Form: 425

Filing under Securities Act Rule 425 of certain prospectuses and communications in connection with business combination transactions

February 3, 2015

425: Filing under Securities Act Rule 425 of certain prospectuses and communications in connection with business combination transactions

Published on February 3, 2015

   

Exhibit 99.1

 

AVIV REIT, INC.

AVIV HEALTHCARE PROPERTIES LIMITED PARTNERSHIP

 

[EXCERPTS FROM FORM 10-K FOR YEAR ENDED DECEMBER 31, 2013]

 

INDEX TO THE FINANCIAL STATEMENTS

 

Report of Independent Registered Public Accounting Firm with respect to Aviv REIT, Inc. F-2
Report of Independent Registered Public Accounting Firm with respect to Aviv Healthcare Properties Limited Partnership F-3
Consolidated Balance Sheets as of December 31, 2013 and 2012 of Aviv REIT, Inc. F-4
Consolidated Statements of Operations and Comprehensive Income for the Years Ended December 31, 2013, 2012 and 2011 of Aviv REIT, Inc. F-5
Consolidated Statements of Changes in Equity for the Years Ended December 31, 2013, 2012 and 2011 of Aviv REIT, Inc. F-6
Consolidated Statements of Cash Flows for the Years Ended December 31, 2013, 2012 and 2011 of Aviv REIT, Inc. F-7
Consolidated Balance Sheets as of December 31, 2013 and 2012 of Aviv Healthcare Properties Limited Partnership F-9
Consolidated Statements of Operations and Comprehensive Income for the Years Ended December 31, 2013, 2012 and 2011 of Aviv Healthcare Properties Limited Partnership F-10
Consolidated Statements of Changes in Equity for the Years Ended December 31, 2013, 2012 and 2011 of Aviv Healthcare Properties Limited Partnership F-11
Consolidated Statements of Cash Flows for the Years Ended December 31, 2013, 2012 and 2011 of Aviv Healthcare Properties Limited Partnership F-12
Notes to Consolidated Financial Statements F-14
   
FINANCIAL STATEMENT SCHEDULES  
   
Schedule II—Valuation and Qualifying Accounts F-45
Schedule III—Real Estate and Investments F-46

 

All other schedules for which provision is made in the applicable accounting regulation of the Securities and Exchange Commission are not required under the related instructions or are inapplicable or have been omitted because sufficient information has been included in the notes to the Consolidated Financial Statements.

 

F-1
 

 

AVIV REIT, INC.

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

The Board of Directors and the Stockholders

Aviv REIT, Inc.

 

We have audited the accompanying consolidated balance sheets of Aviv REIT, Inc. (the Company) as of December 31, 2013 and 2012, and the related consolidated statements of operations and comprehensive income, changes in equity, and cash flows for each of the three years in the period ended December 31, 2013. Our audits also included the financial statement schedules listed in the accompanying index to the financial statements. These financial statements and schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements and schedules based on our audits.

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Company’s internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Aviv REIT, Inc. at December 31, 2013 and 2012, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2013 in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedules, when considered in relation to the basic financial statements taken as a whole, present fairly in all material respects the information set forth therein.

 

/s/ Ernst & Young LLP

 

Chicago, Illinois

February 20, 2014

 

F-2
 

 

 

AVIV HEALTHCARE PROPERTIES LIMITED PARTNERSHIP

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

The Board of Directors and the Partners

Aviv Healthcare Properties Limited Partnership

 

We have audited the accompanying consolidated balance sheets of Aviv Healthcare Properties Limited Partnership (the Company) as of December 31, 2013 and 2012, and the related consolidated statements of operations and comprehensive income, changes in equity, and cash flows for each of the three years in the period ended December 31, 2013. Our audits also included the financial statement schedules listed in the accompanying index to the financial statements. These financial statements and schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements and schedules based on our audits.

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Company’s internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Aviv Healthcare Properties Limited Partnership at December 31, 2013 and 2012, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2013 in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedules, when considered in relation to the basic financial statements taken as a whole, present fairly in all material respects the information set forth therein.

 

/s/ Ernst & Young LLP

 

Chicago, Illinois

February 20, 2014

 

F-3
 

 

AVIV REIT, INC.

Consolidated Balance Sheets

(in thousands except share data)

 

    December 31,     December 31,  
    2013     2012  
Assets                
Income producing property                
Land   $ 138,150     $ 119,132  
Buildings and improvements     1,138,173       968,075  
Assets under direct financing leases     11,175       11,049  
      1,287,498       1,098,256  
Less accumulated depreciation     (147,302 )     (119,371 )
Construction in progress and land held for development     23,292       4,576  
Net real estate     1,163,488       983,461  
Cash and cash equivalents     50,764       17,876  
Straight-line rent receivable, net     40,580       36,102  
Tenant receivables, net     1,647       3,484  
Deferred finance costs, net     16,643       14,651  
Secured loan receivables, net     41,686       32,639  
Other assets     15,625       11,316  
Total assets   $ 1,330,433     $ 1,099,529  
Liabilities and equity                
Secured loan   $ 13,654     $ 213,679  
Unsecured notes payable     652,752       403,180  
Line of credit     20,000       88,294  
Accrued interest payable     15,284       13,265  
Dividends and distributions payable     17,694       13,687  
Accounts payable and accrued expenses     10,555       10,943  
Tenant security and escrow deposits     21,586       18,278  
Other liabilities     10,463       17,700  
Total liabilities     761,988       779,026  
Equity:                
Stockholders’ equity                
Common stock (par value $0.01; 37,593,910 and 21,653,813 shares issued and outstanding, respectively)     376       217  
Additional paid-in-capital     523,658       375,030  
Accumulated deficit     (89,742 )     (46,527 )
Accumulated other comprehensive loss           (2,152 )
Total stockholders’ equity     434,292       326,568  
Noncontrolling interests—operating partnership     134,153       (6,065 )
Total equity     568,445       320,503  
Total liabilities and equity   $ 1,330,433     $ 1,099,529  

 

See accompanying notes.

 

F-4
 

 

AVIV REIT, INC.

Consolidated Statements of Operations and Comprehensive Income

(in thousands except share and per share data)

 

    Year Ended December 31  
    2013     2012     2011  
Revenues                        
Rental income   $ 136,513     $ 121,210     $ 91,091  
Interest on secured loans and financing lease     4,400       4,633       5,193  
Interest and other income     154       1,129       844  
Total revenues     141,067       126,972       97,128  
Expenses                        
Interest expense incurred     40,785       47,440       36,010  
Amortization of deferred financing costs     3,459       3,543       2,657  
Depreciation and amortization     33,226       26,892       20,272  
General and administrative     26,886       15,955       11,422  
Transaction costs     3,114       7,259       5,493  
Loss on impairment     500       11,117       5,233  
Reserve for uncollectible secured loans and other receivables     68       10,331       1,591  
Gain on sale of assets, net     (1,016 )           (1,171 )
Loss on extinguishment of debt     10,974       28       3,807  
Other expenses           400       267  
Total expenses     117,996       122,965       85,581  
Income from continuing operations     23,071       4,007       11,547  
Discontinued operations           4,586       (234 )
Net income     23,071       8,593       11,313  
Net income allocable to noncontrolling interests—operating partnership     (6,010 )     (3,455 )     (5,107 )
Net income allocable to stockholders   $ 17,061     $ 5,138     $ 6,206  
Net income   $ 23,071     $ 8,593     $ 11,313  
Unrealized loss on derivative instruments           (476 )     (7,392 )
Total comprehensive income   $ 23,071     $ 8,117     $ 3,921  
Net income allocable to stockholders   $ 17,061     $ 5,138     $ 6,206  
Unrealized loss on derivative instruments, net of noncontrolling interest—operating partnership portion of $0, $192, and $3,336, respectively           (284 )     (4,056 )
Total comprehensive income allocable to stockholders   $ 17,061     $ 4,854     $ 2,150  
Earnings per common share:                        
Basic:                        
Income from continuing operations allocable to stockholders   $ 0.51     $ 0.12     $ 0.44  
Discontinued operations, net of noncontrolling interests—operating partnership           0.14       (0.01 )
Net income allocable to stockholders   $ 0.51     $ 0.26     $ 0.43  
Diluted:                        
Income from continuing operations allocable to stockholders   $ 0.49     $ 0.12     $ 0.43  
Discontinued operations, net of noncontrolling interests—operating partnership           0.14       (0.01 )
Net income allocable to stockholders   $ 0.49     $ 0.26     $ 0.42  
Weighted average common shares oustanding:                        
Basic     33,700,834       20,006,538       14,487,565  
Diluted     44,324,214       20,135,689       14,633,354  
Dividends declared per common share   $ 1.40     $ 1.25     $ 1.18  

 

See accompanying notes.

 

F-5
 

 

AVIV REIT, INC.

Consolidated Statements of Changes in Equity

(in thousands except share data)

 

    Stockholders’ Equity              
    Common Stock                                      
                Additional
Paid-In-
    Accumulated     Accumulated Other
Comprehensive income
    Total
Stockholders’
    Noncontrolling
Interests—
Operating
    Total  
    Shares     Amount     Capital     Deficit     (loss)     Equity     Partnership     Equity  
Balance at January 1, 2011     13,706,465     $ 137     $ 223,704     $ (2,262 )   $ 2,188     $ 223,767     $ 21,389     $ 245,156  
Non-cash stock (unit)-based compensation                 1,122                   1,122       850       1,972  
Distributions to partners                                         (18,884 )     (18,884 )
Capital contributions     2,124,903       22       39,978                   40,000       420       40,420  
Unrealized loss on derivative instruments                             (4,056 )     (4,056 )     (3,336 )     (7,392 )
Dividends to stockholders                       (25,327 )           (25,327 )           (25,327 )
Net income                       6,206             6,206       5,107       11,313  
Balance at December 31, 2011     15,831,368       159       264,804       (21,383 )     (1,868 )     241,712       5,546       247,258  
Non-cash stock (unit)-based compensation                 1,284                   1,284       406       1,690  
Distributions to partners                                         (15,638 )     (15,638 )
Capital contributions     5,822,445       58       108,942                   109,000       358       109,358  
Unrealized loss on derivative instruments                             (284 )     (284 )     (192 )     (476 )
Dividends to stockholders                       (30,282 )           (30,282 )           (30,282 )
Net income                       5,138             5,138       3,455       8,593  
Balance at December 31, 2012     21,653,813       217       375,030       (46,527 )     (2,152 )     326,568       (6,065 )     320,503  
Non-cash stock (unit)-based compensation     23,250             10,864                   10,864       888       11,752  
Shares issued for settlement of management vested stock     414,710       4       8,290                   8,294             8,294  
Distributions to partners                                         (16,658 )     (16,658 )
Capital contributions                                         214       214  
Initial public offering proceeds     15,180,000       152       303,448                   303,600             303,600  
Cost of raising capital                 (25,829 )                 (25,829 )           (25,829 )
Retirement of derivative instruments                             2,152       2,152       1,622       3,774  
Dividends to stockholders                       (60,276 )           (60,276 )           (60,276 )
Reclassification of equity at IPO date                 (153,751 )                 (153,751 )     153,751        
Conversion of OP Units/Adjustment of noncontrolling interests—operating partnership ownership of operating partnership     322,137       3       5,606                   5,609       (5,609 )      
Net income                       17,061             17,061       6,010       23,071  
Balance at December 31, 2013     37,593,910     $ 376     $ 523,658     $ (89,742 )   $     $ 434,292     $ 134,153     $ 568,445  

 

See accompanying notes.

 

F-6
 

 

AVIV REIT, INC.

Consolidated Statements of Cash Flows

(in thousands)

 

    Year Ended December 31,  
    2013     2012     2011  
Operating activities                        
Net income   $ 23,071     $ 8,593     $ 11,313  
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation and amortization     33,226       26,935       20,847  
Amortization of deferred financing costs     3,459       3,543       2,665  
Accretion of debt premium     (507 )     (414 )     (198 )
Straight-line rental (income) loss, net     (4,478 )     (7,656 )     467  
Rental income from intangible amortization, net     (1,369 )     (1,486 )     (1,366 )
Non-cash stock-based compensation     11,752       1,689       1,972  
Gain on sale of assets, net     (1,016 )     (4,425 )     (1,171 )
Non-cash loss on extinguishment of debt     5,161       42       3,807  
Loss on impairment     500       11,117       6,092  
Reserve for uncollectible secured loan and other receivables     68       10,331       1,426  
Accretion of earn-out provision for previously acquired real estate investments           400       267  
Changes in assets and liabilities:                        
Tenant receivables     (3,511 )     (4,572 )     (6,104 )
Other assets     (5,229 )     (5,873 )     2,596  
Accounts payable and accrued expenses     3,949       5,021       6,146  
Tenant security deposits and other liabilities     2,277       1,230       3,329  
Net cash provided by operating activities     67,353       44,475       52,088  
Investing activities                        
Purchase of real estate     (197,388 )     (172,773 )     (181,214 )
Proceeds from sales of real estate     15,549       31,933       1,510  
Capital improvements     (12,003 )     (13,558 )     (9,364 )
Development projects     (18,738 )     (28,067 )     (21,406 )
Secured loan receivables received from others     4,086       14,632       14,338  
Secured loan receivables funded to others     (10,407 )     (16,857 )     (10,920 )
Net cash used in investing activities     (218,901 )     (184,690 )     (207,056 )

 

See accompanying notes.

 

F-7
 

 

AVIV REIT, INC.

Consolidated Statements of Cash Flows (continued)

(in thousands)

 

    Year Ended December 31,  
    2013     2012     2011  
Financing activities                        
Borrowings of debt   $ 470,000     $ 267,761     $ 404,928  
Repayment of debt     (488,241 )     (174,127 )     (244,832 )
Payment of financing costs     (10,448 )     (5,143 )     (9,608 )
Capital contributions     575       109,000       40,420  
Deferred contribution           (35,000 )     35,000  
Initial public offering proceeds     303,600              
Cost of raising capital     (25,829 )            
Cash distributions to partners     (16,314 )     (16,484 )     (19,485 )
Cash dividends to stockholders     (48,907 )     (28,778 )     (23,622 )
Net cash provided by financing activities     184,436       117,229       182,801  
Net increase (decrease) in cash and cash equivalents     32,888       (22,986 )     27,833  
Cash and cash equivalents:                        
Beginning of year     17,876       40,862       13,029  
End of year   $ 50,764     $ 17,876     $ 40,862  
Supplemental cash flow information                        
Cash paid for interest   $ 40,008     $ 46,711     $ 29,025  
Supplemental disclosure of noncash activity                        
Accrued dividends payable to stockholders   $ 13,551     $ 9,888     $ 8,384  
Accrued distributions payable to partners   $ 4,143     $ 3,799     $ 4,646  
Write-off of straight-line rent receivable, net   $ 2,887     $ 1,552     $ 7,093  
Write-off of in-place lease intangibles, net   $     $ 19     $ 36  
Write-off of deferred financing costs, net   $ 5,161     $ 42     $ 3,807  
Assumed debt   $     $ 11,460     $  

 

See accompanying notes.

 

F-8
 

 

AVIV HEALTHCARE PROPERTIES LIMITED PARTNERSHIP

 

Consolidated Balance Sheets

 

(in thousands)

 

    December 31,  
    2013     2012  
Assets                
Income producing property                
Land   $ 138,150     $ 119,132  
Buildings and improvements     1,138,173       968,075  
Assets under direct financing leases     11,175       11,049  
      1,287,498       1,098,256  
Less accumulated depreciation     (147,302 )     (119,371 )
Construction in progress and land held for development     23,292       4,576  
Net real estate     1,163,488       983,461  
Cash and cash equivalents     50,764       15,534  
Straight-line rent receivable, net     40,580       36,102  
Tenant receivables, net     1,647       3,484  
Deferred finance costs, net     16,643       14,651  
Secured loan receivables, net     41,686       32,639  
Other assets     15,625       11,316  
Total assets   $ 1,330,433     $ 1,097,187  
Liabilities and equity                
Secured loan   $ 13,654     $ 213,679  
Unsecured notes payable     652,752       403,180  
Line of credit     20,000       88,294  
Accrued interest payable     15,284       13,265  
Dividends and distributions payable     17,694       13,687  
Accounts payable and accrued expenses     10,555       10,943  
Tenant security and escrow deposits     21,586       18,278  
Other liabilities     10,463       15,359  
Total liabilities     761,988       776,685  
Equity:                
Partners’ capital     568,445       324,275  
Accumulated other comprehensive loss           (3,773 )
Total equity     568,445       320,502  
Total liabilities and equity   $ 1,330,433     $ 1,097,187  

 

See accompanying notes.

 

F-9
 

 

AVIV HEALTHCARE PROPERTIES LIMITED PARTNERSHIP

 

Consolidated Statements of Operations and Comprehensive Income

 

(in thousands except unit and per unit data)

 

    Year Ended December 31,  
    2013     2012     2011  
Revenues                        
Rental income   $ 136,513     $ 121,210     $ 91,091  
Interest on secured loans and financing lease     4,400       4,633       5,193  
Interest and other income     154       1,129       844  
Total revenues     141,067       126,972       97,128  
Expenses                        
Interest expense incurred     40,785       47,440       36,010  
Amortization of deferred financing costs     3,459       3,543       2,657  
Depreciation and amortization     33,226       26,892       20,272  
General and administrative     26,886       15,955       11,422  
Transaction costs     3,114       7,259       5,493  
Loss on impairment     500       11,117       5,233  
Reserve for uncollectible secured loans and other receivables     68       10,331       1,591  
Gain on sale of assets, net     (1,016 )           (1,171 )
Loss on extinguishment of debt     10,974       28       3,807  
Other expenses           400       267  
Total expenses     117,996       122,965       85,581  
Income from continuing operations     23,071       4,007       11,547  
Discontinued operations           4,586       (234 )
Net income allocable to units   $ 23,071     $ 8,593     $ 11,313  
Net income allocable to units   $ 23,071     $ 8,593     $ 11,313  
Unrealized loss on derivative instruments           (476 )     (7,392 )
Total comprehensive income allocable to units   $ 23,071     $ 8,117     $ 3,921  
Earnings per unit:                        
Basic:                        
Income from continuing operations allocable to units   $ 0.51     $ 0.12     $ 0.44  
Discontinued operations           0.14       (0.01 )
Net income allocable to units   $ 0.51     $ 0.26     $ 0.43  
Diluted:                        
Income from continuing operations allocable to units   $ 0.49     $ 0.12     $ 0.43  
Discontinued operations           0.14       (0.01 )
Net income allocable to units   $ 0.49     $ 0.26     $ 0.42  
Weighted average units outstanding:                        
Basic     42,792,808       20,006,538       14,487,565  
Diluted     44,324,214       20,135,689       14,633,354  
Distributions declared per unit   $ 1.40     $ 1.25     $ 1.18  

 

See accompanying notes.

 

F-10
 

 

AVIV HEALTHCARE PROPERTIES LIMITED PARTNERSHIP

 

Consolidated Statements of Changes in Equity

(in thousands)

 

          Accumulated Other        
    Partners’     Comprehensive        
    Capital     Income (Loss)     Total  
Balance at January 1, 2011   $ 241,061     $ 4,094     $ 245,155  
Non-cash stock (unit)-based compensation     1,972             1,972  
Distributions to partners     (44,211 )           (44,211 )
Capital contributions     40,420             40,420  
Unrealized loss on derivative instruments           (7,392 )     (7,392 )
Net income     11,313             11,313  
Balance at December 31, 2011     250,555       (3,298 )     247,257  
Non-cash stock (unit)-based compensation     1,690             1,690  
Distributions to partners     (45,920 )           (45,920 )
Capital contributions     109,358             109,358  
Unrealized loss on derivative instruments           (476 )     (476 )
Net income     8,593             8,593  
Balance at December 31, 2012     324,276       (3,774 )     320,502  
Non-cash stock (unit)-based compensation     11,752             11,752  
Shares issued for settlement of management vested stock     8,294             8,294  
Distributions to partners     (76,934 )           (76,934 )
Capital contributions     215             215  
Initial public offering proceeds     303,600             303,600  
Cost of raising capital     (25,829 )           (25,829 )
Retirement of derivative instruments           3,774       3,774  
Net income     23,071             23,071  
Balance at December 31, 2013   $ 568,445     $     $ 568,445  

 

See accompanying notes.

