These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended
March 31, 2018
|
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from to
|
|
|
Maryland
|
|
47-2887436
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
18191 Von Karman Avenue, Suite 300,
Irvine, California
|
|
92612
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
|
|
Non-accelerated filer
|
x
|
Smaller reporting company
|
o
|
|
|
|
|
Emerging growth company
|
x
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
ASSETS
|
|||||||
|
Real estate investments, net
|
$
|
437,688,000
|
|
|
$
|
419,665,000
|
|
|
Cash and cash equivalents
|
9,158,000
|
|
|
7,087,000
|
|
||
|
Accounts and other receivables, net
|
4,985,000
|
|
|
2,838,000
|
|
||
|
Restricted cash
|
16,000
|
|
|
16,000
|
|
||
|
Real estate deposits
|
2,075,000
|
|
|
500,000
|
|
||
|
Identified intangible assets, net
|
43,920,000
|
|
|
44,821,000
|
|
||
|
Other assets, net
|
5,800,000
|
|
|
5,226,000
|
|
||
|
Total assets
|
$
|
503,642,000
|
|
|
$
|
480,153,000
|
|
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY
|
|||||||
|
Liabilities:
|
|
|
|
||||
|
Mortgage loans payable, net(1)
|
$
|
11,483,000
|
|
|
$
|
11,567,000
|
|
|
Line of credit and term loan(1)
|
62,300,000
|
|
|
84,100,000
|
|
||
|
Accounts payable and accrued liabilities(1)
|
21,995,000
|
|
|
19,428,000
|
|
||
|
Accounts payable due to affiliates(1)
|
8,146,000
|
|
|
8,118,000
|
|
||
|
Identified intangible liabilities, net
|
1,653,000
|
|
|
1,737,000
|
|
||
|
Security deposits, prepaid rent and other liabilities(1)
|
1,694,000
|
|
|
977,000
|
|
||
|
Total liabilities
|
107,271,000
|
|
|
125,927,000
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 9)
|
|
|
|
||||
|
|
|
|
|
||||
|
Redeemable noncontrolling interests (Note 10)
|
1,002,000
|
|
|
1,002,000
|
|
||
|
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, $0.01 par value per share; 200,000,000 shares authorized; none issued and outstanding
|
—
|
|
|
—
|
|
||
|
Class T common stock, $0.01 par value per share; 900,000,000 shares authorized; 45,226,189 and 39,972,049 shares issued and outstanding as of March 31, 2018 and December 31, 2017, respectively
|
452,000
|
|
|
400,000
|
|
||
|
Class I common stock, $0.01 par value per share; 100,000,000 shares authorized; 2,637,800 and 2,235,111 shares issued and outstanding as of March 31, 2018 and December 31, 2017, respectively
|
26,000
|
|
|
22,000
|
|
||
|
Additional paid-in capital
|
427,228,000
|
|
|
376,284,000
|
|
||
|
Accumulated deficit
|
(32,337,000
|
)
|
|
(23,482,000
|
)
|
||
|
Total stockholders’ equity
|
395,369,000
|
|
|
353,224,000
|
|
||
|
Total liabilities, redeemable noncontrolling interests and stockholders’ equity
|
$
|
503,642,000
|
|
|
$
|
480,153,000
|
|
|
(1)
|
Such liabilities of Griffin-American Healthcare REIT IV, Inc. as of
March 31, 2018
and
December 31, 2017
represented liabilities of Griffin-American Healthcare REIT IV Holdings, LP, a variable interest entity and consolidated subsidiary of Griffin-American Healthcare REIT IV, Inc. The creditors of Griffin-American Healthcare REIT IV Holdings, LP do not have recourse against Griffin-American Healthcare REIT IV, Inc., except for the Corporate Line of Credit, as defined in Note 7, held by Griffin-American Healthcare REIT IV Holdings, LP in the amount of
$62,300,000
and
$84,100,000
as of
March 31, 2018
and
December 31, 2017
, respectively, which is guaranteed by Griffin-American Healthcare REIT IV, Inc.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Revenues:
|
|
|
|
||||
|
Real estate revenue
|
$
|
9,433,000
|
|
|
$
|
4,052,000
|
|
|
Resident fees and services
|
8,409,000
|
|
|
—
|
|
||
|
Total revenues
|
17,842,000
|
|
|
4,052,000
|
|
||
|
Expenses:
|
|
|
|
||||
|
Rental expenses
|
2,351,000
|
|
|
1,187,000
|
|
||
|
Property operating expenses
|
7,233,000
|
|
|
—
|
|
||
|
General and administrative
|
2,120,000
|
|
|
748,000
|
|
||
|
Acquisition related expenses
|
95,000
|
|
|
73,000
|
|
||
|
Depreciation and amortization
|
7,195,000
|
|
|
1,711,000
|
|
||
|
Total expenses
|
18,994,000
|
|
|
3,719,000
|
|
||
|
Interest expense (including amortization of deferred financing costs and debt premium)
|
(1,084,000
|
)
|
|
(418,000
|
)
|
||
|
Net loss
|
(2,236,000
|
)
|
|
(85,000
|
)
|
||
|
Less: net loss attributable to redeemable noncontrolling interests
|
67,000
|
|
|
—
|
|
||
|
Net loss attributable to controlling interest
|
$
|
(2,169,000
|
)
|
|
$
|
(85,000
|
)
|
|
Net loss per Class T and Class I common share attributable to controlling interest — basic and diluted
|
$
|
(0.05
|
)
|
|
$
|
(0.01
|
)
|
|
Weighted average number of Class T and Class I common shares outstanding — basic and diluted
|
45,136,647
|
|
|
14,655,107
|
|
||
|
Distributions declared per Class T and Class I common share
|
$
|
0.15
|
|
|
$
|
0.15
|
|
|
|
Class T and Class I Common Stock
|
|
|
|
|
|
|
|
|||||||||||
|
|
Number
of Shares
|
|
Amount
|
|
Additional
Paid-In Capital
|
|
Accumulated
Deficit
|
|
Total
Stockholders’
Equity
|
|
|||||||||
|
BALANCE — December 31, 2017
|
42,207,160
|
|
|
$
|
422,000
|
|
|
$
|
376,284,000
|
|
|
$
|
(23,482,000
|
)
|
|
$
|
353,224,000
|
|
|
|
Issuance of common stock
|
5,314,261
|
|
|
53,000
|
|
|
52,767,000
|
|
|
—
|
|
|
52,820,000
|
|
|
||||
|
Offering costs — common stock
|
—
|
|
|
—
|
|
|
(4,992,000
|
)
|
|
—
|
|
|
(4,992,000
|
)
|
|
||||
|
Issuance of common stock under the DRIP
|
383,756
|
|
|
3,000
|
|
|
3,603,000
|
|
|
—
|
|
|
3,606,000
|
