| | |
Per note
|
| |
Total
|
| ||||||
Public offering price(1) | | | | | % | | | | | $ | | | |
Underwriting discount | | | | | % | | | | | $ | | | |
Proceeds before expenses to us(1) | | | | | % | | | | | $ | | | |
| J.P. Morgan | | |
BofA Merrill Lynch
|
| |
Credit Agricole CIB
|
|
Prospectus supplement
|
| |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iv | | | |
| | | | S-v | | | |
| | | | S-v | | | |
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-5 | | | |
| | | | S-8 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-23 | | | |
| | | | S-47 | | | |
| | | | S-51 | | | |
| | | | S-56 | | | |
| | | | S-56 | | |
Prospectus
|
| |
Page
|
| |||
About this Prospectus
|
| | | | 1 | | |
Available Information
|
| | | | 2 | | |
Incorporation of Certain Information by
Reference |
| | | | 3 | | |
Cautionary Disclosure Regarding Forward-Looking Statements
|
| | | | 4 | | |
Risk Factors
|
| | | | 6 | | |
The Company
|
| | | | 7 | | |
The Operating Partnership
|
| | | | 7 | | |
Use of Proceeds
|
| | | | 8 | | |
Ratio of Earnings to Fixed Charges
|
| | | | 8 | | |
Description of Debt Securities
|
| | | | 9 | | |
Description of Guarantees
|
| | | | 11 | | |
Material U.S. Federal Income Tax Considerations
|
| | | | 12 | | |
Plan of Distribution
|
| | | | 17 | | |
Legal Matters
|
| | | | 20 | | |
EXPERTS | | | | | 20 | | |
| | |
Year ended December 31,
|
| |
Three months ended
March 31, |
||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2015
|
| |
2016
|
|||||||||||||||||||||
Operating data: | | | | | | | | | ||||||||||||||||||||||||||||||||||
Revenues from core operations
|
| | | $ | 292,204 | | | | | $ | 350,460 | | | | | $ | 418,714 | | | | | $ | 504,787 | | | | | $ | 743,617 | | | | | $ | 133,420 | | | | | $ | 212,879 | |
Total revenues
|
| | | | 292,204 | | | | | | 350,460 | | | | | | 418,714 | | | | | | 504,787 | | | | | | 743,617 | | | | | | 133,420 | | | | | | 212,879 | |
Interest expense(1)
|
| | | | 86,899 | | | | | | 106,096 | | | | | | 92,048 | | | | | | 126,869 | | | | | | 183,208 | | | | | | 43,089 | | | | | | 39,652 | |
Net income
|
| | | | 52,606 | | | | | | 120,698 | | | | | | 172,521 | | | | | | 221,349 | | | | | | 233,315 | | | | | | 43,052 | | | | | | 58,196 | |
Net income available to common
stockholders |
| | | | 47,459 | | | | | | 120,698 | | | | | | 172,521 | | | | | | 221,349 | | | | | | 224,524 | | | | | | 43,052 | | | | | | 55,555 | |
Other financial data: | | | | | | | | | ||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
| | | $ | 100,337 | | | | | $ | 112,983 | | | | | $ | 128,646 | | | | | $ | 123,257 | | | | | $ | 210,703 | | | | | $ | 30,610 | | | | | $ | 62,433 | |
Funds from
operations(2) |
| | | | 172,470 | | | | | | 222,154 | | | | | | 302,733 | | | | | | 345,403 | | | | | | 455,346 | | | | | | 79,644 | | | | | | 153,616 | |
Adjusted EBITDA(3)
|
| | | | 278,849 | | | | | | 334,329 | | | | | | 401,704 | | | | | | 486,950 | | | | | | 716,294 | | | | | | 129,209 | | | | | | 205,188 | |
Consolidated balance sheet data (at period end):
|
