Community Healthcare Trust Inc
For the period ended Dec 31, 2023. Filed Feb 13, 2024.
View on SEC.govAbout 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.
FY2023 · Filed Feb 13, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
Report of
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Stockholders and Board of Directors
Franklin, Tennessee
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Community Healthcare Trust Incorporated (the “Company”) as of December 31, 2023 and 2022, the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for each of the three years in the period ended December 31, 2023, and the related notes and financial statement schedules listed in the accompanying index (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company's internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) and our report dated February 13, 2024 expressed an unqualified opinion thereon.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which it relates.
Asset Impairment – Identification of Triggering Events and Assessment of Recoverability for Real Estate Properties
The Company recorded total real estate properties, net of accumulated depreciation, of approximately $849 million as of December 31, 2023. As described in Note 1 – Summary of Significant Accounting Policies to the consolidated financial statements, the Company assesses the potential for impairment of long-lived assets, including real estate properties, whenever events occur or a change in circumstances indicates that the carrying value might not be fully recoverable ("triggering events"). A real estate property is tested for impairment when management’s estimate of current and projected, undiscounted and unleveraged, operating cash flows of the property is less than the net carrying value of the property. In determining these cash flows, the Company estimates market rent, capitalization rates, expected holding periods, and other relevant inputs.
We identified management's evaluation of triggering events and the assessment of recoverability for certain real estate properties as a critical audit matter. Identification of triggering events requires judgement in evaluating the existence of potential impairment indicators including casualties such as natural disasters, sustained changes to property occupancy, and underperformance of a property relative to expected operating results. Additionally, determination of the operating cash flows used in recoverability tests requires the estimation of certain assumptions including market rents and terminal capitalization rates. Auditing management’s judgments was especially challenging and required increased auditor effort including the use of a specialist.
The primary procedures we performed to address this critical audit matter included:
Evaluating management's identification and assessment of potential triggering events, including impacts of natural disasters, sustained changes to property occupancy, and under performance of a property relative to expected operating results.
Testing the assumptions used by management in their recoverability test, specifically market rent and terminal capitalization rates, which included utilizing professionals with specialized knowledge and skills in valuation to assist in testing these assumptions.
/s/BDO USA, P.C.
We have served as the Company's auditor since 2015.
Nashville, Tennessee
February 13, 2024
CONSOLIDATED BALANCE SHEETS
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| ASSETS | ||
| Real estate properties | ||
| Land and land improvements | $136,532 | $117,657 |
| Buildings, improvements, and lease intangibles | 913,416 | 825,257 |
| Personal property | 299 | 253 |
| Total real estate properties | 1,050,247 | 943,167 |
| Less accumulated depreciation | (200,810) | (165,341) |
| Total real estate properties, net | 849,437 | 777,826 |
| Cash and cash equivalents | 3,491 | 11,233 |
| Restricted cash | 1,142 | 835 |
| Real estate properties held for sale | 7,466 | — |
| Other assets, net | 83,876 | 86,531 |
| Total assets | $945,412 | $876,425 |
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||
| Liabilities | ||
| Debt, net | $403,256 | $352,997 |
| Accounts payable and accrued liabilities | 12,032 | 11,377 |
| Other liabilities, net | 16,868 | 15,237 |
| Total liabilities | 432,156 | 379,611 |
| Commitments and contingencies | ||
| Stockholders' Equity | ||
| Preferred stock, $0.01 par value; 50,000 shares authorized; none issued and outstanding | — | — |
| Common stock, $0.01 par value; 450,000 shares authorized; 27,613 and 25,897 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively | 276 | 259 |
| Additional paid-in capital | 688,156 | 625,136 |
| Cumulative net income | 88,856 | 81,142 |
| Accumulated other comprehensive income | 16,417 | 22,667 |
| Cumulative dividends | (280,449) | (232,390) |
| Total stockholders’ equity | 513,256 | 496,814 |
| Total liabilities and stockholders' equity | $945,412 | $876,425 |
CONSOLIDATED STATEMENTS OF INCOME
| Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| REVENUES | |||
| Rental income | $108,682 | $94,103 | $87,661 |
| Other operating interest | 4,163 | 3,576 | 2,918 |
| 112,845 | 97,679 | 90,579 | |
| EXPENSES | |||
| Property operating | 20,713 | 16,636 | 15,158 |
| General and administrative | 27,338 | 14,837 | 12,113 |
| Depreciation and amortization | 39,693 | 32,339 | 30,401 |
| 87,744 | 63,812 | 57,672 | |
| OTHER INCOME (EXPENSE) | |||
| Gain on sale of real estate | — | — | 237 |
| Impairment of real estate asset | (102) | — | — |
| Interest expense | (17,792) | (11,873) | (10,542) |
| Deferred income tax expense | (306) | (41) | (167) |
| Interest and other income, net | 813 | 66 | 57 |
| (17,387) | (11,848) | (10,415) | |
| NET INCOME | $7,714 | $22,019 | $22,492 |
| NET INCOME PER COMMON SHARE | |||
| Net Income per common share - Basic | $0.20 | $0.81 | $0.87 |
| Net Income per common share - Diluted | $0.20 | $0.81 | $0.87 |
| WEIGHTED AVERAGE COMMON SHARES OUTSTANDING-BASIC | 25,202 | 23,631 | 23,263 |
| WEIGHTED AVERAGE COMMON SHARES OUTSTANDING-DILUTED | 25,202 | 23,631 | 23,263 |
| DIVIDENDS DECLARED, PER COMMON SHARE, DURING THE PERIOD | $1.805 | $1.765 | 1.725 |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 · 2022 · 2021 | ||||||||
| NET INCOME | $7,714 | $22,019 | $22,492 | |||||
| Other comprehensive (loss) income: | ||||||||
| Increase in fair value of cash flow hedges | 3,803 | 27,380 | 2,410 | |||||
| Reclassification of amounts recognized as interest expense | (10,053) | 267 | 4,456 | |||||
| Total other comprehensive (loss) income | (6,250) | 27,647 | 6,866 | |||||
| COMPREHENSIVE INCOME | $1,464 | $49,666 | $29,358 | |||||
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
| Preferred Stock · Common Stock | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Shares | Amount | Shares | Amount | Additional Paid in Capital | Cumulative Net Income | Accumulated Other Comprehensive (Loss) Income | Cumulative Dividends | Total Stockholders' Equity | |
| Balance at December 31, 2020 | — | $— | 23,888 | $239 | $550,391 | $36,631 | $(11,846) | $(145,499) | $429,916 |
| Issuance of common stock, net of issuance costs | — | — | 823 | 8 | 38,072 | — | — | — | 38,080 |
| Stock-based compensation | — | — | 272 | 3 | 7,161 | — | — | — | 7,164 |
| Increase in fair value of cash flow hedges | — | — | — | — | — | — | 2,410 | — | 2,410 |
| Reclassification for amounts recognized as interest expense | — | — | — | — | — | — | 4,456 | — | 4,456 |
| Net income | — | — | — | — | — | 22,492 | — | — | 22,492 |
| Dividends to common stockholders ($1.725 per share) | — | — | — | — | — | — | — | (42,406) | (42,406) |
| Balance at December 31, 2021 | — | $— | 24,983 | $250 | $595,624 | $59,123 | $(4,980) | $(187,905) | $462,112 |
| Issuance of common stock, net of issuance costs | — | — | 600 | 6 | 20,100 | — | — | — | 20,106 |
| Stock-based compensation, net of forfeitures | — | — | 314 | 3 | 9,412 | — | — | — | 9,415 |
| Increase in fair value of cash flow hedges | — | — | — | — | — | — | 27,380 | — | 27,380 |
| Reclassification for amounts recognized as interest expense | — | — | — | — | — | — | 267 | — | 267 |
| Net income | — | — | — | — | — | 22,019 | — | — | 22,019 |
| Dividends to common stockholders ($1.765 per share) | — | — | — | — | — | — | — | (44,485) | (44,485) |
| Balance at December 31, 2022 | — | $— | 25,897 | $259 | $625,136 | $81,142 | $22,667 | $(232,390) | $496,814 |
| Issuance of common stock, net of issuance costs | — | — | 1,385 | 14 | 44,021 | — | — | — | 44,035 |
| Stock-based compensation, net of forfeitures | — | — | 331 | 3 | 19,962 | — | — | — | 19,965 |
| Shares withheld on vesting of stock-based compensation | — | — | — | — | (963) | — | — | — | (963) |
| Increase in fair value of cash flow hedges | — | — | — | — | — | — | 3,803 | — | 3,803 |
| Reclassification for amounts recognized as interest expense | — | — | — | — | — | — | (10,053) | — | (10,053) |
| Net income | — | — | — | — | — | 7,714 | — | — | 7,714 |
| Dividends to common stockholders ($1.805 per share) | — | — | — | — | — | — | — | (48,059) | (48,059) |
| Balance at December 31, 2023 | — | $— | 27,613 | $276 | $688,156 | $88,856 | $16,417 | $(280,449) | $513,256 |
CONSOLIDATED STATEMENTS OF CASH FLOWS
| For the Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| OPERATING ACTIVITIES | |||
| Net income | $7,714 | $22,019 | $22,492 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Depreciation and amortization | 39,693 | 32,339 | 30,401 |
| Other amortization | 746 | 853 | 824 |
| Stock-based compensation | 8,166 | 9,415 | 7,164 |
| Accelerated amortization of stock-based compensation | 11,799 | — | — |
| Straight-line rent receivables | (3,052) | (3,444) | (3,569) |
| Impairment of real estate asset | 102 | — | — |
| Gain on sale of real estate | — | — | (237) |
| Net gain from insurance recovery on casualty loss | (706) | — | — |
| Deferred income tax expense | 306 | 41 | 167 |
| Changes in operating assets and liabilities: | |||
| Other assets | (2,950) | (1,783) | (1,285) |
| Accounts payable and accrued liabilities | 859 | 1,419 | (438) |
| Other liabilities | (1,294) | (579) | 829 |
| Net cash provided by operating activities | 61,383 | 60,280 | 56,348 |
| INVESTING ACTIVITIES | |||
| Acquisitions of real estate | (98,897) | (96,691) | (88,099) |
| Proceeds from the sale of real estate | — | — | 1,263 |
| Funding of notes receivable | (1,985) | (9,705) | (14,350) |
| Proceeds from repayments on notes receivable | 3,915 | 3,000 | 3,978 |
| Insurance proceeds from casualty loss | 2,273 | — | — |
| Capital expenditures on existing real estate properties | (18,981) | (10,376) | (7,219) |
| Net cash used in investing activities | (113,675) | (113,772) | (104,427) |
| FINANCING ACTIVITIES | |||
| Net borrowings (repayments) on revolving credit facility | 50,000 | (12,000) | (21,000) |
| Term loan borrowings | — | 150,000 | 125,000 |
| Term loan repayments | — | (50,000) | (50,000) |
| Mortgage note repayments | (126) | (130) | (104) |
| Dividends paid | (48,059) | (44,485) | (42,406) |
| Proceeds from issuance of common stock | 44,232 | 20,544 | 38,426 |
| Taxes paid on behalf of employees and shares withheld upon shares vesting | (963) | — | — |
| Equity issuance costs | (227) | (392) | (216) |
| Debt issuance costs | — | (844) | (1,646) |
| Net cash provided by financing activities | 44,857 | 62,693 | 48,054 |
| (Decrease) increase in cash, cash equivalents and restricted cash | $(7,435) | $9,201 | $(25) |
| Cash, cash equivalents and restricted cash, beginning of period | 12,068 | 2,867 | 2,892 |
| Cash, cash equivalents and restricted cash, end of period | $4,633 | $12,068 | $2,867 |
| For the Year Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Supplemental Cash Flow Information: | |||
| Interest paid | $17,114 | $11,237 | $9,972 |
| Invoices accrued for construction, tenant improvement and other capitalized costs | $3,940 | $4,359 | $2,382 |
| Reclassification of registration statement costs incurred in prior year to equity issuance costs | $197 | $362 | $346 |
| Increase in fair value of cash flow hedges | $3,803 | $27,380 | $2,410 |
| Capitalized interest | $611 | $672 | $279 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2023
NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Business Overview
Community Healthcare Trust Incorporated (the ‘‘Company’’, ‘‘we’’, ‘‘our’’) was organized in the State of Maryland on March 28, 2014. The Company is a fully-integrated healthcare real estate company that owns and acquires real estate properties that are leased to hospitals, doctors, healthcare systems or other healthcare service providers. As of December 31, 2023, we had gross investments of approximately $1.1 billion in 193 real estate properties (including a portion ofone property accounted for as a sales-type lease with a gross amount totaling approximately $3.0 million andtwo properties classified as held for sale with an aggregate amount totaling approximately $7.5 million). The properties are located in 34 states, totaling approximately 4.3 million square feet in the aggregate and were approximately 91.1% leased, excluding real estate assets held for sale, at December 31, 2023 with a weighted average remaining lease term of approximately 6.9 years. Any references to square footage, property count, or occupancy percentages, and any amounts derived from these values in these notes to the consolidated financial statements are unaudited.
