Maryland (State or other jurisdiction of incorporation) | 001-10822 (Commission File Number) | 62-1470956 (IRS Employer Identification No.) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c) |
Number | Exhibit |
99.1 | HTML version of press release issued October 4, 2016 titled “NHI Signs Agreement With Bickford To Convert RIDEA Joint Venture." |
NATIONAL HEALTH INVESTORS, INC. | ||
By: | /s/ Roger R. Hopkins | |
Name: | Roger R. Hopkins | |
Title: | Principal Financial Officer | |
Date: October 4, 2016 |
a) | NHI’s September 30, 2016 redemption of Bickford’s 15% interest in the real estate (PropCo) underlying the joint venture that had been in place between the parties since September 30, 2012, for a payment to Bickford of $25,100,000. . |
b) | Bickford’s payment to NHI of $8,100,000 in redemption of our non-controlling 85% interest in senior housing operations (OpCo), which we had carried on our balance sheet as an equity-method investment. |
NATIONAL HEALTH INVESTORS, INC. | ||||||||||||||||
Unaudited Pro Forma Condensed Consolidated Balance Sheet | ||||||||||||||||
June 30, 2016 | ||||||||||||||||
($ in thousands, except share and per share amounts) | ||||||||||||||||
Pro Forma | ||||||||||||||||
Adjustments | ||||||||||||||||
(A) | ||||||||||||||||
NHI | PropCo | OpCo | ||||||||||||||
Historical | Acquisition | Sale | Pro Forma | |||||||||||||
Assets: | ||||||||||||||||
Real estate properties, net | $ | 2,066,058 | $ | $ | $ | 2,066,058 | ||||||||||
Mortgage notes receivable, net | 160,062 | 160,062 | ||||||||||||||
Cash and cash equivalents | 3,876 | 3,876 | ||||||||||||||
Marketable securities | 23,751 | 23,751 | ||||||||||||||
Straight-line rent receivable | 62,034 | 62,034 | ||||||||||||||
Equity method investment and other assets | 19,673 | (7,197 | ) | (D) | 11,585 | |||||||||||
(891 | ) | (D) | ||||||||||||||
Total Assets | $ | 2,335,454 | $ | — | $ | (8,088 | ) | $ | 2,327,366 | |||||||
Liabilities and Equity: | ||||||||||||||||
Debt | $ | 1,072,835 | $ | 25,100 | (B) | $ | (8,100 | ) | (B) | $ | 1,089,835 | |||||
Accounts payable and accrued expenses | 26,235 | 140 | (E) | 26,375 | ||||||||||||
Dividends payable | 35,239 | 35,239 | ||||||||||||||
Lease deposit liabilities | 21,275 | 21,275 | ||||||||||||||
Real estate purchase liability | 750 | 750 | ||||||||||||||
Deferred income | 477 | 477 | ||||||||||||||
Total Liabilities | 1,156,811 | 25,100 | (7,960 | ) | 1,173,951 | |||||||||||
Commitments and Contingencies | ||||||||||||||||
National Health Investors Stockholders' Equity: | ||||||||||||||||
Common stock, $.01 par value; 60,000,000 shares authorized; 39,154,872 shares issued and outstanding | 392 | 392 | ||||||||||||||
Capital in excess of par value | 1,135,726 | (16,028 | ) | (C) | 1,119,698 | |||||||||||
Cumulative net income in excess of dividends | 27,379 | 12 | (E) | 27,251 | ||||||||||||
(140 | ) | (E) | ||||||||||||||
Accumulated other comprehensive income | 6,074 | 6,074 | ||||||||||||||
Total National Health Investors Stockholders' Equity | 1,169,571 | (16,028 | ) | (128 | ) | 1,153,415 | ||||||||||
Noncontrolling interest | 9,072 | (9,072 | ) | (C) | — | |||||||||||
Total Equity | 1,178,643 | (25,100 | ) | (128 | ) | 1,153,415 | ||||||||||
Total Liabilities and Equity | $ | 2,335,454 | $ | — | $ | (8,088 | ) | $ | 2,327,366 |
NATIONAL HEALTH INVESTORS, INC. | ||||||||||||||
Unaudited Pro Forma Condensed Consolidated Statement of Income | ||||||||||||||
Year Ended December 31, 2015 | ||||||||||||||
($ in thousands, except share and per share data) | ||||||||||||||
