LTC Properties, Inc., a health care real estate investment trust (“REIT”), was incorporated on May 12, 1992 in the State of Maryland and commenced operations on August 25, 1992. We invest primarily in seniors housing and health care properties primarily through sale-leasebacks, mortgage financing, joint ventures and structured finance solutions including preferred equity and mezzanine lending. We conduct and manage our business asone operating segment, rather than multiple operating segments, for internal reporting and internal decision-making purposes. Our primary objectives are to create, sustain and enhance stockholder equity value and provide current income for distribution to stockholders through real estate investments in seniors housing and health care properties managed by experienced operators. Our primary seniors housing and health care property classifications include skilled nursing centers (“SNF”), assisted living communities (“ALF”), independent living communities (“ILF”), memory care communities (“MC”) and combinations thereof. We also invest in other (“OTH”) types of properties, such as land parcels, projects under development (“UDP”) and behavioral health care hospitals. To meet these objectives, we attempt to invest in properties that provide opportunity for additional value and current returns to our stockholders and diversify our investment portfolio by geographic location, operator, property classification and form of investment.
We have prepared consolidated financial statements included herein without audit and in the opinion of management have included all adjustments necessary for a fair presentation of the consolidated financial statements pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to rules and regulations governing the presentation of interim financial statements. The accompanying consolidated financial statements include the accounts of our company and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the three months ended March 31, 2024 and 2023 are not necessarily indicative of the results for a full year.
We apply Accounting Standards Codification Topic 326, Financial Instruments-Credit Losses (“ASC 326”), which requires a forward-looking “expected loss” model, to estimate our loan losses on our mortgage loans, financing receivables and notes receivable. In determining the “expected” credit loss reserves on these instruments, we utilize the probability of default and discounted cash flow methods. Further, we stress-test the results to reflect the impact of unknown adverse future events including recessions.
The expected credit losses related to our financial instruments that are within the scope of ASC 326 are as follows (in thousands):
| · · · · · · · · · · |
|---|
| | | Balance | | | | Balance | |
|---|
| | | at | | Increase | | at | |
|---|
| Description | | 12/31/2023 | | /(Decrease) | | 3/31/2024 | |
|---|
| Credit Loss Reserve- Financing Receivables | | $1,980 | | $— | | $1,980 | |
|---|
| Credit Loss Reserve- Mortgage Loans Receivable | | $4,814 | | $31 | | $4,845 | |
|---|
| Credit Loss Reserve-Notes Receivable | | $611 | | $(6) | | $605 | |
|---|
We elected not to measure an allowance for expected credit losses on accrued interest receivable under the expected credit loss standard as we have a policy in place to reserve or write off accrued interest
receivable in a timely manner through our quarterly review of the loan and property performance. Therefore, we elected the policy to write off accrued interest receivable by recognizing credit loss expense. As of March 31, 2024, the total balance of accrued interest receivable of $55,842,000 was not included in the measurement of expected credit loss. For the three months ended March 31, 2024 and 2023, we did not recognize any write-off related to accrued interest receivable.
No provision has been made for federal or state income taxes. Our company qualifies as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended. As such, we generally are not taxed on income that is distributed to our stockholders.
| 2. | Real Estate Investments |
Assisted living communities, independent living communities, memory care communities and combinations thereof are included in the assisted living property classification (collectively “ALF”).
Any reference to the number of properties or facilities, number of units, number of beds, number of operators and yield on investments in real estate are unaudited and outside the scope of our independent registered public accounting firm’s review of our consolidated financial statements in accordance with the standards of the Public Company Accounting Oversight Board.
Owned Properties. Our owned properties are leased pursuant to non-cancelable operating leases. Each lease is a triple net lease which requires the lessee to pay all taxes, insurance, maintenance and repairs, capital and non-capital expenditures and other costs necessary in the operations of the facilities. Many of the leases contain renewal options. The majority of our leases contain provisions for specified annual increases over the rents of the prior year.
The following table summarizes our investments in owned properties at March 31, 2024*(dollar amounts in thousands)*:
| · · · · · · · · · · · · · · · |
|---|
| · · · · · · · · · · · · · Average |
|---|
| · · · · · Percentage · · Number · · Number of · · Investment |
|---|
| · · Gross · · of · · of · · SNF · · ALF · · per |
|---|
| Type of Property · · Investment · · Investment · · Properties (1) · · Beds (2) · · Units (2) · · Bed/Unit |
|---|
| Assisted Living | | | $733,901 | | 54.6% | 76 | | — | | 4,421 | | | $166.00 | |
|---|
| Skilled Nursing | | | 597,015 | | 44.5% | 50 | | 6,113 | | 236 | | | $94.03 | |
|---|
| Other (3) | | | 12,005 | | 0.9% | 1 | | 118 | | — | | | — | |
|---|
| Total | | | $1,342,921 | | 100.0% | 127 | | 6,231 | | 4,657 | | | | |
|---|
| (1) | We own properties in 23 states that are leased to 23 different operators. |
| (2) | Includes three parcels of land held-for-use, and one behavioral health care hospital. |
Many of our existing leases contain renewal options that, if exercised, could result in the amount of rent payable upon renewal being greater or less than that currently being paid.
During 2023, Brookdale Senior Living Communities, Inc. (“Brookdale”) elected not to exercise its renewal option under a master lease that matured on December 31, 2023. The 35- property assisted living portfolio was apportioned as follows*(dollar amounts in thousands)*:
| | | | | | | | | | | | | | | | | | |
|---|
| | | | | Type | | Number | | | Number | | | First | | | | | |
|---|
| Lease | | | | of | | of | | | of | | | Year | | | Lease | | |
|---|
| Commencement | | State | | Property | | Properties | | | Units | | | Rent | | | Term | | |
|---|
| November 2023 | | OK | | ALF | | 5 | (1) | | 184 | | | $960 | | | Three years | | |
| January 2024 | | CO, KS, OH, TX | | ALF | | 17 | (2) | | 738 | | | 9,325 | | | Six years | | |
| January 2024 | | NC | | ALF | | 5 | (3) | | 210 | | | 3,300 | | | Six years | | |
| | | | | | | 27 | | | 1,132 | | | $13,585 | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | Type | | Number | | | Number | | | | | | | | |
| | | | | of | | of | | | of | | | Sales | | | Net | | |
| Year sold | | State | | Property | | Properties | | | Units | | | Price | | | Proceeds (4) | | |
| 2023 | | FL | | ALF | | 4 | | | 176 | | | $18,750 | | | $14,310 | (5) | |
| 2023 | | OK | | ALF | | 1 | | | 37 | | | 800 | | | 769 | | |
| 2023 | | SC | | ALF | | 3 | | | 128 | | | 8,409 | | | 8,153 | | |
| | | | | ALF | | 8 | | | 341 | | | $27,959 | | | $23,232 | | |
| | | | | | | | | | | | | | | | | | |
| Total | | | | | | 35 | | | 1,473 | | | | | | | | |
| (1) | These communities were transitioned to an existing LTC operator. The new master lease includes a purchase option that can be exercised starting in November 2027 through October 2029 if the lessee exercises its four-year extension option. Rent increases to $984 in the second year, and $1,150 in the third year. |
| (2) | These communities were re-leased to Brookdale under a new master lease. Rent escalates by approximately 2.0% annually. The new master lease includes a purchase option that can be exercised in 2029. We also agreed to fund $7,200 for capital expenditures for the first two years of the lease at an initial rate of 8.0% escalating by approximately 2.0% annually thereafter. |
| (3) | These communities were transitioned to an operator new to us. Rent escalates by approximately 3.0% annually. |
| (4) | Net of transaction costs and seller financing, if any. |
| (5) | We provided seller financing collateralized by two of the Florida properties, with a total of 92 units. The $4,000 seller-financed mortgage loan has a two-year term, with a one-year extension, at an interest rate of 8.75%. |
During the three months ended March 31, 2024, a master lease covering 11 skilled nursing centers, that was scheduled to mature in January 2024, was renewed forseven months extending the maturity to August 2024. The master lease was renewed at the current annualized rent of $8,000,000, or $4,667,000 for seven months in 2024. The centers have a total of 1,444 beds and are located in Texas. Subsequent to March 31, 2024, we executed a term sheet with the operator, to amend the master lease extending the term through December 2028. Annual rent will increase by $1,000,000 to $9,000,000 for 2024. Rent will increase to $9,500,000 for 2025, and $10,000,000 for 2026, escalating 3.3% annually thereafter. The amended master lease provides the operator withtwo five-year renewal options. As a condition of the amendment, the operator will repay $11,900,000 on its $13,531,000 working capital note during the second quarter of 2024. Upon the repayment, the remaining balance of the working capital note will be interest-free and repaid in installments through 2028.
