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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Exact name of Registrant as specified in its charter)
|
||
|
Maryland
|
38-3041398
|
|
|
(State of incorporation)
|
(IRS Employer
Identification No.) |
|
|
200 International Circle, Suite 3500, Hunt Valley, MD 21030
|
||
|
(Address of principal executive offices)
|
||
|
(410) 427-1700
|
||
|
(Telephone number, including area code)
|
||
| Common Stock, $.10 par value | 126,039,605 | |
| (Class) | (Number of shares) |
|
TABLE OF CONTENTS
|
|||
|
Page
No.
|
|||
|
2
|
|||
|
|
|||
|
3
|
|||
|
4
|
|||
|
5
|
|||
|
6
|
|||
|
26
|
|||
|
37
|
|||
|
37
|
|||
|
38
|
|||
|
38
|
|||
|
39
|
|||
|
March 31,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Real estate properties
|
||||||||
|
Land and buildings
|
$ | 3,107,285 | $ | 3,099,547 | ||||
|
Less accumulated depreciation
|
(738,708 | ) | (707,410 | ) | ||||
|
Real estate properties – net
|
2,368,577 | 2,392,137 | ||||||
|
Investment in direct financing leases
|
531,795 | 529,445 | ||||||
|
Mortgage notes receivable – net
|
354,497 | 241,515 | ||||||
| 3,254,869 | 3,163,097 | |||||||
|
Other investments – net
|
56,052 | 53,054 | ||||||
| 3,310,921 | 3,216,151 | |||||||
|
Assets held for sale – net
|
820 | 1,356 | ||||||
|
Total investments
|
3,311,741 | 3,217,507 | ||||||
|
Cash and cash equivalents
|
20,374 | 2,616 | ||||||
|
Restricted cash
|
28,817 | 31,759 | ||||||
|
Accounts receivable – net
|
152,863 | 147,504 | ||||||
|
Other assets
|
65,130 | 62,830 | ||||||
|
Total assets
|
$ | 3,578,925 | $ | 3,462,216 | ||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Revolving line of credit
|
$ | — | $ | 326,000 | ||||
|
Term loan
|
200,000 | 200,000 | ||||||
|
Secured borrowings
|
297,016 | 298,531 | ||||||
|
Unsecured borrowings – net
|
1,594,106 | 1,199,887 | ||||||
|
Accrued expenses and other liabilities
|
132,456 | 137,695 | ||||||
|
Total liabilities
|
2,223,578 | 2,162,113 | ||||||
|
Stockholders’ equity:
|
||||||||
|
Common stock $.10 par value authorized – 200,000 shares issued and outstanding – 125,419 shares as of
March 31, 2014 and 123,530 as of December 31, 2013 |
12,542 | 12,353 | ||||||
|
Common stock – additional paid-in capital
|
2,059,085 | 1,998,169 | ||||||
|
Cumulative net earnings
|
982,478 | 926,649 | ||||||
|
Cumulative dividends paid
|
(1,698,758 | ) | (1,637,068 | ) | ||||
|
Total stockholders’ equity
|
1,355,347 | 1,300,103 | ||||||
|
Total liabilities and stockholders’ equity
|
$ | 3,578,925 | $ | 3,462,216 | ||||
| 2 |
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Revenue
|
||||||||
|
Rental income
|
$ | 95,918 | $ | 93,109 | ||||
|
Income from direct financing leases
|
14,084 | - | ||||||
|
Mortgage interest income
|
9,326 | 7,346 | ||||||
|
Other investment income – net
|
1,421 | 1,306 | ||||||
|
Miscellaneous
|
252 | - | ||||||
|
Total operating revenues
|
121,001 | 101,761 | ||||||
|
Expenses
|
||||||||
|
Depreciation and amortization
|
31,444 | 31,959 | ||||||
|
General and administrative
|
6,497 | 5,197 | ||||||
|
Acquisition costs
|
95 | 134 | ||||||
|
Provisions for uncollectible mortgages, notes and accounts receivable
|
(16 | ) | - | |||||
|
Total operating expenses
|
38,020 | 37,290 | ||||||
|
Income before other income and expense
|
82,981 | 64,471 | ||||||
|
Other income (expense)
|
||||||||
|
Interest income
|
8 | 3 | ||||||
|
Interest expense
|
(27,081 | ) | (25,672 | ) | ||||
|
Interest – amortization of deferred financing costs
|
(922 | ) | (682 | ) | ||||
|
Interest – refinancing costs
|
