|
|
☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
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
|
Trading Symbol
|
Name of Each Exchange on Which Registered
|
Common Stock, $0.01 par value
|
SBRA
|
The Nasdaq Stock Market LLC
|
|
Large accelerated filer
|
|
x
|
|
Accelerated filer
|
|
☐
|
Non-accelerated filer
|
|
☐
|
|
Smaller reporting company
|
|
☐
|
|
|
|
|
Emerging growth company
|
|
☐
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
our dependence on the operating success of our tenants;
|
•
|
the potential variability of our reported rental and related revenues following the adoption of Topic 842 (as defined below) on January 1, 2019;
|
•
|
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;
|
•
|
the possibility that Sabra may not acquire the remaining majority interest in the Enlivant Joint Venture (as defined below);
|
•
|
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”) under the federal tax laws;
|
•
|
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
|
|
|
|
40
|
|
|
9
|
|
|
5
|
|
|
14
|
|
|
68
|
|
|
15.8
|
%
|
|
29
|
|
|
97
|
|
|
16.2
|
%
|
Indiana
|
|
|
|
14
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
16
|
|
|
3.7
|
|
|
21
|
|
|
37
|
|
|
6.2
|
|
Washington
|
|
|
|
15
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
17
|
|
|
4.0
|
|
|
17
|
|
|
34
|
|
|
5.7
|
|
California
|
|
|
|
24
|
|
|
1
|
|
|
1
|
|
|
4
|
|
|
30
|
|
|
7.0
|
|
|
—
|
|
|
30
|
|
|
5.0
|
|
Oregon
|
|
|
|
15
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
4.4
|
|
|
11
|
|
|
30
|
|
|
5.0
|
|
Kentucky
|
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
26
|
|
|
6.1
|
|
|
1
|
|
|
27
|
|
|
4.5
|
|
Ohio
|
|
|
|
6
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
1.6
|
|
|
15
|
|
|
22
|
|
|
3.7
|
|
Wisconsin
|
|
|
|
5
|
|
|
3
|
|
|
3
|
|
|
—
|
|
|
11
|
|
|
2.6
|
|
|
10
|
|
|
21
|
|
|
3.5
|
|
Pennsylvania
|
|
|
|
3
|
|
|
—
|
|
|
5
|
|
|
1
|
|
|
9
|
|
|
2.1
|
|
|
11
|
|
|
20
|
|
|
3.3
|
|
Massachusetts
|
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
4.2
|
|
|
—
|
|
|
18
|
|
|
3.0
|
|
Other (34 states & Canada)
|
|
|
|
132
|
|
|
42
|
|
|
31
|
|
|
3
|
|
|
208
|
|
|
48.5
|
|
|
55
|
|
|
263
|
|
|
43.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total
|
|
|
|
296
|
|
|
62
|
|
|
46
|
|
|
25
|
|
|
429
|
|
|
100.0
|
%
|
|
170
|
|
|
599
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
% of Consolidated Total
|
|
|
|
69.0
|
%
|
|
14.5
|
%
|
|
10.7
|
%
|
|
5.8
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
% of Total
|
|
|
|
49.4
|
%
|
|
10.3
|
%
|
|
7.7
|
%
|
|
4.2
|
%
|
|
71.6
|
%
|
|
|
|
28.4
|
%
|
|
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
|
|
97
|
|
|
4,816
|
|
|
577
|
|
|
743
|
|
|
366
|
|
|
6,502
|
|
|
15.1
|
%
|
|
1,122
|
|
|
7,624
|
|
|
15.1
|
%
|
Kentucky
|
|
27
|
|
|
2,598
|
|
|
—
|
|
|
—
|
|
|
100
|
|
|
2,698
|
|
|
6.3
|
|
|
55
|
|
|
2,753
|
|
|
5.4
|
|
Indiana
|
|
37
|
|
|
1,547
|
|
|
140
|
|
|
—
|
|
|
48
|
|
|
1,735
|
|
|
4.0
|
|
|
963
|
|
|
2,698
|
|
|
5.3
|
|
California
|
|
30
|
|
|
2,058
|
|
|
58
|
|
|
102
|
|
|
340
|
|
|
2,558
|
|
|
5.9
|
|
|
—
|
|
|
2,558
|
|
|
5.1
|
|
Washington
|
|
34
|
|
|
1,591
|
|
|
52
|
|
|
113
|
|
|
—
|
|
|
1,756
|
|
|
4.1
|
|
|
725
|
|
|
2,481
|
|
|
4.9
|
|
Oregon
|
|
30
|
|
|
1,520
|
|
|
377
|
|
|
—
|
|
|
—
|
|
|
1,897
|
|
|
4.4
|
|
|
399
|
|
|
2,296
|
|
|
4.5
|
|
Massachusetts
|
|
18
|
|
|
2,209
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,209
|
|
|
5.1
|
|
|
—
|
|
|
2,209
|
|
|
4.4
|
|
North Carolina
|
|
15
|
|
|
1,454
|
|
|
—
|
|
|
237
|
|
|
—
|
|
|
1,691
|
|
|
3.9
|
|
|
—
|
|
|
1,691
|
|
|
3.3
|
|
New York
|
|
10
|
|
|
1,566
|
|
|
—
|
|
|
105
|
|
|
—
|
|
|
1,671
|
|
|
3.9
|
|
|
—
|
|
|
1,671
|
|
|
3.3
|
|
Missouri
|
|
15
|
|
|
1,392
|
|
|
—
|
|
|
184
|
|
|
—
|
|
|
1,576
|
|
|
3.7
|
|
|
—
|
|
|
1,576
|
|
|
3.1
|
|
Other (34 states & Canada)
|
|
286
|
|
|
12,539
|
|
|
2,616
|
|
|
3,325
|
|
|
339
|
|
|
18,819
|
|
|
43.6
|
|
|
4,274
|
|
|
23,093
|
|
|
45.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total
|
|
599
|
|
|
33,290
|
|
|
3,820
|
|
|
4,809
|
|
|
1,193
|
|
|
43,112
|
|
|
100.0
|
%
|
|
7,538
|
|
|
50,650
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
% of Consolidated Total
|
|
|
|
77.2
|
%
|
|
8.9
|
%
|
|
11.1
|
%
|
|
2.8
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
% of Total
|
|
|
|
65.7
|
%
|
|
7.5
|
%
|
|
9.5
|
%
|
|
2.4
|
%
|
|
85.1
|
%
|
|
|
|
14.9
|
%
|
|
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
|
|
68
|
|
|
$
|
384,682
|
|
|
$
|
81,305
|
|
|
$
|
156,225
|
|
|
$
|
196,098
|
|
|
$
|
818,310
|
|
|
13.9
|
%
|
California
|
|
30
|
|
|
435,612
|
|
|
18,160
|
|
|
36,340
|
|
|
224,761
|
|
|
714,873
|
|
|
12.2
|
|
|||||
Oregon
|
|
19
|
|
|
261,316
|
|
|
86,860
|
|
|
—
|
|
|
—
|
|
|
348,176
|
|
|
5.9
|
|
|||||
Maryland
|
|
9
|
|
|
322,390
|
|
|
6,681
|
|
|
—
|
|
|
—
|
|
|
329,071
|
|
|
5.6
|
|
|||||
New York
|
|
10
|
|
|
297,326
|
|
|
—
|
|
|
19,945
|
|
|
—
|
|
|
317,271
|
|
|
5.4
|
|
|||||
Kentucky
|
|
26
|
|
|
228,773
|
|
|
—
|
|
|
—
|
|
|
39,696
|
|
|
268,469
|
|
|
4.6
|
|
|||||
Washington
|
|
17
|
|
|
188,548
|
|
|
10,686
|
|
|
27,636
|
|
|
—
|
|
|
226,870
|
|
|
3.8
|
|
|||||
Indiana
|
|
16
|
|
|
174,427
|
|
|
26,161
|
|
|
—
|
|
|
5,310
|
|
|
205,898
|
|
|
3.5
|
|
|||||
Arizona
|
|
8
|
|
|
31,977
|
|
|
10,348
|
|
|
37,969
|
|
|
121,757
|
|
|
202,051
|
|
|
3.4
|
|
|||||
North Carolina
|
|
15
|
|
|
123,462
|
|
|
—
|
|
|
68,251
|
|
|
—
|
|
|
191,713
|
|
|
3.3
|
|
|||||
Other (31 states & Canada) (2)
|
|
211
|
|
|
1,253,153
|
|
|
390,487
|
|
|
561,405
|
|
|
52,099
|
|
|
2,257,144
|
|
|
38.4
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total
|
|
429
|
|
|
$
|
3,701,666
|
|
|
$
|
630,688
|
|
|
$
|
907,771
|
|
|
$
|
639,721
|
|
|
$
|
5,879,846
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
% of Total
|
|
|
|
63.0
|
%
|
|
10.7
|
%
|
|
15.4
|
%
|
|
10.9
|
%
|
|
100.0
|
%
|
|
|
(1)
|
Represents the undepreciated book value of our real estate held for investment as of December 31, 2019. Excludes unconsolidated joint venture.
|
(2)
|
Investment balance in Canada is based on the exchange rate as of December 31, 2019 of $0.7682 per CAD $1.00.
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
|||||||||||
Investment
|
|
Quantity
as of December 31, 2019 |
|
Property Type
|
|
Principal Balance as of December 31, 2019 (1)
|
|
Book Value
as of December 31, 2019 |
|
Book Value
as of December 31, 2018 |
|
Weighted Average Contractual Interest Rate / Rate of Return
|
|
Weighted Average Annualized Effective Interest Rate / Rate of Return
|
|
Maturity Date
as of December 31, 2019 |
|||||||||
Loans Receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Mortgage
|
|
1
|
|
|
Specialty Hospital
|
|
$
|
19,000
|
|
|
$
|
19,000
|
|
|
$
|
18,577
|
|
|
10.0
|
%
|
|
10.0
|
%
|
|
01/31/27
|
Construction
|
|
1
|
|
|
Senior Housing
|
|
2,468
|
|
|
2,487
|
|
|
4,629
|
|
|
8.0
|
%
|
|
7.8
|
%
|
|
09/30/22
|
|||
Mezzanine
|
|
—
|
|
|
Skilled Nursing
|
|
—
|
|
|
—
|
|
|
2,188
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|||
Other
|
|
16
|
|
|
Multiple
|
|
46,059
|
|
|
42,147
|
|
|
45,324
|
|
|
6.8
|
%
|
|
7.0
|
%
|
|
09/23/19- 08/31/28
|
|||
|
|
18
|
|
|
|
|
67,527
|
|
|
63,634
|
|
|
70,718
|
|
|
7.8
|
%
|
|
7.9
|
%
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loan loss reserve
|
|
|
|
|
|
—
|
|
|
(564
|
)
|
|
(1,258
|
)
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
67,527
|
|
|
63,070
|
|
|
69,460
|
|
|
|
|
|
|
|
||||||
Other Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Preferred Equity
|
|
9
|
|
|
Skilled Nursing / Senior Housing
|
|
43,893
|
|
|
44,304
|
|
|
44,262
|
|
|
12.0
|
%
|
|
12.0
|
%
|
|
N/A
|
|||
Total
|
|
27
|
|
|
|
|
$
|
111,420
|
|
|
$
|
107,374
|
|
|
$
|
113,722
|
|
|
9.4
|
%
|
|
9.6
|
%
|
|
|
(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 partner disagrees 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 the joint venture in which we have a non-controlling interest, our joint venture partner may take actions with which we disagree;
|
•
|
Under our joint venture agreement, as of January 2, 2020, our partner in the joint venture has the right to transfer its 51% equity interest in the joint venture, subject to our right of first offer, and also has the right to require us to sell our interest in the joint venture in the same transaction pursuant to a drag-along obligation; in the event that our partner wishes to transfer its interest, we would need to decide between acquiring the 51% equity interest at that time or potentially being required to sell some or all of our own 49% equity interest in a sale to a third party;
|
•
|
Our ability to sell or transfer our interest in the joint venture on advantageous terms when we so desire may be limited or restricted under the terms of our agreements with our partner;
|
•
|
We may be required to contribute additional capital if our joint venture partner fails to fund its 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 partner 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 properties owned by the joint venture;
|
•
|
Disagreements with our joint venture partner could result in litigation or arbitration that increases our expenses, distracts our officers and directors, and disrupts the day-to-day operations of the properties owned by the joint venture, 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 partner with respect to our joint venture investment.
|
•
|
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 adversely impact our credit ratings;
|
•
|
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;
|
•
|
Entering into transactions with affiliates;
|
•
|
Issuing stock of or interests in subsidiaries;
|
•
|
Engaging in non-healthcare related business activities;
|
•
|
Creating restrictions on the ability of certain of our subsidiaries to pay dividends or other amounts to us;
|
•
|
Selling assets; or
|
•
|
Effecting a consolidation or merger or selling 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;
|
•
|
Our bylaws require advance notice of stockholder proposals and director nominations;
|
•
|
“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
|
•
|
“Control share” provisions of Maryland law that provide that holders of “control shares” of a corporation (defined as voting shares of stock that, if aggregated with all other shares of stock owned or controlled by the acquirer, would entitle the acquirer to exercise one of three increasing ranges of voting power in electing directors) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of issued and outstanding “control shares”) have no voting rights except to the extent approved by the stockholders by the affirmative vote of at least two-thirds of all of the votes entitled to be cast on the matter, excluding all interested shares.
|
|
Skilled Nursing/Transitional Care (1)
|
|
Senior Housing - Leased (1)
|
|
Specialty Hospitals and Other
|
|
Total Annualized Revenues
|
|
% of Revenue
|
|||||||||
2020 (2)
|
$
|
11,641
|
|
|
$
|
—
|
|
|
$
|
1,241
|
|
|
$
|
12,882
|
|
|
3.0
|
%
|
2021
|
4,557
|
|
|
1,165
|
|
|
—
|
|
|
5,722
|
|
|
1.3
|
%
|
||||
2022
|
24,121
|
|
|
4,990
|
|
|
3,965
|
|
|
33,076
|
|
|
7.8
|
%
|
||||
2023
|
8,851
|
|
|
—
|
|
|
—
|
|
|
8,851
|
|
|
2.1
|
%
|
||||
2024
|
32,417
|
|
|
4,485
|
|
|
—
|
|
|
36,902
|
|
|
8.7
|
%
|
||||
2025
|
9,702
|
|
|
8,111
|
|
|
—
|
|
|
17,813
|
|
|
4.2
|
%
|
||||
2026
|
24,710
|
|
|
603
|
|
|
—
|
|
|
25,313
|
|
|
6.0
|
%
|
||||
2027
|
38,427
|
|
|
2,463
|
|
|
32,727
|
|
|
73,617
|
|
|
17.3
|
%
|
||||
2028
|
14,729
|
|
|
7,694
|
|
|
3,919
|
|
|
26,342
|
|
|
6.2
|
%
|
||||
2029
|
52,825
|
|
|
3,511
|
|
|
5,628
|
|
|
61,964
|
|
|
14.6
|
%
|
||||
Thereafter
|
99,529
|
|
|
18,257
|
|
|
4,253
|
|
|
122,039
|
|
|
28.8
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Annualized Revenues
|
$
|
321,509
|
|
|
$
|
51,279
|
|
|
$
|
51,733
|
|
|
$
|
424,521
|
|
|
100.0
|
%
|
(1)
|
Excludes (i) Senior Housing - Managed communities and (ii) two non-operational skilled nursing/transitional care facilities.
|
(2)
|
2020 lease expirations include (i) for skilled nursing/transitional care leases, $4.9 million in the second quarter, $1.0 million in the third quarter and $5.7 million in the fourth quarter (on December 31, 2020) and (ii) for specialty hospitals and other leases, $1.2 million in the fourth quarter.
|
|
|
Occupancy Percentage (1)
|
|||||||
|
|
2019
|
|
2018
|
|
2017
|
|||
Skilled Nursing/Transitional Care
|
|
82.1
|
%
|
|
82.8
|
%
|
|
84.0
|
%
|
Senior Housing - Leased
|
|
87.0
|
%
|
|
86.7
|
%
|
|
87.8
|
%
|
Specialty Hospitals and Other
|
|
71.0
|
%
|
|
76.7
|
%
|
|
79.2
|
%
|
Senior Housing - Managed
|
|
87.7
|
%
|
|
91.5
|
%
|
|
90.6
|
%
|
Unconsolidated Joint Venture Senior Housing - Managed
|
|
82.2
|
%
|
|
81.7
|
%
|
|
N/A
|
|
(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 Care Capital Properties, Inc. (“CCP”) which are presented as if these real estate investments were owned by Sabra during the entirety of the periods presented, and is presented for the trailing twelve month period and one quarter in arrears, except for Senior Housing - Managed, which is presented for the current period on a trailing three
|
(1)
|
Principal balance does not include deferred financing costs, net of $1.7 million and $1.8 million as of December 31, 2019 and 2018, respectively.
|
(2)
|
Weighted average interest rate includes private mortgage insurance.
|
|
|
Year Ended December 31,
|
||||||||||
Common Stock
|
|
2019
|
|
2018
|
|
2017
|
||||||
Non-qualified ordinary dividends
|
|
$
|
0.9098
|
|
|
$
|
1.0905
|
|
|
$
|
1.2288
|
|
Qualified ordinary dividends
|
|
0.0367
|
|
|
0.0112
|
|
|
—
|
|
|||
Long-term capital gains
|
|
—
|
|
|
0.2132
|
|
|
—
|
|
|||
Unrecaptured Section 1250
|
|
—
|
|
|
0.4851
|
|
|
—
|
|
|||
Non-dividend distributions
|
|
0.8535
|
|
|
—
|
|
|
0.5012
|
|
|||
|
|
$
|
1.8000
|
|
|
$
|
1.8000
|
|
|
$
|
1.7300
|
|
|
|
Year Ended December 31,
|
||||||
Preferred Stock (1)
|
|
2018
|
|
2017
|
||||
Non-qualified ordinary dividends
|
|
$
|
0.4496
|
|
|
$
|
1.7813
|
|
Qualified ordinary dividends
|
|
0.0047
|
|
|
—
|
|
||
Long-term capital gains
|
|
0.0879
|
|
|
—
|
|
||
Unrecaptured Section 1250
|
|
0.2000
|
|
|
—
|
|
||
|
|
$
|
0.7422
|
|
|
$
|
1.7813
|
|
|
|
As of December 31,
|
||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
|
(Dollars in thousands, except per share data)
|
||||||||||||||||||
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total real estate investments, net
|
|
$
|
5,341,370
|
|
|
$
|
5,853,545
|
|
|
$
|
5,994,432
|
|
|
$
|
2,009,939
|
|
|
$
|
2,039,616
|
|
Loans receivable and other investments, net
|
|
$
|
107,374
|
|
|
$
|
113,722
|
|
|
$
|
114,390
|
|
|
$
|
96,036
|
|
|
$
|
300,177
|
|
Investment in unconsolidated joint venture
|
|
$
|
319,460
|
|
|
$
|
340,120
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Cash and cash equivalents
|
|
$
|
39,097
|
|
|
$
|
50,230
|
|
|
$
|
518,632
|
|
|
$
|
25,663
|
|
|
$
|
7,434
|
|
Total assets
|
|
$
|
6,069,299
|
|
|
$
|
6,665,303
|
|
|
$
|
7,032,277
|
|
|
$
|
2,265,919
|
|
|
$
|
2,468,837
|
|
Secured debt, net
|
|
$
|
113,070
|
|
|
$
|
115,679
|
|
|
$
|
256,430
|
|
|
$
|
160,752
|
|
|
$
|
174,846
|
|
Revolving credit facility
|
|
$
|
—
|
|
|
$
|
624,000
|
|
|
$
|
641,000
|
|
|
$
|
26,000
|
|
|
$
|
255,000
|
|
Term loans, net
|
|
$
|
1,040,258
|
|
|
$
|
1,184,930
|
|
|
$
|
1,190,774
|
|
|
$
|
335,673
|
|
|
$
|
264,229
|
|
Senior unsecured notes, net
|
|
$
|
1,248,773
|
|
|
$
|
1,307,394
|
|
|
$
|
1,306,286
|
|
|
$
|
688,246
|
|
|
$
|
685,704
|
|
Total liabilities
|
|
$
|
2,580,839
|
|
|
$
|
3,410,556
|
|
|
$
|
3,595,028
|
|
|
$
|
1,250,310
|
|
|
$
|
1,414,961
|
|
Total Sabra Health Care REIT, Inc. stockholders’ equity
|
|
$
|
3,488,460
|
|
|
$
|
3,250,414
|
|
|
$
|
3,432,807
|
|
|
$
|
1,015,574
|
|
|
$
|
1,053,770
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues
|
|
$
|
661,736
|
|
|
$
|
623,409
|
|
|
$
|
408,281
|
|
|
$
|
268,250
|
|
|
$
|
238,864
|
|
Net income attributable to common stockholders
|
|
$
|
68,996
|
|
|
$
|
269,314
|
|
|
$
|
148,141
|
|
|
$
|
60,034
|
|
|
$
|
69,171
|
|
Net income attributable to common stockholders per share, basic
|
|
$
|
0.37
|
|
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
$
|
0.92
|
|
|
$
|
1.11
|
|
Net income attributable to common stockholders per share, diluted
|
|
$
|
0.37
|
|
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
$
|
0.92
|
|
|
$
|
1.11
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows provided by operations
|
|
$
|
372,475
|
|
|
$
|
360,586
|
|
|
$
|
135,789
|
|
|
$
|
175,928
|
|
|
$
|
121,101
|
|
Cash flows provided by (used in) investing activities
|
|
$
|
262,844
|
|
|
$
|
(258,494
|
)
|
|
$
|
(182,560
|
)
|
|
$
|
142,363
|
|
|
$
|
(489,226
|
)
|
Cash flows (used in) provided by financing activities
|
|
$
|
(646,180
|
)
|
|
$
|
(629,344
|
)
|
|
$
|
598,817
|
|
|
$
|
(300,898
|
)
|
|
$
|
314,078
|
|
Dividends declared and paid per common share
|
|
$
|
1.80
|
|
|
$
|
1.80
|
|
|
$
|
1.73
|
|
|
$
|
1.67
|
|
|
$
|
1.60
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted-average number of common shares outstanding, basic
|
|
187,172,210
|
|
|
178,305,738
|
|
|
105,621,242
|
|
|
65,284,251
|
|
|
62,235,014
|
|
|||||
Weighted-average number of common shares outstanding, diluted—net income and FFO attributable to common stockholders
|
|
188,127,092
|
|
|
178,721,744
|
|
|
105,842,434
|
|
|
65,520,672
|
|
|
62,460,239
|
|
|||||
Weighted-average number of common shares outstanding, diluted—AFFO attributable to common stockholders
|
|
188,775,872
|
|
|
179,338,881
|
|
|
106,074,862
|
|
|
65,904,435
|
|
|
62,659,935
|
|
|||||
FFO attributable to common stockholders (1)
|
|
$
|
393,310
|
|
|
$
|
355,002
|
|
|
$
|
211,267
|
|
|
$
|
164,439
|
|
|
$
|
132,411
|
|
Diluted FFO attributable to common stockholders per common share (1)
|
|
$
|
2.09
|
|
|
$
|
1.99
|
|
|
$
|
2.00
|
|
|
$
|
2.51
|
|
|
$
|
2.12
|
|
AFFO attributable to common stockholders (1)
|
|
$
|
392,775
|
|
|
$
|
379,037
|
|
|
$
|
242,278
|
|
|
$
|
161,465
|
|
|
$
|
133,913
|
|
Diluted AFFO attributable to common stockholders per common share (1)
|
|
$
|
2.08
|
|
|
$
|
2.11
|
|
|
$
|
2.28
|
|
|
$
|
2.45
|
|
|
$
|
2.14
|
|
(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 and our share of gains or losses from real estate dispositions related to our unconsolidated joint venture, 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, non-cash rental and
|
•
|
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 Acquisitions, Originations and Dispositions (1)
|
|
Remaining Variance (2)
|
|||||||||||||
|
2019
|
|
2018
|
|
|
|
|
|||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Rental and related revenues
|
$
|
452,138
|
|
|
$
|
536,605
|
|
|
$
|
(84,467
|
)
|
|
(16
|
)%
|
|
$
|
(48,785
|
)
|
|
$
|
(35,682
|
)
|
Interest and other income
|
81,540
|
|
|
16,667
|
|
|
64,873
|
|
|
389
|
%
|
|
(3,438
|
)
|
|
68,311
|
|
|||||
Resident fees and services
|
128,058
|
|
|
70,137
|
|
|
57,921
|
|
|
83
|
%
|
|
(923
|
)
|
|
58,844
|
|
|||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization
|
181,549
|
|
|
191,379
|
|
|
(9,830
|
)
|
|
(5
|
)%
|
|
(13,635
|
)
|
|
3,805
|
|
|||||
Interest
|
126,610
|
|
|
147,106
|
|
|
(20,496
|
)
|
|
(14
|
)%
|
|
—
|
|
|
(20,496
|
)
|
|||||
Triple-net portfolio operating expenses
|
22,215
|
|
|
—
|
|
|
22,215
|
|
|
NM
|
|
|
—
|
|
|
22,215
|
|
|||||
Senior housing - managed portfolio operating expenses
|
86,257
|
|
|
49,546
|
|
|
36,711
|
|
|
74
|
%
|
|
(549
|
)
|
|
37,260
|
|
|||||
General and administrative
|
30,462
|
|
|
36,458
|
|
|
(5,996
|
)
|
|
(16
|
)%
|
|
(2,035
|
)
|
|
(3,961
|
)
|
|||||
Merger and acquisition costs
|
424
|
|
|
636
|
|
|
(212
|
)
|
|
(33
|
)%
|
|
(212
|
)
|
|
—
|
|
|||||
Provision for doubtful accounts, straight-line rental income and loan losses
|
1,238
|
|
|
39,075
|
|
|
(37,837
|
)
|
|
(97
|
)%
|
|
—
|
|
|
(37,837
|
)
|
|||||
Impairment of real estate
|
121,819
|
|
|
1,413
|
|
|
120,406
|
|
|
8,521
|
%
|
|
88,902
|
|
|
31,504
|
|
|||||
Other (expense) income:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loss on extinguishment of debt
|
(16,340
|
)
|
|
(2,917
|
)
|
|
(13,423
|
)
|
|
460
|
%
|
|
—
|
|
|
(13,423
|
)
|
|||||
Other income
|
2,094
|
|
|
4,480
|
|
|
(2,386
|
)
|
|
(53
|
)%
|
|
—
|
|
|
(2,386
|
)
|
|||||
Net gain on sales of real estate
|
2,300
|
|
|
128,198
|
|
|
(125,898
|
)
|
|
(98
|
)%
|
|
(125,898
|
)
|
|
—
|
|
|||||
Loss from unconsolidated joint venture
|
(6,796
|
)
|
|
(5,431
|
)
|
|
(1,365
|
)
|
|
25
|
%
|
|
(1,690
|
)
|
|
325
|
|
|||||
Income tax expense
|
(3,402
|
)
|
|
(3,011
|
)
|
|
(391
|
)
|
|
13
|
%
|
|
—
|
|
|
(391
|
)
|
(1)
|
Represents the dollar amount increase (decrease) for the year ended December 31, 2019 compared to the year ended December 31, 2018 as a result of investments/dispositions made after January 1, 2018.
