2023
NATIONAL HEALTH INVESTORS
ANNUAL REPORT
Letter from our President and CEO
Dear Fellow Stockholders -
On behalf of our Board of Directors and everyone at NHI, I want to thank you for your
continued investment and confidence in the Company as we have transitioned NHI
through our portfolio optimization and are now in position to reignite growth through
organic and external growth initiatives.
The strategic decisions made in 2020 - 2022 to optimize our portfolio continued to
resonate in 2023 through improved organic performance throughout the Company.
Specifically, NHI increased the EBITDARM coverage ratios across all asset classes;
granted fewer tenant rent concessions; accelerated and received deferral
repayments throughout the year; and improved occupancy and operating margins
in the Senior Housing Operating Portfolio (“SHOP”).
NHI divested twelve properties in 2023 for net proceeds of approximately $59
million which was down from 22 properties and approximately $169 million in net
proceeds during 2022. The Company was intentionally an active seller early in the
pandemic when valuations remained elevated, and buyers were prevalent. The environment changed significantly in
2023 as interest rates increased and the buyer pool dried up. At the end of 2023, NHI had just one property classified
as held for sale and is well positioned for external growth through accretive acquisitions.
NHI’s financial position continues to be solid and positions NHI to deploy capital for accretive transactions in 2024 and
beyond. NHI invested approximately $74 million in 2023 at a weighted average yield of 8.3% without the need to raise
equity capital and while maintaining leverage at a prudent 4.5 times net debt-to-adjusted EBITDA.
NHI continues to maintain investment grade ratings from our three debt rating agencies and NHI is one of the lowest
levered healthcare REITs and ranks in the top quartile for low leverage among all REIT asset classes nationally. The
Company entered a $200 million term loan in June 2023 through a syndicate of nine lenders at difficult time for banks
which we view as the market’s acknowledgment of the Company’s financial strength. We believe that this creates a
significant strategic advantage as the supply of capital is shrinking just as demand is increasing.
We accomplished a great deal in 2023. We achieved the high end of our initial February 2023 FAD guidance and
concluded the year on a strong note with both third and fourth quarter results exceeding our own internal expectations
as well as analyst consensus estimates. We believe this momentum has carried into 2024 and positions NHI to return
to growth as implied in our initial guidance for 2024.
There are multiple factors driving our optimism in the near- and long-term prospects for NHI. Our multipronged organic
growth opportunity in both the leased portfolio and SHOP is as strong as ever; the investment and lending environments
are very favorable for well-capitalized, low levered capital providers like NHI; and the industry supply-demand balance
is beginning to lean in our favor due to a lack of new construction. To conclude, NHI is poised to capitalize on
opportunities in what we expect to be several years of exceptional growth.
On behalf of our Board of Directors and everyone at NHI, I want to thank you for your continued investment and
confidence in the Company.
Best,
Eric Mendelsohn
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K
(Mark One)
☒ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2023
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _____________ to _____________
Commission File Number 001-10822
National Health Investors, Inc.
(Exact name of registrant as specified in its charter)
Maryland
62-1470956
(State or other jurisdiction of incorporation or
organization)
222 Robert Rose Drive
Murfreesboro
Tennessee
(Address of principal executive offices)
(I.R.S. Employer Identification No.)
37129
(Zip Code)
(615) 890-9100
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each Class
Common Stock, $0.01 par value
Trading Symbol(s)
NHI
Name of each exchange on which registered
New York Stock Exchange
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
Yes ☒ No ☐
Yes ☐ No ☒
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the
past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of
Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files) Yes ☒
No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an
emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer,” “smaller reporting company” and “emerging growth company” in
Rule 12b-2 of the Exchange Act
Large Accelerated Filer
Non-accelerated filer
☒
☐
Accelerated filer
Smaller reporting company
☐
☐
Emerging growth company
☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or
revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial
reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report.
☒
If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the
correction of an error to previously issued financial statements. ☐
Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the
registrant’s executive officers during the relevant recovery period pursuant to Section 240.10D-1(b). ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
The aggregate market value of shares of common stock held by non-affiliates on June 30, 2023 (based on the closing price of these shares on the New York Stock
Exchange) was approximately $2,165,587,000. There were 43,409,841 shares of the registrant’s common stock outstanding as of February 15, 2024.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the registrant’s definitive proxy statement for its 2024 annual meeting of stockholders are incorporated by reference into Part III, Items 10, 11, 12, 13,
and 14 of this Annual Report on Form 10-K.
Table of Contents
Part I.
Cautionary Statement Regarding Forward Looking Statements.
Item 1. Business.
Item 1A. Risk Factors.
Item 1B. Unresolved Staff Comments.
Item 1C. Cybersecurity
Item 2. Properties.
Item 3. Legal Proceedings.
Item 4. Mine Safety Disclosures.
Part II.
Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of
Equity Securities.
Item 6. Reserved.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations.
Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
Item 8. Financial Statements and Supplementary Data.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
Item 9A. Controls and Procedures.
Item 9B. Other Information.
Item 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections.
Part III.
Item 10. Directors, Executive Officers and Corporate Governance.
Item 11. Executive Compensation.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
Item 13. Certain Relationships and Related Transactions, and Director Independence.
Item 14. Principal Accountant Fees and Services.
Part IV.
Item 15. Exhibits and Financial Statement Schedules.
Exhibit Index.
Item 16. Summary
Signatures.
2
Page
3
5
21
34
34
36
37
37
38
40
41
66
68
105
105
108
108
109
109
109
109
109
109
110
113
114
PART I.
Unless the context otherwise requires, references throughout this document to “NHI” or the “Company” include National
Health Investors, Inc., and its consolidated subsidiaries. In accordance with the Securities and Exchange Commission’s “Plain
English” guidelines, this Annual Report on Form 10-K has been written in the first person. In this document, the words “we”,
“our”, “ours” and “us” refer only to National Health Investors, Inc. and its consolidated subsidiaries and not any other person.
Cautionary Statement Regarding Forward-Looking Statements
This Annual Report on Form 10-K and other materials we have filed or may file with the Securities and Exchange
Commission, as well as information included in oral statements made, or to be made, by our senior management contain certain
“forward-looking” statements as that term is defined by the Private Securities Litigation Reform Act of 1995. All statements
regarding our expected future financial position, results of operations, cash flows, funds from operations, continued
performance improvements, ability to service and refinance our debt obligations, ability to finance growth opportunities, and
similar statements including, without limitation, those containing words such as “may”, “will”, “should,” “believes”,
“anticipates”, “expects”, “intends”, “estimates”, “plans”, “likely” and other similar expressions are forward-looking statements.
Forward-looking statements involve known and unknown risks and uncertainties that may cause our actual results in future
periods to differ materially from those projected or contemplated in the forward-looking statements as a result of factors
including, but not limited to, the following:
* We depend on the operating success of our tenants, managers and borrowers and if their financial condition or
business prospects deteriorate, our financial condition and results of operations could be adversely affected;
* We are exposed to the risk that our managers, tenants and borrowers may become subject to bankruptcy or insolvency
proceedings;
* Certain tenants in our portfolio account for a significant percentage of the rent we expect to generate from our
portfolio, and the failure of any of these tenants to meet their obligations to us could materially and adversely affect
our business, financial condition and results of operations and our ability to make distributions to our stockholders;
* Actual or perceived risks associated with pandemics, epidemics or outbreaks, such as the COVID-19 pandemic, have
had and may in the future have a material adverse effect on our operators’ business and results of operations;
*
Two members of our Board of Directors are also members of the board of directors of National HealthCare
Corporation, and their interests may differ from those of our stockholders;
* We are exposed to risks related to governmental regulation and payors, principally Medicare and Medicaid, and the
effect of changes to laws, regulations and reimbursement rates on our tenants’ and borrowers’ business;
* We are exposed to the risk that the cash flows of our tenants, managers and borrowers may be adversely affected by
increased liability claims and liability insurance costs;
* We are exposed to the risk that we may not be fully indemnified by our tenants, managers and borrowers against future
litigation;
* We depend on the success of property development and construction activities, which may fail to achieve the operating
results we expect;
* We are exposed to the risk that the illiquidity of real estate investments could impede our ability to respond to adverse
changes in the performance of our properties;
* We are exposed to risks associated with our investments in unconsolidated entities, including our lack of sole decision-
making authority and our reliance on the financial condition of other interests;
* We are subject to risks related to our joint venture investment with Life Care Services for Timber Ridge, an entrance-
fee continuing care retirement community, associated with Type A benefits offered to the residents of the joint
venture's entrance-fee community and the related accounting requirements;
3
* We are subject to additional risks related to healthcare operations associated with our investments in unconsolidated
entities, which could have a material adverse effect on our results of operations;
*
Inflation and increased interest rates may adversely affect our financial condition and results of operations;
* Adverse developments affecting the financial services industry, including events or concerns involving liquidity,
defaults, or non-performance by financial institutions, could adversely affect our business, financial condition, results
of operations, or prospects;
* We are exposed to operational risks with respect to our senior housing operating portfolio structured communities;
* A cybersecurity incident or other form of data breach involving Company information could cause a loss of
confidential consumer and other personal information, give rise to remediation and other expenses, expose us to
liability under privacy and security and consumer protection laws, subject us to federal and state governmental
inquiries, damage our reputation, and otherwise be disruptive to our business;
* We are exposed to risks related to environmental laws and the costs associated with liabilities related to hazardous
substances;
* We are subject to risks of damage from catastrophic weather and other natural or man-made disasters and the physical
effects of climate change;
* We depend on the success of our future acquisitions and investments;
* We depend on our ability to reinvest cash in real estate investments in a timely manner and on acceptable terms;
* Competition for acquisitions may result in increased prices for properties;
* We depend on our ability to retain our management team and other personnel and attract suitable replacements should
any such personnel leave;
* We are exposed to the risk that our assets may be subject to impairment charges;
* Our ability to raise capital through equity sales is dependent, in part, on the market price of our common stock, and our
failure to meet market expectations with respect to our business, or other factors we do not control, could negatively
impact such market price and availability of equity capital;
* We may need to refinance existing debt or incur additional debt in the future, which may not be available on terms
acceptable to us;
* We have covenants related to our indebtedness which impose certain operational limitations and a breach of those
covenants could materially adversely affect our financial condition and results of operations;
* Downgrades in our credit ratings could have a material adverse effect on our cost and availability of capital;
* We depend on revenues derived mainly from fixed rate investments in real estate assets, while a portion of our debt
used to finance those investments bears interest at variable rates, which subjects us to interest rate risk;
* We rely on external sources of capital to fund future capital needs, and if we encounter difficulty in obtaining such
capital, we may not be able to make future investments necessary to grow our business or meet maturing
commitments;
* Changes in our variable interest rates may adversely affect our cash flows;
* We depend on the ability to continue to qualify for taxation as a real estate investment trust (“REIT”) for U.S. federal
income tax purposes;
*
There are no assurances of our ability to pay dividends in the future;
4
* Complying with REIT requirements may cause us to forego otherwise attractive acquisition opportunities or liquidate
otherwise attractive investments, which could materially hinder our performance;
* Our ownership of and relationship with any taxable REIT subsidiaries that we have formed or will form will be limited
and a failure to comply with the limits would jeopardize our REIT status and may result in the application of a 100%
excise tax;
*
Legislative, regulatory, or administrative changes could adversely affect us or our security holders;
* We have ownership limits in our charter with respect to our common stock and other classes of capital stock which
may delay, defer or prevent a transaction or a change of control that might involve a premium price for our common
stock or might otherwise be in the best interests of our stockholders; and
* We are subject to certain provisions of Maryland law and our charter and bylaws that could hinder, delay or prevent a
change in control transaction, even if the transaction involves a premium price for our common stock or our
stockholders believe such transaction to be otherwise in their best interests.
See the notes to the consolidated financial statements, and “Item 1. Business” and “Item 1A. Risk Factors” herein for a
further discussion of these and of other factors that could cause our future results to differ materially from any forward-looking
statements. You should carefully consider these risks before making any investment decisions in the Company. These risks and
uncertainties are not the only ones facing the Company. There may be additional risks that we do not presently know of or that
we currently deem immaterial. If any of the risks actually occur, our business, financial condition, results of operations, or cash
flows could be materially and adversely affected. In that case, the trading price of our common stock could decline and you may
lose part or all of your investment. Our forward-looking statements speak only as of the date made and we expressly disclaim
any responsibility to update our forward-looking statements, whether as a result of new information, future events, or otherwise,
except as required by law. Given these risks and uncertainties, we can give no assurance that these forward-looking statements
will, in fact, occur and, therefore, caution investors not to place undue reliance on them.
ITEM 1. BUSINESS
General
National Health Investors, Inc., established in 1991 as a Maryland corporation, is a self-managed REIT specializing in sale-
leaseback, joint venture, and mortgage and mezzanine financing of need-driven and discretionary senior housing and medical
facility investments. We operate through two reportable segments: Real Estate Investments and Senior Housing Operating
Portfolio (“SHOP”).
Our Real Estate Investments segment consists of real estate investments and lease, mortgage and other notes receivables in
independent living facilities, assisted living facilities, entrance-fee communities, senior living campuses, skilled nursing
facilities and a hospital.
As of December 31, 2023, we had gross investments of approximately $2.4 billion in 163 healthcare real estate properties
located in 31 states and leased primarily pursuant to triple-net leases to 25 tenants, consisting of 97 senior housing
communities, 65 skilled nursing facilities and one hospital, excluding one property classified as assets held for sale. Our
portfolio of 16 mortgages along with other notes receivable totaled $260.7 million, excluding an allowance for expected credit
losses of $15.5 million, as of December 31, 2023.
Our SHOP segment is comprised of two ventures that own the operations of independent living facilities. As of
December 31, 2023, we had gross investments of approximately $347.4 million in 15 properties located in eight states with a
combined 1,733 units that are operated on behalf of the Company by independent managers pursuant to the terms of separate
management agreements that commenced April 1, 2022. The third-party managers, or related parties of the managers, own
equity interests in the respective ventures.
We fund our real estate investments primarily through: (1) operating cash flow, (2) debt offerings, including bank lines of
credit and term debt, both unsecured and secured, and (3) the sale of equity securities. Our investments in real estate and
mortgage loans are secured by real estate located within the United States. Information about revenues from our tenants,
resident fees, and borrowers, and our net income, cash flows and balance sheet can be found in “Item 8. Financial Statements
and Supplementary Data” of this Annual Report on Form 10-K.
5
Sources of Revenues
Our revenues are derived primarily from rental income, mortgage and other notes receivable interest income and resident
fees and services. During 2023, rental income was $249.2 million (77.9%), interest income from mortgages and other notes
receivable was $21.8 million (6.8%) and SHOP revenue was $48.8 million (15.3%) of total revenue of $319.8 million, an
increase of 15.0% from 2022. Our revenues depend on the operating success of our tenants, borrowers and managers, whose
sources and amounts of revenues are determined by (i) the licensed beds or other capacity of the facility, (ii) their occupancy
rate, (iii) the extent to which the services provided at each facility are utilized by the residents and patients, (iv) the mix of
private pay, Medicare and Medicaid patients, and (v) the rates paid by private payors and by the Medicare and Medicaid
programs.
Classification of Properties in our Portfolio
We operate our business through two reportable segments: Real Estate Investments and SHOP. We classify all of the
properties in our Real Estate Investments portfolio as either senior housing or medical properties. Because our leases represent
different underlying revenue sources and result in differing risk profiles, we further classify our senior housing properties as
either need-driven (assisted living facilities and senior living campuses) or discretionary (independent living facilities and
entrance-fee communities). Our SHOP segment is comprised of 15 independent living facilities located throughout the United
States.
Real Estate Investments
Senior Housing.
As of December 31, 2023, our portfolio included 97 senior housing properties (“SHO”) leased to operators and mortgage
loans secured by nine SHOs. The SHOs in our portfolio are either need-driven or discretionary for end users and consist of
assisted living facilities, senior living campuses, independent living facilities, and entrance-fee communities, which are more
fully described below.
Need-Driven Senior Housing
Assisted Living Facilities. As of December 31, 2023, our portfolio included 71 assisted living facilities (“ALF”) leased
to operators and mortgage loans secured by eight ALFs. ALFs are free-standing facilities that provide basic room and
board functions for elderly residents. As residents typically receive assistance with activities of daily living such as
bathing, grooming, administering medication and memory care services, we consider these facilities to be need-driven
senior housing. On-site staff personnel are available to assist in minor medical needs on an as-needed basis. Operators
of ALFs are typically paid from private sources without assistance from the government. ALFs may be licensed and
regulated in some states, but generally do not require the issuance of a Certificate of Need (“CON”) as is often required
for skilled nursing facilities (“SNFs”).
Senior Living Campuses. As of December 31, 2023, our portfolio included eight senior living campuses (“SLC”)
leased to operators. SLCs contain one or more buildings that include skilled nursing beds combined with an
independent or assisted living facility that provides basic room and board functions for elderly residents. They may also
provide assistance to residents with activities of daily living such as bathing, grooming and administering medication.
On-site staff personnel are available to assist with minor medical needs on an as-needed basis. As the decision to
transition to a SLC is typically more than a lifestyle choice and is usually driven by the need to receive some moderate
level of care, we consider this facility type to be need-driven. Operators of SLCs are typically paid from private sources
and from government programs such as Medicare and Medicaid for skilled nursing residents. SLCs may be licensed and
regulated as nursing homes in some states and may also require a CON.
Discretionary Senior Housing
Independent Living Facilities. As of December 31, 2023, our portfolio included seven independent living facilities
(“ILF”) leased to operators. ILFs offer specially designed residential units for active senior adults and provide various
ancillary services for their residents including restaurants, activity rooms and social areas. Services provided by ILF
operators are generally paid from private sources without assistance from government payors. ILFs are generally, but
not always, unlicensed facilities and do not require the issuance of a CON as required for SNFs. As ILFs typically do
not provide assistance with activities of daily living, we consider the decision to transition to an ILF to be discretionary.
6
Entrance-Fee Communities. As of December 31, 2023, our portfolio included 11 entrance-fee communities (“EFC”)
leased to operators and mortgage loans secured by one EFC. EFCs, frequently referred to as continuing care retirement
communities (“CCRC”), typically include a combination of detached cottages, an ILF, an ALF and a SNF on one
campus. These communities appeal to residents because there is no need to relocate when health and medical needs
change. EFCs are classified as Type A, B, or C depending upon the amount of healthcare benefits included in the
entrance fee. “Type A” EFCs, or “Lifecare” communities, such as Timber Ridge, held by us since January 31, 2020 in a
joint venture, include substantially all future healthcare costs in the payment of an entrance fee and thereafter payment
of a monthly set service fee. The entrance fee is divided into a refundable and non-refundable portion depending upon
the resident’s chosen contract program. The service fee is determined at the time of move-in into an independent living
(“IL”) unit and is subject to certain inflation-based adjustments regardless of the resident’s future care needs. A resident
must move into an IL unit initially and not require care at the time of move-in. Thereafter, the resident’s care
requirements from assisted living to memory care to skilled nursing are provided for. “Type B” EFCs are communities
providing a modified healthcare contract offering access to skilled nursing care but only paying for a maximum number
of days. Finally, “Type C” EFCs, the classification applicable to ten communities in our lease portfolio and one
community securing a mortgage loan, are fee-for-service communities, which do not provide any healthcare benefits
and correspondingly have the lowest entrance fees. However, monthly fees may be higher to reflect the current
healthcare components delivered to each resident. EFC licensure is state-specific, but generally skilled nursing beds
included in our EFC portfolio are subject to state licensure and regulation. Certain services may also require a CON. As
the decision to transition to an EFC is typically made as a lifestyle choice and not as the result of a pressing medical
concern, we consider the decision to transition to an EFC to be discretionary. Accordingly, the predominant source of
revenue for operators of EFCs is from private payor sources.
Medical.
As of December 31, 2023, our portfolio included 66 medical facilities leased to operators and mortgage loans secured
by seven medical facilities. The medical facilities within our portfolio consist of SNFs and a hospital, which are more fully
described below.
Skilled Nursing Facilities. As of December 31, 2023, our portfolio included 65 SNFs leased to operators and mortgage
loans secured by seven SNFs. SNFs provide some combination of skilled and intermediate nursing and rehabilitative
care, including speech, physical and occupational therapy. The operators of the SNFs receive payment from a
combination of private pay sources and government payors such as Medicaid and Medicare. SNFs are required to obtain
state licenses and are highly regulated at the federal, state and local levels. Operators in 9 of the 11 states in which we
own SNFs must obtain a CON from the state before opening or expanding such facilities. Some SNFs also include
assisted living beds. As the decision to utilize the services of a SNF is typically made as the result of a pressing medical
concern, we consider this to be a need-driven medical facility.
Hospitals. As of December 31, 2023, our portfolio included one hospital (“HOSP”) leased to an operator. HOSPs
provide a wide range of inpatient and outpatient services, which may include acute psychiatric, behavioral and
rehabilitation services, and are subject to extensive federal, state and local legislation and regulation. HOSPs undergo
periodic inspections regarding standards of medical care, equipment and hygiene as a condition of licensure. Services
provided by HOSPs are generally paid for by a combination of private pay sources and government payors. As the
decision to utilize the services of a HOSP is typically made as the result of a pressing medical concern, we consider this
to be a need-driven medical facility.
Medical Office Building. As of December 31, 2023, our portfolio included no medical office buildings (“MOB”). We
have a $50.0 million mezzanine loan and security agreement with Montecito Medical Real Estate for a fund that invests
in medical real estate, including MOBs. Historically, our investment strategy has included owning and leasing MOBs
whose tenants are primarily physicians and other medical practitioners. As the decision to utilize the services of an
MOB is typically made as the result of a pressing medical concern, we consider this to be a need-driven medical
facility. The MOB differs from conventional office buildings due to the special requirements of the tenants.
Senior Housing Operating Portfolio
As of December 31, 2023, our portfolio included 15 ILFs with a combined 1,733 units located throughout the United States,
which we consider to be discretionary senior housing as discussed in more detail above.
7
Nature of Investments
investors,
Our investments are typically structured as acquisitions of properties through purchase-leaseback transactions, acquisitions
of properties from other real estate
the REIT
Investment Diversification Empowerment Act of 2007 (“RIDEA”). We have provided construction loans for certain facilities
for which we were already committed to provide long-term financing or for which the operator agreed to enter into a
purchase option and lease with us upon completion of construction or after the facility is stabilized. The annual interest
rates we receive on our mortgage, construction and mezzanine loans ranged between 6.0% and 12.0% during 2023. We
believe our lease and loan terms are competitive within our peer group. Typical characteristics of our investment transactions
are as follows:
through structures allowed by
loans, or operations
Leases. Our leases for the properties in our Real Estate Investments segment generally have an initial leasehold term of 10
to 15 years with one or more five-year tenant renewal options. The leases are “triple-net leases” under which the tenant
is responsible for the payment of all taxes, utilities, insurance premiums, repairs and other charges relating to the operation of
the properties, including required levels of capital expenditures each year. The tenant is obligated at its expense to
keep all improvements, fixtures and other components of the properties covered by “all risk” insurance in an amount equal to at
least the full replacement cost thereof, and to maintain specified minimum personal injury and property damage insurance,
protecting us as well as the tenant. The leases also require the tenant to indemnify and hold us harmless from all claims
resulting from the use, occupancy and related activities of each property by the tenant, and to indemnify us against all costs
related to any release, discovery, clean-up and removal of hazardous substances or materials, or other environmental
responsibility with respect to each facility.
Most of our existing leases contain annual escalators in rent payments. For financial statement purposes, rental income
is recognized on a straight-line basis over the term of the lease where the lease contains fixed escalators. Certain of our
tenants hold purchase options allowing them to acquire properties they currently lease from NHI. When present, tenant
purchase options generally give the tenant an option to purchase the underlying property for consideration not less
than our net investment basis.
Some of the obligations under the leases are guaranteed by the parent corporation of the tenant, if any, or affiliates
or individual principals of the tenant. In some leases, third parties or affiliated entities will also guarantee some portion of the
lease obligations. Some obligations are backed further by other collateral such as security deposits, trade receivables,
equipment, furnishings and other personal property.
We monitor our triple-net tenant credit quality and identify any material changes by performing the following activities:
•
Obtaining financial statements on a monthly, quarterly and annual basis to assess the operational trends of our tenants
and the financial position and capability of those tenants
Calculating the operating cash flow for each of our tenants
Calculating the lease service coverage ratio and other ratios pertinent to our tenants
Obtaining property-level occupancy rates for our tenants
Verifying the payment of real estate taxes by our tenants
Obtaining certificates of insurance for each tenant
Obtaining reviewed or audited financial statements of our tenant corporate guarantors on an annual basis, if applicable
Conducting a periodic inspection of our properties to ascertain proper maintenance, repair and upkeep
•
•
•
•
•
•
•
• Monitoring those tenants with indications of continuing and material deteriorating credit quality through discussions
with our executive management and Board of Directors
Mortgage loans. We have mortgage loans with original maturities generally less than five years, with varying amortization
schedules from interest-only to fully amortizing. Most of the loans are at a fixed interest rate; however, some interest rates
increase based on a fixed schedule. In most cases, the owner of the facility is committed to make minimum annual capital
expenditures for the purpose of maintaining or upgrading their respective facility. Additionally, most of our loans are
collateralized by first or second mortgage liens and corporate or personal guarantees. As of December 31, 2023, we had eight
mortgage loans bearing interest ranging from 7.0% to 12.0% per annum.
Mezzanine loans. Frequently in situations calling for temporary financing or when our borrowers’ in-place lending
arrangements prohibit the extension of mortgage security, we extend credit based on corporate and/or personal guarantees.
These mezzanine loans sometimes combine with an NHI purchase option covering the subject property. As of December 31,
2023, we had seven mezzanine loans bearing interest rates ranging from approximately 6.0% to 10.0% per annum.
Construction loans. From time to time, we provide construction loans that become mortgage loans upon the completion of
the construction of the subject facility. We may also obtain a purchase option to acquire the facility at a future date and, if
purchased, will lease the facility back to the borrower. During the term of the construction loan, funds are usually advanced
8
pursuant to draw requests made by the borrower in accordance with the terms and conditions of the loan. Interest is typically
assessed on these loans at rates equivalent to the eventual mortgage rate upon conversion. In addition to the security of the lien
against the property, we will generally require additional security and collateral in the form of either payment and performance
completion bonds or completion guarantees by the borrower’s parent, affiliates of the borrower or one or more of the
individuals who control the borrower. As of December 31, 2023, we had three construction loans bearing interest ranging from
8.5% to 9.0% per annum.
Other notes receivable. We have provided two revolving lines of credit to borrowers involved in the senior housing
industry who have provided either personal and business guarantees or other assets as security that bear interest at a fixed rate
of 8.0% per annum and a variable rate of 8.9% as of December 31, 2023.
RIDEA Transactions. Our arrangement with an affiliate of Life Care Services, which we completed in January 2020 and is
structured to be compliant with the provisions of RIDEA, permits NHI to receive rent payments through a triple-net lease
between a property company owned 80% by NHI and an unconsolidated operating company owned 25% by a taxable REIT
subsidiary (“TRS”) of NHI and gives NHI the opportunity to capture additional value on the improving performance of the
operating company through distributions to the TRS. This organizational structure allows the TRS to engage in a broad range of
activities and share in revenues that would otherwise be non-qualifying income under the REIT gross income tests. The TRS is
subject to state and federal income taxes.
Senior Housing Operating Portfolio. Effective April 1, 2022, 15 senior housing ILFs previously part of the legacy Holiday
Retirement (“Holiday”) properties were transferred from a triple-net lease to two separate ventures comprising our SHOP
segment, which represents a new reportable segment in 2022. These ventures, in which NHI holds a majority interest, own the
underlying independent living operations and are structured to comply with REIT requirements that utilize the TRS for
activities that would otherwise be non-qualifying for REIT purposes. These properties are operated by two third-party property
managers that manage our communities in exchange for the receipt of a management fee, and as such, we are not directly
exposed to the credit risk of the property managers in the same manner or to the same extent as we are to our triple-net tenants.
However, we rely on the property managers’ personnel, expertise, technical resources and information systems, proprietary
information, good faith and judgment to manage our communities efficiently and effectively. We also rely on the property
managers to set appropriate resident fees and otherwise operate our communities in compliance with the terms of our
management agreements and all applicable laws and regulations. As of December 31, 2023, our SHOP segment consisted of 15
ILFs located in eight states with a combined 1,733 units.
Operator Composition
For the year ended December 31, 2023, approximately 24% of our Real Estate Investments and SHOP portfolio net
operating income (“NOI”) was from publicly owned operators, 68% was from regional operators, 4% was from privately
owned national chains and 1% was from smaller operators. Tenants in our Real Estate Investments portfolio which individually
provided more than 3% and collectively 61% of our total revenues were (parent companies, in alphabetical order): Bickford
Senior Living (“Bickford”); Discovery Senior Living (“Discovery”); Encore Senior Living; Health Services Management; Life
Care Services; National HealthCare Corporation (“NHC”); Senior Living Communities (“Senior Living”); and The Ensign
Group. We make reference to the parent companies whenever we describe our business with these tenants, their subsidiaries
and/or affiliates regardless of the specific subsidiary entity indicated on the lease or loan documents. For the year ended
December 31, 2023, our SHOP segment comprised approximately 3% of our NOI which is managed by two regional operators.
Tenant Concentration
The following table contains information regarding tenant concentration in our Real Estate Investments portfolio, excluding
$2.6 million for our corporate office, $347.4 million for the SHOP segment, and a credit loss reserve of $15.5 million, based on
the percentage of revenues for the years ended December 31, 2023, 2022 and 2021 related to tenants or affiliates of tenants that
exceed 10% of total revenue ($ in thousands):
9
As of December 31, 2023
Asset
Class
Gross Real
Estate2
Notes
Revenues1
Year Ended December 31,
Receivable
2023
2022
2021
Senior Living
NHC
Bickford3
All others, net
Escrow funds received from tenants
EFC
SNF
ALF
$ 573,631 $
48,950 $ 51,274 16% $ 51,183 18% $ 50,726 17%
133,770
429,043
—
37,335 12% 36,893 13% 37,735 12%
16,795
38,688 12%
N/A N/A
34,599 12%
Various
1,293,969
195,002
132,216 41% 144,534 52% 164,017 55%
for property operating expenses
Various
—
—
11,513 4%
9,788 4%
11,638 4%
$ 2,430,413 $ 260,747
271,026
242,398
298,715
Resident fees and services4
48,809 15% 35,796 13%
— —%
$ 319,835
$ 278,194
$ 298,715
1 Includes interest income on notes receivable and rental income from properties classified as held for sale.
2 Amounts include any properties classified as held for sale.
3 Revenues included in All others, net for years when less than 10%.
4 There is no tenant concentration in Resident fees and services because these agreements are with individual residents.
At both December 31, 2023 and 2022, the two states in which we had an investment concentration of 10% or more were
South Carolina (12.1%) and Texas (10.7%).
Senior Living - As of December 31, 2023, we leased ten retirement communities totaling 2,216 units to Senior Living
pursuant to triple-net lease agreements maturing through December 2029. Straight-line rent revenue of $(1.2) million, $0.4
million and $2.5 million and interest revenue of $3.7 million, $3.7 million and $3.2 million were recognized from Senior Living
for the years ended December 31, 2023, 2022 and 2021, respectively.
We have provided a $20.0 million revolving line of credit to Senior Living whose borrowings under the revolver are to be
used for working capital and to finance construction projects within its portfolio, including building additional units. Beginning
January 1, 2025, availability under the revolver will be reduced to $15.0 million. The revolver matures in December 2029 at the
time of lease maturity. At December 31, 2023, the $16.3 million outstanding under the revolver bore interest at 8.0% per
annum.
The Company also provided a mortgage loan of $32.7 million to Senior Living that originated in July 2019 for the
acquisition of a 248-unit CCRC in Columbia, South Carolina. The mortgage loan is for a term of five years with two one-year
extensions and bears interest at a rate of 7.25% per annum. Additionally, the loan conveys to NHI a purchase option at a stated
minimum price of $38.3 million, subject to adjustment for market conditions.
NHC - The facilities leased to NHC, a publicly held company, are under a master lease and consist of three ILFs and 32
SNFs (four of which are subleased to other parties for whom the lease payments are guaranteed to us by NHC). Effective
September 1, 2022, we amended the master lease dated October 17, 1991, concurrently with the sale of a portfolio of seven
SNFs to increase the annual base rent due each year through the expiration of the master lease on December 31, 2026. There are
two additional five-year renewal options at a fair rental value as negotiated between the parties. In addition to the base rent,
NHC pays any additional rent and percentage rent as required by the master lease. Under the terms of the amended lease, the
base annual rent escalates by 4% of the increase, if any, in each facility’s annual revenue over a 2007 base year. We refer to this
additional rent component as “percentage rent.” Total percentage rent of $4.5 million, $3.1 million, and $3.5 million was
recognized for the years ended December 31, 2023, 2022 and 2021, respectively. Straight-line rent revenue of $(1.2) million
and $(0.5) million was recognized for NHC for the years ended December 31, 2023 and 2022, respectively. No material
straight-line rent was recognized for the year ended December 31, 2021.
Two of our board members, including our chairperson, are also members of NHC’s board of directors. As of December 31,
2023, NHC owned 1,630,642 shares of our common stock.
Bickford - As of December 31, 2023, we leased 39 facilities, under four leases to Bickford. During the second quarter of
2022, we converted Bickford to the cash basis of revenue recognition based upon information obtained from Bickford regarding
10
its financial condition that raised substantial doubt as to its ability to continue as a going concern. As a result, we wrote off
approximately $18.1 million of straight-line rents receivable and $7.1 million of lease incentives, that were included in “Other
assets, net” on the Consolidated Balance Sheet, to rental income in 2022. Straight-line rent revenue of $(18.2) million and $1.7
million was recognized from the Bickford leases for the years ended December 31, 2022 and 2021, respectively.
In February 2023, we acquired a 64-unit assisted living and memory care community in Chesapeake, Virginia from
Bickford. The acquisition price was $17.3 million, including the satisfaction of an outstanding construction note receivable of
$14.2 million including interest, cash consideration of $0.5 million and approximately $0.1 million in closing costs. The
acquisition price also included a reduction of $2.5 million in Bickford’s outstanding pandemic-related rent deferrals that has
been recognized in “Rental income” during the year ended December 31, 2023. We added the community to an existing master
lease with Bickford at an initial rate of 8.0%.
During the first quarter of 2023, we disposed of one property that is included in the asset dispositions table in Note 3 to our
consolidated financial statements under “2023 Asset Dispositions.”
Cash rent received from Bickford for the years ended December 31, 2023, 2022 and 2021 was $33.4 million, $27.6 million
and $29.5 million, respectively, including its repayment of outstanding pandemic-related rent deferrals of $2.3 million and $0.2
million for the years ended December 31, 2023 and 2022, respectively. These amounts exclude $2.5 million and $3.0 million of
rental income for the years ended December 31, 2023 and 2022, respectively, related to the reduction of pandemic-related rent
deferrals in connection with the acquisition of two ALFs located in Virginia discussed above and in Note 3 to our consolidated
financial statements. As of December 31, 2023, Bickford’s outstanding pandemic-related rent deferrals were $18.0 million.
During the first half of 2022, we transferred one ALF located in Pennsylvania from the Bickford portfolio to a new operator
that is leased pursuant to a ten-year triple-net lease and wrote off approximately $0.7 million in a straight-line rents receivable,
reducing rental income. Effective April 1, 2022, we restructured and amended three of Bickford’s master lease agreements
covering 28 properties and reached agreement on the repayment terms of its outstanding pandemic-related rent deferrals.
Significant terms of these agreements are as follows:
• Extended the maturity dates of the modified leases to 2033 and 2035. The remaining master lease agreement covering
11 properties with an original maturity in 2023 was previously extended to 2028.
• Reduced the combined rent for the portfolio (excluding the ALF in Virginia Beach acquired in the fourth quarter of
2022) to approximately $28.3 million per year through April 1, 2024, subject to a nominal annual increase, at which
time the rent will be reset to a fair market value, but not less than 8.0% of our initial gross investment.
• Required monthly payments from October 2022 through December 2024 based on a percentage of Bickford’s monthly
revenues exceeding an established threshold to be applied to the outstanding pandemic-related rent deferrals granted to
Bickford. The deferrals may be reduced by up to $6.0 million upon Bickford achieving certain performance targets and
the sale or transition of certain properties to new operators of which $2.5 million was earned in the first quarter of
2023 and $3.0 million was earned in the fourth quarter of 2022.
Bickford Construction Loans - As of December 31, 2023, we had one fully funded construction loan of $14.7 million to
Bickford bearing interest at 9.0% per annum. The construction loan is secured by first mortgage liens on substantially all real
and personal property as well as a pledge of any and all leases or agreements which may grant a right of use to the property.
Usual and customary covenants extend to the agreements, including the borrower’s obligation for payment of insurance and
taxes. NHI has a fair market value purchase option on the property at stabilization of the underlying operations.
During the third quarter of 2023, we designated as non-performing a mortgage note receivable of $2.1 million due from
Bickford. The note, due February 2025, bears interest at 7.0% per annum, and began amortizing on a twenty-five-year basis in
January 2021.
Holiday Portfolio Transition
On April 1, 2022, we completed the restructuring of our legacy Holiday portfolio comprised of 26 ILFs as of the beginning
of 2021. Below is a summary of the pertinent restructuring activities:
11
•
On July 30, 2021, Welltower Inc. (“Welltower”) completed the acquisition of a portfolio of legacy Holiday properties
from Fortress Investment Group and entered into a new agreement with Atria Senior Living to assume operations of
the Holiday portfolio. These transactions resulted in a Welltower-controlled subsidiary becoming the tenant under our
existing master lease for the NHI-owned Holiday real estate assets. Rental income from our Holiday portfolio was
$23.5 million in 2021 prior to the change in tenant ownership.
•
In the third quarter of 2021, we sold nine of these properties for net proceeds of $119.7 million.
• We received no rent from the Welltower-controlled affiliate due under the master lease after the change in tenant
ownership occurred in late July 2021. Accordingly, we placed the tenant on cash basis and filed suit against Welltower
and certain of its subsidiaries for default under the master lease. Reference Note 9 to the consolidated financial
statements for further discussion of the litigation and its settlement in 2022.
•
•
•
During the first quarter of 2022, we applied the remaining approximately $8.8 million legacy Holiday lease deposit to
past due rents.
On April 1, 2022, we received $6.9 million upon settlement and dismissal of the Welltower litigation. Concurrently
with the settlement and dismissal, we transitioned 15 of the legacy Holiday ILFs into two separate partnership ventures
that own the underlying independent living operations, forming our SHOP segment. Reference Notes 5 and 9 to the
consolidated financial statements for more discussion.
On April 1, 2022, we disposed of one property classified in assets held for sale for net proceeds of $3.0 million and
transitioned one assisted living community in Florida to our existing real estate partnership with Discovery. The
transitioned property was added to the partnership’s in-place master lease.
Commitments and Contingencies
In the normal course of business, we enter into a variety of commitments, typically consisting of funding revolving credit
arrangements, and construction and mezzanine loans to our operators to conduct expansions and acquisitions for their own
account, and commitments for the funding of construction for expansion or renovation to our existing properties under lease. In
our leasing operations, we offer to our tenants and to sellers of newly acquired properties a variety of inducements that originate
contractually as contingencies but which may become commitments upon the satisfaction of the contingent event. Contingent
payments earned will be included in the respective lease bases when funded.
As of December 31, 2023, we had working capital, construction and mezzanine loan commitments to six operators or
borrowers for an aggregate of $130.7 million, of which we had funded $89.3 million toward these commitments. As of
December 31, 2023, $11.7 million of the funding obligations are payable within 12 months with the remaining commitments
due between three to five years.
As of December 31, 2023, we had $14.5 million of development commitments for construction and renovation of four
properties, of which we had funded $11.0 million toward these commitments, with the remaining amount expected to be
payable within 12 months. In addition to these commitments, we had approximately $1.0 million in various other commitments
not yet funded as of December 31, 2023.
As of December 31, 2023, we had an aggregate of $11.6 million in remaining contingent lease inducement commitments in
four lease agreements which are generally based on the performance of facility operations and may or may not be met by the
tenant. At December 31, 2023, we had funded $2.7 million toward these commitments. In addition, we funded a $10.0 million
lease incentive in February 2023 to Timber Ridge OpCo based upon the achievement of all performance conditions.
Competition and Market Conditions
We compete primarily with other REITs, private equity funds, banks and insurance companies in the acquisition, leasing and
financing of healthcare real estate.
Operators of our facilities compete on a local and regional basis with operators of facilities that provide comparable
services. Operators compete for residents and/or patients and staff based on quality of care, reputation, location and physical
appearance of facilities, services offered, family preference, physicians, staff and price. Competition is with other operators as
well as companies managing multiple facilities, some of which are substantially larger and have greater resources than the
12
operators of our facilities. Some of these facilities are operated for profit, while others are owned by governmental agencies or
tax exempt not-for-profit entities.
Our senior housing properties generally rely on private-pay residents who may be negatively impacted in an economic
downturn. In addition, the success of these properties is often impacted by the existence of comparable, competing facilities in a
local market.
Environmental Matters
We believe that integrating environmental and sustainability initiatives into our strategic business objectives will contribute
to our long-term success and to the success of our tenants by enhancing the quality of life of the residents of the facilities.
Listed below are some of the highlights of our efforts to promote environmental sustainability at our properties and with our
tenants.
• We provide our triple-net lease operators capital improvement allowances for the redevelopment, expansions and
renovations at our properties which may include energy efficient improvements like LED lighting and low emission
carpeting, recycled materials and solar power;
• We provide our development partners with capital to build new state-of-the-art properties with energy efficient
components and design features;
• We obtain Phase I and Phase II environmental reports if warranted as part of our due diligence procedures when
acquiring properties and attempt to avoid buying real estate with known environmental contamination; and
• We strive for efficiency and sustainability in our corporate headquarters, participate in a recycling program, and
encourage our employees to reduce, reuse and recycle waste. Our document retention practices strive to reduce paper
usage and encourage electronic file sharing.
We are also subject to environmental risks and regulations in our business. See “– Government Regulation – Environmental
Regulations” below; “Item 1A. Risk Factors – Risks Related to our Business and Operations - We are exposed to risks related
to environmental laws and the costs associated with liabilities related to hazardous substances” and “We are subject to risks of
damage from catastrophic weather and other natural or man-made disasters and the physical effects of climate change” for a
description of the risks and regulations associated with environmental matters.
Human Capital
We employ individuals who possess a broad range of experiences, background and skills. We believe that to continue to
deliver long-term value to our stockholders, we must provide and maintain a work environment that attracts, develops, and
retains top talent and affords our employees an engaging work experience that allows for career development and opportunities.
Along with a competitive compensation program including incentive bonuses and an equity incentive plan, NHI provides a
401(k) plan with a safe harbor contribution limit, paid employee health insurance coverage and tuition reimbursement.
As of December 31, 2023, we had 26 full-time employees, an increase of one over the total at December 31, 2022. Of those
employees, 22 are located in the Murfreesboro, Tennessee office, with one employee in each of Colorado, Florida, Oregon and
Texas. The tenure of our current employees includes six who have been with the Company for over five years (but less than ten
years), and three who have been with the Company over ten years (but less than 20 years). Two of our employees have been
with the Company over 20 years. None of our employees are subject to a collective bargaining agreement. We empower our
employees and reinforce our corporate culture through onboarding, training, and social and team-building events. We actively
support charitable organizations within our community that promote health education and social well-being, and we encourage
our employees to personally volunteer with organizations that are meaningful to them. We consider our employee relations to
be good.
Certain essential services such as internal audit, tax compliance, information technology and legal services are outsourced to
third-party professional firms.
Government Regulation
Overview. Our tenants and borrowers that operate SNFs, nursing homes, HOSPs, SLCs, ALFs and EFCs are typically
subject to extensive and complex federal, state and local healthcare laws and regulations, including those relating to Medicare
13
and Medicaid reimbursement, fraud and abuse, relationships with referral sources and referral recipients, licensure and
certification, building codes, privacy and security of health information and other personal data, CON, appropriateness and
classification of care, qualifications of medical and support personnel, distribution, maintenance and dispensing of
pharmaceuticals, communications with patients and consumers, and the operation of healthcare facilities. In addition, many of
our tenants and borrowers that operate ILFs may be subject to state licensing, and all of our properties are subject to
environmental regulations related to real estate. Applicable laws and regulations are wide-ranging, vary across jurisdictions, and
are administered by several government agencies. Further, these laws and regulations are subject to change, enforcement
practices may evolve, and it is difficult to predict the impact of new laws and regulations. We expect that the healthcare
industry, in general, will continue to face increased regulation. Our tenants may find it increasingly difficult and costly to
operate within this complex and evolving regulatory environment. Noncompliance with applicable laws and regulations may
result in the imposition of civil and criminal penalties that could adversely affect the operations and financial condition of
tenants, managers or borrowers, which in turn may adversely affect us. The following is a brief discussion of certain laws and
regulations applicable to certain of our tenants, managers and borrowers and, in some cases, to us.
Licensure and Certification. Various licenses, certifications and permits are required to operate SNFs, ALFs, EFCs, HOSPs
and, to a lesser degree, ILFs, to dispense narcotics, to handle radioactive materials and to operate equipment, among other
regulated actions. Licensure, certification and enrollment with government programs may be conditioned on requirements
related to, among other things, the quality of medical care provided, qualifications of the operator’s administrative personnel
and clinical staff, disclosure of ownership and related information, adequacy of the physical plant and equipment, staff-to-
patient or resident ratios, capital and other expenditures, record keeping, dietary services, infection prevention and control, and
patient rights. For example, a final rule issued by the Centers for Medicare & Medicaid Services (“CMS”) in November 2023
requires Medicare-enrolled SNFs and Medicaid-enrolled nursing homes to disclose additional information about owners,
operators and management, which will be publicly available. To increase transparency with regard to direct and indirect owning
and managing entities, the rule establishes definitions of REIT and private equity company for purposes of Medicare enrollment
and requires providers to disclose whether an owner or manager is a REIT or private equity company. In addition, CMS issued
requirements for certain healthcare facilities in response to the COVID-19 pandemic. Most of these requirements have expired,
but requirements to report certain COVID-19-related data remain in effect. Licensed facilities are generally subject to periodic
inspections by regulators to determine compliance with applicable licensure and certification standards. Further, some states
have established requirements for facility spending, for example requiring nursing homes to spend a certain percentage of
revenue on direct care for residents. Sanctions for failure to comply with these laws and regulations include (but are not limited
to) loss of licensure and ability to participate in the Medicare, Medicaid, and other government healthcare programs, suspension
of or non-payment for new admissions, fines, as well as potential criminal penalties. The failure of any tenant, manager or
borrower to comply with such laws and regulations could affect its ability to operate its facility or facilities and could adversely
affect any such tenant’s or borrower’s ability to make lease or debt payments to us. In addition, if we have to replace a tenant,
we may experience difficulties in finding a replacement because our ability to replace the tenant may be affected by federal and
state laws governing changes in control and ownership.
The healthcare facilities in which we invest may be subject to state CON or similar laws, which require government
approval prior to the construction or establishment of new facilities, the expansion of existing facilities, the addition of beds to
existing facilities, the addition of services or certain capital expenditures. CON requirements are not uniform throughout the
United States and are subject to change. We cannot predict the impact of regulatory changes with respect to CONs on the
operations of our tenants, managers and borrowers.
Medicare and Medicaid Reimbursement. A significant portion of the revenue of our SNF tenants and borrowers is derived
from government-funded reimbursement programs, primarily Medicare and Medicaid. The Medicare and Medicaid programs
are highly regulated and subject to frequent and substantial changes resulting from legislation, regulations and administrative
and judicial interpretations of existing law.
Medicare is a federal health insurance program for persons age 65 and over, some disabled persons, and persons with end-
stage renal disease or Lou Gehrig’s disease/amyotrophic lateral sclerosis. Medicare generally covers SNF services for
beneficiaries who require skilled nursing or therapy services after a qualifying hospital stay. Medicare Part A generally pays a
per diem rate for each beneficiary. The reimbursement rates are set forth under a prospective payment system (“PPS”), an
acuity-based classification system that uses nursing and therapy indexes, adjusted by additional factors such as geographic
differences in wage rates, to calculate per diem rates for each Medicare beneficiary. The Medicare Part A payment rates cover
most services to be provided to a beneficiary for a limited benefit period, including room and board, skilled nursing care,
therapy, and medications. CMS updates Medicare payment rates annually. For fiscal year 2024, which started October 1, 2023,
CMS estimates that payments to SNFs under the SNF PPS will increase by approximately $1.4 billion, or 4.0%, compared to
fiscal year 2023.
14
CMS has implemented policies intended to shift Medicare to value-based payment methodologies that tie reimbursement to
quality of care rather than quantity. For example, CMS uses the Patient Driven Payment Model (“PDPM”) payment
methodology for SNF services, which classifies beneficiaries into payment groups based on clinical factors using diagnosis
codes rather than by volume of services. In addition, under the SNF Quality Reporting Program, CMS requires SNFs to report
certain quality data, and SNFs that fail to do so are subject to payment reductions. Under the SNF Value-Based Purchasing
Program, CMS reduces SNF Medicare payments by 2 percentage points, and redistributes the majority of these funds as
incentive payments based on SNF quality measure performance.
From time to time, the U.S. Department of Health and Human Services (“HHS”) revises the reimbursement systems used to
reimburse healthcare providers. For example, the Improving Medicare Post-Acute Care Transformation Act of 2014 (“IMPACT
Act”) requires HHS, in conjunction with the Medicare Payment Advisory Commission (“MedPAC”), to work toward a unified
payment system for post-acute care services provided by SNFs, inpatient rehabilitation facilities, home health agencies, and
long-term care hospitals. A unified post-acute care payment system would pay post-acute care providers, including SNFs, under
a single framework according to a patient’s characteristics, rather than based on the post-acute care setting where the patient
receives treatment. As required under the statute, CMS issued a report in July 2022 that presented a prototype for a unified post-
acute care payment model, and MedPAC issued a report in June 2023 evaluating a prototype design. Although both CMS and
MedPAC determined that designing a unified prospective payment system for post-acute care providers is feasible, CMS noted
that universal implementation of a unified model would require congressional action and MedPAC cautioned that
implementation would be complex. Due to the agency resources required to implement a unified model, MedPAC noted that
CMS may consider smaller-scale site-neutral policies to address some of the overlap in patients treated in different settings and
highlighted that recent changes to various post-acute care payment systems address some of the concerns underlying the push
for a unified model.
Medicaid is a medical assistance program for eligible low-income persons that is funded jointly by federal and state
governments. Medicaid programs are operated by state agencies under plans approved by the federal government.
Reimbursement methodologies, eligibility requirements and covered services vary from state to state. In many instances,
revenues from Medicaid programs are insufficient to cover the actual costs incurred in providing care to patients, particularly in
nursing facilities. Outside of the government response to the COVID-19 pandemic, budgetary pressures have, in recent years,
resulted in decreased spending, or decreased spending growth, for Medicaid programs in many states. Changes in federal policy
and funding may be an additional source of uncertainty. For example, under early COVID-related legislation, states that
maintain continuous Medicaid enrollment are eligible for a temporary increase in federal funds for state Medicaid expenditures.
The resumption of redetermination for Medicaid enrollees in 2023 resulted in coverage disruptions and dis-enrollments of
Medicaid enrollees. Budgetary pressures are expected to continue in the future, and many states are actively seeking ways to
reduce Medicaid spending, including for nursing home and assisted living care, by methods such as capitated payments,
reductions in reimbursement rates, and increased enrollment in managed Medicaid plans. Some states and managed care plans
are pursuing alternatives to institutional care, such as home-based and community services. Several of the states in which we
have investments have actively sought to reduce or slow the increase of Medicaid spending for care in nursing homes and other
settings.
In addition to reimbursement pressures and changes in governmental healthcare programs, healthcare facilities are
experiencing increasing pressure from private payors attempting to control healthcare costs. In some cases, private payors rely
on governmental reimbursement systems to determine reimbursement rates and policies. Changes to Medicare and Medicaid
that reduce payments under these programs or negatively affect utilization of services may negatively impact payments from
private payors. We cannot make any assessment as to the timing or the effect that any such changes may have on our tenants’,
managers’ and borrowers’ costs of doing business and on the amount of reimbursement by government and other third-party
payors. There can be no assurance that future payment rates for either government or private payors will be sufficient to cover
the cost of providing services to patients, including any cost increases. Any changes in government or private payor
reimbursement policies that reduce payments to levels that are insufficient to cover the cost of providing patient care could
adversely affect the operating revenues of managers, tenants and borrowers in our properties that rely on such payments, and
thereby adversely affect their ability to make their lease or debt payments to us.
COVID-19 Pandemic Provider Relief Fund. In response to the COVID-19 pandemic, the federal government authorized
financial relief for eligible healthcare providers through the Public Health and Social Services Emergency Fund (“Provider
Relief Fund”). Although, recipients are not required to repay Provider Relief Fund payments as long as they attest to and
comply with certain terms and conditions, changes to interpretation of guidance on the underlying terms and conditions may
result in derecognition of amounts previously received. A number of our tenants and borrowers received grants through the
Provider Relief Fund.
15
Fraud and Abuse. Participants in the healthcare industry are subject to various complex federal and state civil and criminal
laws and regulations governing a wide array of healthcare provider referrals, relationships and arrangements. These laws
include but are not limited to: (i) federal and state false claims acts, which generally prohibit providers from filing false claims
or making false statements to receive payment from Medicare, Medicaid or other federal or state healthcare programs; (ii)
federal and state anti-kickback and fee-splitting statutes, including the federal Anti-Kickback Statute, which prohibits the
payment or receipt of any consideration in exchange for referral of Medicare and Medicaid patients; (iii) federal and state
physician self-referral laws, including the federal prohibition commonly referred to as the Stark Law, which generally prohibits
referrals by physicians to entities for designated health services (which include hospital inpatient and outpatient services and
some of the services provided in SNFs) with which the physician or an immediate family member has a financial relationship;
and (iv) the federal Civil Monetary Penalties Law, which requires a lower burden of proof than other fraud and abuse laws.
These laws and regulations subject violators to severe penalties, including exclusion from the Medicare and Medicaid
programs, denial of Medicare and Medicaid payments, punitive sanctions, fines and even prison sentences. They are enforced
by a variety of federal, state and local agencies, and can also be enforced by private litigants through, among other things,
federal and state false claims acts, which allow private litigants to bring qui tam or “whistleblower” actions. In recent years,
both federal and state governments have significantly increased investigation and enforcement activity to detect and punish
wrongdoers.
It is anticipated that the trend toward increased investigation and enforcement activity will continue. In the event that any
manager, tenant or borrower were to be found in violation of any of these laws and regulations, that manager’s, tenant’s or
borrower’s ability to operate the facility could be jeopardized, which could adversely affect any such tenant’s or borrower’s
ability to make lease or debt payments to us and could thereby adversely affect us.
