UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2016
OR
☐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 1-11314
LTC PROPERTIES, INC.
(Exact name of Registrant as specified in its charter)
Maryland |
|
|
|
71-0720518 |
(State or other jurisdiction of |
|
|
|
(I.R.S. Employer |
incorporation or organization) |
|
|
|
Identification No.) |
2829 Townsgate Road, Suite 350
Westlake Village, California 91361
(Address of principal executive offices, including zip code)
(805) 981-8655
(Registrant’s telephone number, including area code)
Indicate by check mark whether 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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files). Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☑ |
Accelerated filer ☐ |
Non-accelerated filer ☐ |
Smaller reporting company ☐ |
|
|
(Do not check if a |
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑
The number of shares of common stock outstanding on July 28, 2016 was 39,221,681.
LTC PROPERTIES, INC.
FORM 10-Q
June 30, 2016
PART I -- Financial Information |
Page |
|
|
|
|
Item 1. |
Financial Statements |
|
|
3 | |
|
4 | |
|
5 | |
|
6 | |
|
7 | |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
21 | |
35 | ||
35 | ||
|
|
|
36 | ||
36 | ||
36 | ||
37 |
LTC PROPERTIES, INC.
(amounts in thousands, except per share)
|
|
June 30, 2016 |
|
December 31, 2015 |
|
||
|
|
(unaudited) |
|
(audited) |
|
||
ASSETS |
|
|
|
|
|
|
|
Investments: |
|
|
|
|
|
|
|
Land |
|
$ |
113,746 |
|
$ |
106,741 |
|
Buildings and improvements |
|
|
1,168,370 |
|
|
1,082,675 |
|
Accumulated depreciation and amortization |
|
|
(260,971) |
|
|
(246,170) |
|
Operating real estate property, net |
|
|
1,021,145 |
|
|
943,246 |
|
Properties held-for-sale, net of accumulated depreciation and amortization: 2016—$5,248; 2015—$5,095 |
|
|
4,022 |
|
|
4,175 |
|
Real estate property investments, net |
|
|
1,025,167 |
|
|
947,421 |
|
Mortgage loans receivable, net of loan loss reserve: 2016—$2,346; 2015—$2,190 |
|
|
232,897 |
|
|
217,529 |
|
Real estate investments, net |
|
|
1,258,064 |
|
|
1,164,950 |
|
Investments in unconsolidated joint ventures |
|
|
24,036 |
|
|
24,042 |
|
Investments, net |
|
|
1,282,100 |
|
|
1,188,992 |
|
|
|
|
|
|
|
|
|
Other assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
17,756 |
|
|
12,942 |
|
Debt issue costs related to bank borrowings |
|
|
2,375 |
|
|
2,865 |
|
Interest receivable |
|
|
7,087 |
|
|
4,536 |
|
Straight-line rent receivable, net of allowance for doubtful accounts: 2016—$880; 2015—$833 |
|
|
47,373 |
|
|
42,685 |
|
Prepaid expenses and other assets |
|
|
21,119 |
|
|
21,443 |
|
Notes receivable |
|
|
2,315 |
|
|
1,961 |
|
Total assets |
|
$ |
1,380,125 |
|
$ |
1,275,424 |
|
LIABILITIES |
|
|
|
|
|
|
|
Bank borrowings |
|
$ |
122,000 |
|
$ |
120,500 |
|
Senior unsecured notes, net of debt issue costs: 2016—$1,066; 2015—$1,095 |
|
|
484,734 |
|
|
451,372 |
|
Accrued interest |
|
|
4,046 |
|
|
3,974 |
|
Accrued incentives and earn-outs |
|
|
13,717 |
|
|
12,722 |
|
Accrued expenses and other liabilities |
|
|
24,885 |
|
|
27,654 |
|
Total liabilities |
|
|
649,382 |
|
|
616,222 |
|
EQUITY |
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
Common stock: $0.01 par value; 60,000 shares authorized; shares issued and outstanding: 2016—39,069; 2015—37,548 |
|
|
391 |
|
|
375 |
|
Capital in excess of par value |
|
|
829,228 |
|
|
758,676 |
|
Cumulative net income |
|
|
970,366 |
|
|
928,328 |
|
Accumulated other comprehensive income |
|
|
13 |
|
|
47 |
|
Cumulative distributions |
|
|
(1,069,255) |
|
|
(1,028,224) |
|
Total equity |
|
|
730,743 |
|
|
659,202 |
|
Total liabilities and equity |
|
$ |
1,380,125 |
|
$ |
1,275,424 |
|
See accompanying notes.
