89 unchanged sentences
(incorporated by reference to Exhibit 10.5 to CareTrust REIT, Inc.’s Current Report on Form 8-K, filed on June 5, 2014).
−Removed: Second Amended and Restated Credit and Guaranty Agreement, dated as of December 16, 2022 by and among CTR Partnership, L.P., as borrower, CareTrust REIT, Inc., as guarantor, CareTrust GP, LLC and the other guarantors named therein and KeyBank National Association, as administrative agent, an issuing lender and swingline lender and the other parties thereto (incorporated by reference to Exhibit 10.1 to CareTrust REIT, Inc.’s Current Report on Form 8-K filed on December 19, 2022).
−Removed: First Amendment to Second Amended and Restated Credit and Guarantee Agreement, dated as of October 10, 2023, by and among CTR Partnership, L.P., CareTrust REIT, Inc.
−Removed: and KeyBank National Association (incorporated by reference to Exhibit 10.1 to CareTrust REIT, Inc.’s Quarterly Report on Form 10-Q, filed on November 9, 2023)
Amended and Restated Partnership Agreement of CTR Partnership, L.P.
9 unchanged sentences
Form of Amendment to Change in Control and Severance Agreement (incorporated by reference to Exhibit 10.1 to CareTrust REIT, Inc.'s Quarterly Report on Form 10-Q, filed on May 10, 2023)
+Added: Third Amended and Restated Credit and Guaranty Agreement, dated as of December 18, 2024, by and among CTR Partnership, L.P., as borrower, CareTrust REIT, Inc., as guarantor, CareTrust GP, LLC and the other guarantors named therein and KeyBank National Association, as administrative agent, an issuing lender and swingline lender and the other parties thereto (incorporated by reference to Exhibit 10.1 to CareTrust REIT.
+Added: Inc.’s Current Report on Form 8-K, filed on December 19, 2024).
+Added: Asset Purchase Agreement, dated October 21, 2024.
+Added: CareTrust REIT, Inc.
+Added: Policy on Insider Trading
List of Subsidiaries of CareTrust REIT, Inc.
4 unchanged sentences
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
−Removed: Policy Regarding the Recoupment of Certain Compensation Payments
+Added: Policy Regarding the Recoupment of Certain Compensation Payments (incorporated by reference to Exhibit 97.1 to CareTrust REIT Inc.’s Annual Report on Form 10-K, filed on February 8, 2024).
*101.INS Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
17 unchanged sentences
/s/ WILLIAM M.
−Removed: WAGNER Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer) February 8, 2024
+Added: WAGNER Chief Financial Officer and Treasurer (Principal Financial Officer) February 12, 2025
+Added: /s/ LAUREN BEALE Chief Accounting Officer (Principal Accounting Officer) February 12, 2025
/s/ DIANA LAING Director February 12, 2025
9 unchanged sentences
Consolidated Statements of Operations for the years ended December 31, 2024, 2023 and 2022
−Removed: Consolidated Statements of Equity for the years ended December 31, 2023, 2022 and 2021
+Added: Consolidated Statements of Equity and Redeemable Noncontrolling Interest for the years ended December 31, 2024, 2023 and 2022
Consolidated Statements of Cash Flows for the years ended December 31, 2024, 2023 and 2022
7 unchanged sentences
We have audited the accompanying consolidated balance sheets of CareTrust REIT, Inc.
−Removed: and subsidiaries (the "Company") as of December 31, 2023 and 2022, the related consolidated statements of operations, equity, and cash flows, for each of the three years in the period ended December 31, 2023, and the related notes and the schedules listed in the Index at Item 15 (collectively referred to as the "financial statements").
+Added: and subsidiaries (the "Company") as of December 31, 2024 and 2023, the related consolidated statements of operations, equity and redeemable noncontrolling interest, and cash flows, for each of the three years in the period ended December 31, 2024, and the related notes and the schedules listed in the Index at Item 15 (collectively referred to as the "financial statements").
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2024, in conformity with accounting principles generally accepted in the United States of America.
24 unchanged sentences
a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists, when performing audit procedures to evaluate the reasonableness of management’s estimate of fair value.
−Removed: As of December 31, 2023, the Company had real estate investments held for sale of $15.0 million, net of impairment loss of $26.8 million.
+Added: As of December 31, 2024, the Company had real estate investments held for sale of $57.3 million.
+Added: For the year ended December 31, 2024, the Company recognized impairment charges of $37.3 million related to real estate investments held for sale.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to the significant inputs to the fair value of real estate investments held for sale included the following, among others:
−Removed: • We tested the effectiveness of controls over management’s evaluation of balance sheet classification and determination of fair value for real estate investments held for sale.
−Removed: • We assessed the reasonableness of the valuation methodology used and the concluded real estate investment fair value by obtaining sales comparison data, while also engaging in discussions with management to understand portfolio-specific factors impacting the Company’s fair value determination.
+Added: • We tested the effectiveness of controls over management’s determination of fair value for real estate investments held for sale.
+Added: • We assessed the reasonableness of the valuation methodology used and the concluded real estate investment fair value by obtaining sales comparison data.
• We used the assistance of our fair value specialists in obtaining relevant market data, where necessary.
• We considered the properties disposed in the period and subsequent period to evaluate if the retrospective review provides any indication of error or bias in the fair value estimates.
−Removed: • Read and considered terms of executed arrangements and evidence regarding terms for arrangements in the process of negotiation at or near the valuation date.
+Added: • We read and considered terms of executed arrangements and evidence regarding terms for arrangements in the process of negotiation at or near the valuation date.
+Added: • We held discussions with management to understand individual real estate investment specific factors that impacted the Company’s fair value determination.
/s/ Deloitte & Touche LLP
6 unchanged sentences
Real estate investments, net $ 2,226,740 $ 1,567,119
+Added: Financing receivable, at fair value (including accrued interest of $ 281 as of December 31, 2024)
Other real estate related investments (including accrued interest of $ 4,725 and $ 1,727 as of December 31, 2024 and 2023, respectively)
9 unchanged sentences
Senior unsecured term loan, net — 199,559
−Removed: Unsecured revolving credit facility — 125,000
Accounts payable, accrued liabilities and deferred rent liabilities 56,318 33,992
2 unchanged sentences
Commitments and contingencies (Note 13)
+Added: Redeemable noncontrolling interest 18,243 —
Preferred stock, $ 0.01 par value;
15 unchanged sentences
Rental income $ 228,261 $ 198,599 $ 187,506
−Removed: Interest and other income 19,171 8,626 2,156
+Added: Interest income from financing receivable 1,009 — —
+Added: Interest income from other real estate related investments and other income 67,016 19,171 8,626
Total revenues 296,286 217,770 196,132
3 unchanged sentences
Impairment of real estate investments 42,225 36,301 79,062
+Added: Transaction costs 1,326 — —
Provision for loan losses, net 4,900 — 3,844
2 unchanged sentences
Total expenses 178,067 159,781 192,767
+Added: Other income (loss):
Loss on extinguishment of debt ( 657 ) — —
−Removed: Gain (loss) on sale of real estate, net 2,218 ( 3,769 ) ( 77 )
−Removed: Unrealized loss on other real estate related investments, net ( 6,485 ) ( 7,102 ) —
−Removed: Total other loss ( 4,267 ) ( 10,871 ) ( 10,904 )
+Added: (Loss) gain on sale of real estate, net ( 2,208 ) 2,218 ( 3,769 )
+Added: Unrealized gain (loss) on other real estate related investments, net 9,045 ( 6,485 ) ( 7,102 )
+Added: Total other income (loss) 6,180 ( 4,267 ) ( 10,871 )
Net income (loss) 124,399 53,722 ( 7,506 )
10 unchanged sentences
CARETRUST REIT, INC.
−Removed: CONSOLIDATED STATEMENTS OF EQUITY
+Added: CONSOLIDATED STATEMENTS OF EQUITY AND REDEEMABLE NONCONTROLLING INTEREST
(in thousands, except share and per share amounts)
3 unchanged sentences
of Earnings Total Stockholders’ Equity Noncontrolling Interests Total
+Added: Equity Redeemable Noncontrolling Interest
Shares Amount
1 unchanged sentence
Issuance of common stock, net 2,405,000 24 47,212 — 47,236 — 47,236 —
−Removed: Vesting of restricted common stock, net of shares withheld for employee taxes 90,876 1 ( 1,331 ) — ( 1,330 ) — ( 1,330 )
+Added: Vesting of stock-based compensation awards, net of shares withheld for employee taxes 308,439 3 ( 4,472 ) — ( 4,469 ) — ( 4,469 ) —
Amortization of stock-based compensation — — 5,758 — 5,758 — 5,758 —
1 unchanged sentence
— — — ( 107,403 ) ( 107,403 ) — ( 107,403 ) —
−Removed: Net income — — — 71,982 71,982 — 71,982
+Added: Net loss — — — ( 7,506 ) ( 7,506 ) — ( 7,506 ) —
Balance as of December 31, 2022 99,010,112 990 1,245,337 ( 396,954 ) 849,373 — 849,373 —
Issuance of common stock, net 30,868,714 309 634,137 — 634,446 — 634,446 —
−Removed: Vesting of restricted common stock, net of shares withheld for employee taxes 308,439 3 ( 4,472 ) — ( 4,469 ) — ( 4,469 )
+Added: Vesting of stock-based compensation awards, net of shares withheld for employee taxes 113,970 1 ( 1,480 ) — ( 1,479 ) — ( 1,479 ) —
Amortization of stock-based compensation — — 5,153 — 5,153 — 5,153 —
1 unchanged sentence
— — — ( 124,409 ) ( 124,409 ) — ( 124,409 ) —
−Removed: Net loss — — — ( 7,506 ) ( 7,506 ) — ( 7,506 )
+Added: Distributions to noncontrolling interests — — — — — ( 41 ) ( 41 ) —
+Added: Contributions from noncontrolling interests — — — — — 1,952 1,952 —
+Added: Net income (loss) — — — 53,735 53,735 ( 13 ) 53,722 —
Balance as of December 31, 2023 129,992,796 1,300 1,883,147 ( 467,628 ) 1,416,819 1,898 1,418,717 —
Issuance of common stock, net 56,855,925 569 1,552,325 — 1,552,894 — 1,552,894 —
−Removed: Vesting of restricted common stock, net of shares withheld for employee taxes 113,970 1 ( 1,480 ) — ( 1,479 ) — ( 1,479 )
+Added: Vesting of stock-based compensation awards, net of shares withheld for employee taxes 144,289 1 ( 2,485 ) — ( 2,484 ) — ( 2,484 ) —
Amortization of stock-based compensation — — 6,130 — 6,130 — 6,130 —
17 unchanged sentences
Loss on extinguishment of debt 282 — —
−Removed: Unrealized losses on other real estate related investments, net 6,485 7,102 —
+Added: Unrealized (gain) loss on other real estate related investments, net ( 9,045 ) 6,485 7,102
Amortization of stock-based compensation 6,130 5,153 5,758
Straight-line rental income 28 29 ( 17 )
−Removed: Amortization of below market rent ( 384 ) — —
+Added: Amortization of lease incentives 22 — —
+Added: Amortization of below market leases ( 2,885 ) ( 384 ) —
Adjustment for collectibility of rental income — — 1,417
Noncash interest income ( 3,279 ) ( 407 ) ( 1,165 )
−Removed: (Gain) loss on sale of real estate, net ( 2,218 ) 3,769 77
+Added: Loss (gain) on sale of real estate, net 2,208 ( 2,218 ) 3,769
Impairment of real estate investments 42,225 36,301 79,062
10 unchanged sentences
Investment in real estate related investments and other loans receivable ( 559,188 ) ( 60,319 ) ( 149,650 )
+Added: Investment in financing receivable ( 95,723 ) — —
Principal payments received on real estate related investments and other loans receivable 4,512 26,525 6,308
4 unchanged sentences
Proceeds from the issuance of common stock, net 1,552,894 634,446 47,236
−Removed: Proceeds from the issuance of senior unsecured notes payable — — 400,000
+Added: Proceeds from the secured borrowing 75,000 — —
Borrowings under unsecured revolving credit facility — 185,000 160,000
−Removed: Payments on senior unsecured notes payable — — ( 300,000 )
+Added: Payments on senior unsecured term loan ( 200,000 ) — —
+Added: Payment on secured borrowing ( 75,000 ) — —
Payments on unsecured revolving credit facility — ( 310,000 ) ( 115,000 )
−Removed: Payments on debt extinguishment and deferred financing costs ( 68 ) ( 5,361 ) ( 14,095 )
+Added: Payments on extinguishment of debt and deferred financing costs ( 9,188 ) ( 68 ) ( 5,361 )
Net-settle adjustment on restricted stock ( 2,484 ) ( 1,479 ) ( 4,469 )
3 unchanged sentences
Net cash provided by (used in) financing activities 1,188,806 394,318 ( 23,732 )
−Removed: Net increase (decrease) in cash and cash equivalents 281,270 ( 6,717 ) 976
+Added: Net (decrease) increase in cash and cash equivalents ( 80,626 ) 281,270 ( 6,717 )
Cash and cash equivalents as of the beginning of period 294,448 13,178 19,895
6 unchanged sentences
Transfer of pre-acquisition costs to acquired assets $ 58 $ — $ 7
−Removed: Sale of real estate settled with notes receivable $ 2,000 $ 12,000 $ —
+Added: Sale of real estate settled with note receivable $ 1,000 $ 2,000 $ 12,000
+Added: Liabilities assumed by buyer in connection with sale of real estate $ 2,776 $ — $ —
See accompanying notes to consolidated financial statements.
2 unchanged sentences
Description of Business— CareTrust REIT, Inc.’s (“CareTrust REIT” or the “Company”) primary business consists of acquiring, financing, developing and owning real property to be leased to third-party tenants in the healthcare sector.
−Removed: As of December 31, 2023, the Company owned directly or through a joint venture and leased to independent operators, 226 skilled nursing facilities (“SNFs”), multi-service campuses, assisted living facilities (“ALFs”) and independent living facilities (“ILFs”) consisting of 23,928 operational beds and units located in 28 states with the highest concentration of properties by rental income located in California and Texas.
−Removed: As of December 31, 2023, the Company also had other real estate related investments consisting of one preferred equity investment, eight real estate secured loans receivable and one mezzanine loan receivable with a carrying value of $ 180.4 million.
+Added: As of December 31, 2024, the Company owned, directly or in consolidated joint ventures, and leased to independent operators, 258 skilled nursing facilities (“SNFs”), multi-service campuses, assisted living facilities (“ALFs”) and independent living facilities (“ILFs”) consisting of 28,088 operational beds and units located in 32 states with the highest concentration of properties by rental income located in California and Texas.
+Added: As of December 31, 2024, the Company also had other real estate related investments consisting of three preferred equity investments, 15 real estate secured loans receivable, and five mezzanine loans receivable with a carrying value of $ 795.2 million and one financing receivable with a carrying value of $ 96.0 million.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
13 unchanged sentences
The Company’s consideration of various factors include, but is not limited to, which activities most significantly impact the entity’s economic performance and the ability to direct those activities, its form of ownership interest, its representation on the VIE’s governing body, the size and seniority of its investment, its ability and the rights of other investors to participate in policy making decisions, its ability to manage its ownership interest relative to the other interest holders, and its ability to replace the VIE manager and/or liquidate the entity.
−Removed: For any investment in a joint venture that is not considered to be VIE, the Company would evaluate the type of ownership rights held by limited partner(s) that may preclude consolidation by the majority interest holder.
+Added: For any investment in a joint venture that is not considered to be a VIE, the Company would evaluate the type of ownership rights held by limited partner(s) that may preclude consolidation by the majority interest holder.
The assessment of limited partners’ rights and their impact on the control of a joint venture should be made at inception of the joint venture and continually reassessed.
5 unchanged sentences
The Company includes net income (loss) attributable to the noncontrolling interests in net income (loss) in the consolidated statements of operations.
+Added: Redeemable Noncontrolling Interest —One of the Company’s noncontrolling interest holders has the ability to put its equity interests to the Company during specified option exercise periods, subject to certain conditions.
+Added: The put option is payable in cash and subject to changes in redemption value.
+Added: Accordingly, the Company records the redeemable noncontrolling interest outside of permanent equity.
+Added: The redeemable noncontrolling interest was initially measured at fair value on the date of issuance and is adjusted for additional contributions and distributions and the proportionate share of the net earnings or losses.
+Added: When the redemption of the noncontrolling interest becomes probable, the Company will record the redeemable noncontrolling interest at the greater of its carrying amount or redemption value at the end of each reporting period by making an election either to accrete changes in the redemption value of the redeemable noncontrolling interest over the period from the date it is probable of exercise to the earliest redemption date or to recognize the entire adjustment on the date redemption becomes probable.