|
(2)
|
Represents the dollar amount increase (decrease) for the year ended December 31, 2019 compared to the year ended December 31, 2018 that is not a direct result of investments/dispositions made after January 1, 2018.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Net income attributable to common stockholders
|
$
|
68,996
|
|
|
$
|
269,314
|
|
|
$
|
148,141
|
|
Depreciation and amortization of real estate assets
|
181,549
|
|
|
191,379
|
|
|
113,882
|
|
|||
Depreciation and amortization of real estate assets related to noncontrolling interests
|
(93
|
)
|
|
(159
|
)
|
|
(53
|
)
|
|||
Depreciation and amortization of real estate assets related to unconsolidated joint venture
|
21,649
|
|
|
21,253
|
|
|
—
|
|
|||
Net gain on sales of real estate
|
(2,300
|
)
|
|
(128,198
|
)
|
|
(52,029
|
)
|
|||
Net loss on sales of real estate related to unconsolidated joint venture
|
1,690
|
|
|
—
|
|
|
—
|
|
|||
Impairment of real estate
|
121,819
|
|
|
1,413
|
|
|
1,326
|
|
|||
|
|
|
|
|
|
||||||
FFO attributable to common stockholders
|
393,310
|
|
|
355,002
|
|
|
211,267
|
|
|||
|
|
|
|
|
|
||||||
Merger and acquisition costs (1)
|
424
|
|
|
636
|
|
|
30,255
|
|
|||
Stock-based compensation expense
|
9,819
|
|
|
7,648
|
|
|
7,017
|
|
|||
Non-cash rental and related revenues
|
(19,449
|
)
|
|
(36,443
|
)
|
|
(30,352
|
)
|
|||
Non-cash interest income
|
(2,212
|
)
|
|
(2,300
|
)
|
|
(769
|
)
|
|||
Non-cash interest expense
|
10,080
|
|
|
10,137
|
|
|
7,776
|
|
|||
Non-cash portion of loss on extinguishment of debt
|
5,838
|
|
|
874
|
|
|
553
|
|
|||
Provision for doubtful straight-line rental income, loan losses and other reserves
|
1,238
|
|
|
40,806
|
|
|
16,854
|
|
|||
Non-cash lease termination income
|
(10,579
|
)
|
|
—
|
|
|
—
|
|
|||
Other non-cash adjustments related to unconsolidated joint venture
|
4,135
|
|
|
2,652
|
|
|
—
|
|
|||
Other non-cash adjustments
|
171
|
|
|
25
|
|
|
(323
|
)
|
|||
|
|
|
|
|
|
||||||
AFFO attributable to common stockholders
|
$
|
392,775
|
|
|
$
|
379,037
|
|
|
$
|
242,278
|
|
|
|
|
|
|
|
||||||
FFO attributable to common stockholders per diluted common share
|
$
|
2.09
|
|
|
$
|
1.99
|
|
|
$
|
2.00
|
|
|
|
|
|
|
|
||||||
AFFO attributable to common stockholders per diluted common share
|
$
|
2.08
|
|
|
$
|
2.11
|
|
|
$
|
2.28
|
|
|
|
|
|
|
|
||||||
Weighted average number of common shares outstanding, diluted:
|
|
|
|
|
|
||||||
FFO attributable to common stockholders
|
188,127,092
|
|
|
178,721,744
|
|
|
105,842,434
|
|
|||
|
|
|
|
|
|
||||||
AFFO attributable to common stockholders
|
188,775,872
|
|
|
179,338,881
|
|
|
106,074,862
|
|
|||
|
|
|
|
|
|
(1)
|
Merger and acquisition costs primarily relate to the CCP Merger. In addition, 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,
|
||||||||||||||||||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2019
|
|
2018
|
|
2017
|
|
2019
|
|
2018
|
|
2017
|
||||||||||||||||||
|
Net Income
|
|
FFO
|
|
AFFO
|
||||||||||||||||||||||||||||||
Rental and related revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Reduction of revenues related to straight-line rental income receivable write-offs
|
$
|
1.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Reduction of revenues related to above/below market lease intangible write-offs
|
5.9
|
|
|
11.5
|
|
|
—
|
|
|
5.9
|
|
|
11.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Interest and other income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Lease termination income
|
67.8
|
|
|
—
|
|
|
—
|
|
|
67.8
|
|
|
—
|
|
|
—
|
|
|
57.2
|
|
|
—
|
|
|
—
|
|
|||||||||
Income on repayment of loan
|
—
|
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|||||||||
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Incremental interest expense related to the redemption of the 2021 and 2023 Notes
|
1.6
|
|
|
—
|
|
|
—
|
|
|
1.6
|
|
|
—
|
|
|
—
|
|
|
1.6
|
|
|
—
|
|
|
—
|
|
|||||||||
General and administrative expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Previously anticipated Senior Notes refinancing expenses
|
—
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|
—
|
|
|||||||||
CCP transition expenses
|
0.2
|
|
|
1.5
|
|
|
5.5
|
|
|
0.2
|
|
|
1.5
|
|
|
5.5
|
|
|
0.2
|
|
|
1.5
|
|
|
5.5
|
|
|||||||||
Legal fees related to the recovery of previously reserved cash rental income
|
—
|
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|||||||||
Merger and acquisition costs
|
0.4
|
|
|
0.6
|
|
|
30.3
|
|
|
0.4
|
|
|
0.6
|
|
|
30.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Provision for (recovery of) doubtful accounts
|
1.2
|
|
|
39.1
|
|
|
17.1
|
|
|
1.2
|
|
|
39.1
|
|
|
17.1
|
|
|
—
|
|
|
(1.7
|
)
|
|
0.3
|
|
|||||||||
Loss on extinguishment of debt
|
16.3
|
|
|
2.9
|
|
|
0.6
|
|
|
16.3
|
|
|
2.9
|
|
|
0.6
|
|
|
10.5
|
|
|
2.0
|
|
|
—
|
|
|||||||||
Other income
|
2.1
|
|
|
4.5
|
|
|
0.5
|
|
|
2.1
|
|
|
4.5
|
|
|
0.5
|
|
|
2.1
|
|
|
4.4
|
|
|
2.8
|
|
|||||||||
Loss from unconsolidated joint venture:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Deferred income tax expense
|
2.3
|
|
|
1.7
|
|
|
—
|
|
|
2.3
|
|
|
1.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Preferred stock dividends:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Preferred stock redemption charge
|
—
|
|
|
5.5
|
|
|
—
|
|
|
—
|
|
|
5.5
|
|
|
—
|
|
|
—
|
|
|
5.5
|
|
|
—
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Type
|
Principal Balance as of
December 31, 2019 (1) |
|
Principal Balance as of
December 31, 2018 (1) |
|
Weighted Average Interest Rate at
December 31, 2019 (2) |
|
Maturity Date
|
|||||
Fixed Rate
|
$
|
114,777
|
|
|
$
|
117,464
|
|
|
3.67
|
%
|
|
December 2021 -
August 2051 |
(1)
|
Principal balance does not include deferred financing costs, net of $1.7 million and $1.8 million as of December 31, 2019 and 2018, respectively.
|
(2)
|
Weighted average interest rate includes private mortgage insurance.
|
|
|
|
Payments Due During the Years Ending December 31,
|
||||||||||||||||||||||||
|
Total
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
After 2024
|
||||||||||||||
Secured indebtedness (1)
|
$
|
161,092
|
|
|
$
|
7,277
|
|
|
$
|
22,446
|
|
|
$
|
6,121
|
|
|
$
|
6,121
|
|
|
$
|
6,121
|
|
|
$
|
113,006
|
|
Revolving Credit Facility (2)
|
9,362
|
|
|
2,542
|
|
|
2,535
|
|
|
2,535
|
|
|
1,750
|
|
|
—
|
|
|
—
|
|
|||||||
Term Loans (3)
|
1,176,205
|
|
|
27,280
|
|
|
30,797
|
|
|
134,970
|
|
|
374,766
|
|
|
608,392
|
|
|
—
|
|
|||||||
Senior Notes (4)
|
1,678,566
|
|
|
59,396
|
|
|
59,055
|
|
|
59,055
|
|
|
59,055
|
|
|
359,055
|
|
|
1,082,950
|
|
|||||||
Operating leases
|
2,878
|
|
|
426
|
|
|
445
|
|
|
467
|
|
|
507
|
|
|
529
|
|
|
504
|
|
|||||||
Total
|
$
|
3,028,103
|
|
|
$
|
96,921
|
|
|
$
|
115,278
|
|
|
$
|
203,148
|
|
|
$
|
442,199
|
|
|
$
|
974,097
|
|
|
$
|
1,196,460
|
|
(1)
|
Secured indebtedness includes principal payments and interest payments through the applicable maturity dates. Total interest on secured indebtedness, based on contractual rates, is $46.3 million which is attributable to fixed rate debt.
|
(2)
|
Revolving Credit Facility consists of payments related to the facility fee due to the lenders based on the amount of commitments under the Revolving Credit Facility through the maturity date (assuming no exercise of our two six-month extension options) totaling $9.4 million.
|
(3)
|
Term Loans includes interest payments through the applicable maturity dates totaling $125.2 million, which reflects the impact of interest rate swaps.
|
(4)
|
Senior Notes includes interest payments through the applicable maturity dates totaling $428.6 million.
|
|
|
For the Year Ended December 31, 2019
|
||||||||||||||
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
||||||||
Operating data
|
|
|
|
|
|
|
|
|
||||||||
Total revenues
|
|
$
|
136,773
|
|
|
$
|
219,366
|
|
|
$
|
149,834
|
|
|
$
|
155,763
|
|
Net (loss) income attributable to common stockholders
|
|
(77,704
|
)
|
|
83,677
|
|
|
23,282
|
|
|
39,741
|
|
||||
Net (loss) income per common share, basic
|
|
(0.44
|
)
|
|
0.46
|
|
|
0.12
|
|
|
0.20
|
|
||||
Net (loss) income per common share, diluted
|
|
(0.44
|
)
|
|
0.46
|
|
|
0.12
|
|
|
0.20
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Other data
|
|
|
|
|
|
|
|
|
||||||||
Cash flows provided by operations
|
|
$
|
53,959
|
|
|
$
|
137,919
|
|
|
$
|
85,103
|
|
|
$
|
95,494
|
|
Cash flows provided by (used in) investing activities
|
|
6,347
|
|
|
311,535
|
|
|
(19,337
|
)
|
|
(35,701
|
)
|
||||
Cash flows used in financing activities
|
|
(87,474
|
)
|
|
(424,770
|
)
|
|
(83,489
|
)
|
|
(50,447
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares outstanding, basic
|
|
178,385,984
|
|
|
181,567,464
|
|
|
190,650,400
|
|
|
197,840,180
|
|
||||
Weighted-average number of common shares outstanding, diluted:
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
|
178,385,984
|
|
|
182,254,100
|
|
|
191,952,389
|
|
|
199,048,481
|
|
||||
FFO
|
|
178,936,854
|
|
|
182,254,100
|
|
|
191,952,389
|
|
|
199,048,481
|
|
||||
AFFO
|
|
179,709,444
|
|
|
183,007,434
|
|
|
192,590,320
|
|
|
199,496,049
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
FFO attributable to common stockholders (1)
|
|
$
|
77,175
|
|
|
$
|
139,398
|
|
|
$
|
85,784
|
|
|
$
|
90,953
|
|
FFO attributable to common stockholders per diluted common share (1)
|
|
0.43
|
|
|
0.76
|
|
|
0.45
|
|
|
0.46
|
|
||||
AFFO attributable to common stockholders (1)
|
|
83,165
|
|
|
132,374
|
|
|
87,656
|
|
|
89,580
|
|
||||
AFFO attributable to common stockholder per diluted common share (1)
|
|
0.46
|
|
|
0.72
|
|
|
0.46
|
|
|
0.45
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of FFO and AFFO
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income attributable to common stockholders
|
|
$
|
(77,704
|
)
|
|
$
|
83,677
|
|
|
$
|
23,282
|
|
|
$
|
39,741
|
|
Depreciation and amortization of real estate assets
|
|
44,949
|
|
|
49,476
|
|
|
43,092
|
|
|
44,032
|
|
||||
Depreciation and amortization of real estate assets related to noncontrolling interests
|
|
(40
|
)
|
|
(39
|
)
|
|
(14
|
)
|
|
—
|
|
||||
Depreciation and amortization of real estate assets related to unconsolidated joint venture
|
|
5,316
|
|
|
5,347
|
|
|
5,439
|
|
|
5,547
|
|
||||
Net loss (gain) on sales of real estate
|
|
1,520
|
|
|
(2,755
|
)
|
|
19
|
|
|
(1,084
|
)
|
||||
Net loss on sales of real estate related to unconsolidated joint venture
|
|
—
|
|
|
1,690
|
|
|
—
|
|
|
—
|
|
||||
Impairment of real estate
|
|
103,134
|
|
|
2,002
|
|
|
13,966
|
|
|
2,717
|
|
||||
FFO attributable to common stockholders
|
|
77,175
|
|
|
139,398
|
|
|
85,784
|
|
|
90,953
|
|
||||
Merger and acquisition costs
|
|
6
|
|
|
56
|
|
|
130
|
|
|
232
|
|
||||
Stock-based compensation expense
|
|
2,775
|
|
|
2,795
|
|
|
3,259
|
|
|
990
|
|
||||
Non-cash rental and related revenues
|
|
(1,164
|
)
|
|
(6,843
|
)
|
|
(4,958
|
)
|
|
(6,484
|
)
|
||||
Non-cash interest income
|
|
(562
|
)
|
|
(563
|
)
|
|
(555
|
)
|
|
(532
|
)
|
||||
Non-cash interest expense
|
|
2,561
|
|
|
2,762
|
|
|
2,523
|
|
|
2,234
|
|
||||
Non-cash portion of loss on extinguishment of debt
|
|
—
|
|
|
3,224
|
|
|
642
|
|
|
1,972
|
|
||||
Provision for doubtful straight-line rental income, loan losses and other reserves
|
|
1,207
|
|
|
193
|
|
|
57
|
|
|
(219
|
)
|
||||
Non-cash lease termination income
|
|
—
|
|
|
(9,725
|
)
|
|
—
|
|
|
(854
|
)
|
||||
Other non-cash adjustments related to unconsolidated joint venture
|
|
1,115
|
|
|
1,031
|
|
|
777
|
|
|
1,212
|
|
||||
Other non-cash adjustments
|
|
52
|
|
|
46
|
|
|
(3
|
)
|
|
76
|
|
||||
AFFO attributable to common stockholders
|
|
$
|
83,165
|
|
|
$
|
132,374
|
|
|
$
|
87,656
|
|
|
$
|
89,580
|
|
|
|
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
|
|
|
$
|
77,562
|
|
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
|
)
|
|
(214,796
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
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
|
|
330
|
|
|
112
|
|
|
151
|
|
|
43
|
|
||||
Stock-based compensation expense
|
|
1,135
|
|
|
2,704
|
|
|
2,436
|
|
|
1,373
|
|
||||
Non-cash rental and related revenues
|
|
(12,247
|
)
|
|
(12,873
|
)
|
|
(5,091
|
)
|
|
(6,232
|
)
|
||||
Non-cash interest income
|
|
(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
|
|
(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 and our share of gains or losses from real estate dispositions related to our unconsolidated joint venture, 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, non-cash rental and related revenues, non-cash interest income, 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, non-cash lease termination income and deferred income taxes, as well as other non-cash revenue and expense items (including ineffectiveness gain/loss on derivative instruments, and
|
|
|
Maturity
|
||||||||||||||||||||||||||||||
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
Thereafter
|
|
Total Book Value (1)
|
|
Total Fair Value
|
||||||||||||||||
Secured indebtedness
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fixed rate
|
|
$
|
3,568
|
|
|
$
|
18,853
|
|
|
$
|
3,198
|
|
|
$
|
3,296
|
|
|
$
|
3,396
|
|
|
$
|
82,466
|
|
|
$
|
114,777
|
|
|
$
|
105,510
|
|
Weighted average effective interest rate
|
|
3.63
|
%
|
|
3.63
|
%
|
|
3.63
|
%
|
|
3.64
|
%
|
|
3.65
|
%
|
|
3.85
|
%
|
|
3.67
|
%
|
|
|
|||||||||
Term Loans
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
105,000
|
|
|
$
|
350,000
|
|
|
$
|
596,025
|
|
|
$
|
—
|
|
|
$
|
1,051,025
|
|
|
$
|
1,051,025
|
|
Weighted average effective interest rate (2)
|
|
—
|
|
|
—
|
|
|
2.49
|
%
|
|
2.61
|
%
|
|
2.47
|
%
|
|
—
|
|
|
2.52
|
%
|
|
|
|||||||||
Senior Notes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
300,000
|
|
|
$
|
950,000
|
|
|
$
|
1,250,000
|
|
|
$
|
1,328,714
|
|
Weighted average effective interest rate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.80
|
%
|
|
4.70
|
%
|
|
4.72
|
%
|
|
|
(1)
|
Total book value for secured indebtedness and Term Loans does not include deferred financing costs, net of $1.7 million and $10.8 million, respectively, as of December 31, 2019. Total book value for Senior Notes does not include premium, net of $7.6 million and deferred financing costs, net of $8.8 million as of December 31, 2019.
|
(2)
|
Term loans include $845.0 million subject to swap agreements that fix LIBOR at a weighted average rate of 1.19%, and $69.1 million (CAD $90.0 million) and $26.9 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 17.5% of total debt as of December 31, 2019.
|
(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*
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.2.1
|
|
|
|
|
|
4.2.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
4.5
|
|
|
|
|
|
Ex.
|
|
Description
|
4.5.1
|
|
|
|
|
|
4.5.2
|
|
|
|
|
|
4.5.3
|
|
|
|
|
|
4.5.4
|
|
|
|
|
|
4.6
|
|
|
|
|
|
4.7
|
|
|
|
|
|
10.1
|
|
|
|
|
|
10.1.1
|
|
|
|
|
|
10.2
|
|
|
|
|
|
10.3
|
|
|
|
|
|
10.4+
|
|
|
|
|
|
10.5+
|
|
|
|
|
|
10.6+
|
|
|
|
|
|
10.7+
|
|
|
|
|
|
10.8.1+*
|
|
|
|
|
|
10.8.2+*
|
|
|
|
|
Ex.
|
|
Description
|
10.8.3+*
|
|
|
|
|
|
10.8.4+
|
|
|
|
|
|
10.8.5+
|
|
|
|
|
|
10.9+
|
|
|
|
|
|
21.1*
|
|
|
|
|
|
23.1*
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
32.1**
|
|
|
|
|
|
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,
|
||||||
|
2019
|
|
2018
|
||||
Assets
|
|
|
|
||||
Real estate investments, net of accumulated depreciation of $539,213 and $402,338 as of December 31, 2019 and 2018, respectively
|
$
|
5,341,370
|
|
|
$
|
5,853,545
|
|
Loans receivable and other investments, net
|
107,374
|
|
|
113,722
|
|
||
Investment in unconsolidated joint venture
|
319,460
|
|
|
340,120
|
|
||
Cash and cash equivalents
|
39,097
|
|
|
50,230
|
|
||
Restricted cash
|
10,046
|
|
|
9,428
|
|
||
Lease intangible assets, net
|
101,509
|
|
|
131,097
|
|
||
Accounts receivable, prepaid expenses and other assets, net
|
150,443
|
|
|
167,161
|
|
||
Total assets
|
$
|
6,069,299
|
|
|
$
|
6,665,303
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
||||
Secured debt, net
|
$
|
113,070
|
|
|
$
|
115,679
|
|
Revolving credit facility
|
—
|
|
|
624,000
|
|
||
Term loans, net
|
1,040,258
|
|
|
1,184,930
|
|
||
Senior unsecured notes, net
|
1,248,773
|
|
|
1,307,394
|
|
||
Accounts payable and accrued liabilities
|
108,792
|
|
|
94,827
|
|
||
Lease intangible liabilities, net
|
69,946
|
|
|
83,726
|
|
||
Total liabilities
|
2,580,839
|
|
|
3,410,556
|
|
||
|
|
|
|
||||
Commitments and contingencies (Note 16)
|
|
|
|
||||
|
|
|
|
||||
Equity
|
|
|
|
||||
Preferred stock, $.01 par value; 10,000,000 shares authorized, zero shares issued and outstanding as of December 31, 2019 and 2018
|
—
|
|
|
—
|
|
||
Common stock, $.01 par value; 250,000,000 shares authorized, 205,208,018 and 178,306,528 shares issued and outstanding as of December 31, 2019 and 2018, respectively
|
2,052
|
|
|
1,783
|
|
||
Additional paid-in capital
|
4,072,079
|
|
|
3,507,925
|
|
||
Cumulative distributions in excess of net income
|
(573,283
|
)
|
|
(271,595
|
)
|
||
Accumulated other comprehensive (loss) income
|
(12,388
|
)
|
|
12,301
|
|
||
Total Sabra Health Care REIT, Inc. stockholders’ equity
|
3,488,460
|
|
|
3,250,414
|
|
||
Noncontrolling interests
|
—
|
|
|
4,333
|
|
||
Total equity
|
3,488,460
|
|
|
3,254,747
|
|
||
Total liabilities and equity
|
$
|
6,069,299
|
|
|
$
|
6,665,303
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
Rental and related revenues
|
|
$
|
452,138
|
|
|
$
|
536,605
|
|
|
$
|
364,191
|
|
Interest and other income
|
|
81,540
|
|
|
16,667
|
|
|
17,660
|
|
|||
Resident fees and services
|
|
128,058
|
|
|
70,137
|
|
|
26,430
|
|
|||
|
|
|
|
|
|
|
||||||
Total revenues
|
|
661,736
|
|
|
623,409
|
|
|
408,281
|
|
|||
|
|
|
|
|
|
|
||||||
Expenses:
|
|
|
|
|
|
|
||||||
Depreciation and amortization
|
|
181,549
|
|
|
191,379
|
|
|
113,882
|
|
|||
Interest
|
|
126,610
|
|
|
147,106
|
|
|
88,440
|
|
|||
Triple-net portfolio operating expenses
|
|
22,215
|
|
|
—
|
|
|
—
|
|
|||
Senior housing - managed portfolio operating expenses
|
|
86,257
|
|
|
49,546
|
|
|
17,860
|
|
|||
General and administrative
|
|
30,462
|
|
|
36,458
|
|
|
32,401
|
|
|||
Merger and acquisition costs
|
|
424
|
|
|
636
|
|
|
30,255
|
|
|||
Provision for doubtful accounts, straight-line rental income and loan losses
|
|
1,238
|
|
|
39,075
|
|
|
17,113
|
|
|||
Impairment of real estate
|
|
121,819
|
|
|
1,413
|
|
|
1,326
|
|
|||
|
|
|
|
|
|
|
||||||
Total expenses
|
|
570,574
|
|
|
465,613
|
|
|
301,277
|
|
|||
|
|
|
|
|
|
|
||||||
Other (expense) income:
|
|
|
|
|
|
|
||||||
Loss on extinguishment of debt
|
|
(16,340
|
)
|
|
(2,917
|
)
|
|
(553
|
)
|
|||
Other income
|
|
2,094
|
|
|
4,480
|
|
|
536
|
|
|||
Net gain on sales of real estate
|
|
2,300
|
|
|
128,198
|
|
|
52,029
|
|
|||
|
|
|
|
|
|
|
||||||
Total other (expense) income
|
|
(11,946
|
)
|
|
129,761
|
|
|
52,012
|
|
|||
|
|
|
|
|
|
|
||||||
Income before loss from unconsolidated joint venture and income tax expense
|
|
79,216
|
|
|
287,557
|
|
|
159,016
|
|
|||
Loss from unconsolidated joint venture
|
|
(6,796
|
)
|
|
(5,431
|
)
|
|
—
|
|
|||
Income tax expense
|
|
(3,402
|
)
|
|
(3,011
|
)
|
|
(651
|
)
|
|||
|
|
|
|
|
|
|
||||||
Net income
|
|
69,018
|
|
|
279,115
|
|
|
158,365
|
|
|||
|
|
|
|
|
|
|
||||||
Net (income) loss attributable to noncontrolling interests
|
|
(22
|
)
|
|
(33
|
)
|
|
18
|
|
|||
|
|
|
|
|
|
|
||||||
Net income attributable to Sabra Health Care REIT, Inc.