Principles of Consolidation
Our Consolidated Financial Statements include the accounts of the Company, its wholly-owned subsidiaries, and may also include joint ventures, partnerships and variable interest entities, or VIEs, where the Company controls the operating activities. Management must make judgments regarding the Company's level of influence or control over an entity and whether or not the Company is the primary beneficiary of a VIE. Consideration of various factors include, but is not limited to, the Company's ability to direct the activities that most significantly impact the entity's governing body, the size and seniority of the Company's investment, and the Company's ability to replace the manager and/or liquidate the entity. Management's ability to correctly assess its influence or control over an entity when determining the primary beneficiary of a VIE affects the presentation of these entities in the Company's Consolidated Financial Statements. If it is determined that the Company is the primary beneficiary of a VIE, the Company's Consolidated Financial Statements would consolidate the VIE rather than the Company's pro rata results of its variable interest in the VIE. Untimely or inaccurate financial information provided to the Company or deficiencies in the VIE's internal control over financial reporting could impact the Company's Consolidated Financial Statements and its own internal control over financial reporting. See Note 10 – Other Assets, net regarding VIEs identified by the Company related to its notes receivable.
All material intercompany accounts, transactions, and balances have been eliminated in the presentation of the Company's Consolidated Financial Statements.
Use of Estimates in the Consolidated Financial Statements
Preparation of the Consolidated Financial Statements in accordance with GAAP requires management to make estimates and assumptions that affect amounts reported in the Consolidated Financial Statements and accompanying notes, including, among others, estimates related to impairment assessments, purchase price allocations, valuation of properties held for sale, and valuation of financial instruments. Actual results may materially differ from those estimates.
Segment Reporting
The Company acquires and owns, or finances, healthcare-related real estate properties that are leased to hospitals, doctors, healthcare systems or other healthcare service providers. The Company is managed asone reporting unit, rather than multiple reporting units, for internal reporting purposes and for internal decision-making. Therefore, the Company discloses its operating results in a single segment.
Cash, Cash Equivalents and Restricted Cash
Cash and cash equivalents includes short-term investments with original maturities of three months or less when purchased. Restricted cash consists of amounts held by the lender of our mortgage note payable to provide for future real estate tax, insurance expenditures and tenant improvements related to one property. The carrying amount approximates fair value due to the short-term maturity of these investments. The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the Company's Consolidated Balance Sheets and Consolidated Statements of Cash Flows:
| December 31, | ||
|---|---|---|
| (Dollars in thousands) | 2023 | 2022 |
| Cash and cash equivalents | $3,491 | $11,233 |
| Restricted cash | 1,142 | 835 |
| Cash, cash equivalents and restricted cash | $4,633 | $12,068 |
Real Estate Properties
Real estate property acquisitions are accounted for as a business combination or an asset acquisition. An acquisition accounted for as a business combination is recorded at fair value and related closing costs are expensed as incurred. An acquisition accounted for as an asset acquisition is recorded at its purchase price, inclusive of acquisition costs, which is allocated among the acquired assets and assumed liabilities based upon their relative fair values at the date of acquisition. The Company expects that substantially all of its acquisitions will be accounted for as asset acquisitions.
The allocation of real estate property acquisitions may include land and land improvements, building and building improvements, and identified intangible assets and liabilities ( which can include above- and below-market leases, in-place leases, and tenant relationships) based on the evaluation of information and estimates available at that date, and we allocate the purchase price based on these assessments. We make estimates of the acquisition date fair value of the acquired tangible and intangible assets and assumed liabilities using information obtained from multiple sources as a result of pre-acquisition due diligence, tax records, and other sources, including third-party valuations. Based on these estimates, we recognize the acquired assets and assumed liabilities at their relative fair values for asset acquisitions. The fair value of tangible property assets acquired considers the value of the property as if vacant determined by a combination of comparable sales, replacement cost, income valuation approach and other relevant data. The determination of fair value involves the use of significant judgment and estimation. We value land based on various inputs, which may include internal analysis of recently acquired properties, existing comparable properties within our portfolio, or third party appraisals or valuations based on comparable sales.
In recognizing identified intangible assets and liabilities of an acquired property, the value of above- or below-market leases is estimated based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the difference between contractual amounts to be received pursuant to the leases and an estimate of market lease rates measured over the remaining term of the lease. In the case of a below-market lease, renewal options associated with that lease are evaluated to determine if the intangible should include those periods. The capitalized above-market or below-market lease intangibles are amortized as a reduction from or an addition to rental income over the estimated remaining term of the respective leases.
In determining the value of in-place leases and tenant improvements, current market conditions and costs to execute similar leases to arrive at an estimate of the carrying costs during the expected lease-up period from vacant to existing occupancy are considered. Estimated carrying costs include real estate taxes, insurance, other property operating expenses, estimates of lost rental revenue during the expected lease-up periods, and costs to execute similar leases, including leasing commissions. The values assigned to in-place leases and tenant relationships are amortized over the estimated remaining term of the lease. If a lease terminates prior to its scheduled expiration, all unamortized costs related to that lease are written off.
The Company may capitalize direct costs, including costs such as construction costs and professional services, and indirect costs, including capitalized interest and overhead costs, associated with the development and construction of real estate assets while substantive activities are ongoing to prepare the assets for their intended use. Capitalized interest cost is calculated using the weighted average interest rate of the revolving credit facility debt.
Long-lived Asset Impairments
The Company assesses the potential for impairment of identifiable, definite-lived, intangible assets and long-lived assets, including real estate properties, whenever events occur or a change in circumstances indicates that the carrying value might not be fully recoverable. Indicators of impairment may include significant under-performance of an asset relative to historical or expected operating results; significant changes in the Company’s use of assets or the strategy for its overall business; plans to sell an asset before its depreciable life has ended; the expiration of a significant portion of leases in a property; or significant negative economic trends or negative industry trends for the Company or its operators. In addition, the Company’s review for possible impairment may include those assets subject to purchase options and those impacted by casualties, such as tornadoes and hurricanes or sustained changes to property occupancy. A long-lived asset is tested for impairment when management's estimate of current and projected, undiscounted and unleveraged, operating cash flows of the property is less than the net carrying value of the property. In determining these cash flows, the Company estimates market rent, capitalization rates, expected holding periods, and other relevant inputs. If management determines that the carrying value of the Company’s assets may not be fully recoverable based on the existence of any of the factors above, or others, management would measure and record an impairment charge based on the estimated fair value of the property or the estimated fair value less costs to sell the property. During the year ended December 31, 2023, the Company recorded an impairment on an asset held for sale totaling approximately $0.1 million. No impairments on long-lived assets were recorded during the year ended December 31, 2022 or 2021.
The Company may sell properties from time to time for various reasons, including the exercise of purchase options by our tenants. The Company classifies long-lived assets as held for sale once certain criteria have been met. The Company classifies a real estate property, or portfolio, as held for sale when: (i) management has approved the disposal, (ii) the property is available for sale in its present condition, (iii) an active program to locate a buyer has been initiated, (iv) it is probable that the property will be disposed of within one year, (v) the property is being marketed at a reasonable price relative to its fair value, and (vi) it is unlikely that the disposal plan will significantly change or be withdrawn. Following the classification of a property as “held for sale,” no further depreciation or amortization is recorded on the assets and the assets are recorded at the lower of carrying value or fair market value, less cost to sell. The Company hadtwo properties classified as held for sale at December 31, 2023. There wereno properties classified as held for sale at December 31, 2022.
Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants. In calculating fair value, a company must maximize the use of observable market inputs, minimize the use of unobservable market inputs and disclose in the form of an outlined hierarchy the details of such fair value measurements.
A hierarchy of valuation techniques is defined to determine whether the inputs to a fair value measurement are considered to be observable or unobservable in a marketplace. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. This hierarchy requires the use of observable market data when available. These inputs have created the following fair value hierarchy:
Level 1 – quoted prices for identical instruments in active markets.
Level 2 – quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which significant inputs and significant value drivers are observable in active markets; and
Level 3 – fair value measurements derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
Our interest rate swaps are valued in the market using discounted cash flow techniques. These techniques incorporate Level 1 and Level 2 inputs. The market inputs are utilized in the discounted cash flow calculation considering the instrument’s term, notional amount, discount rate and credit risk. Significant inputs to the derivative valuation model for interest rate swaps are observable in active markets and are classified as Level 2 in the hierarchy.
Lease Accounting
As a lessor, we make a determination with respect to each of our leases whether they should be accounted for as sales-type, direct-financing, or operating lease. Additionally, for each of our real estate transactions involving the leaseback of the related property to the seller or affiliates of the seller, we determine whether these transactions qualify as sale and leaseback transactions under the accounting guidance in Accounting Standards Codification ("ASC") 842, Leases. For these transactions, we consider various inputs and assumptions including, but not necessarily limited to, lease terms, renewal options, discount rates, and other rights and provisions in the purchase and sale agreement, lease and other documentation to determine whether control has been transferred to the Company or remains with the lessee. A transaction involving a sale leaseback will be treated as a purchase of a real estate property if it is considered to transfer control of the underlying asset from the lessee to the Company. Criteria in determining the lease classification includes estimates and assumptions regarding the fair value of the leased facilities, minimum lease payments, effective cost of funds, the economic useful life of the facilities, the existence of a purchase option, and certain other terms in the lease agreements, as well as the amounts we expect to derive from the underlying property at the end of each lease which equals our purchase price. The lease accounting guidance requires that a sale leaseback with an option to purchase the property from the landlord at the tenant's option be accounted for as a financing or sales-type lease. We expect that most of our leases will be accounted for as operating leases. The Company has a portion ofone property accounted for as a sales-type lease at December 31, 2023 and 2022 included in other assets on the Consolidated Balance Sheets.
