Skip to main content

LTC PROPERTIES INC

For the period ended Dec 31, 2024. Filed Feb 24, 2025.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2024 · Filed Feb 24, 2025

LTC$44.98+0.5%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

Notes to Consolidated Financial Statements

1. The Company

LTC Properties, Inc. (“LTC” or the “Company”), a Maryland corporation, commenced operations on August 25, 1992. LTC is a real estate investment trust (“REIT”) that invests 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. ILF, ALF, MC and combinations thereof are included in the ALF classification.

2. Summary of Significant Accounting Policies

Basis of Presentation. The accompanying consolidated financial statements include the accounts of LTC, our wholly-owned subsidiaries, and our consolidated companies. All intercompany investments, accounts and transactions have been eliminated.

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 audit of our consolidated financial statements in accordance with the standards of the Public Company Accounting Oversight Board.

*Consolidation.*At inception, and on an ongoing basis, as circumstances indicate the need for reconsideration, we evaluate each legal entity that is not wholly-owned by us for consolidation, first under the variable interest entity (“VIE”), then under the voting model. Our evaluation considers all of our variable interests, including common or preferred equity ownership, loans, and other participating instruments. The variable interest model applies to entities that meet certain criteria.

If an entity is determined to be a VIE, we evaluate whether we are the primary beneficiary. The primary beneficiary analysis is a qualitative analysis based on power and benefits. We consolidate a VIE if we have both power and benefits - that is (i) we have the power to direct the activities of a VIE that most significantly impact the VIE's economic performance (power), and (ii) we have the obligation to absorb losses of the VIE that could potentially be significant to the VIE, or the right to receive benefits from the VIE that potentially could be significant to the VIE (benefits). If we have a variable interest in a VIE but we are not the primary beneficiary, we account for our investment using the equity method of accounting.

If a legal entity does not meet the characteristics of a VIE, we evaluate such entity under the voting interest model. Under the voting interest model, we consolidate the entity if we, directly or indirectly, have greater than 50% of the voting shares.

The Financial Accounting Standards Board (the “FASB”) requires the classification of non-controlling interests as a component of consolidated equity in the consolidated balance sheet subject to the provisions of the rules governing classification and measurement of redeemable securities. The guidance requires consolidated net income to be reported at the amounts attributable to both the controlling and non-controlling interests. The calculation of earnings per share will be based on income amounts attributable to the controlling interest.

Use of Estimates. Preparation of the consolidated financial statements in conformity with Generally Accepted Accounting Principles (“GAAP”) requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those

estimates. Our most significant assumptions and estimates are related to the valuation of real estate, purchase price allocation of acquired assets, revenue recognition including the collectability of tenant receivables and asset impairment.

Cash Equivalents. Cash equivalents consist of highly liquid investments with a maturity of three months or less when purchased and are stated at cost which approximates market.

Owned Properties. We make estimates as part of our allocation of the purchase price of acquisitions to the various components of the 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 fair value of buildings and the allocation of value to land and other intangibles, the estimates of the values of these components will affect the amount of depreciation and amortization we record over the estimated useful life of the property acquired or the remaining lease term. We evaluate each purchase transaction to determine whether the acquired assets meet the definition of an asset acquisition or a business combination. Transaction costs related to acquisitions that are not deemed to be business combinations are included in the cost basis of the acquired assets, while transaction costs related to acquisitions that are deemed to be business combinations are expensed as incurred.

We capitalize direct construction and development costs, including predevelopment costs, interest, property taxes, insurance and other costs directly related and essential to the acquisition, development or construction of a real estate asset. We capitalize construction and development costs while substantive activities are ongoing to prepare an asset for its intended use. We consider a construction project as substantially complete and held available for occupancy upon the issuance of the certificate of occupancy. Costs incurred after a project is substantially complete and ready for its intended use, or after development activities have ceased, are expensed as incurred. For redevelopment, renovation and expansion of existing operating properties, we capitalize the cost for the construction and improvement incurred in connection with the redevelopment, renovation and expansion. Costs previously capitalized related to abandoned acquisitions or developments are charged to earnings. Expenditures for repairs and maintenance are expensed as incurred.

Depreciation is computed principally by the straight-line method for financial reporting purposes over the estimated useful lives of the assets, which range from 3 to 5 years for computers,5 to 15 years for furniture and equipment,35 to 50 years for buildings,10 to 20 years for site improvements,10 to 50 years for building improvements and the respective lease term for acquired lease intangibles.

Financing Receivables. As part of our acquisitions, we may from time to time, invest in sale and leaseback transactions. In accordance with Accounting Standards Codification (“ASC”)Topic 842, Leases (“ACS 842”), we are required to determine whether the sale and leaseback transaction qualifies as a sale. ASC 842 clarifies that an option for the seller-lessee to repurchase a real estate asset would generally preclude accounting for the transfer of the asset as a sale. Therefore, a sale and leaseback transaction of real estate that includes a seller-lessee repurchase option is accounted for as a failed sale and leaseback transaction. As a result, the purchased assets of a failed sale and leaseback transaction would be presented as aFinancing receivable on ourConsolidated Balance Sheets and the rental revenue from these properties is recorded asInterest income from financing receivables on ourConsolidated Statements of Income. Furthermore, upon expiration of the purchase option if the purchase option remains unexercised by the seller-lessee, the purchased assets will be reclassified fromFinancing receivables toReal property investments on ourConsolidated Balance Sheets. Financing receivables are recorded on an amortized cost basis.

Mortgage Loans Receivable, Net of Loan Loss Reserve. Mortgage loans receivable we originate are recorded on an amortized cost basis.

Intangible Assets. As previously discussed, we make estimates as part of our allocation of the purchase price of an acquisition to various components of the acquisition based on the fair market value of each component. Occasionally, we may allocate a portion of the purchase price as in-place leases or other intangibles. 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.

*Working Capital Loans.*Our investment in working capital loans consists of loan arrangements with interest ranging between 0.0% and 7.4% and maturities between 2028 and 2031.

Mezzanine Loans. Mezzanine financing sits between senior debt and common equity in the capital structure, and typically is used to finance development projects or value-add opportunities on existing operational properties. We seek market-based, risk-adjusted rates of return typically between 8% and 12% with the loan term typically four tofive years. Security for mezzanine loans can include all or a portion of the following credit enhancements; secured second mortgage, pledge of equity interests and personal/corporate guarantees. Mezzanine loans are recorded for GAAP purposes as either a loan, under notes receivable, or joint venture (“JV”), under investment in unconsolidated JVs, depending upon specifics of the loan terms and related credit enhancements.

Investments in unconsolidated joint ventures. From time to time, we provide funding to third-party operators for the acquisition, development and construction (“ADC”) of a property. Under an ADC arrangement, we may participate in the residual profits of the project through the sale or refinancing of the property. These ADC arrangements can have characteristics similar to a loan or similar to a JV or partnership such as participating in the risks and rewards of the project as an owner or an investment partner. If the ADC arrangement characteristics are more similar to a jointly-owned investment or partnership, we account for the ADC arrangement as an investment in an unconsolidated JV under the equity method of accounting or a direct investment (consolidated basis of accounting) instead of applying loan accounting.

We evaluate our ADC arrangements first pursuant to ASCTopic 810,Consolidation, to determine whether the ADC arrangement meets the definition of a VIE, as explained above, and whether we are the primary beneficiary. If the ADC arrangement is deemed to be a VIE but we are not the primary beneficiary, or if it is deemed to be a voting interest entity but we do not have a controlling financial interest, we account for our investment in the ADC arrangement using the equity method. Under the equity method, we initially record our investment at cost and subsequently recognize our share of net earnings or losses and other comprehensive income or loss, cash contributions made and distributions received, and other adjustments, as appropriate. Allocations of net income or loss may be subject to preferred returns or allocation formulas defined in operating agreements and may not be according to percentage ownership interests. In certain circumstances where we have a substantive profit-sharing arrangement which provides a priority return on our investment, a portion of our equity in earnings may consist of a change in our claim on the net assets of the underlying JV. Distributions of operating profit from the JVs are reported as part of operating cash flows, while distributions related to a capital transaction, such as a refinancing transaction or sale, are reported as investing activities.

We periodically perform evaluation of our investment in unconsolidated JVs to determine whether the fair value of each investment is less than the carrying value, and, if such decrease in value is deemed to be other-than-temporary, we write the investment down to its estimated fair value as of the measurement date.

Loan Loss Reserve. ASCTopic 326,Financial Instruments- Credit Losses (“ASC 326”) requires a forward looking “expected loss” model to be used for receivables, held-to-maturity debt, loans, and other instruments. When shared risk characteristics exist, ASC 326 requires a collective basis measurement of expected credit losses of the financial assets.

We determined ourMortgage loans receivable, Financing receivablesandNotes receivableare within the scope of this ASC*.*We utilize the probability of default and discounted cash flow methods to estimate expected credit losses. Additionally, we stress-test the results to reflect the impact of unknown adverse future events including recessions. For more information on our credit losses see Note 9.Credit loss reserve below.

*Accrued incentives.*As part of our acquisitions and/or amendments, we may commit to provide contingent payments to our sellers or lessees, upon the properties achieving certain rent coverage ratios. Typically, when the contingent incentive payments are funded, cash rent will increase by the amount funded multiplied by a rate stipulated in the agreement. If it is deemed probable, the contingent payment is recorded as a liability at the estimate fair value

calculated using a discounted cash flow analysis and accreted to the settlement amount of the estimated payment date. If the contingent payment is provided to the lessee, the payment is recorded as a lease incentive included in thePrepaid expenses and other assets line item on ourConsolidated Balance Sheets and is amortized as a yield adjustment over the life of the lease. The fair value of these contingent liabilities is evaluated on a quarterly basis based on changes in estimates of future operating results and changes in market discount rates. This fair value measurement is based on significant inputs not observable in the market and thus represents a Level 3 measurement.

Impairments. Assets that are classified as held-for-use are periodically evaluated for impairment when events or changes in circumstances indicate that the asset may be impaired or the carrying amount of the asset may not be recoverable through future undiscounted cash flows. Where indicators of impairment exist, the estimation required in the undiscounted future cash flow assumption includes management’s probability-weighting of various scenarios including whether management modifies the lease with the existing operator versus identifying a replacement operator and the assumed market lease rate underlying projected future rental cash flows. In determining fair value, we use current appraisals or other third-party opinions of value and other estimates of fair value such as estimated discounted future cash flows. Based on our assessment, during the years ended December 31, 2024, 2023 and 2022, we recognized impairment losses of$6,953,000, $15,775,000 and $3,422,000, respectively, related to our real property investments.

