturity Dates
|
|
|
|||||||
|
|
|
|
|
December 31,
|
|
|
|
|||||||||
Type
|
|
Designation
|
|
|
2018
|
|
2017
|
|
|
Balance Sheet Location
|
|||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swap
|
|
Cash Flow
|
|
12
|
|
|
$
|
25,184
|
|
|
$
|
25,221
|
|
|
2020 - 2023
|
|
Accounts receivable, prepaid expenses and other assets, net
|
Cross currency interest rate swaps
|
|
Net Investment
|
|
2
|
|
|
4,160
|
|
|
674
|
|
|
2025
|
|
Accounts receivable, prepaid expenses and other assets, net
|
||
|
|
|
|
|
|
$
|
29,344
|
|
|
$
|
25,895
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Forward starting interest rate swap
|
|
Cash Flow
|
|
2
|
|
|
$
|
4,529
|
|
|
$
|
—
|
|
|
2029
|
|
Accounts payable and accrued liabilities
|
CAD term loan
|
|
Net Investment
|
|
1
|
|
|
91,700
|
|
|
99,588
|
|
|
2022
|
|
Term loans, net
|
||
|
|
|
|
|
|
$
|
96,229
|
|
|
$
|
99,588
|
|
|
|
|
|
|
|
Gain (Loss) Recognized in Other Comprehensive Income
|
|
Gain (Loss) Reclassified from Accumulated Other Comprehensive Income Into Income
|
|
Income Statement Location
|
||||||||||||||||||||
|
|
For the year ended December 31,
|
|
|
||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
|
||||||||||||
Cash Flow Hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate products
|
|
$
|
2,707
|
|
|
$
|
10,807
|
|
|
$
|
5,879
|
|
|
$
|
3,099
|
|
|
$
|
(2,174
|
)
|
|
$
|
(1,360
|
)
|
|
Interest expense
|
Net Investment Hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Foreign currency products
|
|
3,554
|
|
|
(2,378
|
)
|
|
(2,085
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
||||||
CAD term loan
|
|
7,888
|
|
|
(6,588
|
)
|
|
(3,750
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
||||||
|
|
$
|
14,149
|
|
|
$
|
1,841
|
|
|
$
|
44
|
|
|
$
|
3,099
|
|
|
$
|
(2,174
|
)
|
|
$
|
(1,360
|
)
|
|
|
|
|
As of December 31, 2018
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Balance Sheet
|
|
|
||||||||||||||
|
|
Gross Amounts of Recognized Assets / Liabilities
|
|
Gross Amounts Offset in the Balance Sheet
|
|
Net Amounts of Assets / Liabilities presented in the Balance Sheet
|
|
Financial Instruments
|
|
Cash Collateral Received
|
|
Net Amount
|
||||||||||||
Offsetting Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives
|
|
$
|
29,344
|
|
|
$
|
—
|
|
|
$
|
29,344
|
|
|
$
|
(2,069
|
)
|
|
$
|
—
|
|
|
$
|
27,275
|
|
Offsetting Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives
|
|
$
|
4,529
|
|
|
$
|
—
|
|
|
$
|
4,529
|
|
|
$
|
(2,069
|
)
|
|
$
|
—
|
|
|
$
|
2,460
|
|
|
|
As of December 31, 2017
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Balance Sheet
|
|
|
||||||||||||||
|
|
Gross Amounts of Recognized Assets / Liabilities
|
|
Gross Amounts Offset in the Balance Sheet
|
|
Net Amounts of Assets / Liabilities presented in the Balance Sheet
|
|
Financial Instruments
|
|
Cash Collateral Received
|
|
Net Amount
|
||||||||||||
Offsetting Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives
|
|
$
|
25,895
|
|
|
$
|
—
|
|
|
$
|
25,895
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
25,895
|
|
Offsetting Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
Face
Value (1) |
|
Carrying
Amount (2) |
|
Fair
Value |
|
Face
Value (1) |
|
Carrying
Amount (2) |
|
Fair
Value |
||||||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans receivable
|
$
|
96,492
|
|
|
$
|
69,460
|
|
|
$
|
65,797
|
|
|
$
|
91,280
|
|
|
$
|
65,907
|
|
|
$
|
65,892
|
|
Preferred equity investments
|
43,851
|
|
|
44,262
|
|
|
43,825
|
|
|
48,035
|
|
|
48,483
|
|
|
47,064
|
|
||||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Senior Notes
|
1,300,000
|
|
|
1,307,394
|
|
|
1,270,877
|
|
|
1,300,000
|
|
|
1,306,286
|
|
|
1,329,191
|
|
||||||
Secured indebtedness
|
117,464
|
|
|
115,679
|
|
|
101,820
|
|
|
259,202
|
|
|
256,430
|
|
|
246,461
|
|
(1)
|
Face value represents amounts contractually due under the terms of the respective agreements.
|
(2)
|
Carrying amount represents the book value of financial instruments, including unamortized premiums/discounts and deferred financing costs.
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
|
Significant Other Observable Inputs
(Level 2) |
|
Significant Unobservable Inputs
(Level 3) |
||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Loans receivable
|
$
|
65,797
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
65,797
|
|
Preferred equity investments
|
43,825
|
|
|
—
|
|
|
—
|
|
|
43,825
|
|
||||
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Senior Notes
|
1,270,877
|
|
|
—
|
|
|
1,270,877
|
|
|
—
|
|
||||
Secured indebtedness
|
101,820
|
|
|
—
|
|
|
—
|
|
|
101,820
|
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
|
Significant Other Observable Inputs
(Level 2) |
|
Significant Unobservable Inputs
(Level 3) |
||||||||
Recurring Basis:
|
|
|
|
|
|
|
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Interest rate swap
|
$
|
25,184
|
|
|
$
|
—
|
|
|
$
|
25,184
|
|
|
$
|
—
|
|
Cross currency swap
|
4,160
|
|
|
—
|
|
|
4,160
|
|
|
—
|
|
||||
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Interest rate swap
|
4,529
|
|
|
—
|
|
|
4,529
|
|
|
—
|
|
11.
|
EQUITY
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Foreign currency translation loss
|
|
$
|
(2,193
|
)
|
|
$
|
(2,913
|
)
|
Unrealized gains on cash flow hedges
|
|
14,494
|
|
|
14,202
|
|
||
Total accumulated other comprehensive income
|
|
$
|
12,301
|
|
|
$
|
11,289
|
|
12.
|
STOCK-BASED COMPENSATION
|
|
|
Restricted Stock Units
|
|
Weighted Average Grant Date Fair Value Per Unit
|
|||
Unvested as of December 31, 2017
|
|
1,125,487
|
|
|
$
|
19.71
|
|
Granted
|
|
601,696
|
|
|
16.02
|
|
|
Vested
|
|
(170,951
|
)
|
|
21.35
|
|
|
Dividends reinvested
|
|
118,797
|
|
|
19.06
|
|
|
Cancelled/forfeited
|
|
(197,711
|
)
|
|
20.34
|
|
|
Unvested as of December 31, 2018
|
|
1,477,318
|
|
|
$
|
17.88
|
|
|
2018
|
|
2017
|
|
2016
|
|||
Risk free interest rate
|
2.36% - 2.59%
|
|
|
1.42% - 1.99%
|
|
|
0.78% - 1.60%
|
|
Expected stock price volatility
|
28.57% - 30.02%
|
|
|
28.86% - 30.97%
|
|
|
27.40% - 28.42%
|
|
Expected service period
|
2.5 - 3.0 years
|
|
|
2.2 - 3.0 years
|
|
|
2.3 - 3.0 years
|
|
Expected dividend yield (assuming full reinvestment)
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
13.
|
INCOME TAXES
|
Balance at December 31, 2015
|
$
|
24,212
|
|
Additions (reductions) based on prior years’ tax positions
|
(24,212
|
)
|
|
Additions (reductions) based on 2016 tax positions
|
—
|
|
|
Balance at December 31, 2016
|
$
|
—
|
|
|
|
||
Additions (reductions) based on prior years’ tax positions
|
—
|
|
|
Additions (reductions) based on 2017 tax positions
|
—
|
|
|
Balance at December 31, 2017
|
$
|
—
|
|
|
|
||
Additions (reductions) based on prior years’ tax positions
|
—
|
|
|
Additions (reductions) based on 2018 tax positions
|
—
|
|
|
Balance at December 31, 2018
|
$
|
—
|
|
14.
|
EARNINGS PER COMMON SHARE
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Numerator
|
|
|
|
|
|
||||||
Net income attributable to common stockholders
|
$
|
269,314
|
|
|
$
|
148,141
|
|
|
$
|
60,034
|
|
|
|
|
|
|
|
||||||
Denominator
|
|
|
|
|
|
||||||
Basic weighted average common shares and common equivalents
|
178,305,738
|
|
|
105,621,242
|
|
|
65,284,251
|
|
|||
Dilutive stock options and restricted stock units
|
416,006
|
|
|
221,192
|
|
|
236,421
|
|
|||
Diluted weighted average common shares
|
178,721,744
|
|
|
105,842,434
|
|
|
65,520,672
|
|
|||
|
|
|
|
|
|
||||||
Net income attributable to common stockholders, per:
|
|
|
|
|
|
||||||
Basic common share
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
$
|
0.92
|
|
|
|
|
|
|
|
||||||
Diluted common share
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
$
|
0.92
|
|
•
|
Any sale of the subsidiary Guarantor or of all or substantially all of its assets;
|
•
|
A merger or consolidation of a subsidiary Guarantor with an issuer of the 2021 Notes or the 2023 Notes or another Guarantor, provided that the surviving entity remains a Guarantor;
|
•
|
A subsidiary Guarantor is declared “unrestricted” for covenant purposes under the indentures governing the 2021 Notes or the 2023 Notes;
|
•
|
The requirements for legal defeasance or covenant defeasance or to discharge the indentures governing the 2021 Notes or the 2023 Notes have been satisfied;
|
•
|
A liquidation or dissolution, to the extent permitted under the indentures governing the 2021 Notes or the 2023 Notes, of a subsidiary Guarantor; or
|
•
|
The release or discharge of the guaranty that resulted in the creation of the subsidiary guaranty, except a discharge or release by or as a result of payment under such guaranty.
|
•
|
A liquidation or dissolution, to the extent permitted under the indenture governing the 2026 Notes;
|
•
|
A merger or consolidation, provided that the surviving entity remains a Guarantor; or
|
•
|
The requirements for legal defeasance or covenant defeasance or to discharge the indenture governing the 2026 Notes have been satisfied.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate investments, net of accumulated depreciation
|
$
|
317
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,609,861
|
|
|
$
|
4,243,367
|
|
|
$
|
—
|
|
|
$
|
5,853,545
|
|
Loans receivable and other investments, net
|
(560
|
)
|
|
—
|
|
|
—
|
|
|
50,534
|
|
|
63,748
|
|
|
—
|
|
|
113,722
|
|
|||||||
Investment in unconsolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
340,120
|
|
|
—
|
|
|
340,120
|
|
|||||||
Cash and cash equivalents
|
40,835
|
|
|
—
|
|
|
—
|
|
|
3,508
|
|
|
5,887
|
|
|
—
|
|
|
50,230
|
|
|||||||
Restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
1,820
|
|
|
7,608
|
|
|
—
|
|
|
9,428
|
|
|||||||
Lease intangible assets, net
|
—
|
|
|
—
|
|
|
—
|
|
|
15,892
|
|
|
115,205
|
|
|
—
|
|
|
131,097
|
|
|||||||
Accounts receivable, prepaid expenses and other assets, net
|
798
|
|
|
37,075
|
|
|
—
|
|
|
58,710
|
|
|
81,597
|
|
|
(11,019
|
)
|
|
167,161
|
|
|||||||
Intercompany
|
1,972,059
|
|
|
2,646,669
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,618,728
|
)
|
|
—
|
|
|||||||
Investment in subsidiaries
|
1,258,715
|
|
|
1,629,795
|
|
|
—
|
|
|
33,083
|
|
|
—
|
|
|
(2,921,593
|
)
|
|
—
|
|
|||||||
Total assets
|
$
|
3,272,164
|
|
|
$
|
4,313,539
|
|
|
$
|
—
|
|
|
$
|
1,773,408
|
|
|
$
|
4,857,532
|
|
|
$
|
(7,551,340
|
)
|
|
$
|
6,665,303
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Secured debt, net
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
115,679
|
|
|
$
|
—
|
|
|
$
|
115,679
|
|
Revolving credit facility
|
—
|
|
|
624,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
624,000
|
|
|||||||
Term loans, net
|
—
|
|
|
1,094,177
|
|
|
—
|
|
|
90,753
|
|
|
—
|
|
|
—
|
|
|
1,184,930
|
|
|||||||
Senior unsecured notes, net
|
—
|
|
|
1,307,394
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,307,394
|
|
|||||||
Accounts payable and accrued liabilities
|
21,750
|
|
|
29,253
|
|
|
—
|
|
|
2,695
|
|
|
52,148
|
|
|
(11,019
|
)
|
|
94,827
|
|
|||||||
Lease intangible liabilities, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,726
|
|
|
—
|
|
|
83,726
|
|
|||||||
Intercompany
|
—
|
|
|
—
|
|
|
—
|
|
|
399,912
|
|
|
4,218,816
|
|
|
(4,618,728
|
)
|
|
—
|
|
|||||||
Total liabilities
|
21,750
|
|
|
3,054,824
|
|
|
—
|
|
|
493,360
|
|
|
4,470,369
|
|
|
(4,629,747
|
)
|
|
3,410,556
|
|
|||||||
Total Sabra Health Care REIT, Inc. stockholders’ equity
|
3,250,414
|
|
|
1,258,715
|
|
|
—
|
|
|
1,280,048
|
|
|
382,830
|
|
|
(2,921,593
|
)
|
|
3,250,414
|
|
|||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,333
|
|
|
—
|
|
|
4,333
|
|
|||||||
Total equity
|
3,250,414
|
|
|
1,258,715
|
|
|
—
|
|
|
1,280,048
|
|
|
387,163
|
|
|
(2,921,593
|
)
|
|
3,254,747
|
|
|||||||
Total liabilities and equity
|
$
|
3,272,164
|
|
|
$
|
4,313,539
|
|
|
$
|
—
|
|
|
$
|
1,773,408
|
|
|
$
|
4,857,532
|
|
|
$
|
(7,551,340
|
)
|
|
$
|
6,665,303
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate investments, net of accumulated depreciation
|
$
|
324
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,756,933
|
|
|
$
|
4,237,175
|
|
|
$
|
—
|
|
|
$
|
5,994,432
|
|
Loans receivable and other investments, net
|
(97
|
)
|
|
—
|
|
|
—
|
|
|
55,297
|
|
|
59,190
|
|
|
—
|
|
|
114,390
|
|
|||||||
Cash and cash equivalents
|
511,670
|
|
|
—
|
|
|
—
|
|
|
449
|
|
|
6,513
|
|
|
—
|
|
|
518,632
|
|
|||||||
Restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
36,910
|
|
|
31,907
|
|
|
—
|
|
|
68,817
|
|
|||||||
Lease intangible assets, net
|
—
|
|
|
—
|
|
|
—
|
|
|
17,577
|
|
|
149,542
|
|
|
—
|
|
|
167,119
|
|
|||||||
Accounts receivable, prepaid expenses and other assets, net
|
3,499
|
|
|
36,073
|
|
|
—
|
|
|
80,739
|
|
|
53,765
|
|
|
(5,189
|
)
|
|
168,887
|
|
|||||||
Intercompany
|
2,043,402
|
|
|
2,721,979
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,765,381
|
)
|
|
—
|
|
|||||||
Investment in subsidiaries
|
890,462
|
|
|
1,198,305
|
|
|
—
|
|
|
14,661
|
|
|
—
|
|
|
(2,103,428
|
)
|
|
—
|
|
|||||||
Total assets
|
$
|
3,449,260
|
|
|
$
|
3,956,357
|
|
|
$
|
—
|
|
|
$
|
1,962,566
|
|
|
$
|
4,538,092
|
|
|
$
|
(6,873,998
|
)
|
|
$
|
7,032,277
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Secured debt, net
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
256,430
|
|
|
$
|
—
|
|
|
$
|
256,430
|
|
Revolving credit facility
|
—
|
|
|
641,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
641,000
|
|
|||||||
Term loans, net
|
—
|
|
|
1,092,397
|
|
|
—
|
|
|
98,377
|
|
|
—
|
|
|
—
|
|
|
1,190,774
|
|
|||||||
Senior unsecured notes, net
|
—
|
|
|
1,306,286
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,306,286
|
|
|||||||
Accounts payable and accrued liabilities
|
16,453
|
|
|
26,212
|
|
|
—
|
|
|
3,560
|
|
|
61,487
|
|
|
(5,189
|
)
|
|
102,523
|
|
|||||||
Lease intangible liabilities, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
98,015
|
|
|
—
|
|
|
98,015
|
|
|||||||
Intercompany
|
—
|
|
|
—
|
|
|
—
|
|
|
785,120
|
|
|
3,980,261
|
|
|
(4,765,381
|
)
|
|
—
|
|
|||||||
Total liabilities
|
16,453
|
|
|
3,065,895
|
|
|
—
|
|
|
887,057
|
|
|
4,396,193
|
|
|
(4,770,570
|
)
|
|
3,595,028
|
|
|||||||
Total Sabra Health Care REIT, Inc. stockholders’ equity
|
3,432,807
|
|
|
890,462
|
|
|
—
|
|
|
1,075,509
|
|
|
137,457
|
|
|
(2,103,428
|
)
|
|
3,432,807
|
|
|||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,442
|
|
|
—
|
|
|
4,442
|
|
|||||||
Total equity
|
3,432,807
|
|
|
890,462
|
|
|
—
|
|
|
1,075,509
|
|
|
141,899
|
|
|
(2,103,428
|
)
|
|
3,437,249
|
|
|||||||
Total liabilities and equity
|
$
|
3,449,260
|
|
|
$
|
3,956,357
|
|
|
$
|
—
|
|
|
$
|
1,962,566
|
|
|
$
|
4,538,092
|
|
|
$
|
(6,873,998
|
)
|
|
$
|
7,032,277
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Rental income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
170,400
|
|
|
$
|
383,630
|
|
|
$
|
(17,425
|
)
|
|
$
|
536,605
|
|
Interest and other income
|
110
|
|
|
399
|
|
|
—
|
|
|
5,632
|
|
|
10,925
|
|
|
(399
|
)
|
|
16,667
|
|
|||||||
Resident fees and services
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
70,137
|
|
|
—
|
|
|
70,137
|
|
|||||||
Total revenues
|
110
|
|
|
399
|
|
|
—
|
|
|
176,032
|
|
|
464,692
|
|
|
(17,824
|
)
|
|
623,409
|
|
|||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Depreciation and amortization
|
887
|
|
|
—
|
|
|
—
|
|
|
57,143
|
|
|
133,349
|
|
|
—
|
|
|
191,379
|
|
|||||||
Interest
|
—
|
|
|
134,096
|
|
|
—
|
|
|
3,334
|
|
|
10,075
|
|
|
(399
|
)
|
|
147,106
|
|
|||||||
Operating expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66,971
|
|
|
(17,425
|
)
|
|
49,546
|
|
|||||||
General and administrative
|
26,801
|
|
|
71
|
|
|
—
|
|
|
2,078
|
|
|
7,508
|
|
|
—
|
|
|
36,458
|
|
|||||||
Merger and acquisition costs
|
642
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
636
|
|
|||||||
Provision for doubtful accounts, straight-line rental income and loan losses
|
822
|
|
|
—
|
|
|
—
|
|
|
30,710
|
|
|
7,543
|
|
|
—
|
|
|
39,075
|
|
|||||||
Impairment of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
1,413
|
|
|
—
|
|
|
—
|
|
|
1,413
|
|
|||||||
Total expenses
|
29,152
|
|
|
134,167
|
|
|
—
|
|
|
94,678
|
|
|
225,440
|
|
|
(17,824
|
)
|
|
465,613
|
|
|||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,917
|
)
|
|
—
|
|
|
(2,917
|
)
|
|||||||
Other income
|
1,977
|
|
|
(55
|
)
|
|
—
|
|
|
990
|
|
|
1,568
|
|
|
—
|
|
|
4,480
|
|
|||||||
Net gain on sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
108,697
|
|
|
19,501
|
|
|
—
|
|
|
128,198
|
|
|||||||
Total other income
|
1,977
|
|
|
(55
|
)
|
|
—
|
|
|
109,687
|
|
|
18,152
|
|
|
—
|
|
|
129,761
|
|
|||||||
Income in subsidiary
|
307,736
|
|
|
441,560
|
|
|
—
|
|
|
24,316
|
|
|
—
|
|
|
(773,612
|
)
|
|
—
|
|
|||||||
Income before loss from unconsolidated joint venture and income tax expense
|
280,671
|
|
|
307,737
|
|
|
—
|
|
|
215,357
|
|
|
257,404
|
|
|
(773,612
|
)
|
|
287,557
|
|
|||||||
Loss from unconsolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,431
|
)
|
|
—
|
|
|
(5,431
|
)
|
|||||||
Income tax expense
|
(1,589
|
)
|
|
(1
|
)
|
|
—
|
|
|
(1,114
|
)
|
|
(307
|
)
|
|
—
|
|
|
(3,011
|
)
|
|||||||
Net income
|
279,082
|
|
|
307,736
|
|
|
—
|
|
|
214,243
|
|
|
251,666
|
|
|
(773,612
|
)
|
|
279,115
|
|
|||||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
(33
|
)
|
|||||||
Net income attributable to Sabra Health Care REIT, Inc.
|
279,082
|
|
|
307,736
|
|
|
—
|
|
|
214,243
|
|
|
251,633
|
|
|
(773,612
|
)
|
|
279,082
|
|
|||||||
Preferred stock dividends
|
(9,768
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,768
|
)
|
|||||||
Net income attributable to common stockholders
|
$
|
269,314
|
|
|
$
|
307,736
|
|
|
$
|
—
|
|
|
$
|
214,243
|
|
|
$
|
251,633
|
|
|
$
|
(773,612
|
)
|
|
$
|
269,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income attributable to common stockholders, per:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Basic common share
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.51
|
|
||||||||||||
Diluted common share
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.51
|
|
||||||||||||
Weighted-average number of common shares outstanding, basic
|
|
|
|
|
|
|
|
|
|
|
|
|
178,305,738
|
|
|||||||||||||
Weighted-average number of common shares outstanding, diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
178,721,744
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Rental income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
213,162
|
|
|
$
|
158,542
|
|
|
$
|
(7,513
|
)
|
|
$
|
364,191
|
|
Interest and other income
|
39
|
|
|
143
|
|
|
—
|
|
|
9,098
|
|
|
5,907
|
|
|
(161
|
)
|
|
15,026
|
|
|||||||
Resident fees and services
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,430
|
|
|
—
|
|
|
26,430
|
|
|||||||
Total revenues
|
39
|
|
|
143
|
|
|
—
|
|
|
222,260
|
|
|
190,879
|
|
|
(7,674
|
)
|
|
405,647
|
|
|||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Depreciation and amortization
|
867
|
|
|
—
|
|
|
—
|
|
|
67,723
|
|
|
45,292
|
|
|
—
|
|
|
113,882
|
|
|||||||
Interest
|
—
|
|
|
77,767
|
|
|
—
|
|
|
2,989
|
|
|
7,827
|
|
|
(143
|
)
|
|
88,440
|
|
|||||||
Operating expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,391
|
|
|
(7,531
|
)
|
|
17,860
|
|
|||||||
General and administrative
|
24,810
|
|
|
65
|
|
|
—
|
|
|
3,854
|
|
|
3,672
|
|
|
—
|
|
|
32,401
|
|
|||||||
Merger and acquisition costs
|
30,208
|
|
|
—
|
|
|
—
|
|
|
47
|
|
|
—
|
|
|
—
|
|
|
30,255
|
|
|||||||
Provision for doubtful accounts, straight-line rental income and loan losses
|
227
|
|
|
—
|
|
|
—
|
|
|
16,886
|
|
|
—
|
|
|
—
|
|
|
17,113
|
|
|||||||
Impairment of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
1,326
|
|
|
—
|
|
|
—
|
|
|
1,326
|
|
|||||||
Total expenses
|
56,112
|
|
|
77,832
|
|
|
—
|
|
|
92,825
|
|
|
82,182
|
|
|
(7,674
|
)
|
|
301,277
|
|
|||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Loss on extinguishment of debt
|
—
|
|
|
(422
|
)
|
|
—
|
|
|
(131
|
)
|
|
—
|
|
|
—
|
|
|
(553
|
)
|
|||||||
Other income (expense)
|
2,634
|
|
|
1,130
|
|
|
—
|
|
|
(617
|
)
|
|
23
|
|
|
—
|
|
|
3,170
|
|
|||||||
Net gain (loss) on sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
54,627
|
|
|
(2,598
|
)
|
|
—
|
|
|
52,029
|
|
|||||||
Total other income (expense)
|
2,634
|
|
|
708
|
|
|
—
|
|
|
53,879
|
|
|
(2,575
|
)
|
|
—
|
|
|
54,646
|
|
|||||||
Income in subsidiary
|
212,432
|
|
|
289,414
|
|
|
—
|
|
|
7,199
|
|
|
—
|
|
|
(509,045
|
)
|
|
—
|
|
|||||||
Income before income tax (expense) benefit
|
158,993
|
|
|
212,433
|
|
|
—
|
|
|
190,513
|
|
|
106,122
|
|
|
(509,045
|
)
|
|
159,016
|
|
|||||||
Income tax (expense) benefit
|
(610
|
)
|
|
(1
|
)
|
|
—
|
|
|
(139
|
)
|
|
99
|
|
|
—
|
|
|
(651
|
)
|
|||||||
Net income
|
158,383
|
|
|
212,432
|
|
|
—
|
|
|
190,374
|
|
|
106,221
|
|
|
(509,045
|
)
|
|
158,365
|
|
|||||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|||||||
Net income attributable to Sabra Health Care REIT, Inc.
