UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549  
FORM 10-K
x
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the annual period ended December 31, 2015
or
x
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________ to _______________
Commission File Number: 001-36499  
New Senior Investment Group Inc.
(Exact name of registrant as specified in its charter)
Delaware
 
80-0912734
(State or other jurisdiction of incorporation
 
(I.R.S. Employer Identification No.)
or organization)
 
 
1345 Avenue of the Americas, New York, NY
 
10105
(Address of principal executive offices)
 
(Zip Code)
(212) 479-3140
(Registrant's telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
 
Securities registered pursuant to Section 12 (b) of the Act:
Title of each class :
 
Name of exchange on which registered :
Common stock, $0.01 par value per share: 85,447,551 shares.
 
New York Stock Exchange ("NYSE")
Securities registered pursuant to Section 12 (g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
x Yes o No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
o Yes x No

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes o No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulations S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
x Yes o No



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer  x Accelerated filer  o  Non-accelerated filer  o (Do not check if a smaller reporting company)
Smaller reporting company  o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
o Yes x No

The aggregate market value of the common stock held by non-affiliates as of June 30, 2015 (computed based on the closing price on such date as reported on the NYSE) was $ 1.14 billion .

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the last practicable date.
Common stock, $0.01 par value per share: 82,114,218 shares outstanding as of February 19, 2016 .

DOCUMENTS INCORPORATED BY REFERENCE

The information required by Part III (Items 10, 11, 12, 13 and 14) will be incorporated by reference from the registrant’s Definitive Proxy Statement for its 2014 Annual Meeting of Stockholders to be filed with the Securities and Exchange Commission pursuant to Regulation 14A.



CAUTIONARY NOTE REGARDING FORWARD LOOKING STATEMENTS
This report contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements relate to, among other things, the operating performance of New Senior Investment Group Inc.’s (“New Senior,” the “Company,” “we,” “us” or "our") investments, the stability of our earnings, and our financing needs. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “endeavor,” “seek,” “anticipate,” “estimate,” “overestimate,” “underestimate,” “believe,” “could,” “project,” “predict,” “continue” or other similar words or expressions. Forward-looking statements are based on certain assumptions, discuss future expectations, describe future plans and strategies, contain projections of results of operations or of financial condition or state other forward-looking information. Our ability to predict results or the actual outcome of future plans or strategies is inherently uncertain. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements. These forward-looking statements involve risks, uncertainties and other factors that may cause our actual results in future periods to differ materially from forecasted results. Factors which could have a material adverse effect on our operations and future prospects include, but are not limited to:
 
our ability to successfully operate as a standalone public company;
access to financing on favorable terms and our ability to comply with the terms of our financings;
our dependence on our property managers and tenants;
the relative spreads between the yield on the assets we invest in and the cost of financing;
reductions in cash flows received from our real estate investments;
our ability to take advantage of investment opportunities at attractive risk-adjusted prices;
the ability of our property managers and tenants to comply with laws, rules and regulations in the operation of our properties;
the ability of our property managers and tenants, as applicable, to effectively conduct their operations, maintain and improve our properties, to deliver high-quality services, to attract and retain qualified personnel and to attract residents;
increases in costs at our senior housing properties (including, but not limited to, the costs of labor, supplies, insurance and property taxes);
our occupancy rates;
the ability and willingness of our tenants to renew their leases with us upon expiration of the leases and competition for tenants, including with respect to new leases and the renewal or rollover of existing leases;
our ability to reposition our properties on the same or better terms in the event of nonrenewal;
in the event we exercise our right to replace an existing tenant, the obligations, including indemnification obligations, we may incur in connection with the replacement of an existing tenant;
our ability to sell properties on favorable terms, and to realize the anticipated benefits from any such dispositions;
availability of suitable properties to acquire at favorable prices and the competition for the acquisition and financing of those properties;
our ability and the ability of our property managers and tenants to obtain and maintain adequate property, liability and other insurance from reputable, financially stable providers;
changes of federal, state and local laws and regulations relating to fraud and abuse practices, Medicaid reimbursement and licensure, etc., including those affecting the healthcare industry that affect our costs of compliance or increase the costs, or otherwise affect the operations or our property managers or tenants;
the ability of our property managers, tenants and their respective guarantors to maintain the financial strength and liquidity necessary to satisfy their respective obligations and liabilities to third parties;
a lack of liquidity surrounding our investments which could impede our ability to vary our portfolio in an appropriate manner;
changes in economic conditions generally and the real estate, senior housing and bond markets specifically;
the quality and size of the investment pipeline and the rate at which we can invest our cash;
changes in interest rates and/or credit spreads, as well as the success of any hedging strategy we may undertake in relation to such changes;
the impact of any current or further legal proceedings and regulatory investigations and inquiries;
the impact of any material transactions with the Manager or one of its affiliates, including the impact of any actual, potential or perceived conflicts of interest;
our ability to maintain our qualification as a Real Estate Investment Trust ("REIT") for U.S. federal income tax purposes and the potentially onerous consequences that any failure to maintain such qualification would have on our business; and
our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended (the “1940 Act”) and the fact that maintaining such exemption imposes limits on our operations.




Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. The factors noted above could cause our actual results to differ significantly from those contained in any forward-looking statement.
 
Readers are cautioned not to place undue reliance on any of these forward-looking statements, which reflect our management’s views only as of the date of this report. We are under no duty to update any of the forward-looking statements after the date of this report to conform these statements to actual results.

SPECIAL NOTE REGARDING EXHIBITS
 
In reviewing the agreements included as exhibits to this Annual Report on Form 10-K, please remember they are included to provide you with information regarding their terms and are not intended to provide any other factual or disclosure information about the Company or the other parties to the agreements.  The agreements contain representations and warranties by each of the parties to the applicable agreement.  These representations and warranties have been made solely for the benefit of the other parties to the applicable agreement and:
 
should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate;

have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;

may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and

were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.

Accordingly, these representations and warranties may not describe the actual state of affairs as of the date they were made or at any other time.  Additional information about the Company may be found elsewhere in this Annual Report on Form 10-K and the Company’s other public filings, which are available without charge through the Securities and Exchange Commission's ("SEC") website at http://www.sec.gov.
 
The Company acknowledges that, notwithstanding the inclusion of the foregoing cautionary statements, it is responsible for considering whether additional specific disclosures of material information regarding contractual provisions are required to make the statements in this report not misleading.  




NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
FORM 10-K
 
INDEX

 
 
Page
 
 
 
 
 
 
 
 
 
 
 
 
Financial Statement Schedule
 
 
 
 
 
 
 
 
 



PART I

ITEM 1. BUSINESS
COMPANY OVERVIEW
We are a publicly traded REIT with a diversified portfolio of primarily private pay senior housing properties located across the United States. We were formed as Newcastle Senior Living Holdings LLC, a Delaware limited liability company and wholly owned subsidiary of Newcastle Investment Corp. (“Newcastle”), on May 17, 2012. We converted to a Delaware corporation on May 30, 2014 and changed our name to New Senior Investment Group Inc. on June 16, 2014. On November 6, 2014, we were spun off from Newcastle with the distribution of all our outstanding shares to the holders of Newcastle common stock. We are listed on the NYSE under the symbol “SNR” and are headquartered in New York, New York.
We have a differentiated strategy of concentrating our investment activities on acquiring private pay senior housing and, as a result, are one of the largest owners of senior housing properties in the United States. Our portfolio as of December 31, 2015 was comprised of 154 primarily private pay senior housing properties located across 37 states. We divide our properties into two reportable segments: (1) Managed Properties, which are operated by property managers pursuant to property management agreements and (2) Triple Net Lease Properties, which we lease to tenants through long-term triple net leases. See our Consolidated Financial Statements and the related notes for additional information.
The majority of our portfolio is managed or leased by some of the largest and most experienced operators in the United States. Currently, our managed properties are managed by affiliates or subsidiaries of Holiday Acquisitions Holdings LLC (“Holiday” or "Holiday Retirement"), FHC Property Management LLC (together with its subsidiaries, “Blue Harbor”), Jerry Erwin Associates, Inc. (“JEA”), and Thrive Senior Living LLC ("Thrive"). Our Triple Net Lease properties are leased to Holiday, Life Care Services (“LCS”) or Watermark Castle Investments LLC ("Watermark"). Holiday and LCS are among the top three largest senior housing operators in the United States. The assets in our portfolio are described in more detail below under “Our Portfolio.”
Our investment strategy is focused on acquiring private pay senior housing properties which we believe is unique compared to our publicly traded peers. However, our investment guidelines are purposefully broad to enable us to make investments in a wide array of assets, and we actively explore new business opportunities and asset categories as part of our business strategy. For more information about our investment guidelines, see “Investment Guidelines” below.

Pursuant to a management agreement (the “Management Agreement”), we are externally managed and advised by FIG LLC (the “Manager”), an affiliate of Fortress Investment Group LLC (“Fortress”), which is a leading global investment management firm with $ 70.5 billion of assets under management as of December 31, 2015 . Fortress, through the private equity funds managed by its affiliates, is a large investor in the senior housing sector. We intend to leverage Fortress’s over 15 years of experience in the senior housing industry to assist us in retaining best-in-class property managers and sourcing and completing attractive acquisitions. Affiliates of our Manager and Fortress manage private equity funds that currently own a majority of Holiday. Blue Harbor is an affiliate of our Manager.

1


ACQUIRED PROPERTIES
The following table summarizes the acquisitions that we completed during 2015:
Acquisition Date
 
Number of Properties
 
Property Type
 
Total Consideration (in thousands)
 
Debt Issued for Acquisition
(in thousands)
 
Debt Terms
 
Segment
 
Property Manager
Jan 22, 2015
 
4
 
IL
 
$
36,299

 
$
28,470

 
7 year floating at 1M LIBOR + 2.34%
 
Managed Properties
 
Holiday (2)
Blue Harbor (2)
Mar 27, 2015
 
17
 
IL
 
461,499

 
326,815

 
7 year floating at 1M LIBOR + 2.34%
 
Managed Properties
 
Holiday
Apr 23, 2015
 
2
 
AL/MC
 
25,145

 
17,850

 
7 year floating at 1M LIBOR + 2.29%
 
Managed Properties
 
Thrive
May 1, 2015
 
1
 
Rental CCRC
 
71,799

 
52,000

 
3 year floating at 3M LIBOR + 3.00%
 
Triple Net Lease Properties
 
N/A
Aug 12, 2015
 
28
 
IL
 
632,238

 
464,680

 
10 year fixed at 4.25%
 
Managed Properties
 
Holiday
Oct 1, 2015
 
2
 
AL/MC
 
39,573

 
26,000

 
5 year floating at 1M LIBOR + 2.70%
 
Managed Properties
 
Thrive
 
 
54
 
 
 
$
1,266,553

 
$
915,815

 
 
 
 
 
 
Each of the above acquisitions was accounted for under the acquisition method whereby all assets acquired and liabilities assumed are recognized at their acquisition-date fair value with acquisition-related costs being expensed as incurred.
We continue to explore opportunities to invest in additional senior housing properties across the United States. While we generally target smaller, local and regional portfolios, we may continue to invest in large portfolios that we believe offer attractive risk-adjusted returns.
MARKET OPPORTUNITY

Opportunity to Consolidate Large and Fragmented Industry

We believe there are significant investment opportunities in the U.S. senior housing market driven by three factors: (i) growing demand from significant increases in the senior citizen population, (ii) highly fragmented ownership of senior housing properties among many smaller local (“mom and pop”) and regional owner/operators and (iii) operational improvement opportunities to increase property-level net operating income leveraging the experience and economies of scale of our Manager. We estimate the size of the senior housing industry in the United States to be approximately $300 billion, and, according to the 2015 American Seniors Housing Association 50 Report, approximately 58% of these senior housing facilities are owned by mom and pop operators with 5 or fewer properties. Given our strong track record of external growth, we believe an opportunity exists to continue to participate in the consolidation of this fragmented industry as many of these smaller owner/operators may decide to sell their portfolios. An attractive investment opportunity exists to acquire high quality properties where operational performance can be improved by leveraging the experience of our Manager. While the acquisition environment is more competitive, we believe these properties are still too small to attract many larger REIT and other institutional investors, affording us the opportunity to acquire properties at attractive prices in a less competitive environment than larger portfolios. We expect to structure these investments as either triple net leases or managed properties by entering into a management agreement with a REIT Investment Diversification and Empowerment Act of 2007 (“RIDEA”) compliant structure allowing us to participate directly in the cash flows of the facilities.


2


Attractive Demand - Supply Fundamentals to Drive Organic Growth

We believe that the rapidly growing senior citizen population in the U.S. will result in a substantially increased demand for senior housing properties as the baby boomer generation ages, life expectancies lengthen and more health-related services are demanded. The U.S. Census Bureau estimates that the total number of Americans aged 65 and older is expected to increase from approximately 47.8 million in 2015 to 79.2 million by 2035, with the number of citizens aged 65 and older expected to grow at four times the rate of the overall population by 2035. Healthcare is the largest private-sector industry in the U.S., with healthcare expenditures in the U.S. accounting for approximately 17% of gross domestic product in December 2013. According to the Center for Medicare and Medicaid Services (“CMS”), the average annual compounded growth rate for national healthcare expenditures from 2014 through 2029 is expected to be 5.8%. Additionally, senior citizens are the largest consumers of healthcare services. The target age group for our properties is Americans over 70 years old while a typical resident is 80 to 85 years of age. According to CMS, average per capita healthcare expenditures by those 65 years and older continue to be about three times more than the average spent by those 19 to 64 years old. Demand for senior housing is driven both by growth of an aging population and by an increasing array of services and support required by residents. According to the U.S. Census Bureau, the percentage of Americans between ages 75 and 79 seeking assistance with basic and instrumental activities of daily living is 15%, increasing to 30% for Americans over 80 years of age. According to the Alzheimer’s Association, over one-third of individuals over age 85 have Alzheimer’s disease. To address these resident needs, senior housing provides varying and flexible levels of services. While our target population is growing, the rate of supply growth has also increased in recent years. However, according to the National Investment Center for Seniors Housing and Care ("NIC"), the projected growth in new supply for 2016 is expected to be absorbed by incremental demand and lead to increased occupancy for 2016.

Differentiated Strategy Focused on Private Pay Senior Housing

We generally seek investments in senior housing facilities that have an emphasis on private pay sources of revenue which is considered more stable and predictable compared to government reimbursed property types and believe this strategy is more focused than many of our publicly traded peers. Private pay residents are individuals who are personally obligated to pay the costs of their housing and services without relying significantly on reimbursement payments from Medicaid or Medicare. Sources for these private payments include: (i) pensions, savings and retirement funds; (ii) proceeds from the sale of real estate and personal property; (iii) assistance from residents’ families; and (iv) private insurance. While our investments may have some level of revenues related to government reimbursements, we focus on investments with high levels of private pay revenue and, for the year ended December 31, 2015 , private pay sources represented 98% of the property level revenue from the residents at our facilities. Private pay facilities are not subject to governmental rate setting and, accordingly, we believe they provide for more predictable and higher rental rates from residents than facilities primarily reliant on government-funded sources.

The senior housing industry offers a full continuum of care to seniors with product types that range from “mostly housing” (i.e., senior apartments) to “mostly healthcare” (i.e., skilled nursing, hospitals, etc.). We primarily focus on product types at the center of this continuum, namely independent living facilities ("IL-only") properties and assisted living/memory care ("AL/MC") properties. Many of our peers have significant exposure to skilled nursing facilities and hospitals providing higher acuity levels of healthcare. Accordingly, these peers have higher levels of exposure to revenues derived from Medicaid and Medicare reimbursements. Our facilities are predominantly reliant on private pay sources of revenue and have limited risk exposure to regulatory changes in the healthcare arena. We believe that our focused portfolio of primarily IL-only and AL/MC properties will allow investors to participate in the positive fundamentals of the senior housing sector without similar levels of risk exposure associated with higher acuity types of healthcare real estate.

Attractive Portfolio Diversified by Product Type, Operating Model and Geography

Since we started building this platform in July 2012, we have invested $ 3.1 billion to acquire 154 senior housing properties through December 31, 2015 . Our portfolio is diversified in terms of product type, operating model and geography. As of December 31, 2015 , we have 105 IL-only properties, 44 AL/MC properties and five rental Continuing Care Retirement Communities ("CCRC") properties across 37 states. Our portfolio provides an attractive mix of triple net lease and managed properties. At December 31, 2015 , our triple net lease portfolio totaled 58 properties ( 52 IL-only properties, one AL/MC property and five rental CCRC properties), and our managed properties portfolio totaled 96 properties ( 53 IL-only properties and 43 AL/MC properties).


3


Manager Expertise Owning and Operating Senior Housing

We are externally managed and advised by an affiliate of Fortress, a large investor with over 15 years of experience in the senior housing sector. Our Manager and its affiliates have a far-reaching presence in consumer-facing industries across the United States through Fortress’s investments in healthcare, leisure, gaming, real estate and transportation companies. Private equity funds managed by an affiliate of Fortress and our Manager currently own a majority of Holiday Retirement, the largest independent living operator in the United States with over 300 properties in 43 states as of December 31, 2015 , and Blue Harbor is an affiliate of our Manager. Due to this presence, we believe we are able to achieve volume discounts for services and products at many of our properties, such as insurance and food and beverage. These types of benefits often allow us to be a more competitive bidder for small- and mid-sized managed properties than other potential buyers. Furthermore, we intend to leverage our Manager’s deep experience and industry relationships to provide us with growth opportunities.

Tax Efficient REIT Status

We have elected to be treated as a REIT, and we intend to operate in conformity with the requirements for qualification and taxation as a REIT. Our REIT status provides us with certain tax advantages compared to some of our competitors. Those advantages include an ability to reduce our corporate-level income taxes by making dividend distributions to our stockholders and an ability to pass our capital gains through to our stockholders in the form of capital gains dividends. We believe our REIT status provides us with a significant advantage as compared to other companies or industry participants who do not have a similar tax efficient structure.

SENIOR HOUSING INDUSTRY
Overview

For an overview of the senior housing industry, see “Opportunity to Consolidate Large and Fragmented Industry” and “Attractive Demand - Supply Fundamentals to Drive Organic Growth.”
    
Government Regulations

AL/MC properties and operations are subject to extensive and complex federal, state and local healthcare laws and regulations relating to fraud and abuse practices, government reimbursement, licensure and certificate of need (“CON”) and similar laws governing the operation of healthcare properties. While the AL/MC properties within our portfolio are subject to many varying types of regulatory and licensing requirements, we expect that the healthcare industry, in general, will continue to face increased regulation, enforcement and pressure in the areas of fraud, waste and abuse, cost control, healthcare management and provision of services, among others. In fact, some states have revised and strengthened their regulation of senior housing properties and, that trend may continue. In addition, efforts by third-party payors, such as Governmental Programs (as defined below) and private insurance payor organizations (which include insurance companies, health maintenance organizations and other types of health plans/managed care organizations) to impose more stringent controls upon operators are expected to intensify and continue. Changes in applicable federal, state or local laws and regulations and new interpretations of existing laws and regulations could have a material adverse effect on our business.

As used in this section, “Governmental Program” means, individually and collectively, any federal, state or local governmental reimbursement programs administered through a governmental body, agency thereof or contractor thereof (including a Governmental Program Payor) including, without limitation, the Medicare and Medicaid programs or successor programs to any of the aforementioned programs. “Governmental Program Payor” means a private insurance payor organization which has a contract with a Governmental Program to arrange for the provision of assisted living property or skilled nursing facility (“SNF”) services to Governmental Program beneficiaries and which receives reimbursement from the Governmental Program to do so.

4


Our AL/MC senior housing properties are regulated by state and local laws governing licensure, provision of services, staffing requirements and other operational matters. The laws that govern our properties vary greatly from one jurisdiction to another. Owners and/or operators of certain senior housing properties, including, but not limited to, AL/MC properties, are required to be licensed or certified by the state in which they operate. In granting and renewing such licenses, the state regulatory agencies consider numerous factors relating to a property’s physical plant and operations, including, but not limited to, admission and discharge standards, staffing and training. A decision to grant or renew a license may also be affected by a property’s record with respect to licensure compliance, patient and consumer rights, medication guidelines and other regulations. Certain states require additional licensure and impose additional staffing and other operational standards in order for a property to provide higher levels of assisted living services. Senior housing properties may also be subject to state and/or local building, zoning, fire and food service laws before licensing or certification may be granted. Our properties may also be affected by changes in accreditation standards or procedures of accreditation bodies that are recognized by states or a Governmental Program in the licensure or certification process.
In the future, we may also acquire senior housing properties that include SNFs. SNFs are licensed by the state in which the facility is located, and, if an owner chooses to participate in Medicaid, Medicare or certain other Governmental Programs, the facility must also be certified to participate in such programs. In that regard, SNFs are particularly subject to myriad, comprehensive federal Medicare and Medicaid certification requirements that not only require state licensure but also separately (apart from state licensure) regulate the type and quality of the medical and/or nursing care provided, ancillary services (e.g., respiratory, occupational, physical and infusion therapies), qualifications of the administrative personnel and nursing staff, the adequacy of the physical plant and equipment, reimbursement and rate setting and other operational issues and policies.
In the future, we may also acquire certain healthcare properties (including assisted living properties in some states and SNFs in most states) that are subject to a variety of CON or similar laws. None of our properties are currently subject to such laws. Where applicable, such laws generally require, among other requirements, as a predicate to licensure that a facility demonstrate the need for (i) constructing a new facility, (ii) adding beds or expanding an existing facility, (iii) investing in major capital equipment or adding new services, (iv) changing the ownership or control of an existing licensed facility, or (v) terminating services that have been previously approved through the CON process. These laws could affect, and even restrict, our ability to expand into new markets and to expand our properties and services in existing markets. In addition, CON laws may constrain the ability of an operator to transfer responsibility for operating a particular facility to a new operator. If we have to replace a facility operator who is excluded from participating in a federal or state healthcare program (as discussed below), our ability to replace the operator may be affected by a particular state’s CON laws, regulations and applicable guidance governing changes in provider control.
Aside from CON considerations, transfers of ownership, provider control and/or operations of assisted living properties and SNFs are subject to licensure and other regulatory approvals not required for transfers of other types of commercial operations and real estate. These regulations may also constrain or even impede our ability to replace property managers or tenants of our properties, and they may also impact our acquisition or sale of senior housing properties. In addition, if any of our licensed properties operate outside of its licensed authority, doing so could subject the facility to penalties, including closure of the facility. Failure to obtain licensure or loss or suspension of licensure or certification may prevent an assisted living property or SNF from operating or result in a suspension of Governmental Program reimbursement payment until all licensure or certification issues have been resolved.
A significant portion of the revenues received by our properties are from self-pay residents. The remaining revenue source is primarily Medicaid under certain federal waiver programs. As a part of the Omnibus Budget Reconciliation Act of 1981 (“OBRA”), Congress established a waiver program enabling some states to offer Medicaid reimbursement to assisted living providers as an alternative to institutional long-term care services. The provisions of OBRA and subsequent federal enactments permit states to seek a waiver from typical Medicaid requirements to develop cost-effective alternatives to long-term care, including Medicaid payments for assisted living and, in some instances, including payment for such services through Governmental Program Payors. In 2014, approximately 2% of the revenues at our senior housing properties were from Medicaid reimbursement. There can be no guarantee that a state Medicaid program operating pursuant to a waiver will be able to maintain its waiver status, that funding levels will not decrease or that eligibility requirements will not change.
Rates paid by self-pay residents of properties within our Managed Properties segment are determined in accordance with applicable provisions of the management agreements entered into with our property managers, and are impacted by local market conditions and operating costs. Rates paid by self-pay residents of properties within our Triple Net Lease Properties segment are determined by the tenant.

5


The level of assisted living Medicaid reimbursement varies from state to state. Thus, the revenues generated by our assisted living properties may be adversely affected by payor mix, acuity level, changes in Medicaid eligibility and reimbursement levels. In addition, a state could lose its Medicaid waiver and no longer be permitted to utilize Medicaid dollars to reimburse for assisted living services. Such changes in revenues could in turn have a material adverse effect on our business.
Unlike assisted living operators, SNF operators typically receive most of their revenues from the Medicare and Medicaid programs, with the balance representing reimbursement payments from private insurance payor organizations (and perhaps minimal self-pay). Consequently, changes in federal or state reimbursement policies may also adversely affect our business if we acquire properties with an SNF component.
The percentage of federal Medicaid revenue support used for long-term care varies from state to state, due in part to different ratios of elderly population and eligibility requirements. Within certain federal guidelines, states have a fairly wide range of discretion to determine eligibility and to establish a reimbursement methodology for SNF Medicaid patients. Many states reimburse SNFs pursuant to fixed daily Medicaid rates which are applied prospectively based on patient acuity and the historical costs incurred in providing patient care. Reasonable costs typically include allowances for staffing, administrative and general expenses, property and equipment (e.g., real estate taxes, depreciation and fair rental).
The Medicare SNF benefit covers skilled nursing care, rehabilitation services and other goods and services, and the facility receives a pre-determined daily rate for each day of care, up to 100 days. These prospective payment system (“PPS”) rates are expected to cover all operating and capital costs that efficient properties would be expected to incur in furnishing most SNF services, with certain high-cost, low-probability ancillary services paid separately.
There is a risk that some skilled nursing facilities’ costs could exceed the fixed payments under the prospective payment system for skilled nursing facilities ("SNF PPS"), and there is also a risk that payments under the SNF PPS may be set below the costs to provide certain items and services, which could have a material adverse effect on an SNF. Further, SNFs are subject to periodic pre and post-payment reviews and other audits by federal and state authorities. Such a review or audit could result in recoupments, denials, or delay of payments in the future, which could have a material adverse effect on the business of an SNF.
In the ordinary course of business, our AL/MC properties have been and are subject regularly to inspections, inquiries, investigations and audits by state agencies that oversee applicable laws and regulations. State licensure laws and, where applicable, Governmental Program certification, require license renewals and compliance surveys on an annual or bi-annual basis. The failure of our AL/MC property managers to maintain or renew any required license or regulatory approval, as well as the failure of our managers to correct serious deficiencies identified in a compliance survey, could result in the suspension of operations at a property. In addition, if an AL/MC or SNF property, where applicable, is found to be out of compliance with Governmental Program conditions of participation, the property’s manager may be excluded from participating in those Governmental Programs. Any such occurrence may impair the ability of a property manager to meet its obligations. If we have to replace a property manager, our ability to do so may be affected by the federal and state regulations governing such changes. This may result in payment delays, an inability to find a replacement property manager or other difficulties. Unannounced surveys or inspections of a property may occur annually or bi-annually or following a regulator’s receipt of a complaint regarding the property. From time-to-time, our properties receive deficiency reports from state regulatory bodies resulting from such inspections or surveys. Most deficiencies are resolved through a plan of corrective action relating to the property’s operations but, whether the deficiencies are cured or not, the applicable governmental authority typically has the authority to take further action against a licensee. Such an action could result in the imposition of fines, imposition of a provisional or conditional license, suspension or revocation of a license or Governmental Program participation, suspension or denial of admissions or imposition of other sanctions, including criminal penalties. The imposition of such sanctions may adversely affect our business.

6


Assisted living properties and SNFs that participate in Governmental Programs are subject to numerous federal, state and local laws, including implementing regulations and applicable governmental guidance that govern the operational, financial and other arrangements that may be entered into by healthcare properties and other providers. Certain of these laws prohibit direct or indirect payments of any kind for the purpose of inducing or encouraging the referral of patients for medical products or services reimbursable by Governmental Programs. Other laws require providers to furnish only medically necessary services and submit to the Governmental Program and Governmental Program Payors valid and accurate statements for each service, and other laws require providers to comply with a variety of safety, health and other requirements relating to the condition of the licensed property and the quality of care provided. Sanctions for violations of these laws may include, but are not limited to, criminal and/or civil penalties and fines, loss of licensure, immediate termination of government payments and exclusion from any Governmental Program participation. In certain circumstances, violation of these laws (such as those prohibiting abusive and fraudulent behavior and, in the case of Governmental Program Payors, also prohibiting insurance fraud) with respect to one property may subject other properties under common control or ownership to sanctions, including exclusion from participation in Governmental Programs. In the ordinary course of business, our properties are regularly subjected to inquiries, investigations and audits by the federal and state agencies that oversee these laws.
All healthcare providers, including, but not limited to, assisted living properties and SNFs that participate in Governmental Programs, are also subject to the Federal Anti-Kickback Statute, a criminal statute which generally prohibits persons from offering, providing, soliciting or receiving remuneration to induce either the referral of an individual or the furnishing of a good or service for which payment may be made under a federal Governmental Program. SNFs and certain other types of healthcare properties and providers are also subject to the Federal Ethics in Patient Referral Act of 1989, commonly referred to as the “Stark Law.” The Stark Law generally prohibits the submission of claims to Medicare for payment if the claim results from a physician referral for certain designated services and the physician has a financial relationship with the health service provider that does not qualify under one of the exceptions for a financial relationship under the Stark Law. Many states have similar prohibitions on physician self-referrals and submission of claims which are applicable to all payor sources, including state Medicaid programs.
Further, healthcare properties and other providers, including, but not limited to, assisted living properties and SNFs, that receive Governmental Program payments, are subject to substantial financial and other (in some cases, criminal) penalties under the Civil Monetary Penalties Act, the Federal False Claims Act and, in particular, actions under the Federal False Claims Act’s “whistleblower” provisions. Violations of these laws can also subject persons and entities to termination from participation in Governmental Programs or result in the imposition of substantial damages, fines or other penalties. Private enforcement of healthcare fraud has increased due in large part to amendments to the Federal False Claims Act that encourage private individuals to sue on behalf of the government. These whistleblower suits brought by private individuals, known as “qui tam actions,” may be filed by almost anyone, including present and former patients, nurses and other employees. Significantly, if a claim is successfully adjudicated, the Federal False Claims Act provides for treble damages in addition to penalties up to $11,000 per claim. Various state false claim act and anti-kickback laws may also apply to each property operator, regardless of payor source (i.e., such as a private insurance payor organization or a Governmental Program), and violations of those state laws can also result in substantial fines and/or adverse licensure actions to our material detriment.
Government investigations and enforcement actions brought against the healthcare industry have increased dramatically over the past several years and are expected to continue. Some of these enforcement actions represent novel legal theories and expansions in the application of the Federal False Claims Act. Governmental agencies, both state and federal, are also devoting increasing attention and resources to anti-fraud initiatives against healthcare properties and other providers. Legislative developments, including changes to federal Health Insurance Portability and Accountability Act of 1996 (“HIPAA”), have greatly expanded the definition of healthcare fraud and related offenses and broadened its scope to include certain private insurance payor organizations in addition to Governmental Programs. Congress also has greatly increased funding for the Department of Justice, Federal Bureau of Investigation and the Office of the Inspector General of the Department of Health and Human Services (“HHS”) to audit, investigate and prosecute suspected healthcare fraud. Moreover, a significant portion of the billions in healthcare fraud recoveries over the past several years has also been returned to government agencies to further fund their fraud investigation and prosecution efforts.

7


HIPAA regulations provide for communication of health information through standard electronic transaction formats and for the privacy and security of health information. In order to comply with the regulations, healthcare providers often must undertake significant operational and technical implementation efforts. Operators also may face significant financial exposure if they fail to maintain the privacy and security of medical records and other personal health information about individuals. The Health Information Technology for Economic and Clinical Health Act (“HITECH”), passed in February 2009, strengthened the HHS Secretary’s authority to impose civil money penalties for HIPAA violations occurring after February 18, 2009. HITECH directs the HHS Secretary to provide for periodic audits to ensure that covered entities and their business associates (as that term is defined under HIPAA) comply with the applicable HITECH requirements, increasing the likelihood that a HIPAA violation will result in an enforcement action. The CMS issued an interim final rule which conformed HIPAA enforcement regulations to HITECH, increasing the maximum penalty for multiple violations of a single requirement or prohibition to $1.5 million. Higher penalties may accrue for violations of multiple requirements or prohibitions. Additionally, on January 17, 2013, the CMS released a final rule, which expands the applicability of HIPAA and HITECH and strengthens the government’s ability to enforce these laws. The final rule broadens the definition of “business associate” and provides for civil money penalty liability against covered entities and business associates for the acts of their agents regardless of whether a business associate agreement is in place. Additionally, the final rule adopts certain changes to the HIPAA enforcement regulations to incorporate the increased and tiered civil monetary penalty structure provided by HITECH, and makes business associates of covered entities directly liable under HIPAA for compliance with certain of the HIPAA privacy standards and HIPAA security standards. HIPAA violations are also potentially subject to criminal penalties.
The Patient Protection and Affordable Care Act (the “Affordable Care Act”) and the HealthCare and Education Reconciliation Act of 2010, which amends the Affordable Care Act (collectively, the “Health Reform Laws”), and the June 28, 2012 United States Supreme Court ruling upholding the individual mandate of the Health Reform Laws and partially invalidating the expansion of Medicaid (further discussed below) may have a significant impact on Medicare, Medicaid and other Governmental Programs, as well as private insurance payor organizations, which in turn may impact the reimbursement amounts received by our properties which participate in Governmental Programs. In fact, the Health Reform Laws could have a substantial and material adverse effect on all parties directly or indirectly involved in the healthcare system. Together, the Health Reform Laws make the most sweeping and fundamental changes to the U.S. healthcare system undertaken since the creation of Medicare and Medicaid and contain various provisions that may directly impact our business.
These new Health Reform Laws include, without limitation, the expansion of Medicaid eligibility, requiring most individuals to have health insurance, establishing new regulations on certain private insurance payor organizations (including Governmental Program Payors), establishing health insurance exchanges and modifying certain payment systems to encourage more cost-effective care and a reduction of inefficiencies and waste, including through new tools to address fraud and abuse. Because many of our properties deliver healthcare services, we will be impacted by the risks associated with the healthcare industry, including the Health Reform Laws. While the expansion of healthcare coverage may result in some additional demand for services provided by our properties, reimbursement levels may be lower than the costs required to provide such services, which could materially adversely affect our business. The Health Reform Laws also enhance certain fraud and abuse penalty provisions in the event of one or more violations of the federal healthcare regulatory laws. In addition, the Health Reform Laws have provisions that impact the health coverage that our property managers or tenants provide to their respective employees. We cannot predict whether the existing Health Reform Laws, or future healthcare reform legislation or regulatory changes, will have a material impact on our business.
Additionally, certain provisions of the Health Reform Laws are designed to increase transparency and program integrity of SNFs. Specifically, SNFs will be required to institute compliance and ethics programs. Additionally, the Health Reform Laws make it easier for consumers to file complaints against nursing homes by mandating that states establish complaint websites. The provisions calling for enhanced transparency will increase the administrative burden and costs on SNF providers.

8


OUR PORTFOLIO
The key characteristics of our high quality senior housing portfolio are set forth in the tables below:
(dollars in thousands)
 
 
 
 
Real Estate Investments (A)  as of December 31, 2015
 
Revenues for the Year Ended December 31, 2015
 
 
Operating Model
Number of Communities
 
Number of Beds
 
Real Estate Investments
 
Percent of Total Real Estate Investment
 
Real Estate Investment per Bed
 
Total Revenues (B)
 
Percent of Total Revenues
 
Number of States
Managed Properties
96

 
11,544

 
$
1,841,636

 
59.4
%
 
$
160

 
$
277,324

 
71.4
%
 
33

Triple Net Lease Properties
58

 
7,538

 
1,258,209

 
40.6
%
 
$
167

 
111,154

 
28.6
%
 
24

Total
154

 
19,082

 
$
3,099,845

 
100.0
%
 


 
$
388,478

 
100.0
%
 
37


(dollars in thousands)
 
 
 
 
Real Estate Investments (A)  as of December 31, 2014
 
Revenues for the Year Ended December 31, 2014
 
 
Operating Model
Number of Communities
 
Number of Beds
 
Real Estate Investments
 
Percent of Total Real Estate Investment
 
Real Estate Investment per Bed
 
Total Revenues (B)
 
Percent of Total Revenues
 
Number of States
Managed Properties
43

 
5,362

 
$
632,486

 
34.8
%
 
$
118

 
$
156,993

 
61.6
%
 
17

Triple Net Lease Properties
57

 
7,074

 
1,185,058

 
65.2
%
 
$
168

 
97,992

 
38.4
%
 
24

Total
100

 
12,436

 
$
1,817,544

 
100.0
%
 
 
 
$
254,985

 
100.0
%
 
27


(A)
Real estate investments represent the carrying value of real estate excluding accumulated depreciation and amortization.
(B)
Revenues relate to the period the properties were owned by us in a calendar year and, therefore, are not indicative of full-year results for all properties.

For the years ended December 31, 2015 and 2014 the average occupancy rate of our managed portfolio was 86.6% and 83.5% , respectively, and the average occupancy rate for our triple net portfolio was 88.7% and 88.8%, respectively.
We classify our properties by asset type and operating model, as described in more detail below.

Product Type

IL-only Properties : IL-only properties are age-restricted, multifamily properties with central dining that provide residents access to meals and other services such as housekeeping, linen service, transportation and social and recreational activities. A typical resident is 80 to 85 years old and is relatively healthy. Residents are typically charged all-inclusive monthly rates.

AL/MC Properties : AL/MC properties are state-regulated rental properties that provide the same services as IL-only properties and additionally have staff to provide residents assistance with activities of daily living, such as management of medications, bathing, dressing, toileting, ambulating and eating. AL/MC properties may include memory care properties that specifically provide care for individuals with Alzheimer’s disease and other forms of dementia or memory loss. The average age of an AL/MC resident is similar to that of an IL-only resident, but AL/MC residents typically have greater healthcare needs. Residents are typically charged all-inclusive monthly rates for IL-only services and additional “care charges” for AL/MC services, which vary depending on the types of services required. AL/MC properties are generally private pay, although many states will allow residents to cover a portion of the cost with Medicaid.

CCRC Properties : CCRCs are a particular type of retirement community that offers several levels (generally more than three) of health care at one facility or campus, often including independent living, assisted living/memory care and skilled nursing. CCRCs offer a tiered approach to the aging process, accommodating residents’ changing needs as they age.


9


Operating Model

Managed Properties : We have entered into long-term property management agreements for our managed properties with Blue Harbor, Holiday, JEA and Thrive. Holiday’s property management agreements have initial five -year or ten -year terms, with successive, automatic one -year renewal periods and we pay property management fees of 5% to 7% of effective gross income. For our other property managers, the property management agreements have initial terms of five to ten years with successive, automatic one -year renewal periods. We pay property management fees of 3% to 7% of gross revenues and, for certain property management agreements, a property management fee based on a percentage of net operating income. As the owner of the Managed Properties, we are responsible for the properties’ operating costs, including repairs, maintenance, capital expenditures, utilities, taxes, insurance and the payroll expense of property-level employees. The payroll expense, which is included in property operating expense in our Consolidated Statement of Operations, is structured as a reimbursement to the property manager, who is the employer of record. We have various rights as the property owner under our property management agreements, including rights to set budget guidelines and to terminate and exercise remedies under those agreements as provided therein. However, we rely on our property managers’ personnel, expertise, technical accounting resources and information systems, proprietary information, good faith and judgment to manage our senior housing operations efficiently and effectively. We also rely on our property managers to otherwise operate our properties in compliance with the terms of the management agreements, although we have various rights as the property owner to terminate and exercise remedies under the management agreements.
Triple Net Lease Properties : These properties are leased to tenants pursuant to triple net leases. Our triple net lease arrangements have initial terms of 15 and 17 years and include renewal options and periodic rent increases ranging from 2.5% to 4.5% based on changes in the consumer price index (“CPI”). Under each triple net master lease, the respective tenant is typically responsible for (i) operating its portion of the portfolio and bearing the related costs, including repairs, maintenance, capital expenditures, utilities, taxes, insurance and the payroll expense of property-level employees, and (ii) complying with the terms of the mortgage financing documents. The obligations of the tenant under the triple net master leases for a portfolio of properties (the “Holiday Portfolios”) are guaranteed to us by a subsidiary of Holiday. Both the tenant and the guarantor of the Holiday Portfolios are affiliates of Fortress. The obligations of the tenant under the triple net master leases for the LCS Portfolio, are guaranteed to us by LCS.

10


Our portfolio of senior housing properties is broadly diversified by geographic location throughout the United States. The following table shows the geographic location of our senior housing properties, and the percentage of total revenues by geographic location for the year ended December 31, 2015 .

 
 
Managed Properties
 
Triple Net Lease Properties
 
Total
Location
 
Number of
Communities
 
Number of
Beds
 
% of Revenue
 
Number of
Communities
 
Number of
Beds
 
% of Revenue
 
Number of
Communities
 
Number of
Beds
 
% of Revenue
Arizona
 
1

 
108

 
1.2
%
 
1

 
115

 
0.3
%
 
2

 
223

 
1.5
%
Arkansas
 
1

 
113

 
0.3
%
 

 

 
%
 
1

 
113

 
0.3
%
California
 
10

 
1,121

 
8.2
%
 
2

 
235

 
1.1
%
 
12

 
1,356

 
9.3
%
Colorado
 
1

 
119

 
0.3
%
 
4

 
439

 
1.5
%
 
5

 
558

 
1.8
%
Connecticut
 

 

 
%
 
2

 
276

 
1.3
%
 
2

 
276

 
1.3
%
Florida
 
23

 
3,099

 
19.4
%
 
3

 
370

 
1.5
%
 
26

 
3,469

 
20.9
%
Georgia
 
2

 
194

 
0.9
%
 

 

 
%
 
2

 
194

 
0.9
%
Hawaii
 
1

 
122

 
0.5
%
 

 

 
%
 
1

 
122

 
0.5
%
Idaho
 
1

 
121

 
1.7
%
 

 

 
%
 
1

 
121

 
1.7
%
Illinois
 
1

 
66

 
0.9
%
 
1

 
111

 
0.4
%
 
2

 
177

 
1.3
%
Indiana
 
1

 
114

 
0.3
%
 

 

 
%
 
1

 
114

 
0.3
%
Iowa
 

 

 
%
 
2

 
215

 
0.6
%
 
2

 
215

 
0.6
%
Kansas
 
1

 
117

 
0.3
%
 
2

 
238

 
0.9
%
 
3

 
355

 
1.2
%
Kentucky
 

 

 
%
 
1

 
117

 
0.6
%
 
1

 
117

 
0.6
%
Louisiana
 
1

 
117

 
0.5
%
 
1

 
103

 
0.2
%
 
2

 
220

 
0.7
%
Massachusetts
 
2

 
253

 
1.0
%
 

 

 
%
 
2

 
253

 
1.0
%
Michigan
 
3

 
420

 
1.9
%
 
1

 
121

 
0.4
%
 
4

 
541

 
2.3
%
Mississippi
 
1

 
67

 
0.6
%
 
1

 
93

 
0.2
%
 
2

 
160

 
0.8
%
Missouri
 

 

 
%
 
3

 
320

 
1.5
%
 
3

 
320

 
1.5
%
Montana
 
1

 
127

 
0.3
%
 
1

 
115

 
0.4
%
 
2

 
242

 
0.7
%
Nebraska
 
1

 
115

 
0.5
%
 

 

 
%
 
1

 
115

 
0.5
%
Nevada
 
1

 
174

 
0.4
%
 
1

 
121

 
0.5
%
 
2

 
295

 
0.9
%
New Hampshire
 
4

 
261

 
2.8
%
 

 

 
%
 
4

 
261

 
2.8
%
New York
 
1

 
118

 
1.0
%
 
2

 
234

 
1.2
%
 
3

 
352

 
2.2
%
North Carolina
 
7

 
911

 
4.5
%
 
2

 
240

 
1.2
%
 
9

 
1,151

 
5.7
%
Ohio
 
3

 
352

 
2.0
%
 

 

 
%
 
3

 
352

 
2.0
%
Oklahoma
 
1

 
120

 
0.6
%
 

 

 
%
 
1

 
120

 
0.6
%
Oregon
 
4

 
388

 
3.3
%
 
6

 
600

 
2.2
%
 
10

 
988

 
5.5
%
Pennsylvania
 
3

 
406

 
3.6
%
 
4

 
808

 
2.7
%
 
7

 
1,214

 
6.3
%
South Carolina
 
1

 
120

 
0.3
%
 

 

 
%
 
1

 
120

 
0.3
%
South Dakota
 
1

 
114

 
0.3
%
 

 

 
%
 
1

 
114

 
0.3
%
Tennessee
 
3

 
235

 
1.1
%
 
1

 
109

 
0.3
%
 
4

 
344

 
1.4
%
Texas
 
5

 
744

 
5.5
%
 
14

 
2,205

 
8.0
%
 
19

 
2,949

 
13.5
%
Utah
 
5

 
590

 
4.7
%
 
1

 
117

 
0.5
%
 
6

 
707

 
5.2
%
Virginia
 
2

 
232

 
0.9
%
 
1

 
120

 
0.6
%
 
3

 
352

 
1.5
%
Washington
 
2

 
270

 
1.3
%
 

 

 
%
 
2

 
270

 
1.3
%
Wisconsin
 
1

 
116

 
0.3
%
 
1

 
116

 
0.5
%
 
2

 
232

 
0.8
%
Total
 
96

 
11,544

 
71.4
%
 
58

 
7,538

 
28.6
%
 
154

 
19,082

 
100.0
%

11


FINANCING STRATEGY
Our ability to access capital in a timely and cost effective manner is critical to the success of our business strategy because it affects our ability to make future investments. Our access to and cost of external capital are dependent on various factors, including general market conditions, interest rates, credit ratings on our securities, expectations of our potential future earnings and cash distributions and the trading price of our common stock.
We employ leverage as part of our investment strategy. We do not have a predetermined target debt to equity ratio as we believe the appropriate leverage for the particular assets we are financing depends on the credit quality of those assets. We utilize leverage for the sole purpose of financing our portfolio and not for the purpose of speculating on changes in interest rates. We strive to maintain our financial strength and invest profitably by actively managing our leverage, continuing to lower our cost of capital and developing our access to multiple sources of liquidity. Historically, we have relied primarily on non-recourse mortgage notes to finance a portion of our real estate investments. We intend, over time, to obtain access to additional sources of liquidity, including revolving credit agreements, bank debt, U.S. government agency financing and the unsecured public debt and equity markets. Generally, we attempt to match the long-term duration of our investments in senior housing properties with staggered maturities of long-term debt and equity. As of December 31, 2015 , approximately 40.4 % of our consolidated debt was variable rate debt.
Subject to maintaining our qualification as a REIT, we may, from time to time, utilize derivative financial instruments to manage interest rate risk associated with our borrowings. These derivative instruments may include interest rate swap agreements, interest rate cap agreements, interest rate floor or collar agreements or other financial instruments that we deem appropriate.
INVESTMENT GUIDELINES
Our board of directors has adopted a broad set of investment guidelines to be used by our Manager to evaluate specific investments. Our general investment guidelines prohibit any investment that would cause us to fail to qualify as a REIT. These investment guidelines may be changed by our board of directors without the approval of our stockholders. If our board changes any of our investment guidelines, we will disclose such changes in our next required periodic report.
Management Agreement
In connection with the spin-off from Newcastle, we entered into a Management Agreement with the Manager, an affiliate of Fortress, pursuant to which the Manager provides a management team and other professionals who are responsible for implementing our business strategy, subject to the supervision of our board of directors. Our Manager is responsible for, among other things, (i) setting investment criteria in accordance with broad investment guidelines adopted by our board of directors, (ii) sourcing, analyzing and executing acquisitions, (iii) providing financial and accounting management services and (iv) performing other duties as specified in the Management Agreement. Our Management Agreement has an initial ten-year term and will be automatically renewed for one-year terms thereafter unless terminated either by us or our Manager. Our Manager is also entitled to receive a termination fee from us under certain circumstances. See Note 11 to the Consolidated Financial Statements for further information related to the terms of the Management Agreement.
POLICIES WITH RESPECT TO CERTAIN OTHER ACTIVITIES
Subject to the approval of our board of directors, we have the authority to offer our common stock or other equity or debt securities in exchange for property and to repurchase or otherwise reacquire our common stock or any other securities and may engage in such activities in the future.
We also may make loans to, or provide guarantees of certain obligations of, our subsidiaries.
Subject to the percentage ownership and gross income and asset tests necessary for REIT qualification, we may invest in securities of other REITs, other entities engaged in real estate activities or securities of other issuers, including for the purpose of exercising control over such entities.
We may engage in the purchase and sale of investments.
Our officers and directors may change any of these policies and our investment guidelines without a vote of our stockholders.
In the event that we determine to raise additional equity capital, our board of directors has the authority, without stockholder approval (subject to certain NYSE requirements), to issue additional common stock or preferred stock in any manner and on such terms and for such consideration it deems appropriate, including in exchange for property.