+Added: Redeemable noncontrolling interest adjustments of carrying value to redemption value are reflected in additional paid-in-capital on the Company’s consolidated balance sheets.
+Added: The adjustment of carrying value to the redemption value that reflects a redemption in excess of fair value is included as an adjustment to net income available to the Company’s stockholders in the calculation of earnings per share.
Lessor Accounting —The Company recognizes lease revenue in accordance with Accounting Standards Codification (“ASC”) 842, Leases .
4 unchanged sentences
Otherwise, tenant recoveries for taxes and insurance are classified as additional rental revenues recognized by the lessor on a gross basis in its statements of operations.
+Added: As part of the Company’s acquisitions and/or amendments, the Company may commit to provide incentive payments to its lessees.
+Added: During the year ended December 31, 2024, the Company funded $ 2.9 million in lease incentives.
+Added: Lease incentives are amortized over the initial term of the respective lease as an adjustment to rental revenue.
+Added: Lease incentives are included in prepaid expenses and other assets, net on the Company’s consolidated balance sheets.
The Company’s assessment of collectibility of its tenant receivables includes a binary assessment of whether or not substantially all of the amounts due under a tenant’s lease agreement are probable of collection.
6 unchanged sentences
See Note 3, Real Estate Investments, Net for further detail.
+Added: Interest Income —Interest income is recognized as earned over the term of the related other real estate related investment under the effective interest method, or on a straight-line basis if not materially different from the effective interest method.
+Added: Interest income is recorded on an accrual basis to the extent that such amounts are expected to be collected.
+Added: When concerns exist as to the ultimate collection of principal or interest due under a loan, the loan is placed on non-accrual status, and the Company will not recognize interest income until the cash is received, or the loan returns to accrual status.
+Added: If the Company determines that the collection of interest according to the contractual terms of the loan is probable, the Company will resume the accrual of interest.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Estimates and Assumptions —The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods.
10 unchanged sentences
The Company recognizes acquired “above or below market” leases at their fair value (for asset acquisitions) using discount rates which reflect the risks associated with the leases acquired.
−Removed: The fair value is based on the present value of the difference between (i) the contractual amounts due pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each in-place lease, generally measured over a period equal to the remaining term of the lease for above market leases and the initial term plus the extended term for any leases with renewal options that are reasonably certain to be exercised.
−Removed: Other intangible assets acquired include amounts for in-place lease values that are based on an evaluation of the
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: specific characteristics of each property and the acquired tenant lease(s).
+Added: The fair value is based on the present value of the difference between (i) the contractual amounts due pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each in-place lease, generally measured over a period equal to the remaining term of the lease for above market leases and the initial term plus the extended term for any leases with renewal options that are reasonably certain to be exercised for below market leases.
+Added: Other intangible assets acquired include amounts for in-place lease values that are based on an evaluation of the specific characteristics of each property and the acquired tenant lease(s).
Factors considered include estimates of carrying costs during hypothetical expected lease-up periods, market conditions, and costs to execute similar leases.
1 unchanged sentence
In estimating costs to execute similar leases, the Company considers leasing commissions, legal, and other related costs.
−Removed: As of December 31, 2023, the Company had gross below market lease liabilities of $ 7.3 million, accumulated amortization of $ 0.4 million and a weighted average remaining amortization period of 3 years.
+Added: The following table summarizes the Company’s intangible lease liabilities (dollars in thousands):
+Added: December 31, 2024 December 31, 2023
+Added: Gross intangible lease liability $ 9,858 $ 7,289
+Added: Accumulated amortization ( 3,269 ) ( 384 )
+Added: Intangible liabilities, net $ 6,589 $ 6,905
+Added: Weighted average remaining amortization period in years 1.8 3
Impairment of Long-Lived Assets —At each reporting period, the Company evaluates its real estate investments held for use for potential impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable.
8 unchanged sentences
Upon designation as held for sale, the Company writes down the excess of the carrying value over the estimated fair value less costs to sell, resulting in an impairment of the real estate investments, if necessary, and ceases depreciation.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In the event of impairment, the fair value of the real estate investment is based on current market conditions and considers matters such as the forecasted operating cash flows, lease coverage ratios, capitalization rates, comparable sales data, and, where applicable, contracts or the results of negotiations with purchasers or prospective purchasers.
3 unchanged sentences
While the Company believes its assumptions are reasonable, changes in these assumptions may have a material impact on financial results.
−Removed: For the years ended December 31, 2023 and 2022, the Company recorded an impairment charge of $ 36.3 million and $ 79.1 million, respectively.
−Removed: See Note 4, Impairment of Real Estate Investments, Asset Held For Sale, Net and Asset Sales , for additional information.
−Removed: Other Real Estate Related Investments —Included in other real estate related investments on the Company’s consolidated balance sheets at December 31, 2023, are one preferred equity investment, eight real estate secured loans receivable and one mezzanine loan receivable.
+Added: For the years ended December 31, 2024, 2023 and 2022, the Company recorded impairment charges of $ 42.2 million, $ 36.3 million and $ 79.1 million, respectively.
+Added: See Note 4, Impairment of Real Estate Investments, Assets Held For Sale, Net and Asset Sales , for additional information.
+Added: Financing Receivable —The Company may from time to time enter into a contract to acquire an asset and lease it back to the seller in a sale and leaseback transaction.
+Added: In accordance with ASC 842, Leases , the Company is required to determine whether the transaction qualifies as a sale with control of the asset being transferred to the Company.
+Added: A failed sale and leaseback transaction is accounted for as a financing receivable in accordance with ASC 310, Receivables.
+Added: If control of the asset subsequently is deemed to have transferred to the Company, the financing receivable would be reclassified as real estate investments.
+Added: No gain or loss would be recognized, and the related assets and liabilities would be recorded at their relative fair values on the date control is transferred.
+Added: One of the Company’s investments is accounted for as a financing receivable within the Company’s consolidated balance sheets, since control of the underlying assets did not transfer to the Company due to the existence of options for the seller-lessee to repurchase the real estate assets, which generally preclude accounting for the transfer of real estate assets as a sale.
+Added: The Company elected the fair value option for the financing receivable, and thereby, acquisition costs incurred in connection with entering into the financing receivable were expensed and recorded in transaction costs in the consolidated statements of operations.
+Added: Instruments for which the fair value option has been elected are measured at fair value on a recurring basis with changes in fair value recognized in other income (loss) on the consolidated statements of operations.
+Added: Fair value was estimated using an internal valuation model that considered expected future cash flows of the investment, market interest rates, and the underlying collateral value.
+Added: Interest income from financing receivable on the Company’s consolidated statements of operations is recognized under the effective interest method.
+Added: Other Real Estate Related Investments —Included in other real estate related investments on the Company’s consolidated balance sheets at December 31, 2024, are three preferred equity investments, 15 real estate secured loans receivable and five mezzanine loans receivable.
The Company elected the fair value option for all secured and mezzanine loans receivable.
1 unchanged sentence
Fair value was estimated using an internal valuation model that considered the expected future cash flows of the investment, the underlying collateral value, market interest rates and other credit enhancements.
−Removed: Interest income is recognized as earned within interest and other income in the consolidated statements of operations.
−Removed: The preferred equity investment is accounted for at unpaid principal balance, plus accrued return, net of reserves.
−Removed: The Company recognizes return income on a monthly basis based on the
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: outstanding investment including any accrued and unpaid return, to the extent there is outside contributed equity or cumulative earnings from operations.
+Added: The Company elected the practical expedient not to record the preferred equity investments at fair value as the fair value is not readily determinable.
+Added: The preferred equity investments are accounted for at unpaid principal balance, plus accrued return, net of reserves.
+Added: The Company recognizes return income on a monthly basis based on the outstanding investment including any accrued and unpaid return, to the extent there is outside contributed equity or cumulative earnings from operations.
As the preferred member of the joint venture, the Company is not entitled to share in the joint venture’s earnings or losses.
3 unchanged sentences
Prepaid expenses and other assets —Prepaid expenses and other assets consist of prepaid expenses, deposits, pre-acquisition costs and other loans receivable.
−Removed: During the year ended December 31, 2022, the Company determined that the remaining contractual obligations under two other loans receivable were not collectible and recorded a $ 4.6 million expected credit loss, net of a loan loss recovery of $ 0.8 million related to a loan previously written-off.
+Added: During the year ended December 31, 2024, the Company determined that the remaining contractual obligations under one other loan receivable was not collectible and recorded a 4.9 million expected credit loss.
+Added: During the year ended December 31, 2022, the Company determined that the remaining contractual obligations under two other loans receivable were not collectible and recorded a $ 4.6 million expected credit loss, net of a loan loss recovery of
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: $ 0.8 million related to a loan previously written-off.
The Company did not record an expected credit loss or recovery during the year ended December 31, 2023.
25 unchanged sentences
To date, the Company has experienced no loss or lack of access to cash in its operating accounts.
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Deferred Financing Costs —External costs incurred from placement of the Company’s debt are capitalized and amortized on a straight-line basis over the terms of the related borrowings, which approximates the effective interest method.
8 unchanged sentences
Stock-Based Compensation —The Company accounts for share-based payment awards in accordance with ASC 718, Compensation – Stock Compensation (“ASC 718”).
−Removed: ASC 718 requires all entities to apply a fair value-based measurement method in accounting for share-based payment transactions with directors, officers and employees.
+Added: ASC 718 requires all entities to apply a fair value-based measurement
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: method in accounting for share-based payment transactions with directors, officers and employees.
The Company measures and recognizes compensation expense for all share-based payment awards made to directors, officers and employees based on the grant date fair value, amortized over the requisite service period of the award.
3 unchanged sentences
Net income (loss) reflects stock-based compensation expense of $ 6.1 million, $ 5.2 million and $ 5.8 million for the years ended December 31, 2024, 2023 and 2022, respectively.
−Removed: Concentration of Credit Risk —The Company is subject to concentrations of credit risk consisting primarily of operating leases on its owned properties.
+Added: Concentration of Credit Risk —The Company is subject to concentrations of credit risk consisting primarily of contractual obligations of operators and borrowers under its lease and lending agreements.
See Note 14, Concentration of Risk , for a discussion of major operator concentration.
1 unchanged sentence
The Company has one reportable segment consisting of investments in healthcare-related real estate assets.
+Added: See Note 11, Segment Reporting , for additional information.
Earnings Per Share —The Company calculates earnings per share (“EPS”) in accordance with ASC 260, Earnings Per Share .
1 unchanged sentence
Diluted EPS reflects the additional dilution for all potentially-dilutive securities.
+Added: See Note 10, Earnings (Loss) Per Common Share , for additional information.
Beds, Units, Occupancy and Other Measures —Beds, units, occupancy and other non-financial measures used to describe real estate investments included in these Notes to the consolidated financial statements are presented on an unaudited basis and are not subject to audit by the independent registered public accounting firm in accordance with the standards of the Public Company Accounting Oversight Board.
−Removed: Recent Accounting Pronouncements —On November 27, 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No.
+Added: Recent Accounting Pronouncements
+Added: Adopted —On November 27, 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No.
2023-07, Segment Reporting (Topic 280):
−Removed: Improvements to Reportable Segment Disclosures (“ASU 2023-07”), to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses.
+Added: Improvements to Reportable Segment Disclosures (“ASU 2023-07”), to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses and the inclusion of a segment reporting footnote.
The guidance is effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024.
Early adoption is permitted.
+Added: The Company adopted ASU 2023-07 during the year ended December 31, 2024.
+Added: See Note 11, Segment Reporting, for further detail.
+Added: Not Yet Adopted —On November 4, 2024, the FASB issued ASU 2024-03, which requires disaggregated disclosures of income statement expenses for public business entities.
+Added: The ASU requires disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the financial statements.
+Added: The ASU is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027.
+Added: Early adoption is permitted.
The Company is still evaluating its adoption timeline and the impact on its disclosures.
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
REAL ESTATE INVESTMENTS, NET
8 unchanged sentences
Real estate investments, net $ 2,226,740 $ 1,567,119
−Removed: As of December 31, 2023, 94 of the Company’s 226 facilities were leased to subsidiaries of The Ensign Group, Inc.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: Significant Master Leases
+Added: Ensign — As of December 31, 2024, 97 of the Company’s 258 facilities were leased to subsidiaries of The Ensign Group, Inc.
(“Ensign”) on a triple-net basis under multiple long-term leases (each, an “Ensign Master Lease” and, collectively, the “Ensign Master Leases”) which commenced on June 1, 2014 and were subsequently modified.
3 unchanged sentences
In addition to rent, the subsidiaries of Ensign that are tenants under the Ensign Master Leases are solely responsible for the costs related to the leased properties (including property taxes, insurance, and maintenance and repair costs).
+Added: See below under “Lease Amendments and Terminations” for further detail on Ensign lease amendments.
During the year ended December 31, 2020, the Company acquired four additional facilities leased to subsidiaries of Ensign on a triple-net basis under two separate master lease agreements, each of which contains a purchase option.
2 unchanged sentences
The obligations under the lease agreements for the four additional facilities are guaranteed by Ensign but do not contain cross-default provisions with the Ensign Master Leases.
−Removed: See below under “Lease Amendments and Terminations” for further detail on Ensign lease amendments.
−Removed: Ensign provides a guaranty for properties leased to The Pennant Group, Inc.
+Added: During December 2024, the Company received written notice that Ensign will exercise the purchase option and as such these four facilities have been classified as held for sale as of December 31, 2024.
+Added: See Note 15, Subsequent Events , for additional information.
+Added: On December 31, 2024, the Company, through a consolidated joint venture, acquired six additional facilities leased to subsidiaries of Ensign on a triple-net basis under one separate master lease agreement, which commenced January 1, 2025 (the “Ensign TN Master Lease”).
+Added: The annualized contractual rental income under the Ensign TN Master Lease is $ 7.1 million and is escalated annually, in January, by an amount equal to the product of (1) the prior year’s rent, and (2) the product of (x) 2 and (y) the annual CPI increase (not to exceed 2.5 %).
+Added: Ensign provides a guaranty for eight properties leased to The Pennant Group, Inc.
(“Pennant”) under the Pennant Master Lease (defined below), which represent $ 7.5 million of total annualized contractual rental income as of December 31, 2024.
−Removed: As of December 31, 2023, 15 of the Company’s facilities were leased to subsidiaries of Priority Management Group (“PMG”) on a triple-net basis under one long-term lease (the “PMG Master Lease”).
+Added: PACS — As of December 31, 2024, 14 of the Company’s properties were leased to affiliates of PACS Group, Inc.
+Added: (“PACS”) on a triple-net basis under one long-term lease (the “PACS Master Lease”), and have a total of 1,827 operational beds.
+Added: One of the facilities is included in held for sale as of December 31, 2024.
+Added: The PACS Master Lease commenced on October 26, 2017, and provides for an initial term of 15 years, with two five-year renewal options.
+Added: During the year ended December 31, 2024, the Company, through a joint venture, acquired 11 facilities, which have a total of 1,186 operational beds, leased to subsidiaries of PACS commencing on December 1, 2024, under a new triple-net master lease agreement (the “PACS TN Master Lease”).
+Added: The PACS TN Master Lease has an initial term of 15 years, with two five-year renewal options.
+Added: As of December 31, 2024, annualized contractual rental income from the PACS Master Lease was $ 20.0 million (excluding the facility classified as held for sale), and annualized contractual rental income from all PACS leases was $ 37.9 million (excluding $ 0.3 million of rent abatement in the first year of the PACS TN Master Lease), representing 8 % and 15 % of total annualized contractual rental income, respectively.
+Added: Rent is escalated annually in November under the PACS Master Lease by an amount equal to the product of (1) the lesser of the percentage change in the CPI (but not less than zero ) or 3 %, and (2) the prior year’s rent.
+Added: Rent under the PACS TN Master Lease is escalated annually in December by an amount equal to the product of (1) the percentage change in the CPI and (2) the prior year’s rent (subject to a 2 % floor and a 4 % cap).
+Added: The PACS TN Master Lease also provides rent abatement of $ 0.3 million in the first year.
+Added: Subsequent to December 31, 2024, the PACS TN Master Lease was amended, see Note 15, Subsequent Events, for additional information.
+Added: PMG — As of December 31, 2024, 15 of the Company’s facilities were leased to subsidiaries of Priority Management Group (“PMG”) on a triple-net basis under one long-term lease (the “PMG Master Lease”).
The PMG Master Lease commenced on December 1, 2016, and provides an initial term of fifteen years , with two five-year renewal options.