Properties held-for-sale. Properties classified as held-for-sale on theConsolidated Balance Sheets include only those properties available for immediate sale in their present condition and for which management believes that it is probable that a sale of the property will be completed within one year. Properties held-for-sale are carried at the lower of cost or fair value less estimated selling costs. No depreciation expense is recognized on properties held-for-sale once they have been classified as such. Only disposals representing a strategic shift in operations should be presented as discontinued operations. Those strategic shifts should have a major effect on the organization’s operations and financial results. Examples include the disposal of a major geographic area, a major line of business, or a major equity method investment. We have not reclassified results of operations for properties disposed as discontinued operations as these disposals do not represent strategic shifts in our operations.

Fair Value of Financial Instruments. The FASB requires the disclosure of fair value information about financial instruments for which it is practicable to estimate that value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instrument. Accordingly, the aggregate fair market value amounts presented in the notes to these consolidated financial statements do not represent our underlying carrying value in financial instruments.

The FASB provides guidance for using fair value to measure assets and liabilities, the information used to measure fair value, and the effect of fair value measurements on earnings. The FASB emphasizes that fair value is a market-based measurement, not an entity-specific measurement. Therefore, a fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, the FASB 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 Levels 1 and 2 of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy). Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that we have 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).

The fair value guidance issued by the FASB excludes accounting pronouncements that address fair value measurements for purposes of lease classification or measurement. However, this scope exception does not apply to assets acquired and liabilities assumed in a business combination that are required to be measured at fair value, regardless of whether those assets and liabilities are related to leases.

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 on items for which the fair value option has been elected reported in earnings. We have not elected the fair value option for any of our financial assets or liabilities.

The FASB requires disclosures about the fair value of financial instruments for interim reporting periods of publicly traded companies as well as in annual financial statements. SeeNote 16. Fair Value Measurements for the disclosure about the fair value of our financial instruments.

Derivative Instruments.We havetwo interest rate swaps that are designated as cash flow hedges of interest rate risk with a total notional amount of $100,000,000. See Note 10. Debt Obligationswithin our consolidated financial statements for further detail on our interest rate swaps. We record cash flow hedges either as an asset or a liability measured at fair value. If hedge accounting is applied to a derivative instrument, the entire change in the fair value of the derivative designated and qualified as cash flow hedge is recorded inAccumulated other comprehensive income (loss) on theConsolidated Balance Sheets. We estimate the fair value of our interest rate swaps using the assistance of a third-party using inputs that are observable in the market which include forward yield curves and other relevant information. Additionally, we are exposed to credit risk of the counterparty to our interest rate swap agreements in the event of non-performance under the terms of the agreements.* We have determined that the majority of the inputs used to value our derivative instruments fall within level 2 of the fair value hierarchy. *

Revenue Recognition- Rental Income. Rental income from operating leases is generally recognized on a straight-line basis over the terms of the leases. Substantially all of our leases contain provisions for specified annual increases over the rents of the prior year and are generally computed inone offour methods depending on specific provisions of each lease as follows:

(i)a specified annual increase over the prior year’s rent, generally between 2.0% and 3.0%;
(ii)a calculation based on the Consumer Price Index or the Medicare Market Basket Rate;
(iii)as a percentage of facility revenues in excess of base amounts or
(iv)specific dollar increases.

The FASB does not permit recognition of contingent revenue until the contingencies have been resolved. Historically, we have not included contingent rents as income until received and we will continue our historical policy. During the years ended December 31, 2024, 2023 and 2022, we received $0, $56,000 and $57,000, respectively, of contingent rental income. In accordance with ASC 842,Leases, we report real estate taxes that are reimbursed by our operators asRental incomewith a correspondingProperty tax expensein theConsolidated Statements of Income.

Furthermore, we assess the collectability of substantially all of our lease payments through maturity. Our assessment of collectability of leases includes evaluating the data and assumptions used in determining whether substantially all of the future lease payments were probable based on the lessee’s payment history, the financial strength of the lessees, future contractual rents, and the timing of expected payments. If collectability is not probable, all or a portion of our straight-line rent receivable and other lease receivables may be written off and the rental income during the period would be limited to the lesser of the income that would have been recognized if collection were probable, and the lease payments received. If our conclusion of collectibility changes, we will record the difference between the lease income that would have been recognized on a straight-line basis and cash basis as a current-period adjustment to rental income.

Revenue Recognition- Interest Income. Interest income on mortgage loans receivable and notes receivable is recognized using the effective interest method. Exit fee income and commitment fee income are also amortized over the life of the related loan under the effective interest method. Effective interest method, as required by GAAP, is a technique for calculating the actual interest rate for the term of a mortgage loan based on the initial origination value. When the actual interest rate is higher than the stated interest rate in the early years of the mortgage loan, an effective interest receivable asset is created and included in theInterest receivable line item in ourConsolidated Balance Sheets and begins reducing down to zero when, at some point during the mortgage loan, the stated interest rate is higher than the actual interest rate. We consider a loan to be non-performing after 60 days of non-payment of amounts due and do not recognize unpaid interest income from that loan until the past due amounts have been received.

As previously discussed underFinancing Receivables above, rental income from properties acquired through a sale leaseback, subject to a seller-lessee repurchase option, is recorded asInterest income from financing receivables on ourConsolidated Statements of Income. Interest income on financing receivables is recognized using the effective interest method. The recognition of interest income will stop when theFinancing receivables are reclassified toReal estate investments if the purchase options remain unexercised upon expiration of the purchase options.

*Gains on sale of Real Estate, Net.*Recognition of gains or losses from sales of investments in real estate requires that we:

a)meet certain revenue recognition criteria in accordance with ASC 610-20, Gains and Losses from the Derecognition of Nonfinancial Assets; and
b)transfer control of the real estate to the buyer.

The gain or loss recorded is measured as the difference between the sales price, less costs to sell, and the carrying value of the real estate when we sell it.

Federal Income Taxes. LTC qualifies as a REIT under the Internal Revenue Code of 1986, as amended, and as such, no provision for Federal income taxes has been made. A REIT is required to distribute at least 90% of its taxable income to its stockholders and a REIT may deduct dividends in computing taxable income. If a REIT distributes 100% of its taxable income and complies with other Internal Revenue Code requirements, it will generally not be subject to Federal income taxation.

For Federal tax purposes, depreciation for a majority of our assets is generally calculated using the straight-line method over a period 27.5 years. Earnings and profits, which determine the taxability of distributions to stockholders, use the straight-line method over 30 years. The determination of Federal taxable income differ from net income for financial statement purposes principally due to the treatment of certain investments in joint ventures, timing of interest income, rental income, other expense items, recognition of impairment charges, and depreciable lives and bases of assets. At December 31, 2024, the net tax basis of our depreciable assets exceeded net book basis by $252,593,000 (unaudited) due to the differences previously mentioned.

The FASB clarified the accounting for income taxes by prescribing the minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. The guidance utilizes a two-step approach for evaluating tax positions. Recognition (step one) occurs when a company concludes that a tax position, based solely on its technical merits, is more likely than not to be sustained upon examination. Measurement (step two) is only addressed if step one has been satisfied (i.e., the position is more likely than not to be sustained). Under step two, the tax benefit is measured as the largest amount of benefit (determined on a cumulative probability basis) that is more likely than not to be realized upon ultimate settlement. We currently do not have any uncertain tax positions that would not be sustained on its technical merits on a more-likely than not basis.

We may from time to time be assessed interest or penalties by certain tax jurisdictions. In the event we have received an assessment for interest and/or penalties, it has been classified in ourConsolidated Statements of IncomeasGeneral and administrative expenses.

Concentrations of Credit Risk. Financial instruments which potentially subject us to concentrations of credit risk consist primarily of cash and cash equivalents, operating leases on owned properties, financing receivables and mortgage loans receivable. Our financial instruments, operating leases, financing receivables and mortgage loans receivable are subject to the possibility of loss of carrying value as a result of the failure of other parties to perform according to their contractual obligations or changes in market prices which may make the instrument less valuable. We obtain various collateral and other protective rights, and continually monitor these rights, in order to reduce such possibilities of loss. In addition, we provide reserves for potential losses based upon management’s periodic review of our portfolio. SeeNote 3. Major Operators for further discussion of concentrations of credit risk from our tenants.

Net Income Per Share. Basic earnings per share is calculated using the weighted-average shares of common stock outstanding during the period excluding common stock equivalents. Diluted earnings per share includes the effect of all dilutive common stock equivalents.

In accordance with the accounting guidance regarding the determination of whether instruments granted in share-based payments transactions are participating securities, we have applied the two-class method of computing basic earnings per share. This guidance clarifies that outstanding unvested share-based payment awards that contain rights to non-forfeitable dividends participate in undistributed earnings with common stockholders and are considered participating securities.

Stock-Based Compensation. The FASB requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values. We use the Black-Scholes-Merton formula to estimate the value of stock options granted to employees. Also, we use the Monte Carlo model to estimate the value of performance-based stock units awarded to employees. These models require management to make certain estimates including stock volatility, expected dividend yield and the expected term. If management incorrectly estimates these variables, the results of operations could be affected. The FASB also requires the benefits of tax deductions in excess of recognized compensation cost to be reported as a financing cash flow. Because we qualify as a REIT under the Internal Revenue Code of 1986, as amended, we are generally not subject to Federal income taxation. Therefore, this reporting requirement does not have an impact on theConsolidated Statements of Cash Flows.

Segment Disclosures. The FASB accounting guidance regarding disclosures about segments of an enterprise and related information establishes standards for the manner in which public business enterprises report information about operating segments. Our investment decisions in seniors housing and health care properties, including property lease transactions, financing receivables, mortgage loans, and other investments, are made and resulting investments are managed as a single operating segment for internal reporting and for internal decision-making purposes. Therefore, we have concluded that we operate as a single segment. In November 2023, The FASB issued ASU No. 2023-07,Segment Reporting-Improvements to Reportable Segment Disclosures(“ASU 2023-07”). ASU 2023-07 amends ASCTopic 280,Segment Reporting(“ASC 280”) to improve and enhance the information that a public entity discloses about its reportable segments quarterly and to report annually entity-wide disclosure about products and services, major customers, and the countries in which the entity holds material assets and reports revenue. ASU 2023-07 requires public companies to disclose more detailed information about their reportable segments, particularly regarding significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”). ASU 2023-07 clarifies that the significant expenses are identified as expenses that are easily computable and regularly provided to the CODM. Additionally, public companies are required to disclose the title and position of the individual or group or committee identified as the CODM. Additionally, ASU 2023-07 clarifies that entities with a single reportable segment are subject to both existing and new segment reporting requirements under ASC 280. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024 and should be applied retrospectively to all periods presented in financial statements. On October 1, 2024, we adopted ASU 2023-07.

The Company uses the management approach in determining reportable operating segments. The management approach considers the internal organization and reporting used by its CODM for making operating decisions, allocating resources and assessing performance as the source for determining our reportable segments. In making this determination, the Company:

i.determines its CODM;
ii.identifies and analyzes potential business components;
iii.identifies its operating segments; and
iv.determines whether there are multiple operating segments requiring presentation as reportable segment.