12


Decisions regarding the form and other characteristics of the financing for our investments are made by our Manager, subject to the general investment guidelines adopted by our board of directors.
CONFLICTS OF INTEREST
Although we have established certain policies and procedures designed to mitigate conflicts of interest, there can be no assurance that these policies and procedures will be effective in doing so. Actual, potential or perceived conflicts of interest have given, and in the future could give, rise to investor dissatisfaction, settlements with stockholders, litigation or regulatory inquiries or enforcement actions. Below is a summary of certain factors that could result in conflicts of interest.
One or more of our officers and directors have responsibilities and commitments to entities other than us, including, but not limited to, Newcastle and Fortress. In addition, we do not have a policy that expressly prohibits our directors, officers, security holders or affiliates from engaging for their own account in business activities of the types conducted by us. Moreover, our certificate of incorporation provides that if any of the officers, directors or employees of Newcastle or Fortress acquire knowledge of a potential transaction that could be a corporate opportunity for us, they have no duty, to the fullest extent permitted by law, to offer such corporate opportunity to us. In the event that any of our directors and officers who is also a director, officer or employee of Newcastle or Fortress acquires knowledge of a corporate opportunity or is offered a corporate opportunity, provided that this knowledge was not acquired solely in such person’s capacity as a director or officer of us and such person acts in good faith, then such person is deemed to have fully satisfied such person’s fiduciary duties owed to us and is not liable to us, to the fullest extent permitted by law, if Newcastle or Fortress or their affiliates, pursues or acquires the corporate opportunity or if such person does not present the corporate opportunity to us. See “Risk Factors-Risks Related to Our Manager-There are conflicts of interest in our relationship with our Manager.”
Our key agreements, including the Management Agreement, were negotiated among related parties, and their respective terms, including fees and other amounts payable, may not be as favorable to us as terms negotiated on an arm’s-length basis with unaffiliated parties. Our independent directors may not vigorously enforce the provisions of our Management Agreement against our Manager. For example, our independent directors may refrain from terminating our Manager because doing so could result in the loss of key personnel.
The structure of the Manager’s compensation arrangement may have unintended consequences for us. We have agreed to pay our Manager a management fee that is not tied to our performance and incentive compensation that is based entirely on our performance. The management fee may not sufficiently incentivize our Manager to generate attractive risk-adjusted returns for us, while the performance-based incentive compensation component may cause our Manager to place undue emphasis on the maximization of earnings, including through the use of leverage, at the expense of other objectives, such as preservation of capital, to achieve higher incentive distributions. Since investments with higher yield potential are generally riskier or more speculative than investments with lower yield potential, this could result in increased risk to the value of our portfolio of assets and your investment in us.
We may compete with entities affiliated with our Manager or Fortress for certain assets that we may seek to acquire. From time to time, affiliates of Fortress may focus on investments in assets with a similar profile as our target assets. These affiliates may have meaningful purchasing capacity, which may change over time depending upon a variety of factors, including, but not limited to, available equity capital and debt financing, market conditions and cash on hand. Fortress manages two private equity funds that were primarily focused on investing in senior housing properties with approximately $1.6 billion in capital commitments in aggregate, as well as other funds with significant investments in senior housing. All of these private equity funds are outside their respective investment periods (including one that is in liquidation), although one of these funds has approximately $120 million in unfunded commitments that may be drawn for follow-on investments. Fortress private equity funds generally have a fee structure similar to the structure of the fees in our Management Agreement, but the fees actually paid will vary depending on the size, terms and performance of each fund. Consistent with well-established standard practice in the alternative asset management industry, the Chairman of our Board of Directors, Wesley Edens, has made meaningful personal investments in each of the private equity funds that Fortress manages, including the funds that own a majority of Holiday.
Our Manager may determine, in its discretion, to make a particular investment through an investment vehicle other than us. Investment allocation decisions will reflect a variety of factors, such as a particular vehicle’s availability of capital (including financing), investment objectives and concentration limits, legal, regulatory, tax and other similar considerations, the source of the investment opportunity and other factors that the Manager, in its discretion, deems appropriate. Our Manager does not have an obligation to offer us the opportunity to participate in any particular investment, even if it meets our investment objectives.

13


OPERATIONAL AND REGULATORY STRUCTURE
REIT Qualification
We are organized and conduct our operations to qualify as a REIT for U.S. federal income tax purposes for the taxable year ending December 31, 2015 . Our qualification as a REIT depends upon our ability to meet, on a continuing basis, various complex requirements under the Internal Revenue Code (“Code”), relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels to our stockholders and the concentration of ownership of our capital stock. Commencing with our initial taxable year ending December 31, 2014, we have been organized in conformity with the requirements for qualification and taxation as a REIT under the Code and we believe that our intended manner of operation will continue to enable us to meet the requirements for qualification and taxation as a REIT.
COMPETITION
We generally compete for investments in senior housing with other market participants, such as other REITs, real estate partnerships, private equity and hedge fund investors, banks, insurance companies, finance and investment companies, government-sponsored agencies, healthcare operators, developers and other investors. Many of our anticipated competitors are significantly larger than we are, have access to greater capital and other resources and may have other advantages over us. In addition, some of our competitors may have higher risk tolerances or different risk assessments, which could lead them to offer higher prices for assets that we might be interested in acquiring and cause us to lose bids for those assets. In addition, other potential purchasers of senior housing properties may be more attractive to sellers of senior housing properties if the sellers believe that these potential purchasers could obtain any necessary third party approvals and consents more easily than us.
Our property managers and tenants compete on a local and regional basis with operators of properties that provide comparable services. Operators compete for residents based on a number of factors including quality of care, reputation, physical appearance of properties, location, services offered, family preferences, staff and price. We also face competition from other healthcare facilities for residents, such as physicians and other healthcare providers that provide comparable properties and services, as well as home care options, including technology-enabled home health care options.
In the face of this competition, we expect to take advantage of the experience of members of our management team and their industry expertise, which may provide us with a competitive advantage and help us assess potential risks and determine appropriate pricing for certain potential acquisitions of senior housing properties. In addition, we expect that these relationships will enable us to compete more effectively for attractive acquisition opportunities. However, we may not be able to achieve our business goals or expectations due to the competitive risks that we face.
EMPLOYEES
Pursuant to the Management Agreement, all of our officers are employees of our Manager or an affiliate of our Manager. We do not have any employees.
As the owner of managed properties, we are responsible for the payroll expense of property-level employees (as well as the properties’ other operating costs). The payroll expense is structured as a reimbursement to the property manager, who is the employer of record.


14


ITEM 1A. RISK FACTORS
 
You should carefully consider the following risks and other information in this Form 10-K in evaluating us and our common stock. Any of the following risks, as well as additional risks and uncertainties not currently known to us or that we currently deem immaterial, could materially and adversely affect our results of operations or financial condition. The risk factors generally have been separated into the following groups: risks related to our business, risks related to our Manager, risks related to our taxation as a REIT and risks related to our common stock. However, these categories do overlap and should not be considered exclusive.
RISKS RELATED TO OUR BUSINESS
We have limited operating history as a standalone public company and may not be able to successfully operate our business strategy or generate sufficient revenue to make or sustain distributions to our stockholders.
We have limited experience operating as a standalone public company and cannot assure you that we will be able to successfully operate our business or implement our operating policies and strategies as described in this Form 10-K. Furthermore, we were formed in 2012 and have a limited operating history. We completed our first investment in senior housing properties in July 2012. The timing, terms, price and form of consideration that we pay in future transactions may vary meaningfully from prior transactions.
There can be no assurance that we will be able to generate sufficient returns to pay our operating expenses and make satisfactory distributions to our stockholders, or any distributions at all. Our results of operations and our ability to make or sustain distributions to our stockholders depend on several factors, including the availability of opportunities to acquire attractive assets, the level and volatility of interest rates, the availability of adequate short- and long-term financing, fluctuations in occupancy, Medicaid reimbursement, if applicable, and private pay rates; economic conditions; competition; federal, state, local and industry-regulated licensure, certification and inspection laws, regulations and standards; the availability and increases in cost of general and professional liability insurance coverage; state regulation and rights of residents related to entrance fees; and the availability and increases in the cost of labor (as a result of unionization or otherwise).
The financial information included in this Form 10-K may not be indicative of the results we would have achieved as a separate standalone company and are not a reliable indicator of our future performance or results.
We did not operate as a separate, standalone company for the entirety of the historical periods presented in the financial information included in this Form 10-K, which has been derived from Newcastle’s historical financial statements. Therefore, the financial information in this Form 10-K does not necessarily reflect what our financial condition, results of operations or cash flows would have been had we been a separate, stand-alone public company prior to our spin-off from Newcastle. This is primarily a result of the following factors:
certain of the financial results in this Form 10-K do not reflect all of the expenses we will incur as a public company;
the working capital requirements and capital for general corporate purposes for our assets were satisfied prior to the spin-off as part of Newcastle’s corporate-wide cash management policies. Newcastle is not required, and does not intend, to provide us with funds to finance our working capital or other cash requirements, so we may need to obtain additional financing from banks, through public offerings or private placements of debt or equity securities, strategic relationships or other arrangements; and
our cost structure, management, financing and business operations are significantly different as a result of operating as an independent public company. These changes result in increased costs, including, but not limited to, fees paid to our Manager, legal, accounting, compliance and other costs associated with being a public company with equity securities traded on the NYSE.
Our determination of how much leverage to apply to our investments may adversely affect our return on our investments and may reduce cash available for distribution.
We may leverage our assets through a variety of borrowings. Our investment guidelines do not limit the amount of leverage we may incur with respect to any specific senior housing property or pool of properties. The return we are able to earn on our investments and cash available for distribution to our stockholders may be significantly reduced due to changes in market conditions, which may cause the cost of our financing to increase relative to the income that can be derived from our assets.

15


The income from any senior housing properties is dependent on the ability of the property managers of such properties to successfully manage these properties.
Subject to maintaining our qualification as a REIT, we intend to continue to purchase senior housing properties and engage other parties (including affiliates of our Manager) to manage the operations or lease the properties. The income we recognize from any senior housing properties that we engage other parties to manage would be dependent on the ability of the property manager(s) of such properties to successfully manage these properties. The property manager(s) would compete with other companies on a number of different levels, including: the quality of care provided, reputation, the physical appearance of a property, price and range of services offered, alternatives for healthcare delivery, the supply of competing properties, physicians, staff, referral sources, location, the size and demographics of the population in surrounding areas and the financial condition of tenants and managers. A property manager’s inability to successfully compete with other companies on one or more of the foregoing levels could adversely affect the senior housing property and materially reduce the income we receive from an investment in such property.
Our inability to obtain financing on favorable terms, if at all, may impede our ability to grow.
We may not be able to fund all future capital needs from cash retained from operations. If we are unable to obtain enough internal capital, we may need to rely on external sources of capital (including debt and equity financing) to fulfill our capital requirements. If we cannot access these external sources of capital, we may not be able to make the investments needed to grow our business. Our ability to obtain financing depends upon a number of factors, some of which we have little or no control over, including but not limited to:
general availability of credit and market conditions, including rising interest rates and increasing borrowing costs;
the market price of the shares of our equity securities and the credit ratings of our debt and preferred securities;
the market’s perception of our growth potential, compliance with applicable laws and our current and potential future earnings and cash distributions;
our degree of financial leverage and operational flexibility;
the financing integrity of our lenders, which might impair their ability to meet their commitments to us or their willingness to make additional loans to us, and our inability to replace the financing commitment of any such lender on favorable terms, or at all;
the stability in the market value of our properties;
the financial performance and general market perception of our property managers and tenants;
changes in the credit ratings on United States government debt securities or default or delay in payment by the United States of its obligations; and
issues facing the healthcare industry, including, but not limited to, healthcare reform and changes in government reimbursement policies.
If our access to financing is limited by these factors or other factors, it could impede our ability to grow and have a material adverse impact on our ability to fund operations, refinance our debt obligations, fund dividend payments, acquire properties and undertake development activities.
Our returns from our managed properties depend on the ability of our managers to continue to maintain or improve occupancy levels.
Any senior housing property in which we invest may have relatively flat or declining occupancy levels due to falling home prices, declining incomes, stagnant home sales, competition from other senior housing developments and a variety of other factors. In addition, the senior housing sector may continue to experience a decline in occupancy due to the weak economy and the associated decision of certain residents to vacate a property and instead be cared for at home. Occupancy levels may also decline due to seasonal contagious illnesses such as influenza. A material decline in occupancy levels and revenues may make it more difficult for the manager of any senior housing property in which we invest to successfully generate income for us. Alternatively, to avoid a decline in occupancy, a manager may reduce the rates charged, which would also reduce our revenues and therefore negatively impact the ability to generate income.

16


We are dependent on our operators, and, as REIT, we are not able to operate our AL/MC properties.
We are not permitted to operate our AL/MC properties, and we are dependent on the property managers of our AL/MC properties and on the tenants of our Triple Net Lease Properties.
Because U.S. federal income tax laws generally restrict REITs and their subsidiaries from operating healthcare properties, we do not manage our AL/MC senior housing properties. Instead, AL/MC investments are structured to be compliant with the REIT Investment Diversification and Empowerment Act of 2007 ("RIDEA").
The RIDEA structure permits a REIT to lease properties to a taxable REIT subsidiary ("TRS") if the TRS hires an “eligible independent contractor” (“EIK”) to manage the property. Under this structure, the REIT leases healthcare properties to the TRS and receives rent while the TRS earns income from the properties’ operations, and pays a management fee to the EIK and rent to the REIT property owner.
Accordingly, our TRS has retained Holiday, Blue Harbor, JEA and Thrive to manage properties owned by us. Although we have various rights pursuant to our property management agreements, we rely upon our property managers’ personnel, expertise, technical resources and information systems, compliance procedures and programs, proprietary information, good faith and judgment to manage our senior housing operations efficiently and effectively. We also rely on our property managers to provide accurate property-level financial results for our properties in a timely manner and to otherwise operate our properties in compliance with the terms of our property management agreements and all applicable laws and regulations. We rely on Holiday, Blue Harbor, JEA and Thrive to attract and retain skilled management personnel and property level personnel who are responsible for the day-to-day operations of our properties. A failure to effectively manage property operating expense, including labor costs, or significant changes in Holiday’s, Blue Harbor’s, JEA’s or Thrive's ability to manage our properties efficiently and effectively, could adversely affect the income we receive from our properties and have a material adverse effect on us. As managers, our property managers do not lease our properties, and, therefore, we are not directly exposed to their credit risk in the same manner or to the same extent as our tenants. However, any adverse developments in Holiday’s, Blue Harbor’s, JEA’s or Thrive's business and affairs or financial condition could impair its ability to manage our properties efficiently and effectively and could have a material adverse effect on us.
While we monitor our property managers’ performance, we have limited recourse under our property management agreements if we believe that the property managers are not performing adequately. In addition, our property managers may manage, own or invest in, properties that compete with our properties, which may result in conflicts of interest. As a result, our property managers may make decisions regarding competing properties that are not in our best interests.
The triple net lease structure also provides us with a REIT-eligible structure for owning senior housing properties. The triple net lease structure permits a REIT to lease properties to an operator and collect rent from the operator. Unlike the RIDEA structure, the triple net lease structure subjects us to credit risk from the tenant. We depend on our tenants to pay all insurance, taxes, utilities and maintenance and repair expenses in connection with the leased properties. Our tenants may not have sufficient assets, income and access to financing to enable them to make rental payments to us or to otherwise satisfy their respective obligations under our leases, and any inability or unwillingness by them to do so could have a material adverse effect on us. In addition, any failure by a tenant to effectively conduct its operations or to maintain and improve our properties could adversely affect its business reputation and its ability to attract and retain residents in our properties, which could have a material adverse effect on us. Our tenants have also agreed to indemnify, defend and hold us harmless from and against various claims, litigation and liabilities arising in connection with their respective businesses, and we cannot assure you that they will have sufficient assets, income, access to financing and insurance coverage to enable them to satisfy their respective indemnification obligations.
Increases in labor costs at our properties may have a material adverse effect on our business, financial condition and results of operations.
Wages and employee benefits represent a significant part of the expense structure at our managed properties. Our AL/MC properties are particularly labor intensive. We rely on our property managers to attract and retain skilled management personnel and property level personnel who are responsible for the day-to-day operations of our properties, but, as the owner, we are responsible for the payroll expense of property-level employees (as well as the properties’ other operating costs). The payroll expense is structured as a reimbursement to the property manager, who is the employer of record.

17


Our property managers may be required to pay increased compensation or offer other incentives to retain key personnel and other employees. The market for qualified nurses and healthcare professionals is highly competitive. Periodic and geographic area shortages of nurses or other trained personnel may require our property managers to increase the wages and benefits offered to their employees in order to attract and retain these personnel or to hire temporary personnel, which are generally more expensive than regular employees. Employee benefits costs, including employee health insurance and workers’ compensation insurance costs, have materially increased in recent years. Increasing employee health and workers’ compensation insurance costs may materially and negatively affect the net operating income of our properties.

With respect to lesser skilled workers, our property managers may have to compete with numerous other employers, which could also place upward pressure on wages. In addition, certain States have recently increased or proposed to increase the minimum wage, which could increase our property operating expenses and adversely affect our results of operations.

We cannot assure you that labor costs at our properties will not increase or that any increase will be matched by corresponding increases in rates charged to residents. Any significant failure by our property managers to control labor costs or to pass on any such increased labor costs to residents through rate increases could have a material adverse effect on our business, financial condition and results of operations. In addition, if our tenants fail to attract and retain qualified personnel, their ability to satisfy their obligations to us could be impaired.

Termination of assisted living resident agreements and resident attrition could adversely affect our revenues and earnings.
State regulations governing assisted living properties typically require a written agreement with each resident. Most of these regulations also require that each resident have the right to terminate these assisted living resident agreements for any reason on reasonable notice. Consistent with these regulations, most resident agreements at our senior housing properties allow residents to terminate their agreements on 30 days’ notice. Thus, our property managers may be unable to contract with assisted living residents to stay for longer periods of time, unlike typical apartment leasing arrangements that involve lease agreements with terms of up to a year or longer. If a large number of residents elected to terminate their resident agreements at or around the same time, our revenues and earnings from our assisted living properties could be materially and adversely affected. In addition, the advanced ages of the residents at our senior housing properties make the resident turnover rate in these properties difficult to predict.
We do not know if our tenants will renew their leases, and if they do not, we may be unable to lease the properties on as favorable terms, or at all.
We cannot predict whether our tenants will renew their leases at the end of their lease terms, which expire at various times. If these leases are not renewed, we would be required to find other tenants to occupy those properties or sell them. There can be no assurance that we would be able to identify suitable replacement tenants or enter into leases with new tenants on terms as favorable to us as the current leases or that we would be able to lease those properties at all.
Our operators may be faced with significant potential litigation and rising insurance costs that not only affect their ability to obtain and maintain adequate liability and other insurance, but also may affect, in the case of our triple net lease properties, their ability to pay their lease payments and generally to fulfill their insurance and indemnification obligations to us.
In some states, advocacy groups monitor the quality of care at assisted and independent living communities, and these groups have brought litigation against operators. Also, in several instances, private litigation by assisted and independent living community residents or their families have succeeded in winning very large damage awards for alleged neglect and we cannot assure you that we will not be subject to these types of claims. The effect of this litigation and potential litigation has been to, amongst other matters, materially increase the costs of monitoring and reporting quality of care compliance. The cost of liability and medical malpractice insurance has increased and may continue to increase so long as the present litigation environment in many parts of the United States continues. This may affect the ability of some of our property managers and tenants to obtain and maintain adequate liability and other insurance and manage their related risk exposures. In addition to causing some of our property managers and tenants to be unable to fulfill their insurance, indemnification and other obligations to us under their property management agreements or leases and thereby potentially exposing us to those risks, these litigation risks and costs could cause some of our tenants to become unable to pay rents due to us. Such nonpayment could potentially affect our ability to meet future monetary obligations under our financing arrangements.

18


The failure of our operators to comply with laws relating to the operation of our properties may have a material adverse effect on the ability of our tenants to provide its services, pay us rent, the profitability of our managed properties and the values of our properties.
We and our operators are subject to or impacted by extensive, frequently changing federal, state and local laws and regulations. Some of these laws and regulations include: state and local licensure laws; state laws related to patient abuse and neglect; laws protecting consumers against deceptive practices; laws relating to the operation of our properties and how our property managers and tenants conduct their operations, such as fire, health and safety laws and privacy laws; federal and state laws affecting communities that participate in Medicare and Medicaid; the Americans with Disabilities Act and similar state and local laws; and safety and health standards set by the Occupational Safety and Health Administration. We and our operators expend significant resources to maintain compliance with these laws and regulations, and responding to any allegations of noncompliance also results in the expenditure of significant resources. If we or our operators fail to comply with any applicable legal requirements, or are unable to cure deficiencies, certain sanctions may be imposed and, if imposed, may materially and adversely affect our tenants’ ability to pay their rent, the profitability of our managed properties, the values of our properties, our ability to complete additional acquisitions in the state in which the violation occurred, and our reputation. Further, changes in the regulatory framework could have a material adverse effect on the ability of our tenants to pay us rent (and any such nonpayment could potentially affect our ability to meet future monetary obligations under our financing arrangements), the profitability of and the values of our properties.
We and our operators are required to comply with federal and state laws governing the privacy, security, use and disclosure of individually identifiable information, including financial information and protected health information. Under HIPAA, we and our operators are required to comply with the HIPAA privacy rule, security standards and standards for electronic healthcare transactions. State laws also govern the privacy of individual health information, and these laws are, in some jurisdictions, more stringent than HIPAA. Other federal and state laws govern the privacy of individually identifiable information. If we or our operators fail to comply with applicable federal or state standards, we or they could be subject to civil sanctions and criminal penalties, which could materially and adversely affect our business, financial condition and results of operations.
Our properties and their operations are subject to extensive regulations. Failure to comply, or allegations of failing to comply, could have a material adverse effect on us.
Various governmental authorities mandate certain physical characteristics of senior housing properties. Changes in laws and regulations relating to these matters may require significant expenditures. Our property management agreements and triple net leases generally require our operators to maintain our properties in compliance with applicable laws and regulations, and we expend resources to monitor their compliance. However, our monitoring efforts may fail to detect weaknesses in our operators’ performance on the clinical and other aspects of their duties, which could expose us to the risk of penalties, license suspension or revocation, criminal sanctions and civil litigation. Any such actions, even if ultimately dismissed or decided in our favor, could have a material adverse effect on our reputation and results of operations. In addition, our operators may neglect maintenance of our properties if they suffer financial distress. In the case of our triple net lease properties, we may agree to fund capital expenditures in return for rent increases or other concessions. Our available financial resources or those of our tenants may be insufficient to fund the expenditures required to operate our properties in accordance with applicable laws and regulations. If we fund these expenditures, our tenants’ financial resources may be insufficient to satisfy their increased rental payments to us or other incremental obligations. Failure to obtain a license or registration, or loss of a required license or registration, would prevent a property from operating in the manner intended by the property managers or tenants, which could have a material adverse effect on our property managers’ ability to generate income for us or our tenants’ ability to make rent payments to us. Any compliance issues could also make it more difficult to obtain or maintain required licenses and registrations.
Licensing, Medicare and Medicaid and other laws may also require some or all of our operators to comply with extensive standards governing their operations and such operations are subject to routine inspections. In addition, certain laws prohibit fraud by senior housing operators and other healthcare communities, including civil and criminal laws that prohibit false claims in Medicare, Medicaid and other programs that regulate patient referrals. In recent years, the federal and state governments have devoted increasing resources to monitoring the quality of care at senior housing communities and to anti-fraud investigations in healthcare operations generally. When violations of applicable laws are identified, federal or state authorities may impose civil monetary damages, treble damages, repayment requirements and criminal sanctions. In addition to these penalties, violation of any of these laws may subject our operators to exclusion from participation in any federal or state healthcare program. For example, if an operator is subject to a criminal conviction relating to the delivery of goods or services under the Medicare or Medicaid programs, the operator would be excluded from participation in those programs for five years. These fraud and abuse laws and regulations are complex, and we and our operators do not always have the benefit of significant regulatory or judicial interpretation of these laws and regulations. While we do not believe our operators are in violation of these prohibitions, we cannot assure you that governmental officials charged with the responsibility of enforcing the provisions of these prohibitions will not assert that an operator is in violation of such laws and regulations. Violations of law often result in significant media attention. Healthcare communities may also be subject to license revocation or conditional licensure and exclusion from or conditional Medicare or Medicaid participation. When quality of care deficiencies or improper billing are alleged or identified, various laws, including laws prohibiting patient abuse and neglect, may authorize civil money penalties or fines; the suspension, modification or revocation of a license (which could result in the suspension of operations) or Medicare or Medicaid participation; the suspension or denial

19


of admissions of residents; the removal of residents from properties; the denial of payments in full or in part; the implementation of state oversight, temporary management or receivership; and the imposition of criminal penalties. We, our property managers and our tenants have received inquiries and requests from various government agencies and we have in the past and may in the future receive notices of potential sanctions, and governmental authorities may impose such sanctions from time to time on our properties based on allegations of violations or alleged or actual failures to cure identified deficiencies. If imposed, such sanctions may adversely affect the profitability of managed properties, the ability to maintain managed properties (including properties unrelated to the property in question) in a given state, our ability to continue to engage certain managers and our tenants’ ability to pay rents to us (and any such nonpayment could potentially affect our ability to meet future monetary obligations or could trigger an event of default under our financing arrangements). Any such claims could also result in material civil litigation. Federal and state requirements for change in control of healthcare communities, including, as applicable, approvals of the proposed operator for licensure, certificate of need ("CON"), Medicare and Medicaid participation, and the terms of our debt may also limit or delay our ability to find substitute tenants or property managers. If any of our property managers or tenants becomes unable to operate our properties, or if any of our tenants becomes unable to pay its rent because they have violated government regulations or payment laws, we may experience difficulty in finding a substitute tenant or property manager or selling the affected property for a fair and commercially reasonable price, and the value of an affected property may decline materially.
Changes in reimbursement rates, payment rates or methods of payment from government and other third-party payors, including Medicaid and Medicare, could have a material adverse effect on us and our operators.
Certain of our operators rely on reimbursement from third-party payors, including the Medicare and Medicaid programs. Medicare and Medicaid programs, as well as numerous private insurance and managed care plans, generally require participating providers to accept government-determined reimbursement levels as payment in full for services rendered, without regard to the facility’s charges. Changes in the reimbursement rate or methods of payment from third-party payors, including Medicare and Medicaid, or the implementation of other measures to reduce reimbursements for services provided by our property managers or our tenants, could result in a substantial reduction in our and our tenant’s revenues. In addition, the implementation of the Resource Utilization Group, Version Four, or “RUG-IV,” which revises the payment classification system for skilled nursing facilities, may impact our tenants by revising the classifications of certain patients. The federal reimbursement for certain facilities, such as skilled nursing facilities, incorporates adjustments to account for facility case-mix. Additionally, revenue under third-party payor agreements can change after examination and retroactive adjustment by payors during the claims settlement processes or as a result of post-payment audits. Payors may disallow requests for reimbursement based on determinations that certain costs are not reimbursable or reasonable or because additional documentation is necessary or because certain services were not covered or were not medically necessary. We cannot assure you that our operators who currently depend on governmental or private payor reimbursement will be adequately reimbursed for the services they provide. Significant limits by governmental and private third-party payors on the scope of services reimbursed or on reimbursement rates and fees, whether from legislation, administrative actions or private payor efforts, could have a material adverse effect on liquidity, financial condition and results of operations, which could affect adversely their ability to comply with the terms of our leases and have a material adverse effect on us.
On July 31, 2014, Centers for Medicare & Medicaid Services released its final rule updating the SNF PPS for the 2015 fiscal year (October 1, 2014 through September 30, 2015).  Under the final rule, the SNF PPS standard federal payment rate will increase by 2.0% in fiscal year 2015, reflecting a 2.5% increase in the market basket index, less a 0.5% productivity adjustment mandated by the Affordable Care Act. We are currently analyzing the financial implications of this final rule on the operators of our CCRCs. We cannot provide any assurance that this rule or future updates to SNF PPS or Medicare reimbursement for skilled nursing facilities will not materially adversely affect our tenants and property managers, which, in turn, could have a material adverse effect on us.

20


Our tenants may be unable to cover their lease obligations to us, and there can be no assurance that the guarantor of our triple net leases will be able to cover any shortfall. Our tenants and subtenants are also subject to financial maintenance tests.
Our tenants are subject to various financial covenants pursuant to the lease agreements, including compliance with a lease coverage ratio. Under certain leases, our tenants are permitted to post and have posted “shortfall deposits” or similar obligations to cure a failure to satisfy certain financial covenants. In addition, we may waive compliance with a lease coverage ratio on the posting of “shortfall deposits” or similar obligations. We cannot assure you that our tenants will remain in compliance with any required financial covenants or that they will have the ability or desire to use such cure provisions in the future if needed. A failure to comply with or cure a financial covenant would generally give rise to an event of a default under a lease, and such event of default could result in an event of default under the financing for the applicable property. If any of our tenants are not able to satisfy their obligations to us, we would be entitled, among other remedies, to use any funds of such tenants then held by us and to seek recourse against the guarantor under its guaranty of the applicable master lease. Such guaranty includes certain financial covenants of the guarantor, including maintaining a minimum net worth, a minimum fixed charge coverage ratio ranging between 1.05 and 1.20 and a maximum leverage ratio. There can be no assurance that a guarantor will have the resources necessary to satisfy its obligations to us under its guaranty of a master lease in the event that a tenant fails to satisfy its lease obligations to us in full, which could have a material adverse effect on us.
We may not be able to complete accretive acquisitions, and the acquisitions we do complete may not be successful.
We intend to acquire additional senior housing properties. We may not be able to consummate attractive acquisition opportunities, whether for regulatory reasons or otherwise, and those that we do consummate may not be successful. The current low interest rate environment may drive upward sales prices or lead to overbuilding. We might encounter unanticipated difficulties and expenditures relating to any acquired properties. Newly acquired properties might require significant management attention. We might never realize the anticipated benefits of our acquisitions. Notwithstanding pre-acquisition due diligence, we do not believe that it is possible to fully understand a property before it is operated for an extended period of time. For example, we could acquire a property that contains undisclosed defects in design or construction. In addition, after our acquisition of a property, the market in which the acquired property is located may experience unexpected changes that adversely affect the property’s value. The occupancy of properties that we acquire may decline during our ownership, and rents or returns that are in effect or expected at the time a property is acquired may decline thereafter. Also, our property operating costs for acquisitions may be higher than we anticipate and acquisitions of properties may not yield the returns we expect and, if financed using debt or new equity issuances, may result in stockholder dilution. For these reasons, among others, any acquisitions of additional properties may not succeed or may cause us to experience losses.
Competition may affect our operators’ ability to meet their obligations to us or make it difficult for us to identify and purchase, or develop, suitable senior housing properties to grow our investment portfolio.
We face significant competition from other REITs, investment companies, private equity and hedge fund investors, sovereign funds, healthcare operators, lenders, developers and other institutional investors, some of whom may have greater resources and lower costs of capital than we do. Increased competition makes it more challenging for us to identify and successfully capitalize on opportunities that meet our business goals and could improve the bargaining power of property owners seeking to sell, thereby impeding our investment, acquisition and development activities. If we cannot identify and purchase a sufficient quantity of senior housing properties at favorable prices or if we are unable to finance acquisitions on commercially favorable terms, it could have a material adverse effect on our business, financial condition and results of operations.
The healthcare industry is also highly competitive, and our operators may encounter increased competition for residents and patients, including with respect to the scope and quality of care and services provided, reputation and financial condition, physical appearance of the properties, price and location. The operations of our RIDEA AL/MC properties and our IL-only properties depend on the competiveness and financial viability of the properties. If our managers are unable to successfully compete with other operators and managers by maintaining profitable occupancy and rate levels, their ability to generate income for us may be materially adversely affected. The operations of our triple net lease tenants also depend upon their ability to successfully compete with other operators and managers. If our tenants are unable to successfully compete, their ability to fulfill their obligations to us, including the ability to make rent payments to us, may be materially adversely affected. Future changes in government regulation may adversely affect the healthcare industry, including our senior housing properties and healthcare operations, property managers and tenants, and our property managers and tenants may not achieve and maintain occupancy and rate levels that will enable them to satisfy their obligations to us. Any adverse changes in the regulation of the healthcare industry or the competitiveness of our property managers and tenants could have a more pronounced effect on us than if we had investments outside the senior housing and healthcare industries.

21


Our tenants may become subject to bankruptcy or insolvency proceedings.
Our tenants may not be able to meet the rent or other payments due to us, which may result in a tenant bankruptcy or insolvency, or a tenant might become subject to bankruptcy or insolvency proceedings for other reasons. Although our operating lease agreements provide us with the right to evict tenants, demand immediate payment of rent and exercise other remedies, the bankruptcy and insolvency laws afford certain rights to a party that has filed for bankruptcy or reorganization. A tenant in bankruptcy or subject to insolvency proceedings may be able to limit or delay our ability to collect unpaid rent and to exercise other rights and remedies.
We may be required to fund certain expenses (e.g., real estate taxes and maintenance) to preserve the value of an investment property, avoid the imposition of liens on a property and/or transition a property to a new tenant. If we cannot transition a leased property to a new tenant, we may take possession of that property, which may expose us to certain successor liabilities. Should such events occur, our revenue and operating cash flow may be adversely affected.
Transfers of healthcare properties may require regulatory approvals, and these properties may not have efficient alternative uses.
Transfers of healthcare properties to successor operators frequently are subject to regulatory approvals or notifications, including, but not limited to, change of ownership approvals under a CON or determination of need laws, state licensure laws, Medicare and Medicaid provider arrangements that are not required for transfers of other types of real estate. The replacement of a healthcare property operator could be delayed by the approval process of any federal, state or local agency necessary for the transfer of the property or the replacement of the operator licensed to manage the property, whether as a result of regulatory issues identified elsewhere in this report or otherwise. Alternatively, given the specialized nature of our properties, we may be required to spend substantial time and funds to adapt these properties to other uses. If we are unable to timely transfer properties to successor operators or find efficient alternative uses, our revenue and operations may be adversely affected.
The impact of the comprehensive healthcare regulation enacted in 2010 on us and our operators cannot accurately be predicted.
The Health Reform Laws, provide states with an increased federal medical assistance percentage under certain conditions. On June 28, 2012, The United States Supreme Court upheld the individual mandate of the Health Reform Laws but partially invalidated the expansion of Medicaid. The ruling on Medicaid expansion allows states not to participate in the expansion—and to forgo funding for the Medicaid expansion—without losing their existing Medicaid funding. Thus far, approximately one-half of the states are fully participating. Given that the federal government substantially funds the Medicaid expansion, it is unclear whether any state will pursue this option, although at least some appear to be considering this option at this time. The participation by states in the Medicaid expansion could have the dual effect of increasing our property managers’ and tenants revenues, through new patients, but further straining state budgets. While the federal government will pay for approximately 100% of those additional costs until 2016, states will be expected to begin paying for part of those additional costs in 2017. With increasingly strained budgets, it is unclear how states will pay their share of these additional Medicaid costs and what other healthcare expenditures could be reduced as a result. A significant reduction in other healthcare related spending by states to pay for increased Medicaid costs could affect our property managers’ and tenants’ revenue streams, which could materially and adversely affect our business, financial condition and results of operations.
Our investments are concentrated in senior housing real estate, making us more vulnerable economically to adverse changes in the real estate market and the senior housing industry than if our investments were diversified.
We invest primarily in senior housing properties. Our investment focus exposes us to greater economic risk than if our portfolio were to include real estate assets in other industries or non-real estate assets.
Any adverse changes in the regulation of the healthcare industry or the competitiveness of our property managers and tenants could have a more pronounced effect on us than if our investments were further diversified.
Real estate investments are relatively illiquid, and our ability to quickly sell or exchange our properties in response to changes in economic or other conditions is limited. In the event we desire or need to sell any of our properties, the value of those properties and our ability to sell at a price or on terms acceptable to us could be adversely affected by a downturn in the real estate industry or any weakness in the senior housing industry. We cannot assure you that we will recognize the full value of any property that we sell for liquidity or other reasons, and the inability to respond quickly to changes in the performance of our investments could adversely affect our business, results of operations and financial condition.

22


Overbuilding in markets in which our senior housing properties are located could adversely affect our future occupancy rates, operating margins and profitability.
The senior housing industry generally has limited barriers to entry, and, as a consequence, the development of new senior housing properties could outpace demand. If development outpaces demand for those asset types in the markets in which our properties are located, those markets may become saturated, and we could experience decreased occupancy, reduced operating margins and lower profitability.
If any of our properties are found to be contaminated, or if we become involved in any environmental disputes, we could incur substantial liabilities and costs.
Under federal and state environmental laws and regulations, a current or former owner of real property may be liable for costs related to the investigation, removal and remediation of hazardous or toxic substances or petroleum that are released from or are present at or under, or that are disposed of in connection with such property. Owners of real property may also face other environmental liabilities, including government fines and penalties imposed by regulatory authorities and damages for injuries to persons, property or natural resources. Environmental laws and regulations often impose liability without regard to whether the owner was aware of, or was responsible for, the presence, release or disposal of hazardous or toxic substances or petroleum. In certain circumstances, environmental liability may result from the activities of a current or former operator of the property. Although we are generally indemnified by our property managers and tenants of our properties for contamination caused by them, these indemnities may not adequately cover all environmental costs.
All of our revenue is attributable to properties managed or leased by a small group of operators.
As of December 31, 2015 , our Managed Properties were managed by Blue Harbor, Holiday, JEA or Thrive. Our property managers do not lease our properties and, therefore, we are not directly exposed to their credit risk in the same manner or to the same extent as a triple net lease tenant. However, we rely on our property managers’ personnel, expertise, technical resources and information systems, proprietary information, good faith and judgment to manage our senior housing operations efficiently and effectively. We also rely on our property managers to set appropriate resident fees and to otherwise operate our senior housing communities in compliance with the terms of our property management agreements and all applicable laws and regulations. Although we have various rights as the property owner under our property management agreements, including various rights to set budget guidelines and to terminate and exercise remedies under those agreements as provided therein, any failure, inability or unwillingness on the part of our property managers to satisfy their respective obligations under those agreements, to efficiently and effectively manage our properties or to provide timely and accurate accounting information with respect thereto, could have a material adverse effect on us.
The properties we currently lease account for a significant portion of our total revenues and net operating income, and because our leases are triple net leases, we depend on our tenants to pay all operating costs, including repairs, maintenance, capital expenditures, utilities, taxes, insurance and payroll expense of property-level employees in connection with the leased properties. We cannot assure you that our tenants will have sufficient assets, income and access to financing to enable them to satisfy their obligations to us, and any failure, inability or unwillingness to do so could have a material adverse effect on us. In addition, although affiliates of our tenants have provided a lease guaranty in connection with their respective leases, the guarantees may not be sufficient to satisfy the tenant's obligations to us, and our tenants may not have sufficient assets, income and access to financing to enable them to satisfy their obligations to us. Our reliance on a small number of tenants for a significant portion of our total revenues and net operating income from our senior housing investments creates credit risk. If any of our tenants becomes unable or unwilling to satisfy their obligations to us, our financial condition and results of operations could be weakened.
The geographic concentration of our assets in Florida and Texas may result in losses due to our significant exposure to the effects of economic and real estate conditions in those markets.
As of December 31, 2015 , approximately 18.2% and 15.5% of the beds in our senior housing portfolios were located in Florida and Texas, respectively. In addition, as of December 31, 2015 , total revenue for our Managed Properties segment and our Triple Net Lease Properties segment derived from our properties in Florida and Texas was 20.9 % and 13.5 %, respectively. As a result of this concentration, a material portion of our portfolios are significantly exposed to the effects of economic and real estate conditions in those particular markets, such as the supply of competing properties, home prices, income levels, the financial condition of our tenants, and general levels of employment and economic activity, which may be adversely affected by the recent decline in oil prices. To the extent that weak economic or real estate conditions affect Florida or Texas more severely than other areas of the country, our financial performance could be negatively impacted. Some or all of these properties could be affected if these regions experience severe weather or natural disasters; delays in obtaining regulatory approvals; delays or decreases in the availability of personnel or services; and/or changes in the regulatory, political or fiscal environment.

23


We and our operators rely on information technology in our operations, and any material failure, inadequacy, interruption or security failure of that technology could harm our business.
We and our operators rely on information technology networks and systems, including the Internet, to process, transmit and store electronic information and to manage or support a variety of our business processes, including financial transactions and maintenance of records, which may include personal identifying information of the residents at our properties. We rely on commercially available systems, software, tools and monitoring to provide security for processing, transmitting and storing this confidential information, such as individually identifiable information relating to financial accounts. Although we and our operators have taken steps to protect the security of the data maintained in our information systems, it is possible that such security measures will not be able to prevent the systems’ improper functioning, or the improper disclosure of personally identifiable information such as in the event of cyber-attacks. Security breaches, including physical or electronic break-ins, computer viruses, attacks by hackers and similar breaches, can create system disruptions, shutdowns or unauthorized disclosure of confidential information. Any failure to maintain proper function, security and availability of our information systems could interrupt our operations, damage our reputation, subject us to liability claims or regulatory penalties and could materially and adversely affect our business, financial condition and results of operations.
Some of our senior housing properties generate infectious medical waste due to the illness or physical condition of the residents.
The management of infectious medical waste, including handling, storage, transportation, treatment and disposal, is subject to regulation under various laws, including federal and state environmental laws. These environmental laws set forth the management requirements, as well as permit, record-keeping, notice, and reporting obligations. Each of our senior housing properties has an agreement with a waste management company for the proper disposal of all infectious medical waste. The use of such waste management companies does not immunize us from alleged violations of such medical waste laws for operations for which we are responsible even if carried out by such waste management companies, nor does it immunize us from third-party claims for the cost to clean up disposal sites at which such wastes have been disposed. Any finding that we are not in compliance with these environmental laws could adversely affect our business, financial condition and results of operations. While we are not aware of non-compliance with environmental laws related to infectious medical waste at our senior housing properties, these environmental laws are amended from time to time and we cannot predict when and to what extent liability may arise. In addition, because these environmental laws vary from state to state, expansion of our operations to states where we do not currently operate may subject us to additional restrictions on the manner in which we operate our senior housing properties.
Changes in accounting rules could occur at any time and could impact us in significantly negative ways that we are unable to predict or protect against.
As has been widely publicized, the SEC, the Financial Accounting Standards Board (“FASB”) and other regulatory bodies that establish the accounting rules applicable to us have recently proposed or enacted a wide array of changes to accounting rules. Moreover, in the future these regulators may propose additional changes that we do not currently anticipate. Changes to accounting rules that apply to us could significantly impact our business or our reported financial performance in negative ways that we cannot predict or protect against. We cannot predict whether any changes to current accounting rules will occur or what impact any codified changes will have on our business, results of operations, liquidity or financial condition.

24


Failure to maintain effective internal control over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act of 2002 could have a material adverse effect on our business and stock price.
As a public company, we will be required to maintain effective internal control over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act of 2002. Internal control over financial reporting is complex and may be revised over time to adapt to changes in our business, or changes in applicable accounting rules. In addition, as a result of any new investment in senior housing properties, we may be required to consolidate additional entities, and, therefore, to document and test effective internal controls over the financial reporting of these entities in accordance with Section 404, which we may not be able to do. Even if we are able to do so, there could be significant costs and delays, particularly if these entities were not subject to Section 404 prior to being acquired by us. We cannot assure you that our internal control over financial reporting will be effective in the future or that a material weakness will not be discovered with respect to a prior period for which we had previously believed that internal controls were effective. If we are not able to maintain or document effective internal control over financial reporting, our independent registered public accounting firm will not be able to certify as to the effectiveness of our internal control over financial reporting. Matters impacting our internal controls may cause us to be unable to report our financial information on a timely basis, or may cause us to restate previously issued financial information, and thereby subject us to adverse regulatory consequences, including sanctions or investigations by the SEC, or violations of applicable stock exchange listing rules. There could also be a negative reaction in the financial markets due to a loss of investor confidence in us and the reliability of our financial statements. Confidence in the reliability of our financial statements is also likely to suffer if we or our independent registered public accounting firm reports a material weakness in our internal control over financial reporting. This could materially adversely affect us by, for example, leading to a decline in our share price and impairing our ability to raise capital.
There are risks related to new properties under construction or development.
In the future, we might construct one or more new properties. Any failure by us or our property managers to obtain the required license, certification, compliance programs, contracts, governmental permits and authorizations, or to obtain financing on favorable terms, may impede our ability to earn revenues on the relevant properties. Additionally, we may have to wait years for significant cash returns on newly developed properties, and if the cash flow from operations or refinancing is not sufficient, we may be forced to borrow additional money to fund our cash distributions to stockholders. Furthermore, if our financial projections with respect to a new property are inaccurate due to increases in capital costs or other factors, the property may fail to perform as we expected in analyzing our investment. State and local laws also may regulate the expansion, including the addition of new beds or services or acquisition of medical equipment, and the construction or renovation of healthcare properties, by requiring a CON or other similar approval from a state agency. Any compliance issues could also make it more difficult to obtain or maintain required licenses and registrations.
RISKS RELATED TO OUR MANAGER
We are dependent on our Manager and may not find a suitable replacement if our Manager terminates the Management Agreement, and the inability of our Manager to retain or obtain key personnel could delay or hinder implementation of our investment strategies, which could impair our ability to make distributions and could reduce the value of your investment.
We do not have employees. Our officers and other individuals who perform services for us are employees of our Manager, or our operators. We are completely reliant on our Manager, which has significant discretion as to the implementation of our operating policies and strategies, and our operators to conduct our business. We are subject to the risk that our Manager will terminate the Management Agreement and that we will not be able to find a suitable replacement for our Manager in a timely manner, at a reasonable cost or at all.
Furthermore, we are dependent on the services of certain key employees of our Manager whose compensation may be partially or entirely dependent upon the amount of incentive or management compensation earned by our Manager and whose continued service is not guaranteed, and the loss of such services could adversely affect our operations. If any of these people were to cease their affiliation with us or our Manager, either we or our Manager may be unable to find suitable replacements, and our operating results could suffer. We believe that our future success depends, in large part, upon our Manager’s ability to hire and retain highly skilled personnel. Competition for highly skilled personnel is intense, and our Manager may be unsuccessful in attracting and retaining such skilled personnel. If we lose or are unable to obtain the services of highly skilled personnel, our ability to implement our investment strategies could be delayed or hindered and this could materially adversely affect our business, results of operations, financial condition and ability to make distributions to our stockholders.


25


There are conflicts of interest in our relationship with our Manager.
Our Management Agreement with our Manager was not negotiated between unaffiliated parties, and its terms, including fees payable, although approved by the independent directors of Newcastle as fair, may not be as favorable to us as if they had been negotiated with an unaffiliated third party.
There are conflicts of interest inherent in our relationship with our Manager insofar as our Manager and its affiliates—including investment funds, private investment funds, or businesses managed by our Manager—invest in senior housing properties and whose investment objectives overlap with our investment objectives. Certain investments appropriate for us may also be appropriate for one or more of these other investment vehicles. Certain members of our board of directors and employees of our Manager who are our officers also serve as officers and/or directors of Fortress and these other entities. Although we have the same Manager, we may compete with entities affiliated with our Manager or Fortress for certain target assets.  Fortress has raised two funds primarily focused on investing in senior housing properties. The first, raised in 2006 with $650 million in commitments at closing had its final liquidation in December 2014. The second, also raised in 2006, had $1.6 billion in capital commitments as of December 31, 2015 and is in the process of selling its investments, including its investments in Holiday. Certain of Fortress’s other funds also hold significant  investments in senior housing. All of these funds are outside their respective investment periods, although one of these funds has approximately $120 million in unfunded commitments, which may be drawn for follow-on investments. Fortress funds generally have a fee structure similar to ours, but the fees actually paid will vary depending on the size, terms and performance of each fund.  From time to time, affiliates of Fortress focus on investments in assets with a similar profile as our target assets that we may seek to acquire.  These affiliates may have meaningful purchasing capacity, which may change over time depending upon a variety of factors, including, but not limited to, available equity capital and debt financing, market conditions and cash on hand. Fortress had approximately $ 70.5 billion of assets under management as of December 31, 2015 . In addition, with respect to funds in the process of selling investments, our Manager may be incentivized to regard the sale of such assets to New Senior positively, particularly if a sale to an unrelated third party would result in a loss of fees to our Manager.
Our Management Agreement with our Manager generally does not limit or restrict our Manager or its affiliates from engaging in any business or managing other pooled investment vehicles that invest in investments that meet our investment objectives. Our Manager may engage in additional investment opportunities related to senior housing in the future, which may cause our Manager to compete with us for investments or result in a change in our current investment strategy. In addition, our certificate of incorporation provides that if Fortress or an affiliate or any of their officers, directors or employees acquire knowledge of a potential transaction that could be a corporate opportunity, they have no duty, to the fullest extent permitted by law, to offer such corporate opportunity to us, our stockholders or our affiliates. In the event that any of our directors and officers who is also a director, officer or employee of Fortress or its affiliates acquires knowledge of a corporate opportunity or is offered a corporate opportunity, provided that this knowledge was not acquired solely in such person’s capacity as a director or officer of ours and such person acts in good faith, then to the fullest extent permitted by law such person is deemed to have fully satisfied such person’s fiduciary duties owed to us and is not liable to us if Fortress or its affiliates pursues or acquires the corporate opportunity or if such person did not present the corporate opportunity to us.
The ability of our Manager and its officers and employees to engage in other business activities, subject to the terms of our Management Agreement with our Manager, may reduce the amount of time our Manager, its officers or other employees spend managing us. In addition, we may engage (subject to our investment guidelines) in material transactions with our Manager or another entity managed by our Manager or one of its affiliates, such as our acquisitions of sizeable portfolios of assets from Holiday, which may present an actual, potential or perceived conflict of interest. Actual, potential or perceived conflicts have given, and in the future could give, rise to investor dissatisfaction, settlements with stockholders, litigation or regulatory inquiries or enforcement actions. Appropriately dealing with conflicts of interest is complex and difficult, and our reputation could be damaged if we fail, or appear to fail, to deal appropriately with one or more potential, actual or perceived conflicts of interest. Regulatory scrutiny of, or litigation in connection with, conflicts of interest could have a material adverse effect on our reputation, which could materially adversely affect our business in a number of ways, including causing an inability to raise additional funds, a reluctance of counterparties to do business with us, a decrease in the prices of our equity securities and a resulting increased risk of litigation and regulatory enforcement actions.