3
LTC PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF INCOME
(amounts in thousands, except per share, unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
June 30, |
|
June 30, |
|
||||||||
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
33,072 |
|
$ |
27,116 |
|
$ |
64,952 |
|
$ |
53,794 |
|
Interest income from mortgage loans |
|
|
6,811 |
|
|
5,053 |
|
|
13,389 |
|
|
9,660 |
|
Interest and other income |
|
|
113 |
|
|
218 |
|
|
259 |
|
|
413 |
|
Total revenues |
|
|
39,996 |
|
|
32,387 |
|
|
78,600 |
|
|
63,867 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
6,750 |
|
|
3,854 |
|
|
12,750 |
|
|
7,620 |
|
Depreciation and amortization |
|
|
8,907 |
|
|
6,977 |
|
|
17,468 |
|
|
13,756 |
|
Provision for doubtful accounts |
|
|
118 |
|
|
429 |
|
|
202 |
|
|
432 |
|
Transaction costs |
|
|
4 |
|
|
14 |
|
|
94 |
|
|
62 |
|
General and administrative expenses |
|
|
4,117 |
|
|
3,938 |
|
|
8,400 |
|
|
7,386 |
|
Total expenses |
|
|
19,896 |
|
|
15,212 |
|
|
38,914 |
|
|
29,256 |
|
Operating income |
|
|
20,100 |
|
|
17,175 |
|
|
39,686 |
|
|
34,611 |
|
Income from unconsolidated joint ventures |
|
|
278 |
|
|
753 |
|
|
550 |
|
|
869 |
|
Gain on sale of real estate, net |
|
|
1,802 |
|
|
— |
|
|
1,802 |
|
|
— |
|
Net income |
|
|
22,180 |
|
|
17,928 |
|
|
42,038 |
|
|
35,480 |
|
Income allocated to participating securities |
|
|
(105) |
|
|
(126) |
|
|
(206) |
|
|
(249) |
|
Income allocated to preferred stockholders |
|
|
— |
|
|
(818) |
|
|
— |
|
|
(1,636) |
|
Net income available to common stockholders |
|
$ |
22,075 |
|
$ |
16,984 |
|
$ |
41,832 |
|
$ |
33,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.58 |
|
$ |
0.48 |
|
$ |
1.11 |
|
$ |
0.95 |
|
Diluted |
|
$ |
0.58 |
|
$ |
0.48 |
|
$ |
1.11 |
|
$ |
0.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used to calculate earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
37,969 |
|
|
35,299 |
|
|
37,707 |
|
|
35,288 |
|
Diluted |
|
|
38,164 |
|
|
37,311 |
|
|
37,720 |
|
|
37,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared and paid per common share |
|
$ |
0.54 |
|
$ |
0.51 |
|
$ |
1.08 |
|
$ |
1.02 |
|
See accompanying notes.
4
LTC PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Amounts in thousands, unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
June 30, |
|
June 30, |
|
||||||||
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
||||
Net income |
|
$ |
22,180 |
|
$ |
17,928 |
|
$ |
42,038 |
|
$ |
35,480 |
|
Reclassification adjustment (Note 6) |
|
|
(5) |
|
|
(8) |
|
|
(33) |
|
|
(17) |
|
Comprehensive income |
|
$ |
22,175 |
|
$ |
17,920 |
|
$ |
42,005 |
|
$ |
35,463 |
|
See accompanying notes.
5
LTC PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands, unaudited)
|
|
Six Months Ended June 30, |
|
||||
|
|
2016 |
|
2015 |
|
||
OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
Net income |
|
$ |
42,038 |
|
$ |
35,480 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
17,468 |
|
|
13,756 |
|
Stock-based compensation expense |
|
|
2,019 |
|
|
2,081 |
|
Gain on sale of assets, net |
|
|
(1,802) |
|
|
— |
|
Income from unconsolidated joint ventures |
|
|
(550) |
|
|
(869) |
|
Income distributions from unconsolidated joint ventures |
|
|
1,027 |
|
|
— |
|
Straight-line rental income |
|
|
(5,454) |
|
|
(4,453) |
|
Amortization of lease incentive |
|
|
977 |
|
|
735 |
|
Provision for doubtful accounts |
|
|
202 |
|
|
432 |
|
Non-cash interest related to contingent liabilities |
|
|
315 |
|
|
109 |
|
Other non-cash items, net |
|
|
605 |
|
|
445 |
|
Increase in interest receivable |
|
|
(2,551) |
|
|
(1,532) |
|
Increase in accrued interest payable |
|
|
72 |
|
|
18 |
|
Net change in other assets and liabilities |
|
|
(3,532) |
|
|
(2,243) |
|
Net cash provided by operating activities |
|
|
50,834 |
|
|
43,959 |
|
INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
Investment in real estate properties |
|
|
(67,896) |
|
|
(14,357) |
|
Investment in real estate developments |
|
|
(26,331) |
|
|
(7,806) |
|
Investment in real estate capital improvements |
|
|
(4,087) |
|
|
(5,949) |
|
Capitalized interest |
|
|
(942) |
|
|
(297) |
|
Proceeds from sale of real estate, net |
|
|
8,474 |
|
|
— |
|
Investment in real estate mortgage loans receivable |
|
|
(17,128) |
|
|
(52,847) |
|
Principal payments received on mortgage loans receivable |
|
|
1,598 |
|
|
3,482 |
|
Investments in unconsolidated joint ventures |
|
|
(480) |
|
|
(20,143) |
|
Payment of working capital reserve |
|
|
(1,434) |
|
|
— |
|
Advances under notes receivable |
|
|
(414) |
|
|
(1,254) |
|
Principal payments received on notes receivable |
|
|
60 |
|
|
— |
|
Net cash used in investing activities |
|
|
(108,580) |
|
|
(99,171) |
|
FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
Bank borrowings |
|
|
77,500 |
|
|
82,000 |
|
Repayment of bank borrowings |
|
|
(76,000) |
|
|
(1,500) |
|
Proceeds from issuance of senior unsecured notes |
|
|
37,500 |
|
|
— |
|
Principal payments on senior unsecured notes |
|
|
(4,167) |
|
|
(4,167) |
|
Proceeds from common stock offering |
|
|
70,885 |
|
|
— |
|
Stock option exercises |
|
|
159 |
|
|
79 |
|
Distributions paid to stockholders |
|
|
(41,031) |
|
|
(37,883) |
|
Financing costs paid |
|
|
(112) |
|
|
(165) |
|
Other |
|
|
(2,174) |
|
|
(338) |
|
Net cash provided by financing activities |
|
|
62,560 |
|
|
38,026 |
|
Increase (decrease) in cash and cash equivalents |
|
|
4,814 |
|
|
(17,186) |
|
Cash and cash equivalents, beginning of period |
|
|
12,942 |
|
|
25,237 |
|
Cash and cash equivalents, end of period |
|
$ |
17,756 |
|
$ |
8,051 |
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
Interest paid |
|
$ |
12,047 |
|
$ |
7,145 |
|
Contingent Liabilities related to real estate investments |
|
$ |
2,000 |
|
$ |
— |
|
Mortgage loan receivable applied against purchase price to acquire real estate (Note 2) |
|
$ |
— |
|
$ |
10,600 |
|
Reclassification of pre-development loans (Note 4) |
|
$ |
— |
|
$ |
316 |
|
See accompanying notes.