As of December 31, 2024, annualized contractual rental income from the PMG Master Lease was $ 31.9 million and is escalated annually by an amount equal to the product of (1) the lesser of the percentage change in the CPI (but not less than zero ) or 3.0 %, and (2) the prior year’s rent.
−Removed: In addition to rent, the subsidiaries of PMG that are tenants under the PMG Master Lease are solely responsible for the costs related to the leased properties (including property taxes, insurance, and maintenance and repair costs).
+Added: In addition to rent, the subsidiaries of PMG that are tenants under the PMG Master Lease are
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: solely responsible for the costs related to the leased properties (including property taxes, insurance, and maintenance and repair costs).
As of December 31, 2024, 103 of the Company’s 258 facilities were leased to various other operators under triple-net leases.
All of these leases contain annual escalators based on the percentage change in the CPI (but not less than zero), some of which are subject to a cap, or fixed rent escalators.
−Removed: During the second and third quarters of 2022, the Company entered into triple-net lease agreements for two of the Company’s 226 facilities which are being repurposed to behavioral health facilities.
−Removed: Two of the Company’s 226 facilities are non-operational and are leased under a long term lease with rent commencing 12 months following lease commencement.
−Removed: In addition, as of December 31, 2023, the master lease for one of the Company’s 226 facilities was terminated and the facility is non-operational while undergoing renovations.
−Removed: See below under “Lease Amendments and Terminations” for further detail.
+Added: As of December 31, 2024, one of the Company’s 258 facilities was non-operational and was disposed of subsequent to year end.
As of December 31, 2024, 10 facilities were held for sale.
−Removed: See Note 4, Impairment of Real Estate Investments, Assets Held for Sale, Net and Asset Sales for additional information.
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: As of December 31, 2023, the Company’s total future contractual minimum rental income for all of its tenants, excluding operating expense reimbursements, assets held for sale and assets being repurposed, was as follows (dollars in thousands):
+Added: See Note 4, Impairment of Real Estate Investments, Assets Held for Sale, Net and Asset Sales, and Note 15, Subsequent Events, for additional information.
+Added: As of December 31, 2024, the Company’s total future contractual minimum rental income for all of its tenants, excluding operating expense reimbursements, assets held for sale and non-operational assets, was as follows (dollars in thousands):
2025 $ 273,728
Thereafter 1,588,781
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Tenant Purchase Options
1 unchanged sentence
A summary of these purchase options is presented below (dollars in thousands):
−Removed: Asset Type (1)
−Removed: Properties Lease Expiration Option Period Open Date (2)
+Added: Asset Type Properties Lease Expiration Option Period Open Date (1)
Option Type (2)
1 unchanged sentence
SNF 1 March 2029 04/1/2022 (4)
−Removed: SNF / Campus 1 (8)
−Removed: October 2032 1/1/2024 (6)
SNF 4 November 2034 12/1/2024 (4)
−Removed: (1) Excludes a purchase option on an 11 building SNF portfolio classified as held for sale as of December 31, 2023 and representing $ 5.1 million of current cash rent.
−Removed: Tenant is currently not eligible to elect the option.
−Removed: (2) The Company has not received notice of exercise for the option periods that are currently open.
+Added: SNF / Campus 2 October 2032 11/1/2026 (5)
+Added: SNF / Campus 1 May 2034 6/1/2026 (8)
+Added: SNF / Campus 1 May 2034 6/1/2027 (8)
+Added: SNF 1 November 2034 12/1/2027 (4)
+Added: SNF 2 November 2039 12/1/2027 (6)
+Added: SNF 2 November 2039 12/1/2028 (6)
+Added: SNF 1 November 2039 12/1/2029 (6)
+Added: SNF 1 November 2039 12/1/2030 (6)
+Added: (1) The Company has not received notice of exercise for the option periods that are currently open, except as described in footnote (11) below.
(2) Option type includes:
4 unchanged sentences
(5) Option window is open for six months from the option period open date.
+Added: (6) Option window is open for one year from the option period open date.
(7) Purchase option reflects two option types.
−Removed: (8) Excludes one property classified as held for sale as of December 31, 2023 and subsequently sold in the first quarter of 2024.
+Added: (8) Purchase option window is open for nine months from the option period open date.
+Added: (9) Purchase option provides for the purchase of two of three facilities.
+Added: The current cash rent shown is an average of the range of $ 3.2 million to $ 3.5 million.
+Added: (10) Purchase option provides for the purchase of one of five facilities.
+Added: The current cash rent shown is an average of the range of $ 1.0 million to $ 1.6 million.
+Added: If the operator exercises its option to extend the term of the master lease, beginning on June 1, 2035 and ending nine months thereafter, the operator will have a purchase option for all facilities then remaining in the master lease.
+Added: (11) The operator notified the Company of their intent to exercise the purchase option of the four SNFs in December 2024.
+Added: The Company classified the four facilities as held for sale as of December 31, 2024 and subsequently sold the facilities in January 2025.
+Added: See Note 15, Subsequent Events, for additional information.
+Added: (12) Purchase option provides for the purchase of two of six facilities.
+Added: The current cash rent shown is an average of the range of $ 2.4 million to $ 4.6 million.
+Added: (13) Purchase option provides for the purchase of one of six facilities.
+Added: The current cash rent shown is an average of the range of $ 0.9 million to $ 2.3 million.
Rental Income
1 unchanged sentence
For the Year Ended December 31,
−Removed: 2023 2022 2021
Rental Income 2024 2023 2022
2 unchanged sentences
Straight-line rent ( 28 ) ( 29 ) 17
+Added: Amortization of lease incentives ( 22 ) — —
Amortization of below-market lease intangible 2,885 384 —
1 unchanged sentence
— — ( 1,417 )
−Removed: Lease termination revenue (3)
Total $ 228,261 $ 198,599 $ 187,506
5 unchanged sentences
If lease payments are subsequently deemed probable of collection, the Company will reestablish the receivable which will result in an increase in rental income for such recoveries.
−Removed: (3) In connection with the agreement to terminate its lease agreements with Metron Integrated Health Systems (“Metron”) and to sell the facilities to a third-party, the Company received certain lease termination payments from Metron.
CARETRUST REIT, INC.
1 unchanged sentence
Recent Real Estate Acquisitions
−Removed: The following table summarizes the Company’s acquisitions for the years ended December 31, 2023, 2022 and 2021 (dollar amounts in thousands):
+Added: The following table summarizes the Company’s acquisitions for the years ended December 31, 2024, 2023 and 2022 (dollars in thousands):
Type of Property Purchase Price (1)
6 unchanged sentences
90,639 7,467 5 683
−Removed: Assisted living 39,318 3,495 4 241
+Added: ALF / ILF (4)
+Added: 12,749 1,022 2 102
Total $ 815,859 $ 74,413 49 5,293
1 unchanged sentence
Skilled nursing (4) (5)
+Added: $ 169,181 $ 13,764 10 1,256
Multi-service campuses (5)
+Added: 25,276 1,916 1 168
+Added: ALF / ILF 39,318 3,495 4 241
Total $ 233,775 $ 19,175 15 1,665
2 unchanged sentences
Multi-service campuses 13,003 1,235 1 130
−Removed: Assisted living 12,395 — (7) 2 98
Total $ 21,921 $ 2,050 2 265
(1) Purchase price includes capitalized acquisition costs.
−Removed: (2) Initial annual cash rent represents initial cash rent for the first twelve months excluding the impact of straight-line rent or rent abatement in the first one to three months, if applicable.
+Added: (2) Initial annual cash rent represents initial cash rent for the first twelve months.
(3) The number of beds/units includes operating beds at acquisition date.
−Removed: (4) Includes three SNFs held through joint ventures.
+Added: (4) Includes facilities held in consolidated joint ventures.
See Note 12, Variable Interest Entities , for additional information.
−Removed: One SNF is currently leased under a short-term lease and a new long-term lease has been entered into with one of the Company’s existing operators and it is expected that this lease will become effective once regulatory approval is obtained.
−Removed: Initial annual cash rent does not consider a rent deferral of $ 420,000 in the first year upon commencement of the long-term lease to be repaid in 15 installments beginning in year 2.
−Removed: The two other SNFs held through a joint venture are under separate leases with an initial annual rent of $ 2.0 million.
−Removed: The leases provide for a rent reset in which the joint venture may propose rent, capped at 10 % of gross revenues, effective January 1, 2027.
−Removed: If the proposed rent reset is not accepted, the joint venture has the option to replace the current tenant.
(5) One acquisition including three SNFs and one multi-service campus provides for annual fixed increases from $ 6.8 million in year one to $ 7.6 million in year two and $ 8.9 million in year three.
−Removed: (6) Initial annual cash rent represents the first twelve months of rent upon commencement of the Company’s long-term net leases, which occurred during the three months ended June 30, 2021, upon the tenant’s receipt of licensing approval and increases to $ 9.4 million in the second year with CPI-based annual escalators thereafter.
−Removed: (7) Initial annual cash rent is zero until transfer of operations upon receipt of licensing approval.
+Added: (6) Initial annual cash rent for 11 properties does not consider rent abatement of $ 0.3 million.
Lease Amendments and Terminations
+Added: Ridgeline Lease Termination and NC Jaybird Lease.
+Added: Effective December 31, 2024, the Company terminated its master lease with affiliates of Ridgeline Properties, LLC (“Ridgeline”).
+Added: The Company entered into a new master lease (the “NC Jaybird Lease”) with affiliates of Jaybird Senior Living, Inc.
+Added: (“Jaybird”) with respect to two ALFs in North Carolina previously leased to Ridgeline.
+Added: The NC Jaybird Lease commenced on January 1, 2025 with an initial term of approximately 12 years, featuring two five-year renewal options and CPI-based rent escalators.
+Added: Under the NC Jaybird Lease, Jaybird will receive three months of abated rent, followed by 15 months of rent calculated as a percentage of the tenants’ gross revenue.
+Added: Subsequently, the next twelve months will have a fixed annual cash rent amount of $ 0.8 million increasing annually based on CPI.
+Added: Annual rent under the terminated master lease for the two ALFs in North Carolina was $ 0.8 million.
+Added: Four facilities which were under the Ridgeline master lease are currently held for sale and two facilities are in the process of transferring operations.
+Added: Amended PACS Master Lease .
+Added: On November 1, 2024, the Company acquired four skilled nursing facilities.
+Added: The facilities were leased to affiliates of PACS.
+Added: In conjunction with the acquisition of the four facilities, the Company amended the existing PACS Master Lease to include the four skilled nursing facilities.
+Added: The PACS Master Lease had a remaining term at the date of amendment of approximately 8 years.
+Added: Annual cash rent under the amended lease increased by approximately $ 5.0 million, with $ 1.1 million in deferred rent over the first twenty-four months to be repaid over twenty-four months , beginning in the third lease year.
+Added: Lease Termination and Amended Ensign Lease.
+Added: Effective September 1, 2024, one SNF in Kansas was removed from a master lease with a skilled nursing operator and the Company terminated the master lease.
+Added: Annual cash rent under the terminated master lease prior to lease termination was approximately $ 0.8 million.
+Added: In connection with the lease termination, the Company amended and extended one existing triple-net master lease with subsidiaries of Ensign to include the one SNF.
+Added: The amended lease has a remaining term of approximately 15 years with two five-year renewal options and CPI-based rent escalators.
+Added: Annual cash rent under the applicable Ensign master lease, as amended, increased by approximately $ 0.6 million.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: Lease Termination and New Jaybird Lease.
+Added: Effective August 1, 2024, two ALFs in Illinois were removed from a master lease with a seniors housing operator and the Company terminated the master lease.
+Added: In connection with the lease termination, the Company entered into a new master lease (the “Jaybird Lease”) with Jaybird with respect to the two ALFs.
+Added: The new Jaybird Lease commenced on August 1, 2024 with an initial term of approximately 12 years, featuring two five-year renewal options and CPI-based rent escalators.
+Added: Under the Jaybird Lease, Jaybird will receive three months of abated rent, followed by 15 months of rent calculated as a percentage of the tenants’ gross revenue.
+Added: Subsequently, the next twelve months will have a fixed annual cash rent amount of $ 1.8 million with annual CPI-based rent escalators.
+Added: Annual rent under the terminated master lease was $ 1.8 million.
+Added: New Bayshire Lease.
+Added: On April 1, 2024, a new master lease with affiliates of Bayshire, LLC (“Bayshire”) commenced to lease one SNF that was previously under a short-term master lease until Bayshire received regulatory approval.
+Added: The short-term master lease was terminated.
+Added: The Bayshire master lease had a term of approximately 15 years at the date of the lease, with two five-year renewal options and 3 % fixed rent escalators.
+Added: Initial annual cash rent under the new Bayshire master lease was $ 2.6 million.
+Added: The Bayshire lease provides for a rent deferral of $ 0.4 million in the first year to be repaid in 15 installments beginning in year two.
+Added: Amended Eduro Lease and Amended Ensign Lease.
+Added: On March 1, 2024, operations of two SNFs in Colorado operated by affiliates of Eduro Healthcare, LLC (“Eduro”) were transferred to subsidiaries of Ensign.
+Added: In connection with the transfer, the Company partially terminated the Eduro master lease and amended one existing triple-net master lease with Ensign to include the two SNFs and extended the initial lease term by 15 years.
+Added: The applicable Ensign master lease, as amended, had a remaining term at the date of amendment of approximately 20 years with two five-year renewal options and CPI-based rent escalators.
+Added: Annual cash rent under the applicable Ensign master lease, as amended, increased by approximately $ 2.1 million and annual cash rent under the Eduro master lease, as amended, decreased by the same amount.
New Embassy Lease and Hillstone Lease Amendment and Termination.
9 unchanged sentences
Hillstone paid a lease termination fee of approximately $ 0.8 million to cover unpaid contractual rent.
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Noble NJ Lease Termination and New Ridgeline NJ Lease.
−Removed: On October 24, 2023, the Company entered into a new master lease (the “Ridgeline NJ Lease”) with affiliates of Ridgeline Properties, LLC (“Ridgeline”) to lease two ALFs in New Jersey which were non-operational and under a short-term lease (the “Noble NJ Lease”) which was terminated in connection with the Ridgeline NJ Lease.
−Removed: The Ridgeline NJ Lease had an initial term at the date of the lease of approximately 10 years from the facility opening date, which is expected to occur in the second quarter of 2024 upon final regulatory approval and final licensing of both facilities, with two five-year renewal options and CPI-based escalators.
−Removed: Annual cash rent under the Ridgeline NJ Lease is approximately $ 1.0 million beginning on the first day of the second lease year.
+Added: On October 24, 2023, the Company entered into a new master lease (the “Ridgeline NJ Lease”) with affiliates of Ridgeline to lease two ALFs in New Jersey which were non-operational and under a short-term lease (the “Noble NJ Lease”) which was terminated in connection with the Ridgeline NJ Lease.
+Added: The Ridgeline NJ Lease had an initial term at the date of the lease of approximately 10 years from the facility opening date, which was expected to occur in the second quarter of 2024 upon final regulatory approval and final licensing of both facilities, with two five-year renewal options and CPI-based escalators.
+Added: Annual cash rent under the Ridgeline NJ Lease was approximately $ 1.0 million beginning on the first day of the second lease year.
Premier Termination and Amended Ridgeline Lease.
4 unchanged sentences
Annual cash rent under the amended lease increased by approximately $ 2.7 million.
−Removed: The amended lease provides for $ 0.2 million in rent abatement and a $ 0.2 million rent deferral to be repaid beginning in December 2024.
+Added: The amended lease provided for $ 0.2 million in rent abatement and a $ 0.2 million rent deferral that was required to be repaid beginning in December 2024.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Amended Pennant Lease.
25 unchanged sentences
Annual cash rent under each of the two applicable Ensign Master Leases, as amended, increased by approximately $ 0.4 million and annual cash rent under the Pennant Master Lease, as amended, decreased by $ 0.8 million.
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On March 1, 2022, operations at one ALF in Arizona operated by affiliates of Pennant were transferred to affiliates of Ensign.
4 unchanged sentences
On February 1, 2022, the Company acquired one SNF.
−Removed: In conjunction with the acquisition, the Company amended its existing triple-net master lease with affiliates of Eduro Healthcare, LLC (“Eduro”) to include the one SNF and extended the initial lease term.
+Added: In conjunction with the acquisition, the Company amended its existing triple-net master lease with affiliates of Eduro to include the one SNF and extended the initial lease term.
The Eduro master lease, as amended, had a remaining term at the date of amendment of approximately 12 years, with two five-year renewal options and CPI-based rent escalators.
Annual cash rent under the Eduro master lease, as amended, increased by approximately $ 0.8 million.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Amended WLC Master Lease.