Privacy and Security and Data Interoperability. Privacy and security regulations issued pursuant to the Health Insurance
Portability and Accountability Act of 1996 (“HIPAA”) restrict the use and disclosure of individually identifiable health
information (“protected health information”), provide for individual rights, require safeguards for protected health information
and require notification of breaches of unsecure protected health information. Entities subject to HIPAA include health plans,
healthcare clearinghouses, and most healthcare providers (including some of our managers, tenants and borrowers). Business
associates of these entities who create, receive, maintain or transmit protected health information are also subject to certain
HIPAA provisions. Covered entities must report breaches involving unsecured protected health information to the affected
individuals, HHS and, in large breaches, the media. Violations of HIPAA may result in substantial civil and/or criminal fines
and penalties.
There are several other laws and legislative and regulatory initiatives at the federal and state levels addressing privacy and
security of personal data that may not be preempted by HIPAA. For example, the California Consumer Privacy Act (the
“CCPA”) as amended by the California Privacy Rights Act, affords consumers, including those acting in an employment
context, expanded privacy protections such as the right to know what personal information is collected and how it is used.
Several other states have enacted comprehensive consumer data privacy laws, providing residents of those states with additional
or expanded rights with respect to their personal information such as a right to opt out of certain processing activities for
sensitive data and a right to a portable copy of their personal information. State privacy laws typically provide for civil penalties
for violations, and some states provide a private right of action for data breaches, which may increase data breach litigation.
Beyond providing residents with certain explicit rights, consumer data privacy laws call for affirmative data protection impact
assessments to be conducted by subject businesses for certain personal information processing activities. Additional states are
considering expanding or passing privacy laws in the near term. Specifically, Washington, Connecticut, and Nevada recently
passed legislation aimed at protecting consumer health data, including but not limited to, reproductive health information.
Washington’s My Health My Data Act provides for a private right of action. In addition, the Federal Trade Commission
continues to pursue privacy as an enforcement priority, including addressing unfair or deceptive practices relating to privacy
policies, consumer data collection and processing consent, and digital advertising practices.
Federal and state legislative and regulatory bodies, including at the executive level, continue to signal increased scrutiny
and potential rulemaking surrounding the creation, adoption, and leveraging of artificial intelligence and/or machine learning
based or enhanced tools, systems, and functions. The shifting regulatory and enforcement landscape in this space may require
additional disclosures, risk assessments, or adjustments to our operations and systems that may leverage such technologies.
Marketing and patient engagement activities that the Company may engage in are subject to communications laws such as
the Telephone Consumer Protection Act (the “TCPA”) and the Controlling the Assault of Non-Solicited Pornography and
Marketing Act (“CAN-SPAM”). A determination by a court or regulatory agency that the Company engaged in communication
or marketing practices that violate the TCPA or CAN-SPAM could subject us to civil penalties and result in negative publicity.
16
The costs to the business or, for an operator of a healthcare property, associated with developing and maintaining programs
and systems to comply with shifting data privacy and security laws, defending against privacy and security related claims or
enforcement actions and paying any assessed fines can be substantial. Many of these privacy laws and regulations and related
interpretations are subject to uncertain application, interpretation or enforcement standards that could result in claims against us
and/or our tenants, borrowers, and operators, extensive changes to our business practices, systems and operational processes,
including our data processing and security systems, penalties, increased operating costs or other impacts on our businesses.
New or expanding privacy and security laws could require substantial further investment in resources to comply with regulatory
changes as privacy and security laws impose additional obligations.
In addition, healthcare providers and industry participants are subject to a growing number of requirements intended to
promote the interoperability and exchange of patient information. Noncompliance may result in penalties or other disincentives.
Americans with Disabilities Act. Our properties generally must comply with the Americans with Disabilities Act (the
“ADA”) and any similar state or local laws to the extent that such properties are public accommodations as defined in those
statutes. The ADA may require removal of barriers to access by persons with disabilities in certain public areas of our
properties where such removal is readily achievable. While under our triple-net lease structure, our tenants would generally be
responsible for additional costs that may be required to make our facilities ADA-compliant, should barriers to access by persons
with disabilities be discovered, we may be indirectly responsible for additional costs that may be required to make facilities
ADA-compliant. Noncompliance with the ADA could result in the imposition of fines or an award of damages to private
litigants. Our commitment to make readily achievable accommodations pursuant to the ADA is ongoing, and we continue to
assess our properties and make modifications as appropriate in this respect.
Environmental Regulations. As an owner of real property, we are subject to various federal, state and local laws and
regulations regarding environmental, health and safety matters. These laws and regulations address, among other things,
asbestos, polychlorinated biphenyls, fuel, oil management, wastewater discharges, air emissions, radioactive materials, medical
wastes, and hazardous wastes, and in certain cases, the costs of complying with these laws and regulations and the penalties for
non-compliance can be substantial. We may be held primarily or jointly and severally liable for costs relating to the
investigation and clean-up of any property that we own from which there is or has been an actual or threatened release of a
regulated material and any other affected properties, regardless of whether we knew of or caused the release. Such costs
typically are not limited by law or regulation and could exceed the property’s value. In addition, we may be liable for certain
other costs, such as governmental fines and injuries to persons, property or natural resources, as a result of any such actual or
threatened release. Under the terms of our triple-net leases, we generally have a right to indemnification by our tenants for any
contamination caused by them. However, we cannot assure you that our tenants will have the financial capability or willingness
to satisfy their respective indemnification obligations to us, and any such inability or unwillingness to do so may require us to
satisfy the underlying environmental claims.
Tax Regulation
We have elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended
(the “Internal Revenue Code”), and since our formation, have filed our U.S. federal income tax return as a REIT. We believe
that we have met the requirements for qualification as a REIT since our initial REIT election in 1991, and we expect to qualify
as such for each of our taxable years. Our qualification and taxation as a REIT depends upon our ability to meet on a continuing
basis, through actual annual operating results, the various qualification tests and organizational requirements imposed under the
Internal Revenue Code, including qualification tests based on NHI’s assets, income, distributions and stock ownership.
Provided we qualify for taxation as a REIT, we generally will not be required to pay U.S. federal corporate income taxes on our
REIT taxable income (computed without regard to the dividends-paid deduction or our net capital gain or loss) that is currently
distributed to our stockholders. This treatment substantially eliminates the “double taxation” that ordinarily results from
investment in a C corporation. We will, however, be required to pay U.S. federal income tax in certain circumstances.
The sections of the Internal Revenue Code relating to qualification and operation as a REIT, and the U.S. federal income
taxation of a REIT and its stockholders, are highly technical and complex. Some of the requirements depend upon actual
operating results, distribution levels, diversity of stock ownership, asset composition, source of income and record keeping.
Accordingly, while we intend to continue to qualify to be taxed as a REIT, the actual results of our operations for any particular
year might not satisfy these requirements for qualification and taxation as a REIT. Accordingly, no assurance can be given that
the actual results of our operation for any particular taxable year will satisfy such requirements. Further, the anticipated U.S.
federal income tax treatment may be changed, perhaps retroactively, by legislative, administrative or judicial action at any time.
To qualify as a REIT, we must elect to be treated as a REIT, and we must meet various (a) organizational requirements, (b)
gross income tests, (c) asset tests, and (d) annual dividend requirements.
17
Organizational Requirements. The Internal Revenue Code defines a REIT as a corporation, trust or association:
(1) that is managed by one or more trustees or directors;
(2) the beneficial ownership of which is evidenced by transferable shares, or by transferable certificates of beneficial
interest;
(3) that would otherwise be taxable as a domestic corporation, but for Sections 856 through 859 of the Internal Revenue
Code;
(4) that is neither a financial institution nor an insurance company to which certain provisions of the Internal Revenue Code
apply;
(5) the beneficial ownership of which is held by 100 or more persons;
(6) during the last half of each taxable year, not more than 50% in value of the outstanding stock of which is owned, directly
or constructively, by five or fewer individuals, as defined in the Internal Revenue Code to also include certain entities;
and
(7) which meets certain other tests regarding the nature of its income and assets.
We believe that we have been organized and have operated in a manner that has allowed us, and will continue to allow us, to
satisfy conditions (1) through (7) inclusive, during the relevant time periods, and we intend to continue to be organized and
operate in this manner. However, qualification and taxation as a REIT depend upon our ability to meet the various qualification
tests imposed under the Internal Revenue Code, including through actual operating results, asset composition, distribution
levels and diversity of stock ownership. Accordingly, no assurance can be given that we will be organized or will be able to
operate in a manner so as to qualify or remain qualified as a REIT.
Income Tests. We must satisfy two gross income tests annually to maintain our qualification as a REIT.
First, at least 75% of our gross income for each taxable year (excluding gross income from prohibited transactions) must
consist of defined types of income that we derive, directly or indirectly, from investments relating to real property or mortgages
on real property or qualified temporary investment income. Qualifying income for purposes of that 75% gross income test
generally includes:
•
•
•
•
•
rents from real property;
interest on debt secured by mortgages on real property, or on interests in real property (including interest on an
obligation secured by a mortgage on both real property and personal property if the fair market value of the personal
property does not exceed 15% of the total fair market value of all the property securing the obligation);
dividends or other distributions on, and gain from the sale of, shares in other REITs;
gain from the sale of real estate assets; and
income derived from the temporary investment of new capital that is attributable to the issuance of our shares of
beneficial interest or a public offering of our debt with a maturity date of at least five years and that we receive during
the one-year period beginning on the date on which we received such new capital.
Second, in general, at least 95% of our gross income for each taxable year (excluding gross income from prohibited
transactions) must consist of income that is qualifying income for purposes of the 75% gross income test, other types of interest
and dividends, gain from the sale or disposition of stock or securities or any combination of these.
Asset Tests. To maintain our qualification as a REIT, we also must satisfy the following asset tests at the end of each quarter of
each taxable year:
•
First, at least 75% of the value of our total assets must consist of: (a) cash or cash items, including certain receivables,
(b) government securities, (c) real estate assets, including interests in real property, leaseholds and options to acquire
real property and leaseholds, (d) interests in mortgages on real property (including an interest in an obligation secured
by a mortgage on both real property and personal property if the fair market value of the personal property does not
exceed 15% of the total fair market value of all the property securing the obligation) or on interests in real property, (e)
stock in other REITs, (f) debt instruments issued by publicly offered REITs (i.e., REITs which are required to file
18
annual and periodic reports with the SEC under the Securities Exchange Act of 1943, as amended (the “Exchange
Act”)), (g) personal property leased in connection with real property to the extent that rents attributable to such
personal property do not exceed 15% of the total rent received under the lease and are treated as “rents from real
property”; and (h) investments in stock or debt instruments during the one-year period following our receipt of new
capital that we raise through equity offerings or offerings of debt with at least a five year term;
Second, of our investments not included in the 75% asset class, the value of our interest in any one issuer’s securities
may not exceed 5% of the value of our total assets;
Third, we may not own more than 10% of the voting power or value of any one issuer’s outstanding securities;
Fourth, no more than 20% of the value of our total assets may consist of the securities of one or more TRSs;
Fifth, no more than 25% of the value of our total assets may consist of the securities of TRSs and other non-TRS
taxable subsidiaries and other assets that are not qualifying assets for purposes of the 75% asset test; and
Sixth, no more than 25% of our total assets may consist of debt instruments issued by publicly offered REITs that
qualify as “real estate assets” only because of the express inclusion of “debt instruments issued by publicly offered
REITs” in the definition of “real estate assets”.
•
•
•
•
•
Distribution Requirements. Each taxable year, we must distribute dividends, other than capital gain dividends, to our
stockholders in an aggregate amount not less than: the sum of (a) 90% of our “REIT taxable income,” computed without regard
to the dividends-paid deduction or our net capital gain or loss, and (b) 90% of our after-tax net income, if any, from foreclosure
property, minus the sum of certain items of non-cash income.
Taxable REIT Subsidiary. A REIT may directly or indirectly own stock in a TRS. A TRS may be any corporation in which we
directly or indirectly own stock and where both NHI and the subsidiary make a joint election to treat the corporation as a TRS,
in which case it is treated separately from us and will be subject to U.S. federal corporate income taxation. Our stock, if any, of
a TRS is not subject to the 10% or 5% asset tests. Instead, the value of all TRSs owned by us cannot exceed 20% of the value of
our assets. We currently own all of the membership interests of NHI-SS TRS, LLC, and NHI-Discovery I TRS, LLC, and may
form additional TRSs in the future.
We also lease “qualified healthcare properties” on an arm’s-length basis to a TRS (or subsidiary thereof) and the property
is operated on behalf of such subsidiary by a person who qualifies as an “independent contractor” and who is, or is related to a
person who is, actively engaged in the trade or business of operating healthcare facilities for any person unrelated to us or our
TRS. Generally, the rent that we receive from our TRS in such structures will be treated as “rents from real property.”
Subsidiary REITs. We, along with our TRS, currently own all of the common interests in NHI PropCo Member LLC, an entity
that has elected to be taxed as a REIT under the Internal Revenue Code (the “Subsidiary REIT”) and we may own and acquire
direct or indirect interests in additional Subsidiary REITs in the future. We believe that the Subsidiary REIT is organized and
operates in a manner that permits it to qualify for taxation as a REIT for U.S. federal income tax purposes. However, if the
Subsidiary REIT were to fail to qualify as a REIT, then (i) the Subsidiary REIT would become subject to regular U.S. corporate
income tax and (ii) our equity interest in the Subsidiary REIT would cease to be a qualifying real estate asset for purposes of the
75% asset test and could become subject to the 5% asset test, the 10% voting share asset test, and the 10% value asset test
generally applicable to our ownership in corporations other than REITs, qualified REIT subsidiaries (“QRSs”) and TRSs. If the
Subsidiary REIT were to fail to qualify as a REIT and if we were not able to treat the Subsidiary REIT as a TRS of ours
pursuant to certain prophylactic elections we have made, it is possible that we would not meet the 10% voting share test and the
10% value test with respect to our interest in the Subsidiary REIT, in which event we could fail to qualify as a REIT unless we
could avail ourselves of certain relief provisions.
Failure to Qualify. If we lose our status as a REIT (currently or with respect to any tax years for which the statute of limitations
has not expired), we will face serious tax consequences that will substantially reduce the funds available to satisfy our
obligations, to implement our business strategy and to make distributions to our stockholders for each of the years involved
because:
• We would be subject to U.S. federal income tax at the regular corporate rate applicable to regular C corporations on
our taxable income, determined without reduction for amounts distributed to stockholders;
19
•
For tax years beginning after December 31, 2022, we would possibly be subject to certain taxes enacted by the
Inflation Reduction Act of 2022 that are applicable to non-REIT corporations, including the nondeductible 1% excise
tax on certain stock repurchases;
• We would not be required to make any distributions to stockholders, and any dividends to stockholders would be
taxable as ordinary income to the extent of our current and accumulated earnings and profits (which may be subject to
tax at preferential rates to individual stockholders); and
•
Unless we are entitled to relief under statutory provisions, we could not elect to be subject to tax as a REIT for four
taxable years following the year during which we were disqualified.
In the event we are no longer required to pay dividends to maintain REIT status, this could adversely affect the value of our
common stock. See “Item 1A. Risk Factors - Risks Related to Our Status as a REIT.”
Investment Policies
Our investment objectives are to (i) provide consistent and growing current income for distribution to our stockholders
through investments primarily in healthcare-related facilities or in the operations thereof through independent third-party
management, (ii) provide the opportunity to realize capital growth resulting from appreciation, if any, in the residual value of
our portfolio properties, and (iii) preserve and protect stockholders’ capital through a balance of diversity, flexibility and
liquidity. There can be no assurance that these objectives will be realized. Our investment policies include making investments
in real estate, mortgage and other notes receivable, and joint ventures structured to comply with the provisions of RIDEA. We
consider the creditworthiness of the operator to be an important factor in underwriting the lease or loan investment, and we
generally have the right to approve any changes in operators.
During 2023, we made commitments to fund new investments in real estate and loans totaling approximately $74.5 million.
In making new investments, we consider such factors as (i) the geographic area and type of property, (ii) the location,
construction quality, condition and design of the property, (iii) the current and anticipated cash flow and its adequacy to meet
operational needs, and lease or mortgage obligations to provide a competitive income return to our investors, (iv) the growth,
tax and regulatory environments of the communities in which the properties are located, (v) occupancy and demand for similar
facilities in the same or nearby communities, (vi) the quality, experience and creditworthiness of the management operating the
facilities located on the property and (vii) the mix of private and government-sponsored residents. There can be no assurances
that investments meeting our standards regarding these attributes will be found or closed. Our intention is to make investments
in properties with substantial, long-term potential. However, we may choose to sell properties if they no longer meet our
investment objectives.
We will not, without the approval of a majority of the Board of Directors and review of a committee comprised of
disinterested directors, enter into any joint venture or partnership relationships with or acquire from or sell to any director,
officer or employee of NHI, or any affiliate thereof, as the case may be, any of our assets or other property.
The Board of Directors, without the approval of the stockholders, may alter our investment policies if it determines that such
a change is in our best interests and our stockholders’ best interests. The methods of implementing our investment policies may
vary as new investment and financing techniques are developed or for other reasons. Management may recommend changes in
investment criteria from time to time.
Our investments in healthcare-related facilities may utilize borrowed funds or the issuance of equity. We may negotiate lines
of credit or arrange for other short or long-term borrowings from lenders. We may arrange for long-term borrowings from
institutional investors or through public offerings. We have previously invested, and may in the future invest, in properties
subject to existing loans or secured by mortgages, deeds of trust or similar liens with favorable terms or in mortgage investment
pools.
Investor Information
We publish our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and
amendments to such reports on our website at www.nhireit.com. We have a policy of publishing these on the website as soon as
reasonably practicable after filing them with, or furnishing them to, the SEC. Information contained on our website is not
incorporated by reference into this Annual Report on Form 10-K. The SEC also maintains reports, proxy statements,
information statements, and other information regarding issuers that file electronically at http://www.sec.gov.
20
We also maintain the following documents on our website:
▪
▪
▪
▪
▪
▪
The NHI Code of Business Conduct and Ethics which has been adopted for all employees, officers and directors of the
Company.
Information on our “NHI EthicsPoint” which allows all interested parties to communicate with NHI executive officers
and directors. The toll free number is 877-880-2974 and the communications may be made anonymously, if desired.
The NHI Restated Audit Committee Charter.
The NHI Revised Compensation Committee Charter.
The NHI Revised Nominating and Corporate Governance Committee Charter.
The NHI Corporate Governance Guidelines.
We will furnish, free of charge, a copy of any of the above documents to any interested investor upon receipt of a written
request.
Our transfer agent is Computershare. Computershare will assist registered owners with the NHI Dividend Reinvestment
Plan, change of address, transfer of ownership, payment of dividends, replacement of lost checks or stock certificates.
Computershare’s contact information is: Computershare Trust Company, N.A., P.O. Box 43078, Providence, RI 02940-3078.
The toll free number is 800-568-3476 and the website is www.computershare.com.
ITEM 1A. RISK FACTORS
There are many significant factors that could materially adversely impact our financial condition, results of operations, cash
flows, distributions and stock price. The following are risks we believe are material to our stockholders. There may be
additional risks and uncertainties that we have not presently identified or have not deemed material. Some of the following risk
factors constitute forward-looking statements. Please refer to “Cautionary Statement Regarding Forward-Looking Statements”
at the beginning of this Annual Report on Form 10-K.
Risks Related to Our Managers, Tenants and Borrowers
We depend on the operating success of our tenants, managers and borrowers and if their financial condition or business
prospects deteriorate, our financial condition and results of operations could be adversely affected.
We rely on our tenants, managers and borrowers and their ability to perform their obligations to us. Any of our tenants,
managers or borrowers may experience a weakening in their overall financial condition as a result of deteriorating operating
performance, changes in industry or market conditions, such as rising interest rates or inflation, or other factors. If the financial
condition of any of our tenants, managers or borrowers deteriorates, they may be unable or unwilling to make payments or
perform their obligations to us in a timely manner if at all.
Revenues for the operators of our properties are primarily driven by occupancy and reimbursement by Medicare, Medicaid
and private payors. Revenues from government reimbursement have, and may continue to, come under pressure due to
reimbursement cuts resulting from federal and state budget shortfalls and constraints, and both governmental and private payors
are increasingly imposing more stringent cost control measures. Periods of weak economic growth in the U.S. which affect
housing sales, investment returns and personal incomes may adversely affect senior housing occupancy rates. An oversupply of
senior housing real estate may also apply downward pressure to the occupancy rates of our operators. Expenses for the facilities
are driven by the costs of labor, food, utilities, taxes, insurance and rent or debt service. Liability insurance and staffing costs
continue to increase for our operators. Historically low unemployment has created significant wage pressure for our operators.
In addition, inflation, both real and anticipated, as well as any resulting governmental policies, could adversely affect the
economy and the costs of labor, goods and services for our operators. Because our operators are typically required to pay all
property operating expenses, increases in property-level expenses at our leased properties generally do not directly affect us.
Increased operating costs could have an adverse impact on our operators if increases in their operating expenses exceed
increases in their revenue, which may adversely affect their ability to pay rent owed to us. An increase in our operators’
expenses and a failure of their revenues to increase at least with inflation could adversely affect our operators’ and our financial
condition and our results of operations.
21
To the extent any decrease in revenues and/or any increase in operating expenses of our operators results in a property not
generating enough cash to make scheduled payments to us, our revenues, net income and funds from operations would be
adversely affected. Such events and circumstances would cause us to evaluate whether there was an impairment of the real
estate or mortgage loan that should be charged to earnings. Such impairment would be measured as the amount by which the
carrying amount of the asset exceeded its fair value. Consequently, we might be unable to maintain or increase our current
dividends and the market price of our stock may decline.
We are exposed to the risk that our managers, tenants and borrowers may become subject to bankruptcy or insolvency
proceedings.
Although our lease agreements provide us the right to evict a tenant/operator and demand immediate payment of rent and
exercise other remedies, and our mortgage loans provide us the right to terminate any funding obligations, demand immediate
repayment of principal and unpaid interest, foreclose on the collateral and exercise other remedies, the bankruptcy laws afford
certain rights to a party that has filed for bankruptcy or reorganization. A tenant or borrower in bankruptcy may be able to limit
or delay our ability to collect unpaid rent in the case of a lease or to receive unpaid principal and/or interest in the case of a
mortgage loan and to exercise other rights and remedies. For example, a tenant may reject its lease with us in a bankruptcy
proceeding. In such a case, our claim against the tenant for unpaid and future rents would be limited by the statutory cap of the
U.S. Bankruptcy Code. This statutory cap could be substantially less than the remaining rent owed under the lease, and any
claim we have for unpaid rent might not be paid in full. In addition, a tenant may assert in a bankruptcy proceeding that its lease
should be re-characterized as a financing agreement. If such a claim is successful, our rights and remedies as a lender, compared
to a landlord, are generally more limited. We may be required to fund certain expenses (e.g. real estate taxes, maintenance and
capital improvements) to preserve the value of a property, avoid the imposition of liens on a property and/or transition a
property to a new tenant or borrower. In some instances, we have terminated our lease with a tenant and leased the facility to
another tenant. In certain of those situations, we provided working capital loans to, and limited indemnification of, the new
tenant. If we cannot transition a leased facility to a new tenant, we may take possession of that property, which may expose us
to certain successor liabilities. Should such events occur, our revenue and operating cash flow may be adversely affected.
Certain tenants in our portfolio account for a significant percentage of the rent we expect to generate from our portfolio,
and the failure of any of these tenants to meet their obligations to us could materially and adversely affect our business,
financial condition and results of operations and our ability to make distributions to our stockholders.
The successful performance of our real estate investments is materially dependent on the financial stability of our tenants/
operators. For the year ended December 31, 2023, approximately 40% of our total revenue was generated by three tenants,
Senior Living (16%), NHC (12%) and Bickford (12%). Payment defaults or a decline in the operating performance by any of
these tenants or other tenants/operators could materially and adversely affect our business, financial condition and results of
operations and our ability to pay expected dividends to our stockholders. In the event of a tenant default, we may experience
delays in enforcing our rights as landlord and may incur substantial costs in protecting our investment and re-leasing our
property. Further, we may not be able to re-lease the property for the rent previously received, or at all, or lease terminations
may cause us to sell the property at a loss. The result of any of the foregoing risks could materially and adversely affect our
business, financial conditions and results of operations and our ability to make distributions to our stockholders.
Actual or perceived risks associated with pandemics, epidemics or outbreaks, such as the COVID-19 pandemic, have had
and may in the future have a material adverse effect on our operators’ business and results of operations.
The business and results of operations of the operators of our properties and the Company have been and may continue to be
affected by the COVID-19 pandemic, and could in the future be adversely affected by other pandemics, epidemics, outbreaks of
infectious disease or other public health crises. Most of our properties are designed for elderly patients, who comprise the
population most impacted by COVID-19. Nearly 90% of deaths and 63% of hospitalizations in 2023 as a result of COVID-19
were individuals in the 65+ age group.
Revenues for the tenants and operators of our properties are significantly impacted by occupancy. A public health crisis may
diminish the public trust in senior housing properties or medical facilities, especially those that have treated or house consumers
affected by contagious diseases, which may result in a decline in consumers seeking services offered through our properties. As
a result, we may be more vulnerable to the effects of a public health crisis. In addition, actions our operators have taken to
address contagious diseases such as COVID-19 have materially increased their operating costs, in comparison to pre-pandemic
levels, and a future health crisis may also result in increased operating costs. Such costs include those related to enhanced health
and safety precautions and increased retention and recruitment labor costs among other measures. A decrease in occupancy or
increase in costs is likely to have a material adverse effect on the ability of our tenants and operators to meet their financial and
22
other contractual obligations to us, including the payment of rent, as well as on our results of operations. In some cases, we
have had to, and we may continue to have to, write-off unpaid rental payments, incur lease accounting charges due to the
uncollectibility of rental payments and/or restructure our tenants’ and operators’ long-term rent obligations. In response to
requests by operators adversely impacted by COVID-19, we provided pandemic-related rent concessions totaling $10.7 million
during 2022. Furthermore, infections of contagious diseases at our facilities could lead to material increases in litigation costs
for which our operators, or possibly we, may be liable.
The measures that federal, state and local governments, agencies and health authorities implement to address an epidemic,
pandemic or other outbreaks of infectious diseases, may be insufficient to offset any downturn in business of our tenants and
operators, may increase operating costs for our tenants, managers and borrowers or may otherwise disrupt or affect the
operation of our properties. The rapid development and fluid nature of an epidemic, pandemic or outbreak of infectious disease
precludes any prediction as to the ultimate adverse impact on NHI or its operators. Nevertheless, an epidemic, pandemic or
outbreak of infectious disease, and the public’s and government responses to such future public health crisis, could have a
material, adverse effect on our business.
Two members of our Board of Directors are also members of the board of directors of NHC, and their interests may
differ from those of our stockholders.
Two of our board members, including our chairman of the Board of Directors, are also members of NHC’s board of
directors. Those directors may have conflicting interests with holders of the Company’s common stock with respect to the NHC
properties. During the year ended December 31, 2023, revenue from NHC represented 12% of our total revenue. With respect
to all decisions by our Board of Directors related to the NHC properties, the two directors that are also members of NHC’s
board of directors are recused and do not participate in the NHI board discussions or vote related to such matters. However,
these relationships could influence the Board of Directors’ decisions with respect to the properties leased to and operated by
NHC. As of December 31, 2023, NHC owned 1,630,642 shares of our common stock.
We are exposed to risks related to governmental regulations and payors, principally Medicare and Medicaid, and the
effect of changes to laws, regulations and reimbursement rates on our tenants’ and borrowers’ business.
Our tenants, managers and borrowers are subject to complex federal, state and local laws and regulations relating to
governmental healthcare programs. See “Item 1. Business - Government Regulation.” Regulation of the healthcare industry
generally has intensified over time both in the number and type of regulations and in the efforts to enforce those regulations.
Federal, state and local laws and regulations affecting the healthcare industry include those relating to, among other things,
licensure; certification and enrollment with government programs; facility operations; addition or expansion of facilities;
services and equipment; allowable costs; the preparation and filing of cost reports; privacy and security of health-related and
other personal information; prices for services; quality of medical equipment and services; necessity and adequacy of medical
care; patient rights; billing and coding for services and properly handling overpayments; maintenance of adequate records;
relationships with physicians and other referral sources and referral recipients; debt collection; communications with patients
and consumers; interoperability; and information blocking. If our tenants, operators or borrowers fail to comply with applicable
laws and regulations, they may be subject to liabilities and other consequences including civil penalties, loss of facility
licensure, exclusion from participation in the Medicare, Medicaid, and other government healthcare programs, civil lawsuits
and criminal penalties. In addition, different interpretations or enforcement of, or changes to, applicable laws and regulations in
the future could subject current or past practices to allegations of illegality or impropriety or could require our tenants,
managers and borrowers to make changes to their facilities, equipment, personnel, services, and operating expenses. If the
operations, cash flows or financial condition of our tenants, operators and/or borrowers are materially adversely impacted by
current or future government regulation, our revenue and operations may be adversely affected as well. In addition, if an
operator, borrower or tenant defaults on its lease or loan with us, our ability to replace the operator or tenant may be delayed by
federal, state, or local approval processes.
Our tenants’, operators’ and borrowers’ businesses are also affected by government and private payor reimbursement rates
and policies. Payments from government programs and private payors are subject to statutory and regulatory changes,
retroactive rate adjustments, recovery of program overpayments or set-offs, administrative rulings, policy interpretations,
payment or other delays by fiscal intermediaries, government funding restrictions (at a program level or with respect to specific
facilities) and interruption or delays in payments due to any ongoing governmental investigations and audits at such facilities.
In recent years, legislative and regulatory changes have resulted in limitations and reductions in payments for certain services
under government programs. For example, the Budget Control Act of 2011 (“BCA”) requires automatic spending reductions to
reduce the federal deficit, resulting in a uniform payment reduction across all Medicare programs of 2% per fiscal year that
extends through the first seven months of 2032. As a result of COVID-19-related relief legislation, an additional Medicare
payment reduction of up to 4% was required to take effect in January 2022, but Congress has delayed implementation of this
23
reduction until 2025. State budgetary pressures have resulted, and will likely continue to result, in reduced spending or reduced
spending growth for Medicaid programs in many states, including measures such as tightening patient eligibility requirements,
reducing coverage, and enrolling Medicaid recipients in managed care programs. In addition, CMS may implement or oversee
changes affecting reimbursement through new or modified demonstration projects, including those authorized pursuant to
Medicaid waivers.
Any reductions in Medicare or Medicaid reimbursement could have an adverse effect on the financial operations of our
borrowers, operators and tenants who operate SNFs. Further, reductions in payments under government healthcare programs
may negatively impact payments from private payors, as some private payors rely on government payment systems to
determine payment rates. There can be no assurance that adequate reimbursement levels will continue to be available for
services provided by any facility operator, whether the facility receives reimbursement from Medicare, Medicaid or private
payor sources. Significant limits on the scope of services reimbursed and on reimbursement rates and fees could have a material
adverse effect on an operator’s liquidity, financial condition and results of operations, which could adversely affect the ability
of an operator to meet its obligations to us.
More generally, the legislative and regulatory environment for healthcare products and services is dynamic, and Congress
and certain state legislatures have considered or enacted a large number of laws and regulations intended to make major
changes in the healthcare system, including laws that affect how healthcare services are delivered and reimbursed. Recent
government initiatives and proposals relevant to our properties include those focused on transparency of SNF ownership and
minimum SNF staffing requirements. For example, a final rule issued by CMS in November 2023 requires Medicare-enrolled
SNFs and Medicaid-enrolled nursing homes to disclose additional information about owners, operators, and management,
including whether they are a REIT or private equity company. This information will be publicly available. This rule may result
in increased scrutiny of REITs, private equity companies, and similar entities involved in owning or operating SNFs and
nursing homes. Other industry participants, such as private payors, may also introduce financial or delivery system reforms.
There is uncertainty with regard to whether, when and what health reform initiatives will be adopted in the future and the
impact of such reform efforts on providers and other healthcare industry participants, including our tenants, managers and
borrowers.
We are exposed to the risk that the cash flows of our tenants, managers and borrowers may be adversely affected by
increased liability claims and liability insurance costs.
ALF and SNF operators have experienced substantial increases in both the number and size of patient care liability claims in
recent years. As a result, general and professional liability costs have increased and may continue to increase. Nationwide, long-
term care liability insurance rates are increasing because of large jury awards in states like Texas and Florida. Both Texas and
Florida have adopted SNF liability laws that modify or limit tort damages. Despite some of these reforms, the long-term care
industry overall continues to experience very high general and professional liability costs. Insurance companies have responded
to this claims crisis by severely restricting their capacity to write long-term care general and professional liability policies. No
assurance can be given that the climate for long-term care general and professional liability insurance will improve in either of
the foregoing states or any other states where the facilities operators conduct business. Insurance companies may continue to
reduce or stop writing general and professional liability policies for ALFs and SNFs. Thus, general and professional liability
insurance coverage may be restricted, very costly or not available. Increased general and professional liability costs may
adversely affect our tenants’ or operators’ future operations, cash flows and financial condition and may have a material adverse
effect on the tenants’ or operators’ ability to meet their obligations to us.
We are exposed to the risk that we may not be fully indemnified by our tenants, managers and borrowers against future
litigation.
Our facility leases and notes require that the tenants/managers/borrowers name us as an additional insured party on their
insurance policies covering professional liability or personal injury claims. These instruments also require the tenants/borrowers
to indemnify and hold us harmless for all claims arising out of or incidental to the occupancy and use of each facility. However,
claims could exceed the policy limits, the insurance company could fail or coverage may not otherwise be available. We cannot
give any assurance that these protective measures will eliminate any risk to us related to future litigation, the costs of which
could have a material adverse impact on us.
Risks Related to Our Business and Operations
We depend on the success of property development and construction activities, which may fail to achieve the operating
results we expect.
24
When we decide to invest in the renovation of an existing property or in the development of a new property, we make
assumptions about the future potential cash flows of that property. We estimate our return based on expected occupancy, rental
rates and future capital costs. If our projections prove to be inaccurate due to increased capital costs, lower occupancy or other
factors, our investment in that property may not generate the cash flow we expected. Construction and development projects
involve risks such as (i) development of a project could be abandoned after expending significant resources resulting in loss of
deposits or failure to recover expenses already incurred; (ii) development and construction costs of a project could exceed
original estimates due to increased interest rates and higher material costs; (iii) project delays could result in increases in
construction costs and debt service expenses as a result of a variety of factors that are beyond our control, including natural
disasters, labor conditions, material shortages, and regulatory hurdles; and (iv) financing for a project could be unavailable on
favorable terms or at all. Recently developed properties may take longer than expected to achieve stabilized operating levels, if
at all. To the extent such facilities experience such increases in cost or delays in construction or financing, or otherwise fail to
reach stabilized operating levels or achieve stabilization later than expected, it could materially adversely affect our tenants’
abilities to make payments to us under their leases and thus adversely affect our business and results of operations.
We are exposed to the risk that the illiquidity of real estate investments could impede our ability to respond to adverse
changes in the performance of our properties.
Real estate investments are relatively illiquid and, therefore, our ability to quickly sell or exchange any of our properties in
response to changes in economic and other conditions, including rising interest rates, may be limited. All of our properties are
"special purpose" properties that cannot be readily converted to general residential, retail or office use. Facilities that participate
in Medicare or Medicaid must meet extensive program requirements, including physical plant and operational requirements.
Transfers of operations of facilities are subject to regulatory approvals not required for transfers of other types of real estate.
Thus, if the operation of any of our properties becomes unprofitable due to competition, age of improvements or other factors
such that our tenant or borrower becomes unable to meet its obligations on the lease or mortgage loan, the liquidation value of
the property may be less than the net book value or the amount owed on any related mortgage loan, because the property may
not be readily adaptable to other uses. The sale of the property or the replacement of an operator that has defaulted on its lease
or loan could also be delayed by the approval process of any federal, state or local agency necessary for the transfer of the
property or the replacement of the operator with a new operator licensed to manage the facility. No assurances can be given that
we will recognize full value for any property that we are required to sell for liquidity reasons. Should such events occur, our
results of operations and cash flows could be adversely affected.
We are exposed to risks associated with our investments in unconsolidated entities, including our lack of sole decision-
making authority and our reliance on the financial condition of other interests.
Our investments in unconsolidated entities could be adversely affected by our lack of sole decision-making authority
regarding major decisions, our reliance on the financial condition of other interests, any disputes that may arise between us and
other partners, and our exposure to potential losses from the actions of partners. Risks of dealing with parties outside of NHI
include limitations on unilateral major decisions opposed by other interests, the prospect of divergent goals of ownership
including disputes regarding management, ownership or disposition of a property, or limitations on the transfer of our interests
without the consent of our partners. Risks of the unconsolidated entity extend to areas in which the financial health of our
partners may impact our plans. Our partners might become bankrupt or fail to fund their share of required capital contributions,
which may hinder significant action in the entity. We may disagree with our partners about decisions affecting a property or the
entity itself, which could result in litigation or arbitration that increases our expenses, distracts our officers and directors and
disrupts the day-to-day operations of the property, including by delaying important decisions until the dispute is resolved; and
finally, we may suffer losses as a result of actions taken by our partners with respect to our investments.
We are subject to risks relating to our joint venture investment with Life Care Services for Timber Ridge, an entrance fee
CCRC, associated with Type A benefits offered to the residents of the joint venture's entrance-fee community and related
accounting requirements.
Effective January 31, 2020, we entered into a joint venture with Life Care Services (“LCS”) which consists of two parts,
NHI-LCS JV I, LLC (“Timber Ridge PropCo”), which owns the real estate and is owned 80% by NHI and 20% by LCS, and
Timber Ridge OpCo, LLC (“Timber Ridge OpCo”) which operates the property and is owned 25% by NHI’s TRS and 75% by
LCS. Rents received from the Timber Ridge OpCo in the RIDEA structure are treated as qualifying rents from real property for
REIT tax purposes only if (i) they are paid pursuant to a lease of a “qualified healthcare property” and (ii) the operator qualifies
as an “eligible independent contractor,” as defined in the Internal Revenue Code. If either of these requirements are not
satisfied, then the rents will not be qualifying rents.
25
As part of acquisition of the real estate in January 2020, Timber Ridge PropCo accepted the property subject to trust liens
previously granted to residents of Timber Ridge. Beginning in 2008, early residents of Timber Ridge executed loans to the
then-owner/operators backed by liens and entered into a Deed of Trust and Indenture of Trust (the “Deed and Indenture”) for
the benefit of the trustee on behalf of all residents who made mortgage loans to the owner/operator in accordance with a
resident agreement. The Deed and Indenture granted a security interest in the Timber Ridge property to secure the loans made
by the early residents of the property. This practice was discontinued at Timber Ridge in 2008, prior to our investment.
However, the remaining outstanding “old” loans made by the residents are still secured by a security interest in the Timber
Ridge property. The trustee for all of the residents who made “old” loans in accordance with the resident agreements entered
into a subordination agreement concurrent with Timber Ridge PropCo’s acquisition of the property, pursuant to which the
trustee acknowledged and confirmed that the security interests created under the Deed and Indenture were subordinate to any
security interests granted in connection with the loan made by NHI to Timber Ridge PropCo. With the periodic settlement of
some of the outstanding resident loans in the course of normal entrance-fee community operations by Timber Ridge OpCo, the
balance owing on the Deed and Indenture at December 31, 2023 was $11.8 million. By terms of the resident loan assumption
agreement, during the term of the lease (seven years with two renewal options), Timber Ridge OpCo is to indemnify Timber
Ridge PropCo for any repayment by Timber Ridge PropCo of these liabilities under the guarantee. We cannot give any
assurance that these protective measures will eliminate any risk to us related to claims under the Deed and Indenture.
As a result of the RIDEA structure, we have an investment in the operations of Timber Ridge, which is a Class A quality,
Type A care CCRC. As a Type A entrance-fee community the entrance fee is divided into a refundable and non-refundable
portion depending upon the resident’s chosen contract program. The refundable portion of the upfront entrance fee is recorded
as a liability on the financial statements of Timber Ridge OpCo. The non-refundable portion of the upfront entrance fee is
recorded as deferred revenue and amortized over the actuarial life of the resident. We believe the structure of the joint venture
does not require that Timber Ridge OpCo’s financial statements be consolidated into NHI, but if we are unable to properly
maintain that structure or become required for any reason to consolidate Timber Ridge OpCo’s financial statements into ours,
the results would have a material adverse impact on our financial results.
We are subject to additional risks related to healthcare operations associated with our investments in unconsolidated
entities, which could have a material adverse effect on our results of operations.
Since January 31, 2020, we have one investment in an unconsolidated entity, Timber Ridge OpCo. As such, we are exposed
to various operational risks with respect to this investment that may increase our costs or adversely affect our ability to increase
revenues. These risks include fluctuations in resident occupancy, operating expenses, and economic conditions; competition;
certification and inspection laws, regulations, and standards; the availability and increases in cost of general and professional
liability insurance coverage; litigation; federal, state and local taxes and regulations; costs associated with government
investigations and enforcement actions; the availability and increases in cost of labor; and other risks applicable to any
operating business. Any one or a combination of these factors may adversely affect our revenue and operations.
Inflation and increased interest rates may adversely affect our financial condition and results of operations.
Although inflation has not materially impacted our operations in the recent past, inflation has recently been at a 40-year
high and between March 2022 and July 2023, the Federal Reserve raised the federal funds rate in an effort to curb inflation.
Although the federal funds rate increases have halted since July 2023, Federal Reserve officials have indicated that the federal
funds rate may remain at current levels or be further increased. The Federal Reserve’s action, coupled with other
macroeconomic factors, may trigger a recession in the United States and/or globally. Increased inflation and interest rates could
have an adverse impact on our variable rate debt, our ability to borrow money, and general and administrative expenses, as
these costs could increase at a rate higher than our rental and other revenue. Increases in the costs of owning and operating our
properties due to inflation could reduce our net operating income and the value of an investment in us to the extent such
increases are not reimbursed or paid by our tenants. If we are materially impacted by increasing inflation because, for example,
inflationary increases in costs are not sufficiently offset by the contractual rent increases and operating expense reimbursement
provisions or escalations in the leases with our tenants, our results of operations could be adversely affected. In addition, due to
rising interest rates, we may experience restrictions in our liquidity based on certain financial covenant requirements, our
inability to refinance maturing debt in part or in full as it comes due and higher debt service costs and reduced yields relative to
cost of debt. If we are unable to find alternative credit arrangements or other funding in a high interest environment, our
financial results may be negatively impacted.
Adverse developments affecting the financial services industry, including events or concerns involving liquidity, defaults,
or non-performance by financial institutions, could adversely affect our business, financial condition, results of operations,
or our prospects.
26
The funds in our accounts are held in banks or other financial institutions. Our cash held in non-interest bearing and
interest-bearing accounts may periodically exceed any applicable Federal Deposit Insurance Corporation (“FDIC”) insurance
limits. Should events, including limited liquidity, defaults, non-performance or other adverse developments occur with respect
to the banks or other financial institutions that hold our funds, or that affect financial institutions or the financial services
industry generally, or concerns or rumors about any events of these kinds or other similar risks, our liquidity may be adversely
affected. For example, on March 10, 2023, the FDIC announced that Silicon Valley Bank had been closed by the California
Department of Financial Protection and Innovation. Although we did not have any funds in Silicon Valley Bank or other
institutions that have been closed, we cannot guarantee that the banks or other financial institutions that hold our funds will not
experience similar issues.
In addition, investor concerns regarding the U.S. or international financial systems could result in less favorable
commercial financing terms, including higher interest rates or costs and tighter financial and operating covenants, or systemic
limitations on access to credit and liquidity sources, thereby making it more difficult for us to acquire financing on terms
favorable to us in connection with a potential business combination, or at all, and could have material adverse impacts on our
liquidity, our business, financial condition or results of operations, and our prospects.
We are exposed to operational risks with respect to our SHOP structured communities.
During 2022, we transitioned 15 of our legacy Holiday properties to be SHOP structured communities. Our SHOP
structured communities expose us to various operational risks that may increase our costs or adversely affect our ability to
generate revenues. As the owner of a property under a SHOP structure, we are ultimately responsible for all operational risks
and other liabilities of the property, other than those arising out of certain actions by our manager, such as gross negligence or
willful misconduct. Operational risks include, and our revenues therefore depend on, among other things: (i) occupancy rates;
(ii) rental rates charged to residents; (iii) our operators’ reputations and ability to attract and retain residents; (iv) general
economic conditions and market factors that impact seniors including those exacerbated by the COVID-19 pandemic; (v)
competition from other senior housing providers; (vi) compliance with federal, state, and local laws and regulations and
industry standards, including but not limited to licensure requirements, where applicable; (vii) litigation involving our
properties or residents; (viii) the availability and cost of general and professional liability insurance coverage or increases in
insurance policy deductibles; and (ix) the ability to control operating expenses, which have increased, and may continue to
increase. In addition, the success of our SHOP structured communities will depend largely on our ability to establish and
maintain good relationships with our managers. Although the SHOP structure gives us certain oversight approval rights (e.g.,
budgets, material contracts, etc.) and the right to review operational and financial reporting information, we have outsourced to
our third-party managers the day to day operations of the communities. Therefore, we are dependent on our managers to operate
these communities in a manner that complies with applicable law, minimizes legal risk and maximizes the value of our
investment. Failure by our managers to adequately manage these risks could have a material adverse effect on our business,
results of operations and financial condition.
From time to time, disputes may arise between us and our managers regarding their performance or compliance with the
terms of the agreements we have entered into with them, which in turn could adversely affect our results of operations. We will
generally attempt to resolve any such disputes through discussions and negotiations; however, if we are unable to reach
satisfactory results through discussions and negotiations, we may choose to terminate the applicable agreement, litigate the
dispute or submit the matter to third-party dispute resolution, the outcome of which may be unfavorable to us.
In the event that any of the agreements with our managers are terminated, we can provide no assurances that we could find a
replacement manager or that any replacement manager will be successful in managing our SHOP structured communities.
A cybersecurity incident or other form of data breach involving Company information could cause a loss of confidential
consumer and other personal information, give rise to remediation and other expenses, expose us to liability under privacy
and security and consumer protection laws, subject us to federal and state governmental inquiries, damage our reputation,
and otherwise be disruptive to our business.
Our business, like that of other REITs, involves the receipt, storage and transmission of information about our Company,
our tenants, managers and borrowers, and our employees, some of which is entrusted to third-party service providers and
vendors. We also work with third-party service providers and vendors to provide technology, systems and services that we use
in connection with the receipt, storage and transmission of this information. As a matter of course, we may store or process the
personal data of employees and other persons as required to provide our services and such personal data or other data may be
hosted or exchanged with our partners and other third-party providers.
27
As with all companies that utilize information systems, our information systems, and those of our third-party service
providers and vendors, may be vulnerable to continually evolving cybersecurity risks. We employ industry standard
administrative, technical and physical safeguards designed to protect the integrity and security of personal data we collect or
process. We have implemented and regularly review and update processes and procedures designed to protect against
unauthorized access to or use of secured data and to prevent data loss. Unauthorized parties may attempt to gain access to these
systems or our information through fraud or deception of our associates, ransomware, malware, and other malicious software,
third-party service providers or vendors. Hardware, software or applications we obtain from third parties may contain defects in
design or manufacture or other problems that could unexpectedly compromise information security. The methods used to obtain
unauthorized access, disable, misappropriate, manipulate, or degrade service or sabotage systems are also constantly changing
and evolving and may be difficult to anticipate or detect for long periods of time. The ever-evolving threats mean we and our
third-party service providers and vendors must continually evaluate and adapt our respective systems and processes, and there is
no guarantee that they will be adequate to safeguard against all data security breaches or misuses of data. Furthermore, because
the techniques used in cyber-attacks change frequently and may not be immediately recognized, the Company may experience
security or data breaches that remain undetected for an extended time. Despite the security measures we have in place, and any
additional measures we may implement in the future, our facilities and systems, and those of our third-party service providers,
could be vulnerable to service interruptions, outages, cyber-attacks and security breaches and incidents, human error,
earthquakes, hurricanes, floods, pandemics, fires, other natural disasters, power losses, disruptions in telecommunications
services, fraud, military or political conflicts, terrorist attacks and other geopolitical unrest, computer viruses, ransomware, and
other malicious software, changes in social, political, or regulatory conditions or in laws and policies, or other changes or
events.
Any significant compromise or breach of our data security, whether external or internal, or misuse of our data, could disrupt
our operations, result in significant costs, harm our business relationships, increase our security and insurance costs and damage
our reputation. A security or data breach could also subject us to litigation and government enforcement actions, which could
result in fines and other penalties. Moreover, any significant cybersecurity events could require us to devote significant
management resources to address the problems created by such events, interfere with the pursuit of other important business
strategies and initiatives, and cause us to incur additional expenditures, which could be material, including to investigate such
events, remedy cybersecurity problems, recover lost data, prevent future compromises and adapt systems and practices in
response to such events. There is no assurance that any remedial actions will meaningfully limit the success of future attempts
to breach our information technology systems.
In addition, as the regulatory environment related to information security, data collection and use, and privacy becomes
increasingly rigorous, with new and constantly changing requirements applicable to our business, compliance with those
requirements could also result in significant additional costs.
We are exposed to risks related to environmental laws and the costs associated with liabilities related to hazardous
substances.
Under various federal and state laws, owners or operators of real property may be required to respond to the release of
hazardous substances on the property and may be held liable for property damage, personal injuries or penalties that result from
environmental contamination of currently or formerly owned real estate, often regardless of knowledge of or responsibility for
the contamination. These laws also expose us to the possibility that we may become liable to reimburse the government for
damages and costs it incurs in connection with the contamination. Generally, such liability attaches to a person based on the
person’s relationship to the property. Although our tenants and operators are primarily responsible for the condition of the
property they occupy, we also could be held liable to a governmental authority or to third parties for property damage, personal
injuries, and investigation and clean-up costs incurred in connection with the contamination or we could be required to incur
additional costs to change how the property is constructed or operated due to presence of such substances. However, we review
environmental site assessments of the properties that we purchase or encumber prior to taking an interest in them. Those
assessments are designed to meet the “all appropriate inquiry” standard, which qualifies us for the innocent purchaser defense if
environmental liabilities arise. Notwithstanding these assessments, however, environmental liabilities, including mold, may be
present in our properties and we may incur costs to remediate contamination, which could have a material adverse effect on our
business or financial condition. In addition, the presence of hazardous substances or a failure to properly remediate any
resulting contamination could adversely affect our ability to lease, mortgage, or sell an affected property.
We are subject to risks of damage from catastrophic weather and other natural or man-made disasters and the physical
effects of climate change.
Natural and man-made disasters, including terrorist attacks and acts of nature such as hurricanes, tornados, earthquakes,
flooding and wildfires, may cause damage to our properties or business disruption to our tenants, managers and borrowers.
28
These adverse weather and natural or man-made events could cause substantial damage or loss to our properties which could
exceed applicable property insurance coverage. Such events could also have a material adverse impact on our tenants’,
operators’ and borrowers’ operations and ability to meet their obligations to us. In the event of a loss in excess of insured limits,
we could lose our capital invested in the affected property, as well as anticipated future revenue from that property. Any such
loss could materially and adversely affect our business and our financial condition and results of operations.
Climate change may also have indirect effects on our business by increasing the cost of (or making unavailable) property
insurance on terms we find acceptable. To the extent that significant changes in the climate occur in areas where our properties
are located, we may experience more frequent extreme weather events which may result in physical damage to, or a decrease in
demand for, properties located in these areas or affected by these conditions. In addition, changes in federal and state legislation
and regulation on climate change could result in increased capital expenditures to improve the energy efficiency of our existing
properties and could also require us to spend more on our new development properties without a corresponding increase in
revenue. Should the impact of climate change be material in nature, including destruction of our properties, or occur for lengthy
periods of time, our financial condition or results of operations may be adversely affected.
We depend on the success of our future acquisitions and investments.
We are exposed to the risk that our future acquisitions may not prove to be successful. We could encounter unanticipated
difficulties and expenditures relating to any acquired properties, including contingent liabilities, and newly acquired properties
might require significant attention of our management that would otherwise be devoted to our existing business. If we agree to
provide construction funding to a borrower and the project is not completed, we may need to take steps to ensure completion of
the project. Moreover, if we issue equity securities or incur additional debt, or both, to finance future acquisitions, it may reduce
our per share financial results.
We depend on our ability to reinvest cash in real estate investments in a timely manner and on acceptable terms.
From time to time, we will have cash available from principal payments on our notes receivable and the sale of properties,
including tenant purchase option exercises, under the terms of master leases or similar financial support arrangements. We must
reinvest these proceeds, on a timely basis, in new investments or in qualified short-term investments. We compete for real estate
investments with a broad variety of potential investors. This competition for attractive investments may negatively affect our
ability to make timely investments on terms acceptable to us. Delays in reinvesting our cash may negatively impact revenues
and the amount of distributions to stockholders.
Competition for acquisitions may result in increased prices for properties.
We may face increased competition for acquisition opportunities from other well-capitalized investors, including publicly
traded and privately held REITs, private real estate funds, partnerships and others. This may mean that we are unsuccessful in a
potential acquisition of a desired property at an acceptable price, or even if we are able to acquire a desired property,
competition from other real estate investors may significantly increase the purchase price.
We depend on our ability to retain our management team and other personnel and attract suitable replacements should
any such personnel leave.
The management and governance of the Company depends on the services of certain key personnel, including senior
management. The departure of any key personnel could have an adverse effect on the Company and adversely affect our
financial condition and results of operations. Our senior management team possesses substantial experience and expertise and
has strong business relationships with our tenants and operators and other members of the business communities and industries
in which we operate. As a result, the loss of these personnel could jeopardize our relationships and operations. We cannot
predict the impact that any such departures could have on our ability to achieve our objectives. Furthermore, such a loss could
be negatively perceived in the capital markets. Other than Mr. Mendelsohn, our Chief Executive Officer, we do not have
employment agreements with any of our management team. In addition, we do not have key man insurance on any of our key
employees. Our failure to retain and motivate our management team and other personnel and attract suitable replacements
should any such personnel leave, could have a significant impact on our financial condition and results of operations.
We are exposed to the risk that our assets may be subject to impairment charges.
As a REIT, a significant percentage of our assets is invested in real estate. We regularly evaluate our real estate investments
and other assets for impairment indicators. The judgment regarding the existence of impairment indicators is based on factors
such as market conditions, operator performance and legal structure. If we determine that a significant impairment has occurred,
29
we would be required to make an adjustment to the net carrying value of the asset, which could have a material adverse effect
on our reported results of operations in the period in which the impairment charge occurs. Such impairment charges may make
it more difficult for us to meet the financial ratios in our indebtedness and may reduce the borrowing base, which may reduce
the amounts of cash we would otherwise have available to pay expenses, make dividend distributions, service other
indebtedness and operate our business.