26


The management compensation structure that we have agreed to with our Manager, as well as compensation arrangements that we may enter into with our Manager in the future (in connection with new lines of business or other activities), may incentivize our Manager to invest in high risk investments. In addition to its management fee, our Manager is currently entitled to receive incentive compensation. In evaluating investments and other management strategies, the opportunity to earn incentive compensation may lead our Manager to place undue emphasis on the maximization of such measures at the expense of other criteria, such as preservation of capital, in order to achieve higher incentive compensation. Investments with higher yield potential are generally riskier or more speculative than lower-yielding investments. Moreover, because our Manager receives compensation in the form of options in connection with the completion of our equity offerings, our Manager may be incentivized to cause us to issue additional stock, which could be dilutive to existing stockholders.
It would be difficult and costly to terminate our Management Agreement with our Manager.
It would be difficult and costly for us to terminate our Management Agreement with our Manager. After its initial ten-year term, the Management Agreement will be automatically renewed for one-year terms unless terminated (i) by a majority vote of at least two-thirds of our independent directors, or by a vote of the holders of a simple majority of the outstanding shares of our common stock, that there has been unsatisfactory performance by our Manager that is materially detrimental to us or (ii) a determination by a simple majority of our independent directors that the management fee payable to our Manager is not fair, subject to our Manager’s right to prevent such a termination by continuing to provide the services under the Management Agreement at a fee that a simple majority of our independent directors have reasonably determined to be fair. Our Manager will be provided 60 days’ prior notice of any termination and will be paid a termination fee equal to the amount of the management fee earned by the Manager during the 12-month period preceding such termination. In addition, following any termination of the Management Agreement, our Manager may require us to purchase its right to receive incentive compensation at a price determined as if our assets were sold for their then current fair market value or otherwise we may continue to pay the incentive compensation to our Manager. These provisions may increase the effective cost to us of terminating the Management Agreement, thereby adversely affecting our ability to terminate our Manager without cause.
Our board of directors has approved broad investment guidelines for our Manager and do not approve each investment decision made by our Manager. In addition, we may change our investment strategy without a stockholder vote, which may result in our making investments that are different, riskier or less profitable than our current investments.
Our Manager is authorized to follow broad investment guidelines. Consequently, our Manager has great latitude in determining the types and categories of assets it may decide are proper investments for us, including the latitude to invest in types and categories of assets that may differ from those in which we currently invest. Our board of directors will periodically review our investment guidelines and our investment portfolio. However, our board of directors does not review or pre-approve each proposed investment or our related financing arrangements. In addition, in conducting periodic reviews, our board of directors relies primarily on information provided to them by our Manager. Furthermore, transactions entered into by our Manager may be difficult or impossible to unwind by the time they are reviewed by our board of directors even if the transactions contravene the terms of the Management Agreement. In addition, we may change our investment strategy, including our target asset classes, without a stockholder vote.
Our investment strategy may evolve in light of existing market conditions and investment opportunities, and this evolution may involve additional risks depending upon the nature of the assets in which we invest and our ability to finance such assets on a short- or long-term basis. Investment opportunities that present unattractive risk-return profiles relative to other available investment opportunities under particular market conditions may become relatively attractive under changed market conditions, and changes in market conditions may therefore result in changes in the investments we target. Decisions to make investments in new asset categories present risks that may be difficult for us to adequately assess and could therefore reduce our ability to pay dividends on our common stock or have adverse effects on our liquidity or financial condition. A change in our investment strategy may also increase our exposure to interest rate, real estate market or credit market fluctuations. In addition, a change in our investment strategy may increase the guarantee obligations we agree to incur or increase the number of transactions we enter into with affiliates. Our failure to accurately assess the risks inherent in new asset categories or the financing risks associated with such assets could adversely affect our results of operations and our financial condition.

27


Our Manager will not be liable to us for any acts or omissions performed in accordance with the Management Agreement, including with respect to the performance of our investments.
Pursuant to our Management Agreement, our Manager will not assume any responsibility other than to render the services called for thereunder in good faith and will not be responsible for any action of our board of directors in following or declining to follow its advice or recommendations. Our Manager, its members, managers, officers and employees will not be liable to us or any of our subsidiaries, to our board of directors, or our or any subsidiary’s stockholders or partners for any acts or omissions by our Manager, its members, managers, sub-advisers, officers or employees, except by reason of acts constituting bad faith, willful misconduct, gross negligence or reckless disregard of our Manager’s duties under our Management Agreement. We shall, to the full extent lawful, reimburse, indemnify and hold our Manager, its members, managers, officers and employees, sub-advisers and each other person, if any, controlling our Manager, harmless of and from any and all expenses, losses, damages, liabilities, demands, charges and claims of any nature whatsoever (including attorneys’ fees) in respect of or arising from any acts or omissions of an indemnified party made in good faith in the performance of our Manager’s duties under our Management Agreement and not constituting such indemnified party’s bad faith, willful misconduct, gross negligence or reckless disregard of our Manager’s duties under our Management Agreement.
Our Manager’s due diligence of investment opportunities or other transactions may not identify all pertinent risks, which could materially affect our business, financial condition, liquidity and results of operations.
Our Manager intends to conduct due diligence with respect to each investment opportunity or other transaction it pursues. It is possible, however, that our Manager’s due diligence processes will not uncover all relevant facts, particularly with respect to any assets we acquire from third parties. In these cases, our Manager may be given limited access to information about the investment and will rely on information provided by the target of the investment. In addition, if investment opportunities are scarce, the process for selecting bidders is competitive, or the timeframe in which we are required to complete diligence is short, our ability to conduct a due diligence investigation may be limited, and we would be required to make investment decisions based upon a less thorough diligence process than would otherwise be the case. Accordingly, investments and other transactions that initially appear to be viable may prove not to be over time, due to the limitations of the due diligence process or other factors.
Because we are dependent upon our Manager and its affiliates to conduct our operations, any adverse changes in the financial health of our Manager or its affiliates or our relationship with them could hinder our Manager’s ability to successfully manage our operations.

We are dependent on our Manager and its affiliates to manage our operations and acquire and manage our investments. Under the direction of our board of directors, and subject to our investment guidelines, our Manager makes all decisions with respect to the management of our company. To conduct its operations, our Manager depends upon the fees and other compensation that it receives from us in connection with managing our company and from other entities and investors with respect to investment management services it provides. Any adverse changes in the financial condition of our Manager or its affiliates, or our relationship with our Manager, could hinder our Manager’s ability to successfully manage our operations, which would materially adversely affect our business, results of operations, financial condition and ability to make distributions to our stockholders. For example, adverse changes in the financial condition of our Manager could limit its ability to attract key personnel.

RISKS RELATED TO OUR TAXATION AS A REIT

Our failure to qualify as a REIT would result in higher taxes and reduced cash available for distribution to our stockholders. Newcastle’s failure to qualify as a REIT could cause us to lose our REIT status.

We are organized and conduct our operations to qualify as a REIT for U.S. federal income tax purposes. Our ability to satisfy the REIT asset tests depends upon our analysis of the fair market values of our assets, some of which are not susceptible to a precise determination, and for which we do not obtain independent appraisals. Our compliance with the REIT income and quarterly asset requirements also depends upon our ability to successfully manage the composition of our income and assets on an ongoing basis. Moreover, the proper classification of one or more of our investments may be uncertain in some circumstances, which could affect the application of the REIT qualification requirements. Accordingly, there can be no assurance that the Internal Revenue Service (“IRS”) will not contend that our investments violate the REIT requirements.

28


If we were to fail to qualify as a REIT in any taxable year, we would be subject to U.S. federal income tax, including any applicable alternative minimum tax, on our taxable income at regular corporate rates and distributions to stockholders would not be deductible by us in computing our taxable income. Any such corporate tax liability could be substantial and would reduce the amount of cash available for distribution to our stockholders, which in turn could have an adverse impact on the value of, and trading prices for, our stock. Unless entitled to relief under certain provisions of the Code, we also would be disqualified from taxation as a REIT for the four taxable years following the year during which we initially ceased to qualify as a REIT.
If Newcastle were to fail to qualify as a REIT, the rule against re-electing REIT status following a loss of such status would also apply to us if we were treated as a successor to Newcastle for U.S. federal income tax purposes. Although Newcastle has provided (i) a representation in the separation and distribution agreement entered into to effect the spin-off (“Separation and Distribution Agreement”) that it has no knowledge of any fact or circumstance that would cause us to fail to qualify as a REIT and (ii) a covenant in the Separation and Distribution Agreement to use its reasonable best efforts to maintain its REIT status for each of Newcastle’s taxable years ending on or before 2015 (unless Newcastle obtains an opinion from a nationally recognized tax counsel or a private letter ruling from the IRS to the effect that Newcastle’s failure to maintain its REIT status will not cause us to fail to qualify as a REIT under the successor REIT rule referred to above), no assurance can be given that such representation and covenant would prevent us from failing to qualify as a REIT. Although, in the event of a breach, we may be able to seek damages from Newcastle, there can be no assurance that such damages, if any, would appropriately compensate us. In addition, if Newcastle were to fail to qualify as a REIT despite its reasonable best efforts, we would have no claim against Newcastle.
Our failure to qualify as a REIT would cause our stock to be delisted from the NYSE.
The NYSE requires, as a condition to the listing of our shares, that we maintain our REIT status. Consequently, if we fail to maintain our REIT status, our shares would promptly be delisted from the NYSE, which would decrease the trading activity of such shares. This could make it difficult to sell shares and would likely cause the market volume of the shares trading to decline.
If we were delisted as a result of losing our REIT status and desired to relist our shares on the NYSE, we would have to reapply to the NYSE to be listed as a domestic corporation. As the NYSE’s listing standards for REITs are less onerous than its standards for domestic corporations, it would be more difficult for us to become a listed company under these heightened standards. We might not be able to satisfy the NYSE’s listing standards for a domestic corporation. As a result, if we were delisted from the NYSE, we might not be able to relist as a domestic corporation, in which case our shares could not trade on the NYSE.
Dividends payable by REITs do not qualify for the reduced tax rates available for some dividends.
Dividends payable to domestic stockholders that are individuals, trusts and estates are generally taxed at reduced tax rates. Dividends payable by REITs, however, generally are not eligible for the reduced rates. The more favorable rates applicable to regular corporate dividends could cause investors who are individuals, trusts and estates to perceive investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations that pay dividends, which could adversely affect the value of the stock of REITs, including our common stock. In addition, the relative attractiveness of real estate in general may be adversely affected by the favorable tax treatment given to non-REIT corporate dividends, which could affect the value of our real estate assets negatively.
Qualifying as a REIT involves highly technical and complex provisions of the Code.
Qualification as a REIT involves the application of highly technical and complex Code provisions for which only limited judicial and administrative authorities exist. Even a technical or inadvertent violation could jeopardize our REIT qualification. Our qualification as a REIT will depend on our satisfaction of certain asset, income, organizational, distribution, stockholder ownership and other requirements on a continuing basis. Compliance with these requirements must be carefully monitored on a continuing basis, and there can be no assurance that our Manager’s personnel responsible for doing so will be able to successfully monitor our compliance.

29


REIT distribution requirements could adversely affect our liquidity and our ability to execute our business plan.
We generally must distribute annually at least 90% of our REIT taxable income, excluding any net capital gain, in order for corporate income tax not to apply to earnings that we distribute. We intend to make distributions to our stockholders to comply with the REIT requirements of the Code. However, differences in timing between the recognition of taxable income and the actual receipt of cash could require us to sell assets or borrow funds on a short-term or long-term basis to meet the 90% distribution requirement of the Code. Certain of our assets may generate substantial mismatches between taxable income and available cash. As a result, the requirement to distribute a substantial portion of our REIT taxable income could cause us to: (i) sell assets in adverse market conditions; (ii) borrow on unfavorable terms; (iii) distribute amounts that would otherwise be invested in future acquisitions, capital expenditures or repayment of debt; or (iv) make taxable distributions of our capital stock or debt securities in order to comply with REIT requirements. Further, amounts distributed will not be available to fund investment activities. If we fail to obtain debt or equity capital in the future, it could limit our ability to satisfy our liquidity needs, which could adversely affect the value of our common stock.
We may be unable to generate sufficient revenue from operations to pay our operating expenses and to pay distributions to our stockholders.
As a REIT, we are generally required to distribute at least 90% of our REIT taxable income (determined without regard to the dividends paid deduction and not including net capital gain) each year to our stockholders. To qualify for the tax benefits accorded to REITs, we intend to make distributions to our stockholders in amounts such that we distribute an amount at least equal to all or substantially all of our REIT taxable income each year, subject to certain adjustments. However, our ability to make distributions may be adversely affected by the risk factors described herein.
The stock ownership limit imposed by the Code for REITs and our certificate of incorporation may inhibit market activity in our stock and restrict our business combination opportunities.
In order for us to maintain our qualification as a REIT under the Code, not more than 50% in value of our outstanding stock may be owned, directly or indirectly, by five or fewer individuals (as defined in the Code to include certain entities) at any time during the last half of each taxable year after our first taxable year. Our certificate of incorporation, with certain exceptions, authorizes our board of directors to take the actions that are necessary and desirable to preserve our qualification as a REIT. Unless exempted by our board of directors, no person may own more than 9.8% of the aggregate value of our outstanding capital stock, treating classes and series of our stock in the aggregate. Our board of directors may grant an exemption in its sole discretion, subject to such conditions, representations and undertakings as it may determine in its sole discretion. These ownership limits could delay or prevent a transaction or a change in our control that might involve a premium price for our common stock or otherwise be in the best interest of our stockholders.
Even if we remain qualified as a REIT, we may face other tax liabilities that reduce our cash flow.
Even if we remain qualified for taxation as a REIT, we may be subject to certain federal, state and local taxes on our income and assets, including taxes on any undistributed income, tax on income from some activities conducted as a result of a foreclosure, and state or local income, property and transfer taxes. Moreover, if a REIT distributes less than 85% of its taxable income to its stockholders during any calendar year (including any distributions declared by the last day of the calendar year but paid in the subsequent year), then it is required to pay an excise tax on 4% of any shortfall between the required 85% and the amount that was actually distributed. Any of these taxes would decrease cash available for distribution to our stockholders. In addition, our TRS will be subject to corporate level income tax at regular rates.
Complying with the REIT requirements may negatively impact our investment returns or cause us to forego otherwise attractive opportunities, liquidate assets or contribute assets to the TRS.
To qualify as a REIT for U.S. federal income tax purposes, we must continually satisfy tests concerning, among other things, the sources of our income, the nature and diversification of our assets, the amounts we distribute to our stockholders and the ownership of our stock. As a result of these tests, we may be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution, forego otherwise attractive investment opportunities, liquidate assets in adverse market conditions or contribute assets to a TRS that is subject to regular corporate federal income tax. Our ability to acquire investments will be subject to the applicable REIT qualification tests, and we may have to hold these interests through our TRS, which would negatively impact our returns from these assets. In general, compliance with the REIT requirements may hinder our ability to make and retain certain attractive investments.

30


Complying with the REIT requirements may limit our ability to hedge effectively.
The existing REIT provisions of the Code may substantially limit our ability to hedge our operations because a significant amount of the income from those hedging transactions is likely to be treated as non-qualifying income for purposes of both REIT gross income tests. In addition, we must limit our aggregate income from non-qualified hedging transactions, from our provision of services and from other non-qualifying sources, to less than 5% of our annual gross income (determined without regard to gross income from qualified hedging transactions). As a result, we may have to limit our use of certain hedging techniques or implement those hedges through total return swaps. This could result in greater risks associated with changes in interest rates than we would otherwise want to incur or could increase the cost of our hedging activities. If we fail to comply with these limitations, we could lose our REIT qualification for U.S. federal income tax purposes, unless our failure was due to reasonable cause, and not due to willful neglect, and we meet certain other technical requirements. Even if our failure were due to reasonable cause, we might incur a penalty tax.
Distributions to tax-exempt investors may be classified as unrelated business taxable income.
Neither ordinary nor capital gain distributions with respect to our stock nor gain from the sale of stock should generally constitute unrelated business taxable income to a tax-exempt investor. However, there are certain exceptions to this rule. In particular:
part of the income and gain recognized by certain qualified employee pension trusts with respect to our stock may be treated as unrelated business taxable income if shares of our stock are predominantly 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 ownership tests, and we are not operated in a manner to avoid treatment of such income or gain as unrelated business taxable income; and
part of the income and gain recognized by a tax-exempt investor with respect to our stock would constitute unrelated business taxable income if the investor incurs debt in order to acquire the stock.
The tax on prohibited transactions will limit our ability to engage in certain transactions which would be treated as prohibited transactions for U.S. federal income tax purposes.
Net income that we derive from a prohibited transaction is subject to a 100% tax. The term “prohibited transaction” generally includes a sale or other disposition of property that is held primarily for sale to customers in the ordinary course of our trade or business. We might be subject to this tax if we were to dispose of our property in a manner that was treated as a prohibited transaction for U.S. federal income tax purposes.
We generally intend to conduct our operations so that no significant asset that we own (or are treated as owning) will be treated as, or as having been, held for sale to customers, and that a sale of any such asset will not be treated as having been in the ordinary course of our business. As a result, we may choose not to engage in certain sales at the REIT level, even though the sales might otherwise be beneficial to us. In addition, whether property is held “primarily for sale to customers in the ordinary course of a trade or business” depends on the particular facts and circumstances. No assurance can be given that any property that we sell will not be treated as property held for sale to customers, or that we can comply with certain safe-harbor provisions of the Code that would prevent such treatment. The 100% prohibited transaction tax does not apply to gains from the sale of property that is held through a TRS or other taxable corporation, although such income will be subject to tax in the hands of the corporation at regular corporate rates. We intend to structure our activities to prevent prohibited transaction characterization.
New legislation or administrative or judicial action, in each instance potentially with retroactive effect, could make it more difficult or impossible for us to qualify as a REIT.
The present U.S. federal income tax treatment of REITs may be modified, possibly with retroactive effect, by legislative, judicial or administrative action at any time, which could affect the U.S. federal income tax treatment of an investment in us. The U.S. federal income tax rules dealing with REITs constantly are under review by persons involved in the legislative process, the IRS and the U.S. Treasury Department, which results in statutory changes as well as frequent revisions to regulations and interpretations. Revisions in U.S. federal tax laws and interpretations thereof could affect or cause us to change our investments and commitments and affect the tax considerations of an investment in us.
Liquidation of assets may jeopardize our REIT qualification or create additional tax liability for us.
To qualify as a REIT, we must comply with requirements regarding the composition of our assets and our sources of income. If we are compelled to liquidate our investments to repay obligations to our lenders, we may be unable to comply with these requirements, ultimately jeopardizing our qualification as a REIT, or we may be subject to a 100% tax on any resultant gain if we sell assets that are treated as dealer property or inventory.

31


The lease of our properties to a TRS is subject to special requirements.
Under the provisions of RIDEA, we currently lease certain “qualified healthcare properties” (which generally include assisted living properties but not independent living properties) to our TRS (or a limited liability company of which the TRS is a member). The TRS in turn contracts with a third party operator to manage the healthcare operations at these properties. The rents paid by the TRS in this structure will be treated as qualifying rents from real property for purposes of the REIT requirements only if (i) they are paid pursuant to an arm’s-length lease of a qualified healthcare property and (ii) the operator qualifies as an “eligible independent contractor” with respect to the property. An operator will qualify as an eligible independent contractor if it meets certain ownership tests with respect to us, and if, at the time the operator enters into the property management agreement, the operator is actively engaged in the trade or business of operating qualified healthcare properties for any person who is not a related person to us or the TRS. If any of the above conditions were not satisfied, then the rents would not be considered income from a qualifying source for purposes of the REIT rules, which could cause us to incur penalty taxes or to fail to qualify as a REIT.
RISKS RELATED TO OUR COMMON STOCK
There can be no assurance that the market for our stock will provide you with adequate liquidity, which may make it difficult for you to sell the common stock when you want or at prices you find attractive.
The market price of our common stock may fluctuate widely, depending upon many factors, some of which may be beyond our control. These factors include, without limitation:
a shift in our investor base;
our quarterly or annual earnings, or those of other comparable companies;
actual or anticipated fluctuations in our operating results;
changes in accounting standards, policies, guidance, interpretations or principles;
announcements by us or our competitors of significant investments, acquisitions or dispositions;
the failure of securities analysts to cover our common stock;
changes in earnings estimates by securities analysts or our ability to meet those estimates;
the operating and stock price performance of other comparable companies;
overall market fluctuations; and
general economic conditions.
Stock markets in general have experienced volatility that has often been unrelated to the operating performance of a particular company. These broad market fluctuations may adversely affect the trading price of our common stock.
Your percentage ownership in our Company may be diluted in the future.
Your percentage ownership in our Company may be diluted in the future because of equity awards that we expect will be granted to our Manager, to the directors, officers and employees of our Manager who perform services for us, and to our directors, officers and employees, as well as other equity instruments such as debt and equity financing. Our board of directors has approved a Nonqualified Stock Option and Incentive Award Plan (the “Plan”) providing for the grant of equity-based awards, including restricted stock, stock options, stock appreciation rights, performance awards, tandem awards and other equity-based and non-equity based awards, in each case to our Manager, to the directors, officers, employees, service providers, consultants and advisors of our Manager who perform services for us, and to our directors, officers, employees, service providers, consultants and advisors. We have reserved shares of our common stock for issuance under the Plan. On the first day of each fiscal year beginning during the ten-year term of the Plan and beginning with calendar year 2015, that number will be increased by a number of shares of our common stock equal to 10% of the number of shares of our common stock newly issued by us during the immediately preceding fiscal year. Upon the successful completion of an offering of our common stock by us, we will issue to our Manager options (including cash-settled options) equal to 10% of the number of shares sold in the offering. Our board of directors may also determine to issue options to the Manager that are not subject to the Plan, provided that the number of shares underlying any options granted to the Manager in connection with capital raising efforts would not exceed 10% of the shares sold in such offering and would be subject to NYSE rules.

32


We may incur or issue debt or issue equity, which may negatively affect the market price of our common stock.
We may in the future incur or issue debt or issue equity or equity-related securities. Upon our liquidation, lenders and holders of our debt and holders of our preferred stock (if any) would receive a distribution of our available assets before common stockholders. Any future incurrence or issuance of debt would increase our interest cost and could adversely affect our results of operations and cash flows. We are not required to offer any additional equity securities to existing common stockholders on a preemptive basis. Therefore, additional issuances of common stock, directly or through convertible or exchangeable securities (including limited partnership interests in our operating partnership), warrants or options, will dilute the holdings of our existing common stockholders and such issuances, or the perception of such issuances, may reduce the market price of our common stock. Any preferred stock issued by us would likely have a preference on distribution payments, periodically or upon liquidation, which could eliminate or otherwise limit our ability to make distributions to common stockholders. Because our decision to incur or issue debt or issue equity or equity-related securities in the future will depend on market conditions and other factors beyond our control, we cannot predict or estimate the amount, timing, nature or success of our future capital raising efforts. Thus, common stockholders bear the risk that our future incurrence or issuance of debt or issuance of equity or equity-related securities will adversely affect the market price of our common stock.
We have not established a minimum distribution payment level, and we cannot assure you of our ability to pay distributions in the future.
We intend to make quarterly distributions of an amount at least equal to all or substantially all of our REIT taxable income to holders of our common stock out of assets legally available therefore. We have not established a minimum distribution payment level and our ability to pay distributions may be adversely affected by a number of factors, including the risk factors described in this Form 10-K. Distributions will be authorized by our board of directors and declared by us based upon a number of factors, including actual results of operations, restrictions under Delaware law or any applicable debt covenants, our financial condition, our taxable income, the annual distribution requirements under the REIT provisions of the Code, our operating expenses and other factors our board of directors deems relevant. We cannot assure you that we will achieve investment results that will allow us to make a specified level of cash distributions or year-to-year increases in cash distributions in the future.
Furthermore, while we are required to make distributions in order to maintain our REIT status (as described above under “Risks Related to our Taxation as a REIT—We may be unable to generate sufficient revenue from operations to pay our operating expenses and to pay distributions to our stockholders”), we may elect not to maintain our REIT status, in which case we would no longer be required to make such distributions. Moreover, even if we do elect to maintain our REIT status, we may elect to comply with the applicable requirements by, after completing various procedural steps, distributing, under certain circumstances, a portion of the required amount in the form of shares of our common stock in lieu of cash. If we elect not to maintain our REIT status or to satisfy any required distributions in shares of common stock in lieu of cash, such action could negatively affect our business and financial condition as well as the price of our common stock. No assurance can be given that we will pay any dividends on shares of our common stock in the future.
We may in the future choose to pay dividends in our own stock, in which case you could be required to pay income taxes in excess of the cash dividends you receive.
We may in the future distribute taxable dividends that are payable in cash and shares of our common stock at the election of each stockholder. Taxable stockholders receiving such dividends will be required to include the full amount of the dividend as ordinary income to the extent of our current and accumulated earnings and profits for U.S. federal income tax purposes. As a result, stockholders may be required to pay income taxes with respect to such dividends in excess of the cash dividends received. If a U.S. stockholder sells the stock that it receives as a dividend in order to pay this tax, the sale proceeds may be less than the amount included in income with respect to the dividend, depending on the market price of our stock at the time of the sale. Furthermore, with respect to certain non-U.S. stockholders, we may be required to withhold U.S. tax with respect to such dividends, including in respect of all or a portion of such dividend that is payable in stock. In addition, if a significant number of our stockholders determine to sell shares of our common stock in order to pay taxes owed on dividends, it may put downward pressure on the trading price of our common stock.
It is unclear whether and to what extent we will be able to pay taxable dividends in cash and stock in later years. Moreover, various aspects of such a taxable cash/stock dividend are uncertain and have not yet been addressed by the IRS. No assurance can be given that the IRS will not impose additional requirements in the future with respect to taxable cash/stock dividends, including on a retroactive basis, or assert that the requirements for such taxable cash/stock dividends have not been met.

33


An increase in market interest rates may have an adverse effect on the market price of our common stock.
One of the factors that investors may consider in deciding whether to buy or sell shares of our common stock is our distribution rate as a percentage of our share price relative to market interest rates. If the market price of our common stock is based primarily on the earnings and return that we derive from our investments and income with respect to our investments and our related distributions to stockholders, and not from the market value of the investments themselves, then interest rate fluctuations and capital market conditions will likely affect the market price of our common stock. For instance, if market interest rates rise without an increase in our distribution rate, the market price of our common stock could decrease as potential investors may require a higher distribution yield on our common stock or seek other securities paying higher distributions or interest. In addition, rising interest rates would result in increased interest expense on our floating rate debt, thereby adversely affecting cash flow and our ability to service our indebtedness and pay distributions.
Provisions in our certificate of incorporation and bylaws and of Delaware law may prevent or delay an acquisition of our company, which could decrease the trading price of our common stock.
Our certificate of incorporation, bylaws and Delaware law contain provisions that are intended to deter coercive takeover practices and inadequate takeover bids by making such practices or bids unacceptably expensive to the raider and to encourage prospective acquirers to negotiate with our board of directors rather than to attempt a hostile takeover. These provisions include, among others:
a classified board of directors with staggered three-year terms;
amendment of provisions in our certificate of incorporation and bylaws regarding the election of directors, classes of directors, the term of office of directors, the filling of director vacancies and the resignation and removal of directors only upon the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote thereon;
amendment of provisions in our certificate of incorporation regarding corporate opportunity only upon the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote thereon;
removal of directors only for cause and only with the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote in the election of directors;
our board of directors to determine the powers, preferences and rights of our preferred stock and to issue such preferred stock without stockholder approval;
advance notice requirements applicable to stockholders for director nominations and actions to be taken at annual meetings; and
a prohibition, in our certificate of incorporation, stating that no holder of shares of our common stock will have cumulative voting rights in the election of directors, which means that the holders of a majority of the issued and outstanding shares of common stock can elect all the directors standing for election.
Public stockholders who might desire to participate in these types of transactions may not have an opportunity to do so, even if the transaction is considered favorable to stockholders. These anti-takeover provisions could substantially impede the ability of public stockholders to benefit from a change in control or a change in our management and board of directors and, as a result, may adversely affect the market price of our common stock and stockholders’ ability to realize any potential change of control premium.
ERISA may restrict investments by plans in our common stock.
A plan fiduciary considering an investment in our common stock should consider, among other things, whether such an investment is consistent with the fiduciary obligations under the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), including whether such investment might constitute or give rise to a prohibited transaction under ERISA, the Code or any substantially similar federal, state or local law and, if so, whether an exemption from such prohibited transaction rules is available.


34


ITEM 1B. UNRESOLVED STAFF COMMENTS
None.
ITEM 2. PROPERTIES
Our direct investments in senior housing are described under “Business - Our Portfolio.”
Our Manager leases principal executive and administrative offices located at 1345 Avenue of the Americas, New York, New York 10105.
We maintain our properties in good condition and believe that our current facilities are adequate to meet the present needs of our business. We do not believe any individual property is material to our financial condition or results of operations.
ITEM 3. LEGAL PROCEEDINGS
We are and may become involved in legal proceedings, including regulatory investigations and inquiries, in the ordinary course of our business. Although we are unable to predict with certainty the eventual outcome of any litigation, regulatory investigation or inquiry, in the opinion of management, we do not expect our current and any threatened legal proceedings to have a material adverse effect on our financial position or results of operations. Given the inherent unpredictability of these types of proceedings, however, it is possible that future adverse outcomes could have a material adverse effect on our financial results.
ITEM 4. MINE SAFETY DISCLOSURES
None.

35


PART II

ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
PERFORMANCE GRAPH
The following graph compares the cumulative total return for our shares (stock price change plus reinvested dividends) with the comparable return of three indices: S&P 500 Index, MSCI US REIT Index and SNL US REIT Healthcare Index. The graph assumes an investment of $100 in the Company's shares and in each of the indices on November 7, 2014, and that all dividends were reinvested. The past performance of our shares is not an indication of future performances.
 
Period Ending
Index
11/07/14
 
12/31/14
 
03/31/15
 
06/30/15
 
09/30/15
 
12/31/15
New Senior Investment Group Inc.
100.00

 
86.42

 
87.37

 
72.44

 
56.67

 
54.93

S&P 500 Index
100.00

 
101.64

 
102.61

 
102.90

 
96.27

 
103.05

MSCI US REIT Index
100.00

 
104.12

 
109.06

 
97.67

 
99.69

 
106.74

SNL US REIT Healthcare Index
100.00

 
104.84

 
108.13

 
92.69

 
94.75

 
97.21



36


We have one class of common stock which trades on the NYSE under the trading symbol “SNR.” A “when-issued” trading market for our common stock on the NYSE began on October 27, 2014 and “regular-way” trading of our common stock began on November 7, 2014. Prior to October 27, 2014, there was no public market for our common stock. The following tables set forth, for the periods indicated, the high, low and last sale prices on the NYSE for our common stock and the distributions we declared with respect to the periods indicated.

2015
 
High
 
Low
 
Last Sale
 
Distributions Declared
First Quarter
 
$
17.65

 
$
16.25

 
$
16.63

 
$

Second Quarter
 
16.72

 
13.24

 
13.37

 
0.49

Third Quarter
 
13.75

 
9.95

 
10.46

 

Fourth Quarter
 
$
11.53

 
$
8.68

 
$
9.86

 
$
0.26


2014
 
High
 
Low
 
Last Sale
 
Distributions Declared
Fourth Quarter (A)
 
$
19.30

 
$
16.45

 
$
16.45

 
$
0.23


(A)
On November 6, 2014, we completed our spin-off from Newcastle. The November 7, 2014 closing price of our common stock on the NYSE was $19.30.
We may declare quarterly distributions on our common stock. No assurance, however, can be given that any future distributions will be made or, if made, as to the amounts or timing of any future distributions as such distributions are subject to our earnings, financial condition, liquidity, capital requirements, REIT requirements and such other factors as our board of directors deems relevant.
On December 31, 2015 , the closing sale price for our common stock, as reported on the NYSE, was $ 9.86 . As of December 31, 2015 , there were approximately 35 record holders of our common stock. This figure does not reflect the beneficial ownership of shares held in nominee name.
Share Repurchase Program

On December 1, 2015, our board of directors authorized the repurchase of up to $ 100.0 million of our common stock ("Share Repurchase Program") over the next 12 months. Subsequently, on December 17, 2015, our board of directors authorized us to commence a modified “Dutch auction” self-tender offer ("Tender Offer") to repurchase up to $ 30.0 million in cash of shares of our common stock to upsize the original repurchase authorization to an aggregate of $ 130.0 million . On January 19, 2016, the Tender Offer expired, and we subsequently incurred approximately $ 30.8 million, including transaction costs, to repurchase shares of our common stock. See Note 17 to the Consolidated Financial Statements for further information related to the Tender Offer. Under the Share Repurchase Program, we may purchase our shares from time to time in the open market or in privately negotiated transactions. During December 2015, we repurchased 1,112,000 shares at an average price of $ 9.22 per share for a total cost, including transaction costs, of $ 10.3 million . The shares were subsequently retired.

Manager Employee Option Exercises

On July 16, 2015 and November 6, 2015, former and current employees of the Manager exercised options in respect of 12,499 and 162,492 shares, respectively, of our common stock. In each case, the exercise of the options was accomplished pursuant to a cashless exercise, whereby the option holders surrendered 7,864 and 137,081 shares, respectively, of common stock based on the closing market prices on July 16, 2015 and November 5, 2015, which were $ 13.40 and $ 9.99 per share, respectively, to cover the per share exercise price of the options. The options had a weighted average exercise price of $ 8.43 per share.

We offered and sold all the shares of common stock described above in reliance upon Section 4(a)(2) of the Securities Act of 1933 for offerings not involving a public offering. At the time of the option holder’s investment decisions, the option holder was knowledgeable about us and our prospects, was a highly sophisticated professional who was able to understand the merits and risks of the investment decision, was an accredited investor, and the transaction involved did not involve any public offering.


37


Set forth below is information regarding our stock repurchases during the three months ended December 31, 2015 :
Period
 
Total Number of Shares (or Units) Purchased (#)
 
Average Price Paid per Share (or Unit) ($)
 
Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs (#)
 
Approximate Dollar Value of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs ($)
October 1 - October 31, 2015
 

 
$

 

 
$

November 1 - November 30, 2015
 
25,411

 
9.99

 

 

December 1 - December 31, 2015
 
1,112,000

 
9.22

 
1,112,000

 
89,747,360

Total
 
1,137,411

 
$
9.24

 
1,112,000

 
$
89,747,360

 
Nonqualified Stock Option and Incentive Award Plan

The Plan provides for the grant of equity-based awards including restricted stock, stock options, stock appreciation rights, performance awards, tandem awards and other equity-based and non-equity based awards, in each case to the Manager, and to the directors, officers, employees, service providers, consultants and advisors of the Manager who perform services for New Senior and to New Senior’s directors, officers, service providers, consultants and advisors. See Note 13 to the Consolidated Financial Statements for information related to our Nonqualified Stock Option and Incentive Award Plan.
The following table summarizes the total number of outstanding securities in the Plan and the number of securities remaining for future issuance, as well as the weighted average strike price of all outstanding securities as of December 31, 2015 .

Plan Category
 
Number of Securities to be Issued Upon Exercise of Outstanding Options (A)
 
Weighted Average Strike Price of Outstanding Options
 
Number of Securities Remaining Available for Future Issuance Under the Plan (B)
Equity compensation plans approved by security holders:
 
 
 
 
 
 
Nonqualified stock option and incentive award plan
 
2,031,409

 
$
13.78

 
27,967,221

Total approved
 
2,031,409

 
$
13.78

 
27,967,221


(A)
The number of securities to be issued upon exercise of outstanding options does not include 5,500,599 options that were converted into New Senior options at the spin-off. The options in the table include 2,011,409 options granted to the Manager in connection with the public equity offering in June 2015 and 20,000 options granted to our non-employee directors in 2014. See Note 13 to the Consolidated Financial Statements for additional information.
(B)
No awards shall be granted on or after November 6, 2024 (but awards granted may extend beyond this date). The number of securities remaining available for future issuance is net of an aggregate of 1,370 shares of our common stock issued to a director as compensation.

Equity Compensation Plans Not Approved by Security Holders
None.

38


ITEM 6. SELECTED FINANCIAL DATA

The Company’s initial acquisition of senior care facilities on July 18, 2012 was accounted for as a business combination which gave rise to a new basis of accounting. Activities prior to and including July 17, 2012 are referred to as the “Predecessor” period and are prepared on a combined basis. Activities on and after July 18, 2012 are referred to as the “Successor” period and are prepared on a consolidated basis. The financial data as of and for the years ended December 31, 2015, 2014 and 2013 has been derived from our audited financial statements for those dates included elsewhere in this Form 10-K. The financial data for the period from July 18, 2012 to December 31, 2012 and the period from January 1, 2012 to July 17, 2012 has been derived from our audited financial statements that are not included in this Form 10-K. The financial data as of December 31, 2012 and the financial data as of and for the year ended December 31, 2011 has been derived from our historical Consolidated and Combined Financial Statements that are not included in this Form 10-K. The selected financial data provided below should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our historical Consolidated and Combined Financial Statements and related notes.

We applied acquisition accounting as of July 18, 2012 in connection with the acquisition of the initial portfolio of senior housing properties by Newcastle. As a result, the financial data for the Successor periods is not comparable to that of our Predecessor.

Operating results for the periods presented are not necessarily indicative of the results that may be expected for the entire year ending December 31, 2016 or for any future period. The data should be read in conjunction with the Consolidated Financial Statements, related notes and other financial information included herein.

Operating Data
(dollars in thousands, except share data)
Successor
 
 
Predecessor
 
Year Ended December 31,
 
Period from July 18, 2012 to December 31, 2012
 
 
Period from January 1, 2012 to July 17, 2012
 
Year Ended December 31, 2011
 
2015
 
2014
 
2013
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
Resident fees and services
$
277,324

 
$
156,993

 
$
83,218

 
$
18,000

 
 
$
19,680

 
$
36,419

Rental revenue
111,154

 
97,992

 
1,918

 

 
 

 

Total revenues
388,478

 
254,985

 
85,136

 
18,000

 
 
19,680

 
36,419

Expenses
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expense
189,543

 
112,242

 
59,726

 
13,011

 
 
13,778

 
25,512

Depreciation and amortization
160,318

 
103,279

 
26,933

 
5,784

 
 
1,203

 
2,418

Interest expense
75,021

 
57,026

 
10,589

 
1,767

 
 
2,534

 

Acquisition, transaction, and integration expense
13,444

 
14,295

 
13,294

 
6,037

 
 

 
4,699

Management fee to affiliate
14,279

 
8,470

 
1,796

 
464

 
 

 

General and administrative expense
15,233

 
7,416

 
2,188

 
274

 
 
20

 
16

Loss on extinguishment of debt
5,091

 

 

 

 
 

 

Other expense (income)
1,629

 
(1,500
)
 

 

 
 

 

Total expenses
$
474,558

 
$
301,228

 
$
114,526

 
$
27,337

 
 
$
17,535

 
$
32,645

 
 
 
 
 
 
 
 
 
 
 
 
 
(Loss) Income Before Income Taxes
(86,080
)
 
(46,243
)
 
(29,390
)
 
(9,337
)
 
 
2,145

 
3,774

Income tax (benefit) expense
(3,655
)
 
160

 
656

 
150

 
 

 

Net (Loss) Income
$
(82,425
)
 
$
(46,403
)
 
$
(30,046
)
 
$
(9,487
)
 
 
$
2,145

 
$
3,774

 
 
 
 
 
 
 
 
 
 
 
 
 
(Loss) income per share of common stock, basis and diluted
$
(1.08
)
 
$
(0.70
)
 
$
(0.45
)
 
$
(0.14
)
 
 
$
0.03

 
$
0.06

 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of shares of common stock outstanding, basic and diluted
76,601,161

 
66,400,914

 
66,399,857

 
66,399,857

 
 
66,399,857

 
66,399,857

 
 
 
 
 
 
 
 
 
 
 
 
 
Dividends declared per share of common stock
$
0.75

 
$
0.23

 
$

 
$

 
 
$

 
$


39


Cash Flow Data
(dollars in thousands)
Successor
 
 
Predecessor
 
Year Ended December 31,
 
Period from July 18, 2012 to December 31, 2012
 
 
Period from January 1, 2012 to July 17, 2012
 
Year Ended December 31, 2011
 
2015
 
2014
 
2013
 
 
 
 
Net cash provided by (used in):
 
 
 
 
 
 
 
 
 
 
 
 
Operating activities
$
69,502

 
$
46,611

 
$
42,532

 
$
(1,486
)
 
 
$
3,076

 
$
6,973

Investing activities
(1,277,278
)
 
(331,858
)
 
(1,253,174
)
 
(44,411
)
 
 
(251
)
 
(1,092
)
Financing activities
$
1,098,280

 
$
481,231

 
$
1,231,315

 
$
55,617

 
 
$
(2,955
)
 
$
(6,331
)

Balance Sheet Data
(dollars in thousands)
Successor
 
 
Predecessor
 
December 31,
 
 
December 31, 2011
 
2015
 
2014
 
2013
 
2012
 
 
Total assets
$
3,017,459

 
$
1,966,159

 
$
1,507,616

 
$
194,080

 
 
$
46,124

Total mortgage notes payable, net
2,151,317

 
1,223,224

 
1,035,193

 
118,275

 
 
69,810

Total liabilities
2,250,134

 
1,317,623

 
1,099,781

 
124,376

 
 
73,309

Total equity
$
767,325

 
$
648,536

 
$
407,835

 
$
69,704

 
 
$
(27,185
)

40


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Management’s discussion and analysis of financial condition and results of operations is intended to help the reader understand the results of operations and financial condition of New Senior. The following should be read in conjunction with the Consolidated Financial Statements and notes thereto included in Item 8 within this Annual Report on Form 10-K. This discussion contains forward-looking statements that are subject to known and unknown risks and uncertainties. Actual results and the timing of events may differ significantly from those expressed or implied in such forward-looking statements due to a number of factors, including those included in Part I, Item 1A “Risk Factors” of this Annual Report on Form 10-K.

OVERVIEW
    
Our Business

We are a REIT primarily focused on investing in private pay senior housing properties. We have been investing in senior housing since 2012 and, as of December 31, 2015 , own a diversified portfolio of 154 primarily private pay senior housing properties located across 37 states. We are listed on the NYSE under the symbol “SNR” and are headquartered in New York, New York.

We conduct our business through two reportable segments: Managed Properties and Triple Net Lease Properties. See our Consolidated Financial Statements and the related notes, including Note 1 included in Part II, Item 8 of this Annual Report on Form 10-K.

We are externally managed by the Manager and advised by Fortress on various aspects of our business and our operations, subject to the supervision of our board of directors. For its services, the Manager is entitled to an annual management fee and incentive compensation, both as defined in, and in accordance with the terms of, the Management Agreement.

Acquisitions

For a discussion of acquisitions made in the current year, see Part I, Item 1 - “Business—Acquired Properties” of this Annual Report on Form 10-K.

MARKET CONSIDERATIONS

We are the only pure play, publicly traded senior housing REIT. Senior housing is a $300 billion market, and ownership of senior housing assets is highly fragmented. Given these industry fundamentals and compelling demographics that are expected to drive increased demand for senior housing, we believe the senior housing industry presents attractive investment opportunities.

We believe we are well positioned to capitalize on these opportunities, in part because of our Manager’s experience in the senior housing industry. We have pursued an acquisition strategy that targets a complementary mix of both large and smaller portfolios (generally less than $250 million purchase price). Pursuing smaller acquisitions has enabled us to reduce competition with other active REIT buyers of large portfolios.

We completed six acquisitions of senior housing portfolios comprised of 54 properties during the year ended December 31, 2015 . Our senior housing acquisitions have been financed with a combination of fixed and floating rate debt and cash on hand.

We aim to generate growth in property-level net operating income by implementing operational and structural efficiencies, where possible.

Market factors that could affect our investment strategy and returns include, but are not limited to: (i) the potential for increased interest rates, which would increase the cost of our floating rate financing and negatively impact our investment returns, (ii) increased competition from other buyers of senior housing assets, which we have experienced recently and which has hampered our ability to source attractive investment opportunities, and (iii) increased construction of senior housing facilities, which could impair our ability to increase rents and thereby limit growth in property-level net operating income.


41


RESULTS OF OPERATIONS

Comparability of Information

We have a limited operating history as we acquired our first portfolio of senior housing properties in July 2012. Prior to November 7, 2014 we were not operating as a separate, standalone entity, and our results of operations were prepared on a spin-off basis from the Consolidated Financial Statements and accounting records of Newcastle and reflected Newcastle’s basis in the acquired properties. Management believes that the assumptions and methods of allocation used in our results of operations are reasonable.

Segment Overview

We evaluate our business operations and allocate resources based on two segments: (i) Managed Properties and (ii) Triple Net Lease Properties. Under our Managed Properties segment, we operate 96 properties under property management agreements with the Property Managers. Under our Triple Net Lease Properties segment, we lease 58 of our properties under four triple net master leases.

We evaluate performance of these reportable business segments based on segment net operating income (“NOI”). We consider NOI as an important supplemental measure used to evaluate the operating performance of our segments because it allows investors, analysts and our management to assess our unleveraged property-level operating results and to compare our operating results between periods and to the operating results of other real estate companies on a consistent basis. We define NOI as total revenue less property operating expense.

Our Managed Properties segment operates various types of senior housing properties and provides our customers with a broad range of services that management believes are integral to the success and growth of this segment. Our Triple Net Lease Properties segment leases senior housing properties on a long-term basis whereby we do not manage the underlying operations, as our tenants are typically responsible for bearing operating costs including maintenance, utilities, taxes, insurance, repairs and capital improvements. Thus, resident fees and services, property operating expense, general and administrative expense, other income and expense and income tax expense are not relevant to the Triple Net Lease Properties segment. Because of such differences in the nature of the segments’ activities, each segment requires a different type of management focus. As such, these segments are managed separately. In deciding how to allocate resources and assess performance, our chief operating decision maker regularly evaluates the performance of our reportable segments on the basis of NOI.

42


Year ended December 31, 2015 compared to the year ended December 31, 2014

The following table sets forth our historical results of operations derived from our audited Consolidated Financial Statements included in Part II, Item 8 in this Form 10-K.
(dollars in thousands)
Year Ended December 31,
 
Increase (Decrease)
 
2015
 
2014
 
Amount
 
Percentage
Revenues
 
 
 
 
 
 
 
Resident fees and services
$
277,324

 
$
156,993

 
$
120,331

 
76.6
 %
Rental revenue
111,154

 
97,992

 
13,162

 
13.4
 %
Total revenues
388,478

 
254,985

 
133,493

 
52.4
 %
 
 
 
 
 


 


Expenses
 
 
 
 


 


Property operating expense
189,543

 
112,242

 
77,301

 
68.9
 %
Depreciation and amortization
160,318

 
103,279

 
57,039

 
55.2
 %
Interest expense
75,021

 
57,026

 
17,995

 
31.6
 %
Acquisition, transaction and integration expense
13,444

 
14,295

 
(851
)
 
(6.0
)%
Management fee to affiliate
14,279

 
8,470

 
5,809

 
68.6
 %
General and administrative expense
15,233

 
7,416

 
7,817

 
105.4
 %
Loss on extinguishment of debt
5,091

 

 
5,091

 
NM

Other expense (income)
1,629

 
(1,500
)
 
3,129

 
NM

Total expenses
$
474,558

 
$
301,228

 
$
173,330

 
57.5
 %
 
 
 
 
 


 


Loss before income taxes
(86,080
)
 
(46,243
)
 
(39,837
)
 
86.1
 %
Income tax (benefit) expense
(3,655
)
 
160

 
(3,815
)
 
NM

Net loss
$
(82,425
)
 
$
(46,403
)
 
$
(36,022
)
 
77.6
 %
_______________
NM – Not meaningful

The following table provides a comparison of the results of operations of our segments:
(dollars in thousands)
Year Ended December 31,
 
Increase (Decrease)
 
2015
 
2014
 
Amount
 
Percentage
Managed Properties
 
 
 
 
 
 
 
Resident fees and services
$
277,324

 
$
156,993

 
$
120,331

 
76.6
%
Property operating expense
189,543

 
112,242

 
77,301

 
68.9
%
Segment NOI for Managed Properties
87,781

 
44,751

 
43,030

 
96.2
%
 
 
 
 
 


 


Triple Net Lease Properties
 
 
 
 


 


Rental revenue
111,154

 
97,992

 
13,162

 
13.4
%
Segment NOI for Triple Net Lease Properties
$
111,154

 
$
97,992

 
$
13,162

 
13.4
%


43


The following table provides a reconciliation of our segment NOI to net loss, and compares the results of operations for the respective periods:
(dollars in thousands)
Year Ended December 31,
 
Increase (Decrease)
 
2015
 
2014
 
Amount
 
Percentage
Total revenue
$
388,478

 
$
254,985

 
$
133,493

 
52.4
 %
 
 
 
 
 


 


Segment NOI for Managed Properties
87,781

 
44,751

 
43,030

 
96.2
 %
Segment NOI for Triple Net Lease Properties
111,154

 
97,992

 
13,162

 
13.4
 %
Total Segment NOI
198,935

 
142,743

 
56,192

 
39.4
 %
Expenses
 
 
 
 


 


Depreciation and amortization
160,318

 
103,279

 
57,039

 
55.2
 %
Interest expense
75,021

 
57,026

 
17,995

 
31.6
 %
Acquisition, transaction and integration expense
13,444

 
14,295

 
(851
)
 
(6.0
)%
Management fee to affiliate
14,279

 
8,470

 
5,809

 
68.6
 %
General and administrative expense
15,233

 
7,416

 
7,817

 
105.4
 %
Loss on extinguishment of debt
5,091

 

 
5,091

 
NM

Other expense (income)
1,629

 
(1,500
)
 
3,129

 
NM

Income tax (benefit) expense
(3,655
)
 
160

 
(3,815
)
 
NM

Net loss
$
(82,425
)
 
$
(46,403
)
 
$
(36,022
)
 
77.6
 %
_______________
NM – Not meaningful

Managed Properties

During 2015 , we acquired 53 senior housing properties in five different portfolios bringing the total number of Managed Properties to 96 as of December 31, 2015 . We accounted for each acquisition under the acquisition method, whereby all assets acquired and liabilities assumed are recognized at their acquisition-date fair value with acquisition-related costs being expensed as incurred. The results of operations from the acquisitions are reflected in our Consolidated Financial Statements from the date of respective acquisition.
 
As of and for the year ended December 31,
 
2015
 
2014
Total properties
96

 
43

Total beds
11,544

 
5,362

Average occupancy rate
86.6
%
 
83.5
%
    
Same store information, as used herein, is defined as information for the 33 properties owned for the entirety of the comparable periods. The following table presents Same Store Segment NOI, Segment NOI for non-Same Store properties and Total Segment NOI:
(dollars in thousands)
Year Ended December 31,
 
Increase (Decrease)
 
2015
 
2014
 
Amount
 
Percentage
Resident fees and services
$
147,664

 
$
140,667

 
$
6,997

 
5.0
%
Property operating expense
106,789

 
100,579

 
6,210

 
6.2
%
Same Store Segment NOI
40,875

 
40,088

 
787

 
2.0
%
Segment NOI for non-Same Store properties
46,906

 
4,663

 
42,243

 
NM

Total Segment NOI
$
87,781

 
$
44,751

 
$
43,030

 
96.2
%
_______________
NM – Not meaningful


44


Resident fees and services

Resident fees and services represent residents’ monthly rental and care fees. Revenue from resident fees and services increased by $ 120.3 million to $ 277.3 million for the year ended December 31, 2015 from $ 157.0 million for the year ended December 31, 2014 . For the year ended December 31, 2015 , resident fees and services include revenues derived from the additional 53 properties that were acquired after December 31, 2014 . This series of acquisitions increased the total number of beds by 6,182 to bring the total bed count to 11,544 as of December 31, 2015 . Average occupancy rates for the years ended December 31, 2015 and 2014 were 86.6% and 83.5% , respectively.