(2,040 | ) | - | |||||
|
Total other expense
|
(30,035 | ) | (26,351 | ) | ||||
|
Income before gain on assets sold
|
52,946 | 38,120 | ||||||
|
Gain on assets sold – net
|
2,883 | - | ||||||
|
Net income available to common stockholders
|
$ | 55,829 | $ | 38,120 | ||||
|
Income per common share available to common shareholders:
|
||||||||
|
Basic:
|
||||||||
|
Net income
|
$ | 0.45 | $ | 0.34 | ||||
|
Diluted:
|
||||||||
|
Net income
|
$ | 0.45 | $ | 0.34 | ||||
|
Dividends declared and paid per common share
|
$ | 0.49 | $ | 0.45 | ||||
|
Weighted-average shares outstanding, basic
|
124,459 | 112,782 | ||||||
|
Weighted-average shares outstanding, diluted
|
124,822 | 113,522 | ||||||
| 3 |
|
Common
Stock Par Value |
Additional
Paid-in Capital
|
Cumulative
Net Earnings
|
Cumulative
Dividends
|
Total
|
||||||||||||||||
|
Balance at December 31, 2013 (123,530 common shares)
|
$ | 12,353 | $ | 1,998,169 | $ | 926,649 | $ | (1,637,068 | ) | $ | 1,300,103 | |||||||||
|
Amortization of restricted stock
|
— | 2,227 | — | — | 2,227 | |||||||||||||||
|
Vesting of restricted stock to company executives, net of tax withholdings (31 shares)
|
3 | (533 | ) | — | — | (530 | ) | |||||||||||||
|
Dividend reinvestment plan (993 shares at $31.77 per share)
|
99 | 31,441 | — | — | 31,540 | |||||||||||||||
|
Grant of stock as payment of directors fees (1 share at an average of $31.41 per share)
|
— | 50 | — | — | 50 | |||||||||||||||
|
Equity Shelf Program (864 shares at $32.94 per share, net of issuance costs)
|
87 | 27,731 | — | — | 27,818 | |||||||||||||||
|
Net income
|
— | — | 55,829 | — | 55,829 | |||||||||||||||
|
Common dividends ($0.49 per share)
|
— | — | — | (61,690 | ) | (61,690 | ) | |||||||||||||
|
Balance at March 31, 2014 (125,419 common shares)
|
$ | 12,542 | $ | 2,059,085 | $ | 982,478 | $ | (1,698,758 | ) | $ | 1,355,347 | |||||||||
| 4 |
|
Three months Ended
March 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net income
|
$ | 55,829 | $ | 38,120 | ||||
|
Adjustment to reconcile net income to cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
31,444 | 31,959 | ||||||
|
Amortization of deferred financing and debt extinguishment costs
|
2,962 | 682 | ||||||
|
Accretion of direct financing leases
|
(2,350 | ) | — | |||||
|
Restricted stock amortization expense
|
2,263 | 1,452 | ||||||
|
Gain on assets sold – net
|
(2,883 | ) | — | |||||
|
Amortization of acquired in-place leases - net
|
(1,287 | ) | (1,304 | ) | ||||
|
Change in operating assets and liabilities – net of amounts assumed/acquired:
|
||||||||
|
Accounts receivable, net
|
(431 | ) | 635 | |||||
|
Straight-line rent receivables
|
(5,324 | ) | (6,010 | ) | ||||
|
Lease inducements
|
715 | 842 | ||||||
|
Effective yield receivable on mortgage notes
|
(319 | ) | (545 | ) | ||||
|
Other operating assets and liabilities
|
(2,563 | ) | (8,231 | ) | ||||
|
Net cash provided by operating activities
|
78,056 | 57,600 | ||||||
|
Cash flows from investing activities
|
||||||||
|
Acquisition of real estate – net of liabilities assumed and escrows acquired
|
(4,700 | ) | — | |||||
|
Placement of mortgage loans
|
(113,114 | ) | (2,049 | ) | ||||
|
Proceeds from sale of real estate investments
|
3,631 | — | ||||||
|
Capital improvements to real estate investments
|
(3,334 | ) | (8,328 | ) | ||||
|
Proceeds from other investments
|
1,067 | 1,770 | ||||||
|
Investments in other investments
|
(4,065 | ) | (2,968 | ) | ||||
|
Collection of mortgage principal
|
132 | 119 | ||||||
|
Net cash used in investing activities
|
(120,383 | ) | (11,456 | ) | ||||