Payments received under operating leases are accounted for in the Consolidated Statements of Income as rental income for actual cash rent collected plus or minus straight-line adjustments, such as lease escalators. The Company has elected not to separate lease and nonlease components, such as common area maintenance, unless certain conditions are not met. As such, tenant reimbursements are combined with rental income on the Consolidated Statements of Income.
The Company is the lessee under four non-prepaid ground leases accounted for as operating leases andtwo non-prepaid ground lease accounted for as financing leases. The Company has elected not to separate lease and nonlease components, such as common area maintenance, unless certain conditions are not met. Discount rates are determined using Company specific incremental borrowing rates, which represent the rate of interest that it would pay to borrow on a fully collateralized basis over a similar term. Right-of-use lease assets are included inother assets, net and lease liabilities are included inother liabilities, net on the Company's Consolidated Balance Sheets.
Revenue Recognition
The primary source of revenue for the Company is generated through its leasing arrangements with its tenants which is accounted for under ASC Topic 842, or through notes with its borrowers which is covered under ASC 310. The Company's rental income and interest income are recognized based on contractual arrangements with its tenants and borrowers. From the inception of a lease, if collection of substantially all of the lease payments is probable for a tenant, then rental income is recognized as earned over the life of the lease agreement on a straight-line basis. Recognizing rental revenue on a straight-line basis for leases may result in recognizing revenue in amounts more or less than amounts currently due from tenants. If management determines that collection of substantially all of a lease’s payments is not probable, it will revert to recognizing such lease payments at the lesser of cash collected, lease income reflected on a straight-line basis, or another systematic basis plus variable rent when it becomes accruable and will reverse any recorded receivables related to that lease. In the event that management subsequently determines collection of substantially all of that lease’s receivable is probable, management will reinstate and record all such receivables for the lease in accordance with the lease terms. The Company maintains a general allowance for its lease receivables that the Company has determined are probable of collection. During December 31, 2023 and 2022, the Company had a general allowance for lease receivables of $0.3 million and $0.1 million, respectively.
The Company recognizes operating expense recoveries in the period that applicable expenses are incurred. Other variable payments, such as late fees and sales tax are recognized based on the contractual terms of its leases. Income received but not yet earned is deferred until such time it is earned.
Allowance for Credit Losses
Credit losses on financial instruments are measured using an expected credit loss ("CECL") model in evaluating the collectability of notes receivable and other financial instruments. The CECL impairment model requires an estimate of expected credit losses, measured over the contractual life of an instrument, that considers forecasts of future economic conditions in addition to information about past events and current conditions. Under the CECL model, the Company will estimate credit losses over the entire contractual term of the instrument from the date of initial recognition of that instrument and is required to record a credit loss expense (or reversal) in each reporting period. The Company evaluates factors such as its historical credit loss experience with the borrower or similar financial assets, current economic conditions, current and expected future financial condition of the borrower as well as payment history of the borrower, along with other relevant factors for each borrower or similar instruments. At December 31, 2023 and 2022, the Company did not have any material expected credit losses and, therefore, did not record any credit losses.
Stock-Based Compensation
The Company's 2014 Incentive Plan, as amended (the "2014 Incentive Plan") is intended to attract and retain qualified persons upon whom, in large measure, our sustained progress, growth and profitability depend, to motivate the participants to achieve long-term company goals and to more closely align the participants’ interests with those of our other stockholders by providing them with a proprietary interest in our growth and performance. Thethree distinct programs under the 2014 Incentive Plan are the Second Amended and Restated Alignment of Interest Program, the Second Amended and Restated Executive Officer Incentive Program and the Amended and Restated Non-Executive Officer Incentive Program. Our executive officers, officers, employees, consultants and non-employee directors are eligible to participate in the 2014 Incentive Plan. The 2014 Incentive Plan increases, on an annual basis, the number of shares of common stock available for issuance to an amount equal to 7% of the total number of shares of the Company’s common stock outstanding on December 31 of the immediately preceding year. The 2014 Incentive Plan is administered by the Company’s compensation committee, which interprets the 2014 Incentive Plan and has broad discretion to select the eligible persons to whom awards will be granted, as well as the type, size and terms and conditions of each award, including the number of shares subject to awards and the expiration date of, and the vesting schedule or other restrictions (including, without limitation, restrictive covenants) applicable to, awards. The Company recognizes share-based payments to its directors and employees in its Consolidated Statements of Income on a straight-line basis over the shorter of the requisite service period, retirement eligibility date, or other period as deemed appropriate based on the fair value of the award on the grant date. In the event of a forfeiture, the previously recognized expense would be reversed. The Company amended its 2014 Incentive Plan and certain of its compensation programs in January 2024. See Note 16 – Subsequent Events.
Intangible Assets
Intangible assets with finite lives are amortized over their respective lives to their estimated residual values and are reviewed for impairment only when impairment indicators are present. Identifiable intangible assets of the Company are generally comprised of in-place and above-market lease intangible assets and below-market lease intangible liabilities, as well as deferred financing costs. In-place lease intangible assets are amortized to depreciation expense on a straight-line basis over the applicable lives of the leases. Above- and below-market lease intangibles are amortized to rental income on a straight-line basis over the applicable lives of the leases. Deferred financing costs are amortized to interest expense over the term of the related credit facility or other debt instrument using the straight-line method, which approximates amortization under the effective interest method.
Income Taxes
The Company has elected to be taxed as a real estate investment trust ("REIT"), as defined under the Internal Revenue Code of 1986, as amended (the "Code"). The Company and two subsidiaries have also elected for those subsidiaries to be treated as taxable REIT subsidiaries ("TRSs"), which are subject to federal and state income taxes. No provision has been made for federal income taxes for the REIT; however, the Company has recorded income tax expense or benefit for the TRSs to the extent applicable. The Company also evaluates the realizability of its deferred tax assets and will record valuation allowances if it is determined that more likely than not the asset will not be recovered. The Company intends at all times to qualify as a REIT under the Code. The Company must distribute at least 90% per annum of its REIT taxable income to its stockholders (which is computed without regard to the dividends paid deduction or net capital gain and which does not necessarily equal net income as calculated in accordance with generally accepted accounting principles) and meet other requirements to continue to qualify as a REIT. See further discussion in Note 15 – Other Data.
The Company classifies interest and penalties related to uncertain tax positions, if any, in the Consolidated Statements of Income as a component of general and administrative expenses. No such amounts were recognized during 2023, 2022 or 2021.
The Company is subject to audit by the Internal Revenue Service and by state taxing authorities for the years ended December 31, 2022, 2021, and 2020.
Sales and Use Taxes
The Company must pay sales and use taxes to certain state tax authorities based on rental income collected from tenants in properties located in those states. The Company is generally reimbursed for those taxes by those tenants. The Company accounts for the payments to the taxing authority and subsequent reimbursement from the tenant on a net basis, included in rental income on the Company’s Consolidated Statements of Income.
Concentration of Credit Risks
Our credit risks primarily relate to cash and cash equivalents, mortgage notes, if any, other notes receivable and our interest rate swaps, which are discussed below. Cash and cash equivalents are primarily held in bank accounts and overnight investments. We maintain our bank deposit accounts with large financial institutions in amounts that often exceed federally-insured limits. We have not experienced any losses in such accounts.
Derivative Financial Instruments
In the normal course of business, we are subject to risk from adverse fluctuations in interest rates. We have chosen to manage this risk through the use of derivative financial instruments, primarily with interest rate swaps. Counterparties to these contracts are major financial institutions. We are exposed to credit loss in the event of nonperformance by these counterparties. We do not use derivative instruments for trading or speculative purposes. Our objective in managing exposure to market risk is to limit the impact on cash flows relating to interest payments on the Company's variable rate debt. To qualify for hedge accounting, our interest rate swaps must effectively reduce the risk exposure that they are designed to hedge. In addition, at inception of a qualifying cash flow hedging relationship, the underlying transaction or transactions must be, and are expected to remain, probable of occurring in accordance with our related assertions. All of our hedges are cash flow hedges and are recognized at their fair value in the Consolidated Balance Sheets. Changes in the fair value of the derivatives are recognized in accumulated other comprehensive income.
Earnings per Share
Basic earnings per common share is computed by dividing net income by the weighted average common shares outstanding less issued and outstanding non-vested shares of common stock. Diluted earnings per common share is calculated by including the effect of dilutive securities.
Our unvested restricted common stock outstanding contains non-forfeitable rights to dividends, and accordingly, these awards are deemed to be participating securities. These participating securities, under the 2-class method, are excluded in the earnings allocation in computing both basic and diluted earnings per common share.
NOTE 2. REAL ESTATE INVESTMENTS
As of December 31, 2023, we had gross real estate investments of approximately $1.1 billion in 193 real estate properties (including a portion ofone property accounted for as a sales type lease with a gross amount totaling approximately $3.0 million, included in other assets on the Consolidated Balance Sheets, andtwo properties classified as held for sale with an aggregate amount totaling approximately $7.5 million). The Company's real estate investments are diversified by property type, geographic location, and tenant as shown in the following tables.
| Property Type | # of Properties | Gross Investment(in thousands) |
|---|---|---|
| Medical Office Building | 93 | $436,962 |
| Inpatient Rehabilitation Hospitals | 8 | 174,772 |
| Acute Inpatient Behavioral | 5 | 130,528 |
| Specialty Centers | 37 | 117,718 |
| Physician Clinics | 30 | 87,311 |
| Surgical Centers and Hospitals | 10 | 53,449 |
| Behavioral Specialty Facilities | 9 | 45,051 |
| Long-term Acute Care Hospitals | 1 | 14,937 |
| Total | 193 | $1,060,728 |
| State | # of Properties | Gross Investment(in thousands) |
|---|---|---|
| Texas | 17 | $162,706 |
| Illinois | 18 | 131,416 |
| Ohio | 26 | 113,837 |
| Florida | 25 | 108,631 |
| Pennsylvania | 15 | 58,458 |
| All Others | 92 | 485,680 |
| Total | 193 | $1,060,728 |
| Primary Tenant | # of Properties | Gross Investment(in thousands) |
|---|---|---|
| Lifepoint Health | 6 | $105,895 |
| US HealthVest | 3 | 77,964 |
| All Others (less than 4%) | 184 | 876,869 |
| Total | 193 | $1,060,728 |
Depreciation and amortization expense was $39.7 million, $32.3 million and $30.4 million, respectively, for the years ended December 31, 2023, 2022 and 2021, which is included on the Company's Consolidated Statements of Income. Depreciation and amortization is recognized on a straight-line basis over the estimated useful lives of the assets. The estimated useful lives of our real estate properties at December 31, 2023 are as follows:
| Land improvements | 1 - 20 years |
|---|---|
| Buildings | 7 - 50 years |
| Building improvements | 4.4 - 39.8 years |
| Tenant improvements | 1.4 - 15.1 years |
| Lease intangibles | 0.8 - 13.7 years |
| Personal property | 3 -10 years |
GenesisCare Bankruptcy
On June 1, 2023, GenesisCare and certain of its affiliates ("GenesisCare") filed voluntary petitions for reorganization under Chapter 11 of the U.S. Bankruptcy Code. During the second quarter of 2023, the U.S. Bankruptcy Court for the Southern District of Texas approved GenesisCare’s request to reject a lease of approximately 11,000 square feet with CHCT North Carolina, LLC, a subsidiary of the Company and during the third quarter of 2023, GenesisCare's request to reject an additional unexpired real property lease of approximately 46,000 square feet with CHCT Florida, LLC, a subsidiary of the Company, was approved.