3 unchanged sentences
Annual cash rent under the WLC master lease, as amended, increased by approximately $ 1.2 million.
−Removed: Amended Noble Master Leases and New Noble NJ Master Lease.
−Removed: During the three months ended September 30, 2021, the Company did not collect a portion of rent from affiliates of Noble Senior Services and Noble VA Holdings, LLC (collectively, “Noble”).
−Removed: On September 23, 2021, the Company amended its two existing triple-net master leases with Noble.
−Removed: The lease amendment granted a deferral for a total of $ 1.8 million of unpaid base rent, which represented approximately 4 % of the Company’s total contractual base rent for the three months ended September 30, 2021.
−Removed: In connection with its agreement to the rent deferral, the Company also entered into a purchase agreement with Noble to acquire two assisted living facilities owned by Noble.
−Removed: The lease amendment required the deferred rent, as well as all contractual rent for the fourth quarter of 2021, to be paid in full upon the closing of the purchase of the two facilities.
−Removed: The Company closed on the acquisition of the two facilities in December 2021 and the deferred rent, as well as all contractual rent for the fourth quarter of 2021, was paid in full.
−Removed: The two facilities were leased back to Noble under a short-term lease agreement while the Company pursued other tenants for the long-term.
−Removed: Amended Ensign Master Lease .
−Removed: On August 1, 2021, the Company acquired two skilled nursing facilities.
−Removed: The facilities were leased to affiliates of Ensign.
−Removed: In conjunction with the acquisition of the two facilities, the Company amended and extended the initial term of an existing Ensign Master Lease to include the two skilled nursing facilities.
−Removed: The Ensign Master Lease, as amended, had a remaining term at the date of amendment of approximately 17 years, with three five-year renewal options and CPI-based rent escalators.
−Removed: Annual cash rent under the amended lease increased by approximately $ 2.2 million, with GAAP rent increasing by $ 2.5 million due to a $ 5.0 million prepayment of rent made at closing, which is being amortized on a straight-line basis over the remaining lease term.
−Removed: Five Oaks Lease Termination and Amended Ensign Master Lease.
−Removed: On June 1, 2021, operating affiliates of Ensign acquired certain operations and assets of Five Oaks Healthcare, LLC (“Five Oaks”) under an agreement with Five Oaks.
−Removed: The agreement granted Ensign the right to occupy and operate four of the Company’s skilled nursing facilities in Washington that were previously being operated by Five Oaks.
−Removed: In conjunction with consenting to the transfer, the Company terminated the existing Five Oaks master lease, and amended and extended the term of an existing triple-net master lease with Ensign to include the four skilled nursing facilities.
−Removed: The Ensign lease, as amended, had a remaining term at the date of amendment of approximately 15 years, with three five-year renewal options and CPI-based rent escalators.
−Removed: Annual cash rent under the terminated Five Oaks master lease was approximately $ 2.6 million, and annual cash rent under the amended Ensign lease increased by the same amount.
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: Premier Partial Lease Termination and Amended Noble VA Master Lease .
−Removed: On March 10, 2021 and July 1, 2021, two assisted living facilities in Wisconsin operated by affiliates of Premier were transferred to affiliates of Noble VA.
−Removed: In connection with the transfer, the Company partially terminated the Premier master lease and amended the existing triple-net master lease with Noble VA to include the two assisted living facilities.
−Removed: The Noble VA master lease, as amended, had a remaining term at the date of amendment of approximately 13 years, with two five-year renewal options and CPI-based rent escalators.
−Removed: Initial annual cash rent under the amended Noble VA master lease increased by approximately $ 1.3 million on March 10, 2021 and approximately $ 1.0 million on July 1, 2021 and annual cash rent under the partially terminated Premier master lease decreased by approximately the same amount.
−Removed: See above under “Noble VA Lease Termination and New Pennant Lease” and “Amended Noble Master Leases and New Noble NJ Master Lease” for additional information regarding the Company’s leases with Noble.
IMPAIRMENT OF REAL ESTATE INVESTMENTS, ASSETS HELD FOR SALE, NET AND ASSET SALES
−Removed: Impairment of Real Estate Investments Held for Sale
During the year ended December 31, 2024, the Company recognized aggregate impairment charges of $ 42.2 million, of which $ 18.8 million related to properties held for sale, $ 9.4 million related to properties held for investment, and $ 14.0 million related to properties that were sold.
During the year ended December 31, 2023, the Company recognized aggregate impairment charges of $ 36.3 million, of which $ 26.8 million related to properties held for sale, $ 8.0 million related to properties held for investment, and $ 1.5 million related to properties that were sold.
+Added: During the year ended December 31, 2022, the Company recognized aggregate impairment charges of $ 79.1 million, of which $ 14.4 million related to properties held for sale, $ 19.7 million related to properties held for investment, and $ 45.0 million related to properties that were sold.
These charges are reported in impairment of real estate investments in the consolidated statements of operations.
−Removed: During the year ended December 31, 2021, the Company did not recognize any impairment charges.
−Removed: As of December 31, 2023, there were 14 facilities classified as held for sale, all of which have been marked down to fair value less estimated costs to sell.
+Added: Impairment of Real Estate Investments Held for Sale
+Added: As of December 31, 2024, there were 10 facilities classified as held for sale, all of which have been recorded at the lesser of their carrying value or fair value less estimated costs to sell.
The fair values of the assets held for sale were based on estimated sales prices, which are considered to be Level 3 measurements within the fair value hierarchy.
4 unchanged sentences
For the Company’s impairment calculations on assets held for sale during the twelve months ended December 31, 2023, the Company’s fair value estimates primarily relied on a market approach and utilized prices per unit ranging from $ 8,000 to $ 85,000 , with a weighted average price per unit of $ 20,000 .
+Added: For the Company’s impairment calculations on assets held for sale during the twelve months ended December 31, 2022, the Company’s fair value estimates primarily relied on a market approach and utilized prices per unit ranging from $ 20,000 to $ 85,000 , with a weighted average price per unit of $ 55,000 .
Impairment of Real Estate Investments Held for Investment
+Added: During the quarter ended December 31, 2024, the Company recognized an impairment charge of $ 5.0 million related to one ALF with a carrying value of $ 5.0 million which was non-operational.
+Added: In January 2025, the Company deeded the improvements back to the ground lessor for no consideration.
+Added: During the third quarter of 2024, the Company determined that two ALFs, with a carrying value of $ 5.0 million, that were classified as held for sale at June 30, 2024 no longer met the held for sale criteria.
+Added: During the second quarter of 2024, the Company recognized $ 4.4 million of impairment charges in connection with the write down of the assets’ carrying values to their estimated fair value less costs to sell.
+Added: The Company reclassified these ALFs out of assets held for sale at their fair value at the date of the decision not to sell of approximately $ 5.0 million, or a weighted average price per unit of $ 45,000 .
+Added: During the year ended December 31, 2024, the Company recognized approximately $ 4.4 million in impairment charges related to these two ALFs.
During the year ended December 31, 2023, the Company recognized an impairment charge of $ 8.0 million related to one SNF.
2 unchanged sentences
For the Company’s impairment calculation, the Company’s fair value estimates primarily relied on a market approach and utilized prices per unit of $ 7,000 .
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
During the year ended December 31, 2022, the Company recognized an impairment charge of $ 1.7 million related to one SNF.
3 unchanged sentences
During the third quarter of 2022, the Company determined that one ALF, with a carrying value of $ 4.9 million, that was classified as held for sale at June 30, 2022 no longer met the held for sale criteria.
−Removed: The Company reclassified this ALF out of assets held for sale at its fair value at the date of the decision not to sell of approximately $ 4.9 million, or a weighted average
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: price per unit of $ 125,000 .
+Added: The Company reclassified this ALF out of assets held for sale at its fair value at the date of the decision not to sell of approximately $ 4.9 million, or a weighted average price per unit of $ 125,000 .
During the year ended December 31, 2022, the Company recognized approximately $ 1.4 million in impairment charges related to this one ALF.
14 unchanged sentences
Net carrying value 19,923 16,095 60,918
−Removed: Net gain (loss) on sale $ 2,218 $ ( 3,769 ) $ ( 77 )
−Removed: (1) Net sales proceeds, net carrying value and net gain (loss) on sale also reflect a land parcel that was sold in each of the years ended December 31, 2022 and 2021, which is not included in the number of facilities.
+Added: Net (loss) gain on sale $ ( 2,208 ) $ 2,218 $ ( 3,769 )
+Added: (1) Net sales proceeds, net carrying value and net (loss) gain on sale also reflect a land parcel that was sold during the year ended December 31, 2022, which is not included in the number of facilities.
+Added: (2) Net sales proceeds includes $ 1.0 million of seller financing in connection with the sale of one ALF in January 2024.
Net sales proceeds includes $ 2.0 million of seller financing in connection with the sale of one ALF in June 2023.
Net sales proceeds includes $ 12.0 million of seller financing in connection with the sale of six SNFs and one multi-service campus in September 2022.
−Removed: The following table summarizes the Company’s assets held for sale activity for the year ended December 31, 2023 (dollars in thousands):
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: The following table summarizes the Company’s assets held for sale activity for the years ended December 31, 2024 and 2023 (dollars in thousands):
Net Carrying Value Number of Facilities
4 unchanged sentences
December 31, 2023 15,011 14
+Added: Additions to assets held for sale 104,447 15
+Added: Assets sold ( 19,923 ) ( 17 )
+Added: Impairment of real estate held for sale ( 37,266 ) —
+Added: Assets reclassified to held for investment ( 5,008 ) ( 2 )
+Added: December 31, 2024 $ 57,261 10
CARETRUST REIT, INC.
1 unchanged sentence
OTHER REAL ESTATE RELATED AND OTHER INVESTMENTS
−Removed: As of December 31, 2023 and 2022 , the Company’s other real estate related investments, at fair value, consisted of the following (dollar amounts in thousands):
−Removed: As of December 31, 2023
−Removed: Investment Facility Count and Type Principal Balance as of December 31, 2023
+Added: As of December 31, 2024 and 2023 , the Company’s other real estate related investments, inclusive of accrued interest, consisted of the following (dollars in thousands):
+Added: Other Real Estate Related Investments:
+Added: Facility Count and Type As of December 31, 2024
+Added: Loans Receivable, at Fair Value:
+Added: SNF Campus ALF ILF Principal Balance as of December 31, 2024
Fair Value as of December 31, 2024 (1)
Fair Value as of December 31, 2023 (1)
−Removed: Weighted Average Contractual Interest Rate Maturity Date
−Removed: Mortgage secured loans receivable 30 SNF, 3 ALF, 2 Campus & ILF
+Added: Weighted Average Contractual Interest Rate (2), (3)
+Added: Maturity Date
+Added: Mortgage secured loans receivable (4)
62 4 19 2 $ 658,400 $ 660,392 $ 156,769 8.8 % 5/31/2025 - 9/30/2039
−Removed: Mezzanine loans receivable 18 SNF/Campus
+Added: Mezzanine loans receivable (4)
40 4 2 — 82,287 80,612 21,799 12.8 % 7/25/2027 - 12/31/2034
Total $ 740,687 $ 741,004 $ 178,568
+Added: As of December 31, 2024
+Added: Principal Balance as of December 31, 2024
+Added: Book Value as of December 31, 2024
+Added: Book Value as of December 31, 2023
+Added: Weighted Average Contractual Interest Rate Maturity Date
+Added: Preferred Equity $ 53,782 $ 54,199 $ 1,801 11.1 % N/A
+Added: Total $ 53,782 $ 54,199 $ 1,801
+Added: Facility Count and Type As of December 31, 2024
+Added: Financing Receivable, at Fair Value:
+Added: SNF Campus ALF ILF Principal Balance as of December 31, 2024
+Added: Fair Value as of December 31, 2024 (5)
+Added: Fair Value as of December 31, 2023
+Added: Weighted Average Effective Interest Rate (6)
+Added: Maturity Date
+Added: Financing Receivable 39 — 5 2 $ 95,723 $ 96,004 $ — 12.0 % 11/30/2039
+Added: Total $ 95,723 $ 96,004 $ —
+Added: (1) Fair value of mortgage secured loans receivable includes $ 3.4 million and $ 1.5 million of accrued interest as of December 31, 2024 and 2023, respectively.
+Added: Fair value of mezzanine loans receivable includes $ 0.9 million and $ 0.2 million of accrued interest as of December 31, 2024 and 2023, respectively.
(2) Rates are net of subservicing fee, if applicable.
−Removed: (2) Two mortgage secured loans receivable use term secured overnight financing rate (“SOFR”).
+Added: (3) Three mortgage secured loans receivable and two mezzanine loans receivable use term secured overnight financing rate (“SOFR”), which are subject to a floor for certain of the loans.
Term SOFR used as of December 31, 2024 was 4.34 %.
−Removed: Rates are net of subservicing fees.
+Added: (4) If the Company also has extended mezzanine financing to an affiliate of the borrower under a mortgage loan receivable, the applicable facility counts are included in both respective totals.
+Added: (5) Fair value of financing receivable includes $ 0.3 million of accrued interest for the year ended December 31, 2024.
+Added: (6) The Company leased these facilities back to the seller under a 15-year contract, with two five-year renewal options.
+Added: The agreement provides for an initial contractual cash yield of 11.0 % for the first three years , with annual CPI-based escalators beginning in year four, subject to a 3 % cap.
+Added: The agreement provides for deferred payments equal to 2.0 % of the contractual cash yield in the first year and 0.5 % of the contractual cash yield in the second year.
+Added: At the time the seller-lessee exercises its purchase options, option proceeds will be used to repay any outstanding deferred payments as well as additional payments such that the Company receives a contractual cash yield of 12.5 % on its gross investment in the applicable properties through the option exercise date.
+Added: If any deferred amounts remain unpaid, beginning in year eight, the deferred amounts are to be repaid in 24 equal monthly payments.
+Added: The Company has not received notice of exercise for the purchase option period currently open.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes the Company’s other real estate related investments activity for the years ended December 31, 2024, 2023, and 2022 (dollars in thousands):
2 unchanged sentences
Accrued interest, net 2,998 388 1,165
−Removed: Unrealized loss on other real estate related investments, net ( 6,485 ) ( 7,102 ) —
−Removed: Prepayments of other real estate related investments ( 25,537 ) — —
−Removed: Net increase in other real estate related investments, at fair value $ 22,200 $ 141,213 $ 155
+Added: Unrealized gain (loss) on other real estate related investments, net 9,045 ( 6,485 ) ( 7,102 )
+Added: Payments of other real estate related investments ( 4,412 ) ( 25,537 ) —
+Added: Net change in other real estate related investments $ 614,834 $ 22,200 $ 141,213
+Added: The fair value option is elected on an instrument by instrument basis and must be applied to an entire instrument and is irrevocable once elected.
+Added: The Company’s primary purpose in electing the fair value option for these instruments was to ali gn with management’s view of the underlying economics of the loans and the manner in which they are managed.
2024 Other Real Estate Related Investment Transactions
−Removed: On December 15, 2023, a partial payment of $ 10.5 million was made on one $ 22.3 million mortgage loan receivable.
−Removed: See below under “2022 Other Real Estate Related Investment Transactions” for further detail.
−Removed: On March 30, 2023, one $ 15.0 million mezzanine loan was prepaid in full.
−Removed: The $ 15.0 million mezzanine loan was originated in 2020 for nine skilled nursing facilities secured by membership interests in the borrower, with an annual interest rate of 12 %.
−Removed: On November 29, 2023, the Company extended a $ 6.3 million mortgage loan to an assisted living real estate owner.
−Removed: The mortgage loan is secured by one ALF and bears interest at a rate of 9.9 %.
−Removed: The mortgage loan is set to mature on June 1, 2026, with two six-month extension options and may (subject to certain restrictions) be prepaid in whole before the maturity date for an exit fee of 2 % of the loan plus unpaid interest payments;
−Removed: provided, however, that no exit fee is payable in connection with the loan being refinanced pursuant to a loan (or loans) provided by Fannie Mae, Freddie Mac, Federal Housing Administration, or a similar governmental authority.
+Added: On January 1, 2024, the Company closed on the sale of one ALF.
+Added: In connection with the sale, the Company provided affiliates of the purchaser of the property with a $ 1.0 million mortgage loan which bears interest at a rate of 9.0 %.
+Added: The mortgage loan is s ecured by the ALF and is set to mature on January 1, 2027.
+Added: The mortgage loan may be prepaid in whole before the maturity date.
The Company elected the fair value option for the mortgage loan.
−Removed: On September 29, 2023, the Company extended a $ 3.6 million mortgage loan as part of a larger, multi-tranche real estate secured term loan facility to a skilled nursing real estate owner.
