|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the fiscal year ended
December 31, 2018
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from to
|
Maryland
|
|
46-1749436
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
18191 Von Karman Avenue, Suite 300,
Irvine, California |
|
92612
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of each class
|
|
Name of each exchange on which registered
|
None
|
|
None
|
Large accelerated filer
|
¨
|
Accelerated filer
|
¨
|
Non-accelerated filer
|
x
|
Smaller reporting company
|
¨
|
|
|
Emerging growth company
|
¨
|
|
|
|
|
|
|
Page
|
•
|
On October 3, 2018, our board, at the recommendation of the audit committee of our board, comprised solely of independent directors, unanimously approved and established the most recent estimated per share NAV of our common stock of $9.37, an increase from the previous estimated per share NAV of $9.27 approved by our board on October 4, 2017.
|
•
|
During 2018, we expanded our integrated senior health campuses segment by $59,591,000 through the completion of development projects, as well as the acquisition of additional campuses and land parcels for development through our majority-owned subsidiary, Trilogy Investors, LLC.
|
•
|
On December 20, 2018, we entered into a Commitment Increase Agreement with Bank of America, N.A., or Bank of America, as administrative agent and the increasing lender, to increase the aggregate maximum principal amount of our revolving line of credit, or the 2016 Corporate Line of Credit, from $550,000,000 to $575,000,000.
See Note 8, Lines of Credit and Term Loans
, to the Consolidated Financial Statements that are a part of this Annual Report on Form 10-K, for a further discussion.
|
•
|
On January 25, 2019, we terminated the 2016 Corporate Line of Credit as described above and also entered into a credit agreement, or the 2019 Corporate Credit Agreement, with Bank of America, KeyBank, National Association, Citizens Bank, National Association, and a syndicate of other banks, as lenders, to obtain a revolving line of credit with an aggregate maximum principal amount of $150,000,000, or the 2019 Corporate Revolving Credit Facility, and a term loan credit facility in the amount of $480,000,000, or the 2019 Corporate Term Loan Facility, and together with the 2019 Corporate Revolving Credit Facility, the 2019 Corporate Line of Credit.
See Note 8, Lines of Credit and Term Loans
, and
Note 23, Subsequent Events
— 2019 Corporate Line of Credit, to the Consolidated Financial Statements that are a part of this Annual Report on Form 10-K, for a further discussion.
|
•
|
On January 30, 2019, we filed a Registration Statement on Form S-3 under the Securities Act to register a maximum of $200,000,000 of additional shares of our common stock to be issued pursuant to the Amended and Restated DRIP, or the 2019 DRIP Offering. The Registration Statement on Form S-3 was automatically effective with the SEC upon its filing; however, we will not commence offering shares pursuant to the 2019 DRIP Offering until the termination of the 2015 DRIP Offering.
|
•
|
As of
March 21, 2019
, we owned and/or operated 97 properties, comprising 101 buildings, and 113 integrated senior health campuses including completed development projects, or approximately 13,332,000 square feet of gross leasable area, or GLA, for an aggregate contract purchase price of $2,955,984,000. In addition, as of
March 21, 2019
, we have invested $89,079,000 in real estate-related investments, net of principal repayments.
|
•
|
to preserve, protect and return our stockholders’ capital contributions;
|
•
|
to pay regular cash distributions; and
|
•
|
to realize growth in the value of our investments upon our ultimate sale of such investments.
|
•
|
Quality.
We seek to acquire properties that are suitable for their intended use with a quality of construction that is capable of sustaining the property’s investment potential for the long-term, assuming funding of budgeted maintenance, repairs and capital improvements.
|
•
|
Location.
We seek to acquire properties that are located in established or otherwise appropriate markets for comparable properties, with access and visibility suitable to meet the needs of its occupants. In addition to United States properties, we also seek to acquire international properties that meet our investment criteria.
|
•
|
Market; Supply and Demand.
We focus on local or regional markets that have potential for stable and growing property level cash flows over the long-term. These determinations are based in part on an evaluation of local and regional economic, demographic and regulatory factors affecting the property. For instance, we favor markets that indicate a growing population and employment base or markets that exhibit potential limitations on additions to supply, such as barriers to new construction. Barriers to new construction include lack of available land and stringent zoning restrictions. In addition, we generally seek to limit our investments in areas that have limited potential for growth.
|
•
|
Predictable Capital Needs.
We seek to acquire properties where the future expected capital needs can be reasonably projected in a manner that would enable us to meet our objectives of growth in cash flows and preservation of capital and stability.
|
•
|
Cash Flows.
We seek to acquire properties where the current and projected cash flows, including the potential for appreciation in value, would enable us to meet our overall investment objectives. We evaluate cash flows as well as expected growth and the potential for appreciation.
|
•
|
medical office buildings;
|
•
|
hospitals;
|
•
|
skilled nursing facilities;
|
•
|
senior housing facilities;
|
•
|
long-term acute care facilities;
|
•
|
surgery centers;
|
•
|
memory care facilities;
|
•
|
specialty medical and diagnostic service facilities;
|
•
|
laboratories and research facilities;
|
•
|
pharmaceutical and medical supply facilities; and
|
•
|
offices leased to tenants in healthcare-related industries.
|
•
|
plans and specifications;
|
•
|
environmental reports (generally a minimum of a Phase I investigation);
|
•
|
building condition reports;
|
•
|
surveys;
|
•
|
evidence of marketable title subject to such liens and encumbrances as are acceptable to our advisor;
|
•
|
audited financial statements covering recent operations of real properties having operating histories unless such statements are not required to be filed with the SEC and delivered to stockholders;
|
•
|
title insurance policies; and
|
•
|
liability insurance policies.
|
•
|
a majority of our directors, including a majority of our independent directors, not otherwise interested in such transaction, approves the transaction as being fair and reasonable to us; and
|
•
|
the investment by us and such affiliates are on substantially the same terms and conditions.
|
•
|
the ratio of the investment amount to the underlying property’s value;
|
•
|
the property’s potential for capital appreciation;
|
•
|
expected levels of rental and occupancy rates;
|
•
|
the condition and use of the property;
|
•
|
current and projected cash flows of the property;
|
•
|
potential for rent increases;
|
•
|
the degree of liquidity of the investment;
|
•
|
the property’s income-producing capacity;
|
•
|
the quality, experience and creditworthiness of the borrower;
|
•
|
general economic conditions in the area where the property is located;
|
•
|
in the case of mezzanine loans, the ability to acquire the underlying real property; and
|
•
|
other factors that our advisor believes are relevant.
|
•
|
positioning the overall portfolio to achieve an optimal mix of real estate and real estate-related investments;
|
•
|
diversification benefits relative to the rest of the securities assets within our portfolio;
|
•
|
fundamental securities analysis;
|
•
|
quality and sustainability of underlying property cash flows;
|
•
|
broad assessment of macroeconomic data and regional property level supply and demand dynamics;
|
•
|
potential for delivering high current income and attractive risk-adjusted total returns; and
|
•
|
additional factors considered important to meeting our investment objectives.
|
•
|
diversification benefits exist associated with disposing of the investment and rebalancing our investment portfolio;
|
•
|
an opportunity arises to pursue a more attractive investment;
|
•
|
in the judgment of our advisor, the value of the investment might decline;
|
•
|
with respect to properties, a major tenant involuntarily liquidates or is in default under its lease;
|
•
|
the investment was acquired as part of a portfolio acquisition and does not meet our general acquisition criteria;
|
•
|
an opportunity exists to enhance overall investment returns by raising capital through sale of the investment; or
|
•
|
in the judgment of our advisor, the sale of the investment is in the best interest of our stockholders.
|
•
|
a stockholder would be able to resell his or her shares at our most recent estimated per share NAV;
|
•
|
a stockholder would ultimately realize distributions per share equal to our most recent estimated per share NAV upon liquidation of our assets and settlement of our liabilities or a sale of the company;
|
•
|
our shares of common stock would trade at our most recent estimated per share NAV on a national securities exchange;
|
•
|
an independent third-party appraiser or other third-party valuation firm, other than the third-party valuation firm engaged by our board to assist in its determination of the most recent estimated per share NAV, would agree with our estimated per share NAV; or
|
•
|
the methodology used to estimate our most recent per share NAV would be acceptable to FINRA or comply with reporting requirements under the Employee Retirement Income Security Act of 1974, or ERISA, the Code, other applicable law, or the applicable provisions of a retirement plan or individual retirement account, or IRA.
|
|
Years Ended December 31,
|
||||||||||||
2018
|
|
2017
|
|||||||||||
Distributions paid in cash
|
$
|
59,974,000
|
|
|
|
|
$
|
55,777,000
|
|
|
|
||
Distributions reinvested
|
60,030,000
|
|
|
|
|
63,008,000
|
|
|
|
||||
|
$
|
120,004,000
|
|
|
|
|
$
|
118,785,000
|
|
|
|
||
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
Cash flows from operations
|
$
|
106,814,000
|
|
|
89.0
|
%
|
|
$
|
118,785,000
|
|
|
100
|
%
|
Proceeds from borrowings
|
13,190,000
|
|
|
11.0
|
|
|
|
|
—
|
|
|||
|
$
|
120,004,000
|
|
|
100
|
%
|
|
$
|
118,785,000
|
|
|
100
|
%
|
|
Years Ended December 31,
|
||||||||||||
|
2018
|
|
2017
|
||||||||||
Distributions paid in cash
|
$
|
59,974,000
|
|
|
|
|
$
|
55,777,000
|
|
|
|
||
Distributions reinvested
|
60,030,000
|
|
|
|
|
63,008,000
|
|
|
|
||||
|
$
|
120,004,000
|
|
|
|
|
$
|
118,785,000
|
|
|
|
||
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
FFO attributable to controlling interest
|
$
|
96,958,000
|
|
|
80.8
|
%
|
|
$
|
113,464,000
|
|
|
95.5
|
%
|
Proceeds from borrowings
|
23,046,000
|
|
|
19.2
|
|
|
5,321,000
|
|
|
4.5
|
|
||
|
$
|
120,004,000
|
|
|
100
|
%
|
|
$
|
118,785,000
|
|
|
100
|
%
|
•
|
identify and acquire investments that further our investment strategy;
|
•
|
rely on our dealer manager to maintain its network of licensed securities brokers and other agents;
|
•
|
attract, integrate, motivate and retain qualified personnel to manage our day-to-day operations;
|
•
|
respond to competition both for investment opportunities and potential investors’ investment in us; and
|
•
|
build and expand our operational structure to support our business.
|
•
|
Debt Markets
— The debt market remains sensitive to the macro environment, such as Federal Reserve policy, market sentiment or regulatory factors affecting the banking and commercial mortgage-backed securities industries. Should overall borrowing costs increase, due to either increases in index rates or increases in lender spreads, our operations may generate lower returns.
|
•
|
Real Estate Markets
— Changes in property values may fluctuate as a result of increases or decreases in construction activity, supply and demand, occupancies and rental rates. As a result, the properties we acquire could substantially decrease in value after we purchase them. Consequently, we may not be able to recover the carrying amount of our properties, which may require us to recognize an impairment charge or record a loss on sale in earnings.
|
•
|
poor economic times may result in defaults by tenants of our properties due to bankruptcy, lack of liquidity, or operational failures. We may also be required to provide rent concessions or reduced rental rates to maintain or increase occupancy levels;
|
•
|
reduced values of our properties may limit our ability to dispose of assets at attractive prices or to obtain debt financing secured by our properties and may reduce the availability of unsecured loans;
|
•
|
the value and liquidity of our short-term investments and cash deposits could be reduced as a result of a deterioration of the financial condition of the institutions that hold our cash deposits or the institutions or assets in which we have made short-term investments, the dislocation of the markets for our short-term investments, increased volatility in market rates for such investment or other factors;
|
•
|
our lenders under a line of credit could refuse to fund their financing commitment to us or could fail and we may not be able to replace the financing commitment of such lender on favorable terms, or at all;
|
•
|
one or more counterparties to our interest rate swaps could default on their obligations to us or could fail, increasing the risk that we may not realize the benefits of these instruments;
|
•
|
increases in supply of competing properties or decreases in demand for our properties may impact our ability to maintain or increase occupancy levels and rents;
|
•
|
constricted access to credit may result in tenant defaults or non-renewals under leases;
|
•
|
job transfers and layoffs may cause vacancies to increase and a lack of future population and job growth may make it difficult to maintain or increase occupancy levels;
|
•
|
governmental actions and initiatives, including risks associated with the impact of a prolonged government shutdown or budgetary reductions or impasses; and
|
•
|
increased insurance premiums, real estate taxes or utilities or other expenses may reduce funds available for distribution or, to the extent such increases are passed through to tenants, may lead to tenant defaults. Also, any such increased expenses may make it difficult to increase rents to tenants on turnover, which may limit our ability to increase our returns.
|
•
|
future offerings of our securities, including issuances pursuant to the 2019 DRIP Offering and up to 200,000,000 shares of any class or series of preferred stock that our board may authorize;
|
•
|
private issuances of our securities to other investors, including institutional investors;
|
•
|
issuances of our securities pursuant to our incentive plan; or
|
•
|
redemptions of units of limited partnership interest in our operating partnership in exchange for shares of our common stock.
|
•
|
a merger, tender offer or proxy contest;
|
•
|
assumption of control by a holder of a large block of our securities; or
|
•
|
removal of incumbent management.
|
•
|
the election or removal of directors;
|
•
|
the amendment of our charter, except that our board may amend our charter without stockholder approval to change our name or the name of other designation or the par value of any class or series of our stock and the aggregate par value of our stock, increase or decrease the aggregate number of shares of stock or the number of shares of stock of any class or series that we have the authority to issue, or effect certain reverse stock splits;
|
•
|
our dissolution; and
|
•
|
certain mergers, consolidations, conversions, statutory share exchanges and sales or other dispositions of all or substantially all of our assets.
|
•
|
any person who beneficially owns, directly or indirectly, 10.0% 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 10.0% or more of the voting power of the then outstanding stock of the corporation.
|
•
|
80.0% 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 of stock 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.
|
•
|
pursuant to Section 3(a)(1)(A), it is, or holds itself out as being, engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in securities; or
|
•
|
pursuant to Section 3(a)(1)(C), it is engaged, or proposes to engage, in the business of investing, reinvesting, owning, holding or trading in securities and owns or proposes to acquire “investment securities” having a value exceeding 40% of the value of its total assets (exclusive of United States government securities and cash items) on an unconsolidated basis, or the 40% test. “Investment securities” excludes United States government securities and securities of majority-owned subsidiaries that are not themselves investment companies and are not relying on the exception from the definition of investment company under Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act.
|
•
|
limitations on capital structure;
|
•
|
restrictions on specified investments;
|
•
|
prohibitions on transactions with affiliates;
|
•
|
compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly change our operations; and
|
•
|
potentially, compliance with daily valuation requirements.
|
•
|
the development company fails to develop the property;
|
•
|
all or a specified portion of the pre-leased tenants fail to take possession under their leases for any reason; or
|
•
|
we are unable to secure sufficient financing to pay the purchase price at closing.
|
•
|
the Federal Anti-Kickback Statute, which prohibits, among other things, the offer, payment, solicitation or receipt of any form of remuneration in return for, or to induce, the referral of any item or service reimbursed by state or federal healthcare programs;
|
•
|
the Federal Physician Self-Referral Prohibition, which, subject to specific exceptions, restricts physicians from making referrals for specifically designated health services for which payment may be made under federal healthcare programs to an entity with which the physician, or an immediate family member, has a financial relationship;
|
•
|
the False Claims Act, which prohibits any person from knowingly presenting false or fraudulent claims for payment to the federal government, including claims paid by the Medicare and Medicaid programs;
|
•
|
the Civil Monetary Penalties Law, which authorizes the United States Department of Health & Human Services to impose monetary penalties or exclusion from participating in state or federal healthcare programs for certain fraudulent acts;
|
•
|
the Health Insurance Portability and Accountability Act of 1996, as amended, or HIPAA, Fraud Statute, which makes it a federal crime to defraud any health benefit plan, including private payers; and
|
•
|
the Exclusions Law, which authorizes the United States Department of Health & Human Services to exclude someone from participating in state or federal healthcare programs for certain fraudulent acts.
|
•
|
changes in the demand for and methods of delivering healthcare services;
|
•
|
changes in third-party reimbursement policies;
|
•
|
significant unused capacity in certain areas, which has created substantial competition for patients among healthcare providers in those areas;
|
•
|
increased expense for uninsured patients;
|
•
|
increased competition among healthcare providers;
|
•
|
increased liability insurance expense;
|
•
|
continued pressure by private and governmental payers to reduce payments to providers of services;
|
•
|
increased scrutiny of billing, referral and other practices by federal and state authorities;
|
•
|
changes in federal and state healthcare program payment models;
|
•
|
increased emphasis on compliance with privacy and security requirements related to personal health information; and
|
•
|
increased instability in the Health Insurance Exchange market and lack of access to insurance plans participating in the exchange.
|
•
|
an obligation to refund amounts previously paid to us, our tenants or our operators pursuant to the Medicare or Medicaid programs or from private payors, in amounts that could be material to our business;
|
•
|
state or federal agencies imposing fines, penalties and other sanctions on us, our tenants or our operators;
|
•
|
loss of our right, our tenants’ right or our operators’ right to participate in the Medicare or Medicaid programs or one or more private payor networks;
|
•
|
an increase in private litigation against us, our tenants or our operators; and
|
•
|
damage to our reputation in various markets.
|
•
|
a venture partner may at any time have economic or other business interests or goals which become inconsistent with our business interests or goals, including inconsistent goals relating to the sale of properties held in a joint venture or the timing of the termination and liquidation of the venture;
|
•
|
a venture partner might become bankrupt and such proceedings could have an adverse impact on the operation of the partnership or joint venture;
|
•
|
actions taken by a venture partner might have the result of subjecting the property to liabilities in excess of those contemplated; and
|
•
|
a venture partner may be in a position to take action contrary to our instructions or requests or contrary to our policies or objectives, including our policy with respect to maintaining our qualification as a REIT.
|
•
|
part of the income and gain recognized by certain qualified employee pension trusts with respect to our common stock may be treated as UBTI if the shares of our common stock are predominately held by qualified employee pension trusts, and we are required to rely on a special look-through rule for purposes of meeting one of the REIT share ownership tests, and we are not operated in a manner to avoid treatment of such income or gain as UBTI;
|
•
|
part of the income and gain recognized by a tax exempt stockholder with respect to the shares of our common stock would constitute UBTI if the stockholder incurs debt in order to acquire the shares of our common stock; and
|
•
|
part or all of the income or gain recognized with respect to the shares of our common stock by social clubs, voluntary employee benefit associations, supplemental unemployment benefit trusts and qualified group legal services plans which are exempt from federal income taxation under Sections 501(c)(7), (9), (17) or (20) of the Code may be treated as UBTI.
|
•
|
whether their investment is consistent with the applicable provisions of ERISA and the Code, or any other applicable governing authority in the case of a plan not subject to ERISA or the Code;
|
•
|
whether their investment is made in accordance with the documents and instruments governing the Benefit Plan or IRA, including any investment policy;
|
•
|
whether their investment satisfies the prudence, diversification and other requirements of Sections 404(a)(1)(B) and 404(a)(1)(C) of ERISA or any similar rule under other applicable laws or regulations;
|
•
|
whether their investment will impair the liquidity needs, the minimum and other distribution requirements, or the tax withholding requirements that may be applicable to such Benefit Plan or IRA;
|
•
|
whether their investment will constitute a prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or any similar rule under other applicable laws or regulations;
|
•
|
whether their investment will produce or result in UBTI, as defined in Sections 511 through 514 of the Code, to the Benefit Plan or IRA;
|
•
|
whether their investment will impair the Benefit Plan’s or IRA’s need to value its assets annually (or more frequently) in accordance with ERISA, the Code and the applicable provisions of the Benefit Plan or IRA; and
|
•
|
whether their investment will cause our assets to be treated as “plan assets” of the Benefit Plan or IRA.
|
Acquisition(1)
|
|
Location
|
|
Reportable
Segment
|
|
GLA
(Sq Ft)
|
|
% of
GLA
|
|
Contract
Purchase
Price
|
|
Annualized
Base
Rent/NOI(2)
|
|
% of
Annualized
Base Rent
|
|
Leased
Percentage(3)
|
|
Average
Annual Rent
Per Leased
Sq Ft(4)
|
|||||||||
DeKalb Professional Center
|
|
Lithonia, GA
|
|
Medical Office
|
|
19,000
|
|
0.1
|
%
|
|
$
|
2,830,000
|
|
|
$
|
248,000
|
|
|
0.1
|
%
|
|
81.2
|
%
|
|
$
|
16.28
|
|
Country Club MOB
|
|
Stockbridge, GA
|
|
Medical Office
|
|
17,000
|
|
0.1
|
|
|
2,775,000
|
|
|
92,000
|
|
|
—
|
|
|
33.7
|
%
|
|
$
|
16.37
|
|
||
Acworth Medical Complex
|
|
Acworth, GA
|
|
Medical Office
|
|
39,000
|
|
0.3
|
|
|
6,525,000
|
|
|
607,000
|
|
|
0.3
|
|
|
82.7
|
%
|
|
$
|
18.74
|
|
||
Wichita KS MOB
|
|
Wichita, KS
|
|
Medical Office
|
|
39,000
|
|
0.3
|
|
|
8,800,000
|
|
|
707,000
|
|
|
0.3
|
|
|
92.0
|
%
|
|
$
|
19.41
|
|
||
Delta Valley ALF Portfolio
|
|
Springdale, AR; and Batesville and Cleveland, MS
|
|
Senior Housing
|
|
127,000
|
|
1.0
|
|
|
21,450,000
|
|
|
1,731,000
|
|
|
0.8
|
|
|
100
|
%
|
|
$
|
13.59
|
|
||
Lee’s Summit MO MOB
|
|
Lee’s Summit, MO
|
|
Medical Office
|
|
39,000
|
|
0.3
|
|
|
6,750,000
|
|
|
1,022,000
|
|
|
0.5
|
|
|
100
|
%
|
|
$
|
26.00
|
|
||
Carolina Commons MOB
|
|
Indian Land, SC
|
|
Medical Office
|
|
58,000
|
|
0.4
|
|
|
12,000,000
|
|
|
1,401,000
|
|
|
0.6
|
|
|
77.2
|
%
|
|
$
|
31.18
|
|
||
Mount Olympia MOB Portfolio
|
|
Mount Dora, FL; Olympia Fields, IL; and Columbus, OH
|
|
Medical Office
|
|
53,000
|
|
0.4
|
|
|
16,150,000
|
|
|
1,192,000
|
|
|
0.5
|
|
|
87.8
|
%
|
|
$
|
25.81
|
|
||
Southlake TX Hospital
|
|
Southlake, TX
|
|
Hospital
|
|
142,000
|
|
1.1
|
|
|
128,000,000
|
|
|
7,179,000
|
|
|
3.3
|
|
|
100
|
%
|
|
$
|
50.41
|
|
||
East Texas MOB Portfolio
|
|
Longview and Marshall, TX
|
|
Medical Office
|
|
393,000
|
|
3.0
|
|
|
68,500,000
|
|
|
7,361,000
|
|
|
3.4
|
|
|
95.6
|
%
|
|
$
|
19.58
|
|
||
Premier MOB
|
|
Novi, MI
|
|
Medical Office
|
|
45,000
|
|
0.3
|
|
|
12,025,000
|
|
|
977,000
|
|
|
0.5
|
|
|
86.7
|
%
|
|
$
|
25.14
|
|
||
Independence MOB Portfolio
|
|
Southgate, KY; Somerville, MA; Morristown and Verona, NJ; and Bronx, NY
|
|
Medical Office
|
|
477,000
|
|
3.7
|
|
|
135,000,000
|
|
|
12,720,000
|
|
|
5.8
|
|
|
97.3
|
%
|
|
$
|
27.34
|
|
||
King of Prussia PA MOB
|
|
King of Prussia, PA
|
|
Medical Office
|
|
73,000
|
|
0.6
|
|
|
18,500,000
|
|
|
1,278,000
|
|
|
0.6
|
|
|
58.1
|
%
|
|
$
|
30.13
|
|
||
North Carolina ALF Portfolio
|
|
Clemmons, Huntersville, Matthews, Mooresville, Raleigh and Wake Forest, NC
|
|
Senior Housing
|
|
239,000
|
|
1.8
|
|
|
98,856,000
|
|
|
8,259,000
|
|
|
3.8
|
|
|
100
|
%
|
|
$
|
34.77
|
|
||
Orange Star Medical Portfolio
|
|
Durango, CO; and Friendswood, Keller and Wharton, TX
|
|
Medical Office and Hospital
|
|
183,000
|
|
1.4
|
|
|
57,650,000
|
|
|
4,267,000
|
|
|
2.0
|
|
|
97.5
|
%
|
|
$
|
23.99
|
|
||
Kingwood MOB Portfolio
|
|
Kingwood, TX
|
|
Medical Office
|
|
43,000
|
|
0.3
|
|
|
14,949,000
|
|
|
1,181,000
|
|
|
0.5
|
|
|
100
|
%
|
|
$
|
27.75
|
|
||
Mt. Juliet TN MOB
|
|
Mount Juliet, TN
|
|
Medical Office
|
|
46,000
|
|
0.3
|
|
|
13,000,000
|
|
|
711,000
|
|
|
0.3
|
|
|
66.6
|
%
|
|
$
|
23.37
|
|
||
Homewood AL MOB
|
|
Homewood, AL
|
|
Medical Office
|
|
30,000
|
|
0.2
|
|
|
7,444,000
|
|
|
125,000
|
|
|
0.1
|
|
|
17.9
|
%
|
|
$
|
23.19
|
|
||
Paoli PA Medical Plaza
|
|
Paoli, PA
|
|
Medical Office
|
|
99,000
|
|
0.7
|
|
|
24,820,000
|
|
|
2,291,000
|
|
|
1.0
|
|
|
85.0
|
%
|
|
$
|
27.16
|
|
||
Glen Burnie MD MOB
|
|
Glen Burnie, MD
|
|
Medical Office
|
|
77,000
|
|
0.6
|
|
|
18,650,000
|
|
|
1,612,000
|
|
|
0.7
|
|
|
89.6
|
%
|
|
$
|
23.52
|
|
||
Marietta GA MOB
|
|
Marietta, GA
|
|
Medical Office
|
|
41,000
|
|
0.3
|
|
|
13,050,000
|
|
|
973,000
|
|
|
0.4
|
|
|
100
|
%
|
|
$
|
23.83
|
|
||
Mountain Crest Senior Housing Portfolio
|
|
Elkhart, Hobart, LaPorte and Mishawaka, IN; and Niles, MI
|
|
Senior Housing — RIDEA
|
|
585,000
|
|
4.4
|
|
|
75,035,000
|
|
|
4,014,000
|
|
|
1.8
|
|
|
80.6
|
%
|
|
$
|
7,726.12
|
|
||
Mount Dora Medical Center
|
|
Mount Dora, FL
|
|
Medical Office
|
|
51,000
|
|
0.4
|
|
|
16,300,000
|
|
|
769,000
|
|
|
0.4
|
|
|
55.6
|
%
|
|
$
|
26.94
|
|
Acquisition(1)
|
|
Location
|
|
Reportable
Segment
|
|
GLA
(Sq Ft)
|
|
% of
GLA
|
|
Contract
Purchase
Price
|
|
Annualized
Base
Rent/NOI(2)
|
|
% of
Annualized
Base Rent
|
|
Leased
Percentage(3)
|
|
Average
Annual Rent
Per Leased
Sq Ft(4)
|
|||||||||
Nebraska Senior Housing Portfolio
|
|
Bennington and Omaha, NE
|
|
Senior Housing — RIDEA
|
|
282,000
|
|
2.1
|
%
|
|
$
|
66,000,000
|
|
|
$
|
3,687,000
|
|
|
1.7
|
%
|
|
88.9
|
%
|
|
$
|
18,853.39
|
|
Pennsylvania Senior Housing Portfolio
|
|
Bethlehem, Boyertown and York, PA
|
|
Senior Housing — RIDEA
|
|
260,000
|
|
2.0
|
|
|
87,500,000
|
|
|
6,729,000
|
|
|
3.1
|
|
|
90.7
|
%
|
|
$
|
21,378.85
|
|
||
Southern Illinois MOB Portfolio
|
|
Waterloo, IL
|
|
Medical Office
|
|
41,000
|
|
0.3
|
|
|
12,712,000
|
|
|
832,000
|
|
|
0.4
|
|
|
88.0
|
%
|
|
$
|
22.81
|
|
||
Napa Medical Center
|
|
Napa, CA
|
|
Medical Office
|
|
65,000
|
|
0.5
|
|
|
15,700,000
|
|
|
2,046,000
|
|
|
0.9
|
|
|
92.6
|
%
|
|
$
|
33.92
|
|
||
Chesterfield Corporate Plaza
|
|
Chesterfield, MO
|
|
Medical Office
|
|
226,000
|
|
1.7
|
|
|
36,000,000
|
|
|
4,699,000
|
|
|
2.1
|
|
|
96.6
|
%
|
|
$
|
21.54
|
|
||
Richmond VA ALF
|
|
North Chesterfield, VA
|
|
Senior Housing — RIDEA
|
|
210,000
|
|
1.6
|
|
|
64,000,000
|
|
|
3,910,000
|
|
|
1.8
|
|
|
79.0
|
%
|
|
$
|
19,325.15
|
|
||
Crown Senior Care Portfolio(5)
|
|
Peel, Isle of Man; and Aberdeen, Felixstowe, Salisbury and St. Albans, UK
|
|
Senior Housing
|
|
155,000
|
|
1.2
|
|
|
68,085,000
|
|
|
4,198,000
|
|
|
1.9
|
|
|
100
|
%
|
|
$
|
27.10
|
|
||
Washington DC SNF
|
|
Washington, D.C.
