|
|
☒
|
QUARTERLY 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(s)
|
Name of each exchange on which registered
|
Common stock, $.01 par value
|
SBRA
|
The Nasdaq Stock Market LLC
|
|
Large accelerated filer
|
|
☒
|
|
Accelerated filer
|
|
☐
|
Non-accelerated filer
|
|
☐
|
|
Smaller reporting company
|
|
☐
|
|
|
|
|
Emerging growth company
|
|
☐
|
|
Page
Numbers
|
|
|
||
|
|
|
Item 1.
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
Item 2.
|
||
|
|
|
Item 3.
|
||
|
|
|
Item 4.
|
||
|
|
|
|
||
|
|
|
Item 1.
|
||
|
|
|
Item 1a.
|
||
|
|
|
Item 6.
|
||
|
|
|
•
|
the ongoing COVID-19 pandemic and measures intended to prevent its spread, including the impact on our tenants, operators and Senior Housing - Managed communities (as defined below);
|
•
|
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;
|
•
|
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.
|
ITEM 1.
|
FINANCIAL STATEMENTS
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
|
(unaudited)
|
|
|
||||
Assets
|
|
|
|
||||
Real estate investments, net of accumulated depreciation of $611,405 and $539,213 as of June 30, 2020 and December 31, 2019, respectively
|
$
|
5,358,515
|
|
|
$
|
5,341,370
|
|
Loans receivable and other investments, net
|
84,401
|
|
|
107,374
|
|
||
Investment in unconsolidated joint venture
|
295,269
|
|
|
319,460
|
|
||
Cash and cash equivalents
|
28,250
|
|
|
39,097
|
|
||
Restricted cash
|
8,555
|
|
|
10,046
|
|
||
Lease intangible assets, net
|
93,502
|
|
|
101,509
|
|
||
Accounts receivable, prepaid expenses and other assets, net
|
155,061
|
|
|
150,443
|
|
||
Total assets
|
$
|
6,023,553
|
|
|
$
|
6,069,299
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
||||
Secured debt, net
|
$
|
96,861
|
|
|
$
|
113,070
|
|
Revolving credit facility
|
73,000
|
|
|
—
|
|
||
Term loans, net
|
1,037,187
|
|
|
1,040,258
|
|
||
Senior unsecured notes, net
|
1,248,245
|
|
|
1,248,773
|
|
||
Accounts payable and accrued liabilities
|
143,317
|
|
|
108,792
|
|
||
Lease intangible liabilities, net
|
63,692
|
|
|
69,946
|
|
||
Total liabilities
|
2,662,302
|
|
|
2,580,839
|
|
||
|
|
|
|
||||
Commitments and contingencies (Note 12)
|
|
|
|
||||
|
|
|
|
||||
Equity
|
|
|
|
||||
Preferred stock, $.01 par value; 10,000,000 shares authorized, zero shares issued and outstanding as of June 30, 2020 and December 31, 2019
|
—
|
|
|
—
|
|
||
Common stock, $.01 par value; 500,000,000 shares authorized, 205,560,680 and 205,208,018 shares issued and outstanding as of June 30, 2020 and December 31, 2019, respectively
|
2,056
|
|
|
2,052
|
|
||
Additional paid-in capital
|
4,078,737
|
|
|
4,072,079
|
|
||
Cumulative distributions in excess of net income
|
(663,901
|
)
|
|
(573,283
|
)
|
||
Accumulated other comprehensive loss
|
(55,641
|
)
|
|
(12,388
|
)
|
||
Total equity
|
3,361,251
|
|
|
3,488,460
|
|
||
Total liabilities and equity
|
$
|
6,023,553
|
|
|
$
|
6,069,299
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
||||||||
Rental and related revenues
|
$
|
112,727
|
|
|
$
|
112,800
|
|
|
$
|
219,239
|
|
|
$
|
229,187
|
|
Interest and other income
|
2,606
|
|
|
70,495
|
|
|
5,457
|
|
|
73,820
|
|
||||
Resident fees and services
|
38,584
|
|
|
36,071
|
|
|
78,567
|
|
|
53,132
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total revenues
|
153,917
|
|
|
219,366
|
|
|
303,263
|
|
|
356,139
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses:
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization
|
44,202
|
|
|
49,476
|
|
|
88,370
|
|
|
94,425
|
|
||||
Interest
|
25,292
|
|
|
33,608
|
|
|
50,996
|
|
|
69,926
|
|
||||
Triple-net portfolio operating expenses
|
5,331
|
|
|
6,240
|
|
|
10,232
|
|
|
11,529
|
|
||||
Senior housing - managed portfolio operating expenses
|
27,970
|
|
|
24,239
|
|
|
55,231
|
|
|
36,279
|
|
||||
General and administrative
|
8,673
|
|
|
8,059
|
|
|
17,434
|
|
|
16,243
|
|
||||
Provision for loan losses and other reserves
|
129
|
|
|
193
|
|
|
796
|
|
|
1,400
|
|
||||
Impairment of real estate
|
—
|
|
|
2,002
|
|
|
—
|
|
|
105,136
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total expenses
|
111,597
|
|
|
123,817
|
|
|
223,059
|
|
|
334,938
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other (expense) income:
|
|
|
|
|
|
|
|
||||||||
Loss on extinguishment of debt
|
(392
|
)
|
|
(10,119
|
)
|
|
(392
|
)
|
|
(10,119
|
)
|
||||
Other (expense) income
|
(66
|
)
|
|
(1
|
)
|
|
2,193
|
|
|
170
|
|
||||
Net gain on sales of real estate
|
330
|
|
|
2,755
|
|
|
113
|
|
|
1,235
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total other (expense) income
|
(128
|
)
|
|
(7,365
|
)
|
|
1,914
|
|
|
(8,714
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Income before loss from unconsolidated joint venture and income tax expense
|
42,192
|
|
|
88,184
|
|
|
82,118
|
|
|
12,487
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Loss from unconsolidated joint venture
|
(12,136
|
)
|
|
(3,647
|
)
|
|
(15,803
|
)
|
|
(5,030
|
)
|
||||
Income tax expense
|
(433
|
)
|
|
(854
|
)
|
|
(1,475
|
)
|
|
(1,466
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income
|
29,623
|
|
|
83,683
|
|
|
64,840
|
|
|
5,991
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income attributable to noncontrolling interest
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(18
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders
|
$
|
29,623
|
|
|
$
|
83,677
|
|
|
$
|
64,840
|
|
|
$
|
5,973
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders, per:
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Basic common share
|
$
|
0.14
|
|
|
$
|
0.46
|
|
|
$
|
0.32
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted common share
|
$
|
0.14
|
|
|
$
|
0.46
|
|
|
$
|
0.31
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares outstanding, basic
|
205,593,653
|
|
|
181,567,464
|
|
|
205,493,829
|
|
|
179,984,959
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares outstanding, diluted
|
206,219,162
|
|
|
182,254,100
|
|
|
206,194,282
|
|
|
180,637,059
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
29,623
|
|
|
$
|
83,683
|
|
|
$
|
64,840
|
|
|
$
|
5,991
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
Unrealized (loss) gain, net of tax:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation (loss) gain
|
(534
|
)
|
|
567
|
|
|
1,173
|
|
|
7
|
|
||||
Unrealized loss on cash flow hedges
|
(3,734
|
)
|
|
(9,756
|
)
|
|
(44,426
|
)
|
|
(23,244
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Total other comprehensive loss
|
(4,268
|
)
|
|
(9,189
|
)
|
|
(43,253
|
)
|
|
(23,237
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Comprehensive income (loss)
|
25,355
|
|
|
74,494
|
|
|
21,587
|
|
|
(17,246
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Comprehensive income attributable to noncontrolling interest
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(18
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Comprehensive income (loss) attributable to Sabra Health Care REIT, Inc.
