|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the fiscal year ended December 31, 2019
|
¨
|
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
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered
|
None
|
|
None
|
|
None
|
Large accelerated filer
|
¨
|
Accelerated filer
|
¨
|
Non-accelerated filer
|
x
|
Smaller reporting company
|
¨
|
|
|
Emerging growth company
|
¨
|
|
|
|
|
|
|
Page
|
•
|
On September 5, 2019, we entered into an amended and restated loan agreement, or the 2019 Trilogy Credit Agreement, with KeyBank, National Association, CIT Bank, N.A., Regions Bank, KeyBanc Capital Markets, Inc., Regions Capital Markets, Bank of America, N.A., The Huntington National Bank and a syndicate of other banks, as lenders named therein, to obtain a senior secured revolving credit facility with an aggregate maximum principal amount of $360,000,000, consisting of: (i) a $325,000,000 secured revolver supported by real estate assets and ancillary business cash flow and (ii) a $35,000,000 accounts receivable revolving credit facility supported by eligible accounts receivable, or the 2019 Trilogy Credit Facility. See Note 8, Lines of Credit and Term Loans — 2019 Trilogy Credit Facility, to the Consolidated Financial Statements that are a part of this Annual Report on Form 10-K, for a further discussion.
|
•
|
On October 3, 2019, our board, at the recommendation of the audit committee of our board, comprised solely of independent directors, unanimously approved and established an updated estimated per share NAV of our common stock of $9.40, an increase from the previous estimated per share NAV of $9.37 approved by our board on October 3, 2018.
|
•
|
During 2019, we expanded our integrated senior health campuses segment by $45,472,000 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.
|
•
|
As of March 20, 2020, we owned and/or operated 98 properties, comprising 102 buildings, and 118 integrated senior health campuses including completed development projects, or approximately 13,836,000 square feet of gross leasable area, or GLA, for an aggregate contract purchase price of $3,003,155,000. In addition, as of March 20, 2020, we also owned a real estate-related investment purchased for $60,429,000.
|
•
|
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;
|
•
|
healthcare-related facilities operated utilizing a RIDEA structure;
|
•
|
long-term acute care facilities;
|
•
|
surgery centers;
|
•
|
memory care facilities;
|
•
|
specialty medical and diagnostic service facilities;
|
•
|
laboratories and research facilities;
|
•
|
pharmaceutical and medical supply manufacturing 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 updated estimated per share NAV;
|
•
|
a stockholder would ultimately realize distributions per share equal to our updated 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 updated 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 updated estimated per share NAV, would agree with our estimated per share NAV; or
|
•
|
the methodology used to estimate our updated 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,
|
||||||||||||
2019
|
|
2018
|
|||||||||||
Distributions paid in cash
|
$
|
62,612,000
|
|
|
|
|
$
|
59,974,000
|
|
|
|
||
Distributions reinvested
|
55,440,000
|
|
|
|
|
60,030,000
|
|
|
|
||||
|
$
|
118,052,000
|
|
|
|
|
$
|
120,004,000
|
|
|
|
||
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
Cash flows from operations
|
$
|
117,454,000
|
|
|
99.5
|
%
|
|
$
|
106,814,000
|
|
|
89.0
|
%
|
Proceeds from borrowings
|
598,000
|
|
|
0.5
|
|
|
13,190,000
|
|
|
11.0
|
|
||
|
$
|
118,052,000
|
|
|
100
|
%
|
|
$
|
120,004,000
|
|
|
100
|
%
|
|
Years Ended December 31,
|
||||||||||||
|
2019
|
|
2018
|
||||||||||
Distributions paid in cash
|
$
|
62,612,000
|
|
|
|
|
$
|
59,974,000
|
|
|
|
||
Distributions reinvested
|
55,440,000
|
|
|
|
|
60,030,000
|
|
|
|
||||
|
$
|
118,052,000
|
|
|
|
|
$
|
120,004,000
|
|
|
|
||
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
FFO attributable to controlling interest
|
$
|
91,159,000
|
|
|
77.2
|
%
|
|
$
|
96,958,000
|
|
|
80.8
|
%
|
Proceeds from borrowings
|
26,893,000
|
|
|
22.8
|
|
|
23,046,000
|
|
|
19.2
|
|
||
|
$
|
118,052,000
|
|
|
100
|
%
|
|
$
|
120,004,000
|
|
|
100
|
%
|
•
|
identify and acquire investments that further our investment strategy;
|
•
|
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.
|
•
|
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, tenant improvement expenditures or reduced rental rates to maintain or increase occupancy levels;
|
•
|
fluctuations in property values as a result of increases or decreases in construction activity, supply and demand, occupancies and rental rates may cause the properties that we acquire to decrease in value. 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;
|
•
|
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;
|
•
|
increases in index rates and lender spreads or other regulatory or market factors affecting the banking and commercial mortgage-backed securities industries may increase overall borrowing costs;
|
•
|
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 lead to a lower demand for medical services and cause vacancies to increase and a lack of future population and job growth may make it difficult to maintain or increase occupancy levels;
|
•
|
future disruptions in the financial markets, deterioration in economic conditions or a public health crisis, such as coronavirus, may result in lower occupancy in our facilities, increased vacancy rates for commercial real estate due to generally lower demand for rentable space, as well as potential oversupply of rentable space;
|
•
|
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 DRIP 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 payors; 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 payors 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.
|
•
|
we may share decision-making authority with our joint venture partners regarding certain major decisions affecting the ownership or operation of the joint venture and the joint venture property, such as, but not limited to, (i) additional capital contribution requirements, (ii) obtaining, refinancing or paying off debt and (iii) obtaining consent prior to the sale or transfer of our interest in the joint venture to a third party, which may prevent us from taking actions that are opposed by our joint venture partners;
|
•
|
our joint venture partners might become bankrupt and such proceedings could have an adverse impact on the operation of the partnership or joint venture;
|
•
|
our joint venture partners may have business interests or goals with respect to the property that conflict with our business interests and goals, which could increase the likelihood of disputes regarding the ownership, management or disposition of the property;
|
•
|
disputes may develop with our joint venture partners over decisions affecting the property or the joint venture, which may result in litigation or arbitration that would increase our expenses and distract our officers from focusing their time and effort on our business, disrupt the day-to-day operations of the property such as by delaying the implementation of important decisions until the conflict is resolved, and possibly force a sale of the property if the dispute cannot be resolved; and
|
•
|
the activities of a joint venture could adversely affect our ability to maintain 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.
|
Real Estate
Investments(1)
|
|
Location
|
|
Reportable
Segment
|
|
GLA
(Sq Ft)
|
|
% of
GLA
|
|
Aggregate
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
|
|
|
$
|
256,000
|
|
|
0.1
|
%
|
|
81.2
|
%
|
|
$
|
16.76
|
|
Country Club MOB
|
|
Stockbridge, GA
|
|
Medical Office
|
|
17,000
|
|
|
0.1
|
|
|
2,775,000
|
|
|
221,000
|
|
|
0.1
|
|
|
84.1
|
%
|
|
$
|
15.78
|
|
||
Acworth Medical Complex
|
|
Acworth, GA
|
|
Medical Office
|
|
39,000
|
|
|
0.3
|
|
|
6,525,000
|
|
|
621,000
|
|
|
0.3
|
|
|
82.7
|
%
|
|
$
|
19.17
|
|
||
Wichita KS MOB
|
|
Wichita, KS
|
|
Medical Office
|
|
39,000
|
|
|
0.3
|
|
|
8,800,000
|
|
|
729,000
|
|
|
0.3
|
|
|
94.1
|
%
|
|
$
|
19.57
|
|
||
Delta Valley ALF Portfolio
|
|
Springdale, AR; and Batesville and Cleveland, MS
|
|
Senior Housing
|
|
127,000
|
|
|
0.9
|
|
|
21,450,000
|
|
|
1,783,000
|
|
|
0.8
|
|
|
100
|
%
|
|
$
|
14.00
|
|
||
Lee’s Summit MO MOB
|
|
Lee’s Summit, MO
|
|
Medical Office
|
|
39,000
|
|
|
0.3
|
|
|
6,750,000
|
|
|
1,042,000
|
|
|
0.5
|
|
|
100
|
%
|
|
$
|
26.51
|
|
||
Carolina Commons MOB
|
|
Indian Land, SC
|
|
Medical Office
|
|
58,000
|
|
|
0.4
|
|
|
12,000,000
|
|
|
1,342,000
|
|
|
0.6
|
|
|
83.8
|
%
|
|
$
|
27.53
|
|
Real Estate
Investments(1)
|
|
Location
|
|
Reportable
Segment
|
|
GLA
(Sq Ft)
|
|
% of
GLA
|
|
Aggregate
Contract
Purchase
Price
|
|
Annualized
Base
Rent/NOI(2)
|
|
% of
Annualized
Base Rent
|
|
Leased
Percentage(3)
|
|
Average
Annual Rent
Per Leased
Sq Ft(4)
|
||||||||||
Mount Olympia MOB Portfolio
|
|
Mount Dora, FL; Olympia Fields, IL; and Columbus, OH
|
|
Medical Office
|
|
53,000
|
|
|
0.4
|
%
|
|
$
|
16,150,000
|
|
|
$
|
1,216,000
|
|
|
0.5
|
%
|
|
87.8
|
%
|
|
$
|
26.33
|
|
Southlake TX Hospital
|
|
Southlake, TX
|
|
Hospital
|
|
142,000
|
|
|
1.0
|
|
|
128,000,000
|
|
|
7,322,000
|
|
|
3.3
|
|
|
100
|
%
|
|
$
|
51.42
|
|
||
East Texas MOB Portfolio
|
|
Longview and Marshall, TX
|
|
Medical Office
|
|
393,000
|
|
|
2.8
|
|
|
68,500,000
|
|
|
7,626,000
|
|
|
3.4
|
|
|
97.1
|
%
|
|
$
|
19.98
|
|
||
Premier MOB
|
|
Novi, MI
|
|
Medical Office
|
|
45,000
|
|
|
0.3
|
|
|
12,025,000
|
|
|
996,000
|
|
|
0.5
|
|
|
86.7
|
%
|
|
$
|
25.63
|
|
||
Independence MOB Portfolio
|
|
Southgate, KY; Somerville, MA; Morristown and Verona, NJ; and Bronx, NY
|
|
Medical Office
|
|
477,000
|
|
|
3.5
|
|
|
135,000,000
|
|
|
13,078,000
|
|
|
5.8
|
|
|
97.3
|
%
|
|
$
|
28.11
|
|
||
King of Prussia PA MOB
|
|
King of Prussia, PA
|
|
Medical Office
|
|
72,000
|
|
|
0.5
|
|
|
18,500,000
|
|
|
1,438,000
|
|
|
0.6
|
|
|
66.5
|
%
|
|
$
|
30.02
|
|
||
North Carolina ALF Portfolio
|
|
Clemmons, Garner Huntersville, Matthews, Mooresville, Raleigh and Wake Forest, NC
|
|
Senior Housing — RIDEA
|
|
272,000
|
|
|
2.0
|
|
|
113,856,000
|
|
|
283,000
|
|
|
0.1
|
|
|
49.7
|
%
|
|
$
|
983.81
|
|
||
Orange Star Medical Portfolio
|
|
Durango, CO; and Friendswood, Keller and Wharton, TX
|
|
Medical Office and Hospital
|
|
183,000
|
|
|
1.3
|
|
|
57,650,000
|
|
|
4,307,000
|
|
|
2.0
|
|
|
97.5
|
%
|
|
$
|
24.21
|
|
||
Kingwood MOB Portfolio
|
|
Kingwood, TX
|
|
Medical Office
|
|
43,000
|
|
|
0.3
|
|
|
14,949,000
|
|
|
1,209,000
|
|
|
0.5
|
|
|
100
|
%
|
|
$
|
28.41
|
|
||
Mt. Juliet TN MOB
|
|
Mount Juliet, TN
|
|
Medical Office
|
|
46,000
|
|
|
0.3
|
|
|
13,000,000
|
|
|
712,000
|
|
|
0.3
|
|
|
70.0
|
%
|
|
$
|
22.23
|
|
||
Homewood AL MOB
|
|
Homewood, AL
|
|
Medical Office
|
|
30,000
|
|
|
0.2
|
|
|
7,444,000
|
|
|
262,000
|
|
|
0.1
|
|
|
43.1
|
%
|
|
$
|
20.26
|
|
||
Paoli PA Medical Plaza
|
|
Paoli, PA
|
|
Medical Office
|
|
99,000
|
|
|
0.7
|
|
|
24,820,000
|
|
|
1,903,000
|
|
|
0.9
|
|
|
66.9
|
%
|
|
$
|
28.65
|
|
||
Glen Burnie MD MOB
|
|
Glen Burnie, MD
|
|
Medical Office
|
|
77,000
|
|
|
0.6
|
|
|
18,650,000
|
|
|
1,619,000
|
|
|
0.7
|
|
|
89.6
|
%
|
|
$
|
23.61
|
|
||
Marietta GA MOB
|
|
Marietta, GA
|
|
Medical Office
|
|
41,000
|
|
|
0.3
|
|
|
13,050,000
|
|
|
988,000
|
|
|
0.4
|
|
|
100
|
%
|
|
$
|
24.20
|
|
||
Mountain Crest Senior Housing Portfolio
|
|
Elkhart, Hobart, LaPorte and Mishawaka, IN; and Niles, MI
|
|
Senior Housing — RIDEA
|
|
585,000
|
|
|
4.2
|
|
|
75,035,000
|
|
|
3,982,000
|
|
|
1.8
|
|
|
81.3
|
%
|
|
$
|
7,500.06
|
|
||
Mount Dora Medical Center
|
|
Mount Dora, FL
|
|
Medical Office
|
|
51,000
|
|
|
0.4
|
|
|
16,300,000
|
|
|
322,000
|
|
|
0.1
|
|
|
25.2
|
%
|
|
$
|
24.83
|
|
||
Nebraska Senior Housing Portfolio
|
|
Bennington and Omaha, NE
|
|
Senior Housing — RIDEA
|
|
282,000
|
|
|
2.0
|
|
|
66,000,000
|
|
|
2,813,000
|
|
|
1.3
|
|
|
80.6
|
%
|
|
$
|
15,863.78
|
|
||
Pennsylvania Senior Housing Portfolio
|
|
Bethlehem, Boyertown and York, PA
|
|
Senior Housing — RIDEA
|
|
260,000
|
|
|
1.9
|
|
|
87,500,000
|
|
|
6,460,000
|
|
|
2.9
|
|
|
89.2
|
%
|
|
$
|
20,865.57
|
|
||
Southern Illinois MOB Portfolio
|
|
Waterloo, IL
|
|
Medical Office
|
|
41,000
|
|
|
0.3
|
|
|
12,712,000
|
|
|
874,000
|
|
|
0.4
|
|
|
90.7
|
%
|
|
$
|
23.23
|
|
||
Napa Medical Center
|
|
Napa, CA
|
|
Medical Office
|
|
65,000
|
|
|
0.5
|
|
|
15,700,000
|
|
|
1,976,000
|
|
|
0.9
|
|
|
84.8
|
%
|
|
$
|
35.78
|
|
||
Chesterfield Corporate Plaza
|
|
Chesterfield, MO
|
|
Medical Office
|
|
226,000
|
|
|
1.6
|
|
|
36,000,000
|
|
|
4,802,000
|
|
|
2.1
|
|
|
96.5
|
%
|
|
$
|
22.04
|
|
||
Richmond VA ALF
|
|
North Chesterfield, VA
|
|
Senior Housing — RIDEA
|
|
210,000
|
|
|
1.5
|
|
|
64,000,000
|
|
|
4,471,000
|
|
|
2.0
|
|
|
95.9
|
%
|
|
$
|
25,056.41
|
|
||
Crown Senior Care Portfolio(5)
|
|
Peel, Isle of Man; and Aberdeen, Felixstowe, Salisbury and St. Albans, UK
|
|
Senior Housing
|
|
155,000
|
|
|
1.1
|
|
|
68,085,000
|
|
|
4,514,000
|
|
|
2.0
|
|
|
100
|
%
|
|
$
|
29.14
|
|
||
Washington DC SNF
|
|
Washington, D.C.
|
|
Skilled Nursing
|
|
134,000
|
|
|
1.0
|
|
|
40,000,000
|
|
|
4,514,000
|
|
|
2.0
|
|
|
100
|
%
|
|
$
|
33.76
|
|
||
Trilogy(6)
|
|
IN, KY, MI and OH
|
|
Integrated Senior Health Campuses
|
|
8,167,000
|
|
|
59.1
|
|
|
1,546,121,000
|
|
|
114,986,000
|
|
|
51.4
|
|
|
86.1
|
%
|
|
$
|
11,974.08
|
|
||
Stockbridge GA MOB II
|
|
Stockbridge, GA
|
|
Medical Office
|
|
46,000
|
|
|
0.3
|
|
|
8,000,000
|
|
|
754,000
|
|
|
0.3
|
|
|
85.7
|
%
|
|
$
|
19.22
|
|
||
Marietta GA MOB II
|
|
Marietta, GA
|
|
Medical Office
|
|
22,000
|
|
|
0.2
|
|
|
5,800,000
|
|
|
459,000
|
|
|
0.2
|
|
|
97.1
|
%
|
|
$
|
21.89
|
|
Real Estate
Investments(1)
|
|
Location
|
|
Reportable
Segment
|
|
GLA
(Sq Ft)
|
|
% of
GLA
|
|
Aggregate
Contract
Purchase
Price
|
|
Annualized
Base
Rent/NOI(2)
|
|
% of
Annualized
Base Rent
|
|
Leased
Percentage(3)
|
|
Average
Annual Rent
Per Leased
Sq Ft(4)
|
||||||||||
Naperville MOB
|
|
Naperville, IL
|
|
Medical Office
|
|
69,000
|
|
|
0.5
|
%
|
|
$
|
17,385,000
|
|
|
$
|
1,197,000
|
|
|
0.5
|
%
|
|
81.7
|
%
|
|
$
|
21.24
|
|
Lakeview IN Medical Plaza(7)
|
|
Indianapolis, IN
|
|
Medical Office
|
|
163,000
|
|
|
1.2
|
|
|
20,000,000
|
|
|
3,194,000
|
|
|
1.4
|
|
|
91.3
|
%
|
|
$
|
21.49
|
|
||
Pennsylvania Senior
Housing Portfolio II
|
|
Palmyra, PA
|
|
Senior Housing — RIDEA
|
|
125,000
|
|
|
0.9
|
|
|
27,500,000
|
|
|
2,234,000
|
|
|
1.0
|
|
|
97.1
|
%
|
|
$
|
19,172.39
|
|
||
Snellville GA MOB
|
|
Snellville, GA
|
|
Medical Office
|
|
42,000
|
|
|
0.3
|
|
|
8,300,000
|
|
|
693,000
|
|
|
0.3
|
|
|
84.0
|
%
|
|
$
|
19.76
|
|
||
Lakebrook Medical Center
|
|
Westbrook, CT
|
|
Medical Office
|
|
25,000
|
|
|
0.2
|
|
|
6,150,000
|
|
|
520,000
|
|
|
0.2
|
|
|
88.4
|
%
|
|
$
|
23.92
|
|
||
Stockbridge GA MOB III
|
|
Stockbridge, GA
|
|
Medical Office
|
|
43,000
|
|
|
0.3
|
|
|
10,300,000
|
|
|
871,000
|
|
|
0.4
|
|
|
96.4
|
%
|
|
$
|
20.85
|
|
||
Joplin MO MOB
|
|
Joplin, MO
|
|
Medical Office
|
|
85,000
|
|
|
0.6
|
|
|
11,600,000
|
|
|
1,290,000
|
|
|
0.6
|
|
|
93.1
|
%
|
|
$
|
16.36
|
|
||
Austell GA MOB
|
|
Austell, GA
|
|
Medical Office
|
|
39,000
|
|
|
0.3
|
|
|
12,600,000
|
|
|
834,000
|
|
|
0.4
|
|
|
91.0
|
%
|
|
$
|
23.36
|
|
||
Middletown OH MOB
|
|
Middletown, OH
|
|
Medical Office
|
|
103,000
|
|
|
0.7
|
|
|
19,300,000
|
|
|
1,716,000
|
|
|
0.8
|
|
|
80.8
|
%
|
|
$
|
20.59
|
|
||
Fox Grape SNF Portfolio
|
|
Braintree, Brighton, Duxbury, Hingham, Quincy and Weymouth, MA
|
|
Skilled Nursing
|
|
424,000
|
|
|
3.1
|
|
|
88,000,000
|
|
|
7,989,000
|
|
|
3.6
|
|
|
100
|
%
|
|
$
|
18.83
|
|
||
Voorhees NJ MOB
|
|
Voorhees, NJ
|
|
Medical Office
|
|
48,000
|
|
|
0.3
|
|
|
11,300,000
|
|
|
1,051,000
|
|
|
0.5
|
|
|
75.9
|
%
|
|
$
|
28.85
|
|
||
Norwich CT MOB Portfolio
|
|
Norwich, CT
|
|
Medical Office
|
|
56,000
|
|
|
0.4
|
|
|
15,600,000
|
|
|
1,173,000
|
|
|
0.5
|
|
|
98.8
|
%
|
|
$
|
21.11
|
|
||
New London CT MOB
|
|
New London, CT
|
|
Medical Office
|
|
27,000
|
|
|
0.2
|
|
|
4,850,000
|
|
|
526,000
|
|
|
0.2
|
|
|
100.0
|
%
|
|
$
|
19.81
|
|
||
Middletown OH MOB II
|
|
Middletown, OH
|
|
Medical Office
|
|
32,000
|
|
|
0.2
|
|
|
4,600,000
|
|
|
451,000
|
|
|
0.2
|
|
|
71.0
|
%
|
|
$
|
19.96
|
|
||
Total/weighted average(8)
|
|
|
|
|
|
13,836,000
|
|
|
100
|
%
|
|
$
|
3,001,462,000
|
|
|
$
|
223,619,000
|
|
|
100
|
%
|
|
91.9
|
%
|
|
$
|
35.26
|
|
(1)
|
We own 100% of our properties as of December 31, 2019, 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, 2019. Annualized base rent for our senior housing — RIDEA facilities and our integrated senior health campuses is based on annualized NOI, a non-GAAP financial measure. See Part II, Item 6, Selected Financial Data, for a further discussion.