|
|
Skilled Nursing
|
|
134,000
|
|
1.0
|
|
|
40,000,000
|
|
|
4,404,000
|
|
|
2.0
|
|
|
100
|
%
|
|
$
|
32.94
|
|
||
Trilogy(6)
|
|
IN, KY, MI and OH
|
|
Integrated Senior Health Campuses
|
|
7,614,000
|
|
57.6
|
|
|
1,500,649,000
|
|
|
103,416,000
|
|
|
47.1
|
|
|
84.8
|
%
|
|
$
|
11,267.38
|
|
||
Stockbridge GA MOB II
|
|
Stockbridge, GA
|
|
Medical Office
|
|
46,000
|
|
0.3
|
|
|
8,000,000
|
|
|
658,000
|
|
|
0.3
|
|
|
78.0
|
%
|
|
$
|
18.42
|
|
||
Marietta GA MOB II
|
|
Marietta, GA
|
|
Medical Office
|
|
22,000
|
|
0.2
|
|
|
5,800,000
|
|
|
448,000
|
|
|
0.2
|
|
|
97.1
|
%
|
|
$
|
21.37
|
|
||
Naperville MOB
|
|
Naperville, IL
|
|
Medical Office
|
|
69,000
|
|
0.5
|
|
|
17,385,000
|
|
|
1,201,000
|
|
|
0.5
|
|
|
79.8
|
%
|
|
$
|
21.79
|
|
||
Lakeview IN Medical Plaza(7)
|
|
Indianapolis, IN
|
|
Medical Office
|
|
163,000
|
|
1.2
|
|
|
20,000,000
|
|
|
3,211,000
|
|
|
1.5
|
|
|
92.9
|
%
|
|
$
|
21.23
|
|
||
Pennsylvania Senior Housing Portfolio II
|
|
Palmyra, PA
|
|
Senior Housing — RIDEA
|
|
125,000
|
|
0.9
|
|
|
27,500,000
|
|
|
2,286,000
|
|
|
1.0
|
|
|
96.5
|
%
|
|
$
|
19,747.32
|
|
||
Snellville GA MOB
|
|
Snellville, GA
|
|
Medical Office
|
|
42,000
|
|
0.3
|
|
|
8,300,000
|
|
|
711,000
|
|
|
0.3
|
|
|
88.4
|
%
|
|
$
|
19.26
|
|
||
Lakebrook Medical Center
|
|
Westbrook, CT
|
|
Medical Office
|
|
25,000
|
|
0.2
|
|
|
6,150,000
|
|
|
497,000
|
|
|
0.2
|
|
|
85.4
|
%
|
|
$
|
23.66
|
|
||
Stockbridge GA MOB III
|
|
Stockbridge, GA
|
|
Medical Office
|
|
43,000
|
|
0.3
|
|
|
10,300,000
|
|
|
845,000
|
|
|
0.4
|
|
|
96.4
|
%
|
|
$
|
20.22
|
|
||
Joplin MO MOB
|
|
Joplin, MO
|
|
Medical Office
|
|
85,000
|
|
0.6
|
|
|
11,600,000
|
|
|
1,295,000
|
|
|
0.6
|
|
|
96.3
|
%
|
|
$
|
15.87
|
|
||
Austell GA MOB
|
|
Austell, GA
|
|
Medical Office
|
|
39,000
|
|
0.3
|
|
|
12,600,000
|
|
|
818,000
|
|
|
0.4
|
|
|
91.0
|
%
|
|
$
|
22.90
|
|
||
Middletown OH MOB
|
|
Middletown, OH
|
|
Medical Office
|
|
103,000
|
|
0.8
|
|
|
19,300,000
|
|
|
1,724,000
|
|
|
0.8
|
|
|
82.4
|
%
|
|
$
|
20.29
|
|
||
Fox Grape SNF Portfolio
|
|
Braintree, Brighton, Duxbury, Hingham, Quincy and Weymouth, MA
|
|
Skilled Nursing
|
|
424,000
|
|
3.2
|
|
|
88,000,000
|
|
|
7,833,000
|
|
|
3.6
|
|
|
100
|
%
|
|
$
|
18.47
|
|
||
Voorhees NJ MOB
|
|
Voorhees, NJ
|
|
Medical Office
|
|
48,000
|
|
0.4
|
|
|
11,300,000
|
|
|
1,025,000
|
|
|
0.5
|
|
|
75.9
|
%
|
|
$
|
28.14
|
|
||
Norwich CT MOB Portfolio
|
|
Norwich, CT
|
|
Medical Office
|
|
56,000
|
|
0.4
|
|
|
15,600,000
|
|
|
1,287,000
|
|
|
0.6
|
|
|
100
|
%
|
|
$
|
22.88
|
|
||
New London CT MOB
|
|
New London, CT
|
|
Medical Office
|
|
27,000
|
|
0.2
|
|
|
4,850,000
|
|
|
436,000
|
|
|
0.2
|
|
|
86.2
|
%
|
|
$
|
19.05
|
|
||
Middletown OH MOB II
|
|
Middletown, OH
|
|
Medical Office
|
|
32,000
|
|
0.2
|
|
|
4,600,000
|
|
|
447,000
|
|
|
0.2
|
|
|
71.0
|
%
|
|
$
|
19.75
|
|
||
Total/weighted average(8)
|
|
|
|
|
|
13,251,000
|
|
100
|
%
|
|
$
|
2,940,990,000
|
|
|
$
|
219,360,000
|
|
|
100
|
%
|
|
92.5
|
%
|
|
$
|
24.70
|
|
(1)
|
We own 100% of our properties acquired as of
December 31, 2018
, with the exception of Trilogy and Lakeview IN Medical Plaza.
|
(2)
|
With the exception of our senior housing — RIDEA facilities and our integrated senior health campuses, annualized base rent is based on contractual base rent from leases in effect as of
December 31, 2018
. Annualized base rent for our senior
|
(3)
|
Leased percentage includes all leased space of the respective acquisition including master leases, except for our senior housing — RIDEA facilities and our integrated senior health campuses where leased percentage represents resident occupancy on the available units of the RIDEA facilities or integrated senior health campuses.
|
(4)
|
Average annual rent per leased square foot is based on leases in effect as of
December 31, 2018
, except for our senior housing — RIDEA facilities and our integrated senior health campuses where average annual rent per unit is based on NOI divided by the average occupied units of the senior housing — RIDEA facilities or integrated senior health campuses.
|
(5)
|
On September 15, 2015, we purchased our first senior housing facility of Crown Senior Care Portfolio for a net contract purchase price of £6,850,000. On October 8, 2015 and December 8, 2015, we added two additional senior housing facilities to our existing Crown Senior Care Portfolio, for a net contract purchase price of £11,300,000 and £11,100,000, respectively. On November 15, 2016, we added the final three senior housing facilities comprising Crown Senior Care Portfolio for a net contract price of £15,276,000.
|
(6)
|
On December 1, 2015, we completed the acquisition of Trilogy, the parent company of Trilogy Health Services, LLC, through our majority-owned subsidiary, Trilogy REIT Holdings, LLC, or Trilogy REIT Holdings. NHI owns a minority interest in Trilogy REIT Holdings. Trilogy REIT Holdings acquired Trilogy for a purchase price based on a total company valuation of approximately $1,125,000,000. Our effective ownership of Trilogy was approximately
67.6%
at the time of acquisition. Our portion of the purchase price for Trilogy was approximately
$760,356,000
. Since December 1, 2015, we have expanded the Trilogy portfolio by investing in completed development projects and/or expansions and the acquisition of additional campuses, land parcels for development and a pharmaceutical business through our majority-owned subsidiary, Trilogy Investors, LLC. As of
December 31, 2018
, our effective ownership in Trilogy was approximately
67.7%
.
|
(7)
|
On January 21, 2016, we completed the acquisition of Lakeview IN Medical Plaza, pursuant to a joint venture with an affiliate of Cornerstone Companies, Inc., an unaffiliated third party. Our effective ownership of the joint venture is
86.0%
.
|
(8)
|
Weighted average annual rent per leased square foot excludes our senior housing — RIDEA facilities and our integrated senior health campuses.
|
•
|
we believe all of our properties are adequately covered by insurance and are suitable for their intended purposes;
|
•
|
we have no plans for any material renovations, improvements or development with respect to any of our properties, except in accordance with planned budgets;
|
•
|
our properties are located in markets where we are subject to competition for attracting new tenants and retaining current tenants; and
|
•
|
depreciation is provided on a straight-line basis over the estimated useful lives of the buildings and capital improvements, up to 50 years, over the shorter of the lease term or useful lives of the tenant improvements, up to 34 years, and over the estimated useful life of furniture, fixtures and equipment, up to 27 years.
|
Year
|
|
Number of
Expiring
Leases
|
|
Total Square
Feet of Expiring
Leases
|
|
% of Leased Area
Represented by
Expiring Leases
|
|
Annual Base Rent
of Expiring Leases
|
|
% of Total
Annual Base Rent
Represented by
Expiring Leases(1)
|
||||
2019
|
|
86
|
|
296,000
|
|
7.7
|
%
|
|
$
|
6,760,000
|
|
|
6.0
|
%
|
2020
|
|
63
|
|
224,000
|
|
5.8
|
|
|
5,236,000
|
|
|
4.7
|
|
|
2021
|
|
56
|
|
275,000
|
|
7.1
|
|
|
5,909,000
|
|
|
5.3
|
|
|
2022
|
|
66
|
|
395,000
|
|
10.3
|
|
|
9,548,000
|
|
|
8.5
|
|
|
2023
|
|
52
|
|
274,000
|
|
7.1
|
|
|
7,008,000
|
|
|
6.2
|
|
|
2024
|
|
25
|
|
228,000
|
|
5.9
|
|
|
4,873,000
|
|
|
4.3
|
|
|
2025
|
|
32
|
|
342,000
|
|
8.9
|
|
|
9,605,000
|
|
|
8.5
|
|
|
2026
|
|
9
|
|
53,000
|
|
1.4
|
|
|
1,154,000
|
|
|
1.0
|
|
|
2027
|
|
14
|
|
135,000
|
|
3.5
|
|
|
3,654,000
|
|
|
3.2
|
|
|
2028
|
|
8
|
|
148,000
|
|
3.8
|
|
|
5,815,000
|
|
|
5.2
|
|
|
Thereafter
|
|
26
|
|
1,483,000
|
|
38.5
|
|
|
52,976,000
|
|
|
47.1
|
|
|
Total
|
|
437
|
|
3,853,000
|
|
100
|
%
|
|
$
|
112,538,000
|
|
|
100
|
%
|
(1)
|
The annual rent percentage is based on the total annual contractual base rent expiring in the applicable year, based on leases in effect as of
December 31, 2018
.
|
State
|
|
Number of
Buildings/
Campuses
|
|
GLA (Sq Ft)
|
|
% of GLA
|
|
Annualized Base
Rent/NOI(1)
|
|
% of Annualized
Base Rent/NOI
|
||||
Alabama
|
|
1
|
|
30,000
|
|
0.2
|
%
|
|
$
|
125,000
|
|
|
0.1
|
%
|
Arkansas
|
|
1
|
|
51,000
|
|
0.4
|
|
|
642,000
|
|
|
0.3
|
|
|
California
|
|
2
|
|
65,000
|
|
0.5
|
|
|
2,046,000
|
|
|
0.9
|
|
|
Colorado
|
|
2
|
|
69,000
|
|
0.5
|
|
|
2,137,000
|
|
|
1.0
|
|
|
Connecticut
|
|
4
|
|
107,000
|
|
0.8
|
|
|
2,221,000
|
|
|
1.0
|
|
|
District of Columbia
|
|
1
|
|
134,000
|
|
1.0
|
|
|
4,404,000
|
|
|
2.0
|
|
|
Florida
|
|
2
|
|
62,000
|
|
0.5
|
|
|
1,314,000
|
|
|
0.6
|
|
|
Georgia
|
|
11
|
|
307,000
|
|
2.3
|
|
|
5,400,000
|
|
|
2.5
|
|
|
Illinois
|
|
6
|
|
122,000
|
|
0.9
|
|
|
2,280,000
|
|
|
1.0
|
|
|
Indiana
|
|
72
|
|
4,931,000
|
|
37.2
|
|
|
75,719,000
|
|
|
34.5
|
|
|
Kansas
|
|
1
|
|
40,000
|
|
0.3
|
|
|
707,000
|
|
|
0.3
|
|
|
Kentucky
|
|
12
|
|
906,000
|
|
6.8
|
|
|
2,649,000
|
|
|
1.2
|
|
|
Massachusetts
|
|
7
|
|
525,000
|
|
4.0
|
|
|
10,904,000
|
|
|
5.0
|
|
|
Maryland
|
|
1
|
|
77,000
|
|
0.6
|
|
|
1,612,000
|
|
|
0.8
|
|
|
Michigan
|
|
14
|
|
912,000
|
|
6.9
|
|
|
18,496,000
|
|
|
8.4
|
|
|
Mississippi
|
|
2
|
|
76,000
|
|
0.6
|
|
|
1,089,000
|
|
|
0.5
|
|
|
Missouri
|
|
3
|
|
350,000
|
|
2.6
|
|
|
7,016,000
|
|
|
3.2
|
|
|
North Carolina
|
|
6
|
|
238,000
|
|
1.8
|
|
|
8,259,000
|
|
|
3.8
|
|
|
Nebraska
|
|
2
|
|
282,000
|
|
2.1
|
|
|
3,687,000
|
|
|
1.7
|
|
|
New Jersey
|
|
3
|
|
278,000
|
|
2.1
|
|
|
7,270,000
|
|
|
3.3
|
|
|
New York
|
|
1
|
|
91,000
|
|
0.7
|
|
|
2,714,000
|
|
|
1.3
|
|
|
Ohio
|
|
27
|
|
1,880,000
|
|
14.3
|
|
|
18,014,000
|
|
|
8.2
|
|
|
Pennsylvania
|
|
8
|
|
557,000
|
|
4.2
|
|
|
12,584,000
|
|
|
5.7
|
|
|
South Carolina
|
|
1
|
|
58,000
|
|
0.4
|
|
|
1,401,000
|
|
|
0.6
|
|
|
Tennessee
|
|
1
|
|
46,000
|
|
0.3
|
|
|
711,000
|
|
|
0.3
|
|
|
Texas
|
|
15
|
|
692,000
|
|
5.2
|
|
|
17,851,000
|
|
|
8.1
|
|
|
Virginia
|
|
1
|
|
210,000
|
|
1.6
|
|
|
3,910,000
|
|
|
1.8
|
|
|
Total Domestic
|
|
207
|
|
13,096,000
|
|
98.8
|
|
|
215,162,000
|
|
|
98.1
|
|
|
Isle of Man and UK
|
|
6
|
|
155,000
|
|
1.2
|
|
|
4,198,000
|
|
|
1.9
|
|
|
Total
|
|
213
|
|
13,251,000
|
|
100
|
%
|
|
$
|
219,360,000
|
|
|
100
|
%
|
(1)
|
Annualized base rent is based on contractual base rent from leases in effect as of
December 31, 2018
, with the exception of our senior housing — RIDEA facilities and our integrated senior health campuses, which are based on annualized NOI.
|
|
Years Ended December 31,
|
||||||||||||
2018
|
|
2017
|
|||||||||||
Distributions paid in cash
|
$
|
59,974,000
|
|
|
|
|
$
|
55,777,000
|
|
|
|
||
Distributions reinvested
|
60,030,000
|
|
|
|
|
63,008,000
|
|
|
|
||||
|
$
|
120,004,000
|
|
|
|
|
$
|
118,785,000
|
|
|
|
||
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
Cash flows from operations
|
$
|
106,814,000
|
|
|
89.0
|
%
|
|
$
|
118,785,000
|
|
|
100
|
%
|
Proceeds from borrowings
|
13,190,000
|
|
|
11.0
|
|
|
—
|
|
|
—
|
|
||
|
$
|
120,004,000
|
|
|
100
|
%
|
|
$
|
118,785,000
|
|
|
100
|
%
|
|
Years Ended December 31,
|
||||||||||||
2018
|
|
2017
|
|||||||||||
Distributions paid in cash
|
$
|
59,974,000
|
|
|
|
|
$
|
55,777,000
|
|
|
|
||
Distributions reinvested
|
60,030,000
|
|
|
|
|
63,008,000
|
|
|
|
||||
|
$
|
120,004,000
|
|
|
|
|
$
|
118,785,000
|
|
|
|
||
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
FFO attributable to controlling interest
|
$
|
96,958,000
|
|
|
80.8
|
%
|
|
$
|
113,464,000
|
|
|
95.5
|
%
|
Proceeds from borrowings
|
23,046,000
|
|
|
19.2
|
|
|
5,321,000
|
|
|
4.5
|
|
||
|
$
|
120,004,000
|
|
|
100
|
%
|
|
$
|
118,785,000
|
|
|
100
|
%
|
Plan Category
|
|
Number of Securities
to be Issued upon
Exercise of
Outstanding Options,
Warrants and Rights
|
|
Weighted Average
Exercise Price of
Outstanding Options,
Warrants and Rights
|
|
Number of Securities
Remaining
Available for
Future Issuance
|
|||
Equity compensation plans approved by security holders(1)
|
|
—
|
|
|
—
|
|
|
1,895,000
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
|
—
|
|
|
|
|
1,895,000
|
|
(1)
|
Through
December 31, 2018
, we granted an aggregate of 45,000 shares of our restricted common stock, as defined in our incentive plan, to our independent directors in connection with their initial election or re-election to our board, of which 20.0% vested on the grant date and 20.0% will vest on each of the first four anniversaries of the date of grant. In addition, through
December 31, 2018
, we granted an aggregate of 60,000 shares of our restricted common stock, as defined in our incentive plan, to our independent directors in consideration for their past services rendered. These shares of restricted common stock vest under the same period described above. Prior to October 5, 2016, the fair value of each share at the date of grant was estimated at $10.00 based on the then most recent price paid to acquire a share of our common stock in our initial offering; effective October 5, 2016, the fair value of each share at the date of grant was estimated at the most recent estimated per share NAV approved and established by our board; and with respect to the initial 20.0% of shares of our restricted common stock that vested on the date of grant, expensed as compensation immediately, and with respect to the remaining shares of our restricted common stock, amortized over the period from the service inception date to the vesting date for each vesting tranche (i.e., on a tranche by tranche basis) using the accelerated attribution method. Shares of our restricted common stock may not be sold, transferred, exchanged, assigned, pledged, hypothecated or otherwise encumbered. Such restrictions expire upon vesting. Shares of our restricted common stock have full voting rights and rights to distributions. Such shares are not shown in the chart above as they are deemed outstanding shares of our common stock; however, such grants reduce the number of securities remaining available for future issuance.
|
Period
|
|
Total Number of
Shares Purchased
|
|
Average Price
Paid per Share
|
|
Total Number of Shares
Purchased As Part of
Publicly Announced
Plan or Program
|
|
Maximum Approximate
Dollar Value
of Shares that May
Yet Be Purchased
Under the
Plans or Programs
|
|||||
October 1, 2018 to October 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(1
|
)
|
November 1, 2018 to November 30, 2018
|
|
4,583
|
|
|
$
|
9.26
|
|
|
4,583
|
|
|
(1
|
)
|
December 1, 2018 to December 31, 2018
|
|
2,503,280
|
|
|
$
|
9.36
|
|
|
2,503,280
|
|
|
(1
|
)
|
Total
|
|
2,507,863
|
|
|
$
|
9.36
|
|
|
2,507,863
|
|
|
|
(1)
|
Subject to funds being available, we will limit the number of shares of our common stock repurchased during any calendar year to 5.0% of the weighted average number of shares of our common stock outstanding during the prior calendar year; provided however, shares of our common stock subject to a repurchase requested upon the death or a qualifying disability of a stockholder will not be subject to this cap.
|
|
|
December 31,
|
||||||||||||||||||
Selected Financial Data
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
2,889,092,000
|
|
|
$
|
2,800,475,000
|
|
|
$
|
2,794,518,000
|
|
|
$
|
2,525,019,000
|
|
|
$
|
831,467,000
|
|
Mortgage loans payable, net
|
|
$
|
688,262,000
|
|
|
$
|
613,558,000
|
|
|
$
|
495,717,000
|
|
|
$
|
295,270,000
|
|
|
$
|
16,742,000
|
|
Lines of credit and term loans
|
|
$
|
738,048,000
|
|
|
$
|
624,125,000
|
|
|
$
|
649,317,000
|
|
|
$
|
350,000,000
|
|
|
$
|
—
|
|
Stockholders’ equity
|
|
$
|
1,060,507,000
|
|
|
$
|
1,187,850,000
|
|
|
$
|
1,262,790,000
|
|
|
$
|
1,492,113,000
|
|
|
$
|
805,534,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Years Ended December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
STATEMENT OF OPERATIONS DATA:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues
|
|
$
|
1,135,260,000
|
|
|
$
|
1,054,292,000
|
|
|
$
|
989,571,000
|
|
|
$
|
160,476,000
|
|
|
$
|
3,481,000
|
|
Net income (loss)
|
|
$
|
14,537,000
|
|
|
$
|
5,350,000
|
|
|
$
|
(203,896,000
|
)
|
|
$
|
(115,041,000
|
)
|
|
$
|
(8,598,000
|
)
|
Net income (loss) attributable to controlling interest
|
|
$
|
13,297,000
|
|
|
$
|
11,222,000
|
|
|
$
|
(146,034,000
|
)
|
|
$
|
(101,333,000
|
)
|
|
$
|
(8,598,000
|
)
|
Net income (loss) per common share attributable to controlling interest — basic and diluted(1)
|
|
$
|
0.07
|
|
|
$
|
0.06
|
|
|
$
|
(0.75
|
)
|
|
$
|
(0.55
|
)
|
|
$
|
(0.66
|
)
|
STATEMENT OF CASH FLOWS DATA:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by (used in) operating activities
|
|
$
|
106,814,000
|
|
|
$
|
128,103,000
|
|
|
$
|
114,357,000
|
|
|
$
|
(22,987,000
|
)
|
|
$
|
(6,329,000
|
)
|
Net cash used in investing activities
|
|
$
|
(135,772,000
|
)
|
|
$
|
(124,551,000
|
)
|
|
$
|
(352,687,000
|
)
|
|
$
|
(1,591,056,000
|
)
|
|
$
|
(265,470,000
|
)
|
Net cash provided by financing activities
|
|
$
|
37,597,000
|
|
|
$
|
4,765,000
|
|
|
$
|
226,656,000
|
|
|
$
|
1,176,599,000
|
|
|
$
|
776,736,000
|
|
OTHER DATA:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Distributions declared
|
|
$
|
120,001,000
|
|
|
$
|
118,968,000
|
|
|
$
|
116,549,000
|
|
|
$
|
109,957,000
|
|
|
$
|
7,827,000
|
|
Distributions declared per share
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.38
|
|
FFO attributable to controlling interest(2)
|
|
$
|
96,958,000
|
|
|
$
|
113,464,000
|
|
|
$
|
62,915,000
|
|
|
$
|
(30,815,000
|
)
|
|
$
|
(7,088,000
|
)
|
MFFO attributable to controlling interest(2)
|
|
$
|
94,677,000
|
|
|
$
|
102,272,000
|
|
|
$
|
96,528,000
|
|
|
$
|
37,241,000
|
|
|
$
|
985,000
|
|
Net operating income(3)
|
|
$
|
211,366,000
|
|
|
$
|
214,778,000
|
|
|
$
|
195,038,000
|
|
|
$
|
60,146,000
|
|
|
$
|
2,582,000
|
|
(1)
|
Net income (loss) per common share is based upon the weighted average number of shares of our common stock outstanding. Distributions by us of our current and accumulated earnings and profits for federal income tax purposes are taxable to stockholders as ordinary income. Distributions in excess of these earnings and profits generally are treated as a non-taxable reduction of the stockholders’ basis in the shares of our common stock to the extent thereof (a return of capital for tax purposes) and, thereafter, as taxable gain. These distributions in excess of earnings and profits will have the effect of deferring taxation of the distributions until the sale of the stockholders’ common stock.
|
(2)
|
Funds from Operations and Modified Funds from Operations:
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Net income (loss)
|
|
$
|
14,537,000
|
|
|
$
|
5,350,000
|
|
|
$
|
(203,896,000
|
)
|
|
$
|
(115,041,000
|
)
|
|
$
|
(8,598,000
|
)
|
Add:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization — consolidated properties
|
|
95,678,000
|
|
|
113,226,000
|
|
|
271,307,000
|
|
|
75,714,000
|
|
|
1,510,000
|
|
|||||
Depreciation and amortization — unconsolidated entities
|
|
1,085,000
|
|
|
1,075,000
|
|
|
1,061,000
|
|
|
75,000
|
|
|
—
|
|
|||||
Impairment of real estate investments
|
|
2,542,000
|
|
|
14,070,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net (income) loss attributable to redeemable noncontrolling interests and noncontrolling interests
|
|
(1,240,000
|
)
|
|
5,872,000
|
|
|
57,862,000
|
|
|
13,708,000
|
|
|
—
|
|
|||||
Less:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gain on dispositions of real estate investments
|
|
—
|
|
|
(3,370,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Depreciation, amortization, impairments and gain on dispositions related to redeemable noncontrolling interests and noncontrolling interests
|
|
(15,644,000
|
)
|
|
(22,759,000
|
)
|
|
(63,419,000
|
)
|
|
(5,271,000
|
)
|
|
—
|
|
|||||
FFO attributable to controlling interest
|
|
$
|
96,958,000
|
|
|
$
|
113,464,000
|
|
|
$
|
62,915,000
|
|
|
$
|
(30,815,000
|
)
|
|
$
|
(7,088,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Acquisition related expenses(a)
|
|
$
|
(2,913,000
|
)
|
|
$
|
(3,833,000
|
)
|
|
$
|
28,589,000
|
|
|
$
|
74,170,000
|
|
|
$
|
8,199,000
|
|
Amortization of above- and below-market leases(b)
|
|
450,000
|
|
|
710,000
|
|
|
929,000
|
|
|
882,000
|
|
|
114,000
|
|
|||||
Amortization of loan and closing costs(c)
|
|
251,000
|
|
|
223,000
|
|
|
754,000
|
|
|
669,000
|
|
|
—
|
|
|||||
Change in deferred rent(d)
|
|
(4,841,000
|
)
|
|
(5,289,000
|
)
|
|
(10,733,000
|
)
|
|
(2,816,000
|
)
|
|
(240,000
|
)
|
|||||
Loss on extinguishment of mortgage loan payable(e)
|
|
—
|
|
|
1,432,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loss (gain) in fair value of derivative financial instruments(f)
|
|
1,949,000
|
|
|
(383,000
|
)
|
|
(1,968,000
|
)
|
|
—
|
|
|
—
|
|
|||||
Foreign currency loss (gain)(g)
|
|
2,690,000
|
|
|
(4,045,000
|
)
|
|
8,755,000
|
|
|
3,199,000
|
|
|
—
|
|
|||||
Fair value adjustment to investments in unconsolidated entities(h)
|
|
—
|
|
|
—
|
|
|
9,101,000
|
|
|
—
|
|
|
—
|
|
|||||
Adjustments for unconsolidated entities(i)
|
|
1,645,000
|
|
|
1,981,000
|
|
|
2,140,000
|
|
|
—
|
|
|
—
|
|
|||||
Adjustments for redeemable noncontrolling interests and noncontrolling interests(i)
|
|
(1,512,000
|
)
|
|
(1,988,000
|
)
|
|
(3,954,000
|
)
|
|
(8,048,000
|
)
|
|
—
|
|
|||||
MFFO attributable to controlling interest
|
|
$
|
94,677,000
|
|
|
$
|
102,272,000
|
|
|
$
|
96,528,000
|
|
|
$
|
37,241,000
|
|
|
$
|
985,000
|
|
Weighted average common shares outstanding — basic and diluted
|
|
199,953,936
|
|
|
198,234,677
|
|
|
194,199,931
|
|
|
183,234,601
|
|
|
13,052,785
|
|
|||||
Net income (loss) per common share — basic and diluted
|
|
$
|
0.07
|
|
|
$
|
0.03
|
|
|
$
|
(1.05
|
)
|
|
$
|
(0.63
|
)
|
|
$
|
(0.66
|
)
|
FFO attributable to controlling interest per common share — basic and diluted
|
|
$
|
0.48
|
|
|
$
|
0.57
|
|
|
$
|
0.32
|
|
|
$
|
(0.17
|
)
|
|
$
|
(0.54
|
)
|
MFFO attributable to controlling interest per common share — basic and diluted
|
|
$
|
0.47
|
|
|
$
|
0.52
|
|
|
$
|
0.50
|
|
|
$
|
0.20
|
|
|
$
|
0.08
|
|
(a)
|
In evaluating investments in real estate, we differentiate the costs to acquire the investment from the operations derived from the investment. Such information would be comparable only for publicly registered, non-listed REITs that have completed their acquisition activity and have other similar operating characteristics. By excluding expensed acquisition related expenses, we believe MFFO provides useful supplemental information that is comparable for each type of real estate investment and is consistent with management’s analysis of the investing and operating performance of our properties. Acquisition fees and expenses include payments to our advisor or its affiliates and third parties.