|
158,383
|
|
|
212,432
|
|
|
—
|
|
|
190,374
|
|
|
106,239
|
|
|
(509,045
|
)
|
|
158,383
|
|
|||||||
Preferred stock dividends
|
(10,242
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,242
|
)
|
|||||||
Net income attributable to common stockholders
|
$
|
148,141
|
|
|
$
|
212,432
|
|
|
$
|
—
|
|
|
$
|
190,374
|
|
|
$
|
106,239
|
|
|
$
|
(509,045
|
)
|
|
$
|
148,141
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income attributable to common stockholders, per:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Basic common share
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.40
|
|
||||||||||||
Diluted common share
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.40
|
|
||||||||||||
Weighted-average number of common shares outstanding, basic
|
|
|
|
|
|
|
|
|
|
|
|
|
105,621,242
|
|
|||||||||||||
Weighted-average number of common shares outstanding, diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
105,842,434
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Rental income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
206,897
|
|
|
$
|
20,706
|
|
|
$
|
(2,328
|
)
|
|
$
|
225,275
|
|
Interest and other income
|
3
|
|
|
—
|
|
|
—
|
|
|
27,712
|
|
|
1
|
|
|
(253
|
)
|
|
27,463
|
|
|||||||
Resident fee and services
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,788
|
|
|
—
|
|
|
7,788
|
|
|||||||
Total revenues
|
3
|
|
|
—
|
|
|
—
|
|
|
234,609
|
|
|
28,495
|
|
|
(2,581
|
)
|
|
260,526
|
|
|||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Depreciation and amortization
|
816
|
|
|
—
|
|
|
—
|
|
|
61,371
|
|
|
6,285
|
|
|
—
|
|
|
68,472
|
|
|||||||
Interest
|
—
|
|
|
54,589
|
|
|
—
|
|
|
3,497
|
|
|
6,787
|
|
|
—
|
|
|
64,873
|
|
|||||||
Operating expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,066
|
|
|
(2,363
|
)
|
|
5,703
|
|
|||||||
General and administrative
|
15,798
|
|
|
56
|
|
|
—
|
|
|
1,652
|
|
|
166
|
|
|
—
|
|
|
17,672
|
|
|||||||
Merger and acquisition costs
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
1,204
|
|
|
—
|
|
|
—
|
|
|
1,197
|
|
|||||||
(Recovery of) provision for doubtful accounts, straight-line rental income and loan losses
|
(1,376
|
)
|
|
—
|
|
|
—
|
|
|
6,498
|
|
|
421
|
|
|
—
|
|
|
5,543
|
|
|||||||
Impairment of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
29,811
|
|
|
—
|
|
|
—
|
|
|
29,811
|
|
|||||||
Total expenses
|
15,231
|
|
|
54,645
|
|
|
—
|
|
|
104,033
|
|
|
21,725
|
|
|
(2,363
|
)
|
|
193,271
|
|
|||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Loss on extinguishment of debt
|
—
|
|
|
(468
|
)
|
|
—
|
|
|
(88
|
)
|
|
—
|
|
|
—
|
|
|
(556
|
)
|
|||||||
Other income (expense)
|
7,366
|
|
|
(196
|
)
|
|
—
|
|
|
3,507
|
|
|
—
|
|
|
—
|
|
|
10,677
|
|
|||||||
Net (loss) gain on sale of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,143
|
)
|
|
21
|
|
|
—
|
|
|
(6,122
|
)
|
|||||||
Total other income (expense)
|
7,366
|
|
|
(664
|
)
|
|
—
|
|
|
(2,724
|
)
|
|
21
|
|
|
—
|
|
|
3,999
|
|
|||||||
Income in subsidiary
|
78,783
|
|
|
134,093
|
|
|
—
|
|
|
6,840
|
|
|
—
|
|
|
(219,716
|
)
|
|
—
|
|
|||||||
Income before income tax expense
|
70,921
|
|
|
78,784
|
|
|
—
|
|
|
134,692
|
|
|
6,791
|
|
|
(219,934
|
)
|
|
71,254
|
|
|||||||
Income tax expense
|
(427
|
)
|
|
(1
|
)
|
|
—
|
|
|
(538
|
)
|
|
(83
|
)
|
|
—
|
|
|
(1,049
|
)
|
|||||||
Net income
|
70,494
|
|
|
78,783
|
|
|
—
|
|
|
134,154
|
|
|
6,708
|
|
|
(219,934
|
)
|
|
70,205
|
|
|||||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71
|
|
|
—
|
|
|
71
|
|
|||||||
Net income attributable to Sabra Health Care REIT, Inc.
|
70,494
|
|
|
78,783
|
|
|
—
|
|
|
134,154
|
|
|
6,779
|
|
|
(219,934
|
)
|
|
70,276
|
|
|||||||
Preferred stock dividends
|
(10,242
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,242
|
)
|
|||||||
Net income attributable to common stockholders
|
$
|
60,252
|
|
|
$
|
78,783
|
|
|
$
|
—
|
|
|
$
|
134,154
|
|
|
$
|
6,779
|
|
|
$
|
(219,934
|
)
|
|
$
|
60,034
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income attributable to common stockholders, per:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Basic common share
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.92
|
|
||||||||||||
Diluted common share
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.92
|
|
||||||||||||
Weighted-average number of common shares outstanding, basic
|
|
|
|
|
|
|
|
|
|
|
|
|
65,284,251
|
|
|||||||||||||
Weighted-average number of common shares outstanding, diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
65,520,672
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Net income
|
$
|
279,082
|
|
|
$
|
307,736
|
|
|
$
|
—
|
|
|
$
|
214,243
|
|
|
$
|
251,666
|
|
|
$
|
(773,612
|
)
|
|
$
|
279,115
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Unrealized gain (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Foreign currency translation gain (loss)
|
—
|
|
|
4,329
|
|
|
—
|
|
|
(2,751
|
)
|
|
(858
|
)
|
|
—
|
|
|
720
|
|
|||||||
Unrealized gain on cash flow hedge
|
—
|
|
|
244
|
|
|
—
|
|
|
48
|
|
|
—
|
|
|
—
|
|
|
292
|
|
|||||||
Total other comprehensive income (loss)
|
—
|
|
|
4,573
|
|
|
—
|
|
|
(2,703
|
)
|
|
(858
|
)
|
|
—
|
|
|
1,012
|
|
|||||||
Comprehensive income
|
279,082
|
|
|
312,309
|
|
|
—
|
|
|
211,540
|
|
|
250,808
|
|
|
(773,612
|
)
|
|
280,127
|
|
|||||||
Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
(33
|
)
|
|||||||
Comprehensive income attributable to Sabra Health Care REIT, Inc.
|
$
|
279,082
|
|
|
$
|
312,309
|
|
|
$
|
—
|
|
|
$
|
211,540
|
|
|
$
|
250,775
|
|
|
$
|
(773,612
|
)
|
|
$
|
280,094
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Net income
|
$
|
158,383
|
|
|
$
|
212,432
|
|
|
$
|
—
|
|
|
$
|
190,374
|
|
|
$
|
106,221
|
|
|
$
|
(509,045
|
)
|
|
$
|
158,365
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Unrealized gain (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Foreign currency translation (loss) gain
|
—
|
|
|
(2,821
|
)
|
|
—
|
|
|
2,233
|
|
|
742
|
|
|
—
|
|
|
154
|
|
|||||||
Unrealized gain (loss) on cash flow hedge
|
—
|
|
|
13,078
|
|
|
—
|
|
|
(145
|
)
|
|
—
|
|
|
—
|
|
|
12,933
|
|
|||||||
Total other comprehensive income
|
—
|
|
|
10,257
|
|
|
—
|
|
|
2,088
|
|
|
742
|
|
|
—
|
|
|
13,087
|
|
|||||||
Comprehensive income
|
158,383
|
|
|
222,689
|
|
|
—
|
|
|
192,462
|
|
|
106,963
|
|
|
(509,045
|
)
|
|
171,452
|
|
|||||||
Comprehensive loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|||||||
Comprehensive income attributable to Sabra Health Care REIT, Inc.
|
$
|
158,383
|
|
|
$
|
222,689
|
|
|
$
|
—
|
|
|
$
|
192,462
|
|
|
$
|
106,981
|
|
|
$
|
(509,045
|
)
|
|
$
|
171,470
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Net income
|
$
|
70,494
|
|
|
$
|
78,783
|
|
|
$
|
—
|
|
|
$
|
134,154
|
|
|
$
|
6,708
|
|
|
$
|
(219,934
|
)
|
|
$
|
70,205
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Unrealized gain (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Foreign currency translation (loss) gain
|
—
|
|
|
(2,080
|
)
|
|
—
|
|
|
364
|
|
|
82
|
|
|
—
|
|
|
(1,634
|
)
|
|||||||
Unrealized gain on cash flow hedges
|
—
|
|
|
7,169
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,169
|
|
|||||||
Total other comprehensive income
|
—
|
|
|
5,089
|
|
|
—
|
|
|
364
|
|
|
82
|
|
|
—
|
|
|
5,535
|
|
|||||||
Comprehensive income
|
70,494
|
|
|
83,872
|
|
|
—
|
|
|
134,518
|
|
|
6,790
|
|
|
(219,934
|
)
|
|
75,740
|
|
|||||||
Comprehensive loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71
|
|
|
—
|
|
|
71
|
|
|||||||
Comprehensive income attributable to Sabra Health Care REIT, Inc.
|
$
|
70,494
|
|
|
$
|
83,872
|
|
|
$
|
—
|
|
|
$
|
134,518
|
|
|
$
|
6,861
|
|
|
$
|
(219,934
|
)
|
|
$
|
75,811
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Net cash provided by operating activities
|
$
|
310,442
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,639
|
|
|
$
|
46,462
|
|
|
$
|
—
|
|
|
$
|
358,543
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Acquisition of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
(77,225
|
)
|
|
(184,286
|
)
|
|
—
|
|
|
(261,511
|
)
|
|||||||
Origination and fundings of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,317
|
)
|
|
(44,414
|
)
|
|
—
|
|
|
(50,731
|
)
|
|||||||
Origination and fundings of preferred equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,313
|
)
|
|
—
|
|
|
—
|
|
|
(5,313
|
)
|
|||||||
Additions to real estate
|
(40
|
)
|
|
—
|
|
|
—
|
|
|
(6,862
|
)
|
|
(20,795
|
)
|
|
—
|
|
|
(27,697
|
)
|
|||||||
Repayment of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
8,946
|
|
|
42,843
|
|
|
—
|
|
|
51,789
|
|
|||||||
Repayment of preferred equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
6,870
|
|
|
—
|
|
|
—
|
|
|
6,870
|
|
|||||||
Investment in unconsolidated JV
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(354,461
|
)
|
|
—
|
|
|
(354,461
|
)
|
|||||||
Net proceeds from sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
284,958
|
|
|
97,602
|
|
|
—
|
|
|
382,560
|
|
|||||||
Distribution from subsidiaries
|
5,457
|
|
|
5,457
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,914
|
)
|
|
—
|
|
|||||||
Intercompany financing
|
(317,225
|
)
|
|
(299,873
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
617,098
|
|
|
—
|
|
|||||||
Net cash (used in) provided by investing activities
|
(311,808
|
)
|
|
(294,416
|
)
|
|
—
|
|
|
205,057
|
|
|
(463,511
|
)
|
|
606,184
|
|
|
(258,494
|
)
|
|||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net repayments of revolving credit facility
|
—
|
|
|
(17,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,000
|
)
|
|||||||
Principal payments on secured debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(140,338
|
)
|
|
—
|
|
|
(140,338
|
)
|
|||||||
Payments of deferred financing costs
|
—
|
|
|
(352
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(352
|
)
|
|||||||
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(142
|
)
|
|
—
|
|
|
(142
|
)
|
|||||||
Preferred stock redemption
|
(143,750
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(143,750
|
)
|
|||||||
Issuance of common stock, net
|
(499
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(499
|
)
|
|||||||
Dividends paid on common and preferred stock
|
(325,220
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(325,220
|
)
|
|||||||
Distribution to parent
|
—
|
|
|
(5,457
|
)
|
|
—
|
|
|
—
|
|
|
(5,457
|
)
|
|
10,914
|
|
|
—
|
|
|||||||
Intercompany financing
|
—
|
|
|
317,225
|
|
|
—
|
|
|
(238,392
|
)
|
|
538,265
|
|
|
(617,098
|
)
|
|
—
|
|
|||||||
Net cash (used in) provided by financing activities
|
(469,469
|
)
|
|
294,416
|
|
|
—
|
|
|
(238,392
|
)
|
|
392,328
|
|
|
(606,184
|
)
|
|
(627,301
|
)
|
|||||||
Net decrease in cash, cash equivalents and restricted cash
|
(470,835
|
)
|
|
—
|
|
|
—
|
|
|
(31,696
|
)
|
|
(24,721
|
)
|
|
—
|
|
|
(527,252
|
)
|
|||||||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
(335
|
)
|
|
(204
|
)
|
|
—
|
|
|
(539
|
)
|
|||||||
Cash, cash equivalents and restricted cash, beginning of period
|
511,670
|
|
|
—
|
|
|
—
|
|
|
37,359
|
|
|
38,420
|
|
|
—
|
|
|
587,449
|
|
|||||||
Cash, cash equivalents and restricted cash, end of period
|
$
|
40,835
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,328
|
|
|
$
|
13,495
|
|
|
$
|
—
|
|
|
$
|
59,658
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Net cash provided by operating activities
|
$
|
59,640
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
41,085
|
|
|
$
|
35,064
|
|
|
$
|
—
|
|
|
$
|
135,789
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Acquisition of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
(419,905
|
)
|
|
—
|
|
|
—
|
|
|
(419,905
|
)
|
|||||||
Cash received in CCP Merger
|
77,859
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
77,859
|
|
|||||||
Origination and fundings of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,799
|
)
|
|
(15,440
|
)
|
|
—
|
|
|
(17,239
|
)
|
|||||||
Origination and fundings of preferred equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,749
|
)
|
|
—
|
|
|
—
|
|
|
(2,749
|
)
|
|||||||
Additions to real estate
|
(181
|
)
|
|
—
|
|
|
—
|
|
|
(2,339
|
)
|
|
(4,434
|
)
|
|
—
|
|
|
(6,954
|
)
|
|||||||
Repayment of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
12,441
|
|
|
19,989
|
|
|
—
|
|
|
32,430
|
|
|||||||
Repayment of preferred equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
3,755
|
|
|
—
|
|
|
—
|
|
|
3,755
|
|
|||||||
Net proceeds from sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
149,849
|
|
|
394
|
|
|
—
|
|
|
150,243
|
|
|||||||
Distribution from subsidiaries
|
2,474
|
|
|
2,474
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,948
|
)
|
|
—
|
|
|||||||
Intercompany financing
|
168,999
|
|
|
(249,664
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
80,665
|
|
|
—
|
|
|||||||
Net cash provided by (used in) investing activities
|
249,151
|
|
|
(247,190
|
)
|
|
—
|
|
|
(260,747
|
)
|
|
509
|
|
|
75,717
|
|
|
(182,560
|
)
|
|||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net borrowings from revolving credit facility
|
—
|
|
|
253,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
253,000
|
|
|||||||
Proceeds from term loans
|
—
|
|
|
181,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
181,000
|
|
|||||||
Principal payments on secured debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,145
|
)
|
|
—
|
|
|
(4,145
|
)
|
|||||||
Payments of deferred financing costs
|
—
|
|
|
(15,337
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,337
|
)
|
|||||||
Payment of contingent consideration
|
—
|
|
|
—
|
|
|
—
|
|
|
(382
|
)
|
|
—
|
|
|
—
|
|
|
(382
|
)
|
|||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
(30
|
)
|
|||||||
Issuance of common stock, net
|
366,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
366,800
|
|
|||||||
Dividends paid on common and preferred stock
|
(182,089
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(182,089
|
)
|
|||||||
Distribution to parent
|
—
|
|
|
(2,474
|
)
|
|
—
|
|
|
—
|
|
|
(2,474
|
)
|
|
4,948
|
|
|
—
|
|
|||||||
Intercompany financing
|
—
|
|
|
(168,999
|
)
|
|
—
|
|
|
254,608
|
|
|
(4,944
|
)
|
|
(80,665
|
)
|
|
—
|
|
|||||||
Net cash provided by (used in) financing activities
|
184,711
|
|
|
247,190
|
|
|
—
|
|
|
254,226
|
|
|
(11,593
|
)
|
|
(75,717
|
)
|
|
598,817
|
|
|||||||
Net increase in cash, cash equivalents and restricted cash
|
493,502
|
|
|
—
|
|
|
—
|
|
|
34,564
|
|
|
23,980
|
|
|
—
|
|
|
552,046
|
|
|||||||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
63
|
|
|
675
|
|
|
—
|
|
|
738
|
|
|||||||
Cash, cash equivalents and restricted cash, beginning of period
|
18,168
|
|
|
—
|
|
|
—
|
|
|
2,732
|
|
|
13,765
|
|
|
—
|
|
|
34,665
|
|
|||||||
Cash, cash equivalents and restricted cash, end of period
|
$
|
511,670
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
37,359
|
|
|
$
|
38,420
|
|
|
$
|
—
|
|
|
$
|
587,449
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes
(6)
|
|
|
|
|
||||||||||||||||||
|
Parent
Company (1) |
|
Operating
Partnership (2) |
|
Sabra Capital
Corporation (3) |
|
Combined
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) |
|
Combined Non-
Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) |
|
Elimination
|
|
Consolidated
|
||||||||||||||
Net cash provided by operating activities
|
$
|
153,577
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,343
|
|
|
$
|
12,008
|
|
|
$
|
—
|
|
|
$
|
175,928
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Acquisition of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
(153,579
|
)
|
|
—
|
|
|
—
|
|
|
(153,579
|
)
|
|||||||
Origination and fundings of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,675
|
)
|
|
—
|
|
|
—
|
|
|
(9,675
|
)
|
|||||||
Origination and fundings of preferred equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,348
|
)
|
|
—
|
|
|
—
|
|
|
(7,348
|
)
|
|||||||
Additions to real estate
|
(124
|
)
|
|
—
|
|
|
—
|
|
|
(502
|
)
|
|
(377
|
)
|
|
—
|
|
|
(1,003
|
)
|
|||||||
Repayment of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
215,962
|
|
|
—
|
|
|
—
|
|
|
215,962
|
|
|||||||
Net proceeds from the sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
97,407
|
|
|
599
|
|
|
—
|
|
|
98,006
|
|
|||||||
Investment in subsidiaries
|
(200
|
)
|
|
(200
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
400
|
|
|
—
|
|
|||||||
Distribution from subsidiaries
|
6,404
|
|
|
6,404
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,808
|
)
|
|
—
|
|
|||||||
Intercompany financing
|
(23,484
|
)
|
|
165,842
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(142,358
|
)
|
|
—
|
|
|||||||
Net cash (used in) provided by investing activities
|
(17,404
|
)
|
|
172,046
|
|
|
—
|
|
|
142,265
|
|
|
222
|
|
|
(154,766
|
)
|
|
142,363
|
|
|||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net repayments of revolving credit facility
|
—
|
|
|
(229,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(229,000
|
)
|
|||||||
Proceeds from term loans
|
—
|
|
|
45,000
|
|
|
—
|
|
|
24,360
|
|
|
—
|
|
|
—
|
|
|
69,360
|
|
|||||||
Principal payments on secured debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,766
|
)
|
|
(4,002
|
)
|
|
—
|
|
|
(14,768
|
)
|
|||||||
Payments of deferred financing costs
|
—
|
|
|
(5,326
|
)
|
|
—
|
|
|
(611
|
)
|
|
—
|
|
|
—
|
|
|
(5,937
|
)
|
|||||||
Issuance of common stock, net
|
(1,289
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,289
|
)
|
|||||||
Dividends paid on common and preferred stock
|
(119,264
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(119,264
|
)
|
|||||||
Contribution from parent
|
—
|
|
|
200
|
|
|
—
|
|
|
—
|
|
|
200
|
|
|
(400
|
)
|
|
—
|
|
|||||||
Distribution to parent
|
—
|
|
|
(6,404
|
)
|
|
—
|
|
|
—
|
|
|
(6,404
|
)
|
|
12,808
|
|
|
—
|
|
|||||||
Intercompany financing
|
—
|
|
|
23,484
|
|
|
—
|
|
|
(165,175
|
)
|
|
(667
|
)
|
|
142,358
|
|
|
—
|
|
|||||||
Net cash used in financing activities
|
(120,553
|
)
|
|
(172,046
|
)
|
|
—
|
|
|
(152,192
|
)
|
|
(10,873
|
)
|
|
154,766
|
|
|
(300,898
|
)
|
|||||||
Net increase in cash, cash equivalents and restricted cash
|
15,620
|
|
|
—
|
|
|
—
|
|
|
416
|
|
|
1,357
|
|
|
—
|
|
|
17,393
|
|
|||||||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
72
|
|
|
(47
|
)
|
|
—
|
|
|
25
|
|
|||||||
Cash, cash equivalents and restricted cash, beginning of period
|
2,548
|
|
|
—
|
|
|
—
|
|
|
2,244
|
|
|
12,455
|
|
|
—
|
|
|
17,247
|
|
|||||||
Cash, cash equivalents and restricted cash, end of period
|
$
|
18,168
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,732
|
|
|
$
|
13,765
|
|
|
$
|
—
|
|
|
$
|
34,665
|
|
(1)
|
The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes.
|
(2)
|
The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes.
|
(3)
|
Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes.
|
(4)
|
The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes.
|
(5)
|
The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes.
|
(6)
|
None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes.
|
16.
|
PRO FORMA FINANCIAL INFORMATION (UNAUDITED)
|
Revenues
|
|
$
|
631,041
|
|
Net income attributable to common stockholders
|
|
$
|
292,551
|
|
|
|
|
||
Net income attributable to common stockholders, per:
|
|
|
||
Basic common share
|
|
$
|
1.78
|
|
Diluted common share
|
|
$
|
1.78
|
|
|
|
|
||
Weighted-average number of common shares outstanding, basic
|
|
164,361,139
|
|
|
Weighted-average number of common shares outstanding, diluted
|
|
164,582,331
|
|
18.