Pro Forma Adjustments | ||||||||||||||
(a) | ||||||||||||||
NHI | PropCo | OpCo | ||||||||||||
Historical | Acquisition | Sale | Pro Forma | |||||||||||
Revenues: | ||||||||||||||
Rental income | $ | 214,447 | $ | $ | $ | 214,447 | ||||||||
Other income | 14,541 | 14,541 | ||||||||||||
228,988 | — | — | 228,988 | |||||||||||
Expenses: | ||||||||||||||
Depreciation | 53,163 | 53,163 | ||||||||||||
Interest expense | 37,629 | 986 | (b) | (318) | (b) | 38,297 | ||||||||
Other expenses | 11,477 | 11,477 | ||||||||||||
102,269 | 986 | (318) | 102,937 | |||||||||||
Income before equity-method investee, investment and other gains, discontinued operations and noncontrolling interest | 126,719 | (986) | 318 | 126,051 | ||||||||||
Income (loss) from equity-method investee | (1,767) | 1,767 | (d) | — | ||||||||||
Income tax benefit of taxable REIT Subsidiary | 707 | (707) | (d) | — | ||||||||||
Investment and other gains | 24,655 | 24,655 | ||||||||||||
Net income | 150,314 | (986) | 1,378 | 150,706 | ||||||||||
Net income attributable to non-controlling interest | (1,452) | 1,452 | (c) | — | — | |||||||||
Net Income attributable to common stockholders | $ | 148,862 | $ | 466 | $ | 1,378 | $ | 150,706 | ||||||
Weighted average common shares outstanding: | ||||||||||||||
Basic | 37,604,594 | 37,604,594 | ||||||||||||
Diluted | 37,644,171 | 37,644,171 | ||||||||||||
Income per common share: | ||||||||||||||
Basic | $ | 3.96 | $ | 0.01 | $ | 0.04 | $ | 4.01 | ||||||
Diluted | $ | 3.95 | $ | 0.01 | $ | 0.04 | $ | 4.00 |
NATIONAL HEALTH INVESTORS, INC. | |||||||||||||||
Unaudited Pro Forma Condensed Consolidated Statement of Income | |||||||||||||||
Six Months Ended June 30, 2016 | |||||||||||||||
($ in thousands, except share and per share data) | |||||||||||||||
Pro Forma Adjustments | |||||||||||||||
(a) | |||||||||||||||
NHI | PropCo | OpCo | |||||||||||||
Historical | Acquisition | Sale | Pro Forma | ||||||||||||
Revenues: | |||||||||||||||
Rental income | $ | 112,102 | $ | $ | $ | 112,102 | |||||||||
Other income | 8,120 | 8,120 | |||||||||||||
120,222 | — | — | 120,222 | ||||||||||||
Expenses: | |||||||||||||||
Depreciation | 28,429 | 28,429 | |||||||||||||
Interest expense | 20,928 | 493 | (b) | (159 | ) | (b) | 21,262 | ||||||||
Other expenses | 20,579 | 20,579 | |||||||||||||
69,936 | 493 | (159 | ) | 70,270 | |||||||||||
Income before equity-method investee, investment and other gains, discontinued operations and noncontrolling interest | 50,286 | (493 | ) | 159 | 49,952 | ||||||||||
Income (loss) from equity-method investee | (460 | ) | 460 | (d) | — | ||||||||||
Income tax benefit of taxable REIT Subsidiary | 184 | (184 | ) | (d) | — | ||||||||||
Investment and other gains | 28,080 | 28,080 | |||||||||||||
Net income | $ | 78,090 | $ | (493 | ) | $ | 435 | $ | 78,032 | ||||||
Net income attributable to non-controlling interest | (770 | ) | 770 | (c) | — | ||||||||||
Net Income attributable to common stockholders | $ | 77,320 | $ | 277 | $ | 435 | $ | 78,032 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 38,460,934 | 38,460,934 | |||||||||||||
Diluted | 38,488,088 | 38,488,088 | |||||||||||||
Income per common share: | |||||||||||||||
Basic | $ | 2.01 | $ | 0.01 | $ | 0.01 | $ | 2.03 | |||||||
Diluted | $ | 2.01 | $ | 0.01 | $ | 0.01 | $ | 2.03 |
A. | Represents historical amounts reported by us in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2016. |