−Removed: The secured term loan was structured with an “A” and a “B” tranche (with the payments on the “B” tranche being subordinate to the “A” tranche pursuant to the terms of a written agreement between the lenders).
−Removed: The Company’s $ 3.6 million secured mortgage loan constituted the entirety of the “B” tranche with its payments subordinated accordingly and bears interest at a rate of 12.0 %.
−Removed: The mortgage loan is secured by three SNFs.
−Removed: The mortgage loan is set to mature on September 29, 2026, with two six-month extension options and may (subject to certain restrictions) be prepaid in whole before the maturity date for an exit fee ranging from 0% to 2 % of any proposed financing in connection with the loan being refinanced by the U.S.
−Removed: Department of Housing and Urban Development (“HUD”).
+Added: On January 25, 2024, the Company extended a $ 9.8 million mezzanine loan for a portfolio of ten SNFs located in Missouri secured by a pledge of membership interests in an up-tier holding company of the borrower group.
+Added: The Company participated in the loan alongside a co-lender pursuant to a participation agreement entered into between the Company and the co-lender.
+Added: Pursuant to such agreement, the Company provided $ 9.8 million in mezzanine loan proceeds and the co-lender provided the remaining $ 10.2 million of loan proceeds.
+Added: As a participant in the loan, and subject to limited exceptions, the Company is entitled to receive its proportionate share of loan payments made by the borrower with each co-lender’s proportionate share being given equal weight.
+Added: The loan bears interest at term SOFR plus 8.75 %, with a term SOFR floor of 6 %, payable monthly and net of a 0.75 % subservicing fee.
+Added: Commencing on February 1, 2026, monthly principal payments shall be due.
+Added: The mezzanine loan is set to mature on July 25, 2027, with two six-month extension options and may (subject to certain restrictions) be prepaid in whole before the maturity date for an exit fee ranging from 1 % to 2 % of the loan plus unpaid interest payments equal to 24 months (less the amount of monthly interest payments made by the borrower through the date of prepayment).
+Added: The Company elected the fair value option for the mezzanine loan.
+Added: On February 1, 2024, the Company extended a $ 7.4 million mezzanine loan for one SNF located in California secured by a pledge of membership interests in an up-tier holding company of the borrower group.
+Added: The loan bears interest at 11.5 %, payable monthly.
+Added: The mezzanine loan is set to mature on January 31, 2029, and may not (subject to certain limited exceptions) be prepaid prior to the date that is 18 months following the loan closing.
+Added: The Company elected the fair value option for the mezzanine loan.
+Added: On February 2, 2024, the Company extended a $ 35.0 million mezzanine loan for a portfolio of 15 SNFs located in Virginia secured by a pledge of membership interests in an up-tier holding company of the borrower group.
+Added: The Company participated in the loan alongside a co-lender pursuant to a participation agreement entered into between the Company and the co-lender.
+Added: Pursuant to such agreement, the Company provided $ 35.0 million in mezzanine loan proceeds and the co-lender provided the remaining $ 50.0 million of loan proceeds.
+Added: As a participant in the loan, and subject to limited exceptions, the Company is entitled to receive its proportionate share of loan payments made by the borrower with each co-lender’s proportionate share being given equal weight.
+Added: The loan bears interest at term SOFR plus 8.75 %, with a term SOFR floor of 6 %, payable monthly and net of a 0.75 % subservicing fee.
+Added: Commencing on February 2, 2026, monthly principal payments shall be due.
+Added: The mezzanine loan is set to mature on August 1, 2027, with two six-month extension options and may (subject to certain restrictions) be prepaid in whole before the maturity date for an exit fee ranging from 1 % to 2 % of the loan plus unpaid interest payments equal to 18 months (less the amount of monthly interest payments made by the borrower through the date of prepayment).
+Added: The Company elected the fair value option for the mezzanine loan.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: On May 1, 2024, the Company extended a $ 26.7 million mortgage loan to a skilled nursing real estate owner.
+Added: The mortgage loan is secured by two SNFs and bears interest at a rate of 9.1 %, payable monthly.
+Added: The mortgage loan is set to mature on May 1, 2031 and includes a one year extension option.
+Added: The mortgage loan may not be prepaid prior to July 31, 2029, subject to certain limited exceptions.
+Added: The mortgage loan includes a purchase option with an exercise window that opens during the initial 90-day period of each of the 4th, 5th and 6th loan years, with the purchase option price for the facilities being calculated by dividing the amount of the then annual base rent by an agreed upon lease yield.
The Company elected the fair value option for the mortgage loan.
+Added: On June 3, 2024, the Company extended a $ 165.0 million mortgage loan to a regional health care real estate owner.
+Added: The mortgage loan is secured by eight SNFs located in North Carolina and bears interest at a rate of SOFR plus 4.25 %, with a term SOFR floor of 5.15 %, payable monthly and net of a 0.25 % subservicing fee.
+Added: Commencing on June 1, 2027, monthly principal payments will be due.
+Added: The mortgage loan is set to mature on June 1, 2029, and includes two six-month extension options.
+Added: The mortgage loan may not be prepaid prior to June 1, 2026, subject to certain limited exceptions.
+Added: The Company elected the fair value option for the mortgage loan.
+Added: Concurrently with closing, KeyBank National Association purchased a $ 75.0 million participation in the mortgage loan from the Company.
+Added: On July 30, 2024, the Company exercised the call option on the $ 75.0 million secured borrowing at a call purchase price equal to the principal amount plus accrued and unpaid interest and an exit fee of $ 0.4 million.
+Added: See Note 7, Debt , for additional information.
+Added: On August 1, 2024, the Company extended a $ 260.0 million mortgage loan to a skilled nursing real estate owner.
+Added: The loan is secured by a first priority mortgage lien on a real estate portfolio of 37 SNFs, ALFs and multi-service campuses located in various states and bears interest at a fixed rate of 8.4 %, payable monthly.
+Added: The mortgage loan is set to mature on August 1, 2029 and has a 24-month lockout period on prepayment subject to certain exceptions.
+Added: The mortgage loan may otherwise be prepaid in part or in whole after the 24-month lockout period with agreed upon exit fees, as applicable.
+Added: The Company elected the fair value option for the mortgage loan.
+Added: On October 1, 2024, and in connection with a $ 55.5 million skilled nursing acquisition, the Company extended a $ 19.2 million mortgage loan to a skilled nursing operator.
+Added: The loan is secured by a first priority ground leasehold mortgage lien on a SNF located in Maryland and bears interest at an initial annual rate of 9.35 % with annual CPI-based escalators, payable monthly.
+Added: The mortgage loan has a term of 15 years and is set to mature on September 30, 2039, with two five-year extension options.
+Added: The mortgage loan provides for a put option, giving the borrower the right to require the lender to purchase the underlying ground leasehold and property associated with the mortgage loan.
+Added: The exercise window for the put option is between 90 to 30 days prior to the maturity date.
+Added: The mortgage loan also provides for a purchase option in favor of the Company (subject to certain requirements) with two exercise windows.
+Added: The first exercise window is on or before October 1, 2026.
+Added: The second purchase option window opens January 1, 2039, and remains open for 6 months.
+Added: The Company elected the fair value option for the mortgage loan.
+Added: On October 1, 2024, the Company extended a $ 9.8 million mortgage loan to a skilled nursing real estate owner.
+Added: The loan is secured by a first priority mortgage lien on a SNF located in Colorado and bears interest at a fixed rate of 8.5 %, payable monthly.
+Added: The mortgage loan is set to mature on September 30, 2034.
+Added: The mortgage provides a one-year extension option and may (subject to certain restrictions) be prepaid in whole, after the 18 th month following the loan closing, for an exit fee ranging from 0 % to 2 % of the loan plus unpaid interest payments.
+Added: The Company elected the fair value option for the mortgage loan.
+Added: On December 20, 2024, the Company extended a $ 5.1 million mezzanine loan for one multi service campus located in Maryland secured by a pledge of membership interests in an up-tier holding company of the borrower group.
+Added: The loan bears interest at a rate of 13 %, with annual CPI-based escalators.
+Added: The mezzanine loan is set to mature on December 31, 2034.
+Added: The mezzanine loan may not be prepaid in whole or in part prior to maturity.
+Added: The Company elected the fair value option for the mezzanine loan.
+Added: On December 27, 2024, the Company extended an $ 11.3 million mortgage loan to a skilled nursing real estate owner.
+Added: The loan is secured by a first priority mortgage lien on one SNF located in Washington and bears interest at a fixed rate of 8.5 %.
+Added: The mortgage loan is set to mature on December 27, 2034.
+Added: The mortgage provides a one-year extension option and may (subject to certain restrictions) be prepaid in whole, after 18 months, for an exit fee ranging from 0 % to 2 % of the loan plus unpaid interest payments.
+Added: The Company elected the fair value option for the mortgage loan.
CARETRUST REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: 2023 Other Real Estate Related Investment Transactions
+Added: On June 1, 2023, the Company closed on the sale of one ALF.
+Added: In connection with the sale, the Company provided affiliates of the purchaser of the properties with a $ 2.0 million mortgage loan which bears interest at a rate of 9.0 %.
+Added: The mortgage loan is secured by the ALF and was set to mature on May 31, 2024.
+Added: The maturity date was subsequently extended to May 31, 2025.
+Added: The mortgage loan has a one-year extension option and may be prepaid in whole before the maturity date.
+Added: The Company elected the fair value option for the mortgage loan.
+Added: On June 29, 2023, the Company extended a $ 26.0 million mortgage loan to a skilled nursing real estate owner.
+Added: The mortgage loan is secured by one SNF campus and one ILF and bears interest at a rate of 9.0 %.
+Added: The mortgage loan is set to mature on June 29, 2033 and may (subject to certain restrictions) be prepaid in whole before the maturity date for an exit fee ranging from 0 % to 3 % of the loan plus unpaid interest payments.
+Added: The Company elected the fair value option for the mortgage loan.
On July 17, 2023, the Company extended a $ 15.7 million mortgage loan to a skilled nursing real estate owner.
3 unchanged sentences
The Company elected the fair value option for the mortgage loan.
−Removed: On June 29, 2023, the Company extended a $ 26.0 million mortgage loan to a skilled nursing real estate owner.
−Removed: The mortgage loan is secured by one SNF campus and one ILF and bears interest at a rate of 9.0 %.
−Removed: The mortgage loan is set to mature on June 29, 2033 and may (subject to certain restrictions) be prepaid in whole before the maturity date for an exit fee ranging from 0% to 3 % of the loan plus unpaid interest payments.
+Added: On September 29, 2023, the Company extended a $ 3.6 million mortgage loan as part of a larger, multi-tranche real estate secured term loan facility to a skilled nursing real estate owner.
+Added: The secured term loan was structured with an “A” and a “B” tranche (with the payments on the “B” tranche being subordinate to the “A” tranche pursuant to the terms of a written agreement between the lenders).
+Added: The Company’s $ 3.6 million secured mortgage loan constituted the entirety of the “B” tranche with its payments subordinated accordingly and bears interest at a rate of 12.0 %.
+Added: The mortgage loan is secured by three SNFs.
+Added: The mortgage loan is set to mature on September 29, 2026, with two six-month extension options and may (subject to certain restrictions) be prepaid in whole before the maturity date for an exit fee ranging from 0% to 2 % of any proposed financing in connection with the loan being refinanced by the U.S.
+Added: Department of Housing and Urban Development (“HUD”).
The Company elected the fair value option for the mortgage loan.
−Removed: On June 1, 2023, the Company closed on the sale of one ALF.
−Removed: In connection with the sale, the Company provided affiliates of the purchaser of the properties with a $ 2.0 million mortgage loan which bears interest at a rate of 9.0 %.
−Removed: The mortgage loan is secured by the ALF and is set to mature on May 31, 2024.
−Removed: The mortgage loan has a one-year extension option and may be prepaid in whole before the maturity date.
+Added: On November 29, 2023, the Company extended a $ 6.3 million mortgage loan to an assisted living real estate owner.
+Added: The mortgage loan is secured by one ALF and bears interest at a rate of 9.9 %.
+Added: The mortgage loan is set to mature on June 1, 2026, with two six-month extension options and may (subject to certain restrictions) be prepaid in whole before the maturity date for an exit fee of 2 % of the loan plus unpaid interest payments;
+Added: provided, however, that no exit fee is payable in connection with the loan being refinanced pursuant to a loan (or loans) provided by Fannie Mae, Freddie Mac, Federal Housing Administration, or a similar governmental authority.
The Company elected the fair value option for the mortgage loan.
+Added: On December 15, 2023, a partial payment of $ 10.5 million was made on one $ 22.3 million mortgage loan receivable.
+Added: See below under “2022 Other Real Estate Related Investment Transactions” for further detail.
+Added: On March 30, 2023, one $ 15.0 million mezzanine loan was prepaid in full.
+Added: The $ 15.0 million mezzanine loan was originated in 2020 for nine skilled nursing facilities secured by membership interests in the borrower, with an annual interest rate of 12 %.
2022 Other Real Estate Related Investment Transactions
−Removed: In September 2022, the Company extended a $ 24.9 million term loan as part of a larger, multi-tranche real estate secured term loan facility to a skilled nursing real estate owner.
−Removed: The secured term loan was structured with an “A” and a “B” tranche (with the payments on the “B” tranche being subordinate to the “A” tranche pursuant to the terms of a written agreement between the lenders).
−Removed: The Company’s $ 24.9 million secured term loan constituted the entirety of the “B” tranche with its payments subordinated accordingly.
−Removed: The secured term loan is primarily secured by four skilled nursing facilities operated by an operator in the Southeast.
−Removed: The “B” tranche secured term loan is set to mature on September 8, 2025, with two one-year extension options and may (subject to certain restrictions) be prepaid in whole or in part before the maturity date for an exit fee ranging from 1 % to 3 % of the loan plus unpaid interest payments;
−Removed: provided, however, that no exit fee is payable in connection with portions of the loan being refinanced pursuant to a loan (or loans) provided by or insured by the United States Department of Housing and Urban Development, Federal Housing Administration, or a similar governmental authority.
−Removed: The “B” tranche secured term loan provides for an earnout advance of $ 4.7 million if certain conditions are met.
−Removed: The "B" tranche secured term loan bears interest at a rate based on term SOFR, calculated as a fraction, with the numerator being the difference between (i) the monthly payment of interest of term SOFR plus a 4.50 % spread and (ii) the amount of such monthly payment of interest of term SOFR plus a 2.85 % spread, and with the denominator being the average daily balance of the outstanding principal amount during the applicable month, with such fraction expressed as a percentage and annualized, with a term SOFR floor of 1.0 % and less a subservicing fee of 100 % over 9.00 %.
−Removed: The “B” tranche secured term loan requires monthly interest payments.
−Removed: The Company elected the fair value option for the “B” tranche secured term loan.
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: In August 2022, the Company extended a $ 22.3 million term loan as part of a larger, multi-tranche real estate secured term loan facility to a skilled nursing real estate owner.
−Removed: The secured term loan was structured with an “A” and a “B” tranche (with the payments on the “B” tranche being subordinate to the “A” tranche pursuant to the terms of a written agreement between the lenders).
−Removed: The Company’s $ 22.3 million secured term loan constituted the entirety of the “B” tranche with its payments subordinated accordingly.
−Removed: The secured term loan is primarily secured by five skilled nursing facilities, four of which are operated by an existing operator and one of which is operated by a large, regional skilled nursing operator.
−Removed: The “B” tranche secured term loan is set to mature on August 1, 2025, with two one-year extension options and may (subject to certain restrictions) be prepaid in whole or in part before the maturity date for an exit fee ranging from 2 % to 3 % of the loan plus unpaid interest payments;
−Removed: provided, however, that no exit fee is payable in connection with portions of the loan being refinanced pursuant to a loan (or loans) provided by or insured by HUD, Federal Housing Administration, or a similar governmental authority.
−Removed: The "B" tranche secured term loan bears interest at a rate based on term secured overnight financing rate, calculated as a fraction, with the numerator being the difference between (i) the monthly payment of interest of term SOFR plus a 4.25 % spread and (ii) the amount of such monthly payment of interest of term SOFR plus a 2.75 % spread, and with the denominator being the average daily balance of the outstanding principal amount during the applicable month, with such fraction expressed as a percentage and annualized, with a term SOFR floor of 1.0 % and less a subservicing fee of 50 % over 8.25 %.
−Removed: The “B” tranche secured term loan requires monthly interest payments.
−Removed: The Company elected the fair value option for the “B” tranche secured term loan.