|
(3)
|
Leased percentage includes all leased space of the respective property 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, 2019, 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)
|
We acquired six senior housing facilities comprising Crown Senior Care Portfolio for an aggregate net contract purchase price of £44,526,000.
|
(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. 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 and our portion of the purchase price was approximately $760,356,000. NorthStar Healthcare Income, Inc. and Griffin-American Healthcare REIT IV, Inc. each currently own a minority interest in Trilogy REIT Holdings. See Note 13, Equity — Noncontrolling Interests, to the Consolidated Financial Statements that are a part of this Annual Report on Form 10-K, for a further discussion. Since December 1, 2015, we have expanded the Trilogy portfolio by investing in development projects and campus expansions and the acquisition of additional campuses, land parcels for development and a pharmaceutical business
|
(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 28 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)
|
||||
2020
|
|
94
|
|
287,000
|
|
7.9
|
%
|
|
$
|
6,357,000
|
|
|
6.1
|
%
|
2021
|
|
65
|
|
290,000
|
|
8.0
|
|
|
6,270,000
|
|
|
6.0
|
|
|
2022
|
|
68
|
|
400,000
|
|
11.0
|
|
|
9,811,000
|
|
|
9.4
|
|
|
2023
|
|
55
|
|
278,000
|
|
7.6
|
|
|
7,108,000
|
|
|
6.8
|
|
|
2024
|
|
46
|
|
318,000
|
|
8.7
|
|
|
6,912,000
|
|
|
6.6
|
|
|
2025
|
|
22
|
|
359,000
|
|
9.9
|
|
|
10,140,000
|
|
|
9.7
|
|
|
2026
|
|
12
|
|
84,000
|
|
2.3
|
|
|
1,988,000
|
|
|
1.9
|
|
|
2027
|
|
12
|
|
133,000
|
|
3.7
|
|
|
3,592,000
|
|
|
3.4
|
|
|
2028
|
|
7
|
|
148,000
|
|
4.1
|
|
|
5,842,000
|
|
|
5.6
|
|
|
2029
|
|
10
|
|
288,000
|
|
7.9
|
|
|
6,573,000
|
|
|
6.3
|
|
|
Thereafter
|
|
30
|
|
1,052,000
|
|
28.9
|
|
|
39,753,000
|
|
|
38.1
|
|
|
Total
|
|
421
|
|
3,637,000
|
|
100
|
%
|
|
$
|
104,346,000
|
|
|
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, 2019.
|
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
|
%
|
|
$
|
262,000
|
|
|
0.1
|
%
|
Arkansas
|
|
1
|
|
51,000
|
|
0.4
|
|
|
661,000
|
|
|
0.3
|
|
|
California
|
|
2
|
|
65,000
|
|
0.5
|
|
|
1,976,000
|
|
|
0.9
|
|
|
Colorado
|
|
2
|
|
69,000
|
|
0.5
|
|
|
2,162,000
|
|
|
1.0
|
|
|
Connecticut
|
|
4
|
|
107,000
|
|
0.8
|
|
|
2,219,000
|
|
|
1.0
|
|
|
District of Columbia
|
|
1
|
|
134,000
|
|
1.0
|
|
|
4,514,000
|
|
|
2.0
|
|
|
Florida
|
|
2
|
|
62,000
|
|
0.4
|
|
|
883,000
|
|
|
0.4
|
|
|
Georgia
|
|
11
|
|
307,000
|
|
2.2
|
|
|
5,697,000
|
|
|
2.5
|
|
|
Illinois
|
|
6
|
|
122,000
|
|
0.9
|
|
|
2,325,000
|
|
|
1.0
|
|
|
Indiana
|
|
75
|
|
5,213,000
|
|
37.7
|
|
|
84,545,000
|
|
|
37.8
|
|
|
Kansas
|
|
1
|
|
40,000
|
|
0.3
|
|
|
729,000
|
|
|
0.3
|
|
|
Kentucky
|
|
12
|
|
946,000
|
|
6.8
|
|
|
(838,000
|
)
|
|
(0.4
|
)
|
|
Maryland
|
|
1
|
|
76,000
|
|
0.6
|
|
|
1,619,000
|
|
|
0.7
|
|
|
Massachusetts
|
|
7
|
|
525,000
|
|
3.8
|
|
|
11,319,000
|
|
|
5.1
|
|
|
Michigan
|
|
14
|
|
913,000
|
|
6.6
|
|
|
18,461,000
|
|
|
8.4
|
|
|
Mississippi
|
|
2
|
|
76,000
|
|
0.5
|
|
|
1,122,000
|
|
|
0.5
|
|
|
Missouri
|
|
3
|
|
350,000
|
|
2.5
|
|
|
7,134,000
|
|
|
3.2
|
|
|
Nebraska
|
|
2
|
|
282,000
|
|
2.0
|
|
|
2,813,000
|
|
|
1.3
|
|
|
New Jersey
|
|
3
|
|
278,000
|
|
2.0
|
|
|
7,348,000
|
|
|
3.3
|
|
|
New York
|
|
1
|
|
91,000
|
|
0.7
|
|
|
2,776,000
|
|
|
1.2
|
|
|
North Carolina
|
|
7
|
|
272,000
|
|
2.0
|
|
|
283,000
|
|
|
0.1
|
|
|
Ohio
|
|
30
|
|
2,110,000
|
|
15.3
|
|
|
24,233,000
|
|
|
10.8
|
|
|
Pennsylvania
|
|
8
|
|
556,000
|
|
4.0
|
|
|
12,035,000
|
|
|
5.4
|
|
|
South Carolina
|
|
1
|
|
58,000
|
|
0.4
|
|
|
1,342,000
|
|
|
0.6
|
|
|
Tennessee
|
|
1
|
|
46,000
|
|
0.3
|
|
|
712,000
|
|
|
0.3
|
|
|
Texas
|
|
15
|
|
692,000
|
|
5.0
|
|
|
18,302,000
|
|
|
8.2
|
|
|
Virginia
|
|
1
|
|
210,000
|
|
1.5
|
|
|
4,471,000
|
|
|
2.0
|
|
|
Total Domestic
|
|
214
|
|
13,681,000
|
|
98.9
|
|
|
219,105,000
|
|
|
98.0
|
|
|
Isle of Man and UK
|
|
6
|
|
155,000
|
|
1.1
|
|
|
4,514,000
|
|
|
2.0
|
|
|
Total
|
|
220
|
|
13,836,000
|
|
100
|
%
|
|
$
|
223,619,000
|
|
|
100
|
%
|
(1)
|
Annualized base rent is based on contractual base rent from leases in effect as of December 31, 2019, 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,
|
||||||||||||
2019
|
|
2018
|
|||||||||||
Distributions paid in cash
|
$
|
62,612,000
|
|
|
|
|
$
|
59,974,000
|
|
|
|
||
Distributions reinvested
|
55,440,000
|
|
|
|
|
60,030,000
|
|
|
|
||||
|
$
|
118,052,000
|
|
|
|
|
$
|
120,004,000
|
|
|
|
||
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
Cash flows from operations
|
$
|
117,454,000
|
|
|
99.5
|
%
|
|
$
|
106,814,000
|
|
|
89.0
|
%
|
Proceeds from borrowings
|
598,000
|
|
|
0.5
|
|
|
13,190,000
|
|
|
11.0
|
|
||
|
$
|
118,052,000
|
|
|
100
|
%
|
|
$
|
120,004,000
|
|
|
100
|
%
|
|
Years Ended December 31,
|
||||||||||||
2019
|
|
2018
|
|||||||||||
Distributions paid in cash
|
$
|
62,612,000
|
|
|
|
|
$
|
59,974,000
|
|
|
|
||
Distributions reinvested
|
55,440,000
|
|
|
|
|
60,030,000
|
|
|
|
||||
|
$
|
118,052,000
|
|
|
|
|
$
|
120,004,000
|
|
|
|
||
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
FFO attributable to controlling interest
|
$
|
91,159,000
|
|
|
77.2
|
%
|
|
$
|
96,958,000
|
|
|
80.8
|
%
|
Proceeds from borrowings
|
26,893,000
|
|
|
22.8
|
|
|
23,046,000
|
|
|
19.2
|
|
||
|
$
|
118,052,000
|
|
|
100
|
%
|
|
$
|
120,004,000
|
|
|
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)
|
|
—
|
|
|
—
|
|
|
1,872,500
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
|
—
|
|
|
|
|
1,872,500
|
|
(1)
|
Through December 31, 2019, we granted an aggregate of 52,500 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, 2019, we granted an aggregate of 75,000 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 one 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 updated 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, 2019 to October 31, 2019
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(1
|
)
|
November 1, 2019 to November 30, 2019
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(1
|
)
|
December 1, 2019 to December 31, 2019
|
|
1,843,110
|
|
|
$
|
9.46
|
|
|
1,843,110
|
|
|
(1
|
)
|
Total
|
|
1,843,110
|
|
|
$
|
9.46
|
|
|
1,843,110
|
|
|
|
(1)
|
A description of the maximum number of shares that may be purchased under our share repurchase plan is included in the narrative preceding this table.
|
|
|
December 31,
|
||||||||||||||||||
Selected Financial Data
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
3,172,289,000
|
|
|
$
|
2,889,092,000
|
|
|
$
|
2,800,475,000
|
|
|
$
|
2,794,518,000
|
|
|
$
|
2,525,019,000
|
|
Mortgage loans payable, net
|
|
$
|
792,870,000
|
|
|
$
|
688,262,000
|
|
|
$
|
613,558,000
|
|
|
$
|
495,717,000
|
|
|
$
|
295,270,000
|
|
Lines of credit and term loans
|
|
$
|
815,879,000
|
|
|
$
|
738,048,000
|
|
|
$
|
624,125,000
|
|
|
$
|
649,317,000
|
|
|
$
|
350,000,000
|
|
Stockholders’ equity
|
|
$
|
900,555,000
|
|
|
$
|
1,060,507,000
|
|
|
$
|
1,187,850,000
|
|
|
$
|
1,262,790,000
|
|
|
$
|
1,492,113,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Years Ended December 31,
|
||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
STATEMENT OF OPERATIONS DATA:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues
|
|
$
|
1,223,116,000
|
|
|
$
|
1,135,260,000
|
|
|
$
|
1,054,292,000
|
|
|
$
|
989,571,000
|
|
|
$
|
160,476,000
|
|
Net (loss) income
|
|
$
|
(852,000
|
)
|
|
$
|
14,537,000
|
|
|
$
|
5,350,000
|
|
|
$
|
(203,896,000
|
)
|
|
$
|
(115,041,000
|
)
|
Net (loss) income attributable to controlling interest
|
|
$
|
(4,965,000
|
)
|
|
$
|
13,297,000
|
|
|
$
|
11,222,000
|
|
|
$
|
(146,034,000
|
)
|
|
$
|
(101,333,000
|
)
|
Net (loss) income per common share attributable to controlling interest — basic and diluted(1)
|
|
$
|
(0.03
|
)
|
|
$
|
0.07
|
|
|
$
|
0.06
|
|
|
$
|
(0.75
|
)
|
|
$
|
(0.55
|
)
|
STATEMENT OF CASH FLOWS DATA:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by (used in) operating activities
|
|
$
|
117,454,000
|
|
|
$
|
106,814,000
|
|
|
$
|
128,103,000
|
|
|
$
|
114,357,000
|
|
|
$
|
(22,987,000
|
)
|
Net cash used in investing activities
|
|
$
|
(103,112,000
|
)
|
|
$
|
(135,772,000
|
)
|
|
$
|
(124,551,000
|
)
|
|
$
|
(352,687,000
|
)
|
|
$
|
(1,591,056,000
|
)
|
Net cash provided by financing activities
|
|
$
|
2,688,000
|
|
|
$
|
37,597,000
|
|
|
$
|
4,765,000
|
|
|
$
|
226,656,000
|
|
|
$
|
1,176,599,000
|
|
OTHER DATA:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Distributions declared
|
|
$
|
117,837,000
|
|
|
$
|
120,001,000
|
|
|
$
|
118,968,000
|
|
|
$
|
116,549,000
|
|
|
$
|
109,957,000
|
|
Distributions declared per share
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
FFO attributable to controlling interest(2)
|
|
$
|
91,159,000
|
|
|
$
|
96,958,000
|
|
|
$
|
113,464,000
|
|
|
$
|
62,915,000
|
|
|
$
|
(30,815,000
|
)
|
MFFO attributable to controlling interest(2)
|
|
$
|
96,703,000
|
|
|
$
|
94,677,000
|
|
|
$
|
102,272,000
|
|
|
$
|
96,528,000
|
|
|
$
|
37,241,000
|
|
Net operating income(3)
|
|
$
|
221,397,000
|
|
|
$
|
211,366,000
|
|
|
$
|
214,778,000
|
|
|
$
|
195,038,000
|
|
|
$
|
60,146,000
|
|
(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,
|
||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Net (loss) income
|
|
$
|
(852,000
|
)
|
|
$
|
14,537,000
|
|
|
$
|
5,350,000
|
|
|
$
|
(203,896,000
|
)
|
|
$
|
(115,041,000
|
)
|
Add:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization related to real estate — consolidated properties
|
|
111,412,000
|
|
|
95,678,000
|
|
|
113,226,000
|
|
|
271,307,000
|
|
|
75,714,000
|
|
|||||
Depreciation and amortization related to real estate — unconsolidated entities
|
|
1,189,000
|
|
|
1,085,000
|
|
|
1,075,000
|
|
|
1,061,000
|
|
|
75,000
|
|
|||||
Impairment of real estate investments
|
|
—
|
|
|
2,542,000
|
|
|
14,070,000
|
|
|
—
|
|
|
—
|
|
|||||
Less:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net (income) loss attributable to redeemable noncontrolling interests and noncontrolling interests
|
|
(4,113,000
|
)
|
|
(1,240,000
|
)
|
|
5,872,000
|
|
|
57,862,000
|
|
|
13,708,000
|
|
|||||
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
|
|
(16,477,000
|
)
|
|
(15,644,000
|
)
|
|
(22,759,000
|
)
|
|
(63,419,000
|
)
|
|
(5,271,000
|
)
|
|||||
FFO attributable to controlling interest
|
|
$
|
91,159,000
|
|
|
$
|
96,958,000
|
|
|
$
|
113,464,000
|
|
|
$
|
62,915,000
|
|
|
$
|
(30,815,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Acquisition related expenses(a)
|
|
$
|
(161,000
|
)
|
|
$
|
(2,913,000
|
)
|
|
$
|
(3,833,000
|
)
|
|
$
|
28,589,000
|
|
|
$
|
74,170,000
|
|
Amortization of above- and below-market leases(b)
|
|
219,000
|
|
|
450,000
|
|
|
710,000
|
|
|
929,000
|
|
|
882,000
|
|
|||||
Amortization of loan and closing costs(c)
|
|
275,000
|
|
|
251,000
|
|
|
223,000
|
|
|
754,000
|
|
|
669,000
|
|
|||||
Change in deferred rent(d)
|
|
744,000
|
|
|
(4,841,000
|
)
|
|
(5,289,000
|
)
|
|
(10,733,000
|
)
|
|
(2,816,000
|
)
|
|||||
Loss on extinguishment of debt(e)
|
|
2,968,000
|
|
|
—
|
|
|
1,432,000
|
|
|
—
|
|
|
—
|
|
|||||
Loss (gain) in fair value of derivative financial instruments(f)
|
|
4,541,000
|
|
|
1,949,000
|
|
|
(383,000
|
)
|
|
(1,968,000
|
)
|
|
—
|
|
|||||
Foreign currency (gain) loss(g)
|
|
(1,730,000
|
)
|
|
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)
|
|
1,431,000
|
|
|
1,645,000
|
|
|
1,981,000
|
|
|
2,140,000
|
|
|
—
|
|
|||||
Adjustments for redeemable noncontrolling interests and noncontrolling interests(i)
|
|
(2,743,000
|
)
|
|
(1,512,000
|
)
|
|
(1,988,000
|
)
|
|
(3,954,000
|
)
|
|
(8,048,000
|
)
|
|||||
MFFO attributable to controlling interest
|
|
$
|
96,703,000
|
|
|
$
|
94,677,000
|
|
|
$
|
102,272,000
|
|
|
$
|
96,528,000
|
|
|
$
|
37,241,000
|
|
Weighted average common shares outstanding — basic and diluted
|
|
196,342,873
|
|
|
199,953,936
|
|
|
198,234,677
|
|
|
194,199,931
|
|
|
183,234,601
|
|
|||||
Net (loss) income per common share — basic and diluted
|
|
$
|
—
|
|
|
$
|
0.07
|
|
|
$
|
0.03
|
|
|
$
|
(1.05
|
)
|
|
$
|
(0.63
|
)
|
FFO attributable to controlling interest per common share — basic and diluted
|
|
$
|
0.46
|
|
|
$
|
0.48
|
|
|
$
|
0.57
|
|
|
$
|
0.32
|
|
|
$
|
(0.17
|
)
|
MFFO attributable to controlling interest per common share — basic and diluted
|
|
$
|
0.49
|
|
|
$
|
0.47
|
|
|
$
|
0.52
|
|
|
$
|
0.50
|
|
|
$
|
0.20
|
|
(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 debt security investment and notes receivable as an adjustment to the yield on our debt security investment or notes receivable. This may result in income recognition that is different than the contractual cash flows under our debt security investment and notes receivable. By adjusting for the amortization of the loan and closing costs related to our debt security investment and real estate notes receivable, MFFO may provide useful supplemental information on the realized economic impact of our debt security investment and notes receivable terms, providing insight on the expected contractual cash flows of such debt security investment and notes receivable, and aligns results with our analysis of operating performance.
|
(d)
|
Under GAAP, as a lessor, rental revenue is recognized on a straight-line basis over the terms of the related lease (including rent holidays). As a lessee, we record amortization of right-of-use assets and accretion of lease liabilities for our operating leases. This may result in income or expense recognition that is significantly different than the underlying contract terms. By adjusting such amounts, 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 primarily includes the write-off of unamortized deferred financing fees, write-off of unamortized debt discount, 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 business transactions and operations and is consistent with management’s analysis of our operating performance.
|
(f)
|
Under GAAP, we are required to include changes in fair value of our derivative financial instruments in the determination of net income or loss. We believe that adjusting for the change in fair value of our derivative financial instruments to arrive at MFFO 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,
|
||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Net (loss) income
|
$
|
(852,000
|
)
|
|
$
|
14,537,000
|
|
|
$
|
5,350,000
|
|
|
$
|
(203,896,000
|
)
|
|
$
|
(115,041,000
|
)
|
General and administrative
|
29,749,000
|
|
|
28,770,000
|
|
|
32,587,000
|
|
|
28,951,000
|
|
|
16,544,000
|
|
|||||
Acquisition related expenses
|
(161,000
|
)
|
|
(2,913,000
|
)
|
|
(3,833,000
|
)
|
|
28,589,000
|
|
|
74,170,000
|
|
|||||
Depreciation and amortization
|
111,412,000
|
|
|
95,678,000
|
|
|
113,226,000
|
|
|
271,307,000
|
|
|
75,714,000
|
|
|||||
Interest expense
|
83,094,000
|
|
|
68,230,000
|
|
|
60,489,000
|
|
|
43,697,000
|
|
|
5,619,000
|
|
|||||
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
|
2,097,000
|
|
|
3,877,000
|
|
|
5,048,000
|
|
|
18,377,000
|
|
|
590,000
|
|
|||||
Foreign currency (gain) loss
|
(1,730,000
|
)
|
|
2,690,000
|
|
|
(4,045,000
|
)
|
|
8,755,000
|
|
|
3,199,000
|
|
|||||
Other income
|
(3,736,000
|
)
|
|
(1,248,000
|
)
|
|
(1,517,000
|
)
|
|
(1,085,000
|
)
|
|
(839,000
|
)
|
|||||
Income tax expense (benefit)
|
1,524,000
|
|
|
(797,000
|
)
|
|
(3,227,000
|
)
|
|
343,000
|
|
|
190,000
|
|
|||||
Net operating income
|
$
|
221,397,000
|
|
|
$
|
211,366,000
|
|
|
$
|
214,778,000
|
|
|
$
|
195,038,000
|
|
|
$
|
60,146,000
|
|
|
December 31,
|
||||||||||||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||||||||||||||||||||
|
Number of
Buildings/
Campuses
|
|
Aggregate
Contract
Purchase Price
|
|
Leased
%
|
|
Number of
Buildings/
Campuses
|
|
Aggregate
Contract
Purchase Price
|
|
Leased
%
|
|
Number of
Buildings/
Campuses
|
|
Aggregate
Contract
Purchase Price
|
|
Leased
%
|
||||||||||||
Integrated senior health campuses
|
118
|
|
|
$
|
1,546,121,000
|
|
|
(1
|
)
|
|
112
|
|
|
$
|
1,500,649,000
|
|
|
(1)
|
|
|
107
|
|
|
$
|
1,441,058,000
|
|
|
(1)
|
|
Medical office buildings
|
64
|
|
|
664,135,000
|
|
|
89.1
|
%
|
|
64
|
|
|
664,135,000
|
|
|
89.3
|
%
|
|
64
|
|
|
663,835,000
|
|
|
92.0
|
%
|
|||
Senior housing — RIDEA
|
20
|
|
|
433,891,000
|
|
|
(2
|
)
|
|
13
|
|
|
320,035,000
|
|
|
(2)
|
|
|
13
|
|
|
320,035,000
|
|
|
(2)
|
|
|||
Senior housing
|
9
|
|
|
89,535,000
|
|
|
100
|
%
|
|
15
|
|
|
188,391,000
|
|
|
100
|
%
|
|
14
|
|
|
173,391,000
|
|
|
100
|
%
|
|||
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)
|
220
|
|
|
$
|
3,001,462,000
|
|
|
91.9
|
%
|
|
213
|
|
|
$
|
2,940,990,000
|
|
|
92.5
|
%
|
|
207
|
|
|
$
|
2,866,099,000
|
|
|
94.3
|
%
|
(1)
|
The leased percentage for the resident units of our integrated senior health campuses was 86.1%, 84.8% and 85.3% for the years ended December 31, 2019, 2018 and 2017, respectively.
|
(2)
|
The leased percentage for the resident units of our senior housing — RIDEA facilities was 84.9%, 84.9% and 85.0% for the years ended December 31, 2019, 2018 and 2017, respectively.
|
(3)
|
Leased percentage excludes our senior housing — RIDEA facilities and integrated senior health campuses.