Same store resident fees and services increased by $ 7.0 million to $ 147.7 million for the year ended December 31, 2015 from $ 140.7 million for the year ended December 31, 2014 . This increase was driven by an increase in rental rates and an increase of 0.9 % in average occupancy rates on a same store basis from 83.1 % as of December 31, 2014 to 84.0 % as of December 31, 2015 .

Property operating expense

Property operating expense increased by $ 77.3 million to $ 189.5 million for the year ended December 31, 2015 from $ 112.2 million for the year ended December 31, 2014 . The increase was primarily due to increases in labor, property management fees, utilities, food and property taxes as a result of the additional properties that were acquired after December 31, 2014 . Property operating expense as a percent of segment revenues decreased to 68.3 % from 71.5% for the years ended December 31, 2015 and 2014 , respectively.

Property operating expense includes property management fee and travel reimbursements paid to Property Managers of $17.0 million and $9.7 million for the years ended December 31, 2015 and 2014 , respectively.

Same store property operating expense increased by $ 6.2 million to $ 106.8 million from $ 100.6 million for the years ended December 31, 2015 and 2014 , respectively, primarily due to an increase in average occupancy rates and an increase in labor and other costs.

Segment NOI for Managed Properties

Segment NOI increased by $ 43.0 million to $ 87.8 million for the year ended December 31, 2015 from $ 44.8 million for the year ended December 31, 2014 , or as a percent of resident fees and services, was 31.7 % and 28.5% , respectively. The increase in segment NOI primarily reflects the impact of the additional properties that were acquired after December 31, 2014 .

Same store Segment NOI increased by $ 0.8 million to $ 40.9 million for the year ended December 31, 2015 from $ 40.1 million for the year ended December 31, 2014 , primarily due to an increase in average occupancy rates.

Triple Net Lease Properties

Rental revenue and Segment NOI for Triple Net Lease Properties

Segment NOI was $ 111.2 million and $ 98.0 million for the years ended December 31, 2015 and 2014 , respectively. The increase was due to the acquisitions of the LCS portfolio in the second quarter of 2014 and Watermark in the second quarter of 2015. As a percentage of rental revenue, segment NOI was 100% of revenue for each fiscal year as the lessee operates the property and bears the related costs, including repairs, maintenance, capital expenditures, utilities, taxes, insurance and the payroll expense of property-level employees.












45


Expenses

Depreciation and amortization

Depreciation and amortization expense increased by $ 57.0 million to $ 160.3 million for the year ended December 31, 2015 from $ 103.3 million for the year ended December 31, 2014 . The increase primarily reflects the impact of the additional properties that were acquired after December 31, 2014 .

Interest expense
 
Interest expense increased by $ 18.0 million to $ 75.0 million for the year ended December 31, 2015 from $ 57.0 million for the year ended December 31, 2014 . We incurred an additional $ 1,248.3 million in debt since December 31, 2014 and repaid $ 320.1 million of mortgage notes payable. The net increase in mortgage notes payable, related to the additional properties that were acquired after December 31, 2014 , resulted in increased interest expense.

The weighted average effective interest rate for the years ended December 31, 2015 and 2014 was 4.20 % and 5.00 %, respectively. The period-over-period decrease primarily relates to the refinancing of $ 297.0 million of mortgage loans in March 2015.

Acquisition, transaction and integration expense

Acquisition, transaction and integration expense decreased by $ 0.9 million to $ 13.4 million for the year ended December 31, 2015 from $ 14.3 million for the year ended December 31, 2014 . The decrease primarily reflects a decrease in spin-off related costs, partially offset by an increase in acquisition-related costs. Acquisition, transaction and integration expense includes $9.3 million of spin-off related costs for the year ended December 31, 2014 .

Management fee to affiliate

Management fee to affiliate expense increased by $ 5.8 million to $ 14.3 million for the year ended December 31, 2015 from $ 8.5 million for the year ended December 31, 2014 . The increase is primarily attributable to the equity offering in June 2015.

Pursuant to the management agreement with our Manager, we pay a base management fee equal to 1.5% per annum of our gross equity, which is generally the equity invested by Newcastle as of the distribution date, plus the aggregate offering price from stock offerings, less capital distributions (calculated without regard to depreciation and amortization) and repurchases of common stock. The Manager is also eligible to receive, on a quarterly basis, incentive compensation, to the extent that the performance threshold specified in the management agreement is satisfied. Prior to our spin-off from Newcastle, we were allocated a portion of the base management fee payable by Newcastle pursuant to its management agreement with our Manager.


46


General and administrative expense

General and administrative expense increased by $ 7.8 million to $ 15.2 million for the year ended December 31, 2015 from $ 7.4 million for the year ended December 31, 2014 . The increase was primarily driven by the reimbursement to the Manager for costs incurred for tasks and other services performed by the Manager under the Management Agreement, an increase in costs associated with becoming a standalone public company and an increase in franchise taxes due to the additional properties acquired after December 31, 2014 .

Loss on extinguishment of debt

During the year ended December 31, 2015 , we refinanced mortgage loans of $ 297.0 million at a lower interest rate and recognized a loss on extinguishment of debt of $ 5.1 million.

Other expense (income)

Other expense was $ 1.6 million for the year ended December 31, 2015 which primarily reflects the change in the fair value of our interest rate caps and restructuring costs related to the relocation of the Plano, Texas office. Other income was $ 1.5 million for the year ended December 31, 2014 which reflects a fair value adjustment to the contingent consideration attributable to a portfolio of senior housing facilities in 2013.

Income tax (benefit) expense

We are organized and conduct our operations to qualify as a REIT under the requirements of the Code. However, certain of our activities are conducted through our TRS and therefore are subject to federal and state income taxes. During the years ended December 31, 2015 and 2014 , our TRS recorded approximately $ 3.7 million in income tax benefit and $ 0.2 million in income tax expense, respectively. Results of operations for 2015 include $ 2.2 million in out of period adjustments which primarily relate to a $ 2.2 million tax benefit recognized in the fourth quarter for deferred tax assets originating in our TRS which should have been recognized in prior years. We do not believe these out of period adjustments are material to our financial position or results of operations for any prior periods, nor to the year ended December 31, 2015.

47


Year ended December 31, 2014 compared to the year ended December 31, 2013

The following table sets forth our historical results of operations derived from our audited Consolidated Financial Statements included in Part II, Item 8 in this Form 10-K.
(dollars in thousands)
Year Ended December 31,
 
Increase (Decrease)
 
2014
 
2013
 
Amount
 
Percentage
Revenues
 
 
 
 
 
 
 
Resident fees and services
$
156,993

 
$
83,218

 
$
73,775

 
88.7
 %
Rental revenue
97,992

 
1,918

 
96,074

 
NM

Total revenues
254,985

 
85,136

 
169,849

 
NM

 
 
 
 
 


 


Expenses
 
 
 
 


 


Property operating expense
112,242

 
59,726

 
52,516

 
87.9
 %
Depreciation and amortization
103,279

 
26,933

 
76,346

 
NM

Interest expense
57,026

 
10,589

 
46,437

 
NM

Acquisition, transaction and integration expense
14,295

 
13,294

 
1,001

 
7.5
 %
Management fee to affiliate
8,470

 
1,796

 
6,674

 
NM

General and administrative expense
7,416

 
2,188

 
5,228

 
NM

Other expense (income)
(1,500
)
 

 
(1,500
)
 
NM

Total expenses
$
301,228

 
$
114,526

 
$
186,702

 
NM

 
 
 
 
 


 


Loss before income taxes
(46,243
)
 
(29,390
)
 
(16,853
)
 
57.3
 %
Income tax expense
160

 
656

 
(496
)
 
(75.6
)%
Net loss
$
(46,403
)
 
$
(30,046
)
 
$
(16,357
)
 
54.4
 %
_______________
NM – Not meaningful

The operating results shown above include both the Managed Properties and Triple Net Lease Properties segments. Our initial Triple Net Lease Properties were acquired in December 2013. As these properties were acquired in December 2013, they had a negligible impact on operating results for the year ended December 31, 2013. A significant portion of the changes in revenues and expenses between the years ended December 31, 2014 and 2013 are a direct result of owning the 51 Triple Net Lease Properties that were acquired in December 2013 for the full year ended December 31, 2014.

The following table provides a comparison of the results of operations of our segments:

(dollars in thousands)
Year Ended December 31,
 
Increase (Decrease)
 
2014
 
2013
 
Amount
 
Percentage
Managed Properties
 
 
 
 
 
 
 
Resident fees and services
$
156,993

 
$
83,218

 
$
73,775

 
88.7
%
Property operating expense
112,242

 
59,726

 
52,516

 
87.9
%
Segment NOI for Managed Properties
44,751

 
23,492

 
21,259

 
90.5
%
 
 
 
 
 


 


Triple Net Lease Properties
 
 
 
 


 


Rental revenue
97,992

 
1,918

 
96,074

 
NM

Segment NOI for Triple Net Lease Properties
$
97,992

 
$
1,918

 
$
96,074

 
NM

_______________
NM – Not meaningful


48


The following table provides a reconciliation of our segment NOI to net loss, and compares the results of operations for the respective periods:

(dollars in thousands)
Year Ended December 31,
 
Increase (Decrease)
 
2014
 
2013
 
Amount
 
Percentage
Total revenue
$
254,985

 
$
85,136

 
$
169,849

 
NM

 
 
 
 
 


 


Segment NOI for Managed Properties
44,751

 
23,492

 
21,259

 
90.5
 %
Segment NOI for Triple Net Lease Properties
97,992

 
1,918

 
96,074

 
NM

Total Segment NOI
142,743

 
25,410

 
117,333

 
NM

Expenses
 
 
 
 


 


Depreciation and amortization
103,279

 
26,933

 
76,346

 
NM

Interest expense
57,026

 
10,589

 
46,437

 
NM

Acquisition, transaction and integration expense
14,295

 
13,294

 
1,001

 
7.5
 %
Management fee to affiliate
8,470

 
1,796

 
6,674

 
NM

General and administrative expense
7,416

 
2,188

 
5,228

 
NM

Other expense (income)
(1,500
)
 

 
(1,500
)
 
NM

Income tax expense
160

 
656

 
(496
)
 
(75.6
)%
Net loss
$
(46,403
)
 
$
(30,046
)
 
$
(16,357
)
 
54.4
 %
_______________
NM – Not meaningful

Managed Properties

During 2014 , we acquired 10 senior housing properties in seven different portfolios bringing the total number of Managed Properties to 43 as of December 31, 2014 . We accounted for each acquisition under the acquisition method, whereby all assets acquired and liabilities assumed are recognized at their acquisition-date fair value with acquisition-related costs being expensed as incurred. The results of operations from the acquisitions are reflected in our Consolidated Financial Statements from the date of respective acquisition.
 
As of and for the year ended December 31,
 
2014
 
2013
Total properties
43

 
33

Total beds
5,362

 
4,453

Average occupancy rate
83.5
%
 
82.5
%

Resident fees and services

Resident fees and services represent residents’ monthly rental and care fees. Revenue from resident fees and services increased by $ 73.8 million to $ 157.0 million for the year ended December 31, 2014 from $ 83.2 million for the year ended December 31, 2013 . For the year ended December 31, 2014 , resident fees and services include revenues derived from the additional 10 properties that were acquired after December 31, 2013 . This series of acquisitions increased the total number of beds by 909 , and brought the total bed count to 5,362 as of December 31, 2014 . Average occupancy rates for the years ended December 31, 2014 and 2013 were 83.5% and 82.5% , respectively.


49


Property operating expense

Property operating expense increased by $ 52.5 million to $ 112.2 million for the year ended December 31, 2014 from $ 59.7 million for the year ended December 31, 2013 . The increase was primarily due to increases in labor, food, utilities, marketing and other costs as a result of the additional properties that were acquired after December 31, 2013 . Property operating expense as a percentage of segment revenues decreased to 71.5% from 71.8% for the years ended December 31, 2014 and 2013 , respectively.

Property operating expense includes property management fees and travel reimbursements paid to property managers of $9.7 million and $5.2 million for the years ended December 31, 2014 and 2013 , respectively.

Segment NOI for Managed Properties

Segment NOI increased by $ 21.3 million to $ 44.8 million for the year ended December 31, 2014 from $ 23.5 million for the year ended December 31, 2013 , or as a percent of resident fees and services, was 28.5% and 28.2%, respectively. The increase in segment NOI primarily reflects the impact of the additional properties that were acquired after December 31, 2013 .

Triple Net Lease Properties

Rental revenue and Segment NOI for Triple Net Lease Properties

Segment NOI was $ 98.0 million and $ 1.9 million for the years ended December 31, 2014 and 2013 , respectively. The Holiday Portfolios, our initial Triple Net Lease Properties, were acquired in December 2013. Therefore, a significant portion of the increase in revenues between the years ended December 31, 2014 and 2013 is directly related to the 51 Triple Net Lease Properties that were acquired in December 2013. As a percentage of rental revenue, segment NOI was 100% of revenue for each fiscal year as the lessee operates the property and bears the related costs, including repairs, maintenance, capital expenditures, utilities, taxes, insurance and the payroll expense of property-level employees.

Expenses


Depreciation and amortization

Depreciation and amortization expense increased by $ 76.3 million to $ 103.3 million for the year ended December 31, 2014 from $ 26.9 million for the year ended December 31, 2013 . The increase primarily reflects the impact of the Holiday Portfolios acquisition in December 2013 and the additional properties that were acquired during 2014.


50


Interest expense

Interest expense increased by $ 46.4 million to $ 57.0 million for the year ended December 31, 2014 from $ 10.6 million for the year ended December 31, 2013 . The increase primarily reflects the impact of the Holiday Portfolios acquisition in December 2013. Also, we incurred an additional $ 195.1 million in debt and repaid $ 13.7 million of mortgage notes payable during 2014. The net increase in mortgage notes payable, related to the additional properties that were acquired during 2014, resulted in increased interest expense.

The weighted average effective interest rate for the years ended December 31, 2014 and 2013 was 5.00 % and 4.15 %, respectively.

Acquisition, transaction and integration expense

Acquisition, transaction and integration expense increased by $ 1.0 million to $ 14.3 million for the year ended December 31, 2014 from $ 13.3 million for the year ended December 31, 2013 . Acquisition, transaction and integration expense includes $9.3 million and $1.7 million of spin-off related costs and $0.4 million and $0.7 million of integration costs for the years ended December 31, 2014 and 2013 , respectively.

Management fee to affiliate

Management fee to affiliate expense increased by $ 6.7 million to $ 8.5 million for the year ended December 31, 2014 from $ 1.8 million for the year ended December 31, 2013 .

Pursuant to the management agreement with our Manager, we pay a base management fee equal to 1.5% per annum of our gross equity, which is generally the equity invested by Newcastle as of the distribution date, plus the aggregate offering price from stock offerings, less capital distributions (calculated without regard to depreciation and amortization) and repurchases of common stock. The Manager is also eligible to receive, on a quarterly basis, incentive compensation, to the extent that the performance threshold specified in the management agreement is satisfied. Prior to our spin-off from Newcastle, we were allocated a portion of the base management fee payable by Newcastle pursuant to its management agreement with our Manager.

General and administrative expense

General and administrative expense increased by $ 5.2 million to $ 7.4 million for the year ended December 31, 2014 from $ 2.2 million for the year ended December 31, 2013 . The increase was primarily driven by growth in the portfolio, coupled with expenses associated with the implementation of Sarbanes-Oxley compliant accounting policies and procedures as part of becoming a standalone public company.

Other income

Other income was $ 1.5 million for the year ended December 31, 2014 which reflects a fair value adjustment to the contingent consideration attributable to a portfolio of senior housing facilities in 2013.

Income tax expense

We are organized and conduct our operations to qualify as a REIT under the requirements of the Code. However, certain of our activities are conducted through our TRS and therefore are subject to federal and state income taxes. During the years ended December 31, 2014 and 2013 , our TRS recorded approximately $ 0.2 million and $ 0.7 million in income tax expense, respectively.


51


OUR PORTFOLIO
See Item 1, “Business - Our Portfolio” for a description of our senior housing portfolio.

TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES

Management Agreements

See Item 1, "Business - Management Agreements" and Note 11 to the Consolidated Financial Statements for more information on the Management Agreement.

Property Management Agreements

We enter into long-term property management agreements for our managed properties. See Note 1 and Note 11 to the Consolidated Financial Statements for information related to our property management agreements.


52


LIQUIDITY AND CAPITAL RESOURCES

Our principal liquidity needs are to (i) fund operating expenses, (ii) meet debt service requirements, (iii) fund recurring capital expenditures and acquisition activities, if applicable, and (iv) make dividend distributions. As of December 31, 2015 , we had approximately $ 116.9 million in liquidity, consisting of unrestricted cash and cash equivalents. On January 19, 2016, the Tender Offer expired and we subsequently incurred approximately $ 30.8 million , including transaction costs, to repurchase shares of our common stock, effectively reducing our cash and cash equivalents by the same amount. Repurchases affect the calculation of fees paid to our Manager. See Note 17 to the Consolidated Financial Statements for further information related to the Tender Offer.

During 2015, our principal sources of liquidity were (i) cash flows from operations, (ii) proceeds from acquisition financing in the form of mortgage debt, and (iii) proceeds from the issuance of equity securities. Our cash flow provided by operations is primarily driven by (i) rental revenues received from residents of our managed senior housing portfolios, and (ii) rental revenues from the tenants of our triple net lease properties, less (i) operating expenses (primarily management fees to our Manager, property operating expense of our managed properties, professional fees, insurance and taxes) and (ii) interest on the mortgage notes payable. Net cash provided by operating activities was $ 69.5 million, $ 46.6 million and $ 42.5 million for the years ended December 31, 2015 , 2014 and 2013 , respectively.

We anticipate that our cash on hand combined with our cash flows provided by operating activities will be sufficient to fund our business operations, recurring capital expenditures, debt service and distributions to our shareholders over the next twelve months. In addition, we may elect to meet certain liquidity requirements through proceeds from the sale of assets or from borrowings and/or equity and debt offerings.

These expectations are forward-looking and subject to a number of uncertainties and assumptions, which are described below under “Factors That Could Impact Our Liquidity, Capital Resources and Capital Obligations” as well as "Risk Factors." If our expectations about our liquidity prove to be incorrect, we could be subject to a shortfall in liquidity in the future, and this shortfall may occur rapidly and with little or no notice, which would limit our ability to address the shortfall on a timely basis.

Factors That Could Impact Our Liquidity, Capital Resources and Capital Obligations
The following factors could impact our liquidity, capital resources and capital obligations. As such, if their outcomes do not meet our expectations, changes in these factors may negatively impact liquidity:

Access to Financing : Decisions by investors, counterparties and lenders to enter into transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with covenant terms, industry and market trends, the availability of capital and our investors’, counterparties’ and lenders’ policies and rates applicable thereto and the relative attractiveness of alternative investment or lending opportunities.
Impact of Expected Additional Borrowings or Sales of Assets on Cash Flows : The availability and timing of and proceeds from additional borrowings may be different than expected or may not occur as expected. The timing of any sale of assets, and the proceeds from any such sales, are unpredictable and may vary materially from an asset's estimated fair value and carrying value.
Compliance with Debt Obligations : Our financings subject us to a number of obligations, and a failure to satisfy certain obligations could give rise to a requirement to prepay outstanding debt or result in an event of default and the acceleration of the maturity date for repayment.
Debt Obligations

Mortgage notes related to certain senior housing properties contain various customary loan covenants, in some cases including a Debt Service Coverage Ratio, Project Yield or Minimum Net Worth provision, as defined in the agreements. We were in compliance with all of the covenants as of December 31, 2015 .

See Note 8 to the Consolidated Financial Statements for further information related to our mortgage notes as of December 31, 2015 .


53


Capital Expenditures

For our Managed Properties segment, we anticipate that capital expenditures will be funded through operating cash flows from the Managed Properties along with additional borrowings. However, our borrowing capability may be limited or restricted in certain circumstances by our existing contractual debt obligations and, therefore, limit our ability to fund capital expenditures. During the year ended December 31, 2015 , we funded $ 11.4 million of capital expenditures.

With respect to our Triple Net Lease Properties segment, the terms of these arrangements typically require the tenants to fund all necessary capital expenditures in order to maintain and improve the applicable senior housing properties. To the extent that our tenants are unwilling or unable to fund these capital expenditure obligations under the existing lease arrangements, we may fund capital expenditures with additional borrowings or cash flow from the operations of these senior housing properties. We may also provide corresponding loans or advances to tenants which would increase the rent payable to us. For further information regarding capital expenditures related to our triple net lease properties, see "Contractual Obligations" below.

Cash Flows

The following table provides a summary of our cash flows:

(dollars in thousands)
Year Ended December 31,
 
2015
 
2014
 
2013
Net cash provided by (used in)
 
 
 
 
 
Operating activities
$
69,502

 
$
46,611

 
$
42,532

Investing activities
(1,277,278
)
 
(331,858
)
 
(1,253,174
)
Financing activities
1,098,280

 
481,231

 
1,231,315

Net (Decrease) Increase in Cash and Cash Equivalents
(109,496
)
 
195,984

 
20,673

Cash and Cash Equivalents, Beginning of Period
226,377

 
30,393

 
9,720

Cash and Cash Equivalents, End of Period
$
116,881

 
$
226,377

 
$
30,393


Operating activities

Net cash provided by operating activities was $ 69.5 million, $ 46.6 million and $ 42.5 million for the years ended December 31, 2015 , 2014 and 2013 , respectively.

The increase of $ 22.9 million from 2014 to 2015 was primarily driven by a net increase in operating cash flows generated by the additional properties that were acquired after December 31, 2014, partially offset by a loss on extinguishment of debt associated with the debt refinancing in March 2015.

The increase of $ 4.1 million from 2013 to 2014 was primarily driven by a net increase in operating cash flows generated by the additional properties that were acquired after December 31, 2013.

Investing activities

Net cash used in investing activities was $ 1,277.3 million, $ 331.9 million and $ 1,253.2 million for the years ended December 31, 2015 , 2014 and 2013 , respectively.

The increase of $ 945.4 million from 2014 to 2015 was primarily driven by relatively larger acquisitions in 2015 compared to 2014 . During 2015 , we acquired 54 properties for $ 1,266.6 million, whereas during 2014 , we acquired 16 properties for $ 314.9 million.

The decrease of $ 921.3 million from 2013 to 2014 was primarily driven by relatively smaller acquisitions in 2014 compared to 2013 . During 2014 , we acquired 16 properties for $ 314.9 million, whereas during 2013 , we acquired 72 properties for $ 1,249.2 million.


54


Financing activities

Net cash provided by financing activities was $ 1,098.3 million, $ 481.2 million and $ 1,231.3 million for the years ended December 31, 2015 , 2014 and 2013 , respectively.

The increase of $ 617.1 million from 2014 to 2015 was primarily driven by relatively larger acquisitions in 2015 compared to 2014 . The acquisitions were financed primarily by an increase in net proceeds of $ 1,053.1 million from the issuance of mortgage debt and net proceeds of $ 266.5 million from the issuance of common stock. These increases were partially offset by repayments and principal payments of mortgage debt of $ 320.1 million, a decrease in net capital contributions of $ 302.2 million from Newcastle prior to the spin-off and dividend payments of $ 70.3 million.

The decrease of $ 750.1 million from 2013 to 2014 was primarily driven by relatively smaller acquisitions in 2014 compared to 2013 . During 2014 , we acquired 16 properties financed with $ 195.1 million in long term debt, whereas during 2013 , we acquired 72 properties financed with $ 904.5 million in long-term debt. Additionally, there was a decrease of $ 65.9 million in net contributions from Newcastle during 2014 compared to 2013 .

REIT Compliance Requirements

We are organized and conduct our operations to qualify as a REIT for U.S. federal income tax purposes. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, excluding net capital gains. We intend to pay dividends greater than all of our REIT taxable income to holders of our common stock in 2016, if, and to the extent, authorized by our board of directors. We note that a portion of this requirement may be able to be met in future years with stock dividends, rather than cash distributions, subject to limitations. We expect that our operating cash flows will exceed REIT taxable income due to depreciation and other non-cash deductions in computing REIT taxable income. However, before we pay any dividend, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our obligations. If we do not have sufficient liquid assets to enable us to satisfy the 90% distribution requirement, or if we decide to retain cash, we may sell assets, issue additional equity securities or borrow funds to make cash distributions, or we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities.

All of the dividends paid to common stockholders in 2015 are considered return of capital for tax purposes.

Income Tax
We are organized and conduct our operations to qualify as a REIT under the requirements of the Code. Currently, certain of our activities are conducted through our TRS and therefore are subject to federal and state income taxes at regular corporate tax rates. Our TRS leases properties from our REIT entities for which the TRS is charged rent based on market rates following the terms of the lease agreements between the TRS and the REIT entities. As of December 31, 2015 , the Company is in the process of reviewing these agreements and we may modify certain provisions in order to clarify existing terms. Any modification to the timing or extent of lease payments between our REIT entities and the TRS would result in a change to our taxable income, although our consolidated pre-tax income would remain unchanged due to the fact that our REIT entities and the TRS are consolidated and transactions between consolidated entities are eliminated.

OFF-BALANCE SHEET ARRANGEMENTS

As of December 31, 2015 , we do not have any off-balance sheet arrangements. We do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured investment vehicles, special purpose or variable interest entities established to facilitate off-balance sheet arrangements. Further, we have not guaranteed any obligations of unconsolidated entities or entered into any commitment or intend to provide additional funding to any such entities.

55


CONTRACTUAL OBLIGATIONS

As of December 31, 2015 , we had the following material contractual obligations (dollars in thousands):
 
2016
 
2017
 
2018
 
2019
 
2020
 
Thereafter
 
Total
Mortgage notes payable  (A)
$
16,240

 
127,312

 
114,826

 
128,593

 
66,124

 
1,733,644

 
$
2,186,739


(A)
These amounts include only scheduled principal repayments. See Note 8 to the Consolidated Financial Statements for further information about interest rates.

In addition to mortgage notes payable, we are a party to the Management Agreement with the Manager and property management agreements with Property Managers. See Note 8 to the Consolidated Financial Statements for information related to our capital improvement, repair and lease commitments.

INFLATION

Our triple net leases provide for either fixed increases in base rents and/or indexed escalators, based on the CPI. In our Managed Properties segment, resident agreements are generally month to month agreements affording us the opportunity to increase prices subject to market and other conditions. We believe that inflationary increases in costs and expenses will be offset, at least in part, by contractual rent and resident fee increases.

NON-GAAP FINANCIAL MEASURES

We believe that net income, as defined by U.S. Generally Accepted Accounting Principles ("GAAP"), is the most appropriate earnings measurement. However, we consider certain non-GAAP financial measures to be useful supplemental measures of our operating performance. A non-GAAP financial measure is a measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are not excluded from or included in the most comparable GAAP measure. The following describes the non-GAAP financial measures based on which management evaluates our operating performance and that we consider most useful to investors, and sets forth reconciliations of these measures to the most directly comparable GAAP financial measures.

The non-GAAP financial measures we present in this Form 10-K may not be identical to those presented by other real estate companies due to the fact that not all real estate companies use the same definitions. You should not consider these measures as alternatives to net income (determined in accordance with GAAP), which is an indicator of our financial performance or as alternatives to cash flow from operating activities (determined in accordance with GAAP), which is a liquidity measure, nor are these measures necessarily indicative of sufficient cash flow to fund all of our needs. In order to facilitate a clear understanding of our consolidated historical operating results, you should examine these measures in conjunction with net income as presented in our Consolidated Financial Statements and other financial data included elsewhere in this Form 10-K.

Funds From Operations and Normalized Funds From Operations

Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. However, since real estate values historically have risen or fallen with market conditions, many industry investors deem presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. Therefore, we consider Funds From Operations ("FFO") and Normalized FFO to be appropriate measures of operating performance of an equity REIT. In particular, we believe that Normalized FFO is useful because it allows investors, analysts and our management to compare our operating performance between periods and to the operating performance of other real estate companies on a consistent basis without having to account for differences caused by period specific items and events such as transaction costs.

We use the National Association of Real Estate Investment Trusts ("NAREIT") definition of FFO. NAREIT defines FFO as net income (computed in accordance with GAAP) excluding gains (losses) from sales of depreciable real estate assets, impairment charges of depreciable real estate, plus real estate depreciation and amortization, and after adjustments for unconsolidated entities and joint ventures to reflect FFO on the same basis. We define Normalized FFO as FFO excluding the following income and expense items (which may be recurring in nature) as applicable: (a) acquisition, transaction and integration related costs and expenses; (b) the write off of unamortized deferred financing costs, or additional costs, make whole payments, penalties or premiums incurred as the result of early repayment of debt (collectively, "Loss on extinguishment of debt") and (c) amounts reported in "Other expense (income)" in the Consolidated Statements of Operations.


56


The following table sets forth a reconciliation of net loss to FFO and Normalized FFO:

(dollars in thousands)
Year Ended December 31,
 
2015
 
2014
 
2013
Net loss
$
(82,425
)
 
$
(46,403
)
 
$
(30,046
)
Depreciation and amortization
160,318

 
103,279

 
26,933

FFO
77,893

 
56,876

 
(3,113
)
Acquisition, transaction and integration expense
13,444

 
14,295

 
13,294

Loss on extinguishment of debt
5,091

 

 

Other expense (income) (A)
1,629

 
(1,500
)
 

Normalized FFO
$
98,057

 
$
69,671

 
$
10,181


(A)
Primarily includes changes in the fair value of contingent consideration and financial instruments and restructuring expenses.

Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization
We consider Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”) as an important supplemental measure to net income because it provides additional information with which to evaluate our operating performance on an unleveraged basis. Adjusted EBITDA is defined as earnings before interest, taxes, depreciation and amortization, excluding acquisition, transaction and integration expense, gains (losses) on sales of real estate, impairment charges, write offs of unamortized deferred financing costs, or additional costs, make whole payments, penalties or premiums incurred as the result of early repayment of debt (collectively, "Loss on extinguishment of debt") and amounts reported in "Other expense (income)" in the Consolidated Statements of Operations. Adjusted EBITDA does not represent, and should not be considered as an alternative to, net income as determined in accordance with GAAP.
The following table sets forth a reconciliation of net loss to Adjusted EBITDA:
(dollars in thousands)
Year Ended December 31,
 
2015
 
2014
 
2013
Net loss
$
(82,425
)
 
$
(46,403
)
 
$
(30,046
)
Interest expense
75,021

 
57,026

 
10,589

Income tax (benefit) expense
(3,655
)
 
160

 
656

Depreciation and amortization
160,318

 
103,279

 
26,933

Acquisition, transaction and integration expense
13,444

 
14,295

 
13,294

Loss on extinguishment of debt
5,091

 

 

Other expense (income) (A)
1,629

 
(1,500
)
 

Adjusted EBITDA
$
169,423

 
$
126,857

 
$
21,426

(A)
Primarily includes changes in the fair value of contingent consideration and financial instruments and restructuring expenses.


57


APPLICATION OF CRITICAL ACCOUNTING POLICIES
Management’s discussion and analysis of financial condition and results of operations is based upon our historical financial statements, which have been prepared in accordance with GAAP. The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions that could affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenue and expenses. Our estimates are based on information available to management at the time of preparation of the financial statements, including the result of historical analysis, our understanding and experience of our operations, our knowledge of the industry and market-participant data available to us.

Actual results have historically been in line with management’s estimates and judgments used in applying each of the accounting policies described below, and management periodically re-evaluates accounting estimates and assumptions. Actual results could differ from these estimates and materially impact our consolidated financial statements. However, we do not expect our assessments and assumptions below to materially change in the future.

A summary of our significant accounting policies in presented in Note 2 to our Consolidated Financial Statements. The following is a summary of our accounting policies that are most effected by judgments, estimates and assumptions.

Revenue Recognition

Resident Fees and Services - Resident fees and services include monthly rental revenue, care income and ancillary income recognized from the Managed Properties segment. Resident fees and services are recognized monthly as services are provided. Lease agreements with residents are cancelable by the resident with 30 days’ notice. Ancillary income primarily relates to non-refundable community fees. Non-refundable community fees are recognized on a straight-line basis over the average length of stay of residents, which we estimate to be approximately 24 months for AL/MC properties and approximately 33 months for IL-only properties.

Acquisition Accounting

We have determined that all of our acquisitions should be accounted for under the acquisition method. The accounting for acquisitions requires the identification and measurement of all acquired tangible and intangible assets and assumed liabilities at their respective fair values, as of the respective transaction dates. The determination of the fair value of net assets acquired involves significant judgment and estimates, such as our estimates of future cash flows based on a number of factors including property operating results, known and anticipated trends, as well as market and economic conditions.

In measuring the fair value of tangible and identified intangible assets acquired and liabilities assumed, management uses information obtained as a result of pre-acquisition due diligence, marketing, leasing activities and independent appraisals. In the case of real property, the fair value of the tangible assets acquired is determined by valuing the property as if it were vacant. Significant estimates impacting the measurement at fair value of our real estate property include expected future rental rates and occupancy, construction cost data and qualitative selection of comparable market transactions as well as the assessment of the relative quality and condition of our acquired properties.

Recognized intangible assets primarily include the fair value of in-place resident leases. We estimate the fair value of in-place leases as (i) the present value of the estimated rental revenue that would have been forgone, offset by variable costs that would have otherwise been incurred during a reasonable lease-up period (which we generally estimate to range between 18 and 24 months), as if the acquired units were vacant and (ii) the estimated absorption costs, such as additional marketing costs that would have been incurred during the lease-up period. The acquisition fair value of the in-place lease intangibles is amortized over the average length of stay of the residents at the senior housing properties on a straight-line basis, which is estimated to be 24 months for AL/MC and CCRC properties and 33 months for IL-only properties.

Contingent consideration, if any, is measured at fair value on the date of acquisition. In subsequent reporting periods, the fair value of the contingent consideration is remeasured at each reporting date, with any change recorded in other income and expense in the Consolidated Statements of Operations.


58


Provision for Uncollectible Receivables

We assess the collectability of our rent receivables, including that of our straight-line rent receivable, on an ongoing basis. We base our assessment on several qualitative and quantitative factors, including and as appropriate, resident and triple net lease payment history, the financial strength of the resident and of guarantors, the value of the underlying collateral or deposit, if any, and current economic conditions. If our evaluation of these factors indicates it is probable that we will not be able to recover the full value of the receivable, we provide for a specific reserve against the portion of the receivable that we estimate may not be recoverable. Any unrecovered amount adversely impacts our cash flows, liquidity and results of operations on a dollar-for-dollar basis.

Impairment of Long Lived Assets

We periodically evaluate long-lived assets, including definite lived intangible assets, primarily consisting of our real estate investments, for impairment indicators. If indicators of impairment are present, we evaluate the carrying value of the related real estate investments in relation to the future undiscounted cash flows of the underlying operations. In performing this evaluation, market conditions and our current intentions with respect to holding or disposing of the asset are considered. If the sum of the expected future undiscounted cash flows is less than book value, we recognize an impairment loss equal to the amount by which the asset’s carrying value exceeds its fair value. An impairment loss is recognized at the time any such determination is made. No impairment loss has been recognized by us since inception.

Income Taxes

As a REIT, we are generally not subject to federal income tax on income that we distribute as dividends to our stockholders. Our determination that we qualify as a REIT is based on interpretation of tax laws and our conclusion has an impact on the measurement and recognition of income tax expense. If we were to fail to qualify as a REIT in any taxable year, we would be subject to U.S. federal income tax, including any applicable alternative minimum tax, on our taxable income at regular corporate rates and distributions to stockholders would not be deductible by us in computing our taxable income. Failing to qualify as a REIT could materially and adversely affect our financial position, performance and liquidity.

Recent Accounting Pronouncements

See Note 2 to the Consolidated Financial Statements for information about recent accounting pronouncements.


59


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market risk is the exposure to loss resulting from changes in interest rates, credit spreads, foreign currency exchange rates, commodity prices and equity prices. The primary market risks that we are exposed to are interest rate risk and credit risk. These risks are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. All of our market risk sensitive assets and liabilities are for non-trading purposes only. In addition, we are exposed to liquidity risk, which may impact our access to capital resources and repayment of capital obligations.

Interest Rate Risk

We are exposed to market risk related to changes in interest rates on borrowings under our mortgage loans that are floating rate obligations. These market risks result primarily from changes in LIBOR or prime rates. We continuously monitor our level of floating rate debt with respect to total debt and other factors, including our assessment of current and future economic conditions.

For fixed rate debt, interest rate fluctuations generally affect the fair value, but do not impact our earnings or cash flows. Therefore, interest rate risk does not have a significant impact on our fixed rate debt obligations until such obligations mature or until we elect to prepay and refinance such obligations. If interest rates have risen at the time our fixed rate debt matures or is refinanced, our future earnings and cash flows could be adversely affected by additional borrowing costs. Conversely, lower interest rates at the time of maturity or refinancing may lower our overall borrowing costs.

For floating rate debt, interest rate fluctuations can affect the fair value, as well as earnings or cash flows. If market interest rates rise, our earnings and cash flows could be adversely affected by an increase in interest expense. In contrast, lower interest rates may reduce our borrowing costs and improve our operational results. We continuously monitor our interest rate exposure and may
elect to use derivative instruments to manage interest rate risk associated with floating rate debt.

As of December 31, 2015 , we had $ 883.3 million of floating rate debt, representing approximately 40.4 % of our total indebtedness, with a weighted average rate of 2.71 %. A 100 basis point change in interest rates would change our annual interest expense by $ 8.8 million on an annualized basis.

Credit Risk

We derive a portion of our revenue from long-term triple net leases in which the minimum rental payments are fixed with scheduled periodic increases. We also earn revenue from senior housing properties operated pursuant to property management agreements. For these properties, rental rates may fluctuate due to lease rollovers and renewals and economic or market conditions.

The properties we lease to Holiday account for a significant portion of our total revenues and net operating income, and such concentration creates credit risk. We could be adversely affected if Holiday becomes unable or unwilling to satisfy its obligations to us. There is no assurance that Holiday will have sufficient assets, income and access to financing to enable it to satisfy its obligations to us.

Furthermore, although our leases, financing arrangements and other agreements with our tenants and managers generally provide us the right under specified circumstances to terminate a lease or management agreement, or demand immediate repayment of certain obligations to us, the bankruptcy and insolvency laws afford certain rights to a party that has filed for bankruptcy or reorganization that may render certain of these remedies unenforceable, or delay our ability to pursue such remedies.


60


Liquidity Risk
In addition to the discussion in “Risk Factors,” the following factors could affect our liquidity, access to capital resources and our capital obligations. As such, if their outcomes do not fall within our expectations, changes in these factors could negatively affect our liquidity.

Decisions by investors, counterparties and lenders to enter into transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit and derivative arrangements, industry and market trends, the availability of capital and our investors’, counterparties’ and lenders’ policies and rates applicable thereto, and the relative attractiveness of alternative investment or lending opportunities.
Real estate investments are relatively illiquid, and our ability to quickly sell or exchange our properties in response to changes in economic or other conditions is limited. In the event we desire or need to sell any of our properties, the value of those properties and our ability to sell at a price or on terms acceptable to us could be adversely affected by a downturn in the real estate industry or any weakness in the senior housing and healthcare industries. We cannot assure you that we will recognize the full value of any property that we sell for liquidity or other reasons, and the inability to respond quickly to changes in the performance of our investments could adversely affect our business, results of operations and financial condition.
Because we derive substantially all of our revenues from triple net lease and managed property tenants and operators, any inability or unwillingness by these tenants and operators to satisfy their respective obligations to us or to renew their leases with us upon expiration of the terms thereof could have a material adverse effect on our liquidity, financial condition, our ability to service our indebtedness and to make distributions to our stockholders.
To comply with the 90% distribution requirement applicable to REITs and to avoid income and excise taxes, we must make distributions to our stockholders. Such distributions will limit our liquidity to finance investments, acquisitions and new developments and may limit our ability to engage in transactions that are otherwise in the best interests of our stockholders. Although we do not anticipate any inability to satisfy the REIT distribution requirement, from time to time, we may not have sufficient cash or other liquid assets to do so. For example, timing differences between the actual receipt of income and actual payment of deductible expenses, on the one hand, and the inclusion of that income and deduction of those expenses in arriving at our taxable income, on the other hand, or non-deductible expenses such as principal amortization or repayments or capital expenditures in excess of non-cash deductions may cause us to fail to have sufficient cash or liquid assets to enable us to satisfy the 90% distribution requirement. In the event that timing differences occur or we decide to retain cash or to distribute such greater amount as may be necessary to avoid income and excise taxation, we may seek to borrow funds, issue additional equity securities, pay taxable stock dividends, distribute other property or securities or engage in a transaction intended to enable us to meet the REIT distribution requirements. Any of these actions may require us to raise additional capital to meet our obligations; however, limitations on our ability to access capital, as described above, could have an adverse effect on our ability to make required payments on our debt obligations, make distributions to our stockholders or make future investments necessary to implement our business strategy. The terms of the instruments governing our existing indebtedness restrict our ability to engage in certain types of these transactions.

61


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 
Page
Index to Consolidated Financial Statements:
 
Financial Statement Schedule
 

62


Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholders of
New Senior Investment Group Inc.
 
We have audited the accompanying consolidated balance sheets of New Senior Investment Group Inc. and Subsidiaries (the “Company”) as of December 31, 2015 and 2014, and the related consolidated statements of operations, changes in equity and cash flows for each of the three years in the period ended December 31, 2015. Our audits also included the financial statement schedule listed in the Index at Item 15(a). These financial statements and schedule are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of New Senior Investment Group Inc. and Subsidiaries at December 31, 2015 and 2014, and the consolidated results of their operations and their cash flows for each of the three years in the period ended December 31, 2015, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), New Senior Investment Group Inc.’s internal control over financial reporting as of December 31, 2015, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 26, 2016 expressed an unqualified opinion thereon.

/s/ Ernst & Young LLP

New York, New York
February 26, 2016


63


Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholders of
New Senior Investment Group Inc.

We have audited New Senior Investment Group Inc. and Subsidiaries’ internal control over financial reporting as of December 31, 2015, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway (2013 framework) (the COSO criteria). New Senior Investment Group Inc. and Subsidiaries’ management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, New Senior Investment Group Inc. and Subsidiaries’ maintained, in all material respects, effective internal control over financial reporting as of December 31, 2015, based on the COSO criteria.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of New Senior Investment Group Inc. and Subsidiaries as of December 31, 2015 and 2014, and the related consolidated statements of operations, changes in equity and cash flows for each of the three years in the period ended December 31, 2015 of New Senior Investment Group Inc. and Subsidiaries and our report dated February 26, 2016 expressed an unqualified opinion thereon. 

/s/ Ernst & Young LLP

New York, New York
February 26, 2016


64

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except share data)



 
December 31,
Assets
2015
 
2014
Real estate investments:
 
 
 
Land
$
222,795

 
$
138,799

Buildings, improvements and other
2,568,133

 
1,500,130

Accumulated depreciation
(129,788
)
 
(56,988
)
Net real estate property
2,661,140

 
1,581,941

Acquired lease and other intangible assets
308,917

 
178,615

Accumulated amortization
(166,714
)
 
(79,021
)
Net real estate intangibles
142,203

 
99,594

Net real estate investments
2,803,343

 
1,681,535

 
 
 
 
Cash and cash equivalents
116,881

 
226,377

Straight-line rent receivables
51,916

 
26,454

Receivables and other assets, net
45,319

 
31,793

Total Assets
$
3,017,459

 
$
1,966,159

 
 
 
 
Liabilities and Equity
 
 
 
Liabilities
 
 
 
Mortgage notes payable, net
$
2,151,317

 
$
1,223,224

Due to affiliates
9,644

 
6,882

Dividends payable

 
15,276

Accrued expenses and other liabilities
89,173

 
72,241

Total Liabilities
$
2,250,134

 
$
1,317,623

 
 
 
 
Commitments and contingencies


 


 
 
 
 
Equity
 
 
 
Preferred Stock $0.01 par value, 100,000,000 shares authorized and none outstanding as of both December 31, 2015 and 2014
$

 
$

Common stock $0.01 par value, 2,000,000,000 shares authorized, 85,447,551 and 66,415,415 shares issued and outstanding as of December 31, 2015 and 2014, respectively
854

 
664

Additional paid-in capital
928,654

 
672,587

Accumulated deficit
(162,183
)
 
(24,715
)
Total Equity
$
767,325

 
$
648,536

 
 
 
 
Total Liabilities and Equity
$
3,017,459

 
$
1,966,159


See notes to Consolidated Financial Statements.


65

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(dollars in thousands, except share data)



 
Year Ended December 31,
 
2015
 
2014
 
2013
Revenues
 
 
 
 
 
Resident fees and services
$
277,324

 
$
156,993

 
$
83,218

Rental revenue
111,154

 
97,992

 
1,918

Total revenues
388,478

 
254,985

 
85,136

 
 
 
 
 
 
Expenses
 
 
 
 
 
Property operating expense
189,543

 
112,242

 
59,726

Depreciation and amortization
160,318

 
103,279

 
26,933

Interest expense
75,021

 
57,026

 
10,589

Acquisition, transaction, and integration expense
13,444

 
14,295

 
13,294

Management fee to affiliate
14,279

 
8,470

 
1,796

General and administrative expense
15,233

 
7,416

 
2,188

Loss on extinguishment of debt
5,091

 

 

Other expense (income)
1,629

 
(1,500
)
 

Total expenses
$
474,558

 
$
301,228

 
$
114,526

 
 
 
 
 
 
Loss Before Income Taxes
(86,080
)
 
(46,243
)
 
(29,390
)
Income tax (benefit) expense
(3,655
)
 
160

 
656

Net Loss
$
(82,425
)
 
$
(46,403
)
 
$
(30,046
)


 
 
 
 
 
Loss Per Share of Common Stock
 
 
 
 
 
Basic and diluted
$
(1.08
)
 
$
(0.70
)
 
$
(0.45
)
 
 
 
 
 
 
Weighted Average Number of Shares of Common Stock Outstanding
 
 
 
 
 
Basic and diluted
76,601,161

 
66,400,914

 
66,399,857

 
 
 
 
 
 
Dividends Declared Per Share of Common Stock
$
0.75

 
$
0.23

 
$


See notes to Consolidated Financial Statements.

66

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(dollars in thousands, except share data)



 
 
 Common Stock
 
 
 
 
 
 
 
 
 Shares
 
 Amount
 
Accumulated Deficit
 
 Additional Paid-in Capital
 
 Total Equity
Equity at December 31, 2012
 

 
$

 
$

 
$
69,704

 
$
69,704

Capital contributions
 

 

 

 
397,015

 
397,015

Capital distributions
 

 

 

 
(28,838
)
 
(28,838
)
Net loss
 

 

 

 
(30,046
)
 
(30,046
)
Equity at December 31, 2013
 

 
$

 
$

 
$
407,835

 
$
407,835

Capital contributions
 

 

 

 
461,218

 
461,218

Capital distributions
 

 

 

 
(158,980
)
 
(158,980
)
Net loss
 

 

 

 
(36,964
)
 
(36,964
)
Effect of New Senior spin-off
 
66,399,857

 
664

 

 
(664
)
 

Equity at November 7, 2014
 
66,399,857

 
$
664

 
$

 
$
672,445

 
$
673,109

Exercise of stock options
 
14,188

 

 

 
119

 
119

Director's shares issued
 
1,370

 

 

 
23

 
23

Dividends declared
 

 

 
(15,276
)
 

 
(15,276
)
Net loss
 

 

 
(9,439
)
 

 
(9,439
)
Equity at December 31, 2014
 
66,415,415

 
$
664

 
$
(24,715
)
 
$
672,587

 
$
648,536

Issuance of common stock, net
 
20,114,090

 
201

 

 
266,312

 
266,513

Repurchase of common stock
 
(1,112,000
)
 
(11
)
 

 
(10,262
)
 
(10,273
)
Exercise of stock options
 
30,046

 

 

 

 

Fair value of stock options issued
 

 

 

 
17

 
17

Dividends declared
 

 

 
(55,043
)
 

 
(55,043
)
Net loss
 

 

 
(82,425
)
 

 
(82,425
)
Equity at December 31, 2015
 
85,447,551

 
$
854

 
$
(162,183
)
 
$
928,654

 
$
767,325


See notes to Consolidated Financial Statements.

67

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)


 
Year Ended December 31,
 
2015
 
2014
 
2013
Cash Flows From Operating Activities
 
 
 
 
 
Net loss
$
(82,425
)
 
$
(46,403
)
 
$
(30,046
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
 
 
Depreciation of tangible assets and amortization of intangible assets
160,460

 
103,398

 
26,933

Amortization of deferred financing costs
9,320

 
8,331

 
896

Amortization of deferred community fees
(1,141
)
 
(1,420
)
 
(404
)
Amortization of premium on mortgage notes payable
77

 
850

 
344

Non-cash straight-line rent
(25,462
)
 
(25,932
)
 
(522
)
Change in fair value of contingent consideration

 
(1,500
)
 

Loss on extinguishment of debt
5,091

 

 

Equity-based compensation
17

 

 

Provision for bad debt
2,105

 
922

 
314

Unrealized loss on interest rate caps
964

 

 

Changes in:
 
 
 
 
 
Receivables and other assets, net
(14,868
)
 
(6,053
)
 
(9,087
)
Due to affiliates
2,762

 
989

 
4,011

Accrued expenses and other liabilities
12,602

 
13,429

 
50,093

Net cash provided by operating activities
$
69,502

 
$
46,611

 
$
42,532

Cash Flows From Investing Activities
 
 
 
 
 
Cash paid for acquisitions, net of deposits
$
(1,251,343
)
 
$
(314,935
)
 
$
(1,249,167
)
Capital expenditures
(11,411
)
 
(8,538
)
 
(3,502
)
Funds reserved for future capital expenditures
(3,169
)
 
(3,530
)
 

Deposits paid for real estate investments
(11,355
)
 
(4,855
)
 
(505
)
Net cash used in investing activities
$
(1,277,278
)
 
$
(331,858
)
 
$
(1,253,174
)
Cash Flows From Financing Activities
 
 
 
 
 
Proceeds from mortgage notes payable
$
1,248,252

 
$
195,144

 
$
904,509

Principal payments of mortgage notes payable
(15,599
)
 
(13,736
)
 
(746
)
Repayments of mortgage notes payable
(304,484
)
 

 

Payment of exit fee on extinguishment of debt
(1,499
)
 

 

Payment of deferred financing costs
(13,065
)
 
(2,557
)
 
(40,625
)
Payment of common stock dividend
(70,318
)
 

 

Purchase of interest rate caps
(1,247
)
 

 

Proceeds from issuance of common stock and exercise of options
276,569

 
142

 

Costs related to issuance of common stock
(10,056
)
 

 

Repurchase of common stock
(10,273
)
 

 

Contributions from Newcastle

 
461,218

 
397,015

Distributions to Newcastle

 
(158,980
)
 
(28,838
)
Net cash provided by financing activities
$
1,098,280

 
$
481,231

 
$
1,231,315

Net (Decrease) Increase in Cash and Cash Equivalents
(109,496
)
 
195,984

 
20,673

Cash and Cash Equivalents, Beginning of Year
226,377

 
30,393

 
9,720

Cash and Cash Equivalents, End of Year
$
116,881

 
$
226,377

 
$
30,393


Continued on next page



68

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)


 
Year Ended December 31,
 
2015
 
2014
 
2013
Supplemental Disclosure of Cash Flow Information
 
 
 
 
 
Cash paid during the year for interest expense
$
62,870

 
$
45,026

 
$
9,252

Cash paid during the year for income taxes
190

 
1,357

 
899

Supplemental Schedule of Non-Cash Investing and Financing Activities
 
 
 
 
 
Common stock dividend declared but not paid

 
15,276

 

Recognized contingent consideration at fair value

 
50

 
1,500

Issuance of common stock and exercise of options
316

 
23

 

Other liabilities assumed with acquisitions
651

 

 

Assumption of mortgage notes payable at fair value

 

 
43,128

Issuance of seller financing for acquisition at fair value

 

 
9,407

    
See notes to Consolidated Financial Statements.