Additionally, subsequent to March 31, 2024, another operator exercised its renewal option under its master lease for five years, from March 2025 through February 2030. Annual cash and GAAP rent for 2024 are $8,004,000 and $7,049,000, respectively escalating 2.5% annually. The master lease covers 666
beds across four skilled nursing centers, three in Texas andone in Wisconsin, and a behavioral health care hospital in Nevada.
We monitor the collectability of our receivable balances, including deferred rent receivable balances, on an ongoing basis. We write-off uncollectible operator receivable balances, including straight- line rent receivable and lease incentives balances, as a reduction to rental income in the period such balances are no longer probable of being collected. Therefore, recognition of rental income is limited to the lesser of the amount of cash collected or rental income reflected on a “straight-line” basis for those customer receivable balances deemed uncollectible. We wrote-off straight-line rent receivable and lease incentives balances of $191,000 and $144,000 for the three months ended March 31, 2024 and 2023, respectively, as a result of property sales and lease terminations.
We continue to take into account the current financial condition of our operators, including consideration of the impact of COVID-19, in our estimation of uncollectible accounts at March 31, 2024. We are closely monitoring the collectability of such rents and will adjust future estimations as appropriate as further information becomes known.
The following table summarizes components of our rental income for the three months ended March 31, 2024 and 2023*(in thousands):*
| | | | | | | | |
|---|
| · · Three Months Ended · |
|---|
| · · March 31, · |
|---|
| Rental Income | | | 2024 | | | 2023 | |
|---|
| Contractual cash rental income | | | $30,951 | (1) | | $29,125 | (1) |
|---|
| Variable cash rental income | | | 3,381 | (2) | | 3,284 | (2) |
|---|
| Straight-line rent | | | (550) | | | (465) | |
|---|
| Amortization of lease incentives | | | (233) | | | (209) | |
|---|
| Total | | | $33,549 | | | $31,735 | |
|---|
| (1) | Increased primarily due to $2,377 repayment of rent credit in connection with the sale of our interest in a consolidated joint venture (“JV), rental income from 2023 acquisitions and annual rent escalations, partially offset by property sales and transitioned portfolios. |
| (2) | The variable rental income for the three months ended March 31, 2024, and 2023 includes reimbursement of real estate taxes by our lessees. |
Some of our lease agreements provide purchase options allowing the lessees to purchase the properties they currently lease from us. The following table summarizes information about purchase options included in our lease agreements*(dollar amounts in thousands):*
| | | | | | | | | | | | | | |
|---|
| | | Type | | Number | | | | | | | | | |
|---|
| | | of | | of | | | Gross | | | Net Book | | Option | |
|---|
| State | | Property | | Properties | | | Investments (1) | | | Value | | Window | |
|---|
| California | | ALF/MC | | 2 | | | $38,895 | | | $32,542 | | 2023-2029 | |
|---|
| Colorado/Kansas/Ohio/Texas | | ALF/MC | | 17 | | | 58,723 | | | 26,089 | | 2029 | (2) |
|---|
| Florida | | SNF | | 3 | | | 76,669 | | | 76,669 | | 2025-2027 | |
|---|
| Georgia/South Carolina | | ALF/MC | | 2 | | | 31,433 | | | 24,682 | | 2027 | |
|---|
| North Carolina | | ALF/MC | | 11 | | | 121,321 | | | 121,321 | | 2025-2028 | (3) |
|---|
| North Carolina | | ALF | | 5 | | | 14,404 | | | 6,844 | | 2029 | (4) |
|---|
| Ohio | | MC | | 1 | | | 16,161 | | | 13,378 | | 2024-2025 | |
|---|
| Ohio | | ILF/ALF/MC | | 1 | | | 54,758 | | | 52,946 | | 2025-2027 | |
|---|
| Oklahoma | | ALF/MC | | 5 | | | 11,221 | | | 4,332 | | 2027-2029 | (5) |
|---|
| Tennessee | | SNF | | 2 | | | 5,275 | | | 2,227 | | 2023-2024 | |
|---|
| Texas | | SNF | | 4 | | | 52,726 | | | 50,036 | | 2027-2029 | (6) |
|---|
| Total | | | | | | | $481,586 | | | $411,066 | | | |
|---|
| (1) | Gross investments include previously recorded impairment losses, if any. |
| (2) | During 2023, we released 17 ALFs with a total of 738 units to Brookdale under a new six-year master lease. The new master lease commenced in January 2024 and includes a purchase option that can be exercised in 2029. See above for more information. |
| (3) | During 2023, we entered into a JV that purchased 11 ALFs and MCs with a total of 523 units and leased the communities under a 10-year master lease. The master lease provides the operator with the option to buy up to 50% of the properties at the beginning of the third lease year, and the remaining properties at the beginning of the fourth lease year through the end of the sixth lease year, with an exit IRR of 9.0% on any portion of the properties being purchased. For more information regarding this transaction see Financing Receivables below. |
| (4) | During 2023, we transferred five ALFs with a total of 210 units from Brookdale to an operator new to us. The new master lease commenced in January 2024 and includes a purchase option that can be exercised in 2029. See above for more information. |
| (5) | During 2023, we transferred five ALFs in Oklahoma with a total of 184 units from Brookdale to an existing operator. The new master lease commenced in November 2023 and includes a purchase option that can be exercised starting in November 2027 through October 2029 if the lessee exercises its four-year extension option. See above for more information. |
| (6) | During 2022, we purchased four skilled nursing centers and leased these properties under a 10-year lease with an existing operator. The lease allows the operator to elect either an earn-out payment or purchase option. If neither option is elected within the timeframe defined in the lease, both elections are terminated. For more information regarding the earn-out see Note 8. Commitments and Contingencies. |
Impairment Loss. In conjunction with the planned sale of a 70-unit assisted living community located in Florida, we recorded a $434,000 impairment loss during the three months ended March 31, 2023.
*Properties Held -for-Sale.*The following summarizes our held-for-sale properties as of March 31, 2024 and December 31, 2023 (dollar amounts in thousands):
| · · · · · · · · · · · · · · · |
|---|
| · · · · Type · · Number · · Number · · · · · · · |
|---|
| · · · · of · · of · · of · · · Gross · · · Accumulated · |
|---|
| · · State · · Property · · Properties · · Beds/units · · · Investment · · · Depreciation · |
|---|
| At March 31, 2024 | | TX | | ALF | (1) | 2 | | n/a | (1) | $3,162 | | $2,773 | |
|---|
| At December 31, 2023 | | WI | | ALF | (2) | 1 | | 110 | | $22,007 | | $3,616 | |
|---|
| (1) | These closed properties were sold subsequent to March 31, 2024. |
| (2) | This community was sold during the three months ended March 31, 2024. |
*Acquisitions.*During the three months ended March 31, 2024, we acquired a parcel of land in Kansas adjacent to an existing community operated by Brookdale for a total cost of$315,000. Rent was increased by 8% of our total cost of the investment. During the three months ended March 31, 2023, we did not have any acquisitions.