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Resident Fees and Services
|
|
|
|
|
|
||||||
Integrated senior health campuses
|
$
|
1,030,934,000
|
|
|
$
|
940,616,000
|
|
|
$
|
863,029,000
|
|
Senior housing — RIDEA
|
68,144,000
|
|
|
65,075,000
|
|
|
64,192,000
|
|
|||
Total resident fees and services
|
1,099,078,000
|
|
|
1,005,691,000
|
|
|
927,221,000
|
|
|||
Real Estate Revenue
|
|
|
|
|
|
||||||
Medical office buildings
|
80,805,000
|
|
|
80,078,000
|
|
|
78,584,000
|
|
|||
Senior housing
|
18,407,000
|
|
|
21,913,000
|
|
|
20,898,000
|
|
|||
Skilled nursing facilities
|
13,345,000
|
|
|
14,887,000
|
|
|
14,884,000
|
|
|||
Hospitals
|
11,481,000
|
|
|
12,691,000
|
|
|
12,705,000
|
|
|||
Total real estate revenue
|
124,038,000
|
|
|
129,569,000
|
|
|
127,071,000
|
|
|||
Total revenues
|
$
|
1,223,116,000
|
|
|
$
|
1,135,260,000
|
|
|
$
|
1,054,292,000
|
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|||||||||||||||
Property Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Integrated senior health campuses
|
$
|
919,793,000
|
|
|
89.2
|
%
|
|
$
|
844,279,000
|
|
|
89.8
|
%
|
|
$
|
763,306,000
|
|
|
88.4
|
%
|
Senior housing — RIDEA
|
48,067,000
|
|
|
70.5
|
%
|
|
44,792,000
|
|
|
68.8
|
%
|
|
43,133,000
|
|
|
67.2
|
%
|
|||
Total property operating expenses
|
$
|
967,860,000
|
|
|
88.1
|
%
|
|
$
|
889,071,000
|
|
|
88.4
|
%
|
|
$
|
806,439,000
|
|
|
87.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Rental Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Medical office buildings
|
$
|
30,870,000
|
|
|
38.2
|
%
|
|
$
|
30,514,000
|
|
|
38.1
|
%
|
|
$
|
29,344,000
|
|
|
37.3
|
%
|
Skilled nursing facilities
|
1,456,000
|
|
|
10.9
|
%
|
|
1,816,000
|
|
|
12.2
|
%
|
|
1,608,000
|
|
|
10.8
|
%
|
|||
Senior housing
|
1,001,000
|
|
|
5.4
|
%
|
|
837,000
|
|
|
3.8
|
%
|
|
670,000
|
|
|
3.2
|
%
|
|||
Hospitals
|
532,000
|
|
|
4.6
|
%
|
|
1,656,000
|
|
|
13.0
|
%
|
|
1,453,000
|
|
|
11.4
|
%
|
|||
Total rental expenses
|
$
|
33,859,000
|
|
|
27.3
|
%
|
|
$
|
34,823,000
|
|
|
26.9
|
%
|
|
$
|
33,075,000
|
|
|
26.0
|
%
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Asset management fees — affiliates
|
$
|
20,073,000
|
|
|
$
|
19,373,000
|
|
|
$
|
18,793,000
|
|
Professional and legal fees
|
2,965,000
|
|
|
2,578,000
|
|
|
2,559,000
|
|
|||
Stock compensation expense
|
2,744,000
|
|
|
3,026,000
|
|
|
986,000
|
|
|||
Transfer agent services
|
1,340,000
|
|
|
1,239,000
|
|
|
1,310,000
|
|
|||
Bad debt expense
|
991,000
|
|
|
490,000
|
|
|
6,674,000
|
|
|||
Directors’ and officers’ liability insurance
|
314,000
|
|
|
315,000
|
|
|
321,000
|
|
|||
Bank charges
|
282,000
|
|
|
374,000
|
|
|
416,000
|
|
|||
Board of directors fees
|
280,000
|
|
|
262,000
|
|
|
247,000
|
|
|||
Restricted stock compensation
|
215,000
|
|
|
215,000
|
|
|
216,000
|
|
|||
Franchise taxes
|
82,000
|
|
|
354,000
|
|
|
414,000
|
|
|||
Other
|
463,000
|
|
|
544,000
|
|
|
651,000
|
|
|||
Total
|
$
|
29,749,000
|
|
|
$
|
28,770,000
|
|
|
$
|
32,587,000
|
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Interest expense — lines of credit and term loans and derivative financial instruments
|
$
|
36,064,000
|
|
|
$
|
29,508,000
|
|
|
$
|
24,839,000
|
|
Interest expense — mortgage loans payable
|
32,714,000
|
|
|
29,183,000
|
|
|
26,632,000
|
|
|||
Amortization of deferred financing costs — lines of credit and term loans
|
3,664,000
|
|
|
4,637,000
|
|
|
4,331,000
|
|
|||
Amortization of deferred financing costs — mortgage loans payable
|
1,449,000
|
|
|
1,269,000
|
|
|
1,446,000
|
|
|||
Amortization of debt discount/premium, net
|
647,000
|
|
|
537,000
|
|
|
998,000
|
|
|||
Loss (gain) in fair value of derivative financial instruments
|
4,541,000
|
|
|
1,949,000
|
|
|
(383,000
|
)
|
|||
Loss on extinguishment of debt
|
2,968,000
|
|
|
—
|
|
|
1,432,000
|
|
|||
Accretion of finance lease liabilities
|
390,000
|
|
|
—
|
|
|
—
|
|
|||
Interest expense on financing obligations and other liabilities
|
657,000
|
|
|
1,147,000
|
|
|
1,194,000
|
|
|||
Total
|
$
|
83,094,000
|
|
|
$
|
68,230,000
|
|
|
$
|
60,489,000
|
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Cash, cash equivalents and restricted cash — beginning of period
|
$
|
72,705,000
|
|
|
$
|
64,143,000
|
|
|
$
|
55,677,000
|
|
Net cash provided by operating activities
|
117,454,000
|
|
|
106,814,000
|
|
|
128,103,000
|
|
|||
Net cash used in investing activities
|
(103,112,000
|
)
|
|
(135,772,000
|
)
|
|
(124,551,000
|
)
|
|||
Net cash provided by financing activities
|
2,688,000
|
|
|
37,597,000
|
|
|
4,765,000
|
|
|||
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
145,000
|
|
|
(77,000
|
)
|
|
149,000
|
|
|||
Cash, cash equivalents and restricted cash — end of period
|
$
|
89,880,000
|
|
|
$
|
72,705,000
|
|
|
$
|
64,143,000
|
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|||||||||||||||
Ordinary income
|
$
|
35,294,000
|
|
|
29.9
|
%
|
|
$
|
33,141,000
|
|
|
27.6
|
%
|
|
$
|
40,475,000
|
|
|
34.1
|
%
|
Capital gain
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Return of capital
|
82,731,000
|
|
|
70.1
|
|
|
86,833,000
|
|
|
72.4
|
|
|
78,285,000
|
|
|
65.9
|
|
|||
|
$
|
118,025,000
|
|
|
100
|
%
|
|
$
|
119,974,000
|
|
|
100
|
%
|
|
$
|
118,760,000
|
|
|
100
|
%
|
|
Payments Due by Period
|
||||||||||||||||||
|
2020
|
|
2021-2022
|
|
2023-2024
|
|
Thereafter
|
|
Total
|
||||||||||
Principal payments — fixed-rate debt
|
$
|
24,223,000
|
|
|
$
|
75,177,000
|
|
|
$
|
95,114,000
|
|
|
$
|
520,272,000
|
|
|
$
|
714,786,000
|
|
Interest payments — fixed-rate debt
|
26,293,000
|
|
|
49,642,000
|
|
|
42,174,000
|
|
|
259,940,000
|
|
|
378,049,000
|
|
|||||
Principal payments — variable-rate debt
|
47,615,000
|
|
|
599,312,000
|
|
|
270,383,000
|
|
|
—
|
|
|
917,310,000
|
|
|||||
Interest payments — variable-rate debt (based on rates in effect as of December 31, 2019)
|
37,491,000
|
|
|
49,050,000
|
|
|
8,453,000
|
|
|
—
|
|
|
94,994,000
|
|
|||||
Ground and other lease obligations
|
24,571,000
|
|
|
50,399,000
|
|
|
49,882,000
|
|
|
187,534,000
|
|
|
312,386,000
|
|
|||||
Financing obligations
|
12,692,000
|
|
|
17,239,000
|
|
|
1,882,000
|
|
|
—
|
|
|
31,813,000
|
|
|||||
Finance leases
|
1,217,000
|
|
|
129,000
|
|
|
—
|
|
|
—
|
|
|
1,346,000
|
|
|||||
Total
|
$
|
174,102,000
|
|
|
$
|
840,948,000
|
|
|
$
|
467,888,000
|
|
|
$
|
967,746,000
|
|
|
$
|
2,450,684,000
|
|
|
Expected Maturity Date
|
||||||||||||||||||||||||||||||
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Debt security held-to-maturity
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
93,433,000
|
|
|
$
|
93,433,000
|
|
|
$
|
94,026,000
|
|
Weighted average interest rate on maturing fixed-rate debt security
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
4.24
|
%
|
|
4.24
|
%
|
|
—
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fixed-rate debt — principal payments
|
$
|
24,223,000
|
|
|
$
|
13,107,000
|
|
|
$
|
62,070,000
|
|
|
$
|
29,127,000
|
|
|
$
|
65,987,000
|
|
|
$
|
520,272,000
|
|
|
$
|
714,786,000
|
|
|
$
|
631,315,000
|
|
Weighted average interest rate on maturing fixed-rate debt
|
4.68
|
%
|
|
3.69
|
%
|
|
4.15
|
%
|
|
4.14
|
%
|
|
3.67
|
%
|
|
4.07
|
%
|
|
3.72
|
%
|
|
—
|
|
||||||||
Variable-rate debt — principal payments
|
$
|
47,615,000
|
|
|
$
|
42,312,000
|
|
|
$
|
557,000,000
|
|
|
$
|
265,574,000
|
|
|
$
|
4,809,000
|
|
|
$
|
—
|
|
|
$
|
917,310,000
|
|
|
$
|
917,886,000
|
|
Weighted average interest rate on maturing variable-rate debt (based on rates in effect as of December 31, 2019)
|
4.66
|
%
|
|
3.87
|
%
|
|
3.83
|
%
|
|
4.53
|
%
|
|
5.38
|
%
|
|
—
|
%
|
|
4.14
|
%
|
|
—
|
|
|
Page
|
(1)
|
Such liabilities of Griffin-American Healthcare REIT III, Inc. as of December 31, 2019 and 2018 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, or VIE, 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 2019 Corporate Line of Credit and 2016 Corporate Line of Credit, as defined in Note 8, held by Griffin-American Healthcare REIT III Holdings, LP in the amount of $557,000,000 and $548,500,000 as of December 31, 2019 and 2018, respectively, which is guaranteed by Griffin-American Healthcare REIT III, Inc.
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Resident fees and services
|
$
|
1,099,078,000
|
|
|
$
|
1,005,691,000
|
|
|
$
|
927,221,000
|
|
Real estate revenue
|
124,038,000
|
|
|
129,569,000
|
|
|
127,071,000
|
|
|||
Total revenues
|
1,223,116,000
|
|
|
1,135,260,000
|
|
|
1,054,292,000
|
|
|||
Expenses:
|
|
|
|
|
|
||||||
Property operating expenses
|
967,860,000
|
|
|
889,071,000
|
|
|
806,439,000
|
|
|||
Rental expenses
|
33,859,000
|
|
|
34,823,000
|
|
|
33,075,000
|
|
|||
General and administrative
|
29,749,000
|
|
|
28,770,000
|
|
|
32,587,000
|
|
|||
Acquisition related expenses
|
(161,000
|
)
|
|
(2,913,000
|
)
|
|
(3,833,000
|
)
|
|||
Depreciation and amortization
|
111,412,000
|
|
|
95,678,000
|
|
|
113,226,000
|
|
|||
Total expenses
|
1,142,719,000
|
|
|
1,045,429,000
|
|
|
981,494,000
|
|
|||
Other income (expense):
|
|
|
|
|
|
||||||
Interest expense:
|
|
|
|
|
|
||||||
Interest expense (including amortization of deferred financing costs, debt discount/premium and loss on debt extinguishment)
|
(78,553,000
|
)
|
|
(66,281,000
|
)
|
|
(60,872,000
|
)
|
|||
(Loss) gain in fair value of derivative financial instruments
|
(4,541,000
|
)
|
|
(1,949,000
|
)
|
|
383,000
|
|
|||
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
|
(2,097,000
|
)
|
|
(3,877,000
|
)
|
|
(5,048,000
|
)
|
|||
Foreign currency gain (loss)
|
1,730,000
|
|
|
(2,690,000
|
)
|
|
4,045,000
|
|
|||
Other income
|
3,736,000
|
|
|
1,248,000
|
|
|
1,517,000
|
|
|||
Income before income taxes
|
672,000
|
|
|
13,740,000
|
|
|
2,123,000
|
|
|||
Income tax (expense) benefit
|
(1,524,000
|
)
|
|
797,000
|
|
|
3,227,000
|
|
|||
Net (loss) income
|
(852,000
|
)
|
|
14,537,000
|
|
|
5,350,000
|
|
|||
Less: net (income) loss attributable to noncontrolling interests
|
(4,113,000
|
)
|
|
(1,240,000
|
)
|
|
5,872,000
|
|
|||
Net (loss) income attributable to controlling interest
|
$
|
(4,965,000
|
)
|
|
$
|
13,297,000
|
|
|
$
|
11,222,000
|
|
Net (loss) income per common share attributable to controlling interest — basic and diluted
|
$
|
(0.03
|
)
|
|
$
|
0.07
|
|
|
$
|
0.06
|
|
Weighted average number of common shares outstanding — basic and diluted
|
196,342,873
|
|
|
199,953,936
|
|
|
198,234,677
|
|
|||
|
|
|
|
|
|
||||||
Net (loss) income
|
$
|
(852,000
|
)
|
|
$
|
14,537,000
|
|
|
$
|
5,350,000
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
305,000
|
|
|
(589,000
|
)
|
|
1,058,000
|
|
|||
Total other comprehensive income (loss)
|
305,000
|
|
|
(589,000
|
)
|
|
1,058,000
|
|
|||
Comprehensive (loss) income
|
(547,000
|
)
|
|
13,948,000
|
|
|
6,408,000
|
|
|||
Less: comprehensive (income) loss attributable to noncontrolling interests
|
(4,113,000
|
)
|
|
(1,240,000
|
)
|
|
5,872,000
|
|
|||
Comprehensive (loss) income attributable to controlling interest
|
$
|
(4,660,000
|
)
|
|
$
|
12,708,000
|
|
|
$
|
12,280,000
|
|
|
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, 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
|
|
||||||||
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
|
|
|
Offering costs — common stock
|
—
|
|
|
—
|
|
|
(91,000
|
)
|
|
—
|
|
|
—
|
|
|
(91,000
|
)
|
|
—
|
|
|
(91,000
|
)
|
||||||||
Issuance of common stock under the DRIP
|
5,913,684
|
|
|
59,000
|
|
|
55,381,000
|
|
|
—
|
|
|
—
|
|
|
55,440,000
|
|
|
—
|
|
|
55,440,000
|
|
||||||||
Issuance of vested and nonvested restricted common stock
|
22,500
|
|
|
—
|
|
|
42,000
|
|
|
—
|
|
|
—
|
|
|
42,000
|
|
|
—
|
|
|
42,000
|
|
|
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
|
||||||||||||||||
Amortization of nonvested common stock compensation
|
—
|
|
|
$
|
—
|
|
|
$
|
173,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
173,000
|
|
|
$
|
—
|
|
|
$
|
173,000
|
|
|
Stock based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,698,000
|
|
|
2,698,000
|
|
||||||||
Repurchase of common stock
|
(9,526,087
|
)
|
|
(95,000
|
)
|
|
(89,793,000
|
)
|
|
—
|
|
|
—
|
|
|
(89,888,000
|
)
|
|
—
|
|
|
(89,888,000
|
)
|
||||||||
Contribution from noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,000,000
|
|
|
3,000,000
|
|
||||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,272,000
|
)
|
|
(7,272,000
|
)
|
||||||||
Reclassification of noncontrolling interests to mezzanine equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(780,000
|
)
|
|
(780,000
|
)
|
||||||||
Fair value adjustment to redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
(3,131,000
|
)
|
|
—
|
|
|
—
|
|
|
(3,131,000
|
)
|
|
(1,342,000
|
)
|
|
(4,473,000
|
)
|
||||||||
Distributions declared ($0.60 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(117,837,000
|
)
|
|
—
|
|
|
(117,837,000
|
)
|
|
—
|
|
|
(117,837,000
|
)
|
||||||||
Net (loss) income
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,965,000
|
)
|
|
—
|
|
|
(4,965,000
|
)
|
|
3,676,000
|
|
(1
|
)
|
(1,289,000
|
)
|
|||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
305,000
|
|
|
305,000
|
|
|
—
|
|
|
305,000
|
|
||||||||
BALANCE — December 31, 2019
|
193,967,474
|
|
|
$
|
1,939,000
|
|
|
$
|
1,728,421,000
|
|
|
$
|
(827,550,000
|
)
|
|
$
|
(2,255,000
|
)
|
|
$
|
900,555,000
|
|
|
$
|
158,108,000
|
|
|
$
|
1,058,663,000
|
|
(1)
|
For the years ended December 31, 2019, 2018 and 2017, amounts exclude $437,000, $134,000 and $(592,000), respectively, of net income (loss) attributable to redeemable noncontrolling interests. See Note 12, Redeemable Noncontrolling Interests, for a further discussion.
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
||||||
Net (loss) income
|
$
|
(852,000
|
)
|
|
$
|
14,537,000
|
|
|
$
|
5,350,000
|
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
111,412,000
|
|
|
95,678,000
|
|
|
113,226,000
|
|
|||
Other amortization
|
29,740,000
|
|
|
4,918,000
|
|
|
5,737,000
|
|
|||
Deferred rent
|
(3,264,000
|
)
|
|
(4,841,000
|
)
|
|
(5,289,000
|
)
|
|||
Stock based compensation
|
2,744,000
|
|
|
3,026,000
|
|
|
986,000
|
|
|||
Stock based compensation — nonvested restricted common stock
|
215,000
|
|
|
215,000
|
|
|
216,000
|
|
|||
Loss from unconsolidated entities
|
2,097,000
|
|
|
3,877,000
|
|
|
5,048,000
|
|
|||
Bad debt expense
|
991,000
|
|
|
490,000
|
|
|
6,674,000
|
|
|||
Gain on dispositions of real estate
|
—
|
|
|
—
|
|
|
(3,370,000
|
)
|
|||
Foreign currency (gain) loss
|
(1,731,000
|
)
|
|
2,658,000
|
|
|
(4,009,000
|
)
|
|||
Loss on extinguishment of debt
|
2,968,000
|
|
|
—
|
|
|
1,432,000
|
|
|||
Deferred income taxes
|
964,000
|
|
|
(1,854,000
|
)
|
|
(3,771,000
|
)
|
|||
Contingent consideration related to acquisition of real estate
|
—
|
|
|
(93,000
|
)
|
|
—
|
|
|||
Change in fair value of contingent consideration
|
(681,000
|
)
|
|
(2,843,000
|
)
|
|
(3,885,000
|
)
|
|||
Change in fair value of derivative financial instruments
|
4,541,000
|
|
|
1,949,000
|
|
|
(383,000
|
)
|
|||
Impairment of real estate investments
|
—
|
|
|
2,542,000
|
|
|
14,070,000
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Accounts and other receivables
|
(23,426,000
|
)
|
|
(7,221,000
|
)
|
|
(17,132,000
|
)
|
|||
Other assets
|
(6,537,000
|
)
|
|
(15,317,000
|
)
|
|
(6,558,000
|
)
|
|||
Accounts payable and accrued liabilities
|
18,103,000
|
|
|
8,187,000
|
|
|
18,790,000
|
|
|||
Accounts payable due to affiliates
|
121,000
|
|
|
(26,000
|
)
|
|
(151,000
|
)
|
|||
Security deposits, prepaid rent, operating lease and other liabilities
|
(19,951,000
|
)
|
|
932,000
|
|
|
1,122,000
|
|
|||
Net cash provided by operating activities
|
117,454,000
|
|
|
106,814,000
|
|
|
128,103,000
|
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
||||||
Acquisitions of real estate and other investments
|
(37,863,000
|
)
|
|
(67,285,000
|
)
|
|
(123,088,000
|
)
|
|||
Proceeds from dispositions of real estate and other investments
|
1,227,000
|
|
|
1,000,000
|
|
|
15,993,000
|
|
|||
Principal repayments on real estate notes receivable
|
28,650,000
|
|
|
1,799,000
|
|
|
29,478,000
|
|
|||
Investments in unconsolidated entities
|
(1,640,000
|
)
|
|
(2,050,000
|
)
|
|
(2,250,000
|
)
|
|||
Capital expenditures
|
(92,836,000
|
)
|
|
(66,907,000
|
)
|
|
(43,553,000
|
)
|
|||
Real estate and other deposits
|
(650,000
|
)
|
|
(2,329,000
|
)
|
|
(1,218,000
|
)
|
|||
Proceeds from insurance settlements
|
—
|
|
|
—
|
|
|
87,000
|
|
|||
Net cash used in investing activities
|
(103,112,000
|
)
|
|
(135,772,000
|
)
|
|
(124,551,000
|
)
|
|||
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
||||||
Borrowings under mortgage loans payable
|
191,246,000
|
|
|
181,594,000
|
|
|
230,611,000
|
|
|||
Payments on mortgage loans payable
|
(74,037,000
|
)
|
|
(10,444,000
|
)
|
|
(8,524,000
|
)
|
|||
Payoff of mortgage loans payable
|
(14,022,000
|
)
|
|
(94,449,000
|
)
|
|
(100,775,000
|
)
|
|||
Borrowings under the lines of credit and term loans
|
1,030,653,000
|
|
|
273,639,000
|
|
|
318,474,000
|
|
|||
Payments on the lines of credit and term loans
|
(952,822,000
|
)
|
|
(159,716,000
|
)
|
|
(343,666,000
|
)
|
|||
Payments of financing obligations and other obligations
|
(7,850,000
|
)
|
|
(8,055,000
|
)
|
|
(6,631,000
|
)
|
|||
Purchase of derivative financial instruments
|
—
|
|
|
(153,000
|
)
|
|
—
|
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
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
|
$
|
—
|
|
|
$
|
(1,587,000
|
)
|
|
$
|
2,450,000
|
|
Accounts payable and accrued liabilities
|
$
|
46,000
|
|
|
$
|
58,000
|
|
|
$
|
2,062,000
|
|
Security deposits, prepaid rent and other liabilities
|
$
|
105,000
|
|
|
$
|
223,000
|
|
|
$
|
2,323,000
|
|
Financing Activities:
|
|
|
|
|
|
||||||
Issuance of common stock under the DRIP
|
$
|
55,440,000
|
|
|
$
|
60,030,000
|
|
|
$
|
63,008,000
|
|
Distributions declared but not paid
|
$
|
9,974,000
|
|
|
$
|
10,189,000
|
|
|
$
|
10,192,000
|
|
Reclassification of noncontrolling interests to mezzanine equity
|
$
|
780,000
|
|
|
$
|
780,000
|
|
|
$
|
635,000
|
|
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.