|
|
||||
|
Amortization of nonvested common stock compensation
|
—
|
|
|
—
|
|
|
30,000
|
|
|
—
|
|
|
30,000
|
|
|
||||
|
Repurchase of common stock
|
(41,188
|
)
|
|
—
|
|
|
(397,000
|
)
|
|
—
|
|
|
(397,000
|
)
|
|
||||
|
Fair value adjustment to redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
(67,000
|
)
|
|
—
|
|
|
(67,000
|
)
|
|
||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,686,000
|
)
|
|
(6,686,000
|
)
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,169,000
|
)
|
|
(2,169,000
|
)
|
(1)
|
||||
|
BALANCE — March 31, 2018
|
47,863,989
|
|
|
$
|
478,000
|
|
|
$
|
427,228,000
|
|
|
$
|
(32,337,000
|
)
|
|
$
|
395,369,000
|
|
|
|
|
Class T and Class I Common Stock
|
|
|
|
|
|
|
|
|||||||||||
|
|
Number
of Shares
|
|
Amount
|
|
Additional
Paid-In Capital
|
|
Accumulated
Deficit
|
|
Total
Stockholders’
Equity
|
|
|||||||||
|
BALANCE — December 31, 2016
|
11,377,439
|
|
|
$
|
114,000
|
|
|
$
|
99,492,000
|
|
|
$
|
(7,351,000
|
)
|
|
$
|
92,255,000
|
|
|
|
Issuance of common stock
|
7,609,328
|
|
|
76,000
|
|
|
75,539,000
|
|
|
—
|
|
|
75,615,000
|
|
|
||||
|
Offering costs — common stock
|
—
|
|
|
—
|
|
|
(7,608,000
|
)
|
|
—
|
|
|
(7,608,000
|
)
|
|
||||
|
Issuance of common stock under the DRIP
|
113,147
|
|
|
1,000
|
|
|
1,062,000
|
|
|
—
|
|
|
1,063,000
|
|
|
||||
|
Amortization of nonvested common stock compensation
|
—
|
|
|
—
|
|
|
14,000
|
|
|
—
|
|
|
14,000
|
|
|
||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,171,000
|
)
|
|
(2,171,000
|
)
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(85,000
|
)
|
|
(85,000
|
)
|
|
||||
|
BALANCE — March 31, 2017
|
19,099,914
|
|
|
$
|
191,000
|
|
|
$
|
168,499,000
|
|
|
$
|
(9,607,000
|
)
|
|
$
|
159,083,000
|
|
|
|
(1)
|
Amount excludes
$(67,000)
of net loss attributable to redeemable noncontrolling interests for the three months ended March 31, 2018.
See Note 10, Redeemable Noncontrolling Interests
, for a further discussion.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
||||
|
Net loss
|
$
|
(2,236,000
|
)
|
|
$
|
(85,000
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
7,195,000
|
|
|
1,711,000
|
|
||
|
Other amortization (including deferred financing costs, above/below-market leases, leasehold interests, above-market leasehold interests and debt premium)
|
207,000
|
|
|
77,000
|
|
||
|
Deferred rent
|
(633,000
|
)
|
|
(273,000
|
)
|
||
|
Stock based compensation
|
30,000
|
|
|
14,000
|
|
||
|
Share discounts
|
—
|
|
|
3,000
|
|
||
|
Bad debt expense
|
347,000
|
|
|
14,000
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts and other receivables
|
(1,807,000
|
)
|
|
50,000
|
|
||
|
Other assets
|
(98,000
|
)
|
|
(422,000
|
)
|
||
|
Accounts payable and accrued liabilities
|
1,378,000
|
|
|
429,000
|
|
||
|
Accounts payable due to affiliates
|
18,000
|
|
|
37,000
|
|
||
|
Security deposits, prepaid rent and other liabilities
|
291,000
|
|
|
(165,000
|
)
|
||
|
Net cash provided by operating activities
|
4,692,000
|
|
|
1,390,000
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
||||
|
Acquisitions of real estate investments
|
(23,190,000
|
)
|
|
(74,714,000
|
)
|
||
|
Capital expenditures
|
(687,000
|
)
|
|
(39,000
|
)
|
||
|
Real estate deposits
|
(1,575,000
|
)
|
|
(800,000
|
)
|
||
|
Pre-acquisition expenses
|
(42,000
|
)
|
|
—
|
|
||
|
Net cash used in investing activities
|
(25,494,000
|
)
|
|
(75,553,000
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
||||
|
Payments on mortgage loans payable
|
(96,000
|
)
|
|
(62,000
|
)
|
||
|
Borrowings under the line of credit and term loan
|
22,600,000
|
|
|
60,000,000
|
|
||
|
Payments on the line of credit and term loan
|
(44,400,000
|
)
|
|
(58,300,000
|
)
|
||
|
Proceeds from issuance of common stock
|
52,094,000
|
|
|
76,125,000
|
|
||
|
Deferred financing costs
|
(2,000
|
)
|
|
(14,000
|
)
|
||
|
Repurchase of common stock
|
(397,000
|
)
|
|
—
|
|
||
|
Payment of offering costs
|
(4,125,000
|
)
|
|
(3,009,000
|
)
|
||
|
Security deposits
|
(2,000
|
)
|
|
—
|
|
||
|
Distributions paid
|
(2,799,000
|
)
|
|
(755,000
|
)
|
||
|
Net cash provided by financing activities
|
22,873,000
|
|
|
73,985,000
|
|
||
|
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
2,071,000
|
|
|
(178,000
|
)
|
||
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH — Beginning of period
|
7,103,000
|
|
|
2,237,000
|
|
||
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH — End of period
|
$
|
9,174,000
|
|
|
$
|
2,059,000
|
|
|
|
|
|
|
||||
|
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
|
|
|
||||
|
Beginning of period:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
7,087,000
|
|
|
$
|
2,237,000
|
|
|
Restricted cash
|
16,000
|
|
|
—
|
|
||
|
Cash, cash equivalents and restricted cash
|
$
|
7,103,000
|
|
|
$
|
2,237,000
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
End of period:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
9,158,000
|
|
|
$
|
2,059,000
|
|
|
Restricted cash
|
16,000
|
|
|
—
|
|
||
|
Cash, cash equivalents and restricted cash
|
$
|
9,174,000
|
|
|
$
|
2,059,000
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
||||
|
Cash paid for:
|
|
|
|
||||
|
Interest
|
$
|
879,000
|
|
|
$
|
356,000
|
|
|
Income taxes
|
$
|
1,000
|
|
|
$
|
2,000
|
|
|
SUPPLEMENTAL DISCLOSURE OF NONCASH ACTIVITIES
|
|
|
|
||||
|
Investing Activities:
|
|
|
|
||||
|
Accrued capital expenditures
|
$
|
1,285,000
|
|
|
$
|
669,000
|
|
|
Accrued pre-acquisition expenses
|
$
|
119,000
|
|