Intangible Assets. We make estimates as part of our allocation of the purchase price of acquisitions to various components of acquisition based upon the fair value of each component. In determining fair value, we use current appraisals or other third-party opinions of value. The most significant components of our allocations are typically the allocation of fair value to land and buildings, and for certain of our acquisitions, in-place leases and other intangible assets. In the case of the value of in-place leases, we make the best estimates based on the evaluation of the specific characteristics of each tenant’s lease. Factors considered include estimates of carrying costs during the hypothetical expected lease-up periods, market conditions and costs to execute similar leases. The following is a summary of the carrying amount of intangible assets as of March 31, 2024 and December 31, 2023*(in thousands)*:
| · · · · · · · · · · · · · · · · · · · · · · |
|---|
| · · March 31, 2024 · · December 31, 2023 |
|---|
| · · · · · · · Accumulated · · · · · · · · · · · Accumulated · · · · |
|---|
| Assets · · · Cost · · · · Amortization · · · · Net · · · Cost · · · · Amortization · · · · Net |
|---|
| In-place leases | | $11,155 | (1) | | $(6,218) | (2) | | $4,937 | | $11,348 | (1) | | $(6,109) | (2) | | $5,239 |
|---|
| Tax abatement intangible | | $8,309 | (3) | | $(578) | (3) | | $7,731 | | $8,309 | (3) | | $(405) | (3) | | $7,904 |
|---|
| (1) | Included in the Buildings and improvements line item in our Consolidated Balance Sheets. |
| (2) | Included in the Accumulated depreciation and amortization line item in our Consolidated Balance Sheets. |
| (3) | Included in the Prepaid expenses and other assets line item in our Consolidated Balance Sheets. |
Improvements. Duringthe three months ended March 31, 2024 and 2023, we invested in the following capital improvement projects*(in thousands)*:
| | | | | | | | | |
|---|
| · · Three Months Ended March 31, |
|---|
| Type of Property · · 2024 · · · 2023 · |
|---|
| Assisted Living Communities | | | $1,133 | | | | $1,548 | |
|---|
| Skilled Nursing Centers | | | 196 | | | | 973 | |
|---|
| Other | | | — | | | | 87 | |
|---|
| Total | | | $1,329 | | | | $2,608 | |
|---|
Properties Sold. During the three months ended March 31, 2024 and 2023, we recorded a gain on sale of $3,251,000 and $15,373,000, respectively. The following table summarizes property sales during the three months ended March 31, 2024 and 2023* (dollar amounts in thousands):*
| | | | | | | | | | | | | | | | | | | |
|---|
| | | | | Type | | Number | | Number | | | | | | | | | | |
|---|
| | | | | of | | of | | of | | | Sales | | | Carrying | | | Net | |
|---|
| Year | | State | | Properties | | Properties | | Beds/Units | | | Price | | | Value | | | (Loss) Gain (1) | |
|---|
| 2024 | | Florida | | ALF | | 1 | | 60 | | | $4,500 | | | $4,579 | | | $(319) | |
| | | Texas | | ALF | | 5 | | 208 | | | 1,600 | | | 1,282 | | | (356) | |
| | | Wisconsin | | ALF | | 1 | | 110 | | | 20,193 | (2) | | 16,195 | | | 3,986 | |
| | | n/a | | n/a | | — | | — | | | — | | | — | | | (60) | (3) |
| Total | | | | | | 7 | | 378 | | | $26,293 | | | $22,056 | | | $3,251 | |
| | | | | | | | | | | | | | | | | | | |
| 2023 | | Kentucky | | ALF | | 1 | | 60 | | | $11,000 | | | $10,710 | | | $72 | |
| | | New Mexico | | SNF | | 2 | | 235 | | | 21,250 | | | 5,379 | | | 15,301 | |
| Total | | | | | | 3 | | 295 | | | $32,250 | | | $16,089 | | | $15,373 | |
| | | | | | | | | | | | | | | | | | | |
(
| (1) | Calculation of net gain includes cost of sales and write-off of straight-line receivable and lease incentives, when applicable. |
| (2) | Represents the price to sell our portion of interest in a JV, net of the JV partner’s $2,305 contributions in the joint venture. |
| (3) | We recognized additional loss due to additional incurred costs related to properties sold during 2023. |
Financing Receivables. During 2023 and 2022, we entered into two joint ventures and contributed into the JVs for the purchase of properties through sale and leaseback transactions. Concurrently, each of these JVs leased the purchased properties back to an affiliate of the seller and provided the seller-lessee with purchase options. We determined that each of these sale and leaseback transactions meet the accounting criteria to be presented asFinancing receivables on ourConsolidated Balance Sheets and recorded the rental revenue from these properties asInterest income from financing receivables on ourConsolidated Statements of Income.
The following tables provide information regarding our investments in financing receivables (dollar amounts in thousands):
| | | | | | | | | | | | | | | |
|---|
| | | | | Type | | Number | | Number | | | | | | |
|---|
| Investment | | | | of | | of | | of | | | Gross | | | LTC |
|---|
| Year | | State | | Properties | | Properties | | Beds/Units | | | Investments | | | Contributions |
|---|
| 2023 | | NC | | ALF/MC | | 11 | | 523 | | | $121,321 | | | $117,490 |
| 2022 | | FL | | SNF | | 3 | | 299 | | | 76,669 | | | 62,344 |
| | | | | | | 14 | | 822 | | | $197,990 | | | $179,834 |
| · · · · · · · · · · · · |
|---|
| · · · Type · · Initial · · Interest Income from Financing Receivables |
|---|
| Lease · · · of · · Contractual · · Three Months Ended March 31, |
|---|
| Maturity | | | Properties | | Cash Yield | | | 2024 | | | 2023 |
|---|
| 2033 | (1) | | ALF/MC | | 7.25% | | $2,426 | | $2,345 | |
| 2032 | (2) | | SNF | | 7.25% | | | 1,404 | | | 1,406 |
| | | | | | | | | $3,830 | | $3,751 | |
| (1) | The JV leased these communities back to an affiliate of the seller under a 10-year master lease, with two five-year renewal options. The contractual initial cash yield of 7.25% increases to 7.5% in year three then escalates thereafter based on CPI subject to a floor of 2.0% and a ceiling of 4.0%. The JV provided the seller-lessee with a purchase option to buy up to 50% of the properties at the beginning of the third lease year and the remaining properties at the beginning of the fourth lease year through the end of the sixth lease year, with an exit Internal Rate of Return (“IRR”) of 9.0%. |
| (2) | The JV leased the centers back to an affiliate of the seller under a 10-year master lease, with two five-year renewal options and provided the seller-lessee with a purchase option, exercisable at the beginning of the fourth year through the end of the fifth year. |
Mortgage Loans. The following table sets forth information regarding our investments in mortgage loans secured by first mortgages at March 31, 2024*(dollar amounts in thousands)*:
| · · · · · · · · · · · · · · · · · · · · · · |
|---|
| · · · · · · · · · Type · · Percentage · · Number of · · Investment |
|---|
| · · · · · · Gross · · of · · of · · · · · · SNF · · ALF · · per |
|---|
| Interest Rate · · Maturity · · State · · Investment · · Property · · Investment · · Loans (1) · · Properties (2) · · Beds · · Units · · Bed/Unit |
|---|
| 7.5% | | 2024 | | MO | | | $2,013 | | OTH | | 0.4% | 1 | | — | (3) | — | | — | | $ | n/a |