6
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
LTC Properties, Inc., a health care real estate investment trust (or REIT), was incorporated on May 12, 1992 in the State of Maryland and commenced operations on August 25, 1992. We invest primarily in seniors housing and health care properties primarily through sale-leaseback transactions, mortgage financing and structured finance solutions including mezzanine lending. We conduct and manage our business as one operating segment, rather than multiple operating segments, for internal reporting and internal decision making purposes. Our primary objectives are to create, sustain and enhance stockholder equity value and provide current income for distribution to stockholders through real estate investments in seniors housing and health care properties managed by experienced operators. Our primary seniors housing and health care property classifications include skilled nursing centers (or SNF), assisted living communities (or ALF), independent living communities (or ILF), memory care communities (or MC) and combinations thereof. To meet these objectives, we attempt to invest in properties that provide opportunity for additional value and current returns to our stockholders and diversify our investment portfolio by geographic location, operator, property classification and form of investment.
We have prepared consolidated financial statements included herein without audit and in the opinion of management have included all adjustments necessary for a fair presentation of the consolidated financial statements pursuant to the rules and regulations of the Securities and Exchange Commission (or SEC). Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (or GAAP) have been condensed or omitted pursuant to rules and regulations governing the presentation of interim financial statements. The accompanying consolidated financial statements include the accounts of our company and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the three and six months ended June 30, 2016 and 2015 are not necessarily indicative of the results for a full year.
Certain reclassifications have been made to the prior period consolidated financial statements to conform to the current period presentation, including changes as a result of the application of accounting guidance for properties classified as held-for-sale.
No provision has been made for federal or state income taxes. Our company qualifies as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended. As such, we generally are not taxed on income that is distributed to our stockholders.
New Accounting Pronouncements.
In August 2014, the FASB issued FASB ASU No. 2014-15, Presentation of Financial Statements— Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. The amendments in this update define management’s responsibility under GAAP to evaluate when and how substantial doubt about the organization’s ability to continue as a going concern should be disclosed in the financial statement footnotes. This ASU expands disclosure requirements about principal conditions or events that raise substantial doubt. It also requires disclosing management’s evaluation of the significance of those conditions or events in relationship to the organization’s ability to meet its obligations, and management’s plans that are intended to either alleviate substantial doubt or to mitigate conditions or events that raise substantial doubt. ASU 2014-15 is effective
7
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
for annual periods ending after December 15, 2016. The adoption of this guidance is not expected to have a material impact on the Company’s financial statements or Disclosures.
In February 2015, FASB issued ASU No. 2015-02 (or ASU 2015-02), Consolidation (Topic 810): Amendments to the Consolidation Analysis. ASU 2015-02 amends the consolidation guidance for variable interest entities and voting interest entities, among other items, by eliminating the consolidation model previously applied to limited partnerships, emphasizing the risk of loss when determining a controlling financial interest and reducing the frequency of the application of related-party guidance when determining a controlling financial interest. ASU 2015-02 is effective for periods beginning after December 15, 2015, for public companies. The adoption of this ASU did not have a material impact on our consolidated financial statements.
In February 2016, the FASB issued Accounting Standards Update (or ASU) No. 2016-02 (or ASU 2016-02), Leases (Topic 842). ASU 2016-02 modifies existing guidance for off-balance sheet treatment of a lessees’ operating leases by requiring lessees to recognize lease assets and lease liabilities. Under ASU 2016-02, lessor accounting is largely unchanged. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. We are currently evaluating the effects of this ASU on our consolidated financial statements.