|
$
|
25,355
|
|
|
$
|
74,488
|
|
|
$
|
21,587
|
|
|
$
|
(17,264
|
)
|
|
|
Three Months Ended June 30, 2019
|
|||||||||||||||||||||||||||||
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Cumulative Distributions in Excess of Net Income
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total
Stockholders’ Equity |
|
Noncontrolling Interest
|
|
Total Equity
|
|||||||||||||||||
|
|
Shares
|
|
Amounts
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance, March 31, 2019
|
|
178,419,599
|
|
|
$
|
1,784
|
|
|
$
|
3,508,987
|
|
|
$
|
(462,555
|
)
|
|
$
|
(1,747
|
)
|
|
$
|
3,046,469
|
|
|
$
|
4,309
|
|
|
$
|
3,050,778
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,677
|
|
|
—
|
|
|
83,677
|
|
|
6
|
|
|
83,683
|
|
|||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,189
|
)
|
|
(9,189
|
)
|
|
—
|
|
|
(9,189
|
)
|
|||||||
Distributions to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
(37
|
)
|
|||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
3,274
|
|
|
—
|
|
|
—
|
|
|
3,274
|
|
|
—
|
|
|
3,274
|
|
|||||||
Common stock issuance, net
|
|
11,095,425
|
|
|
111
|
|
|
213,710
|
|
|
—
|
|
|
—
|
|
|
213,821
|
|
|
—
|
|
|
213,821
|
|
|||||||
Common dividends ($0.45 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(81,954
|
)
|
|
—
|
|
|
(81,954
|
)
|
|
—
|
|
|
(81,954
|
)
|
|||||||
Balance, June 30, 2019
|
|
189,515,024
|
|
|
$
|
1,895
|
|
|
$
|
3,725,971
|
|
|
$
|
(460,832
|
)
|
|
$
|
(10,936
|
)
|
|
$
|
3,256,098
|
|
|
$
|
4,278
|
|
|
$
|
3,260,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Three Months Ended June 30, 2020
|
|||||||||||||||||||||||||||||
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Cumulative Distributions in Excess of Net Income
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total
Stockholders’ Equity |
|
Noncontrolling Interest
|
|
Total Equity
|
|||||||||||||||||
|
|
Shares
|
|
Amounts
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance, March 31, 2020
|
|
205,559,356
|
|
|
$
|
2,056
|
|
|
$
|
4,075,781
|
|
|
$
|
(631,251
|
)
|
|
$
|
(51,373
|
)
|
|
$
|
3,395,213
|
|
|
$
|
—
|
|
|
$
|
3,395,213
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,623
|
|
|
—
|
|
|
29,623
|
|
|
—
|
|
|
29,623
|
|
|||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,268
|
)
|
|
(4,268
|
)
|
|
—
|
|
|
(4,268
|
)
|
|||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
2,969
|
|
|
—
|
|
|
—
|
|
|
2,969
|
|
|
—
|
|
|
2,969
|
|
|||||||
Common stock issuance, net
|
|
1,324
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
|||||||
Common dividends ($0.30 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(62,273
|
)
|
|
—
|
|
|
(62,273
|
)
|
|
—
|
|
|
(62,273
|
)
|
|||||||
Balance, June 30, 2020
|
|
205,560,680
|
|
|
$
|
2,056
|
|
|
$
|
4,078,737
|
|
|
$
|
(663,901
|
)
|
|
$
|
(55,641
|
)
|
|
$
|
3,361,251
|
|
|
$
|
—
|
|
|
$
|
3,361,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2019
|
|||||||||||||||||||||||||||||
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Cumulative Distributions in Excess of Net Income
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total
Stockholders’ Equity |
|
Noncontrolling Interest
|
|
Total Equity
|
|||||||||||||||||
|
|
Shares
|
|
Amounts
|
|
|
|
|
|
|
|||||||||||||||||||||
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
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,973
|
|
|
—
|
|
|
5,973
|
|
|
18
|
|
|
5,991
|
|
|||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,237
|
)
|
|
(23,237
|
)
|
|
—
|
|
|
(23,237
|
)
|
|||||||
Distributions to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(73
|
)
|
|
(73
|
)
|
|||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
6,544
|
|
|
—
|
|
|
—
|
|
|
6,544
|
|
|
—
|
|
|
6,544
|
|
|||||||
Common stock issuance, net
|
|
11,208,496
|
|
|
112
|
|
|
211,502
|
|
|
—
|
|
|
—
|
|
|
211,614
|
|
|
—
|
|
|
211,614
|
|
|||||||
Common dividends ($0.90 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(162,708
|
)
|
|
—
|
|
|
(162,708
|
)
|
|
—
|
|
|
(162,708
|
)
|
|||||||
Balance, June 30, 2019
|
|
189,515,024
|
|
|
$
|
1,895
|
|
|
$
|
3,725,971
|
|
|
$
|
(460,832
|
)
|
|
$
|
(10,936
|
)
|
|
$
|
3,256,098
|
|
|
$
|
4,278
|
|
|
$
|
3,260,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Six Months Ended June 30, 2020
|
|||||||||||||||||||||||||||||
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Cumulative Distributions in Excess of Net Income
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total
Stockholders’ Equity |
|
Noncontrolling Interest
|
|
Total Equity
|
|||||||||||||||||
|
|
Shares
|
|
Amounts
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance, December 31, 2019
|
|
205,208,018
|
|
|
$
|
2,052
|
|
|
$
|
4,072,079
|
|
|
$
|
(573,283
|
)
|
|
$
|
(12,388
|
)
|
|
$
|
3,488,460
|
|
|
$
|
—
|
|
|
$
|
3,488,460
|
|
Cumulative effect of Topic 326 adoption
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(167
|
)
|
|
—
|
|
|
(167
|
)
|
|
—
|
|
|
(167
|
)
|
|||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
64,840
|
|
|
—
|
|
|
64,840
|
|
|
—
|
|
|
64,840
|
|
|||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43,253
|
)
|
|
(43,253
|
)
|
|
—
|
|
|
(43,253
|
)
|
|||||||
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
5,957
|
|
|
—
|
|
|
—
|
|
|
5,957
|
|
|
—
|
|
|
5,957
|
|
|||||||
Common stock issuance, net
|
|
352,662
|
|
|
4
|
|
|
701
|
|
|
—
|
|
|
—
|
|
|
705
|
|
|
—
|
|
|
705
|
|
|||||||
Common dividends ($0.75 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(155,291
|
)
|
|
—
|
|
|
(155,291
|
)
|
|
—
|
|
|
(155,291
|
)
|
|||||||
Balance, June 30, 2020
|
|
205,560,680
|
|
|
$
|
2,056
|
|
|
$
|
4,078,737
|
|
|
$
|
(663,901
|
)
|
|
$
|
(55,641
|
)
|
|
$
|
3,361,251
|
|
|
$
|
—
|
|
|
$
|
3,361,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
||||||
|
2020
|
|
2019