69

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)



1.
ORGANIZATION
New Senior Investment Group Inc. ("New Senior" or the "Company") is a Real Estate Investment Trust ("REIT") primarily focused on investing in private pay senior housing properties. The Company was formed as Newcastle Senior Living Holdings LLC, a Delaware limited liability company, in 2012 and converted to a Delaware corporation on May 30, 2014 and changed its name to New Senior Investment Group Inc. on June 16, 2014.

On November 6, 2014, the spin-off of New Senior was completed with the distribution of all of the outstanding shares of New Senior to the holders of Newcastle Investment Corp. (“Newcastle”) common stock. As of December 31, 2015 , the Company owns a diversified portfolio of 154 primarily private pay senior housing properties located across 37 states. The Company is listed on the New York Stock Exchange (“NYSE”) under the symbol “SNR” and is headquartered in New York, New York.

The Company operates in two reportable segments: (1) Managed Properties and (2) Triple Net Lease Properties.

Managed Properties – The Company has engaged property managers to manage 96 of its properties on a day-to-day basis under the Managed Properties segment. These properties consist of 53 dedicated independent living facilities (“IL-only”) and 43 properties with a combination of assisted living/memory care (“AL/MC”) facilities. The Company’s Managed Properties are managed by Holiday Acquisition Holdings LLC (“Holiday”), a portfolio company that is majority owned by private equity funds managed by an affiliate of FIG LLC (the “Manager”), a subsidiary of Fortress Investment Group LLC (“Fortress”), FHC Property Management LLC (together with its subsidiaries, “Blue Harbor”), an affiliate of the Manager, Jerry Erwin Associates, Inc. (“JEA”) and Thrive Senior Living LLC ("Thrive"), collectively, the “Property Managers,” under property management agreements (the “Property Management Agreements”). Under the Property Management Agreements, the Property Managers are responsible for the day-to-day operations of the Company’s senior housing properties and are entitled to a management fee in accordance with the terms of the Property Management Agreements.

Holiday’s property management agreements have initial five -year or ten -year terms, with successive, automatic one -year renewal periods and the Company pays property management fees of 5% to 7% of effective gross income. For the Company’s other property managers, the property management agreements have initial terms of five to ten years with successive, automatic one -year renewal periods. The Company pays property management fees of 3% to 7% of gross revenues and, for certain property management agreements, a property management fee based on a percentage of net operating income.

Triple Net Lease Properties – The Company has also invested in 58 properties (substantially all of which are included in the “Holiday Portfolio” and the LCS Portfolio) subject to triple net lease arrangements under the Triple Net Lease Properties segment. These properties consist of 52 IL-only properties, five rental Continuing Care Retirement Communities (“CCRC”) properties and one AL/MC property. In a triple net lease arrangement, the Company purchases property and leases it back to the seller or to a third party, and the lessee agrees to operate and maintain the property at its own expense, including repairs, maintenance, capital expenditures, utilities, taxes, insurance and the payroll expense of property-level employees. The Company’s triple net lease agreements have initial terms of approximately 15 or 17 years and include renewal options and periodic rent increases ranging from 2.5% to 4.5% .


70

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Principles of Consolidation

The accompanying Consolidated Financial Statements are prepared in accordance with U.S. Generally Accepted Accounting Principles (“GAAP’’) with the instructions to Form 10-K and Article 10 of Regulation S-X. The Consolidated Financial Statements include the accounts of New Senior and its consolidated subsidiaries. All significant intercompany transactions and balances have been eliminated. New Senior consolidates those entities in which it has control over significant operating, financial and investing decisions of the entity. As of December 31, 2015 and 2014 , the Company did not have any investments in Variable Interest Entities (“VIEs”). VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. In the opinion of management, all adjustments considered necessary for a fair presentation have been included.

Prior to November 7, 2014, the Company was not operated as a stand-alone business from Newcastle. Information in the Consolidated Financial Statements for periods prior to November 7, 2014 has been prepared on a stand-alone basis from the consolidated financial statements and accounting records of Newcastle and does not necessarily reflect what New Senior’s consolidated results of operations, financial position and cash flows would have been had New Senior operated as an independent company prior to the spin-off. Management believes the assumptions and methods of allocation used in the accompanying Consolidated Financial Statements are reasonable.

The Consolidated Financial Statements reflect all revenues, expenses and cash flows directly attributable to the Company. Certain expenses of Newcastle, comprised primarily of a portion of its management fee, acquisition and transaction costs and general and administrative costs, have been allocated to New Senior to the extent they were directly associated with the Company for periods prior to the spin-off. The portion of the management fee allocated to New Senior prior to the spin-off represents the product of the management fee rate payable by Newcastle of 1.5% and New Senior’s gross equity, which management believes is a reasonable method for allocating the cost of the services provided by the employees of the Manager to the Company. New Senior and Newcastle have not shared any costs subsequent to the spin-off. See Note 11 for details related to management agreement terms.

Certain prior period amounts have been reclassified to conform to the current period’s presentation.

Use of Estimates

Management is required to make estimates and assumptions when preparing financial statements in conformity with GAAP. These estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the accompanying Consolidated Financial Statements and the reported amounts of revenue and expenses during the reporting period. Actual results may differ from management’s estimates.

Revenue Recognition

Resident Fees and Services - Resident fees and services include monthly rental revenue, care income and ancillary income recognized from the Managed Properties segment. Resident fees and services are recognized monthly as services are provided. Lease agreements with residents are cancelable by the resident with 30 days’ notice. Ancillary income primarily relates to non-refundable community fees. Non-refundable community fees are recognized on a straight-line basis over the average length of stay of residents, which management estimates to be approximately 24 months for AL/MC properties and approximately 33 months for IL-only properties.

Rental Revenue - Rental revenue from the Triple Net Lease Properties segment is recognized on a straight-line basis over the applicable term of the lease when collectability is reasonably assured. Recognizing rental revenue on a straight-line basis typically results in recognizing revenue in excess of cash amounts contractually due from the Company’s tenants during the first half of the lease term, creating a straight-line rent receivable. As of December 31, 2015 and 2014 , straight-line rent receivables were $ 51,916 and $ 26,454 , respectively.


71

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


Acquisition Accounting

The Company has determined that all of its acquisitions should be accounted for under the acquisition method. The accounting for acquisitions requires the identification and measurement of all acquired tangible and intangible assets and assumed liabilities at their respective fair values, as of the respective transaction dates. The determination of the fair value of net assets acquired involves significant judgment and estimates, such as the Company's estimates of future cash flows based on a number of factors including property operating results, known and anticipated trends, as well as market and economic conditions.

In measuring the fair value of tangible and identified intangible assets acquired and liabilities assumed, management uses information obtained as a result of pre-acquisition due diligence, marketing, leasing activities and independent appraisals. In the case of buildings, the fair value of the tangible assets acquired is determined by valuing the property as if it were vacant. Significant estimates impacting the measurement at fair value of the Company's real property include construction cost data and qualitative selection of comparable market transactions as well as the assessment of the relative quality and condition of the acquired properties.
 
Recognized intangible assets primarily include the fair value of in-place resident leases. The Company estimates the fair value of in-place leases as (i) the present value of the estimated rental revenue that would have been forgone, offset by variable costs that would have otherwise been incurred during a reasonable lease-up period, as if the acquired units were vacant and (ii) the estimated absorption costs, such as additional marketing costs that would have been incurred during the lease-up period. The acquisition fair value of the in-place lease intangibles is amortized over the average length of stay of the residents on a straight-line basis.

Contingent consideration, if any, is measured at fair value on the date of acquisition. The fair value of the contingent consideration is remeasured at each reporting date with any change recorded in "Other expense (income)" in the Consolidated Statements of Operations.

Acquisition and transaction expense includes costs related to completed and potential acquisitions and transactions and include advisory, legal, accounting, valuation and other professional or consulting fees. Integration expense includes costs directly related to the integration of acquired businesses such as lender mandated repairs, licensing, rebranding and training incurred in connection with the acquisition.

Real Estate Investments

Real estate investments are recorded at cost less accumulated depreciation or accumulated amortization.

Depreciation is calculated on a straight-line basis using estimated remaining useful lives not to exceed 40 years for buildings, 3 to 10 years for building improvements and 3 to 5 years for other fixed assets.

Amortization is calculated on a straight-line basis using estimated useful lives of 24 to 33 months and 5 to 13 years for in-place lease intangibles and other intangibles, respectively. Above/below market lease intangibles are generally amortized over a period of 15 to 17 years except for ground lease intangibles which are amortized over a period of 74 to 82 years.

Impairment of Long Lived Assets

The Company periodically evaluates long-lived assets, including definite lived intangible assets, primarily consisting of the Company’s real estate investments, for impairment indicators. If indicators of impairment are present, the Company evaluates the carrying value of the related real estate investments in relation to the future undiscounted cash flows of the underlying operations. In performing this evaluation, market conditions and the Company’s current intentions with respect to holding or disposing of the asset are considered. If the sum of the expected future undiscounted cash flows is less than book value, the Company recognizes an impairment loss equal to the amount by which the asset’s carrying value exceeds its fair value. An impairment loss is recognized at the time any such determination is made. No impairment loss has been recognized by the Company since inception.

Cash and Cash Equivalents

Cash and cash equivalents consist of cash on hand and all highly liquid short term investments with maturities of 90 days or less, when purchased.


72

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


Deferred Financing Costs

The Company amortizes deferred financing costs as a component of interest expense over the terms of the related borrowings using the effective interest rate method. Deferred financing costs are presented as a direct deduction from the carrying amount of the related debt liability.

Collectability of Straight-line Rent Receivables, Receivables and Other Assets, Net

Receivables and other assets, net consists primarily of escrows held by lenders and resident receivables, net of allowance and prepaid expenses. The Company assesses the collectability of rent receivables, including straight-line rent receivables, on an ongoing basis. This assessment is based on several qualitative and quantitative factors, including and as appropriate, resident and triple net lease payment history, the financial strength of the resident and of guarantors, the value of the underlying collateral or deposit, if any, and current economic conditions. If the evaluation of these factors indicates it is probable that the Company will not be able to recover the full value of the receivable, the Company provides a specific reserve against the portion of the receivable that the Company estimates may not be recovered.

Deferred Revenue

Deferred revenue primarily includes non-refundable community fees received by the Company when residents move in. Deferred revenue amounts are amortized into income on a straight-line basis over the average length of stay of the resident, and are included within "Accrued expenses and other liabilities" in the Consolidated Balance Sheets.

Income Taxes

New Senior is organized and conducts its operations to qualify as a REIT under the requirements of the Internal Revenue Code of 1986, as amended (“Code”). Requirements for qualification as a REIT include various restrictions on ownership of stock, requirements concerning distribution of taxable income and certain restrictions on the nature of assets and sources of income. A REIT must distribute at least 90% of its taxable income to its stockholders of which 85% plus any undistributed amounts from the prior year must be distributed within the taxable year in order to avoid the imposition of an excise tax. Distribution of the remaining balance may extend until timely filing of New Senior’s tax return in the subsequent taxable year. Qualifying distributions of taxable income are deductible by a REIT in computing taxable income.

Certain activities are conducted through a taxable REIT subsidiary (“TRS”) and therefore are subject to federal and state income taxes. Accordingly, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases upon the change in tax status. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period of the enactment date.

New Senior recognizes tax benefits for uncertain tax positions only if it is more likely than not that the position is sustainable based on its technical merits. Interest and penalties on uncertain tax positions are included as a component of the provision for income taxes in the Consolidated Statements of Operations. As of December 31, 2015 and 2014 , the Company had no uncertain tax positions.

The Company’s Consolidated Financial Statements have been prepared based upon the operations of the Company separate from those of Newcastle and include current and deferred income taxes calculated in accordance with the operations of the spin-off.


73

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


Fair Value Measurement

Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. A three-tier fair value hierarchy, which is described below, prioritizes the inputs used by the Company in measuring fair value:

Level 1 - Quoted prices for identical instruments in active markets.
Level 2 - Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-derived valuations, in which all significant inputs are observable in active markets.
Level 3 - Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.

Derivative Instruments

In the normal course of business, the Company may use derivative instruments to manage, or hedge, interest rate risk. The Company does not use derivative instruments for trading or speculative purposes. The Company recognizes all derivatives as either assets or liabilities at fair value and they are recorded in "Receivables and other assets, net" or "Accrued expenses and other liabilities," respectively, in the Consolidated Balance Sheets. The valuation of derivatives requires the Company to make estimates and judgments that affect the fair value of the instruments. The Company estimates the fair value of derivatives based on pricing models that consider level 2 inputs including forward yield curves, cap strike rates, cap volatility and discount rates. The Company does not apply hedge accounting and fair value adjustments, if any, are recorded in "Other expense (income)" in the Consolidated Statements of Operations.

The Company has exposure to counterparty credit risk for its derivative transactions. Credit risk represents the potential for loss due to the default of a counterparty. The Company performs due diligence including reviewing the counterparty's credit quality prior to entering into derivative transactions. As of December 31, 2015 , the Company's outstanding derivatives were executed with investment grade counterparties.

Stock Options

Options granted to New Senior’s directors are measured at fair value at the grant date with the related expense recognized over the service term, if any.

Equity

Net loss incurred prior to the spin-off is included in additional paid-in capital instead of accumulated deficit since the accumulation of deficit began as of the date of spin-off from Newcastle.

Expense Recognition

Management Fee to Affiliate – During the period prior to the spin-off from Newcastle, this represents an amount of the management fee charged to Newcastle by the Manager and allocated to the Company. During the period after the spin-off, this represents amounts due to the Manager pursuant to the Management Agreement between the Manager and New Senior (as defined in Note 11).

Advertising Costs – The Company expenses advertising costs as incurred. Advertising costs were $ 1,758 , $ 495 and $ 336 for the years ended December 31, 2015 , 2014 and 2013 , respectively, and are included in property operating expense in the Consolidated Statements of Operations.

74

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board ("FASB") and the International Accounting Standards Board ("IASB") issued Accounting Standards Update ("ASU") 2014-09 Revenues from Contracts with Customers (Topic 606) . The standard’s core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. In doing so, companies will need to use more judgment and make more estimates than under today’s guidance. These may include identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. In August 2015, the FASB issued ASU 2015-14 Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date which defers the effective date by one year. The effective date of this standard will be for fiscal years, and interim periods within those years, beginning after December 15, 2017. Early adoption is permitted beginning after December 15, 2016. Entities have the option of using either a full retrospective or a modified approach to adopt the guidance in the ASU. The Company is currently evaluating the new guidance to determine the impact it may have on its Consolidated Financial Statements.

In February 2015, the FASB issued ASU 2015-02 which amends the consolidation guidance in ASC 810. The standard eliminates the deferral of FAS 167, per ASC 810-10-65-2(a), that has allowed certain investment funds to follow the previous consolidation guidance in FIN 46 (R). The standard changes whether (1) fees paid to a decision maker or service provider represent a variable interest, (2) a limited partnership or similar entity has the characteristics of a VIE and (3) a reporting entity is the primary beneficiary of a VIE. This ASU is effective in the first quarter of 2016 and adoption is not expected to have an impact on the Company's Consolidated Financial Statements.

In April 2015, the FASB issued ASU 2015-03 Simplifying the Presentation of Debt Issuance Costs . The standard requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The effective date of the standard is for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015 and early adoption is permitted. The Company early adopted the provisions of this ASU in the first quarter of 2015 and it requires retrospective application to all prior periods. Accordingly, "Mortgage notes payable, net" is reported net of deferred financing costs of $ 37,435 and $ 36,206 as of December 31, 2015 and 2014 , respectively, in the Consolidated Balance Sheets.

In September 2015, the FASB issued ASU 2015-16 Business Combinations: Simplifying the Accounting for Measurement-Period Adjustments . This standard eliminates the requirement for an acquirer in a business combination to account for measurement period adjustments retrospectively. Instead, acquirers must recognize measurement-period adjustments during the period in which they determine the amounts, including the effect on earnings of any amounts they would have recorded in previous periods if the accounting had been completed at the acquisition date. The effective date of the standard is for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015, and early adoption is permitted. The Company does not expect adoption of this ASU to have a material impact on its Consolidated Financial Statements.

In January 2016, the FASB issued ASU 2016-01 Financial Instruments - Overall: Recognition and Measurement of Financial Assets and Financial Liabilities . The standard addresses certain aspects of recognition, measurement, presentation and disclosure of financial instruments. The effective date of the standard will be for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. The Company is currently evaluating the new guidance to determine the impact it may have on its Consolidated Financial Statements.

In February 2016, the FASB issued ASU 2016-02 Leases . This standard amends the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets and making targeted changes to lessor accounting. The effective date of the standard will be for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, and early adoption is permitted. The new leases standard requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief. The Company is currently evaluating the new guidance to determine the impact it may have on its Consolidated Financial Statements.

The FASB has recently issued or discussed a number of proposed standards on such topics as financial statement presentation, leases, financial instruments and hedging. Some of these proposed changes are significant and could have a material impact on New Senior's Consolidated Financial Statements. The Company has not yet fully evaluated the potential impact of all these proposals, but will make such an evaluation as the standards are finalized.

75

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


3.
ACQUISITIONS
During the year ended December 31, 2015 , the Company completed the acquisitions of six portfolios representing 54 senior housing properties for total consideration of $ 1,266,553 (which includes deposits of $ 10,355 and $ 4,855 paid in 2015 and 2014 , respectively), of which $ 915,815 was financed through debt issued in connection with the acquisitions, and the remainder was paid with cash on hand. These acquisitions include 53 properties ( 49 IL-only and 4 AL/MC) that were integrated into the Managed Properties segment, of which, Holiday, Thrive and Blue Harbor manage 47 , 4 and 2 , respectively. The remaining property is a rental CCRC and was integrated into the Triple Net Lease segment.

During the year ended December 31, 2015 , the Company paid deposits of $ 1,000 for future acquisitions that had not closed as of December 31, 2015 .

Resident fees and services, Rental revenue and Net loss were $ 95,375 , $ 4,185 and $ 28,205 , respectively, for the acquisitions made during the year ended December 31, 2015 .

During the year ended December 31, 2014 , the Company completed the acquisitions of eight portfolios representing 16 senior housing properties. These acquisitions include ten properties ( nine AL/MC properties and one IL-only property) that were integrated into the Managed Properties segment. The remaining six properties ( four CCRC, one AL/MC and one IL-only), which represent the LCS portfolio, were integrated into the Triple Net Lease segment.

The following table summarizes the acquisition date fair value of identifiable assets acquired and liabilities assumed in connection with the acquisitions completed in the years ended December 31, 2015 and 2014 , in accordance with the acquisition method of accounting:
 
2015 Acquisitions
 
2014 Acquisitions
 
Managed Properties
 
Triple Net Lease
Properties
 
Total
 
Managed Properties (C)
 
Triple Net Lease Properties
 
Total
Real estate investments
$
1,073,826

 
$
67,070

 
$
1,140,896

 
$
116,674

 
$
143,869

 
$
260,543

In-place lease intangibles
124,233

 
6,081

 
130,314

 
15,301

 
39,894

 
55,195

Above/below market lease intangibles

 

 

 

 
819

 
819

Liabilities, net of other assets
(3,305
)
 
(1,352
)
 
(4,657
)
 
(70
)
 
(1,552
)
 
(1,622
)
Total consideration
1,194,754

 
71,799

 
1,266,553

 
131,905

 
183,030

 
314,935

 
 
 
 
 
 
 
 
 
 
 
 
Mortgage notes payable (A)
863,815

 
52,000

 
915,815

 
80,144

 
115,000

 
195,144

Net assets
$
330,939

 
$
19,799

 
$
350,738

 
$
51,761

 
$
68,030

 
$
119,791

 
 
 
 
 
 
 
 
 
 
 
 
Total acquisition-related expenses (B)
$
4,616

 
$
1,828

 
$
6,444

 
$
2,105

 
$
993

 
$
3,098


(A)
Represents new debt issued in connection with the acquisitions.
(B)
Included in "Acquisition, transaction and integration expense" in the Consolidated Statements of Operations.
(C)
Includes $50 for the fair value of earn-out consideration. The earn-out is limited to $750 as per the agreement.

The Company's acquisition accounting for transactions completed during the year ended December 31, 2015 is still preliminary, pending the completion of various analyses and the finalization of estimates used in the determination of fair values. During the measurement period, additional assets or liabilities may be recognized if new information is obtained about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of those assets or liabilities as of that date. The preliminary measurement of net assets acquired may be adjusted after obtaining additional information regarding, among other things, asset valuations (including market and other information with which to determine fair values), liabilities assumed, the analysis of assumed contracts. These adjustments may be significant.

During the year ended December 31, 2015 , measurement period adjustments were made based on the valuation of assets acquired and liabilities assumed. The adjustments included a decrease of $ 192 in real estate investments, an increase of $ 523 for in-place lease intangibles and an increase of $ 331 in other liabilities. None of the measurement period adjustments had a material impact on the Company's previously reported results of operations.

76

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


The following table illustrates the pro forma effect of the acquisitions completed during the years ended December 31, 2015 and 2014 on revenues and pre-tax net loss as if they had been consummated as of January 1, 2014:
 
Year Ended December 31,
 
2015
 
2014
Revenues
$
463,755

 
$
446,421

Pre-tax net loss
$
108,782

 
$
104,913


The pro forma results are not necessarily indicative of the operating results that would have been obtained had the acquisitions occurred as of January 1, 2014, nor are they necessarily indicative of future operating results.


77

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


4.
SEGMENT REPORTING
As of December 31, 2015 , the Company operated in two reportable business segments: Managed Properties and Triple Net Lease Properties. Under its Managed Properties segment, the Company invests in senior housing properties throughout the United States and engages property managers to manage those senior housing properties. Under its Triple Net Lease Properties segment, the Company invests in senior housing and healthcare properties throughout the United States and leases those properties to healthcare operating companies under triple net leases that obligate the tenants to pay all property-related expenses, including repairs, maintenance, capital expenditures, utilities, taxes, insurance and the payroll expense of property-level employees.

The Company evaluates performance of the combined properties in each reportable business segment based on segment net operating income (“NOI”). The Company defines NOI as total revenues less property-level operating expenses, which include property management fees and travel cost reimbursements to affiliates. The Company believes that net income, as defined by GAAP, is the most appropriate earnings measurement. However, the Company believes that segment NOI serves as a useful supplement to net income because it allows investors, analysts and management to measure unlevered property-level operating results and to compare the Company’s operating results between periods and to the operating results of other real estate companies on a consistent basis. Segment NOI should not be considered as an alternative to net income as determined in accordance with GAAP.

Interest expense, depreciation and amortization, general and administrative expense, acquisition, transaction and integration expense, management fee to affiliate, income tax (benefit) expense, other expense (income) and discontinued operations (if any) are not allocated to individual segments for purposes of assessing segment performance. There are no intersegment sales or transfers.

 
Year Ended December 31, 2015
 
Year Ended December 31, 2014
 
Year Ended December 31, 2013
 
Triple Net Lease Properties
 
Managed Properties
 
Consolidated
 
Triple Net Lease Properties
 
Managed Properties
 
Consolidated
 
Triple Net Lease Properties
 
Managed Properties
 
Consolidated
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Resident fees and services
$

 
$
277,324

 
$
277,324

 
$

 
$
156,993

 
$
156,993

 
$

 
$
83,218

 
$
83,218

Rental revenue
111,154

 

 
111,154

 
97,992

 

 
97,992

 
1,918

 

 
1,918

Less: Property operating expense

 
189,543

 
189,543

 

 
112,242

 
112,242

 

 
59,726

 
59,726

Segment NOI
$
111,154

 
$
87,781

 
$
198,935

 
$
97,992

 
$
44,751

 
$
142,743

 
$
1,918

 
$
23,492

 
$
25,410

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
 
 
 
160,318

 
 
 
 
 
103,279

 
 
 
 
 
26,933

Interest expense
 
 
 
 
75,021

 
 
 
 
 
57,026

 
 
 
 
 
10,589

Acquisition, transaction and integration expense
 
 
 
 
13,444

 
 
 
 
 
14,295

 
 
 
 
 
13,294

Management fee to affiliate
 
 
 
 
14,279

 
 
 
 
 
8,470

 
 
 
 
 
1,796

General and administrative expense
 
 
 
 
15,233

 
 
 
 
 
7,416

 
 
 
 
 
2,188

Loss on extinguishment of debt
 
 
 
 
5,091

 
 
 
 
 

 
 
 
 
 

Other expense (income)
 
 
 
 
1,629

 
 
 
 
 
(1,500
)
 
 
 
 
 

Income tax (benefit) expense
 
 
 
 
(3,655
)
 
 
 
 
 
160

 
 
 
 
 
656

Net loss
 
 
 
 
$
(82,425
)
 
 
 
 
 
$
(46,403
)
 
 
 
 
 
$
(30,046
)


78

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


Property operating expense includes property management fees and travel reimbursement costs. The Company also reimbursed the Property Managers for property-level payroll expenses. See Note 11 for additional information on these expenses related to Blue Harbor and Holiday.

Assets by reportable business segment are reconciled to total assets as follows:

 
December 31, 2015
 
December 31, 2014
Assets:
Amount
 
Percentage
 
Amount
 
Percentage
Triple Net Lease Properties
$
1,196,578

 
39.7
%
 
$
1,175,690

 
59.8
%
Managed Properties
1,744,540

 
57.8
%
 
598,193

 
30.4
%
All Other Assets (A)
76,341

 
2.5
%
 
192,276

 
9.8
%
Total Assets
$
3,017,459

 
100.0
%
 
$
1,966,159

 
100.0
%

(A)
Primarily consists of corporate cash which is not directly attributable to the Company's reportable business segments.

Capital expenditures, including investments in real estate property, for the Managed Properties segment were $ 11,411 , $ 8,538 and $ 3,502 for the years ended December 31, 2015 , 2014 and 2013 , respectively.

The tenant for the Holiday Portfolio accounted for 23.0 % and 35.0 % of total revenues for the years ended December 31, 2015 and 2014 , respectively.

The following table presents the percentage of total revenues by geographic location:

 
Year Ended December 31, 2015
 
Year Ended December 31, 2014
 
Number of Communities
 
% of Revenue
 
Number of Communities
 
% of Revenue
Florida
26

 
20.9
%
 
19

 
25.3
%
Texas
19

 
13.5
%
 
16

 
12.9
%
California
12

 
9.3
%
 
5

 
8.3
%
Pennsylvania
7

 
6.3
%
 
5

 
7.4
%
North Carolina
9

 
5.7
%
 
3

 
3.7
%
Oregon
10

 
5.5
%
 
8

 
7.3
%
Utah
6

 
5.2
%
 
5

 
6.5
%
Other
65

 
33.6
%
 
39

 
28.6
%
Total
154

 
100.0
%
 
100

 
100.0
%


79

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


5.
REAL ESTATE INVESTMENTS
 
December 31, 2015
 
December 31, 2014
 
Gross Carrying Amount
 
Accumulated Depreciation
 
Net Carrying Value
 
Gross Carrying Amount
 
Accumulated Depreciation
 
Net Carrying Value
Land
$
222,795

 
$

 
$
222,795

 
$
138,799

 
$

 
$
138,799

Building and improvements
2,455,170

 
(97,485
)
 
2,357,685

 
1,434,200

 
(43,164
)
 
1,391,036

Furniture, fixtures and equipment
112,963

 
(32,303
)
 
80,660

 
65,930

 
(13,824
)
 
52,106

Total
$
2,790,928


$
(129,788
)

$
2,661,140

 
$
1,638,929

 
$
(56,988
)
 
$
1,581,941


Depreciation expense was $ 72,767 , $ 46,622 and $ 8,984 for the years ended December 31, 2015 , 2014 and 2013 , respectively. A loss on disposal of assets of $ 33 is included in "Property operating expense" in the Consolidated Statements of Operations for the year ended December 31, 2015 .

The following table summarizes the Company’s real estate intangibles:
 
December 31, 2015
 
December 31, 2014
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Value
 
Weighted Average Amortization Period
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Value
 
Weighted Average Amortization Period
Above/below market lease intangibles, net
$
5,868

 
$
(361
)
 
$
5,507

 
52.8 years
 
$
5,868

 
$
(167
)
 
$
5,701

 
52.1 years
In-place lease intangibles
297,253

 
(164,772
)
 
132,481

 
2.6 years
 
166,951

 
(77,889
)
 
89,062

 
2.3 years
Other intangibles
5,796

 
(1,581
)
 
4,215

 
9.4 years
 
5,796

 
(965
)
 
4,831

 
9.6 years
Total intangibles
$
308,917

 
$
(166,714
)
 
$
142,203

 
 
 
$
178,615

 
$
(79,021
)
 
$
99,594

 
 

Amortization expense was $ 87,551 , $ 56,657 and $ 17,949 for the years ended December 31, 2015 , 2014 and 2013 , respectively. Additionally, amortization of below market leases was $ 142 , $ 119 and $ 3 for the years ended December 31, 2015 , 2014 and 2013 , respectively, and is reported as a reduction to "Rental revenue" in the Consolidated Statements of Operations.

Estimated future amortization of intangible assets is as follows:

Years Ending December 31
 
2016
$
80,575

2017
45,753

2018
8,396

2019
503

2020
503

Thereafter
6,473

Total
$
142,203



80

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


6.
RECEIVABLES AND OTHER ASSETS, NET
 
December 31, 2015
 
December 31, 2014
Escrows held by lenders  (A)
$
19,694

 
$
10,768

Other receivables
2,996

 
5,845

Prepaid expenses
4,828

 
3,217

Resident receivables, net
2,594

 
3,162

Deferred tax assets
8,757

 
4,672

Security deposits
2,932

 
1,225

Income tax receivable
1,920

 
1,870

Interest rate caps
283

 

Other assets
1,315

 
1,034

Total
$
45,319

 
$
31,793


(A)
Escrows held by lenders represent amounts deposited in tax, insurance, and replacement reserve escrow accounts that are related to mortgage notes collateralized by New Senior's properties.

The following table summarizes the allowance for doubtful accounts and the related provision for resident receivables:
 
 
Year Ended December 31,
 
2015
 
2014
 
2013
Balance, beginning of period
$
190

 
$
303

 
$
9

Provision for bad debt
2,105

 
922

 
314

Write-offs, net of recoveries
(1,786
)
 
(1,035
)
 
(20
)
Balance, end of period
$
509

 
$
190

 
$
303


The provision for resident receivables and related write-offs are included in "Property operating expense" in the Consolidated Statements of Operations.

7.
DEFERRED FINANCING COSTS
The deferred financing costs summarized in the following table are presented as a reduction to "Mortgage notes payable, net" in the Consolidated Balance Sheets.

 
December 31, 2015
 
December 31, 2014
Gross carrying amount
$
54,910

 
$
45,569

Accumulated amortization
(17,475
)
 
(9,363
)
Total
$
37,435

 
$
36,206


Amortization of deferred financing costs is reported within "Interest expense" in the Consolidated Statements of Operations. In March 2015, the Company refinanced mortgage loans and wrote-off $ 1,208 of unamortized deferred financing costs. See Note 8
for further information.


81

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


8.
MORTGAGE NOTES PAYABLE, NET
 
December 31, 2015
 
December 31, 2014
 
Outstanding Face Amount
 
Carrying Value (A)
 
Final Stated Maturity
 
Stated Interest Rate
 
Weighted Average Maturity (Years)
 
Outstanding Face Amount
 
Carrying Value (A)
Managed Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed Rate (B)
$
607,437

 
$
603,460

 
Dec 2018 - Sep 2025
 
3.65% to 6.76%
 
8.2
 
$
156,763

 
$
154,696

Floating Rate  (C)
731,318

 
723,554

 
Oct 2020 - May 2022
 
1M LIBOR + 2.20% to 1M LIBOR + 2.70%
 
6.2
 
278,424

 
275,689

Triple Net Lease Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed Rate  (D)
695,984

 
673,732

 
Jan 2021 - Jan 2024
 
3.83% to 8.00%
 
6.5
 
708,383

 
679,333

Floating Rate (E)
152,000

 
150,571

 
Oct 2017 - Apr 2018
 
3M LIBOR + 3.00% to 3M LIBOR +3.25%
 
2.0
 
115,000

 
113,506

Total
$
2,186,739

 
$
2,151,317

 
 
 
 
 
6.6
 
$
1,258,570

 
$
1,223,224


(A)
The totals are reported net of deferred financing costs of $ 37,435 and $ 36,206 as of December 31, 2015 and 2014 , respectively.
(B)
In August 2015, the Company obtained new mortgage financing of $ 464,680 to partially fund an acquisition of a portfolio of 28 IL-only properties. The financing carries a fixed rate of 4.25% and matures in September 2025.
(C)
All of these loans have LIBOR caps that range between 3.30% and 3.80% as of December 31, 2015 .
(D)
Includes loans with an outstanding face amount of $ 350,403 and $ 306,844 , as of December 31, 2015 , for which the Company bought down the interest rates to 4.00% and 3.83% , respectively, through January 2019. The interest rates will increase to 4.99% and 4.56% , respectively, thereafter.
(E)
In August 2015, the Company completed a partial payoff of $ 15,000 for a floating rate loan.

In March 2015, the Company refinanced mortgage loans of $ 297,030 and recognized a loss on extinguishment of debt of $ 5,091 , which represents the write-off of related unamortized deferred financing costs, mortgage discounts, exit fees and other costs, as of the date of the refinancing, and is included in "Loss on extinguishment of debt" in the Consolidated Statements of Operations.

The carrying value of the collateral relating to fixed rate and floating rate mortgages was $ 1,679,646 and $ 1,122,960 as of December 31, 2015 and $ 1,130,582 and $ 524,996 as of December 31, 2014 , respectively.

The Company’s mortgage notes payable have contractual maturities as follows:
2016
$
16,240

2017
127,312

2018
114,826

2019
128,593

2020
66,124

Thereafter
1,733,644

Total
$
2,186,739


The Company’s mortgage notes payable contain various customary financial and other covenants, in some cases including Debt Service Coverage Ratio and Project Yield, as defined in the agreements. The Company was in compliance with the covenants in its mortgage notes payable agreements as of December 31, 2015 .

The fair values of mortgage notes payable as of December 31, 2015 and 2014 was $ 2,217,464 and $ 1,283,109 , respectively. Mortgage notes payable are not measured at fair value in the Consolidated Balance Sheets. The disclosed fair value of mortgage notes payable, classified as level 3 within the fair value hierarchy, is based on a discounted cash flow valuation model. Significant inputs in the model include amounts and timing of expected future cash flows and market yields which are constructed based on inputs implied from similar debt offerings.

82

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


9.
DERIVATIVE INSTRUMENTS

During the year ended December 31, 2015 , the Company entered into interest rate cap contracts to hedge future payments on floating rate debt obligations. The interest rate caps are carried at fair value and are included in "Receivables and other assets, net" in the Consolidated Balance Sheets. The Company estimates the fair value of these instruments using pricing models that consider forward yield curves, cap strike rates, cap volatility and discount rates, which are classified as level 2 inputs. Significant inputs to the valuation of level 2 derivatives can be verified to market transactions, broker or dealer quotations or other pricing sources with reasonable levels of price transparency. The fair value adjustment on the Company's interest rate caps was a loss of $ 964 for the year ended December 31, 2015 , and is included in "Other expense (income)" in the Consolidated Statements of Operations. The Company did not hold any derivative instruments prior to 2015.

The following table presents information related to the Company's outstanding interest rate caps:

 
December 31, 2015
Outstanding notional amount
$
731,318

LIBOR cap range
3.30% to 3.80%

LIBOR cap effective date range
March 2015 to September 2020

Fair value
$
283


10.
ACCRUED EXPENSES AND OTHER LIABILITIES
 
December 31, 2015
 
December 31, 2014
Security deposits payable
$
54,669

 
$
50,917

Accounts payable
9,552

 
6,058

Mortgage interest payable
6,415

 
3,651

Deferred community fees, net
4,450

 
3,113

Rent collected in advance
3,937

 
2,530

Property tax payable
2,564

 
1,627

Contingent consideration

 
50

Other liabilities
7,586

 
4,295

Total
$
89,173

 
$
72,241




83

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


11.
TRANSACTIONS WITH AFFILIATES
Management Agreements

In conjunction with the spin-off, New Senior entered into a management agreement (the “Management Agreement”) with the Manager dated November 6, 2014 (effective November 7, 2014), under which the Manager advises the Company on various aspects of its business and manages its day-to-day operations, subject to the supervision of the Company’s board of directors. For its management services, the Manager is entitled to a base management fee of 1.5% per annum of the Company’s gross equity. Gross equity is generally defined as the equity invested by Newcastle as of the distribution date plus the aggregate offering price from stock offerings, plus certain capital contributions to subsidiaries, less capital distributions (calculated without regard to depreciation and amortization) and repurchases of common stock, calculated and payable monthly in arrears in cash. During the year ended December 31, 2015 and the period from November 7, 2014 to December 31, 2014, the Company incurred management fees of $ 14,279 and $ 1,860 , respectively, under the Management Agreement, which are included in "Management fee to affiliate" in the Consolidated Statements of Operations. As of December 31, 2015 and 2014 , the Company had a payable for management fees of $ 1,349 and $ 1,030 , respectively, which is included in “Due to affiliates” in the Consolidated Balance Sheets.

The Manager is entitled to receive, on a quarterly basis, incentive compensation on a cumulative, but not compounding basis, in an amount equal to the product of (A) 25% of the dollar amount by which (1)(a) funds from operations (as defined in the Management Agreement) before the incentive compensation per share of common stock, plus (b) gains (or losses) from sales of property per share of common stock, plus (c) internal and third party acquisition-related expenses, plus (d) unconsummated transaction expenses, and plus (e) other non-routine items, exceed (2) an amount equal to (a) the weighted average value per share of the equity invested by Newcastle in the assets of the Company (including total cash contributed to the Company) as of the distribution date and the price per share of the Company’s common stock in any offerings by the Company (adjusted for prior capital dividends or capital distributions, which shall be calculated without regard to depreciation and amortization) multiplied by (b) a simple interest rate of 10% per annum, multiplied by (B) the weighted average number of shares of common stock outstanding. The Manager earned no incentive compensation during the year ended December 31, 2015 or for the period from November 7, 2014 to December 31, 2014. The Manager is also entitled to receive, upon the successful completion of an equity offering, options with respect to 10% of the number of shares sold in the offering with an exercise price equal to the price.

Because the Manager’s employees perform certain legal, accounting, due diligence, asset management and other services that outside professionals or outside consultants otherwise would perform, the Manager is paid or reimbursed, pursuant to the Management Agreement, for the cost of performing such tasks, provided that such costs and reimbursements are no greater than those which would be paid to outside professionals or consultants on an arm’s-length basis. The Company is also required to pay all operating expenses, except those specifically required to be borne by the Manager under the Management Agreement. The Company is required to pay expenses that include, but are not limited to, issuance and transaction costs incidental to the sourcing, evaluation, acquisition, management, disposition, and financing of the Company’s investments, legal, underwriting, sourcing, asset management and accounting and auditing fees and expenses, the compensation and expenses of independent directors, the costs associated with the establishment and maintenance of any credit facilities and other indebtedness of the Company (including commitment fees, legal fees, closing costs, etc.), expenses associated with other securities offerings of the Company, the costs of printing and mailing proxies and reports to the Company’s stockholders, costs incurred by employees or agents of the Manager for travel on the Company’s behalf, costs associated with any computer software or hardware that is used by the Company, costs to obtain liability insurance to indemnify directors and officers and the compensation and expenses of the Company’s transfer agent.

The following table summarizes the Company's reimbursement to the Manager for costs incurred for tasks and other services performed by the Manager under the Management Agreement:
 
Year Ended
December 31, 2015
 
Period From November 7, 2014 to December 31, 2014
Included in:
 
 
 
General and administrative expense
$
6,607

 
$
822

Acquisition, transaction and integration expense
3,073

 
729

Total
$
9,680

 
$
1,551



84

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


As of December 31, 2015 and 2014 , the Company had a payable for Manager reimbursements of $ 1,518 and $ 943 , respectively, which is included in “Due to affiliates” in the Consolidated Balance Sheets.

During the year ended December 31, 2015 , the Company executed a plan to centralize operations in New York, New York and relocate certain personnel from the Plano, Texas office to New York, New York. The Company has determined that this plan qualifies as a restructuring activity under ASC 420. The Company incurred costs of $ 664 in connection with this restructuring, which primarily consist of severance-related costs, and are included in “Other expense (income)” in the Consolidated Statements of Operations. The Company does not expect to incur any material costs related to this restructuring in subsequent periods.

As of, and for the periods prior to, November 6, 2014, the Company was not party to a stand-alone management agreement with the Manager. However, the Company was allocated a portion of the fees paid by Newcastle to the Manager for management services in the amount of $ 6,610 and $ 1,796 for the period from January 1, 2014 to November 6, 2014 and for the year ended December 31, 2013, respectively. Newcastle’s management agreement with the Manager provides that Newcastle reimburses the Manager for various expenses incurred by the Manager or its officers, employees and agents on its behalf, including costs of legal, accounting, tax, auditing, administrative and other similar services rendered for Newcastle by providers retained by the Manager or, if provided by the Manager's employees, based on amounts which are no greater than those which would be payable to outside professionals or consultants engaged to perform such services pursuant to agreements negotiated on an arm's-length basis. Newcastle’s Manager was also entitled to receive incentive compensation on a cumulative, but not compounding basis, subject to certain performance targets and contingent events. The Manager earned no incentive compensation during the period from January 1, 2014 to November 6, 2014 or for the year ended December 31, 2013.

Property Management Agreements
 
Within the Company’s Managed Properties segment, the Company is party to Property Management Agreements with Blue Harbor and Holiday, both affiliates of Fortress, to manage a portion of its senior housing properties. Pursuant to these Property Management Agreements, the Company pays monthly property management fees. For AL/MC properties managed by Blue Harbor and Holiday, the Company pays management fees equal to 6% of effective gross income for the first two years and 7% thereafter. For IL-only properties managed by Blue Harbor and Holiday, the Company pays management fees equal to 5% of effective gross income. For
certain property management agreements, the Company may also pay an incentive fee based on operating performance of the properties. No incentive fees were incurred during the year ended December 31, 2015 . Property management fees are included in "Property operating expense" in the Consolidated Statements of Operations. Property operating expense for Property Managers affiliated with Fortress include property management fees and travel reimbursement costs. The payroll expense is structured as a reimbursement to the Property Manager, who is the employer of record.

The following table summarizes property management fees and reimbursements paid by the Company to Property Managers affiliated with Fortress:
 
Year Ended December 31,
 
2015
 
2014
 
2013
Property management fees
$
16,167

 
$
9,327

 
$
4,976

Travel reimbursement costs
369

 
318

 
181

Property-level payroll expenses
$
85,477

 
$
58,017

 
$
32,520


As of December 31, 2015 and 2014 , the Company had payables for property management fees of $ 1,689 and $ 765 , respectively, and property-level payroll expenses of $ 5,088 and $ 4,092 , respectively, which are included in “Due to affiliates” in the Consolidated Balance Sheets. The Property Management Agreements with affiliated managers have initial terms of 5 or 10 years and provide for automatic one -year extensions after the initial term, subject to termination rights.

Triple Net Lease Agreements

Within the Company’s Triple Net Lease segment, the Company is party to triple net master leases with the tenant for the Holiday Portfolios. Pursuant to the leases, the tenant is required to pay base monthly rent payments in accordance with the underlying lease
terms on a straight-line basis over the lease term which expires in 2031. Such payments amounted to $ 67,957 , $ 65,031 and $ 1,399 for the years ended December 31, 2015 , 2014 and 2013 , respectively.

85

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


12.
INCOME TAXES
New Senior is organized and conducts its operations to qualify as a REIT under the requirements of the Code. However, certain of the Company’s activities are conducted through its TRS and therefore are subject to federal and state income taxes at regular corporate tax rates.
The following table presents the (benefit) provision for income taxes:
 
Year Ended December 31,
 
2015
 
2014
 
2013
Current
 
 
 
 
 
Federal
$
26

 
$
(925
)
 
$
437

State and local
84

 
170

 
93

Total current provision
110

 
(755
)
 
530

Deferred
 
 
 
 
 
Federal
(3,576
)
 
907

 
116

State and local
(189
)
 
8

 
10

Total deferred provision
(3,765
)
 
915

 
126

Total (benefit) provision for income taxes
$
(3,655
)
 
$
160

 
$
656

Generally, the Company’s effective tax rate differs from the federal statutory rate as a result of state and local taxes and non-taxable REIT income. The table below provides a reconciliation of the Company’s provision for income taxes, based on the statutory rate of 35% , to the effective tax rate.
 
Year Ended December 31,
 
2015
 
2014
 
2013
Statutory U.S. federal income tax rate
35.00
 %
 
35.00
 %
 
35.00
 %
Non-taxable REIT (loss)
(30.87
)%
 
(35.03
)%
 
(36.90
)%
State and local taxes
0.16
 %
 
(0.29
)%
 
(0.24
)%
Other
(0.06
)%
 
(0.03
)%
 
(0.09
)%
Effective income tax rate
4.23
 %
 
(0.35
)%
 
(2.23
)%


86

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


The tax effects of temporary differences that give rise to significant portions of the Company’s deferred tax assets and deferred tax liabilities are presented below:
 
December 31,
 
2015
 
2014
 
2013
Deferred tax assets:
 
 
 
 
 
Depreciation and amortization
$

 
$
837

 
$

Prepaid fees and rent
1,976

 
2,091

 
1,156

Net operating loss
5,175

 
1,724

 

Deferred rent
2,063

 

 

Tax credits
26

 

 

Other
70

 
20

 
23

Total deferred tax assets
9,310

 
4,672

 
1,179

Less valuation allowance

 

 

Net deferred tax assets
9,310

 
4,672

 
1,179

Deferred tax liabilities:
 
 
 
 
 
Depreciation and amortization
553

 

 
853

Deferred revenues

 

 

Total deferred tax liabilities
553

 

 
853

Total net deferred tax assets
$
8,757

 
$
4,672

 
$
326


Net deferred tax assets are recorded within "Receivables and other assets, net" and net deferred tax liabilities are recorded within "Accrued expenses and other liabilities" in the Consolidated Balance Sheets.

As of December 31, 2015 , the Company had a loss carryforward of approximately $ 13,423 for federal income tax purposes, which will begin to expire in 2034 . The net operating loss carryforward can generally be used to offset future taxable income, if and when it arises.

In assessing the recoverability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income by the TRS during the periods in which temporary differences become deductible and before the net operating loss carryforward expires. The Company has not recorded a valuation allowance against its deferred tax assets as of December 31, 2015 as management believes that it is more likely than not that its deferred tax assets will be realized.

The Company and its TRS file income tax returns with the U.S. federal government and various state and local jurisdictions. Generally, the Company is no longer subject to tax examinations by tax authorities for tax years ended prior to December 31, 2012. The Company’s TRS federal income tax return for the year ended December 31, 2013 is currently under examination. The Company cannot estimate when the examination will conclude or the impact such examination will have on the Company’s consolidated financial statements, if any. The Company has assessed its tax positions for all open years and concluded that there are no material uncertainties to be recognized. As of December 31, 2015 , the Company does not believe that there will be a significant change to uncertain tax positions during the next 12 months.


87

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


13.
EQUITY AND EARNINGS PER SHARE
Equity and Dividends

On June 29, 2015, the Company issued 20,114,090 shares of its common stock in a public offering ("Public Offering") at a price of $13.75 , for proceeds of $266,513 , net of issuance costs. Certain executive officers and a director of the Company participated in this offering and purchased an aggregate of 101,817 shares at the public offering price.

During the years ended December 31, 2015 and 2014 , dividends declared per common share were $0.75 and $0.23 , respectively.

On December 1, 2015, the Company's board of directors authorized the repurchase of up to $ 100,000 of the Company's common stock ("Share Repurchase Program") over the next 12 months. Subsequently, on December 17, 2015, the board of directors authorized the Company to commence a modified “Dutch auction” self-tender offer to repurchase up to $ 30,000 in cash of shares of its common stock to upsize the original repurchase authorization to an aggregate of $ 130,000 . See Note 17 for further information related to the tender offer. Under the Share Repurchase Program, the Company may purchase its shares from time to time in the open market or in privately negotiated transactions. During December 2015, the Company repurchased 1,112,000 shares at an average price of $ 9.22 per share for a total cost, including transaction costs, of $ 10,273 . The shares were subsequently retired. The cost paid to acquire the shares in excess of par was recorded in "Additional paid-in capital" in the Consolidated Statements of Changes in Equity.

As of December 31, 2015 , 1,556,115 shares of the Company's common stock were held by Fortress, through its affiliates, and its principals and employees.