During the years ended December 31, 2024, 2023 and 2022, the CODM has been collectively identified as our Chairman and Co-Presidents, who share the responsibility for allocating resources and assessing segment performance.

3. Major Operators

We havetwo operators from whom we derive approximately 10% or more of our total revenues. The following table sets forth information regarding our major operator as of December 31, 2024:

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Number of · ​ · Number of · ​ · Percentage of · ​
​ · ​ · ​ · ​ · ​ · ​ · SNF · ​ · ALF · ​ · Total · ​ · ​ · Total · ​ · ​
Operator · ​ · SNF · ​ · ALF · ​ · Beds · ​ · Units · ​ · Revenues (1) · ​ · ​ · Assets (2) · ​ · ​
Prestige Healthcare (3)​23​—​2,694​93​15.6%​14.6%​
ALG Senior Living(4)​—​29​—​1,308​10.1%​16.4%​
Total​23​29​2,694​1,401​25.7%​31.0%​
(1)Includes total revenues for the twelve months ended December 31, 2024.
(2)Represents the net carrying value of the mortgage loans and properties we own divided by the Total assets on the Consolidated Balance Sheets.
(3)The majority of the revenue derived from this operator relates to interest income from mortgage loans.
(4)The majority of the revenue derived from this operator relates to interest income from financing receivables.

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 infectious disease outbreaks, or in the event any such operator does not renew and/or extend its relationship with us.

4. Supplemental Cash Flow Information

​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Year Ended December 31,
​ · 2024 · 2023 · 2022
​ · ​ · (in thousands)
Non-cash investing and financing transactions: · ​ · ​ · ​ · ​ · ​ · ​ · ​
Contribution of financing receivables from non-controlling interests​$61,025​$12,965​$14,325​
Investment in financing receivables​​(163,460)​​—​​—​
Exchange of mortgage loans for controlling interests in joint ventures accounted for as financing receivables​​102,435​​—​​—​
Seller financing related to property sales​​—​​13,750​​—​
Exchange of mezzanine loan and related prepayment fee for participating interest in mortgage loan​​—​​(8,841)​​—​
Reserves withheld at financing and mortgage loan receivable origination​​—​​(3,641)​​107​
Write-off of notes receivable​​(290)​​(3,561)​​—​
Accretion of interest reserve recorded as mortgage loan receivable​​233​​1,939​​6,192​
Preferred return reserve related to investment in unconsolidated joint ventures​​—​​—​​351​
Change in fair value of interest rate swap agreements​​(2,295)​​(2,609)​​8,891​
Transfer of joint venture partner's non-controlling interest to LTC​​1,240​​—​​—​
Distributions paid to non-controlling interests​​3,820​​1,644​​—​
Distributions paid to non-controlling interests related to property sale​​2,305​​—​—​

5. Real Estate Investments

Owned Properties. As of December 31, 2024, we owned 123 health care real estate properties consisting of 72 assisted living communities,50 skilled nursing centers andone behavioral health care hospital located in 23 states. These properties are operated by 23 operators.

Independent living communities, assisted 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, number of units, number of beds, and yield on investments in real estate are unaudited and outside the scope of our independent registered public accounting firm’s audit of our consolidated financial statements in accordance with the standards of the Public Company Accounting Oversight Board.

Depreciation expense on buildings and improvements, including properties classified as held-for-sale, was $36,223,000, $37,303,000, and $37,394,000 for the years ended December 31, 2024, 2023 and 2022, respectively.

Future minimum base rents receivable under the remaining non-cancelable terms of operating leases excluding the effects of straight-line rent, amortization of lease incentives and renewal options are as follows (in thousands):

​ · ​ · ​ · ​ · ​
​ · Cash
​ · ​ · Rent (1)
2025​$116,247​
2026​100,188​
2027​94,235​
2028​83,178​
2029​69,620​
Thereafter​108,855​
(1)Represents contractual cash rent, except for certain master leases which are based on estimated cash. Includes rent from subsequent extension of a master lease covering two SNFs in Tennessee that was schedule to mature in December 2025 for an additional year.

Many of our existing leases contain renewal options that, if exercised, could result in the amount of rent receivable upon renewal being greater or less than that currently being paid.

During the fourth quarter of 2024, an operator notified us of its election not to exercise the renewal option on a master lease covering seven skilled nursing centers in California (1), Florida (2), and Virgina (4). The master lease matures in January 2026 and providestwo 5-year renewal options. The operator is obligated to pay rent on the portfolio through maturity and is current on rent obligations through February 2025. Subsequent to December 31, 2024, we engaged a broker to sell or re-lease some or all of the properties in the portfolio.

During 2024, a master lease covering 11 skilled nursing centers located in Texas with a total of 1,444 beds was amended to extend the lease term to December 31, 2028, withtwo five-year renewal options. The annual rent increased from $8,000,000 to $9,000,000 for 2024. Rent will increase to $9,500,000 in 2025, and $10,000,000 in 2026, escalating 3.1% annually thereafter. As a condition of the amended master lease, the operator paid $12,103,000 during 2024, towards its $13,531,000 working capital note. The remaining $1,428,000 balance of the working capital note is interest-free and will be repaid in installments through 2028.

Additionally, during 2024, another operator exercised its renewal option under its master lease for five years, from March 2025 through February 2030. Annual cash rent for 2024 was $8,004,000 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. For leases where we have concluded it is not probable that we will collect substantially all the lease payments under those leases, recognition of rental income is limited to the lesser of the amount of cash collected or rental income reflected on a straight-line 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. We wrote-off straight-line rent receivable and lease incentives balances of $321,000, $26,000 and $256,000 for the years ended December 31, 2024, 2023 and 2022, respectively. Additionally, if our conclusion of collectibility changes, we will record the difference between the lease income that would have been recognized on a straight-line basis and cash basis as a current-period adjustment to rental income. We recorded $3,158,000 of straight-line rental income related to restoring accrual basis accounting fortwo master leases during 2024. We did not record any recovery of straight-line rental income during 2023 and 2022.

We continue to take into account the current financial condition of our operators, in our estimation of uncollectible accounts and deferred rents receivable at December 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 years ended December 31, 2024, 2023 and 2022 (in thousands):

​​​​​​​​​​​
​ · ​ · Year Ended December 31, · ​
Rental Income​​2024​​2023​​2022​
Contractual cash rental income​$118,198(1)$116,702(2)$115,230​
Variable cash rental income​​12,951(3)​13,525(3)​15,516(3)
Straight-line rent​​2,268(4)​(2,078)(5)​(1,369)​
Adjustment of lease incentives and rental income​​(321)(6)​(26)(6)​(256)(6)
Amortization of lease incentives​​(818)​​(773)​​(877)​
Total​$132,278​$127,350​$128,244​
(1)Increased primarily due to $2,377 repayment of rent credit in connection with the sale of our interest in a consolidated JV, rental income from 2023 acquisitions, annual rent escalations, partially offset by portfolio transitions and property sales.
(2)Increased primarily due to rental income from acquisitions, annual rent escalations, repayment of deferred rent, and fair market rent resets, partially offset by property sales.
(3)The variable cash rental income for the years ended December 31, 2024, 2023 and 2022 primarily includes reimbursement of real estate taxes by our lessees.
(4)Increased primarily due to a one-time additional straight-line rental income related to restoring accrual basis accounting for two master leases.
(5)Decreased primarily due to deferred rent repayment and normal amortization.
(6)Represents straight-line rent receivable and lease incentives write-offs.

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 as of December 31, 2024*(dollar amount in thousands):*

​​​​​​​​​​​​​​
​​Type​Number​​​​​​​​​
​​of​of​​Gross​​Net Book​Option​
State​Property​Properties​​Investments (1)​​Value​Window​
Colorado/Kansas/Ohio/Texas​ALF/MC​17​$65,134​$30,842​2029(2)
Florida​SNF​3​​76,603​​76,603​2025-2027​
Georgia/South Carolina​ALF/MC​2​​32,266​​24,855​2027​
North Carolina​ALF/MC​11​​121,419​​121,419​2025-2029(3)
North Carolina​ALF​5​​14,980​​7,086​2029(4)
North Carolina​ALF​4​​41,000​​41,000​2024-2028(5)
North Carolina/ South Carolina​ILF/ALF/MC​13​​122,460​​122,460​2024-2028(6)
Ohio​MC​1​​16,161​​13,049​2024-2025​
Ohio​ILF/ALF/MC​1​​54,782​​51,331​2025-2027​
Oklahoma​ALF/MC​5​​11,068​​3,936​2027-2029(7)
South Carolina​ALF​1​​11,680​​7,920​2026(8)
Texas​SNF​4​​52,726​​48,980​2027-2029(9)
Texas​MC​1​​6,724​​3,340​2026-2028(10)
Total (11)​​​​​$627,003​$552,821​​​
(1)Gross investments include previously recorded impairment losses, if any.
(2)During 2023, we re-leased 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.
(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 Internal Rate of Return (“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.
(5)During 2024, we entered into a joint venture agreement with ALG Senior Living (“ALG”) and obtained a 92.7% controlling interest in the $41,000 newly formed JV that owns four ALFs in North Carolina with a total of 217 units. The JV leased the communities back to an affiliate of the seller under a 10-year master lease agreement. The master lease includes a purchase option that can be exercised through 2028, with an exit IRR of 8.0%. For more information regarding this transaction see Financing Receivables below.
(6)During 2024, we entered into a joint venture agreement with ALG and obtained a 52.6% controlling interest in the $122,460 newly formed JV that owns 13 ALFs and MCs in North Carolina (12) and South Carolina (1) with a total of 523 units. The JV leased the communities back to an affiliate of the seller under a 10-year master lease agreement. The master lease includes a purchase option that can be exercised through 2028, with an exit IRR of 8.0%. For more information regarding this transaction see Financing Receivables below.
(7)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.
(8)During 2024, we transferred this community from ALG to an operator new to us. The new lease commenced in December 2024 and includes a purchase option that can be exercised in September 2026 through November 2026.
(9)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 9. Commitments and Contingencies.
(10)During 2024, we transferred this community to an operator new to us. The new master lease commenced in April 2024 and includes a purchase option that can be exercised in May 2026 through April 2028, if the lessee exercises its one-year extension option. Subsequent to December 31, 2024, in conjunction with the closure of the community, this purchase option was terminated.
(11)Subsequent to December 31, 2024, a master lease covering two SNFs in Tennessee that was scheduled to mature in December 2025, was amended extending the maturity to December 31, 2026. Additionally, the master lease purchase option window which expired on December 31, 2024, was extended for another year to December 31, 2025.