|
(b)
|
Under GAAP, above- and below-market leases are assumed to diminish predictably in value over time and amortized, similar to depreciation and amortization of other real estate related assets that are excluded from FFO. However, because real estate values and market lease rates historically rise or fall with market conditions, including inflation, interest rates, the business cycle, unemployment and consumer spending, we believe that by excluding charges relating to the amortization of above- and below-market leases, MFFO may provide useful supplemental information on the performance of the real estate.
|
(c)
|
Under GAAP, direct loan and closing costs are amortized over the term of our notes receivable and debt security investment as an adjustment to the yield on our notes receivable or debt security investment. This may result in income recognition that is different than the contractual cash flows under our notes receivable and debt security investment. By adjusting for the amortization of the loan and closing costs related to our real estate notes receivable and debt security investment, MFFO may provide useful supplemental information on the realized economic impact of our notes receivable and debt security investment terms, providing insight on the expected contractual cash flows of such notes receivable and debt security investment, and aligns results with our analysis of operating performance.
|
(d)
|
Under GAAP, rental revenue or rental expense is recognized on a straight-line basis over the terms of the related lease (including rent holidays). This may result in income or expense recognition that is significantly different than the underlying contract terms. By adjusting for the change in deferred rent, MFFO may provide useful supplemental information on the realized economic impact of lease terms, providing insight on the expected contractual cash flows of such lease terms, and aligns results with our analysis of operating performance.
|
(e)
|
The loss associated with the early extinguishment of debt includes the write-off of unamortized deferred financing fees, as well as expenses, penalties or other fees incurred. We believe that adjusting for such non-recurring losses provides useful supplemental information because such charges (or losses) may not be reflective of on-going transactions and operations and is consistent with management’s analysis of our operating performance.
|
(f)
|
Under GAAP, we are required to record our derivative financial instruments at fair value at each reporting period. We believe that adjusting for the change in fair value of our derivative financial instruments is appropriate because such adjustments may not be reflective of on-going operations and reflect unrealized impacts on value based only on then current market conditions, although they may be based upon general market conditions. The need to reflect the change in fair value of our derivative financial instruments is a continuous process and is analyzed on a quarterly basis in accordance with GAAP.
|
(g)
|
We believe that adjusting for the change in foreign currency exchange rates provides useful information because such adjustments may not be reflective of on-going operations.
|
(h)
|
Includes impairment of one of our investments in unconsolidated entities, which resulted from a measurable decrease in the fair value of the real estate operations of such entity.
|
(i)
|
Includes all adjustments to eliminate the unconsolidated entities’ share or redeemable noncontrolling interests and noncontrolling interests’ share, as applicable, of the adjustments described in notes (a) – (h) above to convert our FFO to MFFO.
|
(3)
|
Net Operating Income
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Net income (loss)
|
$
|
14,537,000
|
|
|
$
|
5,350,000
|
|
|
$
|
(203,896,000
|
)
|
|
$
|
(115,041,000
|
)
|
|
$
|
(8,598,000
|
)
|
General and administrative
|
28,770,000
|
|
|
32,587,000
|
|
|
28,951,000
|
|
|
16,544,000
|
|
|
1,238,000
|
|
|||||
Acquisition related expenses
|
(2,913,000
|
)
|
|
(3,833,000
|
)
|
|
28,589,000
|
|
|
74,170,000
|
|
|
8,199,000
|
|
|||||
Depreciation and amortization
|
95,678,000
|
|
|
113,226,000
|
|
|
271,307,000
|
|
|
75,714,000
|
|
|
1,510,000
|
|
|||||
Interest expense
|
68,230,000
|
|
|
60,489,000
|
|
|
43,697,000
|
|
|
5,619,000
|
|
|
258,000
|
|
|||||
Gain on dispositions of real estate investments
|
—
|
|
|
(3,370,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Impairment of real estate investments
|
2,542,000
|
|
|
14,070,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loss from unconsolidated entities
|
3,877,000
|
|
|
5,048,000
|
|
|
18,377,000
|
|
|
590,000
|
|
|
—
|
|
|||||
Foreign currency loss (gain)
|
2,690,000
|
|
|
(4,045,000
|
)
|
|
8,755,000
|
|
|
3,199,000
|
|
|
—
|
|
|||||
Other income
|
(1,248,000
|
)
|
|
(1,517,000
|
)
|
|
(1,085,000
|
)
|
|
(839,000
|
)
|
|
(25,000
|
)
|
|||||
Income tax (benefit) expense
|
(797,000
|
)
|
|
(3,227,000
|
)
|
|
343,000
|
|
|
190,000
|
|
|
—
|
|
|||||
Net operating income
|
$
|
211,366,000
|
|
|
$
|
214,778,000
|
|
|
$
|
195,038,000
|
|
|
$
|
60,146,000
|
|
|
$
|
2,582,000
|
|
|
December 31,
|
||||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||
|
Number of
Buildings/
Campuses
|
|
Aggregate
Contract
Purchase Price
|
|
Leased
%
|
|
Number of
Buildings/
Campuses
|
|
Aggregate
Contract
Purchase Price
|
|
Leased
%
|
|
Number
of
Buildings
|
|
Aggregate
Contract
Purchase Price
|
|
Leased
%
|
||||||||||||
Integrated senior health campuses
|
112
|
|
|
$
|
1,500,649,000
|
|
|
(1
|
)
|
|
107
|
|
|
$
|
1,441,058,000
|
|
|
(1)
|
|
|
104
|
|
|
$
|
1,367,430,000
|
|
|
(1)
|
|
Medical office buildings
|
64
|
|
|
664,135,000
|
|
|
89.3
|
%
|
|
64
|
|
|
663,835,000
|
|
|
92.0
|
%
|
|
62
|
|
|
654,245,000
|
|
|
92.1
|
%
|
|||
Senior housing
|
15
|
|
|
188,391,000
|
|
|
100
|
%
|
|
14
|
|
|
173,391,000
|
|
|
100
|
%
|
|
13
|
|
|
158,391,000
|
|
|
100
|
%
|
|||
Senior housing — RIDEA
|
13
|
|
|
320,035,000
|
|
|
(2
|
)
|
|
13
|
|
|
320,035,000
|
|
|
(2)
|
|
|
13
|
|
|
320,035,000
|
|
|
(2)
|
|
|||
Skilled nursing facilities
|
7
|
|
|
128,000,000
|
|
|
100
|
%
|
|
7
|
|
|
128,000,000
|
|
|
100
|
%
|
|
7
|
|
|
128,000,000
|
|
|
100
|
%
|
|||
Hospitals
|
2
|
|
|
139,780,000
|
|
|
100
|
%
|
|
2
|
|
|
139,780,000
|
|
|
100
|
%
|
|
2
|
|
|
139,780,000
|
|
|
100
|
%
|
|||
Total/weighted average(3)
|
213
|
|
|
$
|
2,940,990,000
|
|
|
92.5
|
%
|
|
207
|
|
|
$
|
2,866,099,000
|
|
|
94.3
|
%
|
|
201
|
|
|
$
|
2,767,881,000
|
|
|
94.4
|
%
|
(1)
|
The leased percentage for the resident units of our integrated senior health campuses was
84.8%
, 85.3% and 87.3% for the 12 months ended
December 31, 2018
,
2017
and
2016
, respectively.
|
(2)
|
The leased percentage for the resident units of our senior housing — RIDEA facilities was
84.9%
, 85.0% and 86.1% for the 12 months ended
December 31, 2018
,
2017
and
2016
, respectively.
|
(3)
|
Leased percentage excludes our senior housing — RIDEA facilities and integrated senior health campuses.
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Resident Fees and Services
|
|
|
|
|
|
||||||
Integrated senior health campuses
|
$
|
940,616,000
|
|
|
$
|
863,029,000
|
|
|
$
|
810,034,000
|
|
Senior housing — RIDEA
|
65,075,000
|
|
|
64,192,000
|
|
|
62,371,000
|
|
|||
Total resident fees and services
|
1,005,691,000
|
|
|
927,221,000
|
|
|
872,405,000
|
|
|||
Real Estate Revenue
|
|
|
|
|
|
||||||
Medical office buildings
|
80,078,000
|
|
|
78,584,000
|
|
|
73,252,000
|
|
|||
Senior housing
|
21,913,000
|
|
|
20,898,000
|
|
|
18,517,000
|
|
|||
Skilled nursing facilities
|
14,887,000
|
|
|
14,884,000
|
|
|
8,686,000
|
|
|||
Hospitals
|
12,691,000
|
|
|
12,705,000
|
|
|
16,711,000
|
|
|||
Total real estate revenue
|
129,569,000
|
|
|
127,071,000
|
|
|
117,166,000
|
|
|||
Total revenues
|
$
|
1,135,260,000
|
|
|
$
|
1,054,292,000
|
|
|
$
|
989,571,000
|
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
Property Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Integrated senior health campuses
|
$
|
844,279,000
|
|
|
89.8
|
%
|
|
$
|
763,306,000
|
|
|
88.4
|
%
|
|
$
|
722,793,000
|
|
|
89.2
|
%
|
Senior housing — RIDEA
|
44,792,000
|
|
|
68.8
|
%
|
|
43,133,000
|
|
|
67.2
|
%
|
|
42,346,000
|
|
|
67.9
|
%
|
|||
Total property operating expenses
|
$
|
889,071,000
|
|
|
88.4
|
%
|
|
$
|
806,439,000
|
|
|
87.0
|
%
|
|
$
|
765,139,000
|
|
|
87.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Rental Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Medical office buildings
|
$
|
30,514,000
|
|
|
38.1
|
%
|
|
$
|
29,344,000
|
|
|
37.3
|
%
|
|
$
|
26,863,000
|
|
|
36.7
|
%
|
Skilled nursing facilities
|
1,816,000
|
|
|
12.2
|
%
|
|
1,608,000
|
|
|
10.8
|
%
|
|
758,000
|
|
|
8.7
|
%
|
|||
Hospitals
|
1,656,000
|
|
|
13.0
|
%
|
|
1,453,000
|
|
|
11.4
|
%
|
|
1,235,000
|
|
|
7.4
|
%
|
|||
Senior housing
|
837,000
|
|
|
3.8
|
%
|
|
670,000
|
|
|
3.2
|
%
|
|
538,000
|
|
|
2.9
|
%
|
|||
Total rental expenses
|
$
|
34,823,000
|
|
|
26.9
|
%
|
|
$
|
33,075,000
|
|
|
26.0
|
%
|
|
$
|
29,394,000
|
|
|
25.1
|
%
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Asset management fees — affiliates
|
$
|
19,373,000
|
|
|
$
|
18,793,000
|
|
|
$
|
16,949,000
|
|
Stock compensation expense
|
3,026,000
|
|
|
986,000
|
|
|
1,620,000
|
|
|||
Professional and legal fees
|
2,578,000
|
|
|
2,559,000
|
|
|
3,019,000
|
|
|||
Transfer agent services
|
1,239,000
|
|
|
1,310,000
|
|
|
1,579,000
|
|
|||
Bad debt expense
|
490,000
|
|
|
6,674,000
|
|
|
4,105,000
|
|
|||
Bank charges
|
374,000
|
|
|
416,000
|
|
|
352,000
|
|
|||
Franchise taxes
|
354,000
|
|
|
414,000
|
|
|
270,000
|
|
|||
Directors’ and officers’ liability insurance
|
315,000
|
|
|
321,000
|
|
|
311,000
|
|
|||
Board of directors fees
|
262,000
|
|
|
247,000
|
|
|
234,000
|
|
|||
Restricted stock compensation
|
215,000
|
|
|
216,000
|
|
|
196,000
|
|
|||
Other
|
544,000
|
|
|
651,000
|
|
|
316,000
|
|
|||
Total
|
$
|
28,770,000
|
|
|
$
|
32,587,000
|
|
|
$
|
28,951,000
|
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Interest expense — mortgage loans payable
|
$
|
29,183,000
|
|
|
$
|
26,632,000
|
|
|
$
|
19,638,000
|
|
Interest expense — lines of credit and term loans and derivative financial instruments
|
29,508,000
|
|
|
24,839,000
|
|
|
21,578,000
|
|
|||
Amortization of deferred financing costs — lines of credit and term loans
|
4,637,000
|
|
|
4,331,000
|
|
|
3,456,000
|
|
|||
Amortization of deferred financing costs — mortgage loans payable
|
1,269,000
|
|
|
1,446,000
|
|
|
1,065,000
|
|
|||
Loss (gain) in fair value of derivative financial instruments
|
1,949,000
|
|
|
(383,000
|
)
|
|
(1,968,000
|
)
|
|||
Interest expense on other liabilities
|
1,147,000
|
|
|
1,194,000
|
|
|
—
|
|
|||
Amortization of debt discount/premium, net
|
537,000
|
|
|
998,000
|
|
|
(72,000
|
)
|
|||
Loss on extinguishment of mortgage loan payable
|
—
|
|
|
1,432,000
|
|
|
—
|
|
|||
Total
|
$
|
68,230,000
|
|
|
$
|
60,489,000
|
|
|
$
|
43,697,000
|
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Cash, cash equivalents and restricted cash — beginning of period
|
$
|
64,143,000
|
|
|
$
|
55,677,000
|
|
|
$
|
67,491,000
|
|
Net cash provided by operating activities
|
106,814,000
|
|
|
128,103,000
|
|
|
114,357,000
|
|
|||
Net cash used in investing activities
|
(135,772,000
|
)
|
|
(124,551,000
|
)
|
|
(352,687,000
|
)
|
|||
Net cash provided by financing activities
|
37,597,000
|
|
|
4,765,000
|
|
|
226,656,000
|
|
|||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
(77,000
|
)
|
|
149,000
|
|
|
(140,000
|
)
|
|||
Cash, cash equivalents and restricted cash — end of period
|
$
|
72,705,000
|
|
|
$
|
64,143,000
|
|
|
$
|
55,677,000
|
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
Ordinary income
|
$
|
33,141,000
|
|
|
27.6
|
%
|
|
$
|
40,475,000
|
|
|
34.1
|
%
|
|
$
|
28,135,000
|
|
|
24.2
|
%
|
Capital gain
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Return of capital
|
86,833,000
|
|
|
72.4
|
|
|
78,285,000
|
|
|
65.9
|
|
|
88,140,000
|
|
|
75.8
|
|
|||
|
$
|
119,974,000
|
|
|
100
|
%
|
|
$
|
118,760,000
|
|
|
100
|
%
|
|
$
|
116,275,000
|
|
|
100
|
%
|
|
Payments Due by Period
|
||||||||||||||||||
|
2019
|
|
2020-2021
|
|
2022-2023
|
|
Thereafter
|
|
Total
|
||||||||||
Principal payments — fixed-rate debt
|
$
|
11,482,000
|
|
|
$
|
34,962,000
|
|
|
$
|
89,184,000
|
|
|
$
|
488,988,000
|
|
|
$
|
624,616,000
|
|
Interest payments — fixed-rate debt
|
23,176,000
|
|
|
43,754,000
|
|
|
38,701,000
|
|
|
280,432,000
|
|
|
386,063,000
|
|
|||||
Principal payments — variable-rate debt
|
724,938,000
|
|
|
101,524,000
|
|
|
—
|
|
|
—
|
|
|
826,462,000
|
|
|||||
Interest payments — variable-rate debt (based on rates in effect as of December 31, 2018)
|
21,320,000
|
|
|
5,435,000
|
|
|
—
|
|
|
—
|
|
|
26,755,000
|
|
|||||
Ground and other lease obligations
|
22,194,000
|
|
|
45,730,000
|
|
|
46,856,000
|
|
|
177,927,000
|
|
|
292,707,000
|
|
|||||
Financing, capital lease and other obligations
|
8,628,000
|
|
|
17,888,000
|
|
|
2,007,000
|
|
|
—
|
|
|
28,523,000
|
|
|||||
Total
|
$
|
811,738,000
|
|
|
$
|
249,293,000
|
|
|
$
|
176,748,000
|
|
|
$
|
947,347,000
|
|
|
$
|
2,185,126,000
|
|
|
Expected Maturity Date
|
||||||||||||||||||||||||||||||
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fixed-rate notes receivable — principal payments
|
$
|
28,650,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28,650,000
|
|
|
$
|
28,782,000
|
|
Weighted average interest rate on maturing fixed-rate notes receivable
|
6.75
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
6.75
|
%
|
|
—
|
|
||||||||
Debt security held-to-maturity
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
93,433,000
|
|
|
$
|
93,433,000
|
|
|
$
|
94,116,000
|
|
Weighted average interest rate on maturing fixed-rate debt security
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
4.24
|
%
|
|
4.24
|
%
|
|
—
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fixed-rate debt — principal payments
|
$
|
11,482,000
|
|
|
$
|
22,803,000
|
|
|
$
|
12,159,000
|
|
|
$
|
61,083,000
|
|
|
$
|
28,101,000
|
|
|
$
|
488,988,000
|
|
|
$
|
624,616,000
|
|
|
$
|
529,417,000
|
|
Weighted average interest rate on maturing fixed-rate debt
|
3.72
|
%
|
|
4.84
|
%
|
|
3.67
|
%
|
|
4.15
|
%
|
|
4.15
|
%
|
|
3.61
|
%
|
|
3.74
|
%
|
|
—
|
|
||||||||
Variable-rate debt — principal payments
|
$
|
724,938,000
|
|
|
$
|
60,008,000
|
|
|
$
|
41,516,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
826,462,000
|
|
|
$
|
827,451,000
|
|
Weighted average interest rate on maturing variable-rate debt (based on rates in effect as of December 31, 2018)
|
5.05
|
%
|
|
5.95
|
%
|
|
4.93
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
5.16
|
%
|
|
—
|
|
|
Page
|
(1)
|
Such liabilities of Griffin-American Healthcare REIT III, Inc. as of
December 31, 2018
and
2017
represented liabilities of Griffin-American Healthcare REIT III Holdings, LP or its consolidated subsidiaries. Griffin-American Healthcare REIT III Holdings, LP is a variable interest entity and a consolidated subsidiary of Griffin-American Healthcare REIT III, Inc. The creditors of Griffin-American Healthcare REIT III Holdings, LP or its consolidated subsidiaries do not have recourse against Griffin-American Healthcare REIT III, Inc., except for the 2016 Corporate Line of Credit, as defined in Note 8, held by Griffin-American Healthcare REIT III Holdings, LP in the amount of
$548,500,000
and
$444,000,000
as of
December 31, 2018
and
2017
, respectively, which is guaranteed by Griffin-American Healthcare REIT III, Inc.
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Resident fees and services
|
$
|
1,005,691,000
|
|
|
$
|
927,221,000
|
|
|
$
|
872,405,000
|
|
Real estate revenue
|
129,569,000
|
|
|
127,071,000
|
|
|
117,166,000
|
|
|||
Total revenues
|
1,135,260,000
|
|
|
1,054,292,000
|
|
|
989,571,000
|
|
|||
Expenses:
|
|
|
|
|
|
||||||
Property operating expenses
|
889,071,000
|
|
|
806,439,000
|
|
|
765,139,000
|
|
|||
Rental expenses
|
34,823,000
|
|
|
33,075,000
|
|
|
29,394,000
|
|
|||
General and administrative
|
28,770,000
|
|
|
32,587,000
|
|
|
28,951,000
|
|
|||
Acquisition related expenses
|
(2,913,000
|
)
|
|
(3,833,000
|
)
|
|
28,589,000
|
|
|||
Depreciation and amortization
|
95,678,000
|
|
|
113,226,000
|
|
|
271,307,000
|
|
|||
Total expenses
|
1,045,429,000
|
|
|
981,494,000
|
|
|
1,123,380,000
|
|
|||
Other income (expense):
|
|
|
|
|
|
||||||
Interest expense:
|
|
|
|
|
|
||||||
Interest expense (including amortization of deferred financing costs, debt discount/premium and loss on debt extinguishment)
|
(66,281,000
|
)
|
|
(60,872,000
|
)
|
|
(45,665,000
|
)
|
|||
(Loss) gain in fair value of derivative financial instruments
|
(1,949,000
|
)
|
|
383,000
|
|
|
1,968,000
|
|
|||
Gain on dispositions of real estate investments
|
—
|
|
|
3,370,000
|
|
|
—
|
|
|||
Impairment of real estate investments
|
(2,542,000
|
)
|
|
(14,070,000
|
)
|
|
—
|
|
|||
Loss from unconsolidated entities
|
(3,877,000
|
)
|
|
(5,048,000
|
)
|
|
(18,377,000
|
)
|
|||
Foreign currency (loss) gain
|
(2,690,000
|
)
|
|
4,045,000
|
|
|
(8,755,000
|
)
|
|||
Other income
|
1,248,000
|
|
|
1,517,000
|
|
|
1,085,000
|
|
|||
Income (loss) before income taxes
|
13,740,000
|
|
|
2,123,000
|
|
|
(203,553,000
|
)
|
|||
Income tax benefit (expense)
|
797,000
|
|
|
3,227,000
|
|
|
(343,000
|
)
|
|||
Net income (loss)
|
14,537,000
|
|
|
5,350,000
|
|
|
(203,896,000
|
)
|
|||
Less: net (income) loss attributable to noncontrolling interests
|
(1,240,000
|
)
|
|
5,872,000
|
|
|
57,862,000
|
|
|||
Net income (loss) attributable to controlling interest
|
$
|
13,297,000
|
|
|
$
|
11,222,000
|
|
|
$
|
(146,034,000
|
)
|
Net income (loss) per common share attributable to controlling interest — basic and diluted
|
$
|
0.07
|
|
|
$
|
0.06
|
|
|
$
|
(0.75
|
)
|
Weighted average number of common shares outstanding — basic and diluted
|
199,953,936
|
|
|
198,234,677
|
|
|
194,199,931
|
|
|||
|
|
|
|
|
|
||||||
Net income (loss)
|
$
|
14,537,000
|
|
|
$
|
5,350,000
|
|
|
$
|
(203,896,000
|
)
|
Other comprehensive (loss) income:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
(589,000
|
)
|
|
1,058,000
|
|
|
(2,523,000
|
)
|
|||
Total other comprehensive (loss) income
|
(589,000
|
)
|
|
1,058,000
|
|
|
(2,523,000
|
)
|
|||
Comprehensive income (loss)
|
13,948,000
|
|
|
6,408,000
|
|
|
(206,419,000
|
)
|
|||
Less: comprehensive (income) loss attributable to noncontrolling interests
|
(1,240,000
|
)
|
|
5,872,000
|
|
|
57,862,000
|
|
|||
Comprehensive income (loss) attributable to controlling interest
|
$
|
12,708,000
|
|
|
$
|
12,280,000
|
|
|
$
|
(148,557,000
|
)
|
|
Stockholders’ Equity
|
|
|
|
|
||||||||||||||||||||||||||
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Number
of
Shares
|
|
Amount
|
|
Additional
Paid-In Capital
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Stockholders’
Equity
|
|
Noncontrolling
Interests
|
|
Total Equity
|
||||||||||||||||
BALANCE — December 31, 2015
|
191,135,158
|
|
|
$
|
1,911,000
|
|
|
$
|
1,718,423,000
|
|
|
$
|
(227,715,000
|
)
|
|
$
|
(506,000
|
)
|
|
$
|
1,492,113,000
|
|
|
$
|
191,145,000
|
|
|
$
|
1,683,258,000
|
|
|
Offering costs — common stock
|
—
|
|
|
—
|
|
|
(11,000
|
)
|
|
—
|
|
|
—
|
|
|
(11,000
|
)
|
|
—
|
|
|
(11,000
|
)
|
||||||||
Issuance of common stock under the DRIP
|
6,861,647
|
|
|
69,000
|
|
|
64,535,000
|
|
|
—
|
|
|
—
|
|
|
64,604,000
|
|
|
—
|
|
|
64,604,000
|
|
||||||||
Issuance of vested and nonvested restricted common stock
|
30,000
|
|
|
—
|
|
|
60,000
|
|
|
—
|
|
|
—
|
|
|
60,000
|
|
|
—
|
|
|
60,000
|
|
||||||||
Amortization of nonvested common stock compensation
|
—
|
|
|
—
|
|
|
136,000
|
|
|
—
|
|
|
—
|
|
|
136,000
|
|
|
—
|
|
|
136,000
|
|
||||||||
Stock based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,329,000
|
|
|
1,329,000
|
|
||||||||
Repurchase of common stock
|
(2,246,766
|
)
|
|
(23,000
|
)
|
|
(20,918,000
|
)
|
|
—
|
|
|
—
|
|
|
(20,941,000
|
)
|
|
—
|
|
|
(20,941,000
|
)
|
||||||||
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,753,000
|
|
|
19,753,000
|
|
||||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
(244,000
|
)
|
|
(244,000
|
)
|
|||||||||
Reclassification of noncontrolling interests to mezzanine equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(845,000
|
)
|
|
(845,000
|
)
|
||||||||
Fair value adjustment to redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
(8,065,000
|
)
|
|
—
|
|
|
—
|
|
|
(8,065,000
|
)
|
|
(3,456,000
|
)
|
|
(11,521,000
|
)
|
||||||||
Distributions declared ($0.60 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(116,549,000
|
)
|
|
—
|
|
|
(116,549,000
|
)
|
|
—
|
|
|
(116,549,000
|
)
|
||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(146,034,000
|
)
|
|
—
|
|
|
(146,034,000
|
)
|
|
(51,919,000
|
)
|
(1
|
)
|
(197,953,000
|
)
|
|||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,523,000
|
)
|
|
(2,523,000
|
)
|
|
—
|
|
|
(2,523,000
|
)
|
||||||||
BALANCE — December 31, 2016
|
195,780,039
|
|
|
$
|
1,957,000
|
|
|
$
|
1,754,160,000
|
|
|
$
|
(490,298,000
|
)
|
|
$
|
(3,029,000
|
)
|
|
$
|
1,262,790,000
|
|
|
$
|
155,763,000
|
|
|
$
|
1,418,553,000
|
|
|
Offering costs — common stock
|
—
|
|
|
—
|
|
|
(12,000
|
)
|
|
—
|
|
|
—
|
|
|
(12,000
|
)
|
|
—
|
|
|
(12,000
|
)
|
||||||||
Issuance of common stock under the DRIP
|
6,960,664
|
|
|
70,000
|
|
|
62,938,000
|
|
|
—
|
|
|
—
|
|
|
63,008,000
|
|
|
—
|
|
|
63,008,000
|
|
||||||||
Issuance of vested and nonvested restricted common stock
|
22,500
|
|
|
—
|
|
|
40,000
|
|
|
—
|
|
|
—
|
|
|
40,000
|
|
|
—
|
|
|
40,000
|
|
||||||||
Amortization of nonvested common stock compensation
|
—
|
|
|
—
|
|
|
176,000
|
|
|
—
|
|
|
—
|
|
|
176,000
|
|
|
—
|
|
|
176,000
|
|
||||||||
Stock based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
936,000
|
|
|
936,000
|
|
||||||||
Repurchase of common stock
|
(3,419,969
|
)
|
|
(34,000
|
)
|
|
(30,622,000
|
)
|
|
—
|
|
|
—
|
|
|
(30,656,000
|
)
|
|
—
|
|
|
(30,656,000
|
)
|
||||||||
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,754,000
|
|
|
11,754,000
|
|
||||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,466,000
|
)
|
|
(3,466,000
|
)
|
||||||||
Reclassification of noncontrolling interests to mezzanine equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(635,000
|
)
|
|
(635,000
|
)
|
||||||||
Fair value adjustment to redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
(808,000
|
)
|
|
—
|
|
|
—
|
|
|
(808,000
|
)
|
|
(347,000
|
)
|
|
(1,155,000
|
)
|
||||||||
Distributions declared ($0.60 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(118,968,000
|
)
|
|
—
|
|
|
(118,968,000
|
)
|
|
—
|
|
|
(118,968,000
|
)
|
||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
11,222,000
|
|
|
—
|
|
|
11,222,000
|
|
|
(5,280,000
|
)
|
(1
|
)
|
5,942,000
|
|
|||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,058,000
|
|
|
1,058,000
|
|
|
—
|
|
|
1,058,000
|
|
||||||||
BALANCE — December 31, 2017
|
199,343,234
|
|
|
$
|
1,993,000
|
|
|
$
|
1,785,872,000
|
|
|
$
|
(598,044,000
|
)
|
|
$
|
(1,971,000
|
)
|
|
$
|
1,187,850,000
|
|
|
$
|
158,725,000
|
|
|
$
|
1,346,575,000
|
|
|
Offering costs — common stock
|
—
|
|
|
—
|
|
|
(7,000
|
)
|
|
—
|
|
|
—
|
|
|
(7,000
|
)
|
|
—
|
|
|
(7,000
|
)
|
||||||||
Issuance of common stock under the DRIP
|
6,464,432
|
|
|
65,000
|
|
|
59,965,000
|
|
|
—
|
|
|
—
|
|
|
60,030,000
|
|
|
—
|
|
|
60,030,000
|
|
||||||||
Issuance of vested and nonvested restricted common stock
|
22,500
|
|
|
—
|
|
|
41,000
|
|
|
—
|
|
|
—
|
|
|
41,000
|
|
|
—
|
|
|
41,000
|
|
||||||||
Amortization of nonvested common stock compensation
|
—
|
|
|
—
|
|
|
174,000
|
|
|
—
|
|
|
—
|
|
|
174,000
|
|
|
—
|
|
|
174,000
|
|
|
Stockholders’ Equity
|
|
|
|
|
||||||||||||||||||||||||||
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Number
of
Shares
|
|
Amount
|
|
Additional
Paid-In Capital
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Stockholders’
Equity
|
|
Noncontrolling
Interests
|
|
Total Equity
|
||||||||||||||||
Stock based compensation
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,898,000
|
|
|
$
|
2,898,000
|
|
|
Repurchase of common stock
|
(8,272,789
|
)
|
|
(83,000
|
)
|
|
(76,494,000
|
)
|
|
—
|
|
|
—
|
|
|
(76,577,000
|
)
|
|
—
|
|
|
(76,577,000
|
)
|
||||||||
Contribution from noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,470,000
|
|
|
4,470,000
|
|
||||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,701,000
|
)
|
|
(6,701,000
|
)
|
||||||||
Reclassification of noncontrolling interests to mezzanine equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(780,000
|
)
|
|
(780,000
|
)
|
||||||||
Fair value adjustment to redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
(3,711,000
|
)
|
|
—
|
|
|
—
|
|
|
(3,711,000
|
)
|
|
(1,590,000
|
)
|
|
(5,301,000
|
)
|
||||||||
Distributions declared ($0.60 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(120,001,000
|
)
|
|
—
|
|
|
(120,001,000
|
)
|
|
—
|
|
|
(120,001,000
|
)
|
||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
13,297,000
|
|
|
—
|
|
|
13,297,000
|
|
|
1,106,000
|
|
(1
|
)
|
14,403,000
|
|
|||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(589,000
|
)
|
|
(589,000
|
)
|
|
—
|
|
|
(589,000
|
)
|
||||||||
BALANCE — December 31, 2018
|
197,557,377
|
|
|
$
|
1,975,000
|
|
|
$
|
1,765,840,000
|
|
|
$
|
(704,748,000
|
)
|
|
$
|
(2,560,000
|
)
|
|
$
|
1,060,507,000
|
|
|
$
|
158,128,000
|
|
|
$
|
1,218,635,000
|
|
(1)
|
For the years ended
December 31, 2018
,
2017
and
2016
, amounts exclude
$134,000
,
$(592,000)
and
$(5,943,000)
, respectively, of net
income (loss) attributable to redeemable noncontrolling interests.