 

F-11
 

 

AVIV HEALTHCARE PROPERTIES LIMITED PARTNERSHIP

 

Consolidated Statements of Cash Flows

 

(in thousands)

 

    Year Ended December 31,  
    2013     2012     2011  
Operating activities                        
Net income   $ 23,071     $ 8,593     $ 11,313  
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation and amortization     33,226       26,935       20,847  
Amortization of deferred financing costs     3,459       3,543       2,665  
Accretion of debt premium     (507 )     (414 )     (198 )
Straight-line rental (income) loss, net     (4,478 )     (7,656 )     467  
Rental income from intangible amortization, net     (1,369 )     (1,486 )     (1,366 )
Non-cash stock-based compensation     11,752       1,689       1,972  
Gain on sale of assets, net     (1,016 )     (4,425 )     (1,171 )
Non-cash loss on extinguishment of debt     5,161       42       3,807  
Loss on impairment     500       11,117       6,092  
Reserve for uncollectible loans and other receivables     68       10,331       1,426  
Accretion of earn-out provision for previously acquired real estate investments           400       267  
Changes in assets and liabilities:                        
Tenant receivables     (3,511 )     (4,572 )     (6,104 )
Other assets     (5,229 )     (5,873 )     2,596  
Accounts payable and accrued expenses     3,949       5,021       6,146  
Tenant security deposits and other liabilities     4,619       546       1,672  
Net cash provided by operating activities     69,695       43,791       50,431  
Investing activities                        
Purchase of real estate     (197,388 )     (172,773 )     (181,214 )
Proceeds from sales of real estate     15,549       31,933       1,510  
Capital improvements     (12,003 )     (13,558 )     (9,364 )
Development projects     (18,738 )     (28,067 )     (21,406 )
Secured loan receivables received from others     4,086       14,632       14,338  
Secured loan receivables funded to others     (10,407 )     (16,857 )     (10,920 )
Net cash used in investing activities     (218,901 )     (184,690 )     (207,056 )

 

See accompanying notes.

 

F-12
 

  

AVIV HEALTHCARE PROPERTIES LIMITED PARTNERSHIP

 

Consolidated Statements of Cash Flows (continued)

 

(in thousands)

 

    Year Ended December 31,  
    2013     2012     2011  
Financing activities                        
Borrowings of debt   $ 470,000     $ 267,761     $ 404,928  
Repayment of debt     (488,241 )     (174,127 )     (244,832 )
Payment of financing costs     (10,448 )     (5,143 )     (9,608 )
Capital contributions     575       109,000       40,420  
Deferred contribution           (35,000 )     35,000  
Initial public offering proceeds     303,600              
Cost of raising capital     (25,829 )            
Cash distributions to partners     (65,221 )     (45,262 )     (43,107 )
Net cash provided by financing activities     184,436       117,229       182,801  
Net increase (decrease) in cash and cash equivalents     35,230       (23,670 )     26,176  
Cash and cash equivalents:                        
Beginning of year     15,534       39,204       13,028  
End of year   $ 50,764     $ 15,534     $ 39,204  
Supplemental cash flow information                        
Cash paid for interest   $ 40,008     $ 46,711     $ 29,025  
Supplemental disclosure of noncash activity                        
Accrued distributions payable to partners   $ 17,694     $ 13,687     $ 13,030  
Write-off of straight-line rent receivable, net   $ 2,887     $ 1,552     $ 7,093  
Write-off of in-place lease intangibles, net   $     $ 19     $ 36  
Write-off of deferred financing costs, net   $ 5,161     $ 42     $ 3,807  
Assumed debt   $     $ 11,460     $  

 

See accompanying notes.

 

F-13
 

 

AVIV REIT, INC.

AVIV HEALTHCARE PROPERTIES LIMITED PARTNERSHIP

Notes to Consolidated Financial Statements

December 31, 2013

 

1. Description of Operations and Formation

 

Aviv REIT, Inc. (AVIV or the REIT), a Maryland corporation, is the sole general partner of Aviv Healthcare Properties Limited Partnership, a Delaware limited partnership, and its subsidiaries (the Partnership). The Partnership is a majority owned subsidiary that owns all of the real estate properties. In these footnotes, the Company refers generically to AVIV, the Partnership, and their subsidiaries. The Partnership was formed in 2010 and directly or indirectly owned or leased 282 properties, principally skilled nursing facilities, across the United States at December 31, 2013. The Company is a fully integrated self-administered company that owns, acquires, develops and generates the majority of its revenues by entering into long-term triple-net leases with qualified local, regional, and national operators. In addition to the base rent, leases provide for operators to pay the Company an ongoing escrow for real estate taxes. Furthermore, all operating and maintenance costs of the buildings are the responsibility of the operators. Substantially all depreciation expense reflected in the consolidated statements of operations and comprehensive income relates to the ownership of real estate properties.

 

The Partnership is the general partner of Aviv Healthcare Properties Operating Partnership I, L.P. (the Operating Partnership), a Delaware limited partnership, and Aviv Healthcare Capital Corporation, a Delaware company. The Operating Partnership has five wholly owned subsidiaries: Aviv Financing I, L.L.C. (Aviv Financing I), a Delaware limited liability company; Aviv Financing II, L.L.C. (Aviv Financing II), a Delaware limited liability company; Aviv Financing III, L.L.C. (Aviv Financing III), a Delaware limited liability company; Aviv Financing IV, L.L.C. (Aviv Financing IV), a Delaware limited liability company; and Aviv Financing V, L.L.C. (Aviv Financing V), a Delaware limited liability company.

 

All of the business, assets and operations are held by the Partnership and its subsidiaries. The REIT’s equity interest in the Partnership is linked to future investments in the REIT, such that future equity issuances by the REIT (pursuant to the Partnership’s partnership agreement) will result in a corresponding increase in the REIT’s equity interest in the Partnership. The REIT is authorized to issue 300 million shares of common stock (par value $0.01) and 25 million shares of preferred stock (par value $0.01). The REIT was funded in September 2010 with 13.2 million shares and approximately $235 million from one of the REIT’s stockholders, and approximately 8.5 million additional shares of common stock were issued by the REIT in connection with $159 million equity contributions by one of the REIT’s stockholders. The Partnership’s capital consists of partnership units, which are referred to as OP units, that are owned by AVIV and other investors.

 

On March 7, 2013, the Board of Directors and stockholders of the REIT approved an increase in the number of authorized shares of common stock to 300,000,000 shares of common stock and a 60.37-for-one split of issued and outstanding common stock. The increase in the authorized shares and the stock split became effective on March 8, 2013 when the REIT’s charter was amended for such increase in the number of authorized REIT shares and the stock split. The common share and per common share amounts in these consolidated financial statements and notes to consolidated financial statements have been retrospectively restated to reflect the 60.37-for-one split.

 

On March 26, 2013, the REIT completed an initial public offering (IPO) of its common stock pursuant to a registration statement filed with the SEC, which became effective on March 20, 2013. The Company received net proceeds after underwriting discounts and commissions, of $282.3 million, exclusive of other costs of raising capital in consideration for the issuance and sale of approximately 15.2 million shares of common stock (which included approximately 2.0 million shares sold to the underwriters upon exercise of their option to purchase additional shares to cover over-allotments) at a price to the public of $20.00 per share. In connection with the IPO, the Partnership’s Class A, B, C, D, F and G Units were converted into a single class of OP units.

 

Immediately prior to the completion of the IPO, there were outstanding approximately 21.7 million shares of common stock of the REIT, limited partnership units of the Partnership which were converted into approximately 11.9 million OP units in connection with the IPO, and 125 shares of preferred stock of the REIT. On April 15, 2013, the 125 shares of preferred stock outstanding were redeemed. At December 31, 2013, there were approximately 37.6 million shares of common stock outstanding and 11.6 million OP units outstanding which are redeemable for cash or, at the REIT’s option, for shares of common stock of the REIT. The operating results of the Partnership are allocated based upon the REIT’s and the limited partners’ respective economic interests therein. The REIT’s ownership of the Partnership was 76.4% as of December 31, 2013. The REIT’s weighted average economic ownership of the Partnership for the years ended December 31, 2013, 2012, and 2011 were 74.0%, 62.5%, and 54.9% respectively.

 

F-14
 

  

2. Summary of Significant Accounting Policies

 

Basis of Presentation

 

This report combines the Annual Reports on Form 10-K for the year ended December 31, 2013 of AVIV and the Partnership. AVIV is a real estate investment trust and the general partner of the Partnership. The Partnership’s capital is comprised of OP units. As the sole general partner of the Partnership, AVIV has exclusive control of the Partnership’s day-to-day management.

 

The Company believes combining the Annual Reports on Form 10-K of AVIV and the Partnership into this single report provides the following benefits:

 

enhances investors’ understanding of AVIV and the Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;

 

eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure in this report applies to both AVIV and the Partnership; and

 

creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.

 

Management operates AVIV and the Partnership as one business. The management of AVIV consists of the same employees as the management of the Partnership.

 

The Company believes it is important for investors to understand the few differences between AVIV and the Partnership in the context of how AVIV and the Partnership operate as a consolidated company. AVIV is a REIT, whose only material asset is its ownership of OP units of the Partnership. As a result, AVIV does not conduct business itself, other than acting as the sole general partner of the Partnership, issuing public equity from time to time and guaranteeing unsecured debt of the Partnership. AVIV has not issued any indebtedness, but has guaranteed all of the unsecured debt of the Partnership. The Partnership indirectly holds all the real estate assets of the Company. Except for net proceeds from public equity issuances by AVIV, which are contributed to the Partnership in exchange for OP units, the Partnership generates all remaining capital required by the Company’s business. These sources include the Partnership’s operations, its direct or indirect incurrence of indebtedness, and the issuance of OP units.

 

As general partner with control of the Partnership, AVIV consolidates the Partnership for financial reporting purposes. The presentation of stockholders’ equity and partners’ capital are the main areas of difference between the consolidated financial statements of AVIV and those of the Partnership. AVIV’s stockholders’ equity is comprised of common stock, additional paid in capital and retained earnings (accumulated deficit). The Partnership’s capital is comprised of OP units that are owned by AVIV and the other partners. The OP units held by the limited partners (other than AVIV) in the Partnership are presented as part of partners’ capital in the Partnership’s consolidated financial statements and as “noncontrolling interests-operating partnership” in AVIV’s consolidated financial statements. There is no difference between the assets and liabilities of AVIV and the Partnership as of December 31, 2013. Net income is the same for AVIV and the Partnership.

 

The accompanying consolidated financial statements have been prepared by management in accordance with U.S. generally accepted accounting principles, or GAAP. All significant intercompany accounts and transactions have been eliminated in the consolidated financial statements. Certain prior period amounts have been reclassified with no effect on the Company’s consolidated financial position or results of operations.

 

The Company manages its business as a single business segment as defined in Accounting Standards Codification (ASC) 280, Segment Reporting. The Company has one reportable segment consisting of investments in healthcare properties, consisting primarily of skilled nursing facilities, or SNFs, assisted living facilities, or ALFs, and other healthcare properties located in the United States. All of the Company’s properties generate similar types of revenues and expenses related to tenant rent and reimbursements and operating expenses.

 

Estimates

 

The preparation of the financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Cash and Cash Equivalents

 

Cash and cash equivalents consist of cash and highly liquid short-term investments with original maturities of three months or less. The Company maintains cash and cash equivalents in United States banking institutions that exceed amounts insured by the Federal Deposit Insurance Corporation. The Company believes the risk of loss from exceeding this insured level is minimal.

 

F-15
 

 

Real Estate Investments

 

The Company periodically assesses the carrying value of real estate investments and related intangible assets in accordance with ASC 360, Property, Plant, and Equipment (ASC 360), to determine if facts and circumstances exist that would suggest that assets might be impaired or that the useful lives should be modified. In the event impairment in value occurs and a portion of the carrying amount of the real estate investments will not be recovered in part or in whole, a provision will be recorded to reduce the carrying basis of the real estate investments and related intangibles to their estimated fair value. The estimated fair value of the Company’s rental properties is determined by using customary industry standard methods that include discounted cash flow and/or direct capitalization analysis (Level 3) or estimated cash proceeds received upon the anticipated disposition of the asset from market comparables (Level 2). As part of the impairment evaluation, the buildings in the following locations were impaired to reflect the estimated fair values (Level 2).

 

    For the Years Ended December 31,  
    2013     2012     2011  
    (in thousands)  
Medford, MA (1)   $     $     $ 859  
Zion, IL           1,000       3,843  
Bremerton, WA           150       1,390  
Youngtown, AZ           1,635        
Fall River, MA           141        
Cincinnati, OH           90        
West Chester, OH           3,414        
Columbus, TX           1,422        
Benton Harbor, MI           491        
Omaha, NE           742        
Searcy, AR     500       1,898        
Cathlamet, WA           93        
Methuen, MA           41        
    $ 500     $ 11,117     $ 6,092  

 

(1) Included in discontinued operations and other expenses

 

Buildings and building improvements are recorded at cost and have been assigned useful lives up to 40-years and are depreciated on the straight-line method. Personal property, furniture, and equipment have been assigned estimated useful lives up to 10 years and are depreciated on the straight-line method.

 

The Company may advance monies to its lessees for the purchase, generally, of furniture, fixtures, or equipment or other purposes. Required minimum lease payments due from the lessee increase to provide for the repayment of such amounts over a stated term. These advances in the instance where the depreciable life of the newly purchased asset is less than the remaining lease term are reflected as secured loan receivables on the consolidated balance sheets, and the incremental lease payments are bifurcated between principal and interest over the stated term. In the instance where the depreciable life of the newly purchased assets is longer than the remaining lease term, the purchase is recorded as property when such assets are deemed to be owned by the Company. In other instances, explicit secured loans are made to lessees for working capital and other funding needs and provide for monthly principal and interest payments generally ranging from five to 10 years.

 

Purchase Accounting

 

The Company allocates the purchase price of facilities between net tangible and identified intangible assets acquired and liabilities assumed as a result of the Company purchasing the business and subsequently leasing the business to unrelated third party operators. The Company makes estimates of the fair value of the tangible and intangible assets and acquired liabilities using information obtained from multiple sources as a result of preacquisition due diligence, marketing, leasing activities of the Company’s operator base, industry surveys of critical valuation metrics such as capitalization rates, discount rates and leasing rates and appraisals obtained as a requirement of the Term Loan (Level 3). The Company allocates the purchase price of facilities to net tangible and identified intangible assets and liabilities acquired based on their fair values in accordance with the provisions of ASC 805, Business Combinations (ASC 805). The determination of fair value involves the use of significant judgment and estimation.

 

F-16
 

  

The Company determines fair values as follows:

 

Real estate investments are valued using discounted cash flow projections that assume certain future revenue and costs and consider capitalization and discount rates using current market conditions.

 

The Company allocates the purchase price of facilities to net tangible and identified intangible assets acquired and liabilities assumed based on their fair values.

 

Other assets acquired and other liabilities assumed are valued at stated amounts, which approximate fair value.

 

Assumed debt balances are valued at fair value, with the computed discount/premium amortized over the remaining term of the obligation.

 

The Company determines the value of land based on third party appraisals. The fair value of in-place leases, if any, reflects: (i) above and below-market leases, if any, determined by discounting the difference between the estimated current market rent and the in-place rentals, the resulting intangible asset or liability of which is amortized to rental revenue over the remaining life of the associated lease plus any fixed rate renewal periods if applicable; (ii) the estimated value of the cost to obtain operators, including operator allowances, operator improvements, and leasing commissions, which is amortized over the remaining life of the associated lease; and (iii) an estimated value of the absorption period to reflect the value of the rents and recovery costs foregone during a reasonable lease-up period as if the acquired space was vacant, which is amortized over the remaining life of the associated lease. The Company also estimates the value of operator or other customer relationships acquired by considering the nature and extent of existing business relationships with the operator, growth prospects for developing new business with such operator, such operator’s credit quality, expectations of lease renewals with such operator, and the potential for significant, additional future leasing arrangements with such operator. The Company amortizes such value, if any, over the expected term of the associated arrangements or leases, which would include the remaining lives of the related leases. The amortization is included in the consolidated statements of operations and comprehensive income in rental income. Generally, the Company’s purchase price allocation of the purchased business and subsequent leasing of the business to unrelated third party operators does not include an allocation to any intangible assets or intangible liabilities, as they are either immaterial or do not exist.

 

Revenue Recognition

 

Rental income is recognized on a straight-line basis over the term of the lease when collectability is reasonably assured. Differences between rental income earned and amounts due under the lease are charged or credited, as applicable, to straight-line rent receivable, net. Income recognized from this policy is titled straight-line rental income. Additional rents from expense reimbursements for insurance, real estate taxes, and certain other expenses are recognized in the period in which the related expenses are incurred and the net impact is reflected in rental income on the consolidated statements of operations and comprehensive income.

 

Below is a summary of the components of rental income for the years ended December 31, 2013, 2012 and 2011 (in thousands):

 

    2013     2012     2011  
Cash rental income   $ 130,666     $ 112,068     $ 89,815  
Straight-line rental income (loss)     4,478       7,656       (90 )
Rental income from intangible amortization     1,369       1,486       1,366  
Total rental income   $ 136,513     $ 121,210     $ 91,091  

 

During the years ended December 31, 2013, 2012, and 2011 straight-line rental income (loss) includes a write-off (expense) of straight-line rent receivable, net of approximately $2.9 million, $1.5 million, and $7.1 million, respectively, due to the early termination of leases and replacement of operators.

 

The Company’s reserve for uncollectible operator receivables is included as a component of reserve for uncollectible secured loan and other receivables in the consolidated statements of operations and comprehensive income. The amount incurred during the years ended December 31, 2013, 2012, and 2011 was $0.1 million, $10.3 million, and $1.6 million, respectively.

 

Lease Accounting

 

The Company, as lessor, makes a determination with respect to each of its leases whether they should be accounted for as operating leases or direct financing leases. The classification criteria is based on estimates regarding the fair value of the leased facilities, minimum lease payments, effective cost of funds, the economic life of the facilities, the existence of a bargain purchase option, and certain other terms in the lease agreements. Payments received under operating leases are accounted for in the statements of operations and comprehensive income as rental income for actual rent collected plus or minus a straight-line adjustment for estimated minimum lease escalators. Assets subject to operating leases are reported as real estate investments in the consolidated balance sheets. For facilities leased as direct financing arrangements, an asset equal to the Company’s net initial investment is established on the balance sheet titled assets under direct financing leases. Payments received under the financing lease are bifurcated between interest income and principal amortization to achieve a consistent yield over the stated lease term using the interest method. Principal amortization (accretion) is reflected as an adjustment to the asset subject to a financing lease. Such accretion was approximately $0.1 million, $0.1 million, and $0.1 million for the years ended December 31, 2013, 2012 and 2011, respectively.

 

F-17
 

  

All of the Company’s leases contain fixed or formula-based rent escalators. To the extent that the escalator increases are tied to a fixed index or rate, lease payments are accounted for on a straight-line basis over the life of the lease.

 

Deferred Finance Costs

 

Deferred finance costs are being amortized using the straight-line method, which approximates the interest method, over the term of the respective underlying debt agreement.

 

Secured Loan Receivables

 

Secured loan receivables consist of capital improvement loans and secured loans to operators. Capital improvement loans represent the financing provided by the Company to the operator to acquire furniture, fixtures, and equipment while the operator is operating the facility. Secured loans to operators represent financing provided by the Company to operators for working capital needs. Secured loan receivables are carried at their principal amount outstanding. Management periodically evaluates outstanding secured loans and notes receivable for collectability on a loan-by-loan basis. When management identifies potential loan impairment indicators, such as nonpayment under the loan documents, impairment of the underlying collateral, financial difficulty of the operator, or other circumstances that may impair full execution of the loan documents, and management believes it is probable that all amounts will not be collected under the contractual terms of the loan, the loan is written down to the present value of the expected future cash flows. Loan impairment is monitored via a quantitative and qualitative analysis including credit quality indicators and it is reasonably possible that a change in estimate could occur in the near term. As of December 31, 2013 and 2012, respectively, secured loan receivable reserves amounted to approximately $0 and $0.3 million, respectively. No other circumstances exist that would suggest that additional reserves are necessary at the balance sheet dates other than as disclosed in Footnote 4.