|
$
|
—
|
|
|
Tenant improvement overage
|
$
|
429,000
|
|
|
$
|
—
|
|
|
The following represents the increase in certain assets and liabilities in connection with our acquisitions of real estate investments:
|
|
|
|
||||
|
Other assets
|
$
|
8,000
|
|
|
$
|
103,000
|
|
|
Accounts payable and accrued liabilities
|
$
|
112,000
|
|
|
$
|
125,000
|
|
|
Security deposits and prepaid rent
|
$
|
—
|
|
|
$
|
360,000
|
|
|
Financing Activities:
|
|
|
|
||||
|
Issuance of common stock under the DRIP
|
$
|
3,606,000
|
|
|
$
|
1,063,000
|
|
|
Distributions declared but not paid
|
$
|
2,398,000
|
|
|
$
|
885,000
|
|
|
Accrued Contingent Advisor Payment
|
$
|
7,760,000
|
|
|
$
|
7,456,000
|
|
|
Accrued stockholder servicing fee
|
$
|
13,423,000
|
|
|
$
|
6,540,000
|
|
|
Receivable from transfer agent
|
$
|
1,158,000
|
|
|
$
|
521,000
|
|
|
|
March 31,
2018
|
|
December 31,
2017
|
||||
|
Building and improvements
|
$
|
390,654,000
|
|
|
$
|
371,890,000
|
|
|
Land
|
54,723,000
|
|
|
52,202,000
|
|
||
|
Furniture, fixtures and equipment
|
4,498,000
|
|
|
4,458,000
|
|
||
|
|
449,875,000
|
|
|
428,550,000
|
|
||
|
Less: accumulated depreciation
|
(12,187,000
|
)
|
|
(8,885,000
|
)
|
||
|
|
$
|
437,688,000
|
|
|
$
|
419,665,000
|
|
|
Acquisition(1)
|
|
Location
|
|
Type
|
|
Date
Acquired
|
|
Contract
Purchase
Price
|
|
Corporate
Line of
Credit(2)
|
|
Total
Acquisition
Fee(3)
|
||||||
|
Central Wisconsin Senior Care Portfolio
|
|
Sun Prairie and Waunakee, WI
|
|
Skilled Nursing
|
|
03/01/18
|
|
$
|
22,600,000
|
|
|
$
|
22,600,000
|
|
|
$
|
1,018,000
|
|
|
(1)
|
We own
100%
of our property acquired in 2018.
|
|
(2)
|
Represents a borrowing under the Corporate Line of Credit, as defined in
Note 7, Line of Credit and Term Loan
, at the time of acquisition.
|
|
(3)
|
Our advisor was paid, as compensation for services rendered in connection with the investigation, selection and acquisition of our property, a base acquisition fee of
2.25%
of the contract purchase price upon the closing of the acquisition. In addition, the total acquisition fee includes a Contingent Advisor Payment, as defined in
Note 12, Related Party Transactions
, in the amount of
2.25%
of the contract purchase price of the property acquired, which shall be paid by us to our advisor, subject to the satisfaction of certain conditions.
See Note 12, Related Party Transactions
— Acquisition and Development Stage — Acquisition Fee, for a further discussion.
|
|
|
|
2018
Acquisition
|
||
|
Building and improvements
|
|
$
|
17,845,000
|
|
|
Land
|
|
2,517,000
|
|
|
|
In-place leases
|
|
2,933,000
|
|
|
|
Total assets acquired
|
|
23,295,000
|
|
|
|
Total liabilities assumed
|
|
—
|
|
|
|
Net assets acquired
|
|
$
|
23,295,000
|
|
|
|
March 31,
2018
|
|
December 31,
2017
|
||||
|
In-place leases, net of accumulated amortization of $9,530,000 and $5,832,000 as of March 31, 2018 and December 31, 2017, respectively (with a weighted average remaining life of 8.1 years and 7.3 years as of March 31, 2018 and December 31, 2017, respectively)
|
$
|
36,926,000
|
|
|
$
|
37,766,000
|
|
|
Leasehold interests, net of accumulated amortization of $143,000 and $119,000 as of March 31, 2018 and December 31, 2017, respectively (with a weighted average remaining life of 70.3 years and 70.6 years as of March 31, 2018 and December 31, 2017, respectively)
|
6,269,000
|
|
|
6,292,000
|
|
||
|
Above-market leases, net of accumulated amortization of $211,000 and $173,000 as of March 31, 2018 and December 31, 2017, respectively (with a weighted average remaining life of 5.4 years and 5.6 years as of March 31, 2018 and December 31, 2017, respectively)
|
725,000
|
|
|
763,000
|
|
||
|
|
$
|
43,920,000
|
|
|
$
|
44,821,000
|
|
|
Year
|
|
Amount
|
||
|
2018
|
|
$
|
9,663,000
|
|
|
2019
|
|
4,644,000
|
|
|
|
2020
|
|
4,053,000
|
|
|
|
2021
|
|
3,657,000
|
|
|
|
2022
|
|
3,140,000
|
|
|
|
Thereafter
|
|
18,763,000
|
|
|
|
|
|
$
|
43,920,000
|
|
|
|
March 31,
2018
|
|
December 31,
2017
|
||||
|
Deferred rent receivables
|
$
|
2,546,000
|
|
|
$
|
1,912,000
|
|
|
Prepaid expenses and deposits
|
1,696,000
|
|
|
1,532,000
|
|
||
|
Deferred financing costs, net of accumulated amortization of $772,000 and $554,000 as of March 31, 2018 and December 31, 2017, respectively(1)
|
1,238,000
|
|
|
1,456,000
|
|
||
|
Lease commissions, net of accumulated amortization of $17,000 and $9,000 as of March 31, 2018 and December 31, 2017, respectively
|
320,000
|
|
|
326,000
|
|
||
|
|
$
|
5,800,000
|
|
|
$
|
5,226,000
|
|
|
(1)
|
In accordance with ASU 2015-03,
Simplifying the Presentation of Debt Issuance Costs,
or ASU 2015-03, and ASU 2015-15,
Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements,
or ASU 2015-15, deferred financing costs, net only include costs related to the Corporate Line of Credit, as defined in
Note 7, Line of Credit and Term Loan
.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Beginning balance
|
$
|
11,567,000
|
|
|
$
|
3,965,000
|
|
|
Additions:
|
|
|
|
||||
|
Amortization of deferred financing costs(1)
|
15,000
|
|
|
2,000
|
|
||
|
Deductions:
|
|
|
|
||||
|
Scheduled principal payments on mortgage loans payable
|
(96,000
|
)
|
|
(62,000
|
)
|
||
|
Amortization of premium on mortgage loan payable
|
(3,000
|
)
|
|
(4,000
|
)
|
||
|
Ending balance
|
$
|
11,483,000
|
|
|
$
|
3,901,000
|
|
|
(1)
|
In accordance with ASU 2015-03 and ASU 2015-15, deferred financing costs only includes costs related to our mortgage loans payable.