|
SUBSEQUENT EVENTS
|
|
|
Balance at Beginning of Year
|
|
Charged to Earnings
|
|
Recoveries
|
|
Uncollectible Accounts Written-off
|
|
Foreign Currency Translation due to Charges
|
|
Balance at End
of Year
|
||||||||||||
Year ended December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Allowance for doubtful accounts
|
|
$
|
5,520
|
|
|
$
|
986
|
|
|
$
|
(2,718
|
)
|
|
$
|
(82
|
)
|
|
$
|
—
|
|
|
$
|
3,706
|
|
Straight-line rent receivable allowance
|
|
12,355
|
|
|
39,646
|
|
|
—
|
|
|
(16,223
|
)
|
|
—
|
|
|
35,778
|
|
||||||
Loan loss reserves
|
|
97
|
|
|
1,161
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,258
|
|
||||||
|
|
$
|
17,972
|
|
|
$
|
41,793
|
|
|
$
|
(2,718
|
)
|
|
$
|
(16,305
|
)
|
|
$
|
—
|
|
|
$
|
40,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
3,693
|
|
|
$
|
2,485
|
|
|
$
|
(385
|
)
|
|
$
|
(273
|
)
|
|
$
|
—
|
|
|
$
|
5,520
|
|
Straight-line rent receivable allowance
|
|
3,668
|
|
|
10,487
|
|
|
—
|
|
|
(1,800
|
)
|
|
—
|
|
|
12,355
|
|
||||||
Loan loss reserves
|
|
2,750
|
|
|
4,526
|
|
|
—
|
|
|
(7,179
|
)
|
|
—
|
|
|
97
|
|
||||||
|
|
$
|
10,111
|
|
|
$
|
17,498
|
|
|
$
|
(385
|
)
|
|
$
|
(9,252
|
)
|
|
$
|
—
|
|
|
$
|
17,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
3,811
|
|
|
$
|
235
|
|
|
$
|
—
|
|
|
$
|
(353
|
)
|
|
$
|
—
|
|
|
$
|
3,693
|
|
Straight-line rent receivable allowance
|
|
5,331
|
|
|
3,540
|
|
|
—
|
|
|
(5,191
|
)
|
|
(12
|
)
|
|
3,668
|
|
||||||
Loan loss reserves
|
|
4,300
|
|
|
1,768
|
|
|
—
|
|
|
(3,318
|
)
|
|
—
|
|
|
2,750
|
|
||||||
|
|
$
|
13,442
|
|
|
$
|
5,543
|
|
|
$
|
—
|
|
|
$
|
(8,862
|
)
|
|
$
|
(12
|
)
|
|
$
|
10,111
|
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||||||||||
Parkmoor Village
|
Colorado Springs, CO
|
100%
|
—
|
|
|
430
|
|
13,703
|
|
14,133
|
|
|
—
|
|
|
430
|
|
13,703
|
|
14,133
|
|
|
(2,185
|
)
|
1985/2017, 2018
|
03/05/14
|
40
|
||||||||
Onion Creek
|
Austin, TX
|
100%
|
—
|
|
|
871
|
|
12,843
|
|
13,714
|
|
|
—
|
|
|
871
|
|
12,843
|
|
13,714
|
|
|
(1,769
|
)
|
2011
|
10/21/14
|
40
|
||||||||
Adams PARC
|
Barlesville, OK
|
100%
|
—
|
|
|
1,332
|
|
6,904
|
|
8,236
|
|
|
—
|
|
|
1,332
|
|
6,904
|
|
8,236
|
|
|
(904
|
)
|
1989
|
10/29/14
|
40
|
||||||||
PARCway
|
Oklahoma City, OK
|
100%
|
—
|
|
|
2,189
|
|
23,567
|
|
25,756
|
|
|
703
|
|
|
2,189
|
|
24,271
|
|
26,460
|
|
|
(2,759
|
)
|
1963/1984
|
10/29/14
|
40
|
||||||||
Brookhaven Extensive Care
|
Norman, OK
|
100%
|
—
|
|
|
869
|
|
5,236
|
|
6,105
|
|
|
—
|
|
|
869
|
|
5,237
|
|
6,106
|
|
|
(766
|
)
|
2001/2013
|
10/29/14
|
40
|
||||||||
Cadia Healthcare of Hyattsville
|
Hyattsville, MD
|
100%
|
—
|
|
|
6,343
|
|
65,573
|
|
71,916
|
|
|
14
|
|
|
6,343
|
|
65,586
|
|
71,929
|
|
|
(6,913
|
)
|
1950/1976, 2008
|
06/30/15
|
40
|
||||||||
Cadia Healthcare of Annapolis
|
Annapolis, MD
|
100%
|
—
|
|
|
1,548
|
|
40,773
|
|
42,321
|
|
|
103
|
|
|
1,548
|
|
40,876
|
|
42,424
|
|
|
(3,996
|
)
|
1964/1993, 2012
|
06/30/15
|
40
|
||||||||
Cadia Healthcare of Wheaton
|
Wheaton, MD
|
100%
|
—
|
|
|
676
|
|
56,897
|
|
57,573
|
|
|
22
|
|
|
676
|
|
56,918
|
|
57,594
|
|
|
(5,482
|
)
|
1966/1991, 2012
|
06/30/15
|
40
|
||||||||
Cadia Healthcare of Hagerstown
|
Hagerstown, MD
|
100%
|
—
|
|
|
1,475
|
|
56,237
|
|
57,712
|
|
|
500
|
|
|
1,475
|
|
56,738
|
|
58,213
|
|
|
(4,841
|
)
|
1953/1975, 2014
|
11/25/15
|
40
|
||||||||
Cadia Healthcare of Spring Brook
|
Silver Spring, MD
|
100%
|
—
|
|
|
963
|
|
48,085
|
|
49,048
|
|
|
7
|
|
|
963
|
|
48,090
|
|
49,053
|
|
|
(3,253
|
)
|
1965/2015
|
07/26/16
|
40
|
||||||||
Andrew Residence
|
Minneapolis, MN
|
100%
|
—
|
|
|
2,931
|
|
6,943
|
|
9,874
|
|
|
192
|
|
|
2,931
|
|
7,135
|
|
10,066
|
|
|
(335
|
)
|
1941/2014
|
08/17/17
|
40
|
||||||||
Atrium Post Acute Care of Chilton
|
Chilton, WI
|
100%
|
—
|
|
|
230
|
|
3,645
|
|
3,875
|
|
|
—
|
|
|
230
|
|
3,645
|
|
3,875
|
|
|
(135
|
)
|
1963/2010
|
08/17/17
|
40
|
||||||||
Fox River Nursing and Rehab Center
|
Appleton, WI
|
100%
|
—
|
|
|
1,220
|
|
2,351
|
|
3,571
|
|
|
—
|
|
|
1,220
|
|
2,351
|
|
3,571
|
|
|
(90
|
)
|
1968/1992
|
08/17/17
|
40
|
||||||||
Bridgewood Nursing and Rehab Center
|
Neenah, WI
|
100%
|
—
|
|
|
890
|
|
2,985
|
|
3,875
|
|
|
—
|
|
|
890
|
|
2,985
|
|
3,875
|
|
|
(121
|
)
|
1965
|
08/17/17
|
40
|
||||||||
Kennedy Park Nursing and Rehab Center
|
Schofield, WI
|
100%
|
—
|
|
|
1,000
|
|
2,875
|
|
3,875
|
|
|
—
|
|
|
1,000
|
|
2,875
|
|
3,875
|
|
|
(113
|
)
|
1966/1997
|
08/17/17
|
40
|
||||||||
Avamere Riverpark of Eugene
|
Eugene, OR
|
100%
|
—
|
|
|
2,205
|
|
28,700
|
|
30,905
|
|
|
2,252
|
|
|
2,205
|
|
30,952
|
|
33,157
|
|
|
(1,238
|
)
|
1988/2016
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Lebanon
|
Lebanon, OR
|
100%
|
—
|
|
|
958
|
|
14,176
|
|
15,134
|
|
|
—
|
|
|
958
|
|
14,176
|
|
15,134
|
|
|
(511
|
)
|
1974
|
08/17/17
|
40
|
||||||||
Avamere Crestview of Portland
|
Portland, OR
|
100%
|
—
|
|
|
1,791
|
|
12,833
|
|
14,624
|
|
|
2,761
|
|
|
1,791
|
|
15,594
|
|
17,385
|
|
|
(730
|
)
|
1964/2016
|
08/17/17
|
40
|
||||||||
Avamere Rehabilitation of King City
|
Tigard, OR
|
100%
|
—
|
|
|
2,011
|
|
11,667
|
|
13,678
|
|
|
—
|
|
|
2,011
|
|
11,667
|
|
13,678
|
|
|
(435
|
)
|
1975
|
08/17/17
|
40
|
||||||||
Avamere Rehabilitation of Hillsboro
|
Hillsboro, OR
|
100%
|
—
|
|
|
1,387
|
|
14,028
|
|
15,415
|
|
|
—
|
|
|
1,387
|
|
14,028
|
|
15,415
|
|
|
(505
|
)
|
1973
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Junction City
|
Junction City, OR
|
100%
|
—
|
|
|
584
|
|
7,901
|
|
8,485
|
|
|
—
|
|
|
584
|
|
7,901
|
|
8,485
|
|
|
(295
|
)
|
1966/2015
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Eugene
|
Eugene, OR
|
100%
|
—
|
|
|
1,380
|
|
14,921
|
|
16,301
|
|
|
1,791
|
|
|
1,380
|
|
16,712
|
|
18,092
|
|
|
(720
|
)
|
1966/2016
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Coos Bay
|
Coos Bay, OR
|
100%
|
—
|
|
|
829
|
|
8,518
|
|
9,347
|
|
|
—
|
|
|
829
|
|
8,518
|
|
9,347
|
|
|
(330
|
)
|
1968
|
08/17/17
|
40
|
||||||||
Avamere Twin Oaks of Sweet Home
|
Sweet Home, OR
|
100%
|
—
|
|
|
238
|
|
3,338
|
|
3,576
|
|
|
—
|
|
|
238
|
|
3,338
|
|
3,576
|
|
|
(129
|
)
|
1972
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Clackamas
|
Gladstone, OR
|
100%
|
—
|
|
|
792
|
|
5,000
|
|
5,792
|
|
|
—
|
|
|
792
|
|
5,000
|
|
5,792
|
|
|
(191
|
)
|
1961
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Newport
|
Newport, OR
|
100%
|
—
|
|
|
406
|
|
5,001
|
|
5,407
|
|
|
—
|
|
|
406
|
|
5,001
|
|
5,407
|
|
|
(182
|
)
|
1973/2014
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Oregon City
|
Oregon City, OR
|
100%
|
—
|
|
|
1,496
|
|
12,142
|
|
13,638
|
|
|
—
|
|
|
1,496
|
|
12,142
|
|
13,638
|
|
|
(437
|
)
|
1974
|
08/17/17
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||||||||||
Golden Living Center - Petersburg
|
Petersburg, VA
|
100%
|
—
|
|
|
988
|
|
8,416
|
|
9,404
|
|
|
141
|
|
|
988
|
|
8,557
|
|
9,545
|
|
|
(359
|
)
|
1970/2009
|
08/17/17
|
40
|
||||||||
Golden Living Center - Battlefield Park
|
Petersburg, VA
|
100%
|
—
|
|
|
1,174
|
|
8,858
|
|
10,032
|
|
|
151
|
|
|
1,174
|
|
9,009
|
|
10,183
|
|
|
(374
|
)
|
1976/2010
|
08/17/17
|
40
|
||||||||
Golden Living Center - Hagerstown
|
Hagerstown, MD
|
100%
|
—
|
|
|
1,393
|
|
13,438
|
|
14,831
|
|
|
149
|
|
|
1,393
|
|
13,587
|
|
14,980
|
|
|
(542
|
)
|
1971/2010
|
08/17/17
|
40
|
||||||||
Golden Living Center - Cumberland
|
Cumberland, MD
|
100%
|
—
|
|
|
800
|
|
16,973
|
|
17,773
|
|
|
429
|
|
|
800
|
|
17,403
|
|
18,203
|
|
|
(680
|
)
|
1968
|
08/17/17
|
40
|
||||||||
Gilroy Healthcare and Rehabilitiation Center
|
Gilroy, CA
|
100%
|
—
|
|
|
662
|
|
23,775
|
|
24,437
|
|
|
—
|
|
|
662
|
|
23,775
|
|
24,437
|
|
|
(847
|
)
|
1968
|
08/17/17
|
40
|
||||||||
North Cascades Health and Rehabilitation Center
|
Bellingham, WA
|
100%
|
—
|
|
|
1,437
|
|
14,196
|
|
15,633
|
|
|
—
|
|
|
1,437
|
|
14,196
|
|
15,633
|
|
|
(529
|
)
|
1999
|
08/17/17
|
40
|
||||||||
Granite Rehabilitation & Wellness
|
Cheyenne, WY
|
100%
|
—
|
|
|
387
|
|
13,613
|
|
14,000
|
|
|
1,979
|
|
|
387
|
|
15,593
|
|
15,980
|
|
|
(530
|
)
|
1967/2017
|
08/17/17
|
40
|
||||||||
Rawlins Rehabilitation & Wellness
|
Rawlins, WY
|
100%
|
—
|
|
|
281
|
|
6,007
|
|
6,288
|
|
|
—
|
|
|
281
|
|
6,007
|
|
6,288
|
|
|
(222
|
)
|
1967
|
08/17/17
|
40
|
||||||||
Wind River Rehabilitation & Wellness
|
Riverton, WY
|
100%
|
—
|
|
|
199
|
|
11,398
|
|
11,597
|
|
|
—
|
|
|
199
|
|
11,398
|
|
11,597
|
|
|
(411
|
)
|
1967
|
08/17/17
|
40
|
||||||||
Sage View Care Center
|
Rock Springs, WY
|
100%
|
—
|
|
|
420
|
|
8,665
|
|
9,085
|
|
|
—
|
|
|
420
|
|
8,665
|
|
9,085
|
|
|
(326
|
)
|
1964/2017
|
08/17/17
|
40
|
||||||||
Shelton Health and Rehabilitation Center
|
Shelton, WA
|
51%
|
—
|
|
|
415
|
|
8,965
|
|
9,380
|
|
|
—
|
|
|
415
|
|
8,965
|
|
9,380
|
|
|
(359
|
)
|
1998
|
08/17/17
|
40
|
||||||||
Dundee Nursing Home
|
Bennettsville, SC
|
100%
|
—
|
|
|
1,437
|
|
4,631
|
|
6,068
|
|
|
—
|
|
|
1,437
|
|
4,631
|
|
6,068
|
|
|
(191
|
)
|
1958
|
08/17/17
|
40
|
||||||||
Mt. Pleasant Nursing Center
|
Mount Pleasant, SC
|
100%
|
—
|
|
|
2,689
|
|
3,942
|
|
6,631
|
|
|
—
|
|
|
2,689
|
|
3,942
|
|
6,631
|
|
|
(173
|
)
|
1977/2015
|
08/17/17
|
40
|
||||||||
Tri-State Comp Care Center
|
Harrogate, TN
|
100%
|
—
|
|
|
1,811
|
|
4,963
|
|
6,774
|
|
|
—
|
|
|
1,811
|
|
4,963
|
|
6,774
|
|
|
(222
|
)
|
1990/2005
|
08/17/17
|
40
|
||||||||
Emporia Manor
|
Emporia, VA
|
100%
|
—
|
|
|
1,656
|
|
478
|
|
2,134
|
|
|
—
|
|
|
1,656
|
|
478
|
|
2,134
|
|
|
(26
|
)
|
1971
|
08/17/17
|
40
|
||||||||
Epic-Conway
|
Conway, SC
|
100%
|
—
|
|
|
1,408
|
|
10,784
|
|
12,192
|
|
|
—
|
|
|
1,408
|
|
10,784
|
|
12,192
|
|
|
(433
|
)
|
1975
|
08/17/17
|
40
|
||||||||
Epic- Bayview
|
Beaufort, SC
|
100%
|
—
|
|
|
1,842
|
|
11,389
|
|
13,231
|
|
|
—
|
|
|
1,842
|
|
11,389
|
|
13,231
|
|
|
(444
|
)
|
1970
|
08/17/17
|
40
|
||||||||
Green Acres of Baytown
|
Baytown, TX
|
100%
|
—
|
|
|
479
|
|
6,351
|
|
6,830
|
|
|
209
|
|
|
479
|
|
6,561
|
|
7,040
|
|
|
(347
|
)
|
1970
|
08/17/17
|
40
|
||||||||
Allenbrook Healthcare Center
|
Baytown, TX
|
100%
|
—
|
|
|
426
|
|
3,236
|
|
3,662
|
|
|
173
|
|
|
426
|
|
3,409
|
|
3,835
|
|
|
(199
|
)
|
1975
|
08/17/17
|
40
|
||||||||
Green Acres of Huntsville
|
Huntsville, TX
|
100%
|
—
|
|
|
302
|
|
3,153
|
|
3,455
|
|
|
75
|
|
|
302
|
|
3,229
|
|
3,531
|
|
|
(168
|
)
|
1968
|
08/17/17
|
40
|
||||||||
Green Acres of Center
|
Center, TX
|
100%
|
—
|
|
|
231
|
|
1,335
|
|
1,566
|
|
|
312
|
|
|
231
|
|
1,648
|
|
1,879
|
|
|
(180
|
)
|
1972
|
08/17/17
|
40
|
||||||||
Humble Healthcare Center
|
Humble, TX
|
100%
|
—
|
|
|
2,114
|
|
1,643
|
|
3,757
|
|
|
596
|
|
|
2,114
|
|
2,239
|
|
4,353
|
|
|
(273
|
)
|
1972
|
08/17/17
|
40
|
||||||||
Beechnut Manor
|
Houston, TX
|
100%
|
—
|
|
|
1,019
|
|
5,734
|
|
6,753
|
|
|
318
|
|
|
1,019
|
|
6,052
|
|
7,071
|
|
|
(407
|
)
|
1982
|
08/17/17
|
40
|
||||||||
Linden Healthcare Center
|
Linden, TX
|
100%
|
—
|
|
|
112
|
|
256
|
|
368
|
|
|
133
|
|
|
112
|
|
389
|
|
501
|
|
|
(85
|
)
|
1968
|
08/17/17
|
40
|
||||||||
Sherman Healthcare Center
|
Sherman, TX
|
100%
|
—
|
|
|
469
|
|
6,310
|
|
6,779
|
|
|
255
|
|
|
469
|
|
6,565
|
|
7,034
|
|
|
(411
|
)
|
1971
|
08/17/17
|
40
|
||||||||
Mount Pleasant Healthcare Center
|
Mount Pleasant, TX
|
100%
|
—
|
|
|
250
|
|
6,913
|
|
7,163
|
|
|
345
|
|
|
250
|
|
7,258
|
|
7,508
|
|
|
(305
|
)
|
1970
|
08/17/17
|
40
|
||||||||
Renfro Healthcare Center
|
Waxahachie, TX
|
100%
|
—
|
|
|
416
|
|
7,259
|
|
7,675
|
|
|
205
|
|
|
416
|
|
7,464
|
|
7,880
|
|
|
(351
|
)
|
1976
|
08/17/17
|
40
|
||||||||
Upshur Manor Nursing Home
|
Gilmer, TX
|
100%
|
—
|
|
|
707
|
|
4,552
|
|
5,259
|
|
|
93
|
|
|
707
|
|
4,647
|
|
5,354
|
|
|
(237
|
)
|
1990
|
08/17/17
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||
Hearthstone of Northern Nevada
|
Sparks, NV
|
100%
|
—
|
|
|
1,986
|
|
9,004
|
|
10,990
|
|
|
—
|
|
|
1,986
|
|
9,004
|
|
10,990
|
|
|
(361
|
)
|
1988
|
08/17/17
|
40
|
Sunset Hills Healthcare and Rehabilitation Center
|
St. Louis, MO
|
100%
|
—
|
|
|
1,595
|
|
5,822
|
|
7,417
|
|
|
—
|
|
|
1,595
|
|
5,822
|
|
7,417
|
|
|
(348
|
)
|
1954/2016
|
08/17/17
|
40
|
Mountainview Specialty Care Center
|
Greensburg, PA
|
100%
|
—
|
|
|
549
|
|
9,926
|
|
10,475
|
|
|
—
|
|
|
549
|
|
9,926
|
|
10,475
|
|
|
(471
|
)
|
1971/2016
|
08/17/17
|
40
|
Golden Living Center - Richmond
|
Richmond, IN
|
100%
|
—
|
|
|
259
|
|
9,819
|
|
10,078
|
|
|
—
|
|
|
259
|
|
9,819
|
|
10,078
|
|
|
(374
|
)
|
1975
|
08/17/17
|
40
|
Golden Living Center - Petersburg
|
Petersburg, IN
|
100%
|
—
|
|
|
581
|
|
5,367
|
|
5,948
|
|
|
—
|
|
|
581
|
|
5,367
|
|
5,948
|
|
|
(219
|
)
|
1970/2009
|
08/17/17
|
40
|
Beverly Health - Ft. Pierce
|
Fort Pierce, FL
|
100%
|
—
|
|
|
787
|
|
16,648
|
|
17,435
|
|
|
—
|
|
|
787
|
|
16,648
|
|
17,435
|
|
|
(610
|
)
|
1960/2011
|
08/17/17
|
40
|
Maryville
|
Maryville, MO
|
100%
|
—
|
|
|
114
|
|
5,955
|
|
6,069
|
|
|
—
|
|
|
114
|
|
5,955
|
|
6,069
|
|
|
(250
|
)
|
1972
|
08/17/17
|
40
|
Ashland Healthcare
|
Ashland, MO
|
100%
|
—
|
|
|
765
|
|
2,669
|
|
3,434
|
|
|
—
|
|
|
765
|
|
2,669
|
|
3,434
|
|
|
(120
|
)
|
1993
|
08/17/17
|
40
|
Bellefontaine Gardens
|
St. Louis, MO
|
100%
|
—
|
|
|
2,071
|
|
5,739
|
|
7,810
|
|
|
—
|
|
|
2,071
|
|
5,739
|
|
7,810
|
|
|
(258
|
)
|
1988/1991
|
08/17/17
|
40
|
Current River Nursing Center
|
Doniphan, MO
|
100%
|
—
|
|
|
657
|
|
8,251
|
|
8,908
|
|
|
—
|
|
|
657
|
|
8,251
|
|
8,908
|
|
|
(327
|
)
|
1991
|
08/17/17
|
40
|
Dixon Nursing & Rehab
|
Dixon, MO
|
100%
|
—
|
|
|
521
|
|
3,358
|
|
3,879
|
|
|
—
|
|
|
521
|
|
3,358
|
|
3,879
|
|
|
(144
|
)
|
1989/2011
|
08/17/17
|
40
|
Forsyth Nursing & Rehab
|
Forsyth, MO
|
100%
|
—
|
|
|
594
|
|
8,549
|
|
9,143
|
|
|
—
|
|
|
594
|
|
8,549
|
|
9,143
|
|
|
(343
|
)
|
1993/2007
|
08/17/17
|
40
|
Glenwood Healthcare
|
Seymour, MO
|
100%
|
—
|
|
|
658
|
|
901
|
|
1,559
|
|
|
—
|
|
|
658
|
|
901
|
|
1,559
|
|
|
(51
|
)
|
1990
|
08/17/17
|
40
|
Silex Community Care
|
Silex, MO
|
100%
|
—
|
|
|
807
|
|
4,990
|
|
5,797
|
|
|
—
|
|
|
807
|
|
4,990
|
|
5,797
|
|
|
(203
|
)
|
1991
|
08/17/17
|
40
|
South Hampton Place
|
Columbia, MO
|
100%
|
—
|
|
|
2,322
|
|
6,547
|
|
8,869
|
|
|
—
|
|
|
2,322
|
|
6,547
|
|
8,869
|
|
|
(271
|
)
|
1994
|
08/17/17
|
40
|
Strafford Care Center
|
Strafford, MO
|
100%
|
—
|
|
|
1,634
|
|
6,518
|
|
8,152
|
|
|
—
|
|
|
1,634
|
|
6,518
|
|
8,152
|
|
|
(264
|
)
|
1995
|
08/17/17
|
40
|
Windsor Healthcare & Rehab
|
Windsor, MO
|
100%
|
—
|
|
|
471
|
|
6,819
|
|
7,290
|
|
|
—
|
|
|
471
|
|
6,819
|
|
7,290
|
|
|
(250
|
)
|
1996
|
08/17/17
|
40
|
Park Manor of Conroe
|
Conroe, TX
|
100%
|
—
|
|
|
1,222
|
|
19,099
|
|
20,321
|
|
|
—
|
|
|
1,222
|
|
19,099
|
|
20,321
|
|
|
(684
|
)
|
2001
|
08/17/17
|
40
|
Park Manor of Cypress Station
|
Houston, TX
|
100%
|
—
|
|
|
1,334
|
|
11,615
|
|
12,949
|
|
|
—
|
|
|
1,334
|
|
11,615
|
|
12,949
|
|
|
(434
|
)
|
2003/2013
|
08/17/17
|
40
|
Park Manor of Humble
|
Humble, TX
|
100%
|
—
|
|
|
1,541
|
|
12,332
|
|
13,873
|
|
|
—
|
|
|
1,541
|
|
12,332
|
|
13,873
|
|
|
(459
|
)
|
2003
|
08/17/17
|
40
|
Park Manor of Quail Valley
|
Missouri City, TX
|
100%
|
—
|
|
|
1,825
|
|
9,681
|
|
11,506
|
|
|
—
|
|
|
1,825
|
|
9,681
|
|
11,506
|