|
|
68,996
|
|
|
279,082
|
|
|
158,383
|
|
|||
|
|
|
|
|
|
|
||||||
Preferred stock dividends
|
|
—
|
|
|
(9,768
|
)
|
|
(10,242
|
)
|
|||
|
|
|
|
|
|
|
||||||
Net income attributable to common stockholders
|
|
$
|
68,996
|
|
|
$
|
269,314
|
|
|
$
|
148,141
|
|
|
|
|
|
|
|
|
||||||
Net income attributable to common stockholders, per:
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Basic common share
|
|
$
|
0.37
|
|
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
|
|
|
|
|
|
||||||
Diluted common share
|
|
$
|
0.37
|
|
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
|
|
|
|
|
|
||||||
Weighted-average number of common shares outstanding, basic
|
|
187,172,210
|
|
|
178,305,738
|
|
|
105,621,242
|
|
|||
|
|
|
|
|
|
|
||||||
Weighted-average number of common shares outstanding, diluted
|
|
188,127,092
|
|
|
178,721,744
|
|
|
105,842,434
|
|
|||
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
Net income
|
|
$
|
69,018
|
|
|
$
|
279,115
|
|
|
$
|
158,365
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
||||||
Unrealized gain (loss), net of tax:
|
|
|
|
|
|
|
||||||
Foreign currency translation gain
|
|
679
|
|
|
720
|
|
|
154
|
|
|||
Unrealized (loss) gain on cash flow hedges (1)
|
|
(25,368
|
)
|
|
292
|
|
|
12,933
|
|
|||
|
|
|
|
|
|
|
||||||
Total other comprehensive (loss) income
|
|
(24,689
|
)
|
|
1,012
|
|
|
13,087
|
|
|||
|
|
|
|
|
|
|
||||||
Comprehensive income
|
|
44,329
|
|
|
280,127
|
|
|
171,452
|
|
|||
|
|
|
|
|
|
|
||||||
Comprehensive (income) loss attributable to noncontrolling interest
|
|
(22
|
)
|
|
(33
|
)
|
|
18
|
|
|||
|
|
|
|
|
|
|
||||||
Comprehensive income attributable to Sabra Health Care REIT, Inc.
|
|
$
|
44,307
|
|
|
$
|
280,094
|
|
|
$
|
171,470
|
|
|
|
|
|
|
|
|
(1)
|
Amounts are net of income tax benefit of $49,000 and $48,000 for the years ended December 31, 2019 and 2018, respectively, and income tax expense of $0.1 million for the year ended December 31, 2017.
|
|
|
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, 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
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Cumulative effect of Topic 842 adoption
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,502
|
)
|
|
—
|
|
|
(32,502
|
)
|
|
—
|
|
|
(32,502
|
)
|
||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
68,996
|
|
|
—
|
|
|
68,996
|
|
|
22
|
|
|
69,018
|
|
||||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,689
|
)
|
|
(24,689
|
)
|
|
—
|
|
|
(24,689
|
)
|
||||||||
Buyout of noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,039
|
|
|
—
|
|
|
—
|
|
|
4,039
|
|
|
(4,039
|
)
|
|
—
|
|
||||||||
Distributions to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(316
|
)
|
|
(316
|
)
|
||||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,567
|
|
|
—
|
|
|
—
|
|
|
12,567
|
|
|
—
|
|
|
12,567
|
|
||||||||
Common stock issuance, net
|
|
—
|
|
|
—
|
|
|
26,901,490
|
|
|
269
|
|
|
547,548
|
|
|
—
|
|
|
—
|
|
|
547,817
|
|
|
—
|
|
|
547,817
|
|
||||||||
Common dividends ($1.80 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(338,182
|
)
|
|
—
|
|
|
(338,182
|
)
|
|
—
|
|
|
(338,182
|
)
|
||||||||
Balance, December 31, 2019
|
|
—
|
|
|
$
|
—
|
|
|
205,208,018
|
|
|
$
|
2,052
|
|
|
$
|
4,072,079
|
|
|
$
|
(573,283
|
)
|
|
$
|
(12,388
|
)
|
|
$
|
3,488,460
|
|
|
$
|
—
|
|
|
$
|
3,488,460
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
69,018
|
|
|
$
|
279,115
|
|
|
$
|
158,365
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
181,549
|
|
|
191,379
|
|
|
113,882
|
|
|||
Non-cash rental and related revenues
|
(19,449
|
)
|
|
(36,443
|
)
|
|
(30,352
|
)
|
|||
Non-cash interest income
|
(2,212
|
)
|
|
(2,300
|
)
|
|
(769
|
)
|
|||
Non-cash interest expense
|
10,080
|
|
|
10,137
|
|
|
7,776
|
|
|||
Stock-based compensation expense
|
9,819
|
|
|
7,648
|
|
|
8,359
|
|
|||
Non-cash lease termination income
|
(10,579
|
)
|
|
—
|
|
|
—
|
|
|||
Loss on extinguishment of debt
|
16,340
|
|
|
2,917
|
|
|
553
|
|
|||
Provision for doubtful accounts, straight-line rental income and loan losses
|
1,238
|
|
|
39,075
|
|
|
17,113
|
|
|||
Change in fair value of contingent consideration
|
—
|
|
|
—
|
|
|
(426
|
)
|
|||
Net gain on sales of real estate
|
(2,300
|
)
|
|
(128,198
|
)
|
|
(52,029
|
)
|
|||
Impairment of real estate
|
121,819
|
|
|
1,413
|
|
|
1,326
|
|
|||
Loss from unconsolidated joint venture
|
6,796
|
|
|
5,431
|
|
|
—
|
|
|||
Distributions of earnings from unconsolidated joint venture
|
13,865
|
|
|
8,910
|
|
|
—
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|||||
Accounts receivable, prepaid expenses and other assets, net
|
(9,639
|
)
|
|
(6,753
|
)
|
|
(16,811
|
)
|
|||
Accounts payable and accrued liabilities
|
(13,870
|
)
|
|
(11,745
|
)
|
|
(71,198
|
)
|
|||
Net cash provided by operating activities
|
372,475
|
|
|
360,586
|
|
|
135,789
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Acquisition of real estate
|
(51,136
|
)
|
|
(261,511
|
)
|
|
(419,905
|
)
|
|||
Cash received in CCP Merger
|
—
|
|
|
—
|
|
|
77,859
|
|
|||
Origination and fundings of loans receivable
|
(13,065
|
)
|
|
(50,731
|
)
|
|
(17,239
|
)
|
|||
Origination and fundings of preferred equity investments
|
—
|
|
|
(5,313
|
)
|
|
(2,749
|
)
|
|||
Additions to real estate
|
(25,451
|
)
|
|
(27,697
|
)
|
|
(6,954
|
)
|
|||
Repayments of loans receivable
|
18,367
|
|
|
51,789
|
|
|
32,430
|
|
|||
Repayments of preferred equity investments
|
5,079
|
|
|
6,870
|
|
|
3,755
|
|
|||
Investment in unconsolidated joint venture
|
—
|
|
|
(354,461
|
)
|
|
—
|
|
|||
Net proceeds from sales of real estate
|
329,050
|
|
|
382,560
|
|
|
150,243
|
|
|||
Net cash provided by (used in) investing activities
|
262,844
|
|
|
(258,494
|
)
|
|
(182,560
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Net (repayments of) proceeds from revolving credit facility
|
(624,000
|
)
|
|
(17,000
|
)
|
|
253,000
|
|
|||
Proceeds from issuance of senior unsecured notes
|
638,779
|
|
|
—
|
|
|
—
|
|
|||
Principal payments on senior unsecured notes
|
(700,000
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from term loans
|
—
|
|
|
—
|
|
|
181,000
|
|
|||
Principal payments on term loans
|
(145,000
|
)
|
|
—
|
|
|
—
|
|
|||
Principal payments on secured debt
|
(3,436
|
)
|
|
(140,338
|
)
|
|
(4,145
|
)
|
|||
Payments of deferred financing costs
|
(15,598
|
)
|
|
(352
|
)
|
|
(15,337
|
)
|
|||
Payments related to extinguishment of debt
|
(10,502
|
)
|
|
(2,043
|
)
|
|
—
|
|
|||
Payment of contingent consideration
|
—
|
|
|
—
|
|
|
(382
|
)
|
|||
Distributions to noncontrolling interests
|
(316
|
)
|
|
(142
|
)
|
|
(30
|
)
|
|||
Preferred stock redemption
|
—
|
|
|
(143,750
|
)
|
|
—
|
|
|||
Issuance of common stock, net
|
549,328
|
|
|
(499
|
)
|
|
366,800
|
|
|||
Dividends paid on common and preferred stock
|
(335,435
|
)
|
|
(325,220
|
)
|
|
(182,089
|
)
|
|||
Net cash (used in) provided by financing activities
|
(646,180
|
)
|
|
(629,344
|
)
|
|
598,817
|
|
|||
Net (decrease) increase in cash, cash equivalents and restricted cash
|
(10,861
|
)
|
|
(527,252
|
)
|
|
552,046
|
|
|||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
346
|
|
|
(539
|
)
|
|
738
|
|
|||
Cash, cash equivalents and restricted cash, beginning of period
|
59,658
|
|
|
587,449
|
|
|
34,665
|
|
|||
Cash, cash equivalents and restricted cash, end of period
|
$
|
49,143
|
|
|
$
|
59,658
|
|
|
$
|
587,449
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
Interest paid
|
$
|
123,854
|
|
|
$
|
137,668
|
|
|
$
|
69,686
|
|
Income taxes paid
|
$
|
3,911
|
|
|
$
|
1,800
|
|
|
$
|
714
|
|
Supplemental disclosure of non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Acquisition of business in CCP Merger
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
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
|
|
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.
|
3.
|
RECENT REAL ESTATE ACQUISITIONS
|
|
|
Year Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Land
|
|
$
|
10,049
|
|
|
$
|
29,712
|
|
Building and improvements
|
|
39,434
|
|
|
232,893
|
|
||
Tenant origination and absorption costs intangible assets
|
|
1,438
|
|
|
2,046
|
|
||
Tenant relationship intangible assets
|
|
215
|
|
|
677
|
|
||
Total consideration
|
|
$
|
51,136
|
|
|
$
|
265,328
|
|
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
|
|
296
|
|
|
33,290
|
|
|
$
|
3,701,666
|
|
|
$
|
(306,565
|
)
|
|
$
|
3,395,101
|
|
Senior Housing - Leased (1)
|
|
62
|
|
|
3,820
|
|
|
630,688
|
|
|
(72,278
|
)
|
|
558,410
|
|
|||
Senior Housing - Managed (1)
|
|
46
|
|
|
4,809
|
|
|
907,771
|
|
|
(112,893
|
)
|
|
794,878
|
|
|||
Specialty Hospitals and Other
|
|
25
|
|
|
1,193
|
|
|
639,721
|
|
|
(47,124
|
)
|
|
592,597
|
|
|||
|
|
429
|
|
|
43,112
|
|
|
5,879,846
|
|
|
(538,860
|
)
|
|
5,340,986
|
|
|||
Corporate Level
|
|
|
|
|
|
737
|
|
|
(353
|
)
|
|
384
|
|
|||||
|
|
|
|
|
|
$
|
5,880,583
|
|
|
$
|
(539,213
|
)
|
|
$
|
5,341,370
|
|
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 (1)
|
|
90
|
|
|
7,332
|
|
|
1,237,790
|
|
|
(125,902
|
)
|
|
1,111,888
|
|
|||
Senior Housing - Managed (1)
|
|
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
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Building and improvements
|
$
|
5,042,435
|
|
|
$
|
5,388,102
|
|
Furniture and equipment
|
239,229
|
|
|
237,145
|
|
||
Land improvements
|
1,534
|
|
|
1,254
|
|
||
Land
|
597,385
|
|
|
629,382
|
|
||
|
5,880,583
|
|
|
6,255,883
|
|
||
Accumulated depreciation
|
(539,213
|
)
|
|
(402,338
|
)
|
||
|
$
|
5,341,370
|
|
|
$
|
5,853,545
|
|
2020
|
$
|
428,101
|
|
2021
|
427,791
|
|
|
2022
|
404,568
|
|
|
2023
|
389,810
|
|
|
2024
|
380,944
|
|
|
Thereafter
|
1,672,008
|
|
|
|
$
|
3,703,222
|
|
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,
|
||||||
|
|
2019
|
|
2018
|
||||
Lease Intangible Assets:
|
|
|
|
|
||||
Above market leases
|
|
$
|
51,040
|
|
|
$
|
61,572
|
|
Tenant origination and absorption costs
|
|
65,234
|
|
|
73,323
|
|
||
Tenant relationship
|
|
23,150
|
|
|
26,936
|
|
||
Gross lease intangible assets
|
|
139,424
|
|
|
161,831
|
|
||
Accumulated amortization
|
|
(37,915
|
)
|
|
(30,734
|
)
|
||
Lease intangible assets, net
|
|
$
|
101,509
|
|
|
$
|
131,097
|
|
Lease Intangible Liabilities:
|
|
|
|
|
||||
Below market leases
|
|
$
|
99,133
|
|
|
$
|
102,098
|
|
Accumulated amortization
|
|
(29,187
|
)
|
|
(18,372
|
)
|
||
Lease intangible liabilities, net
|
|
$
|
69,946
|
|
|
$
|
83,726
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
Increase (decrease) to rental income related to above/below market leases, net
|
|
$
|
508
|
|
|
$
|
(7,701
|
)
|
|
$
|
912
|
|
Depreciation and amortization related to tenant origination and absorption costs and tenant relationship
|
|
(17,674
|
)
|
|
(16,118
|
)
|
|
(11,822
|
)
|
|
|
Lease Intangible
Assets |
|
Lease Intangible
Liabilities |
||||
2020
|
|
$
|
14,140
|
|
|
$
|
12,221
|
|
2021
|
|
11,782
|
|
|
8,012
|
|
||
2022
|
|
11,441
|
|
|
7,269
|
|
||
2023
|
|
9,702
|
|
|
7,269
|
|
||
2024
|
|
9,061
|
|
|
7,168
|
|
||
Thereafter
|
|
45,383
|
|
|
28,007
|
|
||
|
|
$
|
101,509
|
|
|
$
|
69,946
|
|
|
|
|
|
|
||||
Weighted-average remaining amortization period
|
|
10.5 years
|
|
|
8.9 years
|
|
7.
|
LOANS RECEIVABLE AND OTHER INVESTMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
|||||||||||
Investment
|
|
Quantity
as of December 31, 2019 |
|
Property Type
|
|
Principal Balance as of December 31, 2019 (1)
|
|
Book Value
as of December 31, 2019 |
|
Book Value
as of December 31, 2018 |
|
Weighted Average Contractual Interest Rate / Rate of Return
|
|
Weighted Average Annualized Effective Interest Rate / Rate of Return
|
|
Maturity Date
as of December 31, 2019 |
|||||||||
Loans Receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Mortgage
|
|
1
|
|
|
Specialty Hospital
|
|
$
|
19,000
|
|
|
$
|
19,000
|
|
|
$
|
18,577
|
|
|
10.0
|
%
|
|
10.0
|
%
|
|
01/31/27
|
Construction
|
|
1
|
|
|
Senior Housing
|
|
2,468
|
|
|
2,487
|
|
|
4,629
|
|
|
8.0
|
%
|
|
7.8
|
%
|
|
09/30/22
|
|||
Mezzanine
|
|
—
|
|
|
Skilled Nursing
|
|
—
|
|
|
—
|
|
|
2,188
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|||
Other
|
|
16
|
|
|
Multiple
|
|
46,059
|
|
|
42,147
|
|
|
45,324
|
|
|
6.8
|
%
|
|
7.0
|
%
|
|
09/23/19- 08/31/28
|
|||
|
|
18
|
|
|
|
|
67,527
|
|
|
63,634
|
|
|
70,718
|
|
|
7.8
|
%
|
|
7.9
|
%
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loan loss reserve
|
|
|
|
|
|
—
|
|
|
(564
|
)
|
|
(1,258
|
)
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
$
|
67,527
|
|
|
$
|
63,070
|
|
|
$
|
69,460
|
|
|
|
|
|
|
|
|||
Other Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Preferred Equity
|
|
9
|
|
|
Skilled Nursing / Senior Housing
|
|
43,893
|
|
|
44,304
|
|
|
44,262
|
|
|
12.0
|
%
|
|
12.0
|
%
|
|
N/A
|
|||
Total
|
|
27
|
|
|
|
|
$
|
111,420
|
|
|
$
|
107,374
|
|
|
$
|
113,722
|
|
|
9.4
|
%
|
|
9.6
|
%
|
|
|
(1)
|
Principal balance includes amounts funded and accrued but unpaid interest / preferred return and excludes capitalizable fees.
|
|
|
Year Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Accretable yield, beginning of period
|
|
$
|
449
|
|
|
$
|
2,483
|
|
Accretion recognized in earnings
|
|
(377
|
)
|
|
(2,761
|
)
|
||
Reduction due to payoff
|
|
(33
|
)
|
|
—
|
|
||
Net reclassification from nonaccretable difference
|
|
—
|
|
|
727
|
|
||
Accretable yield, end of period
|
|
$
|
39
|
|
|
$
|
449
|
|
8.
|
DEBT
|
Interest Rate Type
|
Principal Balance as of
December 31, 2019 (1) |
|
Principal Balance as of
December 31, 2018 (1) |
|
Weighted Average Interest Rate at
December 31, 2019 (2) |
|
Maturity Date
|
|||||
Fixed Rate
|
$
|
114,777
|
|
|
$
|
117,464
|
|
|
3.67
|
%
|
|
December 2021 -
August 2051 |
(1)
|
Principal balance does not include deferred financing costs, net of $1.7 million and $1.8 million as of December 31, 2019 and 2018, respectively.
|
(2)
|
Weighted average interest rate includes private mortgage insurance.
|
|
|
|
|
Principal Balance as of December 31,
|
||||||
Title
|
|
Maturity Date
|
|
2019 (1)
|
|
2018 (1)
|
||||
5.5% senior unsecured notes due 2021 (“2021 Notes”)
|
|
February 1, 2021
|
|
$
|
—
|
|
|
$
|
500,000
|
|
5.375% senior unsecured notes due 2023 (“2023 Notes”)
|
|
June 1, 2023
|
|
—
|
|
|
200,000
|
|
||
4.80% senior unsecured notes due 2024 (“2024 Notes”)
|
|
June 1, 2024
|
|
300,000
|
|
|
—
|
|
||
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
|
|
||
3.90% senior unsecured notes due 2029 (“2029 Notes”)
|
|
October 15, 2029
|
|
350,000
|
|
|
—
|
|
||
|
|
|
|
$
|
1,250,000
|
|
|
$
|
1,300,000
|
|
(1)
|
Principal balance does not include premium, net of $7.6 million and deferred financing costs, net of $8.8 million as of December 31, 2019 and does not include premium, net of $14.5 million and deferred financing costs, net of $7.1 million as of December 31, 2018.
|
|
Secured
Indebtedness
|
|
Term Loans
|
|
Senior Notes
|
|
Total
|
||||||||
2020
|
$
|
3,568
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,568
|
|
2021
|
18,853
|
|
|
—
|
|
|
—
|
|
|
18,853
|
|
||||
2022
|
3,198
|
|
|
105,000
|
|
|
—
|
|
|
108,198
|
|
||||
2023
|
3,296
|
|
|
350,000
|
|
|
—
|
|
|
353,296
|
|
||||
2024
|
3,396
|
|
|
596,025
|
|
|
300,000
|
|
|
899,421
|
|
||||
Thereafter
|
82,466
|
|
|
—
|
|
|
950,000
|
|
|
1,032,466
|
|
||||
Total Debt
|
114,777
|
|
|
1,051,025
|
|
|
1,250,000
|
|
|
2,415,802
|
|
||||
Premium, net
|
—
|
|
|
—
|
|
|
7,612
|
|
|
7,612
|
|
||||
Deferred financing costs, net
|
(1,707
|
)
|
|
(10,767
|
)
|
|
(8,839
|
)
|
|
(21,313
|
)
|
||||
Total Debt, Net
|
$
|
113,070
|
|
|
$
|
1,040,258
|
|
|
$
|
1,248,773
|
|
|
$
|
2,402,101
|
|
9.
|
DERIVATIVE AND HEDGING INSTRUMENTS
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
||||
Denominated in U.S. Dollars (1)
|
|
$
|
1,490,000
|
|
|
$
|
1,045,000
|
|
Denominated in Canadian Dollars
|
|
$
|
125,000
|
|
|
$
|
125,000
|
|
|
|
|
|
|
||||
Derivatives designated as net investment hedges:
|
|
|
|
|
||||
Denominated in Canadian Dollars
|
|
$
|
54,489
|
|
|
$
|
55,401
|
|
|
|
|
|
|
||||
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
|
|
$
|
1,811
|
|
|
$
|
899
|
|
|
|
|
|
Count as of December 31, 2019
|
|
Fair Value
|
|
Maturity Dates
|
|
|
|||||||
|
|
|
|
|
December 31,
|
|
|
|
|||||||||
Type
|
|
Designation
|
|
|
2019
|
|
2018
|
|
|
Balance Sheet Location
|
|||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps
|
|
Cash flow
|
|
10
|
|
|
$
|
4,239
|
|
|
$
|
25,184
|
|
|
2020 - 2023
|
|
Accounts receivable, prepaid expenses and other assets, net
|
Cross currency interest rate swaps
|
|
Net investment
|
|
2
|
|
|
3,238
|
|
|
4,160
|
|
|
2025
|
|
Accounts receivable, prepaid expenses and other assets, net
|
||
|
|
|
|
|
|
$
|
7,477
|
|
|
$
|
29,344
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Forward starting interest rate swaps
|
|
Cash flow
|
|
6
|
|
|
$
|
494
|
|
|
$
|
4,529
|
|
|
2024
|
|
Accounts payable and accrued liabilities
|
Forward starting interest rate collars
|
|
Cash flow
|
|
2
|
|
|
132
|
|
|
—
|
|
|
2024
|
|
Accounts payable and accrued liabilities
|
||
CAD term loan
|
|
Net investment
|
|
1
|
|
|
96,025
|
|
|
91,700
|
|
|
2024
|
|
Term loans, net
|
||
|
|
|
|
|
|
$
|
96,651
|
|
|
$
|
96,229
|
|
|
|
|
|
|
|
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,
|
|
|
||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
2019
|
|
2018
|
|
2017
|
|
|
||||||||||||
Cash Flow Hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate products
|
|
$
|
(19,932
|
)
|
|
$
|
2,707
|
|
|
$
|
10,807
|
|
|
$
|
5,545
|
|
|
$
|
3,099
|
|
|
$
|
(2,174
|
)
|
|
Interest expense
|
Net Investment Hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Foreign currency products
|
|
(772
|
)
|
|
3,554
|
|
|
(2,378
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
||||||
CAD term loan
|
|
(4,325
|
)
|
|
7,888
|
|
|
(6,588
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
||||||
|
|
$
|
(25,029
|
)
|
|
$
|
14,149
|
|
|
$
|
1,841
|
|
|
$
|
5,545
|
|
|
$
|
3,099
|
|
|
$
|
(2,174
|
)
|
|
|
|
|
As of December 31, 2019
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
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
|
|
$
|
7,477
|
|
|
$
|
—
|
|
|
$
|
7,477
|
|
|
$
|
(544
|
)
|
|
$
|
—
|
|
|
$
|
6,933
|
|
Offsetting Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives
|
|
$
|
626
|
|
|
$
|
—
|
|
|
$
|
626
|
|
|
$
|
(544
|
)
|
|
$
|
—
|
|
|
$
|
82
|
|
|
|
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
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
Face
Value (1) |
|
Carrying
Amount (2) |
|
Fair
Value |
|
Face
Value (1) |
|
Carrying
Amount (2) |
|
Fair
Value |
||||||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans receivable
|
$
|
67,527
|
|
|
$
|
63,070
|
|
|
$
|
59,832
|
|
|
$
|
96,492
|
|
|
$
|
69,460
|
|
|
$
|
65,797
|
|
Preferred equity investments
|
43,893
|
|
|
44,304
|
|
|
44,493
|
|
|
43,851
|
|
|
44,262
|
|
|
43,825
|
|
||||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Senior Notes
|
1,250,000
|
|
|
1,248,773
|
|
|
1,328,714
|
|
|
1,300,000
|
|
|
1,307,394
|
|
|
1,270,877
|
|
||||||
Secured indebtedness
|
114,777
|
|
|
113,070
|
|
|
105,510
|
|
|
117,464
|
|
|
115,679
|
|
|
101,820
|
|
(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
|
$
|
59,832
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
59,832
|
|
Preferred equity investments
|
44,493
|
|
|
—
|
|
|
—
|
|
|
44,493
|
|
||||
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Senior Notes
|
1,328,714
|
|
|
—
|
|
|
1,328,714
|
|
|
—
|
|
||||
Secured indebtedness
|
105,510
|
|
|
—
|
|
|
—
|
|
|
105,510
|
|
|
|
|
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 swaps
|
$
|
4,239
|
|
|
$
|
—
|
|
|
$
|
4,239
|
|
|
$
|
—
|
|
Cross currency swaps
|
3,238
|
|
|
—
|
|
|
3,238
|
|
|
—
|
|
||||
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Forward starting interest rate swaps
|
494
|
|
|
—
|
|
|
494
|
|
|
—
|
|
||||
Forward starting interest rate collars
|
132
|
|
|
—
|
|
|
132
|
|
|
—
|
|
11.
|
EQUITY
|
|
|
Year Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Foreign currency translation gain (loss)
|
|
$
|
(1,516
|
)
|
|
$
|
(2,193
|
)
|
Unrealized (loss) gain on cash flow hedges
|
|
(10,872
|
)
|
|
14,494
|
|
||
Total accumulated other comprehensive (loss) income
|
|
$
|
(12,388
|
)
|
|
$
|
12,301
|
|
12.