In March 2016, FASB issued ASU No. 2016-07 (or ASU 2016-07), Investments – Equity Method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting. ASU 2016-07 eliminates retroactive adjustment of an investment upon an investment qualifying for the equity method of accounting and requires the equity method investor to adopt the equity method of accounting as of the date the investment becomes qualified for equity method accounting. ASU 2016-07 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. Early adoption is permitted. We are currently evaluating the effects of this ASU on our consolidated financial statements.
In March 2016, FASB issued ASU No. 2016-09 (or ASU 2016-09), Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. ASU 2016-09 addresses several aspects of the accounting for share-based payment award transactions, including: (a) income tax consequences; (b) classification of awards as either equity or liabilities; and (c) classification on the statement of cash flows. ASU 2016-09 is effective for public companies for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years. Early adoption is permitted. We are currently evaluating the effects of this ASU on our consolidated financial statements.
2.Real Estate Investments
Assisted living communities, independent living communities, memory care communities and combinations thereof are included in the assisted living property classification (or collectively ALF). Range of care communities (or ROC) property classification consists of properties providing skilled nursing and any combination of assisted living, independent living and/or memory care services.
Any reference to the number of properties, number of units, number of beds, and yield on investments in real estate are unaudited and outside the scope of our independent registered public accounting firm’s review of our consolidated financial statements in accordance with the standards of the Public Company Accounting Oversight Board.
8
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
Owned Properties. The following table summarizes our investments in owned properties at June 30, 2016 (dollar amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
Percentage |
|
Number |
|
Number of |
|
Investment |
|
|||
|
|
Gross |
|
of |
|
of |
|
SNF |
|
ALF |
|
per |
|
||
Type of Property |
|
Investments |
|
Investments |
|
Properties(1) |
|
Beds |
|
Units |
|
Bed/Unit |
|
||
Assisted Living |
|
$ |
649,818 |
|
50.3 |
% |
101 |
|
— |
|
5,511 |
|
$ |
117.91 |
|
Skilled Nursing |
|
|
534,822 |
|
41.4 |
% |
69 |
|
8,546 |
|
— |
|
$ |
62.58 |
|
Range of Care |
|
|
43,907 |
|
3.4 |
% |
7 |
|
634 |
|
274 |
|
$ |
48.36 |
|
Under Development(2) |
|
|
43,353 |
|
3.4 |
% |
— |
|
— |
|
— |
|
|
— |
|
Other(3) |
|
|
19,486 |
|
1.5 |
% |
2 |
|
118 |
|
— |
|
|
— |
|
Totals |
|
$ |
1,291,386 |
|
100.0 |
% |
179 |
|
9,298 |
|
5,785 |
|
|
|
|
(1) |
We own properties in 28 states that are leased to 28 different operators. |
(2) |
Represents five development projects consisting of three memory care communities with a total of 198 units, a 108-unit independent living community and an 89-unit combination assisted living and memory care community. |
(3) |
Includes one school, three parcels of land held-for-use, and one behavioral health care hospital. The behavioral health care hospital has two licensed skilled nursing beds and 116 acute care hospital beds which represents a $78.39 investment per bed. |
Owned properties are leased pursuant to non-cancelable operating leases generally with an initial term of 10 to 15 years. Each lease is a triple net lease which requires the lessee to pay all taxes, insurance, maintenance and repairs, capital and non-capital expenditures and other costs necessary in the operations of the facilities. Many of the leases contain renewal options. The leases provide for fixed minimum base rent during the initial and renewal periods. The majority of our leases contain provisions for specified annual increases over the rents of the prior year that are generally computed in one of four ways depending on specific provisions of each lease:
(i) |
a specified percentage increase over the prior year’s rent, generally between 2.0% and 3.0%; |
(ii) |
a calculation based on the Consumer Price Index; |
(iii) |
as a percentage of facility net patient revenues in excess of base amounts; or |
(iv) |
specific dollar increases. |
Acquisitions and Development: The following table summarizes our acquisitions for the six months ended June 30, 2016 (dollar amounts in thousands):
|
|
|
|
|
|
|
|
Total |
|
Number |
|
Number |
|
|
|
Purchase |
|
Transaction |
|
Acquisition |
|
of |
|
of |
|||
Type of Property |
|
Price |
|
Costs(1) |
|
Costs |
|
Properties |
|
Beds/Units |
|||
Skilled Nursing(2) |
|
$ |
16,000 |
|
$ |
45 |
|
$ |
16,045 |
|
1 |
|
126 |
Assisted Living(3) |
|
|
53,550 |
|
|
346 |
|
|
53,896 |
|
4 |
|
270 |
Totals |
|
$ |
69,550 |
|
$ |
391 |
|
$ |
69,941 |
|
5 |
|
396 |
(1) |