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||
|
|
2019
|
|
2018
|
||||||||||||||||||||
|
|
Point in Time
|
|
Over Time
|
|
Total
|
|
Point in Time
|
|
Over Time
|
|
Total
|
||||||||||||
Integrated senior health campuses
|
|
$
|
214,650,000
|
|
|
$
|
816,284,000
|
|
|
$
|
1,030,934,000
|
|
|
$
|
185,273,000
|
|
|
$
|
755,343,000
|
|
|
$
|
940,616,000
|
|
Senior housing — RIDEA(1)
|
|
2,944,000
|
|
|
65,200,000
|
|
|
68,144,000
|
|
|
3,079,000
|
|
|
61,996,000
|
|
|
65,075,000
|
|
||||||
Total resident fees and services
|
|
$
|
217,594,000
|
|
|
$
|
881,484,000
|
|
|
$
|
1,099,078,000
|
|
|
$
|
188,352,000
|
|
|
$
|
817,339,000
|
|
|
$
|
1,005,691,000
|
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||
|
|
2019
|
|
2018
|
||||||||||||||||||||
|
|
Integrated
Senior Health
Campuses
|
|
Senior
Housing
— RIDEA(1)
|
|
Total
|
|
Integrated
Senior Health Campuses(2) |
|
Senior
Housing — RIDEA(1) |
|
Total
|
||||||||||||
Medicare
|
|
$
|
338,466,000
|
|
|
$
|
—
|
|
|
$
|
338,466,000
|
|
|
$
|
332,852,000
|
|
|
$
|
—
|
|
|
$
|
332,852,000
|
|
Medicaid
|
|
192,775,000
|
|
|
214,000
|
|
|
192,989,000
|
|
|
170,664,000
|
|
|
43,000
|
|
|
170,707,000
|
|
||||||
Private and other payors
|
|
499,693,000
|
|
|
67,930,000
|
|
|
567,623,000
|
|
|
437,100,000
|
|
|
65,032,000
|
|
|
502,132,000
|
|
||||||
Total resident fees and services
|
|
$
|
1,030,934,000
|
|
|
$
|
68,144,000
|
|
|
$
|
1,099,078,000
|
|
|
$
|
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 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.
|
(2)
|
For the year ended December 31, 2018, Medicare includes $21,881,000 of revenue that was previously disclosed as Private and other payors. There was no net change in previously disclosed total resident fees and services.
|
|
|
Medicare
|
|
Medicaid
|
|
Private
and
Other Payors
|
|
Total
|
||||||||
Beginning balance — January 1, 2019
|
|
$
|
29,160,000
|
|
|
$
|
18,676,000
|
|
|
$
|
39,112,000
|
|
|
$
|
86,948,000
|
|
Ending balance — December 31, 2019
|
|
32,127,000
|
|
|
26,295,000
|
|
|
46,614,000
|
|
|
105,036,000
|
|
||||
Increase
|
|
$
|
2,967,000
|
|
|
$
|
7,619,000
|
|
|
$
|
7,502,000
|
|
|
$
|
18,088,000
|
|
|
|
Total
|
||
Beginning balance — January 1, 2019
|
|
$
|
12,569,000
|
|
Ending balance — December 31, 2019
|
|
13,518,000
|
|
|
Increase
|
|
$
|
949,000
|
|
•
|
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,
|
||||||
|
2019
|
|
2018
|
||||
Building, improvements and construction in process
|
$
|
2,262,320,000
|
|
|
$
|
2,160,944,000
|
|
Land and improvements
|
195,491,000
|
|
|
189,446,000
|
|
||
Furniture, fixtures and equipment
|
150,508,000
|
|
|
126,985,000
|
|
||
|
2,608,319,000
|
|
|
2,477,375,000
|
|
||
Less: accumulated depreciation
|
(337,898,000
|
)
|
|
(254,694,000
|
)
|
||
|
$
|
2,270,421,000
|
|
|
$
|
2,222,681,000
|
|
Acquisition
|
|
Location
|
|
Type
|
|
Date
Acquired
|
|
Contract
Purchase Price
|
|
Line of Credit
|
|
Acquisition
Fee
|
||||||
North Carolina ALF Portfolio(1)
|
|
Garner, NC
|
|
Senior Housing
— RIDEA |
|
03/27/19
|
|
$
|
15,000,000
|
|
|
$
|
15,000,000
|
|
|
$
|
338,000
|
|
The Cloister at Silvercrest(2)
|
|
New Albany, IN
|
|
Integrated Senior Health Campus
|
|
10/01/19
|
|
750,000
|
|
|
—
|
|
|
11,000
|
|
|||
Total
|
|
|
|
|
|
|
|
$
|
15,750,000
|
|
|
$
|
15,000,000
|
|
|
$
|
349,000
|
|
(1)
|
We own 100% of our property acquired in 2019, which we added to our existing North Carolina ALF Portfolio. The other six buildings in North Carolina ALF Portfolio were acquired between January 2015 and August 2018. We borrowed under the 2019 Corporate Line of Credit, as defined in Note 8, Lines of Credit and Term Loans, at the time of acquisition. 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.
|
(2)
|
We, through a majority-owned subsidiary of Trilogy Investors, LLC, or Trilogy, of which we owned 67.7% at the time of acquisition, acquired such property using cash on hand. 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 portion of the contract purchase price of the property attributed to our ownership interest in the Trilogy subsidiary that acquired the property.
|
Location
|
|
Date
Acquired
|
|
Contract
Purchase Price
|
|
Line of Credit(1)
|
|
Acquisition
Fee(2)
|
||||||
Corydon, IN
|
|
09/05/19
|
|
$
|
14,082,000
|
|
|
$
|
14,114,000
|
|
|
$
|
215,000
|
|
(1)
|
Represents a borrowing under the 2019 Trilogy Credit Facility, 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 property, an acquisition fee of 2.25% of the portion of the contract purchase price of the property attributed to our ownership interest at the time of acquisition in the Trilogy subsidiary that acquired the property.
|
|
|
2019
Acquisitions
|
||
Building and improvements
|
|
$
|
23,834,000
|
|
Land
|
|
8,496,000
|
|
|
In-place leases
|
|
3,596,000
|
|
|
Total assets acquired
|
|
$
|
35,926,000
|
|
Acquisition(1)
|
|
Location
|
|
Type
|
|
Date
Acquired
|
|
Contract
Purchase Price
|
|
Line of Credit(2)
|
|
Acquisition
Fee(3)
|
||||||
North Carolina ALF Portfolio
|
|
Matthews, NC
|
|
Senior Housing
— RIDEA |
|
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 at the time of acquisition of approximately 67.7% in the Trilogy subsidiary that acquired the properties.
|
|
|
2018
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
|
|
Line of Credit(2)
|
|
Acquisition
Fee(3)
|
||||||
North Carolina ALF Portfolio(4)
|
|
Huntersville, NC
|
|
Senior Housing
— RIDEA |
|
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. On December 1, 2019, we transitioned the operations of North Carolina ALF Portfolio to a RIDEA structure.
|
Location
|
|
Date
Acquired
|
|
Contract
Purchase Price
|
|
Line of Credit(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 at the time of acquisition in the subsidiary of Trilogy that acquired the properties.
|
|
|
2017
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
|
|
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
|
|
Original
Maturity
Date
|
|
Contractual
Interest
Rate(1)
|
|
2019
|
|
2018
|
||||
Debt security investment(2)
|
|
10/15/15
|
|
08/25/25
|
|
4.24%
|
|
$
|
71,342,000
|
|
|
$
|
68,355,000
|
|
Mezzanine Fixed Rate Notes(3)
|
|
02/04/15
|
|
12/09/19
|
|
N/A
|
|
—
|
|
|
28,650,000
|
|
||
|
|
|
|
|
|
|
|
71,342,000
|
|
|
97,005,000
|
|
||
Unamortized loan and closing costs, net
|
|
|
|
|
|
|
|
1,375,000
|
|
|
1,650,000
|
|
||
|
|
|
|
|
|
|
|
$
|
72,717,000
|
|
|
$
|
98,655,000
|
|
(1)
|
Represents the per annum interest rate in effect as of December 31, 2019.
|
(2)
|
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, 2019 and 2018, the net carrying amount with accretion was $72,717,000 and $69,873,000, 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.
|
(3)
|
On February 4, 2015, we acquired four fixed-rate promissory notes at par value in the aggregate outstanding principal amount of $28,650,000, or the Mezzanine Fixed Rate Notes. The Mezzanine Fixed Rate Notes evidenced interests in a portion of a mezzanine loan that was 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 June 2019, the Mezzanine Fixed Rate Notes were paid in full by the borrowers.
|
|
Years Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Beginning Balance
|
$
|
98,655,000
|
|
|
$
|
97,988,000
|
|
Additions:
|
|
|
|
||||
Accretion on debt security
|
2,987,000
|
|
|
2,717,000
|
|
||
Deductions:
|
|
|
|
||||
Principal repayments on real estate notes receivable
|
(28,650,000
|
)
|
|
(1,799,000
|
)
|
||
Amortization of loan and closing costs
|
(275,000
|
)
|
|
(251,000
|
)
|
||
Ending Balance
|
$
|
72,717,000
|
|
|
$
|
98,655,000
|
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Amortized intangible assets:
|
|
|
|
||||
In-place leases, net of accumulated amortization of $21,029,000 and $23,497,000 as of December 31, 2019 and 2018, respectively (with a weighted average remaining life of 9.4 years and 9.8 years as of December 31, 2019 and 2018, respectively)
|
$
|
30,407,000
|
|
|
$
|
45,815,000
|
|
Customer relationships, net of accumulated amortization of $336,000 and $187,000 as of December 31, 2019 and 2018, respectively (with a weighted average remaining life of 16.8 years and 18.8 years as of December 31, 2019 and 2018, respectively)
|
2,504,000
|
|
|
2,653,000
|
|
||
Above-market leases, net of accumulated amortization of $2,057,000 and $2,851,000 as of December 31, 2019 and 2018, respectively (with a weighted average remaining life of 5.0 years and 5.2 years as of December 31, 2019 and 2018, respectively)
|
1,452,000
|
|
|
2,059,000
|
|
||
Internally developed technology and software, net of accumulated amortization of $211,000 and $117,000 as of December 31, 2019 and 2018, respectively (with a weighted average remaining life of 2.8 years and 3.8 years as of December 31, 2019 and 2018, respectively)
|
259,000
|
|
|
353,000
|
|
||
Leasehold interests, net of accumulated amortization of $548,000 as of December 31, 2018 (with a weighted average remaining life of 53.6 years as of December 31, 2018)(1)
|
—
|
|
|
7,346,000
|
|
||
Unamortized intangible assets:
|
|
|
|
||||
Certificates of need
|
94,838,000
|
|
|
88,590,000
|
|
||
Trade names
|
30,787,000
|
|
|
30,787,000
|
|
||
Purchase option asset(2)
|
—
|
|
|
1,918,000
|
|
||
|
$
|
160,247,000
|
|
|
$
|
179,521,000
|
|
(1)
|
Upon our adoption of ASC Topic 842 on January 1, 2019, such amount was reclassed to operating lease right-of-use assets, net in our accompanying consolidated balance sheet and related to our ownership of fee simple interests in the building and improvements of 16 of our buildings that are subject to respective ground leases. See Note 2, Summary of Significant Accounting Policies — Leases, and Note 17, Leases, for a further discussion.
|
(2)
|
For the year ended December 31, 2019, we exercised our right to acquire a property through our unconsolidated investment in RHS Partners, LLC, or RHS. The value of the purchase option asset utilized was $1,918,000. See Note 6, Other Assets, Net for a further discussion.
|
Year
|
|
Amount
|
||
2020
|
|
$
|
6,450,000
|
|
2021
|
|
4,715,000
|
|
|
2022
|
|
4,002,000
|
|
|
2023
|
|
3,235,000
|
|
|
2024
|
|
2,819,000
|
|
|
Thereafter
|
|
13,401,000
|
|
|
|
|
$
|
34,622,000
|
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Deferred rent receivables
|
$
|
33,205,000
|
|
|
$
|
23,334,000
|
|
Prepaid expenses, deposits and other assets
|
26,816,000
|
|
|
29,803,000
|
|
||
Inventory
|
23,872,000
|
|
|
21,151,000
|
|
||
Investments in unconsolidated entities
|
20,176,000
|
|
|
15,432,000
|
|
||
Deferred tax assets, net(1)
|
13,315,000
|
|
|
9,461,000
|
|
||
Lease commissions, net of accumulated amortization of $2,201,000 and $1,274,000 as of December 31, 2019 and 2018, respectively
|
10,794,000
|
|
|
8,523,000
|
|
||
Deferred financing costs, net of accumulated amortization of $2,138,000 and $12,487,000 as of December 31, 2019 and 2018, respectively(2)
|
8,137,000
|
|
|
2,311,000
|
|
||
Lease inducement, net of accumulated amortization of $1,140,000 and $789,000 as of December 31, 2019 and 2018, respectively (with a weighted average remaining life of 10.9 years and 12.0 years as of December 31, 2019 and 2018, respectively)
|
3,860,000
|
|
|
4,211,000
|
|
||
|
$
|
140,175,000
|
|
|
$
|
114,226,000
|
|
(1)
|
See Note 16, Income Taxes, for a further discussion.
|
(2)
|
Deferred financing costs only include costs related to our lines of credit and term loans.
|
|
December 31,
|
||||||||||||||||||||||
|
2019
|
|
2018
|
||||||||||||||||||||
|
RHS
|
|
Other
|
|
Total
|
|
RHS
|
|
Other
|
|
Total
|
||||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total assets
|
$
|
278,297,000
|
|
|
$
|
17,022,000
|
|
|
$
|
295,319,000
|
|
|
$
|
48,291,000
|
|
|
$
|
100,000
|
|
|
$
|
48,391,000
|
|
Total liabilities
|
$
|
251,283,000
|
|
|
$
|
17,245,000
|
|
|
$
|
268,528,000
|
|
|
$
|
25,263,000
|
|
|
$
|
—
|
|
|
$
|
25,263,000
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||||
|
RHS
|
|
Other
|
|
Total
|
|
RHS
|
|
Other
|
|
Total
|
|
RHS
|
|
Other
|
|
Total
|
||||||||||||||||||
Statement of
Operations Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Revenues
|
$
|
142,834,000
|
|
|
$
|
7,322,000
|
|
|
$
|
150,156,000
|
|
|
$
|
130,543,000
|
|
|
$
|
—
|
|
|
$
|
130,543,000
|
|
|
$
|
128,038,000
|
|
|
$
|
—
|
|
|
$
|
128,038,000
|
|
Expenses
|
145,575,000
|
|
|
9,045,000
|
|
|
154,620,000
|
|
|
138,296,000
|
|
|
—
|
|
|
138,296,000
|
|
|
138,134,000
|
|
|
—
|
|
|
138,134,000
|
|
|||||||||
Net loss
|
$
|
(2,741,000
|
)
|
|
$
|
(1,723,000
|
)
|
|
$
|
(4,464,000
|
)
|
|
$
|
(7,753,000
|
)
|
|
$
|
—
|
|
|
$
|
(7,753,000
|
)
|
|
$
|
(10,096,000
|
)
|
|
$
|
—
|
|
|
$
|
(10,096,000
|
)
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Total fixed-rate debt
|
$
|
714,786,000
|
|
|
$
|
624,616,000
|
|
Total variable-rate debt
|
101,431,000
|
|
|
88,414,000
|
|
||
Total fixed- and variable-rate debt
|
816,217,000
|
|
|
713,030,000
|
|
||
Less: deferred financing costs, net
|
(9,362,000
|
)
|
|
(8,824,000
|
)
|
||
Add: premium
|
304,000
|
|
|
663,000
|
|
||
Less: discount
|
(14,289,000
|
)
|
|
(16,607,000
|
)
|
||
Mortgage loans payable, net
|
$
|
792,870,000
|
|
|
$
|
688,262,000
|
|
|
Years Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Beginning Balance
|
$
|
688,262,000
|
|
|
$
|
613,558,000
|
|
Additions:
|
|
|
|
||||
Borrowings on mortgage loans payable
|
191,246,000
|
|
|
181,594,000
|
|
||
Amortization of deferred financing costs
|
1,544,000
|
|
|
1,269,000
|
|
||
Amortization of discount/premium on mortgage loans payable
|
647,000
|
|
|
537,000
|
|
||
Deductions:
|
|
|
|
||||
Scheduled principal payments on mortgage loans payable
|
(74,037,000
|
)
|
|
(10,444,000
|
)
|
||
Payoff of mortgage loans payable
|
(14,022,000
|
)
|
|
(94,449,000
|
)
|
||
Deferred financing costs
|
(770,000
|
)
|
|
(3,803,000
|
)
|
||
Ending Balance
|
$
|
792,870,000
|
|
|
$
|
688,262,000
|
|
Year
|
|
Amount
|
||
2020
|
|
$
|
71,838,000
|
|
2021
|
|
55,419,000
|
|
|
2022
|
|
62,070,000
|
|
|
2023
|
|
35,822,000
|
|
|
2024
|
|
70,796,000
|
|
|
Thereafter
|
|
520,272,000
|
|
|
|
|
$
|
816,217,000
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value
|
||||||||
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||||
Instrument
|
|
Notional Amount
|
|
Index
|
|
Interest Rate
|
|
Maturity Date
|
|
2019
|
|
2018
|
||||||
Swap
|
|
$
|
140,000,000
|
|
|
one month LIBOR
|
|
0.82%
|
|
02/03/19
|
|
$
|
—
|
|
|
$
|
221,000
|
|
Swap
|
|
60,000,000
|
|
|
one month LIBOR
|
|
0.78%
|
|
02/03/19
|
|
—
|
|
|
97,000
|
|
|||
Swap
|
|
50,000,000
|
|
|
one month LIBOR
|
|
1.39%
|
|
02/03/19
|
|
—
|
|
|
51,000
|
|
|||
Cap
|
|
20,000,000
|
|
|
one month LIBOR
|
|
3.00%
|
|
09/23/21
|
|
—
|
|
|
48,000
|
|
|||
Swap
|
|
250,000,000
|
|
|
one month LIBOR
|
|
2.10%
|
|
01/25/22
|
|
(2,821,000
|
)
|
|
—
|
|
|||
Swap
|
|
130,000,000
|
|
|
one month LIBOR
|
|
1.98%
|
|
01/25/22
|
|
(1,150,000
|
)
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
$
|
(3,971,000
|
)
|
|
$
|
417,000
|
|
Year
|
|
Amount
|
||
2020
|
|
$
|
260,000
|
|
2021
|
|
143,000
|
|
|
2022
|
|
93,000
|
|
|
2023
|
|
78,000
|
|
|
2024
|
|
35,000
|
|
|
Thereafter
|
|
54,000
|
|
|
|
|
$
|
663,000
|
|
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Beginning balance
|
|
$
|
38,245,000
|
|
|
$
|
32,435,000
|
|
Additions
|
|
2,000,000
|
|
|
535,000
|
|
||
Reclassification from equity
|
|
780,000
|
|
|
780,000
|
|
||
Distributions
|
|
(1,430,000
|
)
|
|
(711,000
|
)
|
||
Repurchase of redeemable noncontrolling interests
|
|
(400,000
|
)
|
|
(229,000
|
)
|
||
Fair value adjustment to redemption value
|
|
4,473,000
|
|
|
5,301,000
|
|
||
Net income attributable to redeemable noncontrolling interests
|
|
437,000
|
|
|
134,000
|
|
||
Ending balance
|
|
$
|
44,105,000
|
|
|
$
|
38,245,000
|
|
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Beginning balance — foreign currency translation adjustments
|
|
$
|
(2,560,000
|
)
|
|
$
|
(1,971,000
|
)
|
Net change in current period
|
|
305,000
|
|
|
(589,000
|
)
|
||
Ending balance — foreign currency translation adjustments
|
|
$
|
(2,255,000
|
)
|
|
$
|
(2,560,000
|
)
|
Approval Date by our Board
|
|
Estimated Per Share NAV
|
||
10/05/16
|
|
$
|
9.01
|
|
10/04/17
|
|
$
|
9.27
|
|
10/03/18
|
|
$
|
9.37
|
|
10/03/19
|
|
$
|
9.40
|
|
|
12 Months Ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
Operating expenses as a percentage of average invested assets
|
0.9
|
%
|
|
0.9
|
%
|
|
0.9
|
%
|
Operating expenses as a percentage of net income
|
18.9
|
%
|
|
19.1
|
%
|
|
16.6
|
%
|
|
|
December 31,
|
||||||
Fee
|
|
2019
|
|
2018
|
||||
Asset and property management fees
|
|
$
|
1,991,000
|
|
|
$
|
1,856,000
|
|
Construction management fees
|
|
175,000
|
|
|
58,000
|
|
||
Lease commissions
|
|
143,000
|
|
|
94,000
|
|
||
Operating expenses
|
|
12,000
|
|
|
12,000
|
|
||
Acquisition fees
|
|
—
|
|
|
15,000
|
|
||
Development fees
|
|
—
|
|
|
68,000
|
|
||
|
|
$
|
2,321,000
|
|
|
$
|
2,103,000
|
|
|
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 instrument
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total assets at fair value
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Derivative financial instruments
|
$
|
—
|
|
|
$
|
3,971,000
|
|
|
$
|
—
|
|
|
$
|
3,971,000
|
|
Warrants
|
—
|
|
|
—
|
|
|
1,178,000
|
|
|
1,178,000
|
|
||||
Total liabilities at fair value
|
$
|
—
|
|
|
$
|
3,971,000
|
|
|
$
|
1,178,000
|
|
|
$
|
5,149,000
|
|
|
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 obligation
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
681,000
|
|
|
$
|
681,000
|
|
Warrants
|
—
|
|
|
—
|
|
|
1,207,000
|
|
|
1,207,000
|
|
||||
Total liabilities at fair value
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,888,000
|
|
|
$
|
1,888,000
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
Contingent Consideration Obligations:
|
|
|
|
|
|
|
||||||
Beginning balance
|
|
$
|
681,000
|
|
|
$
|
5,107,000
|
|
|
$
|
8,992,000
|
|
Realized/unrealized gains recognized in earnings
|
|
(681,000
|
)
|
|
(2,843,000
|
)
|
|
(3,885,000
|
)
|
|||
Settlements of obligations
|
|
—
|
|
|
(1,583,000
|
)
|
|
—
|
|
|||
Ending balance
|
|
$
|
—
|
|
|
$
|
681,000
|
|
|
$
|
5,107,000
|
|
Amount of total gains included in earnings attributable to the change in unrealized gains related to obligations still held
|
|
$
|
(681,000
|
)
|
|
$
|
(2,843,000
|
)
|
|
$
|
(3,885,000
|
)
|
|
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
|
%
|
|
December 31,
|
||||||||||||||
|
2019
|
|
2018
|
||||||||||||
|
Carrying
Amount(1) |
|
Fair
Value |
|
Carrying
Amount(1) |
|
Fair
Value |
||||||||
Financial Assets:
|
|
|
|
|
|
|
|
||||||||
Debt security investment
|
$
|
72,717,000
|
|
|
$
|
94,026,000
|
|
|
$
|
69,873,000
|
|
|
$
|
94,116,000
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
||||||||
Mortgage loans payable
|
$
|
792,870,000
|
|
|
$
|
732,846,000
|
|
|
$
|
688,262,000
|
|
|
$
|
618,886,000
|
|
Lines of credit and term loans
|
$
|
807,742,000
|
|
|
$
|
816,355,000
|
|
|
$
|
735,737,000
|
|
|
$
|
737,982,000
|
|
(1)
|
Carrying amount is net of any discount/premium and unamortized costs.