See Note 12, Redeemable Noncontrolling Interests
, for a further discussion.
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
||||||
Net income (loss)
|
$
|
14,537,000
|
|
|
$
|
5,350,000
|
|
|
$
|
(203,896,000
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
95,678,000
|
|
|
113,226,000
|
|
|
271,307,000
|
|
|||
Other amortization (deferred financing costs, debt discount/premium, above/below-market leases, leasehold interests and real estate-related investment costs and accretion)
|
4,918,000
|
|
|
5,737,000
|
|
|
4,598,000
|
|
|||
Deferred rent
|
(4,841,000
|
)
|
|
(5,289,000
|
)
|
|
(10,733,000
|
)
|
|||
Stock based compensation
|
3,026,000
|
|
|
986,000
|
|
|
1,620,000
|
|
|||
Stock based compensation
—
nonvested restricted common stock
|
215,000
|
|
|
216,000
|
|
|
196,000
|
|
|||
Loss from unconsolidated entities
|
3,877,000
|
|
|
5,048,000
|
|
|
18,377,000
|
|
|||
Bad debt expense, net
|
490,000
|
|
|
6,674,000
|
|
|
4,105,000
|
|
|||
Gain on real estate dispositions
|
—
|
|
|
(3,370,000
|
)
|
|
—
|
|
|||
Foreign currency loss (gain)
|
2,658,000
|
|
|
(4,009,000
|
)
|
|
8,452,000
|
|
|||
Loss on extinguishment of mortgage loan payable
|
—
|
|
|
1,432,000
|
|
|
—
|
|
|||
Contingent consideration related to acquisition of real estate
|
(93,000
|
)
|
|
—
|
|
|
(9,405,000
|
)
|
|||
Change in fair value of contingent consideration
|
(2,843,000
|
)
|
|
(3,885,000
|
)
|
|
13,430,000
|
|
|||
Change in fair value of derivative financial instruments
|
1,949,000
|
|
|
(383,000
|
)
|
|
(1,968,000
|
)
|
|||
Impairment of real estate investments
|
2,542,000
|
|
|
14,070,000
|
|
|
—
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Accounts and other receivables
|
(7,221,000
|
)
|
|
(17,132,000
|
)
|
|
(2,244,000
|
)
|
|||
Other assets
|
(17,897,000
|
)
|
|
(5,145,000
|
)
|
|
(22,918,000
|
)
|
|||
Accounts payable and accrued liabilities
|
8,188,000
|
|
|
18,790,000
|
|
|
34,551,000
|
|
|||
Accounts payable due to affiliates
|
(26,000
|
)
|
|
(151,000
|
)
|
|
813,000
|
|
|||
Security deposits, prepaid rent and other liabilities
|
1,657,000
|
|
|
(4,062,000
|
)
|
|
8,072,000
|
|
|||
Net cash provided by operating activities
|
106,814,000
|
|
|
128,103,000
|
|
|
114,357,000
|
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
||||||
Acquisitions of real estate investments
|
(67,285,000
|
)
|
|
(123,088,000
|
)
|
|
(299,448,000
|
)
|
|||
Proceeds from real estate dispositions
|
1,000,000
|
|
|
15,993,000
|
|
|
—
|
|
|||
Advances on real estate notes receivable
|
—
|
|
|
—
|
|
|
(1,942,000
|
)
|
|||
Principal repayments on real estate notes receivable
|
1,799,000
|
|
|
29,478,000
|
|
|
—
|
|
|||
Loan costs on real estate notes receivable
|
—
|
|
|
—
|
|
|
(39,000
|
)
|
|||
Lease inducement
|
—
|
|
|
—
|
|
|
(5,000,000
|
)
|
|||
Investments in unconsolidated entities
|
(2,050,000
|
)
|
|
(2,250,000
|
)
|
|
(3,304,000
|
)
|
|||
Capital expenditures
|
(66,907,000
|
)
|
|
(43,553,000
|
)
|
|
(45,985,000
|
)
|
|||
Real estate and other deposits
|
(2,329,000
|
)
|
|
(1,218,000
|
)
|
|
2,968,000
|
|
|||
Proceeds from insurance settlements
|
—
|
|
|
87,000
|
|
|
63,000
|
|
|||
Net cash used in investing activities
|
(135,772,000
|
)
|
|
(124,551,000
|
)
|
|
(352,687,000
|
)
|
|||
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
||||||
Borrowings under mortgage loans payable
|
181,594,000
|
|
|
230,611,000
|
|
|
3,563,000
|
|
|||
Payments on mortgage loans payable
|
(10,444,000
|
)
|
|
(8,524,000
|
)
|
|
(5,769,000
|
)
|
|||
Pay-off of mortgage loans payable
|
(94,449,000
|
)
|
|
(100,775,000
|
)
|
|
—
|
|
|||
Borrowings under the lines of credit and term loans
|
273,639,000
|
|
|
318,474,000
|
|
|
558,769,000
|
|
|||
Payments on the lines of credit and term loans
|
(159,716,000
|
)
|
|
(343,666,000
|
)
|
|
(259,452,000
|
)
|
|||
Purchases of derivative financial instruments
|
(153,000
|
)
|
|
—
|
|
|
(15,000
|
)
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
The following represents the increase (decrease) in certain assets and liabilities in connection with our acquisitions and dispositions of real estate investments:
|
|
|
|
|
|
||||||
Other receivables
|
$
|
—
|
|
|
$
|
3,155,000
|
|
|
$
|
—
|
|
Other assets, net
|
$
|
(1,587,000
|
)
|
|
$
|
2,450,000
|
|
|
$
|
345,000
|
|
Mortgage loans payable, net
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
205,386,000
|
|
Accounts payable and accrued liabilities
|
$
|
58,000
|
|
|
$
|
2,062,000
|
|
|
$
|
309,000
|
|
Security deposits, prepaid rent and other liabilities
|
$
|
223,000
|
|
|
$
|
2,323,000
|
|
|
$
|
9,774,000
|
|
Financing Activities:
|
|
|
|
|
|
||||||
Issuance of common stock under the DRIP
|
$
|
60,030,000
|
|
|
$
|
63,008,000
|
|
|
$
|
64,604,000
|
|
Equipment acquired through capital lease obligations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,598,000
|
|
Distributions declared but not paid
|
$
|
10,189,000
|
|
|
$
|
10,192,000
|
|
|
$
|
10,009,000
|
|
Reclassification of noncontrolling interests to mezzanine equity
|
$
|
780,000
|
|
|
$
|
635,000
|
|
|
$
|
845,000
|
|
Accrued deferred financing costs
|
$
|
96,000
|
|
|
$
|
2,000
|
|
|
$
|
—
|
|
Settlement of mortgage loan payable
|
$
|
—
|
|
|
$
|
2,040,000
|
|
|
$
|
—
|
|
Contribution from noncontrolling interest
|
$
|
—
|
|
|
$
|
3,450,000
|
|
|
$
|
—
|
|
Distribution to noncontrolling interest
|
$
|
—
|
|
|
$
|
3,450,000
|
|
|
$
|
—
|
|
•
|
Medicare:
Certain healthcare services are paid at prospectively determined rates based on cost-reimbursement methodologies subject to certain limits.
|
•
|
Medicaid:
Reimbursements for Medicaid services are generally paid at prospectively determined rates. In the state of Indiana, we participate in an Upper Payment Limit program, or IGT, with various county hospital partners, which provides supplemental Medicaid payments to skilled nursing facilities that are licensed to non-state, government-owned entities such as county hospital districts. We have operational responsibility through management agreements for facilities retained by the county hospital districts including this IGT.
|
•
|
Other:
Payment agreements with certain commercial insurance carriers, health maintenance organizations and preferred provider organizations provide for payment using prospectively determined rates per discharge, discounts from established charges and prospectively determined periodic rates.
|
|
|
Year Ended December 31, 2018
|
||||||||||
|
|
As
Reported
|
|
Balances Without
Adoption of ASC
Topic 606
|
|
Effect of Change
Lower
|
||||||
Resident fees and services
|
|
$
|
1,005,691,000
|
|
|
$
|
1,011,300,000
|
|
|
$
|
(5,609,000
|
)
|
Property operating expenses
|
|
$
|
889,071,000
|
|
|
$
|
889,135,000
|
|
|
$
|
(64,000
|
)
|
General and administrative
|
|
$
|
28,770,000
|
|
|
$
|
34,273,000
|
|
|
$
|
(5,503,000
|
)
|
Net income
|
|
$
|
14,537,000
|
|
|
$
|
14,579,000
|
|
|
$
|
(42,000
|
)
|
|
|
As
Reported
|
|
Balances Without
Adoption of ASC
Topic 606
|
|
Effect of Change
Higher/(Lower)
|
||||||
Assets
|
|
|
|
|
|
|
||||||
Other assets, net
|
|
$
|
114,226,000
|
|
|
$
|
114,162,000
|
|
|
$
|
64,000
|
|
Liabilities
|
|
|
|
|
|
|
||||||
Accounts payable and accrued liabilities
|
|
$
|
139,383,000
|
|
|
$
|
139,277,000
|
|
|
$
|
106,000
|
|
Equity
|
|
|
|
|
|
|
||||||
Accumulated deficit
|
|
$
|
(704,748,000
|
)
|
|
$
|
(704,706,000
|
)
|
|
$
|
(42,000
|
)
|
|
|
Year Ended December 31, 2018
|
||||||||||
|
|
Point in Time
|
|
Over Time
|
|
Total
|
||||||
Integrated senior health campuses
|
|
$
|
185,273,000
|
|
|
$
|
755,343,000
|
|
|
$
|
940,616,000
|
|
Senior housing — RIDEA(1)
|
|
3,079,000
|
|
|
61,996,000
|
|
|
65,075,000
|
|
|||
Total resident fees and services
|
|
$
|
188,352,000
|
|
|
$
|
817,339,000
|
|
|
$
|
1,005,691,000
|
|
|
|
Year Ended December 31, 2018
|
||||||||||
|
|
Integrated
Senior Health
Campuses
|
|
Senior
Housing
— RIDEA(1)
|
|
Total
|
||||||
Medicare
|
|
$
|
310,971,000
|
|
|
$
|
—
|
|
|
$
|
310,971,000
|
|
Medicaid
|
|
170,664,000
|
|
|
43,000
|
|
|
170,707,000
|
|
|||
Private and other payors
|
|
458,981,000
|
|
|
65,032,000
|
|
|
524,013,000
|
|
|||
Total resident fees and services
|
|
$
|
940,616,000
|
|
|
$
|
65,075,000
|
|
|
$
|
1,005,691,000
|
|
(1)
|
This includes fees for basic housing and assisted living care. We record revenue when services are rendered on the date services are provided at amounts billable to individual residents. Residency agreements are generally for a term of 30 days, with resident fees billed monthly in advance. For patients under reimbursement arrangements with Medicaid, revenue is recorded based on contractually agreed-upon amounts or rates on a per resident, daily basis or as services are rendered.
|
|
|
Medicare
|
|
Medicaid
|
|
Private
and
Other Payors
|
|
Total
|
||||||||
Beginning balance
—
January 1, 2018
|
|
$
|
29,979,000
|
|
|
$
|
15,640,000
|
|
|
$
|
35,706,000
|
|
|
$
|
81,325,000
|
|
Ending balance
—
December 31, 2018
|
|
29,160,000
|
|
|
18,676,000
|
|
|
39,112,000
|
|
|
86,948,000
|
|
||||
(Decrease)/increase
|
|
$
|
(819,000
|
)
|
|
$
|
3,036,000
|
|
|
$
|
3,406,000
|
|
|
$
|
5,623,000
|
|
|
|
Total
|
||
Beginning balance
—
January 1, 2018
|
|
$
|
9,801,000
|
|
Ending balance
—
December 31, 2018
|
|
12,569,000
|
|
|
Increase
|
|
$
|
2,768,000
|
|
•
|
significant negative industry or economic trends;
|
•
|
a significant underperformance relative to historical or projected future operating results; and
|
•
|
a significant change in the extent or manner in which the asset is used or significant physical change in the asset.
|
•
|
management, having the authority to approve the action, commits to a plan to sell the asset;
|
•
|
the asset is available for immediate sale in its present condition subject only to terms that are usual and customary for sales of such assets;
|
•
|
an active program to locate a buyer or buyers and other actions required to complete the plan to sell the asset has been initiated;
|
•
|
the sale of the asset is probable and the transfer of the asset is expected to qualify for recognition as a completed sale within one year;
|
•
|
the asset is being actively marketed for sale at a price that is reasonable in relation to its current fair value; and
|
•
|
given the actions required to complete the plan to sell the asset, it is unlikely that significant changes to the plan would be made or that the plan would be withdrawn.
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Building, improvements and construction in process
|
$
|
2,160,944,000
|
|
|
$
|
2,058,312,000
|
|
Land and improvements
|
189,446,000
|
|
|
177,999,000
|
|
||
Furniture, fixtures and equipment
|
126,985,000
|
|
|
99,897,000
|
|
||
|
2,477,375,000
|
|
|
2,336,208,000
|
|
||
Less: accumulated depreciation
|
(254,694,000
|
)
|
|
(172,950,000
|
)
|
||
|
$
|
2,222,681,000
|
|
|
$
|
2,163,258,000
|
|
Acquisition(1)
|
|
Location
|
|
Type
|
|
Date
Acquired
|
|
Contract
Purchase Price
|
|
Lines of Credit
and
Term Loans(2)
|
|
Acquisition
Fee(3)
|
||||||
North Carolina ALF Portfolio
|
|
Matthews, NC
|
|
Senior Housing
|
|
08/30/18
|
|
$
|
15,000,000
|
|
|
$
|
13,500,000
|
|
|
$
|
338,000
|
|
(1)
|
We own
100%
of our property acquired in
2018
.
|
(2)
|
Represents a borrowing under the 2016 Corporate Line of Credit, as defined in
Note 8, Lines of Credit and Term Loans
, at the time of acquisition.
|
(3)
|
Our advisor was paid, as compensation for services rendered in connection with the investigation, selection and acquisition of our property, an acquisition fee of
2.25%
of the contract purchase price of such property.
|
Locations
|
|
Date
Acquired
|
|
Contract
Purchase Price
|
|
Mortgage Loan
Payable(1)
|
|
Acquisition
Fee(2)
|
||||||
Lexington, KY; Novi and Romeo, MI; and Fremont, OH
|
|
07/20/18
|
|
$
|
47,455,000
|
|
|
$
|
47,500,000
|
|
|
$
|
723,000
|
|
(1)
|
Represents the principal balance of the mortgage loan payable placed on the properties at the time of acquisition.
|
(2)
|
Our advisor was paid, as compensation for services rendered in connection with the investigation, selection and acquisition of our properties, an acquisition fee of
2.25%
of the portion of the contract purchase price of the properties attributed to our ownership interest of approximately
67.7%
in the Trilogy subsidiary that acquired the properties.
|
|
|
2018 Property
Acquisitions
|
||
Building and improvements
|
|
$
|
49,757,000
|
|
Land
|
|
10,980,000
|
|
|
In-place leases
|
|
6,894,000
|
|
|
Certificates of need
|
|
1,313,000
|
|
|
Total assets acquired
|
|
$
|
68,944,000
|
|
Acquisition(1)
|
|
Location
|
|
Type
|
|
Date
Acquired
|
|
Contract
Purchase Price
|
|
Lines of Credit
and
Term Loans(2)
|
|
Acquisition
Fee(3)
|
||||||
North Carolina ALF Portfolio(4)
|
|
Huntersville, NC
|
|
Senior Housing
|
|
01/18/17
|
|
$
|
15,000,000
|
|
|
$
|
14,000,000
|
|
|
$
|
338,000
|
|
New London CT MOB
|
|
New London, CT
|
|
Medical Office
|
|
05/03/17
|
|
4,850,000
|
|
|
4,000,000
|
|
|
109,000
|
|
|||
Middletown OH MOB II
|
|
Middletown, OH
|
|
Medical Office
|
|
12/20/17
|
|
4,600,000
|
|
|
5,000,000
|
|
|
104,000
|
|
|||
Total
|
|
|
|
|
|
|
|
$
|
24,450,000
|
|
|
$
|
23,000,000
|
|
|
$
|
551,000
|
|
(1)
|
We own
100%
of our properties acquired in
2017
.
|
(2)
|
Represents borrowings under the 2016 Corporate Line of Credit, as defined in
Note 8, Lines of Credit and Term Loans
, at the time of acquisition.
|
(3)
|
Our advisor was paid, as compensation for services rendered in connection with the investigation, selection and acquisition of our properties, an acquisition fee of
2.25%
of the contract purchase price of each property.
|
(4)
|
On January 18, 2017, we added
one
building to our existing North Carolina ALF Portfolio. The other
four
buildings in North Carolina ALF Portfolio were acquired in January 2015 and June 2015.
|
Location
|
|
Date
Acquired
|
|
Contract
Purchase Price
|
|
Lines of Credit
and
Term Loans(1)
|
|
Acquisition
Fee(2)
|
||||||
Boonville, Columbus and Hanover, IN; Lexington, KY; and Maumee and Willard, OH
|
|
02/01/17
|
|
$
|
72,200,000
|
|
|
$
|
53,700,000
|
|
|
$
|
1,099,000
|
|
Greenfield, IN
|
|
05/16/17
|
|
3,500,000
|
|
|
—
|
|
|
53,000
|
|
|||
Ottawa, OH
|
|
12/15/17
|
|
9,833,000
|
|
|
10,000,000
|
|
|
150,000
|
|
|||
Total
|
|
|
|
$
|
85,533,000
|
|
|
$
|
63,700,000
|
|
|
$
|
1,302,000
|
|
(1)
|
Represents borrowings under the Trilogy PropCo Line of Credit, as defined in
Note 8, Lines of Credit and Term Loans
, at the time of acquisition.
|
(2)
|
Our advisor was paid, as compensation for services rendered in connection with the investigation, selection and acquisition of our properties, an acquisition fee of
2.25%
of the portion of the contract purchase price of the properties attributed to our ownership interest of approximately
67.7%
in the subsidiary of Trilogy that acquired the properties.
|
|
|
2017 Property
Acquisitions
|
||
Building and improvements
|
|
$
|
70,607,000
|
|
Land
|
|
11,463,000
|
|
|
In-place leases
|
|
13,167,000
|
|
|
Certificates of need
|
|
5,608,000
|
|
|
Above-market leases
|
|
187,000
|
|
|
Total assets acquired
|
|
101,032,000
|
|
|
Below-market leases
|
|
(11,000
|
)
|
|
Total liabilities assumed
|
|
(11,000
|
)
|
|
Net assets acquired
|
|
$
|
101,021,000
|
|
Acquisition(1)
|
|
Location
|
|
Type
|
|
Date
Acquired
|
|
Contract
Purchase Price
|
|
Mortgage Loans
Payable(2)
|
|
Lines of Credit
and
Term Loans(3)
|
|
Acquisition
Fee(4)
|
||||||||
Naperville MOB
|
|
Naperville, IL
|
|
Medical Office
|
|
01/12/16
|
|
$
|
17,385,000
|
|
|
$
|
—
|
|
|
$
|
18,000,000
|
|
|
$
|
391,000
|
|
Lakeview IN Medical Plaza(5)
|
|
Indianapolis, IN
|
|
Medical Office
|
|
01/21/16
|
|
20,000,000
|
|
|
15,000,000
|
|
|
3,500,000
|
|
|
387,000
|
|
||||
Pennsylvania Senior Housing Portfolio II
|
|
Palmyra, PA
|
|
Senior Housing — RIDEA
|
|
02/01/16
|
|
27,500,000
|
|
|
—
|
|
|
27,200,000
|
|
|
619,000
|
|
||||
Snellville GA MOB
|
|
Snellville, GA
|
|
Medical Office
|
|
02/05/16
|
|
8,300,000
|
|
|
—
|
|
|
8,300,000
|
|
|
187,000
|
|
||||
Lakebrook Medical Center
|
|
Westbrook, CT
|
|
Medical Office
|
|
02/19/16
|
|
6,150,000
|
|
|
—
|
|
|
—
|
|
|
138,000
|
|
||||
Stockbridge GA MOB III
|
|
Stockbridge, GA
|
|
Medical Office
|
|
03/29/16
|
|
10,300,000
|
|
|
—
|
|
|
9,750,000
|
|
|
232,000
|
|
||||
Joplin MO MOB
|
|
Joplin, MO
|
|
Medical Office
|
|
05/10/16
|
|
11,600,000
|
|
|
—
|
|
|
12,000,000
|
|
|
261,000
|
|
||||
Austell GA MOB
|
|
Austell, GA
|
|
Medical Office
|
|
05/25/16
|
|
12,600,000
|
|
|
—
|
|
|
12,000,000
|
|
|
284,000
|
|
||||
Middletown OH MOB
|
|
Middletown, OH
|
|
Medical Office
|
|
06/16/16
|
|
19,300,000
|
|
|
—
|
|
|
17,000,000
|
|
|
434,000
|
|
||||
Fox Grape SNF Portfolio
|
|
Braintree, Brighton, Duxbury, Hingham, Quincy and Weymouth, MA
|
|
Skilled Nursing
|
|
07/01/16
and 11/01/16 |
|
88,000,000
|
|
|
16,133,000
|
|
|
71,000,000
|
|
|
1,980,000
|
|
||||
Voorhees NJ MOB
|
|
Voorhees, NJ
|
|
Medical Office
|
|
07/08/16
|
|
11,300,000
|
|
|
—
|
|
|
11,000,000
|
|
|
254,000
|
|
||||
Crown Senior Care Portfolio(6)
|
|
Aberdeen and Felixstowe, UK
|
|
Senior Housing
|
|
11/15/16
|
|
23,531,000
|
|
|
—
|
|
|
—
|
|
|
46,000
|
|
||||
Norwich CT MOB Portfolio
|
|
Norwich, CT
|
|
Medical Office
|
|
12/16/16
|
|
15,600,000
|
|
|
—
|
|
|
14,000,000
|
|
|
351,000
|
|
||||
Total
|
|
|
|
|
|
|
|
$
|
271,566,000
|
|
|
$
|
31,133,000
|
|
|
$
|
203,750,000
|
|
|
$
|
5,564,000
|
|
(1)
|
We own
100%
of our properties acquired in 2016, with the exception of Lakeview IN Medical Plaza.
|
(2)
|
Represents the principal balance of the mortgage loans payable assumed by us or newly placed on the property at the time of acquisition.
|
(3)
|
Represents borrowings under the 2016 Corporate Line of Credit, as defined in
Note 8, Lines of Credit and Term Loans
, at the time of acquisition.
|
(4)
|
Unless otherwise noted, our advisor was paid, as compensation for services rendered in connection with the investigation, selection and acquisition of our properties, an acquisition fee of
2.25%
of the contract purchase price of the property.
|
(5)
|
On January 21, 2016, we completed the acquisition of Lakeview IN Medical Plaza, pursuant to a joint venture with an affiliate of Cornerstone Companies, Inc., an unaffiliated third party. Our effective ownership of the joint venture is
86.0%
. We paid our advisor an acquisition fee of
2.25%
of the portion of the contract purchase price attributed to our ownership interest of approximately
86.0%
in the entity that acquired the property.
|
(6)
|
On November 15, 2016, we added
three
additional senior housing facilities to our existing Crown Senior Care Portfolio for a net contract price of
£15,276,000
. The other
three
senior housing facilities were purchased during 2015. With respect to the
three
additional senior housing facilities acquired in November 2016, we paid an acquisition fee equal to
2.25%
of the contract purchase price of the facilities less
£306,000
, or approximately
$471,000
, which was previously paid as an acquisition fee for Crown Senior Care Facility.