|
STOCK-BASED COMPENSATION
|
|
|
Restricted Stock Units
|
|
Weighted Average Grant Date Fair Value Per Unit
|
|||
Unvested as of December 31, 2018
|
|
1,477,318
|
|
|
$
|
17.88
|
|
Granted
|
|
603,131
|
|
|
20.59
|
|
|
Vested
|
|
(433,181
|
)
|
|
18.34
|
|
|
Dividends reinvested
|
|
152,329
|
|
|
18.60
|
|
|
Cancelled/forfeited
|
|
(61,735
|
)
|
|
18.29
|
|
|
Unvested as of December 31, 2019
|
|
1,737,862
|
|
|
$
|
18.90
|
|
|
2019
|
|
2018
|
|
2017
|
|||
Risk free interest rate
|
1.57% - 2.54%
|
|
|
2.36% - 2.59%
|
|
|
1.42% - 1.99%
|
|
Expected stock price volatility
|
23.80% - 28.57%
|
|
|
28.57% - 30.02%
|
|
|
28.86% - 30.97%
|
|
Expected service period
|
2.4 - 3.0 years
|
|
|
2.5 - 3.0 years
|
|
|
2.2 - 3.0 years
|
|
Expected dividend yield (assuming full reinvestment)
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
13.
|
INCOME TAXES
|
14.
|
EARNINGS PER COMMON SHARE
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Numerator
|
|
|
|
|
|
||||||
Net income attributable to common stockholders
|
$
|
68,996
|
|
|
$
|
269,314
|
|
|
$
|
148,141
|
|
|
|
|
|
|
|
||||||
Denominator
|
|
|
|
|
|
||||||
Basic weighted average common shares and common equivalents
|
187,172,210
|
|
|
178,305,738
|
|
|
105,621,242
|
|
|||
Dilutive stock options and restricted stock units
|
954,882
|
|
|
416,006
|
|
|
221,192
|
|
|||
Diluted weighted average common shares
|
188,127,092
|
|
|
178,721,744
|
|
|
105,842,434
|
|
|||
|
|
|
|
|
|
||||||
Net income attributable to common stockholders, per:
|
|
|
|
|
|
||||||
Basic common share
|
$
|
0.37
|
|
|
$
|
1.51
|
|
|
$
|
1.40
|
|
|
|
|
|
|
|
||||||
Diluted common share
|
$
|
0.37
|
|
|
$
|
1.51
|
|
|
$
|
1.40
|
|
15.
|
SUMMARIZED CONSOLIDATING INFORMATION
|
•
|
Any sale of the subsidiary guarantor or of all or substantially all of its assets;
|
•
|
A merger or consolidation of the subsidiary guarantor with the Operating Partnership or the Company, provided that the surviving entity remains a guarantor;
|
•
|
The requirements for legal defeasance or covenant defeasance or to discharge the indenture governing the 2024 Notes have been satisfied;
|
•
|
A liquidation or dissolution, to the extent permitted under the indenture governing the 2024 Notes, of the subsidiary guarantor;
|
•
|
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; or
|
•
|
If the subsidiary guarantor is not a guarantor or is not otherwise liable in respect of any obligations under any credit facility (as defined in the indenture governing the 2024 Notes) of the Company or any of its subsidiaries.
|
•
|
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 and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Real estate investments, net of accumulated depreciation
|
$
|
384
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,340,986
|
|
|
$
|
—
|
|
|
$
|
5,341,370
|
|
Loans receivable and other investments, net
|
(564
|
)
|
|
—
|
|
|
—
|
|
|
107,938
|
|
|
—
|
|
|
107,374
|
|
||||||
Investment in unconsolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
319,460
|
|
|
—
|
|
|
319,460
|
|
||||||
Cash and cash equivalents
|
29,369
|
|
|
—
|
|
|
—
|
|
|
9,728
|
|
|
—
|
|
|
39,097
|
|
||||||
Restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
10,046
|
|
|
—
|
|
|
10,046
|
|
||||||
Lease intangible assets, net
|
—
|
|
|
—
|
|
|
—
|
|
|
101,509
|
|
|
—
|
|
|
101,509
|
|
||||||
Accounts receivable, prepaid expenses and other assets, net
|
4,753
|
|
|
18,655
|
|
|
—
|
|
|
137,247
|
|
|
(10,212
|
)
|
|
150,443
|
|
||||||
Intercompany
|
2,126,198
|
|
|
1,728,096
|
|
|
—
|
|
|
—
|
|
|
(3,854,294
|
)
|
|
—
|
|
||||||
Investment in subsidiaries
|
1,359,702
|
|
|
1,823,897
|
|
|
—
|
|
|
35,150
|
|
|
(3,218,749
|
)
|
|
—
|
|
||||||
Total assets
|
$
|
3,519,842
|
|
|
$
|
3,570,648
|
|
|
$
|
—
|
|
|
$
|
6,062,064
|
|
|
$
|
(7,083,255
|
)
|
|
$
|
6,069,299
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Secured debt, net
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
113,070
|
|
|
$
|
—
|
|
|
$
|
113,070
|
|
Revolving credit facility
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Term loans, net
|
—
|
|
|
945,393
|
|
|
—
|
|
|
94,865
|
|
|
—
|
|
|
1,040,258
|
|
||||||
Senior unsecured notes, net
|
—
|
|
|
1,248,773
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,248,773
|
|
||||||
Accounts payable and accrued liabilities
|
31,382
|
|
|
16,780
|
|
|
—
|
|
|
70,842
|
|
|
(10,212
|
)
|
|
108,792
|
|
||||||
Lease intangible liabilities, net
|
—
|
|
|
—
|
|
|
—
|
|
|
69,946
|
|
|
—
|
|
|
69,946
|
|
||||||
Intercompany
|
—
|
|
|
—
|
|
|
—
|
|
|
3,854,294
|
|
|
(3,854,294
|
)
|
|
—
|
|
||||||
Total liabilities
|
31,382
|
|
|
2,210,946
|
|
|
—
|
|
|
4,203,017
|
|
|
(3,864,506
|
)
|
|
2,580,839
|
|
||||||
Total equity
|
3,488,460
|
|
|
1,359,702
|
|
|
—
|
|
|
1,859,047
|
|
|
(3,218,749
|
)
|
|
3,488,460
|
|
||||||
Total liabilities and equity
|
$
|
3,519,842
|
|
|
$
|
3,570,648
|
|
|
$
|
—
|
|
|
$
|
6,062,064
|
|
|
$
|
(7,083,255
|
)
|
|
$
|
6,069,299
|
|
(1)
|
The Parent Company guarantees the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Real estate investments, net of accumulated depreciation
|
$
|
317
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,853,228
|
|
|
$
|
—
|
|
|
$
|
5,853,545
|
|
Loans receivable and other investments, net
|
(560
|
)
|
|
—
|
|
|
—
|
|
|
114,282
|
|
|
—
|
|
|
113,722
|
|
||||||
Investment in unconsolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
340,120
|
|
|
—
|
|
|
340,120
|
|
||||||
Cash and cash equivalents
|
40,835
|
|
|
—
|
|
|
—
|
|
|
9,395
|
|
|
—
|
|
|
50,230
|
|
||||||
Restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
9,428
|
|
|
—
|
|
|
9,428
|
|
||||||
Lease intangible assets, net
|
—
|
|
|
—
|
|
|
—
|
|
|
131,097
|
|
|
—
|
|
|
131,097
|
|
||||||
Accounts receivable, prepaid expenses and other assets, net
|
798
|
|
|
37,075
|
|
|
—
|
|
|
140,307
|
|
|
(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
|
|
|
$
|
—
|
|
|
$
|
6,630,940
|
|
|
$
|
(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
|
|
|
—
|
|
|
54,843
|
|
|
(11,019
|
)
|
|
94,827
|
|
||||||
Lease intangible liabilities, net
|
—
|
|
|
—
|
|
|
—
|
|
|
83,726
|
|
|
—
|
|
|
83,726
|
|
||||||
Intercompany
|
—
|
|
|
—
|
|
|
—
|
|
|
4,618,728
|
|
|
(4,618,728
|
)
|
|
—
|
|
||||||
Total liabilities
|
21,750
|
|
|
3,054,824
|
|
|
—
|
|
|
4,963,729
|
|
|
(4,629,747
|
)
|
|
3,410,556
|
|
||||||
Total Sabra Health Care REIT, Inc. stockholders’ equity
|
3,250,414
|
|
|
1,258,715
|
|
|
—
|
|
|
1,662,878
|
|
|
(2,921,593
|
)
|
|
3,250,414
|
|
||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
4,333
|
|
|
—
|
|
|
4,333
|
|
||||||
Total equity
|
3,250,414
|
|
|
1,258,715
|
|
|
—
|
|
|
1,667,211
|
|
|
(2,921,593
|
)
|
|
3,254,747
|
|
||||||
Total liabilities and equity
|
$
|
3,272,164
|
|
|
$
|
4,313,539
|
|
|
$
|
—
|
|
|
$
|
6,630,940
|
|
|
$
|
(7,551,340
|
)
|
|
$
|
6,665,303
|
|
(1)
|
The Parent Company guarantees the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Rental and related revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
485,138
|
|
|
$
|
(33,000
|
)
|
|
$
|
452,138
|
|
Interest and other income
|
255
|
|
|
5,655
|
|
|
—
|
|
|
81,285
|
|
|
(5,655
|
)
|
|
81,540
|
|
||||||
Resident fees and services
|
—
|
|
|
—
|
|
|
—
|
|
|
128,058
|
|
|
—
|
|
|
128,058
|
|
||||||
Total revenues
|
255
|
|
|
5,655
|
|
|
—
|
|
|
694,481
|
|
|
(38,655
|
)
|
|
661,736
|
|
||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Depreciation and amortization
|
50
|
|
|
—
|
|
|
—
|
|
|
181,499
|
|
|
—
|
|
|
181,549
|
|
||||||
Interest
|
—
|
|
|
118,656
|
|
|
—
|
|
|
13,609
|
|
|
(5,655
|
)
|
|
126,610
|
|
||||||
Triple-net portfolio operating expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
22,215
|
|
|
—
|
|
|
22,215
|
|
||||||
Senior housing - managed portfolio operating expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
119,257
|
|
|
(33,000
|
)
|
|
86,257
|
|
||||||
General and administrative
|
28,486
|
|
|
175
|
|
|
—
|
|
|
1,801
|
|
|
—
|
|
|
30,462
|
|
||||||
Merger and acquisition costs
|
423
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
424
|
|
||||||
Provision for doubtful accounts, straight-line rental income and loan losses
|
4
|
|
|
—
|
|
|
—
|
|
|
1,234
|
|
|
—
|
|
|
1,238
|
|
||||||
Impairment of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
121,819
|
|
|
—
|
|
|
121,819
|
|
||||||
Total expenses
|
28,963
|
|
|
118,831
|
|
|
—
|
|
|
461,435
|
|
|
(38,655
|
)
|
|
570,574
|
|
||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss on extinguishment of debt
|
—
|
|
|
(16,296
|
)
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
(16,340
|
)
|
||||||
Other (expense) income
|
—
|
|
|
(321
|
)
|
|
—
|
|
|
2,415
|
|
|
—
|
|
|
2,094
|
|
||||||
Net gain on sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
2,300
|
|
|
—
|
|
|
2,300
|
|
||||||
Total other (expense) income
|
—
|
|
|
(16,617
|
)
|
|
—
|
|
|
4,671
|
|
|
—
|
|
|
(11,946
|
)
|
||||||
Income in subsidiary
|
98,665
|
|
|
228,459
|
|
|
—
|
|
|
6,846
|
|
|
(333,970
|
)
|
|
—
|
|
||||||
Income before loss from unconsolidated joint venture and income tax expense
|
69,957
|
|
|
98,666
|
|
|
—
|
|
|
244,563
|
|
|
(333,970
|
)
|
|
79,216
|
|
||||||
Loss from unconsolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,796
|
)
|
|
—
|
|
|
(6,796
|
)
|
||||||
Income tax expense
|
(961
|
)
|
|
(1
|
)
|
|
—
|
|
|
(2,440
|
)
|
|
—
|
|
|
(3,402
|
)
|
||||||
Net income
|
68,996
|
|
|
98,665
|
|
|
—
|
|
|
235,327
|
|
|
(333,970
|
)
|
|
69,018
|
|
||||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
(22
|
)
|
||||||
Net income attributable to common stockholders
|
$
|
68,996
|
|
|
$
|
98,665
|
|
|
$
|
—
|
|
|
$
|
235,305
|
|
|
$
|
(333,970
|
)
|
|
$
|
68,996
|
|
Net income attributable to common stockholders, per:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic common share
|
|
|
|
|
|
|
|
|
|
|
$
|
0.37
|
|
||||||||||
Diluted common share
|
|
|
|
|
|
|
|
|
|
|
$
|
0.37
|
|
||||||||||
Weighted-average number of common shares outstanding, basic
|
|
|
|
|
|
|
|
|
|
|
187,172,210
|
|
|||||||||||
Weighted-average number of common shares outstanding, diluted
|
|
|
|
|
|
|
|
|
|
|
188,127,092
|
|
(1)
|
The Parent Company guarantees the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Rental and related revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
554,030
|
|
|
$
|
(17,425
|
)
|
|
$
|
536,605
|
|
Interest and other income
|
110
|
|
|
399
|
|
|
—
|
|
|
16,557
|
|
|
(399
|
)
|
|
16,667
|
|
||||||
Resident fees and services
|
—
|
|
|
—
|
|
|
—
|
|
|
70,137
|
|
|
—
|
|
|
70,137
|
|
||||||
Total revenues
|
110
|
|
|
399
|
|
|
—
|
|
|
640,724
|
|
|
(17,824
|
)
|
|
623,409
|
|
||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Depreciation and amortization
|
887
|
|
|
—
|
|
|
—
|
|
|
190,492
|
|
|
—
|
|
|
191,379
|
|
||||||
Interest
|
—
|
|
|
134,096
|
|
|
—
|
|
|
13,409
|
|
|
(399
|
)
|
|
147,106
|
|
||||||
Senior housing - managed portfolio operating expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
66,971
|
|
|
(17,425
|
)
|
|
49,546
|
|
||||||
General and administrative
|
26,801
|
|
|
71
|
|
|
—
|
|
|
9,586
|
|
|
—
|
|
|
36,458
|
|
||||||
Merger and acquisition costs
|
642
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
636
|
|
||||||
Provision for doubtful accounts, straight-line rental income and loan losses
|
822
|
|
|
—
|
|
|
—
|
|
|
38,253
|
|
|
—
|
|
|
39,075
|
|
||||||
Impairment of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
1,413
|
|
|
—
|
|
|
1,413
|
|
||||||
Total expenses
|
29,152
|
|
|
134,167
|
|
|
—
|
|
|
320,118
|
|
|
(17,824
|
)
|
|
465,613
|
|
||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,917
|
)
|
|
—
|
|
|
(2,917
|
)
|
||||||
Other income (expense)
|
1,977
|
|
|
(55
|
)
|
|
—
|
|
|
2,558
|
|
|
—
|
|
|
4,480
|
|
||||||
Net gain on sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
128,198
|
|
|
—
|
|
|
128,198
|
|
||||||
Total other income (expense)
|
1,977
|
|
|
(55
|
)
|
|
—
|
|
|
127,839
|
|
|
—
|
|
|
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
|
|
|
—
|
|
|
472,761
|
|
|
(773,612
|
)
|
|
287,557
|
|
||||||
Loss from unconsolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,431
|
)
|
|
—
|
|
|
(5,431
|
)
|
||||||
Income tax expense
|
(1,589
|
)
|
|
(1
|
)
|
|
—
|
|
|
(1,421
|
)
|
|
—
|
|
|
(3,011
|
)
|
||||||
Net income
|
279,082
|
|
|
307,736
|
|
|
—
|
|
|
465,909
|
|
|
(773,612
|
)
|
|
279,115
|
|
||||||
Net loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
(33
|
)
|
||||||
Net income attributable to Sabra Health Care REIT, Inc.
|
279,082
|
|
|
307,736
|
|
|
—
|
|
|
465,876
|
|
|
(773,612
|
)
|
|
279,082
|
|
||||||
Preferred stock dividends
|
(9,768
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,768
|
)
|
||||||
Net income attributable to common stockholders
|
$
|
269,314
|
|
|
$
|
307,736
|
|
|
$
|
—
|
|
|
$
|
465,876
|
|
|
$
|
(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 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Rental and related revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
371,704
|
|
|
$
|
(7,513
|
)
|
|
$
|
364,191
|
|
Interest and other income
|
2,673
|
|
|
143
|
|
|
—
|
|
|
15,005
|
|
|
(161
|
)
|
|
17,660
|
|
||||||
Resident fee and services
|
—
|
|
|
—
|
|
|
—
|
|
|
26,430
|
|
|
—
|
|
|
26,430
|
|
||||||
Total revenues
|
2,673
|
|
|
143
|
|
|
—
|
|
|
413,139
|
|
|
(7,674
|
)
|
|
408,281
|
|
||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Depreciation and amortization
|
867
|
|
|
—
|
|
|
—
|
|
|
113,015
|
|
|
—
|
|
|
113,882
|
|
||||||
Interest
|
—
|
|
|
77,767
|
|
|
—
|
|
|
10,816
|
|
|
(143
|
)
|
|
88,440
|
|
||||||
Senior housing - managed portfolio operating expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
25,391
|
|
|
(7,531
|
)
|
|
17,860
|
|
||||||
General and administrative
|
24,810
|
|
|
65
|
|
|
—
|
|
|
7,526
|
|
|
—
|
|
|
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
|
|
|
—
|
|
|
175,007
|
|
|
(7,674
|
)
|
|
301,277
|
|
||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss on extinguishment of debt
|
—
|
|
|
(422
|
)
|
|
—
|
|
|
(131
|
)
|
|
—
|
|
|
(553
|
)
|
||||||
Other income (expense)
|
—
|
|
|
1,130
|
|
|
—
|
|
|
(594
|
)
|
|
—
|
|
|
536
|
|
||||||
Net gain on sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
52,029
|
|
|
—
|
|
|
52,029
|
|
||||||
Total other income
|
—
|
|
|
708
|
|
|
—
|
|
|
51,304
|
|
|
—
|
|
|
52,012
|
|
||||||
Income in subsidiary
|
212,432
|
|
|
289,414
|
|
|
—
|
|
|
7,199
|
|
|
(509,045
|
)
|
|
—
|
|
||||||
Income before income tax expense
|
158,993
|
|
|
212,433
|
|
|
—
|
|
|
296,635
|
|
|
(509,045
|
)
|
|
159,016
|
|
||||||
Income tax expense
|
(610
|
)
|
|
(1
|
)
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|
(651
|
)
|
||||||
Net income
|
158,383
|
|
|
212,432
|
|
|
—
|
|
|
296,595
|
|
|
(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
|
|
|
—
|
|
|
296,613
|
|
|
(509,045
|
)
|
|
158,383
|
|
||||||
Preferred stock dividends
|
(10,242
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,242
|
)
|
||||||
Net income attributable to common stockholders
|
$
|
148,141
|
|
|
$
|
212,432
|
|
|
$
|
—
|
|
|
$
|
296,613
|
|
|
$
|
(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 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Net income
|
$
|
68,996
|
|
|
$
|
98,665
|
|
|
$
|
—
|
|
|
$
|
235,327
|
|
|
$
|
(333,970
|
)
|
|
$
|
69,018
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unrealized gain (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation (loss) gain
|
—
|
|
|
(1,276
|
)
|
|
—
|
|
|
1,955
|
|
|
—
|
|
|
679
|
|
||||||
Unrealized (loss) gain on cash flow hedge
|
—
|
|
|
(25,416
|
)
|
|
—
|
|
|
48
|
|
|
—
|
|
|
(25,368
|
)
|
||||||
Total other comprehensive (loss) income
|
—
|
|
|
(26,692
|
)
|
|
—
|
|
|
2,003
|
|
|
—
|
|
|
(24,689
|
)
|
||||||
Comprehensive income
|
68,996
|
|
|
71,973
|
|
|
—
|
|
|
237,330
|
|
|
(333,970
|
)
|
|
44,329
|
|
||||||
Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
(22
|
)
|
||||||
Comprehensive income attributable to Sabra Health Care REIT, Inc.