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
64,840
|
|
|
$
|
5,991
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
88,370
|
|
|
94,425
|
|
||
Non-cash rental and related revenues
|
(6,567
|
)
|
|
(8,007
|
)
|
||
Non-cash interest income
|
(1,135
|
)
|
|
(1,125
|
)
|
||
Non-cash interest expense
|
4,458
|
|
|
5,323
|
|
||
Stock-based compensation expense
|
4,735
|
|
|
5,570
|
|
||
Non-cash lease termination income
|
—
|
|
|
(9,725
|
)
|
||
Loss on extinguishment of debt
|
392
|
|
|
10,119
|
|
||
Provision for loan losses and other reserves
|
796
|
|
|
1,400
|
|
||
Net gain on sales of real estate
|
(113
|
)
|
|
(1,235
|
)
|
||
Impairment of real estate
|
—
|
|
|
105,136
|
|
||
Loss from unconsolidated joint venture
|
15,803
|
|
|
5,030
|
|
||
Distributions of earnings from unconsolidated joint venture
|
7,083
|
|
|
6,884
|
|
||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
Accounts receivable, prepaid expenses and other assets, net
|
(1,377
|
)
|
|
(5,289
|
)
|
||
Accounts payable and accrued liabilities
|
(8,680
|
)
|
|
(22,619
|
)
|
||
Net cash provided by operating activities
|
168,605
|
|
|
191,878
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Acquisition of real estate
|
(92,945
|
)
|
|
—
|
|
||
Origination and fundings of loans receivable
|
(1,651
|
)
|
|
(8,823
|
)
|
||
Additions to real estate
|
(19,867
|
)
|
|
(8,596
|
)
|
||
Repayments of loans receivable
|
1,610
|
|
|
10,102
|
|
||
Repayments of preferred equity investments
|
3,064
|
|
|
2,463
|
|
||
Net proceeds from the sales of real estate
|
9,516
|
|
|
322,736
|
|
||
Distributions in excess of earnings from unconsolidated joint venture
|
1,305
|
|
|
—
|
|
||
Net cash (used in) provided by investing activities
|
(98,968
|
)
|
|
317,882
|
|
||
Cash flows from financing activities:
|
|
|
|
||||
Net borrowings from (repayments of) revolving credit facility
|
73,000
|
|
|
(349,000
|
)
|
||
Proceeds from issuance of senior unsecured notes
|
—
|
|
|
300,000
|
|
||
Principal payments on senior unsecured notes
|
—
|
|
|
(500,000
|
)
|
||
Principal payments on secured debt
|
(1,669
|
)
|
|
(1,703
|
)
|
||
Payments of deferred financing costs
|
(722
|
)
|
|
(4,413
|
)
|
||
Payments related to extinguishment of debt
|
—
|
|
|
(6,895
|
)
|
||
Distributions to noncontrolling interest
|
—
|
|
|
(73
|
)
|
||
Issuance of common stock, net
|
1,860
|
|
|
211,575
|
|
||
Dividends paid on common stock
|
(154,068
|
)
|
|
(161,735
|
)
|
||
Net cash used in financing activities
|
(81,599
|
)
|
|
(512,244
|
)
|
||
Net decrease in cash, cash equivalents and restricted cash
|
(11,962
|
)
|
|
(2,484
|
)
|
||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
(376
|
)
|
|
300
|
|
||
Cash, cash equivalents and restricted cash, beginning of period
|
49,143
|
|
|
59,658
|
|
||
Cash, cash equivalents and restricted cash, end of period
|
$
|
36,805
|
|
|
$
|
57,474
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
Interest paid
|
$
|
47,667
|
|
|
$
|
74,631
|
|
Supplemental disclosure of non-cash investing activities:
|
|
|
|
|
|
||
Decrease in loans receivable and other investments due to acquisition of real estate
|
$
|
20,731
|
|
|
$
|
—
|
|
Secured debt assumed by buyer in connection with sale of real estate
|
$
|
14,219
|
|
|
$
|
—
|
|
•
|
Decreased occupancy and increased operating costs for the Company’s tenants and borrowers, which has negatively impacted their operating results and may adversely impact their ability to make full and timely rental payments and debt service payments, respectively, to the Company. In some cases, the Company may have to restructure tenants’ long-term rent obligations and may not be able to do so on terms that are as favorable to the Company as those currently in place. Reduced or modified rental and debt service amounts could result in the determination that the full amounts of the Company’s investments are not recoverable, which could result in an impairment charge. To date, the impact of COVID-19 on the Company’s skilled nursing/transitional care facility operators has been partially mitigated by the assistance they have received or expect to receive from state and federal assistance programs, including through the CARES Act (as defined and further described below under “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Skilled Nursing Facility Reimbursement Rates” in Part I, Item 2), although these benefits on an individual operator basis vary and may not provide enough relief to meet their rental obligations to the Company. To date, few of these programs have been available to the Company’s senior housing operators. As of June 30, 2020, the Company’s tenants and borrowers have continued to pay expected cash rents and debt service obligations consistent with past practice. However, the longer the duration of the COVID-19 pandemic, the more likely that the Company’s tenants and borrowers will begin to default on these obligations. Such defaults could materially and adversely affect the Company’s results of operations and liquidity, in addition to resulting in potential impairment charges.
|
•
|
Decreased occupancy and increased operating costs within the Company’s Senior Housing - Managed portfolio and in the Company’s 49% equity interest in a joint venture with affiliates of Enlivant and TPG Real Estate, the real estate platform of TPG, that owns senior housing communities managed by Enlivant (the “Enlivant Joint Venture”), which have negatively impacted and are expected to continue to negatively impact the operating results of these investments. Prolonged deterioration in the operating results for these investments could result in the determination that the full amounts of the Company’s investments are not recoverable, which could result in an impairment charge.