|
|
Year
|
|
Amount
|
||
|
2018
|
|
$
|
290,000
|
|
|
2019
|
|
407,000
|
|
|
|
2020
|
|
8,036,000
|
|
|
|
2021
|
|
314,000
|
|
|
|
2022
|
|
330,000
|
|
|
|
Thereafter
|
|
2,161,000
|
|
|
|
|
|
$
|
11,538,000
|
|
|
|
March 31,
2018
|
|
December 31,
2017
|
||||
|
Below-market leases, net of accumulated amortization of $428,000 and $345,000 as of March 31, 2018 and December 31, 2017, respectively (with a weighted average remaining life of 6.3 years and 6.4 years as of March 31, 2018 and December 31, 2017, respectively)
|
$
|
1,266,000
|
|
|
$
|
1,349,000
|
|
|
Above-market leasehold interests, net of accumulated amortization of $8,000 and $6,000 as of March 31, 2018 and December 31, 2017, respectively (with a weighted average remaining life of 51.9 years and 52.2 years as of March 31, 2018 and December 31, 2017, respectively)
|
387,000
|
|
|
388,000
|
|
||
|
|
$
|
1,653,000
|
|
|
$
|
1,737,000
|
|
|
Year
|
|
Amount
|
||
|
2018
|
|
$
|
254,000
|
|
|
2019
|
|
310,000
|
|
|
|
2020
|
|
147,000
|
|
|
|
2021
|
|
125,000
|
|
|
|
2022
|
|
125,000
|
|
|
|
Thereafter
|
|
692,000
|
|
|
|
|
|
$
|
1,653,000
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Beginning balance
|
|
$
|
1,002,000
|
|
|
$
|
2,000
|
|
|
Net loss attributable to redeemable noncontrolling interests
|
|
(67,000
|
)
|
|
—
|
|
||
|
Fair value adjustment to redemption value
|
|
67,000
|
|
|
—
|
|
||
|
Ending balance
|
|
$
|
1,002,000
|
|
|
$
|
2,000
|
|
|
|
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
|
|
|
2018
|
|
2017
|
||||||||||
|
Officer’s Name
|
|
Title
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
||||||
|
Jeffrey T. Hanson
|
|
Chief Executive Officer and Chairman of the Board of Directors
|
|
$
|
118,000
|
|
|
12,785
|
|
|
$
|
57,000
|
|
|
6,178
|
|
|
Danny Prosky
|
|
President and Chief Operating Officer
|
|
123,000
|
|
|
13,305
|
|
|
60,000
|
|
|
6,423
|
|
||
|
Mathieu B. Streiff
|
|
Executive Vice President and General Counsel
|
|
123,000
|
|
|
13,317
|
|
|
60,000
|
|
|
6,436
|
|
||
|
Brian S. Peay
|
|
Chief Financial Officer
|
|
13,000
|
|
|
1,405
|
|
|
—
|
|
|
—
|
|
||
|
Stefan K.L. Oh
|
|
Executive Vice President of Acquisitions
|
|
8,000
|
|
|
869
|
|
|
8,000
|
|
|
842
|
|
||
|
Christopher M. Belford
|
|
Vice President of Asset Management
|
|
36,000
|
|
|
3,890
|
|
|
47,000
|
|
|
5,055
|
|
||
|
Wendie Newman
|
|
Vice President of Asset Management
|
|
2,000
|
|
|
233
|
|
|
2,000
|
|
|
165
|
|
||
|
|
|
|
|
$
|
423,000
|
|
|
45,804
|
|
|
$
|
234,000
|
|
|
25,099
|
|
|
Fee
|
|
March 31,
2018
|
|
December 31,
2017
|
||||
|
Contingent Advisor Payment
|
|
$
|
7,760,000
|
|
|
$
|
7,744,000
|
|
|
Asset management fees
|
|
325,000
|
|
|
316,000
|
|
||
|
Property management fees
|
|
51,000
|
|
|
43,000
|
|
||
|
Operating expenses
|
|
9,000
|
|
|
6,000
|
|
||
|
Construction management fees
|
|
1,000
|
|
|
1,000
|
|
||
|
Lease commissions
|
|
—
|
|
|
8,000
|
|
||
|
|
|
$
|
8,146,000
|
|
|
$
|
8,118,000
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying
Amount |
|
Fair
Value |
|
Carrying
Amount |
|
Fair
Value |
||||||||
|
Financial Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Mortgage loans payable
|
$
|
11,483,000
|
|
|
$
|
11,628,000
|
|
|
$
|
11,567,000
|
|
|
$
|
11,819,000
|
|
|
Line of credit and term loan
|
$
|
61,062,000
|
|
|
$
|
62,294,000
|
|
|
$
|
82,644,000
|
|
|
$
|
84,088,000
|
|
|
|
Amount
|
||
|
Federal deferred
|
$
|
(740,000
|
)
|
|
State deferred
|
(153,000
|
)
|
|
|
Valuation allowances
|
893,000
|
|
|
|
Total income tax expense (benefit)
|
$
|
—
|
|
|
|
|
Medical
Office Buildings |
|
Senior
Housing —
RIDEA
|
|
Senior
Housing |
|
Skilled
Nursing
Facilities
|
|
Three Months
Ended March 31, 2018 |
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Real estate revenue
|
|
$
|
6,944,000
|
|
|
$
|
—
|
|
|
$
|
2,288,000
|
|
|
$
|
201,000
|
|
|
$
|
9,433,000
|
|
|
Resident fees and services
|
|
—
|
|
|
8,409,000
|
|
|
—
|
|
|
—
|
|
|
8,409,000
|
|
|||||
|
Total revenues
|
|
6,944,000
|
|
|
8,409,000
|
|
|
2,288,000
|
|
|