See Note 19, Segment Reporting
, for a further discussion. The total acquisition fee paid for both Crown Senior Care Facility and the purchase of the
three
additional senior housing facilities added to Crown Senior Care Portfolio in November 2016 was
2.25%
of the contract purchase price of the
three
additional senior housing facilities added in November 2016.
|
Location
|
|
Date
Acquired
|
|
Contract
Purchase Price
|
|
Mortgage Loans
Payable(1)
|
|
Lines of Credit
and
Term Loans(2)
|
|
Acquisition
Fee(3)
|
||||||||
Jasper, IN
|
|
06/24/16
|
|
$
|
5,089,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
78,000
|
|
Anderson, Evansville, Jasper, Kokomo, New Albany and Tell City, IN; and Cynthiana, KY
|
|
06/30/16
|
|
130,000,000
|
|
|
93,150,000
|
|
|
30,310,000
|
|
|
1,980,000
|
|
||||
Greensburg, IN; Lexington, KY; East Lansing, Howell, Okemos and Shelby Township, MI; and Greenville and Zanesville, OH
|
|
08/16/16
|
|
87,927,000
|
|
|
77,900,000
|
|
|
11,863,000
|
|
|
1,339,000
|
|
||||
Monticello, IN
|
|
09/23/16
|
|
4,074,000
|
|
|
2,800,000
|
|
|
—
|
|
|
62,000
|
|
||||
|
|
|
|
$
|
227,090,000
|
|
|
$
|
173,850,000
|
|
|
$
|
42,173,000
|
|
|
$
|
3,459,000
|
|
(1)
|
Represents the principal balance of the mortgage loans payable placed on the properties at the time of acquisition.
|
(2)
|
Represents borrowings under the 2016 Corporate Line of Credit, as defined in
Note 8, Lines of Credit and Term Loans
, at the time of acquisition.
|
(3)
|
Our advisor was paid, as compensation for services rendered in connection with the investigation, selection and acquisition of our properties, an acquisition fee of
2.25%
of the portion of the contract purchase price of the properties attributed to our ownership interest of approximately
67.7%
in the subsidiary of Trilogy that acquired the property.
|
Location
|
|
Date
Disposed
|
|
Contract
Sales Price
|
||
Harrodsburg, KY
|
|
01/13/17
|
|
$
|
2,400,000
|
|
Merrillville, IN
|
|
05/01/17
|
|
17,000,000
|
|
|
Fremont, OH
|
|
07/20/17
|
|
400,000
|
|
|
Total
|
|
|
|
$
|
19,800,000
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
||||||||||
|
|
Origination
Date
|
|
Maturity
Date
|
|
Contractual
Interest
Rate(1)
|
|
Maximum
Advances
Available
|
|
2018
|
|
2017
|
|
Acquisition
Fee(2)
|
||||||||
Mezzanine Fixed Rate Notes(3)
|
|
02/04/15
|
|
12/09/19
|
|
6.75%
|
|
$
|
28,650,000
|
|
|
$
|
28,650,000
|
|
|
$
|
28,650,000
|
|
|
$
|
573,000
|
|
Mezzanine Floating Rate Notes(3)
|
|
02/04/15
|
|
12/09/18
|
|
N/A
|
|
$
|
31,567,000
|
|
|
—
|
|
|
1,799,000
|
|
|
631,000
|
|
|||
Debt security investment(4)
|
|
10/15/15
|
|
08/25/25
|
|
4.24%
|
|
N/A
|
|
68,355,000
|
|
|
65,638,000
|
|
|
1,209,000
|
|
|||||
|
|
|
|
|
|
|
|
|
|
97,005,000
|
|
|
96,087,000
|
|
|
$
|
2,413,000
|
|
||||
Unamortized loan and closing costs, net
|
|
|
|
|
|
|
|
|
|
1,650,000
|
|
|
1,901,000
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
$
|
98,655,000
|
|
|
$
|
97,988,000
|
|
|
|
(1)
|
Represents the per annum interest rate in effect as of
December 31, 2018
.
|
(2)
|
Our advisor was paid, as compensation for services in connection with real estate-related investments, an acquisition fee of
2.00%
of the total amount advanced or invested through
December 31, 2018
.
|
(3)
|
On February 4, 2015, we acquired
eight
promissory notes at par value in the aggregate outstanding principal amount of
$60,217,000
, or the Mezzanine Notes, comprising
four
fixed-rate notes in the aggregate outstanding principal amount of
$28,650,000
, or the Mezzanine Fixed Rate Notes, and
four
floating rate notes in the aggregate outstanding principal amount of
$31,567,000
, or the Mezzanine Floating Rate Notes. The Mezzanine Notes evidence interests in a portion of a mezzanine loan that is secured by pledges of equity interests in the owners of a portfolio of domestic healthcare properties, which such owners are themselves owned indirectly by a non-wholly owned subsidiary of Colony Capital. In November 2018, the borrower repaid the Mezzanine Floating Rate Notes in full.
Balance
represents the original principal balance, decreased by subsequent principal paydowns. The Mezzanine Notes only require monthly interest payments and are subject to certain prepayment restrictions if repaid before the respective maturity dates.
|
(4)
|
On October 15, 2015, we acquired a commercial mortgage-backed debt security, or the debt security, for a purchase price of
$60,429,000
, from an unaffiliated third party. The debt security bears an interest rate on the stated principal amount thereof equal to
4.24%
per annum, the terms of which security provide for monthly interest-only payments. The debt security matures on August 25, 2025 at a stated amount of
$93,433,000
, resulting in an anticipated yield-to-maturity of
10.0%
per annum. The debt security was issued by an unaffiliated mortgage trust and represents a
10.0%
beneficial ownership interest in such mortgage trust. The debt security is subordinate to all other interests in the mortgage trust and is not guaranteed by a government-sponsored entity. As of
December 31, 2018
and
2017
, the net carrying amount with accretion was
$69,873,000
and
$67,275,000
, respectively. We classify our debt security investment as held-to-maturity and we have not recorded any unrealized holding gains or losses on such investment.
|
|
|
Amount
|
||
Real estate notes receivable and debt security investment, net — December 31, 2016
|
|
$
|
101,117,000
|
|
Additions:
|
|
|
||
Accretion on debt security investment
|
|
2,462,000
|
|
|
Deductions:
|
|
|
||
Principal repayments on real estate notes receivable
|
|
(5,368,000
|
)
|
|
Amortization of loan and closing costs
|
|
(223,000
|
)
|
|
Real estate notes receivable and debt security investment, net — December 31, 2017
|
|
$
|
97,988,000
|
|
Additions:
|
|
|
||
Accretion on debt security investment
|
|
$
|
2,717,000
|
|
Deductions:
|
|
|
||
Principal repayments on real estate notes receivable
|
|
(1,799,000
|
)
|
|
Amortization of loan and closing costs
|
|
(251,000
|
)
|
|
Real estate notes receivable and debt security investment, net — December 31, 2018
|
|
$
|
98,655,000
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Amortized intangible assets:
|
|
|
|
||||
In-place leases, net of accumulated amortization of $23,497,000 and $25,967,000 as of December 31, 2018 and 2017, respectively (with a weighted average remaining life of 9.8 years and 10.2 years as of December 31, 2018 and 2017, respectively)
|
$
|
45,815,000
|
|
|
$
|
50,520,000
|
|
Leasehold interests, net of accumulated amortization of $548,000 and $407,000 as of December 31, 2018 and 2017, respectively (with a weighted average remaining life of 53.6 years and 54.6 years as of December 31, 2018 and 2017, respectively)
|
7,346,000
|
|
|
7,487,000
|
|
||
Customer relationships, net of accumulated amortization of $187,000 and $37,000 as of December 31, 2018 and 2017, respectively (with a weighted average remaining life of 18.8 years and 19.8 years as of December 31, 2018 and 2017, respectively)
|
2,653,000
|
|
|
2,803,000
|
|
||
Above-market leases, net of accumulated amortization of $2,851,000 and $3,335,000 as of December 31, 2018 and 2017, respectively (with a weighted average remaining life of 5.2 years as of both December 31, 2018 and 2017)
|
2,059,000
|
|
|
3,026,000
|
|
||
Internally developed technology and software, net of accumulated amortization of $117,000 and $23,000 as of December 31, 2018 and 2017, respectively (with a weighted average remaining life of 3.8 years and 4.8 years as of December 31, 2018 and 2017, respectively)
|
353,000
|
|
|
447,000
|
|
||
Unamortized intangible assets:
|
|
|
|
||||
Certificates of need
|
88,590,000
|
|
|
83,320,000
|
|
||
Trade names
|
30,787,000
|
|
|
30,787,000
|
|
||
Purchase option assets(1)
|
1,918,000
|
|
|
1,918,000
|
|
||
|
$
|
179,521,000
|
|
|
$
|
180,308,000
|
|
(1)
|
Under one of our integrated senior health campus leases, in which we are the lessee, we have the right to acquire the property at a date in the future and at our option. We estimated the fair value of this purchase option asset by discounting the difference between the property’s acquisition date fair value and an estimate of its future option price. We do not amortize the resulting intangible asset over the term of the lease, but rather adjust the recognized value of the asset upon purchase.
|
Year
|
|
Amount
|
||
2019
|
|
$
|
10,204,000
|
|
2020
|
|
6,134,000
|
|
|
2021
|
|
5,561,000
|
|
|
2022
|
|
4,841,000
|
|
|
2023
|
|
4,038,000
|
|
|
Thereafter
|
|
27,448,000
|
|
|
|
|
$
|
58,226,000
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Prepaid expenses, deposits and other assets
|
$
|
29,803,000
|
|
|
$
|
21,796,000
|
|
Investments in unconsolidated entities
|
15,432,000
|
|
|
17,259,000
|
|
||
Inventory
|
21,151,000
|
|
|
19,311,000
|
|
||
Deferred rent receivables
|
23,334,000
|
|
|
17,458,000
|
|
||
Deferred tax assets, net(1)
|
9,461,000
|
|
|
6,882,000
|
|
||
Deferred financing costs, net of accumulated amortization of $12,487,000 and $7,850,000 as of December 31, 2018 and 2017, respectively(2)
|
2,311,000
|
|
|
6,327,000
|
|
||
Lease commissions, net of accumulated amortization of $1,274,000 and $606,000 as of December 31, 2018 and 2017, respectively
|
8,523,000
|
|
|
5,426,000
|
|
||
Lease inducement, net of accumulated amortization of $789,000 and $439,000 as of December 31, 2018 and 2017, respectively (with a weighted average remaining life of 12.0 years and 13.0 years as of December 31, 2018 and 2017, respectively)
|
4,211,000
|
|
|
4,561,000
|
|
||
|
$
|
114,226,000
|
|
|
$
|
99,020,000
|
|
(1)
|
See Note 16, Income Taxes and Distributions
, for a further discussion.
|
(2)
|
In accordance with ASU 2015-03,
Simplifying the Presentation of Debt Issuance Costs
and ASU 2015-15,
Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements
, deferred financing costs, net only include costs related to our lines of credit and term loans.
|
|
December 31,
|
||||||||||||||||||||||
|
2018
|
|
2017
|
||||||||||||||||||||
|
RHS
|
|
Other
|
|
Total
|
|
RHS
|
|
Other
|
|
Total
|
||||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total assets
|
$
|
48,291,000
|
|
|
$
|
100,000
|
|
|
$
|
48,391,000
|
|
|
$
|
48,176,000
|
|
|
$
|
—
|
|
|
$
|
48,176,000
|
|
Total liabilities
|
$
|
25,263,000
|
|
|
$
|
—
|
|
|
$
|
25,263,000
|
|
|
$
|
21,395,000
|
|
|
$
|
—
|
|
|
$
|
21,395,000
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||
|
RHS
|
|
Other
|
|
Total
|
|
RHS
|
|
Other
|
|
Total
|
|
RHS
|
|
Other
|
|
Total
|
||||||||||||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Revenues
|
$
|
130,543,000
|
|
|
$
|
—
|
|
|
$
|
130,543,000
|
|
|
$
|
128,038,000
|
|
|
$
|
—
|
|
|
$
|
128,038,000
|
|
|
$
|
119,122,000
|
|
|
$
|
—
|
|
|
$
|
119,122,000
|
|
Expenses
|
138,296,000
|
|
|
—
|
|
|
138,296,000
|
|
|
138,134,000
|
|
|
—
|
|
|
138,134,000
|
|
|
137,686,000
|
|
|
—
|
|
|
137,686,000
|
|
|||||||||
Net loss
|
$
|
(7,753,000
|
)
|
|
$
|
—
|
|
|
$
|
(7,753,000
|
)
|
|
$
|
(10,096,000
|
)
|
|
$
|
—
|
|
|
$
|
(10,096,000
|
)
|
|
$
|
(18,564,000
|
)
|
|
$
|
—
|
|
|
$
|
(18,564,000
|
)
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Total fixed-rate debt
|
$
|
624,616,000
|
|
|
$
|
526,503,000
|
|
Total variable-rate debt
|
88,414,000
|
|
|
109,826,000
|
|
||
Total fixed and variable-rate debt
|
713,030,000
|
|
|
636,329,000
|
|
||
Less: deferred financing costs, net
|
(8,824,000
|
)
|
|
(6,290,000
|
)
|
||
Add: premium
|
663,000
|
|
|
1,176,000
|
|
||
Less: discount
|
(16,607,000
|
)
|
|
(17,657,000
|
)
|
||
Mortgage loans payable, net
|
$
|
688,262,000
|
|
|
$
|
613,558,000
|
|
|
|
Amount
|
||
Mortgage loans payable, net — December 31, 2016
|
|
$
|
495,717,000
|
|
Additions:
|
|
|
||
Borrowings on mortgage loans payable
|
|
230,611,000
|
|
|
Amortization of deferred financing costs
|
|
2,387,000
|
|
|
Amortization of discount/premium on mortgage loans payable
|
|
998,000
|
|
|
Deductions:
|
|
|
||
Scheduled principal payments on mortgage loans payable
|
|
(8,524,000
|
)
|
|
Pay-off of mortgage loan payable
|
|
(102,815,000
|
)
|
|
Deferred financing costs
|
|
(4,816,000
|
)
|
|
Mortgage loans payable, net — December 31, 2017
|
|
$
|
613,558,000
|
|
Additions:
|
|
|
||
Borrowings on mortgage loans payable
|
|
$
|
181,594,000
|
|
Amortization of deferred financing costs
|
|
1,269,000
|
|
|
Amortization of discount/premium on mortgage loans payable
|
|
537,000
|
|
|
Deductions:
|
|
|
||
Scheduled principal payments on mortgage loans payable
|
|
(10,444,000
|
)
|
|
Pay-off of mortgage loans payable
|
|
(94,449,000
|
)
|
|
Deferred financing costs
|
|
(3,803,000
|
)
|
|
Mortgage loans payable, net — December 31, 2018
|
|
$
|
688,262,000
|
|
Year
|
|
Amount
|
||
2019
|
|
$
|
17,402,000
|
|
2020
|
|
82,811,000
|
|
|
2021
|
|
34,645,000
|
|
|
2022
|
|
61,083,000
|
|
|
2023
|
|
28,101,000
|
|
|
Thereafter
|
|
488,988,000
|
|
|
|
|
$
|
713,030,000
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value
|
||||||||
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||||
Instrument
|
|
Notional Amount
|
|
Index
|
|
Interest Rate
|
|
Maturity Date
|
|
2018
|
|
2017
|
||||||
Swap
|
|
140,000,000
|
|
|
one month LIBOR
|
|
0.82%
|
|
02/03/19
|
|
$
|
221,000
|
|
|
$
|
1,486,000
|
|
|
Swap
|
|
60,000,000
|
|
|
one month LIBOR
|
|
0.78%
|
|
02/03/19
|
|
97,000
|
|
|
661,000
|
|
|||
Swap
|
|
50,000,000
|
|
|
one month LIBOR
|
|
1.39%
|
|
02/03/19
|
|
51,000
|
|
|
219,000
|
|
|||
Cap
|
|
20,000,000
|
|
|
one month LIBOR
|
|
3.00%
|
|
09/23/21
|
|
48,000
|
|
|
—
|
|
|||
|
|
$
|
270,000,000
|
|
|
|
|
|
|
|
|
$
|
417,000
|
|
|
$
|
2,366,000
|
|
Year
|
|
Amount
|
||
2019
|
|
$
|
388,000
|
|
2020
|
|
260,000
|
|
|
2021
|
|
143,000
|
|
|
2022
|
|
93,000
|
|
|
2023
|
|
78,000
|
|
|
Thereafter
|
|
89,000
|
|
|
|
|
$
|
1,051,000
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Beginning balance
|
|
$
|
32,435,000
|
|
|
$
|
31,507,000
|
|
Additions
|
|
535,000
|
|
|
975,000
|
|
||
Reclassification from equity
|
|
780,000
|
|
|
635,000
|
|
||
Repurchase of redeemable noncontrolling interests
|
|
(229,000
|
)
|
|
(61,000
|
)
|
||
Distributions
|
|
(711,000
|
)
|
|
(1,184,000
|
)
|
||
Fair value adjustment to redemption value
|
|
5,301,000
|
|
|
1,155,000
|
|
||
Net income (loss) attributable to redeemable noncontrolling interests
|
|
134,000
|
|
|
(592,000
|
)
|
||
Ending balance
|
|
$
|
38,245,000
|
|
|
$
|
32,435,000
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Beginning balance — foreign currency translation adjustments
|
|
$
|
(1,971,000
|
)
|
|
$
|
(3,029,000
|
)
|
Net change in current period
|
|
(589,000
|
)
|
|
1,058,000
|
|
||
Ending balance — foreign currency translation adjustments
|
|
$
|
(2,560,000
|
)
|
|
$
|
(1,971,000
|
)
|
|
12 months ended December 31,
|
|||||||
|
2018
|
|
2017
|
|
2016
|
|||
Operating expenses as a percentage of average invested assets
|
0.9
|
%
|
|
0.9
|
%
|
|
1.0
|
%
|
Operating expenses as a percentage of net income
|
19.1
|
%
|
|
16.6
|
%
|
|
14.5
|
%
|
|
|
December 31,
|
||||||
Fee
|
|
2018
|
|
2017
|
||||
Asset and property management fees
|
|
$
|
1,856,000
|
|
|
$
|
1,783,000
|
|
Lease commissions
|
|
94,000
|
|
|
31,000
|
|
||
Development fees
|
|
68,000
|
|
|
104,000
|
|
||
Construction management fees
|
|
58,000
|
|
|
14,000
|
|
||
Acquisition fees
|
|
15,000
|
|
|
115,000
|
|
||
Operating expenses
|
|
12,000
|
|
|
10,000
|
|
||
|
|
$
|
2,103,000
|
|
|
$
|
2,057,000
|
|
|
Quoted Prices in
Active Markets for
Identical Assets
and Liabilities
(Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Derivative financial instruments
|
$
|
—
|
|
|
$
|
417,000
|
|
|
$
|
—
|
|
|
$
|
417,000
|
|
Total assets at fair value
|
$
|
—
|
|
|
$
|
417,000
|
|
|
$
|
—
|
|
|
$
|
417,000
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Contingent consideration obligations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
681,000
|
|
|
$
|
681,000
|
|
Warrants
|
—
|
|
|
—
|
|
|
1,207,000
|
|
|
1,207,000
|
|
||||
Total liabilities at fair value
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,888,000
|
|
|
$
|
1,888,000
|
|
|
Quoted Prices in
Active Markets for
Identical Assets
and Liabilities
(Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Derivative financial instruments
|
$
|
—
|
|
|
$
|
2,366,000
|
|
|
$
|
—
|
|
|
$
|
2,366,000
|
|
Total assets at fair value
|
$
|
—
|
|
|
$
|
2,366,000
|
|
|
$
|
—
|
|
|
$
|
2,366,000
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Contingent consideration obligations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,107,000
|
|
|
$
|
5,107,000
|
|
Warrants
|
—
|
|
|
—
|
|
|
1,155,000
|
|
|
1,155,000
|
|
||||
Total liabilities at fair value
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,262,000
|
|
|
$
|
6,262,000
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Contingent Consideration Obligations:
|
|
|
|
|
|
|
||||||
Beginning balance
|
|
$
|
5,107,000
|
|
|
$
|
8,992,000
|
|
|
$
|
5,912,000
|
|
Realized/unrealized (gains) losses recognized in earnings
|
|
(2,843,000
|
)
|
|
(3,885,000
|
)
|
|
13,430,000
|
|
|||
Settlements of obligations
|
|
(1,583,000
|
)
|
|
—
|
|
|
(10,350,000
|
)
|
|||
Ending balance
|
|
$
|
681,000
|
|
|
$
|
5,107,000
|
|
|
$
|
8,992,000
|
|
Amount of total (gains) losses included in earnings attributable to the change in unrealized (gains) losses related to obligations still held
|
|
$
|
(2,843,000
|
)
|
|
$
|
(3,885,000
|
)
|
|
$
|
13,430,000
|
|
|
Range of Inputs or Inputs
|
||||
|
December 31,
|
||||
|
2018
|
|
2017
|
||
Unobservable Inputs
|
|
|
|
||
Market rent per square foot
|
$13.75 to $25.00
|
|
|
$19.00 to $25.53
|
|
Capitalization rate
|
7.50
|
%
|
|
7.25
|
%
|
Discount rate
|
8.00
|
%
|
|
8.00
|
%
|
Unobservable Inputs
|
|
Ranges
|
Terminal EBITDA(1) multiple
|
|
8.0X-9.0X
|
Weighted average cost of capital
|
|
7.75%-9.75%
|
Operating expenses as a percent of revenue
|
|
74%-84%
|
Annual revenue growth
|
|
2.75%-3.65%
|
(1)
|
Earnings before interest, tax, depreciation and amortization.
|
|
December 31,
|
||||||||||||||
|
2018
|
|
2017
|
||||||||||||
|
Carrying
Amount |
|
Fair
Value |
|
Carrying
Amount |
|
Fair
Value |
||||||||
Financial Assets:
|
|
|
|
|
|
|
|
||||||||
Real estate notes receivable
|
$
|
28,782,000
|
|
|
$
|
28,782,000
|
|
|
$
|
30,713,000
|
|
|
$
|
31,414,000
|
|
Debt security investment
|
$
|
69,873,000
|
|
|
$
|
94,116,000
|
|
|
$
|
67,275,000
|
|
|
$
|
94,202,000
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
||||||||
Mortgage loans payable
|
$
|
688,262,000
|
|
|
$
|
618,886,000
|
|
|
$
|
613,558,000
|
|
|
$
|
570,918,000
|
|
Lines of credit and term loans
|
$
|
735,737,000
|
|
|
$
|
737,982,000
|
|
|
$
|
617,798,000
|
|
|
$
|
624,102,000
|
|
|
December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Domestic
|
$
|
14,202,000
|
|
|
$
|
2,931,000
|
|
|
$
|
(202,886,000
|
)
|
Foreign
|
(462,000
|
)
|
|
(808,000
|
)
|
|
(667,000
|
)
|
|||
Income (loss) before income taxes
|
$
|
13,740,000
|
|
|
$
|
2,123,000
|
|
|
$
|
(203,553,000
|
)
|
|
December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Federal deferred
|
$
|
(4,647,000
|
)
|
|
$
|
(3,382,000
|
)
|
|
$
|
(6,656,000
|
)
|
State deferred
|
(922,000
|
)
|
|
(755,000
|
)
|
|
(1,502,000
|
)
|
|||
Foreign deferred
|
—
|
|
|
—
|
|
|
—
|
|
|||
Federal current
|
—
|
|
|
—
|
|
|
(3,000
|
)
|
|||
Foreign current
|
988,000
|
|
|
543,000
|
|
|
160,000
|
|
|||
Valuation allowances
|
3,784,000
|
|
|
367,000
|
|
|
8,344,000
|
|
|||
Total income tax (benefit) expense
|
$
|
(797,000
|
)
|
|
$
|
(3,227,000
|
)
|
|
$
|
343,000
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Deferred income tax assets:
|
|
|
|
||||
Fixed assets & intangibles
|
$
|
7,292,000
|
|
|
$
|
8,189,000
|
|
Expense accruals & other
|
10,686,000
|
|
|
6,956,000
|
|
||
Net operating loss
|
8,980,000
|
|
|
6,338,000
|
|
||
Reserves and accruals
|
4,095,000
|
|
|
2,466,000
|
|
||
Allowances for accounts receivable
|
581,000
|
|
|
1,766,000
|
|
||
Investment in joint ventures
|
1,909,000
|
|
|
1,465,000
|
|
||
Valuation allowances
|
(24,082,000
|
)
|
|
(20,298,000
|
)
|
||
Total deferred income tax assets
|
$
|
9,461,000
|
|
|
$
|
6,882,000
|
|
Deferred income tax liabilities:
|
|
|
|
||||
Fixed assets and intangibles
|
$
|
(8,924,000
|
)
|
|
$
|
(8,413,000
|
)
|
Other — temporary differences
|
(2,903,000
|
)
|
|
(2,689,000
|
)
|
||
Total deferred income tax liabilities
|
$
|
(11,827,000
|
)
|
|
$
|
(11,102,000
|
)
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
Ordinary income
|
$
|
33,141,000
|
|
|
27.6
|
%
|
|
$
|
40,475,000
|
|
|
34.1
|
%
|
|
$
|
28,135,000
|
|
|
24.2
|
%
|
Capital gain
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Return of capital
|
86,833,000
|
|
|
72.4
|
|
|
78,285,000
|
|
|
65.9
|
|
|
88,140,000
|
|
|
75.8
|
|
|||
|
$
|
119,974,000
|
|
|
100
|
%
|
|
$
|
118,760,000
|
|
|
100
|
%
|
|
$
|
116,275,000
|
|
|
100
|
%
|
Year
|
|
Amount
|
||
2019
|
|
$
|
92,888,000
|
|
2020
|
|
88,536,000
|
|
|
2021
|
|
86,362,000
|
|
|
2022
|
|
80,233,000
|
|
|
2023
|
|
72,535,000
|
|
|
Thereafter
|
|
559,649,000
|
|
|
|
|
$
|
980,203,000
|
|
Year
|
|
Amount
|
||
2019
|
|
$
|
22,194,000
|
|
2020
|
|
22,564,000
|
|
|
2021
|
|
23,166,000
|
|
|
2022
|
|
23,702,000
|
|
|
2023
|
|
23,154,000
|
|
|
Thereafter
|
|
177,927,000
|
|
|
|
|
$
|
292,707,000
|
|
Year
|
|
Capital Leases
|
|
Financing
Obligations
|
|
Other
Obligations
|
|
Amount(1)
|
||||||||
2019
|
|
$
|
3,307,000
|
|
|
$
|
4,272,000
|
|
|
$
|
1,049,000
|
|
|
$
|
8,628,000
|
|
2020
|
|
1,266,000
|
|
|
10,906,000
|
|
|
—
|
|
|
12,172,000
|
|
||||
2021
|
|
130,000
|
|
|
5,586,000
|
|
|
—
|
|
|
5,716,000
|
|
||||
2022
|
|
—
|
|
|
1,545,000
|
|
|
—
|
|
|
1,545,000
|
|
||||
2023
|
|
—
|
|
|
462,000
|
|
|
—
|
|
|
462,000
|
|
||||
|
|
$
|
4,703,000
|
|
|
$
|
22,771,000
|
|
|
$
|
1,049,000
|
|
|
$
|
28,523,000
|
|
(1)
|
Amounts above represent principal of
$26,947,000
and interest obligations of
$1,576,000
under financing, capital lease and other arrangements. As of
December 31, 2018
and
2017
, we have not recorded any purchase option liabilities. When such liabilities are recorded, amounts are included in financing and capital lease obligations in our accompanying consolidated balance sheets and are excluded from amounts above. Purchase option liabilities are recorded at their estimated fair value by discounting the difference between the applicable property’s acquisition date fair value and an estimate of its future option price.