|
|
|
Six Months Ended June 30,
|
||
|
|
2020
|
||
Land
|
|
$
|
5,800
|
|
Building and improvements
|
|
104,952
|
|
|
Tenant origination and absorption costs intangible assets
|
|
2,578
|
|
|
Tenant relationship intangible assets
|
|
347
|
|
|
|
|
|
||
Total consideration
|
|
$
|
113,677
|
|
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
|
|
290
|
|
|
32,516
|
|
|
$
|
3,673,749
|
|
|
$
|
(347,201
|
)
|
|
$
|
3,326,548
|
|
Senior Housing - Leased
|
|
65
|
|
|
4,290
|
|
|
725,857
|
|
|
(82,357
|
)
|
|
643,500
|
|
|||
Senior Housing - Managed
|
|
47
|
|
|
4,922
|
|
|
926,740
|
|
|
(126,358
|
)
|
|
800,382
|
|
|||
Specialty Hospitals and Other
|
|
25
|
|
|
1,193
|
|
|
642,778
|
|
|
(55,105
|
)
|
|
587,673
|
|
|||
|
|
427
|
|
|
42,921
|
|
|
5,969,124
|
|
|
(611,021
|
)
|
|
5,358,103
|
|
|||
Corporate Level
|
|
|
|
|
|
796
|
|
|
(384
|
)
|
|
412
|
|
|||||
|
|
|
|
|
|
$
|
5,969,920
|
|
|
$
|
(611,405
|
)
|
|
$
|
5,358,515
|
|
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
|
|
62
|
|
|
3,820
|
|
|
630,688
|
|
|
(72,278
|
)
|
|
558,410
|
|
|||
Senior Housing - Managed
|
|
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
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
Building and improvements
|
$
|
5,128,893
|
|
|
$
|
5,042,435
|
|
Furniture and equipment
|
242,272
|
|
|
239,229
|
|
||
Land improvements
|
1,703
|
|
|
1,534
|
|
||
Land
|
597,052
|
|
|
597,385
|
|
||
|
5,969,920
|
|
|
5,880,583
|
|
||
Accumulated depreciation
|
(611,405
|
)
|
|
(539,213
|
)
|
||
|
$
|
5,358,515
|
|
|
$
|
5,341,370
|
|
July 1 through December 31, 2020
|
$
|
213,599
|
|
2021
|
430,623
|
|
|
2022
|
410,981
|
|
|
2023
|
396,203
|
|
|
2024
|
395,683
|
|
|
Thereafter
|
1,866,622
|
|
|
|
$
|
3,713,711
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
|
|||||||||||
Investment
|
|
Quantity
as of
June 30,
2020
|
|
Property Type
|
|
Principal Balance
as of
June 30,
2020 (1)
|
|
Book Value
as of
June 30,
2020
|
|
Book Value
as of
December 31, 2019 |
|
Weighted Average Contractual Interest Rate / Rate of Return
|
|
Weighted Average Annualized Effective Interest Rate / Rate of Return
|
|
Maturity Date
as of
June 30,
2020
|
|||||||||
Loans Receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Mortgage
|
|
1
|
|
|
Specialty Hospital
|
|
$
|
19,000
|
|
|
$
|
19,000
|
|
|
$
|
19,000
|
|
|
10.0
|
%
|
|
10.0
|
%
|
|
01/31/27
|
Construction
|
|
1
|
|
|
Senior Housing
|
|
3,276
|
|
|
3,294
|
|
|
2,487
|
|
|
8.0
|
%
|
|
7.8
|
%
|
|
09/30/22
|
|||
Other
|
|
17
|
|
|
Multiple
|
|
45,443
|
|
|
41,487
|
|
|
42,147
|
|
|
6.8
|
%
|
|
6.9
|
%
|
|
09/01/20- 08/31/28
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
19
|
|
|
|
|
67,719
|
|
|
63,781
|
|
|
63,634
|
|
|
7.7
|
%
|
|
7.9
|
%
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Allowance for loan losses
|
|
|
|
|
|
—
|
|
|
(1,375
|
)
|
|
(564
|
)
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
$
|
67,719
|
|
|
$
|
62,406
|
|
|
$
|
63,070
|
|
|
|
|
|
|
|
|||
Other Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Preferred Equity
|
|
5
|
|
|
Skilled Nursing / Senior Housing
|
|
21,848
|
|
|
21,995
|
|
|
44,304
|
|
|
12.5
|
%
|
|
12.5
|
%
|
|
N/A
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total
|
|
24
|
|
|
|
|
$
|
89,567
|
|
|
$
|
84,401
|
|
|
$
|
107,374
|
|
|
8.9
|
%
|
|
9.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Principal balance includes amounts funded and accrued but unpaid interest / preferred return and excludes capitalizable fees.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Accretable yield, beginning of period
|
$
|
31
|
|
|
$
|
198
|
|
|
$
|
39
|
|
|
$
|
449
|
|
Accretion recognized in earnings
|
(7
|
)
|
|
(86
|
)
|
|
(15
|
)
|
|
(304
|
)
|
||||
Reduction due to payoff
|
—
|
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
||||
Accretable yield, end of period
|
$
|
24
|
|
|
$
|
112
|
|
|
$
|
24
|
|
|
$
|
112
|
|
|
|
|
|
|
|
|
|
Interest Rate Type
|
Principal Balance as of
June 30, 2020 (1) |
|
Principal Balance as of
December 31, 2019 (1) |
|
Weighted Average
Interest Rate at June 30, 2020 (2) |
|
Maturity
Date
|
|||||
Fixed Rate
|
$
|
98,141
|
|
|
$
|
114,777
|
|
|
3.48
|
%
|
|
December 2021 -
August 2051 |
(1)
|
Principal balance does not include deferred financing costs, net of $1.3 million and $1.7 million as of June 30, 2020 and December 31, 2019, respectively.
|
(2)
|
Weighted average interest rate includes private mortgage insurance.
|
|
|
|
|
Principal Balance as of
|
||||||
Title
|
|
Maturity Date
|
|
June 30, 2020 (1)
|
|
December 31, 2019 (1)
|
||||
|
|
|
|
|
|
|
||||
4.80% senior unsecured notes due 2024 (“2024 Notes”)
|
|
June 1, 2024
|
|
$
|
300,000
|
|
|
$
|
300,000
|
|
5.125% senior unsecured notes due 2026 (“2026 Notes”)
|
|
August 15, 2026
|
|
500,000
|
|
|
500,000
|
|
||
5.88% 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
|
|
|
350,000
|
|
||
|
|
|
|
$
|
1,250,000
|
|
|
$
|
1,250,000
|
|
|
|
|
|
|
|
|
(1)
|
Principal balance does not include premium, net of $7.0 million and deferred financing costs, net of $8.8 million as of June 30, 2020 and does not include premium, net of $7.6 million and deferred financing costs, net of $8.8 million as of December 31, 2019.
|
|
|
Secured
Indebtedness
|
|
Revolving Credit
Facility (1)
|
|
Term Loans
|
|
Senior Notes
|
|
Total
|
||||||||||
July 1 through December 31, 2020
|
|
$
|
1,607
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,607
|
|
2021
|
|
17,764
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,764
|
|
|||||
2022
|
|
2,816
|
|
|
—
|
|
|
105,000
|
|
|
—
|
|
|
107,816
|
|
|||||
2023
|
|
2,898
|
|
|
73,000
|
|
|
350,000
|
|
|
—
|
|
|
425,898
|
|
|||||
2024
|
|
2,983
|
|
|
—
|
|
|
591,625
|
|
|
300,000
|
|
|
894,608
|
|
|||||
Thereafter
|
|
70,073
|
|
|
—
|
|
|
—
|
|
|
950,000
|
|
|
1,020,073
|
|
|||||
Total Debt
|
|
98,141
|
|
|
73,000
|
|
|
1,046,625
|
|
|
1,250,000
|
|
|
2,467,766
|
|
|||||
Premium, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,035
|
|
|
7,035
|
|
|||||
Deferred financing costs, net
|
|
(1,280
|
)
|
|
—
|
|
|
(9,438
|
)
|
|
(8,790
|
)
|
|
(19,508
|
)
|
|||||
Total Debt, Net
|
|
$
|
96,861
|
|
|
$
|
73,000
|
|
|
$
|
1,037,187
|
|
|
$
|
1,248,245
|
|
|
$
|
2,455,293
|
|
(1)
|
Revolving Credit Facility is subject to two six-month extension options.