−Removed: In December 2023, in accordance with the terms and conditions set forth in the loan agreement, the borrower elected to cause one of the skilled nursing facilities to be released from the loan, and in connection with the same, the borrower partially prepaid the loan in the amount of $ 10.5 million.
In June 2022, the Company extended a $ 75.0 million term loan to a skilled nursing real estate owner as part of a larger, multi-tranche, senior secured term loan facility.
4 unchanged sentences
The “C” tranche of the senior secured term loan bears interest at 8.5 %, less a servicing fee equal to the positive difference, if any, between the lesser of the contractual interest payment and actual payment of interest made by the borrower and a hypothetical interest payment at a rate of 8.25 %, resulting in an effective interest rate of 8.375 %.
−Removed: The “C” tranche senior secured term loan is set to mature on June 30, 2027 and may (subject to certain restrictions) be prepaid in whole or in part before the maturity date for an exit fee ranging from 1 % to 3 % of the loan plus unpaid interest payments through the end of the month of prepayment;
+Added: The “C” tranche senior secured term loan is set to mature on June 30, 2027 and may (subject to certain restrictions) be prepaid in whole or in part before the maturity date for an exit fee ranging from 1 % to
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: 3 % of the loan plus unpaid interest payments through the end of the month of prepayment;
provided, however, that no exit fee is payable in connection with portions of the loan being refinanced pursuant to a loan (or loans) provided by or insured by HUD, Federal Housing Administration, or a similar governmental authority.
3 unchanged sentences
The Company elected the fair value option for both the “C” tranche term loan and the mezzanine loan.
−Removed: The fair value option is elected on an instrument by instrument basis and must be applied to an entire instrument and is irrevocable once elected.
−Removed: The Company’s primary purpose in electing the fair value option for these instruments was to align with management’s view of the underlying economics of the loans and the manner in which they are managed.
−Removed: Preferred Equity Investment
−Removed: In December 2023, the Company completed a $ 1.8 million preferred equity investment in E3 Acquisition, LLC, which owns the borrowers under the $ 3.6 million mortgage loan noted above under “ 2023 Other Real Estate Related Investment Transactions.” The preferred equity investment yields a return of 15 % calculated on the outstanding carrying value of the investment.
−Removed: The preferred equity investment is expected to be repaid with proceeds from the refinancing of the Company’s $ 3.6 million mortgage loan with HUD, provided, however, that if the repayment occurs sooner than 15 months from the investment date, the Company will receive the amount had the preferred equity investment remained outstanding for the full 15 months.
+Added: In August 2022, the Company extended a $ 22.3 million term loan as part of a larger, multi-tranche real estate secured term loan facility to a skilled nursing real estate owner.
+Added: The secured term loan was structured with an “A” and a “B” tranche (with the payments on the “B” tranche being subordinate to the “A” tranche pursuant to the terms of a written agreement between the lenders).
+Added: The Company’s $ 22.3 million secured term loan constituted the entirety of the “B” tranche with its payments subordinated accordingly.
+Added: The secured term loan is primarily secured by five skilled nursing facilities, four of which are operated by an existing operator and one of which is operated by a large, regional skilled nursing operator.
+Added: The “B” tranche secured term loan is set to mature on August 1, 2025, with two one-year extension options and may (subject to certain restrictions) be prepaid in whole or in part before the maturity date for an exit fee ranging from 2 % to 3 % of the loan plus unpaid interest payments;
+Added: provided, however, that no exit fee is payable in connection with portions of the loan being refinanced pursuant to a loan (or loans) provided by or insured by HUD, Federal Housing Administration, or a similar governmental authority.
+Added: The "B" tranche secured term loan bears interest at a rate based on term secured overnight financing rate, calculated as a fraction, with the numerator being the difference between (i) the monthly payment of interest of term SOFR plus a 4.25 % spread and (ii) the amount of such monthly payment of interest of term SOFR plus a 2.75 % spread, and with the denominator being the average daily balance of the outstanding principal amount during the applicable month, with such fraction expressed as a percentage and annualized, with a term SOFR floor of 1.0 % and less a subservicing fee of 50 % over 8.25 %.
+Added: The “B” tranche secured term loan requires monthly interest payments.
+Added: The Company elected the fair value option for the “B” tranche secured term loan.
+Added: In December 2023, in accordance with the terms and conditions set forth in the loan agreement, the borrower elected to cause one of the skilled nursing facilities to be released from the loan, and in connection with the same, the borrower partially prepaid the loan in the amount of $ 10.5 million and in December 2024, the borrower elected to cause another skilled nursing facility to be released from the loan and partially prepaid the loan in the amount of $ 4.4 million.
+Added: In September 2022, the Company extended a $ 24.9 million term loan as part of a larger, multi-tranche real estate secured term loan facility to a skilled nursing real estate owner.
+Added: The secured term loan was structured with an “A” and a “B” tranche (with the payments on the “B” tranche being subordinate to the “A” tranche pursuant to the terms of a written agreement between the lenders).
+Added: The Company’s $ 24.9 million secured term loan constituted the entirety of the “B” tranche with its payments subordinated accordingly.
+Added: The secured term loan is primarily secured by four skilled nursing facilities operated by an operator in the Southeast.
+Added: The “B” tranche secured term loan is set to mature on September 8, 2025, with two one-year extension options and may (subject to certain restrictions) be prepaid in whole or in part before the maturity date for an exit fee ranging from 1 % to 3 % of the loan plus unpaid interest payments;
+Added: provided, however, that no exit fee is payable in connection with portions of the loan being refinanced pursuant to a loan (or loans) provided by or insured by the United States Department of Housing and Urban Development, Federal Housing Administration, or a similar governmental authority.
+Added: The “B” tranche secured term loan provides for an earn-out advance of $ 4.7 million if certain conditions are met.
+Added: During the fourth quarter of 2024, the conditions for the earn-out were met and the $ 4.7 million was funded.
+Added: The "B" tranche secured term loan bears interest at a rate based on term SOFR, calculated as a fraction, with the numerator being the difference between (i) the monthly payment of interest of term SOFR plus a 4.50 % spread and (ii) the amount of such monthly payment of interest of term SOFR plus a 2.85 % spread, and with the denominator being the average daily balance of the outstanding principal amount during the applicable month, with such fraction expressed as a percentage and annualized, with a term SOFR floor of 1.0 % and less a subservicing fee of 100 % over 9.00 %.
+Added: The “B” tranche secured term loan requires monthly interest payments.
+Added: The Company elected the fair value option for the “B” tranche secured term loan.
+Added: Preferred Equity Investments
+Added: On June 3, 2024, the Company funded a $ 9.0 million preferred equity investment in an uptier parent entity of the borrower under the $ 165.0 million mortgage loan described above under “ 2024 Other Real Estate Related Investment Transactions.” The Company's initial contractual yield on its preferred equity investment is 11 %.
+Added: Prepayment of the preferred equity investment is restricted, subject to certain carveouts, prior to the senior mortgage loan being paid off in full.
CARETRUST REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: On August 1, 2024, the Company funded a $ 43.0 million preferred equity investment in an uptier holding company of the borrowers under the $ 260.0 million mortgage loan described above under “ 2024 Other Real Estate Related Investment Transactions.” The Company's initial contractual yield on its preferred equity investment is 11 %.
+Added: In December 2023, the Company completed a $ 1.8 million preferred equity investment in E3 Acquisition, LLC, which owns the borrowers under the $ 3.6 million mortgage loan noted above under “ 2023 Other Real Estate Related Investment Transactions.” The preferred equity investment yields a return of 15 % calculated on the outstanding carrying value of the investment.
+Added: The preferred equity investment is expected to be repaid with proceeds from the refinancing of the Company’s $ 3.6 million mortgage loan with HUD, provided, however, that if the repayment occurs sooner than 15 months from the investment date, the Company will receive the amount had the preferred equity investment remained outstanding for the full 15 months.
+Added: Financing Receivable
+Added: On December 5, 2024, the Company invested $ 95.7 million, exclusive of transaction costs, to acquire a portfolio of 46 properties in Illinois in a sale and leaseback transaction with affiliates of Cascade Capital Partners, LLC (“Cascade”).
+Added: In connection with the transaction, the Company entered into a new triple-net master lease with Cascade and provided Cascade with options to repurchase the properties, structured over multiple tranches, with various option window start dates, beginning December 1, 2024, and open through the remainder of the 15 -year term.
+Added: As such, the Company determined that the sale and leaseback transaction met the accounting criteria to be presented as a financing receivable on its consolidated balance sheets and recorded interest income from financing receivable on its consolidated statements of operations.
+Added: Interest income is based on an imputed interest rate over the term of the applicable financing arrangement and as a result the interest recognized in any particular period will not equal the cash payments from the agreement in that period.
+Added: Cash received from the financing receivable was $ 0.7 million during the year ended December 31, 2024.
+Added: The Company elected the fair value option for the financing receivable.
Other Loans Receivables
14 unchanged sentences
Provision for loan losses, net ( 4,900 ) — ( 3,844 )
−Removed: Net increase in other loans receivable $ 7,556 $ 4,345 $ 854
+Added: Net (decrease) increase in other loans receivable $ ( 46 ) $ 7,556 $ 4,345
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Expected credit losses and recoveries are recorded in provision for loan losses, net in the consolidated statements of operations.
+Added: During the year ended December 31, 2024, the Company recorded a 4.9 million expected credit loss related to one other loan receivable with a principal balance of 4.9 million that has been placed on non-accrual status.
+Added: During the year ended December 31, 2023, the Company had no additional expected credit loss and did not consider any loan receivable investments to be impaired.
During the year ended December 31, 2022, the Company recorded a $ 4.6 million expected credit loss related to two other loans receivable that have been placed on non-accrual status, including an unfunded loan commitment of $ 0.4 million, net of a loan loss recovery of $ 0.8 million related to a loan previously written-off.
During the year ended December 31, 2022, the Company fully reserved and wrote-off $ 2.5 million, related to one other loan receivable, in connection with the sale of six SNFs and one multi-service campus.
−Removed: During the years ended December 31, 2023 and 2021, the Company had no additional expected credit loss and did not consider any loan receivable investments to be impaired.
−Removed: The following table summarizes the interest and other income recognized from the Company’s loans receivable and other investments during the years ended December 31, 2023, 2022 and 2021 ( dollar amounts in thousands):
+Added: The following table summarizes the interest and other income recognized from the other real estate related investments, other loans receivable, and other investments during the years ended December 31, 2024, 2023 and 2022 ( dollars in thousands):
For the Year Ended December 31,
4 unchanged sentences
Other loans receivable 1,227 847 284
−Removed: Other 1,294 — —
+Added: Financing receivable 1,009 — —
+Added: 17,535 1,294 —
Total $ 68,025 $ 19,171 $ 8,626
+Added: (1) Other income is comprised primarily of interest income on money market funds.
FAIR VALUE MEASUREMENTS
1 unchanged sentence
GAAP guidance defines three levels of inputs that may be used to measure fair value:
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Level 1 – Quoted prices in active markets for identical assets and liabilities that the reporting entity has the ability to access at the measurement date.
6 unchanged sentences
The Company does not expect that changes in classifications between levels will be frequent.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Items Measured at Fair Value on a Recurring Basis
3 unchanged sentences
Mezzanine loan receivable — — 80,612 80,612
+Added: Financing receivable — — 96,004 96,004
Total $ — $ — $ 837,008 $ 837,008
4 unchanged sentences
The following table details the Company’s assets measured at fair value on a recurring basis using Level 3 inputs (dollars in thousands):
−Removed: Investments in Real Estate Secured Loans Investments in Mezzanine Loans
−Removed: Balance at December 31, 2022
+Added: Investments in Real Estate Secured Loans Investments in Mezzanine Loans Investment in Financing Receivable
+Added: Balance as of December 31, 2023
$ 156,769 $ 21,799 $ —
−Removed: Loan originations 53,834 —
+Added: Originations 497,916 57,287 95,723
Accrued interest, net 1,965 635 281
−Removed: Unrealized losses on other real estate related investments, net ( 4,755 ) ( 1,730 )
−Removed: Repayments ( 10,537 ) ( 15,000 )
+Added: Unrealized gains on other real estate related investments, net 8,154 891 —
+Added: Payments ( 4,412 ) — —
Balance as of December 31, 2024
$ 660,392 $ 80,612 $ 96,004
−Removed: Real estate secured and mezzanine loans receiv able:
+Added: Real estate secured and mezzanine loans receivable:
The fair value of the secured and mezzanine loans receivables were estimated using an internal valuation model that considered the expected future cash flows of the investment, the underlying collateral value, market interest rates and other credit enhancements.
As such, the Company classifies each instrument as Level 3 due to the significant unobservable inputs used in determining market interest rates for investments with similar terms.
−Removed: During the year ended December 31, 2023, the Company recorded an unrealized loss of $ 8.1 million on the Company’s secured and mezzanine loans receivable due to rising interest rates and a $ 0.3 million loss due to a loan origination fee paid, partially offset by unrealized gains of $ 0.7 million due to a decrease in projected forward interest rates and a reversal
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: of a previously recognized unrealized loss of $ 1.2 million related to the repayment of one mezzanine loan receivable and partial repayment of one mortgage loan receivable.
−Removed: During the year ended December 31, 2022, the Company recorded an unrealized loss of $ 7.1 million on the Company’s secured and mezzanine loans receivable due to rising interest rates.
+Added: During the year ended December 31, 2024, the Company recorded a net unrealized gain of $ 9.0 million on its secured and mezzanine loans receivable, to bring the interest rates in line with market rates.
Future changes in market interest rates or collateral value could materially impact the estimated discounted cash flows that are used to determine the fair value of the secured and mezzanine loans receivable.
+Added: During the year ended December 31, 2023, the Company recorded a net unrealized loss of $ 6.5 million on the Company’s secured and mezzanine loans receivable due to rising interest rates, an origination fee paid, a reversal of a previously recognized unrealized loss related to the repayment of one mezzanine loan receivable, and the partial repayment of one mortgage loan receivable.
As of December 31, 2024 and 2023, the Company did not have any loans that were 90 days or more past due.
4 unchanged sentences
Mezzanine loan receivable 80,612 Discounted cash flow Discount Rate 12 % - 14 %
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: Financing receivable:
+Added: The fair value is determined using a widely accepted valuation technique, discounted cash flow analysis on the expected cash flows.
+Added: The discount rate used to value the future cash inflows of the financing receivable at December 31, 2024 was 12.0 %.
For the year ended December 31, 2024, there were no classification changes in assets and liabilities with Level 3 inputs in the fair value hierarchy.
4 unchanged sentences
Specifically, the fair value of the real estate investment is based on current market conditions and considers matters such as the forecasted operating cash flows, lease coverage ratios, capitalization rates, comparable sales data, and, where applicable, contracts or the results of negotiations with purchasers or prospective purchasers.
−Removed: For the years ended December 31, 2023 and 2022, the Company recorded impairment charges of $ 36.3 million and $ 79.1 million, respectively.
−Removed: For the year ended December 31, 2021, there were no real estate assets deemed to be impaired.
−Removed: See Note 4, Impairments of Real Estate Investments, Assets Held for Sale, Net and Asset Sales, for additional information.
+Added: For the years ended December 31, 2024, 2023 and 2022, the Company recorded impairment charges of $ 42.2 million, $ 36.3 million and $ 79.1 million, respectively.
+Added: See Note 4, Impairment of Real Estate Investments, Assets Held for Sale, Net and Asset Sales, for additional information.
Items Disclosed at Fair Value
1 unchanged sentence
The estimates of fair value presented herein are not necessarily indicative of the amounts that could be realized upon disposition of the financial instruments.
−Removed: A summary of the face value, carrying amount and fair value of the Notes (as defined in Note 7, Debt , below) as of December 31, 2023 and 2022 using Level 2 inputs is as follows (dollars in thousands):
+Added: A summary of the face value, carrying amount and fair value of the Company’s preferred equity investments and the Notes (as defined in Note 7, Debt , below) as of December 31, 2024 and 2023 using Level 2 inputs is as follows (dollars in thousands):
December 31, 2024 December 31, 2023
2 unchanged sentences
Financial assets:
−Removed: Preferred equity investment 3 $ 1,782 $ 1,801 $ 1,801 $ — $ — $ —
+Added: Preferred equity investments 3 $ 53,782 $ 54,199 $ 54,199 $ 1,782 $ 1,801 $ 1,801
Financial liabilities:
3 unchanged sentences
Preferred equity investments:
−Removed: The fair value of the preferred equity investment was estimated using an internal valuation model that considered the expected future cash flows of the investment, the underlying collateral value, market interest rates and other credit enhancements.
−Removed: The Company utilized discount rates ranging from 14 % to 16 % with a weighted average of 15 % in its fair value calculation.