|
Acquisition
|
|
Revenue
|
|
Net Income
|
||||
2016 Acquisitions
|
|
$
|
20,228,000
|
|
|
$
|
1,021,000
|
|
|
2016
Acquisitions
|
||
Building and improvements
|
$
|
439,067,000
|
|
Land
|
44,738,000
|
|
|
Furniture, fixtures and equipment
|
644,000
|
|
|
In-place leases
|
48,827,000
|
|
|
Above-market leases
|
1,385,000
|
|
|
Certificates of need
|
18,410,000
|
|
|
Purchase option assets
|
(56,792,000
|
)
|
|
Total assets acquired
|
496,279,000
|
|
|
Mortgage loans payable, net
|
(14,066,000
|
)
|
|
Below-market leases
|
(1,842,000
|
)
|
|
Total liabilities assumed
|
(15,908,000
|
)
|
|
Net assets acquired
|
$
|
480,371,000
|
|
|
Years Ended December 31,
|
||||||
|
2016
|
|
2015
|
||||
Revenue
|
$
|
1,001,599,000
|
|
|
$
|
193,796,000
|
|
Net loss
|
$
|
(170,845,000
|
)
|
|
$
|
(154,270,000
|
)
|
Net loss attributable to controlling interest
|
$
|
(113,592,000
|
)
|
|
$
|
(133,299,000
|
)
|
Net loss pe
r com
mon share attributable to controlling interest — basic and diluted
|
$
|
(0.58
|
)
|
|
$
|
(0.73
|
)
|
|
|
Integrated
Senior Health
Campuses
|
|
Senior
Housing —
RIDEA
|
|
Medical
Office
Buildings
|
|
Senior
Housing
|
|
Skilled
Nursing
Facilities
|
|
Hospitals
|
|
Year Ended
December 31,
2018
|
||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Resident fees and services
|
|
$
|
940,616,000
|
|
|
$
|
65,075,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,005,691,000
|
|
Real estate revenue
|
|
—
|
|
|
—
|
|
|
80,078,000
|
|
|
21,913,000
|
|
|
14,887,000
|
|
|
12,691,000
|
|
|
129,569,000
|
|
|||||||
Total revenues
|
|
940,616,000
|
|
|
65,075,000
|
|
|
80,078,000
|
|
|
21,913,000
|
|
|
14,887,000
|
|
|
12,691,000
|
|
|
1,135,260,000
|
|
|||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Property operating expenses
|
|
844,279,000
|
|
|
44,792,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
889,071,000
|
|
|||||||
Rental expenses
|
|
—
|
|
|
—
|
|
|
30,514,000
|
|
|
837,000
|
|
|
1,816,000
|
|
|
1,656,000
|
|
|
34,823,000
|
|
|||||||
Segment net operating income
|
|
$
|
96,337,000
|
|
|
$
|
20,283,000
|
|
|
$
|
49,564,000
|
|
|
$
|
21,076,000
|
|
|
$
|
13,071,000
|
|
|
$
|
11,035,000
|
|
|
$
|
211,366,000
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
General and administrative
|
|
|
|
|
|
|
|
$
|
28,770,000
|
|
||||||||||||||||||
Acquisition related expenses
|
|
|
|
|
|
|
|
(2,913,000
|
)
|
|||||||||||||||||||
Depreciation and amortization
|
|
|
|
95,678,000
|
|
|||||||||||||||||||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Interest expense:
|
|
|
||||||||||||||||||||||||||
Interest expense (including amortization of deferred financing costs and debt discount/premium)
|
|
(66,281,000
|
)
|
|||||||||||||||||||||||||
Loss in fair value of derivative financial instruments
|
|
(1,949,000
|
)
|
|||||||||||||||||||||||||
Impairment of real estate investments
|
|
(2,542,000
|
)
|
|||||||||||||||||||||||||
Loss from unconsolidated entities
|
|
(3,877,000
|
)
|
|||||||||||||||||||||||||
Foreign currency loss
|
|
(2,690,000
|
)
|
|||||||||||||||||||||||||
Other income
|
|
|
|
|
|
|
|
1,248,000
|
|
|||||||||||||||||||
Income before income taxes
|
|
|
|
|
|
|
|
13,740,000
|
|
|||||||||||||||||||
Income tax benefit
|
|
|
|
|
|
|
|
797,000
|
|
|||||||||||||||||||
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
14,537,000
|
|
|
|
Integrated
Senior Health
Campuses
|
|
Senior
Housing —
RIDEA
|
|
Medical
Office
Buildings
|
|
Senior
Housing
|
|
Skilled
Nursing
Facilities
|
|
Hospitals
|
|
Year Ended
December 31,
2017
|
||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Resident fees and services
|
|
$
|
863,029,000
|
|
|
$
|
64,192,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
927,221,000
|
|
Real estate revenue
|
|
—
|
|
|
—
|
|
|
78,584,000
|
|
|
20,898,000
|
|
|
14,884,000
|
|
|
12,705,000
|
|
|
127,071,000
|
|
|||||||
Total revenues
|
|
863,029,000
|
|
|
64,192,000
|
|
|
78,584,000
|
|
|
20,898,000
|
|
|
14,884,000
|
|
|
12,705,000
|
|
|
1,054,292,000
|
|
|||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Property operating expenses
|
|
763,306,000
|
|
|
43,133,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
806,439,000
|
|
|||||||
Rental expenses
|
|
—
|
|
|
—
|
|
|
29,344,000
|
|
|
670,000
|
|
|
1,608,000
|
|
|
1,453,000
|
|
|
33,075,000
|
|
|||||||
Segment net operating income
|
|
$
|
99,723,000
|
|
|
$
|
21,059,000
|
|
|
$
|
49,240,000
|
|
|
$
|
20,228,000
|
|
|
$
|
13,276,000
|
|
|
$
|
11,252,000
|
|
|
$
|
214,778,000
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
General and administrative
|
|
|
|
|
|
|
|
$
|
32,587,000
|
|
||||||||||||||||||
Acquisition related expenses
|
|
|
|
|
|
|
|
(3,833,000
|
)
|
|||||||||||||||||||
Depreciation and amortization
|
|
|
|
113,226,000
|
|
|||||||||||||||||||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Interest expense:
|
|
|||||||||||||||||||||||||||
Interest expense (including amortization of deferred financing costs, debt discount/premium and loss on debt extinguishment)
|
(60,872,000
|
)
|
||||||||||||||||||||||||||
Gain in fair value of derivative financial instruments
|
383,000
|
|
||||||||||||||||||||||||||
Gain on dispositions of real estate investments
|
|
|
|
|
|
|
|
3,370,000
|
|
|||||||||||||||||||
Impairment of real estate investments
|
|
|
|
|
|
|
|
(14,070,000
|
)
|
|||||||||||||||||||
Loss from unconsolidated entities
|
|
|
|
|
|
|
|
(5,048,000
|
)
|
|||||||||||||||||||
Foreign currency gain
|
|
|
|
|
|
|
|
4,045,000
|
|
|||||||||||||||||||
Other income
|
|
|
|
|
|
|
|
1,517,000
|
|
|||||||||||||||||||
Income before income taxes
|
|
|
|
|
|
|
|
2,123,000
|
|
|||||||||||||||||||
Income tax benefit
|
|
|
|
|
|
|
|
3,227,000
|
|
|||||||||||||||||||
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
5,350,000
|
|
|
|
Integrated
Senior Health
Campuses
|
|
Senior
Housing
—
RIDEA
|
|
Medical
Office Buildings |
|
Senior
Housing |
|
Skilled
Nursing
Facilities
|
|
Hospitals
|
|
Year Ended
December 31,
2016
|
||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Resident fees and services
|
|
$
|
810,034,000
|
|
|
$
|
62,371,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
872,405,000
|
|
Real estate revenue
|
|
—
|
|
|
—
|
|
|
73,252,000
|
|
|
18,517,000
|
|
|
8,686,000
|
|
|
16,711,000
|
|
|
117,166,000
|
|
|||||||
Total revenues
|
|
810,034,000
|
|
|
62,371,000
|
|
|
73,252,000
|
|
|
18,517,000
|
|
|
8,686,000
|
|
|
16,711,000
|
|
|
989,571,000
|
|
|||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Property operating expenses
|
|
722,793,000
|
|
|
42,346,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
765,139,000
|
|
|||||||
Rental expenses
|
|
—
|
|
|
—
|
|
|
26,863,000
|
|
|
538,000
|
|
|
758,000
|
|
|
1,235,000
|
|
|
29,394,000
|
|
|||||||
Segment net operating income
|
|
$
|
87,241,000
|
|
|
$
|
20,025,000
|
|
|
$
|
46,389,000
|
|
|
$
|
17,979,000
|
|
|
$
|
7,928,000
|
|
|
$
|
15,476,000
|
|
|
$
|
195,038,000
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
General and administrative
|
|
|
|
|
|
|
|
$
|
28,951,000
|
|
||||||||||||||||||
Acquisition related expenses
|
|
|
|
|
|
|
|
28,589,000
|
|
|||||||||||||||||||
Depreciation and amortization
|
|
|
|
|
|
|
|
271,307,000
|
|
|||||||||||||||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Interest expense:
|
|
|||||||||||||||||||||||||||
Interest expense (including amortization of deferred financing costs and debt discount/premium)
|
(45,665,000
|
)
|
||||||||||||||||||||||||||
Gain in fair value of derivative financial instruments
|
1,968,000
|
|
||||||||||||||||||||||||||
Loss from unconsolidated entities
|
|
|
|
|
|
|
|
(18,377,000
|
)
|
|||||||||||||||||||
Foreign currency loss
|
|
|
|
|
|
|
|
(8,755,000
|
)
|
|||||||||||||||||||
Other income
|
|
|
|
|
|
|
|
1,085,000
|
|
|||||||||||||||||||
Loss before income taxes
|
|
|
|
|
|
|
|
(203,553,000
|
)
|
|||||||||||||||||||
Income tax expense
|
|
|
|
|
|
|
|
(343,000
|
)
|
|||||||||||||||||||
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(203,896,000
|
)
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Integrated senior health campuses
|
$
|
1,478,147,000
|
|
|
$
|
1,366,245,000
|
|
Medical office buildings
|
646,784,000
|
|
|
662,959,000
|
|
||
Senior housing — RIDEA
|
271,381,000
|
|
|
279,388,000
|
|
||
Senior housing
|
242,686,000
|
|
|
231,559,000
|
|
||
Skilled nursing facilities
|
127,809,000
|
|
|
129,359,000
|
|
||
Hospitals
|
118,685,000
|
|
|
123,431,000
|
|
||
Other
|
3,600,000
|
|
|
7,534,000
|
|
||
Total assets
|
$
|
2,889,092,000
|
|
|
$
|
2,800,475,000
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
United States
|
|
$
|
1,130,350,000
|
|
|
$
|
1,049,586,000
|
|
|
$
|
985,069,000
|
|
International
|
|
4,910,000
|
|
|
4,706,000
|
|
|
4,502,000
|
|
|||
|
|
$
|
1,135,260,000
|
|
|
$
|
1,054,292,000
|
|
|
$
|
989,571,000
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Real estate investments, net:
|
|
|
|
||||
United States
|
$
|
2,173,395,000
|
|
|
$
|
2,110,280,000
|
|
International
|
49,286,000
|
|
|
52,978,000
|
|
||
|
$
|
2,222,681,000
|
|
|
$
|
2,163,258,000
|
|
|
Quarters Ended
|
||||||||||||||
|
December 31, 2018
|
|
September 30, 2018
|
|
June 30, 2018
|
|
March 31, 2018
|
||||||||
Revenues
|
$
|
292,926,000
|
|
|
$
|
284,179,000
|
|
|
$
|
280,263,000
|
|
|
$
|
277,892,000
|
|
Expenses
|
(271,427,000
|
)
|
|
(261,856,000
|
)
|
|
(256,536,000
|
)
|
|
(255,610,000
|
)
|
||||
Other expense
|
(19,749,000
|
)
|
|
(18,543,000
|
)
|
|
(23,571,000
|
)
|
|
(14,228,000
|
)
|
||||
Income tax (expense) benefit
|
(144,000
|
)
|
|
44,000
|
|
|
526,000
|
|
|
371,000
|
|
||||
Net income
|
1,606,000
|
|
|
3,824,000
|
|
|
682,000
|
|
|
8,425,000
|
|
||||
Less: net income attributable to noncontrolling interests
|
(16,000
|
)
|
|
(212,000
|
)
|
|
(740,000
|
)
|
|
(272,000
|
)
|
||||
Net income (loss) attributable to controlling interest
|
$
|
1,590,000
|
|
|
$
|
3,612,000
|
|
|
$
|
(58,000
|
)
|
|
$
|
8,153,000
|
|
Net income per common share attributable to controlling interest — basic and diluted
|
$
|
0.01
|
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
Weighted average number of common shares outstanding — basic and diluted
|
199,459,268
|
|
|
199,818,444
|
|
|
200,202,193
|
|
|
200,347,084
|
|
|
Quarters Ended
|
||||||||||||||
|
December 31, 2017
|
|
September 30, 2017
|
|
June 30, 2017
|
|
March 31, 2017
|
||||||||
Revenues
|
$
|
276,570,000
|
|
|
$
|
262,748,000
|
|
|
$
|
258,573,000
|
|
|
$
|
256,401,000
|
|
Expenses
|
(246,854,000
|
)
|
|
(244,266,000
|
)
|
|
(244,877,000
|
)
|
|
(245,497,000
|
)
|
||||
Other expense
|
(24,552,000
|
)
|
|
(14,741,000
|
)
|
|
(12,738,000
|
)
|
|
(18,644,000
|
)
|
||||
Income tax benefit
|
1,729,000
|
|
|
720,000
|
|
|
565,000
|
|
|
213,000
|
|
||||
Net income (loss)
|
6,893,000
|
|
|
4,461,000
|
|
|
1,523,000
|
|
|
(7,527,000
|
)
|
||||
Less: net (income) loss attributable to noncontrolling interests
|
(179,000
|
)
|
|
176,000
|
|
|
1,867,000
|
|
|
4,008,000
|
|
||||
Net income (loss) attributable to controlling interest
|
$
|
6,714,000
|
|
|
$
|
4,637,000
|
|
|
$
|
3,390,000
|
|
|
$
|
(3,519,000
|
)
|
Net income (loss) per common share attributable to controlling interest — basic and diluted
|
$
|
0.03
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
(0.02
|
)
|
Weighted average number of common shares outstanding — basic and diluted
|
199,428,746
|
|
|
198,733,528
|
|
|
197,845,193
|
|
|
196,897,807
|
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount of Which Carried at Close of Period(f)
|
|
|
|
|
|||||||||||||||||||||||||
Description(a)
|
|
Encumbrances
|
|
Land
|
|
Buildings and
Improvements
|
|
Cost
Capitalized
Subsequent to
Acquisition(b)
|
|
Land
|
|
Buildings and
Improvements
|
|
Total(e)
|
|
Accumulated
Depreciation
(g)(h)
|
|
Date of
Construction
|
|
Date
Acquired
|
||||||||||||||||||
DeKalb Professional Center (Medical Office)
|
Lithonia, GA
|
|
$
|
—
|
|
|
$
|
479,000
|
|
|
$
|
2,871,000
|
|
|
$
|
82,000
|
|
|
$
|
479,000
|
|
|
$
|
2,953,000
|
|
|
$
|
3,432,000
|
|
|
$
|
(617,000
|
)
|
|
2008
|
|
|
06/06/14
|
Country Club MOB (Medical Office)
|
Stockbridge, GA
|
|
—
|
|
|
240,000
|
|
|
2,306,000
|
|
|
24,000
|
|
|
240,000
|
|
|
2,330,000
|
|
|
2,570,000
|
|
|
(388,000
|
)
|
|
2002
|
|
|
06/26/14
|
||||||||
Acworth Medical Complex (Medical Office)
|
Acworth, GA
|
|
—
|
|
|
216,000
|
|
|
3,135,000
|
|
|
63,000
|
|
|
216,000
|
|
|
3,198,000
|
|
|
3,414,000
|
|
|
(489,000
|
)
|
|
1976/2009
|
|
|
07/02/14
|
||||||||
|
Acworth, GA
|
|
—
|
|
|
250,000
|
|
|
2,214,000
|
|
|
7,000
|
|
|
250,000
|
|
|
2,221,000
|
|
|
2,471,000
|
|
|
(392,000
|
)
|
|
1976/2009
|
|
|
07/02/14
|
||||||||
|
Acworth, GA
|
|
—
|
|
|
104,000
|
|
|
774,000
|
|
|
3,000
|
|
|
104,000
|
|
|
777,000
|
|
|
881,000
|
|
|
(142,000
|
)
|
|
1976/2009
|
|
|
07/02/14
|
||||||||
Wichita KS MOB (Medical Office)
|
Wichita, KS
|
|
—
|
|
|
943,000
|
|
|
6,288,000
|
|
|
296,000
|
|
|
943,000
|
|
|
6,584,000
|
|
|
7,527,000
|
|
|
(1,140,000
|
)
|
|
1980/1996
|
|
|
09/04/14
|
||||||||
Delta Valley ALF Portfolio (Senior Housing)
|
Batesville, MS
|
|
—
|
|
|
331,000
|
|
|
5,103,000
|
|
|
(1,000
|
)
|
|
331,000
|
|
|
5,102,000
|
|
|
5,433,000
|
|
|
(751,000
|
)
|
|
1999/2005
|
|
|
09/11/14
|
||||||||
|
Cleveland, MS
|
|
—
|
|
|
348,000
|
|
|
6,369,000
|
|
|
—
|
|
|
348,000
|
|
|
6,369,000
|
|
|
6,717,000
|
|
|
(1,023,000
|
)
|
|
2004
|
|
|
09/11/14
|
||||||||
|
Springdale, AR
|
|
—
|
|
|
891,000
|
|
|
6,538,000
|
|
|
—
|
|
|
891,000
|
|
|
6,538,000
|
|
|
7,429,000
|
|
|
(1,062,000
|
)
|
|
1998/2005
|
|
|
01/08/15
|
||||||||
Lee’s Summit MO MOB (Medical Office)
|
Lee’s Summit, MO
|
|
—
|
|
|
1,045,000
|
|
|
5,068,000
|
|
|
398,000
|
|
|
1,045,000
|
|
|
5,466,000
|
|
|
6,511,000
|
|
|
(1,325,000
|
)
|
|
2006
|
|
|
09/18/14
|
||||||||
Carolina Commons MOB (Medical Office)
|
Indian Land, SC
|
|
7,155,000
|
|
|
1,028,000
|
|
|
9,430,000
|
|
|
270,000
|
|
|
1,028,000
|
|
|
9,700,000
|
|
|
10,728,000
|
|
|
(1,713,000
|
)
|
|
2009
|
|
|
10/15/14
|
||||||||
Mount Olympia MOB Portfolio (Medical Office)
|
Olympia Fields, IL
|
|
—
|
|
|
298,000
|
|
|
2,726,000
|
|
|
21,000
|
|
|
298,000
|
|
|
2,747,000
|
|
|
3,045,000
|
|
|
(401,000
|
)
|
|
2005
|
|
|
12/04/14
|
||||||||
|
Columbus, OH
|
|
—
|
|
|
225,000
|
|
|
5,649,000
|
|
|
158,000
|
|
|
225,000
|
|
|
5,807,000
|
|
|
6,032,000
|
|
|
(783,000
|
)
|
|
2005
|
|
|
12/04/14
|
||||||||
|
Mount Dora, FL
|
|
—
|
|
|
393,000
|
|
|
5,633,000
|
|
|
—
|
|
|
393,000
|
|
|
5,633,000
|
|
|
6,026,000
|
|
|
(709,000
|
)
|
|
2009
|
|
|
12/04/14
|
||||||||
Southlake TX Hospital (Hospital)
|
Southlake, TX
|
|
—
|
|
|
5,089,000
|
|
|
108,517,000
|
|
|
—
|
|
|
5,089,000
|
|
|
108,517,000
|
|
|
113,606,000
|
|
|
(11,877,000
|
)
|
|
2013
|
|
|
12/04/14
|
||||||||
East Texas MOB Portfolio (Medical Office)
|
Longview, TX
|
|
—
|
|
|
—
|
|
|
19,942,000
|
|
|
57,000
|
|
|
—
|
|
|
19,999,000
|
|
|
19,999,000
|
|
|
(2,705,000
|
)
|
|
2008
|
|
|
12/12/14
|
||||||||
|
Longview, TX
|
|
—
|
|
|
228,000
|
|
|
965,000
|
|
|
—
|
|
|
228,000
|
|
|
965,000
|
|
|
1,193,000
|
|
|
(236,000
|
)
|
|
1979/1997
|
|
|
12/12/14
|
||||||||
|
Longview, TX
|
|
—
|
|
|
759,000
|
|
|
1,696,000
|
|
|
—
|
|
|
759,000
|
|
|
1,696,000
|
|
|
2,455,000
|
|
|
(407,000
|
)
|
|
1998
|
|
|
12/12/14
|
||||||||
|
Longview, TX
|
|
—
|
|
|
—
|
|
|
8,027,000
|
|
|
—
|
|
|
—
|
|
|
8,027,000
|
|
|
8,027,000
|
|
|
(1,119,000
|
)
|
|
2004
|
|
|
12/12/14
|
||||||||
|
Marshall, TX
|
|
—
|
|
|
368,000
|
|
|
1,711,000
|
|
|
—
|
|
|
368,000
|
|
|
1,711,000
|
|
|
2,079,000
|
|
|
(475,000
|
)
|
|
1970
|
|
|
12/12/14
|
||||||||
|
Longview, TX
|
|
—
|
|
|
—
|
|
|
696,000
|
|
|
29,000
|
|
|
—
|
|
|
725,000
|
|
|
725,000
|
|
|
(161,000
|
)
|
|
1956
|
|
|
12/12/14
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount of Which Carried at Close of Period(f)
|
|
|
|
|
|||||||||||||||||||||||||
Description(a)
|
|
Encumbrances
|
|
Land
|
|
Buildings and
Improvements
|
|
Cost
Capitalized
Subsequent to
Acquisition(b)
|
|
Land
|
|
Buildings and
Improvements
|
|
Total(e)
|
|
Accumulated
Depreciation
(g)(h)
|
|
Date of
Construction
|
|
Date
Acquired
|
||||||||||||||||||
|
Longview, TX
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
27,601,000
|
|
|
$
|
1,565,000
|
|
|
$
|
—
|
|
|
$
|
29,166,000
|
|
|
$
|
29,166,000
|
|
|
$
|
(4,298,000
|
)
|
|
1985/1993/ 2004
|
|
|
12/12/14
|
Premier MOB (Medical Office)
|
Novi, MI
|
|
—
|
|
|
644,000
|
|
|
10,420,000
|
|
|
770,000
|
|
|
644,000
|
|
|
11,190,000
|
|
|
11,834,000
|
|
|
(1,495,000
|
)
|
|
2006
|
|
|
12/19/14
|
||||||||
Independence MOB Portfolio (Medical Office)
|
Southgate, KY
|
|
—
|
|
|
411,000
|
|
|
11,005,000
|
|
|
1,179,000
|
|
|
411,000
|
|
|
12,184,000
|
|
|
12,595,000
|
|
|
(1,490,000
|
)
|
|
1988
|
|
|
01/13/15
|
||||||||
|
Somerville, MA
|
|
—
|
|
|
1,509,000
|
|
|
46,775,000
|
|
|
1,662,000
|
|
|
1,509,000
|
|
|
48,437,000
|
|
|
49,946,000
|
|
|
(5,216,000
|
)
|
|
1990
|
|
|
01/13/15
|
||||||||
|
Morristown, NJ
|
|
—
|
|
|
3,763,000
|
|
|
26,957,000
|
|
|
2,223,000
|
|
|
3,764,000
|
|
|
29,179,000
|
|
|
32,943,000
|
|
|
(4,454,000
|
)
|
|
1980
|
|
|
01/13/15
|
||||||||
|
Verona, NJ
|
|
—
|
|
|
1,683,000
|
|
|
9,405,000
|
|
|
402,000
|
|
|
1,683,000
|
|
|
9,807,000
|
|
|
11,490,000
|
|
|
(1,415,000
|
)
|
|
1970
|
|
|
01/13/15
|
||||||||
|
Bronx, NY
|
|
—
|
|
|
—
|
|
|
19,593,000
|
|
|
1,651,000
|
|
|
—
|
|
|
21,244,000
|
|
|
21,244,000
|
|
|
(2,527,000
|
)
|
|
1987/1988
|
|
|
01/26/15
|
||||||||
King of Prussia PA MOB (Medical Office)
|
King of Prussia, PA
|
|
9,225,000
|
|
|
3,427,000
|
|
|
13,849,000
|
|
|
2,460,000
|
|
|
3,427,000
|
|
|
16,309,000
|
|
|
19,736,000
|
|
|
(2,366,000
|
)
|
|
1946/2000
|
|
|
01/21/15
|
||||||||
North Carolina ALF Portfolio (Senior Housing)
|
Clemmons, NC
|
|
—
|
|
|
596,000
|
|
|
13,237,000
|
|
|
—
|
|
|
596,000
|
|
|
13,237,000
|
|
|
13,833,000
|
|
|
(1,514,000
|
)
|
|
2014
|
|
|
06/29/15
|
||||||||
|
Mooresville, NC
|
|
—
|
|
|
835,000
|
|
|
15,894,000
|
|
|
—
|
|
|
835,000
|
|
|
15,894,000
|
|
|
16,729,000
|
|
|
(1,912,000
|
)
|
|
2012
|
|
|
01/28/15
|
||||||||
|
Raleigh, NC
|
|
—
|
|
|
1,069,000
|
|
|
21,235,000
|
|
|
—
|
|
|
1,069,000
|
|
|
21,235,000
|
|
|
22,304,000
|
|
|
(2,390,000
|
)
|
|
2013
|
|
|
01/28/15
|
||||||||
|
Wake Forest, NC
|
|
—
|
|
|
772,000
|
|
|
13,596,000
|
|
|
—
|
|
|
772,000
|
|
|
13,596,000
|
|
|
14,368,000
|
|
|
(1,480,000
|
)
|
|
2014
|
|
|
06/29/15
|
||||||||
|
Huntersville, NC
|
|
—
|
|
|
2,033,000
|
|
|
11,494,000
|
|
|
—
|
|
|
2,033,000
|
|
|
11,494,000
|
|
|
13,527,000
|
|
|
(724,000
|
)
|
|
2015
|
|
|
01/18/17
|
||||||||
|
Matthews, NC
|
|
—
|
|
|
949,000
|
|
|
12,537,000
|
|
|
—
|
|
|
949,000
|
|
|
12,537,000
|
|
|
13,486,000
|
|
|
(143,000
|
)
|
|
2017
|
|
|
08/30/18
|
||||||||
Orange Star Medical Portfolio (Medical Office and Hospital)
|
Keller, TX
|
|
—
|
|
|
1,604,000
|
|
|
7,912,000
|
|
|
28,000
|
|
|
1,604,000
|
|
|
7,940,000
|
|
|
9,544,000
|
|
|
(1,041,000
|
)
|
|
2011
|
|
|
02/26/15
|
||||||||
|
Wharton, TX
|
|
—
|
|
|
259,000
|
|
|
10,590,000