201,000
|
|
|
17,842,000
|
|
|||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rental expenses
|
|
1,947,000
|
|
|
—
|
|
|
371,000
|
|
|
33,000
|
|
|
2,351,000
|
|
|||||
|
Property operating expenses
|
|
—
|
|
|
7,233,000
|
|
|
—
|
|
|
—
|
|
|
7,233,000
|
|
|||||
|
Segment net operating income
|
|
$
|
4,997,000
|
|
|
$
|
1,176,000
|
|
|
$
|
1,917,000
|
|
|
$
|
168,000
|
|
|
$
|
8,258,000
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative
|
|
|
|
|
|
|
|
|
|
$
|
2,120,000
|
|
||||||||
|
Acquisition related expenses
|
|
|
|
|
|
|
|
|
|
95,000
|
|
|||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
7,195,000
|
|
|||||||||
|
Interest expense (including amortization of deferred financing costs and debt premium)
|
|
|
|
|
|
|
|
|
|
(1,084,000
|
)
|
|||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
$
|
(2,236,000
|
)
|
||||||||
|
|
|
Medical
Office Buildings |
|
Senior
Housing |
|
Three Months
Ended March 31, 2017 |
||||||
|
Revenue:
|
|
|
|
|
|
|
||||||
|
Real estate revenue
|
|
$
|
3,671,000
|
|
|
$
|
381,000
|
|
|
$
|
4,052,000
|
|
|
Expenses:
|
|
|
|
|
|
|
||||||
|
Rental expenses
|
|
1,153,000
|
|
|
34,000
|
|
|
1,187,000
|
|
|||
|
Segment net operating income
|
|
$
|
2,518,000
|
|
|
$
|
347,000
|
|
|
$
|
2,865,000
|
|
|
Expenses:
|
|
|
|
|
|
|
||||||
|
General and administrative
|
|
|
|
|
|
$
|
748,000
|
|
||||
|
Acquisition related expenses
|
|
|
|
|
|
73,000
|
|
|||||
|
Depreciation and amortization
|
|
|
|
|
|
1,711,000
|
|
|||||
|
Interest expense (including amortization of deferred financing costs and debt premium)
|
|
|
|
|
|
(418,000
|
)
|
|||||
|
Net loss
|
|
|
|
|
|
$
|
(85,000
|
)
|
||||
|
|
March 31,
2018
|
|
December 31,
2017
|
||||
|
Medical office buildings
|
$
|
260,388,000
|
|
|
$
|
262,260,000
|
|
|
Senior housing — RIDEA
|
114,300,000
|
|
|
115,402,000
|
|
||
|
Senior housing
|
98,807,000
|
|
|
98,519,000
|
|
||
|
Skilled nursing facilities
|
23,438,000
|
|
|
—
|
|
||
|
Other
|
6,709,000
|
|
|
3,972,000
|
|
||
|
Total assets
|
$
|
503,642,000
|
|
|
$
|
480,153,000
|
|
|
Tenant
|
|
Annualized
Base Rent(1) |
|
Percentage of
Annualized Base
Rent
|
|
Acquisition
|
|
Reportable
Segment
|
|
GLA
(Sq Ft) |
|
Lease Expiration
Date |
|||
|
Colonial Oaks Master Tenant, LLC
|
|
$
|
4,112,000
|
|
|
11.6%
|
|
Lafayette Assisted Living Portfolio and Northern California Senior Housing Portfolio
|
|
Senior Housing
|
|
215,000
|
|
|
06/30/32
|
|
Prime Healthcare Services – Reno
|
|
$
|
3,803,000
|
|
|
10.8%
|
|
Reno MOB
|
|
Medical Office
|
|
145,000
|
|
|
03/31/20 – 12/31/25
|
|
(1)
|
Annualized base rent is based on contractual base rent from leases in effect as of
March 31, 2018
. The loss of any of these tenants or their inability to pay rent could have a material adverse effect on our business and results of operations.
|
|
Acquisition(1)
|
|
Location
|
|
Type
|
|
Date
Acquired
|
|
Contract
Purchase
Price
|
|
Corporate
Line of
Credit(2)
|
|
Total
Acquisition
Fee(3)
|
||||||
|
Sauk Prairie MOB
|
|
Prairie du Sac, WI
|
|
Medical Office
|
|
04/09/18
|
|
$
|
19,500,000
|
|
|
$
|
19,500,000
|
|
|
$
|
878,000
|
|
|
Surprise MOB
|
|
Surprise, AZ
|
|
Medical Office
|
|
04/27/18
|
|
11,650,000
|
|
|
8,000,000
|
|
|
524,000
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
31,150,000
|
|
|
$
|
27,500,000
|
|
|
$
|
1,402,000
|
|
|
(1)
|
We own
100%
of our properties acquired subsequent to March 31, 2018.
|
|
(2)
|
Represents borrowings under the Corporate Line of Credit, as amended, at the time of acquisition.
|
|
(3)
|
Our advisor was paid, as compensation for services rendered in connection with the investigation, selection and acquisition of our properties, a base acquisition fee of
2.25%
of the contract purchase price upon the closing of the acquisition. In addition, the total acquisition fee includes a Contingent Advisor Payment in the amount of
2.25%
of the contract purchase price of the properties acquired, which shall be paid by us to our advisor, subject to the satisfaction of certain conditions.