Represents cost associated with our acquisitions; however, depending on the accounting treatment of our acquisitions, transaction costs may be capitalized to the properties’ basis and, for our land purchases with forward development commitments, transaction costs are capitalized as part of construction in progress. Additionally, transaction costs may include costs related to the prior year due to timing and terminated transactions. |
(2) |
We acquired a newly constructed 126-bed skilled nursing center in Texas. |
(3) |
We acquired a newly constructed memory care community in Kentucky for $14,250 including a $2,000 holdback, a newly constructed assisted living and memory care community in Georgia for $14,300 and two memory care communities in Kansas for an aggregate purchase price of $25,000. |
9
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
The following table summarizes our acquisitions for the six months ended June 30, 2015 (dollar amounts in thousands):
|
|
|
|
|
|
|
|
Total |
|
Number |
|
Number |
|
|
|
Purchase |
|
Transaction |
|
Acquisition |
|
of |
|
of |
|||
Type of Property |
|
Price |
|
Costs |
|
Costs |
|
Properties |
|
Beds/Units |
|||
Skilled Nursing(1) |
|
$ |
13,946 |
|
$ |
— |
|
$ |
13,946 |
|
1 |
|
106 |
Land(2) |
|
|
11,011 |
|
|
78 |
|
|
11,089 |
|
— |
|
— |
Totals |
|
$ |
24,957 |
|
$ |
78 |
|
$ |
25,035 |
|
1 |
|
106 |
(1) |
We purchased and equipped the property by exercising our purchase option under a $10,600 mortgage and construction loan. |
(2) |
We acquired parcels of land and entered into three development commitments in an amount not to exceed $42,922, including the land purchases, for the development of a MC, an ILF and a combination ALF and MC. Additionally, we acquired land and existing improvements on a MC and entered a development commitment up to $12,182 to complete the development of the property. |
The following table summarizes our investment in development and improvement projects for the six months ended June 30, 2016 and 2015 (in thousands):
|
|
Six months ended June 30, 2016 |
|
Six months ended June 30, 2015 |
||||||||
|
|
|
|
Expansion, |
|
|
|
Expansion, |
||||
|
|
|
|
Renovation and |
|
|
|
Renovation and |
||||
|
|
Development |
|
Improvements |
|
Development |
|
Improvements |
||||
Assisted Living Communities |
|
$ |
26,331 |
|
$ |
1,293 |
|
$ |
5,976 |
|
$ |
3,609 |
Skilled Nursing Centers |
|
|
— |
|
|
2,794 |
|
|
1,830 |
|
|
2,340 |
|
|
$ |
26,331 |
|
$ |
4,087 |
|
$ |
7,806 |
|
$ |
5,949 |
The following table summarizes our completed projects during the six months ended June 30, 2016 (dollar amounts in thousands):
|
|
Number |
|
|
|
Number |
|
|
|
|
|
|
|
|
of |
|
Type of |
|
of |
|
|
|
|
|
|
Type of Project |
|
Properties |
|
Property |
|
Beds/Units |
|
State |
|
Total Funding |
|
|
Development |
|
1 |
|
ALF |
|
66 |
|
Illinois |
|
$ |
12,178 |
|
Development |
|
1 |
|
ALF |
|
56 |
|
Texas |
|
|
12,712 |
|
|
|
2 |
|
|
|
122 |
|
|
|
$ |
24,890 |
|
During the six months ended June 30, 2016, we sold a 48-unit assisted living community located in Florida for $1,750,000 which was previously written down to its estimated sale price in the fourth quarter of 2015. Additionally, we sold two skilled nursing centers in Texas for an aggregate price of $6,750,000. As a result of this sale, we recognized a net gain on sale of $1,802,000.
Subsequent to June 30, 2016, we sold a school in New Jersey for $3,850,000 and recorded a net loss on sale in the amount of $192,000.
10
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
Mortgage Loans. The following table summarizes our investments in mortgage loans secured by first mortgages at June 30, 2016 (dollar amounts in thousands):
|
|
|
|
|
Percentage |
|
Number |
|
Number |
|
Number of |
|
Investment |
|
|||
|
|
Gross |
|
of |
|
of |
|
of |
|
SNF |
|
ALF |
|
per |
|
||
Type of Property |
|
Investments |
|
Investments |
|
Loans |
|
Properties(1) |
|
Beds |
|
Units |
|
Bed/Unit |
|
||
Skilled Nursing |
|
$ |
220,465 |
|
93.7 |
% |
13 |
|
29 |
|
3,788 |
|
— |
|
$ |
58.20 |
|
Assisted Living |
|
|
13,569 |
|
5.8 |
% |
3 |
|
8 |
|
— |
|
270 |
|
$ |
50.26 |
|
Other(2) |
|
|
1,209 |
|
0.5 |
% |
1 |
|
— |
|
— |
|
— |
|
|
— |
|
Totals |
|
$ |
235,243 |
|
100.0 |
% |
17 |
|
37 |
|
3,788 |
|
270 |
|
|
|
|
(1) |
We have investments in properties located in seven states that include mortgages to 10 different operators. |
(2) |
Includes a parcel of land secured under a short-term mortgage loan. |
At June 30, 2016, the mortgage loans had interest rates ranging from 7.3% to 13.8% and maturities ranging from 2016 to 2045. In addition, some loans contain certain guarantees, provide for certain facility fees and generally have 20-year to 30-year amortization schedules. The majority of the mortgage loans provide for annual increases in the interest rate based upon a specified increase of 10 to 25 basis points.
During the six months ended June 30, 2016, we received $645,000 plus accrued interest from the payoff of three mortgage loans secured by three skilled nursing centers. During the same period in 2015, we received $2,487,000 plus accrued interest related to the payoff of two mortgage loans secured by a skilled nursing center and a range of care community. During the six months ended June 30, 2016 and 2015, we received $953,000 and $995,000, respectively, in regularly scheduled principal payments.