 

Stock-Based Compensation

 

The Company follows ASC 718—Stock Compensation (“ASC 718”) in accounting for its share-based payments. This guidance requires measurement of the cost of employee services received in exchange for stock compensation based on the grant-date fair value of the employee stock awards. This cost is recognized as compensation expense ratably over the employee’s requisite service period. Incremental compensation costs arising from subsequent modifications of awards after the grant date must be recognized when incurred. Additionally, the Company must make estimates regarding employee forfeitures in determining compensation expense. Subsequent changes in actual experience are monitored and estimates are updated as information is available. The non-cash stock-based compensation expense incurred by the Company through December 31, 2013 is summarized in Footnote 14.

 

Fair Value of Financial Instruments

 

ASC 820, Fair Value Measurements and Disclosures (ASC 820), establishes a three-level valuation hierarchy for disclosure of fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels are defined as follows:

 

Level 1—Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets;

 

Level 2—Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument; and

 

Level 3—Inputs to the valuation methodology are unobservable and significant to the fair value measurement.

 

The Company’s interest rate swaps are valued using models developed by the respective counterparty that use as their basis readily observable market parameters and are classified within Level 2 of the valuation hierarchy.

 

Cash and cash equivalents and derivative financial instruments are reflected in the accompanying consolidated balance sheets at amounts considered by management to reasonably approximate fair value. Management estimates the fair value of its long-term debt using a discounted cash flow analysis based upon the Company’s current borrowing rate for debt with similar maturities and collateral securing the indebtedness. The Company had outstanding secured loans, unsecured notes payable, and a line of credit with a carrying value of approximately $686.4 million and $705.2 million as of December 31, 2013 and 2012, respectively. The fair values of debt as of December 31, 2013 and 2012 were $705.8 million and $720.8 million, respectively, based upon interest rates available to the Company on similar borrowings (Level 3). Management estimates the fair value of its

 

F-18
 

  

secured loan receivables using a discounted cash flow analysis based upon the Company’s current interest rates for secured loan receivables with similar maturities and collateral securing the indebtedness. The Company had outstanding secured loan receivables with a carrying value of approximately $41.7 million and $32.6 million as of December 31, 2013 and 2012, respectively. The fair values of secured loan receivables as of December 31, 2013 and 2012 approximate their carrying value based upon interest rates available to the Company on similar borrowings.

 

Derivative Instruments

 

In the normal course of business, a variety of financial instrument are used to manage or hedge interest rate risk. The Company has implemented ASC 815, Derivatives and Hedging (ASC 815), which establishes accounting and reporting standards requiring that all derivatives, including certain derivative instruments embedded in other contracts, be recorded as either an asset or liability measured at their fair value unless they qualify for a normal purchase or normal sales exception. When specific hedge accounting criteria are not met, ASC 815 requires that changes in a derivative’s fair value be recognized currently in earnings. Changes in the fair market values of the Company’s derivative instruments are recorded in the consolidated statements of operations and comprehensive income if the derivative does not qualify for or the Company does not elect to apply hedge accounting. If the derivative is deemed to be eligible for hedge accounting, such changes are reported in accumulated other comprehensive income within the consolidated statement of changes in equity, exclusive of ineffectiveness amounts, which are recognized as adjustments to net income. All of the changes in the fair market values of our derivative instruments are recorded in the consolidated statements of operations and comprehensive income for our interest rate swaps that were terminated in September 2010. In November 2010, the Company entered into two interest rate swaps (which were settled at the IPO) and account for changes in fair value of such hedges through accumulated other comprehensive (loss) income in equity in our financial statements via hedge accounting. Derivative contracts are not entered into for trading or speculative purposes. Furthermore, the Company has a policy of only entering into contracts with major financial institutions based upon their credit rating and other factors. Under certain circumstances, the Company may be required to replace a counterparty in the event that the counterparty does not maintain a specified credit rating. As of December 31, 2013, the Company has no outstanding derivative instruments.

 

Income Taxes

 

For federal income tax purposes, the Company elected, with the filing of its initial Form 1120 REIT, U.S. Income Tax Return for U.S. Real Estate Investment Trusts, to be taxed as a Real Estate Investment Trust (REIT) effective as of September 2010. To qualify as a REIT, the Company must meet certain organizational, income, asset and distribution tests. The Company currently is in compliance with these requirements and intends to maintain REIT status. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject to federal income taxes at regular corporate rates (including any applicable alternative minimum tax) and may not elect REIT status for four subsequent years. However, the Company may still be subject to federal excise tax. In addition, the Company may be subject to certain state and local income and franchise taxes. Historically, the Company and its predecessor have generally only incurred certain state and local income and franchise taxes, but these amounts were immaterial in each of the periods presented. Prior to September 2010, the Partnership was a limited partnership and the consolidated operating results were included in the income tax returns of the individual partners. No uncertain income tax positions exist as of December 31, 2013 and 2012, respectively. The real estate investments of the Company have an income tax basis of approximately $1.1 billion (unaudited) and $812.8 million (unaudited) as of December 31, 2013 and 2012, respectively.

 

Noncontrolling Interests—Operating Partnership / Partnership Units

 

Noncontrolling interests—operating partnership, as presented on AVIV’s consolidated balance sheets, represent OP units held by individuals and entities other than AVIV.

 

Noncontrolling interests—operating partnership, which can be settled by issuance of unregistered shares are reported in the equity section of the consolidated balance sheets of AVIV. They are adjusted for income, losses and distributions allocated to OP units not held by AVIV. Adjustments to noncontrolling interests – operating partnership are recorded to reflect increases or decreases in the ownership of the Partnership by holders of OP units as a result of the redemptions of OP units for cash or in exchange for shares of AVIV’s common stock.

 

Prior to the IPO, the capital structure of our operating partnership consisted of six classes of partnership units, each of which had different capital accounts and each of which was entitled to different distributions. In connection with the IPO, each class of units of the Partnership was converted into an aggregate of 11,938,420 OP units held by limited partners of the Partnership. As of December 31, 2013, there were 11,616,283 of OP units outstanding.

 

F-19
 

 

Earnings Per Share of the REIT

 

Basic earnings per share is calculated by dividing the net income allocable to common shares for the period by the weighted average number of common shares outstanding during the period. Diluted earnings per share is calculated by dividing the net income allocable to common shares for the period by the weighted average number of common and dilutive securities outstanding during the period.

 

Earnings Per Unit of the Partnership

 

Basic earnings per unit is calculated by dividing the net income allocable to common units for the period by the weighted average number of OP units outstanding during the period. Diluted earnings per unit is calculated by dividing the net income allocable to OP units for the period by the weighted average number of common and dilutive securities outstanding during the period.

 

Risks and Uncertainties

 

The Company is subject to certain risks and uncertainties affecting the healthcare industry as a result of healthcare legislation and continuing regulation by federal, state, and local governments. Additionally, the Company is subject to risks and uncertainties as a result of changes affecting operators of nursing home facilities due to the actions of governmental agencies and insurers to limit the growth in cost of healthcare services.

 

Discontinued Operations

 

In accordance with ASC 205-20, Presentation of Financial Statements-Discontinued Operations (ASC 205-20), the results of operations to the actual or planned disposition of rental properties are reflected in the consolidated statements of operations and comprehensive income as discontinued operations for all periods presented to the extent material.

 

3. Real Estate Assets

 

The Company had the following acquisitions during the year ended December 31, 2013, 2012 and 2011 as described below:

 

2013 Acquisitions

 

Month Acquired   Property Type   Location   Purchase Price  (in
thousands)  
 
April   Traumatic Brain Injury   CA   $ 779  
April   Traumatic Brain Injury   CA     697  
April   SNF   TX     2,400  
April   Medical Office Building   IN     1,200  
May   SNF   OH     14,350  
June   SNF   OK     6,200  
August   SNF   KY     9,000  
September   SNF   TX     3,450  
October   ALF   FL     13,000  
October   SNF   OH/IN     35,900  
November   SNF   OH     41,000  
November   SNF   AR     1,162  
December   Hospital   IN     9,300  
December   SNF/ALF/Long-Term Acute Care   OH     35,600  
December   SNF   TX     13,000  
December   SNF   IL     7,000  
December   SNF   TX     3,350  
              197,388  
May   Land Parcel in Development   CT     2,400  
            $ 199,788  

 

F-20
 

 

2012 Acquisitions

 

Month Acquired   Property Type   Location   Purchase Price  (in
thousands)  
 
January   Land Parcel   OH   $ 275  
March   SNF   NV     4,800  
March   SNF   OH     2,500  
March   SNF/ALF   IA/NE     16,200  
April   SNF   TX     72,700  
April   ALF   FL     4,936  
May   Land Parcel   TX     60  
May   ALF   WI     2,500  
June   ALF   CT     16,000  
July   LTAC   IN     8,400  
August   SNF   ID     6,000  
September   Traumatic Brain Injury   CA     1,162  
September   SNF   KY     9,925  
October   SNF   WI     7,600  
November   SNF   TX     5,000  
November   ALF   FL     14,100  
December   Traumatic Brain Injury   CA     975  
December   SNF   OH     7,600  
December   SNF/ALF   OK     3,500  
              184,233  
December   Land Parcel in Development   TX     93  
            $ 184,326  

 

2011 Acquisitions

 

Month Acquired   Property Type   Location   Purchase Price  (in
thousands)  
 
January   SNF   KS   $ 3,045  
March   SNF   PA     2,200  
March   SNF   OH     9,581  
March   SNF   FL     10,000  
April   SNF/ALF   OH     9,250  
April   SNF   KS     1,300  
April   SNF   TX     2,093  
April   SNF   TX     8,707  
May   SNF   KS     2,273  
May   SNF   MO     5,470  
May   ALF   CT     12,000  
August   SNF   PA     6,100  
August   ALF   CT     5,500  
September   SNF   OH     3,200  
November   SNF   OK     3,300  
November   SNF   KS     10,800  
November   SNF   PA     50,143  
November   SNF   PA     6,657  
December   SNF/Traumatic Brain Injury   CA/NV     24,845  
December   SNF   AR     4,750  
            $ 181,214  

 

F-21
 

 

 

The following table illustrates the effect on total revenues and net income as if we had consummated the acquisitions as of January 1, 2012 (in thousands, unaudited):

 

    For the Year Ended
December 31,
 
    2013     2012  
Total revenues   $ 156,407     $ 148,873  
Net income     35,708       25,023  

 

For the year ended December 31, 2013, revenues attributable to the acquired assets were approximately $6.6 million and net income attributable to the acquired assets was approximately $3.8 million recognized in the consolidated statements of operations and comprehensive income.

 

Transaction-related costs are not expected to have a continuing significant impact on our financial results and therefore have been excluded from these pro forma results. Related to the above business combinations, the Company incurred $1.2 million and $1.8 million of transaction costs for the year ended December 31, 2013 and 2012, respectively.

 

In accordance with ASC 805, the Company allocated the approximate net purchase price paid for these properties acquired as follows:

 

    2013     2012     2011  
    (in thousands)  
Land   $ 23,466     $ 20,831     $ 26,264  
Buildings and improvements     163,634       148,307       148,914  
Furniture, fixtures and equipment     12,688       15,188       7,567  
Above market leases                 42  
Below market leases                 (2,437 )
Lease intangibles                 864  
Mortgages and other notes payable assumed           (11,460 )      
Borrowings and available cash   $ 199,788     $ 172,866     $ 181,214  

 

For the business combinations in 2013, 2012 and 2011, other than the acquisition in December 2011 for a purchase price of $24.8 million, the Company’s purchase price allocation of the purchased business and subsequent leasing of the business to unrelated third party operators does not include an allocation to any intangible assets or intangible liabilities, as these amounts are either immaterial or do not exist.

 

The Company considers renewals on above- or below-market leases when ascribing value to the in-place lease intangible liabilities at the date of a property acquisition. In those instances where the renewal lease rate pursuant to the terms of the lease does not adjust to a current market rent, the Company evaluates whether the stated renewal rate is above or below current market rates and considers the past and current operations of the property, the current rent coverage ratio of the operator, and the number of years until potential renewal option exercise. If renewal is considered probable based on these factors, an additional lease intangible liability is recorded at acquisition and amortized over the renewal period.

 

Dispositions

 

For the year ended December 31, 2013, the Company disposed of six properties, one vacant land parcel and certain other assets for a total sales price of $16.3 million, and the Company recognized a net gain on sale of approximately $1.0 million. The total sales price and net gain are net of transaction costs incurred in relation to the closings at the time of disposition.

 

For the year ended December 31, 2012, the Company disposed of seven properties and one vacant land parcel for a total sales price of $36.2 million and the Company recognized a net gain on sale of approximately $4.4 million (included in discontinued operations). The total sales price and net gain are net of transaction costs incurred in relation to the closings at the time of disposition.

 

For the year ended December 31, 2011, the Company disposed of four vacant land parcels for a total sales price of $1.5 million and the Company recognized a net gain on sale of approximately $1.2 million. The total sales price and net gain are net of transaction costs incurred in relation to the closings at the time of disposition.

 

F-22
 

  

The following summarizes the Company’s construction in progress and land held for development at December 31(in thousands):

 

    2013     2012     2011  
Beginning Balance, January 1   $ 4,576     $ 28,293     $ 2,580  
Additions     20,467       25,428       25,713  
Sold           (8,038 )      
Placed in service     (1,751 )     (41,107 )      
    $ 23,292     $ 4,576     $ 28,293  

 

During 2013, 2012 and 2011, the Company capitalized expenditures for improvements related to various construction and reinvestment projects. In 2013, the Company placed into service one completed investment project at one property located in California. In 2012, the Company placed into service three additions and two remodels to three properties located in Washington and two development properties located in Connecticut. In accordance with ASC 835 Capitalization of Interest (ASC 835), the Company capitalizes interest based on the average cash balance of construction in progress for the period using the weighted-average interest rate on all outstanding debt, which approximated 6.9% for the year ended December 31, 2013. The balance of capitalized interest within construction in progress at December 31, 2013, 2012 and 2011 was $0.8 million, $0.1 million and $0.7 million, respectively. The amount capitalized during the year ended December 31, 2013, 2012 and 2011, relative to interest incurred was $0.8 million, $1.1 million and $0.4 million, respectively.

 

4. Secured Loan Receivables

 

The following summarizes the Company’s secured loan receivables at December 31, 2013 and 2012 (in thousands):

 

    2013     2012  
    Capital
Improvement Loans
    Secured Operator
Loans
    Total Loans     Capital
Improvement Loans
    Secured Operator
Loans
    Total Loans  
Beginning balance   $ 19,360     $ 13,279     $ 32,639     $ 13,606     $ 19,425     $ 33,031  
New loans issued     380       13,360       13,740       8,707       13,365       22,072  
Reserve for uncollectible secured loans                             (5,589 )     (5,589 )
Loan write offs           (11 )     (11 )           (942 )     (942 )
Loan amortization and repayments     (2,076 )     (2,606 )     (4,682 )     (2,953 )     (12,980 )     (15,933 )
    $ 17,664     $ 24,022     $ 41,686     $ 19,360     $ 13,279     $ 32,639  

 

Interest income on secured loans and financing leases for the years ended December 31, 2013, 2012, and 2011 (in thousands):

 

    2013     2012     2011  
Capital improvement loan receivable   $ 1,754     $ 1,386     $ 1,214  
Secured operator loan receivables     1,190       1,808       2,558  
Direct financing lease     1,456       1,439       1,421  
    $ 4,400     $ 4,633     $ 5,193  

 

The Company’s reserve on a loan-by-loan basis for uncollectible secured loan receivables balances at December 31, 2013 and 2012 was approximately $0 and $0.3 million, respectively and any movement in the reserve is reflected in reserve for uncollectible loan and other receivables in the consolidated statements of operations and comprehensive income. The gross balance of secured loan receivables for which a reserve on a loan-by-loan basis for uncollectible secured loan receivables has been applied was approximately $0 and $3.1 million, at December 31, 2013 and 2012, respectively.

 

During 2013 and 2012, the Company funded loans for both working capital and capital improvement purposes to various operators. All loans held by the Company accrue interest and are recorded as interest income unless the loan is deemed impaired in accordance with Company policy. The payments received from the operator cover both interest accrued as well as amortization of the principal balance due. Any payments received from the operator made outside of the normal loan amortization schedule are considered principal prepayments and reduce the outstanding loan receivables balance.

 

F-23
 

  

5. Deferred Finance Costs

 

The following summarizes the Company’s deferred finance costs at December 31, 2013 and 2012 (in thousands):

 

    2013     2012  
Gross amount   $ 21,881     $ 20,995  
Accumulated amortization     (5,238 )     (6,344 )
Net   $ 16,643     $ 14,651  

 

The estimated annual amortization of the deferred finance costs for each of the five succeeding years is as follows (in thousands):

 

2014   $ 3,893  
2015     3,893  
2016     2,543  
2017     2,126  
2018     2,126  
Thereafter     2,062  
Total   $ 16,643  

 

During the year ended December 31, 2013, the Company wrote-off deferred financing costs of approximately $9.7 million with approximately $4.6 million of accumulated amortization associated with the pay downs of previous credit facilities for a net recognition as loss on extinguishment of debt of approximately $5.1 million.

 

During the year ended December 31, 2012, the Company wrote-off deferred financing costs of approximately $0.05 million with approximately $0.01 million of accumulated amortization associated with the pay down of a previous credit facility for a net recognition as loss on extinguishment of debt of approximately $0.04 million, including approximately $0.01 million recognized in discontinued operations.

 

6. Intangible Assets and Liabilities

 

The following summarizes the Company’s intangible assets and liabilities classified as part of other assets or other liabilities at December 31, 2013 and 2012, respectively (in thousands):

 

    Assets  
    2013     2012  
    Gross Amount     Accumulated
Amortization
    Net     Gross Amount     Accumulated
Amortization
    Net  
Above market leases   $ 6,437     $ (3,452 )   $ 2,985     $ 6,642     $ (3,176 )   $ 3,466  
In-place lease assets     652       (130 )     522       652       (65 )     587  
Operator relationship     212       (34 )     178       212       (17 )     195  
    $ 7,301     $ (3,616 )   $ 3,685     $ 7,506     $ (3,258 )   $ 4,248  

 

    Liabilities  
    2013     2012  
    Gross Amount     Accumulated
Amortization
    Net     Gross Amount     Accumulated
Amortization
    Net  
Below market leases   $ 17,623     $ (10,059 )   $ 7,564     $ 25,695     $ (16,281 )   $ 9,414  

 

Amortization expense for in-place lease assets and operator relationship was $0.1 million, $0.1 million, and $0 million for the years ended December 31, 2013, 2012, and 2011 and is included as a component of depreciation and amortization in the consolidated statements of operations and comprehensive income. Amortization expense for the above market leases intangible asset for the years ended December 31, 2013, 2012, and 2011 was approximately $0.5 million, $0.6 million, and $0.6 million, respectively, and is included as a component of rental income in the consolidated statements of operations and comprehensive income. Accretion for the below market leases intangible liability for the years ended December 31, 2013, 2012, and 2011 was approximately $1.9 million, $2.0 million, and $2.0 million, respectively, and is included as a component of rental income in the consolidated statements of operations and comprehensive income.

 

F-24
 

 

For the year ended December 31, 2013, the Company wrote-off above market leases intangible assets of approximately $0.2 million with accumulated amortization of approximately $0.2 million, and below market leases intangible liabilities of approximately $8.0 million with accumulated accretion of approximately $8.0 million, for a net recognition of $0 in rental income from intangible amortization. These write-offs were the result of fully amortized assets and fully accreted liabilities.