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
Derivatives designated as cash flow hedges:
|
|
|
|
|
||||
Denominated in U.S. Dollars (1)
|
|
$
|
1,740,000
|
|
|
$
|
1,490,000
|
|
Denominated in Canadian Dollars (2)
|
|
$
|
250,000
|
|
|
$
|
125,000
|
|
|
|
|
|
|
||||
Derivatives designated as net investment hedges:
|
|
|
|
|
||||
Denominated in Canadian Dollars
|
|
$
|
53,562
|
|
|
$
|
54,489
|
|
|
|
|
|
|
||||
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
|
|
$
|
2,738
|
|
|
$
|
1,811
|
|
|
|
|
|
|
(2)
|
Balance as of June 30, 2020 includes two forward starting interest rate swaps with an effective date of January 2021 and an aggregate notional amount of CAD $125.0 million.
|
|
|
|
|
Count as of June 30, 2020
|
|
Fair Value
|
|
Maturity Dates
|
|
|
|||||||
Type
|
|
Designation
|
|
|
June 30, 2020
|
|
December 31, 2019
|
|
|
Balance Sheet Location
|
|||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps
|
|
Cash flow
|
|
—
|
|
|
$
|
—
|
|
|
$
|
4,239
|
|
|
N/A
|
|
Accounts receivable, prepaid expenses and other assets, net
|
Forward starting interest rate swaps
|
|
Cash flow
|
|
5
|
|
|
1,228
|
|
|
—
|
|
|
2034
|
|
Accounts receivable, prepaid expenses and other assets, net
|
||
Cross currency interest rate swaps
|
|
Net investment
|
|
2
|
|
|
5,778
|
|
|
3,238
|
|
|
2025
|
|
Accounts receivable, prepaid expenses and other assets, net
|
||
|
|
|
|
|
|
$
|
7,006
|
|
|
$
|
7,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps
|
|
Cash flow
|
|
11
|
|
|
$
|
8,630
|
|
|
$
|
—
|
|
|
2020-2023
|
|
Accounts payable and accrued liabilities
|
Forward starting interest rate swaps
|
|
Cash flow
|
|
9
|
|
|
$
|
31,889
|
|
|
$
|
494
|
|
|
2024-2034
|
|
Accounts payable and accrued liabilities
|
Forward starting interest rate collars
|
|
Cash flow
|
|
2
|
|
|
3,172
|
|
|
132
|
|
|
2024
|
|
Accounts payable and accrued liabilities
|
||
CAD term loan
|
|
Net investment
|
|
1
|
|
|
91,625
|
|
|
96,025
|
|
|
2024
|
|
Term loans, net
|
||
|
|
|
|
|
|
$
|
135,316
|
|
|
$
|
96,651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2020
|
||||||||||||||||||||||
|
|
Gross Amounts of Recognized Assets / Liabilities
|
|
Gross Amounts Offset in the Balance Sheet
|
|
Net Amounts of Assets / Liabilities presented in the Balance Sheet
|
|
Gross Amounts Not Offset in the Balance Sheet
|
|
|
||||||||||||||
|
|
|
|
|
Financial Instruments
|
|
Cash Collateral Received
|
|
Net Amount
|
|||||||||||||||
Offsetting Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives
|
|
$
|
7,006
|
|
|
$
|
—
|
|
|
$
|
7,006
|
|
|
$
|
(6,956
|
)
|
|
$
|
—
|
|
|
$
|
50
|
|
Offsetting Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives
|
|
$
|
43,691
|
|
|
$
|
—
|
|
|
$
|
43,691
|
|
|
$
|
(6,956
|
)
|
|
$
|
—
|
|
|
$
|
36,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2019
|
||||||||||||||||||||||
|
|
Gross Amounts of Recognized Assets / Liabilities
|
|
Gross Amounts Offset in the Balance Sheet
|
|
Net Amounts of Assets / Liabilities presented in the Balance Sheet
|
|
Gross Amounts Not Offset 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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||||||||||||||||||
|
Face
Value (1) |
|
Carrying
Amount (2)
|
|
Fair
Value
|
|
Face
Value (1) |
|
Carrying
Amount (2) |
|
Fair
Value
|
||||||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans receivable
|
$
|
67,719
|
|
|
$
|
62,406
|
|
|
$
|
56,428
|
|
|
$
|
67,527
|
|
|
$
|
63,070
|
|
|
$
|
59,832
|
|
Preferred equity investments
|
21,848
|
|
|
21,995
|
|
|
22,223
|
|
|
43,893
|
|
|
44,304
|
|
|
44,493
|
|
||||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Senior Notes
|
1,250,000
|
|
|
1,248,245
|
|
|
1,239,139
|
|
|
1,250,000
|
|
|
1,248,773
|
|
|
1,328,714
|
|
||||||
Secured indebtedness
|
98,141
|
|
|
96,861
|
|
|
96,273
|
|
|
114,777
|
|
|
113,070
|
|
|
105,510
|
|
(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
|
||||||||||||
|
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
||||||||
|
Total
|
|
|
|
|||||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Loans receivable
|
$
|
56,428
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
56,428
|
|
Preferred equity investments
|
22,223
|
|
|
—
|
|
|
—
|
|
|
22,223
|
|
||||
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Senior Notes
|
1,239,139
|
|
|
—
|
|
|
1,239,139
|
|
|
—
|
|
||||
Secured indebtedness
|
96,273
|
|
|
—
|
|
|
—
|
|
|
96,273
|
|
|
|
|
Fair Value Measurements Using
|
||||||||
|
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
||||
|
Total
|
|
|
|
|||||||
Recurring Basis:
|
|
|
|
|
|
|
|
||||
Financial assets:
|
|
|
|
|
|
|
|
||||
Forward starting interest rate swaps
|
1,228
|
|
|
—
|
|
|
1,228
|
|
|
—
|
|
Cross currency interest rate swaps
|
5,778
|
|
|
—
|
|
|
5,778
|
|
|
—
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
||||
Interest rate swaps
|
8,630
|
|
|
—
|
|
|
8,630
|
|
|
—
|
|
Forward starting interest rate swaps
|
31,889
|
|
|
—
|
|
|
31,889
|
|
|
—
|
|
Forward starting interest rate collars
|
3,172
|
|
|
—
|
|
|
3,172
|
|
|
—
|
|
Declaration Date
|
|
Record Date
|
|
Amount Per Share
|
|
Dividend Payable Date
|
||
February 4, 2020
|
|
February 14, 2020
|
|
$
|
0.45
|
|
|
February 28, 2020
|
May 6, 2020
|
|
May 18, 2020
|
|
$
|
0.30
|
|
|
May 29, 2020
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
Foreign currency translation loss
|
|
$
|
(343
|
)
|
|
$
|
(1,516
|
)
|
Unrealized loss on cash flow hedges
|
|
(55,298
|
)
|
|
(10,872
|
)
|
||
|
|
|
|
|
||||
Total accumulated other comprehensive loss
|
|
$
|
(55,641
|
)
|
|
$
|
(12,388
|
)
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Numerator
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders
|
|
$
|
29,623
|
|
|
$
|
83,677
|
|
|
$
|
64,840
|
|
|
$
|
5,973
|
|
|
|
|
|
|
|
|
|
|
||||||||
Denominator
|
|
|
|
|
|
|
|
|
||||||||
Basic weighted average common shares and common equivalents
|
|
205,593,653
|
|
|
181,567,464
|
|
|
205,493,829
|
|
|
179,984,959
|
|
||||
Dilutive restricted stock units
|
|
625,509
|
|
|
686,636
|
|
|
700,453
|
|
|
652,100
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted average common shares
|
|
206,219,162
|
|
|
182,254,100
|
|
|
206,194,282
|
|
|
180,637,059
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to common stockholders, per:
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Basic common share
|
|
$
|
0.14
|
|
|
$
|
0.46
|
|
|
$
|
0.32
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted common share
|
|
$
|
0.14
|
|
|
$
|
0.46
|
|
|
$
|
0.31
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
|
•
|
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
|
•
|
Off-Balance Sheet Arrangements
|
•
|
Decreased occupancy and increased operating costs for our tenants and borrowers, which has negatively impacted their operating results and may adversely impact their ability to make full and timely rental payments and debt service payments, respectively, to us. In some cases, we may have to restructure tenants’ long-term rent obligations and may not be able to do so on terms that are as favorable to us as those currently in place. Reduced or modified rental and debt service amounts could result in the determination that the full amounts of our investments are not recoverable, which could result in an impairment charge. To date, the impact of COVID-19 on our skilled nursing/transitional care facility operators has been partially mitigated by the assistance they have received or expect to receive from state and federal assistance programs, including through the CARES Act (as defined and further described below under “—Skilled Nursing Facility Reimbursement Rates”), although these benefits on an individual operator basis vary and may not provide enough relief to meet their rental obligations to us. To date, few of these programs have been available to our senior housing operators. As of June 30, 2020, our tenants and borrowers have continued to pay expected cash rents and debt service obligations consistent with past practice. However, the longer the duration of the COVID-19 pandemic, the more likely that our tenants and borrowers will begin to default on these obligations. Such defaults could materially and adversely affect our results of operations and liquidity, in addition to resulting in potential impairment charges.