| 7.5% | | 2024 | | LA | | | 29,346 | | SNF | | 6.0% | 1 | | 1 | | 189 | | — | | | $155.27 |
| 7.5% | | 2024 | | GA | | | 51,111 | | ALF | | 10.5% | 1 | | 1 | | — | | 203 | | | $251.78 |
| 8.8% | | 2025 | | FL | | | 4,000 | | ALF | | 0.8% | 1 | | 2 | | — | | 92 | | | $43.48 |
| 7.8% | | 2025 | | FL | | | 16,706 | | ALF | | 3.5% | 1 | | 1 | | — | | 112 | | | $149.16 |
| 7.3% | | 2025 | | NC | | | 10,750 | | ALF | | 2.2% | 1 | | 1 | | — | | 45 | | | $238.89 |
| 7.3% (4) | | 2025 | | NC/SC | | | 58,519 | | ALF | | 12.1% | 1 | | 13 | | — | | 523 | | | $111.89 |
| 7.3% (4) | | 2026 | | NC | | | 34,043 | | ALF | | 7.0% | 1 | | 4 | | — | | 217 | | | $156.88 |
| 7.3% (4) | | 2026 | | NC | | | 826 | | OTH | | 0.2% | 1 | | — | (5) | — | | — | | $ | n/a |
| 8.8% (6) | | 2026 | | MI | | | 2,940 | | UDP | | 0.6% | 1 | | — | (6) | — | | — | | $ | n/a |
| 8.8% | | 2028 | | IL | | | 16,500 | | SNF | | 3.4% | 1 | | 1 | | 150 | | — | | | $110.00 |
| 10.8% (7) | | 2043 | | MI | | | 183,966 | | SNF | | 37.9% | 1 | | 15 | | 1,875 | | — | | | $98.12 |
| 9.8% (7) | | 2045 | | MI | | | 39,850 | | SNF | | 8.2% | 1 | | 4 | | 480 | | — | | | $83.02 |
| 10.1% (7) | | 2045 | | MI | | | 19,700 | | SNF | | 4.1% | 1 | | 2 | | 201 | | — | | | $98.01 |
| 10.5% (7) | | 2045 | | MI | | | 14,825 | | SNF | | 3.1% | 1 | | 1 | | 146 | | — | | | $101.54 |
| Total | | | | | | | $485,095 | | | | 100.0% | 15 | | 46 | | 3,041 | | 1,192 | | | $114.60 |
| (1) | Some loans contain certain guarantees and provide for certain facility fees. |
| (2) | Our mortgage loans are secured by properties located in eight states with nine borrowers. |
| (3) | Represents a mortgage loan secured by a parcel of land for the future development of a 91-bed post-acute SNF. |
| (4) | Represents the initial rate with an IRR of 8%. |
| (5) | Represents a mortgage loan secured by a parcel of land in North Carolina held for future development of a seniors housing community. |
| (6) | During the third quarter of 2023, we committed to fund a $19,500 mortgage loan for the construction of an 85-unit ALF and MC in Michigan. The borrower contributed $12,100 of equity, which initially funded the construction. In 2024, once all of the borrower’s equity was drawn, we began funding the commitment. Our remaining commitment is $16,600. The interest-only loan term is approximately three years at a rate of 8.75%, and includes two, one-year extensions, each of which is contingent on certain coverage thresholds. |
| (7) | Mortgage loans provide for 2.25% annual increases in the interest rate. |
The following table summarizes our mortgage loan activity for the three months ended March 31, 2024 and 2023*(in thousands):*
| | | | | | | | | |
|---|
| · · Three Months Ended March 31, |
|---|
| · · 2024 · · · 2023 · |
|---|
| Originations and funding under mortgage loans receivable | | | $3,128 | (1) | | | $62,844 | (2) |
|---|
| Application of interest reserve | | | 14 | | | | 1,149 | |
|---|
| Scheduled principal payments received | | | (125) | | | | (125) | |
|---|
| Mortgage loan premium amortization | | | (2) | | | | (2) | |
|---|
| Provision for loan loss reserve | | | (31) | | | | (639) | |
|---|
| Net increase in mortgage loans receivable | | | $2,984 | | | | $63,227 | |
|---|
| (1) | We funded the following: |
| (a) | $2,940 under a $19,500 mortgage loan commitment for the construction of an 85-unit ALF and MC in Michigan. The borrower contributed $12,100 of equity upon origination in July 2023, which was used to initially fund the construction. Our remaining commitment is $16,600. The interest-only loan term is approximately three years at a rate of 8.75%, and includes two, one-year extensions, each of which is contingent on certain coverage thresholds; and |
| (b) | $188 of additional funding under other mortgage loan receivables. |
| (2) | We originated and funded the following: |
| (a) | $10,750 mortgage loan secured by a 45-unit MC located in North Carolina. The loan carries a two-year term with an interest-only rate of 7.25% and an IRR of 9.0%; |
| (b) | $51,111 mortgage loan investment secured by a 203-unit ILF, ALF and MC located in Georgia. We acquired a participating interest owned by existing lenders for $42,251 in addition to converting our $7,461 mezzanine loan in the property into a participating interest in the mortgage loan. The mortgage loan matures in October 2024 and our investment is at an initial rate of 7.5% with an IRR of 7.75%. We recorded $1,380 of additional interest income in connection with the effective prepayment of the mezzanine loan in the first quarter of 2023; and |
| (c) | $983 of additional funding under other mortgage loans receivable. |
| 3. | Investment in Unconsolidated Joint Ventures |
We have preferred equity investments in two joint ventures. We determined that each of these JVs meets the accounting criteria to be considered a variable interest entity (“VIE”). We are not the primary beneficiary of the JVs as we do not have both: 1) the power to direct the activities that most significantly affect the JVs’ economic performance, and 2) the right to receive benefits from the VIE or the obligation to absorb losses of the VIE that could be significant to the VIE. However, we do have significant influence over the JVs. Therefore, we have accounted for the JVs using the equity method of accounting. The following table provides information regarding these preferred equity investments*(dollar amounts in thousands):*
| · · · · · · · · · · · · · · · · |
|---|
| · · Type · · Type · · Total · · · Contractual · · · Number · · · · |
|---|
| · · of · · of · · Preferred · · · Cash · · · of · · · Carrying · |
|---|
| State · · Properties · · Investment · · Return · · · Portion · · · Beds/ Units · · · Value · |
|---|
| Washington | | ALF/MC | | Preferred Equity | (1) | 12% | | 7% | | 95 | | $6,340 | (1) | |
|---|
| Washington | | ILF/ALF | | Preferred Equity | (2) | 14% | | 8% | | 267 | | | 13,000 | (2) | |
|---|
| Total (3) | | | | | | | | | | | | 362 | | $19,340 | |
|---|
| (1) | Our investment represents 15.5% of the total investment. The preferred equity investment earns an initial cash rate of 7% increasing to 9% in year four until the internal rate of return (“IRR”) is 8%. After achieving an 8% IRR, the cash rate drops to 8% with an IRR ranging between 12% to 14%, depending upon timing of redemption. We have the option to require the JV partner to purchase our preferred equity interest at any time between August 17, 2031 and December 31, 2036. |
| (2) | Our investment represents 11.6% of the estimated total investment. The preferred equity investment earns an initial cash rate of 8% with an IRR of 14%. The JV partner has the option to buy out our investment at any time after August 31, 2023 at the IRR rate. Also, we have the option to require the JV partner to purchase our preferred equity interest at any time between August 31, 2027 and, upon project completion and leasing the property, prior to the end of the first renewal term of the lease. |