|
|
(376
|
)
|
2005
|
08/17/17
|
40
|
Park Manor of Westchase
|
Houston, TX
|
100%
|
—
|
|
|
2,676
|
|
7,396
|
|
10,072
|
|
|
—
|
|
|
2,676
|
|
7,396
|
|
10,072
|
|
|
(294
|
)
|
2005
|
08/17/17
|
40
|
Park Manor of CyFair
|
Houston, TX
|
100%
|
—
|
|
|
1,732
|
|
12,921
|
|
14,653
|
|
|
—
|
|
|
1,732
|
|
12,921
|
|
14,653
|
|
|
(479
|
)
|
1999
|
08/17/17
|
40
|
Park Manor of McKinney
|
McKinney, TX
|
100%
|
—
|
|
|
1,441
|
|
9,017
|
|
10,458
|
|
|
—
|
|
|
1,441
|
|
9,017
|
|
10,458
|
|
|
(364
|
)
|
1993/2012
|
08/17/17
|
40
|
Tanglewood Health and Rehabilitation
|
Topeka, KS
|
100%
|
—
|
|
|
176
|
|
2,340
|
|
2,516
|
|
|
—
|
|
|
176
|
|
2,340
|
|
2,516
|
|
|
(100
|
)
|
1973/2013
|
08/17/17
|
40
|
Smoky Hill Health and Rehbilitation
|
Salina, KS
|
100%
|
—
|
|
|
301
|
|
4,201
|
|
4,502
|
|
|
—
|
|
|
301
|
|
4,201
|
|
4,502
|
|
|
(171
|
)
|
1981
|
08/17/17
|
40
|
Belleville Health Center
|
Belleville, KS
|
100%
|
—
|
|
|
600
|
|
1,664
|
|
2,264
|
|
|
—
|
|
|
600
|
|
1,664
|
|
2,264
|
|
|
(85
|
)
|
1977
|
08/17/17
|
40
|
Westridge Healthcare Center
|
Terre Haute, IN
|
100%
|
—
|
|
|
1,067
|
|
7,061
|
|
8,128
|
|
|
—
|
|
|
1,067
|
|
7,061
|
|
8,128
|
|
|
(271
|
)
|
1965/1984
|
08/17/17
|
40
|
Willow Bend Living Center
|
Muncie, IN
|
100%
|
—
|
|
|
1,168
|
|
9,562
|
|
10,730
|
|
|
—
|
|
|
1,168
|
|
9,562
|
|
10,730
|
|
|
(350
|
)
|
1976/1986
|
08/17/17
|
40
|
Twin City Healthcare
|
Gas City, IN
|
100%
|
—
|
|
|
345
|
|
8,852
|
|
9,197
|
|
|
—
|
|
|
345
|
|
8,852
|
|
9,197
|
|
|
(323
|
)
|
1974
|
08/17/17
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||
Pine Knoll Rehabilitation Center
|
Winchester, IN
|
100%
|
—
|
|
|
711
|
|
5,554
|
|
6,265
|
|
|
—
|
|
|
711
|
|
5,554
|
|
6,265
|
|
|
(214
|
)
|
1986/1998
|
08/17/17
|
40
|
Willow Crossing Health & Rehab Center
|
Columbus, IN
|
100%
|
—
|
|
|
1,290
|
|
10,714
|
|
12,004
|
|
|
—
|
|
|
1,290
|
|
10,714
|
|
12,004
|
|
|
(393
|
)
|
1988/2004
|
08/17/17
|
40
|
Persimmon Ridge Center
|
Portland, IN
|
100%
|
—
|
|
|
315
|
|
9,848
|
|
10,163
|
|
|
—
|
|
|
315
|
|
9,848
|
|
10,163
|
|
|
(367
|
)
|
1964
|
08/17/17
|
40
|
Vermillion Convalescent Center
|
Clinton, IN
|
100%
|
—
|
|
|
884
|
|
9,839
|
|
10,723
|
|
|
—
|
|
|
884
|
|
9,839
|
|
10,723
|
|
|
(385
|
)
|
1971
|
08/17/17
|
40
|
Las Vegas Post Acute & Rehabilitation
|
Las Vegas, NV
|
100%
|
—
|
|
|
509
|
|
18,216
|
|
18,725
|
|
|
—
|
|
|
509
|
|
18,216
|
|
18,725
|
|
|
(639
|
)
|
1964
|
08/17/17
|
40
|
Torey Pines Rehabilitation Hospital
|
Las Vegas, NV
|
100%
|
—
|
|
|
3,169
|
|
7,863
|
|
11,032
|
|
|
—
|
|
|
3,169
|
|
7,863
|
|
11,032
|
|
|
(311
|
)
|
1972/1997
|
08/17/17
|
40
|
Villa Campana Rehabiitation Hospital
|
Tucson, AZ
|
100%
|
—
|
|
|
1,800
|
|
4,387
|
|
6,187
|
|
|
—
|
|
|
1,800
|
|
4,387
|
|
6,187
|
|
|
(201
|
)
|
1983/2011
|
08/17/17
|
40
|
Kachina Point Rehabilitation Hospital
|
Sedona, AZ
|
100%
|
—
|
|
|
2,035
|
|
10,981
|
|
13,016
|
|
|
—
|
|
|
2,035
|
|
10,981
|
|
13,016
|
|
|
(440
|
)
|
1984/2011
|
08/17/17
|
40
|
Bay View Rehabilitation Hospital
|
Alameda, CA
|
100%
|
—
|
|
|
3,078
|
|
22,328
|
|
25,406
|
|
|
—
|
|
|
3,078
|
|
22,328
|
|
25,406
|
|
|
(801
|
)
|
1967
|
08/17/17
|
40
|
Dover Center for Health & Rehabilitation
|
Dover, NH
|
100%
|
—
|
|
|
522
|
|
5,839
|
|
6,361
|
|
|
—
|
|
|
522
|
|
5,839
|
|
6,361
|
|
|
(292
|
)
|
1969/1992, 2017
|
08/17/17
|
40
|
Augusta Center for Health & Rehabilitation
|
Augusta, ME
|
100%
|
—
|
|
|
135
|
|
6,470
|
|
6,605
|
|
|
—
|
|
|
135
|
|
6,470
|
|
6,605
|
|
|
(254
|
)
|
1967
|
08/17/17
|
40
|
Eastside Center for Health & Rehabilitation
|
Bangor, ME
|
100%
|
—
|
|
|
302
|
|
1,811
|
|
2,113
|
|
|
20
|
|
|
302
|
|
1,832
|
|
2,134
|
|
|
(84
|
)
|
1967/1993
|
08/17/17
|
40
|
Winship Green Center for Health & Rehabilitation
|
Bath, ME
|
100%
|
—
|
|
|
250
|
|
1,934
|
|
2,184
|
|
|
—
|
|
|
250
|
|
1,934
|
|
2,184
|
|
|
(85
|
)
|
1974
|
08/17/17
|
40
|
Brewer Center for Health & Rehabilitation
|
Brewer, ME
|
100%
|
—
|
|
|
177
|
|
14,497
|
|
14,674
|
|
|
3
|
|
|
177
|
|
14,501
|
|
14,678
|
|
|
(552
|
)
|
1974/1990
|
08/17/17
|
40
|
Kennebunk Center for Health & Rehabilitation
|
Kennebunk, ME
|
100%
|
—
|
|
|
198
|
|
6,822
|
|
7,020
|
|
|
—
|
|
|
198
|
|
6,822
|
|
7,020
|
|
|
(264
|
)
|
1977
|
08/17/17
|
40
|
Norway Center for Health & Rehabilitation
|
Norway, ME
|
100%
|
—
|
|
|
791
|
|
3,680
|
|
4,471
|
|
|
—
|
|
|
791
|
|
3,680
|
|
4,471
|
|
|
(154
|
)
|
1976
|
08/17/17
|
40
|
Brentwood Center for Health & Rehabilitation
|
Yarmouth, ME
|
100%
|
—
|
|
|
134
|
|
2,072
|
|
2,206
|
|
|
—
|
|
|
134
|
|
2,072
|
|
2,206
|
|
|
(93
|
)
|
1952
|
08/17/17
|
40
|
Country Center for Health & Rehabilitation
|
Newburyport, MA
|
100%
|
—
|
|
|
269
|
|
4,436
|
|
4,705
|
|
|
12
|
|
|
269
|
|
4,448
|
|
4,717
|
|
|
(230
|
)
|
1968/2009
|
08/17/17
|
40
|
Sachem Center for Health & Rehabilitation
|
E. Bridgewater, MA
|
100%
|
—
|
|
|
447
|
|
1,357
|
|
1,804
|
|
|
—
|
|
|
447
|
|
1,357
|
|
1,804
|
|
|
(86
|
)
|
1968
|
08/17/17
|
40
|
Eliot Center for Health & Rehabilitation
|
Natick, MA
|
100%
|
—
|
|
|
475
|
|
1,491
|
|
1,966
|
|
|
—
|
|
|
475
|
|
1,491
|
|
1,966
|
|
|
(82
|
)
|
1964
|
08/17/17
|
40
|
The Reservoir Center for Health & Rehabilitation
|
Marlborough, MA
|
100%
|
—
|
|
|
942
|
|
1,541
|
|
2,483
|
|
|
6,013
|
|
|
942
|
|
7,554
|
|
8,496
|
|
|
(92
|
)
|
1973/2018
|
08/17/17
|
40
|
Newton Wellesley Center for Alzheimer’s Care
|
Wellesley, MA
|
100%
|
—
|
|
|
1,186
|
|
13,917
|
|
15,103
|
|
|
—
|
|
|
1,186
|
|
13,917
|
|
15,103
|
|
|
(511
|
)
|
1971
|
08/17/17
|
40
|
Colony Center for Health & Rehabilitation
|
Abington, MA
|
100%
|
—
|
|
|
1,727
|
|
2,103
|
|
3,830
|
|
|
19
|
|
|
1,727
|
|
2,123
|
|
3,850
|
|
|
(107
|
)
|
1965
|
08/17/17
|
40
|
Westgate Center for Rehab & Alzheimer’s Care
|
Bangor, ME
|
100%
|
—
|
|
|
229
|
|
7,171
|
|
7,400
|
|
|
10
|
|
|
229
|
|
7,181
|
|
7,410
|
|
|
(286
|
)
|
1969/1993
|
08/17/17
|
40
|
New Orange Hills
|
Orange, CA
|
100%
|
—
|
|
|
4,163
|
|
14,755
|
|
18,918
|
|
|
—
|
|
|
4,163
|
|
14,755
|
|
18,918
|
|
|
(556
|
)
|
1987
|
08/17/17
|
40
|
Millbrook Healthcare & Rehabilitation Center
|
Lancaster, TX
|
100%
|
—
|
|
|
548
|
|
5,794
|
|
6,342
|
|
|
—
|
|
|
548
|
|
5,794
|
|
6,342
|
|
|
(240
|
)
|
2008
|
08/17/17
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||
Pleasant Valley Health & Rehab
|
Garland, TX
|
100%
|
—
|
|
|
1,118
|
|
7,490
|
|
8,608
|
|
|
—
|
|
|
1,118
|
|
7,490
|
|
8,608
|
|
|
(295
|
)
|
2008
|
08/17/17
|
40
|
Focused Care at Clarksville
|
Clarksville, TX
|
100%
|
—
|
|
|
279
|
|
4,269
|
|
4,548
|
|
|
—
|
|
|
279
|
|
4,269
|
|
4,548
|
|
|
(190
|
)
|
1989
|
08/17/17
|
40
|
McKinney Healthcare & Rehab
|
McKinney, TX
|
100%
|
—
|
|
|
1,272
|
|
6,047
|
|
7,319
|
|
|
—
|
|
|
1,272
|
|
6,047
|
|
7,319
|
|
|
(256
|
)
|
2006
|
08/17/17
|
40
|
Nicholas County Nursing and Rehabilitation
|
Richwood, WV
|
100%
|
—
|
|
|
10
|
|
—
|
|
10
|
|
|
—
|
|
|
10
|
|
—
|
|
10
|
|
|
—
|
|
1980
|
08/17/17
|
40
|
Golden Living Center - Hopkins
|
Hopkins, MN
|
100%
|
—
|
|
|
807
|
|
4,668
|
|
5,475
|
|
|
—
|
|
|
807
|
|
4,668
|
|
5,475
|
|
|
(222
|
)
|
1961/2008
|
08/17/17
|
40
|
Golden Living Center - Village Gardens
|
Green Bay, WI
|
100%
|
—
|
|
|
1,299
|
|
1,247
|
|
2,546
|
|
|
—
|
|
|
1,299
|
|
1,247
|
|
2,546
|
|
|
(81
|
)
|
1965/2012
|
08/17/17
|
40
|
Golden Living Center - Florence
|
Florence, WI
|
100%
|
—
|
|
|
291
|
|
3,778
|
|
4,069
|
|
|
—
|
|
|
291
|
|
3,778
|
|
4,069
|
|
|
(167
|
)
|
1970
|
08/17/17
|
40
|
Golden Living Center - South Shore
|
St. Francis, WI
|
100%
|
—
|
|
|
166
|
|
1,887
|
|
2,053
|
|
|
—
|
|
|
166
|
|
1,887
|
|
2,053
|
|
|
(87
|
)
|
1960/1997
|
08/17/17
|
40
|
Golden Living Center - Rochester East
|
Rochester, MN
|
100%
|
—
|
|
|
645
|
|
7,067
|
|
7,712
|
|
|
—
|
|
|
645
|
|
7,067
|
|
7,712
|
|
|
(273
|
)
|
1967/2011
|
08/17/17
|
40
|
Golden Living Center - Wisconsin Dells
|
Wisconsin Dells, WI
|
100%
|
—
|
|
|
1,640
|
|
1,599
|
|
3,239
|
|
|
—
|
|
|
1,640
|
|
1,599
|
|
3,239
|
|
|
(95
|
)
|
1972/2006
|
08/17/17
|
40
|
Golden Living Center - Sheboygan
|
Sheboygan, WI
|
100%
|
—
|
|
|
1,038
|
|
2,839
|
|
3,877
|
|
|
—
|
|
|
1,038
|
|
2,839
|
|
3,877
|
|
|
(143
|
)
|
1967/2012
|
08/17/17
|
40
|
Azalea Gardens of Mobile
|
Mobile, AL
|
100%
|
—
|
|
|
—
|
|
2,540
|
|
2,540
|
|
|
—
|
|
|
—
|
|
2,540
|
|
2,540
|
|
|
(125
|
)
|
1967
|
08/17/17
|
40
|
Golden Living Center - Hendersonville
|
Hendersonville, NC
|
100%
|
—
|
|
|
1,611
|
|
3,503
|
|
5,114
|
|
|
—
|
|
|
1,611
|
|
3,503
|
|
5,114
|
|
|
(163
|
)
|
1979
|
08/17/17
|
40
|
Trisun Care Center Coastal Palms
|
Portland, TX
|
100%
|
—
|
|
|
610
|
|
11,296
|
|
11,906
|
|
|
—
|
|
|
610
|
|
11,296
|
|
11,906
|
|
|
(414
|
)
|
1998
|
08/17/17
|
40
|
Trisun Care Center Westwood
|
Corpus Christi, TX
|
100%
|
—
|
|
|
366
|
|
6,961
|
|
7,327
|
|
|
—
|
|
|
366
|
|
6,961
|
|
7,327
|
|
|
(263
|
)
|
1973/2010
|
08/17/17
|
40
|
Trisun Care Center River Ridge
|
Corpus Christi, TX
|
100%
|
—
|
|
|
792
|
|
7,450
|
|
8,242
|
|
|
—
|
|
|
792
|
|
7,450
|
|
8,242
|
|
|
(291
|
)
|
1994/2012
|
08/17/17
|
40
|
Trisun Care Center - Northeast El Paso
|
El Paso, TX
|
100%
|
—
|
|
|
1,331
|
|
10,117
|
|
11,448
|
|
|
—
|
|
|
1,331
|
|
10,117
|
|
11,448
|
|
|
(442
|
)
|
2011
|
08/17/17
|
40
|
Lakeside Care Center
|
San Antonio, TX
|
100%
|
—
|
|
|
1,280
|
|
11,705
|
|
12,985
|
|
|
—
|
|
|
1,280
|
|
11,705
|
|
12,985
|
|
|
(487
|
)
|
2012
|
08/17/17
|
40
|
Riverside Nursing & Rehab Center
|
Austin, TX
|
100%
|
—
|
|
|
1,626
|
|
4,659
|
|
6,285
|
|
|
—
|
|
|
1,626
|
|
4,659
|
|
6,285
|
|
|
(191
|
)
|
2010
|
08/17/17
|
40
|
Senior Care of West Oaks
|
Austin, TX
|
100%
|
—
|
|
|
2,743
|
|
11,189
|
|
13,932
|
|
|
—
|
|
|
2,743
|
|
11,189
|
|
13,932
|
|
|
(434
|
)
|
2006
|
08/17/17
|
40
|
Baytown Nursing & Rehab Center
|
Baytown, TX
|
100%
|
—
|
|
|
579
|
|
22,317
|
|
22,896
|
|
|
—
|
|
|
579
|
|
22,317
|
|
22,896
|
|
|
(805
|
)
|
2000/2013
|
08/17/17
|
40
|
Cedar Bayou Nursing & Rehab Center
|
Baytown, TX
|
100%
|
—
|
|
|
589
|
|
20,475
|
|
21,064
|
|
|
—
|
|
|
589
|
|
20,475
|
|
21,064
|
|
|
(763
|
)
|
2008
|
08/17/17
|
40
|
Mystic Park Nursing & Rehab Center
|
San Antonio, TX
|
100%
|
—
|
|
|
721
|
|
7,979
|
|
8,700
|
|
|
—
|
|
|
721
|
|
7,979
|
|
8,700
|
|
|
(314
|
)
|
2004
|
08/17/17
|
40
|
Paramount Senior Care Centers at San Antonio
|
San Antonio, TX
|
100%
|
—
|
|
|
914
|
|
12,823
|
|
13,737
|
|
|
—
|
|
|
914
|
|
12,823
|
|
13,737
|
|
|
(490
|
)
|
2000
|
08/17/17
|
40
|
Senior Care of Westwood
|
Houston, TX
|
100%
|
—
|
|
|
1,300
|
|
13,353
|
|
14,653
|
|
|
—
|
|
|
1,300
|
|
13,353
|
|
14,653
|
|
|
(518
|
)
|
2006
|
08/17/17
|
40
|
Paramounty Senior Care Centers at Pasadena
|
Pasadena, TX
|
100%
|
—
|
|
|
1,148
|
|
23,579
|
|
24,727
|
|
|
—
|
|
|
1,148
|
|
23,579
|
|
24,727
|
|
|
(866
|
)
|
2004
|
08/17/17
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||
The Pointe Nursing & Rehab Center
|
Webster, TX
|
100%
|
—
|
|
|
904
|
|
10,315
|
|
11,219
|
|
|
—
|
|
|
904
|
|
10,315
|
|
11,219
|
|
|
(409
|
)
|
2000/2009
|
08/17/17
|
40
|
Brodie Ranch Nursing & Rehab Center
|
Austin, TX
|
100%
|
—
|
|
|
610
|
|
8,549
|
|
9,159
|
|
|
—
|
|
|
610
|
|
8,549
|
|
9,159
|
|
|
(323
|
)
|
2010
|
08/17/17
|
40
|
Bandera Nursing & Rehab Center
|
Bandera, TX
|
100%
|
—
|
|
|
691
|
|
4,987
|
|
5,678
|
|
|
—
|
|
|
691
|
|
4,987
|
|
5,678
|
|
|
(210
|
)
|
2009
|
08/17/17
|
40
|
West Oaks Nursing & Rehab Center
|
Houston, TX
|
100%
|
—
|
|
|
1,168
|
|
11,195
|
|
12,363
|
|
|
—
|
|
|
1,168
|
|
11,195
|
|
12,363
|
|
|
(440
|
)
|
1994
|
08/17/17
|
40
|
Pilgrim Manor
|
Bossier City, LA
|
100%
|
—
|
|
|
772
|
|
23,497
|
|
24,269
|
|
|
—
|
|
|
772
|
|
23,497
|
|
24,269
|
|
|
(921
|
)
|
1973/2000
|
08/17/17
|
40
|
Spring Lake Campus
|
Shreveport, LA
|
100%
|
—
|
|
|
975
|
|
30,437
|
|
31,412
|
|
|
—
|
|
|
975
|
|
30,437
|
|
31,412
|
|
|
(1,188
|
)
|
1984/1998
|
08/17/17
|
40
|
The Bradford
|
Shreveport, LA
|
100%
|
—
|
|
|
1,402
|
|
21,494
|
|
22,896
|
|
|
—
|
|
|
1,402
|
|
21,494
|
|
22,896
|
|
|
(862
|
)
|
1980/2008
|
08/17/17
|
40
|
The Guest House
|
Shreveport, LA
|
100%
|
—
|
|
|
1,067
|
|
21,983
|
|
23,050
|
|
|
—
|
|
|
1,067
|
|
21,983
|
|
23,050
|
|
|
(896
|
)
|
1964/2006
|
08/17/17
|
40
|
Alpine
|
Ruston, LA
|
100%
|
—
|
|
|
691
|
|
22,205
|
|
22,896
|
|
|
—
|
|
|
691
|
|
22,205
|
|
22,896
|
|
|
(878
|
)
|
2014
|
08/17/17
|
40
|
Colonial Oaks
|
Bossier City, LA
|
100%
|
—
|
|
|
498
|
|
13,240
|
|
13,738
|
|
|
—
|
|
|
498
|
|
13,240
|
|
13,738
|
|
|
(538
|
)
|
2001
|
08/17/17
|
40
|
Shreveport Manor
|
Shreveport, LA
|
100%
|
—
|
|
|
457
|
|
14,125
|
|
14,582
|
|
|
—
|
|
|
457
|
|
14,125
|
|
14,582
|
|
|
(565
|
)
|
1969/2008
|
08/17/17
|
40
|
Booker T. Washington
|
Shreveport, LA
|
100%
|
—
|
|
|
864
|
|
9,286
|
|
10,150
|
|
|
—
|
|
|
864
|
|
9,286
|
|
10,150
|
|
|
(380
|
)
|
2001/2012
|
08/17/17
|
40
|
Hill Country Care
|
Dripping Springs, TX
|
100%
|
—
|
|
|
1,107
|
|
5,402
|
|
6,509
|
|
|
—
|
|
|
1,107
|
|
5,402
|
|
6,509
|
|
|
(210
|
)
|
1986
|
08/17/17
|
40
|
Pecan Tree Rehab & Healthcare
|
Gainesville, TX
|
100%
|
—
|
|
|
315
|
|
9,759
|
|
10,074
|
|
|
—
|
|
|
315
|
|
9,759
|
|
10,074
|
|
|
(364
|
)
|
1990
|
08/17/17
|
40
|
Senior Care of Jacksonville
|
Jacksonville, TX
|
100%
|
—
|
|
|
569
|
|
6,300
|
|
6,869
|
|
|
—
|
|
|
569
|
|
6,300
|
|
6,869
|
|
|
(251
|
)
|
2006
|
08/17/17
|
40
|
Senior Care of San Angelo
|
San Angelo, TX
|
100%
|
—
|
|
|
1,565
|
|
12,936
|
|
14,501
|
|
|
—
|
|
|
1,565
|
|
12,936
|
|
14,501
|
|
|
(478
|
)
|
2006
|
08/17/17
|
40
|
Senior Care of Midland
|
Midland, TX
|
100%
|
—
|
|
|
528
|
|
2,311
|
|
2,839
|
|
|
—
|
|
|
528
|
|
2,311
|
|
2,839
|
|
|
(105
|
)
|
2008
|
08/17/17
|
40
|
Summer Place Nursing and Rehab
|
Beaumont, TX
|
100%
|
—
|
|
|
945
|
|
20,424
|
|
21,369
|
|
|
—
|
|
|
945
|
|
20,424
|
|
21,369
|
|
|
(740
|
)
|
2009
|
08/17/17
|
40
|
The Meadows Nursing and Rehab
|
Orange, TX
|
100%
|
—
|
|
|
711
|
|
10,737
|
|
11,448
|
|
|
—
|
|
|
711
|
|
10,737
|
|
11,448
|
|
|
(406
|
)
|
2006
|
08/17/17
|
40
|
Heritage Oaks West Retirement Village
|
Corsicana, TX
|
100%
|
—
|
|
|
823
|
|
4,214
|
|
5,037
|
|
|
—
|
|
|
823
|
|
4,214
|
|
5,037
|
|
|
(183
|
)
|
1995
|
08/17/17
|
40
|
Cypress Glen
|
Port Arthur, TX
|
100%
|
—
|
|
|
1,209
|
|
13,444
|
|
14,653
|
|
|
—
|
|
|
1,209
|
|
13,444
|
|
14,653
|
|
|
(522
|
)
|
2000/2008
|
08/17/17
|
40
|
Lake Arthur
|
Port Arthur, TX
|
100%
|
—
|
|
|
396
|
|
7,846
|
|
8,242
|
|
|
—
|
|
|
396
|
|
7,846
|
|
8,242
|
|
|
(301
|
)
|
1986/1992
|
08/17/17
|
40
|
Signature Healthcare of Whitesburg Gardens
|
Huntsville, AL
|
100%
|
—
|
|
|
634
|
|
28,071
|
|
28,705
|
|
|
—
|
|
|
634
|
|
28,071
|
|
28,705
|
|
|
(992
|
)
|
1968/2012
|
08/17/17
|
40
|
Signature Healthcare of Terre Haute
|
Terre Haute, IN
|
100%
|
—
|
|
|
644
|
|
37,451
|
|
38,095
|
|
|
—
|
|
|
644
|
|
37,451
|
|
38,095
|
|
|
(1,486
|
)
|
1996/2013
|
08/17/17
|
40
|
Signature Healthcare at Larkin Springs
|
Madison, TN
|
100%
|
—
|
|
|
902
|
|
3,850
|
|
4,752
|
|
|
—
|
|
|
902
|
|
3,850
|
|
4,752
|
|
|
(186
|
)
|
1969/2016
|
08/17/17
|
40
|
Signature Healthcare of Savannah
|
Savannah, GA
|
100%
|
—
|
|
|
1,235
|
|
3,765
|
|
5,000
|
|
|
—
|
|
|
1,235
|
|
3,765
|
|
5,000
|
|
|
(191
|
)
|
1970/2015