After rejecting thetwo leases noted above, GenesisCare was the sole tenant infive of our properties and a tenant intwo of our multi-tenanted properties, representing approximately 1.9% of our gross real estate properties, or approximately 62,000 square feet. On November 22, 2023, the U.S. Bankruptcy Court approved GenesisCare's disclosure statement and plan of reorganization. As part of their plan of reorganization, GenesisCare is expected to assume or assign to buyers all of the Company's remaining leases with no material changes to the lease terms. The effective date of the plan of reorganization is expected to be during the first quarter of 2024; however, GenesisCare already closed on the assignment oftwo of the Company's leases during January 2024 withtwo separate buyers.
GenesisCare has met substantially all of its lease payment obligations due to the Company through February 2024. The Company has engaged counsel to monitor the GenesisCare bankruptcy progress and any additional potential impacts to the Company.
NOTE 3. REAL ESTATE LEASES
Lessor Accounting
The Company’s properties are generally leased pursuant to non-cancelable, fixed-term operating leases with expiration dates through 2039. The Company’s leases generally require the lessee to pay minimum rent, with fixed rent renewal terms or increases based on a Consumer Price Index and may also include additional rent, which may include taxes (including property taxes), insurance, maintenance and other operating costs associated with the leased property. The real estate properties were 91.1% leased, excluding real estate assets held for sale, at December 31, 2023 with a weighted average remaining lease term of approximately 6.9 years.
Future Minimum Lease Payments
Future minimum lease payments under the non-cancelable operating leases due the Company for the years ending December 31, as of December 31, 2023, are as follows (in thousands):
| 2024 | $95,134 |
| 2025 | 88,670 |
| 2026 | 78,548 |
| 2027 | 71,150 |
| 2028 | 66,347 |
| 2029 and thereafter | 340,896 |
| $740,745 |
Customer Concentrations
The Company's real estate portfolio is leased to a diverse tenant base. See Note 2 – Real Estate Investments. For the years ended December 31, 2023, 2022 and 2021, the Company had no customers that accounted for more than 10% of its consolidated total revenues.
Geographic Concentrations
The Company's portfolio was located in 34 states at December 31, 2023. For the year ended December 31, 2023,39.9% of our consolidated rental income was derived from properties located in Texas (15.3%), Ohio (13.2%), and Illinois (11.4%). For the year ended December 31, 2022,42.0% of our consolidated rental income was derived from properties located in Texas (16.4%), Ohio (12.9%) and Illinois (12.7%). For the year ended December 31, 2021,29.5% of our consolidated rental income was derived from properties located in Texas (16.1%) and Illinois (13.4%).
Purchase Option Provisions
Certain of the Company's leases provide the lessee with a purchase option or a right of first refusal to purchase the leased property. The purchase option provisions generally allow the lessee to purchase the leased property at fair value or at an amount greater than the Company's gross investment in the leased property at the time of the purchase. Since the Company's initial public offering, two of the Company's tenants have exercised their purchase option. Thesetwo properties were sold in 2018 and 2021. Related to the sale of the building in 2021, the Company recorded a gain of approximately $0.2 million.
The Company had an aggregate gross investment of approximately $37.2 million inten real estate properties as of December 31, 2023 that were subject to exercisable purchase options.
Straight-line rental income
Rental income is recognized as earned over the life of the lease agreement on a straight-line basis when collection of rental payments over the term of the lease is probable. Straight-line rent included in rental income was approximately $3.1 million, $3.4 million, and $3.6 million, respectively, for the years ended December 31, 2023, 2022 and 2021.
Prepaid rent
Income received but not yet earned is deferred until such time it is earned. Prepaid rent, included in other liabilities, net on the Consolidated Balance Sheets, was approximately $5.2 million and $3.9 million, respectively, at December 31, 2023 and 2022.
Sales-type lease
The Company has a portion ofone property accounted for as a sales-type lease with a gross amount totaling approximately $3.0 million included inother assets, net on the Company's Consolidated Balance Sheet. Future lease payments due to the Company under this lease for the years ending December 31, as of December 31, 2023, are as follows (in thousands):
| 2024 | $346 |
| 2025 | 356 |
| 2026 | 367 |
| 2027 | 378 |
| 2028 | 389 |
| 2029 and thereafter | 4,821 |
| Total undiscounted lease receivable | 6,657 |
| Discount | (3,629) |
| Lease receivable | $3,028 |
During the year ended December 31, 2023, the Company recognized interest income of approximately $0.3 million related to this lease which is included in other operating interest on the Company's Consolidated Statement of Income.
Lessee Accounting
At December 31, 2023, the Company was obligated, as the lessee, under four non-prepaid ground leases accounted for as operating leases with expiration dates through 2076, including renewal options, andtwo non-prepaid ground lease accounted for as a financing lease with an expiration date through 2109, including renewal options. Any rental increases related to the Company's ground leases are generally either stated or based on the Consumer Price Index.
The Company's future lease payments under these non-prepaid ground leases were as follows (in thousands):
| Operating · Financing | ||
|---|---|---|
| 2024 | $43 | $154 |
| 2025 | 44 | 154 |
| 2026 | 44 | 154 |
| 2027 | 45 | 154 |
| 2028 | 46 | 154 |
| 2029 and thereafter | 1,102 | 6,802 |
| Total undiscounted lease payments | 1,324 | 7,572 |
| Discount | (549) | (4,295) |
| Lease liabilities | $775 | $3,277 |
Other information regarding our ground leases are disclosed in the following tables.
| For the Year Ended December 31, | |||
|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 |
| Operating lease costs: | |||
| Fixed rent expense | $179 | $177 | $127 |
| Financing lease costs: | |||
| Amortization of right of use asset | 59 | 53 | 28 |
| Interest expense | 122 | 122 | 71 |
| Net lease costs | $360 | $352 | $226 |
| Net lease costs and location in the accompanying consolidated statements of income: | |||
| Property operating expense | $179 | $177 | $127 |
| Depreciation and amortization | 59 | 53 | 28 |
| Interest expense | 122 | 122 | 71 |
| Net lease costs | $360 | $352 | $226 |
| Cash paid for amounts included in the measurement of lease liabilities: | |||
| Operating leases | $42 | $41 | $31 |
| Finance leases | 141 | 130 | 70 |
| $183 | $171 | $101 | |
| Supplemental non-cash information on lease liabilities resulting from obtaining right of use assets: | |||
| Right of use assets obtained in exchange for finance lease obligations | — | 728 | 1,898 |
| $— | $728 | $1,898 | |
| Year Ended December 31, | ||
|---|---|---|
| 2023 · 2022 | ||
| Operating leases: | ||
| Weighted-average remaining lease term in years (including renewal options) | 35.1 | 36.3 |
| Weighted-average discount rate | 4.0% | 4.0% |
| Financing leases: | ||
| Weighted-average remaining lease term in years (including renewal options) | 39.8 | 40.8 |
| Weighted-average discount rate | 4.2% | 4.2% |
NOTE 4. REAL ESTATE ACQUISITIONS AND DISPOSITIONS
2023 Real Estate Acquisitions
During the year ended December 31, 2023, the Company acquired 19 real estate properties andone land parcel adjacent to an existing property in our portfolio, infourteen separate transactions, as detailed in the table below. Upon acquisition, the properties were 99.2% leased in the aggregate with lease expirations through 2038. Amounts recorded in revenues and net income for these properties were approximately $6.7 million and $2.0 million, respectively, and transaction costs totaling approximately $1.6 million were capitalized for the year ended December 31, 2023 relating to these property acquisitions.
| Location | Property Type (1) | Date Acquired | Purchase Price | Cash Consideration | Real Estate | Other (2) | Square Footage |
|---|---|---|---|---|---|---|---|
| (000's) · (000's) · (000's) · (000's) · (Unaudited) | |||||||
| LaGrange, GA | MOB | 01/18/23 | $8,007 | $8,087 | $8,118 | $(31) | 55,310 |
| West Point, GA | MOB | 01/18/23 | 811 | 819 | 822 | (3) | 5,600 |
| Canton, OH | MOB | 01/30/23 | 3,669 | 3,706 | 4,287 | (581) | 27,920 |
| Scranton, PA | MOB | 02/23/23 | 1,957 | 2,165 | 2,317 | (152) | 22,743 |
| Scranton, PA | MOB | 02/23/23 | 2,207 | 2,366 | 2,340 | 26 | 15,768 |
| LaGrange, GA | MOB | 03/06/23 | 6,469 | 6,458 | 6,622 | (164) | 31,473 |
| LaGrange, GA | MOB | 03/06/23 | 249 | 294 | 300 | (6) | 2,972 |
| Lakeland, FL | Land | 04/03/23 | 838 | 845 | 846 | (1) | — |
| Hermitage, PA | MOB | 05/04/23 | 4,218 | 4,382 | 4,529 | (147) | 25,982 |
| San Antonio, TX | MOB | 05/22/23 | 2,772 | 2,783 | 3,031 | (248) | 12,376 |
| Clinton, MD | MOB | 06/21/23 | 7,850 | 7,807 | 7,867 | (60) | 37,344 |
| Ft. Myers, FL | MOB | 07/28/23 | 10,646 | 10,739 | 10,952 | (213) | 43,322 |
| Ft. Myers, FL | MOB | 07/28/23 | 582 | 588 | 497 | 91 | 3,200 |
| Immokalee, FL | MOB | 07/28/23 | 847 | 863 | 881 | (18) | 6,757 |
| El Paso, TX | IRF | 07/31/23 | 23,500 | 23,538 | 23,538 | — | 37,992 |
| Beaver, PA | MOB | 08/24/23 | 3,330 | 3,496 | 3,581 | (85) | 15,878 |
| Westlake, OH | MOB | 08/25/23 | 2,425 | 2,444 | 2,535 | (91) | 14,100 |
| Newcastle, PA | MOB | 09/15/23 | 10,375 | 10,613 | 11,239 | (626) | 56,003 |
| Crystal Lake, IL | MOB | 10/06/23 | 4,049 | 2,964 | 3,160 | (196) | 17,543 |
| Crystal Lake, IL | MOB | 10/06/23 | 3,044 | 3,940 | 4,394 | (454) | 30,718 |
| $97,845 | $98,897 | $101,856 | $(2,959) | 463,001 | |||
| (1) MOB - Medical Office Building; IRF - Inpatient Rehabilitation Facility | |||||||
| (2) Includes items including, but not limited to, other assets, liabilities assumed, and security deposits. | |||||||
The following table summarizes the estimated relative fair values of the assets acquired and liabilities assumed in the property acquisitions for the year ended December 31, 2023.
| Estimated Fair Value | Weighted AverageUseful Life | |
|---|---|---|
| (In thousands) | (In years) | |
| Land and land improvements | $19,443 | 8.6 |
| Building and building improvements | 70,496 | 30.4 |
| Intangibles: | ||
| At-market lease intangibles | 11,917 | 4.4 |
| Above-market lease intangibles | 976 | 5.1 |
| Below-market lease intangibles | (3,135) | 5.1 |
| Total intangibles | 9,758 | |
| Accounts receivable and other assets acquired | 304 | |
| Accounts payable, accrued liabilities and other liabilities acquired | (798) | |
| Prorated rent, interest and operating expense reimbursement amounts collected | (306) | |
| Total cash consideration | $98,897 | |
During 2023, the Company committed to plans to dispose oftwo properties with an aggregate carrying balance of $7.5 million, consisting of $1.5 million of land and land improvements and $6.0 million of buildings and building improvements, and classified those properties as Real estate properties held for sale on the Company's Consolidated Balance Sheet.