In 2023, we recorded impairment charges totaling $1.6 million on four properties. In 2022, we recorded impairment charges
of $51.6 million on 19 properties.
Our ability to raise capital through equity sales is dependent, in part, on the market price of our common stock, and our
failure to meet market expectations with respect to our business, or other factors we do not control, could negatively impact
such market price and availability of equity capital.
As of December 31, 2023, we had the potential to access all of the capacity of our $500.0 million at-the-market (“ATM”)
equity program through the issuance of common stock. In addition, we maintain an effective automatic shelf registration
statement through which capital could be raised via the issuance of equity securities. As with other publicly traded companies,
the availability of equity capital will depend, in part, on the market price of our common stock which, in turn, will depend upon
various market conditions and other factors, some of which we cannot control, that may change from time to time including:
•
•
•
•
•
•
•
•
•
the extent of investor interest;
the general reputation of REITs and the attractiveness of their equity securities in comparison to other equity
securities, including securities issued by other real estate-based companies;
the financial performance of us and our tenants, managers and borrowers;
investment and tenant concentrations in our investment portfolio;
concerns about our operators’, tenants’ and borrowers’ financial condition due to uncertainty regarding reimbursement
from governmental and other third-party payor programs;
our credit ratings and analyst reports on us and the REIT industry in general, including recommendations, and our
ability to meet our guidance estimates or analysts’ estimates;
general economic, global and market conditions, including changes in interest rates on fixed income securities, which
may lead prospective purchasers of our common stock to demand a higher annual yield from future distributions;
our failure to maintain or increase our dividend, which is dependent, to a large part, on the increase in funds from
operations, which in turn depends upon increased revenues from additional investments and rental increases; and
other factors such as governmental regulatory action and changes in REIT tax laws, as well as changes in litigation and
regulatory proceedings.
The market value of the equity securities of a REIT is generally based upon the market’s perception of the REIT’s growth
potential and its current and potential future earnings and cash distributions. Our failure to meet the market’s expectation with
regard to future earnings and cash distributions would likely adversely affect the market price of our common stock and, as a
result, the availability of equity capital to us.
Risks Related to Our Debt
We may need to refinance existing debt or incur additional debt in the future, which may not be available on terms
acceptable to us.
We operate with a policy of incurring debt when, in the opinion of our Board of Directors, it is advisable. Currently, we
believe that our current liquidity, availability under our unsecured credit facility, potential proceeds from our ATM equity
program and our capacity to service additional debt will enable us to meet our obligations, including dividends, and continue to
make investments in healthcare real estate. On March 31, 2022, we entered into a new unsecured revolving credit agreement
(the “2022 Credit Agreement”) providing us with a $700.0 million unsecured revolving credit facility, replacing our previous
$550.0 million unsecured revolver. The 2022 Credit Agreement matures in March 2026, but may be extended at our option,
subject to the satisfaction of certain conditions, for two additional six-month periods. In January 2023, we repaid $125 million
in private placement notes upon maturity. In the first quarter of 2023, we repaid $20.0 million of a term loan with a maturity of
September 2023 (the “2023 Term Loan”). In June 2023, we entered into a two-year $200.0 million term loan agreement (the
“2025 Term Loan”) bearing interest at a variable rate which is SOFR-based with a margin determined according to our credit
ratings plus a 0.10% credit spread adjustment. The Company incurred approximately $2.7 million of deferred financing costs
associated with this loan. The 2025 Term Loan proceeds were used to repay a portion of the remaining $220.0 million 2023
Term Loan balance, which was repaid in full in June 2023. The 2023 Term Loan accrued interest on borrowings consistent with
the new 2025 Term Loan. Upon repayment, we expensed approximately $0.1 million of unamortized loan costs associated with
30
this loan which are included in “Loss on early retirement of debt” in our Consolidated Statement of Income for the year ended
December 31, 2023. In November 2023, the $50.0 million of private placement notes due November 2023 were repaid
primarily with proceeds from the revolving credit facility. We may incur additional debt by borrowing under our 2022 Credit
Agreement, mortgaging properties we own and/or issuing debt securities in a public offering or in a private transaction. As a
result, as of January 31, 2024 we have approximately $1.2 billion in outstanding indebtedness and approximately $427.0
million available to draw under our unsecured revolving credit facility. Our ability to raise reasonably priced capital is not
guaranteed. We may be unable to raise reasonably priced capital because of reasons related to our business or for reasons
beyond our control, such as market conditions and rising interest rates. If our access to capital becomes limited, it could have an
impact on our ability to refinance our debt obligations, fund dividend payments, acquire properties and fund acquisition
activities.
We have covenants related to our indebtedness which impose certain operational limitations and a breach of those
covenants could materially adversely affect our financial condition and results of operations.
The terms of our current indebtedness are, and debt instruments that the Company may enter into in the future may be,
subject to customary financial and operational covenants. Among other things, these provisions require us to maintain certain
financial ratios and minimum net worth and impose certain limits on our ability to incur indebtedness, create liens and make
investments or acquisitions. Our continued ability to incur debt and operate our business is subject to compliance with these
covenants, which limit operational flexibility. Breaches of these covenants could result in a default under applicable debt
instruments, even if payment obligations are satisfied. Financial and other covenants that limit our operational flexibility, as
well as defaults resulting from a breach of any of these covenants in our debt instruments, could have a material adverse effect
on our financial condition and results of operations.
Downgrades in our credit ratings could have a material adverse effect on our cost and availability of capital.
We plan to manage the Company to maintain a capital structure consistent with our current profile, but there can be no
assurance that we will be able to maintain our current credit ratings. Moody's Investors Services (“Moody's”) reaffirmed its
Baa3 rating and “Stable” outlook on the Company on October 16, 2023; Fitch Ratings (“Fitch”) reaffirmed its BBB- and
“Stable” outlook on the Company on May 15, 2023; and S&P Global Ratings (“S&P Global”) also reaffirmed its BBB- and
“Stable” outlook on the Company at November 14, 2023. Any downgrades of ratings or changes to outlooks by any or all of the
rating agencies could have a material adverse effect on our cost and availability of capital, which could in turn have a material
adverse effect on our results of operations, liquidity, cash flows, the trading/redemption price of our securities and our ability to
satisfy our debt service obligations and to pay dividends and distributions to our equity holders.
We rely on external sources of capital to fund future capital needs, and if we encounter difficulty in obtaining such
capital, we may not be able to make future investments necessary to grow our business or meet maturing commitments.
As a REIT under the Internal Revenue Code, we are required to, among other things, distribute at least 90% of our REIT
taxable income (computed without regard to the dividends-paid deduction or our net capital gain or loss) each year to our
stockholders. Because of this distribution requirement, we may not be able to fund, from cash retained from operations, all
future capital needs, including capital needed to make investments and to satisfy or refinance maturing commitments. As a
result, we rely on external sources of capital, including debt and equity financing. If we are unable to obtain needed capital at all
or only on unfavorable terms from these sources, we might not be able to make the investments needed to grow our business, or
to meet our obligations and commitments as they mature, which could negatively affect the ratings of our debt and even, in
extreme circumstances, affect our ability to continue operations. We may not be in a position to take advantage of future
investment opportunities in the event that we are unable to access the capital markets on a timely basis or we are only able to
obtain financing on unfavorable terms.
We depend on revenues derived mainly from fixed rate investments in real estate assets, while a portion of our debt used
to finance those investments bears interest at variable rates, which subjects us to interest rate risk.
Our business model assumes that we can earn a spread between the returns earned from our investments in real estate as
compared to our cost of debt and/or equity capital. Interest rates have been increasing over the past year and, as a result, the
spread and our profitability on our investments have decreased. We are exposed to interest rate risk in the potential for a further
narrowing of our spread and profitability if interest rates continue to increase in the future. Certain of our debt obligations are
floating rate obligations with interest rates that vary with the movement of the Secured Overnight Financing Rate (“SOFR”) or
other indexes. Our revenues are derived mainly from fixed rate investments in real estate assets. Although our leases generally
contain escalating rent clauses that provide a partial hedge against interest rate fluctuations, if interest rates rise, our interest
costs for our existing floating rate debt and any new debt we incur would also increase. This increasing cost of debt could
31
reduce our profitability by increasing the cost of financing our existing portfolio and our investment activity. Rising interest
rates could limit our ability to refinance existing debt upon maturity or cause us to pay higher rates upon refinancing. We
manage a portion of our exposure to interest rate risk by accessing debt with staggered maturities and through the use of
derivative instruments, such as interest rate swap agreements with major financial institutions. Increased interest rates may also
negatively affect the market price of our common stock and increase the cost of new equity capital.
Changes in our variable interest rates may adversely affect our cash flows.
Our 2022 Credit Agreement and our 2025 Term Loan each bear interest at a rate of either Term SOFR or Daily SOFR (in
each case, plus a credit spread adjustment), or at the base rate, plus a margin, in each case, with the actual margin tied to the
Company’s credit rating. SOFR is the preferred alternative rate for LIBOR that has been identified by the Alternative Reference
Rates Committee, a U.S.-based group convened by the Federal Reserve and the Federal Reserve Bank of New York. SOFR is
calculated based on short-term repurchase agreements, backed by U.S. Treasury securities. SOFR is calculated differently from
LIBOR and has inherent differences, which could give rise to uncertainties, including the limited historical data and volatility in
the benchmark rates. Because of these and other differences, there is no assurance that SOFR will perform in the same way as
LIBOR would have performed at any time, and there is no guarantee that it is a comparable substitute for LIBOR. Uncertainty
as to the nature of such potential changes, alternative reference rates, including SOFR, or other reforms may adversely affect
the trading market for LIBOR- or SOFR-based securities, including ours. As a result, our interest expense may increase, our
ability to refinance some or all of our existing indebtedness may be affected, and our available cash flow may be adversely
affected.
Risks Related to Our Status as a REIT
We depend on the ability to continue to qualify for taxation as a REIT for U.S. federal income tax purposes.
We intend to operate as a REIT under the Internal Revenue Code and believe we have and will continue to operate in such a
manner. In addition, we currently hold an interest in a Subsidiary REIT (and may in the future own or acquire additional
interests in Subsidiary REITs). Since REIT qualification requires us to meet a number of complex requirements, it is possible
that we (or our Subsidiary REIT) may fail to fulfill them. If we (or our Subsidiary REIT) fail to qualify as a REIT:
•
•
•
•
•
we (or our Subsidiary REIT) will not be allowed a deduction for distributions to stockholders in computing our taxable
income;
we (or our Subsidiary REIT) will be subject to corporate-level income tax, on taxable income at regular corporate
rates;
we (or our Subsidiary REIT) could be subject to increased state and local income taxes;
For tax years beginning after December 31, 2022, we (or our Subsidiary REIT) would possibly be subject to certain
taxes enacted by the Inflation Reduction Act of 2022 that are applicable to non-REIT corporations, including the
nondeductible 1% excise tax on certain stock repurchases; and
unless we (or our Subsidiary REIT) are entitled to relief under relevant statutory provisions, we (or our Subsidiary
REIT, as applicable) will be disqualified from taxation as a REIT for the four taxable years following the year during
which we (or our Subsidiary REIT, as applicable) fail to qualify as a REIT.
Because of all these factors, our (or our Subsidiary REIT’s) failure to qualify as a REIT could also impair our ability to
expand our business and could materially adversely affect the value of our common stock. The present federal income tax
treatment of REITs may be modified, possibly with retroactive effect, by legislative, judicial or administrative action at any
time, which could affect the federal income tax treatment of an investment in us. The federal income tax rules dealing with
REITs are constantly under review by persons involved in the legislative process, the U.S. Internal Revenue Service (the “IRS”)
and the U.S. Treasury Department, which results in statutory changes as well as frequent revisions to regulations and
interpretations. Revisions in federal tax laws and interpretations thereof could affect or cause us to change our investments and
commitments and affect the tax considerations of an investment in us.
There are no assurances of our ability to pay dividends in the future.
Our ability to pay dividends may be adversely affected upon the occurrence of any of the risks described herein. Our
payment of dividends is subject to compliance with restrictions contained in our credit agreements, notes and any preferred
stock that our Board of Directors may from time to time designate and authorize for issuance. All dividends will be paid at the
discretion of our Board of Directors and will depend upon our earnings, our financial condition, maintenance of our REIT status
and such other factors as our Board of Directors may deem relevant from time to time. There are no assurances of our ability to
32
pay dividends in the future. In addition, our dividends in the past have included, and may in the future include a return of
capital.
Complying with REIT requirements may cause us to forego otherwise attractive acquisition opportunities or liquidate
otherwise attractive investments, which could materially hinder our performance.
To qualify as a REIT for U.S. federal income tax purposes, we (and any Subsidiary REIT of ours) must continually satisfy
certain tests, including tests concerning the sources of our income, the nature and diversification of our assets, the amounts we
distribute to our stockholders and the ownership of our stock. To meet these tests, we may be required to forego investments or
acquisitions we might otherwise make. Thus, compliance with the REIT requirements may materially hinder our performance.
We believe that the ownership and management of assets in our SHOP structures is in compliance with the REIT
requirements; however; application of the REIT rules to such assets is complex, fact dependent and subject to interpretation.
There can be no assurances that the IRS will agree with our characterization of these assets and if the IRS were to successfully
contend that our SHOP structures do not meet the REIT requirements, all or a portion of the rent that we receive under these
structures could be non-qualifying income for purposes of the REIT gross income tests. In such event, we may be required to
rely on the REIT savings provisions under the Internal Revenue Code, reorganize our SHOP structures, or take such other steps
to avoid incurring non-qualifying income, any of which could be at a significant financial cost.
Our ownership of and relationship with any TRS that we have formed or will form will be limited and a failure to comply
with the limits would jeopardize our REIT status and may result in the application of a 100% excise tax.
A REIT may own up to 100% of the stock of one or more TRSs. A TRS may earn income that would not be qualifying
income if earned directly by the parent REIT. Both the subsidiary and the REIT must jointly elect to treat the subsidiary as a
TRS. A corporation (other than a REIT) of which a TRS directly or indirectly owns securities possessing more than 35% of the
total voting power or total value of the outstanding securities of such corporation will automatically be treated as a TRS.
Overall, no more than 20% of the value of a REIT’s total assets may consist of stock or securities of one or more TRSs.
Rents received from a TRS in a RIDEA structure are treated as qualifying rents from real property for REIT tax purposes
only if (i) they are paid pursuant to a lease of a “qualified healthcare property” and (ii) the operator qualifies as an “eligible
independent contractor,” as defined in the Internal Revenue Code. If either of these requirements is not satisfied, then the rents
will not be qualifying rents. The Internal Revenue Code also imposes a 100% excise tax on certain transactions between a TRS
and its parent REIT that are not conducted on an arm’s length basis. Any domestic TRS that we form will pay U.S. federal,
state and local income tax on its taxable income, and its after-tax net income will be available for distribution to us but is not
required to be distributed to us unless necessary to maintain our REIT qualification.
Legislative, regulatory, or administrative tax changes could adversely affect us or our security holders.
The tax laws or regulations governing REITs or the administrative interpretations thereof may be amended at any time. We
cannot predict if or when any new or amended law, regulation, or administrative interpretation will be adopted, promulgated, or
become effective, and any such change may apply retroactively. We and our security holders may be adversely affected by any
new or amended law, regulation, or administrative interpretation.
Investors are urged to consult with their tax advisors with respect to the status of any tax legislation and any other regulatory
or administrative developments and proposals and their potential effect on investment in our securities.
Risks Related to Our Organizational Structure
We have ownership limits in our charter with respect to our common stock and other classes of capital stock which may
delay, defer or prevent a transaction or a change of control that might involve a premium price for our common stock or
might otherwise be in the best interests of our stockholders.
Our charter, subject to certain exceptions, contains restrictions on the ownership and transfer of our common stock and
preferred stock that are intended to assist us in preserving our qualification as a REIT. Our charter provides that any transfer
that would cause NHI to be beneficially owned by fewer than 100 persons or would cause NHI to be “closely held” under the
Internal Revenue Code would be void, which, subject to certain exceptions, results in no person or entity being allowed to own,
actually or constructively, more than 9.9% of the outstanding shares of our stock. Our Board of Directors, in its sole discretion,
may exempt a proposed transferee from the ownership limit and such an exemption has been granted through Excepted Holder
Agreements to members of the Carl E. Adams family. Based on the Excepted Holder Agreements currently outstanding, the
33
individual ownership limit for all other stockholders is approximately 7.5%. Our charter gives our Board of Directors broad
powers to prohibit and rescind any attempted transfer in violation of the ownership limits. These ownership limits may delay,
defer or prevent a transaction or a change of control that might involve a premium price for our common stock or might
otherwise be in the best interests of our stockholders.
We are subject to certain provisions of Maryland law and our charter and bylaws that could hinder, delay or prevent a
change in control transaction, even if the transaction involves a premium price for our common stock or our stockholders
believe such transaction to be otherwise in their best interests.
The Maryland Business Combination Act provides that, unless exempted, a Maryland corporation may not engage in
business combinations, including mergers, dispositions of 10% or more of its assets, issuances of shares of stock and other
specified transactions with an “interested stockholder” or an affiliate of an interested stockholder for five years after the most
recent date on which the interested stockholder became an interested stockholder, and thereafter, unless specified criteria are
met. An interested stockholder is generally a person owning or controlling, directly or indirectly, 10% or more of the voting
power of the outstanding stock of a Maryland corporation. Unless our Board of Directors takes action to exempt us, generally or
with respect to certain transactions, from this statute in the future, the Maryland Business Combination Act will be applicable to
business combinations between us and other persons. The Company’s charter and bylaws also contain certain provisions that
could have the effect of making it more difficult for a third party to acquire, or discouraging a third party from attempting to
acquire, control of the Company. These provisions include a staggered Board of Directors, blank check preferred stock, and the
application of Maryland corporate law provisions on business combinations and control shares. Such provisions could limit the
price that certain investors might be willing to pay in the future for the common stock. The foregoing matters may, together or
separately, have the effect of discouraging or making more difficult an acquisition or change of control of the Company.
ITEM 1B. UNRESOLVED STAFF COMMENTS
None.
ITEM 1C. CYBERSECURITY
Risk Management and Strategy
The Board recognizes the importance of maintaining the trust and confidence of our tenants/borrowers/operators and
employees to safeguard sensitive information and the integrity of our information systems. We have systems in place to assess,
identify and manage cybersecurity incidents and we invest in technology and third-party support to identify, mitigate, and
quickly respond to cybersecurity incidents. We have maintained a strong focus in consistently reviewing our cybersecurity
practices. We also conduct periodic information security and awareness training to ensure that employees are aware of
information security risks and to enable them to take steps to mitigate those risks. As part of this program, we also take steps
designed to provide appropriate guidance regarding security to our executive management and employees, including any
employee who may come into possession of confidential financial information.
We have engaged the services of various third-party service providers to, among other things, review and evaluate our
processes and procedures designed to control access to our information systems, perform penetration testing on our
cybersecurity systems on a biannual basis, and provide regular information technology reviews based upon the NSIT
Cybersecurity Framework. In addition, we contracted with a third-party managed detection and response security company in
the fourth quarter of 2023 to commence testing for cyber vulnerabilities on a continual basis.
In order to identify and mitigate cybersecurity threats related to our use of material third-party vendors, we conduct periodic
reviews of internal controls of certain third-party service providers to assess their procedures to mitigate material security risks.
Board & Management Responsibilities
We have formed an Information Technology Steering Committee comprised of employees from multiple departments
within the Company including the Chief Executive Officer (“CEO”); the Chief Financial Officer; the Chief Accounting Officer;
the Vice President, Controller; the Vice President, Investor Relations & Finance; and the Vice President of Human Resources
and Compliance & Information Security Officer (“ISO”) to more effectively prevent, detect and respond to information security
threats. The ISO has served in various roles in corporate compliance for over 20 years and reports directly to the Company’s
CEO. To enhance our cybersecurity capabilities, we actively collaborate with third-party vendors. Notably, we engage a
Managed Service Provider (“MSP”) and another service provider who specializes in cybersecurity issues. Our MSP plays a
critical role in supporting our IT infrastructure, offering expertise and resources that complement our in-house capabilities. The
34
third party cybersecurity specialist provides advanced cybersecurity solutions, including continuous monitoring and threat
detection services, which are integral to our cybersecurity program.
The ISO is responsible for overseeing a company-wide information security strategy, including policy, standards,
architecture, and processes, and managing many of the security services that run on personal computers and servers. The Audit
Committee meets with the ISO at least annually to review and discuss the Company’s cyber risks and threats, incident
responses, technology, the status of projects to strengthen the Company’s information security systems, assessments of the
Company’s security program and the emerging threat landscape.
The Company periodically conducts cybersecurity “tabletop” exercises administered by an independent third party with
respect to breach and other problematic information security scenarios. The administrator poses questions to participants and
advises on typical responses to similar situations. Participants include various executives and other officers of the Company as
well as the ISO, other information systems and security personnel, and relevant third-party vendors.
To date, no attempted cyber-attack or other attempted intrusion on our information technology networks has resulted in a
material adverse impact on our consolidated operations or financial results, or in any penalties or settlements. In the event an
attack or other intrusion were to be successful, we have a response team of internal and external resources engaged and
prepared to respond. We also maintain cyber liability insurance to help mitigate potential liabilities resulting from cyber issues.
However, there can be no assurance that our cyber risk insurance coverage will be sufficient in the event of a cyber-attack.
35
ITEM 2. PROPERTIES.
PROPERTIES OWNED AS OF AND FOR THE YEAR ENDED DECEMBER 31, 2023 ($ in thousands)
Location
South Carolina
Texas
Florida
Tennessee
Washington
Connecticut
North Carolina
Arkansas
Oklahoma
Wisconsin
Georgia
Oregon
Indiana
Iowa
Massachusetts
California
Alabama
Missouri
Maryland
Michigan
Minnesota
Nebraska
Illinois
Kentucky
Ohio
Idaho
Arizona
New Jersey
Pennsylvania
Colorado
Louisiana
Virginia
Nevada
Real Estate Investments
SNF
4
21
10
16
—
—
—
—
—
1
—
3
—
—
—
—
2
5
—
—
—
—
—
1
—
—
1
—
—
—
—
1
—
65
HOSP
—
—
—
—
—
—
—
—
1
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
1
SHO
4
—
2
3
3
3
6
—
1
2
2
3
9
7
1
1
1
1
2
5
5
3
13
—
6
1
—
—
2
1
4
5
1
97
Corporate office
Non-geographic
Net operating income from properties sold and held for sale
1 Excludes assets held for sale.
SHOP
ILF
2
—
—
—
1
—
—
2
1
—
2
—
—
—
—
5
—
—
—
—
—
—
—
—
1
—
—
1
—
—
—
—
—
15
Gross
Investment1
Net Operating
Income
$
337,957 $
298,599
213,658
50,792
202,045
139,418
138,138
50,973
97,257
49,905
97,761
95,259
93,063
40,237
52,108
123,267
17,260
27,695
65,788
44,138
31,144
28,682
196,481
2,143
102,786
9,673
7,131
25,672
29,356
7,600
15,000
68,685
18,137
2,777,808
2,550
—
—
$
2,780,358 $
30,940
28,187
24,234
17,681
13,591
13,156
11,156
1,190
8,491
5,248
6,192
8,905
7,298
4,557
3,596
3,852
3,326
2,911
4,360
3,635
2,415
3,160
13,177
1,326
5,198
932
886
272
1,822
646
2,267
4,916
1,434
240,957
—
55
5,924
246,936
36
PROPERTIES ASSOCIATED WITH MORTGAGE LOAN INVESTMENTS AS OF AND FOR THE YEAR ENDED
DECEMBER 31, 2023 ($ in thousands)
Location
Florida
Indiana
Michigan
South Carolina
Texas
Virginia
Wisconsin
Other non-mortgage
SHO
3
2
1
1
—
—
2
9
SNF
—
—
—
—
5
2
—
7
Net
Investment
Interest
Income
11,550 $
8,518
14,700
32,700
42,380
2,587
49,999
162,434
82,837
245,271 $
666
618
1,341
2,371
3,209
467
4,016
12,688
9,111
21,799
$
$
10-YEAR LEASE EXPIRATIONS
The following table provides additional information on our leases which are scheduled to expire based on the maturity
contained in the most recent lease agreement or extension.
Year
2025
2026
2027
2028
2029
2030
2031
2032
Thereafter
Number
of Properties
3
35
3
12
29
4
3
2
72
Number
of Units/Beds
296
4,897
619
591
4,451
183
274
213
6,002
Annualized
Gross Rent**
($ in thousands)
2,370
$
37,937
13,949
11,106
73,457
1,615
4,934
3,210
73,182
Percentage of
Annualized
Gross Rent
1.1 %
17.1 %
6.3 %
5.0 %
33.1 %
0.7 %
2.2 %
1.4 %
33.1 %
100.0 %
**Annualized Gross Rent refers to the amount of lease revenue that our portfolio would have generated in 2023 if all leases were in effect for the twelve-month
calendar year, regardless of the commencement date, maturity date, or renewals.
The above table does not reflect purchase options. See Note 3 to the consolidated financial statements for discussion of purchase options.
ITEM 3. LEGAL PROCEEDINGS
Healthcare facilities in our portfolio are subject to claims and suits in the ordinary course of business. Our managers, tenants
and borrowers have indemnified, and are obligated to continue to indemnify us, against all liabilities arising from the operation
of the facilities, and are further obligated to indemnify us against environmental or title problems affecting the real estate
underlying such facilities. Such claims may include, among other things, professional liability and general liability claims, as
well as regulatory proceedings related to our SHOP segment. While there may be lawsuits pending against us and certain of the
managers, owners and/or tenants of the facilities, management believes that the ultimate resolution of all such pending
proceedings will have no direct material adverse effect on our financial condition, results of operations or cash flows. See Note
9 to the consolidated financial statements for further discussion of the Company’s legal proceedings.
ITEM 4. MINE SAFETY DISCLOSURES
Not Applicable
37
PART II.
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
ISSUER PURCHASES OF EQUITY SECURITIES.
The Company’s charter contains certain provisions which are designed to ensure that the Company’s status as a REIT is
protected for federal income tax purposes. One of the provisions ensures that any transfer of shares which would cause NHI to
be beneficially owned by fewer than 100 persons or would cause NHI to be “closely-held” under the Internal Revenue Code
would be void which, subject to certain exceptions, result in no stockholder being allowed to own, either directly or indirectly
pursuant to certain tax attribution rules, more than 9.9% of the Company’s common stock with the exception of prior
agreements in 1991 which were confirmed in writing in 2008 with the Company’s founders Dr. Carl E. Adams and Jennie Mae
Adams and their lineal descendants. Based on these agreements, the ownership limit for all other stockholders is approximately
7.5%. If a stockholder’s stock ownership exceeds the limit, then such shares over the limit become “Excess Shares” within the
meaning in the Company’s charter and lose rights to vote and receive dividends in certain situations. Our charter gives our
Board of Directors broad powers to prohibit and rescind any attempted transfer in violation of the ownership limits. In addition,
W. Andrew Adams’ Excess Holder Agreement also provides that he will not own shares of stock in any tenant of the Company
if such ownership would cause the Company to constructively own more than a 9.9% interest in such tenant. The purpose of
these provisions is to protect the Company’s status as a REIT for tax purposes.
In order to qualify for the beneficial tax treatment accorded to a REIT, we must make distributions to holders of our
common stock equal on an annual basis to at least 90% of our REIT taxable income (excluding net capital gains), as defined in
the Internal Revenue Code. Cash available for distribution to our stockholders is primarily derived from rental payments
received under our leases and from interest payments received on our notes. All distributions will be made by us at the
discretion of the Board of Directors and will depend on our cash flow and earnings, our financial condition, covenants
contained in our financing documents and such other factors as the Board of Directors deems relevant. Our REIT taxable
income is calculated without reference to our cash flow. Therefore, under certain circumstances, our required distributions may
exceed the cash available for distribution.
Our common stock is traded on the New York Stock Exchange under the symbol “NHI.” As of February 15, 2024, there
were approximately 644 holders of record of shares and 53,236 beneficial owners of shares.
The following graph demonstrates the performance of the cumulative total return to the stockholders of our common stock
during the previous five years in comparison to the cumulative total return on the MSCI US REIT Index and the Standard &
Poor’s 500 Stock Index. The MSCI US REIT Index is a free float-adjusted market capitalization weighted index that is
comprised of equity REIT securities. The MSCI US REIT Index includes securities with exposure to core real estate (e.g.
residential and retail properties) as well as securities with exposure to other types of real estate (e.g. casinos and theaters).
38
2018
2019
2020
2021
2022
2023
NHI $100.00
$113.55
$103.30
$91.29
$88.28
$100.99
MSCI $100.00
$125.84
$116.31
$166.39
$125.61
$123.16
S&P 500 $100.00
$131.49
$155.68
$200.37
$164.08
$185.52
The graph above is not deemed to be “soliciting material” and is “furnished” and shall not be deemed to be “filed” with the
SEC or incorporated by reference in any filing under Exchange Act or the Securities Act of 1933, as amended, except as shall
be expressly set forth by specific reference in any such filing.
Issuer Purchases of Equity Securities
None.
39
Comparison of Cumulative Total ReturnNHIMSCIS&P 500201820192020202120222023$0$50$100$150$200$250$300 ITEM 6. RESERVED.
40
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
The following discussion and analysis is based primarily on the consolidated financial statements of National Health
Investors, Inc. for the periods presented and should be read together with the notes thereto contained in this Annual Report on
Form 10-K. Other important factors are identified in “Item 1. Business” and “Item 1A. Risk Factors” above. This section of this
Annual Report on Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Annual Report on
Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part
II, Item 7 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.
Executive Overview
National Health Investors, Inc., established in 1991 as a Maryland corporation, is a self-managed REIT specializing in sale-
leaseback, joint venture, and mortgage and mezzanine financing of need-driven and discretionary senior housing and medical
facility investments. We operate through two reportable segments: Real Estate Investments and SHOP. Our Real Estate
Investments segment consists of real estate investments and leases, mortgages and other notes receivables in ILFs, ALFs, EFCs,
SLCs, SNFs and a HOSP. We fund our real estate investments primarily through: (1) operating cash flow, (2) debt offerings,
including bank lines of credit and term debt, both unsecured and secured, and (3) the sale of equity securities. Our SHOP
segment is comprised of two ventures that own the operations of 15 ILFs that provide residential living and other services for
residents located throughout the United States that are operated on behalf of the Company by independent managers pursuant to
the terms of separate management agreements that commenced April 1, 2022. The third-party managers, or related parties of the
managers, own equity interests in the respective ventures.
Real Estate Investments
As of December 31, 2023, we had investments in real estate and mortgage and other notes receivable involving 179
facilities located in 31 states. These investments involve 106 senior housing properties, 72 SNFs and one HOSP, excluding one
property classified as assets held for sale. These investments consisted of properties with an aggregate original cost of
approximately $2.4 billion, rented under primarily triple-net leases to 25 tenants, and with $260.7 million in aggregate carrying
value of mortgage and other notes receivable, excluding an allowance for expected credit losses of $15.5 million, due from 14
borrowers.
We classify all of the properties in our Real Estate Investments portfolio as either senior housing or medical facilities.
Because our leases represent different underlying revenue sources and result in differing risk profiles, we further classify our
senior housing properties as either need-driven (ALFs and SLCs) or discretionary (ILFs and EFCs).
Senior Housing – Need-Driven includes ALFs and SLCs which primarily attract private payment for services from residents
who require assistance with activities of daily living. Need-driven properties are subject to regulatory oversight.
Senior Housing – Discretionary includes ILFs and EFCs which primarily attract private payment for services from residents
who are making the lifestyle choice of living in an age-restricted multi-family community that offers social programs, meals,
housekeeping and in some cases access to healthcare services. Discretionary properties are subject to limited regulatory
oversight. There is a correlation between demand for this type of community and the strength of the housing market.
Medical Facilities within our portfolio receive payment primarily from Medicare, Medicaid and health insurance. These
properties include SNFs and a HOSP that attract patients who have a need for acute or complex medical attention, preventative
medicine, or rehabilitation services. Medical properties are subject to state and federal regulatory oversight and, in the case of
hospitals, Joint Commission accreditation.
Senior Housing Operating Portfolio
Effective April 1, 2022, we transitioned the operations of 15 ILFs previously leased pursuant to a triple-net lease into two
new ventures comprising our SHOP activities. These new ventures, consolidated by the Company, are structured to comply
with REIT requirements and utilize the TRS for activities that would otherwise be non-qualifying for REIT purposes. The
properties in each venture are operated by a property manager in exchange for a management fee, and as such, we are not
directly exposed to the credit risk of the managers in the same manner or to the same extent as we are to our triple-net tenants.
However, we rely on the managers’ personnel, expertise, technical resources and information systems, proprietary information,
good faith and judgment to manage our communities efficiently and effectively. We also rely on the managers to set appropriate
41
resident fees and otherwise operate our communities in compliance with the terms of our management agreements and all
applicable laws and regulations. As of December 31, 2023, our SHOP segment consisted of 15 ILFs located in eight states with
a combined 1,733 units.
42
The following tables summarize our portfolio, excluding $2.6 million for our corporate office, $5.0 million in assets held for
sale and a credit loss reserve of $15.5 million, as of and for the year ended December 31, 2023 ($ in thousands):
Properties
Beds/Units
NOI1
% Total
Investment
Total Real Estate Properties
163
17,385
Real Estate Investments and SHOP
Real Estate Properties
Senior Housing - Need-Driven
Assisted Living
Senior Living Campus
Total Senior Housing - Need-Driven
Senior Housing - Discretionary
Independent Living
Entrance-Fee Communities
Total Senior Housing - Discretionary
Total Senior Housing
Medical Facilities
Skilled Nursing Facilities
Hospital
Total Medical Facilities
Disposals and Held for Sale
71
8
79
7
11
18
97
65
1
66
Mortgage and Other Notes Receivable
Senior Housing - Need-Driven
Senior Housing - Discretionary
Skilled Nursing Facilities
Other Notes Receivable
Current Year Note Payoffs
Total Mortgage and Other Notes Receivable
SHOP
Independent Living
Total
1Excludes Non-segment/Corporate NOI
Portfolio Summary
Real Estate Properties
Mortgage and Other Notes Receivable
SHOP
Total Portfolio
Portfolio by Operator Type
Public
National Chain (Privately Owned)
Regional
Small
Disposals and Held for Sale
Current Year Note Payoffs
Total Real Estate Investments Portfolio
SHOP
Total Portfolio
8
1
7
—
16
15
194
Properties
163
16
15
194
55
3
116
5
179
15
194
43
3,882 $
995
4,877
60,606
15,754
76,360
22.6 % $
5.9 %
28.5 %
762,252
214,694
976,946
903
2,927
3,830
8,707
8,614
64
8,678
532
249
731
—
1,512
8,186
60,421
68,607
144,967
82,734
4,089
86,823
5,924
237,714
6,642
2,371
3,452
8,758
225
21,448
3.1 %
22.5 %
25.6 %
54.1 %
30.8 %
1.5 %
32.3 %
2.2 %
88.6 %
2.4 %
0.9 %
1.3 %
3.3 %
0.1 %
8.0 %
108,486
746,485
854,971
1,831,917
557,996
40,500
598,496
2,430,413
84,767
32,700
44,967
98,313
260,747
1,733
9,222
3.4 %
347,394
20,630 $ 268,384
100.0 % $ 3,038,554
NOI
$ 237,714
21,448
9,222
$ 268,384
$
64,259
11,096
175,699
1,959
5,924
225
259,162
9,222
$ 268,384
% Portfolio
Investment
88.6 % $ 2,430,413
260,747
347,394
100.0 % $ 3,038,554
8.0 %
3.4 %
23.9 % $ 411,740
4.1 %
172,385
65.5 % 2,073,366
33,669
0.8 %
—
2.2 %
0.1 %
—
96.6 % 2,691,160
347,394
100.0 % $ 3,038,554
3.4 %
For the year ended December 31, 2023, operators of facilities in our Real Estate Investments portfolio who provided 3% or
more and collectively 61% of our total revenues were (parent company, in alphabetical order): Bickford, Discovery; Encore
Senior Living; Health Services Management; LCS; NHC; Senior Living; and The Ensign Group.
As of December 31, 2023, our average effective annualized NOI for the lease properties in our Real Estate Investments
segment was $9,473 per bed for SNFs, $14,840 per unit for SLCs, $15,747 per unit for ALFs, $8,566 per unit for ILFs, $20,553
per unit for EFCs, and $63,899 per bed for the HOSP. As of December 31, 2023, our average effective annualized NOI for the
SHOP segment was $6,665 per unit.
COVID-19 Pandemic
During 2022 and 2021, we granted various rent concessions to tenants whose operations were adversely affected by the
COVID-19 pandemic. When applicable, we elected not to apply the modification guidance under Accounting Standards
Codification (“ASC”) Topic 842, Leases and accounted for the related concessions as variable lease payments until those leases
were subsequently modified under ASC Topic 842. Rent deferrals accounted for as variable lease payments, reducing rental
income, granted for the years ended December 31, 2022 and 2021 totaled approximately $9.3 million and $26.4 million,
respectively. Of these totals, Bickford accounted for $4.0 million and $18.3 million for the years ended December 31, 2022 and
2021, respectively. There were no pandemic-related rent concessions granted during the year ended December 31, 2023.
Critical Accounting Estimates
We prepare our consolidated financial statements in conformity with accounting principles generally accepted in the United
States of America. These accounting principles require us 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. On an ongoing basis, we reconsider and evaluate our estimates
and assumptions. Management has discussed the development and selection of its critical accounting policies and estimates
with the Audit Committee of the Board of Directors.
We base our estimates on historical experience, current trends and various other assumptions that we believe to be
reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of
assets and liabilities that are not readily apparent from other sources. Actual results could differ from those estimates.
We consider an accounting estimate or assumption critical if:
1.
2.
the nature of the estimates or assumptions is material due to the levels of subjectivity and judgment necessary to
account for highly uncertain matters or the susceptibility of such matters to change; and
the impact of the estimates and assumptions on financial condition or operating performance is material.
If actual experience differs from the assumptions and other considerations used in estimating amounts reflected in our
consolidated financial statements, the resulting changes could have a material adverse effect on our consolidated results of
operations, liquidity and/or financial condition.
Our significant accounting policies are discussed in Note 2 to our consolidated financial statements in this Annual Report on
Form 10-K. We believe the accounting estimates listed below are the most critical to fully understanding and evaluating our
financial results, and require our most difficult, subjective or complex judgments.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company, its wholly owned subsidiaries and subsidiaries
in which we have a controlling interest. We also consolidate certain entities, known as variable interest entities (“VIEs”), when
control of such entities can be achieved through means other than voting rights if the Company is deemed to be the primary
beneficiary of such entities. We make judgments about which entities are VIEs based on an assessment of whether (i) the total
equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support, (ii)
as a group, the holders of the equity investment at risk do not have a controlling financial interest, or (iii) the equity investors
have voting rights that are not proportional to their economic interests, and substantially all of the entity’s activities either
involve, or are conducted on behalf of, an investor that has disproportionately few voting rights. Additionally, we make
judgments with respect to our level of influence or control of an entity and whether we are the primary beneficiary of a VIE.
These considerations include, but are not limited to, our power to direct the activities that most significantly impact the entity's
economic performance, the obligation to absorb losses or the right to receive benefits of the VIE that could be significant to the
44
entity, and our ability and the rights of other investors to participate in policy making decisions, replace the manager and/or
liquidate the entity. Our ability to correctly determine the primary beneficiary of a VIE at inception of our involvement impacts
the presentation of these entities in our consolidated financial statements.
Real Estate Properties
Real property we develop is recorded at cost, including the capitalization of interest during construction. The cost of real
property investments we acquire is allocated to net tangible and identifiable intangible assets and liabilities based on their
relative fair values. We make estimates as part of our allocation of the purchase price of acquisitions to the various components
of the acquisition based upon the fair value of each component. For properties acquired in transactions accounted for as asset
purchases, the purchase price, which includes transaction costs, is allocated based on the relative fair values of the assets and
liabilities acquired. Cost includes the amount of contingent consideration, if any, deemed to be probable at the acquisition date.
Contingent consideration is deemed to be probable to the extent that a significant reversal in amounts recognized is not likely to
occur when the uncertainty associated with the contingent consideration is subsequently resolved. The most significant
components of our allocations are typically the allocation of fair value to land, equipment, buildings and other improvements,
and intangible assets and liabilities, if any. Our estimates of the values of these components will affect the amount of
depreciation and amortization we record over the estimated useful life of the property acquired or the remaining lease term.
While we believe our assumptions are reasonable, changes in these assumptions may have a material impact on our financial
results. We do not believe there is a reasonable likelihood that there will be a material change in the future estimates or
assumptions we use for real estate allocation.
Impairments of Real Estate Properties
We evaluate the recoverability of the carrying values of our properties on a property-by-property basis. We review each
property for recoverability when events or circumstances, including significant physical changes in the property, significant
adverse changes in general economic conditions, reclassification of real estate property as held for sale, or significant
deterioration of the underlying cash flows of the property, indicate that the carrying amount of the property may not be
recoverable. The need to recognize an impairment charge is based on estimated undiscounted future cash flows from a property
compared to the carrying value of that property. Accordingly, management’s evaluation requires judgment to determine the
existence of indicators of impairment and estimates of undiscounted cash flows. If recognition of an impairment charge is
necessary, it is measured as the amount by which the carrying amount of the property exceeds the fair value of the property.
Refer to Note 3 to our consolidated financial statements included in this Annual Report on Form 10-K for more details.
There were no material changes in the accounting methodology we use to assess impairment charges during the year ended
December 31, 2023. During the year ended December 31, 2023, we recorded impairment charges of approximately $1.6 million
related to four properties all within the Real Estate Investments segment.
Lease Classification
Lease accounting standards require that, for purposes of lease classification, we assess whether the lease, by its terms,
transfers substantially all of the fair value of the asset under lease. This consideration will drive accounting for the alternative
classifications among operating, sales-type, or direct financing types of leases. For classification purposes, we distinguish cash
flows that follow under terms of the lease from those that will derive, subsequent to the lease, from the ultimate disposition or
re-deployment of the asset. From this segregation of the sources of cash flow, we are able to establish whether the lease is, in
essence, a sale or financing based on it having transferred substantially all of the fair value of the leased asset. Accordingly,
management’s projected residual values represent significant assumptions in our accounting for leases.
While we do not incorporate residual value guarantees in our lease provisions, the contractual structure of other provisions
provides a basis for expectations of realizable value from our properties, upon expiration of their lease terms. Additionally, we
consider historical, demographic and market trends in developing our estimates. For each new lease, we discount our estimate
of unguaranteed residual value and include this amount along with the stream of lease payments (also discounted) called for in
the lease. We assess the stream of lease payments and the value deriving from eventual return of our property to establish
whether the lease payments themselves comprise a return of substantially all of the fair value of the property under lease. We do
not use a “bright line” in considering what constitutes “substantially all of the fair value,” but we undertake a more focused
assessment when the lease payments approach 90% of the composition of all future cash flows expected from the asset.
We do not believe there is a reasonable likelihood that there will be a material change in the future estimates or assumptions
we use to assess lease classifications.
45
Allowance for Credit Losses
For our mortgage and other notes receivable, we evaluate the estimated collectability of contractual loan payments amid
general economic conditions on the basis of a like-kind pooling of our loans. We estimate credit losses over the entire
contractual term of the instrument from the date of initial recognition of that instrument. In developing our expectation of
losses, we will consider financial assets that share similar risk characteristics such as rate, age, type, location and adequacy of
collateral on a collective basis. Other note investments which do not share common features will continue to be evaluated on an
instrument-by-instrument basis.
The determination of fair value and whether a shortfall in operating revenues or the existence of operating losses is
indicative of a loss in value involves significant judgment. Our estimates consider all available evidence including, as
appropriate, the present value of the expected future cash flows discounted at market rates, general economic conditions and
trends, the duration of the fair value deficiency, and any other relevant factors. When an economic downturn whose duration is
expected to span a year or more is encountered, such as the COVID-19 pandemic, we consider projections about an expected
economic recovery before we conclude that evidence of impairment exists. While we believe that the net carrying amounts of
our notes receivable and other investments are realizable, it is possible that future events could require us to make significant
adjustments or revisions to these estimates. During the third quarter of 2023, we designated as non-performing a mortgage note
receivable of $2.1 million due from Bickford. For the year ended December 31, 2023, we recognized credit loss charges of
$(0.3) million of which $0.7 million related to this mortgage upon its designation as non-performing.
While we believe our assumptions are reasonable, changes in these assumptions may have a material impact on our financial
results. Our model utilizes estimates of probability of default and loss given default. We review our assumptions and adjust
these estimates accordingly on a quarterly basis. A 10% increase or decrease in either the probability of default or loss given
default would result in an additional provision or recovery of $1.6 million.
2023 Activity
The following summarizes significant activity that occurred for the year ended December 31, 2023:
•
•
•
•
•
Completed new real estate investments of $54.8 million, for which the consideration included the conversion of a
$14.2 million construction loan.
Repaid $175.0 million of private placement notes.
Amended a mezzanine loan receivable with Capital Funding Group, Inc. to increase the loan balance from $8.1 million
to $25.0 million, increase the interest rate to 10% and extend the maturity to December 31, 2028.
Disposed of 12 facilities from our Real Estate Investments segment for aggregate net proceeds of $59.1 million,
including seller financing of $2.2 million in total, net of discounts, on four of the transactions, with an aggregate net
real estate investment of $45.1 million.
The SHOP segment NOI was $9.2 million.
During the year ended December 31, 2023, we completed the following real estate acquisitions within our Real Estate
Investments segment ($ in thousands):
Silverado Senior Living
Bickford
Date
Q1 2023
Q1 2023
Properties
Asset Class
Amount
2
1
ALF
ALF
$
$
37,493
17,288
54,781
In February 2023, we acquired two memory care communities operated by Silverado Senior Living for approximately $37.5
million. The newly developed properties opened in 2022 and include a 60-unit community in Summerlin, Nevada and a 60-unit
community in Frederick, Maryland. They are leased pursuant to 20-year leases with a first-year lease rate of 7.5% and annual
escalators of 2.0%.
46
In February 2023, we also acquired a 64-unit assisted living and memory care community in Chesapeake, Virginia from
Bickford. The acquisition price was $17.3 million, including the satisfaction of an outstanding construction note receivable of
$14.2 million including interest, cash consideration of $0.5 million and approximately $0.1 million in closing costs. The
acquisition price also included a reduction of $2.5 million in Bickford’s outstanding pandemic-related rent deferrals that has
been recognized in “Rental income.” We added the community to an existing master lease with Bickford at an initial lease rate
of 8.0%.
Capital Funding Group, Inc. Loan Extension
In September 2023, we amended a mezzanine loan with Capital Funding Group, Inc. Pursuant to the terms of the amended
agreement, the loan increased from its balance at June 30, 2023 of $8.1 million to $25.0 million. The interest rate on the loan
was increased to 10% and the maturity was extended to December 31, 2028.
Asset Dispositions
During the year ended December 31, 2023, we completed the following real estate property dispositions within our Real
Estate Investments segment ($ in thousands):
Operator
BAKA Enterprises, LLC1,3
Bickford1
Chancellor Health Care1,3
Milestone Retirement1,3,4
Chancellor Health Care1,3
Milestone Retirement1,3,4
Chancellor Health Care
Chancellor Health Care1,3
Senior Living Management1,4
Senior Living Management1,3
Date
Properties
Asset
Class
Net
Proceeds
Net Real
Estate
Investment
Gain
Q1 2023
Q1 2023
Q2 2023
Q2 2023
Q2 2023
Q2 2023
Q2 2023
Q3 2023
Q4 2023
Q4 2023
1
1
1
2
1
1
1
1
2
1
ALF
ALF
ALF
ALF
ALF
ALF
ALF
ALF
ALF
ALF
Impairment2
27
$ 7,478 $
7,505 $ — $
2,553
2,355
3,803
7,633
1,602
1,421
1,977
3,934
6,140
1,452
1,132
378
—
1,493
150
23,724
14,476
9,248
2,923
5,522
1,515
2,292
4,770
1,100
631
752
415
$ 59,108 $ 45,067 $ 14,199 $
—
—
131
—
—
—
—
—
—
158
1 Assets were previously classified as “Assets held for sale” in the Consolidated Balance Sheet at December 31, 2022.
2 Impairments are included in “Loan and realty losses, net” in the Consolidated Statement of Income for the year ended December 31, 2023.
3 Total aggregate impairment charges previously recognized on these properties were $0.3 million and $17.4 million for the years ended
December 31, 2023 and 2022, respectively.
4 The Company provided aggregate financing of approximately $2.2 million, net of discounts, on these transactions in the form of notes
receivable, which is included in net proceeds.
Total rental income related to the disposed properties was $3.3 million, $0.7 million and $6.1 million for years ended
December 31, 2023, 2022 and 2021, respectively.
Assets Held for Sale and Long-Lived Assets
At December 31, 2023, one property in our Real Estate Investments segment, with a net real estate balance of $5.0 million,
was classified as assets held for sale on our Consolidated Balance Sheet. Rental income associated with the asset held for sale
was $1.7 million, $0.9 million, and $1.1 million for the years ended December 31, 2023, 2022 and 2021, respectively.
During the year ended December 31, 2023, we recorded aggregate impairments of approximately $1.6 million on four
properties in our Real Estate Investments segment, of which $0.5 million related to three properties either sold or classified as
assets held for sale. During the year ended December 31, 2022, we recorded impairments of approximately $51.6 million on 19
properties which were sold or classified as held for sale related to our Real Estate Investments segment. Impairment charges are
included in “Loan and realty losses, net” in the Consolidated Statements of Income.
47
Tenant Purchase Options
Certain of our leases contain purchase options allowing tenants to acquire the leased properties. A summary of these tenant
options is presented below ($ in thousands):
Asset
Type
SHO
SNF
1st Option
Open Year
6,092
2027
511
2028
1 Tenant purchase options generally give the lessee an option to purchase the underlying property for consideration determined by (i) a
fixed base price plus a specified share in any appreciation; or (ii) fixed base price.
Lease
Expiration
May 2035
September 2028
Contractual Rent For Year Ended
December 31, 2023
Number of
Properties
2
1
Option
Basis1
i
ii
$
$
We cannot reasonably estimate at this time the probability that any purchase options will be exercised in the future.
Consideration to be received from the exercise of any tenant purchase option is expected to exceed our net investment in the
leased property or properties.
Other
Our leases for real estate are typically structured as “triple-net leases” on single-tenant properties having an initial leasehold
term of 10 to 15 years with one or more five-year renewal options. As such, there may be reporting periods in which we
experience few, if any, lease renewals or expirations. During the year ended December 31, 2023, we did not have any
significant renewing or expiring leases. Most of our existing leases contain annual escalators in rent payments. For financial
statement purposes, rental income is recognized on a straight-line basis over the term of the lease.
Discovery Senior Living - Effective November 1, 2023, we amended our master lease for the consolidated real estate
partnership with Discovery Senior Housing Investor XXIV, LLC, a related party of Discovery that leases six senior housing
properties to a related party of Discovery. Significant terms of this amendment are as follows:
•
•
•
•
Deferred the contractual rate increase from November 1, 2023 to May 1, 2025;
Lowered the contractual rent increase to a minimum of a 5% yield on gross investment from a 6.5% yield on gross
investment;
Required outstanding deferred rents be repaid at a minimum amount plus an additional repayment based on monthly
revenues in excess of a minimum threshold; and
Extended the maturity date by six months to November 30, 2029.
Rental income associated with this master lease was $8.6 million, $7.4 million and $7.8 million for the years ended
December 31, 2023, 2022 and 2021, respectively.
In addition, the Company modified its two other single-property triple-net leases with Discovery to abate rent temporarily
throughout 2024 by approximately $1.1 million and extended the maturity dates by six months. Rental income associated with
these leases was $3.7 million for both years ended December 31, 2023 and 2022, and $3.8 million for the year ended December
31, 2021.
Tenant Concentration
As discussed in Note 3 to the consolidated financial statements included in this Annual Report on Form 10-K, we have three
tenants (including their affiliated entities, which are the legal tenants) from whom we individually derive at least 10% of our
total revenues.
Cash Basis Operators
We had three operators on the cash basis of accounting for their leases as of December 31, 2023. In addition to Bickford as
discussed previously, we placed two operators on cash basis of accounting for their leases during 2022. During 2021, the
Welltower-controlled tenant of our Holiday portfolio was the only tenant on the cash basis prior to the completion of the
portfolio transition. Rental income associated with these tenants totaled $48.3 million, $21.4 million and $68.8 million for the
years ended December 31, 2023, 2022 and 2021, respectively.
48
Included in rental income are amounts received from prior rent deferrals granted to cash basis tenants totaling $2.8 million
and $0.3 million for the years ended December 31, 2023 and 2022, respectively. As of December 31, 2023, aggregate rent
deferrals subject to future collection from these cash basis tenants totaled approximately $22.8 million, of which approximately
$18.0 million related to Bickford. See Note 3 to our consolidated financial statements for further discussion.
Occupancy
The following table summarizes the average portfolio occupancy for Senior Living, Bickford and SHOP for the periods
indicated, excluding development properties in operation less than 24 months, notes receivable, and properties transitioned to
new tenants or disposed of.
Senior Living Same-Store
Senior Living
Bickford Same-Store1
Bickford2
SHOP
Properties
4Q22
9
10
38
39
15
83.5%
83.2%
83.6%
83.9%
75.8%
1Q23
83.5%
82.7%
81.3%
81.6%
75.2%
2Q23
82.2%
81.4%
81.6%
82.0%
75.5%
3Q23
81.9%
81.0%
83.8%
84.2%
79.0%
4Q23
83.0%
82.4%
84.8%
85.2%
83.2%
December
2023
January 2024
83.1%
82.7%
84.6%
85.0%
84.4%
83.3%
82.8%
85.3%
85.7%
84.7%
1All prior periods restated for the sale of an ALF in Iowa.
2Includes Chesapeake, Virginia building which opened in the second quarter of 2022. NHI exercised its purchase option in February 2023.
Tenant Monitoring
Our operators report to us the results of their operations on a periodic basis, which we in turn subject to further analysis as a
means of monitoring potential concerns within our portfolio. We have identified EBITDARM (earnings before interest, taxes,
depreciation, amortization, rent and management fees) as a primary performance measure for our tenants, based on results they
have reported to us. We believe EBITDARM is useful in our most fundamental analyses, as it is a property-level measure of
our operators’ success, by eliminating the effects of the operator’s method of acquiring the use of its assets (interest and rent),
its non-cash expenses (depreciation and amortization), expenses that are dependent on its level of success (income taxes), and
also excluding the effect of the operator’s payment of its management fees, as typically those fees are contractually subordinate
to our lease payment. For operators of our entrance-fee communities, our calculation of EBITDARM includes other cash flow
adjustments typical of the industry which may include, but are not limited to, net cash flows from entrance fees; amortization of
deferred entrance fees; adjustments for tenant rent obligations, and management fee true-ups. The eliminations and adjustments
reflect covenants in our leases and provide a comparable basis for assessing our various relationships.