| (3) | Subsequent to March 31, 2024, we originated a $12,700 mortgage loan to a current operator in order to acquire a skilled nursing and assisted living campus in Texas. The mortgage loan is secured by this property. In accordance with GAAP, this mortgage loan was determined to be an acquisition, development and construction (“ADC”) loan and will be accounted for as an unconsolidated JV. The campus was built in 2017 and includes 78 units (48 skilled nursing and 30 assisted living) and 104 licensed beds (70 skilled nursing and 34 assisted living). The five-year mortgage loan is interest only at a current rate of 9.15%. |
The following table summarizes our capital contributions, income recognized, and cash interest received related to our investments in unconsolidated joint ventures during the three months ended March 31, 2024 and 2023*(in thousands):*
| | | | | | | | | | | | | | | | |
|---|
| · · Type · · · |
|---|
| | | of | | | Capital | | | Income | | | Cash Income | | | Non-cash | |
|---|
| Year | | Properties | | | Contribution | | | Recognized | | | Earned | | | Income Accrued | |
|---|
| 2024 | | ALF/MC | | | $— | | | $112 | | | $112 | | | $— | |
| | | ILF/ALF (1) | | | — | | | 264 | | | — | | | 264 | |
| Total | | | | | $— | | | $376 | | | $112 | | | $264 | |
| | | | | | | | | | | | | | | | |
| 2023 | | ALF/MC | | | $— | | | $112 | | | $— | | | $112 | |
| | | UDP (1) | | | — | | | 264 | | | — | | | 264 | |
| Total | | | | | $— | | | $376 | | | $— | | | $376 | |
| (1) | The JV developed and owns a 267-unit ILF and ALF in Washington. The development project was completed during the fourth quarter of 2023. |
Notes receivable consist of mezzanine loans and working capital loans. The following table summarizes our investments in notes receivable at March 31, 2024 (dollar amounts in thousands):
| | | | | | | | | | | | | | | | | |
|---|
| Interest · · · · · · · Type of · · Gross · · · · · Type of · |
|---|
| Rate · · IRR · · · Maturity · · Loan · · Investment · · · # of loans · · Property · |
|---|
| 4.0% | | — | | | 2024 | | Working capital | | | $13,531 | | | 1 | | SNF | |
| 5.0% | | — | | | 2025 | | Working capital | | | 732 | | | 1 | | ALF | |
| 8.0% | | 11.0% | | | 2027 | | Mezzanine | | | 25,000 | | | 1 | | ALF | |
| 8.8% | | 12.0% | | | 2028 | | Mezzanine | | | 17,000 | | | 1 | | ALF | |
| 6.5% | | — | | | 2030 | | Working capital | | | 138 | | | 1 | | SNF | |
| 7.3% | | — | | | 2030 | | Working capital | | | 500 | | | 1 | | ALF | |
| 7.4% | | — | | | 2030 | | Working capital | | | 957 | | | 1 | | ALF | |
| 0.0% | | — | | | 2031 | | Working capital | | | 2,693 | | | 1 | | ALF | |
| | | | | | | | | | | $60,551 | (1) | | 8 | | | |
| (1) | Excludes the impact of credit loss reserve. |
The following table is a summary of our notes receivable components as of March 31, 2024 and December 31, 2023*(in thousands):*
| | | | | | | |
|---|
| · At March 31, 2024 · · At December 31, 2023 |
|---|
| Mezzanine loans | | $42,000 | | | $42,000 | |
|---|
| Working capital loans | | 18,551 | | | 19,101 | |
|---|
| Notes receivable credit loss reserve | | (605) | | | (611) | |
|---|
| Total | | $59,946 | | | $60,490 | |
|---|
The following table summarizes our notes receivable activity for the three months ended March 31, 2024 and 2023*(in thousands):*
| | | | | | | |
|---|
| | Three Months Ended March 31, |
|---|
| | | 2024 | | | 2023 | |
|---|
| Advances under notes receivable | | $— | | | $605 | |
|---|
| Principal payments received under notes receivable | | (550) | | | (12,641) | (1) |
|---|
| Recovery of credit losses | | 6 | | | 120 | |
|---|
| Net decrease in notes receivable | | $(544) | | | $(11,916) | |
|---|
| (1) | During 2023, we received $4,545, which includes a prepayment fee and the exit IRR totaling $190 from a mezzanine loan prepayment. The mezzanine loan was on a 136-unit ILF in Oregon. Additionally, another $7,461 mezzanine loan was effectively prepaid through converting it as part of our $51,111 investment in a participating interest in an existing mortgage loan that is secured by a 203-unit ALF, ILF and MC located in Georgia. We recorded $1,380 of interest income in connection with the effective prepayment of the mezzanine loan. |
Our non-contingent lease incentive balances at March 31, 2024 and December 31, 2023 were $3,578,000 and $2,607,000, respectively. The following table summarizes our lease incentives activity for the three months ended March 31, 2024 and 2023*(in thousands)*:
| | | | | | | | | |
|---|
| · · · · · · |
|---|
| · · Three Months Ended March 31, · |
|---|
| | | | 2024 | | | | 2023 | |
|---|
| Lease incentives funded | | | $1,395 | (1) | | | $— | |
|---|
| Amortization of lease incentives | | | (233) | | | | (209) | |
|---|
| Other adjustments | | | (191) | (2) | | | (9) | (2) |
|---|
| Net increase (decrease) in non-contingent lease incentives | | | $971 | | | | $(218) | |
|---|
| (1) | Included in the balance is $1,107 related to transitioning the Brookdale portfolio. |
| (2) | Primarily relates to lease incentive balance write-off related to property sales. |
Non-contingent lease incentives represent payments made to our lessees for various reasons including entering into a new lease or lease amendments and extensions. Contingent lease incentives represent potential contingent earn-out payments that may be made to our lessees in the future, as part of our lease agreements. From time to time, we may commit to provide contingent payments to our lessees, upon our properties achieving certain rent coverage ratios. Once the contingent payment becomes probable and estimable, the contingent payment is recorded as a lease incentive. Lease incentives are amortized as a yield adjustment to rental income over the remaining life of the lease.
*Unsecured Credit Facility.*We had an unsecured credit agreement (the “Original Credit Agreement”) that provided for an aggregate commitment of the lenders of up to $500,000,000 comprising of a $400,000,000 revolving credit facility (the “Revolving Line of Credit”) andtwo $50,000,000 term loans (the “Term Loans”). The Term Loans mature on November 19, 2025 and November 19, 2026. The Revolving Line of Credit had a maturity date of November 19, 2025 and provided aone-year extension option at our discretion, subject to customary conditions. During the first quarter of 2024, we entered into an amendment to the Original Credit Agreement (the “Credit Agreement”) to accelerate ourone-year extension option notice to January 4, 2024. Concurrently, we exercised our option to extend the maturity date to November 19, 2026. Other material terms of the Original Credit Agreement remained unchanged. The Credit Agreement permits us to request increases to the Revolving Line of Credit and Term Loans commitments up to a total of $1,000,000,000.
Based on our leverage at March 31, 2024, the facility provides for interest annually at Adjusted SOFR plus 115 basis points and a facility fee of 20 basis points and the Term Loans provide for interest annually at Adjusted SOFR plus 135 basis points.