|
08/17/17
|
40
|
Signature Healthcare of Bluffton
|
Bluffton, IN
|
100%
|
—
|
|
|
254
|
|
5,105
|
|
5,359
|
|
|
—
|
|
|
254
|
|
5,105
|
|
5,359
|
|
|
(219
|
)
|
1970
|
08/17/17
|
40
|
Signature Healthcare of Bowling Green
|
Bowling Green, KY
|
100%
|
—
|
|
|
280
|
|
13,975
|
|
14,255
|
|
|
—
|
|
|
280
|
|
13,975
|
|
14,255
|
|
|
(546
|
)
|
1970/2015
|
08/17/17
|
40
|
Oakview Nursing and Rehabilitation Center
|
Calvert City, KY
|
100%
|
—
|
|
|
1,176
|
|
7,012
|
|
8,188
|
|
|
—
|
|
|
1,176
|
|
7,012
|
|
8,188
|
|
|
(291
|
)
|
1962/2015
|
08/17/17
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||
Fountain Circle Care and Rehabilitation Center
|
Winchester, KY
|
100%
|
—
|
|
|
554
|
|
13,207
|
|
13,761
|
|
|
—
|
|
|
554
|
|
13,207
|
|
13,761
|
|
|
(526
|
)
|
1967/2015
|
08/17/17
|
40
|
Riverside Care & Rehabilitation Center
|
Calhoun, KY
|
100%
|
—
|
|
|
613
|
|
7,643
|
|
8,256
|
|
|
—
|
|
|
613
|
|
7,643
|
|
8,256
|
|
|
(326
|
)
|
1963/2015
|
08/17/17
|
40
|
Signature Healthcare of Bremen
|
Bremen, IN
|
100%
|
—
|
|
|
173
|
|
7,393
|
|
7,566
|
|
|
—
|
|
|
173
|
|
7,393
|
|
7,566
|
|
|
(288
|
)
|
1982/2015
|
08/17/17
|
40
|
Signature Healthcare of Muncie
|
Muncie, IN
|
100%
|
—
|
|
|
374
|
|
27,429
|
|
27,803
|
|
|
—
|
|
|
374
|
|
27,429
|
|
27,803
|
|
|
(990
|
)
|
1980/2013
|
08/17/17
|
40
|
Signature Healthcare at Parkwood
|
Lebanon, IN
|
100%
|
—
|
|
|
612
|
|
11,755
|
|
12,367
|
|
|
—
|
|
|
612
|
|
11,755
|
|
12,367
|
|
|
(449
|
)
|
1977/2012
|
08/17/17
|
40
|
Signature Healthcare at Tower Road
|
Marietta, GA
|
100%
|
—
|
|
|
364
|
|
16,116
|
|
16,480
|
|
|
—
|
|
|
364
|
|
16,116
|
|
16,480
|
|
|
(632
|
)
|
1969/2015
|
08/17/17
|
40
|
Danville Centre for Health and Rehabilitation
|
Danville, KY
|
100%
|
—
|
|
|
790
|
|
9,356
|
|
10,146
|
|
|
—
|
|
|
790
|
|
9,356
|
|
10,146
|
|
|
(430
|
)
|
1962/2015
|
08/17/17
|
40
|
Signature Healthcare at Hillcrest
|
Owensboro, KY
|
100%
|
—
|
|
|
1,048
|
|
22,587
|
|
23,635
|
|
|
—
|
|
|
1,048
|
|
22,587
|
|
23,635
|
|
|
(847
|
)
|
1963/2011
|
08/17/17
|
40
|
Signature Healthcare of Elizabethtown
|
Elizabethtown, KY
|
100%
|
—
|
|
|
239
|
|
4,853
|
|
5,092
|
|
|
—
|
|
|
239
|
|
4,853
|
|
5,092
|
|
|
(204
|
)
|
1969
|
08/17/17
|
40
|
Signature Healthcare of Primacy
|
Memphis, TN
|
100%
|
—
|
|
|
1,633
|
|
9,371
|
|
11,004
|
|
|
—
|
|
|
1,633
|
|
9,371
|
|
11,004
|
|
|
(385
|
)
|
1981/2015
|
08/17/17
|
40
|
Signature Healthcare of Harbour Pointe
|
Norfolk, VA
|
100%
|
—
|
|
|
705
|
|
16,451
|
|
17,156
|
|
|
—
|
|
|
705
|
|
16,451
|
|
17,156
|
|
|
(698
|
)
|
1969/2015
|
08/17/17
|
40
|
Harrodsburg Health & Rehabilitation Center
|
Harrodsburg, KY
|
100%
|
—
|
|
|
1,049
|
|
9,851
|
|
10,900
|
|
|
—
|
|
|
1,049
|
|
9,851
|
|
10,900
|
|
|
(431
|
)
|
1975/2016
|
08/17/17
|
40
|
Signature Healthcare of Putnam County
|
Cookeville, TN
|
100%
|
—
|
|
|
1,034
|
|
15,555
|
|
16,589
|
|
|
—
|
|
|
1,034
|
|
15,555
|
|
16,589
|
|
|
(597
|
)
|
1979/2016
|
08/17/17
|
40
|
Signature Healthcare of Fayette County
|
Washington Court House, OH
|
100%
|
—
|
|
|
405
|
|
4,839
|
|
5,244
|
|
|
—
|
|
|
405
|
|
4,839
|
|
5,244
|
|
|
(220
|
)
|
1984/2015
|
08/17/17
|
40
|
Signature Healthcare of Warren
|
Warren, OH
|
100%
|
—
|
|
|
955
|
|
5,260
|
|
6,215
|
|
|
—
|
|
|
955
|
|
5,260
|
|
6,215
|
|
|
(280
|
)
|
1967/2015
|
08/17/17
|
40
|
Signature Healthcare of Galion
|
Galion, OH
|
100%
|
—
|
|
|
836
|
|
668
|
|
1,504
|
|
|
—
|
|
|
836
|
|
668
|
|
1,504
|
|
|
(49
|
)
|
1967/1985
|
08/17/17
|
40
|
Signature Healthcare of Roanoke Rapids
|
Roanoke Rapids, NC
|
100%
|
—
|
|
|
373
|
|
10,308
|
|
10,681
|
|
|
—
|
|
|
373
|
|
10,308
|
|
10,681
|
|
|
(435
|
)
|
1967/2015
|
08/17/17
|
40
|
Signature Healthcare of Kinston
|
Kinston, NC
|
100%
|
—
|
|
|
954
|
|
7,987
|
|
8,941
|
|
|
—
|
|
|
954
|
|
7,987
|
|
8,941
|
|
|
(378
|
)
|
1960/2015
|
08/17/17
|
40
|
Signature Healthcare of Chapel Hill
|
Chapel Hill, NC
|
100%
|
—
|
|
|
809
|
|
2,703
|
|
3,512
|
|
|
302
|
|
|
809
|
|
3,005
|
|
3,814
|
|
|
(181
|
)
|
1984/2015
|
08/17/17
|
40
|
Signature Healthcare of Chillicothe
|
Chillicothe, OH
|
100%
|
—
|
|
|
260
|
|
8,924
|
|
9,184
|
|
|
—
|
|
|
260
|
|
8,924
|
|
9,184
|
|
|
(389
|
)
|
1974/2015
|
08/17/17
|
40
|
Signature Healthcare of Coshocton
|
Coshocton, OH
|
100%
|
—
|
|
|
374
|
|
2,530
|
|
2,904
|
|
|
—
|
|
|
374
|
|
2,530
|
|
2,904
|
|
|
(149
|
)
|
1974/2015
|
08/17/17
|
40
|
McCreary Health & Rehabilitation Center
|
Pine Knot, KY
|
100%
|
—
|
|
|
208
|
|
7,665
|
|
7,873
|
|
|
—
|
|
|
208
|
|
7,665
|
|
7,873
|
|
|
(304
|
)
|
1990
|
08/17/17
|
40
|
Colonial Health & Rehabilitation Center
|
Bardstown, KY
|
100%
|
—
|
|
|
634
|
|
4,094
|
|
4,728
|
|
|
—
|
|
|
634
|
|
4,094
|
|
4,728
|
|
|
(190
|
)
|
1968/2010
|
08/17/17
|
40
|
Glasgow Health & Rehabilitation Center
|
Glasgow, KY
|
100%
|
—
|
|
|
83
|
|
2,057
|
|
2,140
|
|
|
—
|
|
|
83
|
|
2,057
|
|
2,140
|
|
|
(115
|
)
|
1968
|
08/17/17
|
40
|
Green Valley Health & Rehabilitation Center
|
Carrollton, KY
|
100%
|
—
|
|
|
124
|
|
1,693
|
|
1,817
|
|
|
—
|
|
|
124
|
|
1,693
|
|
1,817
|
|
|
(100
|
)
|
1978/2016
|
08/17/17
|
40
|
Hart County Health & Rehabilitation
|
Horse Cave, KY
|
100%
|
—
|
|
|
208
|
|
7,070
|
|
7,278
|
|
|
—
|
|
|
208
|
|
7,070
|
|
7,278
|
|
|
(306
|
)
|
1993
|
08/17/17
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||
Heritage Hall Health & Rehabilitation Center
|
Lawrenceburg, KY
|
100%
|
—
|
|
|
635
|
|
9,861
|
|
10,496
|
|
|
—
|
|
|
635
|
|
9,861
|
|
10,496
|
|
|
(397
|
)
|
1973
|
08/17/17
|
40
|
Jackson Manor
|
Annville, KY
|
100%
|
—
|
|
|
479
|
|
6,078
|
|
6,557
|
|
|
—
|
|
|
479
|
|
6,078
|
|
6,557
|
|
|
(239
|
)
|
1989
|
08/17/17
|
40
|
Jefferson Manor
|
Louisville, KY
|
100%
|
—
|
|
|
3,528
|
|
4,653
|
|
8,181
|
|
|
—
|
|
|
3,528
|
|
4,653
|
|
8,181
|
|
|
(230
|
)
|
1982/2012
|
08/17/17
|
40
|
Jefferson Place
|
Louisville, KY
|
100%
|
—
|
|
|
2,207
|
|
20,733
|
|
22,940
|
|
|
—
|
|
|
2,207
|
|
20,733
|
|
22,940
|
|
|
(771
|
)
|
1991/2010
|
08/17/17
|
40
|
Monroe Health & Rehabilitation Center
|
Tompkinsville, KY
|
100%
|
—
|
|
|
333
|
|
9,556
|
|
9,889
|
|
|
—
|
|
|
333
|
|
9,556
|
|
9,889
|
|
|
(380
|
)
|
1969
|
08/17/17
|
40
|
North Hardin Health & Rehabilitation Center
|
Radcliff, KY
|
100%
|
—
|
|
|
1,815
|
|
7,470
|
|
9,285
|
|
|
—
|
|
|
1,815
|
|
7,470
|
|
9,285
|
|
|
(376
|
)
|
1986
|
08/17/17
|
40
|
Professional Care Health & Rehabilitation Center
|
Hartford, KY
|
100%
|
—
|
|
|
312
|
|
8,189
|
|
8,501
|
|
|
—
|
|
|
312
|
|
8,189
|
|
8,501
|
|
|
(333
|
)
|
1967
|
08/17/17
|
40
|
Rockford Health & Rehabilitation Center
|
Louisville, KY
|
100%
|
—
|
|
|
427
|
|
6,003
|
|
6,430
|
|
|
—
|
|
|
427
|
|
6,003
|
|
6,430
|
|
|
(260
|
)
|
1975/2005
|
08/17/17
|
40
|
Summerfield Health & Rehabilitation Center
|
Louisville, KY
|
100%
|
—
|
|
|
1,134
|
|
9,166
|
|
10,300
|
|
|
—
|
|
|
1,134
|
|
9,166
|
|
10,300
|
|
|
(407
|
)
|
1979/2013
|
08/17/17
|
40
|
Tanbark Senior Living
|
Lexington, KY
|
100%
|
—
|
|
|
2,558
|
|
4,311
|
|
6,869
|
|
|
—
|
|
|
2,558
|
|
4,311
|
|
6,869
|
|
|
(209
|
)
|
1989
|
08/17/17
|
40
|
Summit Manor Health & Rehabilitation Center
|
Columbia, KY
|
100%
|
—
|
|
|
114
|
|
11,141
|
|
11,255
|
|
|
—
|
|
|
114
|
|
11,141
|
|
11,255
|
|
|
(434
|
)
|
1965
|
08/17/17
|
40
|
Meadowview Health & Rehabilitation Center
|
Louisville, KY
|
100%
|
—
|
|
|
390
|
|
2,410
|
|
2,800
|
|
|
—
|
|
|
405
|
|
2,412
|
|
2,817
|
|
|
(83
|
)
|
1973/2013
|
08/17/17
|
40
|
Belle View Estates Rehabilitation and Care Center
|
Monticello, AR
|
100%
|
—
|
|
|
206
|
|
3,179
|
|
3,385
|
|
|
—
|
|
|
206
|
|
3,179
|
|
3,385
|
|
|
(148
|
)
|
1995
|
08/17/17
|
40
|
River Chase Rehabilitation and Care Center
|
Morrilton, AR
|
100%
|
—
|
|
|
508
|
|
—
|
|
508
|
|
|
—
|
|
|
508
|
|
—
|
|
508
|
|
|
—
|
|
1988
|
08/17/17
|
40
|
Heartland Rehabilitation and Care Center
|
Benton, AR
|
100%
|
—
|
|
|
1,336
|
|
7,386
|
|
8,722
|
|
|
—
|
|
|
1,336
|
|
7,386
|
|
8,722
|
|
|
(314
|
)
|
1992
|
08/17/17
|
40
|
River Ridge Rehabilitation and Care Center
|
Wynne, AR
|
100%
|
—
|
|
|
227
|
|
4,007
|
|
4,234
|
|
|
—
|
|
|
227
|
|
4,007
|
|
4,234
|
|
|
(172
|
)
|
1990
|
08/17/17
|
40
|
Brookridge Cove Rehabilitation and Care Center
|
Morrilton, AR
|
100%
|
—
|
|
|
412
|
|
2,642
|
|
3,054
|
|
|
—
|
|
|
412
|
|
2,642
|
|
3,054
|
|
|
(140
|
)
|
1996
|
08/17/17
|
40
|
Southern Trace Rehabilitation and Care Center
|
Bryant, AR
|
100%
|
—
|
|
|
819
|
|
8,938
|
|
9,757
|
|
|
—
|
|
|
819
|
|
8,938
|
|
9,757
|
|
|
(339
|
)
|
1989/2015
|
08/17/17
|
40
|
Lake Village Rehabilitation and Care Center
|
Lake Village, AR
|
100%
|
—
|
|
|
507
|
|
4,838
|
|
5,345
|
|
|
—
|
|
|
507
|
|
4,838
|
|
5,345
|
|
|
(211
|
)
|
1998
|
08/17/17
|
40
|
Savannah Specialty Care Center
|
Savannah, GA
|
100%
|
—
|
|
|
2,194
|
|
11,711
|
|
13,905
|
|
|
—
|
|
|
2,194
|
|
11,711
|
|
13,905
|
|
|
(438
|
)
|
1972
|
08/17/17
|
40
|
Pettigrew Rehabilitation Center
|
Durham, NC
|
100%
|
—
|
|
|
470
|
|
9,633
|
|
10,103
|
|
|
—
|
|
|
470
|
|
9,633
|
|
10,103
|
|
|
(357
|
)
|
1968/2006
|
08/17/17
|
40
|
Sunnybrook Rehabilitation Center
|
Raleigh, NC
|
100%
|
—
|
|
|
1,155
|
|
11,749
|
|
12,904
|
|
|
—
|
|
|
1,155
|
|
11,749
|
|
12,904
|
|
|
(446
|
)
|
1971
|
08/17/17
|
40
|
Raleigh Rehabilitation Center
|
Raleigh, NC
|
100%
|
—
|
|
|
926
|
|
17,649
|
|
18,575
|
|
|
—
|
|
|
926
|
|
17,649
|
|
18,575
|
|
|
(658
|
)
|
1967/2007
|
08/17/17
|
40
|
Cypress Pointe Rehabilitation Center
|
Wilmington, NC
|
100%
|
—
|
|
|
611
|
|
5,051
|
|
5,662
|
|
|
—
|
|
|
611
|
|
5,051
|
|
5,662
|
|
|
(214
|
)
|
1966/2013
|
08/17/17
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||
Silas Creek Rehabilitation Center
|
Winston-Salem, NC
|
100%
|
—
|
|
|
879
|
|
3,283
|
|
4,162
|
|
|
—
|
|
|
879
|
|
3,283
|
|
4,162
|
|
|
(159
|
)
|
1965
|
08/17/17
|
40
|
Lincolnton Rehabilitation Center
|
Lincolnton, NC
|
100%
|
—
|
|
|
—
|
|
9,967
|
|
9,967
|
|
|
—
|
|
|
—
|
|
9,967
|
|
9,967
|
|
|
(380
|
)
|
1976
|
08/17/17
|
40
|
Rehabilitation and Nursing Center of Monroe
|
Monroe, NC
|
100%
|
—
|
|
|
166
|
|
5,906
|
|
6,072
|
|
|
—
|
|
|
166
|
|
5,906
|
|
6,072
|
|
|
(250
|
)
|
1963/2005
|
08/17/17
|
40
|
Guardian Care of Zebulon
|
Zebulon, NC
|
100%
|
—
|
|
|
594
|
|
8,559
|
|
9,153
|
|
|
—
|
|
|
594
|
|
8,559
|
|
9,153
|
|
|
(313
|
)
|
1973/2010
|
08/17/17
|
40
|
Guardian Care of Rocky Mount
|
Rocky Mount, NC
|
100%
|
—
|
|
|
—
|
|
18,314
|
|
18,314
|
|
|
—
|
|
|
—
|
|
18,314
|
|
18,314
|
|
|
(657
|
)
|
1975
|
08/17/17
|
40
|
San Pedro Manor
|
San Antonio, TX
|
100%
|
—
|
|
|
671
|
|
2,504
|
|
3,175
|
|
|
—
|
|
|
671
|
|
2,504
|
|
3,175
|
|
|
(121
|
)
|
1986
|
08/17/17
|
40
|
Park Manor Health Care & Rehabilitation
|
DeSoto, TX
|
100%
|
—
|
|
|
942
|
|
6,033
|
|
6,975
|
|
|
—
|
|
|
942
|
|
6,033
|
|
6,975
|
|
|
(252
|
)
|
1987
|
08/17/17
|
40
|
Avalon Place - Trinity
|
Trinity, TX
|
100%
|
—
|
|
|
363
|
|
3,852
|
|
4,215
|
|
|
—
|
|
|
363
|
|
3,852
|
|
4,215
|
|
|
(173
|
)
|
1985
|
08/17/17
|
40
|
Avalon Place - Kirbyville
|
Kirbyville, TX
|
100%
|
—
|
|
|
208
|
|
5,809
|
|
6,017
|
|
|
—
|
|
|
208
|
|
5,809
|
|
6,017
|
|
|
(250
|
)
|
1987
|
08/17/17
|
40
|
Heritage House of Marshall
|
Marshall, TX
|
100%
|
—
|
|
|
732
|
|
4,288
|
|
5,020
|
|
|
—
|
|
|
732
|
|
4,288
|
|
5,020
|
|
|
(190
|
)
|
2008
|
08/17/17
|
40
|
Park Place Health Center
|
Hartford, CT
|
100%
|
—
|
|
|
310
|
|
1,190
|
|
1,500
|
|
|
—
|
|
|
310
|
|
1,190
|
|
1,500
|
|
|
(57
|
)
|
1969/2006
|
08/17/17
|
40
|
Spectrum Healthcare Torrington
|
Torrington, CT
|
100%
|
—
|
|
|
250
|
|
—
|
|
250
|
|
|
10
|
|
|
250
|
|
10
|
|
260
|
|
|
—
|
|
1969/2011
|
08/17/17
|
40
|
Autumn Woods Residential Health Care Facility
|
Warren, MI
|
100%
|
—
|
|
|
2,052
|
|
25,539
|
|
27,591
|
|
|
—
|
|
|
2,052
|
|
25,539
|
|
27,591
|
|
|
(1,054
|
)
|
1961/2001
|
08/17/17
|
40
|
Autumn View Health Care Facility
|
Hamburg, NY
|
100%
|
—
|
|
|
1,026
|
|
54,086
|
|
55,112
|
|
|
—
|
|
|
1,026
|
|
54,086
|
|
55,112
|
|
|
(1,952
|
)
|
1983/2014
|
08/17/17
|
40
|
Brookhaven Health Care Facility
|
East Patchogue, NY
|
100%
|
—
|
|
|
2,181
|
|
30,373
|
|
32,554
|
|
|
—
|
|
|
2,181
|
|
30,373
|
|
32,554
|
|
|
(1,153
|
)
|
1988/2011
|
08/17/17
|
40
|
Harris Hill Nursing Facility
|
Williamsville, NY
|
100%
|
—
|
|
|
1,122
|
|
46,413
|
|
47,535
|
|
|
—
|
|
|
1,122
|
|
46,413
|
|
47,535
|
|
|
(1,645
|
)
|
1992/2007
|
08/17/17
|
40
|
Garden Gate Health Care Facility
|
Cheektowaga, NY
|
100%
|
—
|
|
|
1,164
|
|
29,905
|
|
31,069
|
|
|
—
|
|
|
1,164
|
|
29,905
|
|
31,069
|
|
|
(1,123
|
)
|
1979/2006
|
08/17/17
|
40
|
Northgate Health Care Facility
|
North Tonawanda, NY
|
100%
|
—
|
|
|
830
|
|
29,488
|
|
30,318
|
|
|
—
|
|
|
830
|
|
29,488
|
|
30,318
|
|
|
(1,107
|
)
|
1982/2007
|
08/17/17
|
40
|
Seneca Health Care Center
|
West Seneca, NY
|
100%
|
—
|
|
|
1,325
|
|
26,839
|
|
28,164
|
|
|
—
|
|
|
1,325
|
|
26,839
|
|
28,164
|
|
|
(989
|
)
|
1974/2008
|
08/17/17
|
40
|
Blueberry Hill Rehab and Healthcare Center
|
Beverly, MA
|
100%
|
—
|
|
|
2,410
|
|
13,588
|
|
15,998
|
|
|
—
|
|
|
2,410
|
|
13,588
|
|
15,998
|
|
|
(673
|
)
|
1965/2015
|
08/17/17
|
40
|
River Terrace Rehabilitation and Healthcare Center
|
Lancaster, MA
|
100%
|
—
|
|
|
343
|
|
7,733
|
|
8,076
|
|
|
—
|
|
|
343
|
|
7,733
|
|
8,076
|
|
|
(296
|
)
|
1970/2005
|
08/17/17
|
40
|
The Crossings West Campus
|
New London, CT
|
100%
|
—
|
|
|
356
|
|
152
|
|
508
|
|
|
—
|
|
|
356
|
|
152
|
|
508
|
|
|
(13
|
)
|
1967/2016
|
08/17/17
|
40
|
The Crossings East Campus
|
New London, CT
|
100%
|
—
|
|
|
505
|
|
2,248
|
|
2,753
|
|
|
—
|
|
|
505
|
|
2,248
|
|
2,753
|
|
|
(147
|
)
|
1967/2016
|
08/17/17
|
40
|
Parkway Pavilion Healthcare
|
Enfield, CT
|
100%
|
—
|
|
|
437
|
|
16,461
|
|
16,898
|
|
|
—
|
|
|
437
|
|
16,461
|
|
16,898
|
|
|
(644
|
)
|
1968/2015
|
08/17/17
|
40
|
Quincy Health & Rehabilitation Center
|
Quincy, MA
|
100%
|
—
|
|
|
894
|
|
904
|
|
1,798
|
|
|
—
|
|
|
894
|
|
904
|
|
1,798
|
|
|
(63
|
)
|
1965/2003
|
08/17/17
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||
Den-Mar Health & Rebilitation Center
|
Rockport, MA
|
100%
|
—
|
|
|
—
|
|
1,765
|
|
1,765
|
|
|
—
|
|
|
—
|
|
1,765
|
|
1,765
|
|
|
(89
|
)
|
1963/1993
|
08/17/17
|
40
|
Firesteel Healthcare Community
|
Mitchell, SD
|
100%
|
—
|
|
|
621
|
|
14,059
|
|
14,680
|
|
|
8,636
|
|
|
621
|
|
22,695
|
|
23,316
|
|
|
(1,302
|
)
|
1966/2017
|
08/17/17
|
40
|
Fountain Springs Healthcare Community
|
Rapid City, SD
|
100%
|
—
|
|
|
1,134
|
|
13,109
|
|
14,243
|
|
|
—
|
|
|
1,134
|
|
13,109
|
|
14,243
|
|
|
(490
|
)
|
1989/2016
|
08/17/17
|
40
|
Palisade Healthcare Community
|
Garretson, SD
|
100%
|
—
|
|
|
362
|
|
2,548
|
|
2,910
|
|
|
—
|
|
|
362
|
|
2,548
|
|
2,910
|
|
|
(123
|
)
|
1971/1982
|
08/17/17
|
40
|
Shepherd of the Valley Healthcare Community
|
Casper, WY
|
100%
|
—
|
|
|
803
|
|
19,210
|
|
20,013
|
|
|
—
|
|
|
803
|
|
19,210
|
|
20,013
|
|
|
(745
|
)
|
1961/1990
|
08/17/17
|
40
|
Wheatcrest Hills Healthcare Community
|
Britton, SD
|
100%
|
—
|
|
|
679
|
|
3,216
|
|
3,895
|
|
|
—
|
|
|
679
|
|
3,216
|
|
3,895
|
|
|
(149
|
)
|
1969
|
08/17/17
|
40
|
Riverview Healthcare Community & Independent Living
|
Flandreau, SD
|
100%
|
—
|
|
|
240
|
|
6,327
|
|
6,567
|
|
|
—
|
|
|
240
|
|
6,327