+Added: The fair values of the preferred equity investments were estimated using an internal valuation model that considered the expected future cash flows of the investments, the underlying collateral value, market interest rates and other credit enhancements.
+Added: The Company utilized discount rates ranging from 11 % to 15 % in its fair value calculations.
As such, the Company classifies these instruments as Level 3.
1 unchanged sentence
The fair value of the Notes was determined using third-party quotes derived from orderly trades.
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Unsecured revolving credit facility and senior unsecured term loan:
The fair values approximate their carrying values as the interest rates are variable and approximate prevailing market interest rates and spreads for similar debt arrangements.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes the balance of the Company’s indebtedness as of December 31, 2024 and 2023 (dollars in thousands):
6 unchanged sentences
$ 400,000 $ ( 3,073 ) $ 396,927 $ 600,000 $ ( 4,402 ) $ 595,598
−Removed: $ 600,000 $ ( 4,402 ) $ 595,598 $ 725,000 $ ( 5,502 ) $ 719,498
(1) Deferred financing fees are included in deferred financing costs, net on the balance sheet, and not reflected as a reduction to the unsecured revolving credit facility.
10 unchanged sentences
At any time on or after March 30, 2028, the Issuers may redeem some or all of the Notes at a redemption price equal to 100 % of the principal amount of the Notes redeemed plus accrued interest on the Notes, if any, to, but not including, the redemption date.
−Removed: In addition, at any time on or prior to June 30, 2024, up to 40 % of the aggregate principal amount of the Notes may be redeemed with the net proceeds of certain equity offerings at a redemption price of 103.875 % of the aggregate principal amount of Notes to be redeemed plus accrued and unpaid interest on the Notes, if any, to, but not including, the redemption date.
If certain changes of control of the Company occur, the Issuers will be required to make an offer to holders of the Notes to repurchase their Notes at a price of 101 % of their principal amount plus accrued and unpaid interest, if any, to, but not including, the repurchase date.
12 unchanged sentences
The indenture governing the Notes also contains customary events of default.
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2024, the Company was in compliance with all applicable financial covenants under the indenture governing the Notes.
−Removed: 2025 Senior Notes.
−Removed: On May 10, 2017, the Issuers completed an underwritten public offering of $ 300.0 million aggregate principal amount of 5.25 % Senior Notes due 2025 (the “2025 Notes”).
−Removed: The 2025 Notes were issued at par, resulting in gross proceeds of $ 300.0 million and net proceeds of approximately $ 294.0 million after deducting underwriting fees and other offering expenses.
−Removed: The 2025 Notes were scheduled to mature on June 1, 2025 and bore interest at a rate of 5.25 % per year.
−Removed: Interest on the 2025 Notes was payable on June 1 and December 1 of each year.
−Removed: On July 1, 2021 (the “Redemption Date”), the Issuers redeemed all $ 300.0 million aggregate principal amount of the 2025 Notes at a redemption price equal to 102.625 % of the principal amount of the 2025 Notes, plus accrued and unpaid interest thereon up to, but not including, the Redemption Date.
−Removed: During the year ended December 31 2021, the Company recorded a loss on extinguishment of debt of $ 10.8 million in the consolidated statements of operations, including a prepayment penalty of $ 7.9 million and a $ 2.9 million write-off of deferred financing costs associated with the redemption of the 2025 Notes.
Unsecured Revolving Credit Facility and Term Loan
+Added: On December 18, 2024, the Operating Partnership, as the borrower, the Company, as guarantor, CareTrust GP, LLC, and certain of the Operating Partnership’s wholly owned subsidiaries, entered into a third amended and restated credit and
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: guaranty agreement with KeyBank National Association, as administrative agent, an issuing bank and swingline lender (as amended from time to time, the “Third Amended Credit Agreement”).
+Added: The Third Amended Credit Agreement, which amends and restates the Second Amended Credit Agreement (as defined below) provides for an upsized unsecured revolving credit facility (the “Third Amended Revolving Facility”) with revolving commitments in an aggregate principal amount of $ 1.2 billion, including a letter of credit subfacility for 10 % of the then available revolving commitments and a swingline loan subfacility for 10 % of the then available revolving commitments.
+Added: Future borrowings under the Third Amended Revolving Facility will be used for working capital purposes, for capital expenditures, to fund acquisitions and for general corporate purposes.
On December 16, 2022, the Operating Partnership, as the borrower, the Company, as guarantor, CareTrust GP, LLC, and certain of the Operating Partnership’s wholly owned subsidiaries, entered into a second amended and restated credit and guaranty agreement with KeyBank National Association, as administrative agent, an issuing bank and swingline lender (as amended from time to time, the “Second Amended Credit Agreement”).
−Removed: The Second Amended Credit Agreement, which amends and restates the Company’s amended and restated credit and guaranty agreement, dated as of February 8, 2019 (as amended, the “Prior Credit Agreement”) provides for:
−Removed: (i) an unsecured revolving credit facility (the “Revolving Facility”) with revolving commitments in an aggregate principal amount of $ 600.0 million, including a letter of credit subfacility for 10 % of the then available revolving commitments and a swingline loan subfacility for 10 % of the then available revolving commitments and (ii) the continuation of the unsecured term loan credit facility which was previously extended under the Prior Credit Agreement (the “Term Loan” and together with the Revolving Facility, the “Second Amended Credit Facility”) in an aggregate principal amount of $ 200.0 million.
+Added: The Second Amended Credit Agreement, which amends and restates the Company’s amended and restated credit and guaranty agreement, dated as of February 8, 2019 (as amended, the “Prior Credit Agreement”) provided for:
+Added: (i) an unsecured revolving credit facility (the “Prior Revolving Facility”) with revolving commitments in an aggregate principal amount of $ 600.0 million, including a letter of credit subfacility for 10 % of the then available revolving commitments and a swingline loan subfacility for 10 % of the then available revolving commitments and (ii) the continuation of the unsecured term loan credit facility which was previously extended under the Prior Credit Agreement (the “Term Loan” and together with the Prior Revolving Facility, the “Second Amended Credit Facility”) in an aggregate principal amount of $ 200.0 million.
Future borrowings under the Second Amended Credit Facility will be used for working capital purposes, for capital expenditures, to fund acquisitions and for general corporate purposes.
1 unchanged sentence
The First Amendment restates the definition of Consolidated Total Asset Value to include net proceeds from at-the-market forward commitments executed but not yet closed as of the relevant date as if such proceeds had actually been received.
−Removed: The interest rates applicable to loans under the Revolving Facility are, at the Operating Partnership’s option, equal to either a base rate plus a margin ranging from 0.10 % to 0.55 % per annum or Adjusted Term SOFR or Adjusted Daily Simple SOFR (each as defined in the Second Amended Credit Agreement) plus a margin ranging from 1.10 % to 1.55 % per annum based on the debt to asset value ratio of the Company and its consolidated subsidiaries (subject to decrease at the Operating Partnership’s election if the Company obtains certain specified investment grade ratings on its senior long-term unsecured debt).
−Removed: The interest rates applicable to loans under the Term Loan are, at the Operating Partnership’s option, equal to either a base rate plus a margin ranging from 0.50 % to 1.20 % per annum or Adjusted Term SOFR or Adjusted Daily Simple SOFR plus a margin ranging from 1.50 % to 2.20 % per annum based on the debt to asset value ratio of the Company and its consolidated subsidiaries (subject to decrease at the Operating Partnership’s election if the Company obtains certain specified investment grade ratings on its senior long-term unsecured debt).
−Removed: In addition, the Operating Partnership will pay a facility fee on the revolving commitments under the Revolving Facility ranging from 0.15 % to 0.35 % per annum, based on the debt to asset value ratio of the Company and its consolidated subsidiaries (unless the Company obtains certain specified investment grade ratings on its senior long-term unsecured debt and the Operating Partnership elects to decrease the applicable margin as described above, in which case the Operating Partnership will pay a facility fee on the revolving commitments ranging from 0.125 % to 0.30 % per annum based on the credit ratings of the Company’s senior long-term unsecured debt).
−Removed: As of December 31, 2023, the Operating Partnership had $ 200.0 million of borrowings outstanding under the Term Loan and no borrowings outstanding under the Revolving Facility.
−Removed: The Revolving Facility has a maturity date of February 9, 2027, and includes, at the sole discretion of the Operating Partnership, two six-month extension options.
−Removed: The Term Loan has a maturity date of February 8, 2026.
+Added: The interest rates applicable to loans under the Third Amended Revolving Facility are, at the Operating Partnership’s option, equal to either a base rate plus a margin ranging from 0.05 % to 0.55 % per annum or Adjusted Term SOFR or Adjusted Daily Simple SOFR (each as defined in the Third Amended Credit Agreement) plus a margin ranging from 1.05 % to 1.55 % per annum based on the debt to asset value ratio of the Company and its consolidated subsidiaries (subject to decrease at the Operating Partnership’s election if the Company obtains certain specified investment grade ratings on its senior long-term unsecured debt).
+Added: The interest rates applicable to loans under the Term Loan were, at the Operating Partnership’s option, equal to either a base rate plus a margin ranging from 0.50 % to 1.20 % per annum or Adjusted Term SOFR or Adjusted Daily Simple SOFR plus a margin ranging from 1.50 % to 2.20 % per annum based on the debt to asset value ratio of the Company and its consolidated subsidiaries (subject to decrease at the Operating Partnership’s election if the Company obtains certain specified investment grade ratings on its senior long-term unsecured debt).
+Added: In addition, the Operating Partnership will pay a facility fee on the revolving commitments under the Third Amended Revolving Facility ranging from 0.15 % to 0.35 % per annum, based on the debt to asset value ratio of the Company and its consolidated subsidiaries (unless the Company obtains certain specified investment grade ratings on its senior long-term unsecured debt and the Operating Partnership elects to decrease the applicable margin as described above, in which case the Operating Partnership will pay a facility fee on the revolving commitments ranging from 0.125 % to 0.30 % per annum based on the credit ratings of the Company’s senior long-term unsecured debt).
+Added: On September 19, 2024 (the “Prepayment Date”), the Company elected to prepay all $ 200.0 million aggregate principal amount of their outstanding Term Loan.
+Added: The Term Loan was prepaid at the principal amount of the Term Loan, plus accrued and unpaid interest thereon up to, but not including, the Prepayment Date.
+Added: During the year ended December 31, 2024, the Company recorded a loss on extinguishment of debt of $ 0.3 million related to the write-off of deferred financing costs associated with the prepayment of the Term Loan.
+Added: As of December 31, 2024, the Operating Partnership had no borrowings outstanding under the Third Amended Revolving Facility.
+Added: The Third Amended Revolving Facility has a maturity date of February 9, 2029, and includes, at the sole discretion of the Operating Partnership, two six-month extension options.
+Added: The Third Amended Credit Facility is guaranteed, jointly and severally, by the Company and its wholly owned subsidiaries that are party to the Third Amended Credit Agreement (other than the Operating Partnership).
+Added: The Third Amended
CARETRUST REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: The Second Amended Credit Facility is guaranteed, jointly and severally, by the Company and its wholly owned subsidiaries that are party to the Second Amended Credit Agreement (other than the Operating Partnership).
−Removed: The Second Amended Credit Agreement contains customary covenants that, among other things, restrict, subject to certain exceptions, the ability of the Company and its subsidiaries to grant liens on their assets, incur indebtedness, sell assets, make investments, engage in acquisitions, mergers or consolidations, amend organizational documents and pay certain dividends and other restricted payments.
−Removed: The Second Amended Credit Agreement requires the Company to comply with financial maintenance covenants to be tested quarterly, consisting of a maximum debt to asset value ratio, a minimum fixed charge coverage ratio, a minimum tangible net worth, a maximum cash distributions to operating income ratio, a maximum secured debt to asset value ratio, a maximum secured recourse debt to asset value ratio, a maximum unsecured debt to unencumbered properties asset value ratio, a minimum unsecured interest coverage ratio and a minimum rent coverage ratio.
−Removed: The Second Amended Credit Agreement also contains certain customary events of default, including the failure to make timely payments under the Second Amended Credit Facility or other material indebtedness, the failure to satisfy certain covenants (including the financial maintenance covenants), the occurrence of change of control and specified events of bankruptcy and insolvency.
−Removed: As of December 31, 2023, the Company was in compliance with all applicable financial covenants under the Second Amended Credit Agreement.
+Added: Credit Agreement contains customary covenants that, among other things, restrict, subject to certain exceptions, the ability of the Company and its subsidiaries to grant liens on their assets, incur indebtedness, sell assets, make investments, engage in acquisitions, mergers or consolidations, amend organizational documents and pay certain dividends and other restricted payments.
+Added: The Third Amended Credit Agreement requires the Company to comply with financial maintenance covenants to be tested quarterly, consisting of a maximum debt to asset value ratio, a minimum fixed charge coverage ratio, a minimum tangible net worth, a maximum secured debt to asset value ratio, a maximum unsecured debt to unencumbered properties asset value ratio and a minimum unsecured interest coverage ratio.
+Added: The Third Amended Credit Agreement also contains certain customary events of default, including the failure to make timely payments under the Third Amended Credit Facility or other material indebtedness, the failure to satisfy certain covenants (including the financial maintenance covenants), the occurrence of change of control and specified events of bankruptcy and insolvency.
+Added: As of December 31, 2024, the Company was in compliance with all applicable financial covenants under the Third Amended Credit Agreement.
+Added: Secured Borrowing
+Added: On June 3, 2024, KeyBank National Association purchased a $ 75.0 million undivided participation interest in a $ 165.0 million mortgage loan from the Company (see Note 5, Other Real Estate Related and Other Investments , for additional information), which bore interest at a rate of SOFR, with a term SOFR floor of 3.00 %, plus 2.5 % or 2.25 %, depending on the debt yield of the loan, and payable monthly.
+Added: As the transaction did not qualify as a sale in accordance with GAAP, the Company recorded the participation interest as a secured borrowing in the amount of $ 75.0 million in the consolidated balance sheet.
+Added: The participating interest could be prepaid in whole before the maturity date for an exit fee of up to 0.50 % of the loan plus unpaid interest .
+Added: The participation interest provided for a put option, subject to certain restrictions, and a call option for the then-outstanding loan amount plus accrued and unpaid interest.
+Added: On July 30, 2024, the Company exercised the call option on the $ 75.0 million secured borrowing and recorded a loss on extinguishment of debt of $ 0.4 million related to the exit fee.
+Added: The exit fee is included in loss on extinguishment of debt in the consolidated statements of operations.
Schedule of Debt Maturities
As of December 31, 2024, the Company’s debt maturities were (dollars in thousands):
−Removed: At-The-Market Offering —On February 24, 2023, the Company entered into an equity distribution agreement to issue and sell, from time to time, up to $ 500.0 million in aggregate offering price of its common stock through an “at-the-market” equity offering program (the “Previous ATM Program”).
−Removed: On September 15, 2023, the Company terminated the Previous ATM Program and entered into a new equity distribution agreement to issue and sell, from time to time, up to $ 500.0 million in aggregate offering price of its common stock through an “at-the-market” equity offering program (the “New ATM Program” and together with the Previous ATM Program, the “ATM Program”).
−Removed: In addition to the issuance and sale of shares of its common stock, the Company may also enter into one or more forward sales agreements (each, an “ATM forward contract”) with sales agents for the sale of the Company’s shares of common stock under the ATM Program.
+Added: EQUITY AND REDEEMABLE NONCONTROLLING INTEREST
+Added: Public Offering of Common Stock —On November 1, 2024, the Company completed an underwritten public offering of 15.9 million newly issued shares of its common stock at a price of $ 32.00 , resulting in gross proceeds of $ 507.8 million.
+Added: The proceeds were used to fund acquisitions during the fourth quarter of 2024.
+Added: At-The-Market Offering —On August 29, 2024, the Company entered into a new equity distribution agreement to issue and sell, from time to time, up to $ 750.0 million in aggregate offering price of its common stock through an “at-the-market” equity offering program (the “New ATM Program”) and terminated its previous $ 500.0 million “at-the-market” equity offering program (together, with all previous at-the-market equity offering programs, the “Previous ATM Programs” and together with the New ATM Program, the “ATM Program”).
+Added: In addition to the issuance and sale of shares of its common stock, the ATM Program also provides for the ability to enter into one or more forward sales agreements (each, an “ATM forward contract”) with sales agents for the sale of the Company’s shares of common stock under the ATM Program.
CARETRUST REIT, INC.
13 unchanged sentences
As of December 31, 2024, the Company had $ 440.1 million available for future issuances under the ATM Program.