|
Cash flows from financing activities
|
||||||||
|
Proceeds from credit facility borrowings
|
120,000 | 155,000 | ||||||
|
Payments on credit facility borrowings
|
(446,000 | ) | (213,000 | ) | ||||
|
Receipts of other long-term borrowings
|
594,320 | 59,355 | ||||||
|
Payments of other long-term borrowings
|
(201,238 | ) | (59,997 | ) | ||||
|
Payments of financing related costs
|
(4,155 | ) | (806 | ) | ||||
|
Receipts from dividend reinvestment plan
|
31,540 | 36,330 | ||||||
|
Payments for exercised options and restricted stock – net
|
(530 | ) | — | |||||
|
Net proceeds from issuance of common stock
|
27,818 | 51,453 | ||||||
|
Dividends paid
|
(61,670 | ) | (50,579 | ) | ||||
|
Net cash provided by (used in) financing activities
|
60,085 | (22,244 | ) | |||||
|
Increase in cash and cash equivalents
|
17,758 | 23,900 | ||||||
|
Cash and cash equivalents at beginning of period
|
2,616 | 1,711 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 20,374 | $ | 25,611 | ||||
|
Interest paid during the period, net of amounts capitalized
|
$ | 26,243 | $ | 26,092 | ||||
| 5 |
| 6 |
|
March 31,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(in thousands)
|
||||||||
|
Contractual receivables
|
$ | 3,352 | $ | 2,941 | ||||
|
Effective yield interest receivables
|
5,653 | 5,333 | ||||||
|
Straight-line receivables
|
128,810 | 123,486 | ||||||
|
Lease inducements
|
15,513 | 16,228 | ||||||
|
Allowance
|
(465 | ) | (484 | ) | ||||
|
Accounts receivable – net
|
$ | 152,863 | $ | 147,504 | ||||
| 7 |
|
Pro Forma
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
(in thousands, except per share amounts, unaudited)
|
||||||||
|
Revenues
|
$ | 121,088 | $ | 102,666 | ||||
|
Net income available to common stockholders
|
55,890 | 38,493 | ||||||
|
Earnings per share – diluted:
|
||||||||
|
Net income available to common stockholders – as reported
|
$ | 0.45 | $ | 0.34 | ||||
|
Net income available to common stockholders – pro forma
|
0.45 | 0.34 | ||||||
| 8 |
|
March 31,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(in thousands)
|
||||||||
|
Minimum lease payments receivable
|
$ | 4,279,317 | $ | 4,291,067 | ||||
|
Estimated residual values
|
— | — | ||||||
|
Less unearned income
|
(3,747,522 | ) | (3,761,622 | ) | ||||
|
Investment in direct financing leases
|
$ | 531,795 | $ | 529,445 | ||||
|
Properties subject to direct financing leases
|
56 | 56 | ||||||
| 9 |
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
Year 5
|
|
$47,000
|
$47,000
|
$47,128
|
$47,778
|
$48,972
|
|
March 31,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(in thousands)
|
||||||||
|
Other investment note due 2015
|
$ | 2,268 | $ | 2,318 | ||||
|
Other investment notes due 2021 - 2023
|
13,504 | 13,427 | ||||||
|
Other investment note due 2014
|
- | 62 | ||||||
|
$31.5 million other investment note due 2017
|
26,500 | 23,750 | ||||||
|
$2.5 million other investment note due 2014
|
829 | 546 | ||||||
|
$6.0 million other investment note due 2013
|
5,439 | 5,439 | ||||||
|
$1.3 million other investment note due 2017
|
1,300 | 1,300 | ||||||
|
$1.5 million other investment note due 2014
|
1,456 | 1,456 | ||||||
|
Notes receivable, gross(1)
|
51,296 | 48,298 | ||||||
|
Allowance for loss on notes receivable
|
(1,977 | ) | (1,977 | ) | ||||
|
Notes receivable, net
|
49,319 | 46,321 | ||||||
|
Other
|
2,400 | 2,400 | ||||||
|
Marketable securities
|
4,333 | 4,333 | ||||||
|
Total other investments
|
$ | 56,052 | $ | 53,054 | ||||
|
|
(1)
|
The majority of these notes bear interest at approximately 10% annually.