Impairment Loss. We performed recoverability analysis on the carrying value of the communities listed in the table below and concluded that their carrying value may not be recoverable through future undiscounted cash flows. The following table summarizes information regarding impairment losses recorded during the years ended December 31, 2024, 2023 and 2022*(dollar amounts in thousands):*

​​​​​​​​​​​​​
​​​​Type​Number​Number​​​​
​ · ​ · ​ · ​ · of · ​ · of · ​ · of · ​ · Impairment · ​
Year · ​ · State · ​ · Properties · ​ · Properties · ​ · Beds/Units · ​ · Loss · ​
2024​Ohio​ALF​1​39​$780(1)
​​Oklahoma​ALF​1​29​​153(2)
​​Texas​ALF​1​56​​6,020(1)
​​​​​​3​124​$6,953​
​​​​​​​​​​​​​
2023​Florida​ALF​1​70​$434(3)
​​Florida​ALF​1​60​​7,522​
​​Mississippi​ALF​1​67​​4,554(4)
​​Texas​ALF​7​248​​3,265​
​​​​​​10​445​$15,775​
​​​​​​​​​​​​​
2022​Florida​ALF​1​70​$1,222(3)
​​Kentucky​ALF​1​60​​1,286(5)
​​Colorado​ALF​1​—​​914(6)
​​​​​​3​130​$3,422​
(1)In conjunction with the anticipated closure, we recorded an impairment loss on the carrying value of these properties.
(2)Subsequent to December 31, 2024, this community was sold. See Properties Held-for-Sale below for more information regarding this community.
(3)In conjunction with the ongoing negotiations to sell this community, we recorded a $434 impairment loss during the three months ended March 31, 2023, and a $1,222 impairment loss during the fourth quarter of 2022. This community was sold during the second quarter of 2023 for $4,850 and we recorded a net gain on sale of $64 as a result of this transaction.
(4)This community was sold during the fourth quarter of 2023 for $1,650 and we recorded a net loss on sale of $219 as a result of this transaction.
(5)This community was classified as held-for sale at December 31, 2022 and sold during the first quarter of 2023 for $11,000. We recorded a net gain on sale of $57 as a result of this transaction.
(6)This community was closed during 2022.

Properties Held-for-Sale. The following summarizes our held-for sale properties as of December 31, 2024 and 2023 (dollar amounts in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · Type · ​ · Number · ​ · Number · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · of · ​ · of · ​ · of · ​ · ​ · Gross · ​ · ​ · Accumulated · ​ · ​ · ​
​ · ​ · State · ​ · Property · ​ · Properties · ​ · Beds/units · ​ · ​ · Investment · ​ · ​ · Depreciation · ​ · ​ · ​
At December 31, 2024​OK​ALF(1)1​29​$2,016​$(1,346)​​​
At December 31, 2023​WI​ALF(2)1​110​$22,007​$(3,616)​​​
(1)This community was sold during the first quarter of 2025. Upon sale, the community was removed from a master lease covering five ALFs in Oklahoma and rent under the master lease was not reduced as a result of the sale.
(2)This community was sold during the first quarter of 2024.

Acquisitions.The following table summarizes our acquisitions for the years ended December 31, 2024 through 2022(dollar amounts in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · Cash · ​ · ​ · ​ · ​ · Non- · ​ · ​ · ​ · ​ · ​ · ​ · Number · ​ · Number
​ · ​ · ​ · ​ · Paid at · ​ · Assumed · ​ · ​ · Controlling · ​ · Transaction · ​ · ​ · Assets · ​ · of · ​ · of
Year · ​ · Type of Property · ​ · Acquisition · ​ · Liabilities · ​ · ​ · Interest · ​ · Costs · ​ · ​ · Acquired · ​ · Properties · ​ · Beds/Units
2024​OTH (1)​$300​$—​$—​$19​$319​—​—
2023​ALF (2)​$43,759​$9,767​$9,133​$363​$63,022(3)1​242
2022​SNF (4)​$51,817​$—​$​​$—​$51,817​4​339
(1)We acquired a parcel of land in Kansas adjacent to an existing community operated by Brookdale Senior Living Communities (“Brookdale”). Rent was increased by 8.0% of our total cost of the investment.
(2)We entered into a $54,134 JV and contributed $45,000 into the JV that purchased an ILF/ALF/MC in Ohio. Under the JV agreement, the seller, our JV partner, has the option to purchase the campus between the third and fourth lease years for LTC’s allocation of the JV investment plus an IRR of 9.75%. The campus was leased to Encore Senior Living (“Encore”) under a 10-year term with an initial yield of 8.25% on LTC’s allocation of the JV investment. LTC committed to fund $2,100 of lease incentives under the Encore lease.
(3)Includes $8,309 tax abatement intangible included in the Prepaid expenses and other assets line item in our Consolidated Balance Sheets.
(4)The properties are located in Texas and are leased to an affiliate of an existing operator under a 10-year lease with two 5-year renewal options. Additionally, the lease provides either an earn-out payment or purchase option but not both. If neither option is elected within the timeframe defined in the lease, both elections are terminated. 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. The purchase option is available beginning in the sixth lease year through the end of the seventh lease year. The initial cash yield is 8% for the first year, increasing to 8.25% for the second year, then increases annually by 2.0% to 4.0% based on the change in the Medicare Market Basket Rate.

Intangible Assets. The following is a summary of our intangible assets as of December 31, 2024 and 2023 (in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · December 31, 2024 · ​ · December 31, 2023
​ · ​ · ​ · ​ · ​ · ​ · ​ · Accumulated · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Accumulated · ​ · ​ · ​ · ​
Assets · ​ · ​ · Cost · ​ · ​ · ​ · Amortization · ​ · ​ · ​ · Net · ​ · ​ · Cost · ​ · ​ · ​ · Amortization · ​ · ​ · ​ · Net
In-place leases​$11,047(1)​$(6,758)(2)​$4,289​$11,348(1)​$(6,109)(2)​$5,239
Tax abatement intangible​$8,309(3)​$(1,097)(3)​$7,212​$8,309(3)​$(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.

The following table provides future amortization expenses related to the intangible assets at December 31, 2024 (in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · Total · 2025 · 2026 · 2027 · 2028 · 2029 · Thereafter
In-place leases (1)​$4,289​$872​$696​$633​$519​$493​$1,076
Tax abatement intangible (2)​7,212​692​692​692​692​692​3,752
​​$11,501​$1,564​$1,388​$1,325​$1,211​$1,185​$4,828
(1)Recorded as depreciation expense included in the Depreciation and amortization line item on our Consolidated Statements of Income.
(2)Recorded as Property tax expense on our Consolidated Statements of Income.

Developments and Improvements. During the years ended December 31, 2024, 2023 and 2022, we invested the following in development and improvement* projects (in thousands)*:

​​​​​​​​​​​​​​​​​​​​​
​ · ​ · Year Ended December 31, · ​
Type of Property · ​ · 2024 · ​ · 2023 · ​ · ​ · 2022 · ​
​ · ​ · Developments · ​ · Improvements · ​ · Developments · ​ · Improvements · ​ · ​ · Developments · ​ · Improvements · ​
Assisted Living Communities​$—​$12,431​$—​$3,112​​$105​$5,538​
Skilled Nursing Centers​​—​​1,246​​—​​6,487​​​—​​2,897​
Other​​—​​—​​—​​87​​​—​​559​
Total​$—​$13,677​$—​$9,686​​$105​$8,994​

*Property Sales.During the years ended December 31, 2024, 2023 and 2022 we recorded net gain on sale of real estate of $7,979,000, $37,296,000 and $37,830,000, respectively. *The following table summarizes property sales during the years ended December 31, 2024, 2023 and 2022 (dollar amounts in thousands):

​​​​​​​​​​​​​​​​​​​
​​​​Type​Number​Number​​​​​​​​​​
​​​​of​of​of​​Sales​​Carrying​​Net​
Year​State​Properties​Properties​Beds/Units​​Price​​Value​​(Loss) Gain (2)​
2024 (1)​Colorado​ALF​1​—​$5,250​$4,058​$1,097​
​​Florida​ALF​1​60​​4,500​​4,579​​(289)​
​​Texas​ALF​5​208​​1,600​​1,282​​(390)​
​​Texas​ALF​2​—​​500​​389​​—​
​​Texas​ALF​1​80​​7,959(3)​4,314​​3,635​
​​Wisconsin​ALF​1​110​​20,193(4)​16,195​​3,986​
​​n/a​n/a​—​—​​—​​—​​(60)(5)
Total​​​​​11​458​$40,002​$30,817​$7,979​
​​​​​​​​​​​​​​​​​​​
2023​Florida​ALF​5​246​$23,600​$9,084​$13,327​
​​Kentucky​ALF​1​60​​11,000​​10,720​​57​
​​Mississippi​ALF​1​67​​1,650​​1,639​​(220)​
​​New Jersey​ALF​1​39​​2,000​​1,552​​266​
​​New Mexico​SNF​2​235​​21,250​​5,523​​15,287​
​​Nebraska​ALF​3​117​​2,984​​2,934​​—​
​​Oklahoma​ALF​1​37​​800​​777​​11​
​​Pennsylvania​ALF​2​130​​11,128​​6,054​​4,860​
​​South Carolina​ALF​3​128​​8,409​​4,446​​3,708​
Total​​​​​19​1,059​$82,821​$42,729​$37,296​
​​​​​​​​​​​​​​​​​​​
2022​California​ALF​2​232​$43,715​$17,832​$25,867​
​​California​SNF​1​121​​13,250​​1,846​​10,846​
​​Texas​SNF​1​—​​485​​697​​(441)​
​​Virginia​ALF​1​74​​16,895​​15,549​​1,344(6)
​​n/a​n/a​—​—​​—​​—​​214(7)
Total​​​​​5​427​$74,345​$35,924​$37,830​
(1)Subsequent to December 31, 2024, we sold a 29-unit assisted living community in Oklahoma for $670. Upon sale, the property was removed from a master lease covering five ALFs in Oklahoma and rent under the master lease was not reduced as a result of the sale. At December 31, 2024, the community was classified as held-for-sale.
(2)Calculation of net gain (loss) includes cost of sales and write-off of straight-line rent receivable and lease incentives, when applicable.
(3)As part of the negotiated sale, we received an additional $441 representing rental income through lease maturity in January 2025.
(4)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.
(5)We recognized additional loss due to additional incurred costs related to properties sold during 2023.
(6)In connection with this sale, the former operator paid us a lease termination fee of $1,181 which is not included in the gain on sale.
(7)We recognized additional gain due to the reassessment adjustment of the holdbacks related to properties sold during 2020 and 2019, under the expected value model per ASC Topic 606, Contracts with Customers.