See Note 12, Related Party Transactions
— Acquisition and Development Stage — Acquisition Fee, for a further discussion.
|
|
|
March 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||||||
|
|
Number of
Buildings
|
|
Aggregate
Contract
Purchase Price
|
|
Leased %
|
|
Number of
Buildings
|
|
Aggregate
Contract
Purchase Price
|
|
Leased %
|
||||||||
|
Medical office buildings
|
18
|
|
|
$
|
262,290,000
|
|
|
92.8
|
%
|
|
12
|
|
|
$
|
195,620,000
|
|
|
92.7
|
%
|
|
Senior housing — RIDEA
|
10
|
|
|
109,500,000
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
%
|
||
|
Senior housing
|
12
|
|
|
94,350,000
|
|
|
100
|
%
|
|
2
|
|
|
16,750,000
|
|
|
100
|
%
|
||
|
Skilled nursing facilities
|
2
|
|
|
22,600,000
|
|
|
100
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
||
|
Total/weighted average(2)
|
42
|
|
|
$
|
488,740,000
|
|
|
95.6
|
%
|
|
14
|
|
|
$
|
212,370,000
|
|
|
93.4
|
%
|
|
(1)
|
The leased percentage for the resident units of our senior housing — RIDEA facilities was 76.3% for the three months ended March 31, 2018 and substantially all of our leases with residents at such properties are for a term of one year or less.
|
|
(2)
|
Leased percentage excludes our senior housing — RIDEA facilities.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Real Estate Revenue
|
|
|
|
||||
|
Medical office buildings
|
$
|
6,944,000
|
|
|
$
|
3,671,000
|
|
|
Senior housing
|
2,288,000
|
|
|
381,000
|
|
||
|
Skilled nursing facilities
|
201,000
|
|
|
—
|
|
||
|
Total real estate revenue
|
9,433,000
|
|
|
4,052,000
|
|
||
|
Resident Fees and Services
|
|
|
|
||||
|
Senior housing — RIDEA
|
8,409,000
|
|
|
—
|
|
||
|
Total resident fees and services
|
8,409,000
|
|
|
—
|
|
||
|
Total revenues
|
$
|
17,842,000
|
|
|
$
|
4,052,000
|
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
|
Rental Expenses
|
|
|
|
|
|
|
|
||||||
|
Medical office buildings
|
$
|
1,947,000
|
|
|
28.0
|
%
|
|
$
|
1,153,000
|
|
|
31.4
|
%
|
|
Senior housing
|
371,000
|
|
|
16.2
|
%
|
|
34,000
|
|
|
8.9
|
%
|
||
|
Skilled nursing facilities
|
33,000
|
|
|
16.4
|
%
|
|
—
|
|
|
—
|
%
|
||
|
Total rental expenses
|
$
|
2,351,000
|
|
|
24.9
|
%
|
|
$
|
1,187,000
|
|
|
29.3
|
%
|
|
Property Operating Expenses
|
|
|
|
|
|
|
|
||||||
|
Senior housing — RIDEA
|
$
|
7,233,000
|
|
|
86.0
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
Total property operating expenses
|
$
|
7,233,000
|
|
|
86.0
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Asset management fees — affiliates
|
$
|
958,000
|
|
|
$
|
301,000
|
|
|
Professional and legal fees
|
472,000
|
|
|
187,000
|
|
||
|
Bad debt expense
|
347,000
|
|
|
14,000
|
|
||
|
Transfer agent services
|
80,000
|
|
|
32,000
|
|
||
|
Board of directors fees
|
57,000
|
|
|
53,000
|
|
||
|
Bank charges
|
57,000
|
|
|
—
|
|
||
|
Directors’ and officers’ liability insurance
|
53,000
|
|
|
55,000
|
|
||
|
Franchise taxes
|
44,000
|
|
|
74,000
|
|
||
|
Restricted stock compensation
|
30,000
|
|
|
14,000
|
|
||
|
Other
|
22,000
|
|
|
18,000
|
|
||
|
Total
|
$
|
2,120,000
|
|
|
$
|
748,000
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Interest expense — line of credit and term loan
|
$
|
712,000
|
|
|
$
|
280,000
|
|
|
Amortization of deferred financing costs — line of credit and term loan
|
218,000
|
|
|
87,000
|
|
||
|
Interest expense — mortgage loans payable
|
142,000
|
|
|
51,000
|
|
||
|
Amortization of deferred financing costs — mortgage loans payable
|
15,000
|
|
|
—
|
|
||
|
Amortization of debt premium
|
(3,000
|
)
|
|
—
|
|
||
|
Total
|
$
|
1,084,000
|
|
|
$
|
418,000
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash, cash equivalents and restricted cash — beginning of period
|
$
|
7,103,000
|
|
|
$
|
2,237,000
|
|
|
Net cash provided by operating activities
|
4,692,000
|
|
|
1,390,000
|
|
||
|
Net cash used in investing activities
|
(25,494,000
|
)
|
|
(75,553,000
|
)
|
||
|
Net cash provided by financing activities
|
22,873,000
|
|
|
73,985,000
|
|
||
|
Cash, cash equivalents and restricted cash — end of period
|
$
|
9,174,000
|
|
|
$
|
2,059,000
|
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
|
Distributions paid in cash
|
$
|
2,799,000
|
|
|
|
|
$
|
755,000
|
|
|
|
||
|
Distributions reinvested
|
3,606,000
|
|
|
|
|
1,063,000
|
|
|
|
||||
|
|
$
|
6,405,000
|
|
|
|
|
$
|
1,818,000
|
|
|
|
||
|
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
|
Cash flows from operations
|
$
|
4,692,000
|
|
|
73.3
|
%
|
|
$
|
1,390,000
|
|
|
76.5
|
%
|
|
Offering proceeds
|
1,713,000
|
|
|
26.7
|
|
|
428,000
|
|
|
23.5
|
|
||
|
|
$
|
6,405,000
|
|
|
100
|
%
|
|
$
|
1,818,000
|
|
|
100
|
%
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
|
Distributions paid in cash
|
$
|
2,799,000
|
|
|
|
|
$
|
755,000
|
|
|
|
||
|
Distributions reinvested
|
3,606,000
|
|
|
|
|
1,063,000
|
|
|
|
||||
|
|
$
|
6,405,000
|
|
|
|
|
$
|
1,818,000
|
|
|
|
||
|
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
|
FFO attributable to controlling interest
|
$
|
4,957,000
|
|
|
77.4
|
%
|
|
$
|
1,626,000
|
|