|
•
|
Decreased occupancy and increased operating costs within our Senior Housing - Managed portfolio and in our 49% equity interest in a joint venture with affiliates of Enlivant and TPG Real Estate, the real estate platform of TPG, that owns senior housing communities managed by Enlivant (the “Enlivant Joint Venture”), which have negatively impacted and are expected to continue to negatively impact the operating results of these investments. Prolonged deterioration in the operating results for these investments could result in the determination that the full amounts of our investments are not recoverable, which could result in an impairment charge.
|
|
Three Months Ended June 30,
|
|
Increase / (Decrease)
|
|
Percentage
Difference
|
|
Variance due to Acquisitions, Originations and Dispositions (1)
|
|
Remaining Variance (2)
|
|||||||||||||
|
2020
|
|
2019
|
|
|
|
|
|||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Rental and related revenues
|
$
|
112,727
|
|
|
$
|
112,800
|
|
|
$
|
(73
|
)
|
|
—
|
%
|
|
$
|
1,540
|
|
|
$
|
(1,613
|
)
|
Interest and other income
|
2,606
|
|
|
70,495
|
|
|
(67,889
|
)
|
|
(96
|
)%
|
|
(919
|
)
|
|
(66,970
|
)
|
|||||
Resident fees and services
|
38,584
|
|
|
36,071
|
|
|
2,513
|
|
|
7
|
%
|
|
2,385
|
|
|
128
|
|
|||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation and amortization
|
44,202
|
|
|
49,476
|
|
|
(5,274
|
)
|
|
(11
|
)%
|
|
1,051
|
|
|
(6,325
|
)
|
|||||
Interest
|
25,292
|
|
|
33,608
|
|
|
(8,316
|
)
|
|
(25
|
)%
|
|
—
|
|
|
(8,316
|
)
|
|||||
Triple-net portfolio operating expenses
|
5,331
|
|
|
6,240
|
|
|
(909
|
)
|
|
(15
|
)%
|
|
(242
|
)
|
|
(667
|
)
|
|||||
Senior housing - managed portfolio operating expenses
|
27,970
|
|
|
24,239
|
|
|
3,731
|
|
|
15
|
%
|
|
1,761
|
|
|
1,970
|
|
|||||
General and administrative
|
8,673
|
|
|
8,059
|
|
|
614
|
|
|
8
|
%
|
|
—
|
|
|
614
|
|
|||||
Provision for loan losses and other reserves
|
129
|
|
|
193
|
|
|
(64
|
)
|
|
(33
|
)%
|
|
—
|
|
|
(64
|
)
|
|||||
Impairment of real estate
|
—
|
|
|
2,002
|
|
|
(2,002
|
)
|
|
(100
|
)%
|
|
(2,002
|
)
|
|
—
|
|
|||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss on extinguishment of debt
|
(392
|
)
|
|
(10,119
|
)
|
|
9,727
|
|
|
(96
|
)%
|
|
(392
|
)
|
|
10,119
|
|
|||||
Other expense
|
(66
|
)
|
|
(1
|
)
|
|
(65
|
)
|
|
NM
|
|
|
—
|
|
|
(65
|
)
|
|||||
Net gain on sales of real estate
|
330
|
|
|
2,755
|
|
|
(2,425
|
)
|
|
(88
|
)%
|
|
(2,425
|
)
|
|
—
|
|
|||||
Loss from unconsolidated joint venture
|
(12,136
|
)
|
|
(3,647
|
)
|
|
(8,489
|
)
|
|
233
|
%
|
|
(7,389
|
)
|
|
(1,100
|
)
|
|||||
Income tax expense
|
(433
|
)
|
|
(854
|
)
|
|
421
|
|
|
(49
|
)%
|
|
—
|
|
|
421
|
|
(1)
|
Represents the dollar amount increase (decrease) for the three months ended June 30, 2020 compared to the three months ended June 30, 2019 as a result of investments/dispositions made after April 1, 2019.
|
(2)
|
Represents the dollar amount increase (decrease) for the three months ended June 30, 2020 compared to the three months ended June 30, 2019 that is not a direct result of investments/dispositions made after April 1, 2019.