Option Plan

Effective upon the spin-off, the Company has a Nonqualified Stock Option and Incentive Award Plan (the “Plan”) which provides for the grant of equity-based awards, including restricted stock, stock options, stock appreciation rights, performance awards, tandem awards and other equity-based and non-equity based awards, in each case to the Manager and to the directors, officers, employees, service providers, consultants and advisors of the Manager who perform services for New Senior and to New Senior’s directors, officers, service providers, consultants and advisors. New Senior has initially reserved 30 million shares of its common stock for issuance under the Plan; on the first day of each fiscal year beginning during the ten -year term of the Plan in and after calendar year 2014, that number will be increased by a number of shares of New Senior’s common stock equal to 10% of the number of shares of common stock newly issued by New Senior during the immediately preceding fiscal year. New Senior’s board of directors may also determine to issue options to the Manager that are not subject to the Plan, provided that the number of shares underlying any options granted to the Manager in connection with capital raising efforts would not exceed 10% of the shares sold in such offering and would be subject to NYSE rules.

Prior to the spin-off, Newcastle had issued rights relating to shares of Newcastle’s common stock (the “Newcastle options”) to the Manager in connection with capital raising activities. In connection with the spin-off, 5.5 million options that were held by the Manager, or by the directors, officers or employees of the Manager, were converted into an adjusted Newcastle option and a right relating to a number of shares of New Senior common stock (the “New Senior option”). The exercise price of each adjusted Newcastle option and New Senior option was set to collectively maintain the intrinsic value of the Newcastle option immediately prior to the spin-off and to maintain the ratio of the exercise price of the adjusted Newcastle option and the New Senior option, respectively, to the fair market value of the underlying shares as of the spin-off date, in each case based on the five day average closing price subsequent to the spin-off date. The options expired or expire, as applicable, between January 12, 2015 and August 18, 2024 .

2015 Activity

In connection with the Public Offering, the Company granted options to the Manager, pursuant to the Management Agreement, relating to 2,011,409 shares of New Senior's common stock at a price of $13.75 , which had a grant date fair value of $2,976 . The assumptions used in valuing the options were: a 2.51% risk-free rate, a 8.16% dividend yield, 21.32% volatility and a 10 year term. The fair value of these options was recorded as an increase in equity with an offsetting reduction of capital proceeds received.


88

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


On July 16, 2015 and November 6, 2015, former and current employees of the Manager exercised options in respect of 12,499 and 162,492 shares, respectively, of the Company's common stock. In each case, the exercise of the options was accomplished pursuant to a cashless exercise, whereby the option holders surrendered 7,864 and 137,081 shares, respectively, of common stock based on the closing market prices on July 16, 2015 and November 5, 2015, which were $ 13.40 and $ 9.99 per share, respectively, to cover the per share exercise price of the options. The options had a weighted average exercise price of $ 8.43 per share.

2014 Activity

Upon joining the board, non-employee directors were, in accordance with the Plan, granted options relating to an aggregate of 20,000 shares of common stock. The fair value of such options was not material at the date of grant.

In December 2014, New Senior issued an aggregate of 1,370 shares of its common stock to an independent director as compensation.

The Company's outstanding options are summarized as follows:
 
December 31, 2014
 
Exercised
 
Expired / Forfeited
 
Issued
 
December 31, 2015
Held by the Manager
4,991,752

 

 
(17,555
)
 
2,011,409

 
6,985,606

Issued to the Manager and subsequently transferred to certain of the Manager’s employees
508,847

 
(174,991
)
 
(37,777
)
 

 
296,079

Issued to the independent directors
20,000

 

 

 

 
20,000

Total
5,520,599

 
(174,991
)
 
(55,332
)
 
2,011,409

 
7,301,685



89

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


The following table summarizes the Company's outstanding options as of December 31, 2015 . The last sale price on the NYSE for the Company's common stock in the year ended December 31, 2015 was $ 9.86 per share.
Recipient
Date of Grant / Exercise (A)
 
Number of Options
 
Options Exercisable
 
Weighted Average Exercise Price (B)
 
Intrinsic Value (millions)
Manager  (C)
2004 - 2007
 
227,073

 
144,661

 
$
56.10

 
$

Manager
March 2011
 
182,527

 
182,527

 
7.18

 
0.5

Manager
September 2011
 
283,305

 
283,305

 
4.09

 
1.6

Manager  (C)
April 2012
 
311,191

 
257,660

 
7.66

 
0.7

Manager (C)
May 2012
 
377,495

 
312,026

 
8.75

 
0.4

Manager (C)
July 2012
 
416,522

 
346,343

 
8.71

 
0.5

Manager (C)
January 2013
 
958,331

 
958,331

 
14.42

 

Manager (C)
February 2013
 
383,331

 
383,331

 
16.85

 

Manager (C)
June 2013
 
670,829

 
670,829

 
17.89

 

Manager (C)
November 2013
 
965,847

 
804,873

 
19.23

 

Manager
August 2014
 
765,416

 
408,222

 
20.89

 

Directors
November 2014
 
20,000

 
8,666

 
17.21

 

Manager
June 2015
 
2,011,409

 
402,282

 
$
13.75

 
$

Total
 
 
7,573,276

 
5,163,056

 
 
 
 
Less:
 
 
 
 
 
 
 
 
 
Exercised options
2014
 
14,188

 
N/A

 
$
8.41

 
N/A

Exercised options
2015
 
174,991

 
N/A

 
8.43

 
N/A

Expired options
2004 - 2005
 
82,412

 
N/A

 
58.55

 
N/A

Total outstanding options
 
 
7,301,685

 
5,163,056

 
$
15.50

 


(A)
Options expire on the tenth anniversary from date of grant.
(B)
The strike prices are subject to adjustment in connection with return of capital dividends.
(C)
The Manager assigned certain of its options to Fortress’s employees as follows:
Date of Grant
Range of Strike Prices
 
Total Unexercised Inception to Date
Min
 
Max
 
2004 - 2007
$
53.26

 
$
60.92

 
29,422

2012
7.66

 
8.75

 

2013
$
14.42

 
$
19.23

 
266,657

Total
 
 
 
 
296,079



90

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


Earnings Per Share

The Company is required to present both basic and diluted EPS. Basic EPS is calculated by dividing net loss by the weighted average number of shares of common stock outstanding. Diluted EPS is computed by dividing net loss by the weighted average number of shares of common stock outstanding plus the additional dilutive effect, if any, of common stock equivalents during each period. The Company's common stock equivalents are its outstanding stock options.

Basic and Diluted EPS for all periods prior to the spin-off reflect the number of distributed shares on November 7, 2014, or 66.4 million shares. For 2014 year-to-date calculations, these shares are treated as issued and outstanding from January 1, 2014 for purposes of calculating historical basic EPS, similar to a stock split. At the time of the spin-off, the Newcastle options were converted to awards of New Senior, and, therefore, there were no potentially dilutive securities outstanding for historical periods. For 2014, the Company determined its weighted average diluted shares outstanding assuming that the date of New Senior's separation from Newcastle was the beginning of the period.

During the years ended December 31, 2015 and 2014 , 635,624 and 162,563 potentially dilutive shares, respectively, were excluded given the Company’s loss position. During the year ended December 31, 2013 there were no potentially dilutive shares outstanding as EPS for this period assumes the same number of shares outstanding as issued upon its spin-off from Newcastle.


91

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


14.
CONCENTRATION OF CREDIT RISK
The following graphs present the Company's managed properties and triple net lease properties as a percentage of the Company's real estate investments (based on their carrying amount):
Managed Properties
The following table presents the properties managed by Holiday and Blue Harbor as a percentage of segment real estate investments, segment revenue and segment NOI:
 
As of and for the year ended December 31,
 
2015
 
2014
 
2013
 
Holiday
 
Blue Harbor
 
Holiday
 
Blue Harbor
 
Holiday
 
Blue Harbor
Segment Real Estate Investments
77.9
%
 
17.5
%
 
44.2
%
 
53.0
%
 
52.8
%
 
47.2
%
Segment Revenue
57.7
%
 
38.8
%
 
45.4
%
 
54.4
%
 
29.6
%
 
70.4
%
Segment NOI
62.2
%
 
34.4
%
 
41.8
%
 
57.9
%
 
23.3
%
 
76.7
%
Because Holiday and Blue Harbor manage, but do not lease the Company's properties in the Managed Properties segment, the Company is not directly exposed to their credit risk in the same manner or to the same extent as the Company's triple net lease tenants. However, the Company relies on Holiday and Blue Harbor's personnel, expertise, accounting resources and information systems, proprietary information, good faith and judgment to manage the Company's properties efficiently and effectively. The Company also relies on Holiday and Blue Harbor to otherwise operate the Company's properties in compliance with the terms of the Property Management Agreements, although the Company has various rights as the property owner to terminate and exercise remedies under the Property Management Agreements. Holiday's and Blue Harbor s inability or unwillingness to satisfy their obligations under those agreements, to efficiently and effectively manage the Company's properties, or to provide timely and accurate accounting information could have a material adverse effect on the Company. Additionally, significant changes in Holiday's and Blue Harbor s senior management or adverse developments in their business and affairs or financial condition could have a material adverse effect on the Company.
Triple Net Lease Properties
The following table presents lease agreements with the tenant for the Holiday Portfolios as a percentage of the Company's total revenue and segment NOI:
 
Year Ended December 31,
 
2015
 
2014
 
2013
Total Revenue
23.0
%
 
35.0
%
 
2.3
%
Segment NOI
45.0
%
 
62.5
%
 
7.8
%

92

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


Pursuant to the triple net lease arrangements, the tenants are contractually obligated to pay for all property related expenses, including taxes, insurance, repairs and maintenance, utilities and capital expenditures. If any tenant defaults under the lease, material adverse effects may include loss in  revenues and funding of certain property related costs. In addition, each of the leases requires the tenant to comply with the terms of mortgage financing documents, if any, affecting the properties and has guaranty and cross default provisions tied to other leases with the same tenant. 

Because the properties leased to the tenant for the Holiday Portfolios account for a significant portion of total revenues and NOI, the Company’s financial condition and results of operations could be weakened and the Company’s ability to service its indebtedness and to make distributions to stockholders could be limited if the tenant for the Holiday Portfolios becomes unable or unwilling to satisfy its obligations to the Company or to renew leases with the Company upon expiration of the terms thereof. New Senior cannot assure that the tenant for the Holiday Portfolios will have sufficient assets, income and access to financing to enable it to satisfy its respective obligations to the Company, and any inability or unwillingness by the tenant for the Holiday Portfolios to do so could have a material adverse effect on the Company’s business, financial condition, results of operations and liquidity, the Company’s ability to service its indebtedness and other obligations and ability to make distributions to stockholders, as required for the Company to continue to qualify as a REIT. New Senior also cannot assure that the tenant for the Holiday Portfolios will elect to renew leases with the Company upon expiration of the terms thereof or that New Senior will be able to reposition any properties that are not renewed on a timely basis or on the same or better economic terms, if at all.
The Company monitors the creditworthiness of its tenants by evaluating the ability of the tenants to meet their lease obligations to the Company based on the tenants’ financial performance, including the evaluation of tenant lease obligations. The Company periodically obtains various financial and operational information and reviews this information in conjunction with contractually agreed coverage metrics to monitor the financial condition and performance of the tenants, and ultimately, the tenants’ ability to generate sufficient liquidity to meet their obligations under the leases.

Each triple net master lease includes (i) a covenant requiring the tenant for the Holiday Portfolios to maintain a minimum lease coverage ratio, which the triple net master lease defines as net operating income less a reserve for capital expenditures for the applicable trailing 12 -month period for the Holiday Portfolios divided by the base rental revenue for such trailing 12 -month period, which steps up during the term of the lease and is subject to certain cure provisions, (ii) minimum capital expenditure requirements, (iii) customary operating covenants, events of default, and remedies, (iv) a non-compete clause restricting certain affiliates of the tenant for the Holiday Portfolios from developing or constructing new independent living properties within a specified radius of any property acquired by the Company in this transaction, and (v) restrictions on a change of control of the tenant for the Holiday Portfolios and Guarantor (as defined below), subject to certain exceptions. The triple net master leases also require the tenant for the Holiday Portfolios to fund a security deposit in the amount of approximately $ 43,354 , which serves as security for the tenant for the Holiday Portfolios' performance of its obligations to the Company. Additionally, the tenant for the Holiday Portfolios granted the Company a first priority security interest in certain personal property and receivables arising from the operations of the Holiday Portfolios, which security interest also secures the tenant for the Holiday Portfolios' obligations under the triple net master leases. The tenant for the Holiday Portfolios' obligations to the Company under the triple net master leases are further guaranteed by Holiday AL Holdings LP, (the “Guarantor”), an affiliate of Fortress. The Guarantor is required to maintain a minimum net worth of $ 150,000 , a minimum fixed charge coverage ratio of 1.10 and a maximum leverage ratio of 10 to 1 .

15.
FUTURE MINIMUM RENTS
The following table sets forth future contracted minimum rental receipts from tenants within the Triple Net Lease Properties segment, excluding contingent payment escalations, as of December 31, 2015 :

Years Ending December 31
 
2016
$
91,286

2017
95,216

2018
98,457

2019
101,700

2020
105,052

Thereafter
1,234,647

Total
$
1,726,358



93

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


16.
COMMITMENTS AND CONTINGENCIES
As of December 31, 2015 , management believes there are no material contingencies that would affect the Company’s results of operations, cash flows or financial position.

Certain Obligations, Liabilities and Litigation

The Company is and may become subject to various obligations, liabilities, investigations, inquiries and litigation assumed in connection with or arising out of its acquisitions or otherwise arising in connection with its on-going business. Some of these liabilities may be indemnified by third parties. However, if these liabilities, investigations and inquiries are greater than expected or were not known to the Company at the time of acquisition, if the Company is not entitled to indemnification, or if the responsible third party fails to indemnify the Company for these liabilities, such obligations, liabilities and litigation could have a material adverse effect on the Company. In addition, in connection with the sale or leasing of properties, the Company may incur various obligations and liabilities, including indemnification obligations, relating to the operations of those properties, which could have a material adverse effect on the Company’s financial position, cash flows and results of operations.

Certain Tax-Related Covenants

If New Senior is treated as a successor to Newcastle under applicable U.S. federal income tax rules, and if Newcastle fails to qualify as a REIT, New Senior could be prohibited from electing to be a REIT. Accordingly, Newcastle has (i) represented that it has no knowledge of any fact or circumstance that would cause New Senior to fail to qualify as a REIT, (ii) covenanted to use commercially reasonable efforts to cooperate with New Senior as necessary to enable New Senior to qualify for taxation as a REIT and receive customary legal opinions concerning REIT status, including providing information and representations to New Senior and its tax counsel with respect to the composition of Newcastle’s income and assets, the composition of its stockholders and its operation as a REIT, and (iii) covenanted to use its reasonable best efforts to maintain its REIT status for each of Newcastle’s taxable years ending on or before December 31, 2015 (unless Newcastle obtains an opinion from a nationally recognized tax counsel or a private letter ruling from the Internal Revenue Service (“IRS”) to the effect that Newcastle’s failure to maintain its REIT status will not cause New Senior to fail to qualify as a REIT under the successor REIT rule referred to above).

Proceedings Indemnified and Defended by Third Parties

From time to time, the Company is party to certain legal actions, regulatory investigations and claims for which third parties are contractually obligated to indemnify, defend and hold the Company harmless. While the Company is presently not being defended by any tenant and other obligated third parties in these types of matters, there is no assurance that its tenants, their affiliates or other obligated third parties will continue to defend the Company in these matters, or that such parties will have sufficient assets, income and access to financing to enable them to satisfy their defense and indemnification obligations to the Company.

Environmental Costs

As a commercial real estate owner, the Company is subject to potential environmental costs. As of December 31, 2015 , management of the Company is not aware of any environmental concerns that would have a material adverse effect on the Company’s financial position or results of operations.

Capital Improvement, Repair and Lease Commitments

The Company is committed to making $ 4,000 immediately available for capital improvements to the triple net lease properties under the LCS Portfolio, of which $ 300 has been funded as of December 31, 2015 . The Company also agreed to make available an additional $ 11,500 at certain intervals over the 15 year lease period to be used for further capital improvements. Upon funding the capital improvements, the Company will be entitled to a rent increase. Additionally, the Company is committed under the Watermark triple net lease property to make $ 1,000 available for lender mandated repairs and $ 1,000 available for additional capital improvements during the 15 year lease period, of which $ 85 has been funded as of December 31, 2015 . Upon funding the capital improvements, the Company will be entitled to a rent increase.


94

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2015, 2014 and 2013
(dollars in thousands, except share data)


17.
SUBSEQUENT EVENTS
These Consolidated Financial Statements include a discussion of material events, if any, which have occurred subsequent to December 31, 2015 (referred to as subsequent events) through the issuance of the Consolidated Financial Statements.

On December 17, 2015, the board of directors authorized the Company to commence a modified “Dutch auction” self-tender offer to repurchase up to $ 30,000 in cash of shares of its common stock to upsize the Share Repurchase Program to an aggregate of $ 130,000 . The tender offer commenced on December 17, 2015 and expired on January 19, 2016. The Company incurred $ 30,783 , including transaction costs, to repurchase 3,333,333 shares at a tender price of $ 9.00 per share.

On February 23, 2016, the Company's board of directors declared a cash dividend on its common stock of $ 0.26 per common share for the quarter ended December 31, 2015 . The dividend is payable on March 22, 2016 to shareholders of record on March 8, 2016.

18.
QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
2015
Quarter Ended
 
Year Ended December 31
 
March 31
 
June 30
 
September 30
 
December 31
 
Revenue
$
73,860

 
$
91,200

 
$
104,985

 
$
118,433

 
$
388,478

Net operating income
39,589

 
48,376

 
53,225

 
57,745

 
198,935

Loss before income taxes
(21,348
)
 
(21,061
)
 
(18,337
)
 
(25,334
)
 
(86,080
)
Income tax (benefit) expense
(95
)
 
129

 
(378
)
 
(3,311
)
 
(3,655
)
Net loss
$
(21,253
)
 
$
(21,190
)
 
$
(17,959
)
 
$
(22,023
)
 
$
(82,425
)
 
 
 
 
 
 
 
 
 
 
Loss per share of common stock
 
 
 
 
 
 
 
 
 
Basic and diluted
$
(0.32
)
 
$
(0.32
)
 
$
(0.21
)
 
$
(0.26
)
 
$
(1.08
)
Weighted average number of shares of common stock outstanding
 
 
 
 
 
 
 
 
 
Basic and diluted
66,415,415

 
66,857,483

 
86,533,384

 
86,271,022

 
76,601,161


2014
Quarter Ended
 
Year Ended December 31
 
March 31
 
June 30
 
September 30
 
December 31
 
Revenue
$
57,835

 
$
59,623

 
$
67,145

 
$
70,382

 
$
254,985

Net operating income
32,276

 
33,427

 
38,369

 
38,671

 
142,743

Loss before income taxes
(10,578
)
 
(10,403
)
 
(10,801
)
 
(14,461
)
 
(46,243
)
Income tax (benefit) expense
360

 
627

 
350

 
(1,177
)
 
160

Net loss
$
(10,938
)
 
$
(11,030
)
 
$
(11,151
)
 
$
(13,284
)
 
$
(46,403
)
 
 
 
 
 
 
 
 
 
 
Loss per share of common stock
 
 
 
 
 
 
 
 
 
Basic and diluted
$
(0.16
)
 
$
(0.17
)
 
$
(0.17
)
 
$
(0.20
)
 
$
(0.70
)
Weighted average number of shares of common stock outstanding
 
 
 
 
 
 
 
 
 
Basic and diluted
66,399,857

 
66,399,857

 
66,399,857

 
66,404,051

 
66,400,914


Results of operations for 2015 include $ 2.2 million in out of period adjustments which primarily relate to: (a) a $ 2.2 million tax benefit recognized in the fourth quarter for deferred tax assets originating in the Company's TRS which should have been recognized in prior years and (b) an adjustment of approximately $ 1.8 million in additional amortization of acquired intangibles recognized in the fourth quarter, the majority of which should have been recognized in the three-month period ended September 30, 2015. The Company does not believe these out of period adjustments are material to its financial position or results of operations for any prior periods, nor to the year ended December 31, 2015.

95

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2015
(dollars in thousands)


 
 
Location
 
Initial Cost to the Company
 
Gross Amount Carried at Close of Period
 
 
 
 
 
Property Name
Type
City
State
Encumbrances
Land
Buildings and Improvements
Furniture, Fixtures and Equipment
Costs Capitalized Subsequent to Acquisition
Land
Buildings and Improvements
Furniture, Fixtures and Equipment
Total (A)
Accumulated Depreciation
Net Book Value
Year Constructed /
Renovated
Year Acquired
Life on Which Depreciation in Income Statement is Computed
Managed Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Andover Place
IL
Little Rock
AR
13,995

1,142

13,964

553

80

1,142

13,993

604

15,739

(185
)
15,554

1991/NA
2015
3-40 years
Desert Flower
AL/MC
Scottsdale
AZ
18,518

2,295

16,901

101

513

2,295

17,231

284

19,810

(1,746
)
18,064

1999/2005
2012
3-40 years
Arcadia Place
IL
Vista
CA
16,575

1,114

13,595

539

59

1,114

13,643

549

15,306

(177
)
15,129

1989/NA
2015
3-40 years
Chateau at Harveston
IL
Temecula
CA
25,275

1,564

27,532

838

25

1,564

27,545

850

29,959

(667
)
29,292

2008/NA
2015
3-40 years
Golden Oaks
IL
Yucaipa
CA
22,735

772

24,989

867

30

772

25,006

880

26,658

(650
)
26,008

2008/NA
2015
3-40 years
Orchard Park
AL/MC
Clovis
CA
17,330

1,126

16,889

45

457

1,126

17,140

251

18,517

(1,677
)
16,840

1998/2007
2012
3-40 years
Rancho Village
IL
Palmdale
CA
18,660

323

22,341

882

42

323

22,364

902

23,589

(603
)
22,986

2008/NA
2015
3-40 years
Sun Oak
AL/MC
Citrus Heights
CA
3,862

821

3,145

59

93

821

3,192

105

4,118

(379
)
3,739

1997/2011
2012
3-40 years
Sunshine Villa
AL/MC
Santa Cruz
CA
22,438

2,243

21,082

58

473

2,243

21,350

262

23,855

(2,153
)
21,702

1990/NA
2012
3-40 years
The Remington
IL
Hanford
CA
13,628

1,154

14,106

559

25

1,154

14,112

579

15,845

(184
)
15,661

1997/NA
2015
3-40 years
The Springs of Escondido
IL
Escondido
CA
15,375

1,001

12,199

485

28

1,001

12,216

497

13,714

(158
)
13,556

1986/NA
2015
3-40 years
The Springs of Napa
IL
Napa
CA
15,408

987

12,095

478

49

987

12,100

521

13,608

(159
)
13,449

1996/NA
2015
3-40 years
Quincy Place
IL
Denver
CO
16,435

1,523

18,665

737

43

1,523

18,671

774

20,968

(245
)
20,723

1996/NA
2015
3-40 years
Augustine Landing
IL
Jacksonville
FL
19,076

1,459

17,875

707

44

1,459

17,881

744

20,084

(236
)
19,848

1999/NA
2015
3-40 years
Balmoral
AL/MC
Lake Placid
FL
2,415

1,173

4,548

838

249

1,173

4,594

1,042

6,809

(810
)
5,999

2007/NA
2013
3-40 years
Barkley Place
AL/MC
Fort Myers
FL
11,395

1,929

9,159

1,040

528

1,929

9,448

1,278

12,655

(955
)
11,700

1988/NA
2013
3-40 years
Bayside Terrace
AL/MC
Pinellas Park
FL
7,740

1,407

9,481

849

860

1,407

9,926

1,265

12,598

(1,224
)
11,374

1986/2007
2013
3-40 years
Bradenton Oaks
AL/MC
Bradenton
FL
5,250

1,161

9,207

748

633

1,161

9,501

1,087

11,749

(1,119
)
10,630

1973/1988
2013
3-40 years
Emerald Park
AL/MC
Hollywood
FL
5,330

897

4,165

509

647

897

4,453

868

6,218

(734
)
5,484

1998/NA
2013
3-40 years
Forest Oaks
AL/MC
Spring Hill
FL
7,218

786

5,614

530

167

786

5,657

655

7,098

(696
)
6,402

1988/2006
2013
3-40 years
Grace Manor
AL/MC
Port Orange
FL
4,146

726

5,430

266

12

726

5,435

273

6,434

(138
)
6,296

2011/NA
2015
3-40 years
Lake Morton Plaza
AL/MC
Lakeland
FL
8,772

1,098

14,707

918

352

1,098

14,836

1,141

17,075

(1,459
)
15,616

1984/NA
2013
3-40 years
Marion Woods
IL
Ocala
FL
19,936

1,459

17,879

707

85

1,459

17,891

780

20,130

(239
)
19,891

2003/NA
2015
3-40 years
Renaissance
AL/MC
Sanford
FL
5,361

1,390

8,900

630

571

1,390

9,317

784

11,491

(1,006
)
10,485

1984/NA
2013
3-40 years
Royal Palm
AL/MC
Port Charlotte
FL
14,350

2,019

13,697

1,372

907

2,019

14,312

1,664

17,995

(1,685
)
16,310

1985/NA
2013
3-40 years
Spring Haven
AL/MC
Winter Haven
FL
18,550

3,446

21,524

1,478

1,085

3,446

22,177

1,909

27,532

(2,304
)
25,228

1984/NA
2013
3-40 years
Spring Oaks
AL/MC
Brooksville
FL
5,625

700

5,078

439

225

700

5,134

608

6,442

(642
)
5,800

1988/NA
2013
3-40 years
Sterling Court
IL
Deltona
FL
9,365

1,095

13,960

954

45

1,095

13,978

982

16,055

(458
)
15,597

2008/NA
2015
3-40 years
Summerfield
AL/MC
Bradenton
FL
12,435

1,367

14,361

1,248

846

1,367

14,509

1,945

17,821

(1,750
)
16,071

1988/NA
2013
3-40 years
Sunset Lake Village
AL/MC
Venice
FL
10,055

1,073

13,254

838

320

1,073

13,316

1,096

15,485

(1,354
)
14,131

1998/NA
2013
3-40 years
The Grande
AL/MC
Brooksville
FL
7,410

1,754

8,537

568

554

1,754

8,887

772

11,413

(949
)
10,464

1960/2012
2013
3-40 years
The Plaza at Pembroke
AL/MC
Hollywood
FL
4,575

924

4,630

399

302

924

4,706

625

6,255

(599
)
5,656

1988/2012
2013
3-40 years
University Pines
IL
Pensacola
FL
21,057

1,586

19,453

768

46

1,586

19,484

783

21,853

(256
)
21,597

1996/NA
2015
3-40 years
Venetian Gardens
IL
Venice
FL
16,565

865

21,172

860

72

865

21,198

906

22,969

(590
)
22,379

2007/NA
2015
3-40 years
Village Place
AL/MC
Port Charlotte
FL
8,365

1,064

8,503

680

435

1,064

8,571

1,047

10,682

(1,003
)
9,679

1998/NA
2013
3-40 years

96

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2015
(dollars in thousands)


 
 
Location
 
Initial Cost to the Company
 
Gross Amount Carried at Close of Period
 
 
 
 
 
Property Name
Type
City
State
Encumbrances
Land
Buildings and Improvements
Furniture, Fixtures and Equipment
Costs Capitalized Subsequent to Acquisition
Land
Buildings and Improvements
Furniture, Fixtures and Equipment
Total (A)
Accumulated Depreciation
Net Book Value
Year Constructed /
Renovated
Year Acquired
Life on Which Depreciation in Income Statement is Computed
Windward Palms
IL
Boynton Beach
FL
16,805

1,564

20,096

867

84

1,564

20,122

925

22,611

(581
)
22,030

2007/NA
2015
3-40 years
Ivy Springs Manor
AL/MC
Buford
GA
13,704

1,825

13,657

671

81

1,825

13,706

703

16,234

(352
)
15,882

2012/NA
2015
3-40 years
Pinegate
IL
Macon
GA
12,902

888

10,817

430

69

888

10,838

478

12,204

(144
)
12,060

2001/NA
2015
3-40 years
Kalama Heights
IL
Kihei
HI
22,896

2,220

27,321

1,075

42

2,220

27,336

1,102

30,658

(361
)
30,297

2000/NA
2015
3-40 years
Willow Park
AL/MC
Boise
ID
14,454

1,456

13,548

58

389

1,456

13,744

251

15,451

(1,423
)
14,028

1997/2011
2012
3-40 years
Grandview
AL/MC
Peoria
IL
11,500

1,606

12,015

280

7

1,606

12,016

286

13,908

(426
)
13,482

2014
2014
3-40 years
Redbud Hills
IL
Bloomington
IN
16,500

1,523

18,641

737

51

1,523

18,652

777

20,952

(245
)
20,707

1998/NA
2015
3-40 years
Greenwood Terrace
IL
Lenexa
KS
19,643

1,586

19,475

768

24

1,586

19,489

777

21,852

(256
)
21,596

2003/NA
2015
3-40 years
The Waterford
IL
Shreveport
LA
6,530

1,267

4,070

376

382

1,267

4,286

542

6,095

(240
)
5,855

1999/NA
2015
3-40 years
Bluebird Estates
IL
East Longmeadow
MA
22,085

5,745

24,591

954

45

5,745

24,611

979

31,335

(715
)
30,620

2008/NA
2015
3-40 years
Quail Run Estates
IL
Agawam
MA
18,799

1,776

21,799

860

87

1,776

21,812

935

24,523

(291
)
24,232

1996/NA
2015
3-40 years
Ashford Court
IL
Westland
MI
9,360

1,500

9,000

450

381

1,500

9,253

578

11,331

(718
)
10,613

1988/1992/1997
2014
3-40 years
Genesee Gardens
IL
Flint Township
MI
15,900

1,332

16,290

645

29

1,332

16,300

664

18,296

(213
)
18,083

2001/NA
2015
3-40 years
The Heatherwood
IL
Southfield
MI
3,920

462

2,707

251

390

462

2,788

561

3,811

(162
)
3,649

1986/NA
2015
3-40 years
The Gardens
AL/MC
Ocean Springs
MS
6,185

850

7,034

460

238

850

7,137

595

8,582

(417
)
8,165

1999/2004/2013
2014
3-40 years
Aspen View
IL
Billings
MT
14,110

1,713

21,026

827

49

1,713

21,042

860

23,615

(277
)
23,338

1996/NA
2015
3-40 years
Cedar Ridge
IL
Burlington
NC
15,637

1,743

21,368

844

28

1,743

21,387

853

23,983

(279
)
23,704

2006/NA
2015
3-40 years
Courtyards at Berne Village
AL/MC
New Bern
NC
19,970

1,657

12,892

1,148

610

1,657

13,077

1,572

16,306

(1,548
)
14,758

1985/2004
2013
3-40 years
Crescent Heights
IL
Concord
NC
21,285

1,960

21,290

867

33

1,960

21,299

891

24,150

(606
)
23,544

2008/NA
2015
3-40 years
Independence Village
IL
Winston Salem
NC
13,440

1,428

13,286

499

372

1,428

13,472

685

15,585

(447
)
15,138

1989/NA
2015
3-40 years
Lodge at Wake Forest
IL
Wake Forest
NC
22,820

1,209

22,571

867

65

1,209

22,593

910

24,712

(605
)
24,107

2008/NA
2015
3-40 years
Shads Landing
IL
Charlotte
NC
22,005

1,939

21,988

846

21

1,939

21,995

860

24,794

(642
)
24,152

2008/NA
2015
3-40 years
Woods at Holly Tree
IL
Wilmington
NC
27,382

2,474

30,483

1,198

92

2,474

30,495

1,279

34,248

(408
)
33,840

2001/NA
2015
3-40 years
Rolling Hills Ranch
IL
Omaha
NE
14,475

1,022

16,251

846

62

1,022

16,284

875

18,181

(490
)
17,691

2007/NA
2015
3-40 years
Kirkwood Corners
AL/MC
Lee
NH
2,490

577

1,847

124

154

577

1,926

199

2,702

(178
)
2,524

1996
2014
3-40 years
Maple Suites
IL
Dover
NH
25,205

1,084

30,944

838

50

1,084

30,966

865

32,915

(843
)
32,072

2007/NA
2015
3-40 years
Pine Rock Manor
AL/MC
Warner
NH
8,175

780

8,580

378

258

780

8,742

474

9,996

(657
)
9,339

1994
2014
3-40 years

97

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2015
(dollars in thousands)


 
 
Location
 
Initial Cost to the Company
 
Gross Amount Carried at Close of Period
 
 
 
 
 
Property Name
Type
City
State
Encumbrances
Land
Buildings and Improvements
Furniture, Fixtures and Equipment
Costs Capitalized Subsequent to Acquisition
Land
Buildings and Improvements
Furniture, Fixtures and Equipment
Total (A)
Accumulated Depreciation
Net Book Value
Year Constructed /
Renovated
Year Acquired
Life on Which Depreciation in Income Statement is Computed
Pines of New Market
AL/MC
Newmarket
NH
5,950

628

4,879

353

154

628

4,982

403

6,013

(368
)
5,645

1999
2014
3-40 years
Montara Meadows
IL
Las Vegas
NV
11,670

1,142

14,038

553

191

1,142

14,082

701

15,925

(195
)
15,730

1986/NA
2015
3-40 years
Manor at Woodside
IL
Poughkeepsie
NY
17,365


12,130

670

559


12,577

782

13,359

(1,273
)
12,086

2001/NA
2013
3-40 years
Alexis Gardens
IL
Toledo
OH
17,384

1,396

17,083

676

118

1,396

17,111

766

19,273

(231
)
19,042

2002/NA
2015
3-40 years
Copley Place
IL
Copley
OH
15,500

553

19,125

867

52

553

19,151

893

20,597

(542
)
20,055

2008/NA
2015
3-40 years
Lamplight
AL/MC
Dayton
OH
6,900

1,056

7,755

750

470

1,056

7,872

1,103

10,031

(806
)
9,225

1994/NA
2014
3-40 years
The Wellington
IL
Oklahoma City
OK
4,580

744

5,181

383

163

744

5,289

439

6,472

(223
)
6,249

2000/NA
2015
3-40 years
Parkrose Chateau
IL
Portland
OR
12,569

1,743

21,420

844

79

1,743

21,429

914

24,086

(285
)
23,801

1991/NA
2015
3-40 years
Regent Court
AL/MC
Corvallis
OR
5,783

1,044

4,974

8

250

1,044

5,126

107

6,277

(541
)
5,736

1999/NA
2012
3-40 years
Sheldon Park
AL/MC
Eugene
OR
20,806

929

20,662

91

391

929

20,982

162

22,073

(2,060
)
20,013

1998/NA
2012
3-40 years
Stone Lodge
IL
Bend
OR
19,675

2,093

25,730

1,014

86

2,093

25,748

1,083

28,924

(343
)
28,581

1999/NA
2015
3-40 years
Glen Riddle
AL/MC
Media
PA
20,000

1,931

16,169

870

358

1,931

16,376

1,021

19,328

(1,541
)
17,787

1995/NA
2013
3-40 years
Niagara Village
IL
Erie
PA
12,845

1,269

15,508

615

40

1,269

15,513

650

17,432

(203
)
17,229

1999/NA
2015
3-40 years
Schenley Gardens
AL/MC
Pittsburgh
PA
6,500

3,227

11,521

410

699

3,227

11,897

733

15,857

(1,091
)
14,766

1996/NA
2013
3-40 years
Indigo Pines
IL
Hilton Head
SC
15,334

1,332

16,292

645

36

1,332

16,318

655

18,305

(213
)
18,092

1999/NA
2015
3-40 years
Holiday Hills Estates
IL
Rapid City
SD
12,063

1,837

22,552

890

31

1,837

22,568

905

25,310

(296
)
25,014

1999/NA
2015
3-40 years
Echo Ridge
IL
Knoxville
TN
20,910

1,840

22,540

891

36

1,840

22,554

914

25,308

(297
)
25,011

1997/NA
2015
3-40 years
Powell
AL/MC
Powell
TN
3,720

761

6,482

310

68

761

6,489

371

7,621

(331
)
7,290

2013
2014
3-40 years
Raintree
AL/MC
Knoxville
TN
7,430

643

8,642

490

213

643

8,723

622

9,988

(538
)
9,450

2012
2014
3-40 years
Courtyards
AL/MC
Fort Worth
TX
20,775

2,140

16,671

672

768

2,140

17,102

1,009

20,251

(2,176
)
18,075

1986/NA
2012
3-40 years
Cypress Woods
IL
Kingwood
TX
17,800

1,376

19,815

860

51

1,376

19,841

885

22,102

(565
)
21,537

2008/NA
2015
3-40 years
Legacy at Bear Creek
AL/MC
Keller
TX
11,375

1,754

13,124

645

8

1,754

13,127

650

15,531

(121
)
15,410

2013/NA
2015
3-40 years
Legacy at Georgtown
AL/MC
Georgetown
TX
14,625

2,255

16,874

829

3

2,255

16,874

832

19,961

(155
)
19,806

2013/NA
2015
3-40 years
Windsor
AL/MC
Dallas
TX
33,875

5,580

31,307

1,251

386

5,580

31,522

1,420

38,522

(1,498
)
37,024

1972/2009
2014
3-40 years
Canyon Creek
AL/MC
Cottonwood Heights
UT
17,133

1,488

16,308

58

411

1,488

16,531

245

18,264

(1,671
)
16,593

2001/NA
2012
3-40 years
Chateau Brickyard
IL
Salt Lake City
UT
6,600

700

3,297

15

721

700

3,790

242

4,732

(488
)
4,244

1984/2007
2012
3-40 years
Golden Living
AL/MC
Taylorsville
UT
7,455

1,111

3,126

39

496

1,111

3,419

241

4,771

(501
)
4,270

1976/1994
2012
3-40 years
Heritage Place
AL/MC
Bountiful
UT
13,970

570

9,558

50

1,061

570

10,293

377

11,240

(1,167
)
10,073

1978/2000
2012
3-40 years
Olympus Ranch
IL
Murray
UT
18,890

1,407

20,515

846

41

1,407

20,535

867

22,809

(542
)
22,267

2008/NA
2015
3-40 years
Elm Park Estates
IL
Roanoke
VA
13,582

1,332

16,320

645

53

1,332

16,335

684

18,351

(215
)
18,136

1991/NA
2015
3-40 years
Heritage Oaks
IL
Richmond
VA
11,550

1,630

9,570

705

538

1,630

9,815

998

12,443

(1,035
)
11,408

1987/NA
2013
3-40 years
Bridge Park
IL
Seattle
WA
15,890

2,315

18,607

1,136

55

2,315

18,622

1,175

22,112

(548
)
21,564

2008/NA
2015
3-40 years
Peninsula
IL
Gig Harbor
WA
21,455

2,085

21,983

846

36

2,085

21,999

865

24,949

(579
)
24,370

2008/NA
2015
3-40 years
The Jefferson
IL
Middleton
WI
13,394

1,205

14,744

584

80

1,205

14,757

652

16,614

(197
)
16,417

2005/NA
2015
3-40 years
Managed Properties Total
1,338,755

139,745

1,416,726

62,222

23,697

139,745

1,428,491

74,154

1,642,390

(65,548
)
1,576,842

 
 
 

98

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2015
(dollars in thousands)


 
 
Location
 
Initial Cost to the Company
 
Gross Amount Carried at Close of Period
 
 
 
 
 
Property Name
Type
City
State
Encumbrances
Land
Buildings and Improvements
Furniture, Fixtures and Equipment
Costs Capitalized Subsequent to Acquisition
Land
Buildings and Improvements
Furniture, Fixtures and Equipment
Total (A)
Accumulated Depreciation
Net Book Value
Year Constructed /
Renovated
Year Acquired
Life on Which Depreciation in Income Statement is Computed
Triple Net Lease
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vista de la Montana
IL
Surprise
AZ
9,493

1,131

11,077

635


1,131

11,077

635

12,843

(841
)
12,002

1998/NA
2013
3-40 years
Simi Hills
IL
Simi Valley
CA
19,338

3,209

21,999

730


3,209

21,999

730

25,938

(1,435
)
24,503

2006/NA
2013
3-40 years
The Westmont
IL
Santa Clara
CA
13,898


18,049

754



18,049

754

18,803

(1,272
)
17,531

1991/NA
2013
3-40 years
Courtyard at Lakewood
IL
Lakewood
CO
11,836

1,327

14,198

350


1,327

14,199

350

15,876

(896
)
14,980

1992/NA
2013
3-40 years
Greeley Place
IL
Greeley
CO
10,954

237

13,859

596


237

13,859

597

14,693

(954
)
13,739

1986/NA
2013
3-40 years
Parkwood Estates
IL
Fort Collins
CO
14,404

638

18,055

627


638

18,055

627

19,320

(1,184
)
18,136

1987/NA
2013
3-40 years
Pueblo Regent
IL
Pueblo
CO
10,808

446

13,800

377


446

13,800

377

14,623

(856
)
13,767

1985/NA
2013
3-40 years
Lodge at Cold Spring
IL
Rocky Hill
CT
19,522


25,807

605



25,807

605

26,412

(1,574
)
24,838

1998/NA
2013
3-40 years
Village Gate
IL
Farmington
CT
20,040

3,591

23,254

268


3,591

23,254

268

27,113

(1,290
)
25,823

1989/NA
2013
3-40 years
Cherry Laurel
IL
Tallahassee
FL
16,571

1,100

20,457

669


1,100

20,457

669

22,226

(1,341
)
20,885

2001/NA
2013
3-40 years
Desoto Beach Club
IL
Sarasota
FL
18,848

668

23,944

669


668

23,944

669

25,281

(1,514
)
23,767

2005/NA
2013
3-40 years
Regency Residence
IL
Port Richey
FL
11,898

1,100

14,088

771


1,100

14,088

771

15,959

(1,033
)
14,926

1987/NA
2013
3-40 years
Illahee Hills
IL
Urbandale
IA
9,720

694

11,981

476


694

11,981

476

13,151

(822
)
12,329

1995/NA
2013
3-40 years
Palmer Hills
IL
Bettendorf
IA
9,484

1,488

10,878

466


1,488

10,878

466

12,832

(748
)
12,084

1990/NA
2013
3-40 years
Blair House
IL
Normal
IL
11,522

329

14,498

627


329

14,498

627

15,454

(1,013
)
14,441

1989/NA
2013
3-40 years
Grasslands Estates
IL
Wichita
KS
14,310

504

17,888

802


504

17,888

802

19,194

(1,257
)
17,937

2001/NA
2013
3-40 years
Thornton Place
IL
Topeka
KS
11,439

327

14,415

734


327

14,415

734

15,476

(1,048
)
14,428

1998/NA
2013
3-40 years
Jackson Oaks
IL
Paducah
KY
15,154

267

19,195

864


267

19,195

864

20,326

(1,347
)
18,979

2004/NA
2013
3-40 years
Summerfield Estates
IL
Shreveport
LA
4,684

525

5,584

175


525

5,584

175

6,284

(356
)
5,928

1988/NA
2013
3-40 years
Blue Water Lodge
IL
Fort Gratiot
MI
12,622

62

16,034

833


62

16,034

833

16,929

(1,185
)
15,744

2001/NA
2013
3-40 years
Briarcrest Estates
IL
Ballwin
MO
13,635

1,255

16,509

525


1,255

16,510

525

18,290

(1,066
)
17,224

1990/NA
2013
3-40 years
Country Squire
IL
St. Joseph
MO
13,304

864

16,353

627


864

16,353

627

17,844

(1,110
)
16,734

1990/NA
2013
3-40 years
Orchid Terrace
IL
St. Louis
MO
21,087

1,061

26,636

833


1,061

26,636

833

28,530

(1,710
)
26,820

2006/NA
2013
3-40 years
Chateau Ridgeland
IL
Ridgeland
MS
6,545

967

7,277

535


967

7,277

535

8,779

(607
)
8,172

1986/NA
2013
3-40 years
Grizzly Peak
IL
Missoula
MT
12,983

309

16,447

658


309

16,447

658

17,414

(1,115
)
16,299

1997/NA
2013
3-40 years
Durham Regent
IL
Durham
NC
19,081

1,061

24,149

605


1,061

24,149

605

25,815

(1,491
)
24,324

1989/NA
2013
3-40 years
Jordan Oaks
IL
Cary
NC
17,535

2,103

20,847

774


2,103

20,847

774

23,724

(1,397
)
22,327

2003/NA
2013
3-40 years
Sky Peaks
IL
Reno
NV
15,861

1,061

19,793

605


1,061

19,793

605

21,459

(1,289
)
20,170

2002/NA
2013
3-40 years
Fleming Point
IL
Greece
NY
16,410

699

20,644

668


699

20,644

668

22,011

(1,338
)
20,673

2004/NA
2013
3-40 years
Maple Downs
IL
Fayetteville
NY
20,209

782

25,656

668


782

25,656

668

27,106

(1,591
)
25,515

2003/NA
2013
3-40 years
Stoneybrook Lodge
IL
Corvallis
OR
15,288

1,543

18,119

843


1,543

18,119

843

20,505

(1,286
)
19,219

1999/NA
2013
3-40 years
Fountains at Hidden Lakes
IL
Salem
OR
5,522

903

6,568



903

6,568


7,471

(370
)
7,101

1990/NA
2013
3-40 years
Hidden Lakes
IL
Salem
OR
13,985

1,389

16,639

893


1,389

16,639

893

18,921

(1,223
)
17,698

1990/NA
2013
3-40 years
Rock Creek
IL
Hillsboro
OR
10,264

1,617

11,783

486


1,617

11,783

486

13,886

(805
)
13,081

1996/NA
2013
3-40 years

99

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2015
(dollars in thousands)


 
 
Location
 
Initial Cost to the Company
 
Gross Amount Carried at Close of Period
 
 
 
 
 
Property Name
Type
City
State
Encumbrances
Land
Buildings and Improvements
Furniture, Fixtures and Equipment
Costs Capitalized Subsequent to Acquisition
Land
Buildings and Improvements
Furniture, Fixtures and Equipment
Total (A)
Accumulated Depreciation
Net Book Value
Year Constructed /
Renovated
Year Acquired
Life on Which Depreciation in Income Statement is Computed
Sheldon Oaks
IL
Eugene
OR
14,511

1,577

17,380

675


1,577

17,380

675

19,632

(1,183
)
18,449

1995/NA
2013
3-40 years
The Regent
IL
Corvallis
OR
6,696

1,111

7,720

228


1,111

7,720

228

9,059

(485
)
8,574

1983/NA
2013
3-40 years
Essex House
IL
Lemoyne
PA
20,272

936

25,585

669


936

25,585

668

27,189

(1,583
)
25,606

2002/NA
2013
3-40 years
Manor at Oakridge
IL
Harrisburg
PA
19,317

992

24,379

764


992

24,379

764

26,135

(1,559
)
24,576

2000/NA
2013
3-40 years
Walnut Woods
IL
Boyertown
PA
13,941

308

18,058

496


308

18,058

496

18,862

(1,122
)
17,740

1997/NA
2013
3-40 years
Watermark at Logan Square
CCRC
Philadelphia
PA
52,000

4,821

59,964

2,284


4,821

59,965

2,284

67,070

(1,343
)
65,727

1984/2009
2015
3-40 years
Uffelman Estates
IL
Clarksville
TN
8,459

625

10,521

298


625

10,521

298

11,444

(662
)
10,782

1993/NA
2013
3-40 years
Arlington Plaza
IL
Arlington
TX
7,851

319

9,821

391


319

9,821

391

10,531

(677
)
9,854

1987/NA
2013
3-40 years
The El Dorado
IL
Richardson
TX
10,621

1,316

12,220

710


1,316

12,220

710

14,246

(930
)
13,316

1996/NA
2013
3-40 years
Ventura Place
IL
Lubbock
TX
14,910

1,018

18,034

946


1,018

18,034

946

19,998

(1,340
)
18,658

1997/NA
2013
3-40 years
Dogwood Estates
IL
Denton
TX
14,961

1,002

18,525

714


1,002

18,525

714

20,241

(1,258
)
18,983

2005/NA
2013
3-40 years
Madison Estates
IL
San Antonio
TX
12,303

1,528

14,850

268


1,528

14,850

268

16,646

(864
)
15,782

1984/NA
2013
3-40 years
Pinewood Hills
IL
Flower Mound
TX
15,026

2,073

17,552

704


2,073

17,552

704

20,329

(1,205
)
19,124

2007/NA
2013
3-40 years
The Bentley
IL
Dallas
TX
11,196

2,351

12,271

526


2,351

12,270

526

15,147

(849
)
14,298

1996/NA
2013
3-40 years
Whiterock Court
IL
Dallas
TX
11,448

2,837

12,205

446


2,837

12,205

446

15,488

(823
)
14,665

2001/NA
2013
3-40 years
Autumn Leaves
CCRC
Dallas
TX
16,457

3,851

18,729

1,097


3,851

18,728

1,097

23,676

(1,055
)
22,621

1971/2012
2014
3-40 years
Monticello West
AL/MC
Dallas
TX
17,929

3,344

21,226

1,225


3,344

21,226

1,224

25,794

(1,174
)
24,620

1980/2013
2014
3-40 years
Parkwood Healthcare
CCRC
Bedford
TX
13,181

2,746

15,463

755


2,746

15,463

755

18,964

(835
)
18,129

1986/2008
2014
3-40 years
Parkwood Retirement
IL
Bedford
TX
10,269

2,829

11,639

306


2,829

11,639

306

14,774

(557
)
14,217

1986/2007
2014
3-40 years
Signature Pointe
CCRC
Dallas
TX
25,201

5,192

29,486

1,579


5,192

29,486

1,579

36,257

(1,605
)
34,652

1998/2013
2014
3-40 years
Walnut Place
CCRC
Dallas
TX
16,962

5,241

18,255

907


5,241

18,255

907

24,403

(974
)
23,429

1980/2012
2014
3-40 years
Pioneer Valley Lodge
IL
North Logan
UT
14,694

1,049

17,920

740


1,049

17,920

740

19,709

(1,251
)
18,458

2001/NA
2013
3-40 years
Colonial Harbor
IL
Yorktown
VA
16,718

2,211

19,523

689


2,211

19,523

689

22,423

(1,293
)
21,130

2005/NA
2013
3-40 years
Oakwood Hills
IL
Eau Claire
WI
14,807

516

18,872

645


516

18,872

645

20,033

(1,249
)
18,784

2003/NA
2013
3-40 years
Triple Net Lease Total
847,984

83,050

1,026,678

38,810


83,050

1,026,679

38,809

1,148,538

(64,240
)
1,084,298

 
 
 
Grand Total
2,186,739

222,795

2,443,404

101,032

23,697

222,795

2,455,170

112,963

2,790,928

(129,788
)
2,661,140

 
 
 

(A)
For United States federal income tax purposes, the initial aggregate cost basis, including furniture, fixtures, and equipment, was approximately $ 2.79 billion as of December 31, 2015 .