Financing Receivables.We have entered into joint ventures (“JV”) and contributed into the JVs for the acquisition of properties through sale and leaseback transactions. Concurrently, each of these JVs leased the properties acquired 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. SeeNote 2. Summary of Significant Accounting Policies within our consolidated financial statements for more information. The following table provides information regarding our investments in financing receivables (dollar amounts in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Type · ​ · Number · ​ · Number · ​ · ​ · Investment
Interest · ​ · Investment · ​ · ​ · ​ · ​ · ​ · ​ · Gross · ​ · ​ · LTC · ​ · of · ​ · of · ​ · of · ​ · ​ · per
Rate · ​ · Year · ​ · Maturity · ​ · State · ​ · ​ · Investments · ​ · ​ · Investment · ​ · Properties · ​ · Properties · ​ · Beds/Units · ​ · ​ · Bed/Unit
7.25%(1)2022​2032​FL​$76,603​$62,278​SNF​3​299​$256.20
7.25%(2)2023​2033​NC​​121,419​​117,588​ALF/MC​11​523​$232.16
7.25%(3)2024​2034​NC/SC​​122,460​​64,450​ILF/ALF/MC​13​523​$234.15
7.25%(4)2024​2034​NC​​41,000​​37,985​ALF​4​217​$188.94
​​​​​​​​$361,482​$282,301​​​31​1,562​​​
(1)During 2022, we entered into a JV with an operator new to us. The JV purchased three SNFs and 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.
(2)During 2023, we entered into a JV with ALG Senior living (“ALG”). The JV purchased 11 ALFs and MCs and 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 Consumer Price Index(“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 IRR of 9.0%. During 2024, we deferred a total of $3,014 consolidated JV interest income from financing receivables for May through December 2024.
(3)During the second quarter of 2024, we funded an additional $5,546 under a mortgage loan receivable due from an ALG affiliate secured by 13 ALFs and MCs located in North Carolina (12) and South Carolina (1). We then entered into a newly formed $122,460 JV with ALG, whereby we exchanged our $64,450 mortgage loan receivable for a 53% controlling interest in the JV. Concurrently, ALG contributed these properties to the joint venture for a 47% non-controlling interest. The properties were recorded at fair value, and the fair value of certain properties was determined using the income and sales comparison approaches. The income approach utilized stabilized property net operating income and a direct capitalization rate. The sales comparison approach utilized comparable property sales on a per bed basis. The JV leased the properties to an ALG affiliate under a 10-year master lease, with two five-year renewal options and provided the seller-lessee with a purchase option exercisable through 2028, with an exit IRR of 8.0%.
(4)During the second quarter of 2024, we funded an additional $2,766 under a mortgage loan receivable due from an ALG affiliate secured by four ALFs located in North Carolina. We then entered into a newly formed $41,000 JV with ALG, whereby we exchanged $37,985 mortgage loan receivables for a 93% controlling interest in the JV. Concurrently, ALG contributed these properties and a parcel of land to the joint venture for a 7% non-controlling interest. The properties were recorded at fair value, and the fair value of the properties was determined using the income approach. The JV leased the properties to an ALG affiliate under a 10-year master lease, with two five-year renewal options and provided the seller-lessee with a purchase option exercisable through 2028, with an exit IRR of 8.0%.

The following table summarizes the interest income from our investment in financing receivables during the years ended December 31, 2024, 2023 and 2022 (dollar amounts in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Type · ​ · Initial · ​ · Interest Income from Financing Receivables
Lease · ​ · of · ​ · Contractual · ​ · Year Ended December 31,
Maturity​Properties​Cash Yield​​2024​​2023​​2022
2032​SNF​7.25%​$5,611​$5,618​$1,762
2033​ALF/MC​7.25%​​9,710​​9,625​​—
2034​ILF/ALF/MC​7.25%​​4,751​​—​​—
2034​ALF​7.25%​​1,591​​—​​—
​​​​​​​$21,663​$15,243​$1,762

Mortgage Loans.The following table summarizes our investments in mortgage loans secured by first mortgages at December 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 (2)​Properties (3)​Beds​Units​Bed/Unit
8.8%​2025​FL​$4,000​ALF​1.3%1​2​—​92​$43.48
7.8%​2025​FL​​16,706​ALF​5.3%1​1​—​112​$149.16
7.3%​2025​NC​​10,750​ALF​3.4%1​1​—​45​$238.89
8.8%​2026​MI​​12,753​ALF​4.1%1​1​—​85​$150.04
8.8%​2028​IL​​16,500​SNF​5.2%1​1​150​—​$110.00
11.1% (4)​2043​MI​​180,700​SNF​57.2%1​14​1,749​—​$103.32
10.0% (4)​2045​MI​​39,800​SNF​12.6%1​4​480—​$82.92
10.3% (4)​2045​MI​19,700​SNF​6.2%1​2​201—​$98.01
10.5% (4)​2045​MI​​14,825​SNF​4.7%1​1​146​—​$101.54
Total​​​​​$315,734(1)​​100.0%9​27​2,726334​$103.18
(1)Excludes the impact of credit loss reserve.
(2)Some loans contain certain guarantees and/or provide for certain facility fees.
(3)Our mortgage loans are secured by properties located in four states with six borrowers. Additionally, during 2024, we committed to fund a $26,120 mortgage loan for the construction of a 116-unit independent living, assisted living and memory care community in Illinois. The borrower contributed $12,300 of equity which will initially fund the construction. Once all of the borrower’s equity has been drawn, we will begin funding the commitment. The loan term is approximately six years at a current rate of 9.0% and an IRR of 9.5%.
(4)Mortgage loans provide for 2.25% annual increases in the interest rate after a certain time period.

The following table summarizes our mortgage loan activity for the years ended December 31, 2024, 2023 and 2022 (in thousands):

​​​​​​​​​​​
​ · ​ · Year Ended December 31, · ​
​ · ​ · 2024 · ​ · 2023 · ​ · 2022
Originations and funding under mortgage loans receivable​$21,833(1)$97,058(4)$40,732(5)
Exchange of mortgage loans for controlling interests in joint ventures accounted for as financing receivables​​(102,435)(2)​—​​—​
Pay-offs received​​(85,204)(3)​—​​—​
Application of interest reserve​​169​​1,722​​6,192​
Scheduled principal payments received​​(701)​​(10,351)​​(1,175)​
Mortgage loan premium amortization​​(8)​​(7)​​(6)​
Recovery (provision) for loan loss reserve​​1,663​​(884)​​(457)​
Net (decrease) increase in mortgage loans receivable​$(164,683)​$87,538​$45,286​
(1)The following funding occurred during 2024:
(a)$12,753 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 $6,747. 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;
(b)$5,546 of additional funding under a mortgage loan receivable agreement with an ALG affiliate secured by 13 ALFs and MCs in North Carolina (12) and South Carolina (1). During the three months ended June 30, 2024, we exchanged this $64,450 mortgage loan receivable for a controlling interest in a JV investment with an ALG affiliate. See Financing Receivables above for more information;
(c)$2,766 of additional funding under a mortgage loan receivable agreement with an ALG affiliate secured by four ALFs in North Carolina. During the three months ended June 30, 2024, we exchanged this $37,985 mortgage loan receivable for a controlling interest in a JV investment with an ALG affiliate. See Financing Receivables above for more information; and
(d)$768 of additional funding under various loans.
(2)The following occurred:
(a)$64,450 mortgage loan receivable due from an ALG affiliate was exchanged for a controlling interest in a JV. See (1)(b) above for more information; and
(b)$37,985 mortgage loan receivable due from an ALG affiliate was exchanged for a controlling interest in a JV. See (1)(c) above for more information.
(3)The following payoffs/paydowns were received during 2024:
(a)The payoff of a $51,111 mortgage loan receivable secured by a 203-unit ILF, ALF and MC in Georgia;
(b)The payoff of a $2,013 mortgage loan secured by a parcel of land in Missouri;
(c)The payoff of a $29,347 mortgage loan secured by a 189-bed SNF in Louisiana; and
(d)A partial principal paydown of $2,733 related to the sale of a SNF securing the mortgage loan previously secured by 15 SNFs in Michigan.
(4)We originated the following during 2023:
(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. 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. The mortgage loan was paid off during 2024;
(c)$16,500 senior loan for the acquisition of a 150-bed Medicare focused SNF in Illinois. The mortgage loan matures in June 2028 and our investment is at an interest rate of 8.75%;
(d)$4,947 of contractual additional funding under other mortgage loans receivable;
(e)$13,750 of seller financing collateralized by four ALFs. $9,750 was repaid subsequently and two ALFs were released from collateral. The net $4,000 seller-financed mortgage loan is for two-years, with a one-year extension, at the interest rate of 8.75%; and
(f)$19,500 mortgage loan commitment for the construction of an 85-unit ALF and MC in Michigan. The borrower contributed

$12,100 of equity which initially funded the construction. Upon fully drawing of the borrower’s equity in the first quarter of 2024, we began funding the commitment. The 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.

(5)We originated two senior mortgage loans, secured by four ALFs operated by an existing operator, as well as a land parcel in North Carolina. The communities have a combined total of 217 units, with an average age of less than four years. The land parcel is approximately 7.6 acres adjacent to one of the ALFs and is being held for the future development of a seniors housing community. The mortgage loans have a four-year term, an interest rate of 7.25% and an IRR of 8%. We also funded an additional $2,000 under an existing mortgage loan.

At December 31, 2024 and 2023 the carrying values of the mortgage loans, net of loan loss reserves were $312,583,000 and $477,266,000, respectively. Scheduled principal payments on mortgage loan receivables are as follows*(in thousands)*:

​ · ​ · ​ · ​ · ​
​ · Scheduled
​ · ​ · Principal
2025​$32,136​
2026​13,434​
2027​680​
2028​17,180​
2029​680​
Thereafter​251,624​
Total​$315,734​

6. Investments in Unconsolidated Joint Ventures

We have preferred equity investments in two joint ventures and an ADC loan. We determined that each of these investments meet the accounting criteria to be considered a VIE. We are not the primary beneficiary of the VIEs as we do not have both: 1) the power to direct the activities that most significantly affect the VIE’s 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 VIEs. Therefore, we account for these investments as joint venture using the equity method of accounting. The following table provides information regarding these investments*(dollar amounts in thousands):*

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Type · ​ · Type · ​ · Total · ​ · ​ · Contractual · ​ · ​ · Number · ​ · ​ · ​ · ​
​ · ​ · of · ​ · of · ​ · Preferred · ​ · ​ · Cash · ​ · ​ · of · ​ · ​ · Carrying · ​
State · ​ · Properties · ​ · Investment · ​ · Return · ​ · ​ · Portion · ​ · ​ · Beds/ Units · ​ · ​ · Value · ​
Texas​SNF/ALF​Senior Loan(1)9.2%​9.2%​104​$11,262(1)
Washington​ALF/MC​Preferred Equity(2)12.0%​9.0%​109​​6,340(2)
Washington​ILF/ALF​Preferred Equity(3)14.0%​8.0%​267​​13,000(3)
Total​​​​​​​​​​​480​$30,602​
(1)We originated a $12,700 mortgage loan to a current operator secured by a SNF/ALF in Texas. The investment commitment amount includes $11,164, funded during 2024, an interest reserve of $750 and a capital expenditure reserve of $786. In accordance with GAAP, this mortgage loan was determined to be an ADC loan and is accounted for as an unconsolidated JV. The campus has 104 beds (70 skilled nursing and 34 assisted living). The five-year mortgage loan is interest-only.
(2)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 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.
(3)Our investment represents 11.0% of the 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 prior to the end of the first renewal term of the lease.