|
|
December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Domestic
|
$
|
1,193,000
|
|
|
$
|
14,202,000
|
|
|
$
|
2,931,000
|
|
Foreign
|
(521,000
|
)
|
|
(462,000
|
)
|
|
(808,000
|
)
|
|||
Income before income taxes
|
$
|
672,000
|
|
|
$
|
13,740,000
|
|
|
$
|
2,123,000
|
|
|
December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Federal deferred
|
$
|
(3,672,000
|
)
|
|
$
|
(4,647,000
|
)
|
|
$
|
(3,382,000
|
)
|
State deferred
|
(737,000
|
)
|
|
(922,000
|
)
|
|
(755,000
|
)
|
|||
Federal current
|
(29,000
|
)
|
|
—
|
|
|
—
|
|
|||
State current
|
(16,000
|
)
|
|
—
|
|
|
—
|
|
|||
Foreign current
|
605,000
|
|
|
988,000
|
|
|
543,000
|
|
|||
Valuation allowances
|
5,373,000
|
|
|
3,784,000
|
|
|
367,000
|
|
|||
Total income tax expense (benefit)
|
$
|
1,524,000
|
|
|
$
|
(797,000
|
)
|
|
$
|
(3,227,000
|
)
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Deferred income tax assets:
|
|
|
|
||||
Fixed assets & intangibles
|
$
|
6,509,000
|
|
|
$
|
7,292,000
|
|
Expense accruals & other
|
14,233,000
|
|
|
10,686,000
|
|
||
Net operating loss
|
14,341,000
|
|
|
8,980,000
|
|
||
Reserves and accruals
|
5,540,000
|
|
|
4,095,000
|
|
||
Allowances for accounts receivable
|
(179,000
|
)
|
|
581,000
|
|
||
Investments in joint ventures
|
2,326,000
|
|
|
1,909,000
|
|
||
Valuation allowances
|
(29,456,000
|
)
|
|
(24,082,000
|
)
|
||
Total deferred income tax assets
|
$
|
13,314,000
|
|
|
$
|
9,461,000
|
|
Deferred income tax liabilities:
|
|
|
|
||||
Fixed assets and intangibles
|
$
|
(14,468,000
|
)
|
|
$
|
(8,924,000
|
)
|
Other — temporary differences
|
(2,176,000
|
)
|
|
(2,903,000
|
)
|
||
Total deferred income tax liabilities
|
$
|
(16,644,000
|
)
|
|
$
|
(11,827,000
|
)
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|||||||||||||||
Ordinary income
|
$
|
35,294,000
|
|
|
29.9
|
%
|
|
$
|
33,141,000
|
|
|
27.6
|
%
|
|
$
|
40,475,000
|
|
|
34.1
|
%
|
Capital gain
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Return of capital
|
82,731,000
|
|
|
70.1
|
|
|
86,833,000
|
|
|
72.4
|
|
|
78,285,000
|
|
|
65.9
|
|
|||
|
$
|
118,025,000
|
|
|
100
|
%
|
|
$
|
119,974,000
|
|
|
100
|
%
|
|
$
|
118,760,000
|
|
|
100
|
%
|
Year
|
|
Amount
|
||
2020
|
|
$
|
86,817,000
|
|
2021
|
|
84,786,000
|
|
|
2022
|
|
78,164,000
|
|
|
2023
|
|
70,582,000
|
|
|
2024
|
|
64,805,000
|
|
|
Thereafter
|
|
444,839,000
|
|
|
Total
|
|
$
|
829,993,000
|
|
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
|
|
|
Total
|
|
$
|
980,203,000
|
|
Lease Cost
|
|
Classification
|
|
Year Ended
December 31, 2019
|
||
Operating lease cost(1)
|
|
Property operating expenses and rental expenses
|
|
$
|
29,974,000
|
|
Finance lease cost
|
|
|
|
|
||
Amortization of leased assets
|
|
Depreciation and amortization
|
|
2,001,000
|
|
|
Accretion of lease liabilities
|
|
Interest expense
|
|
391,000
|
|
|
Total lease cost
|
|
|
|
$
|
32,366,000
|
|
(1)
|
Includes short-term leases and variable lease costs, which are immaterial.
|
Supplemental Disclosure of Cash Flows Information
|
|
Year Ended
December 31, 2019
|
||
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
||
Operating cash outflows related to operating leases
|
|
$
|
22,114,000
|
|
Operating cash outflows related to finance leases
|
|
$
|
390,000
|
|
Financing cash outflows related to finance leases
|
|
$
|
3,076,000
|
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
|
$
|
31,958,000
|
|
Lease Term and Discount Rate
|
|
December 31, 2019
|
|
Weighted average remaining lease term (in years)
|
|
|
|
Operating leases
|
|
13.5
|
|
Finance leases
|
|
1.3
|
|
Weighted average discount rate
|
|
|
|
Operating leases
|
|
5.94
|
%
|
Finance leases
|
|
7.33
|
%
|
Year
|
|
Amount
|
||
2020
|
|
$
|
24,571,000
|
|
2021
|
|
24,993,000
|
|
|
2022
|
|
25,406,000
|
|
|
2023
|
|
24,732,000
|
|
|
2024
|
|
25,150,000
|
|
|
Thereafter
|
|
187,534,000
|
|
|
Total operating lease payments
|
|
312,386,000
|
|
|
Less: interest
|
|
105,015,000
|
|
|
Present value of operating lease liabilities
|
|
$
|
207,371,000
|
|
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
|
|
|
Total
|
|
$
|
292,707,000
|
|
Year
|
|
Amount
|
||
2020
|
|
$
|
1,217,000
|
|
2021
|
|
129,000
|
|
|
2022
|
|
—
|
|
|
2023
|
|
—
|
|
|
2024
|
|
—
|
|
|
Thereafter
|
|
—
|
|
|
Total finance lease payments
|
|
1,346,000
|
|
|
Less: interest
|
|
44,000
|
|
|
Present value of finance lease liabilities
|
|
$
|
1,302,000
|
|
Year
|
|
Amount(1)
|
||
2019
|
|
$
|
3,307,000
|
|
2020
|
|
1,266,000
|
|
|
2021
|
|
130,000
|
|
|
2022
|
|
—
|
|
|
2023
|
|
—
|
|
|
Thereafter
|
|
—
|
|
|
|
|
$
|
4,703,000
|
|
(1)
|
Amounts above represent principal of $4,438,000 and interest obligations of $265,000 under finance leases.
|
|
|
Integrated
Senior Health
Campuses
|
|
Senior
Housing —
RIDEA
|
|
Medical
Office
Buildings
|
|
Senior
Housing
|
|
Skilled
Nursing
Facilities
|
|
Hospitals
|
|
Year Ended
December 31,
2019
|
||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Resident fees and services
|
|
$
|
1,030,934,000
|
|
|
$
|
68,144,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,099,078,000
|
|
Real estate revenue
|
|
—
|
|
|
—
|
|
|
80,805,000
|
|
|
18,407,000
|
|
|
13,345,000
|
|
|
11,481,000
|
|
|
124,038,000
|
|
|||||||
Total revenues
|
|
1,030,934,000
|
|
|
68,144,000
|
|
|
80,805,000
|
|
|
18,407,000
|
|
|
13,345,000
|
|
|
11,481,000
|
|
|
1,223,116,000
|
|
|||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Property operating expenses
|
|
919,793,000
|
|
|
48,067,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
967,860,000
|
|
|||||||
Rental expenses
|
|
—
|
|
|
—
|
|
|
30,870,000
|
|
|
1,001,000
|
|
|
1,456,000
|
|
|
532,000
|
|
|
33,859,000
|
|
|||||||
Segment net operating income
|
|
$
|
111,141,000
|
|
|
$
|
20,077,000
|
|
|
$
|
49,935,000
|
|
|
$
|
17,406,000
|
|
|
$
|
11,889,000
|
|
|
$
|
10,949,000
|
|
|
$
|
221,397,000
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
General and administrative
|
|
|
|
|
|
|
|
$
|
29,749,000
|
|
||||||||||||||||||
Acquisition related expenses
|
|
|
|
|
|
|
|
(161,000
|
)
|
|||||||||||||||||||
Depreciation and amortization
|
|
|
|
111,412,000
|
|
|||||||||||||||||||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Interest expense:
|
|
|
||||||||||||||||||||||||||
Interest expense (including amortization of deferred financing costs, debt discount/premium and loss on debt extinguishment)
|
|
(78,553,000
|
)
|
|||||||||||||||||||||||||
Loss in fair value of derivative financial instruments
|
|
(4,541,000
|
)
|
|||||||||||||||||||||||||
Loss from unconsolidated entities
|
|
(2,097,000
|
)
|
|||||||||||||||||||||||||
Foreign currency gain
|
|
1,730,000
|
|
|||||||||||||||||||||||||
Other income
|
|
|
|
|
|
|
|
3,736,000
|
|
|||||||||||||||||||
Income before income taxes
|
|
|
|
|
|
|
|
672,000
|
|
|||||||||||||||||||
Income tax expense
|
|
|
|
|
|
|
|
(1,524,000
|
)
|
|||||||||||||||||||
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(852,000
|
)
|
|
|
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 investment
|
|
|
|
|
|
|
|
(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
|
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Integrated senior health campuses
|
$
|
1,791,868,000
|
|
|
$
|
1,478,147,000
|
|
Medical office buildings
|
620,292,000
|
|
|
646,784,000
|
|
||
Senior housing — RIDEA
|
360,823,000
|
|
|
271,381,000
|
|
||
Senior housing
|
152,909,000
|
|
|
242,686,000
|
|
||
Skilled nursing facilities
|
126,606,000
|
|
|
127,809,000
|
|
||
Hospitals
|
113,737,000
|
|
|
118,685,000
|
|
||
Other
|
6,054,000
|
|
|
3,600,000
|
|
||
Total assets
|
$
|
3,172,289,000
|
|
|
$
|
2,889,092,000
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
United States
|
|
$
|
1,218,337,000
|
|
|
$
|
1,130,350,000
|
|
|
$
|
1,049,586,000
|
|
International
|
|
4,779,000
|
|
|
4,910,000
|
|
|
4,706,000
|
|
|||
|
|
$
|
1,223,116,000
|
|
|
$
|
1,135,260,000
|
|
|
$
|
1,054,292,000
|
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Real estate investments, net:
|
|
|
|
||||
United States
|
$
|
2,219,882,000
|
|
|
$
|
2,173,395,000
|
|
International
|
50,539,000
|
|
|
49,286,000
|
|
||
|
$
|
2,270,421,000
|
|
|
$
|
2,222,681,000
|
|
|
Quarters Ended
|
||||||||||||||
|
December 31, 2019
|
|
September 30, 2019
|
|
June 30, 2019
|
|
March 31, 2019
|
||||||||
Revenues
|
$
|
315,365,000
|
|
|
$
|
301,762,000
|
|
|
$
|
304,931,000
|
|
|
$
|
301,058,000
|
|
Expenses
|
(292,219,000
|
)
|
|
(295,503,000
|
)
|
|
(279,771,000
|
)
|
|
(275,226,000
|
)
|
||||
Other expense
|
(13,224,000
|
)
|
|
(22,522,000
|
)
|
|
(25,156,000
|
)
|
|
(18,823,000
|
)
|
||||
Income tax expense
|
(374,000
|
)
|
|
(840,000
|
)
|
|
(159,000
|
)
|
|
(151,000
|
)
|
||||
Net income (loss)
|
9,548,000
|
|
|
(17,103,000
|
)
|
|
(155,000
|
)
|
|
6,858,000
|
|
||||
Less: net income attributable to noncontrolling interests
|
(1,134,000
|
)
|
|
(201,000
|
)
|
|
(1,430,000
|
)
|
|
(1,348,000
|
)
|
||||
Net income (loss) attributable to controlling interest
|
$
|
8,414,000
|
|
|
$
|
(17,304,000
|
)
|
|
$
|
(1,585,000
|
)
|
|
$
|
5,510,000
|
|
Net income (loss) per common share attributable to controlling interest — basic and diluted
|
$
|
0.04
|
|
|
$
|
(0.09
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
Weighted average number of common shares outstanding — basic and diluted
|
195,268,047
|
|
|
195,669,002
|
|
|
196,075,614
|
|
|
198,400,657
|
|
|
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 (loss) 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
|
|
|
|
|
|
|
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
|
|
|
$
|
87,000
|
|
|
$
|
479,000
|
|
|
$
|
2,958,000
|
|
|
$
|
3,437,000
|
|
|
$
|
(709,000
|
)
|
|
2008
|
|
|
06/06/14
|
Country Club MOB (Medical Office)
|
Stockbridge, GA
|
|
—
|
|
|
240,000
|
|
|
2,306,000
|
|
|
337,000
|
|
|
240,000
|
|
|
2,643,000
|
|
|
2,883,000
|
|
|
(445,000
|
)
|
|
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
|
|
|
(595,000
|
)
|
|
1976/2009
|
|
|
07/02/14
|
||||||||
|
Acworth, GA
|
|
—
|
|
|
250,000
|
|
|
2,214,000
|
|
|
134,000
|
|
|
250,000
|
|
|
2,348,000
|
|
|
2,598,000
|
|
|
(471,000
|
)
|
|
1976/2009
|
|
|
07/02/14
|
||||||||
|
Acworth, GA
|
|
—
|
|
|
104,000
|
|
|
774,000
|
|
|
3,000
|
|
|
104,000
|
|
|
777,000
|
|
|
881,000
|
|
|
(170,000
|
)
|
|
1976/2009
|
|
|
07/02/14
|
||||||||
Wichita KS MOB (Medical Office)
|
Wichita, KS
|
|
—
|
|
|
943,000
|
|
|
6,288,000
|
|
|
373,000
|
|
|
943,000
|
|
|
6,661,000
|
|
|
7,604,000
|
|
|
(1,418,000
|
)
|
|
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
|
|
|
(924,000
|
)
|
|
1999/2005
|
|
|
09/11/14
|
||||||||
|
Cleveland, MS
|
|
—
|
|
|
348,000
|
|
|
6,369,000
|
|
|
—
|
|
|
348,000
|
|
|
6,369,000
|
|
|
6,717,000
|
|
|
(1,259,000
|
)
|
|
2004
|
|
|
09/11/14
|
||||||||
|
Springdale, AR
|
|
—
|
|
|
891,000
|
|
|
6,538,000
|
|
|
—
|
|
|
891,000
|
|
|
6,538,000
|
|
|
7,429,000
|
|
|
(1,283,000
|
)
|
|
1998/2005
|
|
|
01/08/15
|
||||||||
Lee’s Summit MO MOB (Medical Office)
|
Lee’s Summit, MO
|
|
—
|
|
|
1,045,000
|
|
|
5,068,000
|
|
|
420,000
|
|
|
1,045,000
|
|
|
5,488,000
|
|
|
6,533,000
|
|
|
(1,454,000
|
)
|
|
2006
|
|
|
09/18/14
|
||||||||
Carolina Commons MOB (Medical Office)
|
Indian Land, SC
|
|
6,796,000
|
|
|
1,028,000
|
|
|
9,430,000
|
|
|
1,330,000
|
|
|
1,028,000
|
|
|
10,760,000
|
|
|
11,788,000
|
|
|
(1,728,000
|
)
|
|
2009
|
|
|
10/15/14
|
||||||||
Mount Olympia MOB Portfolio (Medical Office)
|
Mount Dora, FL
|
|
—
|
|
|
393,000
|
|
|
5,633,000
|
|
|
—
|
|
|
393,000
|
|
|
5,633,000
|
|
|
6,026,000
|
|
|
(882,000
|
)
|
|
2009
|
|
|
12/04/14
|
||||||||
|
Olympia Fields, IL
|
|
—
|
|
|
298,000
|
|
|
2,726,000
|
|
|
21,000
|
|
|
298,000
|
|
|
2,747,000
|
|
|
3,045,000
|
|
|
(502,000
|
)
|
|
2005
|
|
|
12/04/14
|
||||||||
|
Columbus, OH
|
|
—
|
|
|
225,000
|
|
|
5,649,000
|
|
|
213,000
|
|
|
225,000
|
|
|
5,862,000
|
|
|
6,087,000
|
|
|
(1,010,000
|
)
|
|
2005
|
|
|
12/04/14
|
||||||||
Southlake TX Hospital (Hospital)
|
Southlake, TX
|
|
—
|
|
|
5,089,000
|
|
|
108,517,000
|
|
|
—
|
|
|
5,089,000
|
|
|
108,517,000
|
|
|
113,606,000
|
|
|
(14,787,000
|
)
|
|
2013
|
|
|
12/04/14
|
||||||||
East Texas MOB Portfolio (Medical Office)
|
Longview, TX
|
|
—
|
|
|
—
|
|
|
19,942,000
|
|
|
73,000
|
|
|
—
|
|
|
20,015,000
|
|
|
20,015,000
|
|
|
(3,375,000
|
)
|
|
2008
|
|
|
12/12/14
|
||||||||
|
Longview, TX
|
|
—
|
|
|
228,000
|
|
|
965,000
|
|
|
—
|
|
|
228,000
|
|
|
965,000
|
|
|
1,193,000
|
|
|
(280,000
|
)
|
|
1979/1997
|
|
|
12/12/14
|
||||||||
|
Longview, TX
|
|
—
|
|
|
759,000
|
|
|
1,696,000
|
|
|
—
|
|
|
759,000
|
|
|
1,696,000
|
|
|
2,455,000
|
|
|
(507,000
|
)
|
|
1998
|
|
|
12/12/14
|
||||||||
|
Longview, TX
|
|
—
|
|
|
—
|
|
|
8,027,000
|
|
|
—
|
|
|
—
|
|
|
8,027,000
|
|
|
8,027,000
|
|
|
(1,393,000
|
)
|
|
2004
|
|
|
12/12/14
|
||||||||
|
Longview, TX
|
|
—
|
|
|
—
|
|
|
696,000
|
|
|
29,000
|
|
|
—
|
|
|
725,000
|
|
|
725,000
|
|
|
(201,000
|
)
|
|
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
|
|
|
$
|
3,064,000
|
|
|
$
|
—
|
|
|
$
|
30,665,000
|
|
|
$
|
30,665,000
|
|
|
$
|
(5,432,000
|
)
|
|
1985/1993/ 2004
|
|
|
12/12/14
|
|
Marshall, TX
|
|
—
|
|
|
368,000
|
|
|
1,711,000
|
|
|
99,000
|
|
|
368,000
|
|
|
1,810,000
|
|
|
2,178,000
|
|
|
(550,000
|
)
|
|
1970
|
|
|
12/12/14
|
||||||||
Premier MOB (Medical Office)
|
Novi, MI
|
|
—
|
|
|
644,000
|
|
|
10,420,000
|
|
|
788,000
|
|
|
644,000
|
|
|
11,208,000
|
|
|
11,852,000
|
|
|
(1,955,000
|
)
|
|
2006
|
|
|
12/19/14
|
||||||||
Independence MOB Portfolio (Medical Office)
|
Southgate, KY
|
|
—
|
|
|
411,000
|
|
|
11,005,000
|
|
|
1,709,000
|
|
|
411,000
|
|
|
12,714,000
|
|
|
13,125,000
|
|
|
(1,959,000
|
)
|
|
1988
|
|
|
01/13/15
|
||||||||
|
Somerville, MA
|
|
30,906,000
|
|
|
1,509,000
|
|
|
46,775,000
|
|
|
3,279,000
|