| | | | | | | | ||||||||||||||||||||||||||||||||||
Gross investments(4)
|
| | | $ | 2,831,132 | | | | | $ | 3,325,533 | | | | | $ | 3,924,917 | | | | | $ | 4,472,840 | | | | | $ | 8,107,352 | | | | | $ | 4,484,767 | | | | | $ | 8,617,572 | |
Total assets
|
| | | | 2,557,312 | | | | | | 2,982,005 | | | | | | 3,462,216 | | | | | | 3,921,645 | | | | | | 8,019,009 | | | | | | 4,598,020 | | | | | | 8,615,452 | |
Revolving line of credit
|
| | | | 272,500 | | | | | | 158,000 | | | | | | 326,000 | | | | | | 85,000 | | | | | | 230,000 | | | | | | — | | | | | | 530,000 | |
Term loans
|
| | | | — | | | | | | 100,000 | | | | | | 200,000 | | | | | | 200,000 | | | | | | 750,000 | | | | | | 200,000 | | | | | | 1,100,000 | |
Other long-term borrowings
|
| | | | 1,278,900 | | | | | | 1,566,932 | | | | | | 1,498,418 | | | | | | 2,093,503 | | | | | | 2,589,086 | | | | | | 2,427,376 | | | | | | 2,589,192 | |
Total debt(5)
|
| | | $ | 1,551,400 | | | | | $ | 1,824,932 | | | | | $ | 2,024,418 | | | | | $ | 2,378,503 | | | | | $ | 3,569,086 | | | | | $ | 2,627,376 | | | | | $ | 4,219,192 | |
Total equity
|
| | | | 878,484 | | | | | | 1,011,329 | | | | | | 1,300,103 | | | | | | 1,401,327 | | | | | | 4,100,865 | | | | | | 1,770,953 | | | | | | 4,052,533 |
| | |
Year ended December 31,
|
| |
Three months ended
March 31, |
||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2015
|
| |
2016
|
|||||||||||||||||||||
Net income
|
| | | $ | 47,459 | | | | | $ | 120,698 | | | | | $ | 172,521 | | | | | $ | 221,349 | | | | | $ | 233,315 | | | | | $ | 43,052 | | | | | $ | 58,196 | |
Add back loss (deduct gain) from real estate dispositions
|
| | | | (1,670) | | | | | | (11,799) | | | | | | 1,151 | | | | | | (2,863) | | | | | | (6,353) | | | | | | — | | | | | | (1,571) | |
| | | | $ | 45,789 | | | | | $ | 108,899 | | | | | $ | 173,672 | | | | | $ | 218,486 | | | | | $ | 226,962 | | | | | $ | 43,052 | | | | | $ | 56,625 | |
Elimination of non-cash items included in net income:
|
| | | | | | | | ||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
| | | | 100,337 | | | | | | 112,983 | | | | | | 128,646 | | | | | | 123,257 | | | | | | 210,703 | | | | | | 30,610 | | | | | | 62,433 | |
Add back impairments on real estate properties
|
| | | | 26,344 | | | | | | 272 | | | | | | 415 | | | | | | 3,660 | | | | | | 17,681 | | | | | | 5,982 | | | | | | 34,558 | |
Funds from
operations |
| | | $ | 172,470 | | | | | $ | 222,154 | | | | | $ | 302,733 | | | | | $ | 345,403 | | | | | $ | 455,346 | | | | | $ | 79,644 | | | | | $ | 153,616 |
| | |
Year ended December 31,
|
| |
Three months ended
March 31, |
||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2015
|
| |
2016
|
|||||||||||||||||||||
Net income
|
| | | $ | 52,606 | | | | | $ | 120,698 | | | | | $ | 172,521 | | | | | $ | 221,349 | | | | | $ | 233,315 | | | | | $ | 43,052 | | | | | $ | 58,196 | |
Depreciation and amortization
|
| | | | 100,337 | | | | | | 112,983 | | | | | | 128,646 | | | | | | 123,257 | | | | | | 210,703 | | | | | | 30,610 | | | | | | 62,433 | |
Interest expense(1)
|