B. | Represents expected borrowings of $25,100,000 at our long term borrowing rate to fund the purchase price of Bickford's 15% interest in the 32 facility PropCo Portfolio, with net transaction costs estimated to be immaterial. Based on indicative terms received and disclosed in Note 12 to the Condensed Consolidated Financial Statements in our Form 10-Q for the period ended June 30, 2016, the hypothetical debt financing would have an annual interest rate of 3.93%. For NHI's 85% interest in the OpCo portolio, a credit in the amount of $8,100,000, representing amounts expected to be received by NHI in the unwinding, is netted against the gross borrowing above. |
C. | Represents the derecognition of Bickford’s non-controlling interest with the difference between our expected cash outlay and the carrying amount for Bickford’s interest recorded as an adjustment to National Health Investors Stockholders' Equity, through additional-paid-in capital, to reflect the change in composition of the ownership interest of the previously consolidated portfolio. |
D. | Represents the removal of NHI's basis of $7,197,000 upon disposal of our equity-method investment in OpCo and the expected realization of our related net operating loss carryforwards, carried at $891,000 at June 30, 2016. |
E. | Represents amounts flowing through equity from the unwind of OpCo, including the effect on net equity of the disposition, calculated as the difference between the carrying amount of our equity-method investment and the proceeds of the sale, including the estimated effects of the settlement of state and local taxes and adjustments for alternative minimum taxes. |
a. | Represents historical amounts reported by us in our Annual Report on Form 10-K for the year ended December 31, 2015 and in the Quarterly Report on Form 10-Q for the quarter ended June 30, 2016. |
b. | Represents the effect of funding the purchase price of our acquisition of Bickford's 15% interest in the Portfolio with additional indebtedness, bearing interest as discussed above at 3.93%. Interest costs are presented gross for PropCo and for OpCo. |
c. | Represents pro forma non-controlling interest flowing to the common stockholders of NHI, based on the elimination of the historical non-controlling interest included in our Consolidated Statements of Income for the year ended December 31, 2015 and Condensed Consolidated Statements of Income for the six months ended June 30, 2016. |
d. | Represents pro forma elimination of losses from equity-method investee, inclusive of the expected full utilization of our historical net operating loss carryforwards, had NHI's equity-method investment in OpCo not been in place for the year and six months ended December 31, 2015 and June 30, 2016, respectively. |
e. | Represents the pro forma effects on net income used in computation of earnings per share, combined with the effects of eliminating adjustments to calculate Historical FFO and Normalized FFO related to depreciation of $1,150,000 and $615,000 in the 15% interest in PropCo for the year and six months ended December 31, 2015 and June 30, 2016, respectively, to give effect to the acquisition by NHI of the non-controlling interest. |
NATIONAL HEALTH INVESTORS, INC. | |||||||||||||||
Reconciliation of Unaudited Pro Forma Condensed Consolidated Statement of Income to FFO, Normalized FFO & AFFO | |||||||||||||||
Year Ended December 31, 2015 | |||||||||||||||
($ in thousands, except share and per share data) | |||||||||||||||
Pro Forma Adjustments | |||||||||||||||
(a) | |||||||||||||||
NHI | PropCo | OpCo | |||||||||||||
Historical | Acquisition | Sale | Pro Forma | ||||||||||||