In the second quarter of 2023, the Company committed to a plan to dispose of a property in Houston, Texas with a carrying balance of $1.1 million at December 31, 2023. The Company had incurred property damage due to vandalism at this property which was covered by our insurance policies. The Company estimated the fair value of the damaged property and recorded a casualty loss for the difference between the estimated fair value less costs to sell and the insurance proceeds received. The Company determined that the estimated amount of casualty loss was approximately $1.6 million and received insurance proceeds totaling $2.3 million, resulting in a net casualty gain of approximately $0.7 million which is included in Interest and other income on the Consolidated Statements of Income. The Company had a contract to sell the property and recorded a $0.1 million impairment on the property during the third quarter as the carrying value of the property was less than the estimated fair value of the property less costs to sell. The contract to sell the property was terminated during the fourth quarter of 2023, and the Company is continuing to market this property for sale during the first half of 2024.
In the fourth quarter of 2023, the Company committed to a plan to dispose of a property in Ft. Myers, Florida with a carrying balance of $6.4 million at December 31, 2023. The lease had been rejected during the third quarter of 2023 by Genesis Care who filed a voluntary petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code in June 2023. The Company entered into a sales contract in January 2024 and estimated that, as of December 31, 2023, the sales price less estimated costs to sell exceeded the carrying value of the property. The Company anticipates closing on the sale of this property during the second or third quarter of 2024.
2022 Real Estate Acquisitions
During the year ended December 31, 2022, the Company acquired 18 real estate properties as detailed in the table below. Upon acquisition, the properties were 98.9% leased in the aggregate with lease expirations through 2037. Amounts recorded in revenues and net income for these properties were approximately $3.2 million and $1.9 million, respectively, and transaction costs totaling approximately $1.4 million were capitalized for the year ended December 31, 2022 relating to these property acquisitions.
| Location | Property Type (1) | Date Acquired | Purchase Price | Cash Consideration | Real Estate | Other (2) | Square Footage |
|---|---|---|---|---|---|---|---|
| (000's) · (000's) · (000's) · (000's) · (Unaudited) | |||||||
| Toledo, OH | MOB | 03/09/22 | $2,606 | $2,621 | $2,735 | $(114) | 17,465 |
| Fremont, NE | MOB | 03/09/22 | 3,232 | 3,224 | 3,443 | (219) | 12,850 |
| Cincinnati, OH | IRF | 05/12/22 | 23,500 | 22,826 | 23,558 | (732) | 37,720 |
| Marne, MI | BSF | 09/01/22 | 13,238 | 12,986 | 13,415 | (429) | 96,886 |
| Des Moines, IA | PC | 09/20/22 | 4,272 | 4,313 | 3,818 | 495 | 17,318 |
| Brook Park, OH | MOB | 11/21/22 | 2,200 | 2,187 | 2,256 | (69) | 16,802 |
| Rockville, MD | MOB | 12/12/22 | 13,937 | 14,180 | 14,133 | 47 | 94,491 |
| Cape Coral, FL | SC | 12/13/22 | 4,635 | 4,683 | 4,563 | 120 | 12,130 |
| Cape Coral, FL | MOB | 12/13/22 | 400 | 410 | 394 | 16 | 2,023 |
| Cape Coral, FL | MOB | 12/13/22 | 990 | 998 | 1,039 | (41) | 6,379 |
| Fort Myers, FL | MOB | 12/13/22 | 6,520 | 6,583 | 6,143 | 440 | 22,104 |
| Fort Myers, FL | MOB | 12/13/22 | 3,325 | 3,360 | 3,246 | 114 | 16,000 |
| Fort Myers, FL | SC | 12/13/22 | 4,510 | 4,556 | 4,578 | (22) | 10,832 |
| Fort Myers, FL | SC | 12/13/22 | 4,265 | 4,308 | 4,142 | 166 | 9,376 |
| Fort Myers, FL | MOB | 12/13/22 | 133 | 139 | 141 | (2) | 1,201 |
| Show Low, AZ | MOB | 12/23/22 | 840 | 841 | 844 | (3) | 4,437 |
| Show Low, AZ | MOB | 12/23/22 | 4,122 | 4,105 | 4,170 | (65) | 22,410 |
| Show Low, AZ | MOB | 12/23/22 | 4,347 | 4,371 | 4,111 | 260 | 22,400 |
| $97,072 | $96,691 | $96,729 | $(38) | 422,824 | |||
| (1) PC - Physician Clinic; BSF - Behavioral Specialty Facility; IRF - Inpatient Rehabilitation Facility; MOB - Medical Office Building; SC - Specialty Center | |||||||
| (2) Includes items including, but not limited to, other assets, above and below market intangibles, liabilities assumed, and security deposits. | |||||||
The following table summarizes the estimated relative fair values of the assets acquired and liabilities assumed in the property acquisitions for the year ended December 31, 2022.
| Estimated Fair Value | Weighted AverageUseful Life | |
|---|---|---|
| (In thousands) | (In years) | |
| Land and land improvements | $19,405 | 10.1 |
| Building and building improvements | 68,268 | 34.5 |
| Intangibles: | ||
| At-market lease intangibles | 9,056 | 6.6 |
| Above-market lease intangibles | 1,977 | 6.3 |
| Below-market lease intangibles | (649) | 5.3 |
| Total intangibles | 10,384 | |
| Accounts receivable and other assets acquired | 800 | |
| Accounts payable, accrued liabilities and other liabilities acquired | (2,015) | |
| Financing right-of-use lease asset acquired | 728 | |
| Financing lease liability acquired | (308) | |
| Prorated rent, interest and operating expense reimbursement amounts collected | (571) | |
| Total cash consideration | $96,691 | |
NOTE 5. DEBT, NET
The table below details the Company's debt, net as of December 31, 2023 and December 31, 2022.
| Balance as of December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 · Maturity Dates | ||||||
| Credit Facility: | ||||||
| Revolving Credit Facility | $50,000 | $— | 3/26 | |||
| A-3 Term Loan, net | 74,730 | 74,609 | 3/26 | |||
| A-4 Term Loan, net | 124,522 | 124,409 | 3/28 | |||
| A-5 Term Loan, net | 149,189 | 149,059 | 3/30 | |||
| Mortgage Note Payable, net | 4,815 | 4,920 | 5/24 | |||
| $403,256 | $352,997 | |||||
Credit Facility
The Company's third amended and restated credit agreement, as amended (the "Credit Facility") is by and among Community Healthcare Trust Incorporated, as borrower, the several banks and financial institutions party thereto as lenders, and Truist Bank, as administrative agent.
The Credit Facility provides for a $150.0 million revolving credit facility (the "Revolving Credit Facility") and $350.0 million in term loans (the "Term Loans"). The Revolving Credit Facility matures on March 19, 2026 and includesone 12-month option to extend the maturity date of the Revolving Credit Facility, subject to the satisfaction of certain conditions. The Term Loans include aseven-year term loan facility in the aggregate principal amount of $75.0 million (the "A-3 Term Loan"), which matures on March 29, 2026, aseven-year term loan facility in the aggregate principal amount of $125.0 million (the "A-4 Term Loan") which matures on March 19, 2028, and a seven-year and three-month term loan facility in the aggregate principal amount of $150.0 million (the "A-5 Term Loan) which matures on March 14, 2030. Loans under the Credit Facility are interest only with principal amounts due as of each facility's applicable maturity date.
Amounts outstanding under the Revolving Credit Facility bear interest at a floating rate based on the Company's option, on either: (i) adjusted term SOFR or adjusted daily simple SOFR plus 1.25% to 1.90% or (ii) a base rate plus 0.25% to 0.90% in each case, depending upon the Company’s leverage ratio (7.06% at December 31, 2023). In addition, the Company is obligated to pay an annual fee equal to 0.20% of the amount of the unused portion of the Revolving Credit Facility if amounts borrowed are greater than 33.3% of the borrowing capacity under the Revolving Credit Facility and 0.25% of the unused portion of the Revolving Credit Facility if amounts borrowed are less than or equal to 33.3% of the borrowing capacity under the Revolving Credit Facility. The Company had $50.0 million outstanding under the Revolving Credit Facility with a borrowing capacity remaining of approximately $100.0 million at December 31, 2023.
Amounts outstanding under the Term Loans bear interest at a floating rate that is based, at the Company's option, on either (i) adjusted term SOFR or adjusted daily SOFR plus 1.65% to 2.30%, plus a simple SOFR adjustment equal to 0.10% per annum, or (ii) a base rate plus 0.65% to 1.30%, in each case, depending upon the Company’s leverage ratio. The Company has entered into interest rate swaps to fix the interest rates on the Term Loans. See Note 6 – Derivative Financial Instruments for more details on the interest rate swaps. At December 31, 2023, the Company had $350.0 million outstanding under the Term Loans which had a fixed weighted average interest rate under the swaps of approximately 4.3%. In March 2024, two swaps will mature and will be replaced bytwo forward-starting swaps currently in place and will increase the fixed weighted average interest rate under the swaps to approximately 4.4%. See Note 6 – Derivative Financial Instruments for more details on the interest rate swaps.
The Company’s ability to borrow under the Credit Facility is subject to its ongoing compliance with a number of customary affirmative and negative covenants, including limitations with respect to liens, indebtedness, distributions, mergers, consolidations, investments, restricted payments and asset sales, as well as financial maintenance covenants. The Company was in compliance with its financial covenants under its Credit Facility as of December 31, 2023.
Mortgage Note Payable
In 2018, we acquired a building and assumed a $5.4 million mortgage note payable, secured by the building. The building had a $7.2 million carrying value at December 31, 2023. The mortgage note amortizes monthly at a fixed interest rate of 4.98% with a balloon payment upon maturity on May 1, 2024. Principal repayments due on the mortgage note are approximately $4.8 million for the year ending December 31, 2024. The Company's unamortized loan costs related to the mortgage note were approximately $6,000 and $27,000 at December 31, 2023 and 2022, respectively.