|
$
|
68,996
|
|
|
$
|
71,973
|
|
|
$
|
—
|
|
|
$
|
237,308
|
|
|
$
|
(333,970
|
)
|
|
$
|
44,307
|
|
(1)
|
The Parent Company guarantees the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Net income
|
$
|
279,082
|
|
|
$
|
307,736
|
|
|
$
|
—
|
|
|
$
|
465,909
|
|
|
$
|
(773,612
|
)
|
|
$
|
279,115
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unrealized gain (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation gain (loss)
|
—
|
|
|
4,329
|
|
|
—
|
|
|
(3,609
|
)
|
|
—
|
|
|
720
|
|
||||||
Unrealized gain on cash flow hedge
|
—
|
|
|
244
|
|
|
—
|
|
|
48
|
|
|
—
|
|
|
292
|
|
||||||
Total other comprehensive income (loss)
|
—
|
|
|
4,573
|
|
|
—
|
|
|
(3,561
|
)
|
|
—
|
|
|
1,012
|
|
||||||
Comprehensive income
|
279,082
|
|
|
312,309
|
|
|
—
|
|
|
462,348
|
|
|
(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
|
|
|
$
|
—
|
|
|
$
|
462,315
|
|
|
$
|
(773,612
|
)
|
|
$
|
280,094
|
|
(1)
|
The Parent Company guarantees the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Net income
|
$
|
158,383
|
|
|
$
|
212,432
|
|
|
$
|
—
|
|
|
$
|
296,595
|
|
|
$
|
(509,045
|
)
|
|
$
|
158,365
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unrealized gain (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Foreign currency translation (loss) gain
|
—
|
|
|
(2,821
|
)
|
|
—
|
|
|
2,975
|
|
|
—
|
|
|
154
|
|
||||||
Unrealized gain (loss) on cash flow hedges
|
—
|
|
|
13,078
|
|
|
—
|
|
|
(145
|
)
|
|
—
|
|
|
12,933
|
|
||||||
Total other comprehensive income
|
—
|
|
|
10,257
|
|
|
—
|
|
|
2,830
|
|
|
—
|
|
|
13,087
|
|
||||||
Comprehensive income
|
158,383
|
|
|
222,689
|
|
|
—
|
|
|
299,425
|
|
|
(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
|
|
|
$
|
—
|
|
|
$
|
299,443
|
|
|
$
|
(509,045
|
)
|
|
$
|
171,470
|
|
(1)
|
The Parent Company guarantees the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Net cash provided by operating activities
|
$
|
359,681
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,794
|
|
|
$
|
—
|
|
|
$
|
372,475
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Acquisition of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
(51,136
|
)
|
|
—
|
|
|
(51,136
|
)
|
||||||
Origination and fundings of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,065
|
)
|
|
—
|
|
|
(13,065
|
)
|
||||||
Additions to real estate
|
(115
|
)
|
|
—
|
|
|
—
|
|
|
(25,336
|
)
|
|
—
|
|
|
(25,451
|
)
|
||||||
Repayment of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
18,367
|
|
|
—
|
|
|
18,367
|
|
||||||
Repayment of preferred equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
5,079
|
|
|
—
|
|
|
5,079
|
|
||||||
Net proceeds from sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
329,050
|
|
|
—
|
|
|
329,050
|
|
||||||
Distribution from subsidiaries
|
5,248
|
|
|
5,248
|
|
|
—
|
|
|
—
|
|
|
(10,496
|
)
|
|
—
|
|
||||||
Intercompany financing
|
(590,173
|
)
|
|
266,148
|
|
|
—
|
|
|
—
|
|
|
324,025
|
|
|
—
|
|
||||||
Net cash (used in) provided by investing activities
|
(585,040
|
)
|
|
271,396
|
|
|
—
|
|
|
262,959
|
|
|
313,529
|
|
|
262,844
|
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net repayments of revolving credit facility
|
—
|
|
|
(624,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(624,000
|
)
|
||||||
Proceeds from issuance of senior unsecured notes
|
—
|
|
|
638,779
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
638,779
|
|
||||||
Principal payments on senior unsecured notes
|
—
|
|
|
(700,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(700,000
|
)
|
||||||
Principal payments on term loans
|
—
|
|
|
(145,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(145,000
|
)
|
||||||
Principal payments on secured debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,436
|
)
|
|
—
|
|
|
(3,436
|
)
|
||||||
Payments of deferred financing costs
|
—
|
|
|
(15,598
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,598
|
)
|
||||||
Payments related to extinguishment of debt
|
—
|
|
|
(10,502
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,502
|
)
|
||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(316
|
)
|
|
—
|
|
|
(316
|
)
|
||||||
Issuance of common stock, net
|
549,328
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
549,328
|
|
||||||
Dividends paid on common stock
|
(335,435
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(335,435
|
)
|
||||||
Distribution to parent
|
—
|
|
|
(5,248
|
)
|
|
—
|
|
|
(5,248
|
)
|
|
10,496
|
|
|
—
|
|
||||||
Intercompany financing
|
—
|
|
|
590,173
|
|
|
—
|
|
|
(266,148
|
)
|
|
(324,025
|
)
|
|
—
|
|
||||||
Net cash provided by (used in) financing activities
|
213,893
|
|
|
(271,396
|
)
|
|
—
|
|
|
(275,148
|
)
|
|
(313,529
|
)
|
|
(646,180
|
)
|
||||||
Net (decrease) increase in cash, cash equivalents and restricted cash
|
(11,466
|
)
|
|
—
|
|
|
—
|
|
|
605
|
|
|
—
|
|
|
(10,861
|
)
|
||||||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
346
|
|
|
—
|
|
|
346
|
|
||||||
Cash, cash equivalents and restricted cash, beginning of period
|
40,835
|
|
|
—
|
|
|
—
|
|
|
18,823
|
|
|
—
|
|
|
59,658
|
|
||||||
Cash, cash equivalents and restricted cash, end of period
|
$
|
29,369
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,774
|
|
|
$
|
—
|
|
|
$
|
49,143
|
|
(1)
|
The Parent Company guarantees the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Net cash provided by operating activities
|
$
|
312,485
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
48,101
|
|
|
$
|
—
|
|
|
$
|
360,586
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Acquisition of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
(261,511
|
)
|
|
—
|
|
|
(261,511
|
)
|
||||||
Origination and fundings of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(50,731
|
)
|
|
—
|
|
|
(50,731
|
)
|
||||||
Origination and fundings of preferred equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,313
|
)
|
|
—
|
|
|
(5,313
|
)
|
||||||
Additions to real estate
|
(40
|
)
|
|
—
|
|
|
—
|
|
|
(27,657
|
)
|
|
—
|
|
|
(27,697
|
)
|
||||||
Repayment of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
51,789
|
|
|
—
|
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
382,560
|
|
|
—
|
|
|
382,560
|
|
||||||
Distribution from subsidiaries
|
5,457
|
|
|
5,457
|
|
|
—
|
|
|
—
|
|
|
(10,914
|
)
|
|
—
|
|
||||||
Intercompany financing
|
(319,268
|
)
|
|
(299,873
|
)
|
|
—
|
|
|
—
|
|
|
619,141
|
|
|
—
|
|
||||||
Net cash used in investing activities
|
(313,851
|
)
|
|
(294,416
|
)
|
|
—
|
|
|
(258,454
|
)
|
|
608,227
|
|
|
(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
|
)
|
||||||
Payments related to extinguishment of debt
|
—
|
|
|
(2,043
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,043
|
)
|
||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(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
|
—
|
|
|
319,268
|
|
|
—
|
|
|
299,873
|
|
|
(619,141
|
)
|
|
—
|
|
||||||
Net cash (used in) provided by financing activities
|
(469,469
|
)
|
|
294,416
|
|
|
—
|
|
|
153,936
|
|
|
(608,227
|
)
|
|
(629,344
|
)
|
||||||
Net decrease in cash, cash equivalents and restricted cash
|
(470,835
|
)
|
|
—
|
|
|
—
|
|
|
(56,417
|
)
|
|
—
|
|
|
(527,252
|
)
|
||||||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
(539
|
)
|
|
—
|
|
|
(539
|
)
|
||||||
Cash, cash equivalents and restricted cash, beginning of period
|
511,670
|
|
|
—
|
|
|
—
|
|
|
75,779
|
|
|
—
|
|
|
587,449
|
|
||||||
Cash, cash equivalents and restricted cash, end of period
|
$
|
40,835
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,823
|
|
|
$
|
—
|
|
|
$
|
59,658
|
|
(1)
|
The Parent Company guarantees the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
|
|
|
|
|
Combined Non-Guarantor Subsidiaries of 2026 Notes and 2029 Notes(5)
|
|
|
|
|
||||||||||||||
|
Parent
Company(1) |
|
Operating
Partnership(2) |
|
Sabra Health Care, L.L.C.(3)
|
|
Combined
Non-Guarantor Subsidiaries of 2024 Notes(4) |
|
Elimination
|
|
Consolidated
|
||||||||||||
Net cash provided by operating activities
|
$
|
59,640
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
76,149
|
|
|
$
|
—
|
|
|
$
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,239
|
)
|
|
—
|
|
|
(17,239
|
)
|
||||||
Origination and fundings of preferred equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,749
|
)
|
|
—
|
|
|
(2,749
|
)
|
||||||
Additions to real estate
|
(181
|
)
|
|
—
|
|
|
—
|
|
|
(6,773
|
)
|
|
—
|
|
|
(6,954
|
)
|
||||||
Repayment of loans receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
32,430
|
|
|
—
|
|
|
32,430
|
|
||||||
Repayment of preferred equity investments
|
—
|
|
|
—
|
|
|
—
|
|
|
3,755
|
|
|
—
|
|
|
3,755
|
|
||||||
Net proceeds from the sales of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
150,243
|
|
|
—
|
|
|
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
|
)
|
|
—
|
|
|
(260,238
|
)
|
|
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
|
)
|
|
—
|
|
|
249,664
|
|
|
(80,665
|
)
|
|
—
|
|
||||||
Net cash provided by financing activities
|
184,711
|
|
|
247,190
|
|
|
—
|
|
|
242,633
|
|
|
(75,717
|
)
|
|
598,817
|
|
||||||
Net increase in cash, cash equivalents and restricted cash
|
493,502
|
|
|
—
|
|
|
—
|
|
|
58,544
|
|
|
—
|
|
|
552,046
|
|
||||||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
—
|
|
|
—
|
|
|
—
|
|
|
738
|
|
|
—
|
|
|
738
|
|
||||||
Cash, cash equivalents and restricted cash, beginning of period
|
18,168
|
|
|
—
|
|
|
—
|
|
|
16,497
|
|
|
—
|
|
|
34,665
|
|
||||||
Cash, cash equivalents and restricted cash, end of period
|
$
|
511,670
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
75,779
|
|
|
$
|
—
|
|
|
$
|
587,449
|
|
(1)
|
The Parent Company guarantees the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(2)
|
The Operating Partnership is the issuer of the 2024 Notes, the 2026 Notes and the 2029 Notes.
|
(3)
|
Sabra Health Care, L.L.C. guarantees the 2024 Notes.
|
(4)
|
The Combined Non-Guarantor Subsidiaries of the 2024 Notes consist of the subsidiaries that do not guarantee the 2024 Notes.
|
(5)
|
None of Sabra Health Care, L.L.C. nor the Combined Non-Guarantor Subsidiaries of the 2024 Notes guarantee the 2026 Notes or the 2029 Notes.
|
17.
|
SUBSEQUENT EVENTS
|
|
|
Balance at Beginning of Year
|
|
Charged to Earnings
|
|
Recoveries
|
|
Uncollectible Accounts Written-off
|
|
Balance at End
of Year
|
||||||||||
Year ended December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for doubtful accounts (1)
|
|
$
|
3,706
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3,706
|
)
|
|
$
|
—
|
|
Straight-line rent receivable allowance (1)
|
|
35,778
|
|
|
—
|
|
|
—
|
|
|
(35,778
|
)
|
|
—
|
|
|||||
Loan loss reserves
|
|
1,258
|
|
|
1,238
|
|
|
—
|
|
|
(1,932
|
)
|
|
564
|
|
|||||
|
|
$
|
40,742
|
|
|
$
|
1,238
|
|
|
$
|
—
|
|
|
$
|
(41,416
|
)
|
|
$
|
564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
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
|
|
|
|
|
|
|
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
|
|
|
(2,637
|
)
|
1985/2017, 2018
|
03/05/14
|
40
|
||||||||
Adams PARC
|
Barlesville, OK
|
100%
|
—
|
|
|
1,332
|
|
6,904
|
|
8,236
|
|
|
—
|
|
|
1,332
|
|
6,904
|
|
8,236
|
|
|
(1,121
|
)
|
1989/2019
|
10/29/14
|
40
|
||||||||
PARCway
|
Oklahoma City, OK
|
100%
|
—
|
|
|
2,189
|
|
23,567
|
|
25,756
|
|
|
890
|
|
|
2,189
|
|
24,457
|
|
26,646
|
|
|
(3,627
|
)
|
1963/1984, 2018, 2019
|
10/29/14
|
40
|
||||||||
Brookhaven Extensive Care
|
Norman, OK
|
100%
|
—
|
|
|
869
|
|
5,236
|
|
6,105
|
|
|
—
|
|
|
869
|
|
5,237
|
|
6,106
|
|
|
(950
|
)
|
2001/2013, 2019
|
10/29/14
|
40
|
||||||||
Cadia Healthcare of Hyattsville
|
Hyattsville, MD
|
100%
|
—
|
|
|
6,343
|
|
65,573
|
|
71,916
|
|
|
14
|
|
|
6,343
|
|
65,587
|
|
71,930
|
|
|
(8,890
|
)
|
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
|
|
|
(5,155
|
)
|
1964/1993, 2012
|
06/30/15
|
40
|
||||||||
Cadia Healthcare of Wheaton
|
Wheaton, MD
|
100%
|
—
|
|
|
676
|
|
56,897
|
|
57,573
|
|
|
22
|
|
|
676
|
|
56,919
|
|
57,595
|
|
|
(7,050
|
)
|
1966/1991, 2012
|
06/30/15
|
40
|
||||||||
Cadia Healthcare of Hagerstown
|
Hagerstown, MD
|
100%
|
—
|
|
|
1,475
|
|
56,237
|
|
57,712
|
|
|
1,236
|
|
|
1,475
|
|
57,473
|
|
58,948
|
|
|
(6,536
|
)
|
1953/1975, 2014, 2019
|
11/25/15
|
40
|
||||||||
Cadia Healthcare of Spring Brook
|
Silver Spring, MD
|
100%
|
—
|
|
|
963
|
|
48,085
|
|
49,048
|
|
|
7
|
|
|
963
|
|
48,092
|
|
49,055
|
|
|
(4,599
|
)
|
1965/2015
|
07/26/16
|
40
|
||||||||
Andrew Residence
|
Minneapolis, MN
|
100%
|
—
|
|
|
2,931
|
|
6,943
|
|
9,874
|
|
|
192
|
|
|
2,931
|
|
7,135
|
|
10,066
|
|
|
(596
|
)
|
1941/2014, 2019
|
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
|
|
|
(2,167
|
)
|
1988/2016
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Lebanon
|
Lebanon, OR
|
100%
|
—
|
|
|
958
|
|
14,176
|
|
15,134
|
|
|
—
|
|
|
958
|
|
14,176
|
|
15,134
|
|
|
(894
|
)
|
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
|
|
|
(1,277
|
)
|
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
|
|
|
(761
|
)
|
1975
|
08/17/17
|
40
|
||||||||
Avamere Rehabilitation of Hillsboro
|
Hillsboro, OR
|
100%
|
—
|
|
|
1,387
|
|
14,028
|
|
15,415
|
|
|
—
|
|
|
1,387
|
|
14,028
|
|
15,415
|
|
|
(884
|
)
|
1973
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Junction City
|
Junction City, OR
|
100%
|
—
|
|
|
584
|
|
7,901
|
|
8,485
|
|
|
—
|
|
|
584
|
|
7,901
|
|
8,485
|
|
|
(517
|
)
|
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
|
|
|
(1,260
|
)
|
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
|
|
|
(578
|
)
|
1968
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Clackamas
|
Gladstone, OR
|
100%
|
—
|
|
|
792
|
|
5,000
|
|
5,792
|
|
|
—
|
|
|
792
|
|
5,000
|
|
5,792
|
|
|
(334
|
)
|
1961
|
08/17/17
|
40
|
||||||||
Avamere Rehab of Newport
|
Newport, OR
|
100%
|
—
|
|
|
406
|
|
5,001
|
|
5,407
|
|
|
—
|
|
|
406
|
|
5,001
|
|
5,407
|
|
|
(319
|
)
|
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
|
|
|
(765
|
)
|
1974
|
08/17/17
|
40
|
||||||||
Avamere Transitional Care of Puget Sound
|
Tacoma, WA
|
100%
|
—
|
|
|
1,771
|
|
11,595
|
|
13,366
|
|
|
15
|
|
|
1,771
|
|
11,610
|
|
13,381
|
|
|
(852
|
)
|
2017
|
08/17/17
|
40
|
||||||||
Richmond Beach Rehab
|
Shoreline, WA
|
100%
|
—
|
|
|
4,703
|
|
14,444
|
|
19,147
|
|
|
—
|
|
|
4,703
|
|
14,444
|
|
19,147
|
|
|
(943
|
)
|
1993/2014
|
08/17/17
|
40
|
||||||||
St. Francis of Bellingham
|
Bellingham, WA
|
100%
|
—
|
|
|
—
|
|
15,330
|
|
15,330
|
|
|
—
|
|
|
—
|
|
15,330
|
|
15,330
|
|
|
(1,010
|
)
|
1984/2015
|
08/17/17
|
40
|
||||||||
Avamere Olympic Rehabilitation of Sequim
|
Sequim, WA
|
100%
|
—
|
|
|
427
|
|
4,450
|
|
4,877
|
|
|
—
|
|
|
427
|
|
4,450
|
|
4,877
|
|
|
(352
|
)
|
1974
|
08/17/17
|
40
|
||||||||
Avamere Heritage Rehabilitation of Tacoma
|
Tacoma, WA
|
100%
|
—
|
|
|
1,705
|
|
4,952
|
|
6,657
|
|
|
—
|
|
|
1,705
|
|
4,952
|
|
6,657
|
|
|
(341
|
)
|
1968
|
08/17/17
|
40
|
||||||||
Avamere at Pacific Ridge
|
Tacoma, WA
|
100%
|
—
|
|
|
2,195
|
|
1,956
|
|
4,151
|
|
|
—
|
|
|
2,195
|
|
1,956
|
|
4,151
|
|
|
(178
|
)
|
1972/2014
|
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
|
|||||||||||||||||||
Avamere Rehabilitation of Cascade Park
|
Vancouver, WA
|
100%
|
—
|
|
|
1,782
|
|
15,116
|
|
16,898
|
|
|
—
|
|
|
1,782
|
|
15,116
|
|
16,898
|
|
|
(1,031
|
)
|
1991
|
08/17/17
|
40
|
||||||||
The Pearl at Kruse Way
|
Lake Oswego, OR
|
100%
|
—
|
|
|
5,947
|
|
13,401
|
|
19,348
|
|
|
—
|
|
|
5,947
|
|
13,401
|
|
19,348
|
|
|
(882
|
)
|
2005/2016
|
08/17/17
|
40
|
||||||||
Avamere at Medford
|
Medford, OR
|
100%
|
—
|
|
|
2,043
|
|
38,485
|
|
40,528
|
|
|
2,960
|
|
|
2,043
|
|
41,445
|
|
43,488
|
|
|
(2,864
|
)
|
1974/2016
|
08/17/17
|
40
|
||||||||
Avamere Bellingham Healthcare and Rehab Services
|
Bellingham, WA
|
100%
|
—
|
|
|
2,908
|
|
2,058
|
|
4,966
|
|
|
—
|
|
|
2,908
|
|
2,058
|
|
4,966
|
|
|
(182
|
)
|
1972/2015
|
08/17/17
|
40
|
||||||||
Queen Anne Healthcare
|
Seattle, WA
|
100%
|
—
|
|
|
2,508
|
|
6,401
|
|
8,909
|
|
|
—
|
|
|
2,508
|
|
6,401
|
|
8,909
|
|
|
(427
|
)
|
1970
|
08/17/17
|
40
|
||||||||
Avamere Transitional Care and Rehab - Boise
|
Boise, ID
|
100%
|
—
|
|
|
681
|
|
9,348
|
|
10,029
|
|
|
—
|
|
|
681
|
|
9,348
|
|
10,029
|
|
|
(623
|
)
|
1979
|
08/17/17
|
40
|
||||||||
Avamere Transitional Care at Sunnyside
|
Salem, OR
|
100%
|
—
|
|
|
2,114
|
|
15,651
|
|
17,765
|
|
|
—
|
|
|
2,114
|
|
15,651
|
|
17,765
|
|
|
(1,016
|
)
|
1981
|
08/17/17
|
40
|
||||||||
Avamere Health Services of Rogue Valley
|
Medford, OR
|
100%
|
—
|
|
|
1,375
|
|
23,808
|
|
25,183
|
|
|
—
|
|
|
1,375
|
|
23,808
|
|
25,183
|
|
|
(1,559
|
)
|
1961/2016
|
08/17/17
|
40
|
||||||||
Avamere Transitional Care and Rehab - Malley
|
Northglenn, CO
|
100%
|
—
|
|
|
1,662
|
|
26,014
|
|
27,676
|
|
|
3,258
|
|
|
1,662
|
|
29,272
|
|
30,934
|
|
|
(2,179
|
)
|
1972/2016
|
08/17/17
|
40
|
||||||||
Avamere Transitional Care and Rehab - Brighton
|
Brighton, CO
|
100%
|
—
|
|
|
1,933
|
|
11,624
|
|
13,557
|
|
|
—
|
|
|
1,933
|
|
11,624
|
|
13,557
|
|
|
(779
|
)
|
1971
|
08/17/17
|
40
|
||||||||
Phoenix Rehabilitation Services
|
Phoenix, AZ
|
100%
|
—
|
|
|
1,270
|
|
11,502
|
|
12,772
|
|
|
—
|
|
|
1,270
|
|
11,502
|
|
12,772
|
|
|
(726
|
)
|
2008
|
08/17/17
|
40
|
||||||||
Tustin Subacute Care Facility
|
Santa Ana, CA
|
100%
|
—
|
|
|
1,889
|
|
11,682
|
|
13,571
|
|
|
—
|
|
|
1,889
|
|
11,682
|
|
13,571
|
|
|
(717
|
)
|
2008
|
08/17/17
|
40
|
||||||||
La Mesa Inpatient Rehabilitation Facility
|
La Mesa, CA
|
100%
|
—
|
|
|
1,276
|
|
8,177
|
|
9,453
|
|
|
—
|
|
|
1,276
|
|
8,177
|
|
9,453
|
|
|
(522
|
)
|
2012
|
08/17/17
|
40
|
||||||||
Golden Living Center - Westminster
|
Westminster, MD
|
100%
|
—
|
|
|
2,128
|
|
6,614
|
|
8,742
|
|
|
487
|
|
|
2,128
|
|
7,101
|
|
9,229
|
|
|
(630
|
)
|
1973/2010, 2019
|
08/17/17
|
40
|
||||||||
Maple Wood Care Center
|
Kansas City, MO
|
100%
|
—
|
|
|
1,142
|
|
3,226
|
|
4,368
|
|
|
653
|
|
|
1,142
|
|
3,879
|
|
5,021
|
|
|
(539
|
)
|
1983
|
08/17/17
|
40
|
||||||||
Garden Valley Nursing & Rehab
|
Kansas City, MO
|
100%
|
—
|
|
|
1,985
|
|
2,714
|
|
4,699
|
|
|
303
|
|
|
1,985
|
|
3,017
|
|
5,002
|
|
|
(490
|
)
|
1983
|
08/17/17
|
40
|
||||||||
Worthington Nursing & Rehab
|
Parkersburg, WV
|
100%
|
—
|
|
|
697
|
|
10,688
|
|
11,385
|
|
|
285
|
|
|
697
|
|
10,973
|
|
11,670
|
|
|
(892
|
)
|
1974/1999, 2019
|
08/17/17
|
40
|
||||||||
Burlington House Rehabilitative and Alzheimer’s Care Center
|
Cincinnati, OH
|
100%
|
—
|
|
|
2,686
|
|
10,062
|
|
12,748
|