The following table summarizes our mortgage loan origination and funding for the six months ended June 30, 2016 and 2015 (in thousands):
|
|
Six months ended June 30, |
|
||||
|
|
2016 |
|
2015 |
|
||
|
|
Origination/Funding |
|
Origination/Funding |
|
||
Skilled Nursing Centers |
|
$ |
17,128 |
|
$ |
52,847 |
|
During the six months ended June 30, 2015, we purchased and equipped a 106-bed skilled nursing center in Wisconsin for a total of $13,946,000 by exercising our purchase option under a $10,600,000 mortgage and construction loan.
3.Investment in Unconsolidated Joint Ventures
During 2015, we made a preferred equity investment in an entity (the JV) that owns four Arizona properties providing independent, assisted living and memory care services. At closing, we provided an initial preferred capital contribution of $20,143,000 and have committed to provide an additional preferred capital contribution of $5,507,000 for a total preferred capital contribution of $25,650,000. As the preferred member of the JV, we are entitled to receive a 15% preferred return, a portion of which is paid in cash and a portion of which is deferred if the cash flow of the JV is insufficient to pay all of the accrued preferred return. The unpaid accrued preferred return will be accrued to the extent of the common member’s capital account balance in the underlying JV (as determined in accordance with GAAP). We did not accrue the deferred portion of the preferred return during the six months ended June 30, 2016. We continue to evaluate our claim on the estimated net assets of the underlying joint venture quarterly. Any
11
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
unpaid accrued preferred return, whether recorded or unrecorded by us, is due and payable upon redemption.
The JV is intended to be self-financing and other than our preferred capital contributions, we are not required to provide any direct support and we are not entitled to share in the JV’s earnings or losses. As a result, we believe our maximum exposure to loss due to our investment in the JV would be limited to our preferred capital contributions plus any unpaid accrued preferred return. We have concluded that the JV meets the accounting criteria to be considered as a variable interest entity (or VIE). However, because we do not control the entity, nor do we have any role in the day-to-day management, we are not the primary beneficiary of the JV. Therefore, we account for our JV investment using the equity method. During the second quarter of 2016, we provided an additional preferred capital contribution of $480,000. Accordingly, we have a remaining preferred capital contribution commitment of $5,027,000. During the six months ended June 30, 2016, we recognized $550,000 in income and received $1,027,000 of cash from our preferred equity investment in the JV.
Also, during 2015, we originated a $2,900,000 mezzanine loan to develop a 99-unit combination ALF, MC and ILF community. The loan matures on November 1, 2020 and bears interest at 10% for the first two years escalating to 12% until November 1, 2018 and, 15% thereafter. Interest is deferred for a period ending on the earlier of February 1, 2017 or the effective date of the certificate of occupancy. During this period, the borrower is not required to pay any interest; however, the unpaid deferred interest accrues to the loan principal balance. In addition to the interest payments, the borrower is required to make cash flow participation payments. We have evaluated this acquisition, development and construction (or ADC) arrangement and determined that the characteristics are similar to a jointly-owned investment or partnership, and accordingly, the investment is accounted for as an unconsolidated joint venture under the equity method of accounting instead of loan accounting.
4.Notes Receivable
Notes receivable consists of various loans and line of credit agreements. The following table summarizes our notes receivable activities for the six months ended June 30, 2016 and 2015 (dollar amounts in thousands):
|
Six months ended June 30, |
|
||||
|
2016 |
|
2015 |
|
||
Advances under notes receivable |
$ |
414 |
|
$ |
1,254 |
|
Principal payments received under notes receivable |
|
(60) |
|
|
- |
|
Reclassed to real estate under development |
|
- |
|
|
(316) |
|
Net increase in notes receivable |
$ |
354 |
|
$ |
938 |
|
At June 30, 2016, we had six loans and line of credit agreements with on-going commitments totaling $2,525,000. As of June 30, 2016, we have remaining commitments of $2,228,000 under these agreements.
12
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
5.Debt Obligations
The following table sets forth information regarding debt obligations by component as of June 30, 2016 and December 31, 2015 (dollar amounts in thousands):
|
|
|
|
|
|
||||||||||
|
|
|
|
At June 30, 2016 |
|
At December 31, 2015 |
|
||||||||
|
|
Applicable |
|
|
|
Available |
|
|
|
Available |
|
||||
|
|
Interest |
|
Outstanding |
|
for |
|
Outstanding |
|
for |
|
||||
Debt Obligations |
|
Rate(1) |
|
Balance |
|
Borrowing |
|
Balance |
|
Borrowing |
|
||||
Bank borrowings |
|
1.96% |
|
$ |
122,000 |
|
$ |
478,000 |
|
$ |
120,500 |
|
$ |
479,500 |
|
Senior unsecured notes, net of debt issue cost |
|
4.60% |
|
|
484,734 |
|
|
40,000 |
|
|
451,372 |
|
|
33,333 |
|
Total |
|
4.07% |
|
$ |
606,734 |
|
|
|
|
$ |
571,872 |
|
|
|
|
(1) |
Represents weighted average of interest rate as of June 30, 2016. |
Bank Borrowings. We have an Unsecured Credit Agreement that provides for a revolving line of credit up to $600,000,000. The Unsecured Credit Agreement matures on October 14, 2018 and provides for a one-year extension option at our discretion, subject to customary conditions. Based on our leverage at June 30, 2016, the facility provides for interest annually at LIBOR plus 150 basis points and an unused commitment fee of 35 basis points. During the six months ended June 30, 2016 and 2015 we borrowed $77,500,000 and $82,000,000, respectively, under our Unsecured Credit Agreement. Additionally, we repaid $76,000,000 and $1,500,000, respectively, under our unsecured revolving line of credits. At June 30, 2016, we were in compliance with all covenants.