NOTE 6. DERIVATIVE FINANCIAL INSTRUMENTS
Risk Management Objective of Using Derivatives
The Company may use derivative financial instruments, including interest rate swaps, caps, options, floors and other interest rate derivative contracts, to hedge all or a portion of the interest rate risk associated with its borrowings. The principal objective of such arrangements is to minimize the risks and/or costs associated with the Company’s operating and financial structure as well as to hedge specific anticipated transactions. The Company does not intend to utilize derivatives for speculative or other purposes other than interest rate risk management. The use of derivative financial instruments carries certain risks, including the risk that the counterparties to these contractual arrangements are not able to perform under the agreements. To mitigate this risk, the Company only enters into derivative financial instruments with counterparties with high credit ratings and with major financial institutions with which the Company and its affiliates may also have other financial relationships. The Company does not anticipate that any of the counterparties will fail to meet their obligations.
Cash Flow Hedges of Interest Rate Risk
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish these objectives, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.
As of December 31, 2023, the Company hadseventeen outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk for notional amounts totaling $350.0 million, which mature between 2024 and 2030, at the maturity dates of the associated term loans (see Note 5 – Debt, net for additional details). Two forward-starting interest rate swaps for notional amounts totaling $50.0 million, will become effective March 29, 2024, whentwo currently active swaps for notional amounts totaling $50.0 million mature.
Tabular Disclosure of Fair Value of Derivative Instruments on the Balance Sheet
The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the Consolidated Balance Sheets as of December 31, 2023 and 2022.
| Asset Derivatives Fair Value at December 31, | Liability Derivatives Fair Value at December 31, | |||||
|---|---|---|---|---|---|---|
| (in thousands) | 2023 | 2022 | Balance Sheet Classification | 2023 | 2022 | Balance Sheet Classification |
| Interest rate swaps | $16,417 | $22,667 | Other assets, net | $— | $— | Other liabilities, net |
The changes in the fair value of derivatives designated and that qualify as cash flow hedges are recorded in accumulated other comprehensive income ("AOCI") and are subsequently reclassified to interest expense in the period that the hedged forecasted transaction affects earnings.
Amounts reported in AOCI related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s Term Loans. During the next twelve months, the Company estimates that an additional $8.4 million will be reclassified from AOCI as a decrease to interest expense.
Tabular Disclosure of the Effect of Cash Flow Hedge Accounting on Accumulated Other Comprehensive Loss
The table below details the location in the financial statements of the gain or loss recognized on interest rate derivatives designated as cash flow hedges for the years ended December 31, 2023 and 2022.
| For the Year Ended December 31, | ||
|---|---|---|
| (Dollars in thousands) | 2023 | 2022 |
| Amount of unrealized gain recognized in OCI on derivative | $3,803 | $27,380 |
| Amount of (gain) loss reclassified from AOCI into interest expense | $(10,053) | $267 |
| Total interest expense presented in the Consolidated Statements of Income in which the effects of the cash flow hedges are recorded | $17,792 | $11,873 |
Tabular Disclosures of Offsetting Derivatives
The tables below present a gross presentation, the effects of offsetting, and a net presentation of the Company's derivatives as of December 31, 2023 and December 31, 2022. The net amounts of derivative assets or liabilities can be reconciled to the tabular disclosure of fair value. The tabular disclosure of fair value provides the location that derivative assets and liabilities are presented on the Consolidated Balance Sheets.
| Offsetting of Derivative Assets (as of December 31, 2023) | ||||||
|---|---|---|---|---|---|---|
| Gross Amounts Not Offset in the Consolidated Balance Sheets | ||||||
| (in thousands) | Gross Amounts of Recognized Assets | Gross Amounts Offset in the Consolidated Balance Sheet | Net Amounts of Assets in the Consolidated Balance Sheets | Financial Instruments | Cash Collateral Received | Net Amount |
| Derivatives | $16,417 | $— | $16,417 | $— | $— | $16,417 |
| Offsetting of Derivative Liabilities (as of December 31, 2023) | ||||||
|---|---|---|---|---|---|---|
| Gross Amounts Not Offset in the Consolidated Balance Sheets | ||||||
| (in thousands) | Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Consolidated Balance Sheet | Net Amounts of Liabilities in the Consolidated Balance Sheets | Financial Instruments | Cash Collateral Received | Net Amount |
| Derivatives | $— | $— | $— | $— | $— | $— |
| Offsetting of Derivative Assets (as of December 31, 2022) | ||||||
|---|---|---|---|---|---|---|
| Gross Amounts Not Offset in the Consolidated Balance Sheets | ||||||
| (in thousands) | Gross Amounts of Recognized Assets | Gross Amounts Offset in the Consolidated Balance Sheet | Net Amounts of Assets in the Consolidated Balance Sheets | Financial Instruments | Cash Collateral Received | Net Amount |
| Derivatives | $22,667 | $— | $22,667 | $— | $— | $22,667 |
| Offsetting of Derivative Liabilities (as of December 31, 2022) | ||||||
|---|---|---|---|---|---|---|
| Gross Amounts Not Offset in the Consolidated Balance Sheets | ||||||
| (in thousands) | Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Consolidated Balance Sheet | Net Amounts of Liabilities in the Consolidated Balance Sheets | Financial Instruments | Cash Collateral Received | Net Amount |
| Derivatives | $— | $— | $— | $— | $— | $— |
Credit-risk-related Contingent Features
As of December 31, 2023, the Company did not have any derivatives in a net liability position, and had not posted any collateral related to these agreements and was not in breach of any agreement provisions. If the Company terminated these interest rate swaps or breached any of these provisions, it could have been required to settle its obligations under the agreements at their aggregate termination value.
NOTE 7. STOCKHOLDERS' EQUITY
Common Stock
The following table provides a reconciliation of the beginning and ending common stock balances for the years ended December 31, 2023, 2022 and 2021:
| For the Year Ended December 31, | |||
|---|---|---|---|
| (Amounts in thousands) | 2023 | 2022 | 2021 |
| Balance, beginning of period | 25,897 | 24,983 | 23,888 |
| Issuance of common stock | 1,385 | 600 | 823 |
| Restricted stock issued | 361 | 318 | 273 |
| Restricted stock withheld and forfeited | (30) | (4) | (1) |
| Balance, end of period | 27,613 | 25,897 | 24,983 |
ATM Program
The Company has an at-the-market offering program ("ATM Program"), with Piper Sandler & Co., Evercore Group L.L.C., Truist Securities, Inc., Regions Securities LLC, Fifth Third Securities, Inc., Janney Montgomery Scott LLC, and Robert W. Baird & Co. Incorporated, as Sales Agents (each, an “Agent”, and, collectively, the “Agents”). Under the ATM Program, the Company may issue and sell shares of its common stock, having an aggregate gross sales price of up to $500.0 million, exclusive of shares of Common Stock sold under its prior agreements with our Agents. The shares of common stock may be sold from time to time through or to one or more of the Agents, as may be determined by the Company in its sole discretion, subject to the terms and conditions of the agreement and applicable law.
The Company's activity under the ATM Program for the years ended December 31, 2023, 2022, and 2021 is detailed in the table below. As of December 31, 2023, the Company had approximately $433.9 million remaining that may be issued under the ATM Program.
| For the Year Ended December 31, | |||
|---|---|---|---|
| (Shares in thousands, except per share amounts) | 2023 | 2022 | 2021 |
| Shares issued | 1,385 | 600 | 823 |
| Net proceeds received (in millions) | $44.2 | $20.5 | $38.4 |
| Average gross sales price per share | $32.56 | $34.94 | $47.68 |
Automatic Shelf Registration Statement
On November 2, 2022, the Company filed an automatic shelf registration statement on Form S-3 with the SEC. The registration statement is for an indeterminate number of securities and is effective for three years. Under this registration statement, the Company has the capacity to offer and sell from time to time various types of securities, including common stock, preferred stock, depository shares, rights, debt securities, warrants and units.
Dividends Declared
During 2023, the Company declared and paid dividends totaling $1.805 per common share as shown in the table below.
| Declaration Date | Record Date | Date Paid | Amount Per Share |
|---|---|---|---|
| February 9, 2023 | February 21, 2023 | March 1, 2023 | $0.4475 |
| April 27, 2023 | May 12, 2023 | May 26, 2023 | $0.4500 |
| July 27, 2023 | August 11, 2023 | August 25, 2023 | $0.4525 |
| October 26, 2023 | November 9, 2023 | November 24, 2023 | $0.4550 |
During 2022, the Company declared and paid dividends totaling $1.765 per common share as shown in the table below.
| Declaration Date | Record Date | Date Paid | Amount Per Share |
|---|---|---|---|
| February 10, 2022 | February 22, 2022 | March 1, 2022 | $0.4375 |
| April 28, 2022 | May 13, 2022 | May 27, 2022 | $0.4400 |
| July 28, 2022 | August 12, 2022 | August 26, 2022 | $0.4425 |
| October 27, 2022 | November 10, 2022 | November 25, 2022 | $0.4450 |
NOTE 8. INCOME PER COMMON SHARE
The following table sets forth the computation of basic and diluted income per common share.
| Year Ended December 31, | |||
|---|---|---|---|
| (Dollars and shares in thousands, except per share data) | 2023 | 2022 | 2021 |
| Net income | $7,714 | $22,019 | $22,492 |
| Participating securities' share in earnings | (2,619) | (2,847) | (2,314) |
| Net income, less participating securities' share in earnings | $5,095 | $19,172 | $20,178 |
| Weighted Average Common Shares Outstanding | |||
| Weighted average common shares outstanding | 26,649 | 25,218 | 24,583 |
| Unvested restricted shares | (1,447) | (1,587) | (1,320) |
| Weighted average common shares outstanding–Basic | 25,202 | 23,631 | 23,263 |
| Weighted average common shares–Basic | 25,202 | 23,631 | 23,263 |
| Dilutive potential common shares | — | — | — |
| Weighted average common shares outstanding –Diluted | 25,202 | 23,631 | 23,263 |
| Basic Income per Common Share | $0.20 | $0.81 | $0.87 |
| Diluted Income per Common Share | $0.20 | $0.81 | $0.87 |
NOTE 9. STOCK INCENTIVE PLANS
2014 Incentive Plan
The 2014 Incentive Plan authorizes the Company to award shares equal to 7% of the total number of shares of the Company’s common stock outstanding on December 31 of the immediately preceding year, or 1,812,822 shares of common stock (the "Plan Pool"), for 2023, to its employees and directors. The 2014 Incentive Plan will continue until terminated by the Company's Board of Directors (the "Board") or March 31, 2024. As of December 31, 2023, the Company had issued a total of 1,497,205 restricted shares under the Incentive Pool for compensation-related awards to its employees and directors, with 315,617 authorized shares remaining which had not been issued. Shares issued under the 2014 Incentive Plan are generally subject to long-term, fixed vesting periods of 3 to 8 years. If an employee or director voluntarily terminates his or her relationship with the Company or is terminated for cause before the end of the vesting period, the shares are forfeited, at no cost to the Company. Once the shares have been granted, the recipient of the shares has the right to receive dividends and the right to vote the shares.