The following table summarizes our capital contributions, income recognized, and cash interest received related to our investments in unconsolidated joint ventures during the years ended December 31, 2024, 2023 and 2022* (in thousands):*

​​​​​​​​​​​​​
​​Type​​​​​​​​​​
​​of​​Income​​Cash Income​​Non-cash​
Year​Properties​​Recognized​​Earned​​Income Accrued​
2024​SNF/ALF​$884​$884​$—​
​​ALF/MC​​504​​504​​—​
​​ILF/ALF (1)​​1,054​​—​​1,054​
Total​​​$2,442​$1,388​$1,054​
​​​​​​​​​​​​​
2023​ALF/MC​$450​$56​$394​
​​ILF/ALF (1)​​1,054​​—​​1,054​
Total​​​$1,504​$56​$1,448​
​​​​​​​​​​​​​
2022​ALF/MC​$450​$—​$450​
​​UDP (1)​​1,054​​351​​703​
Total​​​$1,504​$351​$1,153​
(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.

7. Notes Receivable

Notes receivable consists of mezzanine loans and working capital loans. The following table summarizes our investments in notes receivable at December 31, 2024 (dollar amounts in thousands):

​​​​​​​​​​​​​​​​​
Interest · ​ · ​ · ​ · ​ · ​ · ​ · Type of · ​ · Gross · ​ · ​ · ​ · ​ · Type of · ​
Rate · ​ · IRR · ​ · ​ · Maturity · ​ · Loan · ​ · Investment · ​ · ​ · # of loans · ​ · Property · ​
8.0%​11.0%​2027​Mezzanine​$25,000​​1​ALF​
0.0%​—​​2028​Working capital​​1,429​​1​SNF​
8.8%​12.0%​2028​Mezzanine​​17,000​​1​ALF​
6.5%​—​​2030​Working capital​​138​​2​SNF​
7.4%​—​​2030​Working capital​​1,457​​2​ALF​
0.0%​—​​2031​Working capital​​2,693​​1​ALF​
​​​​​​​​​$47,717(1)​8​​​
(1)Excludes the impact of credit loss reserve.

The following table is a summary of our notes receivable components at December 31, 2024 and 2023 (in thousands):

​​​​​​​
​ · At December 31, 2024 · ​ · At December 31, 2023
Mezzanine loans$42,000​$42,000​
Working capital loans​5,717​​19,101​
Notes receivable credit loss reserve​(477)​​(611)​
Total$47,240​$60,490​

The following table summarizes our notes receivable activity for the years ended December 31, 2024, 2023 and 2022 (in thousands):

​​​​​​​​​​
​ · Year Ended December 31, · ​
​​2024​​2023​​2022​
Advances under notes receivable$340​$20,377(3)$37,192(5)
Principal payments received under notes receivable​(13,434)(1)​(14,687)(4)​(6,843)​
Write-off of notes receivable​(290)(2)​(3,561)(2)​—​
Recovery (provision) of credit losses​134​​(22)​​(303)​
Net (decrease) increase in notes receivable$(13,250)​$2,107​$30,046​
(1)During 2024, we received $12,103 towards the paydown of a $13,531 working capital note. The remaining $1,428 balance of the working capital note is interest free and will be repaid in installments through 2028. Additionally, we received an aggregate of $1,331 related to the payoff of three working capital notes.
(2)During 2024 and 2023, we wrote-off uncollectible working capital notes.
(3)During 2023, we originated a mezzanine loan to recapitalize an existing 130-unit ILF/ALF/MC in Georgia and construction of 89 additional units. The loan term is five years at an initial yield of 8.75% and an IRR of 12.0%.
(4)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.
(5)During 2022, we originated a $25,000 mezzanine loan for the recapitalization of five ALFs located in Oregon and Montana. The mezzanine loan has a term of approximately five years, with two one-year extension options and bears interest at 8% with an IRR of 11%. The five communities have a total of 621 units and include independent living, assisted living and memory care.

8. Lease Incentives

Our non-contingent lease incentive balances at December 31, 2024 and 2023 were $3,522,000 and $2,607,000, respectively. The following table summarizes our non-contingent lease incentive activity for the years ended

December 31, 2024, 2023 and 2022*(in thousands)*:

​​​​​​​​​​​​​
​​​​​​​​​​​​​
​ · ​ · Year Ended December 31, · ​
​​​2024​​​2023​​​2022​
Lease incentives funded​$1,924​​$1,627​​$418​
Amortization of lease incentives​​(818)​​​(773)​​​(877)​
Adjustment for collectability of lease incentives​​—​​​(26)(2)​​(256)(2)
Other adjustments​​(191)(1)​​(10)(1)​​(174)(1)
Net increase in non-contingent lease incentives​$915​​$818​​$(889)​
(1)Represents lease incentive balances written-off due to property sales.
(2)Represents uncollectible lease incentive balances written-off.

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.

9. Credit Loss Reserve

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. We determined ourFinancing receivables,Mortgage loans receivable andNotes receivable line items on ourConsolidated Balance Sheets are within the scope of ASC 326.

Financing receivables. We obtained controlling interests in JVs that acquired properties through sale and leaseback transactions. The JVs concurrently leased the properties acquired back to affiliates of sellers and provided the sellers-lessees with purchase options. We consolidated the JVs asFinancing receivables on ourConsolidated Balance Sheets. For more information regarding these transactions See Note 2.Summary of Significant Accounting Policies above. At December 31, 2024, we had investments in four JVs accounted for as financing receivables that owned 31 properties inthree states. In addition to owning the properties through our controlling interests in the JVs, generally, these leases provide one or more of the following: security deposits, property tax impounds, repair and maintenance escrows and other credit enhancements such as corporate or personal guarantees or letters of credit.

Mortgage loans. As part of our strategy of making investments in properties used in the provision of long-term health care services, we provided mortgage loan financing on such properties. At December 31, 2024, we hadnine mortgage loans secured by 27 properties infour states withsix borrowers. In addition to a lien on the mortgaged properties, the loans are generally secured by non-real estate assets of the properties and contain certain other security provisions in the form of letters of credit and/or security deposits.

Notes receivable. Our notes receivable consist of mezzanine loans and working capital notes. Security for these notes can include all or a portion of the following credit enhancements: secured second mortgage, pledge of equity interests and personal/corporate guarantees.

The following table summarizes our financial instruments within the scope of ASC 326 by year of origination (dollar amounts in thousands):

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · Year of origination (1) · ​ · At December 31, 2024
Investment Type: · ​ · 2024 · ​ · 2023 · ​ · 2022 · ​ · 2021 · ​ · 2020 · ​ · Prior · ​ · Total · ​ · Credit loss reserve
Financing receivables​$163,460​$121,419​$76,603​$—​$—​$—​$361,482​$3,615
​​​​​​​​​​​​​​​​​​​​​​​​​
Mortgage loans receivable​$—​$44,003​$—​$16,706​$—​$255,025​$315,734​$3,151
​​​​​​​​​​​​​​​​​​​​​​​​​
Mezzanine loans​$—​$17,000​$25,000​$—​$—​$—​$42,000​$420
Working Capital loans​​—​​—​​—​​1,929​​1,095​​2,693​​5,717​​57
Total Notes Receivable​$—​$17,000​$25,000​$1,929​$1,095​$2,693​$47,717​$477
(1)Excludes paid-off loans. Additional funding, if any, is included in the year of the origination of the initial loan.

We monitor the credit quality of our financial instruments through a variety of methods determined by the underlying collateral or other protective rights, operator’s payment history and other internal metrics. Our monitoring process includes periodic review of financial statements for each facility, scheduled property inspections and review of covenant compliance, industry conditions and current and future economic conditions. The future economic conditions are based on the economic data from the Federal Reserve and reasonable assumptions for the future economic trends.

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):

​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · Recovery · ​ · Provision · ​ · ​ · ​
​ · ​ · Balance · ​ · ​ · due to · ​ · due to · ​ · Balance · ​
​ · ​ · at · ​ · ​ · Payoffs/ · ​ · Originations/ · ​ · at · ​
Description · ​ · 12/31/2023 · ​ · ​ · Write-offs · ​ · additional funding · ​ · 12/31/2024 · ​
Credit Loss Reserve- Financing Receivables​$1,980​$—​$1,635​$3,615​
Credit Loss Reserve- Mortgage Loans Receivable​​4,814​​(1,883)​​220​​3,151​
Credit Loss Reserve-Notes Receivable​​611​​(137)​​3​​477​

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 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 December 31, 2024, the total balance of accrued interest receivable of $60,258,000 was not included in the measurement of expected credit loss. During the year ended December 31, 2024, we wrote-off $613,000 related to accrued interest receivable. During the years ended December 31, 2023 and 2022, we didnot recognize any write-offs related to accrued interest receivable.

10. Debt Obligations

*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 (the “Accordion”). As permitted under the terms of the Credit Agreement, we exercised $25,000,000 of

the available $500,000,000 Accordion feature of the Revolving Line of Credit during the third quarter of 2024. Accordingly, the aggregate commitment of the lenders under the Credit Agreement increased to $525,000,000, with $475,000,000 remaining available under the Accordion. The exercise of the Accordion did not materially change any other term or condition of the Credit Agreement, including its maturity date or covenant requirements.

Based on our leverage at December 31, 2024, the Revolving Line of Credit provides for interest annually at Adjusted SOFR plus 110 points and a facility fee of 15 basis points and the Term Loans provide for interest annually at Adjusted SOFR plus 125 points.

Interest Rate Swap Agreements.In connection with entering into the Term Loans as discussed above, we entered intotwo receive variable/pay fixed interest rate swap agreements (“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 thefour 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, with changes in the fair value of these instruments recognized inAccumulated other comprehensive income (loss) on our*Consolidated Balance Sheets.*During the year ended December 31, 2024 and 2023, we recorded $2,295,000 and $2,609,000, respectively, decrease in fair value of Interest Rate Swaps.

The following table sets forth information regarding our Interest Rate Swaps at December 31, 2024 and 2023 (dollar amounts in thousands):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Notional · ​ · Fair Value at · ​
Date Entered​Maturity Date​Swap Rate​Rate Index​​Amount​​December 31, 2024​​​December 31, 2023​
November 2021​November 19, 2025​2.62%​1-month SOFR​$50,000​$1,305​​$2,698​
November 2021​November 19, 2026​2.76%​1-month SOFR​​50,000​​2,510​​​3,412​
​​​​​​​​​$100,000​$3,815​​$6,110​

Senior Unsecured Notes. We have senior unsecured notes held by institutional investors with interest rates ranging from 3.66% to 4.5%. The senior unsecured notes mature between 2026 and 2033.