Interest Rate Swap Agreements. In connection with entering into the Term Loans described above, we entered intotwo receive variable/pay fixed interest rate swap agreements (the “Interest Rate Swaps”) with maturities of November 19, 2025 and November 19, 2026, respectively, that will effectively lock-in the forecasted interest payments on the Term Loans’ borrowings over their four andfive year terms of the loans. The Interest Rate Swaps are considered cash flow hedges and are recorded on ourConsolidated Balance Sheets at fair value inPrepaid expenses and other assets, with cumulative changes
in the fair value of these instruments recognized inAccumulated other comprehensive income (loss) on ourConsolidated Balance Sheets. During the three months ended March 31, 2024 and 2023, we recorded an increase of $378,000 and a decrease of $1,362,000 in fair value of Interest Rate Swaps, respectively.
Information regarding our interest rate swaps measured at fair value, which are classified as Level 2 of the fair value hierarchy is presented below (dollar amounts in thousands):
| · · · · · · · · · · · · · · · · · · |
|---|
| · · · · · · · · · · Notional · · Fair Value at · |
|---|
| Date Entered | | Maturity Date | | Swap Rate | | Rate Index | | | Amount | | | March 31, 2024 | | | | December 31, 2023 | |
|---|
| November 2021 | | November 19, 2025 | | 2.62% | | 1-month SOFR | | $50,000 | | $2,750 | | | $2,698 | | |
|---|
| November 2021 | | November 19, 2026 | | 2.76% | | 1-month SOFR | | | 50,000 | | | 3,738 | | | | 3,412 | |
|---|
| | | | | | | | | | $100,000 | | $6,488 | | | $6,110 | | |
|---|
*Senior Unsecured Notes.*We have senior unsecured notes held by institutional investors with interest rates ranging from 3.66% to 5.03%. The senior unsecured notes mature between 2024 and 2033.
The senior unsecured notes and the Credit Agreement, including the Revolving Line of Credit and the Term Loans, contain financial covenants, which are measured quarterly, that require us to maintain, among other things:
| ● | a ratio of total indebtedness to total asset value not greater than 0.6 to 1.0; |
| ● | a ratio of secured debt to total asset value not greater than 0.35 to 1.0; |
| ● | a ratio of unsecured debt to the value of the unencumbered asset value not greater than 0.6 to 1.0; and |
| ● | a ratio of EBITDA, as calculated in the debt obligation, to fixed charges not less than 1.50 to 1.0. |
At March 31, 2024, we were in compliance with all applicable financial covenants. These debt obligations also contain additional customary covenants and events of default that are subject to a number of important and significant limitations, qualifications and exceptions.
The following table sets forth information regarding debt obligations by component as of March 31, 2024 and December 31, 2023 (dollar amounts in thousands):
| | | | | | | | | | | | | | | | |
|---|
| · · · · At March 31, 2024 · · At December 31, 2023 · |
|---|
| · · Applicable · · · · Available · · · · Available · |
|---|
| · · Interest · · Outstanding · · for · · Outstanding · · for · |
|---|
| Debt Obligations · · Rate (1) · · Balance · · Borrowing · · Balance · · Borrowing · |
|---|
| Revolving line of credit | | 6.52% | | | $277,050 | | | $122,950 | | | $302,250 | | | $97,750 | |
|---|
| Term loans, net of debt issue costs | | 2.69% | | | 99,695 | | | — | | | 99,658 | | | — | |
|---|
| Senior unsecured notes, net of debt issue costs | | 4.20% | | | 483,466 | | | — | | | 489,409 | | | — | |
|---|
| Total | | 4.77% | | | $860,211 | | | $122,950 | | | $891,317 | | | $97,750 | |
|---|
| (1) | Represents weighted average of interest rate as of March 31, 2024. |
During the three months ended March 31, 2024 and 2023, our debt borrowings and repayments were as follows (in thousands):
| | | | | | | | | | | | | | |
|---|
| · · Three Months Ended March 31, |
|---|
| · · 2024 · · 2023 · |
|---|
| Debt Obligations · · · Borrowings · · · Repayments · · Borrowings · · Repayments · |
|---|
| Revolving line of credit | | | $10,300 | | | $(35,500) | | | $162,700 | | | $(22,600) | |
|---|
| Senior unsecured notes | | | — | | | (6,000) | | | — | | | (7,000) | |
|---|
| Total | | | $10,300 | | | $(41,500) | | | $162,700 | | | $(29,600) | |
|---|
*Non-controlling Interests.*We have entered into partnerships to develop and/or own real estate. Given that our limited members do not have the substantive kick-out rights, liquidation rights, or participation rights, we have concluded that the partnerships are VIEs. As we exercise power over and receive benefits from the VIEs, we are considered the primary beneficiary. Accordingly, we consolidate the VIEs and record the non-controlling interests on the consolidated financial statements.
As of March 31, 2024, we have the following consolidated VIEs*(in thousands):*
| | | | | | | | | | | | | | |
|---|
| | | | | | | | | | Gross | | | | |
|---|
| Investment | | | | Property | | | | | Consolidated | | | Non-Controlling | |
|---|
| Year | | Purpose | | Type | | State | | | Assets (1) | | | Interests | |
|---|
| 2023 | | Owned real estate | | ILF/ALF/MC | | OH | | | $54,758 | | | $9,134 | |
| 2023 | | Owned real estate | | ALF/MC | | NC | | | 121,321 | | | 3,831 | |
| 2022 | | Owned real estate | | SNF | | FL | | | 76,669 | | | 14,325 | |
| 2018 | | Owned real estate | | ILF | | OR | | | 14,650 | | | 2,907 | |
| 2018 | | Owned real estate and development | | ALF/MC | | OR | | | 18,452 | | | 1,156 | |
| 2017 | | Owned real estate | | ALF/MC | | SC | | | 11,680 | | | 1,240 | |
| Total | | | | | | | | | $297,530 | | | $32,593 | |
| (1) | Includes the total real estate investments and excludes intangible assets. |
*Common Stock.*We have separate equity distribution agreements (collectively, “Equity Distribution Agreements”) to offer and sell, from time to time, up to $200,000,000 in aggregate offering price of shares of our common stock. The Equity Distribution Agreements provide for sales of common shares to be made by means of ordinary brokers’ transactions, which may include block trades, or transactions that are deemed to be “at the market” offerings.
During the three months ended March 31, 2023, we sold 48,500 shares of common stock for $1,777,000 in net proceeds under our Equity Distribution Agreements. In conjunction with the sale of common stock, we incurred $80,000 of costs associated with this agreement which have been recorded in additional paid in capital as a reduction of proceeds received.
During the three months ended March 31, 2024, we sold 139,100 shares of common stock for $4,453,000 in net proceeds under our Equity Distribution Agreements. In conjunction with the sale of common stock, we incurred $116,000 of costs associated with this agreement which have been recorded in additional paid in capital as a reduction of proceeds received. At March 31, 2024, we had $71,509,000 available under the Equity Distribution Agreements. Subsequent to March 31, 2024, we sold 204,700 shares of common stock for $6,522,000 in net proceeds under our Equity Distribution Agreements. Accordingly, we have $64,905,000 available under our Equity Distribution Agreements after the sale of these additional shares.
During the three months ended March 31, 2024 and 2023, we acquired 49,540 shares and 41,350 shares, respectively, of common stock held by employees who tendered owned shares to satisfy tax withholding obligations.
Available Shelf Registration. We have an automatic shelf registration statement on file with the SEC, and currently have the ability to file additional automatic shelf registration statements, to provide us with capacity to publicly offer an indeterminate amount of common stock, preferred stock, warrants, debt, depositary shares, or units. We may from time to time raise capital under our automatic shelf registration statement in amounts, at prices, and on terms to be announced when and if the securities are offered. The specifics of any future offerings, along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of the offering. Our shelf registration statement expires on February 17, 2025.