|
|
Six Months Ended June 30,
|
|
Increase / (Decrease)
|
|
Percentage
Difference |
|
Variance due to Acquisitions, Originations and Dispositions (1)
|
|
Remaining Variance (2)
|
|||||||||||||
|
2020
|
|
2019
|
|
|
|
|
|||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Rental and related revenues
|
$
|
219,239
|
|
|
$
|
229,187
|
|
|
$
|
(9,948
|
)
|
|
(4
|
)%
|
|
$
|
(1,976
|
)
|
|
$
|
(7,972
|
)
|
Interest and other income
|
5,457
|
|
|
73,820
|
|
|
(68,363
|
)
|
|
(93
|
)%
|
|
(1,512
|
)
|
|
(66,851
|
)
|
|||||
Resident fees and services
|
78,567
|
|
|
53,132
|
|
|
25,435
|
|
|
48
|
%
|
|
4,665
|
|
|
20,770
|
|
|||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation and amortization
|
88,370
|
|
|
94,425
|
|
|
(6,055
|
)
|
|
(6
|
)%
|
|
(618
|
)
|
|
(5,437
|
)
|
|||||
Interest
|
50,996
|
|
|
69,926
|
|
|
(18,930
|
)
|
|
(27
|
)%
|
|
—
|
|
|
(18,930
|
)
|
|||||
Triple-net portfolio operating expenses
|
10,232
|
|
|
11,529
|
|
|
(1,297
|
)
|
|
(11
|
)%
|
|
(451
|
)
|
|
(846
|
)
|
|||||
Senior housing - managed portfolio operating expenses
|
55,231
|
|
|
36,279
|
|
|
18,952
|
|
|
52
|
%
|
|
3,335
|
|
|
15,617
|
|
|||||
General and administrative
|
17,434
|
|
|
16,243
|
|
|
1,191
|
|
|
7
|
%
|
|
—
|
|
|
1,191
|
|
|||||
Provision for loan losses and other reserves
|
796
|
|
|
1,400
|
|
|
(604
|
)
|
|
(43
|
)%
|
|
—
|
|
|
(604
|
)
|
|||||
Impairment of real estate
|
—
|
|
|
105,136
|
|
|
(105,136
|
)
|
|
(100
|
)%
|
|
(99,107
|
)
|
|
(6,029
|
)
|
|||||
Other (expense) income:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loss on extinguishment of debt
|
(392
|
)
|
|
(10,119
|
)
|
|
9,727
|
|
|
(96
|
)%
|
|
(392
|
)
|
|
10,119
|
|
|||||
Other income
|
2,193
|
|
|
170
|
|
|
2,023
|
|
|
1,190
|
%
|
|
—
|
|
|
2,023
|
|
|||||
Net gain on sales of real estate
|
113
|
|
|
1,235
|
|
|
(1,122
|
)
|
|
(91
|
)%
|
|
(1,122
|
)
|
|
—
|
|
|||||
Loss from unconsolidated joint venture
|
(15,803
|
)
|
|
(5,030
|
)
|
|
(10,773
|
)
|
|
214
|
%
|
|
(9,118
|
)
|
|
(1,655
|
)
|
|||||
Income tax expense
|
(1,475
|
)
|
|
(1,466
|
)
|
|
(9
|
)
|
|
1
|
%
|
|
—
|
|
|
(9
|
)
|
(1)
|
Represents the dollar amount increase (decrease) for the six months ended June 30, 2020 compared to the six months ended June 30, 2019 as a result of investments/dispositions made after January 1, 2019.
|
(2)
|
Represents the dollar amount increase (decrease) for the six months ended June 30, 2020 compared to the six months ended June 30, 2019 that is not a direct result of investments/dispositions made after January 1, 2019.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Net income attributable to common stockholders
|
$
|
29,623
|
|
|
$
|
83,677
|
|
|
$
|
64,840
|
|
|
$
|
5,973
|
|
Depreciation and amortization of real estate assets
|
44,202
|
|
|
49,476
|
|
|
88,370
|
|
|
94,425
|
|
||||
Depreciation and amortization of real estate assets related to noncontrolling interest
|
—
|
|
|
(39
|
)
|
|
—
|
|
|
(79
|
)
|
||||
Depreciation and amortization of real estate assets related to unconsolidated joint venture
|
5,549
|
|
|
5,347
|
|
|
11,134
|
|
|
10,663
|
|
||||
Net gain on sales of real estate
|
(330
|
)
|
|
(2,755
|
)
|
|
(113
|
)
|
|
(1,235
|
)
|
||||
Net loss on sales of real estate related to unconsolidated joint venture
|
9,079
|
|
|
1,690
|
|
|
10,808
|
|
|
1,690
|
|
||||
Impairment of real estate
|
—
|
|
|
2,002
|
|
|
—
|
|
|
105,136
|
|
||||
|
|
|
|
|
|
|
|
||||||||
FFO attributable to common stockholders
|
88,123
|
|
|
139,398
|
|
|
175,039
|
|
|
216,573
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Merger and acquisition costs
|
269
|
|
|
56
|
|
|
428
|
|
|
62
|
|
||||
Stock-based compensation expense
|
2,375
|
|
|
2,795
|
|
|
4,735
|
|
|
5,570
|
|
||||
Non-cash rental and related revenues
|
(6,202
|
)
|
|
(6,843
|
)
|
|
(6,567
|
)
|
|
(8,007
|
)
|
||||
Non-cash interest income
|
(574
|
)
|
|
(563
|
)
|
|
(1,135
|
)
|
|
(1,125
|
)
|
||||
Non-cash interest expense
|
2,225
|
|
|
2,762
|
|
|
4,458
|
|
|
5,323
|
|
||||
Non-cash portion of loss on extinguishment of debt
|
392
|
|
|
3,224
|
|
|
392
|
|
|
3,224
|
|
||||
Provision for loan losses and other reserves
|
129
|
|
|
193
|
|
|
796
|
|
|
1,400
|
|
||||
Non-cash lease termination income
|
—
|
|
|
(9,725
|
)
|
|
—
|
|
|
(9,725
|
)
|
||||
Other non-cash adjustments related to unconsolidated joint venture
|
404
|
|
|
1,031
|
|
|
943
|
|
|
2,146
|
|
||||
Other non-cash adjustments
|
133
|
|
|
46
|
|
|
27
|
|
|
98
|
|
||||
|
|
|
|
|
|
|
|
||||||||
AFFO attributable to common stockholders
|
$
|
87,274
|
|
|
$
|
132,374
|
|
|
$
|
179,116
|
|
|
$
|
215,539
|
|
|
|
|
|
|
|
|
|
||||||||
FFO attributable to common stockholders per diluted common share
|
$
|
0.43
|
|
|
$
|
0.76
|
|
|
$
|
0.85
|
|
|
$
|
1.20
|
|
|
|
|
|
|
|
|
|
||||||||
AFFO attributable to common stockholders per diluted common share
|
$
|
0.42
|
|
|
$
|
0.72
|
|
|
$
|
0.87
|
|
|
$
|
1.19
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares outstanding, diluted:
|
|
|
|
|
|
|
|
||||||||
FFO attributable to common stockholders
|
206,219,162
|
|
|
182,254,100
|
|
|
206,194,282
|
|
|
180,637,059
|
|
||||
|
|
|
|
|
|
|
|
||||||||
AFFO attributable to common stockholders
|
207,003,252
|
|
|
183,007,434
|
|
|
206,933,563
|
|
|
181,457,685
|
|
||||
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||||||||||||||||||||
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||||||||||||||||||
|
Net Income
|
|
FFO
|
|
AFFO
|
|
Net Income
|
|
FFO
|
|
AFFO
|
||||||||||||||||||||||||||||||||||||
Rental and related revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Reduction of revenues related to non-cash receivable balances / lease intangible write-offs
|
$
|
0.4
|
|
|
$
|
—
|
|
|
$
|
0.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6.5
|
|
|
$
|
5.9
|
|
|
$
|
6.5
|
|
|
$
|
5.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest and other income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Lease termination income
|
—
|
|
|
66.9
|
|
|
—
|
|
|
66.9
|
|
|
—
|
|
|
57.2
|
|
|
—
|
|
|
66.9
|
|
|
—
|
|
|
66.9
|
|
|
—
|
|
|
57.2
|
|
||||||||||||
Incremental interest expense related to the redemption of the 2021 Notes
|
—
|
|
|
1.0
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
|
1.0
|
|
||||||||||||
Senior housing - managed portfolio operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
COVID-19 pandemic related expenses
|
1.7
|
|
|
—
|
|
|
1.7
|
|
|
—
|
|
|
1.7
|
|
|
—
|
|
|
2.0
|
|
|
—
|
|
|
2.0
|
|
|
—
|
|
|
2.0
|
|
|
—
|
|
||||||||||||
General and administrative expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
CCP transition expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
||||||||||||
Merger and acquisition costs
|
0.3
|
|
|
0.1
|
|
|
0.3
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
0.1
|
|
|
0.4
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
||||||||||||
Provision for doubtful accounts
|
0.1
|
|
|
0.2
|
|
|
0.1
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|
1.4
|
|
|
0.8
|
|
|
1.4
|
|
|
—
|
|
|
—
|
|
||||||||||||
Loss on extinguishment of debt
|
0.4
|
|
|
10.1
|
|
|
0.4
|
|
|
10.1
|
|
|
—
|
|
|
6.9
|
|
|
0.4
|
|
|
10.1
|
|
|
0.4
|
|
|
10.1
|
|
|
—
|
|
|
6.9
|
|
||||||||||||
Other (expense) income
|
(0.1
|
)
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.2
|
|
|
0.2
|
|
|
2.2
|
|
|
0.2
|
|
|
2.1
|
|
|
0.2
|
|
||||||||||||
Loss from unconsolidated joint venture:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Deferred income tax expense
|
0.1
|
|
|
0.6
|
|
|
0.1
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
1.1
|
|
|
0.4
|
|
|
1.1
|
|
|
—
|
|
|
—
|
|
||||||||||||
COVID-19 pandemic related expenses
|
2.3
|
|
|
—
|
|
|
2.3
|
|
|
—
|
|
|
2.3
|
|
|
—
|
|
|
2.7
|
|
|
—
|
|
|
2.7
|
|
|
—
|
|
|
2.7
|
|
|
—
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
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 Sabra, provided that the surviving entity remains a guarantor;
|
•
|
The requirements for legal defeasance or covenant defeasance or to discharge the indentures 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 us or any of our 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.