|
|
1,509,000
|
|
|
50,054,000
|
|
|
51,563,000
|
|
|
(6,523,000
|
)
|
|
1990
|
|
|
01/13/15
|
||||||||
|
Morristown, NJ
|
|
28,911,000
|
|
|
3,763,000
|
|
|
26,957,000
|
|
|
3,261,000
|
|
|
3,763,000
|
|
|
30,218,000
|
|
|
33,981,000
|
|
|
(5,667,000
|
)
|
|
1980
|
|
|
01/13/15
|
||||||||
|
Verona, NJ
|
|
—
|
|
|
1,683,000
|
|
|
9,405,000
|
|
|
590,000
|
|
|
1,683,000
|
|
|
9,995,000
|
|
|
11,678,000
|
|
|
(1,780,000
|
)
|
|
1970
|
|
|
01/13/15
|
||||||||
|
Bronx, NY
|
|
—
|
|
|
—
|
|
|
19,593,000
|
|
|
2,506,000
|
|
|
—
|
|
|
22,099,000
|
|
|
22,099,000
|
|
|
(3,205,000
|
)
|
|
1987/1988
|
|
|
01/26/15
|
||||||||
King of Prussia PA MOB (Medical Office)
|
King of Prussia, PA
|
|
9,015,000
|
|
|
3,427,000
|
|
|
13,849,000
|
|
|
4,117,000
|
|
|
3,427,000
|
|
|
17,966,000
|
|
|
21,393,000
|
|
|
(3,191,000
|
)
|
|
1946/2000
|
|
|
01/21/15
|
||||||||
North Carolina ALF Portfolio (Senior Housing — RIDEA)
|
Clemmons, NC
|
|
—
|
|
|
596,000
|
|
|
13,237,000
|
|
|
(799,000
|
)
|
|
596,000
|
|
|
12,438,000
|
|
|
13,034,000
|
|
|
(1,707,000
|
)
|
|
2014
|
|
|
06/29/15
|
||||||||
|
Garner, NC
|
|
—
|
|
|
1,723,000
|
|
|
11,517,000
|
|
|
—
|
|
|
1,723,000
|
|
|
11,517,000
|
|
|
13,240,000
|
|
|
(309,000
|
)
|
|
2014
|
|
|
03/27/19
|
||||||||
|
Huntersville, NC
|
|
—
|
|
|
2,033,000
|
|
|
11,494,000
|
|
|
(214,000
|
)
|
|
2,033,000
|
|
|
11,280,000
|
|
|
13,313,000
|
|
|
(1,060,000
|
)
|
|
2015
|
|
|
01/18/17
|
||||||||
|
Matthews, NC
|
|
—
|
|
|
949,000
|
|
|
12,537,000
|
|
|
(199,000
|
)
|
|
949,000
|
|
|
12,338,000
|
|
|
13,287,000
|
|
|
(554,000
|
)
|
|
2017
|
|
|
08/30/18
|
||||||||
|
Mooresville, NC
|
|
—
|
|
|
835,000
|
|
|
15,894,000
|
|
|
(796,000
|
)
|
|
835,000
|
|
|
15,098,000
|
|
|
15,933,000
|
|
|
(2,141,000
|
)
|
|
2012
|
|
|
01/28/15
|
||||||||
|
Raleigh, NC
|
|
—
|
|
|
1,069,000
|
|
|
21,235,000
|
|
|
(803,000
|
)
|
|
1,069,000
|
|
|
20,432,000
|
|
|
21,501,000
|
|
|
(2,738,000
|
)
|
|
2013
|
|
|
01/28/15
|
||||||||
|
Wake Forest, NC
|
|
—
|
|
|
772,000
|
|
|
13,596,000
|
|
|
(878,000
|
)
|
|
772,000
|
|
|
12,718,000
|
|
|
13,490,000
|
|
|
(1,640,000
|
)
|
|
2014
|
|
|
06/29/15
|
||||||||
Orange Star Medical Portfolio (Medical Office and Hospital)
|
Durango, CO
|
|
—
|
|
|
623,000
|
|
|
14,166,000
|
|
|
232,000
|
|
|
623,000
|
|
|
14,398,000
|
|
|
15,021,000
|
|
|
(1,978,000
|
)
|
|
2004
|
|
|
02/26/15
|
||||||||
|
Durango, CO
|
|
—
|
|
|
788,000
|
|
|
10,467,000
|
|
|
477,000
|
|
|
788,000
|
|
|
10,944,000
|
|
|
11,732,000
|
|
|
(1,697,000
|
)
|
|
2004
|
|
|
02/26/15
|
||||||||
|
Friendswood, TX
|
|
—
|
|
|
500,000
|
|
|
7,664,000
|
|
|
317,000
|
|
|
500,000
|
|
|
7,981,000
|
|
|
8,481,000
|
|
|
(1,212,000
|
)
|
|
2008
|
|
|
02/26/15
|
||||||||
|
Keller, TX
|
|
—
|
|
|
1,604,000
|
|
|
7,912,000
|
|
|
15,000
|
|
|
1,604,000
|
|
|
7,927,000
|
|
|
9,531,000
|
|
|
(1,277,000
|
)
|
|
2011
|
|
|
02/26/15
|
||||||||
|
Wharton, TX
|
|
—
|
|
|
259,000
|
|
|
10,590,000
|
|
|
228,000
|
|
|
259,000
|
|
|
10,818,000
|
|
|
11,077,000
|
|
|
(1,627,000
|
)
|
|
1987
|
|
|
02/26/15
|
||||||||
Kingwood MOB Portfolio (Medical Office)
|
Kingwood, TX
|
|
—
|
|
|
820,000
|
|
|
8,589,000
|
|
|
95,000
|
|
|
820,000
|
|
|
8,684,000
|
|
|
9,504,000
|
|
|
(1,385,000
|
)
|
|
2005
|
|
|
03/11/15
|
|
|
|
|
|
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
|
||||||||||||||||||
|
Kingwood, TX
|
|
$
|
—
|
|
|
$
|
781,000
|
|
|
$
|
3,943,000
|
|
|
$
|
—
|
|
|
$
|
781,000
|
|
|
$
|
3,943,000
|
|
|
$
|
4,724,000
|
|
|
$
|
(669,000
|
)
|
|
2008
|
|
|
03/11/15
|
Mt Juliet TN MOB (Medical Office)
|
Mount Juliet, TN
|
|
—
|
|
|
1,188,000
|
|
|
10,720,000
|
|
|
2,000
|
|
|
1,188,000
|
|
|
10,722,000
|
|
|
11,910,000
|
|
|
(1,622,000
|
)
|
|
2012
|
|
|
03/17/15
|
||||||||
Homewood AL MOB (Medical Office)
|
Homewood, AL
|
|
—
|
|
|
405,000
|
|
|
6,590,000
|
|
|
(79,000
|
)
|
|
405,000
|
|
|
6,511,000
|
|
|
6,916,000
|
|
|
(978,000
|
)
|
|
2010
|
|
|
03/27/15
|
||||||||
Paoli PA Medical Plaza (Medical Office)
|
Paoli, PA
|
|
12,715,000
|
|
|
2,313,000
|
|
|
12,447,000
|
|
|
1,962,000
|
|
|
2,313,000
|
|
|
14,409,000
|
|
|
16,722,000
|
|
|
(2,128,000
|
)
|
|
1951
|
|
|
04/10/15
|
||||||||
|
Paoli, PA
|
|
—
|
|
|
1,668,000
|
|
|
7,357,000
|
|
|
1,335,000
|
|
|
1,668,000
|
|
|
8,692,000
|
|
|
10,360,000
|
|
|
(1,592,000
|
)
|
|
1975
|
|
|
04/10/15
|
||||||||
Glen Burnie MD MOB (Medical Office)
|
Glen Burnie, MD
|
|
—
|
|
|
2,692,000
|
|
|
14,095,000
|
|
|
2,419,000
|
|
|
2,692,000
|
|
|
16,514,000
|
|
|
19,206,000
|
|
|
(2,781,000
|
)
|
|
1981
|
|
|
05/06/15
|
||||||||
Marietta GA MOB (Medical Office)
|
Marietta, GA
|
|
—
|
|
|
1,347,000
|
|
|
10,947,000
|
|
|
51,000
|
|
|
1,347,000
|
|
|
10,998,000
|
|
|
12,345,000
|
|
|
(1,595,000
|
)
|
|
2002
|
|
|
05/07/15
|
||||||||
Mountain Crest Senior Housing Portfolio (Senior Housing — RIDEA)
|
Elkhart, IN
|
|
—
|
|
|
793,000
|
|
|
6,009,000
|
|
|
138,000
|
|
|
793,000
|
|
|
6,147,000
|
|
|
6,940,000
|
|
|
(1,218,000
|
)
|
|
1997
|
|
|
05/14/15
|
||||||||
|
Elkhart, IN
|
|
—
|
|
|
782,000
|
|
|
6,760,000
|
|
|
515,000
|
|
|
782,000
|
|
|
7,275,000
|
|
|
8,057,000
|
|
|
(1,446,000
|
)
|
|
2000
|
|
|
05/14/15
|
||||||||
|
Hobart, IN
|
|
—
|
|
|
604,000
|
|
|
11,529,000
|
|
|
2,000
|
|
|
604,000
|
|
|
11,531,000
|
|
|
12,135,000
|
|
|
(1,756,000
|
)
|
|
2008
|
|
|
05/14/15
|
||||||||
|
LaPorte, IN
|
|
—
|
|
|
392,000
|
|
|
14,894,000
|
|
|
247,000
|
|
|
392,000
|
|
|
15,141,000
|
|
|
15,533,000
|
|
|
(2,305,000
|
)
|
|
2008
|
|
|
05/14/15
|
||||||||
|
Mishawaka, IN
|
|
9,365,000
|
|
|
3,670,000
|
|
|
14,416,000
|
|
|
581,000
|
|
|
3,670,000
|
|
|
14,997,000
|
|
|
18,667,000
|
|
|
(2,323,000
|
)
|
|
1978
|
|
|
07/14/15
|
||||||||
|
Niles, MI
|
|
—
|
|
|
404,000
|
|
|
5,050,000
|
|
|
248,000
|
|
|
404,000
|
|
|
5,298,000
|
|
|
5,702,000
|
|
|
(983,000
|
)
|
|
2000
|
|
|
06/11/15
and
11/20/15
|
||||||||
Mount Dora Medical Center (Medical Office)
|
Mount Dora, FL
|
|
—
|
|
|
736,000
|
|
|
14,616,000
|
|
|
(7,022,000
|
)
|
|
736,000
|
|
|
7,594,000
|
|
|
8,330,000
|
|
|
(1,361,000
|
)
|
|
2008
|
|
|
05/15/15
|
||||||||
Nebraska Senior Housing Portfolio (Senior Housing — RIDEA)
|
Bennington, NE
|
|
—
|
|
|
981,000
|
|
|
20,427,000
|
|
|
284,000
|
|
|
981,000
|
|
|
20,711,000
|
|
|
21,692,000
|
|
|
(2,895,000
|
)
|
|
2009
|
|
|
05/29/15
|
||||||||
|
Omaha, NE
|
|
—
|
|
|
1,274,000
|
|
|
38,619,000
|
|
|
647,000
|
|
|
1,274,000
|
|
|
39,266,000
|
|
|
40,540,000
|
|
|
(5,026,000
|
)
|
|
2000
|
|
|
05/29/15
|
||||||||
Pennsylvania Senior Housing Portfolio (Senior Housing — RIDEA)
|
Bethlehem, PA
|
|
—
|
|
|
1,542,000
|
|
|
22,249,000
|
|
|
490,000
|
|
|
1,542,000
|
|
|
22,739,000
|
|
|
24,281,000
|
|
|
(3,417,000
|
)
|
|
2005
|
|
|
06/30/15
|
||||||||
|
Boyertown, PA
|
|
22,932,000
|
|
|
480,000
|
|
|
25,544,000
|
|
|
375,000
|
|
|
480,000
|
|
|
25,919,000
|
|
|
26,399,000
|
|
|
(3,437,000
|
)
|
|
2000
|
|
|
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
|
||||||||||||||||||
|
York, PA
|
|
$
|
12,432,000
|
|
|
$
|
972,000
|
|
|
$
|
29,860,000
|
|
|
$
|
206,000
|
|
|
$
|
972,000
|
|
|
$
|
30,066,000
|
|
|
$
|
31,038,000
|
|
|
$
|
(3,943,000
|
)
|
|
1986
|
|
|
06/30/15
|
Southern Illinois MOB Portfolio (Medical Office)
|
Waterloo, IL
|
|
—
|
|
|
94,000
|
|
|
1,977,000
|
|
|
—
|
|
|
94,000
|
|
|
1,977,000
|
|
|
2,071,000
|
|
|
(314,000
|
)
|
|
2015
|
|
|
07/01/15
|
||||||||
|
Waterloo, IL
|
|
—
|
|
|
738,000
|
|
|
6,332,000
|
|
|
471,000
|
|
|
738,000
|
|
|
6,803,000
|
|
|
7,541,000
|
|
|
(1,169,000
|
)
|
|
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
|
|
|
(459,000
|
)
|
|
2011
|
|
|
07/01/15
|
||||||||
Napa Medical Center (Medical Office)
|
Napa, CA
|
|
—
|
|
|
1,176,000
|
|
|
13,328,000
|
|
|
1,485,000
|
|
|
1,176,000
|
|
|
14,813,000
|
|
|
15,989,000
|
|
|
(2,418,000
|
)
|
|
1980
|
|
|
07/02/15
|
||||||||
Chesterfield Corporate Plaza (Medical Office)
|
Chesterfield, MO
|
|
—
|
|
|
8,030,000
|
|
|
24,533,000
|
|
|
2,674,000
|
|
|
8,030,000
|
|
|
27,207,000
|
|
|
35,237,000
|
|
|
(4,900,000
|
)
|
|
1989
|
|
|
08/14/15
|
||||||||
Richmond VA ALF (Senior Housing — RIDEA)
|
North Chesterfield, VA
|
|
34,281,000
|
|
|
2,146,000
|
|
|
56,671,000
|
|
|
479,000
|
|
|
2,146,000
|
|
|
57,150,000
|
|
|
59,296,000
|
|
|
(6,599,000
|
)
|
|
2009
|
|
|
09/11/15
|
||||||||
Crown Senior Care Portfolio (Senior Housing)
|
Peel, Isle of Man
|
|
—
|
|
|
1,206,000
|
|
|
7,200,000
|
|
|
—
|
|
|
1,206,000
|
|
|
7,200,000
|
|
|
8,406,000
|
|
|
(933,000
|
)
|
|
2015
|
|
|
09/15/15
|
||||||||
|
St. Albans, UK
|
|
—
|
|
|
1,216,000
|
|
|
13,249,000
|
|
|
241,000
|
|
|
1,216,000
|
|
|
13,490,000
|
|
|
14,706,000
|
|
|
(1,625,000
|
)
|
|
2015
|
|
|
10/08/15
|
||||||||
|
Salisbury, UK
|
|
—
|
|
|
1,292,000
|
|
|
12,418,000
|
|
|
37,000
|
|
|
1,292,000
|
|
|
12,455,000
|
|
|
13,747,000
|
|
|
(1,541,000
|
)
|
|
2015
|
|
|
12/08/15
|
||||||||
|
Aberdeen, UK
|
|
—
|
|
|
2,097,000
|
|
|
6,252,000
|
|
|
—
|
|
|
2,097,000
|
|
|
6,252,000
|
|
|
8,349,000
|
|
|
(568,000
|
)
|
|
1986
|
|
|
11/15/16
|
||||||||
|
Felixstowe, UK
|
|
—
|
|
|
729,000
|
|
|
6,110,000
|
|
|
429,000
|
|
|
729,000
|
|
|
6,539,000
|
|
|
7,268,000
|
|
|
(542,000
|
)
|
|
2010/2011
|
|
|
11/15/16
|
||||||||
|
Felixstowe, UK
|
|
—
|
|
|
550,000
|
|
|
2,702,000
|
|
|
286,000
|
|
|
550,000
|
|
|
2,988,000
|
|
|
3,538,000
|
|
|
(268,000
|
)
|
|
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
|
|
|
(4,904,000
|
)
|
|
1983
|
|
|
10/29/15
|
||||||||
Stockbridge GA MOB II (Medical Office)
|
Stockbridge, GA
|
|
—
|
|
|
499,000
|
|
|
8,353,000
|
|
|
509,000
|
|
|
499,000
|
|
|
8,862,000
|
|
|
9,361,000
|
|
|
(1,304,000
|
)
|
|
2006
|
|
|
12/03/15
|
||||||||
Marietta GA MOB II (Medical Office)
|
Marietta, GA
|
|
—
|
|
|
661,000
|
|
|
4,783,000
|
|
|
142,000
|
|
|
661,000
|
|
|
4,925,000
|
|
|
5,586,000
|
|
|
(716,000
|
)
|
|
2007
|
|
|
12/09/15
|
||||||||
Naperville MOB (Medical Office)
|
Naperville, IL
|
|
—
|
|
|
392,000
|
|
|
3,765,000
|
|
|
58,000
|
|
|
392,000
|
|
|
3,823,000
|
|
|
4,215,000
|
|
|
(684,000
|
)
|
|
1999
|
|
|
01/12/16
|
||||||||
|
Naperville, IL
|
|
—
|
|
|
548,000
|
|
|
11,815,000
|
|
|
199,000
|
|
|
548,000
|
|
|
12,014,000
|
|
|
12,562,000
|
|
|
(1,668,000
|
)
|
|
1989
|
|
|
01/12/16
|
||||||||
Lakeview IN Medical Plaza (Medical Office)
|
Indianapolis, IN
|
|
20,000,000
|
|
|
2,375,000
|
|
|
15,911,000
|
|
|
4,733,000
|
|
|
2,375,000
|
|
|
20,644,000
|
|
|
23,019,000
|
|
|
(3,770,000
|
)
|
|
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
|
|
$
|
19,114,000
|
|
|
$
|
835,000
|
|
|
$
|
24,424,000
|
|
|
$
|
199,000
|
|
|
$
|
835,000
|
|
|
$
|
24,623,000
|
|
|
$
|
25,458,000
|
|
|
$
|
(3,610,000
|
)
|
|
2007
|
|
|
02/01/16
|
Snellville GA MOB (Medical Office)
|
Snellville, GA
|
|
—
|
|
|
332,000
|
|
|
7,781,000
|
|
|
277,000
|
|
|
332,000
|
|
|
8,058,000
|
|
|
8,390,000
|
|
|
(1,122,000
|
)
|
|
2005
|
|
|
02/05/16
|
||||||||
Lakebrook Medical Center (Medical Office)
|
Westbrook, CT
|
|
—
|
|
|
653,000
|
|
|
4,855,000
|
|
|
276,000
|
|
|
653,000
|
|
|
5,131,000
|
|
|
5,784,000
|
|
|
(748,000
|
)
|
|
2007
|
|
|
02/19/16
|
||||||||
Stockbridge GA MOB III (Medical Office)
|
Stockbridge, GA
|
|
—
|
|
|
606,000
|
|
|
7,924,000
|
|
|
293,000
|
|
|
606,000
|
|
|
8,217,000
|
|
|
8,823,000
|
|
|
(1,109,000
|
)
|
|
2007
|
|
|
03/29/16
|
||||||||
Joplin MO MOB (Medical Office)
|
Joplin, MO
|
|
—
|
|
|
1,245,000
|
|
|
9,860,000
|
|
|
41,000
|
|
|
1,245,000
|
|
|
9,901,000
|
|
|
11,146,000
|
|
|
(1,827,000
|
)
|
|
2000
|
|
|
05/10/16
|
||||||||
Austell GA MOB (Medical Office)
|
Austell, GA
|
|
—
|
|
|
663,000
|
|
|
10,547,000
|
|
|
10,000
|
|
|
663,000
|
|
|
10,557,000
|
|
|
11,220,000
|
|
|
(1,141,000
|
)
|
|
2008
|
|
|
05/25/16
|
||||||||
Middletown OH MOB (Medical Office)
|
Middletown, OH
|
|
—
|
|
|
—
|
|
|
17,389,000
|
|
|
354,000
|
|
|
—
|
|
|
17,743,000
|
|
|
17,743,000
|
|
|
(1,884,000
|
)
|
|
2007
|
|
|
06/16/16
|
||||||||
Fox Grape SNF Portfolio (Skilled Nursing)
|
Braintree, MA
|
|
—
|
|
|
1,844,000
|
|
|
10,847,000
|
|
|
31,000
|
|
|
1,844,000
|
|
|
10,878,000
|
|
|
12,722,000
|
|
|
(1,086,000
|
)
|
|
2015
|
|
|
07/01/16
|
||||||||
|
Brighton, MA
|
|
—
|
|
|
779,000
|
|
|
2,661,000
|
|
|
334,000
|
|
|
779,000
|
|
|
2,995,000
|
|
|
3,774,000
|
|
|
(327,000
|
)
|
|
1982
|
|
|
07/01/16
|
||||||||
|
Duxbury, MA
|
|
—
|
|
|
2,921,000
|
|
|
11,244,000
|
|
|
1,933,000
|
|
|
2,921,000
|
|
|
13,177,000
|
|
|
16,098,000
|
|
|
(1,233,000
|
)
|
|
1983
|
|
|
07/01/16
|
||||||||
|
Hingham, MA
|
|
—
|
|
|
2,316,000
|
|
|
17,390,000
|
|
|
(166,000
|
)
|
|
2,316,000
|
|
|
17,224,000
|
|
|
19,540,000
|
|
|
(1,713,000
|
)
|
|
1990
|
|
|
07/01/16
|
||||||||
|
Weymouth, MA
|
|
—
|
|
|
1,857,000
|
|
|
5,286,000
|
|
|
377,000
|
|
|
1,857,000
|
|
|
5,663,000
|
|
|
7,520,000
|
|
|
(637,000
|
)
|
|
1963
|
|
|
07/01/16
|
||||||||
|
Quincy, MA
|
|
14,938,000
|
|
|
3,537,000
|
|
|
13,697,000
|
|
|
184,000
|
|
|
3,537,000
|
|
|
13,881,000
|
|
|
17,418,000
|
|
|
(1,270,000
|
)
|
|
1995
|
|
|
11/01/16
|
||||||||
Voorhees NJ MOB (Medical Office)
|
Voorhees, NJ
|
|
—
|
|
|
1,727,000
|
|
|
8,451,000
|
|
|
607,000
|
|
|
1,727,000
|
|
|
9,058,000
|
|
|
10,785,000
|
|
|
(1,212,000
|
)
|
|
2008
|
|
|
07/08/16
|
||||||||
Norwich CT MOB Portfolio (Medical Office)
|
Norwich, CT
|
|
—
|
|
|
403,000
|
|
|
1,601,000
|
|
|
730,000
|
|
|
403,000
|
|
|
2,331,000
|
|
|
2,734,000
|
|
|
(237,000
|
)
|
|
2014
|
|
|
12/16/16
|
||||||||
|
Norwich, CT
|
|
—
|
|
|
804,000
|
|
|
12,094,000
|
|
|
318,000
|
|
|
804,000
|
|
|
12,412,000
|
|
|
13,216,000
|
|
|
(1,228,000
|
)
|
|
1999
|
|
|
12/16/16
|
||||||||
New London CT MOB (Medical Office)
|
New London, CT
|
|
—
|
|
|
669,000
|
|
|
3,479,000
|
|
|
289,000
|
|
|
669,000
|
|
|
3,768,000
|
|
|
4,437,000
|
|
|
(474,000
|
)
|
|
1987
|
|
|
05/03/17
|
||||||||