|
|
—
|
|
|
2,686
|
|
10,062
|
|
12,748
|
|
|
(758
|
)
|
1989/2015
|
08/17/17
|
40
|
||||||||
Golden Living Center - Charlottesville
|
Charlottesville, VA
|
100%
|
—
|
|
|
2,840
|
|
8,450
|
|
11,290
|
|
|
1,157
|
|
|
2,840
|
|
9,607
|
|
12,447
|
|
|
(769
|
)
|
1964/2009, 2019
|
08/17/17
|
40
|
||||||||
Golden Living Center - Sleepy Hollow
|
Annandale, VA
|
100%
|
—
|
|
|
7,241
|
|
17,727
|
|
24,968
|
|
|
1,806
|
|
|
7,241
|
|
19,533
|
|
26,774
|
|
|
(1,405
|
)
|
1963/2013, 2019
|
08/17/17
|
40
|
||||||||
Golden Living Center - Petersburg
|
Petersburg, VA
|
100%
|
—
|
|
|
988
|
|
8,416
|
|
9,404
|
|
|
146
|
|
|
988
|
|
8,562
|
|
9,550
|
|
|
(641
|
)
|
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
|
|
|
(664
|
)
|
1976/2010
|
08/17/17
|
40
|
||||||||
Golden Living Center - Hagerstown
|
Hagerstown, MD
|
100%
|
—
|
|
|
1,393
|
|
13,438
|
|
14,831
|
|
|
150
|
|
|
1,393
|
|
13,588
|
|
14,981
|
|
|
(959
|
)
|
1971/2010
|
08/17/17
|
40
|
||||||||
Golden Living Center - Cumberland
|
Cumberland, MD
|
100%
|
—
|
|
|
800
|
|
16,973
|
|
17,773
|
|
|
457
|
|
|
800
|
|
17,430
|
|
18,230
|
|
|
(1,219
|
)
|
1968
|
08/17/17
|
40
|
||||||||
Gilroy Healthcare and Rehabilitation Center
|
Gilroy, CA
|
100%
|
—
|
|
|
662
|
|
23,775
|
|
24,437
|
|
|
—
|
|
|
662
|
|
23,775
|
|
24,437
|
|
|
(1,482
|
)
|
1968
|
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
|
|||||||||||||||||||
North Cascades Health and Rehabilitation Center
|
Bellingham, WA
|
100%
|
—
|
|
|
1,437
|
|
14,196
|
|
15,633
|
|
|
—
|
|
|
1,437
|
|
14,196
|
|
15,633
|
|
|
(926
|
)
|
1999
|
08/17/17
|
40
|
||||||||
Granite Rehabilitation & Wellness
|
Cheyenne, WY
|
100%
|
—
|
|
|
387
|
|
13,613
|
|
14,000
|
|
|
2,246
|
|
|
387
|
|
15,859
|
|
16,246
|
|
|
(1,170
|
)
|
1967/2017
|
08/17/17
|
40
|
||||||||
Rawlins Rehabilitation & Wellness
|
Rawlins, WY
|
100%
|
—
|
|
|
281
|
|
6,007
|
|
6,288
|
|
|
—
|
|
|
281
|
|
6,007
|
|
6,288
|
|
|
(389
|
)
|
1967
|
08/17/17
|
40
|
||||||||
Wind River Rehabilitation & Wellness
|
Riverton, WY
|
100%
|
—
|
|
|
199
|
|
11,398
|
|
11,597
|
|
|
—
|
|
|
199
|
|
11,398
|
|
11,597
|
|
|
(720
|
)
|
1967
|
08/17/17
|
40
|
||||||||
Sage View Care Center
|
Rock Springs, WY
|
100%
|
—
|
|
|
420
|
|
8,665
|
|
9,085
|
|
|
—
|
|
|
420
|
|
8,665
|
|
9,085
|
|
|
(571
|
)
|
1964/2017
|
08/17/17
|
40
|
||||||||
Shelton Health and Rehabilitation Center
|
Shelton, WA
|
100%
|
—
|
|
|
415
|
|
8,965
|
|
9,380
|
|
|
—
|
|
|
415
|
|
8,965
|
|
9,380
|
|
|
(629
|
)
|
1998
|
08/17/17
|
40
|
||||||||
Dundee Nursing Home
|
Bennettsville, SC
|
100%
|
—
|
|
|
1,437
|
|
4,631
|
|
6,068
|
|
|
—
|
|
|
1,437
|
|
4,631
|
|
6,068
|
|
|
(334
|
)
|
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
|
|
|
(302
|
)
|
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
|
|
|
(388
|
)
|
1990/2005
|
08/17/17
|
40
|
||||||||
Epic-Conway
|
Conway, SC
|
100%
|
—
|
|
|
1,408
|
|
10,784
|
|
12,192
|
|
|
—
|
|
|
1,408
|
|
10,784
|
|
12,192
|
|
|
(758
|
)
|
1975
|
08/17/17
|
40
|
||||||||
Epic- Bayview
|
Beaufort, SC
|
100%
|
—
|
|
|
1,842
|
|
11,389
|
|
13,231
|
|
|
—
|
|
|
1,842
|
|
11,389
|
|
13,231
|
|
|
(777
|
)
|
1970
|
08/17/17
|
40
|
||||||||
Focused Care at Baytown
|
Baytown, TX
|
100%
|
—
|
|
|
479
|
|
6,351
|
|
6,830
|
|
|
209
|
|
|
479
|
|
6,456
|
|
6,935
|
|
|
(451
|
)
|
1970/2019
|
08/17/17
|
40
|
||||||||
Focused Care at Allenbrook
|
Baytown, TX
|
100%
|
—
|
|
|
426
|
|
3,236
|
|
3,662
|
|
|
173
|
|
|
426
|
|
3,371
|
|
3,797
|
|
|
(297
|
)
|
1975/2019
|
08/17/17
|
40
|
||||||||
Focused Care at Huntsville
|
Huntsville, TX
|
100%
|
—
|
|
|
302
|
|
3,153
|
|
3,455
|
|
|
75
|
|
|
302
|
|
3,200
|
|
3,502
|
|
|
(250
|
)
|
1968/2019
|
08/17/17
|
40
|
||||||||
Focused Care at Center
|
Center, TX
|
100%
|
—
|
|
|
231
|
|
1,335
|
|
1,566
|
|
|
312
|
|
|
231
|
|
1,555
|
|
1,786
|
|
|
(174
|
)
|
1972/2019
|
08/17/17
|
40
|
||||||||
Focused Care at Humble
|
Humble, TX
|
100%
|
—
|
|
|
2,114
|
|
1,643
|
|
3,757
|
|
|
596
|
|
|
2,114
|
|
2,099
|
|
4,213
|
|
|
(268
|
)
|
1972/2019
|
08/17/17
|
40
|
||||||||
Focused Care at Beechnut
|
Houston, TX
|
100%
|
—
|
|
|
1,019
|
|
5,734
|
|
6,753
|
|
|
318
|
|
|
1,019
|
|
5,876
|
|
6,895
|
|
|
(436
|
)
|
1982/2019
|
08/17/17
|
40
|
||||||||
Focused Care at Linden
|
Linden, TX
|
100%
|
—
|
|
|
112
|
|
256
|
|
368
|
|
|
133
|
|
|
112
|
|
331
|
|
443
|
|
|
(57
|
)
|
1968/2019
|
08/17/17
|
40
|
||||||||
Focused Care at Sherman
|
Sherman, TX
|
100%
|
—
|
|
|
469
|
|
6,310
|
|
6,779
|
|
|
255
|
|
|
469
|
|
6,400
|
|
6,869
|
|
|
(463
|
)
|
1971/2019
|
08/17/17
|
40
|
||||||||
Focused Care at Mount Pleasant
|
Mount Pleasant, TX
|
100%
|
—
|
|
|
250
|
|
6,913
|
|
7,163
|
|
|
345
|
|
|
250
|
|
7,249
|
|
7,499
|
|
|
(532
|
)
|
1970/2019
|
08/17/17
|
40
|
||||||||
Focused Care at Waxahachie
|
Waxahachie, TX
|
100%
|
—
|
|
|
416
|
|
7,259
|
|
7,675
|
|
|
205
|
|
|
416
|
|
7,412
|
|
7,828
|
|
|
(539
|
)
|
1976/2019
|
08/17/17
|
40
|
||||||||
Focused Care at Gilmer
|
Gilmer, TX
|
100%
|
—
|
|
|
707
|
|
4,552
|
|
5,259
|
|
|
93
|
|
|
707
|
|
4,605
|
|
5,312
|
|
|
(352
|
)
|
1990/2019
|
08/17/17
|
40
|
||||||||
Hearthstone of Northern Nevada
|
Sparks, NV
|
100%
|
—
|
|
|
1,986
|
|
9,004
|
|
10,990
|
|
|
—
|
|
|
1,986
|
|
9,004
|
|
10,990
|
|
|
(631
|
)
|
1988
|
08/17/17
|
40
|
||||||||
Sunset Hills Healthcare and Rehabilitation Center
|
St. Louis, MO
|
100%
|
—
|
|
|
1,595
|
|
5,822
|
|
7,417
|
|
|
—
|
|
|
966
|
|
3,157
|
|
4,123
|
|
|
—
|
|
1954/2016
|
08/17/17
|
40
|
||||||||
Mountainview Specialty Care Center
|
Greensburg, PA
|
100%
|
—
|
|
|
549
|
|
9,926
|
|
10,475
|
|
|
—
|
|
|
549
|
|
9,926
|
|
10,475
|
|
|
(824
|
)
|
1971/2016
|
08/17/17
|
40
|
||||||||
Golden Living Center - Richmond
|
Richmond, IN
|
100%
|
—
|
|
|
259
|
|
9,819
|
|
10,078
|
|
|
—
|
|
|
259
|
|
9,819
|
|
10,078
|
|
|
(655
|
)
|
1975
|
08/17/17
|
40
|
||||||||
Golden Living Center - Petersburg
|
Petersburg, IN
|
100%
|
—
|
|
|
581
|
|
5,367
|
|
5,948
|
|
|
—
|
|
|
581
|
|
5,367
|
|
5,948
|
|
|
(383
|
)
|
1970/2009
|
08/17/17
|
40
|
||||||||
Beverly Health - Ft. Pierce
|
Fort Pierce, FL
|
100%
|
—
|
|
|
787
|
|
16,648
|
|
17,435
|
|
|
—
|
|
|
787
|
|
16,648
|
|
17,435
|
|
|
(1,067
|
)
|
1960/2011
|
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
|
|||||||||||
Maryville
|
Maryville, MO
|
100%
|
—
|
|
|
114
|
|
5,955
|
|
6,069
|
|
|
—
|
|
|
150
|
|
5,955
|
|
6,105
|
|
|
(437
|
)
|
1972
|
08/17/17
|
40
|
Ashland Healthcare
|
Ashland, MO
|
100%
|
—
|
|
|
765
|
|
2,669
|
|
3,434
|
|
|
—
|
|
|
765
|
|
2,669
|
|
3,434
|
|
|
(210
|
)
|
1993
|
08/17/17
|
40
|
Bellefontaine Gardens
|
St. Louis, MO
|
100%
|
—
|
|
|
2,071
|
|
5,739
|
|
7,810
|
|
|
—
|
|
|
2,071
|
|
5,739
|
|
7,810
|
|
|
(451
|
)
|
1988/1991
|
08/17/17
|
40
|
Current River Nursing Center
|
Doniphan, MO
|
100%
|
—
|
|
|
657
|
|
8,251
|
|
8,908
|
|
|
—
|
|
|
657
|
|
8,251
|
|
8,908
|
|
|
(571
|
)
|
1991
|
08/17/17
|
40
|
Dixon Nursing & Rehab
|
Dixon, MO
|
100%
|
—
|
|
|
521
|
|
3,358
|
|
3,879
|
|
|
—
|
|
|
521
|
|
3,358
|
|
3,879
|
|
|
(252
|
)
|
1989/2011
|
08/17/17
|
40
|
Forsyth Nursing & Rehab
|
Forsyth, MO
|
100%
|
—
|
|
|
594
|
|
8,549
|
|
9,143
|
|
|
—
|
|
|
594
|
|
8,549
|
|
9,143
|
|
|
(601
|
)
|
1993/2007
|
08/17/17
|
40
|
Glenwood Healthcare
|
Seymour, MO
|
100%
|
—
|
|
|
658
|
|
901
|
|
1,559
|
|
|
—
|
|
|
658
|
|
901
|
|
1,559
|
|
|
(88
|
)
|
1990
|
08/17/17
|
40
|
Silex Community Care
|
Silex, MO
|
100%
|
—
|
|
|
807
|
|
4,990
|
|
5,797
|
|
|
—
|
|
|
807
|
|
4,990
|
|
5,797
|
|
|
(356
|
)
|
1991
|
08/17/17
|
40
|
South Hampton Place
|
Columbia, MO
|
100%
|
—
|
|
|
2,322
|
|
6,547
|
|
8,869
|
|
|
—
|
|
|
2,322
|
|
6,547
|
|
8,869
|
|
|
(474
|
)
|
1994
|
08/17/17
|
40
|
Strafford Care Center
|
Strafford, MO
|
100%
|
—
|
|
|
1,634
|
|
6,518
|
|
8,152
|
|
|
—
|
|
|
1,634
|
|
6,518
|
|
8,152
|
|
|
(462
|
)
|
1995
|
08/17/17
|
40
|
Windsor Healthcare & Rehab
|
Windsor, MO
|
100%
|
—
|
|
|
471
|
|
6,819
|
|
7,290
|
|
|
—
|
|
|
471
|
|
6,819
|
|
7,290
|
|
|
(438
|
)
|
1996
|
08/17/17
|
40
|
Park Manor of Conroe
|
Conroe, TX
|
100%
|
—
|
|
|
1,222
|
|
19,099
|
|
20,321
|
|
|
—
|
|
|
1,222
|
|
19,099
|
|
20,321
|
|
|
(1,198
|
)
|
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
|
|
|
(759
|
)
|
2003/2013
|
08/17/17
|
40
|
Park Manor of Humble
|
Humble, TX
|
100%
|
—
|
|
|
1,541
|
|
12,332
|
|
13,873
|
|
|
645
|
|
|
1,541
|
|
12,977
|
|
14,518
|
|
|
(870
|
)
|
2003/2019
|
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
|
|
|
(657
|
)
|
2005
|
08/17/17
|
40
|
Park Manor of Westchase
|
Houston, TX
|
100%
|
—
|
|
|
2,676
|
|
7,396
|
|
10,072
|
|
|
—
|
|
|
2,676
|
|
7,396
|
|
10,072
|
|
|
(514
|
)
|
2005
|
08/17/17
|
40
|
Park Manor of CyFair
|
Houston, TX
|
100%
|
—
|
|
|
1,732
|
|
12,921
|
|
14,653
|
|
|
—
|
|
|
1,732
|
|
12,921
|
|
14,653
|
|
|
(838
|
)
|
1999
|
08/17/17
|
40
|
Park Manor of McKinney
|
McKinney, TX
|
100%
|
—
|
|
|
1,441
|
|
9,017
|
|
10,458
|
|
|
—
|
|
|
1,441
|
|
9,017
|
|
10,458
|
|
|
(638
|
)
|
1993/2012
|
08/17/17
|
40
|
Tanglewood Health and Rehabilitation
|
Topeka, KS
|
100%
|
—
|
|
|
176
|
|
2,340
|
|
2,516
|
|
|
—
|
|
|
176
|
|
2,340
|
|
2,516
|
|
|
(175
|
)
|
1973/2013
|
08/17/17
|
40
|
Smoky Hill Health and Rehabilitation
|
Salina, KS
|
100%
|
—
|
|
|
301
|
|
4,201
|
|
4,502
|
|
|
—
|
|
|
301
|
|
4,201
|
|
4,502
|
|
|
(300
|
)
|
1981
|
08/17/17
|
40
|
Belleville Health Center
|
Belleville, KS
|
100%
|
—
|
|
|
600
|
|
1,664
|
|
2,264
|
|
|
—
|
|
|
600
|
|
1,664
|
|
2,264
|
|
|
(149
|
)
|
1977
|
08/17/17
|
40
|
Westridge Healthcare Center
|
Terre Haute, IN
|
100%
|
—
|
|
|
1,067
|
|
7,061
|
|
8,128
|
|
|
—
|
|
|
1,067
|
|
7,061
|
|
8,128
|
|
|
(474
|
)
|
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
|
|
|
(612
|
)
|
1976/1986
|
08/17/17
|
40
|
Twin City Healthcare
|
Gas City, IN
|
100%
|
—
|
|
|
345
|
|
8,852
|
|
9,197
|
|
|
—
|
|
|
345
|
|
8,852
|
|
9,197
|
|
|
(566
|
)
|
1974
|
08/17/17
|
40
|
Pine Knoll Rehabilitation Center
|
Winchester, IN
|
100%
|
—
|
|
|
711
|
|
5,554
|
|
6,265
|
|
|
—
|
|
|
711
|
|
5,554
|
|
6,265
|
|
|
(374
|
)
|
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
|
|
|
(688
|
)
|
1988/2004
|
08/17/17
|
40
|
Persimmon Ridge Center
|
Portland, IN
|
100%
|
—
|
|
|
315
|
|
9,848
|
|
10,163
|
|
|
—
|
|
|
315
|
|
9,848
|
|
10,163
|
|
|
(642
|
)
|
1964
|
08/17/17
|
40
|
Vermillion Convalescent Center
|
Clinton, IN
|
100%
|
—
|
|
|
884
|
|
9,839
|
|
10,723
|
|
|
—
|
|
|
884
|
|
9,839
|
|
10,723
|
|
|
(674
|
)
|
1971
|
08/17/17
|
40
|
Las Vegas Post Acute & Rehabilitation
|
Las Vegas, NV
|
100%
|
—
|
|
|
509
|
|
18,216
|
|
18,725
|
|
|
—
|
|
|
509
|
|
18,216
|
|
18,725
|
|
|
(1,118
|
)
|
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
|
|
|
(544
|
)
|
1972/1997
|
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 - Florence
|
Florence, WI
|
100%
|
—
|
|
|
291
|
|
3,778
|
|
4,069
|
|
|
—
|
|
|
291
|
|
3,778
|
|
4,069
|
|
|
(293
|
)
|
1970
|
08/17/17
|
40
|
Golden Living Center - South Shore
|
St. Francis, WI
|
100%
|
—
|
|
|
166
|
|
1,887
|
|
2,053
|
|
|
—
|
|
|
166
|
|
1,887
|
|
2,053
|
|
|
(152
|
)
|
1960/1997
|
08/17/17
|
40
|
Golden Living Center - Rochester East
|
Rochester, MN
|
100%
|
—
|
|
|
645
|
|
7,067
|
|
7,712
|
|
|
178
|
|
|
645
|
|
7,245
|
|
7,890
|
|
|
(489
|
)
|
1967/2011, 2019
|
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
|
|
|
(167
|
)
|
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
|
|
|
(251
|
)
|
1967/2012
|
08/17/17
|
40
|
Golden Living Center - Hendersonville
|
Hendersonville, NC
|
100%
|
—
|
|
|
1,611
|
|
3,503
|
|
5,114
|
|
|
—
|
|
|
1,611
|
|
3,503
|
|
5,114
|
|
|
(285
|
)
|
1979
|
08/17/17
|
40
|
Focused Care at Corpus
|
Corpus Christi, TX
|
100%
|
—
|
|
|
366
|
|
6,961
|
|
7,327
|
|
|
91
|
|
|
51
|
|
1,025
|
|
1,076
|
|
|
(152
|
)
|
1973/2010
|
08/17/17
|
40
|
Focused Care at Burnet Bay
|
Baytown, TX
|
100%
|
—
|
|
|
579
|
|
22,317
|
|
22,896
|
|
|
28
|
|
|
579
|
|
22,345
|
|
22,924
|
|
|
(1,409
|
)
|
2000/2013
|
08/17/17
|
40
|
Focused Care at Cedar Bayou
|
Baytown, TX
|
100%
|
—
|
|
|
589
|
|
20,475
|
|
21,064
|
|
|
35
|
|
|
589
|
|
20,510
|
|
21,099
|
|
|
(1,336
|
)
|
2008
|
08/17/17
|
40
|
Focused Care at Westwood
|
Houston, TX
|
100%
|
—
|
|
|
1,300
|
|
13,353
|
|
14,653
|
|
|
—
|
|
|
1,300
|
|
13,353
|
|
14,653
|
|
|
(906
|
)
|
2006
|
08/17/17
|
40
|
Focused Care at Pasadena
|
Pasadena, TX
|
100%
|
—
|
|
|
1,148
|
|
23,579
|
|
24,727
|
|
|
—
|
|
|
1,148
|
|
23,579
|
|
24,727
|
|
|
(1,515
|
)
|
2004
|
08/17/17
|
40
|
Focused Care at Webster
|
Webster, TX
|
100%
|
—
|
|
|
904
|
|
10,315
|
|
11,219
|
|
|
—
|
|
|
904
|
|
10,315
|
|
11,219
|
|
|
(716
|
)
|
2000/2009
|
08/17/17
|
40
|
Focused Care at Summer Place
|
Beaumont, TX
|
100%
|
—
|
|
|
945
|
|
20,424
|
|
21,369
|
|
|
18
|
|
|
945
|
|
20,442
|
|
21,387
|
|
|
(1,296
|
)
|
2009
|
08/17/17
|
40
|
Focused Care at Orange
|
Orange, TX
|
100%
|
—
|
|
|
711
|
|
10,737
|
|
11,448
|
|
|
16
|
|
|
711
|
|
10,753
|
|
11,464
|
|
|
(711
|
)
|
2006
|
08/17/17
|
40
|
Cypress Glen
|
Port Arthur, TX
|
100%
|
—
|
|
|
1,209
|
|
13,444
|
|
14,653
|
|
|
—
|
|
|
90
|
|
814
|
|
904
|
|
|
—
|
|
2000/2008
|
08/17/17
|
40
|
Signature Healthcare of Whitesburg Gardens
|
Huntsville, AL
|
100%
|
—
|
|
|
634
|
|
28,071
|
|
28,705
|
|
|
—
|
|
|
634
|
|
28,071
|
|
28,705
|
|
|
(1,735
|
)
|
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
|
|
|
(2,601
|
)
|
1996/2013
|
08/17/17
|
40
|
Signature Healthcare at Larkin Springs
|
Madison, TN
|
100%
|
—
|
|
|
902
|
|
3,850
|
|
4,752
|
|
|
—
|
|
|
902
|
|
3,850
|
|
4,752
|
|
|
(325
|
)
|
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
|
|
|
(334
|
)
|
1970/2015
|
08/17/17
|
40
|
Signature Healthcare of Bluffton
|
Bluffton, IN
|
100%
|
—
|
|
|
254
|
|
5,105
|
|
5,359
|
|
|
—
|
|
|
254
|
|
5,105
|
|
5,359
|
|
|
(384
|
)
|
1970
|
08/17/17
|
40
|
Signature Healthcare of Bowling Green
|
Bowling Green, KY
|
100%
|
—
|
|
|
280
|
|
13,975
|
|
14,255
|
|
|
—
|
|
|
280
|
|
13,975
|
|
14,255
|
|
|
(955
|
)
|
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
|
|
|
(509
|
)
|
1962/2015
|
08/17/17
|
40
|
Fountain Circle Care and Rehabilitation Center
|
Winchester, KY
|
100%
|
—
|
|
|
554
|
|
13,207
|
|
13,761
|
|
|
—
|
|
|
554
|
|
13,207
|
|
13,761
|
|
|
(921
|
)
|
1967/2015
|
08/17/17
|
40
|
Riverside Care & Rehabilitation Center
|
Calhoun, KY
|
100%
|
—
|
|
|
613
|
|
7,643
|
|
8,256
|
|
|
—
|
|
|
613
|
|
7,643
|
|
8,256
|
|
|
(570
|
)
|
1963/2015
|
08/17/17
|
40
|
Signature Healthcare of Bremen
|
Bremen, IN
|
100%
|
—
|
|
|
173
|
|
7,393
|
|
7,566
|
|
|
—
|
|
|
173
|
|
7,393
|
|
7,566
|
|
|
(504
|
)
|
1982/2015
|
08/17/17
|
40
|
Signature Healthcare of Muncie
|
Muncie, IN
|
100%
|
—
|
|
|
374
|
|
27,429
|
|
27,803
|
|
|
—
|
|
|
374
|
|
27,429
|
|
27,803
|
|
|
(1,733
|
)
|
1980/2013
|
08/17/17
|
40
|
Signature Healthcare at Parkwood
|
Lebanon, IN
|
100%
|
—
|
|
|
612
|
|
11,755
|
|
12,367
|
|
|
—
|
|
|
612
|
|
11,755
|
|
12,367
|
|
|
(787
|
)
|
1977/2012
|
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
|
|||||||||||
Signature Healthcare at Tower Road
|
Marietta, GA
|
100%
|
—
|
|
|
364
|
|
16,116
|
|
16,480
|
|
|
—
|
|
|
364
|
|
16,116
|
|
16,480
|
|
|
(1,106
|
)
|
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
|
|
|
(753
|
)
|
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
|
|
|
(1,483
|
)
|
1963/2011
|
08/17/17
|
40
|
Signature Healthcare of Elizabethtown
|
Elizabethtown, KY
|
100%
|
—
|
|
|
239
|
|
4,853
|
|
5,092
|
|
|
—
|
|
|
239
|
|
4,853
|
|
5,092
|
|
|
(357
|
)
|
1969
|
08/17/17
|
40
|
Signature Healthcare of Primacy
|
Memphis, TN
|
100%
|
—
|
|
|
1,633
|
|
9,371
|
|
11,004
|
|
|
—
|
|
|
1,633
|
|
9,371
|
|
11,004
|
|
|
(674
|
)
|
1981/2015
|
08/17/17
|
40
|
Signature Healthcare of Harbour Pointe
|
Norfolk, VA
|
100%
|
—
|
|
|
705
|
|
16,451
|
|
17,156
|
|
|
—
|
|
|
705
|
|
16,451
|
|
17,156
|
|
|
(1,222
|
)
|
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
|
|
|
(754
|
)
|
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
|
|
|
(1,045
|
)
|
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
|
|
|
(385
|
)
|
1984/2015
|
08/17/17
|
40
|
Signature Healthcare of Warren
|
Warren, OH
|
100%
|
—
|
|
|
955
|
|
5,260
|
|
6,215
|
|
|
—
|
|
|
955
|
|
5,260
|
|
6,215
|
|
|
(489
|
)
|
1967/2015
|
08/17/17
|
40
|
Signature Healthcare of Galion
|
Galion, OH
|
100%
|
—
|
|
|
836
|
|
668
|
|
1,504
|
|
|
—
|
|
|
836
|
|
668
|
|
1,504
|
|
|
(86
|
)
|
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
|
|
|
(761
|
)
|
1967/2015
|
08/17/17
|
40
|
Signature Healthcare of Kinston
|
Kinston, NC
|
100%
|
—
|
|
|
954
|
|
7,987
|
|
8,941
|
|
|
—
|
|
|
954
|
|
7,987
|
|
8,941
|
|
|
(662
|
)
|
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
|
|
|
(321
|
)
|
1984/2015
|
08/17/17
|
40
|
Signature Healthcare of Chillicothe
|
Chillicothe, OH
|
100%
|
—
|
|
|
260
|
|
8,924
|
|
9,184
|
|
|
—
|
|
|
260
|
|
8,924
|
|
9,184
|
|
|
(681
|
)
|
1974/2015
|
08/17/17
|
40
|
Signature Healthcare of Coshocton
|
Coshocton, OH
|
100%
|
—
|
|
|
374
|
|
2,530
|
|
2,904
|
|
|
—
|
|
|
374
|
|
2,530
|
|
2,904
|
|
|
(261
|
)
|
1974/2015
|
08/17/17
|
40
|
McCreary Health & Rehabilitation Center
|
Pine Knot, KY
|
100%
|
—
|
|
|
208
|
|
7,665
|
|
7,873
|
|
|
—
|
|
|
208
|
|
7,665
|
|
7,873
|
|
|
(532
|
)
|
1990
|
08/17/17
|
40
|
Colonial Health & Rehabilitation Center
|
Bardstown, KY
|
100%
|
—
|
|
|
634
|
|
4,094
|
|
4,728
|
|
|
—
|
|
|
634
|
|
4,094
|
|
4,728
|
|
|
(332
|
)
|
1968/2010
|
08/17/17
|
40
|
Glasgow Health & Rehabilitation Center
|
Glasgow, KY
|
100%
|
—
|
|
|
83
|
|
2,057
|
|
2,140
|
|
|
—
|
|
|
83
|
|
2,057
|
|
2,140
|
|
|
(202
|
)
|
1968
|
08/17/17
|
40
|
Green Valley Health & Rehabilitation Center
|
Carrollton, KY
|
100%
|
—
|
|
|
124
|
|
1,693
|
|
1,817
|
|
|
—
|
|
|
124
|
|
1,693
|
|
1,817
|
|
|
(174
|
)
|
1978/2016
|
08/17/17
|
40
|
Hart County Health & Rehabilitation
|
Horse Cave, KY
|
100%
|
—
|
|
|
208
|
|
7,070
|
|
7,278
|
|
|
—
|
|
|
208
|
|
7,070
|
|
7,278
|
|
|
(536
|
)
|
1993
|
08/17/17
|
40
|
Heritage Hall Health & Rehabilitation Center
|
Lawrenceburg, KY
|
100%
|
—
|
|
|
635
|
|
9,861
|
|
10,496
|
|
|
—
|
|
|
635
|
|
9,861
|
|
10,496
|
|
|
(694
|
)
|
1973
|
08/17/17
|
40
|
Jackson Manor
|
Annville, KY
|
100%
|
—
|
|
|
479
|
|
6,078
|
|
6,557
|
|
|
—
|
|
|
479
|
|
6,078
|
|
6,557
|
|
|
(419
|
)
|
1989
|
08/17/17
|
40
|
Jefferson Manor
|
Louisville, KY
|
100%
|
—
|
|
|
3,528
|
|
4,653
|
|
8,181
|
|
|
—
|
|
|
3,528
|
|
4,653
|
|
8,181
|
|
|
(402
|
)
|
1982/2012
|
08/17/17
|
40
|
Jefferson Place
|
Louisville, KY
|
100%