 

For the year ended December 31, 2012, the Company wrote-off above market leases intangible assets of approximately $0.9 million with accumulated amortization of approximately $0.7 million, and below market leases intangible liabilities of approximately $0.8 million with accumulated accretion of approximately $0.7 million, for a net recognition of approximately $19,000 gain in rental income from intangible amortization, respectively.

 

For the year ended December 31, 2011, the Company wrote-off above market leases intangible assets of approximately $0.9 million with accumulated amortization of approximately $0.3 million, and below market leases intangible liabilities of approximately $1.7 million with accumulated accretion of approximately $1.2 million, for a net recognition of approximately $35,000 loss in rental income from intangible amortization, respectively.

 

The estimated annual amortization expense of the identified intangibles for each of the five succeeding years and thereafter is as follows:

 

Year ending December 31,   Assets     Liabilities  
2014   $ 472     $ 1,066  
2015     426       891  
2016     392       868  
2017     326       726  
2018     326       721  
Thereafter     1,743       3,292  
    $ 3,685     $ 7,564  

 

7. Leases

 

As of December 31, 2013, the Company’s portfolio of investments consisted of 282 healthcare facilities, located in 29 states and operated by 38 third party operators. At December 31, 2013, approximately 50.3% (measured as a percentage of total assets) were leased by five private operators: Saber Health Group (15.1%), Daybreak Healthcare (12.8%), Maplewood (8.5%), EmpRes (7.9%), and SunMar (6.0%). No other operator represents more than 5.4% of our total assets. The five states in which the Company had its highest concentration of total assets were Texas (16.6%), Ohio (15.9%), California (13.0%), Connecticut (7.6%), and Pennsylvania (6.0%), at December 31, 2013.

 

For the year ended December 31, 2013, the Company’s rental income from operations totaled approximately $136.5 million, of which approximately $21.9 million was from Daybreak Healthcare (16.0%), $20.1 million from Saber Health Group (14.8%), and $12.3 million from EmpRes (9.0%). No other operator generated more than 8.0% of the Company’s rental income from operations for the year ended December 31, 2013.

 

The Company’s real estate investments are leased under noncancelable triple-net operating leases. Under the provisions of the leases, the Company receives fixed minimum monthly rentals, generally with annual increases, and the operators are responsible for the payment of all operating expenses, including repairs and maintenance, insurance, and real estate taxes of the property throughout the term of the leases.

 

At December 31, 2013, future minimum annual rentals to be received under the noncancelable lease terms are as follows (in thousands):

 

2014   $ 151,552  
2015     154,863  
2016     155,336  
2017     153,792  
2018     145,824  
Thereafter     587,764  
    $ 1,349,131  

 

F-25
 

 

8. Debt

 

The Company’s secured loans, unsecured notes payable and line of credit consisted of the following (in thousands):

 

    December 31,     December 31,  
    2013     2012  
HUD loan (interest rate of 5.00% on December 31, 2013 and 2012, respectively), inclusive of a $2.4 million and $2.5 million premium balance at December 31, 2013 and 2012, respectively)   $ 13,654     $ 13,882  
2019 Notes (interest rate of 7.75% on December 31, 2013 and 2012, respectively), inclusive of $2.8 million and $3.2 million net premium balance, respectively     402,752       403,180  
2021 Notes (interest rate of 6.00% on December 31, 2013)     250,000        
Revolving Credit Facility (interest rate of 2.52% at December 31, 2013)     20,000        
Term Loan (interest rate of 5.75% on December 31, 2012)           192,212  
Acquisition Credit Line (interest rate of 5.75% on December 31, 2012)           18,925  
2016 Revolver (interest rate of 5.25% on December 31, 2012)           69,369  
Acquisition loans (interest rate of 6.00% on December 31, 2012)           7,585  
Total   $ 686,406     $ 705,153  

 

In conjunction with the IPO on March 26, 2013, the Company under Aviv Financing I repaid the outstanding balance of the Term Loan and the Acquisition Credit Line and under Aviv Financing V repaid the outstanding balance of the 2016 Revolver in the amounts of $191.2 million, $18.9 million, and $94.4 million, respectively. The Company paid $2.2 million in prepayment penalties which is included in loss on extinguishment of debt on the consolidated statements of operations and comprehensive income for the year ended December 31, 2013.

 

2019 Notes

On February 4, 2011, April 5, 2011, and March 28, 2012 Aviv Healthcare Properties Limited Partnership and Aviv Healthcare Capital Corporation (the Issuers) issued $200 million, $100 million and $100 million of 7 3/4% Senior Notes due in 2019 (the 2019 Notes), respectively. The REIT is a guarantor of the Issuers’ 2019 Notes. The 2019 Notes are unsecured senior obligations of the Issuers and will mature on February 15, 2019, and bear interest at a rate of 7.75% per annum, payable semiannually to holders of record at the close of business on the February 1 or the August 1 immediately preceding the interest payment date on February 15 and August 15 of each year, commencing August 15, 2011. A premium of approximately $2.75 million and $1.0 million was associated with the offering of the $100 million of 2019 Notes on April 5, 2011 and the $100 million of 2019 Notes on March 28, 2012, respectively. The premium will be amortized as an adjustment to the yield on the 2019 Notes over their term. The Company used the proceeds, amongst other things, to pay down approximately $87.7 million of the Acquisition Credit Line, $5.5 million of the 2016 Revolver and $6.1 million of other indebtedness during 2012.

 

2021 Notes

On October 16, 2013, the Issuers issued $250 million of 6% Senior Notes due in 2021 (2021 Notes). The REIT is a guarantor of the Issuers’ 2021 Notes. The 2021 Notes are unsecured senior obligations of the Issuers and will mature on October 16, 2021, and bear interest at a rate of 6.00% per annum, payable semiannually to holders of record at the close of business on the April 1 or the October 1 immediately preceding the interest payment date on April 15 and October 15 of each year, commencing April 15, 2014. The Company used the net proceeds, amongst other things, to pay down approximately $135.0 million of the outstanding indebtedness under the Revolving Credit Facility during 2013.

 

Revolving Credit Facility

On March 26, 2013, the Company, under Aviv Financing IV, entered into a $300 million secured revolving credit facility and $100 million term loan with Bank of America (collectively, the Revolving Credit Facility). On April 16, 2013, the Company converted the entire $100 million term loan into a secured revolving credit facility, thereby terminating the term loan and any availability thereunder and increasing the amount available under the secured revolving credit facility from $300 million to $400 million. On each payment date, the Company pays interest only in arrears on any outstanding principal balance. The interest rate is based on LIBOR plus a margin of 235 basis points to 300 basis points depending on the Company’s leverage ratio. The interest rate at December 31, 2013 was 2.52%. Additionally, an unused fee equal to 50 basis points per annum of the daily unused balance on the Revolving Credit Facility is payable quarterly in arrears. The initial term expires in March 2016 with a one year extension option, subject to certain conditions.

 

F-26
 

  

Other Loans

 

On November 1, 2010, a subsidiary of Aviv Financing III entered into two acquisition loan agreements on the same terms that provided for borrowings of $7.8 million. Principal and interest payments are due monthly beginning on December 1, 2010 through the maturity date of December 1, 2015. Interest is a fixed rate of 6.00%. These loans are collateralized by a skilled nursing facility controlled by Aviv Financing III. These acquisition loans were paid off in full on May 15, 2013.

 

On June 15, 2012, a subsidiary of Aviv Financing III assumed a HUD loan with a balance of approximately $11.5 million. Interest is at a fixed rate of 5.00%. The loan originated in November 2009 with a maturity date of October 1, 2044, and is based on a 35-year amortization schedule. The Company is obligated to pay the remaining principal and interest payments of the loan. A premium of $2.5 million was associated with the assumption of debt and will be amortized as an adjustment to interest expense on the HUD loan over its term.

 

Future annual maturities of all debt obligations for five fiscal years subsequent to December 31, 2013 and thereafter, are as follows (in thousands):

 

2014   $ 157  
2015     165  
2016     20,174  
2017     183  
2018     192  
Thereafter     660,367  
      681,238  
Debt premiums     5,168  
    $ 686,406  

 

9. Related Party Receivables and Payables

 

Related party receivables and payables represent amounts due from/to various affiliates of the Company. An officer of the Company funded approximately $2.0 million at December 31, 2012 in connection with the distribution settlement (see Footnote 11). The amount is recognized as part of other liabilities as of December 31, 2012, and was subsequently distributed. There are no other related party receivables or payables as of December 31, 2013 and 2012.

 

10. Derivatives

 

During the periods presented, the Company was party to two interest rate swaps, with identical terms of $100.0 million each, which were purchased to fix the variable interest rate on the denoted notional amount under the Term Loan. On March 26, 2013, in connection with the pay down of the Term Loan, the Company settled all interest rate swaps at a fair value of $3.6 million and such amount previously recorded in accumulated other comprehensive income (loss) was recorded within loss on extinguishment of debt in the consolidated statements of operations and comprehensive income. The interest rate swaps qualified for hedge accounting and as such the amounts previously recorded in accumulated other comprehensive income in the consolidated statement of changes in equity were reversed. For presentational purposes they are shown as one derivative due to the identical nature of their economic terms (in thousands).

 

Total notional amount $ 200,000
Fixed rates 6.49% (1.99% effective swap base rate plus 4.5%
spread per credit agreement)
Floor rate 1.25%
Effective date November 9, 2010
Termination date September 17, 2015
Liability balance at December 31, 2012 (included in other liabilities) $ (3,773)

 

The derivative positions were valued using models developed by the respective counterparty that used as their basis readily observable market parameters (such as forward yield curves) and were classified within Level 2 of the valuation hierarchy. The Company considered its own credit risk as well as the credit risk of its counterparties when evaluating the fair value of its derivatives. As of December 31, 2013, there are no derivative instruments outstanding.

 

F-27
 

  

11. Commitments and Contingencies

 

The Company had a contractual arrangement with an operator to reimburse quality assurance fees levied by the California Department of Health Care Services from August 1, 2005 through July 31, 2008. The Company was obligated to reimburse the fees to the operator if and when the state withheld these fees from the operator’s Medi-Cal reimbursements associated with five facilities that were formerly leased to Trinity Health Systems. The total possible obligation for these fees was $1.4 million, which the Company has paid. Judicial proceedings initiated by the Company seeking declaratory relief for these fees were settled on July 24, 2012 which provided for recovery of such amounts from the State of California. The approximate settlement of $756,000 is recognized in interest and other income for the year ended December 31, 2012.

 

During 2011, the Company entered into a contractual arrangement with an operator in one of its facilities to reimburse any liabilities, obligations or claims of any kind or nature resulting from the actions of the former operator in such facility, Brighten Health Care Group. The Company is obligated to reimburse the fees to the operator if and when the operator incurs such expenses associated with certain Indemnified Events, as defined therein. The total possible obligation for these fees is estimated to be $2.3 million, of which approximately $1.9 million has been paid to date. The remaining $0.4 million was accrued as a component of other liabilities in the consolidated balance sheets.

 

In late 2011, after a dispute with certain of its limited partners, the Partnership filed a declaratory judgment motion in the Delaware Chancery Court seeking confirmation that an adjustment to the distributions of cash flows of the Partnership was made in accordance with the partnership agreement following the investment in the Partnership by the Company and related financing transactions. The dispute relates to the relative distributions among classes of limited partners that existed prior to the investment by the Company. In November 2012, certain limited partners (including Ari Ryan, one of our former directors, and other members of the estate of Zev Karkomi, one of our co-founders) filed suit in the Circuit Court of Cook County, Illinois against the REIT, the Partnership and Mr. Bernfield alleging that the adjustment described above was improper and adding certain fiduciary duty claims against the Company and Mr. Bernfield in connection with the adjustment and certain equity incentive programs implemented in connection with the investment in the Partnership by the REIT, the terms of which were approved by several of the plaintiffs in the Illinois action. In January 2013, the Company reached a settlement with the defendant in the Delaware action and the plaintiffs in the Illinois action. The settlement releases the REIT, the Partnership and Mr. Bernfield in exchange for a partial reallocation of relative distributions among classes of limited partners, which reallocation was funded by the limited partners that previously received such distributions or offset against distributions otherwise due. No additional amounts are payable by the REIT, the Partnership or Mr. Bernfield and, accordingly, the settlement is not expected to have a material impact on the REIT or the Partnership.

 

The Company has purchase options with one of its tenants that are not exercisable by the tenant until January 1, 2017 for five properties and January 1, 2019 for two properties. If the 2017 pool is not exercised, the tenant loses the right to exercise the 2019 option. The purchase options call for the purchase price, as defined, to be determined at a future date. In addition, the Company has purchase options with four tenants on five properties that are exercisable by the applicable tenant at various times during the terms of the respective leases. Two of such options are exercisable at a predetermined purchase price and the remaining three call for a purchase price to be determined at a future date.

 

The Company is involved in various unresolved legal actions and proceedings, which arise in the normal course of our business. Although the outcome of a particular proceeding can never be predicted, we do not believe that the result of any of these other matters will have a material adverse effect on our business, operating results, liquidity or financial position.

 

12. Noncontrolling Interests – Operating Partnership / Partnership Units

 

Noncontrolling interests – operating partnership, as presented on AVIV’s consolidated balance sheets, represent the OP units held by individuals and entities other than AVIV. Accordingly, the following discussion related to noncontrolling interests – operating partnership of the REIT refers equally to partnership units of the Partnership.

 

Holders of OP units are entitled to receive distributions in a per unit amount equal to the per share dividends made with respect to each share of AVIV’s common stock, if and when AVIV’s Board of Directors declares such a dividend. Holders of OP units have the right to tender their units for redemption, in an amount equal to the fair market value of AVIV’s common stock. AVIV may elect to redeem tendered OP units for cash or for shares of AVIV’s common stock. During the year ended December 31, 2013, OP unitholders redeemed a total of 322,137 OP units in exchange for an equal number of shares of common stock of AVIV.

 

F-28
 

 

13. Stockholders’ Equity of the REIT and Partners’ Capital of the Partnership

 

Distributions accrued in accordance with declaration to the Partnership’s partners are summarized as follows for the years ended December 31 (in thousands):

 

    Class A     Class B     Class C     Class D     Class F     OP Units     REIT
Shares
 
2013   $ 2,797     $ 97     $ 146     $     $ 554     $ 13,064     $ 60,276  
2012   $ 9,002     $ 1,879     $ 2,541     $     $ 2,215     $     $ 27,955  
2011   $ 6,734     $ 2,894     $ 7,041     $     $ 2,215     $     $ 23,163  

 

In connection with the IPO, Class A through F Units were converted into OP units and are no longer outstanding as of December 31, 2013. The weighted-average Units outstanding are summarized as follows for the years ended December 31:

 

    Class A     Class B     Class C     Class D     Class F     OP Units     REIT Shares  
2013     3,136,203       1,053,335             1,875       625,251       9,091,974       33,700,834  
2012     13,467,223       4,523,145       2       8,050       2,684,900             20,006,538  
2011     13,467,223       4,523,145       2       8,050       2,684,900             14,487,565  

 

In connection with the IPO each class of limited partnership units of the Partnership were converted into an aggregate of 21,653,813 OP units held by the REIT and 11,938,420 OP units held by limited partners of the Partnership. As a result, the Partnership has a single class of OP units as of March 26, 2013. As noted above, the OP units held by limited partners of the Partnership are redeemable for cash or, at the REIT’s election, unregistered shares of the REIT’s common stock on a one-for-one basis.

 

During the years ended December 31, 2013, 2012 and 2011:

 

AVIV issued an aggregate of 70,500, 0, and 0 shares of common stock in connection with the Company’s annual grant of unrestricted and restricted stock to its Board of Directors;

 

AVIV reserved for issuance an aggregate of 226,585, 0, and 0 shares of common stock in connection with the Company’s annual grant of restricted stock to employees, the hiring of new employees and grants and retainers for its Board of Directors. During the year ended December 31, 2013, 17,470 shares reserved for restricted stock were forfeited;

 

AVIV also issued 15,180,000 shares in connection with the IPO on March 26, 2013 that resulted in proceeds to the Company, net of underwriting discounts, commissions, advisory fees and other offering costs of $282.3 million; and

 

OP unitholders redeemed a total of 322,137, 0, and 0 OP units in exchange for an equal number of shares of AVIV’s common stock.

 

For the year ended December 31, 2013, AVIV declared and paid the following cash dividends totaling $1.40 per share on its common stock, of which the Partnership paid equivalent distributions on OP units:

 

Record
Date
  Payment
Date
  Cash
Dividend
    Ordinary
Taxable
Dividend
(unaudited)
    Nontaxable
Return of
Capital
Distributions
(unaudited)
 
3/25/2013   3/29/2013   $ 0.30     $ 0.024     $ 0.276  
6/3/2013   6/17/2013     0.38       0.065       0.319  
8/30/2013   9/16/2013     0.36       0.061       0.299  
1/3/2014   1/17/2014     0.36       0.000       0.000  
        $ 1.40     $ 0.150     $ 0.894  

 

F-29
 

 

Of the $0.36 dividend paid in January 2014, $0.36 will be included in 2014 taxable common dividends.

 

14. Equity Compensation Plan

 

Prior to September 2010, the Partnership had established an officer incentive program linked to its future value. Awards vest annually over a five-year period assuming continuing employment by the recipient. The awards settled on December 31, 2012 in Class C Units or, at the Company’s discretion, cash. For accounting purposes, expense recognition under the program commenced in 2008, and the related expense for the years ended December 31, 2013, 2012 and 2011 was $0, $0.4 million, and $0.4 million, respectively.

 

Class D units were periodically granted to employees of Aviv Asset Management (AAM), a subsidiary of the Operating Partnership. Part of the Class D Units are defined as performance-based awards under ASC 718 and require employment of the recipient on the date of sale, disposition, or refinancing (Liquidity Event). If the employee is no longer employed on such date, the award is forfeited. The remainder of the Class D Units were time-based awards under ASC 718 and such fair value determined on the grant date was recognized over the vesting period. During 2013, 2012, and 2011 0, 0 and 3,220 of the time-based Class D Units vested, respectively resulting in the recognition of approximately $0, $0, and $0.4 million, respectively, in expense. On March 26, 2013, the performance component Class D Units were converted to OP units in connection with the IPO, and $0.9 million of expense was recognized.

 

Restricted Stock Grants

 

On March 26, 2013 the Company adopted the Aviv REIT, Inc. 2013 Long-Term Incentive Plan (the LTIP). The purpose of the LTIP is to attract and retain qualified persons upon who, in large measure, the Company’s sustained progress, growth and profitability depend, to motivate the participants to achieve long-term Company goals and to align the participants’ interests with those of other stockholders by providing them with a proprietary interest in the Company’s growth and performance. The Company’s executive officers, employees, consultants and non-employee directors are eligible to participate in the LTIP. Under the plan, 2,000,000 shares of the Company’s common stock are available for issuance. The shares can be issued as restricted stock awards (RSAs) or as restricted stock units (RSUs).

 

During 2013, the Company issued 70,500 RSAs, of which 23,250 shares were issued, vested, and are unrestricted and 47,250 shares were issued and are subject to a vesting period. Additionally, the Company issued 226,585 RSUs, of which 17,470 were subsequently forfeited prior to the year ended December 31, 2013. Some of these RSUs are subject to time vesting and some are subject to performance vesting. The time-based equity RSUs generally vest over a period of two to three years, subject to the employee’s continued employment with the Company. The performance-based RSUs vest on the basis of Total Shareholder Return TSR on the Company’s stock compared to the TSR of its peer companies, as defined. The first installment of the performance based RSUs are based on the companies comprising the NAREIT Equity Index and the companies comprising the Bloomberg Healthcare REIT Index for the performance period beginning on the date of the IPO and ending December 31, 2014. The second installment is based on the companies comprising the NAREIT Equity Index and the companies comprising the Bloomberg Healthcare REIT Index for the performance period beginning on the date of the IPO and ending December 31, 2015. If the service and performance conditions are met, approximately half of the RSUs will vest on December 31, 2014 and the remaining will vest on December 31, 2015. The RSUs carry dividend equivalent rights and are subject to the same vesting terms as the underlying RSUs.