|
| 10 |
| 11 |
|
Three Months Ended
March 31, |
||||||||
|
2014
|
2013
|
|||||||
|
(in thousands)
|
||||||||
|
Stock-based compensation expense
|
$ | 2,263 | $ | 1,452 | ||||
| 12 |
| 13 |
| 14 |
|
Grant
Year |
Shares/
Units |
Grant Date Average Fair Value Per
Unit/ Share |
Total Compensation Cost
(in millions)
|
Weighted Average
Period of Expense Recognition (in months) |
Unrecognized Compensation Cost
(in millions)
|
||||||||||||||||
|
Multi-year TSR PRSUs
|
2011
|
279,550 | $ | 11.06 | $ | 3.1 | 44 | $ | 0.2 | ||||||||||||
|
Multi-year Relative TSR PRSUs
|
2011
|
93,183 | 12.26 | 1.1 | 44 | 0.1 | |||||||||||||||
|
Restricted stock units
|
2013
|
213,741 | 29.80 | 6.4 | 36 | 5.8 | |||||||||||||||
|
2014 Transition TSR PRSUs
|
2013
|
77,371 | 8.27 | 0.6 | 12 | 0.5 | |||||||||||||||
|
2015 Transition TSR PRSUs
|
2013
|
77,369 | 7.48 | 0.6 | 24 | 0.5 | |||||||||||||||
|
2016 Transition TSR PRSUs
|
2013
|
115,785 | 8.67 | 1.0 | 36 | 0.9 | |||||||||||||||
|
2014 Transition Relative TSR PRSUs
|
2013
|
77,371 | 11.68 | 0.9 | 12 | 0.7 | |||||||||||||||
|
2015 Transition Relative TSR PRSUs
|
2013
|
77,368 | 13.06 | 1.0 | 24 | 0.9 | |||||||||||||||
|
2016 Transition Relative TSR PRSUs
|
2013
|
115,781 | 14.25 | 1.7 | 36 | 1.5 | |||||||||||||||
|
Restricted stock units
|
2014
|
122,137 | 29.80 | 3.6 | 36 | 3.3 | |||||||||||||||
|
2016 TSR PRSUs
|
2014
|
154,584 | 8.67 | 1.4 | 48 | 1.3 | |||||||||||||||
|
2016 Relative TSR PRSUs
|
2014
|
154,584 | 14.25 | 2.2 | 48 | 2.1 | |||||||||||||||
|
Total
|
1,558,824 | $ | 15.12 | $ | 23.6 | $ | 17.8 | ||||||||||||||
| 15 |
|
Current
|
March 31,
|
December 31,
|
||||||||||||||
|
Maturity
|
Rate
|
2014
|
2013
|
|||||||||||||
|
(in thousands)
|
||||||||||||||||
|
Secured borrowings:
|
||||||||||||||||
|
HUD mortgages assumed June 2010
(1)
|
2040 - 2045 | 4.85 | % | $ | 128,068 | $ | 128,641 | |||||||||
|
HUD mortgages assumed October 2011
(1)
|
2036 - 2040 | 4.87 | % | 30,929 | 31,145 | |||||||||||
|
HUD mortgages assumed December 2011
(1)
|
2044 | 3.06 | % | 58,301 | 58,592 | |||||||||||
|
HUD mortgages assumed December 2012
(1)
|
2031 - 2045 | 5.50 | % | 79,718 | 80,153 | |||||||||||
|
Total secured borrowings
|
297,016 | 298,531 | ||||||||||||||
|
Unsecured borrowings:
|
||||||||||||||||
|
Revolving line of credit
|
2016 | 1.95 | % | $ | - | $ | 326,000 | |||||||||
|
Term loan
|
2017 | 1.91 | % | 200,000 | 200,000 | |||||||||||
| 200,000 | 526,000 | |||||||||||||||
|
2020 notes
|
2020 | 7.50 | % | 200,000 | 200,000 | |||||||||||
|
2022 notes
|
2022 | 6.75 | % | 575,000 | 575,000 | |||||||||||
|
2024 notes
|
2024 | 5.875 | % | 400,000 | 400,000 | |||||||||||
|
2024 notes
|
2024 | 4.95 | % | 400,000 | — | |||||||||||
|
Subordinated debt
|
2021 | 9.00 | % | 20,855 | 20,892 | |||||||||||
| 1,595,855 | 1,195,892 | |||||||||||||||
|
Premium (discount) - net
|
(1,749 | ) | 3,995 | |||||||||||||
|
Total unsecured borrowings
|
1,794,106 | 1,725,887 | ||||||||||||||
|
Totals – net
|
$ | 2,091,122 | $ | 2,024,418 | ||||||||||||
|
|
(1)
|
Reflects the weighted average annual interest rate on the mortgages.