We believe that EBITDARM is a useful way to analyze the cash potential of a group of assets. From EBITDARM we
calculate a coverage ratio (EBITDARM/cash rent), measuring the ability of the operator to meet its monthly obligation. In
addition to EBITDARM and the coverage ratio, we rely on a careful balance sheet analysis, and other analytical procedures to
help us identify potential areas of concern relative to our operators’ ability to generate sufficient liquidity to meet their
obligations, including their obligation to continue to pay the amount due to us. Typical among our operators is a varying lag in
reporting to us the results of their operations. Across our portfolio, however, our operators report their results, typically within
either 30 or 45 days and at the latest, within 90 days of month’s end. For computational purposes, we exclude mortgages and
other notes receivable, development and lease-up properties that have been in operation less than 24 months. For stabilized
acquisitions in the portfolio less than 24 months and renewing leases with changes in scheduled rent, we include pro forma cash
rent. Same-store portfolio coverage excludes properties that have transitioned operators in the past 24 months or assets
subsequently sold except as noted.
The results of our coverage ratio analysis are presented below on a trailing twelve-month basis, as of September 30, 2023
and 2022 (the most recent periods available).
49
NHI Real Estate Investments Portfolio1
Property Type
Properties
3Q22
3Q22 Occupancy
3Q23
3Q23 Occupancy
SHO
89
1.20x
84.6%
1.36x
84.3%
SNF
68
2.41x
77.1%
2.72x
80.7%
MEDICAL NON-SNF
1
2.51x
75.3%
3.05x
77.9%
TOTAL
158
1.66x
80.7%
1.91x
82.4%
Property Class
Properties
3Q22
3Q22 Occupancy
3Q23
3Q23 Occupancy
Need Driven
75
1.06x
85.4%
1.31x
85.0%
Need Driven
excl.
Bickford
37
1.03x
86.2%
1.13x
86.8%
Major Tenants
Properties
3Q22
3Q22 Occupancy
3Q23
3Q23 Occupancy
NHC2
35
2.98x
83.2%
3.54x
87.1%
SLC3
10
1.22x
82.2%
1.39x
82.1%
Discretionary
14
1.36x
83.5%
1.41x
83.3%
Bickford3
38
1.10x
84.2%
1.52x
82.6%
Discretionary
excl. SLC
5
1.69x
85.6%
1.38x
84.1%
Medical
69
2.42x
77.1%
2.74x
80.6%
Medical excl.
NHC
34
2.03x
69.6%
2.11x
72.9%
1All tables based on trailing 12 months; excludes transitioned properties under cash-flow based leases, loans, mortgages; excludes
development and lease up properties in operation less than 24 months; includes proforma cash rent for stabilized acquisitions in the portfolio
less than 24 months.
2 NHC Fixed Charge Coverage Ratio and displayed occupancies are on corporate-level. The occupancies are for the SNF portfolio only as can
be seen in NHC’s public filings.
3 There are no longer any significant paycheck protection program funds included in the coverages above. SLC operates nine discretionary
CCRC properties and one need driven assisted living community.
Coverage ratios may include amounts provided by state and federal government programs to support businesses, including
healthcare providers, that have been impacted by the COVID-19 pandemic. These funds were largely distributed in 2020 and
2021 and as such do not substantially impact the reported coverage ratios.
Fluctuations in portfolio coverage are a result of market and economic trends, local market competition, and regulatory
factors as well as the operational success of our tenants. We use the results of individual leases to inform our decision making
with respect to specific tenants, but trends described above by property type and operator bear analysis. For many of the
affected operators, as is typical of our portfolio in general, NHI has security deposits in place and/or corporate guarantees
should actual cash rental shortfalls eventually materialize. In certain instances, our operators may increase their security
deposits with us in an amount equal to the coverage shortfall, and, upon subsequent compliance with the required lease
coverage ratio, the operator would then be entitled to a full refund. The sufficiency of credit enhancements (e.g. tenant deposits
and guarantees) as a protection against economic downturn will be a focus as we monitor economic and financial conditions.
The metrics presented in the tables above give no effect to the presence of these security deposits.
Other Portfolio Activity
Real Estate and Mortgage Write-downs
In addition to inflation risk and increased interest rates, our borrowers and tenants experience periods of significant financial
pressures and difficulties similar to those encountered by other healthcare providers.
50
We have established a reserve for estimated credit losses of $15.5 million and a liability of $0.3 million for estimated credit
losses on unfunded loan commitments as of December 31, 2023. The provision for expected credit losses, reflected in “Loan
and realty losses, net” on the Consolidated Statements of Income, totaled $(0.3) million, $10.4 million and $0.9 million for the
years ended December 31, 2023, 2022 and 2021, respectively. We evaluate the reserves for estimated credit losses on a
quarterly basis and make adjustments based on current circumstances as considered necessary.
Our consolidated financial statements for the year ended December 31, 2023 reflect impairment charges of our long-lived
assets of approximately $1.6 million. We reduced the carrying value of any impaired properties to estimated fair values, or with
respect to the properties classified as held for sale, to estimated fair value less estimated transactions costs. We have no
significant intangible assets currently recorded on our Consolidated Balance Sheet as of December 31, 2023, that would require
assessment for impairment.
We believe that the carrying amounts of our real estate properties are recoverable and that mortgage and other notes
receivable, net of reserves, are realizable and supported by the value of the underlying collateral. However, it is possible that
future events could require us to make additional significant adjustments to these carrying amounts. Refer to Notes 3 and 4 to
the consolidated financial statements included in this Annual Report on Form 10-K for more information.
51
Results of Operations
The significant items affecting revenues and expenses are described below ($ in thousands):
Revenues:
Rental income
ALFs leased to Silverado Senior Living
EFCs leased to Senior Living
ALFs leased to NHC
ALFs leased to Chancellor Health Care
SHOs leased to Discovery
SHOs leased to Holiday Retirement
ALFs leased to Bickford
Other new and existing leases
Disposals and assets held for sale
Straight-line rent adjustments, new and existing leases
Amortization of lease incentives
Escrow funds received from tenants for property operating expenses
Total Rental Income
Resident fees and services
Interest income from mortgage and other notes
Encore Senior Living construction loans
Capital Funding Group
Mortgage loan payoffs
Other existing mortgages and notes
Total Interest Income from Mortgage and Other Notes
Total Revenue
Other income
Expenses:
Depreciation
SHOs leased to Holiday Retirement
SHOP depreciation
Disposals and assets held for sale
Other new and existing assets
Interest
Senior housing operating expenses
Legal
Share-based compensation
Taxes and insurance on leased properties
Loan and realty losses, net
Other expenses
Gain (loss) on operations transfer, net
Gain on note receivable payoff
Loss on early retirement of debt
Gains from equity method investment
Total Depreciation
52
Years Ended
December 31,
2023
2022
Period Change
%
$
$
2,445 $
48,836
38,567
4,755
9,487
—
34,821
88,439
5,924
233,274
6,961
(2,521)
11,513
249,227
48,809
— $ 2,445
1,627
3,577
2,284
2,804
(15,588)
8,064
3,759
(7,846)
1,126
23,642
5,034
1,725
31,527
13,013
47,209
34,990
2,471
6,683
15,588
26,757
84,680
13,770
232,148
(16,681)
(7,555)
9,788
217,700
35,796
4,016
3,209
225
13,998
21,448
351
319,835
—
9,158
268
60,547
69,973
58,160
39,587
507
4,605
11,513
1,376
15,158
200,879
20
—
(73)
555
2,579
384
7,776
13,644
24,383
315
278,194
2,326
6,408
2,629
59,517
70,880
44,917
28,193
2,555
8,613
9,788
61,911
14,999
241,856
(710)
1,113
(151)
569
1,437
2,825
(7,551)
354
(2,935)
36
41,641
(2,326)
2,750
(2,361)
1,030
(907)
13,243
11,394
(2,048)
(4,008)
1,725
(60,535)
159
(40,977)
730
(1,113)
78
(14)
NM
3.4 %
10.2 %
92.4 %
42.0 %
(100.0) %
30.1 %
4.4 %
(57.0) %
0.5 %
NM
(66.6) %
17.6 %
14.5 %
36.4 %
55.7 %
NM
(97.1) %
2.6 %
(12.0) %
11.4 %
15.0 %
(100.0) %
42.9 %
(89.8) %
1.7 %
(1.3) %
29.5 %
40.4 %
(80.2) %
(46.5) %
17.6 %
(97.8) %
1.1 %
(16.9) %
NM
(100.0) %
(51.7) %
(2.5) %
Gains on sales of real estate, net
Other income
Net income
Less: net loss attributable to noncontrolling interests
Net income attributable to stockholders
Less: net income attributable to unvested restricted stock awards
14,721
202
134,381
1,273
135,654
(57)
Net income attributable to common stockholders
$ 135,597 $
28,342
—
65,501
902
66,403
—
(13,621)
202
68,880
371
69,251
(57)
66,403 $ 69,194
(48.1) %
NM
NM
41.1 %
NM
NM
NM
NM - not meaningful
Financial highlights for the year ended December 31, 2023, compared to 2022, were as follows:
•
•
•
•
•
•
•
•
•
•
Rental income recognized from our tenants increased $31.5 million, or 14.5%, primarily as a result of a decrease in
pandemic-related rent concessions granted of approximately $10.7 million and new investments funded since
December 2022. Included in rental income for the year ended December 31, 2022 are write offs in the second quarter
of 2022 of $18.1 million of straight-line rents receivable and $7.1 million of lease incentives related to placing
Bickford on the cash basis of revenue recognition, partially offset by the recognition of the Holiday lease deposit and
escrow of $15.6 million.
Resident fees and services and senior housing operating expenses include revenues and expenses from our SHOP
activities which commenced on April 1, 2022. Revenues less expenses from our SHOP segment increased $1.6
million, or 21%. See Note 5 to the consolidated financial statements.
Funds received for reimbursement of property operating expenses totaled $11.5 million for the year ended December
31, 2023, and are reflected as a component of rental income. These property operating expenses are recognized in
operating expenses in the line item “Taxes and insurance on leased properties.” The increase in the reimbursement
income and corresponding property expenses is the result of additional amounts received from tenants and expenses
paid on their behalf in the current year.
Interest income from mortgage and other notes decreased $2.9 million, or 12.0%, primarily related to net paydowns of
loans offset by new and existing loan fundings.
Depreciation expense decreased $0.9 million, or 1.3%, primarily as a result of dispositions of approximately $143.0
million since December 2022.
Interest expense increased $13.2 million, or 29.5%, primarily as the result of increased interest rates and borrowings on
the unsecured revolving credit facility, offset by partial repayments on term loans.
Legal expenses decreased $2.0 million primarily related to the Welltower, Inc. litigation and transition activities for the
legacy Holiday portfolio occurring in 2022.
Non-cash share-based compensation expense decreased $4.0 million, or 46.5%, due primarily to the reduced number
of stock options granted in 2023 compared to the prior year’s grants.
Loan and realty losses, net decreased $60.5 million, or 97.8%. Impairment charges of $1.6 million were recognized in
the year ended December 31, 2023 on four properties in the real estate investment segment compared to impairment
charges on 19 real estate properties of $51.6 million in the year ended December 31, 2022. Credit loss expense
decreased $10.7 million compared to 2022. Credit loss expense totaling $10.4 million was recognized in 2022 for a
mortgage note receivable of $10.0 million and a mezzanine loan of $14.5 million with affiliates of one operator/
borrower designated as non-performing.
Gain on note receivable payoff of $1.1 million reflects the prepayment fee from the early repayment of an $111.3
million mortgage note receivable in the second quarter of 2022.
53
•
Gains on sales of real estate, net decreased $13.6 million, for the year ended December 31, 2023, compared to the prior
year. For the year ended December 31, 2023, we recorded $14.7 million in gains primarily from dispositions of real
estate assets as described under “Asset Dispositions” in Note 3 to the consolidated financial statements included in this
Annual Report on Form 10-K. For the year ended December 31, 2022, we sold 22 properties generating gains on sales
of real estate totaling $28.3 million.
54
Liquidity and Capital Resources
At December 31, 2023, we had $455.0 million available to draw on our unsecured revolving credit facility, $22.3 million in
unrestricted cash and cash equivalents, and the potential to access $500.0 million through the issuance of common stock under
the Company’s ATM equity program. In addition, the Company maintains an effective automatic shelf registration statement
through which capital could be raised via the issuance of debt and or equity securities.
Sources and Uses of Funds
Our primary sources of cash include rent payments, receipts from residents, principal and interest payments on mortgage
and other notes receivable, proceeds from the sales of real property, net proceeds from offerings of equity securities and
borrowings from our loans and unsecured revolving credit facility. Our primary uses of cash include debt service payments
(both principal and interest), new investments in real estate and notes receivable, dividend distributions to our stockholders,
operating expenses for SHOP and general corporate overhead.
These sources and uses of cash are reflected in our Consolidated Statements of Cash Flows as summarized below ($ in
thousands):
Year Ended
One Year Change
Year Ended
One Year Change
12/31/2023
12/31/2022
$
%
12/31/2021
$
%
Cash and cash equivalents and restricted cash, January 1
$
21,516 $
39,485 $ (17,969)
(45.5) % $
46,343 $
(6,858)
(14.8)%
Net cash provided by operating activities
184,450
185,340
(890)
(0.5) %
210,859
(25,519)
(12.1)%
Net cash (used in) provided by investing activities
(11,630)
197,945
(209,575)
(105.9) %
185,277
12,668
6.8%
Net cash used in financing activities
(169,719)
(401,254)
231,535
(57.7) %
(402,994)
1,740
(0.4)%
Cash and cash equivalents and restricted cash, December 31
$
24,617 $
21,516 $ 3,101
14.4 % $
39,485 $ (17,969)
(45.5)%
Operating Activities – Net cash provided by operating activities for the year ended December 31, 2023, which includes new
investments completed, the SHOP ventures, lease payment collections arising from escalators on existing leases and interest
payments on new real estate and note investments completed, decreased $0.9 million from the year ended December 31, 2022.
Cash provided by operating activities was negatively impacted by the disposition of 34 properties since January 1, 2022, and
the funding of a $10.0 million lease incentive to Timber Ridge OpCo and benefited by the reduction in pandemic-related rent
concessions granted of approximately $10.7 million.
Investing Activities – Net cash used in investing activities for the year ended December 31, 2023 was comprised primarily of
the proceeds from the sales of real estate of approximately $57.0 million and the collection of principal on mortgage and other
notes receivable of $13.5 million, offset by $85.2 million of investments in mortgage and other notes receivable and
renovations and acquisitions of real estate and equipment.
Financing Activities – Net cash used in financing activities for the year ended December 31, 2023 differs from the same
period in 2022 primarily as a result of an approximately $81.0 million increase in net borrowings, a decrease of $8.8 million in
proceeds from noncontrolling interests, a decrease in the repurchase of common stock of approximately $152.0 million, a
decrease in debt issuance cost of $1.9 million and a decrease in dividend payments of approximately $5.5 million compared to
2022.
Debt Obligations
As of December 31, 2023, we had outstanding debt of $1.1 billion. Reference Note 8 to the consolidated financial
statements for additional information about our outstanding indebtedness. Also, reference “Item 7a. Quantitative and
Qualitative Disclosures About Market Risk” for more details on our indebtedness and the impact of interest rate risk.
Unsecured Bank Credit Facility - On March 31, 2022, we entered into the 2022 Credit Agreement providing us with a $700.0
million unsecured revolving credit facility, replacing our previous $550.0 million unsecured revolver. The 2022 Credit
Agreement matures in March 2026, but may be extended at our option, subject to the satisfaction of certain conditions, for two
additional six-month periods. Borrowings under the 2022 Credit Agreement bear interest, at our election, at one of the
following (i) Term SOFR (plus a credit spread adjustment) plus a margin ranging from 0.725% to 1.40%, (ii) Daily SOFR (plus
a credit spread adjustment) plus a margin ranging from 0.725% to 1.40% or (iii) the “base rate” plus a margin ranging from
0.00% to 0.40%. In each election, the actual margin is determined according to our credit ratings. The base rate means, for any
day, a fluctuating rate per annum equal to the highest of (i) the agent’s prime rate, (ii) the federal funds rate on such day plus
55
0.50% or (iii) the adjusted Term SOFR for a one-month tenor in effect on such day plus 1.0%. We incurred $4.5 million of
deferred financing costs in connection with the 2022 Credit Agreement.
Concurrently with the execution of the 2022 Credit Agreement, we amended our $300.0 million 2023 Term Loan to modify
the existing covenants to align with provisions in the 2022 Credit Agreement and to accrue interest on borrowings based on
SOFR (plus a credit spread adjustment) that were previously based on LIBOR, with no change to the existing applicable interest
rate margins. As of December 31, 2022, we had repaid $60.0 million of the 2023 Term Loan.
In the first quarter of 2023, we repaid $20.0 million of the 2023 Term Loan. In June 2023, we entered into the two-year
$200.0 million 2025 Term Loan bearing interest at a variable rate which is SOFR-based with a margin determined according to
our credit ratings plus a 0.10% credit spread adjustment. The Company incurred approximately $2.7 million of deferred
financing cost associated with this loan. The 2025 Term Loan proceeds were used to repay a portion of the remaining $220.0
million 2023 Term Loan balance, which was repaid in full in June 2023. Upon repayment, we expensed approximately $0.1
million of unamortized loan costs associated with this loan which are included in “Loss on early retirement of debt” in our
Consolidated Statement of Income for the year ended December 31, 2023.
As of December 31, 2023, the unsecured revolving credit facility and 2025 Term Loan bore interest at a rate of one-month
Term SOFR (plus a 10 bps spread adjustment) plus 105 bps and 125 bps, based on our debt ratings, or 6.49% and 6.69%,
respectively. The facility fee for the unsecured revolving credit facility was 25 bps per annum.
During 2023, we repaid $175.0 million of private placement notes primarily with proceeds from the unsecured revolving
credit facility. At January 31, 2024, $273.0 million was outstanding under the revolving credit facility.
The current SOFR spreads and facility fee for our revolving credit facility and 2025 Term Loan reflect our ratings
compliance based on the applicable margin for SOFR loans at a debt rating of BBB-/Baa3 in the Interest Rate Schedule
provided below in summary format:
Interest Rate Schedule
Debt Ratings
A+/A1
A/A2
A-/A3
BBB+/Baa1
BBB/Baa2
BBB-/Baa3
Lower than BBB-/Baa3
Revolving
Credit Facility
0.725%
0.725%
0.725%
0.775%
0.850%
1.050%
1.400%
SOFR Spread
Revolving Credit
Facility Fee
0.125%
0.125%
0.125%
0.150%
0.200%
0.250%
0.300%
2025 Term Loan
0.75%
0.80%
0.85%
0.90%
1.00%
1.25%
1.65%
Beyond the applicable ratios detailed above, if our credit rating from at least two credit rating agencies is downgraded below
“BBB-/Baa3” the debt under our debt agreements will be subject to defined increases in interest rates and fees.
The 2022 Credit Agreement requires that we calculate specified financial statement metrics and meet or exceed a variety of
financial ratios, which are usual and customary in nature. These ratios are calculated quarterly and as of December 31, 2023, we
were within required limits for each reporting period in 2023 and 2022. The calculation of our leverage ratio involves
intermediate determinations of our “Consolidated Total Indebtedness” and of our “Total Asset Value,” as defined in the 2022
Credit Agreement.
Senior Notes Offering - In January 2021, we issued $400.0 million in aggregate principal amount of 3.00% senior notes that
mature on February 1, 2031 and pay interest semi-annually on February 1 and August 1 of each year (the “2031 Senior Notes”).
The 2031 Senior Notes were sold at an issue price of 99.196% of face value before the underwriters’ discount. Our net proceeds
from the 2031 Senior Notes offering, after deducting underwriting discounts and expenses, were approximately $392.3 million
and were used to repay a $100.0 million term loan and reduce borrowings outstanding under our unsecured revolving credit
facility.
We remain in compliance with all debt covenants under the unsecured revolving credit facility, 2031 Senior Notes and other
debt agreements.
56
When we take on new debt or when we modify or replace existing debt, we incur debt issuance costs. These costs are
subject to amortization over the term of the new debt instrument and may result in the write-off of fees associated with debt
which has been replaced or modified.
Debt Maturities - Reference Note 8, Debt to the consolidated financial statements for more information on our debt
maturities.
Credit Ratings - Moody's reaffirmed its credit rating and a senior unsecured debt rating of Baa3 and “Stable” outlook on the
Company on October 16, 2023. Fitch reaffirmed its public issuer credit rating of BBB- and “Stable” outlook on the Company
on May 15, 2023 and S&P Global reaffirmed its BBB- rating and “Stable” outlook on the Company on November 14, 2023.
Our unsecured private placement note agreements include a rate increase provision that is effective if any rating agency lowers
our credit rating below investment grade and our compliance leverage increases to 50% or more. Any reduction in outlook or
downgrade in our credit ratings from the rating agencies could negatively impact our costs of borrowings.
Debt Metrics - We believe that our fixed charge coverage ratio, which is the ratio of Adjusted EBITDA (earnings before
interest, taxes, depreciation and amortization, including amounts in discontinued operations, excluding real estate asset
impairments and gains on dispositions) to fixed charges (interest expense at contractual rates net of capitalized interest and
principal payments on debt), and the ratio of consolidated net debt to Adjusted EBITDA are meaningful measures of our ability
to service our debt. We use these two measures as a useful basis to compare the strength of our balance sheet with those in our
peer group. We also believe our balance sheet gives us a competitive advantage when accessing debt markets.
We calculate our fixed charge coverage ratio as approximately 4.5x for the year ended December 31, 2023 (see our
discussion under the heading Adjusted EBITDA including a reconciliation to our net income). Giving effect to significant
acquisitions, financings, disposals and payoffs on an annualized basis, our consolidated net debt to Adjusted EBITDA ratio is
approximately 4.5x for the year ended December 31, 2023 ($ in thousands):
Consolidated Total Debt
Less: cash and cash equivalents
Consolidated Net Debt
Adjusted EBITDA
$ 1,135,051
(22,347)
$ 1,112,704
$ 249,603
Annualized impact of recent investments, disposals and payoffs
(1,669)
$ 247,934
Consolidated Net Debt to Adjusted EBITDA
4.5x
Supplemental Guarantor Financial Information
The Company’s $900.0 million bank credit facility, unsecured private placement notes due September 2024 through January
2027 with an aggregate principal amount of $225.0 million and 2031 Senior Notes are fully and unconditionally guaranteed on
a senior unsecured basis by each of the Company’s subsidiaries, except for certain excluded subsidiaries (“Guarantors”). The
Guarantors are either owned by, controlled by or are affiliates of the Company.
The following tables present summarized financial information for the Company and the Guarantors, on a combined basis
after eliminating (i) intercompany transactions and balances among the guarantor entities and (ii) equity in earnings from, and
any investments in, any subsidiary that is a non-guarantor ($ in thousands):
57
Real estate properties, net
Other assets, net
Note receivable due from non-guarantor subsidiary
Totals assets
Debt
Other liabilities
Total liabilities
Redeemable noncontrolling interest
Noncontrolling interest
Revenues
Interest revenue on note due from non-guarantor subsidiary
Expenses
Gain from equity method investee
Gains on sales of real estate
Gain on operations transfer
Loss on early retirement of debt
Other income
Net income
Net income attributable to NHI and the subsidiary guarantors
Equity
As of
December 31, 2023
1,827,086
$
359,148
81,396
2,267,630
1,059,013
76,092
1,135,105
9,656
918
$
$
$
$
$
Year Ended
December 31, 2023
290,369
$
4,657
182,467
555
14,721
20
(73)
202
127,984
129,256
$
$
At December 31, 2023, we had 43,409,841 shares of common stock outstanding with a market value of $2.4 billion. Equity
on our Consolidated Balance Sheet totaled $1.3 billion.
Dividends - Our Board of Directors approves a regular quarterly dividend which is reflective of expected taxable income on a
recurring basis. Taxable income is determined in accordance with the Internal Revenue Code and differs from net income for
financial statements purposes determined in accordance with U.S. generally accepted accounting principles (“GAAP”). Our
Board of Directors has historically directed the Company towards maintaining a strong balance sheet. Therefore, we consider
the competing interests of short and long-term debt (interest rates, maturities and other terms) versus the higher cost of new
equity, and we accept some level of risk associated with leveraging our investments. We intend to continue to make new
investments that meet our underwriting criteria and where the spreads over our cost of equity and debt capital on a leverage
neutral basis will generate sufficient returns to our stockholders. We do not expect to utilize borrowings to satisfy the payment
of dividends and project that cash flows from operations will be adequate to fund dividends at the current rate.
We intend to comply with REIT dividend requirements that we distribute at least 90% of our annual taxable income for the
year ended December 31, 2023 and thereafter. Historically, the Company has distributed at least 100% of annual taxable
income. Dividends declared for the fourth quarter of each fiscal year are paid by the end of the following January and are, with
some exceptions, treated for tax purposes as having been paid in the fiscal year just ended as provided in Internal Revenue
Service Code Section 857(b)(8).
Our dividends per share for the last three years are as follows:
2023
2022
2021
$
3.60
$
3.60
$
3.8025
58
Share Repurchase Plan - Beginning in April 2022, our Board of Directors has authorized a stock repurchase plan. No
common stock was repurchased under this plan during 2023. During the year ended December 31, 2022, we repurchased
through open market transactions 2,468,354 shares of common stock for an average price of $61.56 per share, excluding
commissions. All shares received were constructively retired upon receipt, and the excess of the purchase price over the par
value per share was recorded to “Retained earnings” in the Consolidated Balance Sheet.
On February 16, 2024, our Board of Directors renewed the stock repurchase plan pursuant to which we may purchase up to
$160.0 million in shares of our issued and outstanding common stock, par value $0.01 per share. The stock repurchase plan is
effective for a period of one year and does not require us to repurchase any specific number of shares. It may be suspended or
discontinued at any time. Shares may be repurchased from time-to-time in open market transactions at prevailing market prices,
in privately negotiated transactions or by other means in accordance with the terms of Rule 10b-18 of the Securities Exchange
Act of 1934 as amended (the “Exchange Act”) and shall be made in accordance with all applicable laws and regulations in
effect. The timing and number of shares repurchased, if any, will depend on a variety of factors, including price, general market
and economic conditions, alternative investment opportunities and other corporate considerations.
Shelf Registration Statement - We have an automatic shelf registration statement on file with the Securities and Exchange
Commission that allows the Company to offer and sell to the public an unspecified amount of common stock, preferred stock,
debt securities, warrants and/or units at prices and on terms to be announced when and if such securities are offered. The details
of any future offerings, along with the use of proceeds from any securities offered, will be described in a prospectus supplement
or other offering materials, at the time of offering. Our shelf registration statement expires in March 2026.
At-the-Market (ATM) Equity Program - We maintain an ATM equity program which allows us to sell our common stock
directly into the market and have entered into an ATM equity offering sales agreement pursuant to which the Company may
sell, from time to time, up to an aggregate sales price of $500.0 million of the Company’s common shares. No shares were
issued under the ATM equity program during the years ended December 31, 2023 and 2022.
Our use of ATM proceeds is to allow us to rebalance our leverage in response to our acquisitions and keeps our options
flexible for further expansion. We have historically used proceeds from the ATM equity program for general corporate
purposes, which may include future acquisitions and repayment of indebtedness, including borrowings under our credit facility.
We view our ATM program as an effective way to match-fund our smaller acquisitions by exercising control over the timing
and size of transactions and achieving a more favorable cost of capital as compared to larger follow-on offerings.
Material Cash Requirements
We had approximately $18.8 million in cash and cash equivalents on hand and $427.0 million in availability under our
unsecured revolving credit facility as of January 31, 2024. Our expected material cash requirements for the twelve months
ended December 31, 2024 and thereafter consist of long-term debt maturities; interest on long-term debt; and contractually
obligated expenditures. We expect to meet our short-term liquidity needs largely through cash generated from operations and
borrowings under our unsecured revolving credit facility (refer to the Unsecured Bank Credit Facility discussion above) and
sales from real estate investments, although we may choose to seek alternative sources of liquidity. Should we have additional
liquidity needs, we believe that we could access long-term financing in the debt and equity capital markets.
The following table summarizes information as of December 31, 2023 related to our material cash requirements ($ in
thousands):
Total
Twelve Months Ended
December 31, 2024
Thereafter
Debt maturities
Interest payments
Construction and loan commitments
$
$
1,146,241 $
95,112
44,958
1,286,311 $
75,425 $
54,966
15,213
145,604 $
1,070,816
40,146
29,745
1,140,707
Our debt maturities in 2024 are comprised primarily of private placement notes of $75.0 million due in September 2024.
We believe our current liquidity position, supplemented by our ability to generate positive cash flows from operations in the
future, and our low net leverage will be sufficient to meet all of our short-term and long-term financial commitments.
59
Loan and Development Commitments and Contingencies
The following tables summarize information as of December 31, 2023 related to our outstanding commitments and
contingencies which are more fully described in the notes to the consolidated financial statements ($ in thousands):
Loan Commitments:
Asset Class
Type
Total
Funded
Remaining1
Encore Senior Living
Senior Living
Timber Ridge OpCo
Watermark Retirement
Montecito Medical Real Estate
879
3,750
5,000
2,024
29,745
41,398
1 As of December 31, 2023, $11,653 of the funding obligations are expected to be payable within 12 months with the remaining commitment due between three
to five years.
Construction
Revolving Credit
Working Capital
Working Capital
Mezzanine Loan
50,725 $
20,000
5,000
5,000
50,000
130,725 $
(49,846) $
(16,250)
—
(2,976)
(20,255)
(89,327) $
SHO
SHO
SHO
SHO
MOB
$
$
See Note 4 to our consolidated financial statements for details of our loan commitments. As provided above, loans funded
do not include the effects of discounts or commitment fees. The credit loss liability for unfunded loan commitments was $0.3
million as of December 31, 2023 and is estimated using the same methodology as our funded mortgage and other notes
receivable based on the estimated amount that we expect to fund.
Development Commitments:
Woodland Village
Navion Senior Solutions
Vizion Health
SHOP
1 Expected to be payable within 12 months..
Asset Class
Type
Total
Funded
Remaining1
SHO
SHO
SHO
ILF
Renovation
$
7,515 $
(7,425) $
Renovation
Renovation
Renovation
3,500
2,000
1,500
(2,059)
(250)
(1,221)
$
14,515 $
(10,955) $
90
1,441
1,750
279
3,560
Discovery PropCo has committed to fund up to $2.0 million toward the purchase of condominium units located at one of the
facilities of which $1.0 million has been funded as of December 31, 2023.
Contingencies (Lease Inducements):
IntegraCare
Navion Senior Solutions
Discovery
Ignite Medical Resorts
Asset Class
Total
Funded
Remaining
$
SHO
SHO
SHO
SNF
750
4,850
4,000
2,000
— $
(2,700)
—
—
$
11,600 $
(2,700) $
750
2,150
4,000
2,000
8,900
We adjust rental income for the amortization of lease inducements paid to our tenants. Amortization of lease inducement
payments against revenues was $2.5 million for the year ended December 31, 2023. Amortization of lease inducement
payments against revenues was $7.6 million for the year ended December 31, 2022, which includes the write-off of $7.1 million
of lease incentives related to Bickford in the second quarter of 2022 as discussed in more detail in Note 3 to the consolidated
financial statements included in this Annual Report on Form 10-K. Amortization of lease inducement payments against
revenues was $1.0 million for the year ended December 31, 2021.
Capital Funding Commitments
Capital expenditures related to our Real Estate Investments segment are primarily for the acquisition of new investments.
The leases for our properties in the Real Estate Investments segment generally require the tenant to pay for all repairs and
maintenance expenses and a minimum amount of capital expenditures each year. The tenants are also required to maintain
60
insurance coverage at least equal to the replacement cost of a property. Therefore, we do not expect material expenditures in
2024 related to existing properties in the Real Estate Investments segment.
The capital funding commitments in our SHOP segment are principally for improvements to our facilities. We expect our
SHOP ventures to incur approximately $12.0 million in capital expenditures during 2024 that we anticipate will be funded
partially from the net operating income generated from the ventures and additional capital contributions from the partners. We
expect to fund our commitments to the ventures for capital expenditures with our operating cash flow and other existing
liquidity sources.
Natural Disasters
During the year ended December 31, 2023, our properties incurred minimal to no damage relating to natural disaster events.
We or our tenants may incur unplanned costs for minor repairs and restoring operations, as well as costs to evacuate employees
and residents. Our lease agreements require our tenants to maintain sufficient property and business interruption insurance,
subject to certain deductibles.
Litigation
For a description of our currently outstanding litigation, see “Legal Proceedings” in Part I, Item 3 of this Annual Report on
Form 10-K.
FFO & FAD
These supplemental performance measures described below may not be comparable to similarly titled measures used by
other REITs. Consequently, our Funds From Operations (“FFO”), Normalized FFO and Normalized Funds Available for
Distribution (“FAD”) may not provide a meaningful measure of our performance as compared to that of other REITs. Since
other REITs may not use our definition of these measures, caution should be exercised when comparing our FFO, Normalized
FFO and Normalized FAD to that of other REITs. These measures do not represent cash generated from operating activities in
accordance with GAAP (these measures do not include changes in operating assets and liabilities) and therefore, should not be
considered an alternative to net earnings as an indication of performance, or to net cash flow from operating activities as
determined by GAAP as a measure of liquidity, and are not necessarily indicative of cash available to fund cash needs.
Funds From Operations - FFO
Our FFO per diluted common share for the year ended December 31, 2023 increased $0.84 or 23.7% over the same period in
2022 due primarily to the write-offs of straight-line rents receivable and unamortized lease incentives totaling approximately
$36.4 million incurred during 2022, a reduction of legal fees and pandemic-related rent concessions since December 2022,
partially offset by the recognition of the Holiday lease deposit and escrow of $15.7 million in prior year rental income,
increased interest expense in 2023 and the repurchase of common stock in the prior year. FFO per share, as defined by the
National Association of Real Estate Investment Trusts (“NAREIT”) and applied by us, is calculated using the two-class method
with net income allocated to common stockholders and holders of unvested restricted stock by applying the respective
weighted-average shares outstanding during each period. The calculation of FFO begins with net income attributable to
common stockholders (computed in accordance with GAAP), and excludes gains (or losses) from sales of real estate property,
impairments of real estate, and real estate depreciation and amortization after adjusting for unconsolidated partnerships and
joint ventures, if any. Diluted FFO per share assumes the exercise of stock options and other potentially dilutive securities.
Our Normalized FFO per diluted common share for the year ended December 31, 2023 increased $0.03 or 0.7% over the
same period in 2022. Normalized FFO excludes from FFO certain items which, due to their infrequent or unpredictable nature,
may create some difficulty in comparing FFO for the current period to similar prior periods, and may include, but are not
limited to, impairment of non-real estate assets, gains and losses attributable to the acquisition and disposition of non-real estate
assets and liabilities, and recoveries of previous write-downs.
FFO and Normalized FFO are important supplemental measures of operating performance for a REIT. Because the historical
cost accounting convention used for real estate assets requires depreciation (except on land), such accounting presentation
implies that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically
risen and fallen with market conditions, presentations of operating results for a REIT that uses historical cost accounting for
depreciation could be less informative, and should be supplemented with a measure such as FFO. The term FFO was designed
by the REIT industry to address this issue.
61
Funds Available for Distribution - FAD
Our Normalized FAD for the year ended December 31, 2023 decreased $13.2 million or 6.6% over the same period in 2022
due primarily to an increase in interest expense and property dispositions completed since December 2022. In addition to the
adjustments included in the calculation of Normalized FFO, Normalized FAD excludes the impact of any straight-line lease
revenue, amortization of the original issue discount on our senior unsecured notes, amortization of debt issuance costs, and non-
cash share based compensation. We also adjust Normalized FAD for the net change in our allowance for expected credit losses,
non-cash share based compensation as well as certain non-cash items related to our equity method investments such as straight-
line lease expense and amortization of purchase accounting adjustments.
Normalized FAD is an important supplemental performance measure for a REIT and a useful measure of liquidity as an
indicator of the ability to distribute dividends to stockholders. GAAP requires a lessor to recognize contractual lease payments
into income on a straight-line basis over the expected term of the lease. This straight-line adjustment has the effect of reporting
lease income that is significantly more or less than the contractual cash flows received pursuant to the terms of the lease
agreement. GAAP also requires any discount or premium related to indebtedness and debt issuance costs to be amortized as
non-cash adjustments to earnings.
The following table reconciles “Net income attributable to common stockholders”, the most directly comparable GAAP
metric, to FFO, Normalized FFO and Normalized FAD and is presented for both basic and diluted weighted average common
shares for FFO and Normalized FFO ($ in thousands, except share and per share amounts):
62
Net income attributable to common stockholders
Elimination of certain non-cash items in net income:
Real estate depreciation
Real estate depreciation related to noncontrolling interests
Gains on sales of real estate, net
Impairments of real estate
NAREIT FFO attributable to common stockholders
Gain (loss) on operations transfer, net
Portfolio transition costs, net of noncontrolling interests
Gain on note receivable payoff
Loss on early retirement of debt
Non-cash write-offs of straight-line receivable and lease incentives
Non-cash rental income
Recognition of unamortized note receivable commitment fees
Lease termination fee
Litigation settlement
Years ended December 31,
2023
2022
2021
$
135,597 $
66,403 $
111,804
69,436
(1,585)
(14,721)
1,642
190,369
(20)
—
—
73
—
(2,500)
—
—
—
70,734
(1,393)
(28,342)
51,555
158,957
710
426
(1,113)
151
36,353
(3,000)
—
—
—
80,798
(839)
(32,498)
51,817
211,082
—
—
—
1,912
709
—
(375)
(2,464)
(616)
Normalized FFO attributable to common stockholders
Straight-line lease revenue, net
187,922
(6,961)
192,484
(12,563)
210,248
(15,312)
Straight-line lease revenue, net, related to noncontrolling interests
Straight-line lease expense related to equity method investment
Non-real estate depreciation
Non-real estate depreciation related to noncontrolling interest
Amortization of lease incentives
Amortization of lease incentive related to noncontrolling interests
Amortization of original issue discount
Amortization of debt issuance costs
Amortization related to equity method investment
Note receivable credit loss (income) expense
Equity method investment capital expenditures
Equity method investment non-refundable fees received
Equity method investment distributions
Non-cash share-based compensation
SHOP recurring capital expenditures
SHOP recurring capital expenditures related to noncontrolling interests
58
(14)
537
(49)
2,521
(434)
322
2,325
(1,633)
(266)
(210)
1,327
(555)
4,605
(1,845)
191
124
(16)
146
(16)
446
—
322
2,155
(847)
10,356
(420)
1,206
(569)
8,613
(390)
—
91
46
—
—
1,026
—
295
2,404
1,109
949
(420)
622
—
8,415
—
—
Normalized FAD attributable to common stockholders
$
187,841 $
201,031 $
209,473
BASIC
Weighted average common shares outstanding
43,388,794
44,774,708
45,714,221
NAREIT FFO attributable to common stockholders per share
Normalized FFO attributable to common stockholders per share
DILUTED
Weighted average common shares outstanding
NAREIT FFO attributable to common stockholders per share
Normalized FFO attributable to common stockholders per share
$
$
$
$
4.39 $
4.33 $
3.55 $
4.30 $
4.62
4.60
43,389,466
44,794,236
45,729,497
4.39 $
4.33 $
3.55 $
4.30 $
4.62
4.60
63
Adjusted EBITDA
We consider Adjusted EBITDA to be an important supplemental measure because it provides information which we use to
evaluate our performance and serves as an indication of our ability to service debt. We define Adjusted EBITDA as
consolidated earnings before interest, taxes, depreciation and amortization, excluding real estate asset impairments and gains on
dispositions and certain items which, due to their infrequent or unpredictable nature, may create some difficulty in comparing
Adjusted EBITDA for the current period to similar prior periods. These items include, but are not limited to, impairment of
non-real estate assets, gains and losses attributable to the acquisition and disposition of assets and liabilities, and recoveries of
previous write-downs. Adjusted EBITDA also includes our proportionate share of unconsolidated equity method investments
presented on a similar basis. Since others may not use our definition of Adjusted EBITDA, caution should be exercised when
comparing our Adjusted EBITDA to that of other companies. EBITDA reflects GAAP interest expense, which excludes
amounts capitalized during the period.
The following table reconciles “Net income”, the most directly comparable GAAP metric, to Adjusted EBITDA ($ in
thousands):
Net income
Interest expense
Franchise, excise and other taxes
Depreciation
NHI’s share of EBITDA adjustments for unconsolidated entities
Gains on sales of real estate, net
Impairments of real estate
(Gain) loss on operations transfer, net
Litigation settlement
Gain on note receivable payoff
Loss on early retirement of debt
Non-cash write-off of straight-line rents receivable and lease amortization
Non-cash rental income
Note receivable credit loss expense
Lease termination fee
Recognition of unamortized note receivable commitment fees
Years ended December 31,
2023
2022
2021
$
134,381 $
58,160
65,501 $
44,917
111,967
50,810
449
69,973
2,432
(14,721)
1,642
(20)
—
—
73
—
(2,500)
(266)
—
—
844
70,880
2,976
(28,342)
51,555
710
—
(1,113)
151
36,353
(3,000)
10,356
—
—
788
80,798
2,848
(32,498)
51,817
—
(616)
—
1,912
709
—
949
(2,464)
(375)
Adjusted EBITDA
$
249,603 $
251,788 $
266,645
Interest expense at contractual rates
Interest rate swap payments, net
Principal payments
Fixed Charges
Fixed Charge Coverage
$
55,603 $
42,487 $
40,866
—
408
—
389
7,306
371
$
56,011 $
42,876 $
48,543
4.5x
5.9x
5.5x
For all periods presented, EBITDA reflects GAAP interest expense, which excludes amounts capitalized during the period.
Net Operating Income
NOI is a non-GAAP supplemental financial measure used to evaluate the operating performance of real estate. We define
NOI as total revenues, less tenant reimbursements and property operating expenses. We believe NOI provides investors relevant
and useful information as it measures the operating performance of our properties at the property level on an unleveraged basis.
We use NOI to make decisions about resource allocations and to assess the property level performance of our properties.
64
The following table reconciles NOI to net income, the most directly comparable GAAP metric ($ in thousands):
NOI Reconciliations:
Net income
(Gains) losses from equity method investment
Other income
Loss on early retirement of debt
Gain on note receivable payoff
(Gain) loss on operations transfer, net
Gains on sales of real estate, net
Loan and realty losses, net
General and administrative
Franchise, excise and other taxes
Legal
Interest
Depreciation
Consolidated NOI
NOI by segment:
Real Estate Investments
SHOP
Non-Segment/Corporate
Total NOI
Years Ended December 31,
2023
2022
2021
$ 134,381 $
65,501 $
111,967
(555)
(202)
73
—
(20)
(569)
—
151
(1,113)
710
1,545
(350)
1,912
—
—
(14,721)
(28,342)
(32,498)
1,376
19,314
449
507
58,160
69,973
61,911
22,768
844
2,555
44,917
70,880
52,766
18,431
788
908
50,810
80,798
$ 268,735 $
240,213 $
287,077
$ 259,162 $
232,295 $
283,945
9,222
351
7,603
315
—
3,132
$ 268,735 $
240,213 $
287,077
65
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Interest Rate Risk
At December 31, 2023, we were exposed to market risks related to fluctuations in interest rates on approximately $445.0
million of variable-rate indebtedness and on our mortgage and other notes receivable. The unused portion ($455.0 million at
December 31, 2023) of our unsecured revolving credit facility, should it be drawn upon, is subject to variable rates.
Interest rate fluctuations will generally not affect our future earnings or cash flows on our fixed rate debt and loans
receivable unless such instruments mature or are otherwise terminated. However, interest rate changes will affect the fair value
of our fixed rate instruments. Conversely, changes in interest rates on variable rate debt and investments would change our
future earnings and cash flows, but not significantly affect the fair value of those instruments. Assuming a 50 basis-point
increase or decrease in the interest rate related to variable-rate debt, and assuming no change in the outstanding balance as of
December 31, 2023, net interest expense would increase or decrease annually by approximately $2.2 million or $0.05 per
common share on a diluted basis.
We have historically used derivative financial instruments in the normal course of business to mitigate interest rate risk. We
do not use derivative financial instruments for speculative purposes. Derivatives, if any, are included in the Consolidated
Balance Sheets at their fair value. We may engage in hedging strategies to manage our exposure to market risks in the future,
depending on an analysis of the interest rate environment and the costs and risks of such strategies. We had no derivative
financial instruments outstanding during 2023.
The following table sets forth certain information with respect to our debt ($ in thousands):
Fixed rate:
Private placement notes - unsecured
Senior notes - unsecured
Fannie Mae term loans - secured, non-recourse
Variable rate:
Bank term loans - unsecured
Revolving credit facility - unsecured
December 31, 2023
December 31, 2022
Balance1 % of total
Rate2
Balance1 % of total
Rate2
$ 225,000
400,000
76,241
19.6 %
34.9 %
6.7 %
4.28 % $ 400,000
3.00 %
3.96 %
400,000
76,649
34.5 %
34.5 %
6.6 %
200,000
245,000
17.4 %
21.4 %
6.69 %
6.49 %
240,000
42,000
20.8 %
3.6 %
$ 1,146,241
100.0 %
4.70 % $ 1,158,649
100.0 %
4.15 %
3.00 %
3.96 %
5.71 %
5.51 %
3.91 %
1 Differs from carrying amount due to unamortized discounts and loan costs.
2 Total is weighted average rate
66
To highlight the sensitivity of our term loans, senior notes and secured mortgage debt to changes in interest rates, the
following summary shows the effects on fair value (“FV”) assuming a parallel shift of 50 basis points (“bps”) in market interest
rates for a contract with similar maturities as of December 31, 2023 ($ in thousands):
Fixed rate:
Balance
Fair Value1
FV reflecting change in interest rates
-50 bps
+50 bps
Private placement notes - unsecured
$
225,000 $
216,435 $
218,516 $
Senior notes - unsecured
Fannie Mae term loans - secured, non-recourse
400,000
76,241
332,129
74,171
342,836
74,647
1
The change in fair value of our fixed rate debt was due primarily to the overall change in interest rates.
214,379
321,787
73,698
At December 31, 2023, the fair value of our mortgage and other notes receivable, discounted for estimated changes in the
risk-free rate, was approximately $237.6 million. A 50 basis-point increase in market rates would decrease the estimated fair
value of our mortgage and other loans by approximately $2.7 million, while a 50 basis-point decrease in such rates would
increase their estimated fair value by approximately $2.7 million.
Equity Price Risk
The Company is not subject to equity risk since it owns no marketable securities.
Inflation Risk
Our real estate leases generally provide for annual increases in contractual rent due based on a fixed amount or percentage or
based on increases in the Consumer Price Index (“CPI”). Leases with increases based on CPI may contain a minimum or a cap
on the maximum annual increase. Substantially all of our leases require the tenant to pay all operating expenses for the
property, whether paid directly by the tenant or reimbursed to us. We believe that inflationary increases will be at least partially
offset by the contractual rent increases and expense reimbursements described above.
67
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
Report of Independent Registered Public Accounting Firm
Stockholders and Board of Directors
National Health Investors, Inc.
Murfreesboro, Tennessee
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of National Health Investors, Inc. (the “Company”) as of
December 31, 2023 and 2022, the related consolidated statements of income, comprehensive income, equity, and cash flows for
each of the three years in the period ended December 31, 2023, and the related notes and financial statement schedules listed in
the accompanying index (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated
financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2023 and
2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in
conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States)
(“PCAOB”), the Company's internal control over financial reporting as of December 31, 2023, based on criteria established in
Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway
Commission (“COSO”) and our report dated February 20, 2024 expressed an unqualified opinion thereon.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express
an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered
with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement,
whether due to error or fraud.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements,
whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a
test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included
evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall
presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial
statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or
disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or
complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated
financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate
opinions on the critical audit matter or on the accounts or disclosures to which it relates.
Asset Impairment - Real Estate Properties
The Company had total real estate properties, net of approximately $2.1 billion as of December 31, 2023. As described in Note
2 to the Company’s consolidated financial statements, management evaluates the recoverability of the carrying amount of its
real estate properties when events or circumstances, including significant physical changes, significant adverse changes in
general economic conditions, or significant deterioration of the underlying cash flows of the real estate properties, indicate that
the carrying amount of the real estate properties may not be recoverable. The need to recognize an impairment charge is based
on estimated undiscounted future cash flows compared to the carrying amount. If recognition of an impairment charge is
necessary, it is measured as the amount by which the carrying amount of the property exceeds the estimated fair value of the
68
real estate properties. The Company recognized approximately $1.6 million in impairment charges for the year ended December
31, 2023.
We identified management’s identification and assessment of the indicators of potential impairment of real estate properties as a
critical audit matter. Identification of a potential impairment of real estate properties including due to significant physical
changes in the property, significant adverse changes in general economic conditions, or significant deterioration of the
underlying cash flows of the property requires a high degree of judgment. Auditing these judgments was especially challenging
and complex due to the nature and extent of auditor effort required to address these matters.
The primary procedures we performed to address this critical audit matter included:
•
•
Assessing the reasonableness of management’s assessment, including property specific factors for certain properties
that included changes to the physical condition of the property, changes in general economic conditions, and
deterioration of the underlying cash flows of the property, including due to changes in occupancy, which are used by
management to identify and assess whether an impairment indicator existed.
Examine internal documentation relevant to the analysis for certain properties including Board of Director minutes,
letters of intent, and operations department communications, as applicable on a property-by-property basis, including
for certain properties with lower lease coverage ratios, to assess whether additional indicators of impairment were
present.
/s/ BDO USA, P.C.
We have served as the Company's auditor since 2004.
Nashville, Tennessee
February 20, 2024
69
NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED BALANCE SHEETS
($ in thousands, except share and per share amounts)
Assets:
Real estate properties:
Land
Buildings and improvements
Construction in progress
Less accumulated depreciation
Real estate properties, net
Mortgage and other notes receivable, net of reserve of $15,476 and $15,338,
respectively
Cash and cash equivalents
Straight-line rents receivable
Assets held for sale, net
Other assets, net
Total Assets(a)
Liabilities and Equity:
Debt
Accounts payable and accrued expenses
Dividends payable
Deferred income
Total Liabilities(a)
Commitments and Contingencies
December 31,
2023
2022
$
180,749 $
2,593,696
5,913
2,780,358
(673,276)
2,107,082
245,271
22,347
84,713
5,004
24,063
2,488,480 $
177,527
2,549,019
3,352
2,729,898
(611,688)
2,118,210
233,141
19,291
76,895
43,302
16,585
2,507,424
$
$
1,135,051 $
34,304
39,069
6,009
1,214,433
1,147,511
25,905
39,050
5,052
1,217,518
Redeemable noncontrolling interest
9,656
9,825
National Health Investors, Inc. Stockholders' Equity:
Common stock, $0.01 par value; 100,000,000 shares authorized;
43,409,841 and 43,388,742 shares issued and outstanding, respectively
Capital in excess of par value
Retained earnings
Cumulative dividends
Total National Health Investors, Inc. Stockholders' Equity
Noncontrolling interests
Total Equity
Total Liabilities and Equity
$
434
1,603,757
2,466,844
(2,817,083)
1,253,952
10,439
1,264,391
2,488,480 $
434
1,599,427
2,331,190
(2,660,826)
1,270,225
9,856
1,280,081
2,507,424
(a) The consolidated balance sheets include the following amounts related to our consolidated Variable Interest Entities (VIEs):
$513.2 million and $519.8 million of Real estate properties, net; $10.9 million and $10.3 million of Cash and cash equivalents;
$9.7 million and $7.1 million of Straight-line rents receivable; $9.4 million and $1.3 million of Other assets, net; and $4.7
million and $3.3 million of Accounts payable and accrued expenses as of December 31, 2023 and 2022, respectively.