|
—
|
|
|
2,207
|
|
20,733
|
|
22,940
|
|
|
—
|
|
|
2,207
|
|
20,733
|
|
22,940
|
|
|
(1,349
|
)
|
1991/2010
|
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
|
|||||||||||
Monroe Health & Rehabilitation Center
|
Tompkinsville, KY
|
100%
|
—
|
|
|
333
|
|
9,556
|
|
9,889
|
|
|
—
|
|
|
333
|
|
9,556
|
|
9,889
|
|
|
(665
|
)
|
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
|
|
|
(659
|
)
|
1986
|
08/17/17
|
40
|
Professional Care Health & Rehabilitation Center
|
Hartford, KY
|
100%
|
—
|
|
|
312
|
|
8,189
|
|
8,501
|
|
|
—
|
|
|
312
|
|
8,189
|
|
8,501
|
|
|
(582
|
)
|
1967
|
08/17/17
|
40
|
Rockford Health & Rehabilitation Center
|
Louisville, KY
|
100%
|
—
|
|
|
427
|
|
6,003
|
|
6,430
|
|
|
—
|
|
|
427
|
|
6,003
|
|
6,430
|
|
|
(455
|
)
|
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
|
|
|
(712
|
)
|
1979/2013
|
08/17/17
|
40
|
Tanbark Senior Living
|
Lexington, KY
|
100%
|
—
|
|
|
2,558
|
|
4,311
|
|
6,869
|
|
|
—
|
|
|
2,558
|
|
4,311
|
|
6,869
|
|
|
(365
|
)
|
1989
|
08/17/17
|
40
|
Summit Manor Health & Rehabilitation Center
|
Columbia, KY
|
100%
|
—
|
|
|
114
|
|
11,141
|
|
11,255
|
|
|
—
|
|
|
114
|
|
11,141
|
|
11,255
|
|
|
(759
|
)
|
1965
|
08/17/17
|
40
|
Belle View Estates Rehabilitation and Care Center
|
Monticello, AR
|
100%
|
—
|
|
|
206
|
|
3,179
|
|
3,385
|
|
|
—
|
|
|
206
|
|
3,179
|
|
3,385
|
|
|
(259
|
)
|
1995
|
08/17/17
|
40
|
River Chase Rehabilitation and Care Center
|
Morrilton, AR
|
100%
|
—
|
|
|
508
|
|
—
|
|
508
|
|
|
—
|
|
|
508
|
|
—
|
|
508
|
|
|
—
|
|
1988/2019
|
08/17/17
|
40
|
Heartland Rehabilitation and Care Center
|
Benton, AR
|
100%
|
—
|
|
|
1,336
|
|
7,386
|
|
8,722
|
|
|
—
|
|
|
1,336
|
|
7,386
|
|
8,722
|
|
|
(550
|
)
|
1992
|
08/17/17
|
40
|
River Ridge Rehabilitation and Care Center
|
Wynne, AR
|
100%
|
—
|
|
|
227
|
|
4,007
|
|
4,234
|
|
|
—
|
|
|
227
|
|
4,007
|
|
4,234
|
|
|
(301
|
)
|
1990
|
08/17/17
|
40
|
Brookridge Cove Rehabilitation and Care Center
|
Morrilton, AR
|
100%
|
—
|
|
|
412
|
|
2,642
|
|
3,054
|
|
|
—
|
|
|
412
|
|
2,642
|
|
3,054
|
|
|
(244
|
)
|
1996
|
08/17/17
|
40
|
Southern Trace Rehabilitation and Care Center
|
Bryant, AR
|
100%
|
—
|
|
|
819
|
|
8,938
|
|
9,757
|
|
|
—
|
|
|
819
|
|
8,938
|
|
9,757
|
|
|
(593
|
)
|
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
|
|
|
(369
|
)
|
1998
|
08/17/17
|
40
|
Savannah Specialty Care Center
|
Savannah, GA
|
100%
|
—
|
|
|
2,194
|
|
11,711
|
|
13,905
|
|
|
—
|
|
|
2,194
|
|
11,711
|
|
13,905
|
|
|
(766
|
)
|
1972
|
08/17/17
|
40
|
Pettigrew Rehabilitation Center
|
Durham, NC
|
100%
|
—
|
|
|
470
|
|
9,633
|
|
10,103
|
|
|
—
|
|
|
470
|
|
9,633
|
|
10,103
|
|
|
(624
|
)
|
1968/2006
|
08/17/17
|
40
|
Sunnybrook Rehabilitation Center
|
Raleigh, NC
|
100%
|
—
|
|
|
1,155
|
|
11,749
|
|
12,904
|
|
|
—
|
|
|
1,155
|
|
11,749
|
|
12,904
|
|
|
(780
|
)
|
1971
|
08/17/17
|
40
|
Raleigh Rehabilitation Center
|
Raleigh, NC
|
100%
|
—
|
|
|
926
|
|
17,649
|
|
18,575
|
|
|
—
|
|
|
926
|
|
17,649
|
|
18,575
|
|
|
(1,151
|
)
|
1967/2007
|
08/17/17
|
40
|
Cypress Pointe Rehabilitation Center
|
Wilmington, NC
|
100%
|
—
|
|
|
611
|
|
5,051
|
|
5,662
|
|
|
—
|
|
|
611
|
|
5,051
|
|
5,662
|
|
|
(374
|
)
|
1966/2013
|
08/17/17
|
40
|
Silas Creek Rehabilitation Center
|
Winston-Salem, NC
|
100%
|
—
|
|
|
879
|
|
3,283
|
|
4,162
|
|
|
—
|
|
|
879
|
|
3,283
|
|
4,162
|
|
|
(277
|
)
|
1965
|
08/17/17
|
40
|
Lincolnton Rehabilitation Center
|
Lincolnton, NC
|
100%
|
—
|
|
|
—
|
|
9,967
|
|
9,967
|
|
|
—
|
|
|
—
|
|
9,967
|
|
9,967
|
|
|
(664
|
)
|
1976
|
08/17/17
|
40
|
Rehabilitation and Nursing Center of Monroe
|
Monroe, NC
|
100%
|
—
|
|
|
166
|
|
5,906
|
|
6,072
|
|
|
—
|
|
|
166
|
|
5,906
|
|
6,072
|
|
|
(438
|
)
|
1963/2005
|
08/17/17
|
40
|
Guardian Care of Zebulon
|
Zebulon, NC
|
100%
|
—
|
|
|
594
|
|
8,559
|
|
9,153
|
|
|
—
|
|
|
594
|
|
8,559
|
|
9,153
|
|
|
(548
|
)
|
1973/2010
|
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
|
|||||||||||
Guardian Care of Rocky Mount
|
Rocky Mount, NC
|
100%
|
—
|
|
|
—
|
|
18,314
|
|
18,314
|
|
|
—
|
|
|
—
|
|
18,314
|
|
18,314
|
|
|
(1,151
|
)
|
1975
|
08/17/17
|
40
|
San Pedro Manor
|
San Antonio, TX
|
100%
|
—
|
|
|
671
|
|
2,504
|
|
3,175
|
|
|
—
|
|
|
671
|
|
2,504
|
|
3,175
|
|
|
(211
|
)
|
1986
|
08/17/17
|
40
|
Park Manor Health Care & Rehabilitation
|
DeSoto, TX
|
100%
|
—
|
|
|
942
|
|
6,033
|
|
6,975
|
|
|
—
|
|
|
942
|
|
6,033
|
|
6,975
|
|
|
(440
|
)
|
1987
|
08/17/17
|
40
|
Avalon Place - Trinity
|
Trinity, TX
|
100%
|
—
|
|
|
363
|
|
3,852
|
|
4,215
|
|
|
—
|
|
|
363
|
|
3,852
|
|
4,215
|
|
|
(303
|
)
|
1985/2019
|
08/17/17
|
40
|
Avalon Place - Kirbyville
|
Kirbyville, TX
|
100%
|
—
|
|
|
208
|
|
5,809
|
|
6,017
|
|
|
—
|
|
|
208
|
|
5,809
|
|
6,017
|
|
|
(437
|
)
|
1987
|
08/17/17
|
40
|
Heritage House of Marshall
|
Marshall, TX
|
100%
|
—
|
|
|
732
|
|
4,288
|
|
5,020
|
|
|
—
|
|
|
732
|
|
4,288
|
|
5,020
|
|
|
(332
|
)
|
2008
|
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
|
|
|
(1,845
|
)
|
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
|
|
|
(3,416
|
)
|
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
|
|
|
(2,018
|
)
|
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
|
|
|
(2,879
|
)
|
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
|
|
|
(1,966
|
)
|
1979/2006
|
08/17/17
|
40
|
Northgate Health Care Facility
|
North Tonawanda, NY
|
100%
|
—
|
|
|
830
|
|
29,488
|
|
30,318
|
|
|
—
|
|
|
830
|
|
29,488
|
|
30,318
|
|
|
(1,937
|
)
|
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
|
|
|
(1,731
|
)
|
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
|
|
|
(1,179
|
)
|
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
|
|
|
(518
|
)
|
1970/2005
|
08/17/17
|
40
|
The Crossings West Campus
|
New London, CT
|
100%
|
—
|
|
|
356
|
|
152
|
|
508
|
|
|
—
|
|
|
356
|
|
152
|
|
508
|
|
|
(23
|
)
|
1967/2016
|
08/17/17
|
40
|
The Crossings East Campus
|
New London, CT
|
100%
|
—
|
|
|
505
|
|
2,248
|
|
2,753
|
|
|
—
|
|
|
505
|
|
2,248
|
|
2,753
|
|
|
(257
|
)
|
1967/2016
|
08/17/17
|
40
|
Parkway Pavilion Healthcare
|
Enfield, CT
|
100%
|
—
|
|
|
437
|
|
16,461
|
|
16,898
|
|
|
—
|
|
|
437
|
|
16,461
|
|
16,898
|
|
|
(1,127
|
)
|
1968/2015
|
08/17/17
|
40
|
Quincy Health & Rehabilitation Center
|
Quincy, MA
|
100%
|
—
|
|
|
894
|
|
904
|
|
1,798
|
|
|
—
|
|
|
894
|
|
904
|
|
1,798
|
|
|
(111
|
)
|
1965/2003
|
08/17/17
|
40
|
Den-Mar Health & Rehabilitation Center
|
Rockport, MA
|
100%
|
—
|
|
|
—
|
|
1,765
|
|
1,765
|
|
|
—
|
|
|
—
|
|
1,765
|
|
1,765
|
|
|
(155
|
)
|
1963/1993
|
08/17/17
|
40
|
Firesteel Healthcare Community
|
Mitchell, SD
|
100%
|
—
|
|
|
621
|
|
14,059
|
|
14,680
|
|
|
8,716
|
|
|
621
|
|
22,775
|
|
23,396
|
|
|
(2,280
|
)
|
1966/2017
|
08/17/17
|
40
|
Fountain Springs Healthcare Community
|
Rapid City, SD
|
100%
|
—
|
|
|
1,134
|
|
13,109
|
|
14,243
|
|
|
169
|
|
|
1,134
|
|
13,278
|
|
14,412
|
|
|
(857
|
)
|
1989/2016, 2019
|
08/17/17
|
40
|
Palisade Healthcare Community
|
Garretson, SD
|
100%
|
—
|
|
|
362
|
|
2,548
|
|
2,910
|
|
|
230
|
|
|
362
|
|
2,778
|
|
3,140
|
|
|
(216
|
)
|
1971/1982, 2019
|
08/17/17
|
40
|
Shepherd of the Valley Healthcare Community
|
Casper, WY
|
100%
|
—
|
|
|
803
|
|
19,210
|
|
20,013
|
|
|
573
|
|
|
803
|
|
19,783
|
|
20,586
|
|
|
(1,305
|
)
|
1961/1990, 2019
|
08/17/17
|
40
|
Wheatcrest Hills Healthcare Community
|
Britton, SD
|
100%
|
—
|
|
|
679
|
|
3,216
|
|
3,895
|
|
|
269
|
|
|
679
|
|
3,485
|
|
4,164
|
|
|
(261
|
)
|
1969/2019
|
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
|
|||||||||||
Riverview Healthcare Community & Independent Living
|
Flandreau, SD
|
100%
|
—
|
|
|
240
|
|
6,327
|
|
6,567
|
|
|
—
|
|
|
240
|
|
6,327
|
|
6,567
|
|
|
(442
|
)
|
1965/1989
|
08/17/17
|
40
|
Prairie View Healthcare Center
|
Woonsocket, SD
|
100%
|
—
|
|
|
383
|
|
2,041
|
|
2,424
|
|
|
—
|
|
|
383
|
|
2,041
|
|
2,424
|
|
|
(167
|
)
|
1968/2012
|
08/17/17
|
40
|
Wingate at Dutchess (Fishkill)
|
Fishkill, NY
|
100%
|
—
|
|
|
964
|
|
30,107
|
|
31,071
|
|
|
261
|
|
|
964
|
|
30,368
|
|
31,332
|
|
|
(2,001
|
)
|
1995
|
08/17/17
|
40
|
Wingate at Ulster (Highland)
|
Highland, NY
|
100%
|
—
|
|
|
4,371
|
|
11,473
|
|
15,844
|
|
|
—
|
|
|
4,371
|
|
11,473
|
|
15,844
|
|
|
(813
|
)
|
1998
|
08/17/17
|
40
|
Wingate at Beacon
|
Beacon, NY
|
100%
|
—
|
|
|
—
|
|
25,400
|
|
25,400
|
|
|
—
|
|
|
—
|
|
25,400
|
|
25,400
|
|
|
(1,760
|
)
|
2002
|
08/17/17
|
40
|
Wingate at Springfield
|
Springfield, MA
|
100%
|
—
|
|
|
817
|
|
11,357
|
|
12,174
|
|
|
—
|
|
|
817
|
|
11,357
|
|
12,174
|
|
|
(763
|
)
|
1987
|
08/17/17
|
40
|
Wingate at Andover
|
Andover, MA
|
100%
|
—
|
|
|
2,123
|
|
5,383
|
|
7,506
|
|
|
—
|
|
|
2,123
|
|
5,383
|
|
7,506
|
|
|
(414
|
)
|
1992
|
08/17/17
|
40
|
Wingate at Reading
|
Reading, MA
|
100%
|
—
|
|
|
1,534
|
|
5,221
|
|
6,755
|
|
|
—
|
|
|
1,534
|
|
5,221
|
|
6,755
|
|
|
(412
|
)
|
1988
|
08/17/17
|
40
|
Wingate at Sudbury
|
Sudbury, MA
|
100%
|
—
|
|
|
2,017
|
|
3,458
|
|
5,475
|
|
|
—
|
|
|
2,017
|
|
3,458
|
|
5,475
|
|
|
(315
|
)
|
1997
|
08/17/17
|
40
|
Wingate at Belvidere (Lowell)
|
Lowell, MA
|
100%
|
—
|
|
|
1,335
|
|
9,019
|
|
10,354
|
|
|
—
|
|
|
1,335
|
|
9,019
|
|
10,354
|
|
|
(654
|
)
|
1966/2007
|
08/17/17
|
40
|
Wingate at Worcester
|
Worcester, MA
|
100%
|
—
|
|
|
945
|
|
8,770
|
|
9,715
|
|
|
—
|
|
|
945
|
|
8,770
|
|
9,715
|
|
|
(624
|
)
|
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
|
|
|
(573
|
)
|
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
|
|
|
(704
|
)
|
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
|
|
|
(809
|
)
|
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
|
|
|
(952
|
)
|
1968/2011
|
09/19/17
|
40
|
Fairfield Post-Acute Rehab
|
Fairfield, CA
|
100%
|
—
|
|
|
586
|
|
23,582
|
|
24,168
|
|
|
—
|
|
|
586
|
|
23,582
|
|
24,168
|
|
|
(1,474
|
)
|
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
|
|
|
(1,125
|
)
|
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
|
|
|
(624
|
)
|
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
|
|
|
(1,689
|
)
|
1975
|
09/19/17
|
40
|
Burien Nursing & Rehab Center
|
Burien, WA
|
100%
|
—
|
|
|
823
|
|
17,431
|
|
18,254
|
|
|
—
|
|
|
823
|
|
17,431
|
|
18,254
|
|
|
(1,132
|
)
|
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
|
|
|
(577
|
)
|
1963/2016
|
09/19/17
|
40
|
Beachside Nursing Center
|
Huntington Beach, CA
|
100%
|
—
|
|
|
2,312
|
|
9,885
|
|
12,197
|
|
|
—
|
|
|
2,312
|
|
9,885
|
|
12,197
|
|
|
(654
|
)
|
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
|
|
|
(1,166
|
)
|
1976
|
09/19/17
|
40
|
Cottonwood Post-Acute Rehab
|
Woodland, CA
|
100%
|
—
|
|
|
504
|
|
7,369
|
|
7,873
|
|
|
—
|
|
|
504
|
|
7,369
|
|
7,873
|
|
|
(513
|
)
|
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
|
|
|
(1,107
|
)
|
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
|
|
|
(1,023
|
)
|
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
|
|
|
(995
|
)
|
1969
|
09/19/17
|
40
|
University Post-Acute Rehab
|
Sacramento, CA
|
100%
|
—
|
|
|
2,846
|
|
17,962
|
|
20,808
|
|
|
—
|
|
|
2,846
|
|
17,962
|
|
20,808
|
|
|
(1,144
|
)
|
1972
|
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
|
|||||||||||
Issaquah Nursing & Rehab Center
|
Issaquah, WA
|
100%
|
—
|
|
|
10,125
|
|
7,771
|
|
17,896
|
|
|
—
|
|
|
10,125
|
|
7,771
|
|
17,896
|
|
|
(595
|
)
|
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
|
|
|
(1,440
|
)
|
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
|
|
|
(414
|
)
|
1952/2013
|
09/19/17
|
40
|
Fairmont Rehabilitation Hospital
|
Lodi, CA
|
100%
|
—
|
|
|
812
|
|
21,059
|
|
21,871
|
|
|
—
|
|
|
812
|
|
21,059
|
|
21,871
|
|
|
(1,279
|
)
|
1965
|
09/19/17
|
40
|
Palm Terrace Care Center
|
Riverside, CA
|
100%
|
—
|
|
|
1,717
|
|
13,806
|
|
15,523
|
|
|
—
|
|
|
1,717
|
|
13,806
|
|
15,523
|
|
|
(981
|
)
|
1966
|
09/19/17
|
40
|
Woodland Nursing & Rehab
|
Woodland, CA
|
100%
|
—
|
|
|
278
|
|
16,729
|
|
17,007
|
|
|
—
|
|
|
278
|
|
16,729
|
|
17,007
|
|
|
(1,076
|
)
|
1930/2007
|
09/19/17
|
40
|
Park Manor at Bee Cave
|
Bee Cave, TX
|
100%
|
—
|
|
|
2,107
|
|
10,413
|
|
12,520
|
|
|
—
|
|
|
2,107
|
|
10,413
|
|
12,520
|
|
|
(773
|
)
|
2014
|
12/15/17
|
40
|
Ramona
|
El Monte, CA
|
100%
|
—
|
|
|
2,058
|
|
19,671
|
|
21,729
|
|
|
—
|
|
|
2,058
|
|
19,671
|
|
21,729
|
|
|
(1,138
|
)
|
1965
|
01/10/18
|
40
|
Park Ridge
|
Shoreline, WA
|
100%
|
—
|
|
|
8,861
|
|
11,478
|
|
20,339
|
|
|
—
|
|
|
8,861
|
|
11,478
|
|
20,339
|
|
|
(770
|
)
|
1964/2012
|
01/19/18
|
40
|
|
|
|
59,325
|
|
|
386,812
|
|
3,298,282
|
|
3,685,094
|
|
|
50,151
|
|
|
384,785
|
|
3,316,881
|
|
3,701,666
|
|
|
(306,565
|
)
|
|
|
|
Senior Housing - Leased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Forest Hills (ALF)
|
Broken Arrow, OK
|
100%
|
(4)
|
|
1,803
|
|
3,927
|
|
5,730
|
|
|
—
|
|
|
1,803
|
|
3,323
|
|
5,126
|
|
|
(1,571
|
)
|
2000/2018
|
11/15/10
|
30
|
|
Langdon Place of Exeter
|
Exeter, NH
|
100%
|
2,759
|
|
|
571
|
|
7,183
|
|
7,754
|
|
|
—
|
|
|
571
|
|
6,129
|
|
6,700
|
|
|
(2,408
|
)
|
1987
|
11/15/10
|
43
|
Langdon Place of Nashua
|
Nashua, NH
|
100%
|
4,999
|
|
|
—
|
|
5,654
|
|
5,654
|
|
|
—
|
|
|
—
|
|
4,635
|
|
4,635
|
|
|
(1,549
|
)
|
1989
|
11/15/10
|
40
|
Langdon Place of Keene
|
Keene, NH
|
100%
|
4,126
|
|
|
304
|
|
3,992
|
|
4,296
|
|
|
—
|
|
|
304
|
|
3,449
|
|
3,753
|
|
|
(1,520
|
)
|
1995
|
11/15/10
|
46
|
Langdon Place of Dover
|
Dover, NH
|
100%
|
3,426
|
|
|
801
|
|
10,036
|
|
10,837
|
|
|
—
|
|
|
801
|
|
8,934
|
|
9,735
|
|
|
(3,462
|
)
|
1987/2009, 2019
|
11/15/10
|
42
|
Age-Well Senior Living
|
Green Bay, WI
|
100%
|
—
|
|
|
256
|
|
2,262
|
|
2,518
|
|
|
1,032
|
|
|
256
|
|
3,294
|
|
3,550
|
|
|
(1,569
|
)
|
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
|
|
|
(2,521
|
)
|
2009/2018
|
09/20/12
|
40
|
Gulf Pointe Village
|
Rockport, TX
|
100%
|
—
|
|
|
789
|
|
607
|
|
1,396
|
|
|
—
|
|
|
789
|
|
607
|
|
1,396
|
|
|
(210
|
)
|
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
|
|
|
(1,375
|
)
|
2002
|
12/14/12
|
40
|
Green Acres of Cadillac
|
Cadillac, MI
|
100%
|
—
|
|
|
217
|
|
3,000
|
|
3,217
|
|
|
—
|
|
|
217
|
|
3,000
|
|
3,217
|
|
|
(638
|
)
|
2001/2006
|
12/14/12
|
40
|
Green Acres of Greenville
|
Greenville, MI
|
100%
|
—
|
|
|
684
|
|
5,832
|
|
6,516
|
|
|
249
|
|
|
684
|
|
6,081
|
|
6,765
|
|
|
(1,281
|
)
|
1999/2001, 2012, 2013, 2018
|
12/14/12
|
40
|
Green Acres of Manistee
|
Manistee, MI
|
100%
|
—
|
|
|
952
|
|
2,578
|
|
3,530
|
|
|
2,547
|
|
|
952
|
|
5,125
|
|
6,077
|
|
|
(963
|
)
|
2002/2017
|
12/14/12
|
40
|
Green Acres of Mason
|
Mason, MI
|
100%
|
—
|
|
|
198
|
|
4,131
|
|
4,329
|
|
|
—
|
|
|
198
|
|
4,131
|
|
4,329
|
|
|
(916
|
)
|
2009/2012
|
12/14/12
|
40
|
Nottingham Place
|
Midland, MI
|
100%
|
—
|
|
|
744
|
|
1,745
|
|
2,489
|
|
|
400
|
|
|
744
|
|
2,145
|
|
2,889
|
|
|
(491
|
)
|
1995/2015
|
12/14/12
|
40
|
Royal View
|
Mecosta, MI
|
100%
|
—
|
|
|
307
|
|
2,477
|
|
2,784
|
|
|
—
|
|
|
307
|
|
2,477
|
|
2,784
|
|
|
(601
|
)
|
2001
|
12/14/12
|
40
|
Tawas Village
|
East Tawas, MI
|
100%
|
—
|
|
|
258
|
|
3,713
|
|
3,971
|
|
|
45
|
|
|
258
|
|
3,758
|
|
4,016
|
|
|
(1,074
|
)
|
2005
|
12/14/12
|
40
|
Turning Brook
|
Alpena, MI
|
100%
|
—
|
|
|
546
|
|
13,139
|
|
13,685
|
|
|
—
|
|
|
546
|
|
13,139
|
|
13,685
|
|
|
(2,503
|
)
|
2006/2008, 2010
|
12/14/12
|
40
|
Greenfield of Woodstock
|
Woodstock, VA
|
100%
|
—
|
|
|
597
|
|
5,465
|
|
6,062
|
|
|
—
|
|
|
597
|
|
5,465
|
|
6,062
|
|
|
(1,034
|
)
|
1996/2015
|
06/28/13
|
40
|
Nye Square
|
Fremont, NE
|
100%
|
—
|
|
|
504
|
|
17,670
|
|
18,174
|
|
|
—
|
|
|
504
|
|
17,670
|
|
18,174
|
|
|
(2,995
|
)
|
1989/2002
|
02/14/14
|
40
|
The Meadows
|
Norfolk, NE
|
100%
|
—
|
|
|
217
|
|
9,906
|
|
10,123
|
|
|
1,000
|
|
|
217
|
|
10,906
|
|
11,123
|
|
|
(1,812
|
)
|
1989/1991, 1994, 2018, 2019
|
02/14/14
|
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
|
||||||||||||||||||||
Maurice Griffith Manor Living Center
|
Casper, WY
|
100%
|
—
|
|
|
294
|
|
72
|
|
366
|
|
|
—
|
|
|
294
|
|
72
|
|
366
|
|
|
(9
|
)
|
1984/1985
|
08/17/17
|
40
|
|||||||||
The Peaks at Old Laramie Trail (Lafayette)
|
Lafayette, CO
|
100%
|
—
|
|
|
1,085
|
|
19,243
|
|
20,328
|
|
|
—
|
|
|
1,883
|
|
19,196
|
|
21,079
|
|
|
(1,217
|
)
|
2016
|
12/15/17
|
40
|
|||||||||
Prairie View
|
Winnebago, IL
|
100%
|
—
|
|
|
263
|
|
3,743
|
|
4,006
|
|
|
—
|
|
|
263
|
|
3,743
|
|
4,006
|
|
|
(229
|
)
|
2007
|
01/31/18
|
40
|
|||||||||
Arbor View Assisted Living
|
Pewaukee, WI
|
100%
|
—
|
|
|
1,019
|
|
3,606
|
|
4,625
|
|
|
—
|
|
|
1,019
|
|
3,606
|
|
4,625
|
|
|
(187
|
)
|
2010
|
04/16/18
|
40
|
|||||||||
Legacy Assisted Living
|
Pewaukee, WI
|
100%
|
—
|
|
|
661
|
|
5,680
|
|
6,341
|
|
|
—
|
|
|
661
|
|
5,680
|
|
6,341
|
|
|
(272
|
)
|
2015
|
04/16/18
|
40
|
|||||||||
Greenfield of Strasburg
|
Strasburg, VA
|
100%
|
—
|
|
|
666
|
|
5,551
|
|
6,217
|
|
|
—
|
|
|
666
|
|
5,551
|
|
6,217
|
|
|
(273
|
)
|
2001
|
04/30/18
|
40
|
|||||||||
Poets Walk of Sarasota
|
Sarasota, FL
|
100%
|
—
|
|
|
1,440
|
|
22,541
|
|
23,981
|
|
|
—
|
|
|
1,440
|
|
22,541
|
|
23,981
|
|
|
(991
|
)
|
2018
|
05/18/18
|
40
|
|||||||||
The Pointe at Lifespring
|
Knoxville, TN
|
100%
|
—
|
|
|
1,603
|
|
9,219
|
|
10,822
|
|
|
—
|
|
|
1,603
|
|
9,219
|
|
10,822
|
|
|
(413
|
)
|
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
|
|
|
(472
|
)
|
2015
|
08/31/18
|
40
|
|||||||||
Traditions of Beavercreek
|
Beavercreek, OH
|
100%
|
—
|
|
|
1,622
|
|
24,215
|
|
25,837
|
|
|
5,686
|
|
|
1,622
|
|
29,901
|
|
31,523
|
|
|
(916
|
)
|
2016
|
11/01/18
|
40
|
|||||||||
Cadence at Poway Gardens
|
Poway, CA
|
100%
|
—
|
|
|
3,693
|
|
14,467
|
|
18,160
|
|
|
—
|
|
|
3,693
|
|
14,467
|
|
18,160
|
|
|
(35
|
)
|
1987/2011
|
11/22/19
|
40
|
|||||||||
|
|
|
28,441
|
|
|
56,002
|
|
569,489
|
|
625,491
|
|
|
19,290
|
|
|
56,171
|
|
574,517
|
|
630,688
|
|
|
(72,278
|
)
|
|
|
|
|||||||||
Senior Housing - Managed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Winter Village
|
Frankenmuth, MI
|
100%
|
—
|
|
|
5,027
|
|
20,929
|
|
25,956
|
|
|
871
|
|
|
5,027
|
|
21,800
|
|
26,827
|
|
|
(4,475
|
)
|
1982/2008
|
09/21/12
|
40
|
|||||||||
Stoney River Marshfield
|
Marshfield, WI
|
100%
|
—
|
|
|
574
|
|
8,733
|
|
9,307
|
|
|
163
|
|
|
574
|
|
8,896
|
|
9,470
|
|
|
(1,806
|
)
|
2010
|
12/18/12
|
40
|
|||||||||
Kensington Court
|
Windsor, ON
|
100%
|
—
|
|
|
1,360
|
|
16,855
|
|
18,215
|
|
|
590
|
|
|
1,405
|
|
17,993
|
|
19,398
|
|
|
(2,458
|
)
|
1998
|
06/11/15
|
40
|
|||||||||
Masonville Manor
|
London, ON
|
100%
|
—