|
|
6,567
|
|
|
(253
|
)
|
1965/1989
|
08/17/17
|
40
|
Prairie View Healthcare Center
|
Woonsocket, SD
|
100%
|
—
|
|
|
383
|
|
2,041
|
|
2,424
|
|
|
—
|
|
|
383
|
|
2,041
|
|
2,424
|
|
|
(95
|
)
|
1968/2012
|
08/17/17
|
40
|
Wingate at Dutchess (Fishkill)
|
Fishkill, NY
|
100%
|
—
|
|
|
964
|
|
30,107
|
|
31,071
|
|
|
—
|
|
|
964
|
|
30,107
|
|
31,071
|
|
|
(1,131
|
)
|
1995
|
08/17/17
|
40
|
Wingate at Ulster (Highland)
|
Highland, NY
|
100%
|
—
|
|
|
4,371
|
|
11,473
|
|
15,844
|
|
|
—
|
|
|
4,371
|
|
11,473
|
|
15,844
|
|
|
(465
|
)
|
1998
|
08/17/17
|
40
|
Wingate at Beacon
|
Beacon, NY
|
100%
|
—
|
|
|
—
|
|
25,400
|
|
25,400
|
|
|
—
|
|
|
—
|
|
25,400
|
|
25,400
|
|
|
(1,005
|
)
|
2002
|
08/17/17
|
40
|
Wingate at Springfield
|
Springfield, MA
|
100%
|
—
|
|
|
817
|
|
11,357
|
|
12,174
|
|
|
—
|
|
|
817
|
|
11,357
|
|
12,174
|
|
|
(436
|
)
|
1987
|
08/17/17
|
40
|
Wingate at Andover
|
Andover, MA
|
100%
|
—
|
|
|
2,123
|
|
5,383
|
|
7,506
|
|
|
—
|
|
|
2,123
|
|
5,383
|
|
7,506
|
|
|
(237
|
)
|
1992
|
08/17/17
|
40
|
Wingate at Reading
|
Reading, MA
|
100%
|
—
|
|
|
1,534
|
|
5,221
|
|
6,755
|
|
|
—
|
|
|
1,534
|
|
5,221
|
|
6,755
|
|
|
(235
|
)
|
1988
|
08/17/17
|
40
|
Wingate at Sudbury
|
Sudbury, MA
|
100%
|
—
|
|
|
2,017
|
|
3,458
|
|
5,475
|
|
|
—
|
|
|
2,017
|
|
3,458
|
|
5,475
|
|
|
(180
|
)
|
1997
|
08/17/17
|
40
|
Wingate at Belvidere (Lowell)
|
Lowell, MA
|
100%
|
—
|
|
|
1,335
|
|
9,019
|
|
10,354
|
|
|
—
|
|
|
1,335
|
|
9,019
|
|
10,354
|
|
|
(374
|
)
|
1966/2007
|
08/17/17
|
40
|
Wingate at Worcester
|
Worcester, MA
|
100%
|
—
|
|
|
945
|
|
8,770
|
|
9,715
|
|
|
—
|
|
|
945
|
|
8,770
|
|
9,715
|
|
|
(356
|
)
|
1970/1988
|
08/17/17
|
40
|
Wingate at West Springfield
|
W. Springfield, MA
|
100%
|
—
|
|
|
2,022
|
|
7,345
|
|
9,367
|
|
|
—
|
|
|
2,022
|
|
7,345
|
|
9,367
|
|
|
(328
|
)
|
1960/1985
|
08/17/17
|
40
|
Wingate at East Longmeadow
|
East Longmeadow, MA
|
100%
|
—
|
|
|
2,968
|
|
8,957
|
|
11,925
|
|
|
—
|
|
|
2,968
|
|
8,957
|
|
11,925
|
|
|
(403
|
)
|
1985/2005
|
08/17/17
|
40
|
Broadway by the Sea
|
Long Beach, CA
|
100%
|
—
|
|
|
2,939
|
|
11,782
|
|
14,721
|
|
|
—
|
|
|
2,939
|
|
11,690
|
|
14,629
|
|
|
(449
|
)
|
1968/2011
|
09/19/17
|
40
|
Coventry Court Health Center
|
Anaheim, CA
|
100%
|
—
|
|
|
2,044
|
|
14,167
|
|
16,211
|
|
|
—
|
|
|
2,044
|
|
14,167
|
|
16,211
|
|
|
(529
|
)
|
1968/2011
|
09/19/17
|
40
|
Fairfield Post-Acute Rehab
|
Fairfield, CA
|
100%
|
—
|
|
|
586
|
|
23,582
|
|
24,168
|
|
|
—
|
|
|
586
|
|
23,582
|
|
24,168
|
|
|
(819
|
)
|
1966/2006
|
09/19/17
|
40
|
Garden View Post-Acute Rehab
|
Baldwin Park, CA
|
100%
|
—
|
|
|
2,270
|
|
17,063
|
|
19,333
|
|
|
—
|
|
|
2,270
|
|
17,063
|
|
19,333
|
|
|
(625
|
)
|
1970/2015
|
09/19/17
|
40
|
Grand Terrace Health Care Center
|
Grand Terrace, CA
|
100%
|
—
|
|
|
432
|
|
9,382
|
|
9,814
|
|
|
—
|
|
|
432
|
|
9,382
|
|
9,814
|
|
|
(346
|
)
|
1945/2017
|
09/19/17
|
40
|
Pacifica Nursing & Rehab Center
|
Pacifica, CA
|
100%
|
—
|
|
|
1,510
|
|
27,397
|
|
28,907
|
|
|
—
|
|
|
1,510
|
|
27,397
|
|
28,907
|
|
|
(938
|
)
|
1975
|
09/19/17
|
40
|
Burien Nursing & Rehab Center
|
Burien, WA
|
100%
|
—
|
|
|
823
|
|
17,431
|
|
18,254
|
|
|
—
|
|
|
823
|
|
17,431
|
|
18,254
|
|
|
(629
|
)
|
1965/2014
|
09/19/17
|
40
|
Park West Care Center
|
Seattle, WA
|
100%
|
—
|
|
|
4,802
|
|
7,927
|
|
12,729
|
|
|
—
|
|
|
4,802
|
|
7,927
|
|
12,729
|
|
|
(321
|
)
|
1963/2016
|
09/19/17
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||
Beachside Nursing Center
|
Huntington Beach, CA
|
100%
|
—
|
|
|
2,312
|
|
9,885
|
|
12,197
|
|
|
—
|
|
|
2,312
|
|
9,885
|
|
12,197
|
|
|
(363
|
)
|
1965/2010
|
09/19/17
|
40
|
Chatsworth Park Health Care
|
Chatsworth, CA
|
100%
|
—
|
|
|
7,841
|
|
16,916
|
|
24,757
|
|
|
—
|
|
|
7,841
|
|
16,916
|
|
24,757
|
|
|
(648
|
)
|
1976
|
09/19/17
|
40
|
Cottonwood Post-Acute Rehab
|
Woodland, CA
|
100%
|
—
|
|
|
504
|
|
7,369
|
|
7,873
|
|
|
—
|
|
|
504
|
|
7,369
|
|
7,873
|
|
|
(285
|
)
|
1975/2010
|
09/19/17
|
40
|
Danville Post-Acute Rehab
|
Danville, CA
|
100%
|
—
|
|
|
1,491
|
|
17,157
|
|
18,648
|
|
|
—
|
|
|
1,491
|
|
17,157
|
|
18,648
|
|
|
(615
|
)
|
1965
|
09/19/17
|
40
|
Lake Balboa Care Center
|
Van Nuys, CA
|
100%
|
—
|
|
|
2,456
|
|
16,462
|
|
18,918
|
|
|
—
|
|
|
2,456
|
|
16,462
|
|
18,918
|
|
|
(568
|
)
|
1958/2015
|
09/19/17
|
40
|
Lomita Post-Acute Care Center
|
Lomita, CA
|
100%
|
—
|
|
|
2,743
|
|
14,734
|
|
17,477
|
|
|
—
|
|
|
2,743
|
|
14,734
|
|
17,477
|
|
|
(553
|
)
|
1969
|
09/19/17
|
40
|
University Post-Acute Rehab
|
Sacramento, CA
|
100%
|
—
|
|
|
2,846
|
|
17,962
|
|
20,808
|
|
|
—
|
|
|
2,846
|
|
17,962
|
|
20,808
|
|
|
(636
|
)
|
1972
|
09/19/17
|
40
|
Issaquah Nursing & Rehab Center
|
Issaquah, WA
|
100%
|
—
|
|
|
10,125
|
|
7,771
|
|
17,896
|
|
|
—
|
|
|
10,125
|
|
7,771
|
|
17,896
|
|
|
(331
|
)
|
1975/2012
|
09/19/17
|
40
|
Alamitos-Belmont Rehab Hospital
|
Long Beach, CA
|
100%
|
—
|
|
|
3,157
|
|
22,067
|
|
25,224
|
|
|
—
|
|
|
3,157
|
|
22,067
|
|
25,224
|
|
|
(800
|
)
|
1966/2014
|
09/19/17
|
40
|
Edgewater Skilled Nursing Center
|
Long Beach, CA
|
100%
|
—
|
|
|
2,857
|
|
5,878
|
|
8,735
|
|
|
—
|
|
|
2,857
|
|
5,878
|
|
8,735
|
|
|
(230
|
)
|
1952/2013
|
09/19/17
|
40
|
Fairmont Rehabilitation Hospital
|
Lodi, CA
|
100%
|
—
|
|
|
812
|
|
21,059
|
|
21,871
|
|
|
—
|
|
|
812
|
|
21,059
|
|
21,871
|
|
|
(711
|
)
|
1965
|
09/19/17
|
40
|
Palm Terrace Care Center
|
Riverside, CA
|
100%
|
—
|
|
|
1,717
|
|
13,806
|
|
15,523
|
|
|
—
|
|
|
1,717
|
|
13,806
|
|
15,523
|
|
|
(545
|
)
|
1966
|
09/19/17
|
40
|
Woodland Nursing & Rehab
|
Woodland, CA
|
100%
|
—
|
|
|
278
|
|
16,729
|
|
17,007
|
|
|
—
|
|
|
278
|
|
16,729
|
|
17,007
|
|
|
(598
|
)
|
1930/2007
|
09/19/17
|
40
|
Park Manor at Bee Cave
|
Bee Cave, TX
|
100%
|
—
|
|
|
2,107
|
|
10,413
|
|
12,520
|
|
|
—
|
|
|
2,107
|
|
10,415
|
|
12,522
|
|
|
(429
|
)
|
2014
|
12/15/17
|
40
|
Ramona
|
El Monte, CA
|
100%
|
—
|
|
|
2,058
|
|
19,671
|
|
21,729
|
|
|
—
|
|
|
2,058
|
|
19,671
|
|
21,729
|
|
|
(567
|
)
|
1965
|
01/10/18
|
40
|
Park Ridge
|
Shoreline, WA
|
100%
|
—
|
|
|
8,861
|
|
11,478
|
|
20,339
|
|
|
—
|
|
|
8,861
|
|
11,478
|
|
20,339
|
|
|
(369
|
)
|
1964/2012
|
01/19/18
|
40
|
|
|
|
60,787
|
|
|
419,627
|
|
3,645,698
|
|
4,065,325
|
|
|
39,619
|
|
|
419,197
|
|
3,675,287
|
|
4,094,484
|
|
|
(224,942
|
)
|
|
|
|
Senior Housing - Leased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Forest Hills (ALF)
|
Broken Arrow, OK
|
100%
|
(4)
|
|
1,803
|
|
3,927
|
|
5,730
|
|
|
—
|
|
|
1,803
|
|
3,528
|
|
5,331
|
|
|
(1,658
|
)
|
2000/2018
|
11/15/10
|
30
|
|
Langdon Place of Exeter
|
Exeter, NH
|
100%
|
2,965
|
|
|
571
|
|
7,183
|
|
7,754
|
|
|
—
|
|
|
571
|
|
6,208
|
|
6,779
|
|
|
(2,321
|
)
|
1987
|
11/15/10
|
43
|
Langdon Place of Nashua
|
Nashua, NH
|
100%
|
5,113
|
|
|
—
|
|
5,654
|
|
5,654
|
|
|
—
|
|
|
—
|
|
4,722
|
|
4,722
|
|
|
(1,511
|
)
|
1989
|
11/15/10
|
40
|
Langdon Place of Keene
|
Keene, NH
|
100%
|
4,335
|
|
|
304
|
|
3,992
|
|
4,296
|
|
|
—
|
|
|
304
|
|
3,533
|
|
3,837
|
|
|
(1,516
|
)
|
1995
|
11/15/10
|
46
|
Langdon Place of Dover
|
Dover, NH
|
100%
|
3,683
|
|
|
801
|
|
10,036
|
|
10,837
|
|
|
—
|
|
|
801
|
|
9,083
|
|
9,884
|
|
|
(3,356
|
)
|
1987/2009
|
11/15/10
|
42
|
Age-Well Senior Living
|
Green Bay, WI
|
100%
|
—
|
|
|
256
|
|
2,262
|
|
2,518
|
|
|
1,032
|
|
|
256
|
|
3,294
|
|
3,550
|
|
|
(1,368
|
)
|
2004/2011
|
11/22/11
|
40
|
New Dawn Aurora
|
Aurora, CO
|
100%
|
—
|
|
|
2,874
|
|
12,829
|
|
15,703
|
|
|
6
|
|
|
2,874
|
|
12,835
|
|
15,709
|
|
|
(2,173
|
)
|
2009
|
09/20/12
|
40
|
Independence Village at Frankenmuth
|
Frankenmuth, MI
|
100%
|
—
|
|
|
5,027
|
|
20,929
|
|
25,956
|
|
|
—
|
|
|
5,027
|
|
20,929
|
|
25,956
|
|
|
(3,830
|
)
|
1982/2008
|
09/21/12
|
40
|
Gulf Pointe Village
|
Rockport, TX
|
100%
|
—
|
|
|
789
|
|
607
|
|
1,396
|
|
|
—
|
|
|
789
|
|
607
|
|
1,396
|
|
|
(180
|
)
|
1996/2018
|
11/30/12
|
40
|
Aspen Ridge Retirement Village
|
Gaylord, MI
|
100%
|
—
|
|
|
2,024
|
|
5,467
|
|
7,491
|
|
|
—
|
|
|
2,024
|
|
5,467
|
|
7,491
|
|
|
(1,181
|
)
|
2002
|
12/14/12
|
40
|
Green Acres of Cadillac
|
Cadillac, MI
|
100%
|
—
|
|
|
217
|
|
3,000
|
|
3,217
|
|
|
—
|
|
|
217
|
|
3,000
|
|
3,217
|
|
|
(548
|
)
|
2001/2006
|
12/14/12
|
40
|
Green Acres of Greenville
|
Greenville, MI
|
100%
|
—
|
|
|
684
|
|
5,832
|
|
6,516
|
|
|
—
|
|
|
684
|
|
5,832
|
|
6,516
|
|
|
(1,061
|
)
|
1999/2001, 2012, 2013, 2018
|
12/14/12
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
|||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
|||||||||||
Green Acres of Manistee
|
Manistee, MI
|
100%
|
—
|
|
|
952
|
|
2,578
|
|
3,530
|
|
|
2,547
|
|
|
952
|
|
5,125
|
|
6,077
|
|
|
(698
|
)
|
2002/2017
|
12/14/12
|
40
|
Green Acres of Mason
|
Mason, MI
|
100%
|
—
|
|
|
198
|
|
4,131
|
|
4,329
|
|
|
—
|
|
|
198
|
|
4,131
|
|
4,329
|
|
|
(786
|
)
|
2009/2012
|
12/14/12
|
40
|
Nottingham Place
|
Midland, MI
|
100%
|
—
|
|
|
744
|
|
1,745
|
|
2,489
|
|
|
400
|
|
|
744
|
|
2,145
|
|
2,889
|
|
|
(408
|
)
|
1995/2015
|
12/14/12
|
40
|
Royal View
|
Mecosta, MI
|
100%
|
—
|
|
|
307
|
|
2,477
|
|
2,784
|
|
|
—
|
|
|
307
|
|
2,477
|
|
2,784
|
|
|
(516
|
)
|
2001
|
12/14/12
|
40
|
Tawas Village
|
East Tawas, MI
|
100%
|
—
|
|
|
258
|
|
3,713
|
|
3,971
|
|
|
45
|
|
|
258
|
|
3,758
|
|
4,016
|
|
|
(922
|
)
|
2005
|
12/14/12
|
40
|
Turning Brook
|
Alpena, MI
|
100%
|
—
|
|
|
546
|
|
13,139
|
|
13,685
|
|
|
—
|
|
|
546
|
|
13,139
|
|
13,685
|
|
|
(2,150
|
)
|
2006/2008, 2010
|
12/14/12
|
40
|
Greenfield of Woodstock
|
Woodstock, VA
|
100%
|
—
|
|
|
597
|
|
5,465
|
|
6,062
|
|
|
—
|
|
|
597
|
|
5,465
|
|
6,062
|
|
|
(875
|
)
|
1996/2015
|
06/28/13
|
40
|
Nye Square
|
Fremont, NE
|
100%
|
—
|
|
|
504
|
|
17,670
|
|
18,174
|
|
|
—
|
|
|
504
|
|
17,670
|
|
18,174
|
|
|
(2,489
|
)
|
1989/2002
|
02/14/14
|
40
|
The Meadows
|
Norfolk, NE
|
100%
|
—
|
|
|
217
|
|
9,906
|
|
10,123
|
|
|
—
|
|
|
217
|
|
9,906
|
|
10,123
|
|
|
(1,453
|
)
|
1989/1991, 1994, 2018
|
02/14/14
|
40
|
Park Place
|
Fort Wayne, IN
|
100%
|
13,324
|
|
|
2,300
|
|
21,115
|
|
23,415
|
|
|
2,747
|
|
|
2,300
|
|
23,861
|
|
26,161
|
|
|
(3,596
|
)
|
2011/2016, 2018
|
04/30/14
|
40
|
Parkview in Allen
|
Allen, TX
|
100%
|
—
|
|
|
2,190
|
|
45,767
|
|
47,957
|
|
|
—
|
|
|
2,190
|
|
45,767
|
|
47,957
|
|
|
(5,501
|
)
|
2004/2010
|
09/25/14
|
40
|
The Atrium At Gainesville
|
Gainesville, FL
|
100%
|
—
|
|
|
2,139
|
|
44,789
|
|
46,928
|
|
|
—
|
|
|
2,139
|
|
44,789
|
|
46,928
|
|
|
(5,665
|
)
|
1986/2013, 2015
|
09/25/14
|
40
|
The Chateau
|
McKinney, TX
|
100%
|
—
|
|
|
2,760
|
|
44,397
|
|
47,157
|
|
|
—
|
|
|
2,760
|
|
44,397
|
|
47,157
|
|
|
(5,408
|
)
|
2006/2010
|
09/25/14
|
40
|
Gardens At Wakefield Plantation
|
Raleigh, NC
|
100%
|
—
|
|
|
2,344
|
|
37,506
|
|
39,850
|
|
|
—
|
|
|
2,344
|
|
37,506
|
|
39,850
|
|
|
(4,430
|
)
|
2002/2014
|
09/25/14
|
40
|
Las Brisas
|
San Luis Obispo, CA
|
100%
|
—
|
|
|
4,992
|
|
30,909
|
|
35,901
|
|
|
—
|
|
|
4,992
|
|
30,909
|
|
35,901
|
|
|
(3,794
|
)
|
1987/2006, 2015
|
09/25/14
|
40
|
Creekside Terrace
|
Winston-Salem, NC
|
100%
|
—
|
|
|
2,995
|
|
24,428
|
|
27,423
|
|
|
—
|
|
|
2,995
|
|
24,428
|
|
27,423
|
|
|
(3,057
|
)
|
2001
|
09/25/14
|
40
|
Colonial Village
|
Longview, TX
|
100%
|
—
|
|
|
805
|
|
26,498
|
|
27,303
|
|
|
—
|
|
|
805
|
|
26,498
|
|
27,303
|
|
|
(3,270
|
)
|
1985/2010
|
09/25/14
|
40
|
Garden Village
|
Kansas City, MO
|
100%
|
—
|
|
|
1,325
|
|
20,510
|
|
21,835
|
|
|
—
|
|
|
1,325
|
|
20,510
|
|
21,835
|
|
|
(2,667
|
)
|
1983
|
09/25/14
|
40
|
Desert Rose
|
Yuma, AZ
|
100%
|
—
|
|
|
530
|
|
21,775
|
|
22,305
|
|
|
—
|
|
|
530
|
|
21,775
|
|
22,305
|
|
|
(2,716
|
)
|
1996/2014
|
09/25/14
|
40
|
Windland South
|
Nashville, TN
|
100%
|
—
|
|
|
1,996
|
|
19,368
|
|
21,364
|
|
|
—
|
|
|
1,996
|
|
19,368
|
|
21,364
|
|
|
(2,580
|
)
|
1986/2000
|
09/25/14
|
40
|
Cedar Woods
|
Branford, CT
|
100%
|
—
|
|
|
2,403
|
|
18,821
|
|
21,224
|
|
|
—
|
|
|
2,403
|
|
18,821
|
|
21,224
|
|
|
(2,347
|
)
|
1987
|
09/25/14
|
40
|
Virginian
|
Richmond, VA
|
100%
|
—
|
|
|
1,080
|
|
19,545
|
|
20,625
|
|
|
—
|
|
|
1,080
|
|
19,545
|
|
20,625
|
|
|
(2,470
|
)
|
1989/2007
|
09/25/14
|
40
|
Monarch Estates
|
Auburn, AL
|
100%
|
—
|
|
|
3,209
|
|
17,326
|
|
20,535
|
|
|
—
|
|
|
3,209
|
|
17,326
|
|
20,535
|
|
|
(2,249
|
)
|
2001
|
09/25/14
|
40
|
Village At The Falls
|
Menomonee Falls, WI
|
100%
|
—
|
|
|
1,477
|
|
18,778
|
|
20,255
|
|
|
—
|
|
|
1,477
|
|
18,778
|
|
20,255
|
|
|
(2,434
|
)
|
2005/2006, 2007/2011
|
09/25/14
|
40
|
Holiday At The Atrium
|
Glenville, NY
|
100%
|
—
|
|
|
978
|
|
18,257
|
|
19,235
|
|
|
—
|
|
|
978
|
|
18,257
|
|
19,235
|
|
|
(2,307
|
)
|
2001/2014
|
09/25/14
|
40
|
Lake Ridge Village
|
Eustis, FL
|
100%
|
—
|
|
|
1,152
|
|
17,523
|
|
18,675
|
|
|
—
|
|
|
1,152
|
|
17,523
|
|
18,675
|
|
|
(2,262
|
)
|
1984/1988, 2013
|
09/25/14
|
40
|
Heritage Village
|
Mcallen, TX
|
100%
|
—
|
|
|
4,092
|
|
13,823
|
|
17,915
|
|
|
—
|
|
|
4,092
|
|
13,823
|
|
17,915
|
|
|
(1,850
|
)
|
1988
|
09/25/14
|
40
|
Madison Meadows
|
Phoenix, AZ
|
100%
|
—
|
|
|
2,567
|
|
12,029
|
|
14,596
|
|
|
—
|
|
|
2,567
|
|
12,029
|
|
14,596
|
|
|
(1,650
|
)
|
1986
|
09/25/14
|
40
|
South Wind Heights
|
Jonesboro, AR
|
100%
|
—
|
|
|
1,782
|
|
11,244
|
|
13,026
|
|
|
—
|
|
|
1,782
|
|
11,244
|
|
13,026
|
|
|
(1,519
|
)
|
1999
|
09/25/14
|
40
|
Harrison Regent
|
Ogden, UT
|
100%
|
—
|
|
|
794
|
|
10,873
|
|
11,667
|
|
|
—
|
|
|
794
|
|
10,873
|
|
11,667
|
|
|
(1,413
|
)
|
1985/2016
|
09/25/14
|
40
|
Avalon MC - Boat Club
|
Fort Worth, TX
|
100%
|
—
|
|
|
359
|
|
8,126
|
|
8,485
|
|
|
—
|
|
|
359
|
|
8,126
|
|
8,485
|
|
|
(991
|
)
|
1996/2015
|
09/29/14
|
40
|
Avalon MC - 7200
|
Arlington, TX
|
100%
|
—
|
|
|
123
|
|
4,914
|
|
5,037
|
|
|
—
|
|
|
123
|
|
4,914
|
|
5,037
|
|
|
(601
|
)
|
1988/2014
|
09/29/14
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
||||||||||||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
||||||||||||||||||||
Azalea Hills
|
Floyds Knobs, IN
|
100%
|
—
|
|
|
2,256
|
|
14,118
|
|
16,374
|
|
|
—
|
|
|
2,256
|
|
14,118
|
|
16,374
|
|
|
(511
|
)
|
2008
|
08/17/17
|
40
|
|||||||||
Lakeside ALF
|
San Antonio, TX
|
100%
|
—
|
|
|
1,158
|
|
2,536
|
|
3,694
|
|
|
—
|
|
|
1,158
|
|
2,536
|
|
3,694
|
|
|
(131
|
)
|
2013
|
08/17/17
|
40
|
|||||||||
Heritage Oaks Retirement Village
|
Corsicana, TX
|
100%
|
—
|
|
|
1,300
|
|
14,406
|
|
15,706
|
|
|
—
|
|
|
1,300
|
|
14,406
|
|
15,706
|
|
|
(554
|
)
|
1996/2007
|
08/17/17
|
40
|
|||||||||
Aspen Grove Assisted Living
|
Sturgis, SD
|
100%
|
—
|
|
|
555
|
|
6,487
|
|
7,042
|
|
|
—
|
|
|
555
|
|
6,487
|
|
7,042
|
|
|
(265
|
)
|
2013
|
08/17/17
|
40
|
|||||||||
Maurice Griffith Manor Living Center
|
Casper, WY
|
100%
|
—
|
|
|
294
|
|
72
|
|
366
|
|
|
—
|
|
|
294
|
|
72
|
|
366
|
|
|
(5
|
)
|
1984/1985
|
08/17/17
|
40
|
|||||||||
The Peaks at Old Laramie Trail (Lafayette)
|
Lafayette, CO
|
100%
|
—
|
|
|
1,085
|
|
19,243
|
|
20,328
|
|
|
—
|
|
|
1,878
|
|
19,196
|
|
21,074
|
|
|
(676
|
)
|
2016
|
12/15/17
|
40
|
|||||||||
Prairie View
|
Winnebago, IL
|
100%
|
—
|
|
|
263
|
|
3,743
|
|
4,006
|
|
|
—
|
|
|
263
|
|
3,743
|
|
4,006
|
|
|
(109
|
)
|
2007
|
01/31/18
|
40
|