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
70
NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED STATEMENTS OF INCOME
($ in thousands, except share and per share amounts)
Years Ended December 31,
2022
2021
2023
Revenues:
Rental income
Resident fees and services
Interest income and other
Expenses:
Depreciation
Interest
Senior housing operating expenses
Legal
Franchise, excise and other taxes
General and administrative
Taxes and insurance on leased properties
Loan and realty losses, net
Gain (loss) on operations transfer, net
Gain on note receivable payoff
Loss on early retirement of debt
Gains (losses) from equity method investment
Gains on sales of real estate, net
Other income
Net income
Add: net loss (income) attributable to noncontrolling interests
Net income attributable to stockholders
Less: net income attributable to unvested restricted stock awards
Net income attributable to common stockholders
Weighted average common shares outstanding:
Basic
Diluted
Earnings per common share - basic
Earnings per common share - diluted
$ 249,227 $ 217,700 $ 271,049
—
27,666
298,715
35,796
24,698
278,194
48,809
21,799
319,835
69,973
58,160
39,587
507
449
19,314
11,513
1,376
200,879
20
—
(73)
555
14,721
202
134,381
1,273
$ 135,654 $
(57)
$ 135,597 $
70,880
44,917
28,193
2,555
844
22,768
9,788
61,911
241,856
(710)
1,113
(151)
569
28,342
—
65,501
902
80,798
50,810
—
908
788
18,431
11,638
52,766
216,139
—
—
(1,912)
(1,545)
32,498
350
111,967
(163)
66,403 $ 111,804
—
—
66,403 $ 111,804
43,388,794
43,389,466
44,774,708
44,794,236
45,714,221
45,729,497
$
$
3.13 $
3.13 $
1.48 $
1.48 $
2.45
2.44
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
71
NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
($ in thousands)
Years Ended December 31,
2022
2023
2021
Net income
Other comprehensive income:
Decrease in fair value of cash flow hedges
Reclassification adjustment for amounts recognized in net income
Total other comprehensive income
Comprehensive income
Less: comprehensive loss (income) attributable to noncontrolling interests
Comprehensive income attributable to stockholders
$ 134,381 $
65,501 $ 111,967
—
—
—
134,381
1,273
$ 135,654 $
—
—
—
65,501
902
(137)
7,286
7,149
119,116
(163)
66,403 $ 118,953
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
72
NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
($ in thousands)
Cash flows from operating activities:
Net income
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation
Amortization of deferred loan costs, debt discounts and prepaids
Amortization of commitment fees and note receivable discounts
Amortization of lease incentives
Straight-line lease revenue
Non-cash rental income
Non-cash interest income on mortgage and other notes receivable
Non-cash lease deposit liability recognized as rental income
Gains on sales of real estate, net
Gain on note receivable payoff
Loss on operations transfer, net
Loss on early retirement of debt
(Gains) losses from equity method investment
Loan and realty losses, net
Payment of lease incentives
Non-cash share-based compensation
Changes in operating assets and liabilities:
Other assets, net
Accounts payable and accrued expenses
Deferred income
Net cash provided by operating activities
Cash flows from investing activities:
Investment in mortgage and other notes receivable
Collection of mortgage and other notes receivable
Acquisition of real estate
Proceeds from sales of real estate
Investments in renovations of existing real estate
Investments in equipment
Distributions from equity method investment
Net cash (used in) provided by investing activities
Cash flows from financing activities:
Proceeds from revolving credit facility
Payments on revolving credit facility
Borrowings on term loans
Payments on term loans and private placement notes
Proceeds from issuance of senior notes
Prepayment fee for early retirement of debt
Deferred loan costs
Distributions to noncontrolling interests
Proceeds from noncontrolling interests
Taxes remitted on employee stock awards
Proceeds from equity offering, net
Equity issuance costs
Convertible bond redemption
Dividends paid to stockholders
Payments to repurchase shares of common stock
Net cash used in financing activities
Years Ended December 31,
2022
2021
2023
$
134,381 $
65,501 $
111,967
69,973
4,685
(412)
2,521
(6,961)
(2,500)
(1,302)
—
(14,721)
—
—
73
(555)
1,376
(10,000)
4,605
(2,743)
5,929
101
184,450
(35,625)
13,465
(38,081)
57,031
(7,732)
(3,743)
3,055
(11,630)
70,880
4,283
(872)
7,555
16,681
(3,000)
(4,314)
(8,838)
(28,342)
(1,113)
710
151
(569)
61,911
(1,200)
8,613
(3,534)
425
412
185,340
(79,801)
119,212
(6,364)
168,958
(4,629)
—
569
197,945
364,000
(161,000)
200,000
(415,427)
—
—
(2,747)
(1,280)
2,973
—
—
—
—
(156,238)
—
(169,719)
3,101
21,516
24,617 $
225,000
(183,000)
—
(135,388)
—
—
(4,612)
(916)
11,738
(288)
—
(66)
—
(161,771)
(151,951)
(401,254)
(17,969)
39,485
21,516 $
80,798
4,354
(729)
1,026
(14,603)
—
(2,614)
—
(32,498)
—
—
1,912
1,545
52,766
(1,042)
8,415
(4,050)
3,352
260
210,859
(72,236)
67,790
(46,817)
238,864
(3,465)
(64)
1,205
185,277
95,000
(393,000)
—
(293,316)
396,784
(1,462)
(5,018)
(910)
—
—
47,904
—
(66,076)
(182,900)
—
(402,994)
(6,858)
46,343
39,485
Increase (decrease) in cash and cash equivalents and restricted cash
Cash and cash equivalents and restricted cash, beginning of year
Cash and cash equivalents and restricted cash, end of year
$
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
73
NATIONAL HEALTH INVESTORS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
($ in thousands)
Years Ended December 31,
2022
2021
2023
Supplemental disclosure of cash flow information:
Interest paid, net of amounts capitalized
Supplemental disclosure of non-cash investing and financing activities:
Real estate acquired in exchange for mortgage notes receivable
Increase in mortgage note receivable from sale of real estate
Change in other assets related to sales of real estate
Change in accounts payable related to investments in real estate construction
Right of use asset in exchange for lease liability
Change in accounts payable related to renovations of existing real estate
Change in accounts payable related to distributions to noncontrolling interests
Operating equipment received in lease termination
Increase in accounts payable related to transfer of operations
Reclassification of prepaid equity issuance costs to capital in excess of par value
$ 51,897 $ 42,659 $ 43,680
$ 14,200 $ 23,071 $
— $
$
102 $
$
20 $
$
— $
$
(37) $
$
139 $
$
1,287 $
$
300 $
$
— $
$
2,249 $
— $
325 $
101 $
— $
6 $
— $
— $
275 $
—
—
(33)
(62)
—
—
64
—
—
—
The accompanying notes to consolidated financial statements are an integral part of these consolidated financial statements.
74
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
Y
T
I
U
Q
E
F
O
S
T
N
E
M
E
T
A
T
S
D
E
T
A
D
I
L
O
S
N
O
C
)
s
t
n
u
o
m
a
e
r
a
h
s
r
e
p
d
n
a
e
r
a
h
s
t
p
e
c
x
e
s
d
n
a
s
u
o
h
t
n
i
$
(
l
a
t
o
T
y
t
i
u
q
E
g
n
i
l
l
o
r
t
n
o
c
n
o
N
s
t
s
e
r
e
t
n
I
l
a
n
o
i
t
a
N
l
a
t
o
T
s
r
o
t
s
e
v
n
I
h
t
l
a
e
H
’
s
r
e
d
l
o
h
k
c
o
t
S
y
t
i
u
q
E
d
e
t
a
l
u
m
u
c
c
A
r
e
h
t
O
e
v
i
s
n
e
h
e
r
p
m
o
C
e
m
o
c
n
I
e
v
i
t
a
l
u
m
u
C
s
d
n
e
d
i
v
i
D
d
e
n
i
a
t
e
R
s
g
n
i
n
r
a
E
n
i
f
o
l
a
t
i
p
a
C
s
s
e
c
x
E
e
u
l
a
V
r
a
P
t
n
u
o
m
A
s
e
r
a
h
S
k
c
o
t
S
n
o
m
m
o
C
5
4
9
,
2
2
5
,
1
$
1
1
7
,
0
1
$
4
3
2
,
2
1
5
,
1
$
)
9
4
1
,
7
(
$
)
4
2
9
,
6
2
3
,
2
(
$
9
0
9
,
4
0
3
,
2
$
6
4
9
,
0
4
5
,
1
$
2
5
4
$
2
9
9
,
5
8
1
,
5
4
0
2
0
2
,
1
3
r
e
b
m
e
c
e
D
t
a
s
e
c
n
a
l
a
B
)
4
7
9
(
)
6
7
0
,
6
(
4
0
9
,
7
4
6
1
1
,
9
1
1
—
5
1
4
,
8
)
7
4
3
,
4
7
1
(
)
4
7
9
(
3
6
1
—
—
—
—
—
3
8
9
,
6
1
5
,
1
0
0
9
,
9
—
)
6
7
0
,
6
(
4
0
9
,
7
4
3
5
9
,
8
1
1
—
5
1
4
,
8
)
7
4
3
,
4
7
1
(
3
8
0
,
7
0
5
,
1
)
5
1
0
,
1
(
)
5
1
0
,
1
(
—
)
0
8
(
)
8
8
2
(
—
0
3
0
,
1
4
4
3
,
6
6
3
1
6
,
8
)
1
5
9
,
1
5
1
(
)
5
5
5
,
9
5
1
(
—
—
—
—
—
—
)
9
5
(
0
3
0
,
1
1
8
0
,
0
8
2
,
1
6
5
8
,
9
—
)
0
8
(
—
)
8
8
2
(
3
0
4
,
6
6
3
1
6
,
8
)
1
5
9
,
1
5
1
(
)
5
5
5
,
9
5
1
(
5
2
2
,
0
7
2
,
1
1
5
0
,
2
)
6
8
2
,
1
(
1
5
0
,
2
)
6
8
2
,
1
(
—
—
—
—
)
5
7
2
(
5
0
6
,
4
)
7
5
2
,
6
5
1
(
—
—
—
—
—
2
7
4
,
5
3
1
)
2
8
1
(
)
5
7
2
(
4
5
6
,
5
3
1
—
—
5
0
6
,
4
)
7
5
2
,
6
5
1
(
1
9
3
,
4
6
2
,
1
$
9
3
4
,
0
1
$
2
5
9
,
3
5
2
,
1
$
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
9
4
1
,
7
—
—
—
—
—
—
)
7
4
3
,
4
7
1
(
—
4
0
8
,
1
1
1
—
—
—
—
—
—
—
)
6
7
0
,
6
(
7
9
8
,
7
4
—
—
5
1
4
,
8
—
—
—
7
—
—
—
—
—
—
—
—
6
5
6
,
2
1
5
9
,
1
6
6
t
b
e
d
e
l
b
i
t
r
e
v
n
o
c
f
o
n
o
i
t
p
m
e
d
e
r
n
i
t
n
e
n
o
p
m
o
c
y
t
i
u
q
E
s
t
s
e
r
e
t
n
i
g
n
i
l
l
o
r
t
n
o
c
n
o
n
o
t
d
e
r
a
l
c
e
d
s
n
o
i
t
u
b
i
r
t
s
i
D
e
m
o
c
n
i
e
v
i
s
n
e
h
e
r
p
m
o
c
r
e
h
t
o
l
a
t
o
T
e
r
a
h
s
n
o
m
m
o
c
r
e
p
5
2
0
8
.
3
$
,
d
e
r
a
l
c
e
d
s
d
n
e
d
i
v
i
D
d
e
s
i
c
r
e
x
e
s
n
o
i
t
p
o
k
c
o
t
s
n
o
d
e
u
s
s
i
s
e
r
a
h
S
t
e
n
,
k
c
o
t
s
n
o
m
m
o
c
f
o
e
c
n
a
u
s
s
I
n
o
i
t
a
s
n
e
p
m
o
c
d
e
s
a
b
-
e
r
a
h
S
)
1
7
2
,
1
0
5
,
2
(
3
1
7
,
6
1
4
,
2
2
8
1
,
1
9
5
,
1
9
5
4
9
9
5
,
0
5
8
,
5
4
1
2
0
2
,
1
3
r
e
b
m
e
c
e
D
t
a
s
e
c
n
a
l
a
B
—
—
—
—
—
—
—
—
)
5
5
5
,
9
5
1
(
)
6
2
8
,
0
6
6
,
2
(
—
—
—
—
—
—
—
)
7
5
2
,
6
5
1
(
—
—
—
—
—
3
0
4
,
6
6
—
—
)
6
2
9
,
1
5
1
(
—
—
—
)
0
8
(
)
8
8
2
(
—
—
—
3
1
6
,
8
0
9
1
,
1
3
3
,
2
7
2
4
,
9
9
5
,
1
—
—
—
—
—
—
—
4
5
6
,
5
3
1
—
—
—
—
—
)
5
7
2
(
—
5
0
6
,
4
—
—
—
—
—
—
)
5
2
(
—
—
4
3
4
—
—
—
—
—
—
—
—
—
—
—
—
7
9
4
,
6
)
4
5
3
,
8
6
4
,
2
(
—
—
2
4
7
,
8
8
3
,
3
4
—
—
—
—
9
9
—
—
0
0
0
,
1
2
g
n
i
l
l
o
r
t
n
o
c
n
o
n
e
l
b
a
m
e
e
d
e
r
o
t
e
l
b
a
t
u
b
i
r
t
t
a
0
4
$
g
n
i
d
u
l
c
x
e
,
s
t
s
e
r
e
t
n
i
g
n
i
l
l
o
r
t
n
o
c
n
o
n
o
t
d
e
r
a
l
c
e
d
s
n
o
i
t
u
b
i
r
t
s
i
D
s
t
s
e
r
e
t
n
i
t
s
e
r
e
t
n
i
g
n
i
l
l
o
r
t
n
o
c
n
o
n
e
l
b
a
m
e
e
d
e
r
f
o
n
o
i
t
a
c
i
f
i
s
s
a
l
c
e
R
o
t
e
l
b
a
t
u
b
i
r
t
t
a
3
4
8
$
f
o
s
s
o
l
a
g
n
i
d
u
l
c
x
e
,
e
m
o
c
n
i
t
e
N
t
s
e
r
e
t
n
i
g
n
i
l
l
o
r
t
n
o
c
n
o
n
e
l
b
a
m
e
e
d
e
r
d
e
s
i
c
r
e
x
e
s
n
o
i
t
p
o
k
c
o
t
s
e
e
y
o
l
p
m
e
n
o
d
i
a
p
s
e
x
a
T
d
e
s
i
c
r
e
x
e
s
n
o
i
t
p
o
k
c
o
t
s
n
o
d
e
u
s
s
i
s
e
r
a
h
S
t
s
o
c
e
c
n
a
u
s
s
i
y
t
i
u
q
E
e
r
a
h
s
n
o
m
m
o
c
r
e
p
0
6
.
3
$
,
d
e
r
a
l
c
e
d
s
d
n
e
d
i
v
i
D
2
2
0
2
,
1
3
r
e
b
m
e
c
e
D
t
a
s
e
c
n
a
l
a
B
k
c
o
t
s
n
o
m
m
o
c
f
o
s
e
s
a
h
c
r
u
p
e
R
n
o
i
t
a
s
n
e
p
m
o
c
d
e
s
a
b
-
e
r
a
h
S
g
n
i
d
u
l
c
x
e
,
s
n
o
i
t
u
b
i
r
t
n
o
c
l
a
t
i
p
a
c
s
t
s
e
r
e
t
n
i
g
n
i
l
l
o
r
t
n
o
c
n
o
N
t
s
e
r
e
t
n
i
g
n
i
l
l
o
r
t
n
o
c
n
o
n
e
l
b
a
m
e
e
d
e
r
o
t
e
l
b
a
t
u
b
i
r
t
t
a
2
2
9
$
o
t
e
l
b
a
t
u
b
i
r
t
t
a
1
9
0
,
1
$
f
o
s
s
o
l
a
g
n
i
d
u
l
c
x
e
,
e
m
o
c
n
i
t
e
N
t
s
e
r
e
t
n
i
g
n
i
l
l
o
r
t
n
o
c
n
o
n
e
l
b
a
m
e
e
d
e
r
s
t
s
e
r
e
t
n
i
g
n
i
l
l
o
r
t
n
o
c
n
o
n
o
t
d
e
r
a
l
c
e
d
s
n
o
i
t
u
b
i
r
t
s
i
D
e
r
a
h
s
n
o
m
m
o
c
r
e
p
0
6
.
3
$
,
d
e
r
a
l
c
e
d
s
d
n
e
d
i
v
i
D
d
e
s
i
c
r
e
x
e
s
n
o
i
t
p
o
k
c
o
t
s
n
o
d
e
u
s
s
i
s
e
r
a
h
S
n
o
i
t
a
s
n
e
p
m
o
c
d
e
s
a
b
-
e
r
a
h
S
k
c
o
t
s
d
e
t
c
i
r
t
s
e
r
f
o
s
t
n
a
r
G
t
s
o
c
e
c
n
a
u
s
s
i
y
t
i
u
q
E
$
)
3
8
0
,
7
1
8
,
2
(
$
4
4
8
,
6
6
4
,
2
$
7
5
7
,
3
0
6
,
1
$
4
3
4
$
1
4
8
,
9
0
4
,
3
4
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
t
a
s
e
c
n
a
l
a
B
.
s
t
n
e
m
e
t
a
t
s
l
a
i
c
n
a
n
i
f
d
e
t
a
d
i
l
o
s
n
o
c
e
s
e
h
t
f
o
t
r
a
p
l
a
r
g
e
t
n
i
n
a
e
r
a
s
t
n
e
m
e
t
a
t
s
l
a
i
c
n
a
n
i
f
d
e
t
a
d
i
l
o
s
n
o
c
o
t
s
e
t
o
n
g
n
i
y
n
a
p
m
o
c
c
a
e
h
T
75
NATIONAL HEALTH INVESTORS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2023
Note 1. Organization and Nature of Business
National Health Investors, Inc. (“NHI,” “the Company,” “we,” “us” or “our”), established in 1991 as a Maryland
corporation, is a self-managed real estate investment trust (“REIT”) specializing in sale-leaseback, joint venture and mortgage
and mezzanine financing of need-driven and discretionary senior housing and medical facility investments. We operate through
two reportable segments: Real Estate Investments and Senior Housing Operating Portfolio (“SHOP”). Our Real Estate
Investments segment consists of real estate investments and leases, mortgages and other notes receivables in independent living
facilities (“ILF”), assisted living facilities (“ALF”), entrance-fee communities (“EFC”), senior living campuses (“SLC”), skilled
nursing facilities (“SNF”) and a hospital (“HOSP”). As of December 31, 2023, we had gross investments of approximately $2.4
billion in 163 healthcare real estate properties located in 31 states and leased pursuant primarily to triple-net leases to 25 tenants
consisting of 97 senior housing communities (“SHO”), 65 SNFs and one HOSP, excluding one property classified as assets held
for sale. Our portfolio of eight mortgages along with other notes receivable totaled $260.7 million, excluding an allowance for
expected credit losses of $15.5 million, as of December 31, 2023. Units, beds and property count disclosures in these footnotes
to the consolidated financial statements are unaudited.
Our SHOP segment is comprised of two ventures that own the operations of ILFs. As of December 31, 2023, we had gross
investments of approximately $347.4 million in 15 properties with a combined 1,733 units located in eight states that are
operated on behalf of the Company by independent managers pursuant to the terms of separate management agreements that
commenced April 1, 2022. The third-party managers, or related parties of the managers, own equity interests in the respective
ventures.
Note 2. Basis of Presentation and Significant Accounting Policies
Principles of Consolidation - The consolidated financial statements include the accounts of the Company, and its wholly
owned subsidiaries, joint ventures and subsidiaries in which we have a controlling interest. We also consolidate certain entities
when control of such entities can be achieved through means other than voting rights (“variable interest entities” or “VIEs”) if
the Company is deemed to be the primary beneficiary of such entities. All material intercompany transactions and balances are
eliminated in consolidation.
A VIE is broadly defined as an entity with one or more of the following characteristics: (a) the total equity investment at risk
is insufficient to finance the entity’s activities without additional subordinated financial support; (b) as a group, the holders of
the equity investment at risk lack (i) the ability to make decisions about the entity’s activities through voting or similar rights,
(ii) the obligation to absorb the expected losses of the entity, or (iii) the right to receive the expected residual returns of the
entity; or (c) the equity investors have voting rights that are not proportional to their economic interests, and substantially all of
the entity’s activities either involve, or are conducted on behalf of, an investor that has disproportionately few voting rights.
We evaluate our arrangements with VIEs to identify entities for which control is achieved through means other than voting
rights and to determine which business enterprise is the primary beneficiary of the VIE. In accordance with FASB guidance,
management must evaluate each of the Company’s contractual relationships which creates a variable interest in other entities. If
the Company has a variable interest and the entity is a VIE, then management must determine whether the Company is the
primary beneficiary of the VIE. If it is determined that the Company is the primary beneficiary, NHI would consolidate the
VIE. We identify the primary beneficiary of a VIE as the enterprise that has both: (i) the power to direct the activities of the
VIE that most significantly impact the entity’s economic performance; and (ii) the obligation to absorb losses or the right to
receive benefits of the VIE that could be significant to the entity. We perform this analysis on an ongoing basis.
If the Company has determined that an entity is not a VIE, the Company assesses the need for consolidation under all other
provisions of Accounting Standards Codification (“ASC”) Topic 810, Consolidation. These provisions provide for
consolidation of majority-owned entities where a majority voting interest held by the Company demonstrates control of such
entities in the absence of any legal constraints.
Effective April 1, 2022 and at December 31, 2023, our consolidated total assets and liabilities include two consolidated
ventures comprising our SHOP activities, each formed with a separate partner - Merrill Gardens, L.L.C. (“Merrill”) and DSHI
NHI Holiday LLC (the “Discovery member”), a related party of Discovery Senior Living (“Discovery”). We consider both
ventures to be VIEs as the members of each, as a group, lack the characteristics of a controlling financial interest. We are
76
deemed to be the primary beneficiary of each VIE because we have the ability to control the activities that most significantly
impact each VIE’s economic performance. Reference Notes 5 and 17 for further discussion of our SHOP ventures.
We also consolidate two real estate partnerships formed with our partners, Discovery Senior Housing Investor XXIV, LLC,
a related party of Discovery, beginning in June 2019, and LCS Timber Ridge LLC (“LCS”), beginning in January 2020, to
invest in senior housing facilities. We consider both partnerships to be VIEs as either the members, as a group, lack the
characteristics of a controlling financial interest or the total equity at risk is insufficient to finance activities without additional
subordinated financial support. NHI directs the activities that most significantly impact economic performance of these
partnerships, subject to limited protective rights extended to our partners for specified business decisions. Because of our
control of these partnerships, we include their assets, liabilities, noncontrolling interests and operations in our consolidated
financial statements. Reference Note 17 for further discussion of these real estate partnerships.
We use the equity method of accounting when we own an interest in an entity whereby we can exert significant influence
over but cannot control the entity’s operations. We discontinue equity method accounting if our investment in an entity (and net
advances) is reduced to zero unless we have guaranteed obligations of the entity or are otherwise committed to provide further
financial support for the entity. Reference Note 6 for further discussion of our equity method investment.
We have concluded that the Company is not the primary beneficiary for certain investments where we lack either directly or
through related parties the power to direct the activities that most significantly impact the investments’ economic performance.
Accordingly, we account for our transactions with these entities and their subsidiaries at either amortized cost or net realizable
value for straight-line rents receivable, excluding our investments accounted for under the equity method. See Note 17 for
information on unconsolidated VIEs.
Noncontrolling Interests - Contingently redeemable noncontrolling interests are recorded at their initial carrying amounts
upon issuance and are subsequently adjusted to reflect their share of gains or losses and distributions attributable to the
noncontrolling interests. In periods where they are or will become probable of redemption, an adjustment to the redemption
value of the noncontrolling interests is also recognized through “Capital in excess of par value” on the Company’s
Consolidated Balance Sheets and included in our computation of earnings per share. As of December 31, 2023 and 2022, the
Merrill SHOP venture noncontrolling interest was classified in mezzanine equity, as discussed further in Note 10.
The noncontrolling interests associated with our consolidated real estate partnerships, and our Discovery member SHOP
venture were classified in equity as of December 31, 2023 and 2022.
Use of Estimates - The preparation of consolidated financial statements in conformity with accounting principles generally
accepted in the U.S. requires management to make estimates and assumptions that affect the reported amounts of assets and
liabilities, 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. Significant assumptions and estimates include purchase price allocations to
record investments in real estate, impairment of real estate, and allowance for credit losses. Actual results could differ from
those estimates.
Earnings Per Share - Our unvested restricted stock awards contain non-forfeitable rights to dividends, and accordingly,
these awards are deemed to be participating securities. Therefore, the Company applies the two-class method to calculate basic
and diluted earnings. Under the two-class method, we allocate net income attributable to stockholders to common stockholders
and holders of unvested restricted stock by using the weighted-average shares of each class outstanding for quarter-to-date and
year-to-date periods, based on their respective participation rights to dividends declared and undistributed earnings. Basic
earnings per common share is computed by dividing net income attributable to common stockholders by the weighted number
of shares of common stock outstanding during the period. Diluted earnings per common share reflects the effect of dilutive
securities.
We apply the treasury stock method to any convertible debt instruments, the effect of which is that conversion will not be
assumed for purposes of computing diluted earnings per share unless the average share price of our common stock for the
period exceeds the conversion price per share. Diluted earnings per share for the year ended December 31, 2021 includes the
potential dilutive impact of our convertible debt that was repaid in 2021.
Reclassifications - In prior years, the Company presented "Cumulative dividends in excess of net income" as a single line
item on the Consolidated Balance Sheets and the Consolidated Statements of Equity. Beginning January 1, 2023, the Company
separated this line item into two components, "Retained earnings" and "Cumulative dividends," and reclassified prior year
information to conform to the current period presentation.
77
Fair Value Measurements - Fair value is defined as the exchange price that would be received for an asset or paid to transfer
a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between
market participants at the measurement date. A three-level fair value hierarchy is required to prioritize the inputs used to
measure fair value. This hierarchy requires entities to maximize the use of observable inputs and minimize the use of
unobservable inputs.
The three levels of inputs used to measure fair value are as follows:
Level 1 - Quoted prices in active markets for identical assets or liabilities.
Level 2 - Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and
liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or
other inputs that are observable or can be corroborated by observable market data.
Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value
of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar
techniques that use significant unobservable inputs.
If the fair value measurement is based on inputs from different levels of the hierarchy, the level within which the entire fair
value measurement falls is the lowest level input that is significant to the fair value measurement in its entirety. Our assessment
of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors
specific to the asset or liability. When an event or circumstance alters our assessment of the observability and thus the
appropriate classification of an input to a fair value measurement which we deem to be significant to the fair value
measurement as a whole, we will transfer that fair value measurement to the appropriate level within the fair value hierarchy.
Real Property Owned - Real estate properties are recorded at cost or, if acquired through business combination, at fair value,
including the fair value of contingent consideration, if any. Cost or fair value at the time of acquisition is allocated among land,
buildings, improvements, personal property and lease and other intangibles. For properties acquired in transactions accounted
for as asset purchases, the purchase price, which includes transaction costs, is allocated based on the relative fair values of the
assets acquired. Cost includes the amount of contingent consideration, if any, deemed to be probable at the acquisition date.
Contingent consideration is deemed to be probable to the extent that a significant reversal in amounts recognized is not likely to
occur when the uncertainty associated with the contingent consideration is subsequently resolved. Cost also includes capitalized
interest during construction periods. We use the straight-line method of depreciation for buildings over their estimated useful
lives of 40 years, and improvements, including any equipment related to the SHOP segment, over their estimated useful lives
ranging from 5 to 25 years. For contingent consideration arising from business combinations, the liability is adjusted to
estimated fair value at each reporting date through earnings.
Expenditures for repairs and maintenance are expensed as incurred.
Impairment of Long-Lived Assets - We evaluate the recoverability of the carrying amount of our long-lived assets when
events or circumstances, including significant physical changes, significant adverse changes in general economic conditions or
significant deterioration of the underlying cash flows of the long-lived assets, indicate that the carrying amount of the long-
lived asset may not be recoverable. The need to recognize an impairment charge is based on estimated undiscounted future cash
flows compared to the carrying amount. If recognition of an impairment charge is necessary, it is measured as the amount by
which the carrying amount of the property exceeds the estimated fair value of the long-lived asset.
During the years ended December 31, 2023, 2022 and 2021, we recognized impairment charges of approximately $1.6
million, $51.6 million and $51.8 million, respectively, included in “Loan and realty losses, net” in our Consolidated Statements
of Income. Reference Note 3 for more discussion.
Leases - All of our leases within the Real Estate Investment segment are classified as operating leases and generally have an
initial leasehold term of 10 to 15 years followed by one or more five-year tenant renewal options. The leases are “triple-net
leases” under which the tenant is responsible for the payment of all taxes, utilities, insurance premiums, repairs and other
charges relating to the operation of the properties, including required levels of capital expenditures each year. The tenant is
obligated at its expense to keep all improvements, fixtures and other components of the properties covered by “all risk”
insurance in an amount equal to at least the full replacement cost thereof, and to maintain specified minimal personal injury and
property damage insurance. The leases also require the tenant to indemnify and hold us harmless from all claims resulting from
the use, occupancy and related activities of each property by the tenant, and to indemnify us against all costs related to any
release, discovery, clean-up and removal of hazardous substances or materials, or other environmental responsibility with
78
respect to each facility. While we do not incorporate residual value guarantees, the lease provisions and considerations
discussed above impact our expectation of realizable value from our properties upon the expiration of their lease terms. The
residual value of our real estate under lease is still subject to various market, asset, and tenant-specific risks and characteristics.
As the classification of our leases is dependent on the fair value of estimated cash flows at lease commencement, management’s
projected residual values represent significant assumptions in our accounting for operating leases. Similarly, the exercise of
renewal options is also subject to these same risks, making a tenant’s lease term another significant variable in a lease’s cash
flows. Initial direct costs that are incremental to entering into a lease are capitalized in accordance with the provisions of ASC
Topic 842.
FASB Lease Modifications Related to Effects of the COVID-19 Pandemic - In accordance with the FASB’s question-and-
answer document issued in April 2020, we elected to account for qualified rent concessions provided as a result of the
coronavirus pandemic (“COVID-19”) as variable lease payments, recorded as rental income when received and not as lease
modifications under ASC Topic 842. This guidance was applicable to certain rent concessions granted in 2021 and 2022.
Reference Note 3 for more detail.
Financial Instruments - Credit Losses - We estimate and record an allowance for credit losses upon origination of the loan,
based on expected credit losses over the term of the loan and update this estimate each reporting period. We calculate the
estimated credit losses on mortgages by pooling these loans into two groups – investments in existing or new mortgages and
construction mortgages. Mezzanine, revolving lines of credit and loans designated as non-performing are evaluated at the
individual loan level. We estimate the allowance for credit losses by utilizing a loss model that relies on future expected credit
losses, rather than incurred losses. This loss model incorporates our historical experience, adjusted for current conditions and
our forecasts, using the probability of default and loss given default method. Incorporated into the construction mortgage loss
model is an estimate of the probability that NHI will acquire the property. Using the resulting estimate, a portion of the
outstanding construction mortgage balance which we currently expect will be reduced by our acquisition of the underlying
property when construction is complete, is deducted from the construction mortgage balance included in the expected loss
calculation. Mezzanine loans, revolving lines of credit and loans designated as non-performing are also based on the loss model
to recognize expected future credit losses and are applied to each individual loan using borrower specific information. We also
perform a qualitative assessment beyond model estimates and apply adjustments as necessary. The credit loss estimate is based
on the net amortized cost balance of our mortgage and other notes receivables as of the balance sheet date.
Calculation of the allowance for credit losses involves significant judgment. It is possible that actual credit losses will differ
materially from our current estimates. Write-offs are deducted from the allowance for credit losses when we judge the principal
to be uncollectible.
Cash and Cash Equivalents and Restricted Cash - Cash equivalents consist of all highly liquid investments with an original
maturity of three months or less. Restricted cash includes amounts required to be held on deposit or subject to an agreement
(e.g. with a qualified intermediary subject to an exchange agreement pursuant to Section 1031 of the Internal Revenue Code of
1986, as amended (the “Internal Revenue Code”) or in accordance with agency agreements governing our mortgages).
The following table sets forth our “Cash and cash equivalents and restricted cash” reported within the Company’s
Consolidated Statements of Cash Flows ($ in thousands):
Beginning of period:
Cash and cash equivalents
Restricted cash (included in Other assets, net)
Cash, cash equivalents, and restricted cash
End of period:
Cash and cash equivalents
Restricted cash (included in Other assets, net)
Cash, cash equivalents, and restricted cash
As of December 31,
2023
2022
$
$
$
$
19,291 $
2,225
21,516 $
22,347 $
2,270
24,617 $
37,412
2,073
39,485
19,291
2,225
21,516
Assets Held for Sale - We consider properties to be assets held for sale when (1) management commits to a plan to sell the
property, (2) it is unlikely that the disposal plan will be significantly modified or discontinued; (3) the property is available for
immediate sale in its present condition; (4) actions required to complete the sale of the property have been initiated; (5) sale of
the property is probable and we anticipate the completed sale will occur within one year; and (6) the property is actively being
79
marketed for sale at a price that is reasonable given our estimate of current market value. Upon designation of a property as an
asset held for sale, we record the property’s value at the lower of its carrying value or its estimated fair value, less estimated
transaction costs. Depreciation and amortization of the property are discontinued. If a property subsequently no longer meets
the criteria to be classified as held for sale, it is reclassified as held and used and measured at the lower of i) its original carrying
amount before the asset was classified as held for sale, adjusted for any depreciation expense not recognized while it was
classified as held for sale, and ii) its fair value.
Concentration of Credit Risks - Our credit risks primarily relate to cash and cash equivalents and investments in mortgage
and other notes receivable. Cash and cash equivalents are primarily held in bank accounts and overnight investments. We
maintain our bank deposit accounts with large financial institutions in amounts that may exceed federally insured limits. We
have not experienced any losses in such accounts. Our mortgages and other notes receivable consist primarily of secured loans
on facilities.
Our financial instruments, principally our investments in notes receivable, are subject to the possibility of loss of the
carrying values as a result of the failure of other parties to perform according to their contractual obligations which may make
the instruments less valuable. We obtain collateral in the form of mortgage liens and other protective rights for notes receivable
and continually monitor these rights in order to reduce such possibilities of loss. We evaluate the need to provide for reserves
for potential losses on our financial instruments based on management’s periodic review of our portfolio on an instrument-by-
instrument basis.
Deferred Loan Costs - Costs incurred to acquire debt are capitalized and amortized by the straight-line method, which
approximates the effective-interest method, over the term of the related debt.
Deferred Income - Deferred income primarily includes rents received in advance from tenants and residents and non-
refundable commitment fees received by us, which are amortized into income over the expected period of the related loan or
lease. In the event that our financing commitment to a potential borrower or tenant expires, the related commitment fees are
recognized into income immediately. Commitment fees may be charged based on the terms of the lease agreements and the
creditworthiness of the parties.
Revenue Recognition
Rental Income - Our leases generally provide for rent escalators throughout the term of the lease. Base rental income is
recognized using the straight-line method over the term of the lease to the extent that lease payments are considered collectible
and the lease provides for specific contractual escalators. Under certain leases, we receive additional contingent rent, which is
calculated on the increase in revenues of the tenant over a target threshold. We recognize contingent rent periodically based on
the actual revenues of the tenant once the target threshold has been achieved. Lease payments that depend on a factor directly
related to future use of the property, such as an increase in annual revenues over a base year, are considered to be contingent
rent payments and are excluded from the determination of minimum lease payments.
If rental income calculated on a straight-line basis exceeds the cash rent due under a lease, the difference is recorded as an
increase to straight-line rents receivable in the Consolidated Balance Sheets and an increase in rental income in the
Consolidated Statements of Income. If rental income on a straight-line basis is calculated to be less than cash received, there is a
decrease in the same accounts.
Property operating expenses that are reimbursed by our operators are recorded as “Rental income” in the Consolidated
Statements of Income. Accordingly, we record a corresponding expense, reflected in “Taxes and insurance on leased
properties” in the Consolidated Statements of Income. Rental income includes reimbursement of property operating expenses
for the years ended December 2023, 2022 and 2021, totaling $11.5 million, $9.8 million and $11.6 million, respectively.
Rental income is reduced for the non-cash amortization of payments made upon the eventual settlement of commitments and
contingencies originally identified and recorded as lease inducements. We record lease inducements to the extent that it is
probable that a significant reversal of amounts recognized will not occur when the uncertainty associated with the contingent
consideration is subsequently resolved.
The Company reviews its operating lease receivables for collectability on a regular basis, taking into consideration changes
in factors such as the tenant’s payment history, the financial condition of the tenant, business conditions in which the tenant
operates and economic conditions in the area where the property is located. In the event that collectability with respect to any
tenant is not probable, a direct write-off of the receivable is made as an adjustment to rental income and any future rental
revenue is recognized only when the tenant makes a rental payment. As of December 31, 2023, we had three tenants, including
80
Bickford Senior Living (“Bickford”), on the cash basis of revenue recognition for their lease arrangements. During the year
ended December 31, 2022, we placed three operators on the cash basis of rental income recognition. During the year ended
December 31, 2021, we placed Holiday Retirement (“Holiday”) on cash basis for its master lease which was terminated in 2022
upon the formation of the SHOP ventures. Reference Note 3 for further discussion of cash basis tenants.
Resident Fees and Services - Resident fee and services revenue associated with our SHOP activities is recognized as the
related performance obligations are satisfied and includes resident room charges, community fees and other resident charges.
Residency agreements are generally short term (30 days to one year), and entitle the resident to certain room and care
services for a monthly fee billed in advance. Revenue for certain related services is billed monthly in arrears. The Company has
elected the lessor practical expedient within ASC Topic 842, Leases, not to separate the lease and nonlease components within
our resident agreements as the timing and pattern of transfer to the resident are the same. The Company has determined that the
nonlease component is the predominant component within the contract and will recognize revenue under ASC Topic 606,
Revenue Recognition from Contracts with Customers.
Interest Income from Mortgage and Other Notes Receivable - Interest income is recognized based on the interest rates and
principal amounts outstanding on the notes receivable. We identify a mortgage note as non-performing based on various criteria
including timeliness of required payments, compliance with other provisions under the related note agreement, and an
evaluation of the borrower’s current financial condition for indicators that it is probable it cannot pay its contractual amounts. A
non-performing loan is returned to accrual status at such time as the note becomes contractually current and management
believes all future principal and interest will be received according to the contractual terms of the note. As of December 31,
2023, we had two mortgage notes receivable and a mezzanine loan totaling an aggregate of $26.6 million with affiliates of two
operators/borrowers, including Bickford, designated as non-performing.
Derivatives - In the normal course of business, we are subject to risk from adverse fluctuations in interest rates.
Occasionally, we may choose to manage this risk through the use of derivative financial instruments, primarily interest rate
swaps. Counterparties to these contracts are major financial institutions. We are exposed to credit loss in the event of
nonperformance by these counterparties. We do not use derivative instruments for trading or speculative purposes. Our
objective in managing exposure to market risk is to limit the impact on cash flows relating to the change in market interest rates
on our variable rate debt.
To qualify for hedge accounting, our interest rate swaps must effectively reduce the risk exposure that they are designed to
hedge. In addition, at inception of a qualifying cash flow hedging relationship, the underlying transaction or transactions must
be, and be expected to remain, probable of occurring in accordance with our related assertions. All of our hedges are cash flow
hedges.
We recognize all derivative instruments, including embedded derivatives required to be bifurcated, as assets or liabilities at
their fair value in the Consolidated Balance Sheets. Changes in the fair value of derivative instruments that are not designated as
hedges or that do not meet the criteria of hedge accounting are recognized in earnings. For derivatives designated in qualifying
cash flow hedging relationships, the change in fair value of the effective portion of the derivatives is recognized in accumulated
other comprehensive income (loss), whereas the change in fair value of any ineffective portion is recognized in earnings. Gains
and losses are reclassified from accumulated other comprehensive income (loss) into earnings once the underlying hedged
transaction is recognized in earnings.
Income Taxes - We intend at all times to qualify as a REIT under Sections 856 through 860 of the Internal Revenue Code.
Accordingly, we will generally not be subject to U.S. federal income tax, provided that we continue to qualify as a REIT and
make distributions to stockholders equal to or in excess of 90% of our taxable income. A failure to qualify under the applicable
REIT qualification rules and regulations would have a material adverse impact on our financial position, results of operations
and cash flows.
Certain activities that we undertake may be conducted by subsidiary entities that have elected to be treated as TRSs. TRSs
are subject to federal, state, and local income taxes. Accordingly, a provision for income taxes has been made in the
consolidated financial statements.
Earnings and profits, which determine the taxability of dividends to stockholders, differ from net income reported for
financial reporting purposes due primarily to differences in the basis of assets, estimated useful lives used to compute
depreciation expense, gains on sales of real estate, non-cash compensation expense and recognition of commitment fees.
81
Our tax returns filed for years beginning in 2020 are subject to examination by taxing authorities. We classify interest and
penalties related to uncertain tax positions, if any, in our Consolidated Statements of Income as a component of income tax
expense.
Segments - We operate our business through two reportable segments: Real Estate Investments and SHOP. In our Real
Estate Investments segment, we invest in (i) senior housing and healthcare real estate and lease those properties to healthcare
operating companies under primarily triple-net leases that obligate tenants to pay all property-related expenses and (ii)
mortgage and other notes receivable throughout the United States. Our SHOP segment is comprised of the operations of 15
ILFs located throughout the United States that are operated on behalf of the Company by independent managers pursuant to the
terms of separate management agreements. Reference Notes 5 and 16 for additional information.
Recent Accounting Pronouncements - In November 2023, the Financial Accounting Standards Board (“FASB”) issued ASU
2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The ASU enhances segment
disclosures by requiring public entities to provide investors with additional, more detailed information about a reportable
segment’s expenses. The ASU also requires disclosure of the chief operating decision maker’s (“CODM”) title and position on
an annual basis, as well as an explanation of how the CODM uses the reported measures and other disclosures. The amendment
is effective for the Company for the year ending December 31, 2024.
Note 3. Investment Activity
Asset Acquisition
2023 Acquisitions and New Leases of Real Estate
During the year ended December 31, 2023, we completed the following real estate acquisitions within our Real Estate
Investments segment ($ in thousands):
Operator
Silverado Senior Living
Bickford
Date
Q1 2023
Q1 2023
Properties
2
1
Asset Class
ALF
ALF
Land
Building and
Improvements
Total
$
$
3,894 $
1,746
5,640 $
33,599 $ 37,493
17,288
15,542
49,141 $ 54,781
In February 2023, we acquired two memory care communities operated by Silverado Senior Living for approximately $37.5
million. The newly developed properties opened in 2022 and include a 60-unit community in Summerlin, Nevada and a 60-unit
community in Frederick, Maryland. They are leased pursuant to 20-year leases with a first-year lease rate of 7.5% and annual
escalators of 2.0%.
In February 2023, we also acquired a 64-unit assisted living and memory care community in Chesapeake, Virginia from
Bickford. The acquisition price was $17.3 million, including the satisfaction of an outstanding construction note receivable of
$14.2 million including interest, cash consideration of $0.5 million and approximately $0.1 million in closing costs. The
acquisition price also included a reduction of $2.5 million in Bickford’s outstanding pandemic-related rent deferrals that has
been recognized in “Rental income.” We added the community to an existing master lease with Bickford at an initial rate of
8.0%.
2022 Acquisitions and New Leases of Real Estate
During the year ended December 31, 2022, we completed the following real estate acquisitions within our Real Estate
Investments segment ($ in thousands):
Operator
Encore Senior Living
Bickford
Date
Q2 2022
Q4 2022
Properties
1
1
Asset Class
ALF
ALF
Land
Building and
Improvements
Total
$
$
542 $
2,052
2,594 $
12,758 $ 13,300
17,200
15,148
27,906 $ 30,500
In April 2022, we acquired a 53-unit ALF located in Oshkosh, Wisconsin, from Encore Senior Living. The acquisition price
was $13.3 million and included the cancellation of an outstanding construction note receivable to us of $9.1 million, including
82
interest. We added the facility to an existing master lease for a term of 15 years at an initial lease rate of 7.25%, with an annual
escalator of 2.5%.
In November 2022, we acquired a 60-unit ALF located in Virginia Beach, Virginia, from Bickford. The acquisition price
was $17.2 million, including $0.2 million in closing costs, and the cancellation of an outstanding construction note receivable of
$14.0 million including interest. The acquisition price also included a reduction of $3.0 million in Bickford’s outstanding
pandemic-related rent deferrals that were recognized in rental income in the fourth quarter of 2022 based on the fair value of the
real estate assets received. We added the facility to an existing master lease with Bickford for a term of 10.5 years at an initial
rate of 8.0%, with annual CPI escalators subject to a floor and ceiling.
Asset Dispositions
2023 Asset Dispositions
During the year ended December 31, 2023, we completed the following real estate property dispositions within our Real
Estate Investments segment ($ in thousands):
Operator
BAKA Enterprises, LLC1,3
Bickford1
Chancellor Health Care1,3
Milestone Retirement1,3,4
Chancellor Health Care1,3
Milestone Retirement1,3,4
Chancellor Health Care
Chancellor Health Care1,3
Senior Living Management1,4
Senior Living Management1,3
Date
Properties
Asset
Class
Net
Proceeds
Net Real
Estate
Investment
Gain
Q1 2023
Q1 2023
Q2 2023
Q2 2023
Q2 2023
Q2 2023
Q2 2023
Q3 2023
Q4 2023
Q4 2023
1
1
1
2
1
1
1
1
2
1
12
ALF
ALF
ALF
ALF
ALF
ALF
ALF
ALF
ALF
ALF
Impairment2
27
$ 7,478 $
7,505 $ — $
2,553
2,355
3,803
7,633
1,602
1,421
1,977
3,934
6,140
1,452
1,132
378
—
1,493
150
23,724
14,476
9,248
2,923
5,522
1,515
2,292
4,770
1,100
631
752
415
$ 59,108 $ 45,067 $ 14,199 $
—
—
131
—
—
—
—
—
—
158
1 Assets were previously classified as “Assets held for sale” in the Consolidated Balance Sheet at December 31, 2022.
2 Impairments are included in “Loan and realty losses, net” in the Consolidated Statements of Income for the year ended December 31, 2023.
3 Total aggregate impairment charges previously recognized on these properties were $0.3 million and $17.4 million for the years ended
December 31, 2023 and 2022, respectively.
4 The Company provided aggregate financing of approximately $2.2 million, net of discounts, on these transactions in the form of notes
receivable, which is included net proceeds.
Total rental income related to the disposed properties was $3.3 million, $0.7 million and $6.1 million for years ended
December 31, 2023, 2022 and 2021, respectively.
2022 Asset Dispositions
During the year ended December 31, 2022, we completed the following real estate property dispositions within our Real
Estate Investments segment ($ in thousands):
83
Operator
Hospital Corporation of America
Vitality Senior Living2
Holiday2
Chancellor Health Care2
Bickford2
Comfort Care
Helix Healthcare
Discovery Senior Living2
National HealthCare Corporation
(“NHC”)
Date
Q1 2022
Q1 2022
Q2 2022
Q2 2022
Q2 2022
Q2 2022
Q2 2022
Q3 2022
Q3 2022
Asset
Class
MOB
SLC
ILF
ALF
ALF
ALF
HOSP
ALF/SLC
SNF
Properties
1
1
1
2
3
4
1
2
7
22
Net Real
Estate
Investment
Net
Proceeds
$ 4,868 $
8,302
2,990
7,305
25,959
40,000
19,500
16,379
43,686
Gain
1,904 $ 2,964 $
8,285
3,020
7,357
28,268
38,444
10,535
15,159
30,066
17
—
—
—
1,556
8,965
1,220
13,620
Impairment1
—
—
30
52
2,309
—
—
—
—
$ 168,989 $ 143,038 $ 28,342 $
2,391
1 Impairments are included in “Loan and realty losses, net” in the Consolidated Statement of Income for the year ended December 31, 2022.
2 Total impairment charges recognized on these properties were $28.5 million for the year ended December 31, 2022.
Total rental income related to the disposed properties was $7.0 million and $10.9 million for years ended December 31,
2022 and 2021, respectively.
Assets Held for Sale and Long-Lived Assets
The following is a summary of our assets held for sale ($ in thousands):
Number of facilities
Real estate, net
For the Year Ended December 31,
2023
1
$5,004
2022
13
$43,302
Rental income associated with the asset held for sale as of December 31, 2023 totaled $1.7 million, $0.9 million, and
$1.1 million for the years ended December 31, 2023, 2022 and 2021, respectively. Rental income associated with the assets
held for sale as of December 31, 2022 totaled $2.1 million and $5.6 million for the years ended December 31, 2022 and 2021,
respectively.
During the year ended December 31, 2023, we recorded impairment charges of approximately $1.6 million for four
properties in our Real Estate Investments segment, of which $0.5 million related to three properties either sold or classified as
assets held for sale. During the year ended December 31, 2022, we recorded impairment charges of approximately $51.6
million for 19 properties which were sold or classified as held for sale in our Real Estate Investments segment. Impairment
charges are included in “Loan and realty losses, net” in the Consolidated Statements of Income.
We reduce the carrying value of impaired properties to their estimated fair value or, with respect to the properties classified
as held for sale, to estimated fair value less costs to sell. To estimate the fair values of the properties, we utilized a market
approach which considered binding agreements for sales (Level 1 inputs), non-binding offers to purchase from unrelated third
parties and/or broker quotes of estimated values (Level 3 inputs), and/or independent third-party valuations (Level 1 and 3
inputs).
Tenant Concentration
The following table contains information regarding tenant concentration, excluding $2.6 million for our corporate office,
$347.4 million for the SHOP segment, and a credit loss reserve of $15.5 million, based on the percentage of revenues for the
years ended December 31, 2023, 2022 and 2021 related to tenants or affiliates of tenants, that exceed 10% of total revenue ($ in
thousands):
84
As of December 31, 2023
Asset
Class
Gross Real
Estate2
Notes
Revenues1
Year Ended December 31,
Receivable
2023
2022
2021
Senior Living Communities
NHC
Bickford3
All others, net
Escrow funds received from tenants
EFC
SNF
ALF
$ 573,631 $
48,950 $ 51,274 16% $ 51,183 18% $ 50,726 17%
133,770
429,043
—
37,335 12% 36,893 13% 37,735 12%
16,795
38,688 12%
N/A N/A
34,599 12%
Various
1,293,969
195,002
132,216 41% 144,534 52% 164,017 55%
for property operating expenses
Various
—
—
11,513 4%
9,788 4%
11,638 4%
$ 2,430,413 $ 260,747
271,026
242,398
298,715
Resident fees and services4
48,809 15% 35,796 13%
— —%
$ 319,835
$ 278,194
$ 298,715
1 Includes interest income on notes receivable and rental income from properties classified as held for sale.
2 Amounts include any properties classified as held for sale.
3 Revenues included in All others, net for years when less than 10%.
4 There is no tenant concentration in resident fees and services because these agreements are with individual residents.
At December 31, 2023 and 2022, the two states in which we had an investment concentration of 10% or more were South
Carolina (12.1%) and Texas (10.7%).
Senior Living Communities
As of December 31, 2023, we leased ten retirement communities totaling 2,216 units to Senior Living Communities, LLC
(“Senior Living”) pursuant to triple-net lease agreements maturing through December 2029. We recognized straight-line rent
revenue of $(1.2) million, $0.4 million and $2.5 million from the Senior Living lease agreements for the years ended December
31, 2023, 2022 and 2021, respectively.
NHC
The facilities leased to NHC, a publicly held company, are under a master lease and consist of three ILFs and 32 SNFs (four
of which are subleased to other parties for whom the lease payments are guaranteed to us by NHC). Effective September 1,
2022, we amended the master lease dated October 17, 1991, concurrently with the sale of a portfolio of seven SNFs to increase
the annual base rent due each year through the expiration of the master lease on December 31, 2026. There are two additional
five-year renewal options at a fair rental value as negotiated between the parties. In addition to the base rent, NHC pays any
additional rent and percentage rent as required by the master lease. Under the terms of the amended lease, the base annual rent
escalates by 4% of the increase, if any, in each facility’s annual revenue over a 2007 base year. We refer to this additional rent
component as “percentage rent.” Straight-line rent of $(1.2) million and $(0.5) million was recognized for NHC for the years
ended December 31, 2023 and 2022, respectively. No material straight-line rent was recognized for the year ended December
31, 2021.
The following table summarizes the percentage rent income from NHC ($ in thousands):
Year Ended December 31,
2022
2023
2021
Current year
Prior year final certification1
Total percentage rent income
$
$
3,862 $
630
4,492 $
3,332 $
(206)
3,126 $
3,536
(5)
3,531
1 For purposes of the percentage rent calculation described in the master lease agreement, NHC’s annual revenue by facility for a given year is certified to NHI
by March 31st of the following year.
Two of our board members, including our chairman, are also members of NHC’s board of directors. As of December 31,
2023, NHC owned 1,630,642 shares of our common stock.
85
Bickford
As of December 31, 2023, we leased 39 facilities to Bickford under four leases. During the second quarter of 2022, we
converted Bickford to the cash basis of revenue recognition based upon information obtained from Bickford regarding its
financial condition that raised substantial doubt as to its ability to continue as a going concern. As a result, we wrote off
approximately $18.1 million of straight-line rents receivable and $7.1 million of lease incentives, that were included in “Other
assets, net” on the Consolidated Balance Sheet, to rental income in 2022. Straight-line rent revenue of $(18.2) million and $1.7
million was recognized from the Bickford leases for the years ended December 31, 2022 and 2021, respectively.
Cash rent received from Bickford for the years ended December 31, 2023, 2022 and 2021 was $33.4 million, $27.6 million
and $29.5 million, respectively, including its repayment of outstanding pandemic-related rent deferrals of $2.3 million and
$0.2 million for the years ended December 31, 2023 and 2022, respectively. These amounts exclude $2.5 million and $3.0
million of rental income for the years ended December 31, 2023 and 2022, respectively, related to the reduction of pandemic-
related rent deferrals in connection with the acquisition of two ALFs located in Virginia discussed above. As of December 31,
2023, Bickford’s outstanding pandemic-related rent deferrals were $18.0 million.
During the first half of 2022, we transferred one ALF located in Pennsylvania from the Bickford portfolio to a new operator
that is leased pursuant to a ten-year triple-net lease and wrote off approximately $0.7 million in a straight-line rents receivable,
reducing rental income. Effective April 1, 2022, we restructured and amended three of Bickford’s master lease agreements
covering 28 properties and reached agreement on the repayment terms of its outstanding pandemic-related rent deferrals.
Significant terms of these agreements are as follows:
• Extended the maturity dates of the modified leases to 2033 and 2035. The remaining master lease agreement covering
11 properties with an original maturity in 2023 was previously extended to 2028.
• Reduced the combined rent for the portfolio to approximately $28.3 million (excluding the ALF in Virginia Beach
acquired in the fourth quarter of 2022) per year through April 1, 2024, subject to a nominal annual increase, at which
time the rent will be reset to a fair market value, but not less than 8.0% of our initial gross investment.
• Required monthly payments from October 2022 through December 2024 based on a percentage of Bickford’s monthly
revenues exceeding an established threshold to be applied to the outstanding pandemic-related rent deferrals granted to
Bickford. The deferrals may be reduced by up to $6.0 million upon Bickford achieving certain performance targets and
the sale or transition of certain properties to new operators of which $2.5 million was earned in the first quarter of
2023 and $3.0 million was earned in the fourth quarter of 2022.
Holiday
During the third quarter of 2021, Welltower Inc. (“Welltower”) completed an acquisition that resulted in a Welltower-
controlled subsidiary becoming a tenant under our master lease for the NHI-owned Holiday real estate assets. We placed the
tenant on the cash basis of accounting effective in the third quarter of 2021 because of non-payment of rent and completed the
transitioning of the remaining properties in this portfolio effective April 1, 2022. Reference Note 9 for more discussion.
Other Portfolio Activity
Cash Basis Operators and Straight-line Rents Receivable Write-offs
We placed three operators on the cash basis of accounting for their leases during 2022, including Bickford discussed above.
During 2021, the Welltower-controlled tenant of our Holiday portfolio was the only tenant on the cash basis prior to the
completion of the portfolio transition. Rental income associated with these tenants totaled $48.3 million, $21.4 million and
$68.8 million for the years ended December 31, 2023, 2022 and 2021, respectively, which includes the impact of write-offs of
$26.0 million in total straight-line rents receivable and $7.1 million of lease incentives during the year ended December 31,
2022.
Included in rental income are amounts received from prior rent deferrals granted to cash basis tenants totaling $2.8 million
and $0.3 million for the years ended December 31, 2023 and 2022, respectively.
86
Tenant Purchase Options
Certain of our leases contain purchase options allowing tenants to acquire the leased properties. At December 31, 2023, we
had tenant purchase options on three properties with an aggregate net investment of $58.4 million that will become exercisable
between 2027 and 2028. Rental income from these properties with tenant purchase options was $7.2 million, $7.0 million and
$6.9 million for the years ended December 31, 2023, 2022 and 2021, respectively.
We cannot reasonably estimate at this time the probability that any purchase options will be exercised in the
future. Consideration to be received from the exercise of any tenant purchase option is expected to exceed our net
investment in the leased property or properties.