The senior unsecured notes and Credit Agreement, including the Revolving Line of Credit and the Term Loans, contain financial covenants, which are measured quarterly, require us to maintain, among other things:

(i)a ratio of total indebtedness to total asset value not greater than 0.5 to 1.0;
(ii)a ratio of secured debt to total asset value not greater than 0.35 to 1.0;
(iii)a ratio of unsecured debt to the value of the unencumbered asset value not greater than 0.6 to 1.0; and
(iv)a ratio of EBITDA, as calculated in the Unsecured Credit Agreement, to fixed charges not less than 1.50 to 1.0.

At December 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 December 31, 2024 and 2023*(dollar amounts in thousands):*

​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · At December 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 (2)​6.04%​$144,350​$280,650​$302,250​$97,750​
Term loans, net of debt issue costs​2.59%​​99,808​​—​​99,658​​—​
Senior unsecured notes, net of debt issue costs (3)​4.15%​​440,442​​—​​489,409​​—​
Total​4.32%​$684,600​$280,650​$891,317​$97,750​
(1)Represents weighted average of interest rate as of December 31, 2024.
(2)Subsequent to December 31, 2024, we borrowed $15,000 under our unsecured revolving line of credit. Accordingly, we have $159,350 outstanding and $265,650 available for borrowing under our unsecured revolving line of credit.
(3)Subsequent to December 31, 2024, we repaid $7,000 in scheduled principal paydowns on our senior unsecured notes. Accordingly, we have $433,442 outstanding under our senior unsecured notes, net of debt issue costs.

Our borrowings and repayments for the years ended December 31, 2024, 2023 and 2022 are as follows*(in thousands):*

​​​​​​​​​​​​​​​​​​​
​ · ​ · Year Ended December 31,
​ · ​ · 2024 · ​ · 2023 · ​ · 2022
Debt Obligations · ​ · ​ · Borrowings · ​ · ​ · Repayments · ​ · Borrowings · ​ · Repayments · ​ · Borrowings · ​ · Repayments
Revolving line of credit​$27,200(1)$(185,100)​$277,450​$(105,200)​$194,000​$(174,900)
Senior unsecured notes​​—​​(49,160)(2)​—​​(49,160)​​75,000​​(48,160)
Total​$27,200​$(234,260)​$277,450​$(154,360)​$269,000​$(223,060)
(1)Subsequent to December 31, 2024, we borrowed $15,000 under our unsecured revolving line of credit. Accordingly, we have $159,350 outstanding and $265,650 available for borrowing under our unsecured revolving line of credit.
(2)Subsequent to December 31, 2024, we repaid $7,000 in scheduled principal paydowns on our senior unsecured notes. Accordingly, we have $433,442 outstanding under our senior unsecured notes, net of debt issue costs.

Scheduled Principal Payments. The following table represents our long-term contractual obligations (scheduled principal payments and amounts due at maturity) as of December 31, 2024, and excludes the effects of interest and debt issue costs (in thousands):

​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · Total · ​ · 2025 · ​ · 2026 · ​ · 2027 · ​ · 2028 · ​ · 2029 · ​ · Thereafter
Revolving line of credit​$144,350(1)$—​$144,350​$—​$—​$—​$—​
Term loans​​100,000​​50,000​​50,000​​—​​—​​—​​—​
Senior unsecured notes​441,500(2)49,500(2)51,500​54,500​55,000​​63,000​168,000​
​​$685,850​$99,500​$245,850​$54,500​$55,000​$63,000​$168,000​
(1)Subsequent to December 31, 2024, we borrowed $15,000 under our unsecured revolving line of credit. Accordingly, we have $159,350 outstanding and $265,650 available for borrowing under our unsecured revolving line of credit.
(2)Subsequent to December 31, 2024, we repaid $7,000 in scheduled principal paydowns on our senior unsecure notes. Accordingly, we have $433,442 outstanding under our senior unsecured notes, net of debt issue costs.

11. Equity

*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 December 31, 2024, we have the following consolidated VIEs (in thousands):

​​​​​​​​​​​​​​
​​​​​​​​​Gross​​​​
Investment​​​Property​​​​Consolidated​​Non-Controlling​
Year​Purpose​Type​State​​Assets​​Interests​
2024​Own real estate​ILF/ALF/MC​NC/SC​$122,460​$58,010​
2024​Own real estate​ALF/MC​NC​​41,000​​3,015​
2023​Own real estate​ILF/ALF/MC​OH​​54,782​​9,134​
2023​Own real estate​ALF/MC​NC​​121,419​​3,831​
2022​Own real estate​SNF​FL​​76,603​​14,325​
2018​Own real estate​ILF​OR​​14,650​​2,907​
2018​Own and develop real estate​ALF/MC​OR​​18,452​​1,156​
Total​​​​​​​$449,366​$92,378​

In 2017, we entered into a partnership and acquired an 87-unit assisted living and memory care community in South Carolina. During 2024, our joint venture partner transferred their $1,240,000 non-controlling interest to us resulting in us controlling full ownership of the community. Additionally, in 2017 we entered into a partnership for the acquisition of land and development of a 110-unit independent living, assisted living and memory care community in Wisconsin. During 2024, we sold our interest in this JV. As a result, these joint ventures are not listed in the table above.

Common Stock. We had separate equity distribution agreements (collectively, the “Original 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 shares.

During the years ended December 31, 2024, 2023 and 2022, we sold 2,113,270,1,658,400 and 1,792,400 shares of common stock, respectively, under our Original Equity Distribution Agreements. In conjunction with the sale of common stock, during the years ended December 31, 2024, 2023 and 2022, we incurred costs of $374,000, $836,000 and $513,000, respectively, associated with the Original Equity Distribution Agreements which have been recorded in additional paid in capital as a reduction of proceeds received.

During the fourth quarter of 2024, we terminated our Original Equity Distribution Agreements and entered into a new equity distribution agreement (the “Equity Distribution Agreement”) to sell, from time to time, up to $400,000,000 in aggregate offering price of shares of our common stock. The Equity Distribution Agreement 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 fourth quarter of 2024, we sold 250,000 shares of our common stock for $9,542,000 in net proceeds under our Equity Distribution Agreement. In conjunction with the sale of common stock, we incurred $329,000 of costs associated with this agreement which have been recorded in additional paid in capital as a reduction of proceeds received.

During the years ended December 31, 2024, 2023 and 2022, we acquired 49,540 shares,43,933 shares and 39,463 shares, respectively, of common stock held by employees who tendered owned shares to satisfy tax withholding obligations.

Shelf Registration Statement. 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 publicly 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 in November 2027.

Distributions. We declared and paid the following cash dividends* (in thousands)*:

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Year Ended December 31, · ​
​ · ​ · 2024 · ​ · 2023 · ​ · 2022 · ​
​ · ​ · Declared · ​ · Paid · ​ · Declared · ​ · Paid · ​ · Declared · ​ · Paid · ​
Common Stock (1)​$100,530​$100,530​$94,764​$94,764​$91,509​$91,509​​
(1)Represents $0.19 per share per month for the years ended December 31, 2024, 2023 and 2022.

In January 2025, we declared a monthly cash dividend of $0.19 per share on our common stock for the months of January, February and March 2025 payable on January 31, February 28, and March 31, 2025, respectively, to stockholders of record on January 23, February 20, and March 21, 2025, respectively.

Stock Based Compensation Plans. During 2021, we adopted, and our stockholders 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. As of December 31, 2024, we have 1,645,349 shares of common stock reserved for awards under the 2021 Plan.

Restricted Stock and Performance-Based Stock Units. Restricted stock activity for the years ended December 31, 2024, 2023 and 2022 was as follows:

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Year Ended December 31,
​ · ​ · Shares · ​ · Weighted Average Price
​ · ​ · 2024 · ​ · 2023 · ​ · 2022 · 2024 · ​ · 2023 · ​ · 2022
Outstanding, January 1​​258,620​​229,236​​197,422​$36.43​$38.26​$44.20
Granted​​175,431​​146,020​​135,210​$31.07​$36.55​$34.35
Vested​​(132,842)​​(115,551)​​(103,396)​$31.51​$36.29​$34.93
Cancelled​​—​​(1,085)​​—​​n/a​$34.73​​n/a
Outstanding, December 31​​301,209​​258,620​​229,236​$33.18​$36.43​$38.26

During the years ended December 31, 2024, 2023 and 2022, we granted 132,524,86,867 and 86,332, respectively, of performance-based stock units. During the years ended December 31, 2024, 2023 and 2022 no performance-based stock units vested. Total compensation expense related to restricted stock and performance-based stock units for the years ended December 31, 2024, 2023 and 2022 were $9,052,000, $8,481,000 and $7,964,000.

During 2024, 2023 and 2022, we granted 307,955,232,887 and 221,542 shares of restricted common stock and performance-based stock units, respectively, 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)​
​​15,895​$34.60​Restricted stock​(3)​
​​307,955​​​​​​​​
​​​​​​​​​​​
2023​127,960​$37.16​Restricted stock​ratably over 3 years​
​​86,867​$37.16​Performance-based stock units​TSR targets (4)​
​​15,060​$31.54​Restricted stock​May 24, 2024​
​​3,000​$35.45​Restricted stock​July 25, 2024​
​​232,887​​​​​​​​
​​​​​​​​​​​
2022​122,865​$33.94​Restricted stock​ratably over 3 years​
​​86,332​$33.94​Performance-based stock units​TSR targets (4)​
​​12,345​$38.48​Restricted stock​May 25, 2023​
​​221,542​​​​​​​​
(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)The vesting date is the earlier of the one-year anniversary of the award date or the date of the next annual meeting of the stockholders of LTC following the award date.
(4)Vesting is based on achieving certain total shareholder return (“TSR”) targets in 4 years with acceleration opportunity in 3 years.

At December 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 (dollar amount in thousands):

​​​​
​ · ​ · Remaining
​ · ​ · Compensation
Vesting Date · ​ · Expense
2025​$6,450
2026​​3,385
2027​​369
Total​$10,204

Stock Options. During 2024, 2023 and 2022, we did not issue any stock options. Nonqualified stock option activity for the years ended December 31, 2024, 2023 and 2022 was as follows:

​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Weighted Average
​ · ​ · Shares · ​ · Price
​ · ​ · 2024 · ​ · 2023 · ​ · 2022 · ​ · 2024 · ​ · ​ · 2023 · ​ · 2022
Outstanding, January 15,000​10,00015,000$38.43​$38.43$38.43​
Granted—​——​​n/a​​n/a​​n/a​
Exercised—​——​​n/a​​n/a​​n/a​
Canceled(5,000)​(5,000)(5,000)​$38.43​$38.43​$38.43​
Outstanding, December 31—​5,00010,000​​n/a​$38.43​$38.43​
​​​​​​​​​​​​​​​​​
Exercisable, December 31(1)—​5,00010,000​​n/a​$38.43​$38.43​
(1)Options exercisable at December 31, 2023 and 2022 had a weighted average remaining contractual life of approximately 0.2 years, and 0.7 years, respectively.