Subsequent to June 30, 2016, we repaid $41,000,000 under our unsecured revolving line of credit. Accordingly, we have $81,000,000 outstanding under our unsecured revolving line of credit with $519,000,000 available for borrowing.
Senior Unsecured Notes. During the three months ended June 30, 2016, we sold $37,500,000 senior unsecured term notes to affiliates and managed accounts of Prudential Investment Management, Inc. (or Prudential) with an annual fixed rate of 4.15%. The notes have an average 10-year life, scheduled principal payments and will mature in 2028. Additionally, we amended our agreement with AIG Asset Management (U.S.) LLC (or AIG) which provides for the possible issuance of up to an additional $40,000,000 unsecured notes. Subsequent to June 30, 2016, we sold $40,000,000 senior unsecured term notes to affiliated insurance company investment advisory clients of AIG with a coupon of 3.99%. The notes have an average 10-year life, fixed interest rate and will mature in 2031.
Subsequent to June 30, 2016, we paid $12,500,000 in regular scheduled principal payments to Prudential. Accordingly, we have $12,500,000 available under our shelf agreement with Prudential.
13
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
6.Equity
Equity activity was as follows (in thousands):
|
|
Total |
|
|
|
|
Equity |
|
|
Balance at December 31, 2015 |
|
$ |
659,202 |
|
Net income |
|
|
42,038 |
|
Proceeds from common stock offering, net of offering costs |
|
|
70,563 |
|
Stock-based compensation expense |
|
|
2,019 |
|
Stock option exercise |
|
|
159 |
|
Reclassification adjustment |
|
|
(33) |
|
Common stock dividends |
|
|
(41,031) |
|
Other |
|
|
(2,174) |
|
Balance at June 30, 2016 |
|
$ |
730,743 |
|
Preferred Stock. We had 2,000,000 shares of our 8.5% Series C Cumulative Convertible Preferred Stock (or Series C preferred stock) outstanding. Our Series C preferred stock was convertible into 2,000,000 shares of our common stock at $19.25 per share and dividends were payable quarterly. During 2015, the sole holder of our Series C Preferred stock elected to convert all of its preferred shares into 2,000,000 shares of common stock. Accordingly, we had no preferred stock outstanding as of June 30, 2016.
Common Stock. During 2015, we entered into equity distribution agreements to issue and sell, from time to time, up to $200,000,000 in aggregate offering price of our common shares. Sales of common shares are made by means of ordinary brokers’ transactions, which may include block trades, or transactions that are deemed to be “at the market” offerings. During the six months ended June 30, 2016, we sold 1,490,394 shares of common stock for $70,885,000 in net proceeds under our equity distribution agreements. In conjunction with the sale of common stock, we reclassified $322,000 of accumulated costs associated with the equity distribution agreements to additional paid in capital. At June 30, 2016, we had $127,853,000 available under these agreements. Subsequent to June 30, 2016, we sold 152,623 shares of common stock for $7,715,000 in net proceeds under our equity distribution agreements. Accordingly, we have approximately $120,000,000 available under these agreements.
Also, during the six months ended June 30, 2016 and 2015, we acquired 49,094 shares and 4,609 shares respectively, of common stock held by employees who tendered owned shares to satisfy tax withholding obligations.
Available Shelf Registrations. We had an automatic shelf registration statement which was filed in 2013 and provided us with the capacity to publicly offer up to $800,000,000 in common stock, preferred stock, warrants, debt, depositary shares, or units. In advance of the three-year expiration of the automatic shelf registration statement we filed in 2013, we filed a new automatic shelf registration statement with the SEC on January 29, 2016 to provide us with additional capacity to publicly offer an indeterminate amount of common stock, preferred stock, warrants, debt, depositary shares, or units. We may from time to time raise capital under the automatic registration statement we filed in 2016 (until its expiration on January 29, 2019) in amounts, at prices, and on terms to be announced when and if the securities are offered. The specifics of any future offerings, along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of the offering.
14
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
Distributions. We declared and paid the following cash dividends (in thousands):
|
|
Six Months Ended |
|
|
||||||||||
|
|
June 30, 2016 |
|
June 30, 2015 |
|
|
||||||||
|
|
Declared |
|
Paid |
|
Declared |
|
Paid |
|
|
||||
Preferred Stock Series C |
|
$ |
— |
|
$ |
— |
|
$ |
1,636 |
|
$ |
1,636 |
|
|
Common Stock |
|
|
41,031 |
(1) |
|
41,031 |
(1) |
|
36,247 |
(2) |
|
36,247 |
(2) |
|
Total |
|
$ |
41,031 |
|
$ |
41,031 |
|
$ |
37,883 |
|
$ |
37,883 |
|
|
(1) |
Represents $0.18 per share per month for the six months ended June 30, 2016. |
(2) |
Represents $0.17 per share per month for the six months ended June 30, 2015. |
In July 2016, we declared a monthly cash dividend of $0.18 per share on our common stock for the months of July, August and September, payable on July 29, August 31, and September 30, 2016, respectively, to stockholders of record on July 21, August 23, and September 22, 2016, respectively.