Lease Costs
As of December 31, 2023, we are a lessee under a ground lease related to an ALF located in Ohio. For the years
ended December 31, 2023, 2022 and 2021, the expense associated with this operating lease was $0.1 million and is included
within “General and administrative expense” on the Consolidated Statements of Income. Future minimum lease
payments are approximately $0.1 million annually for 2024 through 2028 with cumulative payments of $2.5 million thereafter
reflecting an aggregate of $1.3 million of imputed interest. At December 31, 2023, the discount rate for this lease
approximated 4.7%. Supplemental balance sheet information related to the lease is as follows ($ in thousands):
Buildings and improvements - right of use asset
Accounts payable and accrued expenses - lease liability
Rent Concessions
As of December 31,
2023
2022
1,562 $
1,599
1,705 $
1,724
$
$
During 2022 and 2021, we granted various rent concessions to tenants whose operations were adversely affected by the
COVID-19 pandemic. When applicable, we elected not to apply the modification guidance under ASC Topic 842 and
accounted for the related concessions as variable lease payments until those leases were subsequently modified under ASC
Topic 842. Rent deferrals accounted for as variable lease payments, reducing rental income, granted for the years ended
December 31, 2022 and 2021 totaled approximately $9.3 million and $26.4 million, respectively. Of these totals, Bickford
accounted for $4.0 million and $18.3 million for the years ended December 31, 2022 and 2021, respectively. There were no
pandemic-related rent deferrals granted during the year ended December 31, 2023.
Future Minimum Lease Payments
Future minimum lease payments to be received by us under our operating leases, including cash basis tenants, at December
31, 2023 are as follows ($ in thousands):
Year Ending December 31,
2024
2025
2026
2027
2028
Thereafter
Amount
232,059
237,981
244,581
198,598
192,179
684,840
1,790,238
$
$
Variable Lease Payments
Most of our existing leases contain annual escalators in rent payments. Some of our leases contain escalators that are
determined annually based on a variable index or other factors that is indeterminable at the inception of the lease. The table
below indicates the revenue recognized as a result of fixed and variable lease escalators ($ in thousands):
87
Year Ended December 31,
2023
2022
2021
Lease payments based on fixed escalators and deferral repayments
$ 225,565 $ 226,873 $ 241,172
Lease payments based on variable escalators
Straight-line rent income, net of write-offs
Escrow funds received from tenants for property operating expenses
Amortization and write-off of lease incentives
Rental income
7,709
6,961
11,513
(2,521)
5,275
(16,681)
9,788
(7,555)
4,662
14,603
11,638
(1,026)
$ 249,227 $ 217,700 $ 271,049
Note 4. Mortgage and Other Notes Receivable
At December 31, 2023, our investments in mortgage notes receivable totaled $162.4 million secured by real estate and other
assets of the borrower (e.g., UCC liens on personal property) related to 16 facilities and in other notes receivable totaled $98.3
million, substantially all of which are guaranteed by significant parties to the notes or by cross-collateralization of properties
with the same owner. At December 31, 2022, our investments in mortgage notes receivable totaled $164.6 million and other
notes receivable totaled $83.9 million. These balances exclude a credit loss reserve of $15.5 million and $15.3 million at
December 31, 2023 and 2022, respectively.
Our loans designated as non-performing as of December 31, 2023 and 2022 include a mortgage note receivable of $10.0
million and a mezzanine loan of $14.5 million with affiliates of one operator/borrower. This operator/borrower is also one of
the tenants on the cash basis of accounting for its leases discussed in Note 3. During the third quarter of 2023, we designated as
non-performing a mortgage note receivable of $2.1 million due from Bickford. Interest income recognized from these non-
performing loans was $1.8 million, $1.7 million and $2.1 million, respectively, for the years ended December 31, 2023, 2022
and 2021. All other loans were on full accrual basis at December 31, 2023 and 2022.
2023 Mortgage and Other Notes Receivable
Capital Funding Group, Inc. Loan Extension
In September 2023, we amended a mezzanine loan with Capital Funding Group, Inc. Pursuant to the terms of the agreement,
the loan increased from its balance at June 30, 2023 of $8.1 million to $25.0 million. The interest rate on the loan was increased
to 10% and the maturity was extended to December 31, 2028.
2022 Mortgage and Other Notes Receivable
Encore Senior Living
In January 2022, we entered into an agreement to fund a $28.5 million development loan with Encore Senior Living to
construct a 108-unit assisted living and memory care community in Fitchburg, Wisconsin. The four-year loan agreement has an
annual interest rate of 8.5% and two one-year extensions. We have a purchase option on the property once it has stabilized. The
total amount funded on the note was $27.7 million and $14.2 million as of December 31, 2023 and 2022, respectively.
Capital Funding Group, Inc.
In November 2022, we funded a $42.5 million senior loan to refinance a portfolio of five skilled nursing facilities located in
Texas. The loan was made to affiliates of Capital Funding Group and the properties are leased by subsidiaries of The Ensign
Group. The five-year loan agreement has an annual interest rate of 7.25% and two one-year extensions.
Montecito Medical Real Estate
We have a $50.0 million mezzanine loan and security agreement with Montecito Medical Real Estate for a fund that invests
in medical real estate, including medical office buildings, throughout the United States. As of December 31, 2023 and 2022, we
had funded $20.3 million of our commitment that was used to acquire nine medical office buildings for a combined purchase
price of approximately $86.7 million.
88
Interest accrues at an annual rate ranging between 7.5% and 9.5% that is paid monthly in arrears. Deferred interest accrues
at an additional annual rate ranging between 2.5% and 4.5% to be paid upon certain future events including repayments, sales
of fund investments, and refinancings. The deferred interest will be recognized as interest income upon receipt. For the years
ended December 31, 2023, 2022 and 2021, we received interest of $1.8 million, $1.8 million and $0.2 million, respectively. For
the year ended December 31, 2022, we received principal of $0.3 million. Funds drawn in accordance with this agreement are
required to be repaid on a per-investment basis five years from deployment of the funds for the applicable investment, subject
to two one-year extensions.
Other Activity
Bickford Construction and Mortgage Loans
As of December 31, 2023, we had one fully funded construction loan of $14.7 million to Bickford. The construction loan is
secured by first mortgage liens on substantially all real and personal property as well as a pledge of any and all leases or
agreements which may grant a right of use to the property. Usual and customary covenants extend to the agreements, including
the borrower’s obligation for payment of insurance and taxes. NHI has a fair market value purchase option on the property upon
stabilization of the underlying operations. On certain development projects, Bickford is entitled to up to $2.0 million per project
in incentives based on the achievement of predetermined operational milestones, which if earned, will increase NHI's future
purchase price and eventual lease payments to NHI.
We held a second mortgage note receivable with a balance of $12.7 million and $13.0 million as of December 31, 2023 and
2022, respectively, originated in connection with the sale of six properties to Bickford in 2021. This second mortgage note
receivable bears interest at a 10% annual rate and matures in April 2026. Interest income was $1.2 million, $1.3 million and
$0.9 million for the years ended December 31, 2023, 2022 and 2021, respectively, related to the second mortgage. We did not
include this note receivable in the determination of the gain recognized upon sale of the portfolio. Therefore, this note
receivable is not reflected in “Mortgage and other notes receivable, net” in the Consolidated Balance Sheets as of
December 31, 2023 and 2022. During the year ended December 31, 2023, Bickford repaid $0.3 million of principal on this note
receivable which is reflected in “Gains on sale of real estate, net” in the Consolidated Statement of Income.
As noted previously, we designated a mortgage note receivable of $2.1 million due from Bickford as non-performing during
the third quarter of 2023.
Life Care Services - Sagewood
During the year ended December 31, 2021, an affiliate of Life Care Services repaid in full a $61.2 million mortgage note. As
a result, we recognized the remaining commitment fee of $0.4 million in “Interest income and other” on the Consolidated
Statement of Income for the year ended December 31, 2021.
In the second quarter of 2022, we received repayment of a $111.3 million mortgage note receivable along with all accrued
interest and a prepayment fee of $1.1 million which is reflected in “Gain on note receivable payoff” on the Consolidated
Statement of Income for the year ended December 31, 2022. Interest income was $5.2 million and $10.2 million and for the
years ended December 31, 2022 and 2021, respectively.
Senior Living Communities
We have provided a $20.0 million revolving line of credit to Senior Living whose borrowings under the revolver are to be
used for working capital and to finance construction projects within its portfolio, including building additional units. Beginning
January 1, 2025, availability under the revolver will be reduced to $15.0 million. The revolver matures in December 2029 at the
time of lease maturity. At December 31, 2023, the $16.3 million outstanding under the revolver bears interest at 8.0% per
annum.
The Company also has a mortgage loan of $32.7 million with Senior Living that originated in July 2019 secured by a 248-
unit CCRC in Columbia, South Carolina. The mortgage loan is for a term of five years with two one-year extensions and carries
an interest rate of 7.25%. Additionally, the loan conveys to NHI a purchase option at a stated minimum price of $38.3 million,
subject to adjustment for market conditions.
Credit Loss Reserve
89
Credit Loss Reserve
Our principal measures of credit quality, except for construction mortgages, are debt service coverage for amortizing loans
and interest or fixed charge coverage for non-amortizing loans, collectively referred to as “Coverage”. A Coverage ratio
provides a measure of the borrower’s ability to make scheduled principal and interest payments. The Coverage ratios presented
in the table below have been calculated utilizing the most recent date for which data is available, September 30, 2023, using
EBITDARM (earnings before interest, taxes, depreciation, amortization, rent and management fees) and the requisite debt
service, interest service or fixed charges, as defined in the applicable loan agreement. We categorize Coverage into three levels:
(i) more than 1.5x, (ii) between 1.0x and 1.5x, and (iii) less than 1.0x. We update the calculation of Coverage on a quarterly
basis. Coverage is not a meaningful credit quality indicator for construction mortgages as either these developments are not
generating any operating income, or they have insufficient operating income as occupancy levels necessary to stabilize the
properties have not yet been achieved. We measure credit quality for these mortgages by considering the construction and
stabilization timeline and the financial condition of the borrower as well as economic and market conditions. The tables below
present outstanding note balances as of December 31, 2023 at amortized cost.
We consider the guidance in ASC Topic 310-20, Receivables - Nonrefundable Fees and Other Costs, when determining
whether a modification, extension or renewal constitutes a current period origination. The credit quality indicator as of
December 31, 2023, is presented below for the amortized cost, net by year of origination of ($ in thousands):
2023
2022
2021
2020
2019
Prior
Total
Mortgages
more than 1.5x
between 1.0x and 1.5x
less than 1.0x
Mezzanine
more than 1.5x
between 1.0x and 1.5x
less than 1.0x
Non-performing
less than 1.0x
Revolver
between 1.0x and 1.5x
$
— $
70,042 $
— $
22,337 $
32,700 $
2,587 $ 127,666
1,550
—
—
—
1,550
70,042
—
—
—
—
—
22,337
720
—
—
720
—
—
—
—
—
—
—
—
14,933
23,934
—
38,867
—
—
—
—
—
—
2,095
2,095
6,423
39,123
—
—
—
—
—
—
—
14,700
16,250
6,423
—
17,287
150,339
—
—
25,000
25,000
24,500
24,500
15,653
23,934
25,000
64,587
26,595
26,595
19,226
19,226
Credit loss reserve
(15,476)
$ 245,271
Due to the continuing challenges in financial markets and the potential impact on the collectability of our mortgages and
other notes receivable, we forecasted a 20% increase in the probability of a default and a 20% increase in the amount of loss
from a default on all loans, other than those designated as non-performing, resulting in an effective adjustment of 44%. The
methodology for estimating the reserves for non-performing loans incorporates the sufficiency of the under lying collateral and
the current conditions and forecasts of future economic conditions of these loans, including qualitative factors, which may
differ from conditions existing in the historical period.
The allowance for expected credit losses is presented in the following table for the year ended December 31, 2023 ($ in
thousands):
Balance at January 1, 2023
Provision for expected credit losses
Balance at December 31, 2023
$
15,338
138
$
15,476
Note 5. Senior Housing Operating Portfolio Formation Activities
90
Effective April 1, 2022, we transitioned the operations of 15 ILFs previously leased pursuant to a triple-net lease into two
new ventures comprising our SHOP activities. These new ventures, consolidated by the Company, are structured to comply
with REIT requirements and utilize the TRS for activities that would otherwise be non-qualifying for REIT purposes. The
properties in each venture are operated by a property manager in exchange for a management fee. The equity structure of these
ventures is comprised of preferred and common equity interests. The Company owns 100% of the preferred equity interests in
these ventures with an annual fixed preferred return of approximately $10.2 million as of December 31, 2023. Additionally, the
managers, or related parties of the managers, own common equity interests in their respective ventures. Each venture is
discussed in more detail below.
Merrill Managed Portfolio
We transferred six ILFs located in California and Washington into a consolidated venture with Merrill. Merrill initially
contributed $10.6 million in cash for its 20% common equity interest in the venture. In the second quarter of 2023, the members
of this venture contributed an additional $4.6 million to fund additional capital expenditures, which was funded in cash in
accordance with each member’s common equity interest percentage in the venture. The operating agreement for the venture
provides for contingent distributions to the members based on the attainment of certain yields on investment calculated on an
annual basis.
The properties are managed by Merrill pursuant to a management agreement with an initial term through March 2032 that
automatically renews on a year-to-year basis thereafter unless terminated by either party with notice. The management
agreement entitles Merrill to a base management fee of 5% of net revenue and a real estate services fee of 5% of real estate
costs incurred during any calendar year that exceed $1,000 times the number of units at each facility. Given certain provisions
of the operating agreement, including provisions related to a Company change in control, the noncontrolling interest associated
with the venture was determined to be contingently redeemable and classified in mezzanine equity as of December 31, 2023
and 2022, as discussed further in Note 10.
Discovery Managed Portfolio
We transferred nine ILFs located in Arkansas, Georgia, Ohio, Oklahoma, New Jersey, and South Carolina into a
consolidated venture with the Discovery member, a related party of Discovery. The Discovery member initially contributed
$1.1 million in cash for its 2% common equity interest in the venture. In the fourth quarter of 2023, the members contributed an
additional $2.6 million to fund additional capital expenditures, which was funded in cash in accordance with each member’s
common equity interest percentage in the venture. The operating agreement for the venture provides for contingent distributions
to the members based on the attainment of certain yields on investment calculated on an annual basis. At inception, the
noncontrolling interest associated with this venture was determined to be contingently redeemable and classified in mezzanine
equity on the Consolidated Balance Sheet. Effective in the fourth quarter of 2022, the operating agreement was amended,
resulting in the noncontrolling interest no longer being contingently redeemable. The noncontrolling interest is classified in
“Equity” on the Consolidated Balance Sheets as of December 31, 2023 and 2022.
The properties are managed by separate related parties of Discovery pursuant to management agreements, each with an
initial term through March 2032 that automatically renews on a year-to-year basis thereafter unless terminated by either party
with notice. The management agreements entitle the managers to a base management fee of 5% of net revenue.
Note 6. Equity Method Investment
Concurrently with the acquisition of a CCRC from LCS-Westminster Partnership III, LLP in January 2020, we invested $0.9
million in the operating company, Timber Ridge OpCo, LLC (“Timber Ridge OpCo”) representing a 25% equity interest. This
investment is held by a TRS to be compliant with the provisions of the REIT Investment Diversification and Empowerment Act
of 2007. As part of our investment, we provided Timber Ridge OpCo a revolving credit facility of up to $5.0 million of which
no funds have been drawn.
We account for our investment in Timber Ridge OpCo under the equity method and decrease the carrying value of our
investment for losses in the entity and distributions to NHI for cumulative amounts up to and including our basis plus any
guaranteed or implied commitments to fund operations. In February 2023, we received $2.5 million from Timber Ridge OpCo,
representing the Company’s proportionate share of a lease incentive earned, as discussed in Note 7, based on its equity interest
in the entity. Our guaranteed and implied commitments are currently limited to the additional $5.0 million under the revolving
credit facility and the $2.5 million lease incentive distribution received. As of December 31, 2023, we have recognized our
share of Timber Ridge OpCo’s operating losses in excess of our initial investment. These cumulative losses of $5.0 million in
excess of our original basis and the $2.5 million lease incentive distribution received are included in “Accounts payable and
91
accrued expenses” in our Consolidated Balance Sheet as of December 31, 2023. Excess unrecognized equity method losses for
the years ended December 31, 2023 and 2022 were $2.7 million and $4.2 million, respectively. Cumulative unrecognized losses
were $9.1 million through December 31, 2023. We recognized gains of approximately $0.6 million, representing cash
distributions received related to our investment in Timber Ridge OpCo for both the years ended December 31, 2023 and 2022,
respectively and losses of approximately $1.5 million related to our investment in Timber Ridge OpCo for year ended
December 31, 2021.
The Timber Ridge property is subject to early resident mortgages secured by a Deed of Trust and Indenture of Trust (the
“Deed and Indenture”). As part of our acquisition, NHI-LCS JV I, LLC (“Timber Ridge PropCo”) acquired the Timber Ridge
CCRC property and a subordination agreement was entered into pursuant to which the trustee acknowledged and confirmed that
the security interests created under the Deed and Indenture were subordinate to any security interests granted in connection with
the loan made by NHI to Timber Ridge PropCo. In addition, under the terms of the resident loan assumption agreement, during
the term of the lease (seven years with two renewal options), Timber Ridge OpCo is to indemnify Timber Ridge PropCo for any
repayment by Timber Ridge PropCo of these liabilities under the guarantee. As a result of the subordination agreement and the
resident loan assumption agreements, no liability has been recorded as of December 31, 2023. The balance secured by the Deed
and Indenture was $11.8 million at December 31, 2023.
Note 7. Other Assets
Other assets, net consist of the following ($ in thousands):
December 31,
2023
December 31,
2022
SHOP accounts receivable, net of allowance of $343 and $375, and other assets
$
1,620 $
Real estate investments accounts receivable and prepaid expenses
Lease incentive payments, net
Regulatory escrows
Restricted cash
3,296
10,669
6,208
2,270
1,341
3,621
3,190
6,208
2,225
$
24,063 $
16,585
In February 2023, Timber Ridge PropCo, the consolidated senior housing partnership with LCS that owns the Timber Ridge
CCRC, paid a $10.0 million lease incentive earned by Timber Ridge OpCo. The lease incentive is being amortized on a
straight-line basis through the remaining initial lease term ending January 2027.
Note 8. Debt
Debt consists of the following ($ in thousands):
Revolving credit facility - unsecured
Bank term loans - unsecured
2031 Senior Notes - unsecured, net of discount of $2,278 and $2,600
Private placement notes - unsecured
Fannie Mae term loans - secured, non-recourse
Unamortized loan costs
December 31,
2023
December 31,
2022
$
$
245,000 $
200,000
397,722
225,000
76,241
(8,912)
1,135,051 $
42,000
240,000
397,400
400,000
76,649
(8,538)
1,147,511
92
Aggregate principal maturities of debt as of December 31, 2023 for each of the next five years and thereafter are included in
the table below. These maturities do not include the impact of any debt incurred or repaid subsequent to December 31, 2023 ($
in thousands):
For The Year Ending December 31,
2024
2025
2026
2027
2028
Thereafter
Less: discount
Less: unamortized loan costs
Amount
75,425
325,816
245,000
100,000
—
400,000
1,146,241
(2,278)
(8,912)
1,135,051
$
$
Unsecured revolving credit facility and bank term loans
On March 31, 2022, we entered into an unsecured revolving credit agreement (the “2022 Credit Agreement”) providing us
with a $700.0 million unsecured revolving credit facility, replacing our previous $550.0 million unsecured revolver. The 2022
Credit Agreement matures in March 2026, but may be extended at our option, subject to the satisfaction of certain conditions,
for two additional six-month periods. Borrowings under the 2022 Credit Agreement bear interest, at our election, at one of the
following (i) Term Secured Overnight Financing Rate (“SOFR”) (plus a credit spread adjustment) plus a margin ranging from
0.725% to 1.40%, (ii) Daily SOFR (plus a credit spread adjustment) plus a margin ranging from 0.725% to 1.40% or (iii) the
base rate plus a margin ranging from 0.00% to 0.40%. In each election, the actual margin is determined according to our credit
ratings. The base rate means, for any day, a fluctuating rate per annum equal to the highest of (i) the agent’s prime rate, (ii) the
federal funds rate on such day plus 0.50% or (iii) the adjusted Term SOFR for a one-month tenor in effect on such day plus
1.0%. We incurred $4.5 million of deferred financing costs in connection with the 2022 Credit Agreement which are included
as a component of “Debt” on the Consolidated Balance Sheets as of December 31, 2023 and 2022.
Concurrently with the execution of the 2022 Credit Agreement, we amended our $300.0 million 2023 Term Loan. The
amendment modified the existing covenants to align with provisions in the 2022 Credit Agreement and to accrue interest on
borrowings based on SOFR (plus a credit spread adjustment) that were previously based on LIBOR, with no change to the
existing applicable interest rate margins. As of December 31, 2022, we had repaid $60.0 million of the 2023 Term Loan.
In the first quarter of 2023, we repaid $20.0 million of the 2023 Term Loan. In June 2023, we entered into the two-year
$200.0 million 2025 Term Loan bearing interest at a variable rate which is SOFR-based with a margin determined according to
our credit ratings plus a 0.10% credit spread adjustment. The Company incurred approximately $2.7 million of deferred
financing cost associated with this loan. The 2025 Term Loan proceeds were used to repay a portion of the remaining $220.0
million 2023 Term Loan balance, which was repaid in full in June 2023. Upon repayment, we expensed approximately $0.1
million of unamortized loan costs associated with this loan which are included in “Loss on early retirement of debt” in our
Consolidated Statement of Income for the year ended December 31, 2023.
In March 2022, we repaid a $75.0 million term loan with a maturity in August 2022 with proceeds primarily from the
revolving credit facility. The term loan bore interest at a rate of 30-day LIBOR plus 135 basis points (“bps”), based on our
current ratings. Upon repayment, we expensed approximately $0.2 million of unamortized loan costs associated with this loan
which is included in “Loss on early retirement of debt” in our Consolidated Statement of Income for the year ended December
31, 2022.
In January 2021, we repaid a $100.0 million term loan that originated in July 2020 with the net proceeds from the 2031
Senior Notes offering discussed below. The term loan bore interest at a rate of 30-day LIBOR (with a 50 basis point floor) plus
185 bps, based on our current leverage ratios. Upon repayment, the Company expensed approximately $1.9 million of deferred
financing costs associated with this loan which is included in “Loss on early retirement of debt” in our Consolidated Statement
of Income for the year ended December 31, 2021.
93
The 2022 Credit Agreement requires a facility fee equal to 0.125% to 0.30%, based on our credit rating, the facility presently
provides for floating interest on the unsecured revolving credit facility and the 2025 Term Loan at SOFR CME Term Option
one-month loan (plus a 10 bps spread adjustment) plus 105 bps and a blended 125 bps, respectively. At December 31, 2023 and
2022, the SOFR CME Term Option one-month was 534 bps and 436 bps, respectively.
At December 31, 2023, we had $455.0 million available to draw on the revolving portion of our credit facility, subject to
usual and customary covenants. Among other stipulations, the unsecured credit facility agreement requires that we maintain
certain financial ratios within limits set by our creditors. At December 31, 2023, we were in compliance with these ratios.
Pinnacle Bank is a participating member of our banking group. A member of NHI’s Board of Directors and chairperson of
the Audit Committee of the Board of Directors is also the chairman of Pinnacle Financial Partners, Inc., the holding company
for Pinnacle Bank. NHI’s local banking transactions are conducted primarily through Pinnacle Bank.
2031 Senior Notes
In January 2021, we issued $400.0 million aggregate principal amount of 3.00% senior notes that mature on February 1,
2031 and pay interest semi-annually (the “2031 Senior Notes”). The 2031 Senior Notes were sold at an issue price of 99.196%
of face value before the underwriters’ discount. Our net proceeds from the 2031 Senior Notes offering, after deducting
underwriting discounts and expenses, were approximately $392.3 million. We used a portion of the net proceeds from the 2031
Senior Notes offering to repay a $100.0 million term loan and recognized a loss on early retirement of debt of $0.5 million for
the year ended December 31, 2021, representing the unamortized loan costs expensed upon early repayment of the term loan.
The 2031 Senior Notes are subject to affirmative and negative covenants, including financial covenants with which we were
in compliance at December 31, 2023.
Private Placement Notes
During 2023, we repaid $175.0 million of the private placement notes primarily with proceeds from the unsecured revolving
credit facility.
Our remaining unsecured private placement notes as of December 31, 2023, payable interest-only, are summarized below ($
in thousands):
Amount
Inception
Maturity
Fixed Rate
$
$
September 2016
September 2024
75,000
50,000 November 2015 November 2025
100,000
January 2027
225,000
January 2015
3.93 %
4.33 %
4.51 %
Covenants pertaining to the private placement notes are generally conformed with those governing our credit facility, except
for specific debt-coverage ratios that are more restrictive. Our unsecured private placement notes include a rate increase
provision that is effective if any rating agency lowers our credit rating on our senior unsecured debt below investment grade and
our compliance leverage increases to 50% or more.
Fannie Mae Term Loans
As of December 31, 2023, we had $60.1 million in Fannie Mae term-debt financing, that originated in March 2015,
requiring interest-only payments at an annual rate of 3.79% with a 10-year maturity. The mortgages are non-recourse and
secured by 11 properties leased to Bickford. For the year ended December 31, 2021, we recognized a $1.5 million loss on early
retirement of debt upon repayment of two Fannie Mae term loans with a combined balance of $17.9 million, plus accrued
interest of $0.1 million.
In a December 2017 acquisition, we assumed additional Fannie Mae debt that amortizes through 2025 when a balloon
payment will be due, is subject to prepayment penalties until 2024, bears interest at a rate of 4.6%, and has a remaining balance
of $16.1 million at December 31, 2023. Collectively, the Fannie Mae debt is secured by properties having a net book value of
$100.9 million at December 31, 2023.
94
Interest Expense and Rate Swap Agreements
On December 31, 2021, our remaining $400.0 million interest rate swap agreements in place to hedge against fluctuations in
variable interest rates applicable to our bank loans matured. The matured swaps had an average interest rate of 1.92% for the
year ended December 31, 2021.
The following table summarizes interest expense ($ in thousands):
Interest expense on debt at contractual rates
Losses reclassified from accumulated other
comprehensive income into interest expense
Capitalized interest
Amortization of debt issuance costs, debt discount and other
Total interest expense
Note 9. Commitments, Contingencies and Uncertainties
Year Ended December 31,
2023
2022
2021
$ 55,603 $ 42,487 $ 40,866
—
(90)
—
(46)
2,647
2,476
7,286
(40)
2,698
$ 58,160 $ 44,917 $ 50,810
In the normal course of business, we enter into a variety of commitments, typically consisting of funding of revolving credit
arrangements, construction and mezzanine loans to our operators to conduct expansions and acquisitions for their own account
classified below as loan commitments, and commitments for the funding of construction for expansion or renovation to our
existing properties under lease classified below as development commitments. In our leasing operations, we offer to our tenants
and to sellers of newly acquired properties a variety of inducements that originate contractually as contingencies but which may
become commitments upon the satisfaction of the contingent event. Contingent payments earned will be included in the
respective lease bases when funded. The tables below summarize our existing, known commitments and contingencies as of
December 31, 2023 according to the nature of their impact on our leasehold or loan portfolios ($ in thousands):
Asset Class
Type
Total
Funded
Remaining
Loan Commitments:
Encore Senior Living
Senior Living
Timber Ridge OpCo
Watermark Retirement
SHO
SHO
SHO
SHO
Montecito Medical Real Estate
MOB
Mezzanine Loan
Construction
$
50,725 $
(49,846) $
Revolving Credit
Working Capital
Working Capital
20,000
5,000
5,000
50,000
(16,250)
—
(2,976)
(20,255)
$
130,725 $
(89,327) $
879
3,750
5,000
2,024
29,745
41,398
See Note 4 for further details of our loan commitments. Loans funded do not include the effects of discounts or commitment
fees.
The credit loss liability for unfunded loan commitments is estimated using the same methodology as used for our funded
mortgage and other notes receivable based on the estimated amount that we expect to fund. We applied the same market
adjustments as discussed in Note 4.
The liability for expected credit losses on our unfunded loans reflected in “Accounts payable and accrued expenses” on the
Consolidated Balance Sheets as of December 31, 2023 and 2022 is presented in the following table for the year ended
December 31, 2023 ($ in thousands):
Balance at December 31, 2022
Provision for expected credit losses
Balance at December 31, 2023
$
$
683
(404)
279
95
Development Commitments:
Woodland Village
Navion Senior Solutions
Vizion Health
SHOP
Asset Class
Type
Total
Funded
Remaining
SHO
SHO
SHO
ILF
Renovation
Renovation
Renovation
Renovation
$
7,515 $
(7,425) $
3,500
2,000
1,500
(2,059)
(250)
(1,221)
$
14,515 $
(10,955) $
90
1,441
1,750
279
3,560
In addition to these commitments listed above, Discovery PropCo has committed to fund up to $2.0 million toward the
purchase of condominium units located at one of the facilities of which $1.0 million had been funded as of December 31, 2023.
As of December 31, 2023, we had the following contingent lease inducement commitments which are generally based on the
performance of facility operations and may or may not be met by the tenant ($ in thousands):
Contingencies (Lease Inducements):
IntegraCare
Navion Senior Solutions
Discovery
Ignite Medical Resorts
Bickford Contingent Note Arrangement
Asset Class
Total
Funded
Remaining
$
SHO
SHO
SHO
SNF
750
4,850
4,000
2,000
— $
(2,700)
—
—
$
11,600 $
(2,700) $
750
2,150
4,000
2,000
8,900
Related to the sale of six properties to Bickford in 2021 we reached an agreement with Bickford whereby Bickford would
owe us up to $4.5 million under a contingent note arrangement. We have the one-time option to determine fair market value of
the portfolio between May 1, 2023 and April 30, 2026, at which time the amount owed under the contingent note arrangement,
if any, will be determined as the lesser of (i) the difference between the fair market value of the portfolio and $52.1 million,
which amount represents the purchase consideration for the portfolio of $52.9 million less $0.8 million in mortgage debt
repayment fees previously paid by us associated with this portfolio, and (ii) $4.5 million. Any amount due on the contingent
note arrangement will accrue interest at an annual rate of 10% and will be due in five years from the determination date.
Litigation
Our facilities are subject to claims and suits in the ordinary course of business. Our managers, tenants and borrowers have
indemnified, and are obligated to continue to indemnify us, against all liabilities arising from the operation of the facilities, and
are further obligated to indemnify us against environmental or title problems affecting the real estate underlying such facilities.
In addition, such claims may include, among other things professional liability and general liability claims, as well as regulatory
proceedings related to our SHOP segment. While there may be lawsuits pending against us and certain of the owners and/or
lessees of the facilities, management believes that the ultimate resolution of all such pending proceedings will have no direct
material adverse effect on our financial condition, results of operations or cash flows.
Welltower Inc.
In June 2021, Welltower announced that it would acquire certain assets from the senior housing portfolio of Holiday, a
privately held senior living management company, that included 17 senior living facilities governed by a master lease originally
executed between a Holiday subsidiary and NHI in 2013. We received no rent due under the master lease from the tenant for
these facilities after this change in tenant ownership occurred in late July 2021.
On December 20, 2021, NHI and its subsidiaries NHI-REIT of Next House, LLC, Myrtle Beach Retirement Resident LLC,
and Voorhees Retirement Residence LLC filed suit against Welltower, Inc., Welltower Victory II TRS LLC, and Well
Churchill Leasehold Owner LLC (collectively the “Defendants”) in the Delaware Court of Chancery (Case No. 2021-1097-
MTZ). In the litigation, we contended that the Defendants repeatedly failed to honor their legal obligations to NHI. In
particular, we asserted that the Defendants acquired assets from a third party, Holiday, that included leases to NHI senior living
facilities and fraudulently induced NHI to consent to the assignment of the leases, and then immediately failed to pay rent or
96
provide a promised security agreement that was intended to secure against their default, all as part of an effort to pressure NHI
to agree to new conditions outside the assignment agreement or force a sale of the properties to the Defendants. The lawsuit
further asserted that the Defendants owed unpaid contractual rent.
In connection with a memorandum of understanding between the parties dated March 4, 2022, NHI applied the remaining
approximately $8.8 million lease deposit to past due rents in the first quarter of 2022. Also, as provided by the memorandum of
understanding, Welltower transferred approximately $6.9 million to an escrow account to be released upon satisfactory
transition of the facility operations and mutual dismissal of the lawsuit. NHI and certain of its subsidiaries entered into a
settlement agreement dated March 31, 2022 with Defendants formalizing the terms to settle the lawsuit.
NHI and certain of its subsidiaries terminated the master lease with Well Churchill Leasehold Owner, LLC as successor in
interest to NHI Master Tenant LLC, effective April 1, 2022, upon completion of the transition of the properties subject to the
master lease, as follows: (i) one property was sold to a third party, (ii) one property was transitioned to an existing operator
relationship and leased pursuant to an existing master lease, and (iii) the remaining 15 properties were transitioned into two new
SHOP partnership ventures. See Note 5 for more information on these new ventures.
Also effective April 1, 2022, the parties agreed to dismiss the lawsuit and mutually release all claims related to or arising out
of the litigation and the $6.9 million in escrowed funds were released to NHI and recognized as rental income during the year
ended December 31, 2022. We recognized approximately $0.7 million as a “Loss on operations transfer, net” on the
Consolidated Statements of Income for the year ended December 31, 2022. This net loss represents the amount of net working
capital deficit assumed by NHI in connection with the transfer of operations following the termination of the master lease. The
net working capital assumed by NHI on April 1, 2022 was comprised primarily of facility furniture, fixtures and equipment, net
resident accounts receivable, accounts payable and other accrued liabilities.
Note 10. Redeemable Noncontrolling Interest
The interest held by Merrill in its SHOP venture was classified as a “Redeemable noncontrolling interest” in the mezzanine
section between Total liabilities and Stockholders’ equity on our Consolidated Balance Sheet as of December 31, 2023 and
2022. Certain provisions within the operating agreement of the Merrill venture provide Merrill with put rights upon certain
contingent events that are not solely within the control of the Company. Therefore, Merrill’s noncontrolling interest was
determined to be contingently redeemable. The redeemable noncontrolling interest is not currently redeemable and we
concluded a contingent redemption event is not probable to occur as of December 31, 2023. Consequently, the noncontrolling
interest will not be subsequently remeasured to its redemption amount until such contingent event and the related redemption
are probable to occur. We will continue to reflect the attribution of gains or losses to the redeemable noncontrolling interest
each period.
The Discovery member’s noncontrolling interest in its SHOP venture was also determined to be contingently redeemable at
inception of the arrangement. The Discovery member’s agreement was amended in the fourth quarter of 2022 to remove the
contingently redeemable feature, among other things. The noncontrolling interest is presented within the “Liabilities and
Equity” section in the Consolidated Balance Sheets as of December 31, 2023 and 2022.
The following table presents the change in “Redeemable noncontrolling interest” for the years ended December 31, 2023
and 2022 ($ in thousands):
Balance at January 1,
Initial carrying amount
Reclassification of Discovery member noncontrolling interest
Contributions
Net loss
Distributions
Balance at December 31,
$
$
Year Ended December 31,
2023
2022
9,825
—
—
922
(1,091)
—
9,656
$
$
—
11,738
(1,030)
—
(843)
(40)
9,825
97
Note 11. Equity and Dividends
Share Repurchase Plan
Beginning in April 2022, our Board of Directors has authorized a stock repurchase plan. No common stock was repurchased
under this plan during 2023. During the year ended December 31, 2022, we repurchased through open market transactions
2,468,354 shares of common stock for an average price of $61.56 per share, excluding commissions. All shares received were
constructively retired upon receipt, and the excess of the purchase price over the par value per share was recorded to “Retained
earnings” in the Consolidated Balance Sheet.
On February 16, 2024, our Board of Directors renewed the stock repurchase plan pursuant to which we may purchase up to
$160.0 million in shares of our issued and outstanding common stock, par value $0.01 per share. The stock repurchase plan is
effective for a period of one year and does not require us to repurchase any specific number of shares. It may be suspended or
discontinued at any time. Shares may be repurchased from time-to-time in open market transactions at prevailing market prices,
in privately negotiated transactions or by other means in accordance with the terms of Rule 10b-18 of the Securities Exchange
Act of 1934 as amended (the “Exchange Act”) and shall be made in accordance with all applicable laws and regulations in
effect. The timing and number of shares repurchased, if any, will depend on a variety of factors, including price, general market
and economic conditions, alternative investment opportunities and other corporate considerations.
At-the-Market (“ATM”) Equity Program
Our ATM equity offering sales agreement allows us to sell, from time to time, up to an aggregate sales price of $500 million
of the Company’s common shares through the ATM equity program. No shares were issued during the years ended December
31, 2023 and 2022. During the year ended December 31, 2021, we issued 661,951 common shares through the ATM equity
program with an average price of $73.62, resulting in net proceeds after transaction costs of approximately $47.9 million.
Dividends
The following table summarizes dividends declared or paid by the Board of Directors during the years ended December 31,
2023 and 2022:
Year Ended December 31, 2023
Date of Declaration
Date of Record
Date Paid/Payable Quarterly Dividend
February 17, 2023
March 31, 2023
May 5, 2023
May 5, 2023
June 30, 2023
August 4, 2023
August 4, 2023
September 29, 2023 November 3, 2023
November 3, 2023
December 29, 2023
January 26, 2024
$0.90
$0.90
$0.90
$0.90
Year Ended December 31, 2022
Date of Declaration
Date of Record
Date Paid/Payable Quarterly Dividend
February 16, 2022
March 31, 2022
May 6, 2022
May 6, 2022
June 30, 2022
August 5, 2022
August 5, 2022
November 6, 2022
September 30, 2022 November 4, 2022
January 27, 2023
December 30, 2022
$0.90
$0.90
$0.90
$0.90
On February 16, 2024, the Board of Directors declared a $0.90 per share dividend to common stockholders of record on
March 28, 2024, payable May 3, 2024.
Note 12. Share-Based Compensation
We recognize share-based compensation for all stock options granted over the requisite service period using the fair value of
these grants as estimated at the date of grant using the Black-Scholes pricing model over the requisite service period using the
market value of our publicly traded common stock on the date of grant. Restricted stock are issued with a grant date fair value
based on the market value of our common stock on the date of grant. The restricted stock vest over five years, with 20% vesting
on each anniversary of the date of grant. The restricted stock awards contain non-forfeitable rights to dividends or dividend
equivalents during the vesting periods.
98
Share-Based Compensation Plans
The Compensation Committee of the Board of Directors (the “Committee”) has the authority to select the participants to be
granted options; to designate whether the option granted is an incentive stock option (“ISO”), a non-qualified option, or a stock
appreciation right; to establish the number of shares of common stock that may be issued upon exercise of the option; to
establish the vesting provision for any award; and to establish the term any award may be outstanding. The exercise price of any
ISO’s granted will not be less than 100% of the fair market value of the shares of common stock on the date granted and the
term of an ISO may not be more than ten years. The exercise price of any non-qualified options granted will not be less than
100% of the fair market value of the shares of common stock on the date granted unless so determined by the Committee.
The Company’s outstanding stock incentive awards have been granted under two incentive plans – the 2012 Stock Incentive
Plan and the 2019 Stock Incentive Plan, which was amended and restated in May 2023 (collectively the “2019 Plan”). The
individual awards may vest over periods up to five years. The term of the award under the 2019 Plan is up to ten years from the
date of grant. As of December 31, 2023, shares available for future grants totaled 4,089,168 under the 2019 Plan.
The amendment and restatement of the 2019 Plan, which was approved by stockholders in May 2023, increased the number
of shares of common stock authorized for issuance under the 2019 Plan from 3,000,000 to 6,000,000 and added the ability of
the Company to award shares of restricted stock and restricted stock units subject to such conditions and restrictions as the
Company may determine. In May 2023, 21,000 shares of restricted stock were issued to executive officers with a grant date fair
value of $49.30 per share based on the market value of our common stock on the date of grant. The restricted stock will vest
over five years, with 20% vesting on each anniversary of the date of grant. The restricted stock awards contain non-forfeitable
rights to dividends or dividend equivalents during the vesting periods.
Compensation expense is recognized only for the awards that ultimately vest. Accordingly, forfeitures that were not expected
may result in the reversal of previously recorded compensation expense. The following is a summary of share-based
compensation expense, net of any forfeitures, included in “General and administrative expenses” in the Consolidated
Statements of Income ($ in thousands):
Shared-based compensation components:
Restricted stock expense
Stock option expense
Total share-based compensation expense
Determining Fair Value of Option Awards
December 31, 2023 December 31, 2022
December 31, 2021
$
$
310 $
4,295
4,605 $
— $
8,613
8,613 $
—
8,415
8,415
The fair value of each option award was estimated on the grant date using the Black-Scholes option valuation model with
the weighted average assumptions indicated in the following table. Each grant is valued as a single award with an expected term
based upon expected employee and termination behavior. Compensation expense is recognized on the graded vesting method
over the requisite service period for each separately vesting tranche of the award as though the award were, in substance,
multiple awards. The expected volatility is derived using daily historical data for periods preceding the date of grant. The risk-
free interest rate is the approximate yield on the United States Treasury Strips having a life equal to the expected option life on
the date of grant. The expected life is an estimate of the number of years an option will be held before it is exercised.
Stock Options
The weighted average fair value of options granted was $10.56, $11.92 and $14.54 for the years ended December 31, 2023,
2022 and 2021, respectively. The fair value of each grant is estimated on the date of grant using the Black-Scholes option-
pricing model with the following weighted average assumptions:
December 31, 2023 December 31, 2022 December 31, 2021
Dividend yield
Expected volatility
Expected lives
Risk-free interest rate
6.9%
39.0%
2.9 years
4.56%
7.0%
49.3%
2.9 years
1.75%
6.7%
48.1%
2.9 years
0.33%
99
Stock Option Activity
The following tables summarize our outstanding stock options:
Number
of Shares
Weighted Average
Exercise Price
Weighted Average
Remaining
Contractual Life (Years)
Outstanding December 31, 2020
Options granted under 2012 Plan
Options granted under 2019 Plan
Options exercised under 2012 Plan
Options forfeited under 2019 Plan
Outstanding December 31, 2021
Options granted under 2019 Plan
Options exercised under 2019 Plan
Options forfeited
Options expired
Outstanding December 31, 2022
Options granted under 2019 Plan
Options exercised
Options forfeited
Options expired
Options outstanding, December 31, 2023
Exercisable at December 31, 2023
1,033,838
12,500
639,500
(20,000)
(13,333)
1,652,505
718,000
(56,832)
(23,000)
(74,498)
2,216,175
385,500
(5,166)
(61,168)
(88,170)
2,447,171
2,078,827
$83.54
$69.20
$69.20
$60.52
$90.79
$78.10
$53.62
$53.41
$62.33
$77.93
$70.97
$54.73
$53.41
$66.44
$64.33
$68.80
$71.40
2.26
2.00
Grant
Date
2/21/2019
2/21/2020
5/1/2020
2/25/2021
2/25/2022
6/1/2022
2/24/2023
Options outstanding, December 31, 2023
Number
of Shares
301,837 $
516,000 $
7,500 $
616,000 $
610,834 $
25,000 $
370,000 $
2,447,171
Exercise
Price
79.96
90.79
53.76
69.20
53.41
59.43
54.73
Remaining
Contractual
Life in Years
0.14
1.15
1.33
2.16
3.16
3.42
4.15
The following table summarizes our outstanding non-vested stock options:
Non-vested December 31, 2022
Options granted under 2019 Plan
Options vested under 2012 Plan
Options vested under 2019 Plan
Number of
Shares
515,020
385,500
(4,168)
(505,007)
Non-vested options forfeited under 2019 Plan
(23,001)
Non-vested December 31, 2023
368,344
Weighted Average
Grant Date Fair Value
$12.51
$11.33
$14.33
$12.37
$11.80
$11.48
100
As of December 31, 2023, unrecognized compensation expense totaling $1.8 million associated with stock-based awards is
expected to be recognized over the following periods: 2024 - $1.3 million, 2025 - $0.3 million, and thereafter - $0.2 million.
Share-based compensation expense is included in “General and administrative expense” in the Consolidated Statements of
Income.
At December 31, 2023, the aggregate intrinsic value of stock options outstanding and exercisable was $1.9 million and
$1.3 million, respectfully. The aggregate intrinsic value of stock options exercised during the years ended December 31, 2023,
2022 and 2021 was less than $0.1 million or $1.23 per share; $0.1 million or $6.13 per share, and $0.2 million or $9.27 per
share, respectively.
Note 13. Earnings Per Common Share
Our unvested restricted stock awards contain non-forfeitable rights to dividends, and accordingly, these awards are deemed
to be participating securities. Therefore, the Company applies the two-class method to calculate basic and diluted earnings.
Under the two-class method, we allocate net income attributable to stockholders to common stockholders and holders of
unvested restricted stock by using the weighted-average shares of each class outstanding for quarter-to-date and year-to-date
periods, based on their respective participation rights to dividends declared and undistributed earnings. Basic earnings per
common share is computed by dividing net income attributable to common stockholders by the weighted number of shares of
common stock outstanding during the period. Diluted earnings per common share reflects the effect of dilutive securities.
Dilution resulting from the conversion option within our convertible debt that was repaid in April 2021 was determined by
computing an average of incremental shares included in the three months ended March 31, 2021 diluted EPS computation.
The following table summarizes the average number of common shares and the net income used in the calculation of basic
and diluted earnings per common share ($ in thousands, except share and per share amounts):
Net income
Add: net loss (income) attributable to noncontrolling interests
Net income attributable to stockholders
Less: net income attributable to unvested restricted stock awards
Net income attributable to common stockholders
BASIC:
Year Ended December 31,
2023
2022
2021
$
$
134,381 $
1,273
135,654
(57)
135,597 $
65,501 $
902 $
66,403
—
66,403 $
111,967
(163)
111,804
—
111,804
Weighted average common shares outstanding
43,388,794
44,774,708
45,714,221
DILUTED:
Weighted average common shares outstanding
43,388,794
44,774,708
45,714,221
Stock options
Convertible debt
672
—
19,528
—
4,823
10,453
Weighted average dilutive common shares outstanding
43,389,466
44,794,236
45,729,497
Earnings per common share - basic
Earnings per common share - diluted
$
$
3.13 $
3.13 $
1.48 $
1.48 $
2.45
2.44
Incremental anti-dilutive shares excluded:
Net share effect of stock options with an exercise price in excess of the
average market price for our common shares
802,506
564,803
383,716
Regular dividends declared per common share
$
3.60 $
3.60 $
3.8025
Note 14. Fair Value of Financial Instruments
Carrying amounts and fair values of financial instruments that are not carried at fair value at December 31, 2023 and
December 31, 2022 in the Consolidated Balance Sheets are as follows ($ in thousands):
101
Level 2
Variable rate debt
Fixed rate debt
Level 3
Mortgage and other notes receivable, net
Carrying Amount
2023
2022
Fair Value Measurement
2022
2023
439,693 $
695,358 $
277,699 $
869,812 $
445,000 $
616,852 $
282,000
773,994
245,271 $
233,141 $
237,646 $
227,611
$
$
$
Fixed rate debt. Fixed rate debt is classified as Level 2 and its value is based on quoted prices for similar instruments or
calculated utilizing model derived valuations in which significant inputs are observable in active markets.
Mortgage and other notes receivable. The fair value of mortgage and other notes receivable is based on credit risk and
discount rates that are not observable in the marketplace and therefore represents a Level 3 measurement.
Carrying amounts of cash and cash equivalents and restricted cash, accounts receivable and accounts payable approximate
fair value due to their short-term nature. The fair values of our borrowings under our unsecured revolving credit facility and
other variable rate debt are reasonably estimated at their notional amounts at December 31, 2023 and 2022, due to the
predominance of floating interest rates, which generally reflect market conditions.
Note 15. Income Taxes
Beginning with our inception in 1991, we have elected to be taxed as a REIT under the Internal Revenue Code. We have
recorded state income tax expense of $0.1 million related to a Texas franchise tax that has attributes of an income tax for each
of the years ended December 31, 2023, 2022, and 2021. Some of our leases require taxes to be reimbursed by our tenants. State
income taxes are combined in “Franchise, excise and other taxes” in our Consolidated Statements of Income.
The Company has a deferred tax asset, which is fully reserved through a valuation allowance, of $2.2 million and
$1.5 million as of December 31, 2023 and 2022, respectively. The deferred tax asset is primarily a result of net operating losses
from its participation in the operations of a joint venture during the years 2012 through 2016 and by entities that are structured
as TRSs under provisions of the Internal Revenue Code. See Notes 5 and 6 for a discussion of SHOP ventures and Timber
Ridge OpCo.
The Company made state income tax payments of $0.1 million for each of the years ended December 31, 2023, 2022, and
2021.
Dividend payments to common stockholders for the last three years are characterized for tax purposes as follows on a per
share basis:
(Unaudited)
Ordinary income
Capital gain
Return of capital
Dividends paid per common share
Note 16. Segment Reporting
December 31,
2023
$
$
2.40807
0.24805
0.94388
3.60
$
December 31,
2022
2.61966 $
—
0.98034
$
3.60 $
December 31,
2021
2.87799
0.43890
0.48562
3.8025
We evaluate our business and make resource allocations on our two operating segments: Real Estate Investments and SHOP.
Our Real Estate Investments segment includes real estate investments and mortgages and other note investments in ILFs, ALFs,
EFCs, SLCs, SNFs and a HOSP. Under the Real Estate Investments segment, we invest in senior housing and healthcare real
estate through acquisition and financing of primarily single-tenant properties. Properties acquired are primarily leased under
triple-net leases, and we are not involved in the management of the properties. The SHOP segment includes multi-tenant ILFs.
The SHOP properties and related operations are controlled by the Company and are operated by property managers in exchange
for a management fee. See Note 5 for further discussion.
102
We formed the SHOP segment effective April 1, 2022 upon termination of the triple-net lease for the legacy Holiday
portfolio at which time the operations and properties of 15 ILFs were transferred into two separate ventures, as discussed
further in Notes 5 and 8. The results associated with the prior triple-net lease structure for these properties are included in the
Real Estate Investments segment and the results from operating these SHOP properties after the transition are included in our
SHOP segment. There is no impact to the prior year’s presentation.
Our CODM evaluates performance based upon segment net operating income (“NOI”). We define NOI as total revenues, less
tenant reimbursements and property operating expenses. We use NOI to make decisions about resource allocations and to assess
the property level performance of our properties. There were no intersegment transactions for either the year ended December
31, 2023 and 2022. Capital expenditures for the year ended December 31, 2023 were approximately $56.9 million for the Real
Estate Investments segment and $9.3 million for the SHOP segment. Capital expenditures for the year ended December 31,
2022 were approximately $30.8 million for the Real Estate Investments segment and $3.3 million for the SHOP segment.
Non-segment revenue consists mainly of other income. Non-segment assets consist of corporate assets including cash,
deferred loan expenses and corporate offices and equipment among others. Non-property specific revenues and expenses are
not allocated to individual segments in determining NOI.
The accounting policies of the segments are the same as those described in the summary of significant accounting policies
discussed in Note 2. The results of operations for all acquisitions described in Note 3 are included in our consolidated results of
operations from the acquisition dates and are components of the appropriate segments.
Summary information for the reportable segments during the year ended December 31, 2023 and 2022 is as follows ($ in
thousands):
For the year ended December 31, 2023:
Rental income
Resident fees and services
Interest income and other
Total revenues
Senior housing operating expenses
Taxes and insurance on leased properties
NOI
Depreciation
Interest
Legal
Franchise, excise and other taxes
General and administrative
Loan and realty losses, net
Gains on sales of real estate, net
Loss on operations transfer, net
Other income
Loss on early retirement of debt
Gains from equity method investment
Net income (loss)
Real Estate
Investments
SHOP
Non-segment/
Corporate
Total
$
249,227 $
— $
— $ 249,227
—
21,448
270,675
—
11,513
259,162
60,764
3,071
—
—
—
1,376
(14,721)
(20)
(202)
—
(555)
48,809
—
48,809
39,587
—
9,222
9,158
—
—
—
—
—
—
—
—
—
—
—
351
351
—
—
351
51
55,089
507
449
19,314
—
—
—
—
73
—
48,809
21,799
319,835
39,587
11,513
268,735
69,973
58,160
507
449
19,314
1,376
(14,721)
(20)
(202)
73
(555)
$
209,449 $
64 $
(75,132) $ 134,381
Total assets
$ 2,202,647 $
270,051 $
15,782 $ 2,488,480
103
For the year ended December 31, 2022:
Real Estate
Investments
SHOP
Non-segment/
Corporate
Total
Rental income
Resident fees and services
Interest income and other
Total revenues
Senior housing operating expenses
Taxes and insurance on leased properties
NOI
Depreciation
Interest
Legal
Franchise, excise and other taxes
General and administrative
Loan and realty losses, net
Gains on sales of real estate, net
Gain on operations transfer, net
Gain on note receivable payoff
Loss on early retirement of debt
Gains from equity method investment
Net income (loss)
$
217,700 $
—
24,383
242,083
—
9,788
232,295
64,407
3,089
—
—
—
61,911
(28,342)
710
(1,113)
—
(569)
— $
35,796
—
35,796
28,193
—
7,603
6,408
—
—
—
—
—
—
—
—
—
—
— $ 217,700
35,796
—
315
315
—
—
315
65
41,828
2,555
844
22,768
—
—
—
—
151
—
24,698
278,194
28,193
9,788
240,213
70,880
44,917
2,555
844
22,768
61,911
(28,342)
710
(1,113)
151
(569)
$
132,202 $
1,195 $
(67,896) $
65,501
Total assets
$ 2,225,176 $
274,135 $
8,113 $ 2,507,424
Note 17. Variable Interest Entities
Consolidated Variable Interest Entities
SHOP - The assets of the SHOP ventures primarily consist of real estate properties, cash and cash equivalents, and resident
fees and services (accounts receivable). The obligations of the ventures primarily consist of operating expenses of the ILFs
(accounts payable and accrued expenses) and capital expenditures for the properties. Aggregate assets of the consolidated
SHOP ventures that can be used only to settle obligations of each respective SHOP venture primarily include approximately
$260.7 million and $260.6 million of real estate properties, net, $7.7 million and $6.9 million of cash and cash equivalents, $0.9
million and $0.7 million of other assets, and $0.8 million and $0.7 million of accounts receivable, net as of December 31, 2023
and 2022, respectively. Liabilities of the consolidated SHOP ventures for which creditors do not have recourse to the general
credit of the Company are $4.7 million and $3.3 million as of December 31, 2023 and 2022, respectively. Reference Note 5 for
further discussion of these ventures.