100

NEW SENIOR INVESTMENT GROUP INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2015
(dollars in thousands)


The following is a rollforward of the gross carrying amount and accumulated depreciation (depreciation is calculated on a straight line basis using the estimated useful lives detailed in Note 2):
 
Year Ended December 31,
Gross carrying amount
2015
 
2014
 
2013
Beginning of period
$
1,638,929

 
$
1,373,428

 
$
164,360

Acquisitions
1,140,896

 
260,543

 
1,205,607

Additions
11,411

 
8,538

 
3,502

Disposals and other
(308
)
 
(3,580
)
 
(41
)
End of period
$
2,790,928

 
$
1,638,929

 
$
1,373,428

 
 
 
 
 
 
Accumulated depreciation
 
 
 
 
 
Beginning of period
$
(56,988
)
 
$
(10,526
)
 
$
(1,558
)
Depreciation expense
(72,767
)
 
(46,622
)
 
(8,984
)
Disposals and other
(33
)
 
160

 
16

Balance at end of year
$
(129,788
)
 
$
(56,988
)
 
$
(10,526
)


101


ITEM 9. CHANGES IN DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
ITEM 9A. CONTROLS AND PROCEDURES

(a)
Disclosure Controls and Procedures. The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) as of the end of the period covered by this report. The Company’s disclosure controls and procedures are designed to provide reasonable assurance that information is recorded, processed, summarized and reported accurately and on a timely basis. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective.
(b)
Changes in Internal Control Over Financial Reporting. There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
Management’s Report on Internal Control Over Financial Reporting
Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is defined in Rule 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934, as amended, as a process designed by, or under the supervision of, the Company’s principal executive and principal financial officers and effected by the Company’s board of directors, management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States and includes those policies and procedures that:
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company;
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect all misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risks that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2015 . In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in the 2013 Internal Control-Integrated Framework.

Based on our assessment, management concluded that, as of December 31, 2015 , the Company’s internal controls over financial reporting was effective.

The effectiveness of the Company’s internal control over financial reporting as of  December 31, 2015  has been audited by Ernst & Young LLP, an independent registered public accounting firm, as stated in their report included herein.


102


ITEM 9B. OTHER INFORMATION
On February 23, 2016, our board of directors increased the size of our board to seven (7) members and appointed Robert Savage as an independent director, effective immediately following our filing of this Annual Report on Form 10-K. Mr. Savage will serve as a Class III Director with a term expiring at the 2017 annual meeting of stockholders. Our board also appointed Mr. Savage as a member of the Nominating and Corporate Governance Committee and Compensation Committee of our board, effective immediately following our filing of this Annual Report on Form 10-K.
Mr. Savage was appointed pursuant to a settlement agreement (the “Settlement Agreement”) with Levin Capital Strategies, L.P., a Delaware limited partnership (“Levin”), and the other persons listed on Schedule A thereto (together with Levin, the “Levin Group” and each, a “Levin Group Member”). Set forth below is a summary of the material terms and conditions of the Settlement Agreement and such description is qualified in its entirety by reference to the full text of the Settlement Agreement, which is filed herewith as Exhibit 10.12 and incorporated by reference herein.
Based on information provided by it, the Levin Group currently beneficially owns in the aggregate 4,717,858 shares of our common stock, representing approximately 5.7% of the issued and outstanding shares of our common stock, and it has entered into swap contracts relating to an aggregate of 95,666 shares of our common stock, with respect to which the Levin Group does not have voting or dispositive power over such underlying shares.
The Settlement Agreement provides that, during the Standstill Period (as defined below), if Mr. Savage (or any replacement director) is unable or unwilling to serve, resigns or is removed as a director prior to the 2017 annual meeting of stockholders and at such time the Levin Group beneficially owns in the aggregate at least three percent (3.0%) of our then outstanding common stock, the Levin Group will have the ability to recommend a substitute director for Mr. Savage who qualifies as “independent” pursuant to the Securities and Exchange Commission and New York Stock Exchange listing standards. The Settlement Agreement also provides that, without the consent of Mr. Savage (or any replacement director), the size of our board shall not exceed seven (7) members prior to the 2017 annual meeting of stockholders.
Pursuant to the terms of the Settlement Agreement, the Levin Group has agreed to appear in person or by proxy at each annual or special meeting of stockholders held during the Standstill Period and vote all common stock beneficially owned by it in accordance with our board’s recommendation with respect to nominees for election as directors to our board and any other matter presented to the stockholders; provided that if the recommendation of Institutional Shareholder Services (“ISS”) or Glass, Lewis & Co. (“Glass Lewis”) differs from our board's recommendation with respect to any matter other than nominees for election as directors to our board, the Levin Group will have the right to vote any or all common stock beneficially owned by it in accordance with the recommendation of ISS or Glass Lewis solely with respect to such matters.
Under the terms of the Settlement Agreement, each Levin Group Member has agreed to certain restrictions during the Standstill Period, including, among others (in each case, subject to certain exceptions): (i) acquiring shares of our common stock in excess of 9.8% of our then outstanding shares, (ii) transferring shares of our common stock without our consent (other than (A) transfers to a controlled affiliate or (B) certain transfers to third parties in an ordinary course brokers’ transaction), (iii) soliciting proxies with respect to our securities, (iv) forming or joining any “group” (within the meaning of Section 13(d)(3) of the Securities Exchange Act of 1934, as amended) with respect to our common stock, (v) seeking, or encouraging any person, to submit nominations in furtherance of a “contested solicitation” for the election or removal of directors, (vi) publicly making any offer or proposal with respect to any merger, acquisition, business combination, amalgamation, recapitalization, restructuring, disposition, distribution, spin-off, asset sale or other similar transaction involving us, (vii) making any public communication in opposition to any transaction approved by our board of directors, (viii) calling or seeking to call a special meeting of stockholders and (ix) disclosing any intention, plan or arrangement inconsistent with any provision of the Settlement Agreement.
The “Standstill Period” commenced on the date of the execution of the Settlement Agreement and extends until thirty (30) days prior to the deadline for the submission of stockholder nominations for directors for the 2017 annual meeting of stockholders pursuant to our bylaws. The Settlement Agreement remains in effect until the expiration of the Standstill Period.
Under the terms of the Settlement Agreement, we are required to reimburse the Levin Group, up to $25,000 in the aggregate, for the reasonable, documented out-of-pocket fees incurred by the Levin Group in connection with the negotiation and execution of the Settlement Agreement.
Each of the parties to the Settlement Agreement also agreed to mutual non-disparagement obligations. Mr. Savage has delivered a written acknowledgment agreeing to be bound by all our current policies, codes and guidelines applicable to directors.
As of the date of the appointment, Mr. Savage has not entered into or proposed to enter into any transactions required to be reported under Item 404(a) of Regulation S-K.

103


Mr. Savage will receive the standard annual Board compensation for non-employee directors for 2016 (prorated based on the date of his appointment). Standard annual Board compensation for 2016 is comprised of the fees described in our definitive proxy statement for the 2015 annual meeting of stockholders, filed with the Securities and Exchange Commission on April 17, 2015. As a new non-employee director, and as part of our standard board compensation, Mr. Savage is also expected to receive a one-time grant of fully-vested options relating to 5,000 shares of common stock with an exercise price equal to the fair market value of our common stock on the date of grant. These options will be settled in an amount of cash equal to the excess of the fair market value of a share of common stock on the date of exercise over the fair market value on the date of grant, unless a majority of our board’s independent directors (other than Mr. Savage) approves settlement in shares.


104


PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
Incorporated by reference to our definitive proxy statement for the 2015 annual meeting of stockholders to be filed with the Securities and Exchange Commission pursuant to Regulation 14A Exchange Act, within 120 days after the fiscal year ended December 31, 2015 .

ITEM 11. EXECUTIVE COMPENSATION
Incorporated by reference to our definitive proxy statement for the 2015 annual meeting of stockholders to be filed with the Securities and Exchange Commission pursuant to Regulation 14A Exchange Act, within 120 days after the fiscal year ended December 31, 2015 .

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENFICIAL OWNERS AND MANAGEMENT AND REALTED STOCKHOLDER MATTERS
Incorporated by reference to our definitive proxy statement for the 2015 annual meeting of stockholders to be filed with the Securities and Exchange Commission pursuant to Regulation 14A Exchange Act, within 120 days after the fiscal year ended December 31, 2015 .

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE
Incorporated by reference to our definitive proxy statement for the 2015 annual meeting of stockholders to be filed with the Securities and Exchange Commission pursuant to Regulation 14A Exchange Act, within 120 days after the fiscal year ended December 31, 2015 .

ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
Incorporated by reference to our definitive proxy statement for the 2015 annual meeting of stockholders to be filed with the Securities and Exchange Commission pursuant to Regulation 14A Exchange Act, within 120 days after the fiscal year ended December 31, 2015 .

105


PART IV

ITEM 15. EXHIBITS; FINANCIAL STATEMENT SCHEDULES
(a)
Financial statements and schedules:

See “Financial Statements and Supplementary Data” included in Part II, Item 8 of this Form 10-K
(b)
Exhibits filed with this Form 10-K:
 
2.1
Separation and Distribution Agreement dated October 16, 2014, between the Registrant and Newcastle Investment Corp. (incorporated by reference to Newcastle Investment Corp.’s Report on Form 10-Q, Exhibit 2.2, filed on November 5, 2014).
 
2.2
Purchase and Sale Agreement, dated as of June 22, 2015, by and among the purchaser named therein and the sellers named therein (incorporated by reference to New Senior’s Report on Form 8-K, Exhibit 2.1, filed on June 22, 2015).
 
3.1
Amended and Restated Certificate of Incorporation of the Registrant. (incorporated by reference to New Senior’s Report on Form 10-Q, Exhibit 3.1, filed on November 25, 2014).
 
3.2
Amended and Restated Bylaws of the Registrant. (incorporated by reference to New Senior’s Report on Form 10- Q, Exhibit 3.2, filed on November 25, 2014).
 
10.1
Management Agreement between the Registrant and FIG LLC (incorporated by reference to the Registrant's Current Report on Form 8-K, filed November 12, 2014).
 
10.2
Form of Indemnification Agreement by and between New Senior Investment Group Inc. and its directors and officers (incorporated by reference to Amendment No. 1 to the Registrant's Registration Statement on Form 10, filed July 29, 2014).
 
10.3
New Senior Investment Group Inc. Nonqualified Stock Option and Incentive Award Plan.
 
10.4
Purchase and Sale Agreement, dated November 18, 2013, by and between the Sellers named therein and the
Purchasers named therein (incorporated by reference to Newcastle Investment Corp.’s Report on Form 10-K, Exhibit 10.16, filed on March 3, 2014).
 
10.5
Master Lease, dated December 23, 2013, by and among the Landlords named therein and NCT Master Tenant I LLC (incorporated by reference to Newcastle Investment Corp.’s Report on Form 10-K, Exhibit 10.17, filed on March 3, 2014).
 
10.6
Guaranty of Lease, dated December 23, 2013, by Holiday AL Holdings LP in favor of the Landlords named therein (incorporated by reference to Newcastle Investment Corp.’s Report on Form 10-K, Exhibit 10.18, filed on March 3, 2014).
 
10.7
Purchase and Sale Agreement, dated as of December 21, 2014, by and among the Purchasers named therein and the Sellers named therein, each of which is an affiliate of Hawthorn Retirement Group LLC (incorporated by reference to New Senior’s Report on Form 10-K, Exhibit 10.17, filed on February 26, 2015).
 
10.8
Multifamily Loan and Security Agreement - Seniors Housing, dated as of March 27, 2015, by and between NIC 11 Ashford Court Owner LLC, a Delaware limited liability company, as Borrower (“Borrower”), and Walker & Dunlop, LLC, as Lender (“Lender”) (incorporated by reference to New Senior’s Report on Form 8-K, Exhibit 10.1, filed on May 14, 2015).
 
10.9
Multifamily Note - Floating Rate, dated March 27, 2015, executed by Borrower in favor of Lender, as defined in Exhibit 10.8 (incorporated by reference to New Senior’s Report on Form 8-K, Exhibit 10.2, filed on May 14, 2015).
 
10.10
Multifamily Loan and Security Agreement - Seniors Housing dated as of August 12, 2015, by and between SNR 27 Alexis Gardens Owner LLC, a Delaware limited liability company, as Borrower (“Borrower”), and Walker & Dunlop, LLC, as Lender (“Lender”) (incorporated by reference to New Senior’s report on Form 8-K, Exhibit 10.1, filed August 17, 2015).
 
10.11
Multifamily Note - Fixed Rate Defeasance, dated as of August 12, 2015, executed by Borrower in favor of Lender, as defined in Exhibit 10.10 (incorporated by reference to New Senior’s report on Form 8-K, Exhibit 10.2, filed August 17, 2015).
 
10.12
Settlement Agreement, dated as of February 23, 2016, by and among the Registrant and Levin Capital Strategies, L.P. and the other persons listed on Schedule A thereto.
 
23.1
Consent of Ernst & Young LLP, independent registered accounting firm.
 
23.2
Consent of Ernst & Young LLP, independent auditors, relating to financial statements of Holiday AL Holdings LP.
 
31.1
Certification of Chief Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
31.2
Certification of Chief Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

106


 
32.1
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
32.2
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
EX-99.1
Consolidated Financial Statements of Holiday AL Holdings LP for the years ended December 31, 2015, 2014, and 2013.
 
101.INS*
XBRL Instance Document.
 
101.SCH*
XBRL Taxonomy Extension Schema Document.
 
101.CAL*
XBRL Taxonomy Extension Calculation Linkbase Document.
 
101.DEF*
XBRL Taxonomy Extension Definition Linkbase Document.
 
101.LAB*
XBRL Taxonomy Extension Label Linkbase Document.
 
101.PRE*
XBRL Taxonomy Extension Presentation Linkbase Document.
 
*
XBRL (Extensible Business Reporting Language) information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934.
The following property management agreements are being omitted in reliance on Instruction 2 to Item 601 of Regulation S-K, as discussed in Item 1.01 on Newcastle’s Report on Form 8-K filed on July 23, 2012:
Management Agreement, dated as of July 5, 2012, between Sun Oak Management LLC and Sun Oak Leasing LLC.
Management Agreement, dated as of July 5, 2012, between Orchard Park Management LLC and Orchard Park Leasing LLC.
Management Agreement, dated as of July 5, 2012, between Desert Flower Management LLC and Desert Flower Leasing LLC.
Management Agreement, dated as of July 5, 2012, between Canyon Creek Property Management LLC and Canyon Creek Leasing LLC.
Management Agreement, dated as of July 5, 2012, between Regent Court Management LLC and Regent Court Leasing LLC.
Management Agreement, dated as of July 5, 2012, between Sunshine Villa Management LLC and Sunshine Villa Leasing LLC.
Management Agreement, dated as of July 5, 2012, between Sheldon Park Management LLC and Sheldon Park Leasing LLC.
In addition, the following Master Lease and Guaranty of Lease are substantially identical in all material respects, except as to the parties thereto, to the Master Lease and Guaranty of Lease that are filed as Exhibits 10.17 and 10.18, respectively, hereto and are being omitted in reliance on Instruction 2 to Item 601 of Regulation S-K:
Master Lease, dated December 23, 2013, by and among the Landlords named therein and NCT Master Tenant II LLC.
Guaranty of Lease, dated December 23, 2013, by Holiday AL Holdings LP in favor of the Landlords named therein.
In accordance with Instruction 2 to Item 601 of Regulation S-K, the Company has filed only one of 52 Multifamily Loan and Security Agreements dated as of March 27, 2015 and the related Multifamily Notes as Exhibit 10.8 and Exhibit 10.9, respectively, as the omitted Multifamily Loan and Security Agreements and the related Multifamily Notes are substantially identical in all material respects to the loan and note included as Exhibit 10.8 and Exhibit 10.9, respectively, except as to the borrower thereto, the principal amount and certain property-specific provisions.
In accordance with Instruction 2 to Item 601 of Regulation S-K, the Company has filed only one of 28 Multifamily Loan and Security Agreements dated as of August 12, 2015 and the related Multifamily Notes as Exhibit 10.10 and Exhibit 10.11, respectively, as the omitted Multifamily Loan and Security Agreements and the related Multifamily Notes are substantially identical in all material respects to the loan and note included as Exhibit 10.10 and Exhibit 10.11, respectively, except as to the borrower thereto, the principal amount and certain property-specific provisions.

107


SIGNATURES
Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized:
NEW SENIOR INVESTMENT GROUP
By:
/s/ Wesley R. Edens
Wesley R. Edens
Chairman of the Board
 
February 26, 2016
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed below by the following person on behalf of the Registrant and in the capacities and on the dates indicated.
By:
/s/ Wesley R. Edens
Wesley R. Edens
Chairman of the Board
 
 
February 26, 2016
 
 
By:
/s/ Susan Givens
Susan Givens
Director and Chief Executive Officer
 
 
February 26, 2016
 
 
By:
/s/ Justine A. Cheng
Justine A. Cheng
Chief Financial Officer
 
 
February 26, 2016
 
 
By:
/s/ Julien P. Hontang
Julien P. Hontang
Principal Accounting Officer
 
 
February 26, 2016
 
 
By:
/s/ Virgis W. Colbert
Virgis W. Colbert
Director
 
 
February 26, 2016
 
 
By:
/s/ Michael D. Malone
Michael D. Malone
Director
 
 
February 26, 2016
 
 
By:
/s/ Stuart A. McFarland
Stuart A. McFarland
Director
 
 
February 26, 2016
 
 
By:
/s/ Cassia van der Hoof Holstein
Cassia van der Hoof Holstein
Director
 
 
February 26, 2016

108


EXHIBIT 10.12
SETTLEMENT AGREEMENT
This Settlement Agreement (this “ Agreement ”), dated as of February 23, 2016, is made by and among New Senior Investment Group Inc., a Delaware corporation (the “ Company ”), on the one hand, and Levin Capital Strategies, L.P., a Delaware limited partnership (“ Levin ”), and all other entities and natural persons listed on Schedule A hereto (together with Levin, the “ Levin Group ”, and each of Levin and such entities and natural persons, a “ Levin Group Member ”), on the other hand. In consideration of the representations, warranties, covenants, agreements and obligations set forth herein and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties, intending to be legally bound, hereby agree as follows:
ARTICLE I
BOARD MATTERS; ANNUAL MEETINGS

Section 1.1     Board Matters .
  
(a) The Company hereby agrees to cause the Company’s Board of Directors (the “ Board ”) (i) to increase the number of members of the Board by one (1) Class III Director, (ii) to fill the vacancy on the Board resulting from such increase by appointing Robert Savage (such individual, and any Replacement Director (as defined in Section 1.1(b)) , the “ Nominee ”), effective immediately following the filing by the Company of its Annual Report on Form 10-K for the year ended December 31, 2015, as a Class III director with a term expiring at the 2017 Annual Meeting (as defined below) of stockholders of the Company and (iii) to appoint the Nominee to the Nominating and Corporate Governance Committee and Compensation Committee of the Board. Through the Standstill Period (as defined below) the Company agrees to fix the size of the Board to seven; provided that the Company shall be permitted to increase the size of the Board with the consent of the Nominee (or the Replacement Director, if applicable).

(b) If the Nominee is unable or unwilling to serve as a director, resigns as a director or is removed as a director prior to the 2017 annual meeting of stockholders of the Company (the “ 2017 Annual Meeting ”), and at such time the Levin Group beneficially owns in the aggregate at least 3.0% of the Company’s then outstanding common stock, par value $0.01 per share (“ Common Stock ”, and such 3.0% ownership threshold, the “ Minimum Ownership Threshold ”), Levin (on behalf of the Levin Group) shall have the right to recommend a substitute person in accordance with this Section 1.1(b) (any such substitute person, a “ Replacement Director ”) who qualifies as “independent” pursuant to the Securities and Exchange Commission and New York Stock Exchange listing standards for approval by the Nominating and Corporate Governance Committee and the Board, which approval shall not be unreasonably withheld. The Nominating and Corporate Governance Committee shall, in good faith, make its determination and recommendation regarding whether such person so qualifies as “independent” and is reasonably acceptable to the Nominating and Corporate Governance Committee as soon as reasonably practicable after representatives of the Board have conducted customary interview(s) of such nominee. The Company shall use commercially reasonable efforts to conduct any such interview(s) as promptly as practicable, but in any case, assuming reasonable availability of the nominee, within ten (10) business days after Levin’s submission of such nominee. In the event the Nominating and Corporate Governance Committee does not accept a substitute person recommended by Levin as the Replacement Director, Levin (on behalf of the Levin Group) shall have the right to recommend alternative substitute person(s) whose appointment shall be subject to the Nominating and Corporate Governance Committee recommending such person in accordance with the procedures described above. Upon the recommendation of a Replacement Director nominee by the Nominating and Corporate Governance Committee, the Board shall vote on the appointment of such Replacement Director to the Board within five (5) business days after the Nominating and Corporate Governance Committee recommendation of such Replacement Director; provided , however , that if the Board does not appoint such Replacement Director to the Board, the Parties shall continue to follow the procedures of this Section 1.1(b) until a Replacement Director is appointed to the Board. Any Replacement Director thus appointed shall be appointed to such committee (if any) of the Board as the Nominating and Corporate Governance Committee shall recommend to the Board. If at any time the Levin Group’s aggregate beneficial ownership of Common Stock decreases to less than the Minimum Ownership Threshold, the right of the Levin Group pursuant to this Section 1.1(b) to participate in the recommendation of a Replacement Director to fill the vacancy caused by any inability or unwillingness to serve, resignation or removal of the Nominee or any Replacement Director shall automatically terminate. Notwithstanding the foregoing, in the event the Levin Group is found to have breached any of its obligations under this Agreement by a court of competent jurisdiction during the Standstill Period (or the Company has in good faith commenced proceedings relating to the foregoing, in which case, pending a finding by the court with respect thereto), the Company (including the Nominating and Corporate Governance Committee and the Board) shall not be required to appoint any Replacement Director to the Board.
 





(c) Prior to the date hereof, the Nominee has delivered, and Levin shall cause each Replacement Director recommended by Levin pursuant to Section 1.1(b) to deliver promptly following such recommendation, to the Company (x) a fully completed copy of the Company’s standard director & officer questionnaire and other customary director onboarding documentation, (y) the information required pursuant to Section 2.20 of the Company’s Amended and Restated Bylaws (the “ Bylaws ”) and (z) a written acknowledgment that the Nominee agrees to be bound by all current policies, codes and guidelines applicable to directors of the Company, copies of which have been provided to the Nominee prior to the date hereof (or will be provided to any Replacement Director prior to such recommendation).

(d) The Levin Group agrees that the Board or any committee or subcommittee thereof, in the exercise of its fiduciary duties, may recuse the Nominee (or the Replacement Director, if applicable) from the portion of any Board or committee or subcommittee meeting at which the Board or any such committee or subcommittee is evaluating and/or taking action with respect to (i) the exercise of any of the Company’s rights or enforcement of any of the obligations under this Agreement, (ii) any action taken in response to actions taken or proposed by Levin Group Members or their Affiliates (as defined in Section 2.3 ) with respect to the Company, (iii) any transaction proposed between the Company and the Levin Group Members or their Affiliates or (iv) such other matters as reasonably determined by the Board or such committee or subcommittee, acting in good faith (based upon the advice from outside legal counsel), to present an actual conflict of interest with respect to the Nominee (or the Replacement Director, if applicable) or any Levin Group Member or affiliate, or could reasonably be expected, based on the advice of outside legal counsel, to result in a conflict of interest with respect to the Nominee (or the Replacement Director, if applicable) or any Levin Group Member or affiliate.

(e) The Levin Group agrees that the Nominee’s compensation as a non-employee director for 2016 will be pro-rated based on the date of the Nominee’s commencement of service as a director.

Section 1.2     Annual Meetings . The Levin Group covenants and agrees that it will appear in person or by proxy at each annual or special meeting of stockholders held during the Standstill Period (as defined below) and vote all Common Stock beneficially owned, or deemed beneficially owned, in accordance with the Board’s recommendation with respect to nominees for election as directors to the Board and any other matter presented to the stockholders; provided , however, that to the extent that the recommendation of Institutional Shareholder Services Inc. (“ ISS ”) or Glass Lewis & Co., LLC (“ Glass Lewis ”) differs from the Board's recommendation with respect to any matter other than nominees for election as directors to the Board, the Levin Group shall have the right to vote any or all Common Stock beneficially owned, or deemed beneficially owned, by it in accordance with the recommendation of ISS or Glass Lewis solely with respect to such matters.

ARTICLE II

COVENANTS

Section 2.1     Standstill .

(a) Each Levin Group Member agrees that, without the prior written consent of the Company or as specifically permitted by Section 1.1 , from the date of this Agreement until thirty (30) days prior to the deadline for the submission of stockholder nominations for directors for the 2017 Annual Meeting pursuant to the Bylaws (the “ Standstill Period ”), neither it nor any of its Affiliates or Associates will, and it will cause each of its Affiliates and Associates not to, directly or indirectly, in any manner, alone or in concert with others:

(i) purchase or cause to be purchased or otherwise acquire or agree to acquire beneficial ownership of any Common Stock or other securities issued by the Company, or any securities convertible into or exchangeable for Common Stock, such that the Levin Group together with its Affiliates and Associates (as defined in Section 2.3 ) would, in the aggregate, beneficially own a number of shares in excess of 9.8% of the then outstanding shares of Common Stock;






(ii) offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, lend (other than in a customary commingled brokerage account in the ordinary course of business), or otherwise transfer or dispose of, directly or indirectly, any shares of Common Stock or any securities convertible into or exercisable or exchangeable, directly or indirectly, for Common Stock, whether any such transaction is to be settled by delivery of Common Stock or such other securities, in cash or otherwise (each, a “ Transfer ”), in each case without the prior written consent of the Company; provided that the foregoing shall not restrict the Levin Group from (A) a Transfer of any shares of Common Stock to a controlled affiliate that agrees to be bound by the terms of this Agreement and executes a joinder agreement reasonably acceptable to the Company with respect thereto, or (B) a Transfer of any shares of Common Stock in an ordinary course brokers’ transaction (within the meaning of Rule 144(g) of the Securities Act of 1933, as amended) that would not, to the knowledge of any Levin Group Member, result in the ultimate transferee of such shares beneficially owning, together with its affiliates, a number of shares in excess of 9.8% of the then outstanding shares of Common Stock;

(iii) compensate or agree to compensate the Nominee (or the Replacement Director, if applicable) for his services as a director of the Company or otherwise in connection with the transactions contemplated by this Agreement;

(iv) engage in any solicitation of proxies or consents or become a “participant” in a “solicitation” (as such terms are defined in Regulation 14A under the Securities Exchange Act of 1934, as amended (the “ Exchange Act ”)) of proxies or consents (including, without limitation, any solicitation of consents that seeks to call a special meeting of stockholders), in each case, with respect to securities of the Company;

(v) form, join or in any way participate in any “group” (within the meaning of Section 13(d)(3) of the Exchange Act) with any person who is not identified on Schedule A as a Levin Group Member (any such person, a “ Third Party ”), with respect to the Common Stock, provided , however, that nothing herein shall limit the ability of an Affiliate of the Levin Group to join the “group” following the execution of this Agreement, so long as any such Affiliate agrees to be bound by the terms and conditions of this Agreement;

(vi) deposit any Common Stock in any voting trust or subject any Common Stock to any arrangement or agreement with respect to the voting of any Common Stock, other than any such voting trust, arrangement or agreement solely among Levin Group Members and otherwise in accordance with this Agreement;

(vii) seek, or encourage any person, to submit nominations in furtherance of a “contested solicitation” for the election or removal of directors with respect to the Company or seek, encourage or take any other action with respect to the election or removal of any directors;

(viii) (A) make any proposal for consideration by stockholders at any annual or special meeting of stockholders of the Company, (B) publicly make any offer or proposal (with or without conditions) with respect to any merger, acquisition, business combination, amalgamation, recapitalization, restructuring, disposition, distribution, spin-off, asset sale or other similar transaction involving the Company, or encourage, initiate or support any Third Party with respect to any of the foregoing, (C) make any public communication in opposition to any transaction approved by the Board, (D) publicly criticize the Company’s business, financial structure or real estate, investment or other strategy, (E) call or seek to call a special meeting of stockholders, (F) initiate, encourage or participate in any “withhold” or similar campaign with respect to any annual or special meeting of stockholders of the Company or (G) make a request for a list of the Company’s stockholders or other Company records,

(ix) seek, alone or in concert with others, representation on the Board, except as specifically permitted by Section 1.1 ;

(x) seek to advise, encourage, support or influence any person with respect to the disposition of any securities of the Company, or voting of any securities of the Company at any annual or special meeting of stockholders, except in accordance with Section 1.2 ;

(xi) make any request or submit any proposal to amend or waive the terms of this Agreement other than through non-public communications with the Company that would not be reasonably determined to trigger public disclosure obligations for any party; or

(xii) disclose any intention, plan or arrangement inconsistent with any provision of this Section 2.1 or publicly or privately encourage or support any other current or future stockholder of the Company to take any of the actions set forth in this Section 2.1(a) .






(b) Notwithstanding anything to the contrary, nothing in this Agreement shall prohibit or restrict any director of the Company, including the Nominee (or any Replacement Director, if applicable), from exercising his or her rights and fiduciary duties as a director of the Company, including, but not limited to, (1) taking any action or making any statement at any meeting of the Board or of any committee thereof or (2) making any statement to the Chief Executive Officer, the Chief Financial Officer or any other director of the Company in his or her capacity as a director.

Section 2.2     Press Release . Promptly following the execution of this Agreement, the Company shall issue a mutually agreeable press release substantially in the form attached hereto as Exhibit A . During the Standstill Period, neither the Company nor any Levin Group Member shall (i) other than as contemplated by the previous sentence, issue any press release or public announcement regarding this Agreement or the matters contemplated hereby or (ii) make any public announcement or statement inconsistent with or contrary to any statement contained in Exhibit A , except, in each case of (i) and (ii), with the prior written consent of the Company (in the case of a press release or public announcement by any Levin Group Member) or Levin on behalf of all Levin Group Members (in the case of a press release or public announcement by the Company) or as required by law or the rules of any stock exchange (and, in any event, each party will provide the other party, prior to making such disclosure, a reasonable opportunity to review and comment on such disclosure (to the extent reasonably practicable under the circumstances, other than in the case of the Form 8-K and Schedule 13D amendment to be filed by the Company and Levin, respectively, disclosing the parties’ entry into this Agreement), and each party will consider any comments from the other in good faith); provided that, notwithstanding the foregoing, the Company may make ordinary course communications with its stakeholders, including employees, customers, suppliers and investors consistent with the press release, Form 8-K and Schedule 13D.

Section 2.3     Affiliates and Associates . Each Levin Group Member agrees that it will cause its current and future Affiliates and Associates to comply with all terms and provisions of this Agreement as if they were a party hereto and that it shall be responsible for any breach of this Agreement by any such Affiliate or Associate. As used in this Agreement, the terms “Affiliate” and “Associate” shall have the respective meanings set forth in Rule 12b-2 promulgated under the Exchange Act.

ARTICLE III
REPRESENTATIONS AND WARRANTIES
Section 3.1     Mutual Representations and Warranties . Each party hereto represents and warrants to all other parties hereto that (a) such party has the power and authority to execute this Agreement and any other documents or agreements to be executed in connection herewith, (b) this Agreement has been duly authorized, executed and delivered by, and constitutes a valid and binding obligation of, such party and is enforceable against such party in accordance with its terms, except as enforcement hereof may be limited by applicable bankruptcy, insolvency, reorganization, moratorium, fraudulent conveyance or similar laws generally affecting the rights of creditors and subject to general equity principles, and (c) the execution, delivery and performance of this Agreement by such party does not and will not (i) violate or conflict with any law, rule, regulation, order, judgment or decree applicable to such party or (ii) result in any breach or violation of, or constitute a default (or an event which with notice or lapse of time or both could constitute such breach, violation or default) under or pursuant to, or result in the loss of a material benefit under, or give any right of termination, amendment, acceleration or cancellation of, any organizational document, agreement, contract, commitment, understanding or arrangement to which such party is a party or by which it is bound.






Section 3.2     Additional Representations of the Levin Group Members . In addition to the representations and warranties set forth in Section 3.1 , each Levin Group Member represents and warrants to the Company that, as of the date hereof, (a) the Levin Group owns beneficially (as determined in accordance with Rule 13d-3 promulgated under the Exchange Act) an aggregate of 4,717,858 shares of Common Stock and has entered into swap contracts with respect to an aggregate of 95,666 shares of Common Stock, of which the Levin Group does not have voting or dispositive power over such underlying shares, (b) except as disclosed herein, no Levin Group Member has, or has any right to acquire or any interest in, any other securities of the Company (or any rights, options or other securities convertible into or exercisable or exchangeable (whether or not convertible, exercisable or exchangeable immediately or only after the passage of time or the occurrence of a specified event) for such securities or any rights or obligations measured by the price or value of any securities of the Company or any of its Affiliates, including any swaps or other derivative arrangements designed to produce economic benefits and risks that correspond to the ownership of Common Stock, whether or not any of the foregoing would give rise to beneficial ownership (as determined in accordance with Rule 13d-3 promulgated under the Exchange Act), and whether or not to be settled by delivery of Common Stock, payment of cash or by other consideration, and without regard to any short position under any such contract or arrangement), (c) except as previously disclosed to the Company, the Nominee is independent of all Levin Group Members and their Affiliates and has no current or prior relationship with the Levin Group Members or their Affiliates, (d) except as previously disclosed to the Company, no Levin Group Member has compensated or agreed to compensate, directly or indirectly, the Nominee for his services as a nominee or director of the Company or otherwise in connection with the transactions contemplated by this Agreement and (e) no person other than a Levin Group Member has any rights with respect to the Common Stock beneficially owned by the Levin Group.

ARTICLE IV
MISCELLANEOUS
Section 4.1     Specific Performance . Each party hereto acknowledges and agrees that irreparable injury to the other party hereto would occur in the event that any of the provisions of this Agreement were not performed in accordance with their specific terms or were otherwise breached and that such injury would not be adequately compensable by the remedies available at law (including the payment of money damages). It is accordingly agreed that each party hereto shall be entitled to specific enforcement of, and injunctive relief to prevent any violation of, the terms hereof, and the other parties will not take action, directly or indirectly, in opposition to a party hereto seeking such relief on the grounds that any other remedy or relief is available at law or in equity, and the parties further agree to waive any requirement for the posting of any bond or other security in connection with such remedy or relief. This Section 4.1 is not the exclusive remedy for any violation of this Agreement.

Section 4.2     Severability . If any term, provision, covenant or restriction of this Agreement is held by a court of competent jurisdiction to be invalid, void or unenforceable, the remainder of the terms, provisions, covenants and restrictions of this Agreement shall remain in full force and effect and shall in no way be affected, impaired or invalidated. It is hereby stipulated and declared to be the intention of the parties that the parties would have executed the remaining terms, provisions, covenants and restrictions without including any of such which may be hereafter declared invalid, void or unenforceable. In addition, the parties agree to use their best efforts to agree upon and substitute a valid and enforceable term, provision, covenant or restriction for any of such that is held invalid, void or enforceable by a court of competent jurisdiction.






Section 4.3     Notices . Any notices, consents, determinations, waivers or other communications required or permitted to be given under the terms of this Agreement must be in writing and will be deemed to have been delivered: (i) upon receipt, when delivered personally; (ii) upon confirmation of receipt, when sent by email (provided such confirmation is not automatically generated); or (iii) one (1) business day after deposit with a nationally recognized overnight delivery service, in each case properly addressed to the party to receive the same. The addresses and facsimile numbers for such communications shall be:

If to the Company:

New Senior Investment Group Inc.
1345 Avenue of the Americas
New York, NY 10105
Attention:    Cameron MacDougall
Email:    cmacdougall@fortress.com

With a copy to (which shall not constitute notice):

Skadden, Arps, Slate, Meagher & Flom LLP
Four Times Square
New York, NY 10036
Attention:    Joseph A. Coco
Richard J. Grossman
Email:    Joseph.Coco@Skadden.com
Richard.Grossman@Skadden.com

If to any Levin Group Member:

Levin Capital Strategies, L.P
595 Madison Avenue, 17th Floor
New York, NY 10022
Attention:    John A. Levin
Email:    JAL@Levincap.com

With a copy to (which shall not constitute notice):
Olshan Frome Wolosky LLP
65 East 55th Street, Park Avenue Tower
New York, NY 10022
Attention:    Steve Wolosky, Esq
E-mail:    swolosky@olshanlaw.com






Section 4.4     Applicable Law . This Agreement shall be governed by and construed and enforced in accordance with the laws of the State of Delaware without reference to the conflict of laws principles thereof. Each of the parties hereto irrevocably agrees that any legal action or proceeding with respect to this Agreement and the rights and obligations arising hereunder, or for recognition and enforcement of any judgment in respect of this Agreement and the rights and obligations arising hereunder brought by the other party hereto or its successors or assigns, shall be brought and determined exclusively in the Delaware Court of Chancery and any state appellate court therefrom within the State of Delaware (or, if the Delaware Court of Chancery declines to accept jurisdiction over a particular matter, any federal court within the State of Delaware). Each of the parties hereto hereby irrevocably submits with regard to any such action or proceeding for itself and in respect of its property, generally and unconditionally, to the personal jurisdiction of the aforesaid courts and agrees that it will not bring any action relating to this Agreement in any court other than the aforesaid courts. Each of the parties hereto hereby irrevocably waives, and agrees not to assert in any action or proceeding with respect to this Agreement, (a) any claim that it is not personally subject to the jurisdiction of the above-named courts for any reason, (b) any claim that it or its property is exempt or immune from jurisdiction of any such court or from any legal process commenced in such courts (whether through service of notice, attachment prior to judgment, attachment in aid of execution of judgment, execution of judgment or otherwise) and (c) to the fullest extent permitted by applicable legal requirements, any claim that (i) the suit, action or proceeding in such court is brought in an inconvenient forum, (ii) the venue of such suit, action or proceeding is improper or (iii) this Agreement, or the subject matter hereof, may not be enforced in or by such courts. EACH PARTY HEREBY IRREVOCABLY AND UNCONDITIONALLY WAIVES ANY RIGHT SUCH PARTY MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY DISPUTE.

Section 4.5     Counterparts . This Agreement may be executed in two or more counterparts, each of which shall be considered one and the same agreement and shall become effective when counterparts have been signed by each of the parties and delivered to the other party (including by means of electronic delivery or facsimile).
    
Section 4.6     Mutual Non-Disparagement . Subject to applicable law, each party hereto covenants and agrees that, until the earlier of (a) the expiration of the Standstill Period and (b) such time as the Company (in the case of any party that is a Levin Group Member) or any Levin Group Member (in the case of the party that is the Company), or any of the Company’s or any Levin Group Member’s (as applicable) agents, subsidiaries, affiliates, successors, assigns, officers, key employees or directors shall have materially breached this Section 4.6 , neither such party nor any of its respective agents, subsidiaries, affiliates, successors, assigns, officers, key employees or directors (the “ Company Covered Persons ” and the “ Levin Covered Persons ”, as applicable), shall in any way publicly criticize, disparage, call into disrepute, or otherwise defame or slander the Company (in the case of any party that is a Levin Group Member) or any Levin Group Member (in the case of the party that is the Company) or the Company’s or any Levin Group Member’s (as applicable) subsidiaries, affiliates, successors, assigns, officers (including any current officer of the Company who no longer serves in such capacity following the execution of this Agreement), directors (including any current director of the Company who no longer serves in such capacity following the execution of this Agreement), employees, stockholders, agents, attorneys or representatives, or any of their businesses, strategies or services, in any manner that would reasonably be expected to damage the business or reputation of such other parties or their businesses, strategies or services or their subsidiaries, affiliates, successors, assigns, officers (or former officers), directors (or former directors), employees, stockholders, agents, attorneys or representatives. For purposes of this Section 4.6 , the Nominee (or any Replacement Director, if applicable) shall not be deemed to be an agent, affiliate, officer, key employee or director of the Company and the Company shall not be responsible for any actions taken by the Nominee (or any Replacement Director, if applicable), and no actions taken by any agent or other representative of a party in any capacity other than as a representative of such party shall be covered by this Agreement. Notwithstanding the foregoing, nothing in this Section 4.6 shall be deemed to prevent any Company Covered Person or any Levin Covered Person from complying with its respective disclosure obligations under applicable law, legal process, subpoena, law, the rules of any stock exchange, or legal requirement or as part of a response to a request for information from any governmental authority with jurisdiction over the party from whom information is sought, provided that, solely in the case of any disclosure that would be permitted to be made pursuant to this sentence (but would otherwise be restricted by the first sentence of this Section 4.6 ) and that is proposed or required to appear in public disclosure ( i.e. , press releases, public filings under the Federal securities laws or similar public disclosures), such party must provide written notice, to the extent legally permissible and practicable under the circumstances, to the other party prior to making any such public disclosure and reasonably consider any comments of such other party.






Section 4.7     Entire Agreement; Amendment and Waiver; Successors and Assigns; Third Party Beneficiaries . This Agreement (including the Schedules and Exhibits hereto) contains the entire understanding of the parties hereto with respect to its subject matter. There are no restrictions, agreements, promises, representations, warranties, covenants or undertakings between the parties other than those expressly set forth herein. No modifications of this Agreement can be made except in writing signed by an authorized representative of each party hereto. No failure on the part of any party to exercise, and no delay in exercising, any right, power or remedy hereunder shall operate as a waiver thereof, nor shall any single or partial exercise of such right, power or remedy by such party preclude any other or further exercise thereof or the exercise of any other right, power or remedy. All remedies hereunder are cumulative and are not exclusive of any other remedies provided by law. The terms and conditions of this Agreement shall be binding upon, inure to the benefit of, and be enforceable by the parties hereto and their respective successors, heirs, executors, legal representatives, and permitted assigns. No party shall assign this Agreement or any rights or obligations hereunder without, in the case of an assignment by any Levin Group Member, the prior written consent of the Company, and, in the case of an assignment by the Company, the prior written consent of Levin on behalf of all Levin Group Members. This Agreement is solely for the benefit of the parties hereto and is not enforceable by any other persons.

Section 4.8     Termination . Upon the expiration of the Standstill Period in accordance with Section 2.1 , this Agreement shall immediately and automatically terminate and no party hereto shall have any further right or obligation under this Agreement; provided that the provisions of this Article IV (other than Section 4.6 ) shall survive the termination of this Agreement; and provided , further , that no party hereto shall be released from any breach of this Agreement that occurred prior to such termination.

Section 4.9     Expenses . Each party shall be responsible for its own fees and expenses incurred in connection with the negotiation and execution of this Agreement and the transactions contemplated hereby; provided , however, that the Company shall reimburse the Levin Group for its reasonable, documented out-of-pocket fees and expenses (including legal expenses) in an amount not to exceed in the aggregate $25,000.
[ Signature pages follow. ]





IN WITNESS WHEREOF, this Agreement has been duly executed and delivered by the duly authorized signatories of the parties as of the date first above written.
 
NEW SENIOR INVESTMENT GROUP INC.
 
 
 
By:
/s/ Justine Cheng
 
Name:
Justine Cheng
 
Title:
Chief Financial Officer and Treasurer
 
LEVIN CAPITAL STRATEGIES, L.P.
 