Net Income attributable to common stockholders | $ | 148,862 | $ | 466 | $ | 1,378 | $ | 150,706 | |||||||
Depreciation | 53,163 | 53,163 | |||||||||||||
Depreciation in non-controlling interest | (1,150 | ) | 1,150 | (e) | — | ||||||||||
Net gain on real estate sales | (1,126 | ) | (1,126 | ) | |||||||||||
NAREIT FFO attributable to common stockholders | 199,749 | 1,616 | 1,378 | 202,743 | |||||||||||
Investment and other gains | (23,529 | ) | (23,529 | ) | |||||||||||
Recovery of previous write-down | (491 | ) | (491 | ) | |||||||||||
Normalized FFO attributable to common stockholders | 175,729 | 1,616 | 1,378 | 178,723 | |||||||||||
Straight-line lease revenue, net | (24,623 | ) | (24,623 | ) | |||||||||||
Amortization of original issue discount | 1,101 | 1,101 | |||||||||||||
Amortization of debt issuance costs | 2,311 | 2,311 | |||||||||||||
Adjustments for non-controlling interest | 10 | (10 | ) | (e) | — | ||||||||||
Normalized AFFO attributable to common stockholders | $ | 154,528 | $ | 1,606 | $ | 1,378 | $ | 157,512 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 37,604,594 | 37,604,594 | |||||||||||||
Diluted | 37,644,171 | 37,644,171 | |||||||||||||
Income per common share: | |||||||||||||||
Basic | $ | 3.96 | $ | 0.01 | $ | 0.04 | $ | 4.01 | |||||||
Diluted | $ | 3.95 | $ | 0.01 | $ | 0.04 | $ | 4.00 | |||||||
On a diluted per share basis | |||||||||||||||
NAREIT FFO | $ | 5.31 | $ | 0.04 | $ | 0.04 | $ | 5.39 | |||||||
Normalized FFO | $ | 4.67 | $ | 0.04 | $ | 0.04 | $ | 4.75 | |||||||
Normalized AFFO | $ | 4.10 | $ | 0.04 | $ | 0.04 | $ | 4.18 |
NATIONAL HEALTH INVESTORS, INC. | |||||||||||||||
Reconciliation of Unaudited Pro Forma Condensed Consolidated Statement of Income to FFO, Normalized FFO & AFFO | |||||||||||||||
Six Months Ended June 30, 2016 | |||||||||||||||
($ in thousands, except share and per share data) | |||||||||||||||
Pro Forma Adjustments | |||||||||||||||
(a) | |||||||||||||||
NHI | PropCo | OpCo | |||||||||||||
Historical | Acquisition | Sale | Pro Forma | ||||||||||||
Net Income attributable to common stockholders | $ | 77,320 | $ | 277 | $ | 435 | $ | 78,032 | |||||||
Depreciation | 28,429 | 28,429 | |||||||||||||
Depreciation in non-controlling interest | (615 | ) | 615 | (e) | — | ||||||||||
Net gain on real estate sales | (4,582 | ) | (4,582 | ) | |||||||||||
NAREIT FFO attributable to common stockholders | 100,552 | 892 | 435 | 101,879 | |||||||||||
Investment and other gains | (23,498 | ) | (23,498 | ) | |||||||||||
Non cash write-offs, net | 14,423 | 14,423 | |||||||||||||
Normalized FFO attributable to common stockholders | 91,477 | 892 | 435 | 92,804 | |||||||||||
Straight-line lease revenue, net | (10,583 | ) | (10,583 | ) | |||||||||||
Amortization of original issue discount | 567 | 567 | |||||||||||||
Amortization of debt issuance costs | 1,172 | 1,172 | |||||||||||||
Adjustments for non-controlling interest | (37 | ) | 37 | (e) | — | ||||||||||
Normalized AFFO attributable to common stockholders | $ | 82,596 | $ | 929 | $ | 435 | $ | 83,960 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 38,460,934 | 38,460,934 | |||||||||||||
Diluted | 38,488,088 | 38,488,088 | |||||||||||||
Income per common share: | |||||||||||||||
Basic | $ | 2.01 | $ | 0.01 | $ | 0.01 | $ | 2.03 | |||||||
Diluted | $ | 2.01 | $ | 0.01 | $ | 0.01 | $ | 2.03 | |||||||
On a diluted per share basis | |||||||||||||||
NAREIT FFO | $ | 2.61 | $ | 0.02 | $ | 0.01 | $ | 2.64 | |||||||
Normalized FFO | $ | 2.38 | $ | 0.02 | $ | 0.01 | $ | 2.41 | |||||||
Normalized AFFO | $ | 2.15 | $ | 0.02 | $ | 0.01 | $ | 2.18 |