|
| 16 |
| 17 |
|
March 31, 2014
|
December 31, 2013
|
|||||||||||||||
|
Carrying
Amount
|
Fair
Value
|
Carrying
Amount
|
Fair
Value
|
|||||||||||||
|
Assets:
|
(in thousands)
|
|||||||||||||||
|
Cash and cash equivalents
|
$ | 20,374 | $ | 20,374 | $ | 2,616 | $ | 2,616 | ||||||||
|
Restricted cash
|
28,817 | 28,817 | 31,759 | 31,759 | ||||||||||||
|
Investment in direct financing leases
|
531,795 | 531,795 | 529,445 | 529,445 | ||||||||||||
|
Mortgage notes receivable – net
|
354,497 | 379,719 | 241,515 | 240,482 | ||||||||||||
|
Other investments – net
|
56,052 | 55,664 | 53,054 | 50,124 | ||||||||||||
|
Totals
|
$ | 991,535 | $ | 1,016,369 | $ | 858,389 | $ | 854,426 | ||||||||
|
Liabilities:
|
||||||||||||||||
|
Revolving line of credit
|
$ | — | $ | — | $ | 326,000 | $ | 326,000 | ||||||||
|
Term loan
|
200,000 | 200,000 | 200,000 | 200,000 | ||||||||||||
|
7.50% notes due 2020 – net
|
197,976 | 260,166 | 197,890 | 256,852 | ||||||||||||
|
6.75% notes due 2022 – net
|
580,931 | 713,689 | 581,105 | 735,687 | ||||||||||||
|
5.875% notes due 2024 – net
|
400,000 | 430,052 | 400,000 | 411,266 | ||||||||||||
|
4.95% notes due 2024 – net
|
394,344 | 394,344 | — | — | ||||||||||||
|
HUD debt
|
297,016 | 299,641 | 298,531 | 287,718 | ||||||||||||
|
Subordinated debt
|
20,855 | 27,880 | 20,892 | 28,849 | ||||||||||||
|
Totals
|
$ | 2,091,122 | $ | 2,325,772 | $ | 2,024,418 | $ | 2,246,372 | ||||||||
|
|
●
|
Cash and cash equivalents and restricted cash: The carrying amount of cash and cash equivalents and restricted cash reported in the balance sheet approximates fair value because of the short maturity of these instruments (i.e., less than 90 days) (Level 1).
|
|
|
●
|
Mortgage notes receivable: The fair values of the mortgage notes receivables are estimated using a discounted cash flow analysis, using interest rates being offered for similar loans to borrowers with similar credit ratings (Level 3).
|
|
|
●
|
Direct financing leases: The fair values of the direct financing receivables are estimated using a discounted cash flow analysis, using interest rates being offered for similar loans to borrowers with similar credit ratings (Level 3).
|
|
|
●
|
Other investments: Other investments are primarily comprised of: (i) notes receivable and (ii) an investment in a redeemable non-convertible preferred security of an unconsolidated business accounted for using the cost method of accounting. The fair values of notes receivable are estimated using a discounted cash flow analysis, using interest rates being offered for similar loans to borrowers with similar credit ratings (Level 3). The fair value of the investment in the unconsolidated business is estimated using quoted market value and considers the terms of the underlying arrangement (Level 3).
|
| 18 |
|
|
●
|
Revolving line of credit and term loan: The fair value of our borrowings under variable rate agreements are estimated using an expected present value technique based on expected cash flows discounted using the current market rates (Level 3).
|
|
|
●
|
Senior notes and other long-term borrowings: The fair value of our borrowings under fixed rate agreements are estimated based on open market trading activity provided by a third party (Level 2).
|
|
Three Months Ended
March 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
(in thousands, except per share amounts)
|
||||||||
|
Numerator:
|
||||||||
|
Net income
|
$ | 55,829 | $ | 38,120 | ||||
|
Numerator for net income available to common per share - basic and diluted
|
$ | 55,829 | $ | 38,120 | ||||
|
Denominator:
|
||||||||
|
Denominator for basic earnings per share
|
124,459 | 112,782 | ||||||
|
Effect of dilutive securities:
|
||||||||
|
Common stock equivalents
|
363 | 740 | ||||||
|
Denominator for diluted earnings per share
|
124,822 | 113,522 | ||||||
|
Earnings per share – basic:
|
||||||||
|
Net income – basic
|
$ | 0.45 | $ | 0.34 | ||||
|
Earnings per share – diluted:
|
||||||||
|
Net income – diluted
|
$ | 0.45 | $ | 0.34 | ||||
| 19 |
| 20 |
|
March 31, 2014
|
||||||||||||||||
|
Issuer &
Subsidiary Guarantors |
Non-Guarantor