|||||||||
Arbor View Assisted Living
|
Pewaukee, WI
|
100%
|
—
|
|
|
1,019
|
|
3,606
|
|
4,625
|
|
|
—
|
|
|
1,019
|
|
3,606
|
|
4,625
|
|
|
(75
|
)
|
2010
|
04/16/18
|
40
|
|||||||||
Legacy Assisted Living
|
Pewaukee, WI
|
100%
|
—
|
|
|
661
|
|
5,680
|
|
6,341
|
|
|
—
|
|
|
661
|
|
5,680
|
|
6,341
|
|
|
(109
|
)
|
2015
|
04/16/18
|
40
|
|||||||||
Greenfield of Strasburg
|
Strasburg, VA
|
100%
|
—
|
|
|
666
|
|
5,551
|
|
6,217
|
|
|
—
|
|
|
666
|
|
5,551
|
|
6,217
|
|
|
(109
|
)
|
2001
|
04/30/18
|
40
|
|||||||||
Poets Walk of Sarasota
|
Sarasota, FL
|
100%
|
—
|
|
|
1,440
|
|
22,541
|
|
23,981
|
|
|
—
|
|
|
1,440
|
|
22,541
|
|
23,981
|
|
|
(365
|
)
|
2018
|
05/18/18
|
40
|
|||||||||
The Pointe at Lifespring
|
Knoxville, TN
|
100%
|
—
|
|
|
1,603
|
|
9,219
|
|
10,822
|
|
|
—
|
|
|
1,603
|
|
9,219
|
|
10,822
|
|
|
(103
|
)
|
2017
|
08/31/18
|
40
|
|||||||||
Shavano Park Senior Living
|
Shavano Park, TX
|
100%
|
—
|
|
|
2,131
|
|
11,541
|
|
13,672
|
|
|
—
|
|
|
2,131
|
|
11,541
|
|
13,672
|
|
|
(118
|
)
|
2015
|
08/31/18
|
40
|
|||||||||
Traditions of Beavercreek
|
Beavercreek, OH
|
100%
|
—
|
|
|
1,622
|
|
24,215
|
|
25,837
|
|
|
—
|
|
|
1,622
|
|
24,215
|
|
25,837
|
|
|
(121
|
)
|
2016
|
08/31/18
|
40
|
|||||||||
|
|
|
29,420
|
|
|
108,849
|
|
1,119,584
|
|
1,228,433
|
|
|
10,576
|
|
|
109,835
|
|
1,127,955
|
|
1,237,790
|
|
|
(125,902
|
)
|
|
|
|
|||||||||
Senior Housing - Managed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Stoney River Marshfield
|
Marshfield, WI
|
100%
|
—
|
|
|
574
|
|
8,733
|
|
9,307
|
|
|
92
|
|
|
574
|
|
8,825
|
|
9,399
|
|
|
(1,541
|
)
|
2010
|
12/18/12
|
40
|
|||||||||
Kensington Court
|
Windsor, ON
|
100%
|
—
|
|
|
1,360
|
|
16,855
|
|
18,215
|
|
|
383
|
|
|
1,341
|
|
17,002
|
|
18,343
|
|
|
(1,783
|
)
|
1998
|
06/11/15
|
40
|
|||||||||
Masonville Manor
|
London, ON
|
100%
|
—
|
|
|
960
|
|
19,056
|
|
20,016
|
|
|
231
|
|
|
947
|
|
19,020
|
|
19,967
|
|
|
(1,959
|
)
|
1998/2015
|
06/11/15
|
40
|
|||||||||
Okanagan Chateau
|
Kelowna, BC
|
100%
|
—
|
|
|
2,321
|
|
8,308
|
|
10,629
|
|
|
449
|
|
|
2,288
|
|
8,641
|
|
10,929
|
|
|
(996
|
)
|
1990
|
06/11/15
|
40
|
|||||||||
Court at Laurelwood
|
Waterloo, ON
|
100%
|
—
|
|
|
1,823
|
|
22,135
|
|
23,958
|
|
|
146
|
|
|
1,797
|
|
21,972
|
|
23,769
|
|
|
(2,234
|
)
|
2005/2015
|
06/11/15
|
40
|
|||||||||
Fairwinds Lodge
|
Sarnia, ON
|
100%
|
—
|
|
|
1,187
|
|
20,346
|
|
21,533
|
|
|
179
|
|
|
1,170
|
|
20,241
|
|
21,411
|
|
|
(2,072
|
)
|
2000
|
06/11/15
|
40
|
|||||||||
The Shores
|
Kamloops, BC
|
100%
|
4,889
|
|
|
679
|
|
8,024
|
|
8,703
|
|
|
97
|
|
|
669
|
|
8,009
|
|
8,678
|
|
|
(862
|
)
|
1992/2014
|
06/11/15
|
40
|
|||||||||
Orchard Valley
|
Vernon, BC
|
100%
|
6,509
|
|
|
843
|
|
10,724
|
|
11,567
|
|
|
118
|
|
|
266
|
|
10,692
|
|
10,958
|
|
|
(1,083
|
)
|
1990/2008
|
06/11/15
|
40
|
|||||||||
Cherry Park
|
Penticton, BC
|
100%
|
4,687
|
|
|
763
|
|
6,771
|
|
7,534
|
|
|
412
|
|
|
753
|
|
7,089
|
|
7,842
|
|
|
(730
|
)
|
1990/1991, 2014
|
06/11/15
|
40
|
|||||||||
Maison Senior Living
|
Calgary, AB
|
100%
|
—
|
|
|
3,908
|
|
20,996
|
|
24,904
|
|
|
219
|
|
|
3,857
|
|
20,918
|
|
24,775
|
|
|
(1,874
|
)
|
2013
|
09/17/15
|
40
|
|||||||||
Ramsey
|
Ramsey, MN
|
100%
|
—
|
|
|
1,182
|
|
13,280
|
|
14,462
|
|
|
30
|
|
|
1,182
|
|
13,315
|
|
14,497
|
|
|
(504
|
)
|
2015
|
10/06/17
|
40
|
|||||||||
Marshfield II
|
Marshfield, WI
|
100%
|
—
|
|
|
500
|
|
4,134
|
|
4,634
|
|
|
—
|
|
|
500
|
|
4,139
|
|
4,639
|
|
|
(176
|
)
|
2014
|
10/06/17
|
40
|
|||||||||
Dover Place
|
Dover, DE
|
100%
|
—
|
|
|
2,797
|
|
23,054
|
|
25,851
|
|
|
49
|
|
|
2,797
|
|
23,103
|
|
25,900
|
|
|
(685
|
)
|
1999
|
01/02/18
|
40
|
|||||||||
Kanawha Place
|
Charleston, WV
|
100%
|
—
|
|
|
419
|
|
4,239
|
|
4,658
|
|
|
249
|
|
|
419
|
|
4,488
|
|
4,907
|
|
|
(171
|
)
|
1969
|
01/02/18
|
40
|
|||||||||
Leighton Place
|
Williamsport, PA
|
100%
|
—
|
|
|
296
|
|
9,191
|
|
9,487
|
|
|
122
|
|
|
296
|
|
9,313
|
|
9,609
|
|
|
(287
|
)
|
1990/2009
|
01/02/18
|
40
|
|||||||||
Maidencreek Place
|
Reading, PA
|
100%
|
—
|
|
|
684
|
|
12,950
|
|
13,634
|
|
|
13
|
|
|
684
|
|
12,963
|
|
13,647
|
|
|
(397
|
)
|
2004
|
01/02/18
|
40
|
|||||||||
Rolling Meadows Place
|
Scott Depot, WV
|
100%
|
—
|
|
|
230
|
|
6,271
|
|
6,501
|
|
|
193
|
|
|
230
|
|
6,464
|
|
6,694
|
|
|
(232
|
)
|
1996
|
01/02/18
|
40
|
|||||||||
Willowbrook Place
|
Clarks Summit, PA
|
100%
|
—
|
|
|
406
|
|
9,471
|
|
9,877
|
|
|
219
|
|
|
406
|
|
9,690
|
|
10,096
|
|
|
(320
|
)
|
1997
|
01/02/18
|
40
|
|||||||||
Wyncote Place
|
Wyncote, PA
|
100%
|
—
|
|
|
1,781
|
|
4,911
|
|
6,692
|
|
|
137
|
|
|
1,781
|
|
5,048
|
|
6,829
|
|
|
(196
|
)
|
1909
|
01/02/18
|
40
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
||||||||||||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
||||||||||||||||||||
Amity Place
|
Douglassville, PA
|
100%
|
—
|
|
|
611
|
|
19,083
|
|
19,694
|
|
|
25
|
|
|
611
|
|
19,108
|
|
19,719
|
|
|
(551
|
)
|
2008
|
01/02/18
|
40
|
|||||||||
Milford Place
|
Milford, DE
|
100%
|
—
|
|
|
1,199
|
|
18,786
|
|
19,985
|
|
|
100
|
|
|
1,199
|
|
18,886
|
|
20,085
|
|
|
(557
|
)
|
1999
|
01/02/18
|
40
|
|||||||||
Oak Hill Place
|
Oak Hill, WV
|
100%
|
—
|
|
|
609
|
|
2,636
|
|
3,245
|
|
|
95
|
|
|
609
|
|
2,731
|
|
3,340
|
|
|
(126
|
)
|
2001/2014
|
01/02/18
|
40
|
|||||||||
Seasons Place
|
Lewisburg, WV
|
100%
|
—
|
|
|
355
|
|
5,055
|
|
5,410
|
|
|
296
|
|
|
355
|
|
5,351
|
|
5,706
|
|
|
(201
|
)
|
1995
|
01/02/18
|
40
|
|||||||||
|
|
|
16,085
|
|
|
25,487
|
|
275,009
|
|
300,496
|
|
|
3,854
|
|
|
24,731
|
|
277,008
|
|
301,739
|
|
|
(19,537
|
)
|
|
|
|
|||||||||
Specialty Hospitals and Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Texas Regional Medical Center
|
Sunnyvale, TX
|
100%
|
—
|
|
|
4,020
|
|
57,620
|
|
61,640
|
|
|
—
|
|
|
4,020
|
|
57,620
|
|
61,640
|
|
|
(14,081
|
)
|
2009
|
05/03/11
|
40
|
|||||||||
Baylor Orthopedic Spine Hospital at Arlington
|
Arlington, TX
|
100%
|
—
|
|
|
—
|
|
44,217
|
|
44,217
|
|
|
—
|
|
|
—
|
|
44,217
|
|
44,217
|
|
|
(1,515
|
)
|
2009/2016
|
08/17/17
|
40
|
|||||||||
Touchstone Neurorecovery Center
|
Conroe, TX
|
100%
|
—
|
|
|
2,935
|
|
25,003
|
|
27,938
|
|
|
—
|
|
|
2,935
|
|
25,003
|
|
27,938
|
|
|
(968
|
)
|
1992
|
08/17/17
|
40
|
|||||||||
HealthBridge Children’s Hospital (Houston)
|
Houston, TX
|
100%
|
—
|
|
|
3,001
|
|
14,581
|
|
17,582
|
|
|
—
|
|
|
3,001
|
|
14,581
|
|
17,582
|
|
|
(509
|
)
|
1999/2009
|
08/17/17
|
40
|
|||||||||
Nexus Speciality Hospital - Woodlands Campus
|
Spring, TX
|
100%
|
—
|
|
|
1,319
|
|
15,153
|
|
16,472
|
|
|
—
|
|
|
1,319
|
|
15,153
|
|
16,472
|
|
|
(530
|
)
|
1995/1998
|
08/17/17
|
40
|
|||||||||
HealthBridge Children’s Hospital (Orange)
|
Orange, CA
|
100%
|
—
|
|
|
2,060
|
|
5,538
|
|
7,598
|
|
|
—
|
|
|
2,060
|
|
5,538
|
|
7,598
|
|
|
(202
|
)
|
2000
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Texas Hill Country School
|
Maxwell, TX
|
100%
|
—
|
|
|
902
|
|
2,384
|
|
3,286
|
|
|
1
|
|
|
902
|
|
2,385
|
|
3,287
|
|
|
(97
|
)
|
1993
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Chaparral
|
Maxwell, TX
|
100%
|
—
|
|
|
901
|
|
1,198
|
|
2,099
|
|
|
—
|
|
|
901
|
|
1,198
|
|
2,099
|
|
|
(59
|
)
|
1994/2009
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Sierra Verde & Roca Vista
|
Maxwell, TX
|
100%
|
—
|
|
|
456
|
|
2,632
|
|
3,088
|
|
|
—
|
|
|
456
|
|
2,632
|
|
3,088
|
|
|
(100
|
)
|
1992
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - 618 W. Hutchinson
|
San Marcos, TX
|
100%
|
—
|
|
|
51
|
|
359
|
|
410
|
|
|
62
|
|
|
51
|
|
421
|
|
472
|
|
|
(40
|
)
|
1869
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Ranch
|
Seguin, TX
|
100%
|
—
|
|
|
539
|
|
2,627
|
|
3,166
|
|
|
—
|
|
|
539
|
|
2,627
|
|
3,166
|
|
|
(127
|
)
|
1989
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Mesquite
|
Seguin, TX
|
100%
|
—
|
|
|
228
|
|
3,407
|
|
3,635
|
|
|
79
|
|
|
228
|
|
3,486
|
|
3,714
|
|
|
(141
|
)
|
1985/1991
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Hacienda
|
Kingsbury, TX
|
100%
|
—
|
|
|
104
|
|
2,788
|
|
2,892
|
|
|
27
|
|
|
104
|
|
2,813
|
|
2,917
|
|
|
(104
|
)
|
1990/2012
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Loma Linda
|
Seguin, TX
|
100%
|
—
|
|
|
52
|
|
805
|
|
857
|
|
|
—
|
|
|
52
|
|
805
|
|
857
|
|
|
(33
|
)
|
1970
|
08/17/17
|
40
|
|||||||||
Aurora Chicago Lakeshore Hospital
|
Chicago, IL
|
100%
|
—
|
|
|
8,574
|
|
39,732
|
|
48,306
|
|
|
—
|
|
|
8,574
|
|
39,732
|
|
48,306
|
|
|
(1,472
|
)
|
1992/2011
|
08/17/17
|
40
|
|||||||||
Aurora Arizona West
|
Glendale, AZ
|
100%
|
—
|
|
|
1,501
|
|
67,046
|
|
68,547
|
|
|
—
|
|
|
1,501
|
|
67,046
|
|
68,547
|
|
|
(2,345
|
)
|
1996/2013
|
08/17/17
|
40
|
|||||||||
Aurora Arizona East
|
Tempe, AZ
|
100%
|
—
|
|
|
3,137
|
|
50,073
|
|
53,210
|
|
|
—
|
|
|
3,137
|
|
50,073
|
|
53,210
|
|
|
(1,791
|
)
|
2001/2016
|
08/17/17
|
40
|
|||||||||
Aurora Charter Oak Hospital
|
Covina, CA
|
100%
|
—
|
|
|
23,472
|
|
71,542
|
|
95,014
|
|
|
—
|
|
|
23,472
|
|
71,542
|
|
95,014
|
|
|
(2,600
|
)
|
1974/2011
|
08/17/17
|
40
|
|||||||||
Aurora Vista del Mar Hospital
|
Ventura, CA
|
100%
|
—
|
|
|
8,089
|
|
43,645
|
|
51,734
|
|
|
—
|
|
|
8,089
|
|
43,645
|
|
51,734
|
|
|
(1,724
|
)
|
1984
|
08/17/17
|
40
|
|||||||||
Aurora San Diego Hospital
|
San Diego, CA
|
100%
|
—
|
|
|
8,403
|
|
55,015
|
|
63,418
|
|
|
6,999
|
|
|
8,403
|
|
62,014
|
|
70,417
|
|
|
(2,022
|
)
|
1988/2017
|
08/17/17
|
40
|
|||||||||
Gateway Rehabilitation Hospital at Florence
|
Florence, KY
|
100%
|
—
|
|
|
3,866
|
|
26,447
|
|
30,313
|
|
|
—
|
|
|
3,866
|
|
26,447
|
|
30,313
|
|
|
(923
|
)
|
2000
|
08/17/17
|
40
|
|||||||||
Highlands Regional Rehabilitation Hospital
|
El Paso, TX
|
100%
|
—
|
|
|
2,009
|
|
6,639
|
|
8,648
|
|
|
—
|
|
|
2,009
|
|
6,639
|
|
8,648
|
|
|
(257
|
)
|
1999/2009
|
08/17/17
|
40
|
|||||||||
|
|
|
—
|
|
|
75,619
|
|
538,451
|
|
614,070
|
|
|
7,168
|
|
|
75,619
|
|
545,617
|
|
621,236
|
|
|
(31,640
|
)
|
|
|
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
|
|
|
Life on Which Depreciation in Latest Income Statement is Computed
|
||||||||||||||||||||||
Description
|
Location
|
Ownership Percentage
|
Encum- brances
(1)
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
|
Land
|
Building and Improve- ments
(2)(3)
|
Total
|
|
Accumulated Depreciation and Amortization
|
Original Date of Construction/ Renovation
|
Date Acquired
|
||||||||||||||||||||
Multi-property Indebtedness
|
|
|
11,172
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
|
|
|||||||||
|
|
|
117,464
|
|
|
629,582
|
|
5,578,742
|
|
6,208,324
|
|
|
61,217
|
|
|
629,382
|
|
5,625,867
|
|
6,255,249
|
|
|
(402,021
|
)
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Corporate Assets
|
|
|
—
|
|
|
—
|
|
136
|
|
136
|
|
|
498
|
|
|
—
|
|
634
|
|
634
|
|
|
(317
|
)
|
|
|
|
|||||||||
|
|
|
$
|
117,464
|
|
|
$
|
629,582
|
|
$
|
5,578,878
|
|
$
|
6,208,460
|
|
|
$
|
61,715
|
|
|
$
|
629,382
|
|
$
|
5,626,501
|
|
$
|
6,255,883
|
|
|
$
|
(402,338
|
)
|
|
|
|
(1)
|
Encumbrances do not include deferred financing costs, net of
$1.8 million
as of
December 31, 2018
.
|
(2)
|
Building and building improvements include land improvements and furniture and equipment.
|
(3)
|
The aggregate cost of real estate for federal income tax purposes was
$5.3 billion
.
|
(4)
|
Property serves as collateral for secured debt totaling
$11.2 million
as of
December 31, 2018
.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Real estate:
|
|
|
|
|
|
||||||
Balance at the beginning of the year
|
$
|
6,334,855
|
|
|
$
|
2,292,751
|
|
|
$
|
2,277,457
|
|
Acquisitions
|
262,605
|
|
|
4,145,977
|
|
|
150,782
|
|
|||
Real estate acquired through loans receivable foreclosure
|
—
|
|
|
19,096
|
|
|
10,100
|
|
|||
Improvements
|
27,697
|
|
|
6,954
|
|
|
1,003
|
|
|||
Impairment
|
(1,576
|
)
|
|
(2,211
|
)
|
|
(39,058
|
)
|
|||
Sale of real estate
|
(351,922
|
)
|
|
(133,897
|
)
|
|
(107,930
|
)
|
|||
Foreign currency translation
|
(12,639
|
)
|
|
10,556
|
|
|
4,623
|
|
|||
Write-off of fully depreciated assets
|
(3,137
|
)
|
|
(4,371
|
)
|
|
(4,226
|
)
|
|||
Balance at the end of the year
|
$
|
6,255,883
|
|
|
$
|
6,334,855
|
|
|
$
|
2,292,751
|
|
|
|
|
|
|
|
|
|||||
Accumulated depreciation:
|
|
|
|
|
|
|
|||||
Balance at the beginning of the year
|
$
|
(340,423
|
)
|
|
$
|
(282,812
|
)
|
|
$
|
(237,841
|
)
|
Depreciation expense
|
(174,398
|
)
|
|
(101,198
|
)
|
|
(64,463
|
)
|
|||
Impairment
|
163
|
|
|
885
|
|
|
9,247
|
|
|||
Sale of real estate
|
108,122
|
|
|
38,914
|
|
|
6,023
|
|
|||
Foreign currency translation
|
1,061
|
|
|
(583
|
)
|
|
(4
|
)
|
|||
Write-off of fully depreciated assets
|
3,137
|
|
|
4,371
|
|
|
4,226
|
|
|||
Balance at the end of the year
|
$
|
(402,338
|
)
|
|
$
|
(340,423
|
)
|
|
$
|
(282,812
|
)
|
Description
|
|
Contractual Interest Rate
|
|
Maturity Date
|
|
Periodic Payment Terms
|
|
Prior Liens
|
|
Principal Balance
|
|
Book Value
(1)
|
|
Principal Amount of Loans Subject to Delinquent Principal or Interest
|
|||||||
Mortgages:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
River Vista
|
|
10.0
|
%
|
|
2027
|
|
(2)
|
|
$
|
—
|
|
|
$
|
18,577
|
|
|
$
|
18,577
|
|
|
N/A
|
Construction Mortgages:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
McKinney
|
|
8.0
|
|
|
2021
|
|
(3)
|
|
—
|
|
|
3,513
|
|
|
3,551
|
|
|
N/A
|
|||
Arlington
|
|
8.0
|
|
|
2022
|
|
(3)
|
|
—
|
|
|
1,056
|
|
|
1,078
|
|
|
N/A
|
|||
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
23,146
|
|
|
$
|
23,206
|
|
|
|
(1)
|
The aggregate cost for federal income tax purposes was
$23.3 million
as of
December 31, 2018
.
|
(2)
|
Interest is due monthly, and principal is due at the maturity date.
|
(3)
|
Interest and principal for the first 36 months is deferred and due at the maturity date. Interest after the first 36 months is due monthly.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance at the beginning of the year
|
|
$
|
16,033
|
|
|
$
|
39,026
|
|
|
$
|
241,038
|
|
Additions during period:
|
|
|
|
|
|
|
||||||
Draws
|
|
10,943
|
|
|
1,738
|
|
|
—
|
|
|||
New mortgage loans
|
|
—
|
|
|
12,987
|
|
|
3,767
|
|
|||
Interest income added to principal
|
|
1,528
|
|
|
539
|
|
|
690
|
|
|||
Deductions during period:
|
|
|
|
|
|
|
||||||
Paydowns/repayments
|
|
(5,358
|
)
|
|
(14,570
|
)
|
|
(193,075
|
)
|
|||
Conversion to real property
|
|
—
|
|
|
(19,085
|
)
|
|
(10,100
|
)
|
|||
Write-offs
(1)
|
|
—
|
|
|
(4,602
|
)
|
|
(3,294
|
)
|
|||
Balance at the end of the year
|
|
$
|
23,146
|
|
|
$
|
16,033
|
|
|
$
|
39,026
|
|
(1)
|
During the year ended December 31, 2017, the Company wrote off uncollectible amounts related to one mortgage loan that was repaid. During the year ended December 31, 2016, the Company wrote off amounts in excess of the fair value upon conversion of one mortgage loan to real property.
|
SABRA HEALTH CARE REIT, INC.
|
|
|
|
By:
|
/S/ RICHARD K. MATROS
|
|
Richard K. Matros
Chairman, President and
Chief Executive Officer
|
|
|
|
|
|
Name
|
|
Title
|
|
Date
|
|
|
|
|
|
/S/ RICHARD K. MATROS
|
|
Chairman, President and Chief
Executive Officer (Principal Executive Officer)
|
|
February 25, 2019
|
Richard K. Matros
|
|
|
|
|
|
|
|
|
|
/S/ HAROLD W. ANDREWS, JR.