Alignment of Interest Program
The Second Amended and Restated Alignment of Interest Program (the “Second Alignment of Interest Program”) authorizes the Company to issue 1,000,000 shares of the Company’s common stock to its employees and directors in lieu of the employee's or director's cash compensation (the "Program Pool"), at their election. As of December 31, 2023, the Company had issued a total of 666,335 restricted shares under the Program Pool in lieu of cash compensation to its employees and directors, with 333,665 authorized shares remaining which had not been issued.
The Company's Second Alignment of Interest Program is designed to provide the Company's employees and directors with an incentive to remain with the Company and to incentivize long-term growth and profitability. Under the Second Alignment of Interest Program, employees may elect to defer up to 100% of their base salary and other compensation and directors may elect to defer up to 100% of their director fee. The number of shares granted will be increased through a Company match depending on the length of the vesting period selected by the employee or director. Employees may select vesting periods of 3 years,5 years, or 8 years, with a 30%,50%, and 100% Company match, respectively. Directors may select vesting periods of 1 year,2 years, or 3 years, with a 20%,40%, or 60% Company match, respectively.
Officer Incentive Programs
The Company has a Second Amended and Restated Executive Officer Incentive Program and an Amended and Restated Non-Executive Officer Incentive Program (the "Officer Incentive Programs") under the Incentive Plan which are designed to provide incentives to the Company's officers that are designed to reward its officers for individual, as well as Company performance in the form of cash or restricted stock. Company performance will be based on performance targets, which may include targets such as funds from operations ("FFO"), dividend payout percentages, as well as the Company's relative total stockholder return performance over three-year andfive-year periods, measured against the Company's peer group, as determined by the Company's Board of Directors each year. The officers may elect, in the year prior to an award, to receive awards under the Officer Incentive Programs in cash or restricted stock, as allowed within the applicable Officer Incentive Programs, as well as a vesting period as discussed under the Second Alignment of Interest Program above. Shares of common stock issued under the Officer Incentive Programs are issued under either the Plan Pool or Program Pool.
The 2014 Incentive Plan and certain of the programs discussed above were amended in January 2024. See Note 16 – Subsequent Events.
Summary
A summary of the activity under the Incentive Plan and related information for the years ended December 31, 2023, 2022, and 2021 is included in the table below.
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (dollars and shares in thousands, except per share amounts) · 2023 · 2022 · 2021 | ||||||
| Stock-based awards, beginning of year | 1,708 | 1,416 | 1,164 | |||
| Stock in lieu of compensation | 141 | 116 | 96 | |||
| Stock awards | 220 | 202 | 177 | |||
| Total Granted | 361 | 318 | 273 | |||
| Vested (1) | (692) | (22) | (20) | |||
| Forfeited | (3) | (4) | (1) | |||
| Stock-based awards, end of year | 1,374 | 1,708 | 1,416 | |||
| ___________ | ||||||
| (1) Vested shares for the twelve months ended December 31, 2023 included the accelerated vesting of 625 shares upon the passing of our former CEO and President. | ||||||
| Weighted average grant date fair value, per share, of: | ||||||
| Stock-based awards, beginning of year | $37.43 | $33.89 | $31.04 | |||
| Stock-based awards granted during the year | $36.78 | $41.45 | $48.48 | |||
| Stock-based awards vested during the year | $35.38 | $23.54 | $26.52 | |||
| Stock-based awards forfeited during the year | $43.83 | $41.87 | $49.81 | |||
| Stock-based awards, end of year | $36.45 | $37.43 | $33.89 | |||
| Grant date fair value of shares granted during the year | $13,220 | $13,232 | $13,251 | |||
The Company had nonvested stock-based compensation that had not yet been recognized of approximately $26.8 million and $33.7 million, respectively, at December 31, 2023 and 2022. The vesting periods for the non-vested shares granted during 2023 ranged from 3 to 8 years with a weighted-average amortization period remaining as of December 31, 2023 of approxi mately 5.82 years. Compensation expense recognized during the years ended December 31, 2023, 2022, and 2021 from the amortization of the value of shares over the vesting period was approximately $20.0 million, $9.4 million and $7.2 million, respectively, which are included in general and administrative expenses on the consolidated statements of income.
Accelerated Amortization and Vesting of Restricted Stock
The Company's former CEO and President, Timothy Wallace, passed away in March 2023. At the time of his passing, Mr. Wallace had 624,725 shares of restricted stock that had not vested or been fully amortized. In accordance with the terms of his employment agreement, the Company accelerated the vesting of these shares and accelerated the unamortized remaining balance of deferred compensation related to these unvested shares, recognizing an additional $11.8 million of amortization expense in 2023.
401(k) Plan
The Company maintains a 401(k) plan that allows eligible employees to defer salary, subject to certain limitations imposed by the Internal Revenue Code. The Company provides a matching contribution of up to 3.5% of each eligible employee’s salary, subject to certain limitations. The Company’s matching contributions were approximately $0.2 million for the year ended December 31, 2023, and $0.1 million for each of the years ended December 31, 2022 and 2021.
NOTE 10. OTHER ASSETS, NET
Other assets on the Company's Consolidated Balance Sheets as of December 31, 2023 and 2022 are detailed in the table below.
| December 31, | ||
|---|---|---|
| (Dollars in thousands) | 2023 | 2022 |
| Notes receivable | $30,775 | $32,705 |
| Straight-line rent receivables | 18,481 | 15,429 |
| Fair value of interest rate swaps | 16,417 | 22,667 |
| Accounts receivable | 4,645 | 2,679 |
| Sales-type lessor receivable | 3,028 | 3,035 |
| Above-market intangible assets, net | 2,645 | 2,399 |
| Financing lease right-of-use assets | 2,486 | 2,545 |
| Leasing commissions, net | 2,312 | 1,848 |
| Prepaid assets | 1,203 | 980 |
| Operating lease right of use assets | 729 | 759 |
| Other | 684 | 496 |
| Deferred financing costs, net | 471 | 683 |
| Deferred tax asset | — | 306 |
| $83,876 | $86,531 | |
The Company's notes receivable include the following notes receivable. Interest on these notes is included in Other operating interest on the Company's Consolidated Statements of Income.
At December 31, 2023, notes receivable included a term loan with an original balance of $15.0 million, secured by all assets and ownership interests inseven long-term acute care hospitals andone inpatient rehabilitation hospital owned by the borrower. The term loan, which had a carrying value of $6.0 million at December 31, 2023, is being repaid in equal monthly installments of $250,000 through the maturity date of December 31, 2025 and bears interest at 9% per annum.
At December 31, 2023, notes receivable also included a $17.0 million term loan and a $5.4 million revolving credit facility, secured by assets and ownership interests ofsix geriatric behavioral hospitals and affiliated companies all of which are co-borrowers on the loans. The term loan bears interest at 9% per annum, with interest only payments due for the first year and then equal monthly installments of principal payments due beginning March
31, 2024. The term loan facility matures on December 31, 2032. The revolving credit facility bears interest at 9% per annum and matures on December 31, 2025. In addition, the Company has committed to fund, at the Company’s discretion, additional amounts, up to $5.0 million with interest at 9% per annum on any amount funded, that may be used by the borrower to pay existing liabilities of co-borrowers. The term loan, the revolving credit facility and the additional commitment all include 3% non-cash interest that is due and payable upon the earlier of the repayment or maturity of each note.
At December 31, 2023, notes receivable also included a $2.3 million revolving credit facility with a borrower. The revolving credit facility will be repaid in equal monthly installments of $40,000 through the maturity date of April 1, 2027. The revolving credit facility bears interest at 9% per annum, as well as 3% non-cash interest that is due and payable upon the earlier of the repayment or maturity of the note.
The Company identified the borrowers of these notes as variable interest entities ("VIEs"), but management determined that the Company was not the primary beneficiary of the VIEs because we lack either directly or through related parties any material impact in the activities that impact the borrowers' economic performance. We are not obligated to provide support beyond our stated commitment to the borrowers, and accordingly our maximum exposure to loss as a result of this relationship is limited to the amount of our outstanding notes receivable. The VIEs that we have identified at December 31, 2023 are summarized in the table below.
| Classification | Carrying Amount (in thousands) | Maximum Exposure to Loss (in thousands) |
|---|---|---|
| Note receivable (term loan) | $6,000 | $6,000 |
| Note receivable (term loan) | $17,000 | $17,000 |
| Note receivable (revolving credit facility) | $5,435 | $5,435 |
| Note receivable (revolving credit facility) | $2,340 | $2,340 |
NOTE 11. OTHER LIABILITIES, NET
Other liabilities on the Company's Consolidated Balance Sheets as of December 31, 2023 and 2022 are detailed in the table below.
| December 31, | ||
|---|---|---|
| (Dollars in thousands) | 2023 | 2022 |
| Prepaid rent | $5,378 | $3,853 |
| Security deposits | 3,765 | 5,766 |
| Below-market lease intangibles, net | 3,188 | 1,075 |
| Financing lease liability | 3,277 | 3,279 |
| Operating lease liability | 775 | 786 |
| Other | 485 | 478 |
| $16,868 | $15,237 | |
NOTE 12. INTANGIBLE ASSETS AND LIABILITIES
The Company has deferred financing costs and various real estate acquisition lease intangibles included in its Consolidated Balance Sheets as of December 31, 2023 and 2022 as detailed in the table below. The Company did not have any indefinite lived intangible assets or liabilities as of December 31, 2023 and 2022.
| Gross Balance at December 31, · Accumulated Amortization at December 31, · Weighted AverageRemaining Life (Years) | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 · 2023 · 2022 · Balance Sheet Classification | ||||||
| Deferred financing costs-Revolving Credit Facility | $3,042 | $3,042 | $2,571 | $2,359 | 2.3 | Other assets, net |
| Deferred financing costs-Term Loans | 2,551 | 2,551 | 993 | 627 | 5.0 | Debt, net |
| Deferred financing costs-Mortgage Note Payable | 108 | 108 | 101 | 81 | 0.3 | Debt, net |
| Above-market lease intangibles | 3,913 | 2,938 | 1,268 | 539 | 4.9 | Other assets, net |
| Below-market lease intangibles | (5,521) | (2,779) | (2,333) | (1,703) | 4.7 | Other liabilities, net |
| At-market lease intangibles | 102,870 | 93,618 | 74,865 | 66,320 | 4.2 | Real estate properties |
| Total intangibles | $106,963 | $99,478 | $77,465 | $68,223 | 4.6 | |
For the years ended December 31, 2023, 2022 and 2021, the Company recognized approximately $11.5 million, $9.0 million, and $9.4 million, respectively, of net intangible amortization expense. Net intangible amortization expense for the year ended December 31, 2023 included the write-off of intangibles related to thetwo Genesis Care leases rejected during 2023 totaling $1.5 million.