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
|
|
|
|
|
||||
Total assets
|
|
$
|
41,156
|
|
|
$
|
52,597
|
|
|
|
|
|
|
||||
Total liabilities
|
|
2,353,873
|
|
|
2,241,501
|
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
Six Months Ended June 30, 2020
|
|
|
||||
|
|
|
|
|
||||
Total revenues
|
|
28
|
|
|
|
|||
|
|
|
|
|
||||
Total expenses
|
|
60,570
|
|
|
|
|||
|
|
|
|
|
||||
Net loss
|
|
(61,406
|
)
|
|
|
|||
|
|
|
|
|
||||
Net loss attributable to common stockholders
|
|
(61,406
|
)
|
|
|
|||
|
|
|
|
|
Interest Rate Type
|
|
Principal Balance as of
June 30, 2020 (1) |
|
Principal Balance as of
December 31, 2019 (1) |
|
Weighted Average
Interest Rate at June 30, 2020 (2) |
|
Maturity
Date |
|||||
Fixed Rate
|
|
$
|
98,141
|
|
|
$
|
114,777
|
|
|
3.48
|
%
|
|
December 2021 -
August 2051 |
(1)
|
Principal balance does not include deferred financing costs, net of $1.3 million and $1.7 million as of June 30, 2020 and December 31, 2019, respectively.
|
(2)
|
Weighted average interest rate includes private mortgage insurance.
|
|
|
|
July 1 through December 31, 2020
|
|
|
|
Year Ending December 31,
|
|
|
|
|
||||||||||||||||
|
Total
|
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
After 2024
|
|||||||||||||||
Secured indebtedness (1)
|
$
|
134,626
|
|
|
$
|
3,148
|
|
|
$
|
20,773
|
|
|
$
|
5,196
|
|
|
$
|
5,196
|
|
|
$
|
5,196
|
|
|
$
|
95,117
|
|
Revolving Credit Facility (2)
|
84,082
|
|
|
1,749
|
|
|
3,469
|
|
|
3,469
|
|
|
75,395
|
|
|
—
|
|
|
—
|
|
|||||||
Term Loans (3)
|
1,146,920
|
|
|
12,981
|
|
|
27,993
|
|
|
132,129
|
|
|
371,924
|
|
|
601,893
|
|
|
—
|
|
|||||||
Senior Notes (4)
|
1,648,698
|
|
|
29,528
|
|
|
59,055
|
|
|
59,055
|
|
|
59,055
|
|
|
359,055
|
|
|
1,082,950
|
|
|||||||
Operating leases
|
2,667
|
|
|
214
|
|
|
445
|
|
|
467
|
|
|
507
|
|
|
529
|
|
|
505
|
|
|||||||
Total
|
$
|
3,016,993
|
|
|
$
|
47,620
|
|
|
$
|
111,735
|
|
|
$
|
200,316
|
|
|
$
|
512,077
|
|
|
$
|
966,673
|
|
|
$
|
1,178,572
|
|
(1)
|
Secured indebtedness includes principal payments and interest payments through the applicable maturity dates. Total interest on secured indebtedness, based on contractual rates, is $36.5 million, which is attributable to fixed rate debt.
|
(2)
|
Revolving Credit Facility includes interest payments and 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 $11.1 million.
|
(3)
|
Term Loans includes interest payments through the applicable maturity dates totaling $100.3 million, which reflects the impact of interest rate swaps.
|
(4)
|
Senior Notes includes interest payments through the applicable maturity dates totaling $398.7 million.
|
Ex.
|
|
Description
|
|
|
|
2.1
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.1.1
|
|
|
|
|
|
3.1.2
|
|
|
|
|
|
3.2
|
|
|
|
|
|
10.1+
|
|
|
|
|
|
10.2+*
|
|
|
|
|
|
22.1*
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
32.1**
|
|
|
|
|
|
32.2**
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL 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.
|
|
|
|
Ex.
|
|
Description
|
|
|
|
104*
|
|
Cover Page Interactive Data File - the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
|
*
|
Filed herewith.
|
**
|
Furnished herewith.
|
+
|
Designates a management compensation plan, contract or arrangement.
|
|
SABRA HEALTH CARE REIT, INC.
|
|
|
|
|
Date: August 5, 2020
|
By:
|
/S/ RICHARD K. MATROS
|
|
|
Richard K. Matros
|
|
|
Chairman, President and
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
|
Date: August 5, 2020
|
By:
|
/S/ HAROLD W. ANDREWS, JR.
|
|
|
Harold W. Andrews, Jr.
|
|
|
Executive Vice President,
|
|
|
Chief Financial Officer and Secretary
|
|
|
(Principal Financial and Accounting Officer)
|
Vesting:
|
[Vesting Schedule for Annual RSU Awards: Subject to earlier termination as provided in the attached Terms and Conditions of Director Stock Unit Award, if you are providing services as a member of the Board on the applicable vesting date, one-twelfth (1/12) of the units covered by the award shall become earned and vested on the [__] day of each of the first twelve months following the Date of Grant. In addition, your units, to the extent then outstanding and unvested, shall become earned and vested in full upon (A) the day before the annual meeting of the Corporation’s stockholders in the year following the year in which the award was granted, (B) the date of your death or Disability, or (C) the date of a Change in Control. The terms Board, Disability and Change in Control are used as defined in the Plan.]
|
1.
|
I have reviewed this quarterly report on Form 10-Q 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 quarterly report on Form 10-Q 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
|