Subsidiaries |
Elimination
Company |
Consolidated
|
|||||||||||||
|
ASSETS
|
||||||||||||||||
|
Real estate properties
|
||||||||||||||||
|
Land and buildings
|
$ | 2,649,785 | $ | 457,500 | $ | - | $ | 3,107,285 | ||||||||
|
Less accumulated depreciation
|
(679,994 | ) | (58,714 | ) | - | (738,708 | ) | |||||||||
|
Real estate properties – net
|
1,969,791 | 398,786 | - | 2,368,577 | ||||||||||||
|
Investment in direct financing leases
|
531,795 | - | - | 531,795 | ||||||||||||
|
Mortgage notes receivable – net
|
354,497 | - | - | 354,497 | ||||||||||||
| 2,856,083 | 398,786 | - | 3,254,869 | |||||||||||||
|
Other investments – net
|
56,052 | - | - | 56,052 | ||||||||||||
| 2,912,135 | 398,786 | - | 3,310,921 | |||||||||||||
|
Assets held for sale – net
|
820 | - | - | 820 | ||||||||||||
|
Total investments
|
2,912,955 | 398,786 | - | 3,311,741 | ||||||||||||
|
Cash and cash equivalents
|
20,374 | - | - | 20,374 | ||||||||||||
|
Restricted cash
|
6,932 | 21,885 | - | 28,817 | ||||||||||||
|
Accounts receivable – net
|
145,061 | 7,802 | - | 152,863 | ||||||||||||
|
Investment in affiliates
|
103,807 | - | (103,807 | ) | - | |||||||||||
|
Other assets
|
37,681 | 27,449 | - | 65,130 | ||||||||||||
|
Total assets
|
$ | 3,226,810 | $ | 455,922 | $ | (103,807 | ) | $ | 3,578,925 | |||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
|
Revolving line of credit
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
Term loan
|
200,000 | - | - | 200,000 | ||||||||||||
|
Secured borrowings
|
- | 297,016 | - | 297,016 | ||||||||||||
|
Unsecured borrowings – net
|
1,573,251 | 20,855 | - | 1,594,106 | ||||||||||||
|
Accrued expenses and other liabilities
|
98,212 | 34,244 | - | 132,456 | ||||||||||||
|
Intercompany payable
|
- | 74,617 | (74,617 | ) | - | |||||||||||
|
Total liabilities
|
1,871,463 | 426,732 | (74,617 | ) | 2,223,578 | |||||||||||
|
Stockholders’ equity:
|
||||||||||||||||
|
Common stock
|
12,542 | - | - | 12,542 | ||||||||||||
|
Common stock – additional paid-in capital
|
2,059,085 | - | - | 2,059,085 | ||||||||||||
|
Cumulative net earnings
|
982,478 | 29,190 | (29,190 | ) | 982,478 | |||||||||||
|
Cumulative dividends paid
|
(1,698,758 | ) | - | - | (1,698,758 | ) | ||||||||||
|
Total stockholders’ equity
|
1,355,347 | 29,190 | (29,190 | ) | 1,355,347 | |||||||||||
|
Total liabilities and stockholders’ equity
|
$ | 3,226,810 | $ | 455,922 | (103,807 | ) | $ | 3,578,925 | ||||||||
| 21 |
|
December 31, 2013
|
||||||||||||||||
|
Issuer &
Subsidiary Guarantors |
Non – Guarantor
Subsidiaries |
Elimination
Company |
Consolidated
|
|||||||||||||
|
ASSETS
|
||||||||||||||||
|
Real estate properties
|
||||||||||||||||
|
Land and buildings
|
$ | 2,642,047 | $ | 457,500 | $ | — | $ | 3,099,547 | ||||||||
|
Less accumulated depreciation
|
(653,858 | ) | (53,552 | ) | — | (707,410 | ) | |||||||||
|
Real estate properties – net
|
1,988,189 | 403,948 | — | 2,392,137 | ||||||||||||
|
Investment in direct financing leases
|
529,445 | — | — | 529,445 | ||||||||||||
|
Mortgage notes receivable – net
|
241,515 | — | — | 241,515 | ||||||||||||
| 2,759,149 | 403,948 | — | 3,163,097 | |||||||||||||
|
Other investments – net
|
53,054 | — | — | 53,054 | ||||||||||||
| 2,812,203 | 403,948 | — | 3,216,151 | |||||||||||||
|
Assets held for sale – net
|
1,356 | — | — | 1,356 | ||||||||||||
|
Total investments
|
2,813,559 | 403,948 | — | 3,217,507 | ||||||||||||
|
Cash and cash equivalents
|
2,616 | — | — | 2,616 | ||||||||||||
|
Restricted cash
|
6,827 | 24,932 | — | 31,759 | ||||||||||||
|
Accounts receivable – net
|
140,331 | 7,173 | — | 147,504 | ||||||||||||
|
Investment in affiliates
|
108,707 | — | (108,707 | ) | — | |||||||||||
|
Other assets
|
36,723 | 26,107 | — | 62,830 | ||||||||||||
|
Total assets
|
$ | 3,108,763 | $ | 462,160 | $ | (108,707 | ) | $ | 3,462,216 | |||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
|
Revolving line of credit
|
$ | 326,000 | $ | — | $ | — | $ | 326,000 | ||||||||
|
Term loan
|
200,000 | — | — | 200,000 | ||||||||||||
|
Secured borrowings
|
— | 298,531 | — | 298,531 | ||||||||||||
|
Unsecured borrowings – net
|