 
 
By:
/s/ John A. Levin
 
Name:
John A. Levin
 
Title:
Managing Member and Chief Executive Officer

 
LCS EVENT PARTNERS, LLC
 
 
 
By:
/s/ John A. Levin
 
Name:
John A. Levin
 
Title:
Managing Member

 
LCS, LLC
 
 
 
By:
/s/ John A. Levin
 
Name:
John A. Levin
 
Title:
Managing Member

 
LCS L/S, LLC
 
 
 
By:
/s/ John A. Levin
 
Name:
John A. Levin
 
Title:
Managing Member

 
 
 
 
 
 
 
 
/s/ John A. Levin
 
 
John A. Levin
 
 
 







Schedule A
Levin Group Members

Levin Capital Strategies, L.P.
LCS Event Partners, LLC
LCS, LLC
LCS L/S, LLC
John A. Levin
   





EXHIBIT 21.1
NEW SENIOR INVESTMENT GROUP INC. SUBSIDIARIES
 
Subsidiary
 
Jurisdiction of Incorporation/Organization
1.
New Senior Investment Group Inc
 
Delaware
2.
SNR Operations LLC (f/k/a TRS LLC)
 
Delaware
3.
Propco LLC
 
Delaware
4.
BF Leasing LLC
 
Delaware
5.
BF Owner LLC
 
Delaware
6.
B Leasing LLC
 
Delaware
7.
B Owner LLC
 
Delaware
8.
B California Leasing LLC
 
Delaware
9.
B Oregon Leasing LLC
 
Delaware
10.
B Arizona Leasing LLC
 
Delaware
11.
B Utah Leasing LLC
 
Delaware
12.
B Idaho Leasing LLC
 
Delaware
13.
Orchard Park Leasing LLC
 
Delaware
14.
Sun Oak Leasing LLC
 
Delaware
15.
Sunshine Villa Leasing LLC
 
Delaware
16.
Regent Court Leasing LLC
 
Delaware
17.
Sheldon Park Leasing LLC
 
Delaware
18.
Desert Flower Leasing LLC
 
Delaware
19.
Canyon Creek Leasing LLC
 
Delaware
20.
Willow Park Leasing LLC
 
Delaware
21.
B California Owner LLC
 
Delaware
22.
B Oregon Owner LLC
 
Delaware
23.
B Arizona Owner LLC
 
Delaware
24.
B Utah Owner LLC
 
Delaware
25.
B Idaho Owner LLC
 
Delaware
26.
Orchard Park Owner LLC
 
Delaware
27.
Sun Oak Owner LLC
 
Delaware
28.
Sunshine Villa Owner LLC
 
Delaware
29.
Regent Court Owner LLC
 
Delaware
30.
Sheldon Park Owner LLC
 
Delaware
31.
Desert Flower Owner LLC
 
Delaware
32.
Canyon Creek Owner LLC
 
Delaware
33.
Willow Park Owner LLC
 
Delaware
34.
RLG Leasing LLC
 
Delaware
35.
RLG Owner LLC
 
Delaware
36.
RLG Utah Leasing LLC
 
Delaware
37.
RLG Utah Owner LLC
 
Delaware
38.
Heritage Place Leasing LLC
 
Delaware



 
Subsidiary
 
Jurisdiction of Incorporation/Organization
39.
Golden Living Taylorsville Leasing LLC
 
Delaware
40.
Chateau Brickyard Operations LLC
 
Delaware
41.
Heritage Place Owner LLC
 
Delaware
42.
Golden Living Taylorsville Owner LLC
 
Delaware
43.
Chateau Brickyard Owner LLC
 
Delaware
44.
Propco 2 LLC
 
Delaware
45.
NIC Courtyards Owner LLC
 
Delaware
46.
Propco 3 LLC
 
Delaware
47.
NIC Courtyards Leasing LLC
 
Delaware
48.
NIC Courtyards LLC
 
Delaware
49.
NIC Acquisitions LLC
 
Delaware
50.
NIC 4/5 Leasing LLC
 
Delaware
51.
NIC 5 Florida Leasing LLC
 
Delaware
52.
NIC 5 Spring Haven Leasing LLC
 
Delaware
53.
NIC 5 Renaissance Retirement Leasing LLC
 
Delaware
54.
NIC 5 Forest Oaks Leasing LLC
 
Delaware
55.
NIC 4 Florida Leasing LLC
 
Delaware
56.
NIC 4 The Grande Leasing LLC
 
Delaware
57.
NIC 4 Village Place Leasing LLC
 
Delaware
58.
NIC 4 Bradenton Oaks Leasing LLC
 
Delaware
59.
NIC 4 Spring Oaks Leasing LLC
 
Delaware
60.
NIC 4 Summerfield Leasing LLC
 
Delaware
61.
NIC 4 Emerald Park Retirement Leasing LLC
 
Delaware
62.
NIC 4 Bayside Terrace Leasing LLC
 
Delaware
63.
NIC 4 Balmoral Leasing LLC
 
Delaware
64.
NIC 4 Sunset Lake Leasing LLC
 
Delaware
65.
NIC 4 North Carolina Leasing LLC
 
Delaware
66.
NIC 4 Courtyards of New Bern Owner LLC
 
Delaware
67.
NIC 4 Virginia Owner LLC
 
Delaware
68.
NIC 4 Virginia Leasing LLC
 
Delaware
69.
NIC 5 Owner LLC
 
Delaware
70.
NIC 5 Florida Owner LLC
 
Delaware
71.
NIC 5 Spring Haven Owner LLC
 
Delaware
72.
NIC 5 Renaissance Retirement Owner LLC
 
Delaware
73.
NIC 5 Forest Oaks Owner LLC
 
Delaware
74.
NIC 5 Lake Morton Plaza Owner LLC
 
Delaware
75.
NIC 7 Glen Riddle Owner LLC
 
Delaware
76.
NIC 7 Pennsylvania Owner LLC
 
Delaware
77.
NIC 7 Owner LLC
 
Delaware
78.
Propco 7 LLC
 
Delaware
79.
NIC 8 Schenley Gardens Owner LLC
 
Delaware
80.
NIC 8 Pennsylvania Owner LLC
 
Delaware



 
Subsidiary
 
Jurisdiction of Incorporation/Organization
81.
NIC 8 Owner LLC
 
Delaware
82.
Propco 8 LLC
 
Delaware
83.
NIC 6 Owner LLC
 
Delaware
84.
Propco 6 LLC
 
Delaware
85.
NIC 6 Manor at Woodside Management LLC
 
Delaware
86.
NIC 6 New York Management LLC
 
Delaware
87.
NIC 6 Management LLC
 
Delaware
88.
NIC 6 New York Owner LLC
 
Delaware
89.
NIC 7 Glen Riddle Leasing LLC
 
Delaware
90.
NIC 7 Pennsylvania Leasing LLC
 
Delaware
91.
NIC 7 Leasing LLC
 
Delaware
92.
NIC 5 Lake Morton Plaza Leasing LLC
 
Delaware
93.
NIC 4 Emerald Park Retirement Owner LLC
 
Delaware
94.
Propco 5 LLC
 
Delaware
95.
NIC 8 Leasing LLC
 
Delaware
96.
NIC 8 Pennsylvania Leasing LLC
 
Delaware
97.
NIC 8 Schenley Gardens Leasing LLC
 
Delaware
98.
NIC Texas Courtyards Leasing LLC
 
Delaware
99.
NIC 4 Royal Palm Leasing LLC
 
Delaware
100.
NIC 6 Manor at Woodside Owner LLC
 
Delaware
101.
NIC 4 Royal Palm Owner LLC
 
Delaware
102.
Propco 9 LLC
 
Delaware
103.
NIC 9 Virginia Owner LLC
 
Delaware
104.
NIC 9 Heritage Oaks Owner LLC
 
Delaware
105.
NIC 9 Virginia Management LLC
 
Delaware
106.
NIC 9 Heritage Oaks Management LLC
 
Delaware
107.
Propco 10 LLC
 
Delaware
108.
NIC 10 Florida Leasing LLC
 
Delaware
109.
NIC 10 Florida Owner LLC
 
Delaware
110.
NIC 10 Barkley Place Leasing LLC
 
Delaware
111.
NIC 10 Barkley Place Owner LLC
 
Delaware
112.
Propco 12 LLC
 
Delaware
113.
NIC 12 Owner LLC
 
Delaware
114.
NIC 12 Arlington Plaza Owner LLC
 
Delaware
115.
NIC 12 Blair House Owner LLC
 
Delaware
116.
NIC 12 Blue Water Lodge Owner LLC
 
Delaware
117.
NIC 12 Chateau Ridgeland Owner LLC
 
Delaware
118.
NIC 12 Cherry Laurel Owner LLC
 
Delaware
119.
NIC 12 Colonial Harbor Owner LLC
 
Delaware
120.
NIC 12 Country Squire Owner LLC
 
Delaware
121.
NIC 12 Courtyard At Lakewood Owner LLC
 
Delaware
122.
NIC 12 Desoto Beach Club Owner LLC
 
Delaware



 
Subsidiary
 
Jurisdiction of Incorporation/Organization
123.
NIC 12 El Dorado Owner LLC
 
Delaware
124.
NIC 12 Essex House Owner LLC
 
Delaware
125.
NIC 12 Fleming Point Owner LLC
 
Delaware
126.
NIC 12 Grasslands Estates Owner LLC
 
Delaware
127.
NIC 12 Grizzly Peak Owner LLC
 
Delaware
128.
NIC 13 Hidden Lakes Owner LLC
 
Delaware
129.
NIC 12 Jackson Oaks Owner LLC
 
Delaware
130.
NIC 12 Maple Downs Owner LLC
 
Delaware
131.
NIC 12 Parkwood Estates Owner LLC
 
Delaware
132.
NIC 12 Pioneer Valley Lodge Owner LLC
 
Delaware
133.
NIC 12 Regency Residence Owner LLC
 
Delaware
134.
NIC 12 Simi Hills Owner LLC
 
Delaware
135.
NIC 12 Stoneybrook Lodge Owner LLC
 
Delaware
136.
NIC 12 Summerfield Estates Owner LLC
 
Delaware
137.
NIC 12 Ventura Place Owner LLC
 
Delaware
138.
Propco 13 LLC
 
Delaware
139.
NIC 13 Owner LLC
 
Delaware
140.
NIC 13 The Bentley Owner LLC
 
Delaware
141.
NIC 12 Briarcrest Estates Owner LLC
 
Delaware
142.
NIC 13 Dogwood Estates Owner LLC
 
Delaware
143.
NIC 13 Durham Regent Owner LLC
 
Delaware
144.
NIC 13 Fountains At Hidden Lakes Owner LLC
 
Delaware
145.
NIC 13 Illahee Hills Owner LLC
 
Delaware
146.
NIC 13 Jordan Oaks Owner LLC
 
Delaware
147.
NIC 13 Lodge at Cold Spring Owner LLC
 
Delaware
148.
NIC 13 Madison Estates Owner LLC
 
Delaware
149.
NIC 13 Manor at Oakridge Owner LLC
 
Delaware
150.
NIC 13 Oakwood Hills Owner LLC
 
Delaware
151.
NIC 13 Orchid Terrace Owner LLC
 
Delaware
152.
NIC 13 Palmer Hills Owner LLC
 
Delaware
153.
NIC 13 Pinewood Hills Owner LLC
 
Delaware
154.
NIC 13 Pueblo Regent Owner LLC
 
Delaware
155.
NIC 13 The Regent Owner LLC
 
Delaware
156.
NIC 13 Rock Creek Owner LLC
 
Delaware
157.
NIC 13 Sheldon Oaks Owner LLC
 
Delaware
158.
NIC 13 Sky Peaks Owner LLC
 
Delaware
159.
NIC 13 Thornton Place Owner LLC
 
Delaware
160.
NIC 13 Uffelman Estates Owner LLC
 
Delaware
161.
NIC 13 Village Gate Owner LLC
 
Delaware
162.
NIC 13 Vista De La Montana Owner LLC
 
Delaware
163.
NIC 13 Walnut Woods Owner LLC
 
Delaware
164.
NIC 13 The Westmont Owner LLC
 
Delaware



 
Subsidiary
 
Jurisdiction of Incorporation/Organization
165.
NIC 13 Whiterock Court Owner LLC
 
Delaware
166.
Propco 4 LLC
 
Delaware
167.
NIC 4 Owner LLC
 
Delaware
168.
NIC 4 Florida Owner LLC
 
Delaware
169.
NIC 4 North Carolina Owner LLC
 
Delaware
170.
NIC 4 The Plaza Leasing LLC
 
Delaware
171.
NIC 4 Courtyards of New Bern Leasing LLC
 
Delaware
172.
NIC 4 The Grande Owner LLC
 
Delaware
173.
NIC 4 Village Place Owner LLC
 
Delaware
174.
NIC 4 Bradenton Oaks Owner LLC
 
Delaware
175.
NIC 4 Spring Oaks Owner LLC
 
Delaware
176.
NIC 4 Summerfield Owner LLC
 
Delaware
177.
NIC 4 Bayside Terrace Owner LLC
 
Delaware
178.
NIC 4 Balmoral Owner LLC
 
Delaware
179.
NIC 4 The Plaza Owner LLC
 
Delaware
180.
NIC 4 Sunset Lake Owner LLC
 
Delaware
181.
NIC 12 Greeley Place Owner LLC
 
Delaware
182.
Propco 11 LLC
 
Delaware
183.
NIC 11 Michigan Owner LLC
 
Delaware
184.
NIC 11 Ashford Court Owner LLC
 
Delaware
185.
NIC 11 Michigan Management LLC
 
Delaware
186.
NIC 11 Ashford Court Management LLC
 
Delaware
187.
Propco 14 LLC
 
Delaware
188.
NIC 14 Ohio Owner LLC
 
Delaware
189.
NIC 14 Ohio Leasing LLC
 
Delaware
190.
NIC 14 Dayton Owner LLC
 
Delaware
191.
NIC 14 Dayton Leasing LLC
 
Delaware
192.
NIC 15 New Hampshire Leasing LLC
 
Delaware
193.
NIC 15 Pines of New Market Leasing LLC
 
Delaware
194.
NIC 15 Kirkwood Corners Leasing LLC
 
Delaware
195.
NIC 15 Pine Rock Manor Leasing LLC
 
Delaware
196.
Propco 15 LLC
 
Delaware
197.
NIC 15 New Hampshire Owner LLC
 
Delaware
198.
NIC 15 Pines of New Market Owner LLC
 
Delaware
199.
NIC 15 Pine Rock Manor Owner LLC
 
Delaware
200.
NIC 15 Kirkwood Corners Owner LLC
 
Delaware
201.
Propco 16 LLC
 
Delaware
202.
NIC 16 Owner LLC
 
Delaware
203.
NIC 16 Autumn Leaves Owner LLC
 
Delaware
204.
NIC 16 Monticello West Owner LLC
 
Delaware
205.
NIC 16 Parkwood Healthcare Owner LLC
 
Delaware
206.
NIC 16 Parkwood Retirement Owner LLC
 
Delaware



 
Subsidiary
 
Jurisdiction of Incorporation/Organization
207.
NIC 16 Signature Pointe Owner LLC
 
Delaware
208.
NIC 16 Walnut Place Owner LLC
 
Delaware
209.
Propco 17 LLC
 
Delaware
210.
NIC 17 Owner LLC
 
Delaware
211.
NIC 17 Windsor Owner LLC
 
Delaware
 
(f/k/a NIC 10 Primrose Santa Rosa Owner LLC)
 
 
212.
NIC 17 Leasing LLC
 
Delaware
213.
NIC 17 Windsor Leasing LLC
 
Delaware
214.
Propco 18 LLC
 
Delaware
215.
NIC 18 Owner LLC
 
Delaware
216.
NIC 18 Gardens Owner LLC
 
Delaware
217.
NIC 18 Leasing LLC
 
Delaware
218.
NIC 18 Gardens Leasing LLC
 
Delaware
219.
Propco 19 LLC
 
Delaware
220.
NIC 19 Owner LLC
 
Delaware
221.
NIC 19 Powell Owner LLC
 
Delaware
222.
NIC 19 Raintree Owner LLC
 
Delaware
223.
NIC 19 Leasing LLC
 
Delaware
224.
NIC 19 Powell Leasing LLC
 
Delaware
225.
NIC 19 Raintree Leasing LLC
 
Delaware
226.
Propco 20 LLC
 
Delaware
227.
NIC 20 Owner LLC
 
Delaware
228.
NIC 20 Grand View Owner LLC
 
Delaware
229.
NIC 20 Leasing LLC
 
Delaware
230.
NIC 20 Grand View Leasing LLC
 
Delaware
231.
Propco 21 LLC
 
Delaware
232.
SNR 21 Owner LLC
 
Delaware
233.
SNR 21 Logan Square Owner LLC
 
Delaware
234.
Propco 22 LLC
 
Delaware
235.
SNR 22 Owner LLC
 
Delaware
236.
SNR 22 OKC Owner LLC
 
Delaware
237.
SNR 22 Shreveport Owner LLC
 
Delaware
238.
SNR 22 Southfield Owner LLC
 
Delaware
239.
SNR 22 Winston-Salem Owner LLC
 
Delaware
240.
SNR 22 Management LLC
 
Delaware
241.
SNR 22 OKC Management LLC
 
Delaware
242.
SNR 22 Shreveport Management LLC
 
Delaware
243.
SNR 22 Southfield Management LLC
 
Delaware
244.
SNR 22 Winston-Salem Management LLC
 
Delaware
245.
Propco 23 LLC
 
Delaware
246.
SNR 23 Owner LLC
 
Delaware
247.
SNR 23 Ivy Springs Owner LLC
 
Delaware



 
Subsidiary
 
Jurisdiction of Incorporation/Organization
248.
SNR 23 Grace Manor Owner LLC
 
Delaware
249.
SNR 23 SNR Leasing LLC
 
Delaware
250.
SNR 23 Ivy Springs Leasing LLC
 
Delaware
251.
SNR 23 Grace Manor Leasing LLC
 
Delaware
252.
Propco 24 LLC
 
Delaware
253.
SNR 24 Owner LLC
 
Delaware
254.
SNR 24 Bluebird Estates Owner LLC
 
Delaware
255.
SNR 24 Bridge Park Owner LLC
 
Delaware
256.
SNR 24 Chateau at Harveston Owner LLC
 
Delaware
257.
SNR 24 Copley Place Owner LLC
 
Delaware
258.
SNR 24 Crescent Heights Owner LLC
 
Delaware
259.
SNR 24 Cypress Woods Owner LLC
 
Delaware
260.
SNR 24 Golden Oaks Owner LLC
 
Delaware
261.
SNR 24 Lodge at Wake Forest Owner LLC
 
Delaware
262.
SNR 24 GP Owner LLC
 
Delaware
263.
SNR 24 Maple Suites Owner LLC
 
Delaware
264.
SNR 24 Olympus Ranch Owner LLC
 
Delaware
265.
SNR 24 Peninsula Owner LLC
 
Delaware
266.
SNR 24 Rancho Village Owner LLC
 
Delaware
267.
SNR 24 Rolling Hills Ranch Owner LLC
 
Delaware
268.
SNR 24 Shads Landing Owner LLC
 
Delaware
269.
SNR 24 Sterling Court Owner LLC
 
Delaware
270.
SNR 24 Venetian Gardens Owner LLC
 
Delaware
271.
SNR 24 Windward Palms Owner LLC
 
Delaware
272.
SNR 24 Management LLC
 
Delaware
273.
SNR 24 Bluebird Estates Management LLC
 
Delaware
274.
SNR 24 Bridge Park Management LLC
 
Delaware
275.
SNR 24 Chateau at Harveston Management LLC
 
Delaware
276.
SNR 24 Copley Place Management LLC
 
Delaware
277.
SNR 24 Crescent Heights Management LLC
 
Delaware
278.
SNR 24 Cypress Woods Management LLC
 
Delaware
279.
SNR 24 Golden Oaks Management LLC
 
Delaware
280.
SNR 24 Lodge at Wake Forest Management LLC
 
Delaware
281.
SNR 24 Maple Suites Management LLC
 
Delaware
282.
SNR 24 Olympus Ranch Management LLC
 
Delaware
283.
SNR 24 Peninsula Management LLC
 
Delaware
284.
SNR 24 Rancho Village Management LLC
 
Delaware
285.
SNR 24 Rolling Hills Ranch Management LLC
 
Delaware
286.
SNR 24 Shads Landing Management LLC
 
Delaware
287.
SNR 24 Sterling Court Management LLC
 
Delaware
288.
SNR 24 Venetian Gardens Management LLC
 
Delaware
289.
SNR 24 Windward Palms Management LLC
 
Delaware



 
Subsidiary
 
Jurisdiction of Incorporation/Organization
290.
Propco 26 LLC
 
Delaware
291.
SNR 26 Owner LLC
 
Delaware
292.
SNR 26 Plymouth Court Owner LLC
 
Delaware
293.
SNR 26 Mayflower Court Owner LLC
 
Delaware
294.
SNR 26 Leasing LLC
 
Delaware
295.
SNR 26 Plymouth Court Leasing LLC
 
Delaware
296.
SNR 26 Mayflower Court Leasing LLC
 
Delaware
297.
Propco 25 LLC
 
Delaware
298.
SNR 25 Owner LLC
 
Delaware
299.
SNR 25 Legacy at Bear Creek Owner LLC
 
Delaware
300.
SNR 25 Legacy at Georgetown Owner LLC
 
Delaware
301.
SNR 25 Leasing LLC
 
Delaware
302.
SNR 25 Legacy at Bear Creek Leasing LLC
 
Delaware
303.
SNR 25 Legacy at Georgetown Leasing LLC
 
Delaware
304.
Propco 27 LLC
 
Delaware
305.
SNR 27 Owner LLC
 
Delaware
306.
SNR 27 Alexis Gardens Owner LLC
 
Delaware
307.
SNR 27 Andover Place Owner LLC
 
Delaware
308.
SNR 27 Arcadia Place Owner LLC
 
Delaware
309.
SNR 27 Aspen View Owner LLC
 
Delaware
310.
SNR 27 Augustine Landing Owner LLC
 
Delaware
311.
SNR 27 Cedar Ridge Owner LLC
 
Delaware
312.
SNR 27 Echo Ridge Owner LLC
 
Delaware
313.
SNR 27 Elm Park Estates Owner LLC
 
Delaware
314.
SNR 27 Genesee Gardens Owner LLC
 
Delaware
315.
SNR 27 Greenwood Terrace Owner LLC
 
Delaware
316.
SNR 27 Holiday Hills Estates Owner LLC
 
Delaware
317.
SNR 27 Indigo Pines Owner LLC
 
Delaware
318.
SNR 27 Kalama Heights Owner LLC
 
Delaware
319.
SNR 27 Marion Woods Owner LLC
 
Delaware
320.
SNR 27 Montara Meadows Owner LLC
 
Delaware
321.
SNR 27 Niagara Village Owner LLC
 
Delaware
322.
SNR 27 Parkrose Chateau Owner LLC
 
Delaware
323.
SNR 27 Pinegate Owner LLC
 
Delaware
324.
SNR 27 Quail Run Estates Owner LLC
 
Delaware
325.
SNR 27 Quincy Place Owner LLC
 
Delaware
326.
SNR 27 Redbud Hills Owner LLC
 
Delaware
327.
SNR 27 Stone Lodge Owner LLC
 
Delaware
328.
SNR 27 The Jefferson Owner LLC
 
Delaware
329.
SNR 27 The Remington Owner LLC
 
Delaware
330.
SNR 27 The Springs of Escondido Owner LLC
 
Delaware
331.
SNR 27 The Springs of Napa Owner LLC
 
Delaware



 
Subsidiary
 
Jurisdiction of Incorporation/Organization
332.
SNR 27 The Woods at Holly Tree Owner LLC
 
Delaware
333.
SNR 27 University Pines Owner LLC
 
Delaware
334.
SNR 27 Management LLC
 
Delaware
335.
SNR 27 Alexis Gardens Management LLC
 
Delaware
336.
SNR 27 Andover Place Management LLC
 
Delaware
337.
SNR 27 Arcadia Place Management LLC
 
Delaware
338.
SNR 27 Aspen View Management LLC
 
Delaware
339.
SNR 27 Augustine Landing Management LLC
 
Delaware
340.
SNR 27 Cedar Ridge Management LLC
 
Delaware
341.
SNR 27 Echo Ridge Management LLC
 
Delaware
342.
SNR 27 Elm Park Estates Management LLC
 
Delaware
343.
SNR 27 Genesee Gardens Management LLC
 
Delaware
344.
SNR 27 Greenwood Terrace Management LLC
 
Delaware
345.
SNR 27 Holiday Hills Estates Management LLC
 
Delaware
346.
SNR 27 Indigo Pines Management LLC
 
Delaware
347.
SNR 27 Kalama Heights Management LLC
 
Delaware
348.
SNR 27 Marion Woods Management LLC
 
Delaware
349.
SNR 27 Montara Meadows Management LLC
 
Delaware
350.
SNR 27 Niagara Village Management LLC
 
Delaware
351.
SNR 27 Parkrose Chateau Management LLC
 
Delaware
352.
SNR 27 Pinegate Management LLC
 
Delaware
353.
SNR 27 Quail Run Estates Management LLC
 
Delaware
354.
SNR 27 Quincy Place Management LLC
 
Delaware
355.
SNR 27 Redbud Hills Management LLC
 
Delaware
356.
SNR 27 Stone Lodge Management LLC
 
Delaware
357.
SNR 27 The Jefferson Management LLC
 
Delaware
358.
SNR 27 The Remington Management LLC
 
Delaware
359.
SNR 27 The Springs of Escondido Management LLC
 
Delaware
360.
SNR 27 The Springs of Napa Management LLC
 
Delaware
361.
SNR 27 The Woods at Holly Tree Management LLC
 
Delaware
362.
SNR 27 University Pines Management LLC
 
Delaware
363.
Propco 28 LLC
 
Delaware
364.
SNR 28 Owner LLC
 
Delaware
365.
SNR 28 Chateau on Capitol Avenue Owner LLC
 
Delaware
366.
SNR 28 Chateau at River’s Edge Owner LLC
 
Delaware
367.
SNR 28 River’s Edge Owner LLC
 
Delaware
368.
SNR 28 Leasing LLC
 
Delaware
369.
SNR 28 Chateau on Capitol Avenue Leasing LLC
 
Delaware
370.
SNR 28 Chateau at River’s Edge Leasing LLC
 
Delaware
371.
SNR 28 River’s Edge Operations LLC
 
Delaware




EXHIBIT 23.1


Consent of Independent Registered Public Accounting Firm

We consent to the incorporation by reference in the Registration Statement (Form S-3 No. 333-205142) of New Senior Investment Group Inc. and Subsidiaries and in the related Prospectus of our reports dated February 26, 2016, with respect to the consolidated financial statements and schedule of New Senior Investment Group Inc. and Subsidiaries, and the effectiveness of internal control over financial reporting of New Senior Investment Group Inc. and Subsidiaries, included in this Annual Report (Form 10-K) for the year ended December 31, 2015.

/s/ Ernst & Young LLP
 
New York, New York
February 26, 2016





EXHIBIT 23.2


Consent of Independent Auditors

We consent to the use of our report dated February 19, 2016, with respect to the consolidated financial statements of Holiday AL Holdings LP incorporated by reference in the Registration Statement (Form S-3 No. 333-205142) and related Prospectus of New Senior Investment Group Inc. and Subsidiaries included in this Annual Report (Form 10-K) for the year ended December 31, 2015.

/s/ Ernst & Young LLP
 
Chicago, IL
February 26, 2016





EXHIBIT 31.1
CERTIFICATION OF CHIEF EXECUTIVE OFFICER

I, Susan Givens, certify that:
 
1.
I have reviewed this annual report on Form 10-K of New Senior Investment Group Inc.;
 
 
2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
 
 
3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
 
 
4.
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d – 15(f)) for the registrant and have:
 
 
 
a)
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
 
 
 
b)
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
 
 
 
c)
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
 
 
 
d)
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
 
 
5.
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
 
 
 
a)
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
 
 
 
b)
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

February 26, 2016
/s/ Susan Givens
 
(Date)
Susan Givens
 
Chief Executive Officer





EXHIBIT 31.2
CERTIFICATION OF CHIEF FINANCIAL OFFICER

I, Justine A. Cheng, certify that:
 
1.
I have reviewed this annual report on Form 10-K of New Senior Investment Group Inc.;
 
 
2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
 
 
3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
 
 
 
4.
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d – 15(f)) for the registrant and have:
 
 
 
a)
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
 
 
 
 
b)
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
 
 
 
 
c)
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
 
 
 
 
d)
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
 
 
 
5.
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
 
 
 
 
a)
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
 
 
 
 
b)
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

February 26, 2016
/s/ Justine A. Cheng
 
(Date)
Justine A. Cheng
 
Chief Financial Officer and Treasurer





EXHIBIT 32.1
CERTIFICATION OF CEO PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report on Form 10-K of New Senior Investment Group Inc. (the “Company”) for the annual period ended December 31, 2015 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Susan Givens, as Chief Executive Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of her knowledge:

(1)
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Susan Givens
 
Susan Givens
Chief Executive Officer
February 26, 2016
This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.




EXHIBIT 32.2
CERTIFICATION OF CFO PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report on Form 10-K of New Senior Investment Group Inc. (the “Company”) for the annual period ended December 31, 2015 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Justine A. Cheng, as Chief Financial Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of her knowledge:

(1)
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(1)
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Justine A. Cheng
 
Justine A. Cheng
Chief Financial Officer and Treasurer
February 26, 2016
This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.






EXHIBIT 99.1

CONSOLIDATED FINANCIAL STATEMENTS
Holiday AL Holdings LP
Years Ended December 31, 2015, 2014 and 2013
With Report of Independent Auditors




 
 
 



Holiday AL Holdings LP
Consolidated Financial Statements
Years Ended December 31, 2015, 2014 and 2013
Contents
Report of Independent Auditors
1

Consolidated Financial Statements
 
Consolidated Balance Sheets
2

Consolidated Statements of Operations
3

Consolidated Statements of Changes in Equity
4

Consolidated Statements of Cash Flows
5

Notes to Consolidated Financial Statements
6




 
 
 



Report of Independent Auditors
Ernst & Young LLP
155 North Wacker Drive
Chicago, IL 60606-1789
 
Tel: +1 312 879 2000
Fax: +1 312 879 4000
ey.com

The Partners
Holiday AL Holdings LP

We have audited the accompanying consolidated financial statements of Holiday AL Holdings LP (the Partnership), which comprise the consolidated balance sheets as of December 31, 2015 and 2014, and the related consolidated statements of operations, changes in equity and cash flows for each of the three years in the period ended December 31, 2015, and the related notes to the consolidated financial statements.

Management’s Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in conformity with U.S. generally accepted accounting principles; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free of material misstatement, whether due to fraud or error.

Auditor’s Responsibility
Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of the Partnership at December 31, 2015 and 2014, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2015 in conformity with U.S. generally accepted accounting principles.

/s/ Ernst & Young LLP

February 19, 2016

 
 
1


Holiday AL Holdings LP

Consolidated Balance Sheets
(In Thousands)


 
December 31
 
2015
2014
Assets
 
 
Investment in real estate
 
 
Land and land improvements
$
40,350

$
40,312

Building and building improvements
267,610

265,637

Equipment
53,296

33,993

 
361,256

339,942

Less accumulated depreciation
(84,379
)
(70,503
)
 
276,877

269,439

Cash and cash equivalents
9,357

24,302

Cash and escrow deposits – restricted
1,096

1,174

Landlord required deposits
115,811

119,054

Accounts receivable, net
441

700

Prepaid expenses and other assets, net
39,609

20,644

Resident lease and other intangible assets, net
1,870

1,930

Total assets
$
445,061

$
437,243

 
 
 
Liabilities and equity
 
 
Accounts payable and accrued expenses
$
51,852

$
29,970

Prepaid rent and deferred revenue
20,874

15,805

Tenant security deposits
2,970

3,623

Straight-line rent payable
106,736

55,873

Due to affiliate
10,731

22,127

Total liabilities
193,163

127,398

 
 
 
Equity:
 
 
Partnership
270,773

309,845

Non-controlling interest
(18,875
)

Total Equity
251,898

309,845

Total liabilities and equity
$
445,061

$
437,243

 
 
 
 
 
 
See accompanying notes to consolidated financial statements.
 
 

 
 
2


Holiday AL Holdings LP

Consolidated Statements of Operations
(In Thousands)


 
Years Ended December 31
 
2015
2014
2013
Revenue
 
 
 
Resident fees
$
463,961

$
412,055

$
89,246

Management fees
36,176

753

183

Total revenue
$
500,137

$
412,808

$
89,429

 
 
 
 
Expenses
 
 
 
Facility operating expenses
243,072

205,223

44,899

General and administrative expenses
74,443

32,255

3,602

Lease expense
234,521

205,623

20,903

Depreciation and amortization
13,681

10,174

8,298

Total expenses
565,717

453,275

77,702

 
 
 
 
Operating (loss) income
(65,580
)
(40,467
)
11,727

 
 
 
 
Interest expense:
 
 
 
Interest incurred


(13,000
)
Amortization of deferred loan fees


(366
)
Loss on mortgage notes payable


(5,983
)
Net loss
(65,580
)
(40,467
)
(7,622
)
Net loss attributable to non-controlling interest
(18,875
)


Net loss attributable to the Partnership
$
(46,705
)
$
(40,467
)
$
(7,622
)
 
 
 
 
 
 
 
 
See accompanying notes to consolidated financial statements.
 
 
 


 
 
3


Holiday AL Holdings LP

Consolidated Statements of Changes in Equity

For the Years Ended December 31, 2015, 2014 and 2013
(In Thousands)

 
General Partners
Limited Partners
Non-controlling Interest
Total Equity
 
 
 
 
 
Balance at January 1, 2013
$
439

$
43,511

$

$
43,950

Net loss
(76
)
(7,546
)

(7,622
)
Contributions
3,231

319,835


323,066

Balance at December 31, 2013
3,594

355,800


359,394

Net loss
(405
)
(40,062
)

(40,467
)
Contributions
58

5,704


5,762

Distributions
(149
)
(14,695
)

(14,844
)
Balance at December 31, 2014
3,098

306,747


309,845

Net loss
(467
)
(46,238
)
(18,875
)
(65,580
)
Contributions
184

18,260


18,444

Distributions
(108
)
(10,703
)

(10,811
)
Balance at December 31, 2015
$
2,707

$
268,066

$
(18,875
)
$
251,898

 
 
 
 
 
 
 
 
 
 
See accompanying notes to consolidated financial statements.
 
 


 
 
4


Holiday AL Holdings LP

Consolidated Statements of Cash Flows
(In Thousands)


 
Years Ended December 31
 
2015
2014
2013
Operating activities
 
 
 
Net loss
$
(65,580
)
$
(40,467
)
$
(7,622
)
Adjustments to reconcile net loss to net cash provided by
 
 
 
(used in) operating activities:
 
 
 
Depreciation and amortization
13,681

10,174

8,298

Amortization of deferred loan costs


366

Amortization of resident incentives
948

1,335

1,486

Straight-line rent expense
50,863

51,043

4,830

Amortization of community fees
(7,404
)
(3,139
)
(580
)
Changes in operating assets and liabilities:
 
 
 
Cash and escrow deposits – restricted
78

46

1,930

Landlord required deposits
3,243

(13,937
)
(105,117
)
Accounts receivable
259

89

(542
)
Prepaid expenses and other assets
(19,983
)
(1,435
)
(15,739
)
Accounts payable and accrued expenses
20,991

7,344

6,695

Prepaid rent and deferred revenue
12,473

12,954

3,923

Tenant security deposits
(653
)
(334
)
1,132

Net cash provided by (used in) operating activities
8,916

23,673

(100,940
)
 
 
 
 
Investing activities
 
 
 
Additions to investment in real estate
(20,098
)
(16,808
)
(3,425
)
Cash used in investing activities
(20,098
)
(16,808
)
(3,425
)
 
 
 
 
Financing activities
 
 
 
Repayment of principal on mortgage notes payable


(234,319
)
Distributions
(261
)
(14,844
)

Contributions

5,762

338,221

Due (from) to affiliate
(3,502
)
21,898

2,875

Net cash (used in) provided by financing activities
(3,763
)
12,816

106,777

 
 
 
 
Net (decrease) increase in cash and cash equivalents
(14,945
)
19,681

2,412

Cash and cash equivalents at beginning of year
24,302

4,621

2,209

Cash and cash equivalents at end of year
$
9,357

$
24,302

$
4,621

 
 
 
 
Continued on next page
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
5


Holiday AL Holdings LP

Consolidated Statements of Cash Flows
(In Thousands)


 
Years Ended December 31
 
2015
2014
2013
Supplemental disclosure of cash flow information
 
 
 
Cash paid for interest
$

$

$
14,040

 
 
 
 
Supplemental disclosure of non-cash information
 
 
 
Non-cash operating activities:
 
 
 
Assumption of assets and related liabilities:
 
 
 
Accounts payable and accrued expenses
$

$
(2,320
)
$
(12,272
)
Tenant security deposits


(1,901
)
Prepaid rent


(1,170
)
Cash and escrow deposits - restricted

83

188

Prepaid expenses and other assets

401


Non-cash financing activities:
 
 
 
Distributions
$
(10,550
)
$

$

Contributions
18,444



Due (from) to affiliate
(7,894
)


 
 
 
 
See accompanying notes to consolidated financial statements.
 
 
 


 
 
6


Holiday AL Holdings LP
Notes to Consolidated Financial Statements
(In Thousands)
December 31, 2015

1. Formation and Description of Operations
Holiday AL Holdings LP (HAHLP or the Partnership), a Delaware limited partnership, is the owner and operator of assisted living and independent living facilities in the United States. As of December 31, 2015, the Partnership, directly or indirectly through its ownership entities, owned or leased 131 assisted living communities and independent living communities consisting of 16,364 apartment and townhouse units (unaudited), located in 41 states (unaudited).

Properties
Communities
Units
 
 
 
Owned communities
8
1,673
Leased communities
123
14,691

The “Owned Communities” are accounted for under the consolidation method of accounting and are reflected as investment in real estate.

The “Leased Communities” are accounted for as operating leases, pursuant to Accounting Standards Codification (ASC) 840, Leases .

The Partnership is owned by Holiday AL Acquisition, LLC (Holiday Acquisition, a limited liability company and a wholly owned subsidiary of investment funds managed by affiliates of Fortress Investment Group LLC), Holiday AL Holdings GP LLC (Holiday AL GP – the general partner and a wholly owned subsidiary of Holiday Acquisition), and Retained Interest LLC (Retained Interest – which is wholly owned by previous investors of Holiday Retirement).

In 2015, the members and affiliates of Holiday Acquisition decided to utilize the Partnership as the operating and administrative platform to provide management services through a partially owned subsidiary, Holiday AL Management Sub, LLC (Management Company) (see Note 7). To effectuate this Harvest Facility Holdings LP (Harvest) transferred most of its employees to the Management Company, of which the Partnership owns a 51% ownership interest. During 2015 the Management Company entered into various agreements to provide management, leasing, and general and administrative services to the Partnership, Harvest and other third parties. Harvest is also owned by investment funds managed by affiliates of Fortress Investment Group LLC (see Note 10).








 
 
6


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



2. Summary of Significant Accounting Policies
The consolidated financial statements have been prepared on the accrual basis of accounting in accordance with U.S. generally accepted accounting principles (U.S. GAAP). The significant accounting policies are summarized below.

Principles of Consolidation
The consolidated financial statements represent the Partnership’s financial condition and results of operations and those of its subsidiaries. Properties and other subsidiaries which are wholly owned, controlled by the Partnership or variable-interest entities in which the Partnership is the primary beneficiary are consolidated. The Partnership has an interest in one variable-interest entity for which it is considered to be the primary beneficiary (see Note 7). All intercompany transactions and balances have been eliminated in consolidation.

Non-controlling Interests

A non-controlling interest in a subsidiary is generally an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements and separate from the parent company’s equity. In addition, consolidated net (loss) income is required to be reported at amounts that include the amounts attributable to both the parent and the non-controlling interest and the amount of consolidated net (loss) income attributable to the parent and the non-controlling interest are required to be disclosed on the face of the consolidated statements of operations (see Note 7).

Reclassifications
Certain reclassifications considered necessary for a fair presentation have been made to the prior period financial statements in order to conform to the current year presentation. These reclassifications have not changed the results of operations or financial position of the Partnership.

Use of Estimates
The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported and disclosed in the consolidated financial statements and accompanying notes. Estimates are used for, but not limited to, the allocation of purchase price to tangible and intangible assets and liabilities, the evaluation of asset impairments, insurance reserves, depreciation and amortization, allowance for doubtful accounts, and other contingencies. Actual results could differ from those estimates and assumptions.


 
 
7


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



2. Summary of Significant Accounting Policies (continued)
Investment in Real Estate and Related Intangibles
In business combinations, the Partnership recognizes all assets acquired and liabilities assumed in a transaction at the acquisition-date fair value. In addition, the Partnership is required to expense acquisition-related costs as incurred, value non-controlling interests at fair value at the acquisition date and expense restructuring costs associated with an acquired business.

The Partnership allocates the purchase price of properties to net tangible and identified intangible assets acquired based on their fair values. In making estimates of fair values for purposes of allocating purchase price, the Partnership utilizes a number of sources, including independent appraisals that may be obtained in connection with the acquisition or financing of the respective property, own internal analysis of recently acquired and existing comparable properties in our portfolio and other market data. The Partnership also considers information obtained about each property as a result of its preacquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired.

Identified net tangible and finite lived intangible assets are amortized over their estimated useful lives or contractual lives, which are as follows:

Asset Categories
Estimated Useful Life (In Years)
 
 
Building and building improvements
15–40
Land improvements
15
Equipment
3–15
Resident lease intangibles
3–40

Expenditures for ordinary maintenance and repairs are expensed to operations as incurred. Renovations and upgrades that improve and/or extend the life of the assets are capitalized and depreciated over their estimated useful lives. Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of long-lived assets held for use is assessed by a comparison of the carrying amount of the asset to the estimated future undiscounted net cash flows expected to be generated by the asset. If estimated future undiscounted net cash flows are less than the carrying amount of the asset, then the fair value of the asset is estimated. The impairment expense is determined by comparing the estimated fair value of the asset to its carrying value, with any excess of carrying value over fair value recognized as an expense in the current period.


 
 
8


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



2. Summary of Significant Accounting Policies (continued)
During the years ended December 31, 2015, 2014 and 2013, the Partnership evaluated all long-lived depreciable assets for indicators of impairment, noting none. As a result, no impairment charges were recorded on the Partnership’s long-lived assets.

Property sales or dispositions are recorded when title transfers to unrelated third parties, contingencies have been removed and sufficient cash consideration has been received by the Partnership. Upon disposition, the related costs and accumulated depreciation are removed from the respective accounts and any gain or loss on sale is recognized.

Leases
Leases for which we are the lessee are accounted for as operating, capital, or financing leases based on the underlying terms. The classification criteria are based on estimates regarding the fair value of the leased communities, minimum lease payments, effective cost of funds, the economic life of the community, and certain other terms in the respective lease agreements. Communities under operating leases are not included in investment in real estate in the consolidated balance sheets.

The Partnership accounts for leases with rent holiday provisions or that contain fixed payment escalators on a straight-line basis as if the lease payments were fixed evenly over the life of each lease. Straight-line rent payable in the consolidated balance sheets represents the difference between straight line rent expense and the rent that is contractually due during the period. The Partnership capitalizes out-of-pocket costs incurred to enter into lease contracts as lease acquisition costs and amortizes them over the lives of the respective leases as additional community lease expense.

Cash and Cash Equivalents
Cash and cash equivalents consist of cash and highly liquid short-term investments with original maturities of three months or less from the date of purchase.


 
 
9


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



2. Summary of Significant Accounting Policies (continued)
Landlord Required Deposits
Landlord required deposits consist primarily of funds required by various landlords to be placed on deposit as security for the Partnership’s performance under lease agreements and will generally be held until lease termination. A summary is as follows:

 
December 31
 
2015
2014
 
 
 
Security deposits
$
112,404

$
112,404

Property tax and reserves
3,407

6,650

Total landlord required deposits
$
115,811

$
119,054


Allowance for Doubtful Accounts
Allowance for doubtful accounts are recorded by management based upon the Partnership’s historical write-off experience, analysis of accounts receivable aging, and historic resident payment trends.

Management reviews material past due balances on a monthly basis. Account balances are charged off against the allowance when management determines it is probable that the receivable will not be recovered. Allowance for doubtful accounts was $394 and $564 at December 31, 2015 and 2014, respectively.

Deferred Loan Costs
Deferred loan costs include direct costs to obtain financing. Such costs are deferred and amortized using the straight-line method, which approximates the effective interest method, over the terms of the underlying debt agreements.


 
 
10


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



2. Summary of Significant Accounting Policies (continued)
Revenue Recognition
Resident fee revenue is recorded as it becomes due as provided for in the residents’ lease agreements. Residents’ agreements are generally for a term of 30 days with resident fees due monthly in advance.

Certain communities have residency agreements that require the resident to pay an upfront fee prior to occupying the community. Community fees are non-refundable after a stated period (typically 90 days) and are initially recorded as deferred revenue and recognized on a straight-line basis as part of resident fee revenue over an estimated three-year average stay of the residents in the communities. Deferred revenue totaled $16,834 and $11,110 at December 31, 2015 and 2014, respectively.

Certain residency agreements provide for free rent or incentives for a stated period of time. Incentives are initially recorded in other assets and recognized on a straight-line basis as a reduction of resident fee revenue over an estimated three-year average stay of the residents in the communities.

Income Taxes
The Partnership is not subject to federal income tax and therefore does not record a provision for federal income tax. Each partner is allocated their respective share of income and pays the related tax. The Partnership is subject to certain state and local income tax in a few jurisdictions and has provided for those taxes.

Advertising Costs
The Partnership expenses advertising costs as incurred. Advertising costs were $6,233, $5,493 and $691 for the periods ended December 31, 2015, 2014 and 2013, respectively, and are included in facility operating expenses in the consolidated statements of operations.


 
 
11


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



2. Summary of Significant Accounting Policies (continued)
General and Administrative Expenses
On January 1, 2015, the Management Company entered into an agreement to provide property management services as an independent contractor to Harvest in exchange for a fee equal to 7% of monthly gross revenues of the Harvest communities plus reimbursements of certain general and administrative costs that the Management Company incurs on behalf of Harvest (see Note 10) .

Prior to January 1, 2015 certain employees of Harvest Management Sub, LLC (Management Sub), a wholly owned subsidiary of Harvest provided management services to the Partnership related to the Partnership’s underlying communities. Pursuant to a services agreement the Partnership reimbursed Management Sub for a portion of the employee cost which was based on an estimate of each individuals time spent working on the Partnership’s communities. Such reimbursement included a 10% markup as detailed in the agreement (see Note 10).

Fair Value of Financial Instruments
Cash and cash equivalents and cash and escrow deposits – restricted are reflected in the accompanying consolidated balance sheets at amounts considered by management to reasonably approximate fair value.

The Partnership follows the provisions of Accounting Standards Codification (ASC) 820, Fair Value Measurement, when valuing its financial instruments. The statement emphasizes that fair value is a market-based measurement, not an entity-specific measurement, and should be determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market-priced assumptions in fair value measurements, the statement establishes a fair value hierarchy that distinguishes between market-participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Level 1 and Level 2 of the hierarchy) and the reporting entity’s own assumptions about market-participant assumptions (unobservable inputs classified within Level 3 of the hierarchy).


 
 
12


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



2. Summary of Significant Accounting Policies (continued)
Level 1 inputs utilize unadjusted quoted prices in active markets for identical assets or liabilities that the Partnership has the ability to access.
Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability, other than quoted prices, such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals.
Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entity’s own assumptions, as there is little, if any, related market activity.

In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level of input that is significant to the fair value measurement in its entirety. The Partnership’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.

Recently Issued Accounting Standards

In April 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2014-08, “Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity” (“ASU 2014-08”), which amends U.S. GAAP to require reporting of discontinued operations only if the disposal represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial results. This pronouncement becomes effective for the first annual reporting period beginning after December 15, 2014 with early adoption permitted. The Partnership adopted ASU 2014-08 for the annual reporting period ending December 31, 2015 on a prospective basis. The adoption of this guidance did not have a material impact on the Partnership's consolidated cash flows, results of operations, financial position, or liquidity.


 
 
13


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



2. Summary of Significant Accounting Policies (continued)
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers ("ASU 2014-09"). ASU 2014-09 affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets. Under ASU 2014-09, an entity will recognize revenue when it transfers promised goods or services to customers in an amount that reflects what it expects in exchange for the goods or services. The new standard will be effective for the Company beginning on January 1, 2018 and early adoption will be permitted beginning on January 1, 2017. The Company is currently evaluating the impact the adoption of ASU 2014-09 will have in its consolidated financial statements and disclosures.

3. Resident Lease Intangibles, Net
At December 31, 2015 and 2014, resident lease intangibles, net were as follows:
 
Resident Lease Intangibles, Ne t
 
 
Balance at January 1, 2014
$
1,990

Amortization
(60
)
Balance at December 31, 2014
1,930

Amortization
(60
)
Balance at December 31, 2015
$
1,870


Future amortization expense related to the resident lease intangibles over the next five years and thereafter, is as follows:
 
Estimated Amortization of Resident Lease Intangibles, Net
Years:
 
2016
$
60

2017
60

2018
60

2019
60

2020
60

Thereafter
1,570

Total
$
1,870



 
 
14


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



4. Other Balance Sheet Data
Prepaid expenses and other assets, net consisted of the following as of December 31, 2015 and 2014:
 
2015
2014
 
 
 
Deferred rent incentives, net
$
1,050

$
1,636

Prepaid real & personal property tax
1,483

1,210

Prepaid insurance
862

389

Other assets
20,841

5,867

Pre-paid lease expense

927

Due from affiliate (see Note 10)
15,373

10,615

Total
$
39,609

$
20,644


Accounts payable and accrued expenses consisted of the following as of December 31, 2015 and 2014:
 
2015
2014
 
 
 
Trade and accrued payables
$
18,467

$
8,106

Salaries and benefits
15,860

7,620

Property taxes
7,210

8,431

Insurance reserves
10,065

5,278

Other
250

535

Total
$
51,852

$
29,970


5. Mortgage Notes Payable
During 2013, the Partnership repaid $234,319 in mortgage notes payable which was funded through contributions from the partners. In connection with the mortgage notes payable repayment, the Partnership incurred $5,983 of prepayment penalties and exit fees, which are included in loss on extinguishment of mortgage notes payable in the accompanying consolidated 2013 statement of operations. This payment satisfied all remaining mortgage payable obligations of the Partnership, and no further mortgage obligations were incurred subsequent to the payoff.


 
 
15


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



6. Leases
On September 25, 2014, Harvest sold 21 independent living communities to a third party. These communities were subsequently leased to the Partnership. The Partnership will operate the communities pursuant to a 15 year lease (with two 5 year renewal options at which point rent will reset to a fair value rate). The minimum lease payment is initially $30,250 annually, and such amount is subject to certain defined increases throughout the lease term, as further detailed in the lease agreement.

On December 23, 2013, Harvest sold 25 independent living communities to a third party. These communities were subsequently leased to the Partnership. The Partnership will operate the communities pursuant to a 17 year lease. The minimum lease payment is initially $31,915 annually, and such amount is subject to certain defined increases throughout the lease term, as further detailed in the lease agreement.

On December 23, 2013, Harvest sold 51 independent living communities to a third party. These communities were subsequently leased to the Partnership. The Partnership will operate the communities pursuant to a 17 year lease. The minimum lease payment is initially $65,031 annually, and such amount is subject to certain defined increases throughout the lease term, as further detailed in the lease agreement.

On September 19, 2013, Harvest sold 26 independent living communities to a third party. These communities were subsequently leased to the Partnership. The Partnership will operate the communities pursuant to a 15 year lease (with two 5 year renewal options at which point rent will reset to a fair value rate). The minimum lease payment is initially $49,016 annually, and such amount is subject to certain defined increases throughout the lease term, as further detailed in the lease agreement.


 
 
16


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



6. Leases (continued)
Lease expense under noncancelable operating leases was as follows:

 
Year Ended December 31
 
2015
2014
2013
 
 
 
 
Contractual operating lease expense
$
183,658

$
154,580

$
16,073

Noncash straight-line lease expense
50,863

51,043

4,830

Lease expense
$
234,521

$
205,623

$
20,903

Minimum future cash lease payments under noncancelable operating leases which include 123 communities at December 31, 2015 , are as follows:
2016
$
191,770

2017
199,956

2018
206,532

2019
213,326

2020
220,347

Thereafter
2,403,147

Total
$
3,435,078


As of December 31, 2015, the Partnership was in compliance with all lease covenant requirements.
7. Variable-Interest Entities
Under the provisions for the consolidation of variable-interest entities in ASC 810-10, the Partnership consolidates the assets, liabilities, and results of operations of the Management Company, the entity that performs property management services and holds various management agreements with Harvest and third parties. The Partnership has a 51% interest in the Management Company. As a result of this ownership position, the Partnership determined that it is the primary beneficiary of this variable-interest entity because the Partnership has the power to direct the activities that most significantly impact the entity’s economic performance.

The Partnership’s maximum exposure to loss as a result of the investment is equal to $16.3 million, the amount the Partnership has contributed, and any additional funds which the Partnership may be required to contribute to the entity in the event of a cash shortfall.


 
 
17


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



7. Variable-Interest Entities (continued)

The Partnership’s consolidated balance sheet as of December 31, 2015, includes the following amounts for the Management Company:

 
2015
Assets
 
Equipment, net
$
577

Cash and cash equivalents
9,340

Prepaid expenses and other assets, net
14,552

Total assets
$
24,469

 
 
Liabilities and equity
 
Accounts payable and accrued expenses
$
23,861

Due to affiliate
10,731

Total liabilities
34,592

 
 
Equity:
 
Member's equity
8,752

Non-controlling interest
(18,875
)
Total equity
(10,123
)
 
 
Total liabilities and equity
$
24,469


The Partnership’s consolidated statement of operations for the year ended December 31, 2015 includes the following amounts for the management company:

 
2015
Management fee revenue
$
36,176

General and administrative expenses
(74,443
)
Other expenses
(254
)
Net loss attributable to the management company
(38,521
)
Net loss attributable to non-controlling interest
$
(18,875
)

The assets, liabilities, and results of operations of the Management Company for the years ended December 31, 2014 and 2013 were not material because the activities of the Management Company were not significant.


 
 
18


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



8. Insurance
Harvest obtains various insurance coverages from commercial carriers at stated amounts as defined in the applicable policies. Losses related to deductible amounts are accrued based on management’s estimate of expected losses plus incurred but not reported claims. As of December 31, 2015 and 2014, the Partnership accrued $10,065 and $5,278, respectively, for the expected future payment of deductible amounts specific to the Partnership, which is included in accounts payable and accrued expenses in the accompanying consolidated balance sheets.

9. Commitments and Contingencies
In the normal course of business, the Partnership is involved in legal actions arising from the ownership and operation of the business. In management’s opinion, the liabilities, if any, that may ultimately result from such legal actions are not expected to have a material adverse effect in the consolidated financial position, operations or liquidity of the Partnership.

10. Related Party
On January 1, 2015, Harvest and the Partnership entered into a note for approximately $10.6 million in consideration for the transfer of most of Harvest’s employees to the Management Company. The note is due on December 29, 2019, and bears interest equal to 1.72%. As of December 31, 2015, the outstanding principal balance was $10.6 million and is included in due to affiliate in the consolidated balance sheets.


 
 
19


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



10. Related Party (continued)
On January 1, 2015, Harvest and the Partnership entered into a management agreement for property management and general and administrative services. Reimbursements from and amounts owed by Harvest as of December 31, 2015 in connection with the new management agreement were as follows (numbers in thousands other than number of buildings managed):

 
Harvest 2015
Number of buildings managed
78

 
 
Amounts received from related parties:
 
Management fee income
$
24,570

 
 
Expense reimbursements:
 
General and administrative (1)
7,193

 
 
Total management fee income and expense reimbursements
$
31,763

 
 
Related party receivables included in prepaid expenses and other assets, net in the consolidated balance sheets (2)
$
15,373


(1) Amounts are recorded as a reduction to general and administrative costs in the Partnership's consolidated financial statements.
(2) Receivable was collected subsequent to year-end.

As of December 31, 2014, the Partnership had a receivable due from Harvest in the amount of $10.6 million which represents expenses of Harvest paid by the Partnership.

In connection with the previous management agreement with Harvest that ended December 31, 2014, the Partnership had a payable due to Harvest in the amount $0 and $3.9 million, as of December 31, 2015 and 2014, respectively.

On September 25, 2014, the Partnership and Harvest entered into a note for approximately $18.1 million, the proceeds of which were used primarily to fund the security deposit for the operating lease of the 21 communities (see Note 6). The note was forgiven on April 30, 2015 and treated as a non-cash contribution in the consolidated statement of changes in equity. As of December 31, 2015 and 2014 the outstanding principal balance was $0.0 million and $18.1 million, respectively, in due to affiliate in the consolidated balance sheets.


 
 
20


Holiday AL Holdings LP
Notes to Consolidated Financial Statements (continued)
(In Thousands)



11. Subsequent Events
The Partnership has evaluated its subsequent events through February 19, 2016, the date the Partnership’s consolidated financial statements for the year ended December 31, 2015, were available for issuance. No subsequent events occurred which required accrual or disclosure in the consolidated financial statements.


 
 
21