Middletown OH MOB II (Medical Office)
|
Middletown, OH
|
|
—
|
|
|
—
|
|
|
3,949,000
|
|
|
86,000
|
|
|
—
|
|
|
4,035,000
|
|
|
4,035,000
|
|
|
(280,000
|
)
|
|
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
|
|
$
|
9,112,000
|
|
|
$
|
307,000
|
|
|
$
|
9,111,000
|
|
|
$
|
257,000
|
|
|
$
|
307,000
|
|
|
$
|
9,368,000
|
|
|
$
|
9,675,000
|
|
|
$
|
(1,007,000
|
)
|
|
1999
|
|
|
12/01/15
|
Homewood Health Campus
|
Lebanon, IN
|
|
9,143,000
|
|
|
973,000
|
|
|
9,702,000
|
|
|
480,000
|
|
|
1,040,000
|
|
|
10,115,000
|
|
|
11,155,000
|
|
|
(1,106,000
|
)
|
|
2000
|
|
|
12/01/15
|
||||||||
Ashford Place Health Campus
|
Shelbyville, IN
|
|
6,327,000
|
|
|
664,000
|
|
|
12,662,000
|
|
|
734,000
|
|
|
682,000
|
|
|
13,378,000
|
|
|
14,060,000
|
|
|
(1,431,000
|
)
|
|
2004
|
|
|
12/01/15
|
||||||||
Mill Pond Health Campus
|
Greencastle, IN
|
|
7,487,000
|
|
|
1,576,000
|
|
|
8,124,000
|
|
|
447,000
|
|
|
1,576,000
|
|
|
8,571,000
|
|
|
10,147,000
|
|
|
(905,000
|
)
|
|
2005
|
|
|
12/01/15
|
||||||||
St. Andrews Health Campus
|
Batesville, IN
|
|
4,723,000
|
|
|
552,000
|
|
|
8,213,000
|
|
|
199,000
|
|
|
619,000
|
|
|
8,345,000
|
|
|
8,964,000
|
|
|
(909,000
|
)
|
|
2005
|
|
|
12/01/15
|
||||||||
Hampton Oaks Health Campus
|
Scottsburg, IN
|
|
6,650,000
|
|
|
720,000
|
|
|
8,145,000
|
|
|
352,000
|
|
|
837,000
|
|
|
8,380,000
|
|
|
9,217,000
|
|
|
(943,000
|
)
|
|
2006
|
|
|
12/01/15
|
||||||||
Forest Park Health Campus
|
Richmond, IN
|
|
7,262,000
|
|
|
535,000
|
|
|
9,399,000
|
|
|
404,000
|
|
|
535,000
|
|
|
9,803,000
|
|
|
10,338,000
|
|
|
(1,088,000
|
)
|
|
2007
|
|
|
12/01/15
|
||||||||
The Maples at Waterford Crossing
|
Goshen, IN
|
|
6,055,000
|
|
|
344,000
|
|
|
8,027,000
|
|
|
48,000
|
|
|
347,000
|
|
|
8,072,000
|
|
|
8,419,000
|
|
|
(873,000
|
)
|
|
2006
|
|
|
12/01/15
|
||||||||
Morrison Woods Health Campus
|
Muncie, IN
|
|
(c)
|
|
|
1,526,000
|
|
|
10,144,000
|
|
|
78,000
|
|
|
1,261,000
|
|
|
10,487,000
|
|
|
11,748,000
|
|
|
(1,406,000
|
)
|
|
2008
|
|
|
12/01/15
and
09/14/16
|
||||||||
Woodbridge Health Campus
|
Logansport, IN
|
|
8,661,000
|
|
|
228,000
|
|
|
11,812,000
|
|
|
284,000
|
|
|
233,000
|
|
|
12,091,000
|
|
|
12,324,000
|
|
|
(1,312,000
|
)
|
|
2003
|
|
|
12/01/15
|
||||||||
Bridgepointe Health Campus
|
Vincennes, IN
|
|
7,412,000
|
|
|
572,000
|
|
|
7,469,000
|
|
|
436,000
|
|
|
651,000
|
|
|
7,826,000
|
|
|
8,477,000
|
|
|
(840,000
|
)
|
|
2002
|
|
|
12/01/15
|
||||||||
Greenleaf Living Center
|
Elkhart, IN
|
|
11,851,000
|
|
|
492,000
|
|
|
12,157,000
|
|
|
295,000
|
|
|
511,000
|
|
|
12,433,000
|
|
|
12,944,000
|
|
|
(1,336,000
|
)
|
|
2000
|
|
|
12/01/15
|
||||||||
Scenic Hills Care Center
|
Ferdinand, IN
|
|
—
|
|
|
212,000
|
|
|
5,702,000
|
|
|
(4,129,000
|
)
|
|
—
|
|
|
1,785,000
|
|
|
1,785,000
|
|
|
—
|
|
|
1985
|
|
|
12/01/15
|
||||||||
Forest Glen Health Campus
|
Springfield, OH
|
|
10,531,000
|
|
|
846,000
|
|
|
12,754,000
|
|
|
303,000
|
|
|
875,000
|
|
|
13,028,000
|
|
|
13,903,000
|
|
|
(1,427,000
|
)
|
|
2007
|
|
|
12/01/15
|
||||||||
The Meadows of Kalida Health Campus
|
Kalida, OH
|
|
8,196,000
|
|
|
298,000
|
|
|
7,628,000
|
|
|
127,000
|
|
|
303,000
|
|
|
7,750,000
|
|
|
8,053,000
|
|
|
(839,000
|
)
|
|
2007
|
|
|
12/01/15
|
||||||||
The Heritage
|
Findlay, OH
|
|
13,703,000
|
|
|
1,312,000
|
|
|
13,475,000
|
|
|
356,000
|
|
|
1,382,000
|
|
|
13,761,000
|
|
|
15,143,000
|
|
|
(1,517,000
|
)
|
|
1975
|
|
|
12/01/15
|
||||||||
Genoa Retirement Village
|
Genoa, OH
|
|
8,601,000
|
|
|
881,000
|
|
|
8,113,000
|
|
|
604,000
|
|
|
909,000
|
|
|
8,689,000
|
|
|
9,598,000
|
|
|
(942,000
|
)
|
|
1985
|
|
|
12/01/15
|
||||||||
Waterford Crossing
|
Goshen, IN
|
|
8,625,000
|
|
|
344,000
|
|
|
4,381,000
|
|
|
809,000
|
|
|
350,000
|
|
|
5,184,000
|
|
|
5,534,000
|
|
|
(580,000
|
)
|
|
2004
|
|
|
12/01/15
|
||||||||
St. Elizabeth Healthcare
|
Delphi, IN
|
|
9,394,000
|
|
|
522,000
|
|
|
5,463,000
|
|
|
5,293,000
|
|
|
625,000
|
|
|
10,653,000
|
|
|
11,278,000
|
|
|
(864,000
|
)
|
|
1986
|
|
|
12/01/15
|
||||||||
Cumberland Pointe
|
West Lafayette, IN
|
|
9,979,000
|
|
|
1,645,000
|
|
|
13,696,000
|
|
|
573,000
|
|
|
1,901,000
|
|
|
14,013,000
|
|
|
15,914,000
|
|
|
(1,649,000
|
)
|
|
1980
|
|
|
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
|
||||||||||||||||||
Franciscan Healthcare Center
|
Louisville, KY
|
|
$
|
11,191,000
|
|
|
$
|
808,000
|
|
|
$
|
8,439,000
|
|
|
$
|
949,000
|
|
|
$
|
815,000
|
|
|
$
|
9,381,000
|
|
|
$
|
10,196,000
|
|
|
$
|
(1,087,000
|
)
|
|
1975
|
|
|
12/01/15
|
Blair Ridge Health Campus
|
Peru, IN
|
|
7,996,000
|
|
|
734,000
|
|
|
11,648,000
|
|
|
544,000
|
|
|
773,000
|
|
|
12,153,000
|
|
|
12,926,000
|
|
|
(1,501,000
|
)
|
|
2001
|
|
|
12/01/15
|
||||||||
Glen Oaks Health Campus
|
New Castle, IN
|
|
5,424,000
|
|
|
384,000
|
|
|
8,189,000
|
|
|
184,000
|
|
|
384,000
|
|
|
8,373,000
|
|
|
8,757,000
|
|
|
(866,000
|
)
|
|
2011
|
|
|
12/01/15
|
||||||||
Covered Bridge Health Campus
|
Seymour, IN
|
|
(c)
|
|
|
386,000
|
|
|
9,699,000
|
|
|
453,000
|
|
|
—
|
|
|
10,538,000
|
|
|
10,538,000
|
|
|
(1,087,000
|
)
|
|
2002
|
|
|
12/01/15
|
||||||||
Stonebridge Health Campus
|
Bedford, IN
|
|
10,155,000
|
|
|
1,087,000
|
|
|
7,965,000
|
|
|
380,000
|
|
|
1,141,000
|
|
|
8,291,000
|
|
|
9,432,000
|
|
|
(920,000
|
)
|
|
2004
|
|
|
12/01/15
|
||||||||
RiverOaks Health Campus
|
Princeton, IN
|
|
15,155,000
|
|
|
440,000
|
|
|
8,953,000
|
|
|
469,000
|
|
|
466,000
|
|
|
9,396,000
|
|
|
9,862,000
|
|
|
(1,019,000
|
)
|
|
2004
|
|
|
12/01/15
|
||||||||
Park Terrace Health Campus
|
Louisville, KY
|
|
(c)
|
|
|
2,177,000
|
|
|
7,626,000
|
|
|
1,166,000
|
|
|
2,177,000
|
|
|
8,792,000
|
|
|
10,969,000
|
|
|
(1,002,000
|
)
|
|
1977
|
|
|
12/01/15
|
||||||||
Cobblestone Crossing
|
Terre Haute, IN
|
|
(c)
|
|
|
1,462,000
|
|
|
13,860,000
|
|
|
5,669,000
|
|
|
1,496,000
|
|
|
19,495,000
|
|
|
20,991,000
|
|
|
(2,011,000
|
)
|
|
2008
|
|
|
12/01/15
|
||||||||
Creasy Springs Health Campus
|
Lafayette, IN
|
|
16,770,000
|
|
|
2,111,000
|
|
|
14,337,000
|
|
|
5,918,000
|
|
|
2,393,000
|
|
|
19,973,000
|
|
|
22,366,000
|
|
|
(2,070,000
|
)
|
|
2010
|
|
|
12/01/15
|
||||||||
Avalon Springs Health Campus
|
Valparaiso, IN
|
|
18,233,000
|
|
|
1,542,000
|
|
|
14,107,000
|
|
|
130,000
|
|
|
1,575,000
|
|
|
14,204,000
|
|
|
15,779,000
|
|
|
(1,539,000
|
)
|
|
2012
|
|
|
12/01/15
|
||||||||
Prairie Lakes Health Campus
|
Noblesville, IN
|
|
9,220,000
|
|
|
2,204,000
|
|
|
13,227,000
|
|
|
317,000
|
|
|
2,339,000
|
|
|
13,409,000
|
|
|
15,748,000
|
|
|
(1,456,000
|
)
|
|
2010
|
|
|
12/01/15
|
||||||||
RidgeWood Health Campus
|
Lawrenceburg, IN
|
|
14,295,000
|
|
|
1,240,000
|
|
|
16,118,000
|
|
|
58,000
|
|
|
1,261,000
|
|
|
16,155,000
|
|
|
17,416,000
|
|
|
(1,723,000
|
)
|
|
2009
|
|
|
12/01/15
|
||||||||
Westport Place Health Campus
|
Louisville, KY
|
|
(c)
|
|
|
1,245,000
|
|
|
9,946,000
|
|
|
69,000
|
|
|
1,261,000
|
|
|
9,999,000
|
|
|
11,260,000
|
|
|
(1,056,000
|
)
|
|
2011
|
|
|
12/01/15
|
||||||||
Paddock Springs
|
Warsaw, IN
|
|
8,528,000
|
|
|
488,000
|
|
|
2,727,000
|
|
|
7,866,000
|
|
|
654,000
|
|
|
10,427,000
|
|
|
11,081,000
|
|
|
(265,000
|
)
|
|
2019
|
|
|
02/01/19
|
||||||||
Amber Manor Care Center
|
Petersburg, IN
|
|
5,824,000
|
|
|
446,000
|
|
|
6,063,000
|
|
|
251,000
|
|
|
494,000
|
|
|
6,266,000
|
|
|
6,760,000
|
|
|
(718,000
|
)
|
|
1990
|
|
|
12/01/15
|
||||||||
The Meadows of Leipsic Health Campus
|
Leipsic, OH
|
|
(c)
|
|
|
1,242,000
|
|
|
6,988,000
|
|
|
467,000
|
|
|
1,242,000
|
|
|
7,455,000
|
|
|
8,697,000
|
|
|
(839,000
|
)
|
|
1986
|
|
|
12/01/15
|
||||||||
Springview Manor
|
Lima, OH
|
|
(c)
|
|
|
260,000
|
|
|
3,968,000
|
|
|
98,000
|
|
|
265,000
|
|
|
4,061,000
|
|
|
4,326,000
|
|
|
(455,000
|
)
|
|
1978
|
|
|
12/01/15
|
||||||||
Willows at Bellevue
|
Bellevue, OH
|
|
17,079,000
|
|
|
587,000
|
|
|
15,575,000
|
|
|
596,000
|
|
|
787,000
|
|
|
15,971,000
|
|
|
16,758,000
|
|
|
(1,705,000
|
)
|
|
2008
|
|
|
12/01/15
|
||||||||
Briar Hill Health Campus
|
North Baltimore, OH
|
|
(c)
|
|
|
673,000
|
|
|
2,688,000
|
|
|
391,000
|
|
|
696,000
|
|
|
3,056,000
|
|
|
3,752,000
|
|
|
(360,000
|
)
|
|
1977
|
|
|
12/01/15
|
||||||||
Cypress Pointe Health Campus
|
Englewood, OH
|
|
(c)
|
|
|
921,000
|
|
|
10,291,000
|
|
|
4,136,000
|
|
|
1,416,000
|
|
|
13,932,000
|
|
|
15,348,000
|
|
|
(1,130,000
|
)
|
|
2010
|
|
|
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
|
||||||||||||||||||
The Oaks at NorthPointe Woods
|
Battle Creek, MI
|
|
(c)
|
|
|
$
|
567,000
|
|
|
$
|
12,716,000
|
|
|
$
|
109,000
|
|
|
$
|
567,000
|
|
|
$
|
12,825,000
|
|
|
$
|
13,392,000
|
|
|
$
|
(1,366,000
|
)
|
|
2008
|
|
|
12/01/15
|
|
RidgeCrest Health Campus
|
Jackson, MI
|
|
$
|
—
|
|
|
642,000
|
|
|
6,194,000
|
|
|
(297,000
|
)
|
|
—
|
|
|
6,539,000
|
|
|
6,539,000
|
|
|
—
|
|
|
2010
|
|
|
12/01/15
|
|||||||
Westlake Health Campus
|
Commerce, MI
|
|
14,906,000
|
|
|
815,000
|
|
|
13,502,000
|
|
|
49,000
|
|
|
826,000
|
|
|
13,540,000
|
|
|
14,366,000
|
|
|
(1,455,000
|
)
|
|
2011
|
|
|
12/01/15
|
||||||||
Springhurst Health Campus
|
Greenfield, IN
|
|
20,712,000
|
|
|
931,000
|
|
|
14,114,000
|
|
|
1,496,000
|
|
|
1,842,000
|
|
|
14,699,000
|
|
|
16,541,000
|
|
|
(1,809,000
|
)
|
|
2007
|
|
|
12/01/15
and
05/16/17
|
||||||||
Glen Ridge Health Campus
|
Louisville, KY
|
|
(c)
|
|
|
1,208,000
|
|
|
9,771,000
|
|
|
1,577,000
|
|
|
1,320,000
|
|
|
11,236,000
|
|
|
12,556,000
|
|
|
(1,196,000
|
)
|
|
2006
|
|
|
12/01/15
|
||||||||
St. Mary Healthcare
|
Lafayette, IN
|
|
5,470,000
|
|
|
348,000
|
|
|
2,710,000
|
|
|
41,000
|
|
|
348,000
|
|
|
2,751,000
|
|
|
3,099,000
|
|
|
(297,000
|
)
|
|
1969
|
|
|
12/01/15
|
||||||||
The Oaks at Woodfield
|
Grand Blanc, MI
|
|
(c)
|
|
|
897,000
|
|
|
12,270,000
|
|
|
66,000
|
|
|
927,000
|
|
|
12,306,000
|
|
|
13,233,000
|
|
|
(1,338,000
|
)
|
|
2012
|
|
|
12/01/15
|
||||||||
Stonegate Health Campus
|
Lapeer, MI
|
|
(c)
|
|
|
538,000
|
|
|
13,159,000
|
|
|
93,000
|
|
|
567,000
|
|
|
13,223,000
|
|
|
13,790,000
|
|
|
(1,447,000
|
)
|
|
2012
|
|
|
12/01/15
|
||||||||
Senior Living at Forest Ridge
|
New Castle, IN
|
|
(c)
|
|
|
204,000
|
|
|
5,470,000
|
|
|
72,000
|
|
|
204,000
|
|
|
5,542,000
|
|
|
5,746,000
|
|
|
(604,000
|
)
|
|
2005
|
|
|
12/01/15
|
||||||||
Highland Oaks Health Center
|
McConnelsville, OH
|
|
(c)
|
|
|
880,000
|
|
|
1,803,000
|
|
|
564,000
|
|
|
970,000
|
|
|
2,277,000
|
|
|
3,247,000
|
|
|
(253,000
|
)
|
|
1978
|
|
|
12/01/15
|
||||||||
Richland Manor
|
Bluffton, OH
|
|
—
|
|
|
224,000
|
|
|
2,200,000
|
|
|
(2,200,000
|
)
|
|
—
|
|
|
224,000
|
|
|
224,000
|
|
|
—
|
|
|
1940
|
|
|
12/01/15
|
||||||||
River Terrace Health Campus
|
Madison, IN
|
|
11,650,000
|
|
|
—
|
|
|
13,378,000
|
|
|
4,219,000
|
|
|
—
|
|
|
17,597,000
|
|
|
17,597,000
|
|
|
(1,645,000
|
)
|
|
2016
|
|
|
03/28/16
|
||||||||
St. Charles Health Campus
|
Jasper, IN
|
|
11,934,000
|
|
|
467,000
|
|
|
14,532,000
|
|
|
828,000
|
|
|
518,000
|
|
|
15,309,000
|
|
|
15,827,000
|
|
|
(1,589,000
|
)
|
|
2000
|
|
|
06/24/16
and
06/30/16
|
||||||||
Bethany Pointe Health Campus
|
Anderson, IN
|
|
20,463,000
|
|
|
2,337,000
|
|
|
26,524,000
|
|
|
1,518,000
|
|
|
2,445,000
|
|
|
27,934,000
|
|
|
30,379,000
|
|
|
(2,881,000
|
)
|
|
1999
|
|
|
06/30/16
|
||||||||
River Pointe Health Campus
|
Evansville, IN
|
|
14,698,000
|
|
|
1,118,000
|
|
|
14,736,000
|
|
|
1,244,000
|
|
|
1,126,000
|
|
|
15,972,000
|
|
|
17,098,000
|
|
|
(1,732,000
|
)
|
|
1999
|
|
|
06/30/16
|
||||||||
Waterford Place Health Campus
|
Kokomo, IN
|
|
15,553,000
|
|
|
1,219,000
|
|
|
18,557,000
|
|
|
1,150,000
|
|
|
1,306,000
|
|
|
19,620,000
|
|
|
20,926,000
|
|
|
(2,072,000
|
)
|
|
2000
|
|
|
06/30/16
|
||||||||
Autumn Woods Health Campus
|
New Albany, IN
|
|
(c)
|
|
|
1,016,000
|
|
|
13,414,000
|
|
|
1,416,000
|
|
|
1,025,000
|
|
|
14,821,000
|
|
|
15,846,000
|
|
|
(1,711,000
|
)
|
|
2000
|
|
|
06/30/16
|
||||||||
Oakwood Health Campus
|
Tell City, IN
|
|
9,547,000
|
|
|
783,000
|
|
|
11,880,000
|
|
|
1,079,000
|
|
|
874,000
|
|
|
12,868,000
|
|
|
13,742,000
|
|
|
(1,460,000
|
)
|
|
2000
|
|
|
06/30/16
|
||||||||
Cedar Ridge Health Campus
|
Cynthiana, KY
|
|
(c)
|
|
|
102,000
|
|
|
8,435,000
|
|
|
3,504,000
|
|
|
139,000
|
|
|
11,902,000
|
|
|
12,041,000
|
|
|
(1,309,000
|
)
|
|
2005
|
|
|
06/30/16
|
||||||||
Aspen Place Health Campus
|
Greensburg, IN
|
|
9,838,000
|
|
|
980,000
|
|
|
10,970,000
|
|
|
682,000
|
|
|
1,016,000
|
|
|
11,616,000
|
|
|
12,632,000
|
|
|
(1,169,000
|
)
|
|
2012
|
|
|
08/16/16
|
|
|
|
|
|
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
|
||||||||||||||||||
The Willows at Citation
|
Lexington, KY
|
|
(c)
|
|
|
$
|
826,000
|
|
|
$
|
10,017,000
|
|
|
$
|
588,000
|
|
|
$
|
844,000
|
|
|
$
|
10,587,000
|
|
|
$
|
11,431,000
|
|
|
$
|
(1,066,000
|
)
|
|
2014
|
|
|
08/16/16
|
|
The Willows at East Lansing
|
East Lansing, MI
|
|
$
|
17,000,000
|
|
|
1,449,000
|
|
|
15,161,000
|
|
|
1,268,000
|
|
|
1,496,000
|
|
|
16,382,000
|
|
|
17,878,000
|
|
|
(1,779,000
|
)
|
|
2014
|
|
|
08/16/16
|
|||||||
The Willows at Howell
|
Howell, MI
|
|
(c)
|
|
|
1,051,000
|
|
|
12,099,000
|
|
|
5,125,000
|
|
|
1,079,000
|
|
|
17,196,000
|
|
|
18,275,000
|
|
|
(1,394,000
|
)
|
|
2015
|
|
|
08/16/16
|
||||||||
The Willows at Okemos
|
Okemos, MI
|
|
7,792,000
|
|
|
1,171,000
|
|
|
12,326,000
|
|
|
785,000
|
|
|
1,210,000
|
|
|
13,072,000
|
|
|
14,282,000
|
|
|
(1,515,000
|
)
|
|
2014
|
|
|
08/16/16
|
||||||||
Shelby Crossing Health Campus
|
Macomb, MI
|
|
17,866,000
|
|
|
2,533,000
|
|
|
18,440,000
|
|
|
1,964,000
|
|
|
2,612,000
|
|
|
20,325,000
|
|
|
22,937,000
|
|
|
(2,354,000
|
)
|
|
2013
|
|
|
08/16/16
|
||||||||
Village Green Healthcare Center
|
Greenville, OH
|
|
7,241,000
|
|
|
355,000
|
|
|
9,696,000
|
|
|
404,000
|
|
|