Real Estate Partnerships - The aggregate assets of the two consolidated real estate partnerships that can be used only to
settle obligations of each respective partnership for the years ended December 31, 2023 and 2022 include approximately
$252.5 million and $259.2 million of real estate properties, net, $9.7 million and $7.1 million in straight-line rents receivable,
$3.2 million and $3.4 million of cash and cash equivalents and $7.8 million and less than $0.1 million of other assets,
respectively. Liabilities of these partnerships for which creditors do not have recourse to the general credit of the Company are
not material.
Unconsolidated Variable Interest Entities
The Company’s unconsolidated VIEs are summarized below by date of initial involvement. For further discussion of the
nature of the relationships, including the sources of exposure to these VIEs, see the notes cross-referenced below ($ in
thousands).
104
Carrying
Amount
Maximum
Exposure to Loss
Notes
Source of Exposure
Date Name
Notes and straight-line receivable $
2014 Senior Living
$
2016 Senior Living Management
Notes and funding commitment $
2018 Bickford
$
2019 Encore Senior Living
$
2020 Timber Ridge OpCo
2020 Watermark Retirement
Notes and straight-line receivable $
2021 Montecito Medical Real Estate Notes and funding commitment $
Notes and straight-line receivable $
2021 Vizion Health
$
2021 Navion Senior Solutions
$
2023 Kindcare Senior Living
Various1
Various2
Various3
Notes4
89,406 $
24,500 $
16,909 $
56,578 $
1,348 $
9,551 $
20,509 $
16,481 $
7,992 $
751 $
—
Note
Reference
93,156 Notes 3, 4
24,500
29,550 Notes 3, 4
57,432
6,348 Notes 6, 7
11,574
50,254
16,481
7,992
751
—
Note 4
—
—
—
—
1 Notes, straight-line rents receivable, and lease receivables
2 Loan commitment, equity method investment, straight-line rents receivable and unamortized lease incentive
3 Notes, loan commitments, straight-line rents receivable, and unamortized lease incentive
4 Represents two mezzanine loans originated from the sales of real estate
We are not obligated to provide support beyond our stated commitments to these tenants and borrowers whom we classify as
VIEs, and accordingly, our maximum exposure to loss as a result of these relationships is limited to the amount of our
commitments, as shown above and discussed in the notes. Economic loss on a lease, in excess of what is presented in the table
above, if any, would be limited to that resulting from any period of non-payment of rent before we are able to take effective
remedial action, as well as costs incurred in transitioning the lease to a new tenant. The potential extent of such loss would be
dependent upon individual facts and circumstances, and is therefore not included in the table above.
In the future, NHI may be deemed the primary beneficiary of the operations if the tenants or borrowers do not have adequate
liquidity to accept the risks and rewards as the tenants and operators of the properties and NHI may be required to consolidate
the financial position and results of operations of the tenants or borrowers into our consolidated financial statements.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE.
None.
ITEM 9A. CONTROLS AND PROCEDURES.
Evaluation of Disclosure Control and Procedures. As of December 31, 2023, an evaluation was performed under the
supervision and with the participation of our management, including the Chief Executive Officer (“CEO”) and Chief Financial
Officer (“CFO”), of the effectiveness of the design and operation of management’s disclosure controls and procedures (as
defined in rules 13a-15(e) and 15d-15(e) under the Exchange Act) to ensure information required to be disclosed in our filings
under the Exchange Act, is (i) recorded, processed, summarized, and reported within the time periods specified in the rules and
forms of the SEC; and (ii) accumulated and communicated to our management, including our CEO and our CFO, as
appropriate, to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures,
no matter how well designed and operated, can only provide reasonable assurance of achieving desired control objectives, and
management is necessarily required to apply its judgment when evaluating the cost-benefit relationship of potential controls and
procedures. Based upon the evaluation, the CEO and CFO concluded that the design and operation of these disclosure controls
and procedures were effective as of December 31, 2023.
There were no significant changes in our internal controls or in other factors that could significantly affect these controls
subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material
weaknesses.
Changes in Internal Control over Financial Reporting. There were no changes in our internal control over financial
reporting identified in management’s evaluation during the quarter ended December 31, 2023 that have materially affected, or
are reasonably likely to materially affect, our internal control over financial reporting.
105
MANAGEMENT’S ANNUAL REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
The management of National Health Investors, Inc. is responsible for establishing and maintaining adequate internal control
over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934, as amended.
The Company’s internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted
accounting principles in the United States. The Company’s internal control over financial reporting includes those policies and
procedures that: (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions
and dispositions of the assets of the Company; (ii) provide reasonable assurance that transactions are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted accounting principles in the United States, and
that receipts and expenditures of the Company are being made only in accordance with authorizations of management and
directors of the Company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized
acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also,
projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate
because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2023
using the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal
Control-Integrated Framework (2013). Based on that assessment, management concluded that the Company’s internal control
over financial reporting was effective as of December 31, 2023. The Company’s independent registered public accounting firm,
BDO USA, P.C., has issued an attestation report on the effectiveness of the Company’s internal control over financial reporting
included herein.
106
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Stockholders and Board of Directors
National Health Investors, Inc.
Murfreesboro, Tennessee
Opinion on Internal Control over Financial Reporting
We have audited National Health Investors, Inc.’s (the “Company’s”) internal control over financial reporting as of December
31, 2023, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of
Sponsoring Organizations of the Treadway Commission (the “COSO criteria”). In our opinion, the Company maintained, in all
material respects, effective internal control over financial reporting as of December 31, 2023, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States)
(“PCAOB”), the consolidated balance sheets of the Company as of December 31, 2023 and 2022, the related consolidated
statements of income, comprehensive income, equity, and cash flows for each of the three years in the period ended December
31, 2023, and the related notes and financial statement schedules and our report dated February 20, 2024 expressed an
unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its
assessment of the effectiveness of internal control over financial reporting, included in the accompanying Item 9A,
Management’s Annual Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the
Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the
PCAOB and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the
applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit of internal control over financial reporting in accordance with the standards of the PCAOB. Those
standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control
over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal
control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and
operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures
as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally
accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures
that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and
dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and
expenditures of the company are being made only in accordance with authorizations of management and directors of the
company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or
disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also,
projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate
because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ BDO USA, P.C.
Nashville, Tennessee
February 20, 2024
107
ITEM 9B. OTHER INFORMATION.
None of the Company’s directors or officers adopted, modified, or terminated a Rule 10b5-1 trading arrangement or a non-Rule
10b5-1 trading arrangement during the Company’s fiscal quarter ended December 31, 2023.
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS.
Not Applicable.
108
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
PART III.
Incorporated by reference from the information in our definitive proxy statement for the 2024 annual meeting of
stockholders, which we will file within 120 days of the end of the fiscal year to which this Annual Report on Form 10-K relates.
ITEM 11. EXECUTIVE COMPENSATION.
Incorporated by reference from the information in our definitive proxy statement for the 2024 annual meeting of
stockholders, which we will file within 120 days of the end of the fiscal year to which this Annual Report on Form 10-K relates.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS.
Incorporated by reference from the information in our definitive proxy statement for the 2024 annual meeting of
stockholders, which we will file within 120 days of the end of the fiscal year to which this Annual Report on Form 10-K relates.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
Incorporated by reference from the information in our definitive proxy statement for the 2024 annual meeting of
stockholders, which we will file within 120 days of the end of the fiscal year to which this Annual Report on Form 10-K relates.
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES.
Incorporated by reference from the information in our definitive proxy statement for the 2024 annual meeting of
stockholders, which we will file within 120 days of the end of the fiscal year to which this Annual Report on Form 10-K relates.
ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
(a)
(1)
Financial Statements
PART IV.
The following financial statements are included in Item 8 of this Annual Report on Form 10-K and are filed as part of
this report:
Report of Independent Registered Public Accounting Firm (BDO USA, P.C.; Nashville, TN; PCAOB ID#243)
Consolidated Balance Sheets – At December 31, 2023 and 2022
Consolidated Statements of Income – Years ended December 31, 2023, 2022, and 2021
Consolidated Statements of Comprehensive Income – Years ended December 31, 2023, 2022, and 2021
Consolidated Statements of Cash Flows – Years ended December 31, 2023, 2022, and 2021
Consolidated Statements of Equity – Years ended December 31, 2023, 2022, and 2021
Notes to Consolidated Financial Statements
(2)
Financial Statement Schedules
The following Financial Statement Schedules are included here following the signature page:
Schedule III - Real Estate and Accumulated Depreciation
Schedule IV - Mortgage Loans on Real Estate
(3)
Exhibits
Exhibits required as part of this Annual Report on Form 10-K are listed in the Exhibit Index.
109
3.1
3.2
3.3
3.4
3.5
3.6
4.1
4.2
4.3
4.4
4.5
4.6
4.7
10.1
10.2
10.3
10.4
*10.5
10.6
10.7
10.8
10.9
10.10
NATIONAL HEALTH INVESTORS, INC.
FORM 10-K FOR THE FISCAL YEAR ENDED DECEMBER 31, 2023
Description
Articles of Incorporation (incorporated by reference to Exhibit 3.1 to Form S-3 Registration Statement
No. 333-192322)
Articles of Amendment to Articles of Incorporation of National Health Investors, Inc. dated as of June
8, 1994. (incorporated by reference to Exhibit 3.2 to Form S-3 Registration Statement No. 333-194653)
Amendment to Articles of Incorporation dated May 1, 2009 (incorporated by reference to Exhibit A to
the Company’s Definitive Proxy Statement filed March 23, 2009)
Amendment to Articles of Incorporation approved by stockholders on May 2, 2014 (incorporated by
reference to Exhibit 3.3 to Form 10-Q filed August 4, 2014)
Amendment to Articles of Incorporation approved by stockholders on May 6, 2020 (incorporated by
reference to Exhibit 3.6 to the Company’s Form 10-Q filed August 10, 2020)
Amended and Restated Bylaws as approved February 17, 2023, as amended April 27, 2023 (incorporated
by reference to Exhibit 3.5 to the Company’s Form 10-Q filed May 9, 2023
Form of Common Stock Certificate (incorporated by reference to Exhibit 39 to Form S-11
Registration Statement No. 33-41863, filed in paper - hyperlink is not required pursuant to Rule 105 of
Regulation S-T)
Indenture, dated as of March 25, 2014, between National Health Investors, Inc. and The Bank of New York
Mellon Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 4.1 to Form 8-K filed March
31, 2014)
First Supplemental Indenture, dated as of March 25, 2014, to the Indenture, dated as of March 25,
2014, between National Health Investors, Inc. and The Bank of New York Mellon Trust Company, N.A., as
Trustee (incorporated by reference to Exhibit 4.2 to Form 8-K filed March 31, 2014)
Indenture dated as of January 26, 2021, among National Health Investors, Inc. and Regions Bank, as
trustee (incorporated by reference to Exhibit 4.1 to Form 8-K filed January 26, 2021)
First Supplemental Indenture dated as of January 26, 2021, among National Health Investors, Inc.,
Regions Bank, as trustee, and the subsidiary guarantors set forth therein (incorporated by reference to
Exhibit 4.2 to Form 8-K filed January 26, 2021)
Second Supplemental Indenture, dated as of March 31, 2022, among National Health Investors, Inc., Regions
Bank, as trustee, and the subsidiary guarantors set forth therein (incorporated by reference to Exhibit 4.6
to the Company’s Form 10-Q filed May 9, 2022)
Description of Securities (filed herewith)
Master Agreement to Lease dated as of October 17, 1991 by and between National Health Investors, Inc. and
National HealthCorp, L.P. including amendments No. 1 through 4 (incorporated by reference to Exhibit 10.1
to Form 10-K filed February 22, 2020)
Amendment No. 5 to the Company’s Master Agreement to Lease with NHC (incorporated by reference
to Exhibit 10.2 to Form 10-K filed March 10, 2006)
Amendment No. 6 to the Company’s Master Agreement to Lease with NHC (incorporated by reference
to Exhibit 10.1 to Form 10-Q dated November 4, 2013)
Amended and Restated Amendment No. 6 to the Company’s Master Agreement to Lease with
NHC (incorporated by reference to Exhibit 10.4 to Form 10-K filed February 18, 2014)
2012 Stock Option Plan (incorporated by reference to Appendix A to the Company’s Definitive
Proxy Statement filed March 23, 2012)
Excepted Holder Agreement - W. Andrew Adams (incorporated by reference to Exhibit 10.6 to Form 10-
K filed February 24, 2009)
Excepted Holder Agreement between the Company and Andrea Adams Brown with Schedule A
identifying substantially identical agreements and setting forth the material details in which such agreements
differ from this agreement (incorporated by reference to Exhibit 10.2 to Form 10-Q dated November 4, 2010)
Extension of Master Agreement to Lease dated December 28, 2012 (incorporated by reference to
Exhibit 10.22 to Form 10-K filed February 15, 2013)
Membership Interest Purchase Agreement dated as of June 24, 2013 among Care Investment Trust Inc., Care
YBE Subsidiary LLC and NHI-Bickford RE, LLC (incorporated by reference to Exhibit 10.1 to Form 10-
Q filed August 6, 2013)
Master Lease dated as of December 23, 2013 between NHI- REIT of Next House, LLC, Myrtle
individually and
Beach Retirement Residence LLC and Voorhees Retirement Residence LLC,
collectively as Landlord, and NH Master Tenant LLC, as Tenant (incorporated by reference to Exhibit
10.2 to Form 8-K filed December 24, 2013)
110
10.11
10.12
10.13
*10.14
10.15
10.16
10.17
10.18
*10.19
10.20
10.21
10.22
10.23
10.24
*10.25
10.26
10.27
10.28
*10.29
10.30
Guarantee of Lease Agreement dated as of December 23, 2013 between NHI-REIT of Next House,
LLC, Myrtle Beach Retirement Residence LLC and Voorhees Retirement Residence LLC,
individually and collectively as Landlord, and Holiday AL Holdings, LP as Guarantor (Incorporated by
reference to Exhibit 10.3 to Form 8-K filed December 24, 2013)
Amendment No. 7 to Master Agreement to Lease with NHC (Incorporated by reference to Exhibit 10.32 to
Form 10-K filed February 18, 2014)
$225 million Note Purchase Agreement dated January 13, 2015 with Prudential Capital Group and certain of
its affiliates (Incorporated by reference to Exhibit 10.32 to Form 10-K filed February 17, 2015)
First amendment to 2012 Stock Incentive Plan (Incorporated by reference to Appendix A to Definitive Proxy
Statement filed March 20, 2015)
Construction and Term Loan Agreement dated February 10, 2015 between the Company and
LCS-Westminster Partnership (Incorporated by reference to Exhibit 10.21 to Form 10-K filed February 16,
2018)
Multifamily Loan and Security Agreement for Urbandale Bickford Cottage by and between Care
YBE Subsidiary LLC, a Delaware limited liability company, and KeyBank National Association, a
national banking association with Appendix 1 identifying substantially identical agreements and setting
forth the material details in which such agreements differ from this agreement (Incorporated by reference
to Exhibit 10.3 to Form 10-Q filed May 7, 2015)
Multifamily Loan and Security Agreement for Omaha II Bickford Cottage by and between Care
YBE Subsidiary LLC, a Delaware limited liability company, and KeyBank National Association, a
national banking association with Appendix 1 identifying substantially identical agreements and setting
forth the material details in which such agreements differ from this agreement (Incorporated by reference
to Exhibit 10.4 to Form 10-Q filed May 7, 2015)
Second Amendment to Note Purchase Agreement dated as of June 30,2015 among the Corporation,
The Prudential Insurance Company of America and the other Purchasers named therein (Incorporated by
reference to Exhibit 10.2 to Form 10-Q filed August 5, 2015)
Amended and Restated Employment Agreement, dated as of February 15, 2019, by and between
National Health Investors, Inc. and D. Eric Mendelsohn (Incorporated by reference to Exhibit 10.1 to Form 8-
K filed February 22, 2019)
$50,000,000 of 8-year notes with a coupon of 3.99% and $50,000,000 of 10-year notes with a coupon of
4.33% to a private placement lender (Incorporated by reference to Exhibit 10.40 to Form 10-K filed February
18, 2016)
NHI PropCo, LLC Membership Interest Purchase Agreement (Incorporated by reference to Exhibit 10.1 to
Form 10-Q filed November 7, 2016)
$75,000,000 of 8-year notes with a coupon of 3.93% issued to a private placement lender (Incorporated by
reference to Exhibit 10.2 to Form 10-Q filed November 7, 2016)
Third Amendment to the Note Purchase Agreement dated as of November 3, 2015, made and entered into
as of August 8, 2017 (Incorporated by reference to Exhibit 99.1 to Form 8-K filed August 14, 2017)
Fifth Amendment to Note Purchase Agreement dated January 13, 2015, made and entered into as of August 8,
2017 (Incorporated by reference to Exhibit 99.2 to Form 8-K filed August 14, 2017)
Second Amendment to 2012 Stock Incentive Plan (Incorporated by reference to Appendix A to
Definitive Proxy Statement filed March 20, 2018)
Amendment To Master Lease and Termination Of Guaranty dated as of November 5, 2018, by and
among NHI-REIT of Next House, LLC, Myrtle Beach Retirement Residence LLC, Voorhees Retirement
Residence LLC, NH Master Tenant LLC, and Holiday AL Holdings LP (Incorporated by reference to
Exhibit 99.2 to Form 8-K filed November 6, 2018)
Term Loan Agreement dated as of September 17, 2018, by and among National Health Investors, Inc.,
the Lenders Party thereto, and Wells Fargo Bank, National Association as Administrative Agent
(Incorporated by reference to Exhibit 10.1 to Form 10-Q filed November 6, 2018)
Construction and Term Loan Agreement dated December 21, 2018 between the Company and
LCS-Westminster Partnership IV, LLP (Incorporated by reference to Exhibit 10.36 to Form 10-K filed
February 19, 2019)
National Health Investors, Inc. 2019 Stock Incentive Plan (Incorporated by reference to Appendix A
to Definitive Proxy Statement filed March 19, 2019)
Composite Note Purchase Agreement Reflecting: First Amendment dated March 20,2015;
Second Amendment dated June 30, 2015; Third Amendment to Note Purchase Agreement dated November 3,
2015; Fourth Amendment to Note Purchase Agreement dated August 15, 2016; and Fifth Amendment
to Note Purchase Agreement dated August 8, 2017, in HTML format (incorporated by reference to
Exhibit 10.1 to Form 8-K filed March 19, 2020)
111
10.31
10.32
10.33
10.34
10.35
10.36
10.37
10.38
10.39
10.40
*10.41
10.42
21
23.1
31.1
31.2
32
97
Credit Agreement effective March 31, 2022 by and among National Health Investors, Inc., Lenders party
thereto, and Wells Fargo Bank, National Association as administrative agent (incorporated by reference to
Exhibit 10.1 to Form 10-Q filed May 9, 2022)
Settlement Agreement dated March 31, 2022 by and among National Health Investors, Inc. and Welltower,
Inc., Welltower Victory II TRS LLC, and WELL Churchill Leasehold Owner LLC (incorporated by reference
to Exhibit 10.2 to Form10-Q filed May 9, 2022)
Amendment No. 1 to Term Loan Agreement, dated as of March 31, 2022, among National Health Investors,
Inc., Wells Fargo Bank, National Association, as administrative agent, and the lenders party thereto
(incorporated by reference to Exhibit 10.3 to Form 10-Q filed May 9, 2022)
First Amendment dated August 15, 2016 to Note Purchase Agreement dated November 3, 2015 (incorporated
by reference to Exhibit 10.1 to Form 10-Q filed August 8, 2022)
Second Amendment dated September 30, 2016 to Note Purchase Agreement dated November 3, 2015
(incorporated by reference to Exhibit 10.2 to Form 10-Q filed August 8, 2022)
Fourth Amendment dated June 29, 2022 to Note Purchase Agreement dated November 3, 2015 (incorporated
by reference to Exhibit 10.3 to Form 10-Q filed August 8, 2022)
Sixth Amendment dated June 29, 2022 to Note Purchase Agreement dated January 13, 2015 (incorporated by
reference to Exhibit 10.4 to Form 10-Q filed August 8, 2022)
Amendment No. 8 to Master Lease Agreement to Lease with NHC (incorporated by reference to Exhibit
10.38 to Form 10-K filed February 21, 2023)
Amendment No. 9 to Master Lease Agreement to Lease with NHC (incorporated by reference to Exhibit
10.39 to Form 10-K filed February 21, 2023)
Amendment No. 10 to Master Lease Agreement to Lease with NHC) (incorporated by reference to Exhibit
10.1 to Form 8-K filed September 8, 2022)
Amended and Restated National Health Investors, Inc. 2019 Stock Incentive Plan (incorporated by reference
to Appendix A to the Company’s Proxy Statement filed March 23, 2023)
Term Loan Agreement dated as of June 16, 2023, by and among National Health Investors, Inc. the lenders
party thereto and Wells Fargo Bank, National Association, as administrative agent (incorporated by reference
to Exhibit 10.1 to Form 8-K filed June 20, 2023)
Subsidiaries (filed herewith)
Consent of Independent Registered Public Accounting Firm (filed herewith)
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
Certification of Principal Financial Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section
302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
Certification of Chief Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350,
as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith)
National Health Investors, Inc. Incentive Compensation Recovery Policy (filed herewith)
101.INS
Inline XBRL Instance Document
101.SCH
Inline XBRL Taxonomy Extension Schema Document
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document
104
Cover Page Interactive Data File (embedded within the Inline XBRL document).
* Indicates management contract or compensatory plan or arrangement.
112
ITEM 16. SUMMARY
None.
113
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused
this Annual Report on Form 10-K to be signed on its behalf by the undersigned, thereunto duly authorized.
DATE: February 20, 2024
NATIONAL HEALTH INVESTORS, INC.
BY:/s/ D. Eric Mendelsohn
D. Eric Mendelsohn
President, Chief Executive Officer and Director
Pursuant to the requirements of the Securities Exchange Act of 1934, this Annual Report on Form 10-K has been signed
below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
114
Signature
Title
Date
/s/ D. Eric Mendelsohn
D. Eric Mendelsohn
President, Chief Executive Officer and Director
(Principal Executive Officer)
February 20, 2024
/s/ John L. Spaid
John L. Spaid
Chief Financial Officer
(Principal Financial Officer)
/s/ David L. Travis
David L. Travis
Chief Accounting Officer
(Principal Accounting Officer)
February 20, 2024
February 20, 2024
/s/ W. Andrew Adams
W. Andrew Adams
/s/ James R. Jobe
James R. Jobe
/s/ Robert A. McCabe, Jr.
Robert A. McCabe, Jr.
/s/ Robert T. Webb
Robert T. Webb
/s/ Charlotte A. Swafford
Charlotte A. Swafford
/s/ Robert G. Adams
Robert G. Adams
/s/ Tracy M. J. Colden
Tracy M. J. Colden
Chairman of the Board
February 20, 2024
February 20, 2024
February 20, 2024
February 20, 2024
February 20, 2024
February 20, 2024
February 20, 2024
Director
Director
Director
Director
Director
Director
115
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
I
N
O
I
T
A
C
E
R
P
E
D
D
E
T
A
L
U
M
U
C
C
A
D
N
A
E
T
A
T
S
E
L
A
E
R
-
I
I
I
E
L
U
D
E
H
C
S
s
t
s
o
C
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
)
s
d
n
a
s
u
o
h
t
n
i
$
(
/
d
e
r
i
u
q
c
A
d
e
t
a
l
u
m
u
c
c
A
&
s
g
n
i
d
l
i
u
B
o
t
t
n
e
u
q
e
s
b
u
S
&
s
g
n
i
d
l
i
u
B
d
e
t
c
u
r
t
s
n
o
C
)
(
B
n
o
i
t
a
i
c
e
r
p
e
D
)
E
(
l
a
t
o
T
)
(
D
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
n
o
i
t
i
s
i
u
q
c
A
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
e
t
a
D
d
e
z
i
l
a
t
i
p
a
C
)
(
C
y
n
a
p
m
o
C
o
t
t
s
o
C
l
a
i
t
i
n
I
)
(
A
s
e
c
n
a
r
b
m
u
c
n
E
1
9
9
1
/
7
1
/
0
1
8
8
6
1
9
9
1
/
7
1
/
0
1
5
9
7
,
3
0
1
0
2
/
1
/
2
0
1
0
2
/
1
/
2
0
1
0
2
/
1
/
2
s
u
o
i
r
a
V
6
9
9
1
/
3
1
/
8
0
1
0
2
/
1
/
2
1
9
9
1
/
7
1
/
0
1
0
1
0
2
/
1
/
2
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
4
1
0
2
/
1
3
/
3
4
1
0
2
/
1
3
/
3
4
1
0
2
/
1
3
/
3
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
8
0
0
2
/
5
2
/
9
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
2
4
6
,
4
4
2
6
,
5
6
1
2
,
4
8
9
7
,
2
3
2
3
,
3
1
2
3
8
,
7
2
5
0
,
1
7
8
6
,
7
6
4
1
,
8
5
3
9
,
3
9
6
0
,
2
4
0
8
,
3
1
8
3
,
3
4
1
8
,
4
5
7
6
,
4
2
1
5
,
5
9
5
9
,
2
9
3
4
,
2
6
8
2
,
3
4
0
5
,
4
1
9
2
,
3
5
8
1
,
3
8
7
4
,
1
7
7
3
,
1
0
0
3
,
2
4
9
2
,
3
0
3
1
,
1
$
7
4
5
,
4
$
7
7
4
,
4
3
1
7
1
3
1
,
7
3
8
3
,
7
1
9
2
0
,
3
1
7
4
6
,
8
2
8
6
,
3
2
0
7
5
,
9
1
5
2
,
3
2
8
1
,
9
5
3
8
,
9
8
8
6
8
7
6
,
6
6
6
1
,
6
1
7
1
1
,
2
1
2
4
0
,
8
2
9
3
,
2
2
9
6
8
,
8
3
2
0
,
3
7
7
7
,
8
8
4
0
,
9
3
6
1
,
2
1
2
1
3
,
1
1
3
4
1
,
2
2
8
9
,
3
9
0
2
,
4
8
0
1
,
5
0
4
9
,
4
2
3
9
,
5
6
1
4
,
9
5
0
6
,
0
1
8
8
3
,
2
1
1
5
9
,
4
1
3
6
,
3
8
6
4
,
3
4
1
0
,
4
1
0
5
,
1
2
5
4
,
2
1
3
6
,
3
7
7
1
,
1
0
1
1
,
2
4
0
8
,
3
4
3
0
,
4
8
2
9
,
4
0
9
7
,
4
2
1
5
,
5
6
4
9
,
8
5
1
4
,
0
1
8
4
8
,
1
1
3
4
6
,
4
7
5
4
,
3
6
2
4
,
3
4
1
7
,
3
3
6
4
,
1
9
0
3
,
2
1
4
5
,
3
0
3
1
,
1
$
0
7
5
2
$
3
5
4
7
1
2
,
1
2
1
9
5
0
6
0
9
2
,
1
1
0
7
8
2
2
5
0
4
7
8
7
1
5
8
3
3
8
7
1
5
7
1
0
8
1
0
5
1
0
2
4
0
9
1
0
7
4
0
4
5
8
0
3
4
7
1
2
4
0
0
3
8
3
3
4
1
0
9
7
4
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
8
8
6
8
7
6
,
6
6
6
1
,
6
1
7
1
1
,
2
1
2
4
0
,
8
2
9
3
,
2
2
9
6
8
,
8
3
2
0
,
3
7
7
7
,
8
8
4
0
,
9
2
1
3
,
1
1
0
1
1
,
2
4
0
8
,
3
4
3
0
,
4
8
2
9
,
4
0
9
7
,
4
2
1
5
,
5
6
4
9
,
8
5
1
4
,
0
1
8
4
8
,
1
1
3
4
6
,
4
7
5
4
,
3
6
2
4
,
3
4
1
7
,
3
3
6
4
,
1
9
0
3
,
2
1
4
5
,
3
0
3
1
,
1
$
7
7
4
,
4
$
0
7
5
2
3
5
4
7
1
2
,
1
2
1
9
5
0
6
0
9
2
,
1
$
1
0
7
8
2
2
5
0
4
7
8
7
1
5
8
3
3
8
7
1
5
7
1
0
8
1
0
5
1
0
2
4
0
9
1
0
7
4
0
4
5
8
0
3
4
7
1
2
4
0
0
3
8
3
3
4
1
0
9
7
4
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
$
)
s
e
i
t
i
l
i
c
a
f
2
(
L
F
,
n
o
s
d
u
H
L
F
,
y
e
h
c
i
R
t
r
o
P
w
e
N
L
F
,
d
n
a
l
s
I
t
t
i
r
r
e
M
L
A
,
n
o
t
s
i
n
n
A
L
A
,
n
o
t
l
u
o
M
Z
A
,
e
l
a
d
n
o
v
A
L
F
,
r
e
v
i
R
l
a
t
s
y
r
C
L
F
,
e
l
l
i
v
s
k
o
o
r
B
L
F
,
y
t
i
C
e
d
a
D
s
e
i
t
i
l
i
c
a
F
g
n
i
s
r
u
N
d
e
l
l
i
k
S
s
t
n
e
m
t
s
e
v
n
I
e
t
a
t
s
E
l
a
e
R
O
M
,
s
t
h
g
i
e
H
d
n
a
l
y
r
a
M
L
F
,
y
t
i
C
t
n
a
l
P
L
F
,
n
o
t
n
e
r
T
L
F
,
t
r
a
u
t
S
Y
K
,
w
o
g
s
a
l
G
O
M
,
e
g
o
l
s
e
D
O
M
,
t
t
e
n
n
e
K
O
M
,
n
i
l
p
o
J
O
M
,
s
e
l
r
a
h
C
.
t
S
R
O
,
l
l
e
w
s
e
r
C
R
O
,
y
n
a
b
l
A
R
O
,
e
v
o
r
G
t
s
e
r
o
F
C
S
,
d
o
o
w
n
e
e
r
G
C
S
,
n
o
s
r
e
d
n
A
C
S
,
s
n
e
r
u
a
L
C
S
,
g
r
u
b
e
g
n
a
r
O
N
T
,
s
n
e
h
t
A
N
T
,
a
g
o
o
n
a
t
t
a
h
C
N
T
,
n
o
s
k
c
i
D
N
T
,
n
i
l
k
n
a
r
F
116
e
t
a
D
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
I
N
O
I
T
A
C
E
R
P
E
D
D
E
T
A
L
U
M
U
C
C
A
D
N
A
E
T
A
T
S
E
L
A
E
R
-
I
I
I
E
L
U
D
E
H
C
S
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
)
s
d
n
a
s
u
o
h
t
n
i
$
(
s
t
s
o
C
d
e
z
i
l
a
t
i
p
a
C
)
(
C
y
n
a
p
m
o
C
o
t
t
s
o
C
l
a
i
t
i
n
I
/
d
e
r
i
u
q
c
A
d
e
t
a
l
u
m
u
c
c
A
&
s
g
n
i
d
l
i
u
B
o
t
t
n
e
u
q
e
s
b
u
S
&
s
g
n
i
d
l
i
u
B
d
e
t
c
u
r
t
s
n
o
C
)
(
B
n
o
i
t
a
i
c
e
r
p
e
D
)
E
(
l
a
t
o
T
)
(
D
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
n
o
i
t
i
s
i
u
q
c
A
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
)
(
A
s
e
c
n
a
r
b
m
u
c
n
E
1
9
9
1
/
7
1
/
0
1
8
3
4
,
3
1
9
9
1
/
7
1
/
0
1
4
9
9
1
9
9
1
/
7
1
/
0
1
7
1
9
,
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
8
1
/
0
1
3
8
2
,
3
2
1
7
,
1
6
3
5
,
3
9
0
5
,
2
2
8
1
,
3
9
8
3
,
3
1
9
9
1
/
9
1
/
0
1
8
7
6
1
9
9
1
/
0
2
/
0
1
6
1
0
2
/
1
/
4
3
1
0
2
/
8
1
/
4
3
1
0
2
/
8
1
/
4
1
1
0
2
/
1
3
/
0
1
6
1
0
2
/
1
/
4
8
1
0
2
/
0
1
/
5
8
1
0
2
/
0
1
/
5
6
1
0
2
/
1
/
4
1
1
0
2
/
1
3
/
0
1
s
u
o
i
r
a
V
6
1
0
2
/
1
/
4
2
1
0
2
/
1
1
/
6
6
1
0
2
/
1
/
4
6
1
0
2
/
1
/
4
7
1
0
2
/
4
2
/
2
7
4
5
,
1
2
3
2
,
2
4
1
0
,
4
5
4
7
,
4
5
0
3
,
3
0
7
0
,
3
8
3
7
,
2
1
2
7
,
2
5
3
8
,
3
6
8
8
,
4
9
5
1
,
3
6
4
3
,
4
1
3
3
,
3
5
4
0
,
2
4
7
1
,
3
2
8
4
,
5
1
8
1
0
2
/
7
1
/
1
1
9
9
1
/
7
1
/
0
1
8
1
0
2
/
7
/
2
1
9
7
8
,
2
1
1
5
,
2
3
0
0
,
3
s
u
o
i
r
a
V
0
3
7
,
1
1
0
0
2
,
4
3
0
0
,
2
0
4
0
,
1
1
9
6
,
3
7
6
8
,
1
4
7
9
,
3
8
9
9
,
2
4
1
7
,
3
1
5
8
,
3
3
0
7
2
8
6
,
1
1
0
5
,
0
1
0
5
7
,
2
1
0
1
0
,
5
1
1
1
0
,
0
1
0
7
8
,
3
1
0
5
7
,
5
1
0
5
7
,
5
1
0
1
9
,
7
1
8
4
7
,
5
1
9
1
3
,
5
4
3
0
5
,
4
1
5
7
3
,
3
1
9
6
4
,
5
1
4
3
4
,
9
6
9
0
,
5
1
4
2
4
,
2
4
9
7
6
,
5
1
7
8
6
,
2
6
0
3
,
4
2
7
3
8
,
3
8
1
9
,
1
4
9
9
8
1
6
,
3
6
2
8
,
1
1
2
9
,
3
0
0
9
,
2
9
7
6
,
3
6
1
8
,
3
7
7
6
2
0
6
,
1
5
9
8
,
9
0
3
3
,
2
1
5
3
9
,
3
1
5
2
0
,
9
9
2
6
,
2
1
0
7
3
,
4
1
0
1
3
,
4
1
0
4
8
,
7
1
8
4
9
,
3
1
1
1
5
,
2
4
3
9
8
,
3
1
9
7
2
,
2
1
9
8
9
,
4
1
9
5
2
,
8
6
6
6
,
3
1
4
5
0
,
0
4
9
4
3
,
4
1
1
1
5
,
2
6
0
3
,
2
2
7
2
6
,
6
2
2
6
9
9
,
7
5
5
6
4
5
,
3
2
5
3
6
3
5
8
6
4
3
7
1
4
3
5
8
9
5
3
5
3
6
2
0
8
6
0
6
0
2
4
6
8
9
5
7
0
,
1
1
4
2
,
1
0
8
3
,
1
0
4
4
,
1
0
7
0
0
8
,
1
8
0
8
,
2
0
1
6
0
8
4
6
9
0
,
1
5
7
1
,
1
0
3
4
,
1
0
7
3
,
2
0
3
3
,
1
6
7
1
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
0
0
0
,
2
0
5
4
,
4
3
3
0
4
,
7
3
0
4
,
7
7
3
8
,
3
8
1
9
,
1
4
9
9
8
1
6
,
3
6
2
8
,
1
1
2
9
,
3
0
0
9
,
2
9
7
6
,
3
6
1
8
,
3
7
7
6
2
0
6
,
1
5
9
8
,
9
0
3
3
,
2
1
5
3
9
,
3
1
5
2
0
,
9
9
2
6
,
2
1
0
7
3
,
4
1
0
1
3
,
4
1
0
4
8
,
7
1
8
4
9
,
3
1
1
1
5
,
2
4
3
9
8
,
3
1
9
7
2
,
2
1
9
8
9
,
4
1
9
5
2
,
8
6
6
6
,
3
1
4
5
0
,
0
4
9
4
3
,
4
1
1
1
5
,
2
3
0
9
,
4
1
3
4
1
,
6
1
5
3
6
3
5
8
6
4
3
7
1
4
3
5
8
9
5
3
5
3
6
2
0
8
6
0
6
0
2
4
6
8
9
5
7
0
,
1
1
4
2
,
1
0
8
3
,
1
0
4
4
,
1
0
7
0
0
8
,
1
8
0
8
,
2
0
1
6
0
8
4
6
9
0
,
1
5
7
1
,
1
0
3
4
,
1
0
7
3
,
2
0
3
3
,
1
6
7
1
0
0
0
,
2
0
5
4
,
4
3
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
)
s
e
i
t
i
l
i
c
a
f
2
(
N
T
,
g
r
u
b
s
i
w
e
L
N
T
,
e
l
l
i
v
n
o
s
r
e
d
n
e
H
N
T
,
y
t
i
C
n
o
s
n
h
o
J
N
T
,
e
l
l
i
v
n
n
i
M
M
c
N
T
,
i
k
s
a
l
u
P
N
T
,
n
a
l
i
M
N
T
,
g
r
u
b
e
c
n
e
r
w
a
L
N
T
,
e
l
l
i
v
h
t
i
m
S
N
T
,
e
l
l
i
v
r
e
m
o
S
N
T
,
p
a
l
n
u
D
N
T
,
a
t
r
a
p
S
X
T
,
n
i
t
s
u
A
X
T
,
n
o
t
n
a
C
X
T
,
h
t
n
i
r
o
C
X
T
,
s
i
n
n
E
X
T
,
s
s
e
l
u
E
X
T
,
h
t
r
o
W
t
r
o
F
X
T
,
d
n
a
l
r
a
G
X
T
,
r
e
t
a
w
e
d
a
l
G
X
T
,
e
l
l
i
v
n
e
e
r
G
)
s
e
i
t
i
l
i
c
a
f
3
(
X
T
,
n
o
t
s
u
o
H
X
T
,
s
l
e
f
n
u
a
r
B
w
e
N
X
T
,
s
l
l
a
F
e
l
b
r
a
M
X
T
,
n
e
l
l
A
c
M
X
T
,
y
t
a
K
X
T
,
e
l
y
K
)
s
e
i
t
i
l
i
c
a
f
3
(
X
T
,
o
i
n
o
t
n
A
n
a
S
X
T
,
e
i
h
c
a
h
a
x
a
W
I
W
,
k
e
e
r
C
k
a
O
A
V
,
l
o
t
s
i
r
B
117
e
t
a
D
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
I
N
O
I
T
A
C
E
R
P
E
D
D
E
T
A
L
U
M
U
C
C
A
D
N
A
E
T
A
T
S
E
L
A
E
R
-
I
I
I
E
L
U
D
E
H
C
S
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
)
s
d
n
a
s
u
o
h
t
n
i
$
(
s
t
s
o
C
d
e
z
i
l
a
t
i
p
a
C
)
(
C
y
n
a
p
m
o
C
o
t
t
s
o
C
l
a
i
t
i
n
I
/
d
e
r
i
u
q
c
A
d
e
t
a
l
u
m
u
c
c
A
&
s
g
n
i
d
l
i
u
B
o
t
t
n
e
u
q
e
s
b
u
S
&
s
g
n
i
d
l
i
u
B
d
e
t
c
u
r
t
s
n
o
C
)
(
B
n
o
i
t
a
i
c
e
r
p
e
D
)
E
(
l
a
t
o
T
)
(
D
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
n
o
i
t
i
s
i
u
q
c
A
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
)
(
A
s
e
c
n
a
r
b
m
u
c
n
E
4
1
0
2
/
1
/
6
3
1
0
2
/
1
3
/
0
1
1
1
2
,
3
2
6
9
,
2
9
1
0
2
/
3
2
/
7
4
8
9
1
1
0
2
/
5
1
/
9
3
1
0
2
/
8
2
/
6
3
1
0
2
/
8
2
/
6
3
1
0
2
/
8
2
/
6
3
1
0
2
/
8
2
/
6
0
1
0
2
/
0
3
/
6
3
1
0
2
/
8
2
/
6
3
1
0
2
/
8
2
/
6
4
1
0
2
/
1
3
/
3
7
1
0
2
/
9
/
5
7
1
0
2
/
6
1
/
3
3
1
0
2
/
8
2
/
6
s
u
o
i
r
a
V
9
1
0
2
/
0
1
/
9
3
1
0
2
/
8
2
/
6
6
1
0
2
/
1
/
6
3
1
0
2
/
8
2
/
6
3
1
0
2
/
8
2
/
6
7
1
0
2
/
6
1
/
3
6
1
0
2
/
1
/
6
6
1
0
2
/
3
2
/
6
0
2
0
2
/
1
/
5
4
9
6
,
1
7
7
3
,
1
7
7
4
,
2
8
2
4
,
1
0
9
0
,
2
0
4
0
,
1
9
2
8
,
1
5
0
3
,
1
8
5
5
,
2
3
4
7
,
2
3
8
7
,
2
3
4
7
,
4
7
1
9
,
5
1
8
7
,
1
4
7
6
,
1
1
5
2
,
4
6
9
5
,
3
4
6
6
,
3
4
0
6
,
2
7
4
5
,
4
5
6
7
,
2
4
7
8
3
1
0
2
/
8
2
/
6
1
2
9
4
1
0
2
/
2
1
/
1
1
6
4
3
,
2
3
1
0
2
/
7
/
1
1
0
2
0
2
/
1
/
5
1
1
0
2
/
0
3
/
4
3
1
0
2
/
0
3
/
0
1
3
7
4
,
2
8
1
4
,
2
8
6
6
0
8
8
1
1
0
2
/
0
3
/
4
0
3
2
,
1
0
0
0
,
2
1
0
0
5
,
1
1
0
3
3
,
1
1
0
4
8
,
0
1
0
0
6
,
7
2
5
1
,
6
0
3
0
,
5
4
7
5
,
8
0
9
9
,
4
8
0
3
,
7
5
5
0
,
3
8
4
4
,
6
2
3
8
,
4
3
7
6
,
9
8
0
9
,
2
1
7
6
9
,
5
1
4
6
7
,
6
1
3
7
2
,
1
3
0
0
1
,
5
1
0
8
8
,
5
9
5
5
,
1
2
3
6
7
,
2
1
5
6
9
,
2
1
6
6
0
,
5
1
0
6
2
,
3
2
6
7
9
,
2
1
5
7
1
,
8
8
1
5
,
7
1
6
2
,
2
3
6
2
,
8
8
3
0
,
8
5
7
0
,
6
1
8
7
,
2
4
4
8
,
3
1
3
4
,
7
0
8
4
,
5
0
7
6
,
4
4
7
3
,
8
0
3
7
,
4
8
0
2
,
7
8
5
7
,
2
8
0
2
,
6
2
9
2
,
4
3
5
3
,
9
3
1
7
,
1
1
7
7
6
,
4
1
4
9
5
,
6
1
3
1
2
,
0
3
6
5
8
,
3
1
0
3
6
,
5
9
6
1
,
1
2
3
0
4
,
2
1
5
7
5
,
2
1
6
5
4
,
3
1
0
4
4
,
2
2
4
5
3
,
1
1
1
9
8
,
7
5
5
0
,
7
1
6
9
,
1
9
8
6
,
7
7
4
2
,
7
5
1
0
,
6
6
5
4
,
2
4
4
3
,
3
—
0
7
6
0
6
6
9
6
1
2
7
6
0
6
3
0
0
2
0
6
2
0
0
1
7
9
2
0
4
2
0
4
5
0
2
3
5
9
1
,
1
0
9
2
,
1
0
7
1
0
6
0
,
1
4
4
2
,
1
0
5
2
0
9
3
0
6
3
0
9
3
0
1
6
,
1
0
2
8
2
2
6
,
1
4
8
2
3
6
4
0
0
3
4
7
5
1
9
7
0
6
5
2
3
0
0
5
—
—
—
1
3
6
—
—
0
3
—
3
3
—
—
—
—
—
—
—
—
0
7
1
2
1
2
—
—
—
2
5
2
—
—
—
—
3
5
3
7
2
2
—
—
—
0
3
3
,
1
1
0
4
8
,
0
1
1
3
4
,
7
9
4
8
,
4
0
7
6
,
4
4
7
3
,
8
0
0
7
,
4
8
0
2
,
7
5
2
7
,
2
8
0
2
,
6
2
9
2
,
4
3
5
3
,
9
3
1
7
,
1
1
7
7
6
,
4
1
4
9
5
,
6
1
3
4
0
,
0
3
6
5
8
,
3
1
0
3
6
,
5
7
5
9
,
0
2
3
0
4
,
2
1
5
7
5
,
2
1
6
5
4
,
3
1
8
8
1
,
2
2
4
5
3
,
1
1
1
9
8
,
7
5
5
0
,
7
1
6
9
,
1
6
3
3
,
7
0
2
0
,
7
5
1
0
,
6
6
5
4
,
2
4
4
3
,
3
0
7
6
0
6
6
9
6
1
2
7
6
0
6
3
0
0
2
0
6
2
0
0
1
7
9
2
0
4
2
0
4
5
0
2
3
5
9
1
,
1
0
9
2
,
1
0
7
1
0
6
0
,
1
4
4
2
,
1
0
5
2
0
9
3
0
6
3
0
9
3
0
1
6
,
1
0
2
8
2
2
6
,
1
4
8
2
3
6
4
0
0
3
4
7
5
1
9
7
0
6
5
2
3
0
0
5
—
—
—
—
3
9
1
,
3
1
0
9
,
3
—
8
0
0
,
4
—
4
1
7
,
5
3
1
1
,
8
—
—
—
—
—
4
7
9
,
7
6
9
8
,
3
—
5
5
0
,
6
2
1
4
,
6
—
—
—
—
—
—
—
—
—
—
—
s
e
i
t
i
l
i
c
a
F
g
n
i
v
i
L
d
e
t
s
i
s
s
A
L
A
,
y
t
i
C
w
o
b
n
i
a
R
A
C
,
o
t
n
e
m
a
r
c
a
S
O
C
,
t
s
e
W
o
l
b
e
u
P
A
G
,
o
r
o
b
s
n
e
e
r
G
A
I
,
n
o
t
g
n
i
l
r
u
B
A
I
,
s
l
l
a
F
r
a
d
e
C
A
I
,
e
g
d
o
D
.
t
F
A
I
,
y
t
i
C
a
w
o
I
A
I
,
s
e
m
A
A
I
,
n
w
o
t
l
l
a
h
s
r
a
M
A
I
,
e
l
a
d
n
a
b
r
U
D
I
,
l
l
e
w
d
l
a
C
L
I
,
a
r
o
r
u
A
L
I
,
k
o
o
r
b
g
n
i
l
o
B
L
I
,
s
i
a
n
n
o
b
r
u
o
B
)
s
e
i
t
i
l
i
c
a
f
2
(
L
I
,
e
k
a
L
l
a
t
s
y
r
C
L
I
,
n
o
t
g
n
i
r
r
a
B
h
t
u
o
S
L
I
,
s
e
l
r
a
h
C
.
t
S
L
I
,
k
r
a
P
y
e
l
n
i
T
N
I
,
l
e
m
r
a
C
N
I
,
a
c
i
t
t
A
N
I
,
e
l
l
i
v
s
d
r
o
f
w
a
r
C
N
I
,
t
n
i
o
P
n
w
o
r
C
N
I
,
d
o
o
w
n
e
e
r
G
A
L
,
y
t
i
C
r
e
i
s
s
o
B
A
L
,
p
o
r
t
s
a
B
N
I
,
n
o
t
n
i
L
L
I
,
e
e
n
r
u
G
L
I
,
e
n
i
l
o
M
L
I
,
o
g
e
w
s
O
L
I
,
y
c
n
i
u
Q
L
I
,
d
r
o
f
k
c
o
R
118
e
t
a
D
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
I
N
O
I
T
A
C
E
R
P
E
D
D
E
T
A
L
U
M
U
C
C
A
D
N
A
E
T
A
T
S
E
L
A
E
R
-
I
I
I
E
L
U
D
E
H
C
S
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
)
s
d
n
a
s
u
o
h
t
n
i
$
(
s
t
s
o
C
d
e
z
i
l
a
t
i
p
a
C
)
(
C
y
n
a
p
m
o
C
o
t
t
s
o
C
l
a
i
t
i
n
I
/
d
e
r
i
u
q
c
A
d
e
t
a
l
u
m
u
c
c
A
&
s
g
n
i
d
l
i
u
B
o
t
t
n
e
u
q
e
s
b
u
S
&
s
g
n
i
d
l
i
u
B
d
e
t
c
u
r
t
s
n
o
C
)
(
B
n
o
i
t
a
i
c
e
r
p
e
D
)
E
(
l
a
t
o
T
)
(
D
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
n
o
i
t
i
s
i
u
q
c
A
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
)
(
A
s
e
c
n
a
r
b
m
u
c
n
E
1
1
0
2
/
0
3
/
4
6
0
6
1
1
0
2
/
0
3
/
4
3
5
9
,
1
3
2
0
2
/
4
/
2
9
0
0
2
/
9
1
/
0
1
9
0
0
2
/
9
1
/
0
1
9
0
0
2
/
9
1
/
1
1
0
2
0
2
/
7
2
/
1
0
1
0
2
/
0
1
/
3
0
1
0
2
/
0
1
/
3
0
1
0
2
/
0
1
/
3
0
1
0
2
/
0
1
/
3
6
8
4
7
5
3
,
1
2
2
0
,
2
3
2
1
,
3
0
1
6
,
1
4
6
6
,
1
0
4
4
,
1
3
3
4
,
2
5
6
1
,
1
9
1
0
2
/
7
2
/
2
1
9
9
9
5
1
0
2
/
1
/
7
7
1
0
2
/
5
1
/
2
1
s
u
o
i
r
a
V
7
1
0
2
/
6
1
/
3
3
1
0
2
/
8
2
/
6
2
4
6
,
4
3
8
1
,
1
1
6
6
,
2
6
1
1
,
3
9
9
0
,
4
3
2
0
2
/
4
1
/
2
7
4
4
8
1
0
2
/
0
3
/
4
8
1
0
2
/
0
3
/
4
5
1
0
2
/
1
3
/
7
4
1
0
2
/
1
3
/
0
1
5
6
9
,
1
7
5
7
,
1
4
2
2
,
5
9
5
0
,
4
8
1
0
2
/
0
3
/
4
1
7
8
8
1
0
2
/
0
3
/
4
6
1
0
2
/
1
3
/
8
5
1
0
2
/
1
3
/
8
8
1
0
2
/
0
3
/
4
9
1
0
2
/
1
3
/
5
1
2
0
2
/
3
/
6
3
2
0
2
/
9
/
2
6
1
0
2
/
0
2
/
9
6
1
0
2
/
5
2
/
3
6
1
0
2
/
1
3
/
0
1
6
9
9
,
3
9
5
9
,
1
2
2
6
,
4
8
1
4
,
2
6
3
5
,
1
2
2
5
6
3
4
8
3
2
,
2
5
5
1
,
2
4
6
0
,
2
2
2
0
2
/
0
1
/
1
1
1
5
4
8
7
9
,
1
7
9
3
,
6
7
5
3
,
9
1
8
8
6
,
3
8
7
8
,
0
1
2
2
4
,
8
0
0
1
,
5
1
5
5
4
,
5
8
5
4
,
4
4
4
2
,
8
8
4
6
,
3
0
4
3
,
9
3
1
3
,
0
2
6
0
6
,
9
0
0
1
,
6
1
4
8
2
,
1
1
8
9
3
,
7
1
5
3
1
,
8
1
7
8
4
,
8
6
0
3
,
7
0
6
0
,
1
2
8
8
4
,
6
1
9
3
8
,
4
8
9
6
,
1
7
2
6
,
5
5
1
4
,
7
1
0
9
2
,
3
8
5
8
,
9
2
8
0
,
8
2
1
5
,
3
1
5
7
4
,
4
8
5
0
,
4
4
4
5
,
6
3
5
0
,
3
5
2
8
,
8
3
6
6
,
9
1
6
4
7
,
8
0
8
9
,
2
1
4
0
9
,
0
1
8
8
2
,
6
1
4
8
1
,
6
1
7
1
9
,
7
6
7
7
,
6
0
3
5
,
0
2
8
4
5
,
5
1
9
8
1
,
4
5
4
3
,
0
2
—
5
4
3
,
0
2
3
7
5
,
9
0
0
2
,
6
2
0
5
1
,
7
1
6
0
2
,
2
1
2
0
6
,
6
8
8
2
,
7
1
6
8
8
,
0
1
1
8
2
,
0
1
2
4
3
,
0
1
0
0
2
,
7
1
—
3
8
1
,
9
0
7
2
,
5
2
0
2
1
,
6
1
9
7
1
,
1
1
8
6
0
,
6
2
4
5
,
5
1
1
7
2
,
9
5
3
6
,
8
0
2
3
,
9
8
4
1
,
5
1
0
8
2
0
7
7
2
4
9
,
1
8
9
3
0
2
0
,
1
0
4
3
8
8
5
,
1
0
8
9
0
0
4
0
0
7
,
1
5
9
5
5
1
5
0
5
6
0
6
8
0
8
3
0
2
1
,
3
0
1
1
,
1
1
5
9
,
1
0
7
5
0
3
5
0
3
5
0
4
9
0
5
6
—
0
9
3
0
3
9
0
3
0
,
1
7
2
0
,
1
4
3
5
6
4
7
,
1
5
1
6
,
1
6
4
6
,
1
2
2
0
,
1
2
5
0
,
2
—
—
—
7
9
1
4
7
1
—
—
—
—
—
—
3
1
1
4
9
9
0
0
0
,
2
—
—
1
5
8
—
—
—
—
—
—
—
—
4
1
9
6
7
4
,
1
—
—
—
—
—
—
—
8
9
6
,
1
7
2
6
,
5
5
1
4
,
7
1
3
9
0
,
3
4
8
6
,
9
2
8
0
,
8
2
1
5
,
3
1
5
7
4
,
4
5
4
9
,
3
4
4
5
,
6
3
5
0
,
3
5
2
8
,
8
3
6
6
,
7
1
2
5
7
,
7
0
8
9
,
2
1
4
0
9
,
0
1
7
3
4
,
5
1
4
8
1
,
6
1
7
1
9
,
7
6
7
7
,
6
0
3
5
,
0
2
8
4
5
,
5
1
9
8
1
,
4
9
6
8
,
8
1
3
8
1
,
9
0
7
2
,
5
2
6
0
2
,
5
1
9
7
1
,
1
1
8
6
0
,
6
2
4
5
,
5
1
1
7
2
,
9
5
3
6
,
8
0
2
3
,
9
8
4
1
,
5
1
0
8
2
0
7
7
8
9
3
2
4
9
,
1
0
2
0
,
1
0
4
3
8
8
5
,
1
0
8
9
0
0
4
0
0
7
,
1
5
9
5
5
1
5
0
5
6
0
6
8
0
2
1
,
3
0
8
3
0
1
1
,
1
1
5
9
,
1
0
7
5
0
3
5
0
3
5
0
4
9
0
5
6
—
0
9
3
0
3
9
0
3
0
,
1
7
2
0
,
1
4
3
5
6
4
7
,
1
5
1
6
,
1
6
4
6
,
1
2
2
0
,
1
2
5
0
,
2
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
8
1
4
,
8
5
5
4
,
2
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
—
A
L
,
e
o
r
n
o
M
t
s
e
W
I
M
,
k
e
e
r
C
e
l
t
t
a
B
D
M
,
k
c
i
r
e
d
e
r
F
A
L
,
n
e
d
n
i
M
I
M
,
g
n
i
s
n
a
L
I
M
,
s
o
m
e
k
O
I
M
,
y
b
l
e
h
S
N
M
,
n
i
l
p
m
a
h
C
N
M
,
o
g
u
H
N
M
,
h
c
n
a
r
B
h
t
r
o
N
N
M
,
d
o
o
w
e
l
p
a
M
N
M
,
i
d
e
m
o
t
h
a
M
C
N
,
e
t
t
o
l
r
a
h
C
C
N
,
m
a
h
r
u
D
)
s
e
i
t
i
l
i
c
a
f
2
(
C
N
,
e
l
l
i
v
n
o
s
r
e
d
n
e
H
)
s
e
i
t
i
l
i
c
a
f
2
(
E
N
,
a
h
a
m
O
E
N
,
n
l
o
c
n
i
L
V
N
,
s
a
g
e
V
s
a
L
H
O
,
n
o
t
g
n
i
l
r
A
H
O
,
s
u
b
m
u
l
o
C
H
O
,
r
e
t
s
a
c
n
a
L
H
O
,
n
w
o
t
e
l
d
d
i
M
H
O
,
r
e
v
i
R
y
k
c
o
R
H
O
,
n
o
t
g
n
i
h
t
r
o
W
R
O
,
e
l
l
i
v
n
n
i
M
M
c
R
O
,
d
n
a
l
t
r
o
P
A
P
,
g
n
i
d
a
e
R
A
P
,
e
i
r
E
A
V
,
g
r
u
b
s
k
c
i
r
e
d
e
r
F
N
T
,
r
e
t
s
e
h
c
n
a
M
A
V
,
e
k
a
e
p
a
s
e
h
C
A
V
,
n
a
i
h
t
o
l
d
i
M
A
V
,
k
l
o
f
f
u
S
A
V
,
h
c
a
e
B
a
i
n
i
g
r
i
V
119
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
I
N
O
I
T
A
C
E
R
P
E
D
D
E
T
A
L
U
M
U
C
C
A
D
N
A
E
T
A
T
S
E
L
A
E
R
-
I
I
I
E
L
U
D
E
H
C
S
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
)
s
d
n
a
s
u
o
h
t
n
i
$
(
e
t
a
D
/
d
e
r
i
u
q
c
A
d
e
t
a
l
u
m
u
c
c
A
d
e
t
c
u
r
t
s
n
o
C
)
(
B
n
o
i
t
a
i
c
e
r
p
e
D
)
E
(
l
a
t
o
T
&
s
g
n
i
d
l
i
u
B
)
(
D
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
n
o
i
t
i
s
i
u
q
c
A
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
s
t
s
o
C
o
t
t
n
e
u
q
e
s
b
u
S
&
s
g
n
i
d
l
i
u
B
d
e
z
i
l
a
t
i
p
a
C
)
(
C
y
n
a
p
m
o
C
o
t
t
s
o
C
l
a
i
t
i
n
I
)
(
A
s
e
c
n
a
r
b
m
u
c
n
E
0
2
0
2
/
0
3
/
9
2
2
0
2
/
9
2
/
4
8
0
6
2
9
1
,
1
2
1
9
,
8
4
1
0
0
3
,
2
1
0
0
3
,
3
1
6
9
7
,
1
1
8
5
7
,
2
1
4
0
5
2
4
5
—
—
2
5
2
,
2
6
7
9
0
2
,
9
0
7
3
4
0
,
3
5
7
2
6
,
8
6
9
7
,
1
1
8
5
7
,
2
1
2
8
5
,
0
0
7
4
0
5
2
4
5
—
—
3
4
0
,
3
5
9
3
1
,
0
6
9
1
0
2
/
1
3
/
5
2
1
8
9
1
0
2
/
1
/
2
3
4
3
,
5
1
9
9
1
/
7
1
/
0
1
7
1
0
2
/
1
/
2
1
1
9
9
1
/
7
1
/
0
1
1
9
9
1
/
7
1
/
0
1
6
1
0
2
/
5
1
/
1
8
7
7
,
2
8
9
6
,
5
3
7
4
,
1
5
7
3
,
3
6
8
6
,
2
5
6
1
,
2
2
9
1
0
2
/
1
3
/
5
9
1
0
2
/
1
3
/
5
9
1
0
2
/
5
1
/
1
9
1
0
2
/
1
3
/
5
5
1
0
2
/
1
3
/
8
6
1
0
2
/
1
3
/
8
2
1
0
2
/
6
1
/
8
4
1
0
2
/
7
1
/
2
1
3
7
9
,
2
7
8
8
,
2
8
6
2
,
7
1
8
0
,
6
5
2
5
,
1
2
9
9
,
1
5
7
3
,
5
1
2
0
,
8
2
7
4
,
6
5
2
5
,
3
3
4
5
,
0
4
2
0
1
,
5
3
7
7
5
,
1
2
3
1
,
4
4
2
1
,
6
1
8
1
,
3
3
9
9
,
9
3
2
2
1
,
3
3
8
6
5
,
1
7
7
0
,
4
5
3
1
,
7
1
6
8
4
,
8
0
1
5
5
1
,
5
1
0
2
2
,
3
0
1
1
4
6
,
3
2
0
2
6
,
2
2
8
0
1
,
2
5
1
3
4
,
6
4
0
5
0
,
6
0
9
9
,
8
7
7
0
,
7
2
7
7
7
,
7
2
7
6
6
,
2
2
9
5
9
,
1
2
8
0
6
,
6
4
5
5
5
,
4
4
6
0
0
,
6
0
2
6
,
7
7
6
6
,
6
2
7
2
0
,
6
2
2
2
1
,
6
3
4
9
6
,
4
1
2
9
0
1
,
2
0
2
0
5
3
0
5
5
8
4
3
4
4
3
0
8
9
,
1
9
5
5
0
8
9
,
1
6
6
2
,
5
4
7
9
1
6
6
0
0
5
,
5
6
7
8
,
1
4
4
0
1
4
0
7
3
,
1
0
5
7
,
1
5
8
5
,
2
1
—
—
2
0
5
1
—
3
4
5
,
2
5
4
4
,
7
1
9
4
,
0
1
—
—
1
5
4
,
1
1
7
4
1
—
0
5
1
7
6
1
,
2
0
4
2
,
4
0
5
4
,
7
3
4
2
1
,
6
1
8
1
,
3
0
2
6
,
2
3
7
6
5
,
1
7
7
0
,
4
0
1
7
,
7
9
2
7
,
2
9
7
6
6
,
2
2
9
5
9
,
1
2
7
5
1
,
5
4
4
8
0
,
4
4
5
0
0
,
6
0
7
4
,
7
7
6
6
,
6
2
0
6
8
,
3
2
9
6
8
,
7
9
1
0
5
5
8
4
3
4
4
3
—
—
—
0
8
9
,
1
2
0
1
,
6
1
9
5
5
0
8
9
,
1
6
6
2
,
5
4
7
9
1
6
6
0
0
5
,
5
6
7
8
,
1
4
4
0
1
4
0
7
3
,
1
0
5
7
,
1
5
8
5
,
2
1
—
—
—
2
0
1
,
6
1
—
—
—
—
—
—
—
—
—
s
e
i
t
i
l
i
c
a
F
g
n
i
v
i
L
t
n
e
d
n
e
p
e
d
n
I
L
F
,
h
c
a
e
B
o
r
e
V
N
I
,
s
u
b
m
u
l
o
C
O
M
,
s
e
l
r
a
h
C
.