|
|
|
216,000
|
|
|
259,000
|
|
|
10,806,000
|
|
|
11,065,000
|
|
|
(1,284,000
|
)
|
|
1987
|
|
|
02/26/15
|
||||||||
|
Friendswood, TX
|
|
—
|
|
|
500,000
|
|
|
7,664,000
|
|
|
218,000
|
|
|
500,000
|
|
|
7,882,000
|
|
|
8,382,000
|
|
|
(951,000
|
)
|
|
2008
|
|
|
02/26/15
|
||||||||
|
Durango, CO
|
|
—
|
|
|
623,000
|
|
|
14,166,000
|
|
|
228,000
|
|
|
623,000
|
|
|
14,394,000
|
|
|
15,017,000
|
|
|
(1,560,000
|
)
|
|
2004
|
|
|
02/26/15
|
||||||||
|
Durango, CO
|
|
—
|
|
|
788,000
|
|
|
10,467,000
|
|
|
458,000
|
|
|
788,000
|
|
|
10,925,000
|
|
|
11,713,000
|
|
|
(1,328,000
|
)
|
|
2004
|
|
|
02/26/15
|
||||||||
Kingwood MOB Portfolio (Medical Office)
|
Kingwood, TX
|
|
—
|
|
|
820,000
|
|
|
8,589,000
|
|
|
89,000
|
|
|
820,000
|
|
|
8,678,000
|
|
|
9,498,000
|
|
|
(1,094,000
|
)
|
|
2005
|
|
|
03/11/15
|
||||||||
|
Kingwood, TX
|
|
—
|
|
|
781,000
|
|
|
3,943,000
|
|
|
—
|
|
|
781,000
|
|
|
3,943,000
|
|
|
4,724,000
|
|
|
(531,000
|
)
|
|
2008
|
|
|
03/11/15
|
||||||||
Mt Juliet TN MOB (Medical Office)
|
Mount Juliet, TN
|
|
—
|
|
|
1,188,000
|
|
|
10,720,000
|
|
|
(39,000
|
)
|
|
1,188,000
|
|
|
10,681,000
|
|
|
11,869,000
|
|
|
(1,282,000
|
)
|
|
2012
|
|
|
03/17/15
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount of Which Carried at Close of Period(f)
|
|
|
|
|
|||||||||||||||||||||||||
Description(a)
|
|
Encumbrances
|
|
Land
|
|
Buildings and
Improvements
|
|
Cost
Capitalized
Subsequent to
Acquisition(b)
|
|
Land
|
|
Buildings and
Improvements
|
|
Total(e)
|
|
Accumulated
Depreciation
(g)(h)
|
|
Date of
Construction
|
|
Date
Acquired
|
||||||||||||||||||
Homewood AL MOB (Medical Office)
|
Homewood, AL
|
|
$
|
—
|
|
|
$
|
405,000
|
|
|
$
|
6,590,000
|
|
|
$
|
(295,000
|
)
|
|
$
|
405,000
|
|
|
$
|
6,295,000
|
|
|
$
|
6,700,000
|
|
|
$
|
(731,000
|
)
|
|
2010
|
|
|
03/27/15
|
Paoli PA Medical Plaza (Medical Office)
|
Paoli, PA
|
|
13,014,000
|
|
|
2,313,000
|
|
|
12,447,000
|
|
|
1,591,000
|
|
|
2,313,000
|
|
|
14,038,000
|
|
|
16,351,000
|
|
|
(1,774,000
|
)
|
|
1951
|
|
|
04/10/15
|
||||||||
|
Paoli, PA
|
|
—
|
|
|
1,668,000
|
|
|
7,357,000
|
|
|
1,257,000
|
|
|
1,668,000
|
|
|
8,614,000
|
|
|
10,282,000
|
|
|
(1,200,000
|
)
|
|
1975
|
|
|
04/10/15
|
||||||||
Glen Burnie MD MOB (Medical Office)
|
Glen Burnie, MD
|
|
—
|
|
|
2,692,000
|
|
|
14,095,000
|
|
|
1,711,000
|
|
|
2,692,000
|
|
|
15,806,000
|
|
|
18,498,000
|
|
|
(2,092,000
|
)
|
|
1981
|
|
|
05/06/15
|
||||||||
Marietta GA MOB (Medical Office)
|
Marietta, GA
|
|
—
|
|
|
1,347,000
|
|
|
10,947,000
|
|
|
34,000
|
|
|
1,347,000
|
|
|
10,981,000
|
|
|
12,328,000
|
|
|
(1,252,000
|
)
|
|
2002
|
|
|
05/07/15
|
||||||||
Mountain Crest Senior Housing Portfolio (Senior Housing
—
RIDEA)
|
Elkhart, IN
|
|
—
|
|
|
793,000
|
|
|
6,009,000
|
|
|
106,000
|
|
|
793,000
|
|
|
6,115,000
|
|
|
6,908,000
|
|
|
(966,000
|
)
|
|
1997
|
|
|
05/14/15
|
||||||||
|
Elkhart, IN
|
|
—
|
|
|
782,000
|
|
|
6,760,000
|
|
|
403,000
|
|
|
782,000
|
|
|
7,163,000
|
|
|
7,945,000
|
|
|
(1,177,000
|
)
|
|
2000
|
|
|
05/14/15
|
||||||||
|
Hobart, IN
|
|
—
|
|
|
604,000
|
|
|
11,529,000
|
|
|
(156,000
|
)
|
|
604,000
|
|
|
11,373,000
|
|
|
11,977,000
|
|
|
(1,376,000
|
)
|
|
2008
|
|
|
05/14/15
|
||||||||
|
LaPorte, IN
|
|
—
|
|
|
392,000
|
|
|
14,894,000
|
|
|
254,000
|
|
|
392,000
|
|
|
15,148,000
|
|
|
15,540,000
|
|
|
(1,828,000
|
)
|
|
2008
|
|
|
05/14/15
|
||||||||
|
Mishawaka, IN
|
|
9,597,000
|
|
|
3,670,000
|
|
|
14,416,000
|
|
|
291,000
|
|
|
3,670,000
|
|
|
14,707,000
|
|
|
18,377,000
|
|
|
(1,792,000
|
)
|
|
1978
|
|
|
07/14/15
|
||||||||
|
Niles, MI
|
|
—
|
|
|
404,000
|
|
|
5,050,000
|
|
|
146,000
|
|
|
404,000
|
|
|
5,196,000
|
|
|
5,600,000
|
|
|
(796,000
|
)
|
|
2000
|
|
|
06/11/15
and
11/20/15
|
||||||||
Mount Dora Medical Center (Medical Office)
|
Mount Dora, FL
|
|
—
|
|
|
736,000
|
|
|
14,616,000
|
|
|
(6,996,000
|
)
|
|
736,000
|
|
|
7,620,000
|
|
|
8,356,000
|
|
|
(1,184,000
|
)
|
|
2008
|
|
|
05/15/15
|
||||||||
Nebraska Senior Housing Portfolio (Senior Housing
—
RIDEA)
|
Bennington, NE
|
|
—
|
|
|
981,000
|
|
|
20,427,000
|
|
|
195,000
|
|
|
981,000
|
|
|
20,622,000
|
|
|
21,603,000
|
|
|
(2,303,000
|
)
|
|
2009
|
|
|
05/29/15
|
||||||||
|
Omaha, NE
|
|
—
|
|
|
1,274,000
|
|
|
38,619,000
|
|
|
283,000
|
|
|
1,274,000
|
|
|
38,902,000
|
|
|
40,176,000
|
|
|
(3,934,000
|
)
|
|
2000
|
|
|
05/29/15
|
||||||||
Pennsylvania Senior Housing Portfolio (Senior Housing
—
RIDEA)
|
Bethlehem, PA
|
|
11,325,000
|
|
|
1,542,000
|
|
|
22,249,000
|
|
|
304,000
|
|
|
1,542,000
|
|
|
22,553,000
|
|
|
24,095,000
|
|
|
(2,666,000
|
)
|
|
2005
|
|
|
06/30/15
|
||||||||
|
Boyertown, PA
|
|
—
|
|
|
480,000
|
|
|
25,544,000
|
|
|
266,000
|
|
|
480,000
|
|
|
25,810,000
|
|
|
26,290,000
|
|
|
(2,632,000
|
)
|
|
2000
|
|
|
06/30/15
|
||||||||
|
York, PA
|
|
—
|
|
|
972,000
|
|
|
29,860,000
|
|
|
24,000
|
|
|
972,000
|
|
|
29,884,000
|
|
|
30,856,000
|
|
|
(3,046,000
|
)
|
|
1986
|
|
|
06/30/15
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount of Which Carried at Close of Period(f)
|
|
|
|
|
|||||||||||||||||||||||||
Description(a)
|
|
Encumbrances
|
|
Land
|
|
Buildings and
Improvements
|
|
Cost
Capitalized
Subsequent to
Acquisition(b)
|
|
Land
|
|
Buildings and
Improvements
|
|
Total(e)
|
|
Accumulated
Depreciation
(g)(h)
|
|
Date of
Construction
|
|
Date
Acquired
|
||||||||||||||||||
Southern Illinois MOB Portfolio (Medical Office)
|
Waterloo, IL
|
|
$
|
—
|
|
|
$
|
94,000
|
|
|
$
|
1,977,000
|
|
|
$
|
—
|
|
|
$
|
94,000
|
|
|
$
|
1,977,000
|
|
|
$
|
2,071,000
|
|
|
$
|
(243,000
|
)
|
|
2015
|
|
|
07/01/15
|
|
Waterloo, IL
|
|
—
|
|
|
736,000
|
|
|
6,332,000
|
|
|
348,000
|
|
|
736,000
|
|
|
6,680,000
|
|
|
7,416,000
|
|
|
(877,000
|
)
|
|
1995
|
|
|
07/01/15,
12/19/17 and
04/17/18
|
||||||||
|
Waterloo, IL
|
|
—
|
|
|
200,000
|
|
|
2,648,000
|
|
|
62,000
|
|
|
200,000
|
|
|
2,710,000
|
|
|
2,910,000
|
|
|
(354,000
|
)
|
|
2011
|
|
|
07/01/15
|
||||||||
Napa Medical Center (Medical Office)
|
Napa, CA
|
|
—
|
|
|
1,176,000
|
|
|
13,328,000
|
|
|
1,366,000
|
|
|
1,176,000
|
|
|
14,694,000
|
|
|
15,870,000
|
|
|
(1,936,000
|
)
|
|
1980
|
|
|
07/02/15
|
||||||||
Chesterfield Corporate Plaza (Medical Office)
|
Chesterfield, MO
|
|
—
|
|
|
8,030,000
|
|
|
24,533,000
|
|
|
2,249,000
|
|
|
8,030,000
|
|
|
26,782,000
|
|
|
34,812,000
|
|
|
(3,718,000
|
)
|
|
1989
|
|
|
08/14/15
|
||||||||
Richmond VA ALF(Senior Housing
—
RIDEA)
|
North Chesterfield, VA
|
|
35,129,000
|
|
|
2,146,000
|
|
|
56,671,000
|
|
|
245,000
|
|
|
2,146,000
|
|
|
56,916,000
|
|
|
59,062,000
|
|
|
(5,051,000
|
)
|
|
2009
|
|
|
09/11/15
|
||||||||
Crown Senior Care Portfolio (Senior Housing)
|
Peel, Isle of Man
|
|
—
|
|
|
1,165,000
|
|
|
6,954,000
|
|
|
—
|
|
|
1,165,000
|
|
|
6,954,000
|
|
|
8,119,000
|
|
|
(693,000
|
)
|
|
2015
|
|
|
09/15/15
|
||||||||
|
St. Albans, UK
|
|
—
|
|
|
1,175,000
|
|
|
12,348,000
|
|
|
449,000
|
|
|
1,175,000
|
|
|
12,797,000
|
|
|
13,972,000
|
|
|
(1,160,000
|
)
|
|
2015
|
|
|
10/08/15
|
||||||||
|
Salisbury, UK
|
|
—
|
|
|
1,248,000
|
|
|
11,990,000
|
|
|
4,000
|
|
|
1,248,000
|
|
|
11,994,000
|
|
|
13,242,000
|
|
|
(1,124,000
|
)
|
|
2015
|
|
|
12/08/15
|
||||||||
|
Aberdeen, UK
|
|
—
|
|
|
2,026,000
|
|
|
6,039,000
|
|
|
—
|
|
|
2,026,000
|
|
|
6,039,000
|
|
|
8,065,000
|
|
|
(375,000
|
)
|
|
1986
|
|
|
11/15/16
|
||||||||
|
Felixstowe, UK
|
|
—
|
|
|
704,000
|
|
|
5,803,000
|
|
|
97,000
|
|
|
704,000
|
|
|
5,900,000
|
|
|
6,604,000
|
|
|
(338,000
|
)
|
|
2010/2011
|
|
|
11/15/16
|
||||||||
|
Felixstowe, UK
|
|
—
|
|
|
531,000
|
|
|
2,543,000
|
|
|
66,000
|
|
|
531,000
|
|
|
2,609,000
|
|
|
3,140,000
|
|
|
(165,000
|
)
|
|
2010/2011
|
|
|
11/15/16
|
||||||||
Washington DC SNF (Skilled Nursing)
|
Washington, DC
|
|
—
|
|
|
1,194,000
|
|
|
34,200,000
|
|
|
—
|
|
|
1,194,000
|
|
|
34,200,000
|
|
|
35,394,000
|
|
|
(3,802,000
|
)
|
|
1983
|
|
|
10/29/15
|
||||||||
Stockbridge GA MOB II (Medical Office)
|
Stockbridge, GA
|
|
—
|
|
|
499,000
|
|
|
8,353,000
|
|
|
211,000
|
|
|
499,000
|
|
|
8,564,000
|
|
|
9,063,000
|
|
|
(983,000
|
)
|
|
2006
|
|
|
12/03/15
|
||||||||
Marietta GA MOB II (Medical Office)
|
Marietta, GA
|
|
—
|
|
|
661,000
|
|
|
4,783,000
|
|
|
131,000
|
|
|
661,000
|
|
|
4,914,000
|
|
|
5,575,000
|
|
|
(536,000
|
)
|
|
2007
|
|
|
12/09/15
|
||||||||
Naperville MOB (Medical Office)
|
Naperville, IL
|
|
—
|
|
|
392,000
|
|
|
3,765,000
|
|
|
30,000
|
|
|
392,000
|
|
|
3,795,000
|
|
|
4,187,000
|
|
|
(513,000
|
)
|
|
1999
|
|
|
01/12/16
|
||||||||
|
Naperville, IL
|
|
—
|
|
|
548,000
|
|
|
11,815,000
|
|
|
40,000
|
|
|
548,000
|
|
|
11,855,000
|
|
|
12,403,000
|
|
|
(1,254,000
|
)
|
|
1989
|
|
|
01/12/16
|
||||||||
Lakeview IN Medical Plaza (Medical Office)
|
Indianapolis, IN
|
|
20,000,000
|
|
|
2,375,000
|
|
|
15,911,000
|
|
|
3,554,000
|
|
|
2,375,000
|
|
|
19,465,000
|
|
|
21,840,000
|
|
|
(2,742,000
|
)
|
|
1987
|
|
|
01/21/16
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount of Which Carried at Close of Period(f)
|
|
|
|
|
|||||||||||||||||||||||||
Description(a)
|
|
Encumbrances
|
|
Land
|
|
Buildings and
Improvements
|
|
Cost
Capitalized
Subsequent to
Acquisition(b)
|
|
Land
|
|
Buildings and
Improvements
|
|
Total(e)
|
|
Accumulated
Depreciation
(g)(h)
|
|
Date of
Construction
|
|
Date
Acquired
|
||||||||||||||||||
Pennsylvania Senior Housing Portfolio II (Senior Housing
—
RIDEA)
|
Palmyra, PA
|
|
$
|
—
|
|
|
$
|
835,000
|
|
|
$
|
24,424,000
|
|
|
$
|
97,000
|
|
|
$
|
835,000
|
|
|
$
|
24,521,000
|
|
|
$
|
25,356,000
|
|
|
$
|
(2,842,000
|
)
|
|
2007
|
|
|
02/01/16
|
Snellville GA MOB (Medical Office)
|
Snellville, GA
|
|
—
|
|
|
332,000
|
|
|
7,781,000
|
|
|
816,000
|
|
|
332,000
|
|
|
8,597,000
|
|
|
8,929,000
|
|
|
(919,000
|
)
|
|
2005
|
|
|
02/05/16
|
||||||||
Lakebrook Medical Center (Medical Office)
|
Westbrook, CT
|
|
—
|
|
|
653,000
|
|
|
4,855,000
|
|
|
155,000
|
|
|
653,000
|
|
|
5,010,000
|
|
|
5,663,000
|
|
|
(561,000
|
)
|
|
2007
|
|
|
02/19/16
|
||||||||
Stockbridge GA MOB III (Medical Office)
|
Stockbridge, GA
|
|
—
|
|
|
606,000
|
|
|
7,924,000
|
|
|
72,000
|
|
|
606,000
|
|
|
7,996,000
|
|
|
8,602,000
|
|
|
(858,000
|
)
|
|
2007
|
|
|
03/29/16
|
||||||||
Joplin MO MOB (Medical Office)
|
Joplin, MO
|
|
—
|
|
|
1,245,000
|
|
|
9,860,000
|
|
|
(41,000
|
)
|
|
1,245,000
|
|
|
9,819,000
|
|
|
11,064,000
|
|
|
(1,320,000
|
)
|
|
2000
|
|
|
05/10/16
|
||||||||
Austell GA MOB (Medical Office)
|
Austell, GA
|
|
—
|
|
|
663,000
|
|
|
10,547,000
|
|
|
(8,000
|
)
|
|
663,000
|
|
|
10,539,000
|
|
|
11,202,000
|
|
|
(817,000
|
)
|
|
2008
|
|
|
05/25/16
|
||||||||
Middletown OH MOB (Medical Office)
|
Middletown, OH
|
|
—
|
|
|
—
|
|
|
17,389,000
|
|
|
153,000
|
|
|
—
|
|
|
17,542,000
|
|
|
17,542,000
|
|
|
(1,396,000
|
)
|
|
2007
|
|
|
06/16/16
|
||||||||
Fox Grape SNF Portfolio (Skilled Nursing)
|
Braintree, MA
|
|
—
|
|
|
1,875,000
|
|
|
10,847,000
|
|
|
1,000
|
|
|
1,845,000
|
|
|
10,878,000
|
|
|
12,723,000
|
|
|
(776,000
|
)
|
|
2015
|
|
|
07/01/16
|
||||||||
|
Brighton, MA
|
|
—
|
|
|
758,000
|
|
|
2,661,000
|
|
|
355,000
|
|
|
779,000
|
|
|
2,995,000
|
|
|
3,774,000
|
|
|
(227,000
|
)
|
|
1982
|
|
|
07/01/16
|
||||||||
|
Duxbury, MA
|
|
—
|
|
|
2,823,000
|
|
|
11,244,000
|
|
|
104,000
|
|
|
2,922,000
|
|
|
11,249,000
|
|
|
14,171,000
|
|
|
(874,000
|
)
|
|
1983
|
|
|
07/01/16
|
||||||||
|
Hingham, MA
|
|
—
|
|
|
2,150,000
|
|
|
17,390,000
|
|
|
—
|
|
|
2,316,000
|
|
|
17,224,000
|
|
|
19,540,000
|
|
|
(1,223,000
|
)
|
|
1990
|
|
|
07/01/16
|
||||||||
|
Weymouth, MA
|
|
—
|
|
|
1,818,000
|
|
|
5,286,000
|
|
|
418,000
|
|
|
1,857,000
|
|
|
5,665,000
|
|
|
7,522,000
|
|
|
(448,000
|
)
|
|
1963
|
|
|
07/01/16
|
||||||||
|
Quincy, MA
|
|
15,319,000
|
|
|
3,537,000
|
|
|
13,697,000
|
|
|
156,000
|
|
|
3,537,000
|
|
|
13,853,000
|
|
|
17,390,000
|
|
|
(864,000
|
)
|
|
1995
|
|
|
11/01/16
|
||||||||
Voorhees NJ MOB (Medical Office)
|
Voorhees, NJ
|
|
—
|
|
|
1,727,000
|
|
|
8,451,000
|
|
|
368,000
|
|
|
1,727,000
|
|
|
8,819,000
|
|
|
10,546,000
|
|
|
(855,000
|
)
|
|
2008
|
|
|
07/08/16
|
||||||||
Norwich CT MOB Portfolio (Medical Office)
|
Norwich, CT
|
|
—
|
|
|
403,000
|
|
|
1,601,000
|
|
|
10,000
|
|
|
403,000
|
|
|
1,611,000
|
|
|
2,014,000
|
|
|
(146,000
|
)
|
|
2014
|
|
|
12/16/16
|
||||||||
|
Norwich, CT
|
|
—
|
|
|
804,000
|
|
|
12,094,000
|
|
|
108,000
|
|
|
804,000
|
|
|
12,202,000
|
|
|
13,006,000
|
|
|
(820,000
|
)
|
|
1999
|
|
|
12/16/16
|
||||||||
New London CT MOB (Medical Office)
|
New London, CT
|
|
—
|
|
|
669,000
|
|
|
3,479,000
|
|
|
242,000
|
|
|
669,000
|
|
|
3,721,000
|
|
|
4,390,000
|
|
|
(281,000
|
)
|
|
1987
|
|
|
05/03/17
|
||||||||
Middletown OH MOB II (Medical Office)
|
Middletown, OH
|
|
—
|
|
|
—
|
|
|
3,949,000
|
|
|
22,000
|
|
|
—
|
|
|
3,971,000
|
|
|
3,971,000
|
|
|
(138,000
|
)
|
|
2007
|
|
|
12/20/17
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount of Which Carried at Close of Period(f)
|
|
|
|
|
|||||||||||||||||||||||||
Description(a)
|
|
Encumbrances
|
|
Land
|
|
Buildings and
Improvements
|
|
Cost
Capitalized
Subsequent to
Acquisition(b)
|
|
Land
|
|
Buildings and
Improvements
|
|
Total(e)
|
|
Accumulated
Depreciation
(g)(h)
|
|
Date of
Construction
|
|
Date
Acquired
|
||||||||||||||||||
Owen Valley Health Campus
|
Spencer, IN
|
|
$
|
9,278,000
|
|
|
$
|
307,000
|
|
|
$
|
9,111,000
|
|
|
$
|
161,000
|
|
|
$
|
307,000
|
|
|
$
|
9,272,000
|
|
|
$
|
9,579,000
|
|
|
$
|
(756,000
|
)
|
|
1999
|
|
|
12/01/15
|
Homewood Health Campus
|
Lebanon, IN
|
|
9,309,000
|
|
|
973,000
|
|
|
9,702,000
|
|
|
423,000
|
|
|
1,040,000
|
|
|
10,058,000
|
|
|
11,098,000
|
|
|
(820,000
|
)
|
|
2000
|
|
|
12/01/15
|
||||||||
Ashford Place Health Campus
|
Shelbyville, IN
|
|
6,483,000
|
|
|
664,000
|
|
|
12,662,000
|
|
|
605,000
|
|
|
682,000
|
|
|
13,249,000
|
|
|
13,931,000
|
|
|
(1,055,000
|
)
|
|
2004
|
|
|
12/01/15
|
||||||||
Mill Pond Health Campus
|
Greencastle, IN
|
|
7,671,000
|
|
|
1,576,000
|
|
|
8,124,000
|
|
|
308,000
|
|
|
1,576,000
|
|
|
8,432,000
|
|
|
10,008,000
|
|
|
(666,000
|
)
|
|
2005
|
|
|
12/01/15
|
||||||||
St. Andrews Health Campus
|
Batesville, IN
|
|
4,840,000
|
|
|
552,000
|
|
|
8,213,000
|
|
|
243,000
|
|
|
619,000
|
|
|
8,389,000
|
|
|
9,008,000
|
|
|
(675,000
|
)
|
|
2005
|
|
|
12/01/15
|
||||||||
Hampton Oaks Health Campus
|
Scottsburg, IN
|
|
6,814,000
|
|
|
720,000
|
|
|
8,145,000
|
|
|
246,000
|
|
|
777,000
|
|
|
8,334,000
|
|
|
9,111,000
|
|
|
(703,000
|
)
|
|
2006
|
|
|
12/01/15
|
||||||||
Forest Park Health Campus
|
Richmond, IN
|
|
7,441,000
|
|
|
535,000
|
|
|
9,399,000
|
|
|
284,000
|
|
|
535,000
|
|
|
9,683,000
|
|
|
10,218,000
|
|
|
(817,000
|
)
|
|
2007
|
|
|
12/01/15
|
||||||||
The Maples at Waterford Crossing
|
Goshen, IN
|
|
6,165,000
|
|
|
344,000
|
|
|
8,027,000
|
|
|
51,000
|
|
|
347,000
|
|
|
8,075,000
|
|
|
8,422,000
|
|
|
(658,000
|
)
|
|
2006
|
|
|
12/01/15
|
||||||||
Morrison Woods Health Campus
|
Muncie, IN
|
|
6,400,000
|
|
|
1,526,000
|
|
|
10,144,000
|
|
|
11,414,000
|
|
|
1,526,000
|
|
|
21,558,000
|
|
|
23,084,000
|
|
|
(856,000
|
)
|
|
2008
|
|
|
12/01/15
and
09/14/16
|
||||||||
Woodbridge Health Campus
|
Logansport, IN
|
|
8,818,000
|
|
|
228,000
|
|
|
11,812,000
|
|
|
307,000
|
|
|
233,000
|
|
|
12,114,000
|
|
|
12,347,000
|
|
|
(979,000
|
)
|
|
2003
|
|
|
12/01/15
|
||||||||
Bridgepointe Health Campus
|
Vincennes, IN
|
|
7,545,000
|
|
|
572,000
|
|
|
7,469,000
|
|
|
304,000
|
|
|
572,000
|
|
|
7,773,000
|
|
|
8,345,000
|
|
|
(611,000
|
)
|
|
2002
|
|
|
12/01/15
|
||||||||
Greenleaf Living Center
|
Elkhart, IN
|
|
12,061,000
|
|
|
492,000
|
|
|
12,157,000
|
|
|
172,000
|
|
|
502,000
|
|
|
12,319,000
|
|
|
12,821,000
|
|
|
(1,003,000
|
)
|
|
2000
|
|
|
12/01/15
|
||||||||
Scenic Hills Care Center
|
Ferdinand, IN
|
|
7,854,000
|
|
|
212,000
|
|
|
5,702,000
|
|
|
(4,046,000
|
)
|
|
212,000
|
|
|
1,656,000
|
|
|
1,868,000
|
|
|
(43,000
|
)
|
|
1985
|
|
|
12/01/15
|
||||||||
Forest Glen Health Campus
|
Springfield, OH
|
|
10,790,000
|
|
|
846,000
|
|
|
12,754,000
|
|
|
195,000
|
|
|
875,000
|
|
|
12,920,000
|
|
|
13,795,000
|
|
|
(1,087,000
|
)
|
|
2007
|
|
|
12/01/15
|
||||||||
The Meadows of Kalida Health Campus
|
Kalida, OH
|
|
8,344,000
|
|
|
298,000
|
|
|
7,628,000
|
|
|
95,000
|
|
|
303,000
|
|
|
7,718,000
|
|
|
8,021,000
|
|
|
(628,000
|
)
|
|
2007
|
|
|
12/01/15
|
||||||||
The Heritage
|
Findlay, OH
|
|
13,999,000
|
|
|
1,312,000
|
|
|
13,475,000
|
|
|
316,000
|
|
|
1,369,000
|
|
|
13,734,000
|
|
|
15,103,000
|
|
|
(1,131,000
|
)
|
|
1975
|
|
|
12/01/15
|
||||||||
Genoa Retirement Village
|
Genoa, OH
|
|
8,757,000
|
|
|
881,000
|
|
|
8,113,000
|
|
|
286,000
|
|
|
909,000
|
|
|
8,371,000
|
|
|
9,280,000
|
|
|
(695,000
|
)
|
|
1985
|
|
|
12/01/15
|
||||||||
The Residence of Waterford Crossing
|
Goshen, IN
|
|
8,869,000
|
|
|
344,000
|
|
|
4,381,000
|
|
|
763,000
|
|
|
349,000
|
|
|
5,139,000
|
|
|
5,488,000
|
|
|
(437,000
|
)
|
|
2004
|
|
|
12/01/15
|
||||||||
St. Elizabeth Healthcare
|
Delphi, IN
|
|
8,715,000
|
|
|
522,000
|
|
|
5,463,000
|
|
|
5,361,000
|
|
|
613,000
|
|
|
10,733,000
|
|
|
11,346,000
|
|
|
(531,000
|
)
|
|
1986
|
|
|
12/01/15
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount of Which Carried at Close of Period(f)
|
|
|
|
|
|||||||||||||||||||||||||
Description(a)
|
|
Encumbrances
|
|
Land
|
|
Buildings and
Improvements
|
|
Cost
Capitalized
Subsequent to
Acquisition(b)
|
|
Land
|
|
Buildings and
Improvements
|
|
Total(e)
|
|
Accumulated
Depreciation
(g)(h)
|
|
Date of
Construction
|
|
Date
Acquired
|
||||||||||||||||||
Cumberland Pointe
|
West Lafayette, IN
|
|
$
|
10,221,000
|
|
|
$
|
1,645,000
|
|
|
$
|
13,696,000
|
|
|
$
|
462,000
|
|
|
$
|
1,901,000
|
|
|
$
|
13,902,000
|
|
|
$
|
15,803,000
|
|
|
$
|
(1,204,000
|
)
|
|
1980
|
|
|
12/01/15
|
Franciscan Healthcare Center
|
Louisville, KY
|
|
11,463,000
|
|
|
808,000
|
|
|
8,439,000
|
|
|
691,000
|
|
|
812,000
|
|
|
9,126,000
|
|
|
9,938,000
|
|
|
(797,000
|
)
|
|
1975
|
|
|
12/01/15
|
||||||||
Blair Ridge Health Campus
|
Peru, IN
|
|
8,140,000
|
|
|
734,000
|
|
|
11,648,000
|
|
|
422,000
|
|
|
760,000
|
|
|
12,044,000
|
|
|
12,804,000
|
|
|
(1,115,000
|
)
|
|
2001
|
|
|
12/01/15
|
||||||||
Glen Oaks Health Campus
|
New Castle, IN
|
|
5,557,000
|
|
|
384,000
|
|
|
8,189,000
|
|
|
48,000
|
|
|
384,000
|
|
|
8,237,000
|
|
|
8,621,000
|
|
|
(650,000
|
)
|
|
2011
|
|
|
12/01/15
|
||||||||
Covered Bridge Health Campus
|
Seymour, IN
|
|
(c)
|
|
|
386,000
|
|
|
9,699,000
|
|
|
217,000
|
|
|
472,000
|
|
|
9,830,000
|
|
|
10,302,000
|
|
|
(812,000
|
)
|
|
2002
|
|
|
12/01/15
|
||||||||
Stonebridge Health Campus
|
Bedford, IN
|
|
10,316,000
|
|
|
1,087,000
|
|
|
7,965,000
|
|
|
518,000
|
|
|
1,134,000
|
|
|
8,436,000
|
|
|
9,570,000
|
|
|
(683,000
|
)
|
|
2004
|
|
|
12/01/15
|
||||||||
RiverOaks Health Campus
|
Princeton, IN
|
|
15,403,000
|
|
|
440,000
|
|
|
8,953,000
|
|
|
405,000
|
|
|
466,000
|
|
|
9,332,000
|
|
|
9,798,000
|
|
|
(752,000
|
)
|
|
2004
|
|
|
12/01/15
|
||||||||
Park Terrace Health Campus