 

For the year ended December 31, 2013, the Company recognized total non-cash stock-based compensation expense related to the LTIP of $1.9 million.

 

Restricted stock awards vest over specified periods of time as long as the employee remains with the Company. The following table sets forth the number of unvested shares of restricted stock and the weighted average fair value of these shares at the date of grant:

 

    Shares of
Restricted Stock
    Weighted Average
Fair Value of
Date of Grant
 
Unvested balance at January 1, 2013   $     $  
Granted     273,835     $ 30.47  
Vested         $  
Forfeited     (17,470 )   $ 39.14  
Unvested balance at December 31, 2013   $ 256,365     $ 29.93  

 

F-30
 

 

 

As of December 31, 2013, total unearned compensation on restricted stock was $6.2 million, and the weighted average vesting period was 1.94 years.

 

Option Awards

 

On September 17, 2010, the Company adopted the 2010 Management Incentive Plan (the MIP), which provides for the grant of option awards. Two thirds of the options granted under the MIP were performance based awards whose criteria for vesting is tied to a future liquidity event (as defined) and also contingent upon meeting certain return thresholds (as defined). The grant date fair value associated with all performance-based award options of the Company aggregated to approximately $7.4 million at the time of the IPO. One third of the options granted under the MIP were time based awards and the service period for these options is four years with shares vesting at a rate of 25% ratably from the grant date.

 

In connection with the IPO, all options outstanding under the MIP, representing options to purchase 5,870,138 shares with a weighted average exercise price of $17.47 per share, became fully-vested. In addition, recipients were entitled to receive dividend equivalents on their options awarded under the MIP. Dividend equivalents were paid on time-based options on (i) the date of vesting, with respect to any portion of a time-based option that was unvested on the date the dividend equivalent was accrued, and (ii) the last day of the calendar quarter in which such dividends were paid to stockholders, with respect to any portion of a time-based option vested as of the date the dividend equivalent was accrued. Dividend equivalents accrued and unpaid prior to the consummation of the IPO in the approximate amount of $14.8 million were paid in shares of common stock, net of applicable withholding of approximately $6.8 million, in an amount based on the IPO price of common stock. No dividend equivalents will be paid for any MIP options with respect to periods after the date of the IPO by the Company.

 

In connection with the IPO, the holders of option awards under the MIP received a new class of units of LG Aviv L.P., the legal entity through which Lindsay Goldberg holds its interest in the REIT, equal to the number of options held by such persons immediately prior to the consummation of the IPO. Under the limited partnership agreement of LG Aviv L.P., the units are entitled to receive an aggregate distribution amount equal to 14.9% of the dividend distributions declared and received by LG Aviv L.P. after the consummation of the IPO in respect of its shares of common stock. The distribution amount will be paid by LG Aviv L.P. ratably to each holder of such units on the distribution date in the proportion that the total number of units held by such holder bears to the total outstanding units of the same class. Any unit payments will be paid, if at all, on the earlier of (i) the last day of the calendar quarter in which dividends were paid to the Company stockholders and (ii) three business days following the holder’s termination of employment with the Company. For the year ended December 31, 2013, $2.4 million was paid by LG Aviv L.P. to the holders of such units.

 

The following table represents the time and performance-based option awards activity for the years ended December 31, 2013, 2012 and 2011:

 

    2013     2012     2011  
Outstanding at January 1     1,956,805       1,417,228       1,320,041  
Granted           701,550       97,187  
Awards vested at IPO     3,913,333              
Cancelled/Forfeited           (161,973 )      
Outstanding at December 31     5,870,138       1,956,805       1,417,228  
Options exercisable at end of period                  
Weighted average fair value of options granted   $ 2.20     $ 2.20     $ 1.87  

 

The following table represents the time and performance based option awards outstanding cumulatively life-to-date for the years ended December 31, 2013, 2012, and 2011 as well as other MIP data:

 

    2013     2012     2011  
Range of exercise prices     $ 16.56 - $18.87       $ 16.56 - $18.87       $ 16.56 - $18.87  
Outstanding     5,870,138       1,956,805       1,417,228  
Remaining contractual life (years)     7.06       8.06       8.78  
Weighted average exercise price   $ 17.47     $ 17.42     $ 16.75  

 

F-31
 

 

The Company has used the Black-Scholes option pricing model to estimate the grant date fair value of the options. In connection with the IPO, all options outstanding under the MIP became fully-vested and the plan was retired. There were no options awarded in 2013. The following table includes the assumptions that were made in estimating the grant date fair value for options awarded in 2012 and 2011.

 

    2012 Grants        2011 Grants  
Weighted average dividend yield     7.54 %     8.13 %
Weighted average risk-free interest rate     1.31 %     2.02 %
Weighted average expected life     7 years       7 years  
Weighted average estimated volatility     38.24 %     38.10 %
Weighted average exercise price   $ 18.78     $ 18.80  
Weighted average fair value of options granted (per option)   $ 2.88     $ 2.78  

 

The Company recorded non-cash compensation expenses of approximately $9.0 million, $1.3 million and $1.1 million for the years ended December 31, 2013, 2012 and 2011, related to the time and performance based stock options accounted for as equity awards, as a component of general and administrative expenses in the consolidated statements of operations and comprehensive income, respectively.

 

At December 31, 2013, the total compensation cost related to outstanding, non-vested time based equity option awards that are expected to be recognized as compensation cost in the future aggregates to approximately $0.

 

Dividend equivalent rights associated with the Plan that became payable upon vesting amounted to $15.4 million, $2.3 million, and $2.2 million for the years ended December 31, 2013, 2012, and 2011, respectively.

 

F-32
 

 

15. Earnings Per Common Share of the REIT

 

The following table shows the amounts used in computing the basic and diluted earnings per common share (in thousands except for share and per share amounts).

 

    For the Year Ended December 31,  
    2013     2012     2011  
Numerator for earnings per share—basic:                        
Income from continuing operations   $ 23,071     $ 4,007     $ 11,547  
Income from continuing operations allocable to noncontrolling interests     (6,010 )     (1,611 )     (5,213 )
Income from continuing operations allocable to common stockholders, net of noncontrolling interests     17,061       2,396       6,334  
Discontinued operations, net of noncontrolling interests           2,742       (128 )
Numerator for earnings per share—basic   $ 17,061     $ 5,138     $ 6,206  
Numerator for earnings per share—diluted:                        
Numerator for earnings per share—basic   $ 17,061     $ 2,396     $ 6,334  
Income from continuing operations allocable to noncontrolling interests—OP Units     4,610              
Subtotal     21,671       2,396       6,334  
Discontinued operations, net of noncontrolling interests           2,742       (128 )
Numerator for earnings per share—diluted   $ 21,671     $ 5,138     $ 6,206  
Denominator for earnings per share—basic and diluted:                        
Denominator for earnings per share—basic     33,700,834       20,006,538       14,487,565  
Effect of dilutive securities:                        
Noncontrolling interests—OP Units     9,091,974              
Stock options     1,518,838       129,151       145,789  
Restricted stock units     12,568              
Denominator for earnings per share—diluted     44,324,214       20,135,689       14,633,354  
Basic earnings per share                        
Income from continuing operations allocable to common stockholders   $ 0.51     $ 0.12     $ 0.44  
Discontinued operations, net of noncontrolling interests           0.14       (0.01 )
Net income allocable to common stockholders   $ 0.51     $ 0.26     $ 0.43  
Diluted earnings per share                        
Income from continuing operations allocable to common stockholders   $ 0.49     $ 0.12     $ 0.43  
Discontinued operations, net of noncontrolling interests           0.14       (0.01 )
Net income allocable to common stockholders   $ 0.49     $ 0.26     $ 0.42  

 

F-33
 

 

16. Earnings Per Unit of the Partnership

 

The following table shows the amounts used in computing the basic and diluted earnings per unit (in thousands except for unit and per unit amounts).

 

    For the Year Ended December 31,  
    2013     2012     2011  
Numerator for earnings per unit—basic:                        
Income from continuing operations   $ 23,071     $ 4,007     $ 11,547  
Income from continuing operations allocable to limited partners     (1,400 )     (1,611 )     (5,213 )
Income from continuing operations allocable to units     21,671       2,396       6,334  
Discontinued operations           2,742       (128 )
Numerator for earnings per unit—basic:   $ 21,671     $ 5,138     $ 6,206  
Numerator for earnings per unit—diluted:                        
Income from continuing operations allocable to units   $ 21,671     $ 2,396     $ 6,334  
Discontinued operations           2,742       (128 )
Numerator for earnings per unit—diluted   $ 21,671     $ 5,138     $ 6,206  
Denominator for earnings per unit—basic and diluted:                        
Denominator for basic earnings per unit—basic     42,792,808       20,006,538       14,487,565  
Effective dilutive securities:                        
Stock options     1,518,838       129,151       145,789  
Restricted stock units     12,568              
Denominator for earnings per unit—diluted     44,324,214       20,135,689       14,633,354  
Basic earnings per unit:                        
Income from continuing operations allocable to units   $ 0.51     $ 0.12     $ 0.44  
Discontinued operations           0.14       (0.01 )
Net income allocable to units   $ 0.51     $ 0.26     $ 0.43  
Diluted earnings per unit:                        
Income from continuing operations allocable to units   $ 0.49     $ 0.12     $ 0.43  
Discontinued operations           0.14       (0.01 )
Net income allocable to units   $ 0.49     $ 0.26     $ 0.42  

 

F-34
 

 

17. Discontinued Operations

 

ASC 205-20 requires that the operations and associated gains and/or losses from the sale or planned disposition of components of an entity, as defined, be reclassified and presented as discontinued operations in the Company’s consolidated financial statements for all periods presented. In April 2012, the Company sold three properties in Arkansas and one property in Massachusetts to unrelated third parties. All other sales were immaterial to the consolidated financial statements. Below is a summary of the components of the discontinued operations for the respective periods:

 

    Year Ended December 31,  
    2013     2012     2011  
    (in thousands)  
Total revenues   $     $ 270     $ 1,261  
Expenses:                        
Interest expense incurred           (27 )      
Amortization of deferred financing costs           (2 )     (8 )
Depreciation and amortization           (34 )     (575 )
Gain on sale of assets, net           4,425        
Loss on extinguishment of debt           (13 )      
Other expenses           (33 )     (912 )
Total gains (expenses)           4,316       (1,495 )
Discontinued operations           4,586       (234 )
Discontinued operations allocation to noncontrolling interests           1,844       (106 )
Discontinued operations allocation to controlling interests   $     $ 2,742     $ (128 )

 

F-35
 

 

18. Quarterly Results of Operations (Unaudited)

 

The following is a summary of our unaudited quarterly results of operations for the years ended December 31, 2013 and 2012 (in thousands) including the effects of discontinued operations. The sum of individual quarterly amounts may not agree to the annual amounts included in the consolidated statements of income due to rounding.

 

    Year Ended December 31, 2013  
    1 st
Quarter(1)
    2 nd
Quarter
    3 rd
Quarter(2)
    4 th
Quarter
 
Total revenues   $ 34,700     $ 35,033     $ 32,873     $ 38,461  
Net income   $ (11,440 )   $ 13,405     $ 10,067     $ 11,039  
Net income allocable to stockholders   $ (7,477 )   $ 10,147     $ 7,621     $ 6,770  
Earnings per common share allocable to stockholders                                
Basic   $ (0.33 )   $ 0.27     $ 0.20     $ 0.22  
Diluted   $ (0.33 )   $ 0.26     $ 0.20     $ 0.22  

 

    Year Ended December 31, 2012  
    1 st
Quarter(3)
    2 nd
Quarter(4)
    3 rd
Quarter(5)
    4 th
Quarter(6)
 
Total revenues   $ 29,268     $ 32,813     $ 32,273     $ 32,618  
Income (loss) from continuing operations   $ 5,847     $ (804 )   $ 1,767     $ (2,803 )
Net income   $ 6,016     $ 3,613     $ 1,767     $ (2,803 )
Net income allocable to stockholders   $ 3,560     $ 2,255     $ 1,130     $ (1,807 )
Earnings per common share allocable to stockholders                                
Basic   $ 0.18     $ 0.11     $ 0.05     $ (0.08 )
Diluted   $ 0.18     $ 0.11     $ 0.05     $ (0.08 )

 

(1) The results include $11.0 million loss on extinguishment of debt and $9.9 million of non-cash stock-based compensation as a result of the IPO in the first quarter.
(2) The results include $2.9 million of straight-line rent receivable write-offs due to early termination of leases and replacement of operators in the third quarter.
(3) The results include $0.7 million of impairment in the first quarter.
(4) The results include $3.7 million of impairment in the second quarter.
(5) The results include $1.8 million of impairment and $2.8 million of reserve for uncollectible loan receivables in the third quarter.
(6) The results include $5.0 million of impairment and $0.2 million of reserve for uncollectible loan receivables in the fourth quarter.

 

19. Subsequent Events

 

On January 1, 2014, the Company acquired three properties in Minnesota for a purchase price of $40.0 million from an unrelated third party. The Company used available cash to fund this acquisition.

 

On January 31, 2014, the Company acquired a property in Texas for a purchase price of $15.9 million from an unrelated third party. The Company used available cash to fund this acquisition.

 

The following table illustrates the effect on total revenues and net income as if the Company had consummated the above acquisition, as well as those noted in Footnote 3, as of January 1, 2012 (in thousands, unaudited):

 

    For the Year Ended
December 31,
 
    2013     2012  
Total revenues   $ 161,699     $ 154,165  
Net income     39,580       28,895  

 

The Company’s $1,000,000,000 universal shelf registration statement was declared effective by the SEC on January 28, 2014. The registration includes shares that may become issuable as a result of redemptions of 5,450,576 of the 11,616,283 OP units outstanding as of December 31, 2013.

 

F-36
 

 

20. Condensed Consolidating Information

 

AVIV and certain of the Partnership’s direct and indirect wholly owned subsidiaries (the Unencumbered Subsidiary Guarantors and Encumbered Subsidiary Guarantors) fully and unconditionally guaranteed, on a joint and several basis, the obligation to pay principal and interest with respect to our 2019 Notes and 2021 Notes issued in February 2011, April 2011, March 2012 and October 2013. The 2019 Notes and 2021 Notes were issued by Aviv Healthcare Properties Limited Partnership and Aviv Healthcare Capital Corporation. Separate financial statements of the guarantors are not provided as the consolidating financial information contained herein provides a more meaningful disclosure to allow investors to determine the nature of the assets held by and the operations of the respective guarantor and non-guarantor subsidiaries. Other wholly owned subsidiaries (Non-Guarantor Subsidiaries) that were not included among the Unencumbered Subsidiary Guarantors or Encumbered Subsidiary Guarantors were not obligated with respect to the 2019 Notes and 2021 Notes. The Non-Guarantor Subsidiaries are subject to mortgages. The following summarizes the Partnership’s condensed consolidating information as of December 31, 2013, and 2012 and for the years ended December 31, 2013, 2012, and 2011.

 

CONDENSED CONSOLIDATING BALANCE SHEET

As of December 31, 2013

(in thousands)

 

          Unencumbered     Encumbered     Non-              
          Subsidiary     Subsidiary     Guarantor              
    Issuers     Guarantors     Guarantors     Subsidiaries     Eliminations     Consolidated  
Assets                                                
Net rental properties   $ 55     $ 712,443     $ 192,489     $ 258,501     $     $ 1,163,488  
Cash and cash equivalents     50,709       (600 )     (69 )     724             50,764  
Deferred financing costs, net     12,681             3,948       14             16,643  
Other     25,260       50,520       19,353       4,405             99,538  
Investment in and due from related parties, net     1,168,729                         (1,168,729 )      
Total assets   $ 1,257,434     $ 762,363     $ 215,721     $ 263,644     $ (1,168,729 )   $ 1,330,433  
Liabilities and equity                                                
Secured loan   $     $     $     $ 13,654     $     $ 13,654  
Unsecured notes payable     652,752                               652,752  
Line of credit                 20,000                   20,000  
Accrued Interest Payable     14,750             487       47             15,284  
Dividends     17,694                               17,694  
Accounts payable and accrued expenses     2,082       3,056       3,547       1,870             10,555  
Tenant security and escrow deposits     765       13,115       3,625       4,081             21,586  
Other liabilities     946       7,520       1,132       865             10,463  
Total liabilities     688,989       23,691       28,791       20,517             761,988  
Total equity     568,445       738,672       186,930       243,127       (1,168,729 )     568,445  
Total liabilities and equity   $ 1,257,434     $ 762,363     $ 215,721     $ 263,644     $ (1,168,729 )   $ 1,330,433  

 

F-37
 

 

CONDENSED CONSOLIDATING BALANCE SHEET

As of December 31, 2012

(in thousands)

 

          Unencumbered     Encumbered     Non-              
          Subsidiary     Subsidiary     Guarantor              
    Issuers     Guarantors     Guarantors     Subsidiaries     Eliminations     Consolidated  
Assets                                                
Net rental properties   $ 54     $ 731,036     $ 197,221     $ 55,150     $     $ 983,461  
Cash and cash equivalents     16,869       (1,746 )     (68 )     479             15,534  
Deferred financing costs, net     8,965             5,673       13             14,651  
Other     15,738       50,373       14,121       3,309             83,541  
Investment in and due from related parties, net     711,028                         (711,028 )      
Total assets   $ 752,654     $ 779,663     $ 216,947     $ 58,951     $ (711,028 )   $ 1,097,187  
Liabilities and equity                                                
Secured loan   $     $     $ 192,212     $ 21,467     $     $ 213,679  
Unsecured notes payable     403,180                               403,180  
Line of credit                 88,294                   88,294  
Accrued Interest Payable     11,625             1,593       47             13,265  
Dividends     13,687                               13,687  
Accounts payable and accrued expenses     2,077       6,153       2,396       317             10,943  
Tenant security and escrow deposits     50       14,203       3,560       465             18,278  
Other liabilities     1,534       9,090       4,735                   15,359  
Total liabilities     432,153       29,446       292,790       22,296             776,685  
Total equity     320,501       750,217       (75,843 )     36,655       (711,028 )     320,502  
Total liabilities and equity   $ 752,654     $ 779,663     $ 216,947     $ 58,951     $ (711,028 )   $ 1,097,187  

 

F-38
 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME

For the Year Ended December 31, 2013

(in thousands)

 

          Unencumbered     Encumbered     Non-              
          Subsidiary     Subsidiary     Guarantor              
    Issuers     Guarantors     Guarantors     Subsidiaries     Eliminations     Consolidated  
Revenues                                                
Rental income   $     $ 96,532     $ 29,234     $ 10,747     $     $ 136,513  
Interest on secured loans and financing lease     1,104       3,008       288                   4,400  
Interest and other income     5       116       33                   154  
Total revenues     1,109       99,656       29,555       10,747             141,067  
Expenses                                                
Interest Expense     33,390             6,617       778             40,785  
Amortization of deferred financing costs     1,592             1,867                   3,459  
Depreciation and amortization     6       24,629       5,840       2,751             33,226  
General and administrative     15,662       172       10,937       115             26,886  
Transaction costs     832       458       516       1,308             3,114  
Loss on impairment           500                         500  
Reserve for uncollectible secured loan receivables and other receivables     (10 )     (11 )     89                   68  
Gain on sale of assets, net           (1,016 )                       (1,016 )
Loss on extinguishment of debt                 10,974                   10,974  
Total expenses     51,472       24,732       36,840       4,952             117,996  
Net (loss) income     (50,363 )     74,924       (7,285 )     5,795             23,071  
Equity in income (loss) of subsidiaries     73,434                         (73,434 )      
Net income (loss) allocable to units   $ 23,071     $ 74,924     $ (7,285 )   $ 5,795     $ (73,434 )   $ 23,071  

 

F-39
 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME

For the Year Ended December 31, 2012

(in thousands)

 