t
S
K
O
,
a
s
l
u
T
N
T
,
a
g
o
o
n
a
t
t
a
h
C
N
T
,
y
t
i
C
n
o
s
n
h
o
J
A
W
,
s
i
l
a
h
e
h
C
I
W
,
e
u
v
e
l
l
e
B
I
W
,
h
s
o
k
h
s
O
s
e
s
u
p
m
a
C
g
n
i
v
i
L
r
o
i
n
e
S
N
I
,
y
t
i
C
n
a
g
i
h
c
i
M
A
M
,
m
a
h
d
e
e
N
D
M
,
y
r
u
b
s
i
l
a
S
N
I
,
e
g
a
t
r
o
P
I
M
,
n
o
m
m
o
c
s
o
R
C
N
,
y
r
i
A
.
t
M
R
O
,
e
l
l
i
v
n
n
i
M
M
c
A
W
,
e
l
a
d
r
e
v
l
i
S
120
e
t
a
D
/
d
e
r
i
u
q
c
A
d
e
t
a
l
u
m
u
c
c
A
d
e
t
c
u
r
t
s
n
o
C
)
(
B
n
o
i
t
a
i
c
e
r
p
e
D
)
E
(
l
a
t
o
T
&
s
g
n
i
d
l
i
u
B
)
(
D
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
n
o
i
t
i
s
i
u
q
c
A
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
s
t
s
o
C
o
t
t
n
e
u
q
e
s
b
u
S
&
s
g
n
i
d
l
i
u
B
d
e
z
i
l
a
t
i
p
a
C
)
(
C
y
n
a
p
m
o
C
o
t
t
s
o
C
l
a
i
t
i
n
I
6
1
0
2
/
2
/
6
2
8
5
,
6
6
1
0
2
/
3
/
1
1
1
3
2
,
3
1
6
1
0
2
/
2
/
6
6
0
8
,
4
4
1
0
2
/
7
1
/
2
1
5
5
2
,
6
1
4
1
0
2
/
7
1
/
2
1
0
3
9
,
9
4
1
0
2
/
7
1
/
2
1
7
1
5
,
8
1
4
1
0
2
/
7
1
/
2
1
6
1
2
,
2
2
4
1
0
2
/
7
1
/
2
1
3
0
7
,
0
2
4
1
0
2
/
7
1
/
2
1
8
8
0
,
0
1
4
1
0
2
/
7
1
/
2
1
5
1
6
,
2
1
3
2
6
,
3
3
4
5
1
,
2
7
1
4
6
,
3
3
2
7
3
,
6
6
3
0
8
,
7
4
7
2
1
,
3
8
0
1
6
,
6
9
2
9
5
,
6
8
0
6
5
,
0
4
1
1
1
,
1
5
3
0
3
,
9
2
0
3
4
,
4
6
1
2
3
,
3
2
2
4
9
,
4
6
3
3
0
,
9
3
7
2
4
,
4
7
0
6
7
,
0
9
2
8
6
,
2
8
0
8
0
,
9
3
1
1
2
,
0
5
0
2
0
2
/
1
3
/
1
0
9
7
6
,
4
1
2
2
6
,
9
4
1
2
9
8
,
4
3
1
5
8
4
,
6
4
7
2
2
5
,
0
3
1
1
1
7
,
8
8
6
0
2
3
,
4
4
2
7
,
7
0
2
3
,
0
1
0
3
4
,
1
0
7
7
,
8
0
0
7
,
8
0
5
8
,
5
0
1
9
,
3
0
8
4
,
1
0
0
9
0
7
3
,
4
4
7
7
,
7
5
9
0
8
,
5
—
8
7
1
,
6
2
2
5
,
1
3
6
9
7
0
5
—
2
4
5
0
6
4
—
1
2
0
,
1
2
0
0
,
7
1
4
9
4
,
3
2
0
3
4
,
4
6
3
4
1
,
7
1
0
2
4
,
3
6
0
7
0
,
8
3
0
2
9
,
3
7
0
6
7
,
0
9
0
4
1
,
2
8
0
2
6
,
8
3
0
9
1
,
9
4
2
2
5
,
0
3
1
9
0
7
,
1
7
6
0
2
3
,
4
4
2
7
,
7
0
2
3
,
0
1
0
3
4
,
1
0
7
7
,
8
0
0
7
,
8
0
5
8
,
5
0
1
9
,
3
0
8
4
,
1
0
0
9
0
7
3
,
4
4
7
7
,
7
5
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
I
N
O
I
T
A
C
E
R
P
E
D
D
E
T
A
L
U
M
U
C
C
A
D
N
A
E
T
A
T
S
E
L
A
E
R
-
I
I
I
E
L
U
D
E
H
C
S
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
)
s
d
n
a
s
u
o
h
t
n
i
$
(
)
(
A
s
e
c
n
a
r
b
m
u
c
n
E
—
—
—
—
—
—
—
—
—
—
—
—
—
—
s
e
i
t
i
n
u
m
m
o
C
e
e
F
-
e
c
n
a
r
t
n
E
T
C
,
d
r
o
f
n
a
r
B
h
t
r
o
N
T
C
,
t
r
o
p
e
g
d
i
r
B
T
C
,
y
r
u
b
h
t
u
o
S
L
F
,
h
c
a
e
B
a
n
i
d
n
a
n
r
e
F
A
G
,
d
n
a
l
s
I
s
n
o
m
S
i
.
t
S
C
N
,
m
e
l
a
S
-
n
o
t
s
n
i
W
C
S
,
d
n
a
l
s
I
s
y
e
l
w
a
P
C
S
,
h
c
a
e
B
e
l
t
r
y
M
C
S
,
e
l
l
i
v
n
e
e
r
G
C
S
,
g
r
u
b
n
a
t
r
a
p
S
A
W
,
h
a
u
q
a
s
s
I
K
O
,
a
s
l
u
T
s
l
a
t
i
p
s
o
H
1
2
0
2
/
8
2
/
5
1
9
6
,
2
1
9
6
,
2
9
3
1
,
6
8
5
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
0
8
0
,
6
9
3
8
,
6
2
5
0
,
3
7
6
0
,
6
1
8
8
,
4
1
9
3
,
8
5
2
5
,
5
1
0
6
,
8
5
1
5
,
2
7
1
4
,
6
4
4
2
,
6
0
0
5
,
0
4
0
0
5
,
0
4
0
3
0
,
9
3
0
3
0
,
9
3
0
7
4
,
1
0
7
4
,
1
0
5
2
0
5
2
0
8
7
,
8
3
0
8
7
,
8
3
0
7
4
,
1
0
7
4
,
1
3
1
4
,
0
3
4
,
2
5
2
8
,
5
6
2
,
2
8
8
5
,
4
6
1
3
1
0
,
8
4
2
1
8
,
7
1
2
,
2
8
8
5
,
4
6
1
1
4
2
,
6
7
s
e
i
t
r
e
p
o
r
p
s
t
n
e
m
t
s
e
v
n
i
e
t
a
t
s
e
l
a
e
r
l
a
t
o
T
3
2
5
,
3
2
9
4
4
,
7
2
3
2
7
,
1
1
0
7
5
,
4
2
8
0
8
,
9
1
1
0
9
,
2
3
5
6
7
,
2
2
5
3
9
,
3
3
2
7
8
,
9
2
7
6
,
5
2
2
6
2
,
4
2
3
3
9
,
2
2
9
7
9
,
5
2
3
0
3
,
1
1
0
0
4
,
3
2
8
8
7
,
8
1
1
7
2
,
2
3
5
2
8
,
1
2
5
2
0
,
3
3
2
0
3
,
9
2
0
0
,
5
2
2
4
3
,
3
2
0
9
5
0
7
4
,
1
0
2
4
0
7
1
,
1
0
2
0
,
1
0
3
6
0
4
9
0
1
9
0
7
5
0
7
6
0
2
9
6
8
4
7
9
6
4
0
4
7
2
7
2
2
7
8
2
9
5
4
5
,
1
5
8
0
,
1
3
6
6
2
9
2
,
1
3
2
4
7
4
4
,
2
2
2
8
2
,
5
2
9
9
8
,
0
1
3
7
6
,
2
2
6
6
0
,
8
1
3
4
3
,
1
3
0
8
2
,
0
2
0
4
9
,
1
3
9
3
6
,
8
0
1
7
,
3
2
9
1
9
,
2
2
0
9
5
0
7
4
,
1
0
2
4
0
7
1
,
1
0
2
0
,
1
0
3
6
0
4
9
0
1
9
0
7
5
0
7
6
0
2
9
—
—
—
—
—
—
—
—
—
—
—
s
e
i
t
i
l
i
c
a
F
g
n
i
v
i
L
t
n
e
d
n
e
p
e
d
n
I
g
n
i
t
a
r
e
p
O
g
n
i
s
u
o
H
r
o
i
n
e
S
R
A
,
h
t
i
m
S
t
r
o
F
A
C
,
o
t
s
e
d
o
M
A
C
,
e
l
o
n
i
P
A
C
,
e
l
l
i
v
e
s
o
R
R
A
,
s
r
e
g
o
R
A
C
,
o
n
s
e
r
F
A
C
,
a
n
i
v
o
C
t
s
e
W
A
G
,
s
u
b
m
u
l
o
C
A
G
,
s
n
e
h
t
A
J
N
,
s
e
e
h
r
o
o
V
H
O
,
a
n
n
a
h
a
G
121
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
I
N
O
I
T
A
C
E
R
P
E
D
D
E
T
A
L
U
M
U
C
C
A
D
N
A
E
T
A
T
S
E
L
A
E
R
-
I
I
I
E
L
U
D
E
H
C
S
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
)
s
d
n
a
s
u
o
h
t
n
i
$
(
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
2
0
2
/
1
0
/
4
2
8
0
,
5
7
9
5
,
4
5
1
1
,
7
4
5
2
,
5
0
6
6
,
6
8
5
5
6
,
1
2
6
4
0
,
8
1
3
7
9
,
8
2
0
4
2
,
2
2
5
9
9
,
8
1
6
8
4
,
7
1
3
6
6
,
7
2
0
1
2
,
1
2
4
9
3
,
7
4
3
4
2
5
,
2
3
3
e
t
a
D
/
d
e
r
i
u
q
c
A
d
e
t
a
l
u
m
u
c
c
A
d
e
t
c
u
r
t
s
n
o
C
)
(
B
n
o
i
t
a
i
c
e
r
p
e
D
)
E
(
l
a
t
o
T
&
s
g
n
i
d
l
i
u
B
)
(
D
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
n
o
i
t
i
s
i
u
q
c
A
s
t
n
e
m
e
v
o
r
p
m
I
d
n
a
L
s
t
s
o
C
o
t
t
n
e
u
q
e
s
b
u
S
&
s
g
n
i
d
l
i
u
B
d
e
z
i
l
a
t
i
p
a
C
)
(
C
y
n
a
p
m
o
C
o
t
t
s
o
C
l
a
i
t
i
n
I
)
(
A
s
e
c
n
a
r
b
m
u
c
n
E
0
6
5
0
6
6
,
2
0
1
3
,
1
0
3
0
,
1
0
7
8
,
4
1
8
1
5
9
3
9
4
3
4
,
1
7
2
0
,
2
0
9
8
,
3
1
7
7
4
,
8
1
7
4
5
,
6
1
9
2
2
,
6
2
3
8
1
,
9
1
4
3
6
,
8
1
3
0
6
5
0
6
6
,
2
0
1
3
,
1
0
3
0
,
1
0
7
8
,
4
1
1
9
2
,
1
—
—
—
—
—
—
s
e
i
t
r
e
p
o
r
p
g
n
i
t
a
r
e
p
o
g
n
i
s
u
o
h
r
o
i
n
e
s
l
a
t
o
T
e
c
i
f
f
o
e
t
a
r
o
p
r
o
C
K
O
,
w
o
r
r
A
n
e
k
o
r
B
C
S
,
h
c
a
e
B
e
l
t
r
y
M
A
W
,
r
e
v
u
o
c
n
a
V
C
S
,
e
l
l
i
v
n
e
e
r
G
7
7
4
1
5
5
,
2
0
6
2
,
1
1
9
2
,
1
3
8
5
7
7
6
6
7
2
,
3
7
6
$
8
5
3
,
0
8
7
,
2
$
9
0
6
,
9
9
5
,
2
$
9
4
7
,
0
8
1
$
6
8
4
,
2
6
$
3
2
1
,
7
3
5
,
2
$
9
4
7
,
0
8
1
$
1
4
2
,
6
7
$
n
a
h
t
r
e
h
t
a
r
C
H
N
m
o
r
f
d
e
s
a
h
c
r
u
p
e
r
e
w
s
n
o
i
t
i
d
d
a
e
h
t
s
A
.
s
e
i
t
r
e
p
o
r
p
e
s
o
h
t
o
t
s
n
o
i
t
i
d
d
a
f
o
n
o
i
l
l
i
m
9
.
3
3
$
C
H
N
m
o
r
f
d
e
s
a
h
c
r
u
p
e
w
,
1
9
9
1
n
i
s
e
i
t
r
e
p
o
r
p
e
t
a
t
s
e
l
a
e
r
l
a
n
i
g
i
r
o
e
h
t
f
o
r
e
f
s
n
a
r
t
s
’
C
H
N
o
t
t
n
e
u
q
e
s
b
u
S
)
C
(
.
n
o
i
l
l
i
b
1
.
2
$
s
a
w
s
t
e
s
s
a
e
t
a
t
s
e
l
a
e
r
t
e
n
s
’
y
n
a
p
m
o
C
e
h
t
f
o
s
i
s
a
b
x
a
t
e
h
t
,
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
t
A
)
E
(
.
y
n
a
p
m
o
C
o
t
t
s
o
C
l
a
i
t
i
n
I
s
a
d
e
d
u
l
c
n
i
n
e
e
b
s
a
h
n
o
i
l
l
i
m
9
.
3
3
$
e
h
t
,
s
u
y
b
d
e
p
o
l
e
v
e
d
.
s
s
e
r
g
o
r
p
n
i
n
o
i
t
c
u
r
t
s
n
o
c
s
e
d
u
l
c
n
I
)
D
(
.
s
e
i
t
i
l
i
c
a
f
d
e
t
e
l
p
m
o
c
l
l
a
r
o
f
s
r
a
e
y
0
4
o
t
p
u
s
e
v
i
l
l
u
f
e
s
u
d
e
t
a
m
i
t
s
e
g
n
i
s
u
d
e
t
a
l
u
c
l
a
c
s
i
n
o
i
t
a
i
c
e
r
p
e
D
)
B
(
.
s
t
n
e
m
e
t
a
t
s
l
a
i
c
n
a
n
i
f
d
e
t
a
d
i
l
o
s
n
o
c
e
h
t
o
t
s
e
t
o
n
e
h
t
e
e
S
)
A
(
I
N
O
I
T
A
C
E
R
P
E
D
D
E
T
A
L
U
M
U
C
C
A
D
N
A
E
T
A
T
S
E
L
A
E
R
-
I
I
I
E
L
U
D
E
H
C
S
O
T
S
E
T
O
N
122
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
I
N
O
I
T
A
C
E
R
P
E
D
D
E
T
A
L
U
M
U
C
C
A
D
N
A
E
T
A
T
S
E
L
A
E
R
-
I
I
I
E
L
U
D
E
H
C
S
1
2
0
2
D
N
A
,
2
2
0
2
,
3
2
0
2
,
1
3
R
E
B
M
E
C
E
D
D
E
D
N
E
S
R
A
E
Y
E
H
T
R
O
F
)
s
d
n
a
s
u
o
h
t
n
i
$
(
,
1
3
r
e
b
m
e
c
e
D
1
2
0
2
2
2
0
2
3
2
0
2
6
4
3
,
0
5
3
9
9
,
0
1
6
5
5
,
9
4
0
7
0
,
5
6
2
,
3
$
8
4
5
,
4
9
8
,
2
$
8
9
8
,
9
2
7
,
2
$
—
—
—
—
—
)
8
8
3
(
—
)
0
0
4
,
6
(
)
9
2
4
,
6
7
2
(
)
1
5
6
,
7
3
1
(
)
9
6
(
0
0
2
—
7
8
2
,
1
0
0
0
,
3
1
7
0
,
3
2
)
1
9
6
,
4
0
1
(
)
1
6
7
,
4
8
(
1
5
8
,
7
)
1
3
5
,
1
2
(
5
2
3
4
5
4
1
0
1
—
0
0
5
,
2
0
0
2
,
4
1
)
6
2
3
,
9
1
(
)
0
7
9
,
1
1
(
3
9
7
,
5
1
)
3
7
1
,
1
(
8
4
5
,
4
9
8
,
2
$
8
9
8
,
9
2
7
,
2
$
8
5
3
,
0
8
7
,
2
6
3
8
3
6
,
7
9
5
8
9
7
,
0
8
)
3
6
0
,
0
7
(
)
1
4
7
,
1
3
(
—
$
8
6
6
,
6
7
5
$
8
8
6
,
1
1
6
6
3
0
8
8
,
0
7
)
3
4
6
,
5
2
(
)
2
9
0
,
1
1
(
9
3
8
8
3
3
7
9
,
9
6
)
1
5
8
,
4
(
)
5
6
9
,
6
(
3
9
3
,
3
$
$
8
6
6
,
6
7
5
$
8
8
6
,
1
1
6
$
6
7
2
,
3
7
6
$
n
o
i
t
c
u
r
t
s
n
o
c
e
t
a
t
s
e
l
a
e
r
n
i
s
t
n
e
m
t
s
e
v
n
i
o
t
d
e
t
a
l
e
r
e
l
b
a
y
a
p
s
t
n
u
o
c
c
a
n
i
e
g
n
a
h
C
t
n
e
m
p
i
u
q
e
&
e
l
b
a
v
i
e
c
e
r
s
e
t
o
n
e
g
a
g
t
r
o
m
r
o
f
e
g
n
a
h
c
x
e
n
i
d
e
r
i
u
q
c
a
e
t
a
t
s
e
l
a
e
R
e
m
o
c
n
i
l
a
t
n
e
r
h
s
a
c
-
n
o
n
r
o
f
e
g
n
a
h
c
x
e
n
i
d
e
r
i
u
q
c
a
e
t
a
t
s
e
l
a
e
R
e
t
a
t
s
e
l
a
e
r
n
i
s
t
n
e
m
t
s
e
v
n
i
o
t
d
e
t
a
l
e
r
s
t
e
s
s
a
r
e
h
t
o
n
i
e
g
n
a
h
C
n
o
i
t
a
n
i
m
r
e
t
e
s
a
e
l
n
i
d
e
v
i
e
c
e
r
t
n
e
m
p
i
u
q
e
g
n
i
t
a
r
e
p
O
y
t
i
l
i
b
a
i
l
e
s
a
e
l
r
o
f
e
g
n
a
h
c
x
e
n
i
t
e
s
s
a
e
s
u
f
o
t
h
g
i
R
s
e
r
u
t
i
d
n
e
p
x
e
h
s
a
c
h
g
u
o
r
h
t
s
n
o
i
t
i
d
d
A
d
o
i
r
e
p
f
o
g
n
i
n
n
i
g
e
b
t
a
e
c
n
a
l
a
B
:
e
t
a
t
s
E
l
a
e
R
n
i
t
n
e
m
t
s
e
v
n
I
e
l
a
s
r
o
f
d
l
e
h
s
a
d
e
i
f
i
s
s
a
l
c
s
e
i
t
r
e
p
o
r
P
e
s
u
r
o
f
d
l
e
h
s
a
d
e
i
f
i
s
s
a
l
c
e
r
y
t
r
e
p
o
r
P
h
s
a
c
r
o
f
s
e
i
t
r
e
p
o
r
p
f
o
e
l
a
S
y
t
r
e
p
o
r
p
f
o
t
n
e
m
r
i
a
p
m
I
d
o
i
r
e
p
f
o
d
n
e
t
a
e
c
n
a
l
a
B
s
e
s
n
e
p
x
e
d
n
a
s
t
s
o
c
o
t
d
e
g
r
a
h
c
n
o
i
t
i
d
d
A
t
e
s
s
a
e
s
u
-
f
o
-
t
h
g
i
r
f
o
n
o
i
t
a
z
i
t
r
o
m
A
e
l
a
s
r
o
f
d
l
e
h
s
a
d
e
i
f
i
s
s
a
l
c
s
e
i
t
r
e
p
o
r
P
e
s
u
r
o
f
d
l
e
h
s
a
d
e
i
f
i
s
s
a
l
c
e
r
y
t
r
e
p
o
r
P
d
o
i
r
e
p
f
o
d
n
e
t
a
e
c
n
a
l
a
B
s
e
i
t
r
e
p
o
r
p
f
o
e
l
a
S
d
o
i
r
e
p
f
o
g
n
i
n
n
i
g
e
b
t
a
e
c
n
a
l
a
B
:
n
o
i
t
a
i
c
e
r
p
e
D
d
e
t
a
l
u
m
u
c
c
A
123
)
s
d
n
a
s
u
o
h
t
n
i
$
(
o
T
t
c
e
j
b
u
S
t
n
u
o
m
A
l
a
p
i
c
n
i
r
P
t
n
e
u
q
n
i
l
e
D
g
n
i
y
r
r
a
C
l
a
n
i
g
i
r
O
r
o
i
r
P
y
l
h
t
n
o
M
t
n
e
m
y
a
P
t
s
e
r
e
t
n
I
r
o
t
n
u
o
m
A
t
n
u
o
m
A
e
c
a
F
s
n
e
i
L
s
m
r
e
T
y
t
i
r
u
t
a
M
e
t
a
D
t
s
e
r
e
t
n
I
e
t
a
R
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
E
T
A
T
S
E
L
A
E
R
N
O
S
N
A
O
L
E
G
A
G
T
R
O
M
-
V
I
E
L
U
D
E
H
C
S
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
6
2
3
,
1
1
6
2
,
1
0
8
3
,
2
4
3
2
4
,
6
4
9
0
,
2
0
0
0
,
0
1
$
$
$
$
$
$
9
8
0
,
3
0
8
7
,
2
0
0
5
,
2
4
3
2
4
,
6
0
0
0
,
4
0
0
0
,
0
1
0
0
7
,
2
3
$
0
0
7
,
2
3
0
5
5
,
1
$
0
5
5
,
1
0
0
7
,
4
1
2
6
6
,
7
2
7
3
3
,
2
2
$
$
$
0
0
7
,
4
1
5
2
5
,
8
2
0
0
2
,
2
2
$
$
$
$
$
$
$
$
$
$
$
y
l
n
O
t
s
e
r
e
t
n
I
0
3
-
1
1
-
7
2
0
2
0
0
0
,
1
2
$
0
0
0
,
1
2
$
1
3
-
2
1
-
2
3
0
2
1
3
-
2
1
-
1
3
0
2
y
l
n
O
t
s
e
r
e
t
n
I
1
3
-
7
0
-
5
2
0
2
y
l
n
O
t
s
e
r
e
t
n
I
1
3
-
2
1
-
2
2
0
2
y
l
n
O
t
s
e
r
e
t
n
I
1
3
-
2
1
-
5
2
0
2
%
0
.
8
%
0
.
8
%
5
2
.
7
%
5
2
.
8
%
0
.
7
%
0
.
7
y
l
n
O
t
s
e
r
e
t
n
I
1
3
-
2
1
-
4
2
0
2
%
5
2
.
7
y
l
n
O
t
s
e
r
e
t
n
I
1
3
/
0
1
/
5
2
0
2
%
0
.
2
1
y
l
n
O
t
s
e
r
e
t
n
I
1
3
-
2
1
-
3
2
0
2
y
l
n
O
t
s
e
r
e
t
n
I
8
2
-
1
0
-
6
2
0
2
y
l
n
O
t
s
e
r
e
t
n
I
1
3
-
2
1
-
4
2
0
2
%
0
.
9
%
0
5
.
8
%
0
5
.
8
X
T
,
o
i
n
o
t
n
A
n
a
S
/
n
i
t
s
u
A
A
V
,
n
o
t
g
n
i
x
e
L
A
V
,
l
a
e
n
k
o
o
r
B
:
s
e
i
t
i
l
i
c
a
f
g
n
i
s
r
u
n
d
e
l
l
i
k
S
:
s
e
g
a
g
t
r
o
M
t
s
r
i
F
:
s
e
i
t
i
l
i
c
a
f
g
n
i
v
i
l
d
e
t
s
i
s
s
A
N
I
,
s
i
l
o
p
a
n
a
i
d
n
I
N
I
,
h
s
a
b
a
W
L
F
,
o
d
e
i
v
O
:
s
e
i
t
i
n
u
m
m
o
c
e
e
f
-
e
c
n
a
r
t
n
E
C
S
,
a
i
b
m
u
l
o
C
L
F
,
k
r
a
P
r
e
t
n
i
W
:
s
e
g
a
g
t
r
o
M
d
n
o
c
e
S
:
s
n
a
o
L
n
o
i
t
c
u
r
t
s
n
o
C
I
W
,
g
r
u
b
h
c
t
i
F
I
M
,
n
o
t
n
a
C
I
W
,
x
e
s
s
u
S
—
$
3
3
4
,
2
6
1
$
t
p
e
c
x
e
e
v
o
b
a
d
e
t
s
i
l
s
t
n
u
o
m
a
g
n
i
y
r
r
a
c
e
h
t
o
t
t
n
e
l
a
v
i
u
q
e
e
r
a
s
e
l
b
a
v
i
e
c
e
r
e
g
a
g
t
r
o
m
y
l
n
o
t
s
e
r
e
t
n
i
r
u
o
n
o
s
t
n
e
m
y
a
p
n
o
o
l
l
a
B
.
n
o
i
l
l
i
m
2
.
5
7
1
$
s
a
w
e
t
a
t
s
e
l
a
e
r
n
o
s
n
a
o
l
e
g
a
g
t
r
o
m
r
u
o
f
o
s
i
s
a
b
x
a
t
e
h
t
,
3
2
0
2
,
1
3
r
e
b
m
e
c
e
D
t
A
.
d
n
a
s
u
o
h
t
5
.
2
3
$
f
o
s
e
e
f
t
n
e
m
t
i
m
m
o
c
d
e
z
i
t
r
o
m
a
n
u
r
o
f
.
s
e
l
b
a
v
i
e
c
e
r
n
a
o
l
e
g
a
g
t
r
o
m
r
u
o
n
o
n
o
i
t
a
m
r
o
f
n
i
e
r
o
m
r
o
f
s
t
n
e
m
e
t
a
t
s
l
a
i
c
n
a
n
i
f
d
e
t
a
d
i
l
o
s
n
o
c
r
u
o
o
t
s
e
t
o
n
e
h
t
e
e
S
124
.
C
N
I
,
S
R
O
T
S
E
V
N
I
H
T
L
A
E
H
L
A
N
O
I
T
A
N
E
T
A
T
S
E
L
A
E
R
N
O
S
N
A
O
L
E
G
A
G
T
R
O
M
-
V
I
E
L
U
D
E
H
C
S
1
2
0
2
D
N
A
,
2
2
0
2
,
3
2
0
2
,
1
3
R
E
B
M
E
C
E
D
D
E
D
N
E
S
R
A
E
Y
E
H
T
R
O
F
)
s
d
n
a
s
u
o
h
t
n
i
$
(
1
4
7
0
6
1
,
3
3
1
0
9
,
3
3
—
—
5
6
4
,
2
6
5
6
4
,
2
6
8
7
9
,
7
6
7
0
9
5
8
8
,
8
6
7
9
4
1
7
0
,
3
2
8
6
6
,
1
1
1
6
3
2
,
5
3
1
8
2
4
3
8
0
,
5
1
1
1
5
,
5
1
—
0
0
2
,
4
1
4
5
4
,
3
4
5
6
,
7
1
,
1
3
r
e
b
m
e
c
e
D
1
2
0
2
2
2
0
2
3
2
0
2
1
9
4
,
9
5
2
$
7
2
9
,
0
3
2
$
6
7
5
,
4
6
1
$
s
n
w
o
d
-
e
t
i
r
w
s
u
o
i
v
e
r
p
f
o
s
e
i
r
e
v
o
c
e
r
s
s
e
l
,
l
a
p
i
c
n
i
r
p
f
o
n
o
i
t
c
e
l
l
o
C
e
t
a
t
s
e
l
a
e
r
n
i
s
t
n
e
m
t
s
e
v
n
i
o
t
d
e
t
a
l
e
r
e
l
b
a
v
i
e
c
e
r
s
e
t
o
n
e
g
a
g
t
r
o
M
s
n
o
i
t
c
u
d
e
D
l
a
t
o
T
s
e
e
f
t
n
e
m
t
i
m
m
o
c
d
n
a
t
n
u
o
c
s
i
d
n
a
o
l
f
o
n
o
i
t
a
z
i
t
r
o
m
A
s
n
o
i
t
i
d
d
A
l
a
t
o
T
d
o
i
r
e
p
f
o
g
n
i
n
n
i
g
e
b
t
a
e
c
n
a
l
a
B
s
n
a
o
l
e
g
a
g
t
r
o
m
w
e
N
:
s
n
o
i
t
i
d
d
A
:
s
n
o
i
t
c
u
d
e
D
d
e
v
i
e
c
e
r
s
e
e
f
t
n
e
m
t
i
m
m
o
c
n
a
o
L
e
t
a
t
s
e
l
a
e
r
n
o
s
n
a
o
l
e
g
a
g
t
r
o
m
f
o
n
o
i
t
a
i
l
i
c
n
o
c
e
R
7
2
9
,
0
3
2
$
6
7
5
,
4
6
1
$
3
3
4
,
2
6
1
$
d
o
i
r
e
p
f
o
d
n
e
t
a
e
c
n
a
l
a
B
125
(cid:7)(cid:11)(cid:8)(cid:9)(cid:6)(cid:9)(cid:10)(cid:1)(cid:4)(cid:5)(cid:2)(cid:3)
(cid:20)(cid:47)(cid:46)(cid:50)(cid:39)(cid:46)(cid:51)(cid:1)(cid:47)(cid:40)(cid:1)(cid:24)(cid:46)(cid:38)(cid:39)(cid:48)(cid:39)(cid:46)(cid:38)(cid:39)(cid:46)(cid:51)(cid:1)(cid:30)(cid:39)(cid:41)(cid:43)(cid:50)(cid:51)(cid:39)(cid:49)(cid:39)(cid:38)(cid:1)(cid:29)(cid:52)(cid:36)(cid:44)(cid:43)(cid:37)(cid:1)(cid:18)(cid:37)(cid:37)(cid:47)(cid:52)(cid:46)(cid:51)(cid:43)(cid:46)(cid:41)(cid:1)(cid:22)(cid:43)(cid:49)(cid:45)
(cid:27)(cid:35)(cid:51)(cid:43)(cid:47)(cid:46)(cid:35)(cid:44)(cid:1)(cid:23)(cid:39)(cid:35)(cid:44)(cid:51)(cid:42)(cid:1)(cid:24)(cid:46)(cid:53)(cid:39)(cid:50)(cid:51)(cid:47)(cid:49)(cid:50)(cid:4)(cid:1)(cid:24)(cid:46)(cid:37)(cid:6)
(cid:26)(cid:52)(cid:49)(cid:40)(cid:49)(cid:39)(cid:39)(cid:50)(cid:36)(cid:47)(cid:49)(cid:47)(cid:4)(cid:1)(cid:32)(cid:39)(cid:46)(cid:46)(cid:39)(cid:50)(cid:50)(cid:39)(cid:39)
(cid:34)(cid:39)(cid:1)(cid:42)(cid:39)(cid:49)(cid:39)(cid:36)(cid:55)(cid:1)(cid:37)(cid:47)(cid:46)(cid:50)(cid:39)(cid:46)(cid:51)(cid:1)(cid:51)(cid:47)(cid:1)(cid:51)(cid:42)(cid:39)(cid:1)(cid:43)(cid:46)(cid:37)(cid:47)(cid:49)(cid:48)(cid:47)(cid:49)(cid:35)(cid:51)(cid:43)(cid:47)(cid:46)(cid:1)(cid:36)(cid:55)(cid:1)(cid:49)(cid:39)(cid:40)(cid:39)(cid:49)(cid:39)(cid:46)(cid:37)(cid:39)(cid:1)(cid:43)(cid:46)(cid:1)(cid:51)(cid:42)(cid:39)(cid:1)(cid:30)(cid:39)(cid:41)(cid:43)(cid:50)(cid:51)(cid:49)(cid:35)(cid:51)(cid:43)(cid:47)(cid:46)(cid:1)(cid:31)(cid:51)(cid:35)(cid:51)(cid:39)(cid:45)(cid:39)(cid:46)(cid:51)(cid:50)(cid:1)(cid:47)(cid:46)(cid:1)(cid:22)(cid:47)(cid:49)(cid:45)(cid:1)(cid:31)(cid:5)(cid:11)(cid:1)(cid:2)(cid:27)(cid:47)(cid:6)(cid:1)(cid:11)(cid:11)(cid:11)(cid:5)(cid:10)(cid:15)(cid:8)(cid:13)(cid:13)(cid:15)(cid:3)(cid:1)
(cid:35)(cid:46)(cid:38)(cid:1) (cid:22)(cid:47)(cid:49)(cid:45)(cid:1) (cid:31)(cid:5)(cid:16)(cid:1) (cid:2)(cid:27)(cid:47)(cid:6)(cid:1) (cid:11)(cid:11)(cid:11)(cid:5)(cid:9)(cid:16)(cid:14)(cid:16)(cid:13)(cid:12)(cid:4)(cid:1) (cid:27)(cid:47)(cid:6)(cid:1) (cid:11)(cid:11)(cid:11)(cid:5)(cid:10)(cid:8)(cid:14)(cid:10)(cid:15)(cid:11)(cid:4)(cid:1) (cid:27)(cid:47)(cid:6)(cid:1) (cid:11)(cid:11)(cid:11)(cid:5)(cid:10)(cid:10)(cid:14)(cid:14)(cid:10)(cid:17)(cid:4)(cid:1) (cid:27)(cid:47)(cid:6)(cid:1) (cid:11)(cid:11)(cid:11)(cid:5)(cid:10)(cid:11)(cid:11)(cid:9)(cid:10)(cid:17)(cid:1) (cid:35)(cid:46)(cid:38)(cid:1) (cid:27)(cid:47)(cid:6)(cid:1) (cid:11)(cid:11)(cid:11)(cid:5)(cid:10)(cid:15)(cid:11)(cid:16)(cid:11)(cid:9)(cid:3)(cid:1) (cid:47)(cid:40)(cid:1)
(cid:27)(cid:35)(cid:51)(cid:43)(cid:47)(cid:46)(cid:35)(cid:44)(cid:1)(cid:23)(cid:39)(cid:35)(cid:44)(cid:51)(cid:42)(cid:1)(cid:24)(cid:46)(cid:53)(cid:39)(cid:50)(cid:51)(cid:47)(cid:49)(cid:50)(cid:4)(cid:1)(cid:24)(cid:46)(cid:37)(cid:6)(cid:1)(cid:2)(cid:51)(cid:42)(cid:39)(cid:1)(cid:20)(cid:47)(cid:45)(cid:48)(cid:35)(cid:46)(cid:55)(cid:3)(cid:1)(cid:47)(cid:40)(cid:1)(cid:47)(cid:52)(cid:49)(cid:1)(cid:49)(cid:39)(cid:48)(cid:47)(cid:49)(cid:51)(cid:50)(cid:1)(cid:38)(cid:35)(cid:51)(cid:39)(cid:38)(cid:1)(cid:22)(cid:39)(cid:36)(cid:49)(cid:52)(cid:35)(cid:49)(cid:55)(cid:1)(cid:10)(cid:8)(cid:4)(cid:1)(cid:10)(cid:8)(cid:10)(cid:12)(cid:4)(cid:1)(cid:49)(cid:39)(cid:44)(cid:35)(cid:51)(cid:43)(cid:46)(cid:41)(cid:1)(cid:51)(cid:47)(cid:1)(cid:51)(cid:42)(cid:39)(cid:1)(cid:37)(cid:47)(cid:46)(cid:50)(cid:47)(cid:44)(cid:43)(cid:38)(cid:35)(cid:51)(cid:39)(cid:38)(cid:1)
(cid:40)(cid:43)(cid:46)(cid:35)(cid:46)(cid:37)(cid:43)(cid:35)(cid:44)(cid:1)(cid:50)(cid:51)(cid:35)(cid:51)(cid:39)(cid:45)(cid:39)(cid:46)(cid:51)(cid:50)(cid:1)(cid:35)(cid:46)(cid:38)(cid:1)(cid:40)(cid:43)(cid:46)(cid:35)(cid:46)(cid:37)(cid:43)(cid:35)(cid:44)(cid:1)(cid:50)(cid:51)(cid:35)(cid:51)(cid:39)(cid:45)(cid:39)(cid:46)(cid:51)(cid:1)(cid:50)(cid:37)(cid:42)(cid:39)(cid:38)(cid:52)(cid:44)(cid:39)(cid:50)(cid:4)(cid:1)(cid:35)(cid:46)(cid:38)(cid:1)(cid:51)(cid:42)(cid:39)(cid:1)(cid:39)(cid:40)(cid:40)(cid:39)(cid:37)(cid:51)(cid:43)(cid:53)(cid:39)(cid:46)(cid:39)(cid:50)(cid:50)(cid:1)(cid:47)(cid:40)(cid:1)(cid:51)(cid:42)(cid:39)(cid:1)(cid:20)(cid:47)(cid:45)(cid:48)(cid:35)(cid:46)(cid:55)(cid:56)(cid:50)(cid:1)(cid:43)(cid:46)(cid:51)(cid:39)(cid:49)(cid:46)(cid:35)(cid:44)(cid:1)(cid:37)(cid:47)(cid:46)(cid:51)(cid:49)(cid:47)(cid:44)(cid:1)(cid:47)(cid:53)(cid:39)(cid:49)(cid:1)
(cid:40)(cid:43)(cid:46)(cid:35)(cid:46)(cid:37)(cid:43)(cid:35)(cid:44)(cid:1)(cid:49)(cid:39)(cid:48)(cid:47)(cid:49)(cid:51)(cid:43)(cid:46)(cid:41)(cid:4)(cid:1)(cid:54)(cid:42)(cid:43)(cid:37)(cid:42)(cid:1)(cid:35)(cid:48)(cid:48)(cid:39)(cid:35)(cid:49)(cid:1)(cid:43)(cid:46)(cid:1)(cid:51)(cid:42)(cid:43)(cid:50)(cid:1)(cid:18)(cid:46)(cid:46)(cid:52)(cid:35)(cid:44)(cid:1)(cid:30)(cid:39)(cid:48)(cid:47)(cid:49)(cid:51)(cid:1)(cid:47)(cid:46)(cid:1)(cid:22)(cid:47)(cid:49)(cid:45)(cid:1)(cid:9)(cid:8)(cid:5)(cid:25)(cid:6)
(cid:7)(cid:50)(cid:7)(cid:1)(cid:19)(cid:21)(cid:28)(cid:1)(cid:33)(cid:31)(cid:18)(cid:4)(cid:1)(cid:29)(cid:6)(cid:20)(cid:6)
(cid:27)(cid:35)(cid:50)(cid:42)(cid:53)(cid:43)(cid:44)(cid:44)(cid:39)(cid:4)(cid:1)(cid:32)(cid:39)(cid:46)(cid:46)(cid:39)(cid:50)(cid:50)(cid:39)(cid:39)
(cid:22)(cid:39)(cid:36)(cid:49)(cid:52)(cid:35)(cid:49)(cid:55)(cid:1)(cid:10)(cid:8)(cid:4)(cid:1)(cid:10)(cid:8)(cid:10)(cid:12)
126 Exhibit 31.1
CERTIFICATION PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, D. Eric Mendelsohn, certify that:
1.
I have reviewed this annual report on Form 10-K of the registrant, National Health Investors, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material
fact necessary to make the statements made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present
in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the
periods presented in this report;
4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and
procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as
defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be
designed under our supervision, to ensure that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in
which this report is being prepared;
b. Designed such internal control over financial reporting, or caused such internal control over financial reporting
to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external purposes in accordance with generally
accepted accounting principles;
c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report
our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period
covered by this report based on such evaluation; and
d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred
during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual
report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control
over financial reporting; and
5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control
over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or
persons performing the equivalent functions) :
a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial
reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize
and report financial information; and
b. Any fraud, whether or not material, that involves management or other employees who have a significant role in
the registrant’s internal control over financial reporting.
Date: February 20, 2024
/s/ D. Eric Mendelsohn
D. Eric Mendelsohn
President, Chief Executive Officer and Director
(Principal Executive Officer)
127 Exhibit 31.2
CERTIFICATION PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, John L. Spaid, certify that:
1.
I have reviewed this annual report on Form 10-K of the registrant, National Health Investors, Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material
fact necessary to make the statements made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present
in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the
periods presented in this report;
4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls
and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be
designed under our supervision, to ensure that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those entities, particularly during the period
in which this report is being prepared;
b. Designed such internal control over financial reporting, or caused such internal control over financial
reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for external purposes in accordance with
generally accepted accounting principles;
c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report
our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period
covered by this report based on such evaluation; and
d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred
during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual
report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control
over financial reporting; and
5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control
over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or
persons performing the equivalent functions) :
a. All significant deficiencies and material weaknesses in the design or operation of internal control over
financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process,
summarize and report financial information; and
b. Any fraud, whether or not material, that involves management or other employees who have a significant role
in the registrant’s internal control over financial reporting.
Date: February 20, 2024
/s/ John L. Spaid
John L. Spaid
Chief Financial Officer
(Principal Financial Officer)
128 Exhibit 32
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
The undersigned hereby certify, pursuant to 18 U.S.C. Section 1350, as added by Section 906 of the Sarbanes-Oxley Act of
2002, that, to the undersigned's best knowledge and belief, the annual report on Form 10-K for National Health Investors, Inc.
("Issuer") for the year ended December 31, 2023 as filed with the Securities and Exchange Commission on the date hereof (the
"Report"):
(a)
(b)
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of
1934; and
The information contained in the Report fairly presents, in all material respects, the financial condition and
results of operations of the Issuer.
Date: February 20, 2024
/s/ D. Eric Mendelsohn
D. Eric Mendelsohn
President, Chief Executive Officer and Director
(Principal Executive Officer)
Date: February 20, 2024
/s/ John L. Spaid
John L. Spaid
Chief Financial Officer
(Principal Financial Officer)
129 [This page intentionally left blank]
[This page intentionally left blank]
[This page intentionally left blank]
NHI STOCKHOLDER INFORMATION
Corporate Offices
National Health Investors, Inc.
222 Robert Rose Drive
Murfreesboro, Tennessee 37129
(615) 890-9100
Board of Directors
Our Board of Directors is elected by the stockholders to oversee their
interest in the long-term health and overall success of the Company
and its financial strength. As of March 28, 2024, the Board was com-
prised of 8 Directors, 7 of whom are not employees of the Company.
For more information on our Board, visit our Company website at
www.nhireit.com/leadership-2/.
W. Andrew Adams, Chairman
Venture Capital Investments
Robert G. Adams
CEO (Retired), Chairman of the Board
National HealthCare Corporation
Tracy M. J. Colden
General Counsel, EVP and Corporate Secretary
Playa Hotels & Resorts N.V.
James R. Jobe
Partner
Jobe, Hastings & Associates, CPAs
Robert A. McCabe, Jr.
Chairman
Pinnacle Financial Partners
Eric Mendelsohn
President and CEO
National Health Investors, Inc.
Charlotte A. Swafford
SVP and Treasurer (Retired)
National HealthCare Corporation
Robert T. Webb
President (Retired) and Founder
Webb Refreshments, Inc.
Corporate Governance
The Company is committed to good corporate governance, which
promotes the long-term interests of Stockholders, strengthens Board
and management accountability and helps build public trust in the
Company. The Board of Directors has established Corporate Govern-
ance Guidelines, which provide a framework for the effective gov-
ernance of the Company. For more information about the Company’s
Corporate Governance Guidelines and other corporate governance
materials, visit our Company website at investors.nhireit.com/corpo-
rate-information/corporate-governance.
Common Stock
National Health Investors, Inc.’s common stock is listed on the New
York Stock Exchange, traded under the ticker symbol NHI.
Transfer Agent Direct Stock Purchase and
Dividend Reinvestment Plan
Computershare Trust Company, N.A., sponsors and administers a di-
rect stock purchase and dividend reinvestment plan for common stock
of National Health Investors, Inc. The Computershare Investment
Plan allows investors to directly purchase and sell shares of Company
common stock and reinvest dividends. To request plan materials or
learn more about the Computershare Investment Plan, you may con-
tact Computershare, the plan administrator, through the mail, by
phone or via the Internet — see below.
Stockholder Account Assistance
For information and maintenance on your Stockholder of record ac-
count, including change of address, transfer of ownership, payment
of dividends, replacement of lost checks or stock certificates, please
contact:
Computershare Investor Services
P.O. Box 43006
Providence, RI 02940-3006
Telephone: (800) 568-3476 or (781) 575-2879
Stockholder Internet Account Access
For account access via the Internet, please log on to www-us.com-
putershare.com/investor. Once registered , stockholders can view
account history and complete transactions online.
Electronic Delivery
If you are a stockholder of record, you have an opportunity to help
the environment by signing up to receive your stockholder communi-
cations, including proxy materials, account statements and tax forms,
electronically. To enroll in e-delivery, please log on to your account
at www.computershare.com/investor and click on “go paperless.”
Information Resources
Internet: Our website, www.nhireit.com, offers information about our
financial performance and news about the Company and much more.
Publications: The Company’s Annual Report on Form 10-K, Proxy
Statement, Annual Report, Quarterly Reports on Form 10-Q and other
publications are available free of charge upon request from our Inves-
tor Relations Department at (615) 890-9100.
Independent Public Accountants
BDO USA, LLP
501 Commerce Street, Suite 1400
Nashville, Tennessee 37203
Annual Stockholders’ Meeting
The Annual Stockholders' meeting will be a "hybrid" meeting with a
physical location at The View at Fountains, 1500 Medical Center
Parkway, Murfreesboro, Tennessee 37129. A simultaneous virtual
meeting will be conducted via live webcast at:
www.virtualshareholdermeeting.com/NHI2024
The Stockholders' meeting will begin at 1:00 pm CDT on
Wednesday, May 22, 2024..
Stockholders of record desiring to attend virtually will need to enter
the 16-digit control number found on your proxy card or the
notice regarding internet availability of the proxy materials (the
"Notice") you received. Guests may also join the virtual stockholder
meeting in a listen-only mode. No control number is required. You
may access the meeting platform beginning at 12:30 pm CDT on
May 22, 2024.
To submit a question during the meeting, visit:
www.virtualshareholdermeeting.com/NHI2024
enter your 16-digit control number and type your question into the
“Ask a Question” field and click “Submit.”
If you encounter any difficulties accessing the virtual meeting
during the check-in or meeting time, please call the technical support
number that will be posted on the Virtual Shareholder Meeting
login page. Technical support will be available beginning at 12:30
pm CDT on May 22, 2024.
NATIONAL HEALTH INVESTORS
2023 ANNUAL REPORT