Distributions. We declared and paid the following cash dividends*(in thousands)*:
| · · · · · · · · · · · · · · |
|---|
| · · Three Months Ended March 31, · |
|---|
| · · 2024 · · 2023 · · |
|---|
| | | Declared | | Paid | | Declared | | Paid | | |
|---|
| Common Stock (1) | | $24,616 | | $24,616 | | $23,563 | | $23,563 | | |
|---|
| (1) | Represents $0.19 per share per month for the three months ended March 31, 2024 and 2023. |
In April 2024, we declared a monthly cash dividend of $0.19 per share on our common stock for the months of April, May and June 2024, payable on April 30, May 31, and June 28, 2024, respectively, to stockholders of record on April 22, May 23, and June 20, 2024, respectively.
Stock-Based Compensation. During 2021, we adopted and our shareholders approved the 2021 Equity Participation Plan (“the 2021 Plan”) which replaces the 2015 Equity Participation Plan (“the 2015 Plan”). Under the 2021 Plan,1,900,000 shares of common stock have been authorized and reserved for awards, lessone share for everyone share that was subject to an award granted under the 2015 Plan after December 31, 2020 and prior to adoption. In addition, any shares that are not issued under outstanding awards under the 2015 Plan because the shares were forfeited or cancelled after December 31, 2020 will be added to and again be available for awards under the 2021 Plan. Under the 2021 Plan, the shares were authorized and reserved for awards to officers, employees, non-employee directors and consultants. The terms of the awards granted under the 2021 Plan and the 2015 Plan are set by our compensation
committee at its discretion. Beginning in the first quarter of 2024, we entered into Performance Stock Unit Award Agreements, based upon absolute and relative total shareholder return, under the 2021 Plan. Forms of such Performance Stock Unit Award Agreements are filed as exhibits to this quarter report.
During the three months ended March 31, 2024 and 2023, no stock options were granted or exercised. During each of the three months ended March 31, 2024 and 2023,5,000 stock options expired and were cancelled. At March 31, 2024, we hadno stock options outstanding andexercisable.
The following table summarizes our restricted stock activity for the three months ended March 31, 2024 and 2023*:*
| | | | | | | | |
|---|
| · · Three Months Ended March 31, |
|---|
| · · 2024 · · 2023 · |
|---|
| Outstanding, January 1 | | | 258,620 | | | 229,236 | |
|---|
| Granted | | | 159,536 | | | 127,960 | |
|---|
| Vested | | | (114,782) | | | (98,206) | |
|---|
| Cancelled | | | — | | | (1,085) | |
|---|
| Outstanding, March 31 | | | 303,374 | | | 257,905 | |
|---|
No performance-based stock units vested during the three months ended March 31, 2024, and 2023.
During the three months ended March 31, 2024 and 2023, we granted restricted stock and performance-based stock units under the 2021 Plan as follows:
| | | | | | | | | | | |
|---|
| · · No. of · · Price per · · · · · |
|---|
| Year · · Shares/Units · · Share · · Reward Type · · Vesting Period · |
|---|
| 2024 | | 159,536 | | | $30.72 | | Restricted stock | | ratably over 3 years | |
| | | 69,610 | | | $31.84 | | Performance-based stock units | | TSR targets (1) | |
| | | 62,914 | | | $31.84 | | Performance-based stock units | | TSR targets (2) | |
| | | 292,060 | | | | | | | | |
| | | | | | | | | | | |
| 2023 | | 127,960 | | | $37.16 | | Restricted stock | | ratably over 3 years | |
| | | 86,867 | | | $37.16 | | Performance-based stock units | | TSR targets (3) | |
| | | 214,827 | | | | | | | | |
| | | | | | | | | | | |
| (1) | Vesting is based on achieving certain total shareholder return (“TSR”) targets in 3 years. |
| (2) | Vesting is based on achieving certain TSR targets relative to the TSR of a predefined peer group in 3 years. |
| (3) | Vesting is based on achieving certain total shareholder return (“TSR”) targets in 4 years with acceleration opportunity in 3 years. |
Compensation expense recognized related to the vesting of restricted common stock and performance-based stock units for the three months ended March 31, 2024 and 2023 were$2,202,000 and$2,088,000, respectively. At March 31, 2024, the remaining compensation expense to be recognized related to the future service period of unvested outstanding restricted common stock and performance-based stock units are as follows*(in thousands):*
| | | | |
|---|
| · · Remaining |
|---|
| · · Compensation |
|---|
| Vesting Date · · Expense |
|---|
| April - December 2024 | | | $6,484 |
| 2025 | | | 6,266 |
| 2026 | | | 3,385 |
| 2027 | | | 369 |
| Total | | | $16,504 |
| 8. | Commitments and Contingencies |
At March 31, 2024, we had commitments as follows*(in thousands):*
| | | | | | | | | | | | | |
|---|
| · · · · · · · · Total · · · |
|---|
| · · Investment · · 2024 · · Commitment · · Remaining |
|---|
| · · Commitment · · Funding · · Funded · · Commitment |
|---|
| Real estate properties (Note 2. Real Estate Investments) | | | $22,442 | (1) | | $1,026 | | | $5,184 | | | $17,258 |
|---|
| Accrued incentives and earn-out liabilities (Note 5. Lease Incentives) | | | 16,125 | (2) | | 189 | | | 1,647 | | | 14,478 |
|---|
| Mortgage loans (Note 2. Real Estate Investments) | | | 43,598 | (3) | | 3,128 | | | 10,306 | | | 33,292 |
|---|
| Notes receivable (Note 4. Notes Receivable) | | | 1,190 | (4) | | — | | | — | | | 1,190 |
|---|
| Total | | | $83,355 | | | $4,343 | | | $17,137 | | | $66,218 |
|---|
| (1) | Represents commitments to purchase land and improvements, if applicable, and to develop, re-develop, renovate or expand seniors housing and skilled nursing properties. |
| (2) | Includes an earn-out payment of up to $3,000 to an operator under a master lease on four SNFs in Texas which were acquired during 2022. The master lease allows either an earn-out payment up to $3,000 or a purchase option. The earn-out payment is available, contingent on achieving certain thresholds per the lease, beginning at the end of the second lease year through the end of the fifth lease year. If neither option is elected within the timeframe defined in the lease, both elections are terminated. For more information regarding the purchase option see Note 2. Real Estate Investments. |
| (3) | Represents $19,500 related to a construction loan, $6,098 of commitments for the expansion, renovation and working capital related to seniors housing and skilled nursing properties securing the mortgage loans and $18,000 of commitments which are contingent upon the borrower achieving certain coverage ratios. |
| (4) | Represents working capital loan commitments. |
Additionally, some of our lease agreements provide purchase options allowing the lessee to purchase the properties they currently lease from us. SeeNote 2. Real Estate Investments for a table summarizing information about our purchase options.
We are a party from time to time to various general and professional liability claims and lawsuits asserted against the lessees or borrowers of our properties, which in our opinion are not singularly or in the aggregate material to our results of operations or financial condition. These types of claims and lawsuits may include matters involving general or professional liability, which we believe under applicable legal principles are not our responsibility as a non-possessory landlord or mortgage holder. We believe that these matters are the responsibility of our lessees and borrowers pursuant to general legal principles and pursuant to insurance and indemnification provisions in the applicable leases or mortgages. We intend to continue to vigorously defend such claims.