          Unencumbered     Encumbered     Non-              
          Subsidiary     Subsidiary     Guarantor              
    Issuers     Guarantors     Guarantors     Subsidiaries     Eliminations     Consolidated  
Revenues                                                
Rental income   $     $ 89,971     $ 28,295     $ 2,944     $     $ 121,210  
Interest on secured loans and financing lease     1,490       2,802       341                   4,633  
Interest and other income     4       963       162                   1,129  
Total revenues     1,494       93,736       28,798       2,944             126,972  
Expenses                                                
Interest Expense     28,734             17,981       725             47,440  
Amortization of deferred financing costs     1,375             2,168                   3,543  
Depreciation and amortization           20,554       5,600       738             26,892  
General and administrative     6,434       361       9,111       49             15,955  
Transaction costs     4,171       1,665       1,040       383             7,259  
Loss on impairment           11,117                         11,117  
Reserve for uncollectible secured loan receivables and other receivables     6,532       3,643       156                   10,331  
Loss on extinguishment of debt                 28                   28  
Other expenses                 400                   400  
Total expenses     47,246       37,340       36,484       1,895             122,965  
(Loss) income from continuing operations     (45,752 )     56,396       (7,686 )     1,049             4,007  
Discontinued operations           332             4,254             4,586  
Net (loss) income     (45,752 )     56,728       (7,686 )     5,303             8,593  
Equity in income (loss) of subsidiaries     54,345                         (54,345 )      
Net income (loss) allocable to units   $ 8,593     $ 56,728     $ (7,686 )   $ 5,303     $ (54,345 )   $ 8,593  
Unrealized loss on derivative instruments                 (476 )                 (476 )
Total comprehensive income allocable to units   $ 8,593     $ 56,728     $ (8,162 )   $ 5,303     $ (54,345 )   $ 8,117  

 

F-40
 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME

For the Year Ended December 31, 2011

(in thousands)

 

          Unencumbered     Encumbered     Non-              
          Subsidiary     Subsidiary     Guarantor              
    Issuers     Guarantors     Guarantors     Subsidiaries     Eliminations     Consolidated  
Revenues                                                
Rental income   $     $ 70,128     $ 19,578     $ 1,385     $     $ 91,091  
Interest on secured loans and financing lease     2,234       2,652       307                   5,193  
Interest and other income     18       818       8                   844  
Total revenues     2,252       73,598       19,893       1,385             97,128  
Expenses                                                
Interest Expense     19,543             16,003       464             36,010  
Amortization of deferred financing costs     916             1,741                   2,657  
Depreciation and amortization           16,111       3,833       328             20,272  
General and administrative     4,117       192       7,109       4             11,422  
Transaction costs     1,399       2,968       1,126                   5,493  
Loss on impairment           5,233                         5,233  
Reserve for uncollectible secured loan receivables and other receivables     1,505       86                         1,591  
Gain on sale of assets, net           (1,171 )                       (1,171 )
Loss on extinguishment of debt                 3,807                   3,807  
Other expenses                 267                   267  
Total expenses     27,480       23,419       33,886       796             85,581  
(Loss) income from continuing operations     (25,228 )     50,179       (13,993 )     589             11,547  
Discontinued operations           (84 )           (150 )           (234 )
Net (loss) income     (25,228 )     50,095       (13,993 )     439             11,313  
Equity in income (loss) of subsidiaries     36,541                         (36,541 )      
Net income (loss) allocable to units   $ 11,313     $ 50,095     $ (13,993 )   $ 439     $ (36,541 )   $ 11,313  
Unrealized loss on derivative instruments                 (7,392 )                 (7,392 )
Total comprehensive income allocable to units   $ 11,313     $ 50,095     $ (21,385 )   $ 439     $ (36,541 )   $ 3,921  

 

F-41
 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

For the Year Ended December 31, 2013

(in thousands)

 

          Unencumbered     Encumbered     Non-              
          Subsidiary     Subsidiary     Guarantor              
    Issuers     Guarantors     Guarantors     Subsidiaries     Eliminations     Consolidated  
Net cash (used in) provided by operating activities   $ (59,358 )   $ 8,938     $ (92,735 )   $ 212,850     $     $ 69,695  
Investing activities                                                
Purchase of real estate investments                       (197,389 )           (197,389 )
Sale of real estate investments           15,549                         15,549  
Capital improvements     (8 )     (10,104 )     (1,086 )     (805 )           (12,003 )
Development Projects           (12,290 )     (51 )     (6,397 )           (18,738 )
Secured loan receivables received from others     2,446       1,235       354       52             4,087  
Secured loan receivables funded to others     (7,739 )     (2,182 )     (156 )     (330 )           (10,407 )
Net used in investing activities     (5,301 )     (7,792 )     (939 )     (204,869 )           (218,901 )
Financing activities                                                
Borrowings of debt     250,000             220,000                   470,000  
Repayment of debt                 (480,506 )     (7,735 )           (488,241 )
Payment of financing costs     (5,145 )           (5,302 )     (1 )           (10,448 )
Capital contributions     575                               575  
Initial Public Offering     303,600                               303,600  
Cost of raising capital     (385,310 )           359,481                   (25,829 )
Cash distributions to partners     (65,221 )                             (65,221 )
Net cash provided by (used in) financing activities     98,499             93,673       (7,736 )           184,436  
Net (decrease) increase in cash and cash equivalents     33,840       1,146       (1 )     245             35,230  
Cash and cash equivalents:                                                
Beginning of period     16,869       (1,746 )     (68 )     479             15,534  
End of period   $ 50,709     $ (600 )   $ (69 )   $ 724     $     $ 50,764  

 

F-42
 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

For the Year Ended December 31, 2012

(in thousands)

 

          Unencumbered     Encumbered     Non-              
          Subsidiary     Subsidiary     Guarantor              
    Issuers     Guarantors     Guarantors     Subsidiaries     Eliminations     Consolidated  
Net cash (used in) provided by operating activities   $ (152,298 )   $ 157,728     $ 16,305     $ 22,056     $     $ 43,791  
Investing activities                                                
Purchase of real estate investments           (135,796 )     (4,800 )     (32,177 )           (172,773 )
Sale of real estate investments           14,775             17,158             31,933  
Capital improvements     (54 )     (8,095 )     (5,342 )     (67 )           (13,558 )
Development Projects           (25,473 )     (334 )     (2,260 )           (28,067 )
Secured loan receivables received from others     12,754       1,426       452                   14,632  
Secured loan receivables funded to others     (13,065 )     (3,436 )     (356 )                 (16,857 )
Net cash used in investing activities     (365 )     (156,599 )     (10,380 )     (17,346 )           (184,690 )
Financing activities                                                
Borrowings of debt     101,000             164,224       2,537             267,761  
Repayment of debt                 (167,878 )     (6,249 )           (174,127 )
Payment of financing costs     (2,562 )           (2,581 )                 (5,143 )
Payment of swap termination                                    
Capital contributions     109,000                               109,000  
Deferred contributions     (35,000 )                             (35,000 )
Cash distributions to partners     (45,262 )                             (45,262 )
Net cash provided by (used in) financing activities     127,176             (6,235 )     (3,712 )           117,229  
Net decrease in cash and cash equivalents     (25,487 )     1,129       (310 )     998             (23,670 )
Cash and cash equivalents:                                                
Beginning of period     42,356       (2,875 )     242       (519 )           39,204  
End of period   $ 16,869     $ (1,746 )   $ (68 )   $ 479     $     $ 15,534  

 

F-43
 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

For the Year Ended December 31, 2011

(in thousands)

 

          Unencumbered     Encumbered     Non-              
          Subsidiary     Subsidiary     Guarantor              
    Issuers     Guarantors     Guarantors     Subsidiaries     Eliminations     Consolidated  
Net cash (used in) provided by operating activities   $ (300,872 )   $ 114,901     $ 236,140     $ 262     $     $ 50,431  
Investing activities                                                
Purchase of real estate investments           (98,048 )     (83,166 )                 (181,214 )
Sale of real estate investments           1,510                         1,510  
Capital improvements           (5,303 )     (4,061 )                 (9,364 )
Development Projects           (15,990 )           (5,416 )           (21,406 )
Secured loan receivables received from others     7,332       6,552       454                   14,338  
Secured loan receivables funded to others     (2,700 )     (7,357 )     (863 )                 (10,920 )
Net cash provided by (used in) investing activities     4,632       (118,636 )     (87,636 )     (5,416 )           (207,056 )
Financing activities                                                
Borrowings of debt     302,750             97,417       4,761             404,928  
Repayment of debt                 (244,727 )     (105 )           (244,832 )
Payment of financing costs     (8,594 )           (1,000 )     (14 )           (9,608 )
Capital contributions     40,420                               40,420  
Deferred contributions     35,000                               35,000  
Cash distributions to partners     (43,107 )                             (43,107 )
Net cash provided by (used in) financing activities     326,469             (148,310 )     4,642             182,801  
Net decrease in cash and cash equivalents     30,229       (3,735 )     194       (512 )           26,176  
Cash and cash equivalents:                                                
Beginning of period     12,127       860       48       (7 )           13,028  
End of period   $ 42,356     $ (2,875 )   $ 242     $ (519 )   $     $ 39,204  

 

F-44
 

 

SCHEDULE II—VALUATION AND QUALIFYING ACCOUNTS

 

Accounts Receivable and Secured Loans Receivable Allowance for Doubtful Accounts (in thousands)

 

    Balance at
Beginning
of Year
    Charged to
(Recovered from)
Costs and
Expenses
    Deductions
and
Write-offs
    Balance at End
of Year
 
Allowance for uncollectible accounts receivable                                
Year ended December 31, 2013   $ 803     $ 57     $ (534 )   $ 326  
Year ended December 31, 2012     80       3,948       (3,225 )     803  
Year ended December 31, 2011           80             80  
Allowance for uncollectible secured loan receivable                                
Year ended December 31, 2013   $ 317     $ 11     $ (328 )   $  
Year ended December 31, 2012     2,176       6,532       (8,391 )     317  
Year ended December 31, 2011     750       1,512       (86 )     2,176  

 

F-45
 

 

SCHEDULE III

 

Real Estate and Investments (in thousands)

 

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
Aviv Healthcare Properties LP       (1)   Chicago   IL   $     $     $ 62     $     $     $ 62     $ (6 )   $ 56              
Issuer subtotal                                 62                   62       (6 )     56              
SunBridge Care/Rehab-Broadway   (a)   (2)   Methuen   MA     31       496             (527 )                           1910   1993   40 years
SunBridge—Colonial Heights   (a)   (2)   Lawrence   MA     63       959       21       (225 )     63       755       (367 )     451     1963   1993   40 years
SunBridge—Fall River   (c)   (2)   Fall River   MA     91       1,309       (1 )     (1,399 )                               1993   40 years
SunBridge Care Center- Glenwood   (a)   (2)   Lowell   MA     82       1,211             (253 )     82       958       (479 )     561     1964   1993   40 years
SunBridge—Hammond House   (a)   (2)   Worchester   MA     42       664       489       (664 )     42       489       (250 )     281     1965   1993   40 years
SunBridge for North Reading   (a)   (2)   North Reading   MA     113       1,567       151       (253 )     113       1,465       (657 )     921     1966       40 years
Robbin House Nursing and Rehab   (c)   (2)   Quincy   MA     66       1,052             (1,118 )                               1993   40 years
SunBridge Care Center—Rosewood   (a)   (2)   Fall River   MA     32       513       1       (284 )     13       249       (184 )     78     1882   1993   40 years
SunBridge Care/Rehab-Sandalwood   (a)   (2)   Oxford   MA     64       941       556       (193 )     64       1,304       (459 )     909     1966   1993   40 years
SunBridge—Spring Valley   (a)   (2)   Worchester   MA     71       1,031       75       (205 )     71       901       (413 )     559     1960   1993   40 years
SunBridge Care/Rehab-Town Manor   (c)   (2)   Lawrence   MA     90       1,306       (1 )     (1,395 )                               1993   40 years
SunBridge Care/Rehab-Woodmill   (a)   (2)   Lawrence   MA     61       946             (235 )     61       711       (356 )     416     1965   1993   40 years
SunBridge Care/Rehab-Worcester   (c)   (2)   Worchester   MA     93       1,375       (1 )     (1,467 )                               1993   40 years
Countryside Community   (a)   (2)   South Haven   MI     221       4,239       13             221       4,252       (1,080 )     3,393     1975   2005   40 years
Pepin Manor   (a)   (2)   Pepin   WI     318       1,570       333             318       1,903       (424 )     1,797     1978   2005   40 years
Highland Health Care Center   (a)   (2)   Highland   IL     190       1,724                   190       1,724       (475 )     1,440     1963   2005   40 years
Nebraska Skilled Nursing/Rehab   (a)   (2)   Omaha   NE     211       6,695             (2 )     209       6,695       (1,917 )     4,987     1971   2005   40 years
Casa Real   (a)   (2)   Santa Fe   NM     1,030       2,692       772             1,030       3,464       (938 )     3,556     1985   2005   40 years
Clayton Nursing and Rehab   (a)   (2)   Clayton   NM     41       790       35             41       825       (297 )     569     1960   2005   40 years
Country Cottage Care/Rehab Center   (a)   (2)   Hobbs   NM     9       672                   9       672       (292 )     389     1963   2005   40 years
Bloomfield Nursing/Rehab Center   (a)   (2)   Bloomfield   NM     344       4,736       19             344       4,755       (1,250 )     3,849     1985   2005   40 years

 

F-46
 

 

                   

Initial Cost to Company 

   

Costs Capitalized
Subsequent to
Acquisition 

   

Amount Carried at
December 31, 2013 (c) 

             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
Espanola Valley Center   (a)   (2)   Espanola   NM     216       4,143       17             216       4,160       (1,200 )     3,176     1984   2005   40 years
Sunshine Haven Lordsburg   (a)   (2)   Lordsburg   NM     57       1,882                   57       1,882       (459 )     1,480     1972   2005   40 years
Silver City Care Center   (a)   (2)   Silver City   NM     305       5,844                   305       5,844       (1,496 )     4,653     1984   2005   40 years
Seven Oaks Nursing and Rehab   (a)   (2)   Bonham   TX     63       2,583                   63       2,583       (703 )     1,943     1970   2005   40 years
Birchwood Nursing and Rehab   (a)   (2)   Cooper   TX     96       2,727       8             96       2,735       (729 )     2,102     1966   2005   40 years
Smith Nursing and Rehab   (a)   (2)   Wolfe City   TX     49       1,010       (8 )           49       1,002       (309 )     742     1946   2005   40 years
Clifton Nursing and Rehab   (a)   (2)   Clifton   TX     125       2,975                   125       2,975       (865 )     2,235     1995   2005   40 years
Stanton Nursing and Rehab   (a)   (2)   Stanton   TX     261       1,018       11             261       1,029       (301 )     989     1972   2005   40 years
Valley Mills Nursing and Rehab   (a)   (2)   Valley Mills   TX     34       1,091       (9 )           34       1,082       (305 )     811     1971   2005   40 years
Hometown Care Center   (a)   (2)   Moody   TX     13       328             (341 )                               2005   40 years
Shuksan Healthcare Center   (a)   (2)   Bellingham   WA     61       491       1,984             61       2,475       (416 )     2,120     1965   2005   40 years
Orange Villa Nursing and Rehab   (a)   (2)   Orange   TX     98       1,948       18             98       1,966       (550 )     1,514     1973   2005   40 years
Pinehurst Nursing and Rehab   (a)   (2)   Orange   TX     99       2,072       23             99       2,095       (605 )     1,589     1955   2005   40 years
Wheeler Nursing and Rehab   (a)   (2)   Wheeler   TX     17       1,369                   17       1,369       (407 )     979     1982   2005   40 years
ABC Health Center   (a)   (2)   Harrisonville   MO     144       1,922       226             144       2,148       (512 )     1,780     1970   2005   40 years
Camden Health Center   (a)   (2)   Harrisonville   MO     189       2,532       221             189       2,753       (638 )     2,304     1977   2005   40 years
Cedar Valley Health Center   (a)   (2)   Rayton   MO     252       3,376       245             252       3,621       (931 )     2,942     1978   2005   40 years
Monett Healthcare Center   (a)   (2)   Monett   MO     259       3,470       23             259       3,493       (899 )     2,853     1976   2005   40 years
White Ridge Health Center   (a)   (2)   Lee’s Summit   MO     292       3,915       50             292       3,965       (1,005 )     3,252     1986   2005   40 years
The Orchards Rehab/Care Center   (a)   (2)   Lewiston   ID     201       4,319       506             201       4,825       (1,380 )     3,646     1958   2005   40 years
SunBridge for Payette   (a)   (2)   Payette   ID     179       3,166       (27 )           179       3,139       (728 )     2,590     1964   2005   40 years
Magic Valley Manor-Assisted Living   (b)   (2)   Wendell   ID     177       405       1,006             177       1,411       (241 )     1,347     1911   2005   40 years

 

F-47
 

 

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
McCall Rehab and Living Center   (a)   (2)   McCall   ID     213       676       (6 )     (883 )                           1965   2005   40 years
Menlo Park Health Care   (a)   (2)   Portland   OR     112       2,205       221             112       2,426       (757 )     1,781     1959   2005   40 years
Burton Care Center   (a)   (2)   Burlington   WA     115       1,170       86             115       1,256       (315 )     1,056     1930   2005   40 years
Columbia View Care Center   (a)   (2)   Cathlamet   WA     49       505             (554 )                           1965   2005   40 years
Grandview Healthcare Center   (a)   (2)   Grandview   WA     19       1,155       15             19       1,170       (438 )     751     1964   2005   40 years
Hillcrest Manor   (a)   (2)   Sunnyside   WA     102       1,639       6,895             102       8,534       (972 )     7,664     1970   2005   40 years
Evergreen Hot Springs Center   (a)   (2)   Hot Springs   MT     104       1,943       19             104       1,962       (504 )     1,562     1963   2005   40 years
Evergreen Polson Center   (a)   (2)   Polson   MT     121       2,358       (20 )           121       2,338       (644 )     1,815     1971   2005   40 years
Evergreen The Dalles Center   (a)   (2)   The Dalles   OR     200       3,832       92             200       3,924       (951 )     3,173     1964   2005   40 years
Evergreen Vista Health Center   (a)   (2)   LaGrande   OR     281       4,784       248             281       5,032       (1,167 )     4,146     1961   2005   40 years
Whitman Health and Rehab Center   (a)   (2)   Colfax   WA     231       6,271       38             231       6,309       (1,455 )     5,085     1985   2005   40 years
Fountain Retirement Hotel   (b)   (2)   Youngtown   AZ     101       1,940       170       (2,211 )                           1971   2005   40 years
Gilmer Care Center   (a)   (2)   Gilmer   TX     257       2,993       367             257       3,360       (826 )     2,791     1967   2005   40 years
Columbus Nursing and Rehab Center   (a)   (2)   Columbus   WI     352       3,477       302             352       3,779       (869 )     3,262     1950   2005   40 years
Infinia at Faribault   (a)   (2)   Faribault   MN     70       1,485       102             70       1,587       (467 )     1,190     1958   2005   40 years
Infinia at Owatonna   (a)   (2)   Owatonna   MN     125       2,321       (19 )           125       2,302       (615 )     1,812     1963   2005   40 years
Infinia at Willmar   (a)   (2)   Wilmar   MN     70       1,341       20             70       1,361       (396 )     1,035     1998   2005   40 years
Infinia at Florence Heights   (a)   (2)   Omaha   NE     413       3,516       4       (3,933 )                           1999   2005   40 years
Infinia at Ogden   (a)   (2)   Ogden   UT     234       4,478       601             234       5,079       (1,161 )     4,152     1977   2005   40 years
Prescott Manor Nursing Center   (a)   (2)   Prescott   AR     44       1,462       209             44       1,671       (553 )     1,162     1965   2005   40 years
Star City Nursing Center   (a)   (2)   Star City   AR     28       1,069       80             28       1,149       (304 )     873     1969   2005   40 years
Westview Manor of Peabody   (a)   (2)   Peabody   KS     22       502       140             22       642       (139 )     525     1963   2005   40 years
Orchard Grove Extended Care Center   (a)   (2)   Benton
Harbor
  MI     166       3,185       457       (3,808 )                 (0 )     (0 )   1971   2005   40 years
Marysville Care Center   (a)   (2)   Marysville   CA     281       1,320             (1,601 )                               2005   40 years
Yuba City Care Center   (a)   (2)   Yuba City   CA     177       2,130             (2,307 )                               2005   40 years
Lexington Care Center   (a)   (2)   Lexington   MO     151       2,943       325             151       3,268       (886 )     2,533     1970   2005   40 years