Expected future amortization, net, for the next five years of the Company's intangible assets and liabilities, in place as of December 31, 2023 are included in the table below.
| (in thousands) | Amortization, net |
|---|---|
| 2024 | $9,891 |
| 2025 | $7,968 |
| 2026 | $4,718 |
| 2027 | $2,322 |
| 2028 | $1,516 |
NOTE 13. COMMITMENTS AND CONTINGENCIES
Tenant Improvements
The Company may provide tenant improvement allowances in new or renewal leases for the purpose of refurbishing or renovating tenant space. The Company may also assume tenant improvement obligations included in leases acquired in its real estate acquisitions. As of December 31, 2023 and 2022, the Company had approximately $10.9 million and $12.0 million, respectively, in commitments for tenant improvements. At December 31, 2023 six of these projects, totaling $3.5 million, represented redevelopment projects of the buildings into different healthcare uses backed by long term leases. At December 31, 2022 five of these projects, totaling $2.9 million, represented redevelopment projects of the buildings into different healthcare uses backed by long term leases.
Capital Improvements
The Company has entered into contracts with various vendors for various capital improvement projects related to its portfolio. As of December 31, 2023 and 2022, the Company had commitments of approximately $5.8 million and $4.2 million, respectively, in commitments for capital improvement projects.
Legal Proceedings
The Company is not aware of any pending or threatened litigation that, if resolved against the Company, would have a material adverse effect on the Company's Consolidated Financial Statements.
NOTE 14. FAIR VALUE OF FINANCIAL INSTRUMENTS
The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practical to estimate the fair value.
Cash and cash equivalents and restricted cash - The carrying amount approximates the fair value.
Notes receivable - The fair value is estimated using cash flow analyses which are based on an assumed market rate of interest and are classified as Level 2 in the hierarchy.
Borrowings under our Credit Facility - The carrying amount approximates the fair value because the borrowings are based on variable market interest rates. The fair value estimates were determined using Level 2 inputs.
Derivative financial instruments (Interest Rate Swaps) - The fair value is estimated using discounted cash flow techniques. These techniques incorporate primarily Level 2 inputs. The market inputs are utilized in the discounted cash flow calculation considering the instrument’s term, notional amount, discount rate and credit risk. Significant inputs to the derivative valuation model for interest rate swaps are observable in active markets and are classified as Level 2 in the hierarchy.
Mortgage note payable -The fair value is estimated using cash flow analyses which are based on an assumed market rate of interest or at a rate consistent with the rates on mortgage notes assumed by the Company and are classified as Level 2 in the hierarchy.
The table below details the fair values and carrying values for our mortgage note and notes receivable and interest rate swaps at December 31, 2023 and 2022 using Level 2 inputs.
| December 31, 2023 | December 31, 2022 | |||
|---|---|---|---|---|
| (Dollars in thousands) | Carrying Value | Fair Value | Carrying Value | Fair Value |
| Notes receivable | $30,775 | $31,199 | $32,705 | $32,716 |
| Interest rate swap asset | $16,417 | $16,417 | $22,667 | $22,667 |
| Mortgage note payable | $4,821 | $4,791 | $4,947 | $4,761 |
NOTE 15. OTHER DATA
Taxable Income
The Company has elected to be taxed as a REIT, as defined under the Code. To qualify as a REIT, the Company must meet a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its taxable income to its stockholders. The Company has also elected thattwo of its subsidiaries be treated as a TRS, which are subject to federal and state income taxes. All entities other than the TRS subsidiaries are collectively referred to as "the REIT" within this Note 15 – Other Data.
The REIT generally will not be subject to federal income tax on taxable income it distributes currently to its stockholders. Accordingly, no provision for federal income taxes for the REIT has been made in the accompanying Consolidated Financial Statements; however, the Company may record income tax expense or benefit for its TRSs to the extent applicable. If the REIT fails to qualify as a REIT for any taxable year, then it will be subject to federal income taxes at regular corporate rates, including any applicable alternative minimum tax, and may not be able to qualify as a REIT for four subsequent taxable years. Even if the REIT continues to qualify as a REIT, it may be subject to certain state and local taxes on its income and property and to federal income and excise tax on its undistributed taxable income.
Income tax expense and state income tax payments, net of refunds, are as follows for the years ended December 31, 2023, 2022, and 2021.
| Year Ended December 31, | |||
|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 |
| Current | $106 | $97 | $129 |
| Deferred | 306 | 41 | 167 |
| Total income tax expense | $412 | $138 | $296 |
| Income tax payments, net of refunds | $80 | $120 | $109 |
Income tax expense primarily relates to permanent differences between federal, state and local taxable income resulting from certain state and local jurisdictions wholly or partially disallowing the deduction for dividends paid allowed at the federal level and temporary differences resulting from the bases of assets and liabilities of the Company's TRSs for financial reporting purposes and the bases of those assets and liabilities for income tax purposes.
The tax effect of temporary differences included in the net deferred tax assets at December 31, 2023 and 2022 are as follows:
| December 31, | ||||
|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 | ||||
| Deferred tax assets | ||||
| Deferred stock-based compensation | $5,709 | $7,008 | ||
| Net operating losses | 1,987 | 1,349 | ||
| Depreciation and amortization | 45 | 35 | ||
| Prepaid expenses | 15 | 22 | ||
| Total deferred tax assets | 7,756 | 8,414 | ||
| Valuation allowance | (2,141) | (1,406) | ||
| Deferred tax assets, net | 5,615 | 7,008 | ||
| Deferred tax liabilities | ||||
| Deferred administrative services fee | (5,613) | (6,702) | ||
| Other | (2) | — | ||
| Deferred tax liabilities | (5,615) | (6,702) | ||
| Net Deferred tax assets | $— | $306 | ||
The Company has federal net operating loss carryforwards in the aggregate amount of $0.3 million that expire in 2036 and 2037 and in the aggregate amount of $7.3 million that do not expire. Additionally, the Company has state net operating loss carryforwards in the aggregate amount of $7.7 million that expire from 2031 to 2038.
The following table reconciles the Company’s net income to taxable income for the years ended December 31, 2023, 2022 and 2021.
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 · 2021 | ||||||
| Net income | $7,714 | $22,019 | $22,492 | |||
| Reconciling items to taxable income: | ||||||
| Depreciation and amortization | 15,773 | 11,493 | 11,121 | |||
| Gain on sale of real estate | (647) | — | 36 | |||
| Straight-line rent | (3,157) | (3,265) | (3,522) | |||
| Receivable allowance | 250 | — | (25) | |||
| Stock-based compensation | (7,801) | 5,681 | 3,872 | |||
| Sec. 162(m) compensation disallowance | 22,199 | — | — | |||
| Deferred rent | 1,351 | 61 | 1,196 | |||
| Deferred income taxes | 306 | 41 | 166 | |||
| Other | (135) | (17) | (68) | |||
| 28,139 | 13,994 | 12,776 | ||||
| Taxable income (1) | $35,853 | $36,013 | $35,268 | |||
| Dividends paid (2) | $45,439 | $41,642 | $40,092 | |||
| __________ | ||||||
| (1) Before REIT dividends paid deduction. | ||||||
| (2) Net of dividends paid on restricted stock included as a reconciling item. | ||||||
Characterization of Distributions (unaudited)
Earnings and profits (as defined under the Code), the current and accumulated amounts of which determine the taxability of distributions to stockholders, vary from net income attributable to common stockholders and taxable income because of different depreciation recovery periods, depreciation methods, and other items. Distributions in excess of earnings and profits generally constitute a return of capital. The following table shows the characterization of the distributions on the Company's common stock for the years ended December 31, 2023, 2022 and 2021. No preferred shares have been issued by the Company andno dividends have been paid to date relating to preferred shares.
| 2023 · 2022 · 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Per Share · % · Per Share · % · Per Share · % | ||||||||||||
| Common stock: | ||||||||||||
| Ordinary income | $1.569469 | 87.0% | $1.575094 | 89.2% | $1.537982 | 89.2% | ||||||
| Return of capital | $0.235531 | 13.0% | $0.189906 | 10.8% | $0.175047 | 10.1% | ||||||
| Capital gain | $— | —% | $— | —% | $0.011971 | 0.7% | ||||||
| Common stock distributions | $1.805000 | 100.0% | $1.765000 | 100.0% | $1.725000 | 100.0% | ||||||
NOTE 16. SUBSEQUENT EVENTS
Dividend Declared
On February 8, 2024, the Company’s Board of Directors declared a quarterly common stock dividend in the amount of $0.4575 per share. The dividend is payable on March 1, 2024 to stockholders of record on February 20, 2024.
Subsequent Acquisition
Subsequent to December 31, 2023, the Company acquiredone long term acute care hospital (LTACH) for a purchase price of approximately $6.5 million and cash consideration of approximately $6.6 million. Upon acquisition, the property was 100.0% leased with a lease expiration in 2039.
Adoption of New 2024 Compensation Plans and RSU Issuances
On January 2, 2024, the Company's Board adopted a fourth amendment to the 2014 Incentive Plan to provide for the award of restricted stock units ("RSUs").
The Board also approved and adopted the Third Amended and Restated Alignment of Interest Program (the “Third Alignment of Interest Program”), which supersedes the Company’s Second Amended and Restated Alignment of Interest Program. The Third Alignment of Interest Program implements (i) a maximum elective deferral percentage amount of 50% of compensation allowed to be deferred and applied to the acquisition of restricted stock for certain participants in the program who have written employment agreements (“Affected Participants”), and (ii) a limit on the duration of the restriction period selected by the Affected Participants in relation to their Retirement Eligibility (as defined in their employment agreements). The changes under the Third Alignment of Interest Program are effective (i) beginning January 1, 2024 for salary and other compensation deferrals and (ii) starting with performance periods commencing on and after July 1, 2024 for cash bonus deferrals.
Further, the Board approved and adopted the Third Amended and Restated Executive Officer Incentive Program (the “Third Executive Officer Incentive Program”), which supersedes the Company’s Second Amended and Restated Executive Officer Incentive Program (other than with respect to individual performance awards (“IPA”) and company performance awards (“CPA”) for the performance period running from July 1, 2023 to June 30, 2024). The Third Executive Officer Incentive Program provides for IPA, CPA, and three-year long term incentive plan (“LTIP”) awards consisting of RSUs.
On January 4, 2024, the Company granted the following performance-based and time-based RSU's to its executive officers under the Third Executive Officer Incentive Program:
| Absolute TSR Performance-based RSUs (1) | Relative TSR Performance-based RSUs (1) | Time-based RSUs (2) | |
|---|---|---|---|
| Number of RSUs granted | 56,561 | 43,433 | 33,623 |
| __________ | |||
| (1) The number of Performance-based RSUs granted were based on target levels. Actual number of shares granted will be based on performance at the end of the performance period which is June 30, 2026. | |||
| (2) The number of Time-based RSUs granted were based on target levels. One-third of these RSUs will vest on each of June 30, 2024, 2025 and 2026. | |||
Restricted Stock Issuances
On January 12, 2024, pursuant to the 2014 Incentive Plan and the Third Alignment of Interest Program, the Company granted 79,533 shares of restricted common stock to its employees, in lieu of salary, that will cliff vest between 3 and 8 years. Of the shares granted,43,292 shares of restricted stock were granted in lieu of compensation from the Program Pool and 36,241 shares of restricted stock were awards granted from the Plan Pool. Also, on January 12, 2024, pursuant to the 2014 Incentive Plan and the Non-Executive Officer Incentive Program, the Company granted 10,159 shares of restricted stock to certain employees that will cliff vest in 5 years.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.