1,178,995 | 20,892 | — | 1,199,887 | ||||||||||||
|
Accrued expenses and other liabilities
|
103,665 | 34,030 | — | 137,695 | ||||||||||||
|
Intercompany payable
|
— | 83,065 | (83,065 | ) | — | |||||||||||
|
Total liabilities
|
1,808,660 | 436,518 | (83,065 | ) | 2,162,113 | |||||||||||
|
Stockholders’ equity:
|
||||||||||||||||
|
Common stock
|
12,353 | — | — | 12,353 | ||||||||||||
|
Common stock – additional paid-in-capital
|
1,998,169 | — | — | 1,998,169 | ||||||||||||
|
Cumulative net earnings
|
926,649 | 25,642 | (25,642 | ) | 926,649 | |||||||||||
|
Cumulative dividends paid
|
(1,637,068 | ) | — | — | (1,637,068 | ) | ||||||||||
|
Total stockholders’ equity
|
1,300,103 | 25,642 | (25,642 | ) | 1,300,103 | |||||||||||
|
Total liabilities and stockholders’ equity
|
$ | 3,108,763 | $ | 462,160 | $ | (108,707 | ) | $ | 3,462,216 | |||||||
| 22 |
|
Three Months Ended March 31, 2014
|
||||||||||||||||
|
Issuer &
Subsidiary Guarantors |
Non –
Guarantor Subsidiaries |
Elimination
|
Consolidated
|
|||||||||||||
|
Revenue
|
||||||||||||||||
|
Rental income
|
$ | 83,366 | $ | 12,552 | $ | - | $ | 95,918 | ||||||||
|
Income from direct financing leases
|
14,084 | - | - | 14,084 | ||||||||||||
|
Mortgage interest income
|
9,326 | - | - | 9,326 | ||||||||||||
|
Other investment income – net
|
1,421 | - | - | 1,421 | ||||||||||||
|
Miscellaneous
|
252 | - | - | 252 | ||||||||||||
|
Total operating revenues
|
108,449 | 12,552 | - | 121,001 | ||||||||||||
|
Expenses
|
||||||||||||||||
|
Depreciation and amortization
|
26,282 | 5,162 | - | 31,444 | ||||||||||||
|
General and administrative
|
6,406 | 91 | - | 6,497 | ||||||||||||
|
Acquisition costs
|
95 | - | - | 95 | ||||||||||||
|
Provision for uncollectible mortgages, notes and accounts receivable
|
(16 | ) | - | - | (16 | ) | ||||||||||
|
Total operating expenses
|
32,767 | 5,253 | - | 38,020 | ||||||||||||
|
Income before other income and expense
|
75,682 | 7,299 | - | 82,981 | ||||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest income
|
1 | 7 | - | 8 | ||||||||||||
|
Interest expense
|
(23,328 | ) | (3,753 | ) | - | (27,081 | ) | |||||||||
|
Interest – amortization of deferred financing costs
|
(917 | ) | (5 | ) | - | (922 | ) | |||||||||
|
Interest – refinancing costs
|
(2,040 | ) | - | - | (2,040 | ) | ||||||||||
|
Equity in earnings
|
3,548 | - | (3,548 | ) | - | |||||||||||
|
Total other expense
|
(22,736 | ) | (3,751 | ) | (3,548 | ) | (30,035 | ) | ||||||||
|
Income before gain on assets sold
|
52,946 | 3,548 | (3,548 | ) | 52,946 | |||||||||||
|
Gain on assets sold – net
|
2,883 | - | - | 2,883 | ||||||||||||
|
Net income (loss) available to common stockholders
|
$ | 55,829 | $ | 3,548 | $ | (3,548 | ) | $ | 55,829 | |||||||
| 23 |
|
Three Months Ended March 31, 2013
|
||||||||||||||||
|
Issuer &
Subsidiary Guarantors |
Non –
Guarantor Subsidiaries |
Elimination
Company |
Consolidated
|
|||||||||||||
|
Revenue
|
||||||||||||||||
|
Rental income
|
$ | 80,502 | $ | 12,607 | $ | - | $ | 93,109 | ||||||||
|
Mortgage interest income
|
7,346 | - | - | 7,346 | ||||||||||||
|
Other investment income – net
|
1,306 | - | - | 1,306 | ||||||||||||
|
Total operating revenues
|
89,154 | 12,607 | - | 101,761 | ||||||||||||
|
Expenses
|
||||||||||||||||
|
Depreciation and amortization
|
26,796 | 5,163 | - | 31,959 | ||||||||||||
|
General and administrative
|
5,107 | 90 | - | 5,197 | ||||||||||||
|
Acquisition costs
|
134 | - | - | 134 | ||||||||||||
|
Total operating expenses
|
32,037 | 5,253 | - | 37,290 | ||||||||||||
|
Income before other income and expense
|
57,117 | 7,354 | - | 64,471 | ||||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest income
|
(4 | ) | 7 | - | 3 | |||||||||||
|
Interest expense
|
(21,490 | ) | (4,182 | ) | - | (25,672 | ) | |||||||||
|
Interest – amortization of deferred financing costs
|
(682 | ) | - | - | (682 | ) | ||||||||||
|
Equity in earnings
|
3,179 | - | (3,179 | ) | - | |||||||||||
|
Total other expense
|
(18,997 | ) | (4,175 | ) | (3,179 | ) | (26,351 | ) | ||||||||
|
Net income available to common stockholders
|
$ | 38,120 | $ | 3,179 | $ | (3,179 | ) | $ | 38,120 | |||||||