 

F-48
 

  

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
Twin Falls Care Center   (a)   (2)   Twin Falls   ID     448       5,145                   448       5,145       (1,313 )     4,280     1961   2005   40 years
Gordon Lane Care Center   (a)   (2)   Fullerton   CA     2,982       3,648                   2,982       3,648       (916 )     5,714     1966   2005   40 years
Sierra View Care Center   (a)   (2)   Baldwin Park   CA     868       1,748       7             868       1,755       (510 )     2,113     1938   2005   40 years
Villa Maria Care Center   (a)   (2)   Long Beach   CA     140       767       (1 )     (906 )                               2005   40 years
High Street Care Center   (a)   (2)   Oakland   CA     246       685       11             246       696       (183 )     759     1961   2005   40 years
MacArthur Care Center   (a)   (2)   Oakland   CA     246       1,416       45             246       1,461       (499 )     1,208     1960   2005   40 years
Country Oaks Nursing Center   (a)   (2)   Ponoma   CA     1,393       2,426                   1,393       2,426       (627 )     3,192     1964   2005   40 years
Deseret at Hutchinson   (a)   (2)   Hutchinson   KS     180       2,547       92             180       2,639       (708 )     2,111     1963   2005   40 years
Woodland Hills Health/Rehab   (a)   (2)   Little Rock   AR     270       4,006             (4,276 )                           1979   2005   40 years
Chenal Heights   (a)   (2)   Little Rock   AR     1,411             7,330       (8,741 )                           2008   2006   40 years
Blanchette Place Care Center   (a)   (2)   St. Charles   MO     1,300       10,777       14             1,300       10,791       (2,154 )     9,937     1994   2006   40 years
Cathedral Gardens Care Center   (a)   (2)   St. Louis   MO     1,600       9,525       51             1,600       9,576       (1,971 )     9,205     1979   2006   40 years
Heritage Park Skilled Care   (a)   (2)   Rolla   MO     1,200       7,841       2,507             1,200       10,348       (1,628 )     9,920     1993   2006   40 years
Oak Forest Skilled Care   (a)   (2)   Ballwin   MO     550       3,995       66             550       4,061       (836 )     3,775     2004   2006   40 years
Richland Care and Rehab   (a)   (2)   Olney   IL     350       2,484                   350       2,484       (578 )     2,256     2004   2006   40 years
Bonham Nursing and Rehab   (a)   (2)   Bonham   TX     76       1,130                   76       1,130       (233 )     973     1969   2006   40 years
Columbus Nursing and Rehab   (a)   (2)   Columbus   TX     150       1,809             (1,959 )                           1974   2006   40 years
Denison Nursing and Rehab   (a)   (2)   Denison   TX     178       1,945                   178       1,945       (404 )     1,719     1958   2006   40 years
Falfurrias Nursing and Rehab   (a)   (2)   Falfurias   TX     92       1,065                   92       1,065       (241 )     916     1974   2006   40 years
Kleburg County Nursing/Rehab   (a)   (2)   Kingsville   TX     315       3,689       2,732             315       6,421       (832 )     5,904     1947   2006   40 years
Terry Haven Nursing and Rehab   (a)   (2)   Mount Vernon   TX     180       1,971                   180       1,971       (482 )     1,669     2004   2006   40 years
Clarkston Care Center   (a)   (2)   Clarkston   WA     162       7,038       5,518             162       12,556       (2,055 )     10,663     1970   2006   40 years
Highland Terrace Nursing Center   (a)   (2)   Camas   WA     593       3,921       6,277             593       10,198       (1,580 )     9,211     1970   2006   40 years

 

F-49
 

 

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
Richland Rehabilitation Center   (a)   (2)   Richland   WA     693       9,307       153             693       9,460       (1,824 )     8,329     2004   2006   40 years
Evergreen Milton-Freewater Center   (b)   (2)   Milton
Freewater
  OR     700       5,404                   700       5,404       (1,129 )     4,975     1965   2006   40 years
Hillside Living Center   (a)   (2)   Yorkville   IL     560       3,074       (1 )     (3 )     560       3,070       (697 )     2,933     1963   2006   40 years
Arbor View Nursing / Rehab Center   (a)   (2)   Zion   IL     147       5,235       131       (5,513 )                           1970   2006   40 years
Ashford Hall   (a)   (2)   Irving   TX     1,746       11,419       114       (143 )     1,746       11,390       (2,279 )     10,857     1964   2006   40 years
Belmont Nursing and Rehab Center   (a)   (2)   Madison   WI     480       1,861       6             480       1,867       (462 )     1,885     1974   2006   40 years
Blue Ash Nursing and Rehab Center   (a)   (2)   Cincinnati   OH     125       6,278       448       (340 )     123       6,388       (1,542 )     4,969     1969   2006   40 years
West Chester Nursing/Rehab Center   (a)   (2)   West Chester   OH     375       5,663       369       (6,407 )                           1965   2006   40 years
Wilmington Nursing/Rehab Center   (a)   (2)   Willmington   OH     125       6,078       673             125       6,751       (1,551 )     5,325     1951   2006   40 years
Extended Care Hospital of Riverside   (a)   (2)   Riverside   CA     1,091       5,647       (1 )     (26 )     1,091       5,620       (1,711 )     5,000     1967   2006   40 years
Heritage Manor   (a)   (2)   Monterey Park   CA     1,586       9,274             (23 )     1,586       9,251       (2,495 )     8,342     1965   2006   40 years
French Park Care Center   (a)   (2)   Santa Ana   CA     1,076       5,984       596             1,076       6,580       (1,325 )     6,331     1967   2006   40 years
North Valley Nursing Center   (a)   (2)   Tujunga   CA     614       5,031             (25 )     614       5,006       (1,206 )     4,414     1967   2006   40 years
Brighten at Medford   (a)   (2)   Medford   MA     2,366       6,613       291       (9,270 )                           1978   2007   40 years
Brighten at Ambler   (a)   (2)   Ambler   PA     370       5,112       (653 )           370       4,459       (824 )     4,005     1963   2007   40 years
Brighten at Broomall   (a)   (2)   Broomall   PA     608       3,930       591             608       4,521       (922 )     4,207     1955   2007   40 years
Brighten at Bryn Mawr   (a)   (2)   Bryn Mawr   PA     708       6,352       1,469             708       7,821       (1,428 )     7,101     1972   2007   40 years
Brighten at Julia Ribaudo   (a)   (2)   Lake Ariel   PA     369       7,560       730             369       8,290       (1,585 )     7,074     1980   2007   40 years
Good Samaritan Nursing Home   (a)   (2)   Avon   OH     394       8,856       456             394       9,312       (1,854 )     7,852     1964   2007   40 years
Belleville Illinois   (a)   (2)   Belleville   IL     670       3,431                   670       3,431       (625 )     3,476     1978   2007   40 years
Homestead Various Leases (b)   (a)   (2)       TX     345       4,353       6             345       4,358       (796 )     3,908         2007   40 years
Byrd Haven Nursing Home   (a)   (2)   Searcy   AR     773       2,413       132       (2,398 )     25       895       (420 )     500     1961   2008   40 years
Evergreen Arvin Healthcare   (a)   (2)   Arvin   CA     900       4,765       784             1,029       5,420       (860 )     5,589     1984   2008   40 years
Evergreen Bakersfield Healthcare   (a)   (2)   Bakersfield   CA     1,000       12,154       1,839             1,153       13,840       (1,979 )     13,014     1987   2008   40 years

 

F-50
 

 

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
Evergreen Lakeport Healthcare   (a)   (2)   Lakeport   CA     1,100       5,237       877             1,257       5,957       (967 )     6,247     1987   2008   40 years
New Hope Care Center   (a)   (2)   Tracy   CA     1,900       10,294       1,687             2,172       11,709       (1,707 )     12,174     1987   2008   40 years
Olive Ridge Care Center   (a)   (2)   Oroville   CA     800       8,609       2,298             922       10,785       (1,579 )     10,128     1987   2008   40 years
Twin Oaks Health & Rehab   (a)   (2)   Chico   CA     1,300       8,398       1,394             1,488       9,604       (1,523 )     9,569     1988   2008   40 years
Evergreen Health & Rehab   (a)   (2)   LaGrande   OR     1,400       808       307             1,591       924       (186 )     2,329     1975   2008   40 years
Evergreen Bremerton Health & Rehab   (a)   (2)   Bremerton   WA     650       1,366             (2,016 )                           1969   2008   40 years
Four Fountains   (a)   (2)   Belleville   IL     989       5,007                   989       5,007       (714 )     5,282     1972   2008   40 years
Brookside Health & Rehab   (a)   (2)   Little Rock   AR     751       4,421       1,614             751       6,035       (931 )     5,855     1969   2008   40 years
Skilcare Nursing Center   (a)   (2)   Jonesboro   AR     417       7,007       148             417       7,155       (1,116 )     6,456     1973   2008   40 years
Stoneybrook Health & Rehab Center   (a)   (2)   Benton   AR     250       3,170       313             250       3,483       (555 )     3,178     1968   2008   40 years
Trumann Health & Rehab   (a)   (2)   Trumann   AR     167       3,587       104             167       3,691       (565 )     3,293     1971   2008   40 years
Deseret at McPherson   (a)   (2)   McPherson   KS     92       1,875       148             92       2,023       (282 )     1,833     1970   2008   40 years
Mission Nursing Center   (a)   (2)   Riverside   CA     230       1,210                   230       1,210       (187 )     1,253     1957   2008   40 years
New Byrd Haven Nursing Home   (a)   (2)   Searcy   AR           10,213       630             630       10,213       (1,531 )     9,312     2009   2009   40 years
Hidden Acres Health Care   (a)   (2)   Mount 
Pleasant
  TN     67       3,313                   67       3,313       (315 )     3,065     1979   2010   40 years
Heritage Gardens of Portageville   (a)   (2)   Portageville   MO     224       3,089                   224       3,089       (283 )     3,030     1995   2010   40 years
Heritage Gardens of Greenville   (a)   (2)   Greenville   MO     119       2,219                   119       2,219       (208 )     2,130     1990   2010   40 years
Heritage Gardens of Senath   (a)   (2)   Senath   MO     109       2,773       266             109       3,039       (284 )     2,864     1980   2010   40 years
Heritage Gardens of Senath South   (a)   (2)   Senath   MO     73       1,855                   73       1,855       (177 )     1,751     1980   2010   40 years
The Carrington   (a)   (2)   Lynchburg   VA     706       4,294                   706       4,294       (359 )     4,641     1994   2010   40 years
Arma Care Center   (a)   (2)   Arma   KS     57       2,898                   57       2,898       (258 )     2,697     1970   2010   40 years
Yates Center Nursing and Rehab   (a)   (2)   Yates   KS     54       2,990                   54       2,990       (265 )     2,779     1967   2010   40 years
Great Bend Health & Rehab Center   (a)   (2)   Great Bend   KS     111       4,589       299             111       4,888       (528 )     4,471     1965   2010   40 years

 

F-51
 

  

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
Maplewood at Norwalk   (b)   (2)   Norwalk   CT     1,590       1,010       15,793             1,590       16,803       (545 )     17,848     1983   2010   40 years
Carrizo Springs Nursing & Rehab   (a)   (2)   Carrizo
Springs
  TX     45       1,955                   45       1,955       (189 )     1,811     1965   2010   40 years
Wellington Leasehold   (a)   (2)   Wellington   KS                 2,000                   2,000       (236 )     1,764     1957   2010   21years
St. James Nursing & Rehab   (a)   (2)   Carrabelle   FL     1,144       8,856                   1,144       8,856       (788 )     9,212     2009   2011   40 years
University Manor   (a)   (2)   Cleveland   OH     886       8,695                   886       8,695       (674 )     8,907     1982   2011   40 years
Grand Rapids Care Center   (a)   (2)   Grand Rapids   OH     288       1,517                   288       1,517       (121 )     1,684     1993   2011   40 years
Bellevue Care Center   (a)   (2)   Bellevue   OH     282       3,440                   282       3,440       (253 )     3,469     1988   2011   40 years
Orchard Grove Assisted Living   (b)   (2)   Bellevue   OH     282       3,440                   282       3,440       (253 )     3,469     1998   2011   40 years
Woodland Manor Nursing and Rehabilitation   (a)   (2)   Conroe   TX     577       2,091       280             577       2,371       (216 )     2,732     1975   2011   40 years
Fredericksburg Nursing and Rehabilitation   (a)   (2)   Fredericksburg   TX     327       3,046       30             327       3,076       (237 )     3,166     1970   2011   40 years
Jasper Nursing and Rehabilitation   (a)   (2)   Jasper   TX     113       2,554       29             113       2,583       (187 )     2,509     1972   2011   40 years
Legacy Park Community Living Center   (a)   (2)   Peabody   KS     33       1,267       463             33       1,730       (104 )     1,659     1963   2011   40 years
Oak Manor Nursing and Rehabilitation   (a)   (2)   Commerce   TX     225       1,868       444             225       2,312       (184 )     2,353     1963   2011   40 years
Loma Linda Healthcare   (a)   (2)   Moberly   MO     913       4,557       6             913       4,563       (357 )     5,119     1987   2011   40 years
Transitions Healthcare Gettysburg   (a)   (2)   Gettysburg   PA     242       5,858       347             242       6,205       (427 )     6,020     1950   2011   40 years
Maplewood at Darien   (b)   (2)   Darien   CT     2,430       3,070       12,263             2,430       15,333       (601 )     17,162     2012   2011   40 years
Scranton Healthcare Center   (a)   (2)   Scranton   PA     1,120       5,537                   1,120       5,537       (314 )     6,343     2002   2011   40 years
Burford Manor   (a)   (2)   Davis   OK     80       3,220                   80       3,220       (186 )     3,114     1969   2011   40 years
Care Meridian Cowan Heights   (h)   (2)   Santa Ana   CA     220       1,129                   220       1,129       (74 )     1,275     1989   2011   40 years
Care Meridian La Habra Heights   (h)   (2)   La Habra   CA     200       1,339                   200       1,339       (86 )     1,453     1990   2011   40 years
Care Meridian Oxnard   (h)   (2)   Oxnard   CA     100       1,219                   100       1,219       (80 )     1,239     1994   2011   40 years
Care Meridian Marin   (h)   (2)   Fairfax   CA     320       2,149                   320       2,149       (131 )     2,338     2000   2011   40 years
Care Meridian Artesia   (h)   (2)   Artesia   CA     180       1,389                   180       1,389       (89 )     1,480     2002   2011   40 years
Care Meridian Las Vegas   (a)   (2)   Las Vegas   NV     760       7,776       324             760       8,100       (463 )     8,397     2004   2011   40 years

 

F-52
 

  

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
Bath Creek       (2)   Cuyahoga Falls   OH                                                   2013   2012   40 years
Astoria Health and Rehab   (a)   (2)   Germantown   OH     330       2,170       278             330       2,448       (138 )     2,640     1996   2012   40 years
North Platte Care Centre   (a)/(b)   (2)   North Platte   NE     237       2,129       77             237       2,206       (158 )     2,285     1984   2012   40 years
Fair Oaks Care Centre   (b)   (2)   Shenandoah   IA     68       402                   68       402       (21 )     449     1997   2012   40 years
Crest Haven Care Centre   (a)   (2)   Creston   IA     72       1,467       117             72       1,584       (84 )     1,572     1964   2012   40 years
Premier Estates Rock Rapids   (b)   (2)   Rock Rapids   IA     83       2,282                   83       2,282       (119 )     2,246     1998   2012   40 years
Rock Rapids Care Centre   (a)   (2)   Rock Rapids   IA     113       2,349       151             113       2,500       (127 )     2,486     1976   2012   40 years
Elmwood Care Centre   (a)/(b)   (2)   Onawa   IA     227       1,733       190             227       1,923       (114 )     2,036     1961   2012   40 years
Sunny Knoll Care Centre   (a)   (2)   Rockwell
City
  IA     62       2,092                   62       2,092       (110 )     2,044     1966   2012   40 years
New Hampton Care Centre   (a)   (2)   New Hampton   IA     144       2,739       31             144       2,770       (155 )     2,759     1967   2012   40 years
Monte Siesta   (a)   (2)   Austin   TX     770       5,230                   770       5,230       (275 )     5,725     1964   2012   40 years
Silver Pines   (a)   (2)   Bastrop   TX     480       3,120                   480       3,120       (205 )     3,395     1987   2012   40 years
Spring Creek   (a)   (2)   Beaumont   TX     300       700                   300       700       (45 )     955     1969   2012   40 years
Riverview   (a)   (2)   Boerne   TX     480       3,470       300             780       3,470       (216 )     4,034     1994   2012   40 years
Bluebonnet   (a)   (2)   Karnes City   TX     420       3,130                   420       3,130       (206 )     3,344     1994   2012   40 years
Cottonwood   (a)   (2)   Denton   TX     240       2,060                   240       2,060       (119 )     2,181     1969   2012   40 years
Regency Manor   (a)   (2)   Floresville   TX     780       6,120                   780       6,120       (365 )     6,535     1995   2012   40 years
DeLeon   (a)   (2)   DeLeon   TX     200       2,800                   200       2,800       (154 )     2,846     1974   2012   40 years
Spring Oaks   (a)   (2)   Lampasas   TX     360       4,640                   360       4,640       (268 )     4,732     1990   2012   40 years
Lynwood   (a)   (2)   Levelland   TX     300       3,800                   300       3,800       (245 )     3,855     1990   2012   40 years
Sienna   (a)   (2)   Odessa   TX     350       8,050                   350       8,050       (417 )     7,983     1974   2012   40 years
Deerings   (a)   (2)   Odessa   TX     280       8,420       140             280       8,560       (444 )     8,396     1975   2012   40 years
Terrace West   (a)   (2)   Midland   TX     440       5,860                   440       5,860       (332 )     5,968     1975   2012   40 years
Lake Lodge   (a)   (2)   Lake Worth   TX     650       4,610                   650       4,610       (267 )     4,993     1977   2012   40 years
Nolan   (a)   (2)   Sweetwater   TX     190       4,210                   190       4,210       (274 )     4,126     2010   2012   40 years
Langdon Hall   (b)   (2)   Bradenton   FL     390       4,546       180             390       4,726       (233 )     4,883     1985   2012   40 years
Mount Washington Residence   (b)   (2)   Eau Claire   WI     1,040       1,460       352             1,040       1,812       (93 )     2,759     1930   2012   40 years
Highlands Nursing and Rehabilitation Center   (a)   (2)   Louisville   KY     441       9,484       127             441       9,611       (381 )     9,671     1977   2012   40 years
Seven Oaks Nursing & Rehabilitation   (a)   (2)   Glendale   WI     1,620       5,980                   1,620       5,980       (202 )     7,398     1994   2012   40 years
Nesbit Living and Recovery Center   (a)   (2)   Seguin   TX     600       4,400                   600       4,400       (168 )     4,832     1958   2012   40 years
The Harbor House of Ocala   (b)   (2)   Dunnellon, FL   FL     690       3,510       285             690       3,795       (127 )     4,358     1993   2012   40 years
The Harmony House at Ocala   (b)   (2)   Ocala, FL   FL     500       2,800       37             500       2,837       (93 )     3,244     1984   2012   40 years

 

F-53
 

 