|
89.4
|
%
|
|
Offering proceeds
|
1,448,000
|
|
|
22.6
|
|
|
192,000
|
|
|
10.6
|
|
||
|
|
$
|
6,405,000
|
|
|
100
|
%
|
|
$
|
1,818,000
|
|
|
100
|
%
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
2018
|
|
2019-2020
|
|
2021-2022
|
|
Thereafter
|
|
Total
|
||||||||||
|
Principal payments — fixed-rate debt
|
$
|
290,000
|
|
|
$
|
8,443,000
|
|
|
$
|
644,000
|
|
|
$
|
2,161,000
|
|
|
$
|
11,538,000
|
|
|
Interest payments — fixed-rate debt
|
426,000
|
|
|
829,000
|
|
|
263,000
|
|
|
332,000
|
|
|
1,850,000
|
|
|||||
|
Principal payments — variable-rate debt
|
—
|
|
|
62,300,000
|
|
|
—
|
|
|
—
|
|
|
62,300,000
|
|
|||||
|
Interest payments — variable-rate debt (based on rates in effect as of March 31, 2018)
|
1,690,000
|
|
|
1,494,000
|
|
|
—
|
|
|
—
|
|
|
3,184,000
|
|
|||||
|
Ground and other lease obligations
|
88,000
|
|
|
496,000
|
|
|
496,000
|
|
|
10,697,000
|
|
|
11,777,000
|
|
|||||
|
Total
|
$
|
2,494,000
|
|
|
$
|
73,562,000
|
|
|
$
|
1,403,000
|
|
|
$
|
13,190,000
|
|
|
$
|
90,649,000
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net loss
|
$
|
(2,236,000
|
)
|
|
$
|
(85,000
|
)
|
|
Add:
|
|
|
|
||||
|
Depreciation and amortization — consolidated properties
|
7,195,000
|
|
|
1,711,000
|
|
||
|
Net loss attributable to redeemable noncontrolling interests
|
67,000
|
|
|
—
|
|
||
|
Less:
|
|
|
|
||||
|
Depreciation and amortization related to redeemable noncontrolling interests
|
(69,000
|
)
|
|
—
|
|
||
|
FFO attributable to controlling interest
|
$
|
4,957,000
|
|
|
$
|
1,626,000
|
|
|
|
|
|
|
||||
|
Acquisition related expenses(1)
|
$
|
95,000
|
|
|
$
|
73,000
|
|
|
Amortization of above- and below-market leases(2)
|
(45,000
|
)
|
|
(34,000
|
)
|
||
|
Change in deferred rent(3)
|
(633,000
|
)
|
|
(273,000
|
)
|
||
|
Adjustments for redeemable noncontrolling interests(4)
|
—
|
|
|
—
|
|
||
|
MFFO attributable to controlling interest
|
$
|
4,374,000
|
|
|
$
|
1,392,000
|
|
|
Weighted average Class T and Class I common shares outstanding — basic and diluted
|
45,136,647
|
|
|
14,655,107
|
|
||
|
Net loss per Class T and Class I common share — basic and diluted
|
$
|
(0.05
|
)
|
|
$
|
(0.01
|
)
|
|
FFO attributable to controlling interest per Class T and Class I common share — basic and diluted
|
$
|
0.11
|
|
|
$
|
0.11
|
|
|
MFFO attributable to controlling interest per Class T and Class I common share — basic and diluted
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
(1)
|
In evaluating investments in real estate, we differentiate the costs to acquire the investment from the operations derived from the investment. Such information would be comparable only for publicly registered, non-listed REITs that have completed their acquisition activity and have other similar operating characteristics. By excluding expensed acquisition related expenses, we believe MFFO provides useful supplemental information that is comparable for each type of real estate investment and is consistent with management’s analysis of the investing and operating performance of our properties. Acquisition fees and expenses include payments to our advisor or its affiliates and third parties. Certain acquisition related expenses under GAAP, such as expenses incurred in connection with property acquisitions accounted for as business combinations, are considered operating expenses and as expenses included in the determination of net income (loss), which is a performance measure under GAAP. All paid and accrued acquisition fees and expenses will have negative effects on returns to investors, the potential for future distributions, and cash flows generated by us, unless earnings from operations or net sales proceeds from the disposition of other properties are generated to cover the purchase price of the property, these fees and expenses and other costs related to such property.
|
|
(2)
|
Under GAAP, above- and below-market leases are assumed to diminish predictably in value over time and amortized, similar to depreciation and amortization of other real estate-related assets that are excluded from FFO. However, because real estate values and market lease rates historically rise or fall with market conditions, including inflation, interest rates, the business cycle, unemployment and consumer spending, we believe that by excluding charges relating to the amortization of above- and below-market leases, MFFO may provide useful supplemental information on the performance of the real estate.
|
|
(3)
|
Under GAAP, rental revenue or rental expense is recognized on a straight-line basis over the terms of the related lease (including rent holidays). This may result in income or expense recognition that is significantly different than the underlying contract terms. By adjusting for the change in deferred rent, MFFO may provide useful supplemental information on the realized economic impact of lease terms, providing insight on the expected contractual cash flows of such lease terms, and aligns results with our analysis of operating performance.