373,000
|
|
|
10,082,000
|
|
|
10,455,000
|
|
|
(1,010,000
|
)
|
|
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
|
|
|
(1,352,000
|
)
|
|
2013
|
|
|
08/16/16
|
||||||||
The Oaks at Bethesda
|
Zanesville, OH
|
|
4,728,000
|
|
|
714,000
|
|
|
10,791,000
|
|
|
671,000
|
|
|
743,000
|
|
|
11,433,000
|
|
|
12,176,000
|
|
|
(1,185,000
|
)
|
|
2013
|
|
|
08/16/16
|
||||||||
White Oak Health Campus
|
Monticello, IN
|
|
2,637,000
|
|
|
—
|
|
|
3,559,000
|
|
|
717,000
|
|
|
296,000
|
|
|
3,980,000
|
|
|
4,276,000
|
|
|
(512,000
|
)
|
|
2010
|
|
|
09/23/16
|
||||||||
Woodmont Health Campus
|
Boonville, IN
|
|
8,117,000
|
|
|
790,000
|
|
|
9,633,000
|
|
|
859,000
|
|
|
880,000
|
|
|
10,402,000
|
|
|
11,282,000
|
|
|
(1,192,000
|
)
|
|
2000
|
|
|
02/01/17
|
||||||||
Silver Oaks Health Campus
|
Columbus, IN
|
|
(c)
|
|
|
1,776,000
|
|
|
21,420,000
|
|
|
1,261,000
|
|
|
1,000
|
|
|
24,456,000
|
|
|
24,457,000
|
|
|
(2,605,000
|
)
|
|
2001
|
|
|
02/01/17
|
||||||||
Thornton Terrace Health Campus
|
Hanover, IN
|
|
5,753,000
|
|
|
764,000
|
|
|
9,209,000
|
|
|
579,000
|
|
|
820,000
|
|
|
9,732,000
|
|
|
10,552,000
|
|
|
(1,084,000
|
)
|
|
2003
|
|
|
02/01/17
|
||||||||
The Willows at Hamburg
|
Lexington, KY
|
|
11,978,000
|
|
|
1,740,000
|
|
|
13,422,000
|
|
|
487,000
|
|
|
1,775,000
|
|
|
13,874,000
|
|
|
15,649,000
|
|
|
(1,190,000
|
)
|
|
2012
|
|
|
02/01/17
|
||||||||
The Lakes at Monclova
|
Monclova, OH
|
|
13,082,000
|
|
|
2,869,000
|
|
|
12,855,000
|
|
|
1,744,000
|
|
|
2,913,000
|
|
|
14,555,000
|
|
|
17,468,000
|
|
|
(1,379,000
|
)
|
|
2013
|
|
|
02/01/17
|
||||||||
The Willows at Willard
|
Willard, OH
|
|
(c)
|
|
|
610,000
|
|
|
12,256,000
|
|
|
5,033,000
|
|
|
—
|
|
|
17,899,000
|
|
|
17,899,000
|
|
|
(1,525,000
|
)
|
|
2012
|
|
|
02/01/17
|
||||||||
Cedar Creek Health Campus
|
Lowell, IN
|
|
—
|
|
|
304,000
|
|
|
—
|
|
|
(304,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
06/07/17
|
||||||||
Trilogy Healthcare of Pickerington, LLC
|
Pickerington, OH
|
|
—
|
|
|
756,000
|
|
|
—
|
|
|
15,487,000
|
|
|
778,000
|
|
|
15,465,000
|
|
|
16,243,000
|
|
|
(67,000
|
)
|
|
2019
|
|
|
10/01/19
|
||||||||
Lakeland Rehab and Health Center
|
Milford, IN
|
|
—
|
|
|
306,000
|
|
|
2,727,000
|
|
|
(1,292,000
|
)
|
|
—
|
|
|
1,741,000
|
|
|
1,741,000
|
|
|
—
|
|
|
1973
|
|
|
12/01/15
|
||||||||
Westlake Health Campus — Commerce Villa
|
Commerce, MI
|
|
(c)
|
|
|
261,000
|
|
|
6,610,000
|
|
|
937,000
|
|
|
268,000
|
|
|
7,540,000
|
|
|
7,808,000
|
|
|
(477,000
|
)
|
|
2017
|
|
|
11/17/17
|
|
|
|
|
|
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
|
||||||||||||||||||
Orchard Grove Health Campus
|
Romeo, MI
|
|
$
|
15,132,000
|
|
|
$
|
2,065,000
|
|
|
$
|
11,510,000
|
|
|
$
|
4,032,000
|
|
|
$
|
3,284,000
|
|
|
$
|
14,323,000
|
|
|
$
|
17,607,000
|
|
|
$
|
(989,000
|
)
|
|
2016
|
|
|
11/30/17
|
The Meadows of Ottawa
|
Ottawa, OH
|
|
(c)
|
|
|
616,000
|
|
|
7,752,000
|
|
|
324,000
|
|
|
629,000
|
|
|
8,063,000
|
|
|
8,692,000
|
|
|
(584,000
|
)
|
|
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
|
|
|
(352,000
|
)
|
|
2017
|
|
|
07/20/18
|
||||||||
Novi Lakes Health Campus
|
Novi, MI
|
|
10,327,000
|
|
|
1,654,000
|
|
|
7,494,000
|
|
|
2,637,000
|
|
|
1,661,000
|
|
|
10,124,000
|
|
|
11,785,000
|
|
|
(870,000
|
)
|
|
2016
|
|
|
07/20/18
|
||||||||
The Willows at Fritz Farm
|
Lexington, KY
|
|
11,775,000
|
|
|
1,538,000
|
|
|
8,637,000
|
|
|
355,000
|
|
|
1,551,000
|
|
|
8,979,000
|
|
|
10,530,000
|
|
|
(341,000
|
)
|
|
2017
|
|
|
07/20/18
|
||||||||
Trilogy Real Estate Gahanna, LLC
|
Gahanna, OH
|
|
4,809,000
|
|
|
1,146,000
|
|
|
—
|
|
|
11,808,000
|
|
|
1,201,000
|
|
|
11,753,000
|
|
|
12,954,000
|
|
|
—
|
|
|
—
|
|
|
10/23/18
|
||||||||
Trilogy Real Estate of Kent, LLC
|
Byron Center, MI
|
|
6,694,000
|
|
|
2,000,000
|
|
|
—
|
|
|
12,299,000
|
|
|
2,007,000
|
|
|
12,292,000
|
|
|
14,299,000
|
|
|
—
|
|
|
—
|
|
|
11/26/18
|
||||||||
Morrison Woods Legacy & IL
|
Muncie, IN
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,778,000
|
|
|
584,000
|
|
|
11,194,000
|
|
|
11,778,000
|
|
|
—
|
|
|
—
|
|
|
02/01/19
|
||||||||
Ottawa Villa Land
|
Ottawa, OH
|
|
—
|
|
|
79,000
|
|
|
—
|
|
|
2,000
|
|
|
81,000
|
|
|
—
|
|
|
81,000
|
|
|
—
|
|
|
—
|
|
|
06/21/19
|
||||||||
Harrison Springs Health Campus
|
Corydon, IN
|
|
(c)
|
|
|
1,653,000
|
|
|
11,487,000
|
|
|
2,000
|
|
|
1,653,000
|
|
|
11,489,000
|
|
|
13,142,000
|
|
|
(145,000
|
)
|
|
2016
|
|
|
09/04/19
|
||||||||
The Cloister at Silvercrest
|
New Albany, IN
|
|
—
|
|
|
139,000
|
|
|
634,000
|
|
|
—
|
|
|
139,000
|
|
|
634,000
|
|
|
773,000
|
|
|
(4,000
|
)
|
|
1940
|
|
|
10/01/19
|
||||||||
Trilogy Healthcare of Ferdinand II, LLC
|
Ferdinand, IN
|
|
11,262,000
|
|
|
—
|
|
|
—
|
|
|
15,151,000
|
|
|
—
|
|
|
15,151,000
|
|
|
15,151,000
|
|
|
(32,000
|
)
|
|
2019
|
|
|
11/01/19
|
||||||||
|
|
|
$
|
816,217,000
|
|
|
$
|
187,582,000
|
|
|
$
|
2,063,920,000
|
|
|
$
|
192,932,000
|
|
|
$
|
189,817,000
|
|
|
$
|
2,254,617,000
|
|
|
$
|
2,444,434,000
|
|
|
$
|
(274,094,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Leased properties(d)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
71,365,000
|
|
|
$
|
88,351,000
|
|
|
$
|
1,468,000
|
|
|
$
|
158,248,000
|
|
|
$
|
159,716,000
|
|
|
$
|
(63,668,000
|
)
|
|
|
|
|
|
Construction in progress
|
|
|
—
|
|
|
3,794,000
|
|
|
—
|
|
|
10,664,000
|
|
|
4,206,000
|
|
|
10,252,000
|
|
|
14,458,000
|
|
|
(136,000
|
)
|
|
|
|
|
|||||||||
|
|
|
$
|
816,217,000
|
|
|
$
|
191,376,000
|
|
|
$
|
2,135,285,000
|
|
|
$
|
291,947,000
|
|
|
$
|
195,491,000
|
|
|
$
|
2,423,117,000
|
|
|
$
|
2,618,608,000
|
|
|
$
|
(337,898,000
|
)
|
|
|
|
|
(a)
|
We own 100% of our properties as of December 31, 2019, 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 secured revolver portion of the 2019 Trilogy Credit Facility, which had an outstanding balance of $234,179,000 as of December 31, 2019. See Note 8, Lines of Credit and Term Loans — 2019 Trilogy Credit Facility, for a further discussion.
|
(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, 2019, 2018 and 2017 are as follows:
|
|
Amount
|
||
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
|
|
Acquisitions
|
$
|
32,330,000
|
|
Additions
|
114,078,000
|
|
|
Dispositions
|
(8,050,000
|
)
|
|
Foreign currency translation adjustment
|
2,875,000
|
|
|
Balance — December 31, 2019
|
$
|
2,618,608,000
|
|
(f)
|
As of December 31, 2019, the aggregate cost of our properties was $2,500,824,000 for federal income tax purposes.
|
(g)
|
The changes in accumulated depreciation for the years ended December 31, 2019, 2018 and 2017 are as follows:
|
|
Amount
|
||
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
|
|
Additions
|
$
|
90,914,000
|
|
Dispositions
|
(7,614,000
|
)
|
|
Foreign currency translation adjustment
|
(96,000
|
)
|
|
Balance — December 31, 2019
|
$
|
337,898,000
|
|
(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 28 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/ JEFFREY T. HANSON
|
|
Chief Executive Officer and Chairman of the Board of Directors
|
|
|
Jeffrey T. Hanson
|
|
|
|
|
|
||
Date: March 26, 2020
|
|
|
By
|
|
/s/ JEFFREY T. HANSON
|
|
Chief Executive Officer and Chairman of the Board of Directors
|
|
|
Jeffrey T. Hanson
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: March 26, 2020
|
|
|
||
|
|
|
|
|
By
|
|
/s/ BRIAN S. PEAY
|
|
Chief Financial Officer
|
|
|
Brian S. Peay
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
|
|
|
|
|
Date: March 26, 2020
|
|
|
||
|
|
|
|
|
By
|
|
/s/ DANNY PROSKY
|
|
President, Chief Operating Officer and Director
|
|
|
Danny Prosky
|
|
|
|
|
|
|
|
Date: March 26, 2020
|
|
|
||
|
|
|
|
|
By
|
|
/s/ HAROLD H. GREENE
|
|
Director
|
|
|
Harold H. Greene
|
|
|
|
|
|
|
|
Date: March 26, 2020
|
|
|
||
|
|
|
|
|
By
|
|
/s/ GERALD W. ROBINSON
|
|
Director
|
|
|
Gerald W. Robinson
|
|
|
|
|
|
|
|
Date: March 26, 2020
|
|
|
||
|
|
|
|
|
By
|
|
/s/ J. GRAYSON SANDERS
|
|
Director
|
|
|
J. Grayson Sanders
|
|
|
|
|
|
|
|
Date: March 26, 2020
|
|
|
•
|
a transaction involving securities of the Roll-Up Entity that have been for at least 12 months listed on a national securities exchange; or
|
•
|
a transaction involving our conversion to a corporate, trust, or association form if, as a consequence of the transaction, there will be no significant adverse change in any of the following: stockholder voting rights; the term of our existence; compensation to our advisor; or our investment objectives.
|
(A)
|
accepting the securities of a Roll-up Entity offered in the proposed Roll-up Transaction; or
|
(B)
|
one of the following:
|
(1)
|
remaining as holders of our stock and preserving their interests therein on the same terms and conditions as existed previously; or
|
(2)
|
receiving cash in an amount equal to the stockholder’s pro rata share of the appraised value of our net assets.
|
•
|
that would result in the common stockholders having democracy rights in a Roll-up Entity that are less than those provided in our charter and bylaws and described elsewhere herein, including rights with respect to the election and removal of directors, annual reports, annual and special meetings, amendment of our charter, and our dissolution;
|
•
|
that includes provisions that would operate to materially impede or frustrate the accumulation of shares of stock by any purchaser of the securities of the Roll-up Entity, except to the minimum extent necessary to preserve the tax
|
•
|
in which investor’s rights to access of records of the Roll-up Entity will be less than those provided in the “— Meetings and Special Voting Requirements” section above; or
|
•
|
in which any of the costs of the Roll-up Transaction would be borne by us if the Roll-up Transaction is rejected by our common stockholders.
|
•
|
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.
|
•
|
one-tenth or more but less than one-third;
|
•
|
one-third or more but less than a majority; or
|
•
|
a majority or more of all voting power.
|
•
|
a classified board of directors;
|
•
|
a two-thirds vote requirement for removing a director;
|
•
|
a requirement that the number of directors be fixed only by vote of the directors;
|
•
|
a requirement that a vacancy on the board of directors be filled only by the remaining directors and for the remainder of the full term of the class of directors in which the vacancy occurred; and
|
•
|
a majority requirement for the calling of a stockholder-requested special meeting of stockholders.
|
•
|
an act or omission of the director or officer was material to the cause of action adjudicated in the proceeding, and was committed in bad faith or was the result of active and deliberate dishonesty;
|
•
|
the director or officer actually received an improper personal benefit in money, property or services; or
|
•
|
with respect to any criminal proceeding, the director or officer had reasonable cause to believe his or her act or omission was unlawful.
|
•
|
the indemnitee determined, in good faith, that the course of conduct which caused the loss or liability was in our best interest;
|
•
|
the indemnitee was acting on our behalf or performing services for us;
|
•
|
in the case of affiliated directors, our advisor or its affiliates, the liability or loss was not the result of negligence or misconduct by the party seeking indemnification; and
|
•
|
in the case of our independent directors, the liability or loss was not the result of gross negligence or willful misconduct by the party seeking indemnification.
|
•
|
the proceeding relates to acts or omissions with respect to the performance of duties or services on our behalf;
|
•
|
the indemnitee provides us with written affirmation of his or her good faith belief that he or she has met the standard of conduct necessary for indemnification;
|
•
|
the legal proceeding was initiated by a third party who is not a stockholder or, if by a stockholder acting in his or her capacity as such, a court of competent jurisdiction approves such advancement; and
|
•
|
the indemnitee provides us with a written agreement to repay the amount paid or reimbursed, together with the applicable legal rate of interest thereon, if it is ultimately determined that he or she did not comply with the requisite standard of conduct and is not entitled to indemnification.
|
•
|
there has been a successful adjudication on the merits of each count involving alleged material securities law violations;
|
•
|
such claims have been dismissed with prejudice on the merits by a court of competent jurisdiction; or
|
•
|
a court of competent jurisdiction approves a settlement of the claims against the indemnitee and finds that indemnification of the settlement and the related costs should be made, and the court considering the request for indemnification has been advised of the position of the SEC and of the published position of any state securities regulatory authority in the state in which our securities were offered or sold as to indemnification for violations of securities laws.
|
March 26, 2020
|
|
By:
|
|
/s/ JEFFREY T. HANSON
|
Date
|
|
|
|
Jeffrey T. Hanson
|
|
|
|
|
Chief Executive Officer and Chairman of the Board of Directors
|
|
|
|
|
(Principal Executive Officer)
|
March 26, 2020
|
|
By:
|
|
/s/ BRIAN S. PEAY
|
Date
|
|
|
|
Brian S. Peay
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
March 26, 2020
|
|
By:
|
|
/s/ JEFFREY T. HANSON
|
Date
|
|
|
|
Jeffrey T. Hanson
|
|
|
|
|
Chief Executive Officer and Chairman of the Board of Directors
|
|
|
|
|
(Principal Executive Officer)
|
March 26, 2020
|
|
By:
|
|
/s/ BRIAN S. PEAY
|
Date
|
|
|
|
Brian S. Peay
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer and Principal Accounting Officer)
|