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
The Haven House at Ocala   (b)   (2)   Dunnellon, FL   FL     490       2,610       98             490       2,708       (88 )     3,110     1991   2012   40 years
Seaside Manor Ormond Beach   (b)   (2)   Ormond Beach, FL   FL     630       2,870       80             630       2,950       (107 )     3,473     1996   2012   40 years
Fountain Lake   (a)   (2)   Hot Springs   AR                 166                   166       (5 )     161     2007   2008   40 years
Northridge Healthcare/Rehab   (a)   (2)   Little Rock   AR     465       3,012       55       (3,532 )                           1969   2005   40 years
Unencumbered Guarantors subtotal                     81,604       675,605       94,612       (69,437 )     75,217       707,167       (110,868 )     671,517              
Raton Nursing and Rehab Center   (a)   (3)   Raton   NM     128       1,509       47             128       1,556       (544 )     1,140     1985   2005   40 years
Red Rocks Care Center   (a)   (3)   Gallup   NM     329       3,953       17             329       3,970       (1,101 )     3,198     1978   2005   40 years
Heritage Villa Nursing/Rehab   (a)   (3)   Dayton   TX     18       436       9             18       445       (140 )     323     1964   2005   40 years
Wellington Oaks Nursing/Rehab   (a)   (3)   Ft. Worth   TX     137       1,147       (9 )           137       1,138       (373 )     902     1963   2005   40 years
Blanco Villa Nursing and Rehab   (a)   (3)   San Antonio   TX     342       1,931       971             342       2,902       (762 )     2,482     1969   2005   40 years
Forest Hill Nursing Center   (a)   (3)   Ft. Worth   TX     88       1,764             (1,852 )                               2005   40 years
Garland Nursing and Rehab   (a)   (3)   Garland   TX     57       1,058       1,358             57       2,416       (452 )     2,021     1964   2005   40 years
Hillcrest Nursing and Rehab   (a)   (3)   Wylie   TX     210       2,684       528             210       3,212       (750 )     2,672     1975   2005   40 years
Mansfield Nursing and Rehab   (a)   (3)   Mansfield   TX     487       2,143       (18 )           487       2,125       (615 )     1,997     1964   2005   40 years
Westridge Nursing and Rehab   (a)   (3)   Lancaster   TX     626       1,848       (16 )           626       1,832       (570 )     1,888     1973   2005   40 years
Brownwood Nursing and Rehab   (a)   (3)   Brownwood   TX     140       3,464       1,502             140       4,966       (1,002 )     4,104     1968   2005   40 years
Irving Nursing and Rehab   (a)   (3)   Irving   TX     137       1,248       (10 )           137       1,238       (376 )     999     1972   2005   40 years
North Pointe Nursing and Rehab   (a)   (3)   Watauga   TX     1,061       3,846                   1,061       3,846       (996 )     3,911     1999   2005   40 years
Evergreen Foothills Center   (a)   (3)   Phoenix   AZ     500       4,538                   500       4,538       (1,515 )     3,523     1997   2005   40 years
Evergreen Sun City Center   (a)   (3)   Sun City   AZ     476       5,698       60             476       5,758       (1,566 )     4,668     1985   2005   40 years
Sunset Gardens at Mesa   (b)   (3)   Mesa   AZ     123       1,641       (14 )           123       1,627       (424 )     1,326     1974   2005   40 years
Evergreen Mesa Christian Center   (a)   (3)   Mesa   AZ     466       6,231       (47 )     (615 )     466       5,569       (1,724 )     4,311     1973   2005   40 years

 

F-54
 

 

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
San Juan Rehab and Care Center   (a)   (3)   Anacortes   WA     625       1,185       2,041             625       3,226       (853 )     2,998     1965   2005   40 years
Pomona Vista Alzheimer’s Center   (a)   (3)   Ponoma   CA     403       955                   403       955       (279 )     1,079     1959   2005   40 years
Rose Convalescent Hospital   (a)   (3)   Baldwin Park   CA     1,308       486                   1,308       486       (165 )     1,629     1963   2005   40 years
Evergreen Nursing/Rehab Center   (a)   (3)   Effingham   IL     317       3,462                   317       3,462       (913 )     2,866     1974   2005   40 years
Doctors Nursing and Rehab Center   (a)   (3)   Salem   IL     125       4,664       900             125       5,564       (1,288 )     4,401     1972   2005   40 years
Willis Nursing and Rehab   (a)   (3)   Willis   TX     212       2,407                   212       2,407       (526 )     2,093     1975   2006   40 years
Douglas Rehab and Care Center   (a)   (3)   Matoon   IL     250       2,391       1,292       (13 )     250       3,670       (569 )     3,351     1963   2006   40 years
Villa Rancho Bernardo Care Center   (a)   (3)   San Diego   CA     1,425       9,653       65       (57 )     1,425       9,661       (2,015 )     9,071     1994   2006   40 years
Austin Nursing Center   (a)   (3)   Austin   TX     1,501       4,505       2,319             1,501       6,824       (960 )     7,365     2007   2007   40 years
Dove Hill Care Center and Villas   (a)   (3)   Hamilton   TX     58       5,781                   58       5,781       (1,026 )     4,813     1998   2007   40 years
Evergreen Health & Rehab of Petaluma   (a)   (3)   Petaluma   CA     749       2,460                   749       2,460       (463 )     2,746     1969   2009   40 years
Evergreen Mountain View Health & Rehab   (a)   (3)   Carson City   NV     3,455       5,942                   3,455       5,942       (804 )     8,593     1977   2009   40 years
Maplewood at Orange   (b)   (3)   Orange   CT     1,134       11,155       2,132             1,134       13,287       (1,108 )     13,313     1999   2010   40 years
Lakewood Senior Living of Pratt   (a)   (3)   Pratt   KS     19       503       312             19       815       (59 )     775     1964   2011   40 years
Lakewood Senior Living of Seville   (a)   (3)   Wichita   KS     94       897       151             94       1,048       (96 )     1,046     1977   2011   40 years
Lakewood Senior Living of Haviland   (a)   (3)   Haviland   KS     112       649       16             112       665       (63 )     714     1971   2011   40 years
Maplewood at Newtown   (b)   (3)   Newtown   CT     4,942       7,058       3,333             6,314       9,019       (719 )     14,614     2000   2011   40 years
Crawford Manor   (a)   (3)   Cleveland   OH     120       3,080                   120       3,080       (192 )     3,008     1994   2011   40 years
Amberwood Manor Nursing Home Rehabilitation   (a)   (3)   New
Philadelphia
  PA     451       3,264                   451       3,264       (188 )     3,527     1962   2011   40 years
Caring Heights Community Care & Rehabilitation Center   (a)   (3)   Coroapolis   PA     1,546       10,018                   1,546       10,018       (578 )     10,986     1983   2011   40 years

 

F-55
 

 

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
Dunmore Healthcare Group   (a)   (3)   Dunmore   PA     398       6,813                   398       6,813       (397 )     6,814     2002   2011   40 years
Eagle Creek Healthcare Group   (a)   (3)   West Union   OH     1,056       5,774       20             1,056       5,794       (335 )     6,515     1981   2011   40 years
Edison Manor Nursing & Rehabilitation   (a)   (3)   New Castle   PA     393       8,246                   393       8,246       (482 )     8,157     1982   2011   40 years
Indian Hills Health & Rehabilitation Center   (a)   (3)   Euclid   OH     853       8,425                   853       8,425       (486 )     8,792     1989   2011   40 years
Milcrest Nursing Center   (a)   (3)   Marysville   OH     736       2,169                   736       2,169       (128 )     2,777     1968   2011   40 years
Deseret Nursing & Rehabilitation at Colby   (a)   (3)   Colby   KS     569       2,799                   569       2,799       (158 )     3,210     1974   2011   40 years
Deseret Nursing & Rehabilitation at Kensington   (a)   (3)   Kensington   KS     280       1,419                   280       1,419       (85 )     1,614     1967   2011   40 years
Deseret Nursing & Rehabilitation at Onaga   (a)   (3)   Onaga   KS     87       2,866                   87       2,866       (162 )     2,791     1959   2011   40 years
Deseret Nursing & Rehabilitation at Oswego   (a)   (3)   Oswego   KS     183       840                   183       840       (52 )     971     1960   2011   40 years
Deseret Nursing & Rehabilitation at Smith Center   (a)   (3)   Smith Center   KS     106       1,650                   106       1,650       (96 )     1,660     1960   2011   40 years
Sandalwood Healthcare   (a)   (3)   Little Rock   AR     1,040       3,710       866             1,040       4,576       (295 )     5,321     1996   2011   40 years
Gardnerville Health and Rehab   (a)   (3)   Gardnerville   NV     1,238       3,562                   1,238       3,562       (191 )     4,609     2000   2012   40 years
Aviv Asset Management   (d)   (3)   Chicago   IL                 1,209                   1,209       (410 )     799             40 years
Encumbered Guarantors subtotal                     31,110       173,927       19,034       (2,537 )     32,394       189,140       (29,048 )     192,486              
Little Rock Health and Rehab   (a)   (4)   Little Rock   AR     471       4,779       7,613       (12,863 )                           1971   2009   40 years
Community Care and Rehab   (a)   (4)   Riverside   CA     1,648       9,852                   1,648       9,852       (1,039 )     10,461     1965   2010   40 years
Rivercrest Specialty Hospital   (i)   (4)   Mishawaka   IN     328       8,072                   328       8,072       (374 )     8,026     1991   2012   40 years
Safe Haven Hospital and Care Center   (a)   (4)   Pocatello   ID     470       5,530       835             470       6,365       (267 )     6,568     1970   2012   40 years
Care Meridian Pleasanton   (h)   (4)   Pleasanton   CA     411       751       1,475             411       2,226       (59 )     2,578     2012   2012   40 years
Inola Health Care Center   (a)   (4)   Inola   OK     520       2,480                   520       2,480       (88 )     2,913     1990   2012   40 years
Avondale Cottage of Pryor   (b)   (4)   Pryor   OK     100       400                   100       400       (12 )     489     2000   2012   40 years

 

F-56
 

  

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
The Woodlands at Robinson   (a)   (4)   Ravenna   OH     660       6,940                   660       6,940       (217 )     7,383     2000   2012   40 years
Texan Nursing & Rehab of Gonzales   (a)   (4)   Gonzales   TX     560       1,840       182             560       2,022       (41 )     2,541     1963   2013   40 years
Knox and Winamac Community Health Center   (j)   (4)   Knox   IN     137       1,063                   137       1,063       (18 )     1,182     2008   2013   40 years
Diplomate Healthcare   (a)   (4)   North Royalton   OH     1,330       13,020                   1,330       13,020       (242 )     14,108     1979   2013   40 years
Warr Acres Nursing Center   (a)   (4)   Oklahoma City   OK     580       2,420                   580       2,420       (50 )     2,950     1971   2013   40 years
Windsor Hills Nursing Center   (a)   (4)   Oklahoma City   OK     370       2,830                   370       2,830       (61 )     3,139     1967   2013   40 years
Twinbrook Nursing & Rehab   (a)   (4)   Louisville   KY     880       8,120                   880       8,120       (104 )     8,896     1960   2013   40 years
Oakcreek Nursing and Rehab   (a)   (4)   Luling   TX     272       3,178                   272       3,178       (38 )     3,412     1972   2013   40 years
Heart of Florida   (b)   (4)   Haines City   FL     510       2,990                   510       2,990       (22 )     3,478     1954   2013   40 years
Tender Loving Care   (b)   (4)   Lakeland   FL     330       2,270                   330       2,270       (17 )     2,583     1980   2013   40 years
Tangerine Cove   (b)   (4)   Brooksville   FL     702       6,198                   702       6,198       (45 )     6,855     1925   2013   40 years
Mercy Franciscan at Schroder   (a)   (4)   Hamilton   OH     1,066       8,862                   1,066       8,862       (68 )     9,860     1971   2013   40 years
Mercy Providence Retirement   (a)   (4)   New Albany   IN     1,152       15,578                   1,152       15,578       (113 )     16,617     1999   2013   40 years
Mercy Siena Retirement   (a)   (4)   Dayton   OH     1,158       3,455                   1,158       3,455       (28 )     4,585     1966   2013   40 years
Mercy St. Theresa   (a)   (4)   Cincinnati   OH     1,287       3,341                   1,287       3,341       (27 )     4,601     1929   2013   40 years
Echo Manor   (a)   (4)   Pickerington   OH     550       9,810                   550       9,810       (49 )     10,311     1978   2013   40 years
Oak Pavillion Nursing Home   (a)   (4)   Cincinnati   OH     530       12,260                   530       12,260       (63 )     12,727     1967   2013   40 years
Park View Nursing Center   (a)   (4)   Edgerton   OH     390       5,050                   390       5,050       (26 )     5,414     1920   2013   40 years
Summit’s Trace Nursing Home   (a)   (4)   Columbus   OH     2,070       10,340                   2,070       10,340       (55 )     12,355     1964   2013   40 years
Yell County Nursing Home   (a)   (4)   Ola   AR     78       1,085                   78       1,085       (6 )     1,157     1965   2013   40 years
Doctors Neuro Hospital   (k)   (4)   Bremen   IN     400       8,900                   400       8,900       (19 )     9,281     1988   2013   40 years
Heather Hill   (a)   (4)   Chardon   OH     1,650       13,865                   1,650       13,865       (34 )     15,481     1955   2013   40 years
Liberty Assisted Living   (b)   (4)   Chardon   OH     630       9,585                   630       9,585       (22 )     10,193     1999   2013   40 years
Heather Hill LTACH   (i)   (4)   Chardon   OH     1,100       8,770                   1,100       8,770       (19 )     9,851     1955   2013   40 years
The Village at Richardson   (a)   (4)   Richardson   TX     1,470       11,530                   1,470       11,530             13,000     1980   2013   40 years

 

F-57
 

  

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Impairment /
Dispositions
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Net     Year of
Construction
  Date
Acquired
  Life on Which
Depreciation in
Statement of
Operations
Computed
Helia Healthcare of Champaign   (a)   (4)   Champaign   IL     350       2,450                   350       2,450             2,800     1961   2013   40 years
Helia Healthcare of Energy   (a)   (4)   Energy   IL     100       3,300                   100       3,300             3,400     1971   2013   40 years
Helia Healthcare of W. Franklin   (a)   (4)   West
Frankfort
  IL     50       750                   50       750             800     1973   2013   40 years
Fort Stockton Nursing Center   (a)   (4)   Fort Stockton   TX     480       2,870                   480       2,870             3,350     1992   2013   40 years
Pinehurst Park Terrace   (a)   (4)   Seattle   WA           360             (360 )                               2005   40 years
North Richland Hills   (a)   (4)   North Richland Hills   TX     980             5,068       (6,048 )                               2005   40 years
Skagit Aviv       (4)   Mt. Vernon   WA                 422       (422 )                                   40 years
Non-Guarantors subtotal                     25,770       214,894       15,595       (19,693 )     24,319       212,247       (3,222 )     233,344              
Maplewood at Danbury   (b)   (5)   Danbury   CT     1,919       14,081                   1,919       14,081       (625 )     15,375     1968   2012   40 years
Non-Guarantors, HUD Loan subtotal                     1,919       14,081                   1,919       14,081       (625 )     15,375              
                    $ 140,403     $ 1,078,507     $ 129,303     $ (91,667 )   $ 133,849     $ 1,122,697     $ (143,769 )   $ 1,112,778              

 

Assets under direct financing leases

 

Description   Type
of
Asset
  Encumbrances   City   State   Initial
Cost to
Company
    Accretion/
Amortization
    Impairment/
Dispositions
    Assets
Under
Direct
Financing
Leases
    Net     Year of
Construction
  Date
Acquired
Fountain Lake   (a)   (2)   Hot Springs   AR     10,419       756           $ 11,175       11,175     2007   2008
                    $ 10,419     $ 756     $     $ 11,175     $ 11,175          

 

Development Properties                                                                

 

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Construction
in Progress
    Land     Buildings &
Improvements
    Accumulated
Depreciation
    Construc
tion in
Progress
and
Land
Held for
Develop
ment
    Net     Year of
Construction
  Date
Acquired
  Life on
Which
Depreciation
in
Statement
of
Operations
Computed
Houston Nursing and Rehab   (a)   (2)   Houston   TX     228       2,452             88       228       2,452       (508 )     88       2,260     1976   2006   40 years
Deseret at Mansfield   (b)   (2)   Mansfield   OH     146       2,686       20       160       146       2,706       (523 )     160       2,489     1980   2006   40 years
Chatham Acres Nursing Home   (a)   (2)   Chatham   PA     203       1,997             9,734       203       1,997       (1,997 )     9,734       9,937     1873   2011   40 years
Care Meridian Escondido   (h)   (2)   Escondido   CA     170       1,139             51       170       1,139       (76 )     51       1,284     1990   2011   40 years
Care Meridian Fresno-Marks   (h)   (2)   Fresno   CA     270       1,709             50       270       1,709       (109 )     50       1,920     1990   2011   40 years
Care Meridian Sacramento   (h)   (2)   Elk Grove   CA     220       1,649             84       220       1,649       (106 )     84       1,847     1992   2011   40 years

 

F-58
 

 

                    Initial Cost to Company     Costs Capitalized
Subsequent to
Acquisition
    Amount Carried at
December 31, 2013 (c)
             
Description   Type
of
Asset
  Encumbrances   City   State   Land     Buildings &
Improvements
    Improvements /
Adjustments
    Construction
in Progress
    Land     Buildings &
Improvements
        Accumulated
Depreciation
    Construc
tion in
Progress
and
Land
Held for
Develop
ment
    Net     Year of
Construction
  Date
Acquired
  Life on
Which
Depreciation
in
Statement
of
Operations
Computed
Care Meridian Santiago Canyon   (h)   (2)   Silverado   CA     550       1,039             51       550       1,039               (76 )     51       1,564     1999   2011   40 years
Care Meridian Gilroy   (h)   (2)   Gilroy   CA     1,089       1,759             58       1,089       1,759               (112 )     58       2,794     2000   2011   40 years
Eagle Lake Nursing and Rehabilitation   (e)   (2)   Eagle Lake   TX     93                   5,565                                 5,658       5,658     2013   2012   40 years
Care Meridian Granite Bay   (h)   (4)   Granite
Bay
  CA     540       435             624       540       435               (14 )     624       1,585     1978   2012   40 years
Bethel   (c)   (4)   Bethel   CT     2,400                   3,415                                 5,815       5,815         2013   40 years
Care Meridian Chatsworth   (h)   (4)   Chatsworth   CA     416       281             364       416       281               (5 )     364       1,056     2013   2013   40 years
Care Meridian Northridge   (h)   (4)   Northridge   CA     469       310             555       469       310               (6 )     555       1,328     2013   2013   40 years
                    $ 6,794     $ 15,457     $ 20     $ 20,799     $ 4,301     $ 15,476             $ (3,533 )   $ 23,292     $ 39,536              
                            GRAND TOTAL         $ 138,150     $ 1,138,173   $ 11,175     $ (147,302)     $ 23,292                      

 

(a) Skilled Nursing Facilities (SNFs)
(b) Assisted Living Facilities (ALFs)
(c) Vacant Land
(d) Assets relating to corporate office space
(e) Devlopmental asset
(f) Includes six properties all located in Texas
(g) The aggregate cost for federal income tax purposes of the real estate as of December 31, 2013 is $1.1 billion (unaudited).
(h) Traumatic Brain Injury Center (TBIs)
(i) Long Term Acute Care
(j) Medical Office Building
(k) Hospital

 

Encumbrances:

 

(1) Issuer
(2) Unencumbered guarantors
(3) Encumbered guarantors
(4) Non guarantors
(5) Non guarantor, HUD loan

 

F-59
 

 

    For the Years Ended December 31,  
    2013     2012     2011  
Reconciliation of real estate:                        
Carrying cost:                        
Balance at beginning of period   $ 1,102,832     $ 919,383     $ 703,049  
Additions during the period:                        
Acquisitions     199,789       184,326       186,078  
Development of rental properties and capital expenditures     28,415       42,448       36,687  
Dispositions:                        
Sale of assets     (19,746 )     (32,208 )     (339 )
Impairment (i)     (500 )     (11,117 )     (6,092 )
Balance at end of period   $ 1,310,790     $ 1,102,832     $ 919,383  
Accumulated depreciation:                        
Balance at beginning of period   $ 119,371     $ 96,796       75,949  
Additions during the period:                        
Depreciation expense     33,144       26,810       20,847  
Dispositions:                        
Sale of assets     (5,213 )     (4,235 )      
Balance at end of period   $ 147,302     $ 119,371     $ 96,796  

 

 

(i) Represents the write-down of carrying cost and accumulated depreciation on assets where impairment charges were taken.