Harold W. Andrews, Jr.
|
|
Executive Vice President, Chief
Financial Officer and Secretary (Principal
Financial and Accounting Officer)
|
|
February 25, 2019
|
Harold W. Andrews, Jr.
|
|
|
|
|
|
|
|
|
|
/S/ CRAIG A. BARBAROSH
Craig A. Barbarosh
|
|
Director
|
|
February 25, 2019
|
Craig A. Barbarosh
|
|
|
|
|
|
|
|
|
|
/S/ ROBERT A. ETTL
Robert A. Ettl
|
|
Director
|
|
February 25, 2019
|
Robert A. Ettl
|
|
|
|
|
|
|
|
|
|
/S/ MICHAEL J. FOSTER
Michael J. Foster
|
|
Director
|
|
February 25, 2019
|
Michael J. Foster
|
|
|
|
|
|
|
|
|
|
/S/ RONALD G. GEARY
|
|
Director
|
|
February 25, 2019
|
Ronald G. Geary
|
|
|
|
|
|
|
|
|
|
/S/ RAYMOND J. LEWIS
|
|
Director
|
|
February 25, 2019
|
Raymond J. Lewis
|
|
|
|
|
|
|
|
|
|
/S/ JEFFREY A. MALEHORN
|
|
Director
|
|
February 25, 2019
|
Jeffrey A. Malehorn
|
|
|
|
|
|
|
|
|
|
/S/ MILTON J. WALTERS
|
|
Director
|
|
February 25, 2019
|
Milton J. Walters
|
|
|
|
|
Cash Compensation
|
|
||
Annual Retainer
|
$ 75,000
|
|
|
Additional Chair/Lead Independent Director Retainer
|
$ 30,000
|
|
|
Additional Committee Chair Retainers
|
|
||
Audit Committee Chair
|
$ 25,000
|
|
|
Compensation Committee Chair
|
$ 15,000
|
|
|
Nominating and Governance Committee Chair
|
$ 10,000
|
|
|
Committee Meeting Fee (per meeting)
|
$ 1,000
|
|
|
|
|
||
Equity Compensation
|
|
||
Annual Equity Award
|
|
$115,000
|
|
Vesting
:
|
Continued Service
Vesting Schedule
. Subject to earlier termination as provided in the Terms and Conditions of Stock Unit Award, the units shall become vested as follows if you are employed by or providing services to the Corporation or its subsidiaries on the applicable vesting date: 25% of the units shall vest on each of the following anniversaries of December 31, 2018: 12 months, 24 months, 36 months and 48 months.
|
Vesting
:
|
In general, and with limited exceptions set forth below, your units are subject to two different vesting requirements. The first requirement is a funds from operations-based requirement. To the extent it is satisfied, your units are subject to time-based vesting. These requirements, and the limited exceptions, are set forth in more detail below.
|
% of Adjusted Normalized FFO Target Achieved
|
% of Target # of Units Eligible to Become Earned and Vested
|
90.96%
|
0%
|
93.97%
|
33%
|
96.99%
|
67%
|
100%
|
100%
|
103.01%
|
133%
|
106.03%
|
167%
|
109.04%
|
200%
|
Vesting
:
|
In general, and with limited exceptions set forth below, your units are subject to two different vesting requirements. The first requirement is a total shareholder return-based requirement. To the extent it is satisfied, your units are subject to time-based vesting. These requirements, and the limited exceptions, are set forth in more detail below.
|
Total Shareholder Return Percentile Rank
|
% of Target # of Units Becoming Earned and Vested
|
<30%
|
0%
|
30%
|
50%
|
35%
|
60%
|
40%
|
70%
|
45%
|
80%
|
50%
|
90%
|
55%
|
100%
|
60%
|
120%
|
65%
|
140%
|
70%
|
160%
|
75%
|
180%
|
80%
|
200%
|
|
Jurisdiction of Incorporation
|
|
|
1104 Wesley Avenue, LLC
|
Delaware
|
1717 Senior Partners, LLC (Subsidiary of Joint Venture)
|
Indiana
|
2100 Benvoulin Court Holdings, Inc.
|
British Columbia
|
2829-34th Street Holdings, Inc.
|
British Columbia
|
317 Winnipeg St. Holdings Inc.
|
British Columbia
|
3211 Alexis Park Drive Holdings Inc.
|
British Columbia
|
395 Harding Street, LLC
|
Delaware
|
870 Westminster Ave. Holdings, Inc.
|
British Columbia
|
Arden Real Estate Holdings, LLC
|
Delaware
|
Bay Tree Nursing Center, LLC
|
Massachusetts
|
Beaumont Senior Partners, LLC (Subsidiary of Joint Venture)
|
Indiana
|
Beavercreek Senior Partners, LLC
|
Indiana
|
Bloomsburg Nominee LLC
|
Delaware
|
Bloomsburg Nominee LP
|
Delaware
|
C.H.P. Limited Liability Company
|
New Hampshire
|
C.H.R. Limited Liability Company
|
New Hampshire
|
C.H.W. Limited Liability Company
|
New Hampshire
|
CCP Allenbrook 1662 LLC
|
Delaware
|
CCP Alpine 7614 LLC
|
Delaware
|
CCP Arlington 1961 LLC
|
Delaware
|
CCP Ashland 7250 LLC
|
Delaware
|
CCP Aspen Grove 7382 LLC
|
Delaware
|
CCP Augusta 0544 LLC
|
Delaware
|
CCP Autumn View 7580 LLC
|
Delaware
|
CCP Autumn Woods 7586 LLC
|
Delaware
|
CCP Avalon 5010 LP
|
Delaware
|
CCP Avis Adams 7173 LLC
|
Delaware
|
CCP Azalea 0824 LLC
|
Delaware
|
CCP Bandera 7525 LLC
|
Delaware
|
CCP Bay View 0738 LP
|
Delaware
|
CCP Baytown 7518 LLC
|
Delaware
|
CCP Bayview 7176 LLC
|
Delaware
|
CCP Beacon Specialty 7402 LLC
|
Delaware
|
CCP Bear Creek 3764 LLC
|
Delaware
|
CCP Beechnut Manor 1667 LLC
|
Delaware
|
CCP Bellefontaine Gardens 7251 LLC
|
Delaware
|
CCP Belleville 7343 LLC
|
Delaware
|
CCP Bellingham 0158 LLC
|
Delaware
|
CCP Bellingham 1501 LLC
|
Delaware
|
CCP Blue Hills 0501 LLC
|
Delaware
|
CCP Blueberry Hill 0581 LLC
|
Delaware
|
CCP Boise 0216 LLC
|
Delaware
|
CCP Bolton Manor 0529 LLC
|
Delaware
|
CCP Booker T. Washington 7617 LLC
|
Delaware
|
CCP Bradford 7612 LLC
|
Delaware
|
CCP Bremen 0290 LLC
|
Delaware
|
CCP Brentwood 0555 LLC
|
Delaware
|
CCP Brewer 0547 LLC
|
Delaware
|
CCP Brigham Manor 0503 LLC
|
Delaware
|
CCP Brighton 0873 LLC
|
Delaware
|
CCP Brodie 7515 LLC
|
Delaware
|
CCP Brookewood 7550 LLC
|
Delaware
|
CCP Brookhaven 7581 LLC
|
Delaware
|
CCP Burlington House 2702 LP
|
Delaware
|
CCP Cambridge 0634 LP
|
Delaware
|
CCP Camelot 0563 LLC
|
Delaware
|
CCP Cascade Park 7360 LLC
|
Delaware
|
CCP Cedar Bayou 7518 LLC
|
Delaware
|
CCP Chaparral 3725 LLC
|
Delaware
|
CCP Chapel Hill 0806 LP
|
Delaware
|
CCP Cherry Hills 1159 LLC
|
Delaware
|
CCP Cheyenne 0441 LLC
|
Delaware
|
CCP Chillicothe 0569 LP
|
Delaware
|
CCP Chowchilla 3765 LP
|
Delaware
|
CCP Clackamas 1513 LLC
|
Delaware
|
CCP Coastal Palms 7600 LLC
|
Delaware
|
CCP Colonial Manor 0766 LLC
|
Delaware
|
CCP Colonial Oaks 7615 LLC
|
Delaware
|
CCP Colony House 0582 LLC
|
Delaware
|
CCP Colony Oaks 0767 LLC
|
Delaware
|
CCP Conway 7175 LLC
|
Delaware
|
CCP Coos Bay 1510 LLC
|
Delaware
|
CCP Coshocton 0635 LP
|
Delaware
|
CCP Country Gardens 0534 LLC
|
Delaware
|
CCP Country Manor 0507 LLC
|
Delaware
|
CCP Covina 4003 LP
|
Delaware
|
CCP Crawford 0508 LLC
|
Delaware
|
CCP Crestview 1505 LLC
|
Delaware
|
CCP Crownpointe Carmel 7000 LLC
|
Delaware
|
CCP Current River 7252 LLC
|
Delaware
|
CCP Cypress Pointe 0188 LP
|
Delaware
|
CCP Danville Centre 0782 LLC
|
Delaware
|
CCP Den-Mar 0542 LLC
|
Delaware
|
CCP Dixon 7253 LLC
|
Delaware
|
CCP Dover 0591 LLC
|
Delaware
|
CCP Driftwood 7140 LP
|
Delaware
|
CCP Dundee 7170 LLC
|
Delaware
|
CCP Dutchess 1741 LLC
|
Delaware
|
CCP Eastside 0545 LLC
|
Delaware
|
CCP Eastview 0765 LLC
|
Delaware
|
CCP Eliot 0526 LLC
|
Delaware
|
CCP Elizabethtown 0787 LLC
|
Delaware
|
CCP Eugene 1509 LLC
|
Delaware
|
CCP Evergreen North Cascades 7201 LLC
|
Delaware
|
CCP Fayette County 7452 LP
|
Delaware
|
CCP Finance I LLC
|
Delaware
|
CCP Finance II LLC
|
Delaware
|
CCP Firesteel 7380 LLC
|
Delaware
|
CCP Florence Villa 3781 LLC
|
Delaware
|
CCP Forsyth 7254 LLC
|
Delaware
|
CCP Fountain Circle 0280 LLC
|
Delaware
|
CCP Fountain Springs 7381 LLC
|
Delaware
|
CCP Franklin 0584 LLC
|
Delaware
|
CCP Franklin Woods 0560 LP
|
Delaware
|
CCP Galion 7451 LP
|
Delaware
|
CCP Garden Gate 7583 LLC
|
Delaware
|
CCP Garden Valley 1155 LLC
|
Delaware
|
CCP Gastonia 0724 LP
|
Delaware
|
CCP Glendale 4001 LLC
|
Delaware
|
CCP Glenwood 7255 LLC
|
Delaware
|
CCP Golden/7470 LLC
|
Delaware
|
CCP Gravios 2227 LLC
|
Delaware
|
CCP Green Acres Baytown 1661 LLC
|
Delaware
|
CCP Green Acres Center 1664 LLC
|
Delaware
|
CCP Green Acres Humble 1666 LLC
|
Delaware
|
CCP Green Acres Huntsville 1663 LLC
|
Delaware
|
CCP Guardian Roanoke 0704 LP
|
Delaware
|
CCP Guardian Rocky Mount 0723 LP
|
Delaware
|
CCP Guardian Zebulon 0713 LP
|
Delaware
|
CCP Guest House 7613 LLC
|
Delaware
|
CCP Hanover Terrace 0593 LLC
|
Delaware
|
CCP Harbour Point 0826 LLC
|
Delaware
|
CCP Harris Hill 7582 LLC
|
Delaware
|
CCP Harrodsburg 0864 LLC
|
Delaware
|
CCP Healthbridge 7403 LP
|
Delaware
|
CCP Hebert 1981 LLC
|
Delaware
|
CCP Hillcrest 0785 LLC
|
Delaware
|
CCP Hillsboro 1507 LLC
|
Delaware
|
CCP Holdings GP1 LLC
|
Delaware
|
CCP Hopkins 3784 LLC
|
Delaware
|
CCP Houston Children's 7401 LLC
|
Delaware
|
CCP Junction City 1508 LLC
|
Delaware
|
CCP Kachina Point 0853 LLC
|
Delaware
|
CCP Kansas II LLC
|
Delaware
|
CCP Keizer 1526 LLC
|
Delaware
|
CCP Kennebunk 0549 LLC
|
Delaware
|
CCP Kennedy Park 0771 LLC
|
Delaware
|
CCP King City 1506 LLC
|
Delaware
|
CCP Kingston Business Trust
|
Massachusetts
|
CCP Kinston 0711 LP
|
Delaware
|
CCP Kirbyville 7534 LLC
|
Delaware
|
CCP La Mesa 1910 LLC
|
Delaware
|
CCP Lakeshore 4000 LLC
|
Delaware
|
CCP Lakeside 1900 LLC
|
Delaware
|
CCP Lakeview Manor 1552 LLC
|
Delaware
|
CCP Las Vegas 0640 LLC
|
Delaware
|
CCP Lebanon 1504 LLC
|
Delaware
|
CCP Lebanon Country 0868 LP
|
Delaware
|
CCP Lincoln 0307 LP
|
Delaware
|
CCP Linden 1668 LLC
|
Delaware
|
CCP Logan 0571 LP
|
Delaware
|
CCP Loma Linda 3726 LLC
|
Delaware
|
CCP Madison 0132 LLC
|
Delaware
|
CCP Malley 0859 LLC
|
Delaware
|
CCP Maple Ridge 0289 LLC
|
Delaware
|
CCP Marietta 0645 LLC
|
Delaware
|
CCP Marshall Conroe 7535 LLC
|
Delaware
|
CCP Maryville 3785 LLC
|
Delaware
|
CCP Masters 0884 LLC
|
Delaware
|
CCP McKinney 1677 LLC
|
Delaware
|
CCP Meadowvale 0269 LLC
|
Delaware
|
CCP Medford 0453 LLC
|
Delaware
|
CCP MG Manor 7387 LLC
|
Delaware
|
CCP Millbrook 1678 LLC
|
Delaware
|
CCP Minneapolis 7005 LLC
|
Delaware
|
CCP Monroe 0707 LP
|
Delaware
|
CCP Mount Pleasant 1672 LLC
|
Delaware
|
CCP Mountain View 1529 LLC
|
Delaware
|
CCP Mountain View 2228 LLC
|
Delaware
|
CCP Mt. Carmel 0773 LLC
|
Delaware
|
CCP Mt. Pleasant 7171 LLC
|
Delaware
|
CCP Muncie 0406 LLC
|
Delaware
|
CCP Mustang Holdings LLC
|
Delaware
|
CCP Mystic Park 7526 LLC
|
Delaware
|
CCP Newport 1528 LLC
|
Delaware
|
CCP Newton Wellesley 0539 LLC
|
Delaware
|
CCP Nicholas 1157 LLC
|
Delaware
|
CCP North Gate 7584 LLC
|
Delaware
|
CCP North Ridge 0769 LLC
|
Delaware
|
CCP Northern Nevada 2226 LLC
|
Delaware
|
CCP Northfield Centre 0784 LLC
|
Delaware
|
CCP Norway 0550 LLC
|
Delaware
|
CCP Nutmeg Pavilion 0567 LLC
|
Delaware
|
CCP Oak Hill 1231 LLC
|
Delaware
|
CCP Oakridge 3766 LLC
|
Delaware
|
CCP Oakview 0278 LLC
|
Delaware
|
CCP Oakwood 0517 LLC
|
Delaware
|
CCP Olympic 1503 LLC
|
Delaware
|
CCP Omaha 1671 LLC
|
Delaware
|
CCP Orange Hills 7390 LP
|
Delaware
|
CCP Palisade 7383 LLC
|
Delaware
|
CCP Paramount Pasadena 7536 LLC
|
Delaware
|
CCP Paramount San Antonio 7527 LLC
|
Delaware
|
CCP Park Manor Conroe 7270 LLC
|
Delaware
|
CCP Park Manor Cyfair 7275 LLC
|
Delaware
|
CCP Park Manor Cypress 7271 LLC
|
Delaware
|
CCP Park Manor Desoto 7531 LLC
|
Delaware
|
CCP Park Manor Humble 7272 LLC
|
Delaware
|
CCP Park Manor McKinney 7650 LLC
|
Delaware
|
CCP Park Manor Quail Valley 7273 LLC
|
Delaware
|
CCP Park Manor Westchase 7274 LLC
|
Delaware
|
CCP Park Place 7541 LLC
|
Delaware
|
CCP Parkway Pavilion 0568 LLC
|
Delaware
|
CCP Parkwood 0407 LLC
|
Delaware
|
CCP Pearl Kruse 1527 LLC
|
Delaware
|
CCP Petersburg 3767 LLC
|
Delaware
|
CCP Pettigrew 0116 LP
|
Delaware
|
CCP Phoenix 1930 LLC
|
Delaware
|
CCP Pickerington 0570 LP
|
Delaware
|
CCP Pilgrim Manor 7610 LLC
|
Delaware
|
CCP Pleasant Valley 1679 LLC
|
Delaware
|
CCP Pointe 7537 LLC
|
Delaware
|
CCP Prairie View 7385 LLC
|
Delaware
|
CCP Prairie View LLC
|
Delaware
|
CCP Primacy 0822 LLC
|
Delaware
|
CCP Properties Business Trust
|
Massachusetts
|
CCP Strafford 7258 LLC
|
Delaware
|
CCP Summit West 1551 LLC
|
Delaware
|
CCP Sunnybrook 0137 LP
|
Delaware
|
CCP Sunnyside 0452 LLC
|
Delaware
|
CCP Tacoma 1512 LLC
|
Delaware
|
CCP Tacoma 1515 LLC
|
Delaware
|
CCP Tacoma Pearl 1532 LLC
|
Delaware
|
CCP Tempe 4002 LLC
|
Delaware
|
CCP Texas Hill Country 3724 LLC
|
Delaware
|
CCP Three Fountains 1525 LLC
|
Delaware
|
CCP Torrey Pines 0641 LLC
|
Delaware
|
CCP Torrington 7542 LLC
|
Delaware
|
CCP Trinity 1980 LLC
|
Delaware
|
CCP Trinity 7532 LLC
|
Delaware
|
CCP Tri-State 7172 LLC
|
Delaware
|
CCP Trisun LLC
|
Delaware
|
CCP Twin Oaks 1511 LLC
|
Delaware
|
CCP Ulster 1743 LLC
|
Delaware
|
CCP Upshur Manor 1674 LLC
|
Delaware
|
CCP Vallhaven 0770 LLC
|
Delaware
|
CCP Ventura 4004 LP
|
Delaware
|
CCP Victory 1990 LLC
|
Delaware
|
CCP Villa Campana 0851 LLC
|
Delaware
|
CCP Village 1931 LLC
|
Delaware
|
CCP Walden 0588 LLC
|
Delaware
|
CCP Warren 7453 LP
|
Delaware
|
CCP West Hutchison 3719/3728 LLC
|
Delaware
|
CCP West Oaks 7517 LLC
|
Delaware
|
CCP West Oaks 7528 LLC
|
Delaware
|
CCP Western Village 3780 LLC
|
Delaware
|
CCP Westgate Manor 0554 LLC
|
Delaware
|
CCP Westminster 3775 LLC
|
Delaware
|
CCP Westwood 7529 LLC
|
Delaware
|
CCP Westwood 7601 LLC
|
Delaware
|
CCP Westwood Manor 7348 LLC
|
Delaware
|
CCP WH Holdings LLC
|
Delaware
|
CCP Wharton 7533 LLC
|
Delaware
|
CCP Wheatcrest 7388 LLC
|
Delaware
|
CCP Whitesburg 0791 LLC
|
Delaware
|
CCP Winchester Place 0572 LP
|
Delaware
|
CCP Wind River 0482 LLC
|
Delaware
|
CCP Windsor 7259 LLC
|
Delaware
|
CCP Winship Green 0546 LLC
|
Delaware
|
CCP Woodstock 0776 LLC
|
Delaware
|
CCP Worthington 1160 LLC
|
Delaware
|
CCP Wyomissing 1237 LLC
|
Delaware
|
Charleston AID II OpCo LLC
|
Delaware
|
Charleston AID II PropCo LLC
|
Delaware
|
Chief1 Holdings, LLC (Joint Venture)
|
Delaware
|
Clarks Summit AID II OpCo LLC
|
Delaware
|
Clarks Summit AID II PropCo LLC
|
Delaware
|
Clarksville Senior Partners, LLC (Subsidiary of Joint Venture)
|
Indiana
|
Connecticut Holdings I, LLC
|
Delaware
|
Deerfield Senior Partners, LLC (Subsidiary of Joint Venture)
|
Indiana
|
DJB Realty L.L.C.
|
New Hampshire
|
Douglassville AID II OpCo LLC
|
Delaware
|
Douglassville AID II PropCo LLC
|
Delaware
|
Dover AID II OpCo LLC
|
Delaware
|
Dover AID II PropCo LLC
|
Delaware
|
Elms Haven-Thorton, LLC
|
Colorado
|
Healthtrust, L.L.C.
|
Florida
|
HEB Healthcare Partners, LLC (Joint Venture)
|
Texas
|
HEB SNF RE GenPar, LLC
|
Texas
|
HEB SNF RE, L.P.
|
Texas
|
HHC 1998-1 Trust
|
Massachusetts
|
Kentucky Holdings I, LLC
|
Delaware
|
Knoxville Healthcare Partners, LLC
|
Delaware
|
Lafayette Healthcare Partners, LLC
|
Delaware
|
Langdon Place of Dover, a general partnership
|
New Hampshire
|
Langdon Place of Keene Limited Partnership
|
New Hampshire
|
Lewisburg AID II OpCo LLC
|
Delaware
|
Lewisburg AID II PropCo LLC
|
Delaware
|
L.P.E.
|
New Hampshire
|
Madeira Senior Partners, LLC (Subsidiary of Joint Venture)
|
Indiana
|
Master Aid II PROPCO LLC
|
Delaware
|
Master Aid II-B PROPCO LLC
|
Delaware
|
Master Tenant (FNMA) AID II Opco LLC
|
Delaware
|
Master Tenant (UNEN) AID II Opco LLC
|
Delaware
|
McCordsville Senior Partners, LLC (Subsidiary of Joint Venture)
|
Indiana
|
Meridian Shavano Park AL/ALZ RE, L.P.
|
Texas
|
Milford AID II OpCo LLC
|
Delaware
|
Milford AID II PropCo LLC
|
Delaware
|
MLD Properties, LLC
|
Delaware
|
MLD Shelton Investors Partnership
|
California
|
MSP AL/ALZ RE GenPar, LLC
|
Texas
|
New Hampshire Holdings, LLC
|
Delaware
|
NHP SCC, LLC
|
Delaware
|
Northwest Holdings I, LLC
|
Delaware
|
Sabra Fairmont, LP
|
Delaware
|
Sabra FHAPT, LLC
|
Delaware
|
Sabra Forest Hills, LLC
|
Delaware
|
Sabra Garden View, LP
|
Delaware
|
Sabra Grand Terrace, LP
|
Delaware
|
Sabra Hagerstown, LLC
|
Delaware
|
Sabra Health Care AL, LLC
|
Delaware
|
Sabra Health Care Delaware, LLC
|
Delaware
|
Sabra Health Care Frankenmuth, LLC
|
Delaware
|
Sabra Health Care Holdings I, LLC
|
Delaware
|
Sabra Health Care Holdings II, LLC
|
Delaware
|
Sabra Health Care Holdings III, LLC
|
Delaware
|
Sabra Health Care Holdings IV, LLC
|
Delaware
|
Sabra Health Care Holdings V, LLC
|
Delaware
|
Sabra Health Care Holdings VI, LLC
|
Delaware
|
Sabra Health Care Investments, LP
|
Delaware
|
Sabra Health Care Limited Partnership
|
Delaware
|
Sabra Health Care Northeast, LLC
|
Delaware
|
Sabra Health Care Pennsylvania, LLC
|
Delaware
|
Sabra Health Care Virginia II, LLC
|
Delaware
|
Sabra Health Care Virginia, LLC
|
Delaware
|
Sabra Health Care, L.L.C.
|
Delaware
|
Sabra Idaho, LLC
|
Delaware
|
Sabra Issaquah, LLC
|
Delaware
|
Sabra Kentucky, LLC
|
Delaware
|
Sabra Lake Balboa, LP
|
Delaware
|
Sabra Lake Drive, LLC
|
Delaware
|
Sabra LBG Beavercreek JV, LLC (Joint Venture)
|
Delaware
|
Sabra LBG Beavercreek JV II, LLC (Joint Venture)
|
Delaware
|
Sabra LBG Clarksville JV, LLC (Joint Venture)
|
Delaware
|
Sabra LBG Deerfield JV, LLC (Joint Venture)
|
Delaware
|
Sabra LBG JV, LLC (Joint Venture)
|
Delaware
|
Sabra LBG Madeira, LLC (Joint Venture)
|
Delaware
|
Sabra LBG McCordsville, LLC (Joint Venture)
|
Delaware
|
Sabra Lomita, LP
|
Delaware
|
Sabra Madiera Preferred Equity, LLC
|
Delaware
|
Sabra Marshfield II RP, LLC
|
Delaware
|
Sabra Marshfield II TRS, LLC
|
Delaware
|
Sabra McCordsville Preferred Equity, LLC
|
Delaware
|
Sabra McKinley, LLC
|
Delaware
|
Sabra Michigan, LLC
|
Delaware
|
Sabra Missouri River, LLC
|
Delaware
|
Sabra Montana, LLC
|
Delaware
|
Sabra Nashua, LLC
|
New Hampshire
|
Sabra New Braunfels Preferred Equity, LLC
|
Delaware
|
Sabra New Mexico II, LLC
|
Delaware
|
Sabra New Mexico, LLC
|
Delaware
|
Sabra North Carolina GP, LLC
|
Delaware
|
Sabra North Carolina, L.P.
|
Delaware
|
Sabra North Conway, L.L.C.
|
New Hampshire
|
Sabra Ohio, LLC
|
Delaware
|
Sabra Opco AL, LLC
|
Delaware
|
Sabra Pacifica, LP
|
Delaware
|
Sabra Palm Terrace, LP
|
Delaware
|
Sabra Park Ridge, LLC
|
Delaware
|
Sabra Park West, LLC
|
Delaware
|
Sabra Phoenix Holding, LLC
|
Delaware
|
Sabra Phoenix Marshfield, LLC
|
Delaware
|
Sabra Phoenix TRS Venture II, LLC
|
Delaware
|
Sabra Phoenix TRS Venture, LLC
|
Delaware
|
Sabra Phoenix Wisconsin, LLC
|
Delaware
|
Sabra Propco AL, LLC
|
Delaware
|
Sabra Ramona, LP
|
Delaware
|
Sabra Ramsey, LLC
|
Delaware
|
Sabra Ramsey TRS, LLC
|
Delaware
|
Sabra San Juan, LLC
|
Delaware
|
Sabra Sundara Master Developer LLC (Joint Venture)
|
Delaware
|
Sabra Texas GP II, LLC
|
Texas
|
Sabra Texas GP, LLC
|
Texas
|
Sabra Texas Holdings GP, LLC
|
Texas
|
Sabra Texas Holdings, L.P.
|
Texas
|
Sabra Texas Holdings II, L.P.
|
Texas
|
Sabra Texas Properties, L.P.
|
Texas
|
Sabra Texas Properties II, L.P.
|
Texas
|
Sabra Texas Properties III, L.P.
|
Texas
|
Sabra Texas Properties IV, L.P.
|
Texas
|
Sabra Texas Properties V, L.P.
|
Texas
|
Sabra Texas Properties VI, L.P.
|
Texas
|
Sabra TRS Holdings, LLC
|
Delaware
|
Sabra University, LP
|
Delaware
|
Sabra Virginia III, LLC
|
Delaware
|
Sabra Wisconsin, LLC
|
Delaware
|
Sabra Wisconsin II, LLC
|
Delaware
|
Sabra Woodland, LP
|
Delaware
|
Sabra-Sundara Master Developer, LLC
|
Delaware
|
SB Fountain City, LLC
|
Georgia
|
SB New Martinsville, LLC
|
West Virginia
|
SbraREIT Assisted Living I, ULC
|
Nova Scotia
|
1.
|
I have reviewed this annual report on Form 10-K of Sabra Health Care REIT, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer 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:
|
5.
|
The registrant's other certifying officer 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):
|
/S/ RICHARD K. MATROS
|
Richard K. Matros
|
Chairman, President and
Chief Executive Officer
|
1.
|
I have reviewed this annual report on Form 10-K of Sabra Health Care REIT, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer 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:
|
5.
|
The registrant's other certifying officer 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):
|
/S/ HAROLD W. ANDREWS, JR.
|
Harold W. Andrews, Jr.
|
Executive Vice President,
Chief Financial Officer and Secretary
|
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 Registrant.
|
/S/ RICHARD K. MATROS
|
Richard K. Matros
|
Chairman, President and
Chief Executive Officer
|
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 Registrant.
|
/S/ HAROLD W. ANDREWS, JR.
|
Harold W. Andrews, Jr.
|
Executive Vice President,
Chief Financial Officer and Secretary
|