|
|
(4)
|
Includes all adjustments to eliminate the redeemable noncontrolling interests’ share of the adjustments described in notes (1) – (3) above to convert our FFO to MFFO.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net loss
|
$
|
(2,236,000
|
)
|
|
$
|
(85,000
|
)
|
|
General and administrative
|
2,120,000
|
|
|
748,000
|
|
||
|
Acquisition related expenses
|
95,000
|
|
|
73,000
|
|
||
|
Depreciation and amortization
|
7,195,000
|
|
|
1,711,000
|
|
||
|
Interest expense
|
1,084,000
|
|
|
418,000
|
|
||
|
Net operating income
|
$
|
8,258,000
|
|
|
$
|
2,865,000
|
|
|
|
Expected Maturity Date
|
||||||||||||||||||||||||||||||
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
|
Fixed-rate debt — principal payments
|
$
|
290,000
|
|
|
$
|
407,000
|
|
|
$
|
8,036,000
|
|
|
$
|
314,000
|
|
|
$
|
330,000
|
|
|
$
|
2,161,000
|
|
|
$
|
11,538,000
|
|
|
$
|
11,628,000
|
|
|
Weighted average interest rate on maturing fixed-rate debt
|
5.10
|
%
|
|
5.10
|
%
|
|
4.79
|
%
|
|
5.25
|
%
|
|
5.25
|
%
|
|
5.25
|
%
|
|
4.92
|
%
|
|
—
|
|
||||||||
|
Variable-rate debt — principal payments
|
$
|
—
|
|
|
$
|
62,300,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
62,300,000
|
|
|
$
|
62,294,000
|
|
|
Weighted average interest rate on maturing variable-rate debt (based on rates in effect as of March 31, 2018)
|
—
|
%
|
|
3.55
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
3.55
|
%
|
|
—
|
|
||||||||
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
|
Distributions paid in cash
|
$
|
2,799,000
|
|
|
|
|
$
|
755,000
|
|
|
|
||
|
Distributions reinvested
|
3,606,000
|
|
|
|
|
1,063,000
|
|
|
|
||||
|
|
$
|
6,405,000
|
|
|
|
|
$
|
1,818,000
|
|
|
|
||
|
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
|
Cash flows from operations
|
$
|
4,692,000
|
|
|
73.3
|
%
|
|
$
|
1,390,000
|
|
|
76.5
|
%
|
|
Offering proceeds
|
1,713,000
|
|
|
26.7
|
|
|
428,000
|
|
|
23.5
|
|
||
|
|
$
|
6,405,000
|
|
|
100
|
%
|
|
$
|
1,818,000
|
|
|
100
|
%
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
|
Distributions paid in cash
|
$
|
2,799,000
|
|
|
|
|
$
|
755,000
|
|
|
|
||
|
Distributions reinvested
|
3,606,000
|
|
|
|
|
1,063,000
|
|
|
|
||||
|
|
$
|
6,405,000
|
|
|
|
|
$
|
1,818,000
|
|
|
|
||
|
Sources of distributions:
|
|
|
|
|
|
|
|
||||||
|
FFO attributable to controlling interest
|
$
|
4,957,000
|
|
|
77.4
|
%
|
|
$
|
1,626,000
|
|
|
89.4
|
%
|
|
Offering proceeds
|
1,448,000
|
|
|
22.6
|
|
|
192,000
|
|
|
10.6
|
|
||
|
|
$
|
6,405,000
|
|
|
100
|
%
|
|
$
|
1,818,000
|
|
|
100
|
%
|
|
•
|
a stockholder would be able to resell his or her shares at our estimated per share NAV;
|
|
•
|
a stockholder would ultimately realize distributions per share equal to our estimated per share NAV upon liquidation of our assets and settlement of our liabilities or a sale of the company;
|
|
•
|
our shares of common stock would trade at our estimated per share NAV on a national securities exchange;
|
|
•
|
an independent third-party appraiser or other third-party valuation firm, other than the third-party valuation firm engaged by the board of directors to assist in its determination of the estimated per share NAV, would agree with our estimated per share NAV; or
|
|
•
|
the methodology used to estimate our per share NAV would be acceptable to FINRA or comply with the Employee Retirement Income Security Act of 1974, or ERISA, reporting requirements.
|
|
•
|
an obligation to refund amounts previously paid to us, our tenants or our operators pursuant to the Medicare or Medicaid programs or from private payors, in amounts that could be material to our business;
|
|
•
|
state or federal agencies imposing fines, penalties and other sanctions on us, our tenants or our operators;
|
|
•
|
loss of our right, our tenants’ right or our operators’ right to participate in the Medicare or Medicaid programs or one or more private payor networks;
|
|
•
|
an increase in private litigation against us, our tenants or our operators; and
|
|
•
|
damage to our reputation in various markets.
|
|
|
Amount
|
||
|
Gross offering proceeds — Class T and Class I common stock
|
$
|
462,971,000
|
|
|
Gross offering proceeds from Class T and Class I shares issued pursuant to the DRIP
|
13,091,000
|
|
|
|
Total gross offering proceeds
|
476,062,000
|
|
|
|
Less public offering expenses:
|
|
||
|
Selling commissions
|
12,836,000
|
|
|
|
Dealer manager fees
|
13,517,000
|
|
|
|
Advisor funding of dealer manager fees
|
(9,074,000
|
)
|
|
|
Other organizational and offering expenses
|
5,102,000
|
|
|
|
Advisor funding of other organizational and offering expenses
|
(5,102,000
|
)
|
|
|
Net proceeds from our offering
|
$
|
458,783,000
|
|
|
Period
|
|
Total Number of
Shares Purchased
|
|
Average Price
Paid per Share
|
|
Total Number of Shares
Purchased As Part of
Publicly Announced
Plan or Program
|
|
Maximum Approximate
Dollar Value
of Shares that May
Yet Be Purchased
Under the
Plans or Programs
|
|||||
|
January 1, 2018 to January 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
February 1, 2018 to February 28, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
March 1, 2018 to March 31, 2018
|
|
41,188
|
|
|
$
|
9.65
|
|
|
41,188
|
|
|
(1
|
)
|
|
Total
|
|
41,188
|
|
|
$
|
9.65
|
|
|
41,188
|
|
|
|
|
|
(1)
|
Subject to funds being available, we will limit the number of shares of our common stock repurchased during any calendar year to 5.0% of the weighted average number of shares of our common stock outstanding during the prior calendar year; provided however, shares of our common stock subject to a repurchase requested upon the death of a stockholder will not be subject to this cap.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.INS*
|
XBRL Instance Document
|
|
|
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
*
|
Filed herewith.
|
|
**
|
Furnished herewith. In accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except to the extent that the registrant specifically incorporates it by reference.
|
|
|
|
|
|
|
Griffin-American Healthcare REIT IV, Inc.
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
May 11, 2018
|
|
By:
|
|
/s/ J
EFFREY
T. H
ANSON
|
|
|
|
Date
|
|
|
|
|
Jeffrey T. Hanson
|
|
|
|
|
|
|
|
Chief Executive Officer and Chairman of the Board of Directors
|
|
|
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
May 11, 2018
|
|
By:
|
|
/s/ B
RIAN
S. P
EAY
|
|
|
|
Date
|
|
|
|
|
Brian S. Peay
|
|
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|