| | | | 86,899 | | | | | | 106,096 | | | | | | 92,048 | | | | | | 126,869 | | | | | | 183,208 | | | | | | 43,089 | | | | | | 39,652 | |
Income tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,211 | | | | | | — | | | | | | 247 | |
EBITDA(2)
|
| | | $ | 239,842 | | | | | $ | 339,777 | | | | | $ | 393,215 | | | | | $ | 471,475 | | | | | $ | 628,437 | | | | | $ | 116,751 | | | | | $ | 160,528 | |
Adjustments: | | | | | | | | | ||||||||||||||||||||||||||||||||||
Nursing home
expenses |
| | | | 653 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | |
Acquisition costs
|
| | | | 1,204 | | | | | | 909 | | | | | | 245 | | | | | | 3,948 | | | | | | 57,525 | | | | | | 4,868 | | | | | | 3,771 | |
Loss (gain) on assets sold-net
|
| | | | (1,670) | | | | | | (11,799) | | | | | | 1,151 | | | | | | (2,863) | | | | | | (6,353) | | | | | | — | | | | | | (1,571) | |
One-time cash
revenue |
| | | | — | | | | | | (536) | | | | | | (1,405) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | |
One-time non-cash deferred mortgage interest income
|
| | | | — | | | | | | (236) | | | | | | — | | | | | | (585) | | | | | | — | | | | | | — | | | | | | — | |
Provisions for real estate impairment
|
| | | | 26,344 | | | | | | 272 | | | | | | 415 | | | | | | 3,660 | | | | | | 17,681 | | | | | | 5,982 | | | | | | 34,558 | |
Provisions for uncollectible mortgages, notes and accounts receivable
|
| | | | 6,439 | | | | | | — | | | | | | 2,141 | | | | | | 2,723 | | | | | | 7,871 | | | | | | (2) | | | | | | 5,124 | |
Restricted stock amortization expense
|
| | | | 6,037 | | | | | | 5,942 | | | | | | 5,942 | | | | | | 8,592 | | | | | | 11,133 | | | | | | 1,610 | | | | | | 2,778 | |
Adjusted EBITDA(2)
|
| | | $ | 278,849 | | | | | $ | 334,329 | | | | | $ | 401,704 | | | | | $ | 486,950 | | | | | $ | 716,294 | | | | | $ | 129,209 | | | | | $ | 205,188 |
Year ended
|
| |
Amount
|
||
December 31, 2011
|
| | | $ | 0.2 |
December 31, 2012
|
| | | $ | 9.1 |
December 31, 2013
|
| | | $ | 9.1 |
December 31, 2014
|
| | | $ | 9.2 |
December 31, 2015
|
| | | $ | 39.0 |
Three months ended
|
| | | | |
March 31, 2015
|
| | | $ | 2.3 |
March 31, 2016
|
| | | $ | 8.4 |
| | |
Year ended December 31,
|
| |
Three months ended
March 31, |
|||||||||||||||||||||||||||||||||||
(in thousands, except for ratios) |
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2015
|
| |
2016
|
||||||||||||||||||||
Net income
|
| | | $ | 52,606 | | | | | $ | 120,698 | | | | | $ | 172,521 | | | | | $ | 221,349 | | | | | $ | 233,315 | | | | | $ | 43,052 | | | | | $ | 58,196 |
Interest expense(1)
|
| | | | 86,899 | | | | | | 106,096 | | | | | | 92,048 | | | | | | 126,869 | | | | | | 183,208 | | | | | | 43,089 | | | | | | 39,652 |
Income before fixed charges
|
| | | $ | 139,505 | | | | | $ | 226,794 | | | | | $ | 264,569 | | | | | $ | 348,218 | | | | | $ | 416,523 | | | | | $ | 86,141 | | | | | $ | 97,848 |
Capitalized interest
|
| | | $ | 139 | | | | | $ | 240 | | | | | $ | 190 | | | | | $ | — | | | | | $ | 3,701 | | | | | $ | 20 | | | | | $ | 1,720 |
Interest expense(1)
|