We use the Black-Scholes-Merton formula to estimate the value of stock options granted to employees. This model requires management to make certain estimates including stock volatility, expected dividend yield and the

expected term. No compensation expense related to the vesting of stock options was recorded for the years ended December 31, 2024, 2023 and 2022.

12. Commitments and Contingencies

At December 31, 2024, we had commitments as follows*(in thousands):*

​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Total · ​ · ​ · ​
​ · ​ · Investment · ​ · 2024 · ​ · Commitment · ​ · Remaining
​ · ​ · Commitment · ​ · Funding · ​ · Funded · ​ · Commitment
Real estate properties (Note 5. Real Estate Investments)​$16,848(1)$10,308​$11,259​$5,589
Accrued incentives and earn-out liabilities (Note 8. Lease Incentives)​​4,525(2)​—​​—​​4,525
Mortgage loans (Note 5. Real Estate Investments)​​63,620(3)​12,754​​14,754​​48,866
Joint venture investments (Note 6. Investments in Unconsolidated Joint Ventures)​​1,536(4)​98​​98​​1,438
Notes receivable (Note 7. Notes Receivable)​​760(5)​—​​—​​760
Total​$87,289​$23,160​$26,111​$61,178
(1)Represents commitments to purchase land and improvements, if applicable, and to develop, re-develop, renovate or expand seniors housing and health care 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 5. Real Estate Investments.
(3)Represents $19,500 of commitment related to a construction loan, $26,120 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 an interest reserve of $750 and capital expenditure reserves of $786 related to a mortgage loan secured by a combination SNF and ALF property in Texas. The loan is accounted for as an unconsolidated JV in accordance with GAAP. For more information regarding this loan see Note. 6 Investment in Unconsolidated Joint Ventures.
(5)Represents working capital loan commitments.

Also, some of our lease agreements provide purchase options allowing the lessees to purchase the properties they currently lease from us. SeeNote 5. 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.

13. Distributions

We must distribute at least 90% of our taxable income in order to continue to qualify as a REIT. This distribution requirement can be satisfied by current year distributions or, to a certain extent, by distributions in the following year.

For federal tax purposes, distributions to stockholders are treated as ordinary income, capital gains, return of capital or a combination thereof. Distributions for 2024, 2023 and 2022 were cash distributions. The federal income tax classification of the per share common stock distributions are as follows (unaudited):

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Year Ended December 31,
​ · ​ · 2024 · ​ · 2023 · ​ · 2022
Ordinary taxable distribution$1.745$1.110$1.095​
Return of capital​0.535​—​—​
Unrecaptured Section 1250 gain​—​0.744​0.502​
Long-term capital gain​—​0.426​0.683​
Total​$2.280​$2.280​$2.280​

14. Net Income Per Common Share

Basic and diluted net income per share was as follows*(in thousands except per share amounts)*:

​​​​​​​​​​​
​ · ​ · ​
​ · ​ · For the Year Ended December 31,
​ · ​ · 2024 · ​ · 2023 · ​ · 2022 · ​
Net income​$94,879$91,462$100,584​
Less income allocated to non-controlling interests​(3,839)​(1,727)​(560)​
Less income allocated to participating securities:​​​​​​​​​​
Non-forfeitable dividends on participating securities​(682)​(587)​(531)​
Income allocated to participating securities​—​—​(49)​
Total net income allocated to participating securities​(682)​(587)​(580)​
Net income available to common stockholders​90,358​89,148​99,444​
Effect of dilutive securities:​​​​​​​​​​
Participating securities (1)​​—​​—​​—​
Net income for diluted net income per share​$90,358​$89,148​$99,444​
​​​​​​​​​​​
Shares for basic net income per share​43,743​41,272​39,894​
Effect of dilutive securities:​​​​​​​​​​
Stock options (1)​—​—​—​
Performance-based stock units​​498​​86​​173​
Participating securities (1)​​—​​—​​—​
Total effect of dilutive securities​498​86​173​
Shares for diluted net income per share​44,241​41,358​40,067​
​​​​​​​​​​​
Basic net income per share​$2.07​$2.16​$2.49​
Diluted net income per share​$2.04​$2.16​$2.48​
(1)For the years ended December 31, 2024, 2023 and 2022, the participating securities and stock options were excluded from the computation of diluted net income per share as such inclusion would be anti-dilutive.

15. Quarterly Financial Information

​​​​​​​​​​​​​​
​ · ​ · For the quarter ended
​ · ​ · March 31, · ​ · June 30, · ​ · September 30, · ​ · December 31,
​ · ​ · (unaudited, in thousands except per share amounts)
2024 · ​ · ​ · ​ · ​ · ​
Revenues​$51,366​$50,116​$55,783​$52,582​
Net income available to common stockholders​$24,065​$19,188​$29,165​$17,912​
Net income per common share available to common stockholders:​​​​​​​​​​​​​
Basic​$0.56​$0.44​$0.66​$0.40​
Diluted​$0.56​$0.44​$0.66​$0.39​
Dividends per share declared​$0.57​$0.57​$0.57​$0.57​
Dividends per share paid​$0.57​$0.57​$0.57​$0.57​
2023​​​​​​​​​​​​​
Revenues​$49,500​$48,246​$49,303​$50,195​
Net income available to common stockholders​$32,929​$6,028​$22,050​$28,057​
Net income per common share available to common stockholders:​​​​​​​​​​​​​
Basic​$0.80​$0.15​$0.54​$0.67​
Diluted​$0.80​$0.15​$0.54​$0.67​
Dividends per share declared​$0.57​$0.57​$0.57​$0.57​
Dividends per share paid​$0.57​$0.57​$0.57​$0.57​
​​
NOTE:Quarterly and year-to-date computations of per share amounts are made independently. Therefore, the sum of per share amounts for the quarters may not agree with the per share amounts for the year.

16. 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 adopt the elective fair market value option for our financial assets and financial liabilities.

The carrying amount of cash and cash equivalents approximates 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 fair value of our financial instruments as of December 31, 2024 and 2023 assuming election of fair value for our financial assets and financial liabilities were as follows (in thousands):

​​​​​​​​​​​​​​
​ · ​ · At December 31, 2024 · ​ · At December 31, 2023 · ​
​ · ​ · Carrying · ​ · Fair · ​ · Carrying · ​ · Fair · ​
​ · ​ · Value · ​ · Value · ​ · Value · ​ · Value · ​
Financing receivables, net of credit loss reserve​$357,867​$363,228(1)$196,032​$199,199(1)
Mortgage loans receivable, net of credit loss reserve​​312,583​​386,871(2)​477,266​​554,993(2)
Notes receivable, net of credit loss reserve​47,240​53,549(3)60,490​67,877(3)
Revolving line of credit​144,350​​144,350(4)​302,250​​302,250(4)
Term loans, net of debt issue costs​​99,808​​100,000(4)​99,658​​100,000(4)
Senior unsecured notes, net of debt issue costs​440,442​​402,394(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 December 31, 2024 and 2023 was 7.7% and 7.6%, respectively.
(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 December 31, 2024 and 2023 was 10.0% and 9.2%, respectively.
(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 December 31, 2024 and 2023, were 7.6% and 6.9%, respectively.
(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 December 31, 2024 and 2023 based 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 December 31, 2024, the discount rate used to value our future cash outflow of our senior unsecured notes was 6.25% for those maturing before year 2030 and 6.5% 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 beyond year 2030.

17.Segment Information

We use the management approach in determining the reportable operating segments. The management approach considers the internal organization and reporting used by our CODM for making operating decisions, allocating resources and assessing performance as the source for determining our reportable segments. In making this determination, we:

i.determines its CODM;
ii.identifies and analyzes potential business components;
iii.identifies its operating segments; and
iv.determines whether there are multiple operating segments requiring presentation as reportable segment.

During the years ended December 31, 2024, 2023 and 2022, the CODM has been collectively identified as our Chairman and Co-Presidents, who share the responsibility for allocating resources and assessing segment performance.

. Our CODM evaluate the performance of our investments based onNet income attributable to LTC Properties, Inc. During the years ended December 31, 2024, 2023 and 2022, we operated underone reportable segment. For more information seeSegment Information within Note 2.Summary of Significant Accounting Policies above. The table below provides certain information on our segment information*(dollar amounts in thousands):*

​​​​​​​​​​​
​ · ​ · Year Ended December 31, · ​
​ · ​ · 2024 · ​ · 2023 · ​ · 2022 · ​
Revenues:​​​​​​​​​​
Rental income​$132,278​$127,350​$128,244​
Interest income from financing receivables​​21,663​​15,243​​1,762​
Interest income from mortgage loans​​45,216​​47,725​​40,600​
Interest and other income​​10,690​​6,926​​4,547​
Total revenues​​209,847​​197,244​​175,153​
Expenses:​​​​​​​​​​
Interest expense​​40,336​​47,014​​31,437​
Depreciation and amortization​​36,367​​37,416​​37,496​
Impairment loss​​6,953​​15,775​​3,422​
Provision for credit losses​​741​​5,678​​1,528​
Transaction costs​​819​​1,144​​828​
Property tax expense​​12,930​​13,269​​15,486​
General and administrative expenses​​27,243​​24,286​​23,706​
Total expenses​​125,389​​144,582​​113,903​
Other operating income:​​​​​​​​​​
Gain on sale of real estate, net​​7,979​​37,296​​37,830​
Operating income​​92,437​​89,958​​99,080​
Income from unconsolidated joint ventures​​2,442​​1,504​​1,504​
Net income​​94,879​​91,462​​100,584​
Income allocated to non-controlling interests​​(3,839)​​(1,727)​​(560)​
Net income attributable to LTC Properties, Inc.​$91,040​$89,735​$100,024​

18. Subsequent Events

The following events occurred subsequent to the balance sheet date:

Property Sales. We sold a 29-unit assisted living community in Oklahoma for $670,000. Upon sale, the community was removed from a master lease covering five assisted living communities in Oklahoma and rent under the master lease was not reduced as a result of the sale. At December 31, 2024, the community was classified as held-for-sale.

Debt. We borrowed$15,000,000 under our unsecured revolving line of credit. Accordingly, we have $159,350,000 outstanding and $265,650,000 available for borrowing under our unsecured revolving line of credit.

Additionally, we repaid $7,000,000 in scheduled principal paydowns on our senior unsecure notes. Accordingly, we have $433,442,000 outstanding under our senior unsecured notes, net of debt issue costs.

Equity. We declared a monthly cash dividend of$0.19 per share on our common stock for the months of January, February, and March 2025, payable on January 31, February 28, and March 31, 2025, respectively, to stockholders of record on January 23, February 20, and March 21, 2025, respectively.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.