We haveone operator that represents 10% or more of our combined rental revenue and interest income from mortgage loans. The following table sets forth information regarding our major operator as of March 31, 2024:
| · · · · · · · · · · · · · · · |
|---|
| · · Number of · · Number of · · Percentage of · |
|---|
| · · · · · · SNF · · ALF · · Total · · · Total · · |
|---|
| Operator · · SNF · · ALF · · Beds · · Units · · Revenues · · · Assets (1) · · |
|---|
| Prestige Healthcare (2) | | 24 | | — | | 2,820 | | 93 | | 16.0% | | 14.6% | |
|---|
| (1) | Represents the net carrying value of the mortgage loans and properties we own divided by the Total assets on the Consolidated Balance Sheets. |
| (2) | The majority of the revenue derived from this operator relates to interest income from mortgage loans. |
Our financial position and ability to make distributions may be adversely affected if Prestige Healthcare or any of our lessees and borrowers face financial difficulties, including any bankruptcies, inability to emerge from bankruptcy, insolvency or general downturn in business of any such operator, continuing impact upon services or occupancy levels due to COVID-19, or in the event any such operator does not renew and/or extend its relationship with us.
The following table sets forth the computation of basic and diluted net income per share (in thousands, except per share amounts):
| | | | | | | |
|---|
| | |
|---|
| | Three Months Ended March 31, |
|---|
| · 2024 · · 2023 · |
|---|
| Net income | | $24,689 | | $33,561 | |
|---|
| Less income allocated to non-controlling interests | | (459) | | | (427) | |
|---|
| Less income allocated to participating securities: | | | | | | |
|---|
| Non-forfeitable dividends on participating securities | | (165) | | | (147) | |
|---|
| Income allocated to participating securities | | — | | | (58) | |
|---|
| Total net income allocated to participating securities | | (165) | | | (205) | |
|---|
| Net income available to common stockholders | | 24,065 | | | 32,929 | |
|---|
| Effect of dilutive securities: | | | | | | |
|---|
| Participating securities (1) | | — | | | — | |
|---|
| Net income for diluted net income per share | | $24,065 | | | $32,929 | |
|---|
| | | | | | | |
|---|
| Shares for basic net income per share | | 42,891 | | | 41,082 | |
|---|
| Effect of dilutive securities: | | | | | | |
|---|
| Stock options (1) | | — | | | — | |
|---|
| Performance-based stock units | | 141 | | | 107 | |
|---|
| Participating securities (1) | | — | | | — | |
|---|
| Total effect of dilutive securities | | 141 | | | 107 | |
|---|
| Shares for diluted net income per share | | 43,032 | | | 41,189 | |
|---|
| | | | | | | |
|---|
| Basic net income per share | | $0.56 | | | $0.80 | |
|---|
| Diluted net income per share | | $0.56 | | | $0.80 | |
|---|
| (1) | For the three months ended March 31, 2024 and 2023, the participating securities and stock options were excluded from the computation of diluted net income per share as such inclusion would be anti-dilutive. |
| 11. | Fair Value Measurements |
In accordance with the accounting guidance regarding the fair value option for financial assets and financial liabilities, entities are permitted to choose to measure certain financial assets and liabilities at fair value, with the change in unrealized gains and losses reported in earnings. We did not elect the fair value option for any of our financial assets and financial liabilities.
The carrying amount of cash and cash equivalents approximates their fair value because of the short-term maturity of these instruments. We do not invest our cash in auction rate securities. The carrying value and estimated fair value of our financial instruments as of March 31, 2024 and December 31, 2023 were as follows (in thousands):
| | | | | | | | | | | | | | |
|---|
| · · At March 31, 2024 · · At December 31, 2023 · |
|---|
| · · Carrying · · Fair · · Carrying · · Fair · |
|---|
| · · Value · · Value · · Value · · Value · |
|---|
| Financing receivables, net of credit loss reserve | | | $196,010 | | | $199,381 | (1) | | $196,032 | | | $199,199 | (1) |
|---|
| Mortgage loans receivable, net of credit loss reserve | | | 480,250 | | | 564,493 | (2) | | 477,266 | | | 554,993 | (2) |
|---|
| Notes receivable, net of credit loss reserve | | | 59,946 | | | 67,278 | (3) | | 60,490 | | | 67,877 | (3) |
|---|
| Revolving line of credit | | | 277,050 | | | 277,050 | (4) | | 302,250 | | | 302,250 | (4) |
|---|
| Term loans, net of debt issue costs | | | 99,695 | | | 100,000 | (4) | | 99,658 | | | 100,000 | (4) |
|---|
| Senior unsecured notes, net of debt issue costs | | | 483,466 | | | 435,801 | (5) | | 489,409 | | | 439,865 | (5) |
|---|
| (1) | Our investment in financing receivables is classified as Level 3. The fair value is determined using a widely accepted valuation technique, discounted cash flow analysis on the expected cash flows. The discount rate used to value our future cash inflows of the financing receivables at March 31, 2024 and December 31, 2023 was 7.6%. |
| (2) | Our investment in mortgage loans receivable is classified as Level 3. The fair value is determined using a widely accepted valuation technique, discounted cash flow analysis on the expected cash flows. The discount rate is determined using our assumption on market conditions adjusted for market and credit risk and current returns on our investments. The discount rate used to value our future cash inflows of the mortgage loans receivable at March 31, 2024 and December 31, 2023 was 9.2%. |
| (3) | Our investments in notes receivable are classified as Level 3. The discount rate is determined using our assumption on market conditions adjusted for market and credit risk and current returns on our investments. The discount rate used to value our future cash flows of the notes receivable at March 31, 2024 and December 31, 2023 was 6.9%. |
| (4) | Our revolving line of credit and term loans bear interest at a variable interest rate. The estimated fair value of our revolving line of credit and term loans approximated their carrying values at March 31, 2024 and December 31, 2023 upon prevailing market interest rates for similar debt arrangements. |
| (5) | Our obligation under our senior unsecured notes is classified as Level 3 and thus the fair value is determined using a widely accepted valuation technique, discounted cash flow analysis on the expected cash flows. The discount rate is measured based upon management’s estimates of rates currently prevailing for comparable loans available to us, and instruments of comparable maturities. At March 31, 2024, the discount rate used to value our future cash outflow of our senior unsecured notes was 6.5% for those maturing before year 2030 and 6.75% for those maturing at or beyond year 2030. At December 31, 2023, the discount rate used to value our future cash outflow of our senior unsecured notes was 6.5% for those maturing before year 2030 and 6.75% for those maturing at or beyond year 2030. |
Subsequent to March 31, 2024, the following events occurred:
Real Estate.We soldtwo closed properties located in Texas for$500,000 and received proceeds of approximately$400,000, net of transaction costs. At March 31, 2024, these properties were classified as held-for-sale. SeeNote 2. Real Estate Investments* —** Properties Held-for-Sale* for more information.
Unconsolidated Joint Venture. We originated a$12,700,000 mortgage loan to a current operator in order to acquire a skilled nursing and assisted living campus in Texas. The loan is secured by this
property. In accordance with GAAP, this mortgage loan was determined to be an acquisition, development and construction (“ADC”) loan and will be accounted for as an unconsolidated joint venture. The campus was built in 2017 and includes 78 units (48 skilled nursing and 30 assisted living) and 104 licensed beds (70 skilled nursing and 34 assisted living). Thefive-year loan is interest-only at a current rate of 9.15%.
Equity: We declared a monthly cash dividend of $0.19 per share on our common stock for the months of April, May and June 2024, payable on April 30, May 31, and June 28, 2024, respectively to stockholders of record on April 22, May 23, and June 20, 2024, respectively. Additionally, we sold 204,700 shares of common stock for $6,522,000 in net proceeds under our Equity Distribution Agreements. Accordingly, we have $64,905,000 available under our Equity Distribution Agreements after the sale of these additional shares.