Accumulated Other Comprehensive Income. At June 30, 2016 and December 31, 2015, accumulated comprehensive income of $13,000 and $47,000, respectively, represents the net unrealized holding gains on available-for-sale REMIC Certificates recorded in 2005 when we repurchased the loans in the underlying loan pool. This amount is being amortized to increase interest income over the remaining life of the loans that we repurchased from the REMIC Pool.
Stock-Based Compensation. During 2015, we adopted and our shareholders approved the 2015 Equity Participation Plan (or the 2015 Plan) which replaces the 2008 Equity Participation Plan (or the 2008 Plan). Under the 2015 Plan, 1,400,000 shares of common stock have been reserved for awards, including nonqualified stock option grants and restricted stock grants to officers, employees, non-employee directors and consultants. The terms of the awards granted under the 2015 Plan are set by our compensation committee at its discretion. During the six months ended June 30, 2016 and 2015, no stock options were granted. The stock options exercised during the six months ended June 30, 2016 and 2015 were as follows:
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Options |
|
Exercise |
|
Option |
|
Market |
|
|||
|
|
Exercised |
|
Price |
|
Value |
|
Value(1) |
|
|||
2016 |
|
6,667 |
|
$ |
23.79 |
|
$ |
159,000 |
|
$ |
311,000 |
|
2015 |
|
3,333 |
|
$ |
23.79 |
|
$ |
79,000 |
|
$ |
140,000 |
|
(1) |
As of the exercise date. |
At June 30, 2016, we had 33,334 stock options outstanding of which 28,334 stock options are exercisable. Compensation expense related to the vesting of stock options was $8,000 for each of the six months ended June 30, 2016 and 2015. At June 30, 2016, we had 5,000 unvested stock options. The remaining compensation expense to be recognized related to the future service period of unvested outstanding stock options for 2016 and 2017 is $7,000 and $3,000, respectively.
15
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
During the six months ended June 30, 2015, we cancelled 640 shares of restricted stock under the 2008 Plan. During the six months ended June 30, 2016 and 2015, we granted restricted stock and performance based stock units for a total of 127,087 and 92,150 shares, respectively, under the 2015 Plan and 2008 Plan as follows:
|
|
|
|
Price per |
|
|
|
|
Year |
|
No. of Shares |
|
Share |
|
Vesting Period |
|
|
2016 |
|
65,300 |
|
$ |
43.24 |
|
ratably over 3 years |
|
|
|
54,107 |
|
$ |
46.87 |
|
TSR targets (1) |
|
|
|
7,680 |
|
$ |
46.87 |
|
June 1, 2017 |
|
|
|
127,087 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
65,750 |
|
$ |
44.45 |
|
ratably over 3 years |
|
|
|
18,000 |
|
$ |
42.30 |
|
ratably over 3 years |
|
|
|
8,400 |
|
$ |
42.30 |
|
June 2, 2016 |
|
|
|
92,150 |
|
|
|
|
|
|
(1) |
Vesting is based on achieving certain total shareholder return (or TSR) targets in 3.7 years with acceleration opportunity in 2.7 years. |
Compensation expense recognized related to the vesting of restricted common stock for the six months ended June 30, 2016 was $2,012,000, compared to $2,073,000 for the same period in 2015. At June 30, 2016, the total number of restricted common shares that are scheduled to vest and remaining compensation expense to be recognized related to the future service period of unvested outstanding restricted common stock are as follows:
|
|
Number |
|
Remaining |
|
|
|
|
of |
|
Compensation |
|
|
Vesting Date |
|
Awards |
|
Expense |
|
|
2016 |
|
980 |
|
$ |
2,253,000 |
|
2017 |
|
85,343 |
|
|
3,428,000 |
|
2018 |
|
49,352 |
|
|
2,071,000 |
|
2019 |
|
75,878 |
(1) |
|
236,000 |
|
|
|
211,553 |
|
$ |
7,988,000 |
|
(1) |
Includes 54,107 performance based stock units. The performance based stock units are valued utilizing a lattice-binomial option pricing model based on Monte Carlo simulations. The company recognizes the fair value of the awards over the applicable vesting period as compensation expense. |
16
LTC PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED
(Unaudited)
7.Commitments and Contingencies
At June 30, 2016, we had commitments as follows (in thousands):
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
Investment |
|
2016 |
|
Commitment |
|
Remaining |
|
||||
|
|
Commitment |
|
Funding |
|
Funded |
|
Commitment |
|
||||
Real estate properties (See Note 2) |
|
$ |
99,152 |
(1) |
$ |
27,400 |
|
$ |
60,523 |
|
$ |
38,629 |
|
Accrued incentives and earn-out liabilities (2) |
|
|
18,600 |
|
|
1,434 |
|
|
2,239 |
|
|
16,361 |
|
Lease incentives |
|
|