|
|
|
960
|
|
19,056
|
|
20,016
|
|
|
376
|
|
|
991
|
|
20,051
|
|
21,042
|
|
|
(2,662
|
)
|
1998/2015, 2019
|
06/11/15
|
40
|
|||||||||
Okanagan Chateau
|
Kelowna, BC
|
100%
|
—
|
|
|
2,321
|
|
8,308
|
|
10,629
|
|
|
1,065
|
|
|
2,396
|
|
9,643
|
|
12,039
|
|
|
(1,381
|
)
|
1990/2019
|
06/11/15
|
40
|
|||||||||
Court at Laurelwood
|
Waterloo, ON
|
100%
|
—
|
|
|
1,823
|
|
22,135
|
|
23,958
|
|
|
283
|
|
|
1,881
|
|
23,138
|
|
25,019
|
|
|
(3,035
|
)
|
2005/2015
|
06/11/15
|
40
|
|||||||||
Fairwinds Lodge
|
Sarnia, ON
|
100%
|
—
|
|
|
1,187
|
|
20,346
|
|
21,533
|
|
|
485
|
|
|
1,224
|
|
21,493
|
|
22,717
|
|
|
(2,811
|
)
|
2000/2019
|
06/11/15
|
40
|
|||||||||
The Shores
|
Kamloops, BC
|
100%
|
4,957
|
|
|
679
|
|
8,024
|
|
8,703
|
|
|
222
|
|
|
700
|
|
8,507
|
|
9,207
|
|
|
(1,163
|
)
|
1992/2014
|
06/11/15
|
40
|
|||||||||
Orchard Valley
|
Vernon, BC
|
100%
|
6,599
|
|
|
843
|
|
10,724
|
|
11,567
|
|
|
178
|
|
|
278
|
|
11,251
|
|
11,529
|
|
|
(1,456
|
)
|
1990/2008
|
06/11/15
|
40
|
|||||||||
Cherry Park
|
Penticton, BC
|
100%
|
4,752
|
|
|
763
|
|
6,771
|
|
7,534
|
|
|
592
|
|
|
787
|
|
7,584
|
|
8,371
|
|
|
(1,013
|
)
|
1990/1991, 2014, 2019
|
06/11/15
|
40
|
|||||||||
Maison Senior Living
|
Calgary, AB
|
100%
|
—
|
|
|
3,908
|
|
20,996
|
|
24,904
|
|
|
508
|
|
|
4,034
|
|
22,187
|
|
26,221
|
|
|
(2,631
|
)
|
2013
|
09/17/15
|
40
|
|||||||||
Ramsey
|
Ramsey, MN
|
100%
|
—
|
|
|
1,182
|
|
13,280
|
|
14,462
|
|
|
31
|
|
|
1,182
|
|
13,316
|
|
14,498
|
|
|
(909
|
)
|
2015
|
10/06/17
|
40
|
|||||||||
Marshfield II
|
Marshfield, WI
|
100%
|
—
|
|
|
500
|
|
4,134
|
|
4,634
|
|
|
9
|
|
|
500
|
|
4,148
|
|
4,648
|
|
|
(317
|
)
|
2014
|
10/06/17
|
40
|
|||||||||
Dover Place
|
Dover, DE
|
100%
|
—
|
|
|
2,797
|
|
23,054
|
|
25,851
|
|
|
99
|
|
|
2,797
|
|
23,153
|
|
25,950
|
|
|
(1,381
|
)
|
1999
|
01/02/18
|
40
|
|||||||||
Kanawha Place
|
Charleston, WV
|
100%
|
—
|
|
|
419
|
|
4,239
|
|
4,658
|
|
|
305
|
|
|
419
|
|
4,544
|
|
4,963
|
|
|
(368
|
)
|
1969
|
01/02/18
|
40
|
|||||||||
Leighton Place
|
Williamsport, PA
|
100%
|
—
|
|
|
296
|
|
9,191
|
|
9,487
|
|
|
174
|
|
|
296
|
|
9,365
|
|
9,661
|
|
|
(591
|
)
|
1990/2009
|
01/02/18
|
40
|
|||||||||
Maidencreek Place
|
Reading, PA
|
100%
|
—
|
|
|
684
|
|
12,950
|
|
13,634
|
|
|
34
|
|
|
684
|
|
12,984
|
|
13,668
|
|
|
(796
|
)
|
2004
|
01/02/18
|
40
|
|||||||||
Rolling Meadows Place
|
Scott Depot, WV
|
100%
|
—
|
|
|
230
|
|
6,271
|
|
6,501
|
|
|
238
|
|
|
230
|
|
6,510
|
|
6,740
|
|
|
(483
|
)
|
1996
|
01/02/18
|
40
|
|||||||||
Willowbrook Place
|
Clarks Summit, PA
|
100%
|
—
|
|
|
406
|
|
9,471
|
|
9,877
|
|
|
352
|
|
|
406
|
|
9,823
|
|
10,229
|
|
|
(667
|
)
|
1997
|
01/02/18
|
40
|
|||||||||
Wyncote Place
|
Wyncote, PA
|
100%
|
—
|
|
|
1,781
|
|
4,911
|
|
6,692
|
|
|
289
|
|
|
1,781
|
|
5,199
|
|
6,980
|
|
|
(419
|
)
|
1909
|
01/02/18
|
40
|
|||||||||
Amity Place
|
Douglassville, PA
|
100%
|
—
|
|
|
611
|
|
19,083
|
|
19,694
|
|
|
74
|
|
|
611
|
|
19,157
|
|
19,768
|
|
|
(1,111
|
)
|
2008
|
01/02/18
|
40
|
|||||||||
Milford Place
|
Milford, DE
|
100%
|
—
|
|
|
1,199
|
|
18,786
|
|
19,985
|
|
|
153
|
|
|
1,199
|
|
18,939
|
|
20,138
|
|
|
(1,131
|
)
|
1999
|
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
|
||||||||||||||||||||
ResCare Tangram - Texas Hill Country School
|
Maxwell, TX
|
100%
|
—
|
|
|
902
|
|
2,384
|
|
3,286
|
|
|
1
|
|
|
902
|
|
2,385
|
|
3,287
|
|
|
(170
|
)
|
1993
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Chaparral
|
Maxwell, TX
|
100%
|
—
|
|
|
901
|
|
1,198
|
|
2,099
|
|
|
—
|
|
|
901
|
|
1,198
|
|
2,099
|
|
|
(103
|
)
|
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
|
|
|
(176
|
)
|
1992
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - 618 W. Hutchinson
|
San Marcos, TX
|
100%
|
—
|
|
|
51
|
|
359
|
|
410
|
|
|
62
|
|
|
51
|
|
421
|
|
472
|
|
|
(70
|
)
|
1869
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Ranch
|
Seguin, TX
|
100%
|
—
|
|
|
539
|
|
2,627
|
|
3,166
|
|
|
—
|
|
|
539
|
|
2,627
|
|
3,166
|
|
|
(223
|
)
|
1989
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Mesquite
|
Seguin, TX
|
100%
|
—
|
|
|
228
|
|
3,407
|
|
3,635
|
|
|
79
|
|
|
228
|
|
3,486
|
|
3,714
|
|
|
(247
|
)
|
1985/1991
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Hacienda
|
Kingsbury, TX
|
100%
|
—
|
|
|
104
|
|
2,788
|
|
2,892
|
|
|
27
|
|
|
104
|
|
2,814
|
|
2,918
|
|
|
(182
|
)
|
1990/2012
|
08/17/17
|
40
|
|||||||||
ResCare Tangram - Loma Linda
|
Seguin, TX
|
100%
|
—
|
|
|
52
|
|
805
|
|
857
|
|
|
—
|
|
|
52
|
|
805
|
|
857
|
|
|
(57
|
)
|
1970
|
08/17/17
|
40
|
|||||||||
Aurora Chicago Lakeshore Hospital
|
Chicago, IL
|
100%
|
—
|
|
|
8,574
|
|
39,732
|
|
48,306
|
|
|
—
|
|
|
8,574
|
|
39,732
|
|
48,306
|
|
|
(2,576
|
)
|
1992/2011
|
08/17/17
|
40
|
|||||||||
Aurora Arizona West
|
Glendale, AZ
|
100%
|
—
|
|
|
1,501
|
|
67,046
|
|
68,547
|
|
|
—
|
|
|
1,501
|
|
67,046
|
|
68,547
|
|
|
(4,104
|
)
|
1996/2013
|
08/17/17
|
40
|
|||||||||
Aurora Arizona East
|
Tempe, AZ
|
100%
|
—
|
|
|
3,137
|
|
50,073
|
|
53,210
|
|
|
—
|
|
|
3,137
|
|
50,073
|
|
53,210
|
|
|
(3,133
|
)
|
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
|
|
|
(4,549
|
)
|
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
|
|
|
(3,017
|
)
|
1984/2018
|
08/17/17
|
40
|
|||||||||
Aurora San Diego Hospital
|
San Diego, CA
|
100%
|
—
|
|
|
8,403
|
|
55,015
|
|
63,418
|
|
|
6,999
|
|
|
8,403
|
|
62,013
|
|
70,416
|
|
|
(3,855
|
)
|
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
|
|
|
(1,615
|
)
|
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
|
|
|
(450
|
)
|
1999/2009
|
08/17/17
|
40
|
|||||||||
Landmark Carmel
|
Carmel, IN
|
100%
|
—
|
|
|
963
|
|
4,347
|
|
5,310
|
|
|
—
|
|
|
963
|
|
4,347
|
|
5,310
|
|
|
(64
|
)
|
1996/2019
|
07/24/19
|
40
|
|||||||||
Landmark Louisville
|
Louisville, KY
|
100%
|
—
|
|
|
1,078
|
|
8,305
|
|
9,383
|
|
|
—
|
|
|
1,078
|
|
8,305
|
|
9,383
|
|
|
(89
|
)
|
2002/2018
|
08/21/19
|
40
|
|||||||||
Recovery Centers of America at Monroeville
|
Monroeville, PA
|
100%
|
—
|
|
|
2,034
|
|
1,758
|
|
3,792
|
|
|
—
|
|
|
2,034
|
|
1,758
|
|
3,792
|
|
|
—
|
|
1987/2020
|
12/18/19
|
40
|
|||||||||
|
|
|
—
|
|
|
79,694
|
|
552,861
|
|
632,555
|
|
|
7,168
|
|
|
79,694
|
|
560,027
|
|
639,721
|
|
|
(47,124
|
)
|
|
|
|
|||||||||
Multi-property Indebtedness
|
|
|
10,703
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
|
|
|||||||||
|
|
|
114,777
|
|
|
599,391
|
|
5,225,059
|
|
5,824,450
|
|
|
84,261
|
|
|
597,385
|
|
5,282,461
|
|
5,879,846
|
|
|
(538,860
|
)
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Corporate Assets
|
|
|
—
|
|
|
—
|
|
136
|
|
136
|
|
|
601
|
|
|
—
|
|
737
|
|
737
|
|
|
(353
|
)
|
|
|
|
|||||||||
|
|
|
$
|
114,777
|
|
|
$
|
599,391
|
|
$
|
5,225,195
|
|
$
|
5,824,586
|
|
|
$
|
84,862
|
|
|
$
|
597,385
|
|
$
|
5,283,198
|
|
$
|
5,880,583
|
|
|
$
|
(539,213
|
)
|
|
|
|
(1)
|
Encumbrances do not include deferred financing costs, net of $1.7 million as of December 31, 2019.
|
(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 $4.9 billion.
|
(4)
|
Property serves as collateral for secured debt totaling $10.7 million as of December 31, 2019.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Real estate:
|
|
|
|
|
|
||||||
Balance at the beginning of the year
|
$
|
6,255,883
|
|
|
$
|
6,334,855
|
|
|
$
|
2,292,751
|
|
Acquisitions
|
49,483
|
|
|
262,605
|
|
|
4,145,977
|
|
|||
Real estate assumed
|
12,962
|
|
|
—
|
|
|
—
|
|
|||
Real estate acquired through loans receivable foreclosure
|
—
|
|
|
—
|
|
|
19,096
|
|
|||
Improvements
|
25,451
|
|
|
27,697
|
|
|
6,954
|
|
|||
Impairment
|
(143,655
|
)
|
|
(1,576
|
)
|
|
(2,211
|
)
|
|||
Sale of real estate
|
(322,910
|
)
|
|
(351,922
|
)
|
|
(133,897
|
)
|
|||
Foreign currency translation
|
6,918
|
|
|
(12,639
|
)
|
|
10,556
|
|
|||
Write-off of fully depreciated assets
|
(3,549
|
)
|
|
(3,137
|
)
|
|
(4,371
|
)
|
|||
Balance at the end of the year
|
$
|
5,880,583
|
|
|
$
|
6,255,883
|
|
|
$
|
6,334,855
|
|
|
|
|
|
|
|
|
|||||
Accumulated depreciation:
|
|
|
|
|
|
|
|||||
Balance at the beginning of the year
|
$
|
(402,338
|
)
|
|
$
|
(340,423
|
)
|
|
$
|
(282,812
|
)
|
Depreciation expense
|
(163,863
|
)
|
|
(174,398
|
)
|
|
(101,198
|
)
|
|||
Impairment
|
22,070
|
|
|
163
|
|
|
885
|
|
|||
Sale of real estate
|
2,092
|
|
|
108,122
|
|
|
38,914
|
|
|||
Foreign currency translation
|
(723
|
)
|
|
1,061
|
|
|
(583
|
)
|
|||
Write-off of fully depreciated assets
|
3,549
|
|
|
3,137
|
|
|
4,371
|
|
|||
Balance at the end of the year
|
$
|
(539,213
|
)
|
|
$
|
(402,338
|
)
|
|
$
|
(340,423
|
)
|
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)
|
|
$
|
—
|
|
|
$
|
19,000
|
|
|
$
|
19,000
|
|
|
N/A
|
Construction Mortgages:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Arlington
|
|
8.0
|
|
|
2022
|
|
(3)
|
|
—
|
|
|
2,468
|
|
|
2,487
|
|
|
N/A
|
|||
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
21,468
|
|
|
$
|
21,487
|
|
|
|
(1)
|
The aggregate cost for federal income tax purposes was $21.6 million as of December 31, 2019.
|
(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,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
Balance at the beginning of the year
|
|
$
|
23,146
|
|
|
$
|
16,033
|
|
|
$
|
39,026
|
|
Additions during period:
|
|
|
|
|
|
|
||||||
Draws
|
|
1,689
|
|
|
10,943
|
|
|
1,738
|
|
|||
New mortgage loans
|
|
—
|
|
|
—
|
|
|
12,987
|
|
|||
Interest income added to principal
|
|
194
|
|
|
1,528
|
|
|
539
|
|
|||
Deductions during period:
|
|
|
|
|
|
|
||||||
Paydowns/repayments
|
|
(3,561
|
)
|
|
(5,358
|
)
|
|
(14,570
|
)
|
|||
Conversion to real property
|
|
—
|
|
|
—
|
|
|
(19,085
|
)
|
|||
Write-offs (1)
|
|
—
|
|
|
—
|
|
|
(4,602
|
)
|
|||
Balance at the end of the year
|
|
$
|
21,468
|
|
|
$
|
23,146
|
|
|
$
|
16,033
|
|
(1)
|
During the year ended December 31, 2017, the Company wrote off uncollectible amounts related to one mortgage loan that was repaid.
|
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 24, 2020
|
Richard K. Matros
|
|
|
|
|
|
|
|
|
|
/S/ HAROLD W. ANDREWS, JR.
|
|
Executive Vice President, Chief
Financial Officer and Secretary (Principal
Financial and Accounting Officer)
|
|
February 24, 2020
|
Harold W. Andrews, Jr.
|
|
|
|
|
|
|
|
|
|
/S/ CRAIG A. BARBAROSH
|
|
Director
|
|
February 24, 2020
|
Craig A. Barbarosh
|
|
|
|
|
|
|
|
|
|
/S/ ROBERT A. ETTL
|
|
Director
|
|
February 24, 2020
|
Robert A. Ettl
|
|
|
|
|
|
|
|
|
|
/S/ MICHAEL J. FOSTER
|
|
Director
|
|
February 24, 2020
|
Michael J. Foster
|
|
|
|
|
|
|
|
|
|
/S/ RONALD G. GEARY
|
|
Director
|
|
February 24, 2020
|
Ronald G. Geary
|
|
|
|
|
|
|
|
|
|
/S/ LYNNE S. KATZMANN
|
|
Director
|
|
February 24, 2020
|
Lynne S. Katzmann
|
|
|
|
|
|
|
|
|
|
/S/ RAYMOND J. LEWIS
|
|
Director
|
|
February 24, 2020
|
Raymond J. Lewis
|
|
|
|
|
|
|
|
|
|
/S/ JEFFREY A. MALEHORN
|
|
Director
|
|
February 24, 2020
|
Jeffrey A. Malehorn
|
|
|
|
|
|
|
|
|
|
/S/ MILTON J. WALTERS
|
|
Director
|
|
February 24, 2020
|
Milton J. Walters
|
|
|
|
|
•
|
the title, designation and stated value of the preferred stock;
|
•
|
the number of shares constituting each class or series;
|
•
|
voting rights;
|
•
|
rights and terms of redemption (including sinking fund provisions);
|
•
|
dividend rights and rates;
|
•
|
dissolution;
|
•
|
terms concerning the distribution of assets;
|
•
|
conversion or exchange terms;
|
•
|
redemption prices; and
|
•
|
liquidation preferences.
|
•
|
any person from beneficially or constructively owning shares of our stock to the extent such beneficial or constructive ownership would result in our being “closely held” under Section 856(h) of the Code (without regard to whether the ownership interest is held during the last half of a taxable year), or otherwise cause us to fail to qualify as a REIT;
|
•
|
any transfer of shares of our stock if the transfer would result in shares of our stock being beneficially owned by fewer than 100 persons;
|
•
|
any person from beneficially or constructively owning shares of our stock to the extent such beneficial or constructive ownership would result in our constructively owning 9.9% or more of the ownership interests in a tenant within the meaning of Section 856(d)(2)(B) of the Code; and
|
•
|
any person from constructively owning shares of our stock to the extent such constructive ownership would cause any “eligible independent contractor” that operates a “qualified health care property” on behalf of a “taxable REIT subsidiary” of ours (as such terms are defined in Sections 856(d)(9)(A), 856(e)(6)(D)(i) and 856(l) of the Code, respectively) to fail to qualify as such.
|
•
|
any person who beneficially owns, directly or indirectly, 10 percent or more of the voting power of the corporation’s outstanding voting stock; or
|
•
|
an affiliate or associate of the corporation who, at any time within the two-year period prior to the date in question, was the beneficial owner, directly or indirectly, of 10 percent or more of the voting power of the then outstanding voting stock of the corporation.
|
•
|
eighty percent of the votes entitled to be cast by holders of outstanding shares of voting stock of the corporation; and
|
•
|
two-thirds of the votes entitled to be cast by holders of voting stock of the corporation other than shares held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder, voting together as a single class.
|
•
|
one-tenth or more but less than one-third,
|
•
|
one-third or more but less than a majority, or
|
•
|
a majority or more of all voting power.
|
•
|
a classified board,
|
•
|
a two-thirds vote requirement for removing a director,
|
•
|
a requirement that the number of directors be fixed only by vote of the directors,
|
•
|
a requirement that a vacancy on the board be filled only by the affirmative vote of a majority of the remaining directors in office and such director shall hold office for the remainder of the full term of the class of directors in which the vacancy occurred and until a successor is elected and qualifies, and
|
•
|
a majority requirement for the calling of a stockholder-requested special meeting of stockholders.
|
•
|
any derivative action or proceeding brought on behalf of our company,
|
•
|
any action asserting a claim of breach of any duty owed by any director or officer or other employee of our company to our company or to the stockholders of our company,
|
•
|
any action asserting a claim against our company or any director or officer or other employee of our company arising pursuant to any provision of the MGCL, our charter or our bylaws, or
|
•
|
any action asserting a claim against our company or any director or officer or other employee of our company that is governed by the internal affairs doctrine.
|
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, 2019: 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%
|
90.96%
|
80%
|
93.97%
|
87%
|
96.99%
|
93%
|
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%
|
CCP Burlington House 2702 LP
|
Delaware
|
CCP Camelot 0563 LLC
|
Delaware
|
CCP Cascade Park 7360 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 Clackamas 1513 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 Manor 0507 LLC
|
Delaware
|
CCP Covina 4003 LP
|
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 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 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 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 Harbour Point 0826 LLC
|
Delaware
|
CCP Harris Hill 7582 LLC
|
Delaware
|
CCP Harrodsburg 0864 LLC
|
Delaware
|
CCP Healthbridge 7403 LP
|
Delaware
|
CCP Hillcrest 0785 LLC
|
Delaware
|
CCP Hillsboro 1507 LLC
|
Delaware
|
CCP Holdings GP1 LLC
|
Delaware
|
CCP Hopkins 3784 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 Kinston 0711 LP
|
Delaware
|
CCP La Mesa 1910 LLC
|
Delaware
|
CCP Lakeshore 4000 LLC
|
Delaware
|
CCP Lakeview Manor 1552 LLC
|
Delaware
|
CCP Las Vegas 0640 LLC
|
Delaware
|
CCP Lebanon Country 0868 LP
|
Delaware
|
CCP Lincoln 0307 LP
|
Delaware
|
CCP Madison 0132 LLC
|
Delaware
|
CCP Malley 0859 LLC
|
Delaware
|
CCP Marietta 0645 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 Mountain View 1529 LLC
|
Delaware
|
CCP Wind River 0482 LLC
|
Delaware
|
CCP Windsor 7259 LLC
|
Delaware
|
CCP Winship Green 0546 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 Investors, LLC
|
Indiana
|
Clarksville Senior Partners, LLC (Subsidiary of Joint Venture)
|
Indiana
|
Connecticut Holdings I, LLC
|
Delaware
|
Deerfield Senior Partners, LLC (Subsidiary of Joint Venture)
|
Indiana
|
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
|
HEB Healthcare Partners, LLC (Joint Venture)
|
Texas
|
HEB SNF RE GenPar, LLC
|
Texas
|
HEB SNF RE, L.P.
|
Texas
|
HHC 1998-1 Trust
|
Massachusetts
|
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
|
Oak Hill AID II OpCo LLC
|
Delaware
|
Oak Hill AID II PropCo LLC
|
Delaware
|
Parent AID II Opco TRS LLC
|
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 IL California GP, LLC
|
Delaware
|
Sabra IL California, L.P.
|
Delaware
|
Sabra IL Holdings, LLC
|
Delaware
|
Sabra IL Operations, LLC
|
Delaware
|
Sabra IL Texas GP, LLC
|
Texas
|
Sabra IL Texas, L.P.
|
Texas
|
Sabra Issaquah, LLC
|
Delaware
|
Sabra Lake Balboa, LP
|
Delaware
|
Sabra Lake Drive, LLC
|
Delaware
|
Sabra LBG 1717 JV, LLC (Joint Venture)
|
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 North Carolina GP, LLC
|
Delaware
|
Sabra North Carolina, L.P.
|
Delaware
|
Sabra North Conway, L.L.C.
|
New Hampshire
|
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, 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 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
|
SbraREIT Assisted Living I, ULC
|
Nova Scotia
|
SbraREIT Canadian GP V Inc.
|
Nova Scotia
|
SbraREIT Canadian Properties V, Limited Partnership
|
Alberta
|
SbraREIT Independent Living I, ULC
|
British Columbia
|
SbraREIT Independent Living II, ULC
|
British Columbia
|
Scott Depot AID II OpCo LLC
|
Delaware
|
Scott Depot AID II PropCo LLC
|
Delaware
|
Sundara Prop-1, LLC (Subsidiary of Joint Venture)
|
Texas
|
TSL NB Prop Co., LLC (Joint Venture)
|
Delaware
|
United Rehab Realty Holding, LLC
|
Delaware
|
WHC Limited Partnership
|
Wisconsin
|
Williamsport AID II OpCo LLC
|
Delaware
|
Williamsport AID II PropCo LLC
|
Delaware
|
Wyncote AID II OpCo LLC
|
Delaware
|
Wyncote AID II PropCo LLC
|
Delaware
|
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
|