| | | | 86,899 | | | | | | 106,096 | | | | | | 92,048 | | | | | | 126,869 | | | | | | 183,208 | | | | | | 43,089 | | | | | | 39,652 |
Total fixed charges
|
| | | $ | 87,038 | | | | | $ | 106,336 | | | | | $ | 92,238 | | | | | $ | 126,869 | | | | | $ | 186,909 | | | | | $ | 43,109 | | | | | $ | 41,372 |
Earnings/fixed charges coverage ratio
|
| | | | 1.6x | | | | | | 2.1x | | | | | | 2.9x | | | | | | 2.7x | | | | | | 2.2x | | | | | | 2.0x | | | | | | 2.4x |
| | |
As of March 31, 2016
(unaudited) |
| |||||||||
(in thousands)
|
| |
Actual
|
| |
As adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 9,407 | | | | | $ | | | |
Debt: | | | | ||||||||||
Revolving line of credit(1)
|
| | | $ | 530,000 | | | | | $ | | | |
Term loans
|
| | | | 1,100,000 | | | | | | | | |
5.875% senior notes due 2024(2)
|
| | | | 400,000 | | | | | | | | |
4.95% senior notes due 2024
|
| | | | 400,000 | | | | | | | | |
4.50% senior notes due 2025
|
| | | | 250,000 | | | | | | | | |
5.250% senior notes due 2026
|
| | | | 600,000 | | | | | | | | |
4.50% senior notes due 2027
|
| | | | 700,000 | | | | | | | | |
Notes offered hereby
|
| | | | — | | | | | | | | |
Discount on unsecured borrowings(3)
|
| | | | (17,284) | | | | | | | | |
HUD secured debt
|
| | | | 55,895 | | | | | | | | |
Other mortgage loan(4)
|
| | | | 180,000 | | | | | | | | |
Subordinated debt(5)
|
| | | | 20,581 | | | | | | | | |
Total debt
|
| | | $ | 4,219,192 | | | | | $ | | | |
Equity: | | | | ||||||||||
Common stock $.10 par value authorized—350,000 shares authorized, 188,167 shares issued and outstanding as of March 31, 2016
|
| | | $ | 18,817 | | | | | $ | | | |
Common stock—additional paid-in-capital
|
| | | | 4,629,423 | | | | | | | | |
Cumulative net earnings
|
| | | | 1,428,077 | | | | | | | | |
Cumulative dividends paid
|
| | | | (2,361,580) | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (21,702) | | | | | | | | |
Total stockholders’ equity
|
| | | | 3,693,035 | | | | | | | | |
Noncontrolling interest
|
| | | | 359,498 | | | | | | | | |
Total equity
|
| | | $ | 4,052,533 | | | | | $ | | | |
Total capitalization
|
| | | $ | 8,271,725 | | | | | $ | | | |
Year
|
| |
Redemption
price |
|
2017
|
| |
102.938%
|
|
2018
|
| |
101.958%
|
|
2019
|
| |
100.979%
|
|
2020 and thereafter
|
| |
100.000%
|
|
Underwriter
|
| |
Principal Amount
of Notes |
| |||
J.P. Morgan Securities LLC
|
| | | $ | | | |
Merrill Lynch, Pierce, Fenner & Smith
Incorporated |
| | |||||
Credit Agricole Securities (USA) Inc.
|
| | | | | | |
| | | | | | | |
| | | | | | | |
Total
|
| | | $ | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 17 | | | |
| | | | | 20 | | | |
| | | | | 20 | | |
| | |
Year ended December 31,
|
| |
Nine months ended
September 30, 2015 |
| ||||||||||||||||||||||||||||||
| | |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |||||||||||||||||||||
Earnings / combined fixed charges
|
| | | | 1.6x | | | | | | 1.6x | | | | | | 2.1x | | | | | | 2.9x | | | | | | 2.7x | | | | | | 2.4x | | |
|
J.P. Morgan
|
| |
BofA Merrill Lynch
|
| |
Credit Agricole CIB
|
|