|
Louisville, KY
|
|
(c)
|
|
|
2,177,000
|
|
|
7,626,000
|
|
|
989,000
|
|
|
2,177,000
|
|
|
8,615,000
|
|
|
10,792,000
|
|
|
(731,000
|
)
|
|
1977
|
|
|
12/01/15
|
||||||||
Cobblestone Crossing
|
Terre Haute, IN
|
|
(c)
|
|
|
1,462,000
|
|
|
13,860,000
|
|
|
5,614,000
|
|
|
1,469,000
|
|
|
19,467,000
|
|
|
20,936,000
|
|
|
(1,483,000
|
)
|
|
2008
|
|
|
12/01/15
|
||||||||
Creasy Springs Health Campus
|
Lafayette, IN
|
|
17,040,000
|
|
|
2,111,000
|
|
|
14,337,000
|
|
|
5,814,000
|
|
|
2,365,000
|
|
|
19,897,000
|
|
|
22,262,000
|
|
|
(1,528,000
|
)
|
|
2010
|
|
|
12/01/15
|
||||||||
Avalon Springs Health Campus
|
Valparaiso, IN
|
|
18,523,000
|
|
|
1,542,000
|
|
|
14,107,000
|
|
|
100,000
|
|
|
1,560,000
|
|
|
14,189,000
|
|
|
15,749,000
|
|
|
(1,159,000
|
)
|
|
2012
|
|
|
12/01/15
|
||||||||
Prairie Lakes Health Campus
|
Noblesville, IN
|
|
9,372,000
|
|
|
2,204,000
|
|
|
13,227,000
|
|
|
144,000
|
|
|
2,210,000
|
|
|
13,365,000
|
|
|
15,575,000
|
|
|
(1,095,000
|
)
|
|
2010
|
|
|
12/01/15
|
||||||||
RidgeWood Health Campus
|
Lawrenceburg, IN
|
|
14,528,000
|
|
|
1,240,000
|
|
|
16,118,000
|
|
|
51,000
|
|
|
1,261,000
|
|
|
16,148,000
|
|
|
17,409,000
|
|
|
(1,299,000
|
)
|
|
2009
|
|
|
12/01/15
|
||||||||
Westport Place Health Campus
|
Louisville, KY
|
|
(c)
|
|
|
1,245,000
|
|
|
9,946,000
|
|
|
53,000
|
|
|
1,262,000
|
|
|
9,982,000
|
|
|
11,244,000
|
|
|
(794,000
|
)
|
|
2011
|
|
|
12/01/15
|
||||||||
Lakeland Rehab & Health Center
|
Milford, IN
|
|
—
|
|
|
306,000
|
|
|
2,727,000
|
|
|
(1,251,000
|
)
|
|
306,000
|
|
|
1,476,000
|
|
|
1,782,000
|
|
|
(38,000
|
)
|
|
1973
|
|
|
12/01/15
|
||||||||
Amber Manor Care Center
|
Petersburg, IN
|
|
5,919,000
|
|
|
446,000
|
|
|
6,063,000
|
|
|
215,000
|
|
|
483,000
|
|
|
6,241,000
|
|
|
6,724,000
|
|
|
(536,000
|
)
|
|
1990
|
|
|
12/01/15
|
||||||||
The Meadows of Leipsic Health Campus
|
Leipsic, OH
|
|
(c)
|
|
|
1,242,000
|
|
|
6,988,000
|
|
|
384,000
|
|
|
1,242,000
|
|
|
7,372,000
|
|
|
8,614,000
|
|
|
(626,000
|
)
|
|
1986
|
|
|
12/01/15
|
||||||||
Springview Manor
|
Lima, OH
|
|
(c)
|
|
|
260,000
|
|
|
3,968,000
|
|
|
87,000
|
|
|
260,000
|
|
|
4,055,000
|
|
|
4,315,000
|
|
|
(341,000
|
)
|
|
1978
|
|
|
12/01/15
|
||||||||
Willows at Bellevue
|
Bellevue, OH
|
|
17,350,000
|
|
|
587,000
|
|
|
15,575,000
|
|
|
216,000
|
|
|
613,000
|
|
|
15,765,000
|
|
|
16,378,000
|
|
|
(1,270,000
|
)
|
|
2008
|
|
|
12/01/15
|
||||||||
Briar Hill Health Campus
|
North Baltimore, OH
|
|
(c)
|
|
|
673,000
|
|
|
2,688,000
|
|
|
363,000
|
|
|
696,000
|
|
|
3,028,000
|
|
|
3,724,000
|
|
|
(259,000
|
)
|
|
1977
|
|
|
12/01/15
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount of Which Carried at Close of Period(f)
|
|
|
|
|
|||||||||||||||||||||||||
Description(a)
|
|
Encumbrances
|
|
Land
|
|
Buildings and
Improvements
|
|
Cost
Capitalized
Subsequent to
Acquisition(b)
|
|
Land
|
|
Buildings and
Improvements
|
|
Total(e)
|
|
Accumulated
Depreciation
(g)(h)
|
|
Date of
Construction
|
|
Date
Acquired
|
||||||||||||||||||
Cypress Pointe Health Campus
|
Englewood, OH
|
|
(c)
|
|
|
$
|
921,000
|
|
|
$
|
10,291,000
|
|
|
$
|
833,000
|
|
|
$
|
1,416,000
|
|
|
$
|
10,629,000
|
|
|
$
|
12,045,000
|
|
|
$
|
(845,000
|
)
|
|
2010
|
|
|
12/01/15
|
|
The Oaks at NorthPointe Woods
|
Battle Creek, MI
|
|
(c)
|
|
|
567,000
|
|
|
12,716,000
|
|
|
62,000
|
|
|
567,000
|
|
|
12,778,000
|
|
|
13,345,000
|
|
|
(1,028,000
|
)
|
|
2008
|
|
|
12/01/15
|
||||||||
RidgeCrest Health Campus
|
Jackson, MI
|
|
(c)
|
|
|
642,000
|
|
|
6,194,000
|
|
|
237,000
|
|
|
797,000
|
|
|
6,276,000
|
|
|
7,073,000
|
|
|
(518,000
|
)
|
|
2010
|
|
|
12/01/15
|
||||||||
Westlake Health Campus
|
Commerce, MI
|
|
$
|
15,143,000
|
|
|
815,000
|
|
|
13,502,000
|
|
|
27,000
|
|
|
815,000
|
|
|
13,529,000
|
|
|
14,344,000
|
|
|
(1,096,000
|
)
|
|
2011
|
|
|
12/01/15
|
|||||||
Springhurst Health Campus
|
Greenfield, IN
|
|
21,044,000
|
|
|
931,000
|
|
|
14,114,000
|
|
|
1,267,000
|
|
|
1,814,000
|
|
|
14,498,000
|
|
|
16,312,000
|
|
|
(1,277,000
|
)
|
|
2007
|
|
|
12/01/15
and
05/16/17
|
||||||||
Glen Ridge Health Campus
|
Louisville, KY
|
|
(c)
|
|
|
1,208,000
|
|
|
9,771,000
|
|
|
1,545,000
|
|
|
1,306,000
|
|
|
11,218,000
|
|
|
12,524,000
|
|
|
(832,000
|
)
|
|
2006
|
|
|
12/01/15
|
||||||||
St. Mary Healthcare
|
Lafayette, IN
|
|
5,560,000
|
|
|
348,000
|
|
|
2,710,000
|
|
|
46,000
|
|
|
348,000
|
|
|
2,756,000
|
|
|
3,104,000
|
|
|
(233,000
|
)
|
|
1969
|
|
|
12/01/15
|
||||||||
The Oaks at Woodfield
|
Grand Blanc, MI
|
|
(c)
|
|
|
897,000
|
|
|
12,270,000
|
|
|
19,000
|
|
|
897,000
|
|
|
12,289,000
|
|
|
13,186,000
|
|
|
(1,009,000
|
)
|
|
2012
|
|
|
12/01/15
|
||||||||
Stonegate Health Campus
|
Lapeer, MI
|
|
(c)
|
|
|
538,000
|
|
|
13,159,000
|
|
|
50,000
|
|
|
567,000
|
|
|
13,180,000
|
|
|
13,747,000
|
|
|
(1,091,000
|
)
|
|
2012
|
|
|
12/01/15
|
||||||||
Glen Oaks Senior Living at Forest Ridge
|
New Castle, IN
|
|
(c)
|
|
|
204,000
|
|
|
5,470,000
|
|
|
51,000
|
|
|
204,000
|
|
|
5,521,000
|
|
|
5,725,000
|
|
|
(454,000
|
)
|
|
2005
|
|
|
12/01/15
|
||||||||
Highland Oaks Health Center
|
McConnelsville, OH
|
|
—
|
|
|
880,000
|
|
|
1,803,000
|
|
|
302,000
|
|
|
880,000
|
|
|
2,105,000
|
|
|
2,985,000
|
|
|
(178,000
|
)
|
|
1978
|
|
|
12/01/15
|
||||||||
Richland Manor
|
Bluffton, OH
|
|
—
|
|
|
224,000
|
|
|
2,200,000
|
|
|
(2,057,000
|
)
|
|
—
|
|
|
367,000
|
|
|
367,000
|
|
|
(366,000
|
)
|
|
1940
|
|
|
12/01/15
|
||||||||
River Terrace Health Campus
|
Madison, IN
|
|
12,367,000
|
|
|
—
|
|
|
13,378,000
|
|
|
2,101,000
|
|
|
—
|
|
|
15,479,000
|
|
|
15,479,000
|
|
|
(1,180,000
|
)
|
|
2016
|
|
|
03/28/16
|
||||||||
St. Charles Health Campus
|
Jasper, IN
|
|
12,126,000
|
|
|
467,000
|
|
|
14,532,000
|
|
|
737,000
|
|
|
472,000
|
|
|
15,264,000
|
|
|
15,736,000
|
|
|
(1,150,000
|
)
|
|
2000
|
|
|
06/24/16
and
06/30/16
|
||||||||
Bethany Pointe Health Campus
|
Anderson, IN
|
|
20,799,000
|
|
|
2,337,000
|
|
|
26,524,000
|
|
|
1,377,000
|
|
|
2,445,000
|
|
|
27,793,000
|
|
|
30,238,000
|
|
|
(2,031,000
|
)
|
|
1999
|
|
|
06/30/16
|
||||||||
River Pointe Health Campus
|
Evansville, IN
|
|
14,937,000
|
|
|
1,118,000
|
|
|
14,736,000
|
|
|
1,096,000
|
|
|
1,122,000
|
|
|
15,828,000
|
|
|
16,950,000
|
|
|
(1,238,000
|
)
|
|
1999
|
|
|
06/30/16
|
||||||||
Waterford Place Health Campus
|
Kokomo, IN
|
|
15,802,000
|
|
|
1,219,000
|
|
|
18,557,000
|
|
|
1,144,000
|
|
|
1,301,000
|
|
|
19,619,000
|
|
|
20,920,000
|
|
|
(1,469,000
|
)
|
|
2000
|
|
|
06/30/16
|
||||||||
Autumn Woods Health Campus
|
New Albany, IN
|
|
(c)
|
|
|
1,016,000
|
|
|
13,414,000
|
|
|
1,359,000
|
|
|
1,025,000
|
|
|
14,764,000
|
|
|
15,789,000
|
|
|
(1,226,000
|
)
|
|
2000
|
|
|
06/30/16
|
||||||||
Oakwood Health Campus
|
Tell City, IN
|
|
9,701,000
|
|
|
783,000
|
|
|
11,880,000
|
|
|
948,000
|
|
|
791,000
|
|
|
12,820,000
|
|
|
13,611,000
|
|
|
(1,036,000
|
)
|
|
2000
|
|
|
06/30/16
|
||||||||
Cedar Ridge Health Campus
|
Cynthiana, KY
|
|
(c)
|
|
|
102,000
|
|
|
8,435,000
|
|
|
3,418,000
|
|
|
139,000
|
|
|
11,816,000
|
|
|
11,955,000
|
|
|
(828,000
|
)
|
|
2005
|
|
|
06/30/16
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount of Which Carried at Close of Period(f)
|
|
|
|
|
|||||||||||||||||||||||||
Description(a)
|
|
Encumbrances
|
|
Land
|
|
Buildings and
Improvements
|
|
Cost
Capitalized
Subsequent to
Acquisition(b)
|
|
Land
|
|
Buildings and
Improvements
|
|
Total(e)
|
|
Accumulated
Depreciation
(g)(h)
|
|
Date of
Construction
|
|
Date
Acquired
|
||||||||||||||||||
Aspen Place Health Campus
|
Greensburg, IN
|
|
$
|
9,968,000
|
|
|
$
|
980,000
|
|
|
$
|
10,970,000
|
|
|
$
|
666,000
|
|
|
$
|
1,014,000
|
|
|
$
|
11,602,000
|
|
|
$
|
12,616,000
|
|
|
$
|
(811,000
|
)
|
|
2012
|
|
|
08/16/16
|
The Willows at Citation
|
Lexington, KY
|
|
(c)
|
|
|
826,000
|
|
|
10,017,000
|
|
|
583,000
|
|
|
844,000
|
|
|
10,582,000
|
|
|
11,426,000
|
|
|
(751,000
|
)
|
|
2014
|
|
|
08/16/16
|
||||||||
The Willows at East Lansing
|
East Lansing, MI
|
|
17,225,000
|
|
|
1,449,000
|
|
|
15,161,000
|
|
|
1,235,000
|
|
|
1,508,000
|
|
|
16,337,000
|
|
|
17,845,000
|
|
|
(1,283,000
|
)
|
|
2014
|
|
|
08/16/16
|
||||||||
The Willows at Howell
|
Howell, MI
|
|
(c)
|
|
|
1,051,000
|
|
|
12,099,000
|
|
|
1,295,000
|
|
|
1,079,000
|
|
|
13,366,000
|
|
|
14,445,000
|
|
|
(987,000
|
)
|
|
2015
|
|
|
08/16/16
|
||||||||
The Willows at Okemos
|
Okemos, MI
|
|
7,895,000
|
|
|
1,171,000
|
|
|
12,326,000
|
|
|
788,000
|
|
|
1,210,000
|
|
|
13,075,000
|
|
|
14,285,000
|
|
|
(1,109,000
|
)
|
|
2014
|
|
|
08/16/16
|
||||||||
Shelby Crossing Health Campus
|
Shelby Township, MI
|
|
18,102,000
|
|
|
2,533,000
|
|
|
18,440,000
|
|
|
1,936,000
|
|
|
2,588,000
|
|
|
20,321,000
|
|
|
22,909,000
|
|
|
(1,632,000
|
)
|
|
2013
|
|
|
08/16/16
|
||||||||
Village Green Healthcare Center
|
Greenville, OH
|
|
7,337,000
|
|
|
355,000
|
|
|
9,696,000
|
|
|
375,000
|
|
|
373,000
|
|
|
10,053,000
|
|
|
10,426,000
|
|
|
(708,000
|
)
|
|
2014
|
|
|
08/16/16
|
||||||||
The Oaks at Northpointe
|
Zanesville, OH
|
|
(c)
|
|
|
624,000
|
|
|
11,665,000
|
|
|
940,000
|
|
|
650,000
|
|
|
12,579,000
|
|
|
13,229,000
|
|
|
(957,000
|
)
|
|
2013
|
|
|
08/16/16
|
||||||||
The Oaks at Berthesda
|
Zanesville, OH
|
|
4,790,000
|
|
|
714,000
|
|
|
10,791,000
|
|
|
633,000
|
|
|
743,000
|
|
|
11,395,000
|
|
|
12,138,000
|
|
|
(833,000
|
)
|
|
2013
|
|
|
08/16/16
|
||||||||
White Oak Health Campus
|
Monticello, IN
|
|
2,687,000
|
|
|
—
|
|
|
3,559,000
|
|
|
463,000
|
|
|
225,000
|
|
|
3,797,000
|
|
|
4,022,000
|
|
|
(357,000
|
)
|
|
2010
|
|
|
09/23/16
|
||||||||
Woodmont Health Campus
|
Boonville, IN
|
|
8,223,000
|
|
|
790,000
|
|
|
9,633,000
|
|
|
757,000
|
|
|
809,000
|
|
|
10,371,000
|
|
|
11,180,000
|
|
|
(879,000
|
)
|
|
2000
|
|
|
02/01/17
|
||||||||
Silver Oaks Health Campus
|
Columbus, IN
|
|
(c)
|
|
|
1,776,000
|
|
|
21,420,000
|
|
|
873,000
|
|
|
1,854,000
|
|
|
22,215,000
|
|
|
24,069,000
|
|
|
(1,917,000
|
)
|
|
2001
|
|
|
02/01/17
|
||||||||
Thornton Terrace Health Campus
|
Hanover, IN
|
|
5,828,000
|
|
|
764,000
|
|
|
9,209,000
|
|
|
471,000
|
|
|
817,000
|
|
|
9,627,000
|
|
|
10,444,000
|
|
|
(810,000
|
)
|
|
2003
|
|
|
02/01/17
|
||||||||
The Willows at Hamburg
|
Lexington, KY
|
|
12,135,000
|
|
|
1,740,000
|
|
|
13,422,000
|
|
|
460,000
|
|
|
1,775,000
|
|
|
13,847,000
|
|
|
15,622,000
|
|
|
(787,000
|
)
|
|
2012
|
|
|
02/01/17
|
||||||||
The Lakes at Monclova
|
Maumee, OH
|
|
13,252,000
|
|
|
1,880,000
|
|
|
12,855,000
|
|
|
1,283,000
|
|
|
1,917,000
|
|
|
14,101,000
|
|
|
16,018,000
|
|
|
(926,000
|
)
|
|
2013
|
|
|
02/01/17
|
||||||||
The Willows at Willard
|
Willard, OH
|
|
(c)
|
|
|
610,000
|
|
|
12,256,000
|
|
|
2,498,000
|
|
|
622,000
|
|
|
14,742,000
|
|
|
15,364,000
|
|
|
(1,018,000
|
)
|
|
2012
|
|
|
02/01/17
|
||||||||
Trilogy Real Estate Lowell, LLC
|
Lowell, IN
|
|
—
|
|
|
304,000
|
|
|
—
|
|
|
—
|
|
|
304,000
|
|
|
—
|
|
|
304,000
|
|
|
—
|
|
|
—
|
|
|
06/07/17
|
||||||||
Trilogy Healthcare of Pickerington, LLC
|
Pickerington, OH
|
|
—
|
|
|
756,000
|
|
|
—
|
|
|
5,551,000
|
|
|
771,000
|
|
|
5,536,000
|
|
|
6,307,000
|
|
|
—
|
|
|
—
|
|
|
11/03/17
|
||||||||
Trilogy Healthcare of Milford, LLC
|
Milford, IN
|
|
4,962,000
|
|
|
488,000
|
|
|
—
|
|
|
10,792,000
|
|
|
488,000
|
|
|
10,792,000
|
|
|
11,280,000
|
|
|
—
|
|
|
—
|
|
|
11/14/17
|
|
|
|
|
|
Initial Cost to Company
|
|
|
|
Gross Amount of Which Carried at Close of Period(f)
|
|
|
|
|
|||||||||||||||||||||||||
Description(a)
|
|
Encumbrances
|
|
Land
|
|
Buildings and
Improvements
|
|
Cost
Capitalized
Subsequent to
Acquisition(b)
|
|
Land
|
|
Buildings and
Improvements
|
|
Total(e)
|
|
Accumulated
Depreciation
(g)(h)
|
|
Date of
Construction
|
|
Date
Acquired
|
||||||||||||||||||
Westlake Health Campus
—
Commerce Villa
|
Commerce, MI
|
|
(c)
|
|
|
$
|
261,000
|
|
|
$
|
6,610,000
|
|
|
$
|
928,000
|
|
|
$
|
268,000
|
|
|
$
|
7,531,000
|
|
|
$
|
7,799,000
|
|
|
$
|
(234,000
|
)
|
|
2017
|
|
|
11/17/17
|
|
Orchard Grove Health Campus
|
Romeo, MI
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
1,219,000
|
|
|
1,219,000
|
|
|
—
|
|
|
1,219,000
|
|
|
—
|
|
|
—
|
|
|
11/30/17
|
|||||||
The Meadows of Ottawa
|
Ottawa, OH
|
|
(c)
|
|
|
616,000
|
|
|
7,752,000
|
|
|
320,000
|
|
|
629,000
|
|
|
8,059,000
|
|
|
8,688,000
|
|
|
(314,000
|
)
|
|
2014
|
|
|
12/15/17
|
||||||||
Valley View Healthcare Center
|
Fremont, OH
|
|
10,266,000
|
|
|
930,000
|
|
|
7,635,000
|
|
|
1,471,000
|
|
|
1,089,000
|
|
|
8,947,000
|
|
|
10,036,000
|
|
|
(105,000
|
)
|
|
2017
|
|
|
07/20/18
|
||||||||
Novi Lakes Health Campus
|
Novi, MI
|
|
10,327,000
|
|
|
1,654,000
|
|
|
7,494,000
|
|
|
2,511,000
|
|
|
1,661,000
|
|
|
9,998,000
|
|
|
11,659,000
|
|
|
(492,000
|
)
|
|
2016
|
|
|
07/20/18
|
||||||||
Orchard Grove Health Campus
|
Romeo, MI
|
|
15,132,000
|
|
|
2,065,000
|
|
|
11,510,000
|
|
|
2,538,000
|
|
|
2,065,000
|
|
|
14,048,000
|
|
|
16,113,000
|
|
|
(500,000
|
)
|
|
2016
|
|
|
07/20/18
|
||||||||
The Willows at Fritz Farm
|
Lexington, KY
|
|
11,775,000
|
|
|
1,538,000
|
|
|
8,637,000
|
|
|
335,000
|
|
|
1,546,000
|
|
|
8,964,000
|
|
|
10,510,000
|
|
|
(103,000
|
)
|
|
2017
|
|
|
07/20/18
|
||||||||
Trilogy Real Estate Gahanna, LLC
|
Gahanna, Ohio
|
|
—
|
|
|
1,146,000
|
|
|
—
|
|
|
963,000
|
|
|
1,201,000
|
|
|
908,000
|
|
|
2,109,000
|
|
|
—
|
|
|
—
|
|
|
10/23/18
|
||||||||
Trilogy Real Estate of Kent, LLC
|
Byron Township, MI
|
|
—
|
|
|
2,000,000
|
|
|
—
|
|
|
663,000
|
|
|
2,007,000
|
|
|
656,000
|
|
|
2,663,000
|
|
|
—
|
|
|
—
|
|
|
11/26/18
|
||||||||
|
|
|
$
|
712,132,000
|
|
|
$
|
182,463,000
|
|
|
$
|
2,035,301,000
|
|
|
$
|
115,954,000
|
|
|
$
|
187,999,000
|
|
|
$
|
2,145,719,000
|
|
|
$
|
2,333,718,000
|
|
|
$
|
(208,309,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Leased properties(d)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
71,365,000
|
|
|
$
|
62,750,000
|
|
|
$
|
1,150,000
|
|
|
$
|
132,965,000
|
|
|
$
|
134,115,000
|
|
|
$
|
(46,315,000
|
)
|
|
|
|
|
|
Construction in progress
|
|
|
898,000
|
|
|
—
|
|
|
—
|
|
|
9,542,000
|
|
|
297,000
|
|
|
9,245,000
|
|
|
9,542,000
|
|
|
(70,000
|
)
|
|
|
|
|
|||||||||
|
|
|
$
|
713,030,000
|
|
|
$
|
182,463,000
|
|
|
$
|
2,106,666,000
|
|
|
$
|
188,246,000
|
|
|
$
|
189,446,000
|
|
|
$
|
2,287,929,000
|
|
|
$
|
2,477,375,000
|
|
|
$
|
(254,694,000
|
)
|
|
|
|
|
(a)
|
We own
100%
of our properties as of
December 31, 2018
, with the exception of Trilogy and Lakeview IN Medical Plaza.
|
(b)
|
The cost capitalized subsequent to acquisition is shown inclusive of dispositions and impairments.
|
(c)
|
These properties are used as collateral for the Trilogy PropCo Line of Credit entered into on December 1, 2015. As of
December 31, 2018
, the outstanding balance was
$170,518,000
.
|
(d)
|
Represents furniture, fixtures, equipment and improvements associated with properties under operating leases.
|
(e)
|
The changes in total real estate for the years ended
December 31, 2018
,
2017
and
2016
are as follows:
|
|
Amount
|
||
Balance — December 31, 2015
|
$
|
1,704,998,000
|
|
Acquisitions
|
487,114,000
|
|
|
Additions
|
54,069,000
|
|
|
Dispositions
|
(1,420,000
|
)
|
|
Foreign currency translation adjustment
|
(11,005,000
|
)
|
|
Balance — December 31, 2016
|
$
|
2,233,756,000
|
|
Acquisitions
|
$
|
83,309,000
|
|
Additions
|
35,243,000
|
|
|
Dispositions and impairments
|
(20,864,000
|
)
|
|
Foreign currency translation adjustment
|
4,764,000
|
|
|
Balance — December 31, 2017
|
$
|
2,336,208,000
|
|
Acquisitions
|
$
|
60,751,000
|
|
Additions
|
87,061,000
|
|
|
Dispositions and impairments
|
(4,142,000
|
)
|
|
Foreign currency translation adjustment
|
(2,503,000
|
)
|
|
Balance — December 31, 2018
|
$
|
2,477,375,000
|
|
(f)
|
As of
December 31, 2018
, the aggregate cost of our properties was
$2,372,354,000
for federal income tax purposes.
|
(g)
|
The changes in accumulated depreciation for the years ended
December 31, 2018
,
2017
and
2016
are as follows:
|
|
Amount
|
||
Balance — December 31, 2015
|
$
|
26,600,000
|
|
Additions
|
68,708,000
|
|
|
Dispositions
|
(628,000
|
)
|
|
Foreign currency translation adjustment
|
95,000
|
|
|
Balance — December 31, 2016
|
$
|
94,775,000
|
|
Additions
|
$
|
81,743,000
|
|
Dispositions
|
(3,574,000
|
)
|
|
Foreign currency translation adjustment
|
6,000
|
|
|
Balance — December 31, 2017
|
$
|
172,950,000
|
|
Additions
|
$
|
83,309,000
|
|
Dispositions
|
(1,603,000
|
)
|
|
Foreign currency translation adjustment
|
38,000
|
|
|
Balance — December 31, 2018
|
$
|
254,694,000
|
|
(h)
|
The cost of buildings and capital improvements is depreciated on a straight-line basis over the estimated useful lives of the buildings and capital improvements, up to
50 years
, and the cost of tenant improvements is depreciated over the shorter of the lease term or useful life, up to
34 years
. The cost of furniture, fixtures and equipment is depreciated over the estimated useful life, up to
27 years
.
|
*
|
Filed herewith.
|
**
|
Furnished herewith. In accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except to the extent that the registrant specifically incorporates it by reference.
|
|
|
Griffin-American Healthcare REIT III, Inc.
(Registrant)
|
|
|
|
|
|
|
|
By
|
|
/s/ J
EFFREY
T. H
ANSON
|
|
Chief Executive Officer and Chairman of the Board of Directors
|
|
|
Jeffrey T. Hanson
|
|
|
|
|
|
||
Date: March 21, 2019
|
|
|
By
|
|
/s/ J
EFFREY
T. H
ANSON
|
|
Chief Executive Officer and Chairman of the Board of Directors
|
|
|
Jeffrey T. Hanson
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: March 21, 2019
|
|
|
||
|
|
|
|
|
By
|
|
/s/ B
RIAN
S. P
EAY
|
|
Chief Financial Officer
|
|
|
Brian S. Peay
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
|
|
|
|
|
Date: March 21, 2019
|
|
|
||
|
|
|
|
|
By
|
|
/s/ D
ANNY
P
ROSKY
|
|
President, Chief Operating Officer and Director
|
|
|
Danny Prosky
|
|
|
|
|
|
|
|
Date: March 21, 2019
|
|
|
||
|
|
|
|
|
By
|
|
/s/ H
AROLD
H. G
REENE
|
|
Director
|
|
|
Harold H. Greene
|
|
|
|
|
|
|
|
Date: March 21, 2019
|
|
|
||
|
|
|
|
|
By
|
|
/s/ G
ERALD
W. R
OBINSON
|
|
Director
|
|
|
Gerald W. Robinson
|
|
|
|
|
|
|
|
Date: March 21, 2019
|
|
|
||
|
|
|
|
|
By
|
|
/s/ J. G
RAYSON
S
ANDERS
|
|
Director
|
|
|
J. Grayson Sanders
|
|
|
|
|
|
|
|
Date: March 21, 2019
|
|
|
March 21, 2019
|
|
By:
|
|
/s/ J
EFFREY
T. H
ANSON
|
Date
|
|
|
|
Jeffrey T. Hanson
|
|
|
|
|
Chief Executive Officer and Chairman of the Board of Directors
|
|
|
|
|
(Principal Executive Officer)
|
March 21, 2019
|
|
By:
|
|
/s/ B
RIAN
S. P
EAY
|
Date
|
|
|
|
Brian S. Peay
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
March 21, 2019
|
|
By:
|
|
/s/ J
EFFREY
T. H
ANSON
|
Date
|
|
|
|
Jeffrey T. Hanson
|
|
|
|
|
Chief Executive Officer and Chairman of the Board of Directors
|
|
|
|
|
(Principal Executive Officer)
|
March 21, 2019
|
|
By:
|
|
/s/ B
RIAN
S. P
EAY
|
Date
|
|
|
|
Brian S. Peay
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer and Principal Accounting Officer)
|