| 24 |
| 25 |
|
|
(i)
|
those items discussed under “Risk Factors” in Item 1A to our annual report on Form 10-K for the year ended December 31, 2013, and in Part II, Item 1A of this report;
|
|
|
(ii)
|
uncertainties relating to the business operations of the operators of our assets, including those relating to reimbursement by third-party payors, regulatory matters and occupancy levels;
|
|
|
(iii)
|
the ability of any operators in bankruptcy to reject unexpired lease obligations, modify the terms of our mortgages and impede our ability to collect unpaid rent or interest during the process of a bankruptcy proceeding and retain security deposits for the debtors’ obligations;
|
|
|
(iv)
|
our ability to sell closed or foreclosed assets on a timely basis and on terms that allow us to realize the carrying value of these assets;
|
|
|
(v)
|
our ability to negotiate appropriate modifications to the terms of our credit facilities;
|
|
|
(vi)
|
our ability to manage, re-lease or sell any owned and operated facilities;
|
|
|
(vii)
|
the availability and cost of capital;
|
|
|
(viii)
|
changes in our credit ratings and the ratings of our debt securities;
|
|
|
(ix)
|
competition in the financing of healthcare facilities;
|
|
|
(x)
|
regulatory and other changes in the healthcare sector;
|
|
|
(xi)
|
the effect of economic and market conditions generally and, particularly, in the healthcare industry;
|
|
|
(xii)
|
changes in the financial position of our operators;
|
|
|
(xiii)
|
changes in interest rates;
|
|
|
(xiv)
|
the amount and yield of any additional investments;
|
|
|
(xv)
|
changes in tax laws and regulations affecting real estate investment trusts; and
|
|
|
(xvi)
|
our ability to maintain our status as a real estate investment trust.
|
| 26 |
| 27 |
| 28 |
| 29 |
| 30 |
| 31 |
| 32 |
|
Three Months Ended
|
||||||||
|
March 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
(in thousands)
|
||||||||
|
Net income available to common stockholders
|
$ | 55,829 | $ | 38,120 | ||||
|
Deduct gain from real estate dispositions
|
(2,883 | ) | — | |||||
|
Sub-total
|
52,946 | 38,120 | ||||||
|
Elimination of non-cash items included in net income:
|
||||||||
|
Depreciation and amortization
|
31,444 | 31,959 | ||||||
|
Funds from operations available to common stockholders
|
$ | 84,390 | $ | 70,079 | ||||
| 33 |
| 34 |
| 35 |
| 36 |
| 37 |
| 38 |
|
Exhibit No.
|
|||
|
4.1
|
Indenture, dated as of March 11, 2014, among Omega Healthcare Investors, Inc., each of the subsidiary guarantors listed therein and U.S. Bank National Association, as trustee, relating to the 4.95% Senior Notes due 2024, including the Form of 4.95% Senior Notes and Form of Subsidiary Guarantee related thereto. (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K, filed on March 11, 2014).
|
||
|
4.2
|
Registration Rights Agreement, dated as of March 11, 2014, among Omega Healthcare Investors, Inc., each of the subsidiary guarantors listed therein and J.P. Morgan Securities LLC, as representative of the several initial purchasers, relating to the 4.95% Senior Notes due 2024. (Incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K, filed on March 11, 2014).
|
||
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer.*
|
||
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer.*
|
||
|
32.1
|
Section 1350 Certification of the Chief Executive Officer.*
|
||
|
32.2
|
Section 1350 Certification of the Chief Financial Officer.*
|
||
|
101.INS
|
XBRL Instance Document.
|
||
|
101.SCH
|
XBRL Taxonomy Extension Schema Document.
|
||
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
||
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
||
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document.
|
||
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
| 39 |
| Date: May 7, 2014 |
By:
|
/S/ C. TAYLOR PICKETT | |
|
C. Taylor Pickett
|
|||
|
Chief Executive Officer
|
|
Date: May 7, 2014
|
By:
|
/S/ ROBERT O. STEPHENSON | |
|
Robert O. Stephenson
|
|||
|
Chief Financial Officer
|
| 40 |
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 |
|---|