+Added: See Note 15, Subsequent Events , for additional information on the Company’s ATM Program subsequent to December 31, 2024.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Dividends on Common Stock — The following table summarizes the cash dividends per share of common stock declared by the Company’s board of directors for 2024, 2023 and 2022 (dollars in thousands, except per share amounts):
4 unchanged sentences
Dividends payable as of record date $ 41,192 $ 44,721 $ 49,721 $ 54,388
−Removed: $ 27,846 $ 27,853 $ 32,403 $ 36,531
Dividends record date March 28, 2024 June 28, 2024 September 30, 2024 December 31, 2024
10 unchanged sentences
(1) Dividends payable includes dividends on performance stock awards that will be paid if and when the shares subject to such awards vest if deemed probable of meeting their performance condition.
−Removed: CARETRUST REIT, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: Redeemable Noncontrolling Interest
+Added: Arrangements with noncontrolling interest holders are assessed for appropriate balance sheet classification based on the redemption and other rights held by the noncontrolling interest holder.
+Added: One of the Company’s noncontrolling interest holders has the ability to put its equity interest to the Company during specified option exercise periods, subject to certain conditions.
+Added: The put option is payable in cash and subject to changes in redemption value.
+Added: Accordingly, the Company records the redeemable noncontrolling interest outside of permanent equity.
+Added: The redeemable noncontrolling interest is adjusted for additional contributions and distributions and the proportionate share of the net earnings or losses.
+Added: When the redemption of the noncontrolling interest becomes probable, the Company will record the redeemable noncontrolling interest at the greater of its carrying amount or redemption value at the end of each reporting period by making an election either to accrete changes in the redemption value of the redeemable noncontrolling interest over the period from the date it is probable of exercise to the earliest redemption date or to recognize the entire adjustment on the date redemption becomes probable.
+Added: In addition to the rights of the redeemable noncontrolling interest holder, the Company has the ability to call the interest of the noncontrolling interest holder during specified option exercise periods.
+Added: As of December 31, 2024, the redeemable noncontrolling interest did not meet the conditions for redemption.
STOCK-BASED COMPENSATION
4 unchanged sentences
Under the Plan, 5,000,000 shares have been authorized for awards.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Under the Plan, restricted stock awards (“RSAs”) vest in equal annual installments over a three year period for the RSAs granted after 2020 and a four year period for the RSAs granted in 2020.
RSAs granted to non-employee members of the board of directors (“Board Awards”) vest in full on the earlier to occur of the Company’s next Annual Meeting of Stockholders or one year .
−Removed: Performance stock awards (“PSAs”) granted are subject to both time and performance based conditions and vest over a one -to three year period for PSAs granted in 2021 and over a one -to- four year period for PSAs granted in 2020.
−Removed: The amount of such PSAs that will ultimately vest is dependent on the Company’s Normalized Funds from Operations (“NFFO”) per share, as defined by the Compensation Committee, meeting or exceeding a specified per share amount for the applicable vesting period.
+Added: Performance stock awards (“PSAs”) granted were subject to both time and performance based conditions and vest over a one -to three year period for PSAs granted in 2021 and over a one -to- four year period for PSAs granted in 2020.
+Added: The amount of such PSAs that ultimately vested was dependent on the Company’s Normalized Funds from Operations (“NFFO”) per share, as defined by the Compensation Committee, meeting or exceeding a specified per share amount for the applicable vesting period.
Relative total shareholder return units (“TSR Units”) granted since 2021 are subject to both time and market based conditions and cliff vest after a three-year period.
11 unchanged sentences
As of December 31, 2024, the weighted-average remaining vesting period of such awards was 1.9 years.
−Removed: The following table summarizes the Company’s RSAs and Board Awards grants during the year ended December 31, 2023 (dollars in thousands, except per share amounts):
+Added: The following table summarizes the Company’s RSA and Board Award grants during the year ended December 31, 2024 (dollars in thousands, except per share amounts):
Grants Vested
2 unchanged sentences
RSAs 225,815 $ 27.38 $ 6,183 145,195 $ 3,051
−Removed: PSAs — — — 21,337 438
Board Awards 21,712 23.95 520 24,768 593
2 unchanged sentences
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: The following table summarizes the Company’s RSA, PSA and Board Award grants during the years ended December 31, 2022 and 2021 (dollars in thousands, except per share amounts):
+Added: The following table summarizes the Company’s RSA and Board Award grants during the years ended December 31, 2023 and 2022 (dollars in thousands, except per share amounts):
Shares Weighted Average Share Price Grant Date Fair Value
4 unchanged sentences
RSAs 159,663 $ 19.56 $ 3,123
−Removed: PSAs 108,414 22.48 2,437
Board Awards 25,992 16.93 440
(1) The Compensation Committee granted annual awards for 2024 in December 2023.
−Removed: (2) In 2021, the Compensation Committee changed the structure of the grants that resulted in two long-term equity incentive awards being granted to the Company’s named executive officers in 2021.
−Removed: The Compensation Committee also granted annual awards for 2022 in December 2021.
+Added: (2) The Compensation Committee granted annual awards for 2023 in December 2022.
The fair value of the TSR Units is estimated on the date of the grant using a Monte Carlo valuation model.
9 unchanged sentences
Expected dividend yield (assuming full reinvestment) — % — % — %
−Removed: Fair value per share at date of grant $ 27.41 $ 26.53 $ 29.10
+Added: Weighted average fair value per share at date of grant $ 34.10 $ 27.41 $ 26.53
The total fair value of the TSR Units granted during the years ended December 31, 2024, 2023 and 2022 was $ 4.9 million, $ 2.9 million and $ 2.5 million, respectively.
3 unchanged sentences
Stock-based compensation expense $ 6,130 $ 5,153 $ 5,758
−Removed: As of December 31, 2023, there wa s $ 10.4 million o f unamortized stock-based compensation expense related to the unvested RSAs, PSAs, Board Awards, and TSR Units.
+Added: As of December 31, 2024, there wa s $ 15.9 million o f unamortized stock-based compensation expense related to the unvested RSAs, Board Awards, and TSR Units.
CARETRUST REIT, INC.
18 unchanged sentences
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: SEGMENT REPORTING
+Added: The chief operating decision maker (“CODM”) is the President and Chief Executive Officer.
+Added: The Company represents a single reportable segment, based on how its CODM evaluates the business and allocates resources.
+Added: The CODM assesses performance for the Company and decides how to allocate resources based on consolidated net income that is also reported on the consolidated statements of operations.
+Added: The CODM does not review segment assets at a different asset level or category than the amounts disclosed in the consolidated balance sheets.
+Added: The CODM uses net income to evaluate the performance of the Company in deciding whether to reinvest profits into the Company.
+Added: The CODM evaluates performance based on net income, as follows (in thousands):
+Added: Year Ended December 31,
+Added: 2024 2023 2022
+Added: Rental income $ 228,261 $ 198,599 $ 187,506
+Added: Interest income from financing receivable 1,009 — —
+Added: Interest income from other real estate related investments and other income 67,016 19,171 8,626
+Added: Total revenues 296,286 217,770 196,132
+Added: Depreciation and amortization 56,831 51,199 50,316
+Added: Interest expense 30,310 40,883 30,008
+Added: Property taxes 7,838 6,170 4,333
+Added: Impairment of real estate investments 42,225 36,301 79,062
+Added: Transaction costs 1,326 — —
+Added: Provision for loan losses, net 4,900 — 3,844
+Added: Property operating expenses 5,714 3,423 5,039
+Added: General and administrative
+Added: Cash compensation 6,474 5,636 6,107
+Added: Incentive compensation 9,699 5,350 3,550
+Added: Share-based compensation 6,130 5,153 5,758
+Added: Professional services 2,785 2,399 1,897
+Added: Taxes and insurance 1,019 908 897
+Added: Other expenses (1)
+Added: 2,816 2,359 1,956
+Added: Total general and administrative 28,923 21,805 20,165
+Added: Total expenses 178,067 159,781 192,767
+Added: Other income (loss):
+Added: Loss on extinguishment of debt ( 657 ) — —
+Added: (Loss) gain on sale of real estate, net ( 2,208 ) 2,218 ( 3,769 )
+Added: Unrealized gain (loss) on other real estate related investments, net 9,045 ( 6,485 ) ( 7,102 )
+Added: Total other income (loss) 6,180 ( 4,267 ) ( 10,871 )
+Added: Net income (loss) 124,399 53,722 ( 7,506 )
+Added: Net loss attributable to noncontrolling interests ( 681 ) ( 13 ) —
+Added: Net income (loss) attributable to CareTrust REIT, Inc.
+Added: $ 125,080 $ 53,735 $ ( 7,506 )
+Added: (1) Other expenses include certain overhead expenses.
VARIABLE INTEREST ENTITIES
1 unchanged sentence
As the Company exercises power over and receives economic benefits from the VIEs, the Company is considered the primary beneficiary and consolidates the VIEs.
−Removed: In August 2023, the Company entered into a joint venture (“JV”), pursuant to which the Company contributed $ 2.4 million into the JV, that was used to satisfy a deposit on a potential real estate acquisition.
−Removed: In September 2023, the Company entered into a JV, pursuant to which the Company contributed $ 25.5 million into the JV that purchased one SNF located in California for $ 26.1 million.
−Removed: The JV partner contributed the remaining $ 0.6 million of equity.
−Removed: In October 2023, the Company entered into a JV, pursuant to which the Company contributed $ 34.3 million into the JV that purchased two SNFs located in California for $ 35.1 million.
−Removed: The JV partner contributed the remaining $ 0.8 million of equity.
−Removed: Pursuant to the Company’s JVs, the Company typically contributes 97.5 % of the JVs total investment amount and the Company receives 100 % of the preferred equity interest in the JV in exchange for 95 % of that total investment and a 50 % common equity interest in the JV in exchange for the remaining 2.5 % of that investment.
−Removed: The JV partner contributes the remaining 2.5 % of the JVs total investment amount in exchange for a 50 % common ownership interest in the JV.
+Added: CARETRUST REIT, INC.
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
+Added: The following table summarizes the Company’s investments in variable interest entities as of December 31, 2024 (dollars in thousands):
+Added: Gross Investment
+Added: Investment Year State Facility Type Number of Facilities CTRE Noncontrolling Interests Total
+Added: 2023 CA SNF 1 $ 25,459 $ 653 $ 26,112
+Added: 2023 CA SNF 2 34,269 879 35,148
+Added: 2024 CA ALF 1 10,760 276 11,036
+Added: 2024 CA Multi-service campuses 2 28,076 720 28,796
+Added: 2024 CA SNF 1 24,503 628 25,131
+Added: TN, AL SNF 27 422,646 18,389 441,035
+Added: - - - 1,275 225 1,500
+Added: Total 34 $ 546,988 $ 21,770 $ 568,758
+Added: (1) The noncontrolling interest is classified as a redeemable noncontrolling interest on the consolidated balance sheets.
+Added: (2) The Company entered into a joint venture to acquire real estate.
+Added: The gross investment amounts represent a deposit.
+Added: Pursuant to the Company’s JVs, the Company typically contributes at least 90 % of the joint venture’s total investment amount and receives 100 % of the preferred equity interest in the joint venture and a 50 % common equity interest in the joint venture.
+Added: The Company’s joint venture partner contributes the remaining total investment amount in exchange for a 50 % common ownership interest in the joint venture.
Total assets and total liabilities on the Company’s consolidated balance sheets include VIE assets and liabilities as follows (in thousands):
December 31, 2024
+Added: December 31, 2023
Real estate investments, net $ 565,959 $ 68,106
+Added: Cash and cash equivalents 6,506 —
Prepaid and other assets 8,317 2,800
14 unchanged sentences
The Company’s board of directors has authorized annual allocations of up to $ 500,000 to fund the Tenant ESG Program.
−Removed: The table below summarizes the Company’s existing, known commitments and contingencies as of December 31, 2023 (in thousands):
+Added: The table below summarizes the Company’s existing, known commitments and contingencies as of December 31, 2024 (dollars in thousands):
Remaining Commitment
Capital expenditures (1)
−Removed: Mortgage loans (2)
+Added: Other loans receivable (2)
+Added: Earn-out obligation (3)
(1) As of December 31, 2024, the Company had committed to fund expansions, construction, capital improvements and ESG incentives at certain triple-net leased facilities totaling $ 6.6 million, of which $ 5.7 million is subject to rent increase at the time of funding.
−Removed: (2) One mortgage loan includes an earnout advance upon satisfaction of certain conditions.
+Added: (2) Represents working capital loan commitments.
+Added: (3) Includes an earn-out obligation of up to $ 10.0 million under a purchase and sale agreement for one SNF in Virginia, which was acquired during 2024.
+Added: The earn-out is available, contingent on the operator achieving certain thresholds per the agreement, beginning in October 2025 through October 2026.
CONCENTRATION OF RISK
2 unchanged sentences
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: Major operator concentration – The Company has operators from which it derived 10% or more of its revenue for the years ended December 31, 2023, 2022 and 2021.
+Added: Major operator or borrower concentration – The Company has operators and borrowers from which it derived 10% or more of its revenue for the years ended December 31, 2024, 2023 and 2022.
The following table sets forth information regarding the Company’s major operators as of December 31, 2024, 2023 and 2022:
14 unchanged sentences
The Company has not verified this information through an independent investigation or otherwise.
−Removed: (2) The Company’s rental income and interest income on other real estate related investments, exclusive of operating expense reimbursements and adjustments for collectibility.
+Added: (2) The Company’s rental income and interest income on other real estate related investments and financing receivable, exclusive of operating expense reimbursements and adjustments for collectibility.
(3) The Company’s rental income, exclusive of operating expense reimbursements and adjustments for collectibility.
−Removed: Major geographic concentration – The following table provides information regarding the Company’s concentrations with respect to certain states, from which the Company derived 10% or more of its revenue for the year ended December 31, 2023, 2022 and 2021:
+Added: Major geographic concentration – The following table provides information regarding the Company’s concentrations with respect to certain states, from which the Company derived 10% or more of its revenue for the years ended December 31, 2024, 2023 and 2022:
Number of Facilities Number of Beds/Units Percentage of Total Revenue
9 unchanged sentences
TX 38 3 3 4,849 536 242 22 %
−Removed: (1) Based on the Company’s rental income and interest income on other real estate related investments, exclusive of operating expense reimbursements and adjustments for collectibility.
+Added: (1) Based on the Company’s rental income and interest income on other real estate related investments and financing receivable, exclusive of operating expense reimbursements and adjustments for collectibility.
(2) Based on the Company’s rental income, exclusive of operating expense reimbursements and adjustments for collectibility.
4 unchanged sentences
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: Recent Acquisitions and Investments
−Removed: On January 3, 2024, the Company contributed $ 10.7 million into a JV that purchased one ALF located in California for $ 11.0 million.
+Added: Recent Investments and Acquisitions
+Added: On January 10, 2025, the Company advanced the second installment of a mezzanine loan for one SNF secured by a pledge of membership interests in an up-tier holding company of the borrower group for $ 6.4 million.
+Added: The loan bears interest at a rate of 13 %, with annual CPI-based escalators.
+Added: The mezzanine loan is set to mature on December 31, 2034.
+Added: The mezzanine loan may not be prepaid in whole or in part prior to maturity.
+Added: On February 1, 2025, the Company contributed $ 19.7 million to a JV that purchased one SNF in Tennessee for $ 20.4 million.
In exchange the Company holds 100 % of the preferred equity interests in the JV and 50 % of the common equity interest in the JV.
The JV partner contributed the remaining $ 0.7 million of the total investment in exchange for 50 % of the common equity interest in the JV.
−Removed: The new lease has an initial term of approximately 10 years, with four five-year renewal options and 2 % fixed rent escalators beginning in year 3.
−Removed: Annual cash rent under the lease is approximately $ 1.0 million.
−Removed: On January 25, 2024, the Company extended a $ 9.8 million mezzanine loan to a skilled nursing real estate owner in connection with a portfolio of ten SNFs located in Missouri.
−Removed: The mezzanine loan is secured by a pledge of membership interests in an affiliate of the borrower.
−Removed: The loan bears interest at term SOFR plus 8.75 %, with a term SOFR floor of 6 %, payable monthly and net of a 0.75 % subservicing fee.
−Removed: Commencing on February 1, 2026, monthly principal payments shall be due.
−Removed: The mezzanine loan is set to mature on July 25, 2027, with two six-month extension options and may (subject to certain restrictions) be prepaid in whole before the maturity date for an exit fee ranging from 1 % to 2 % of the loan plus unpaid interest payments equal to 24 months (less the amount of monthly interest payments made by the borrower through the date of prepayment).
−Removed: On February 1, 2024, the Company extended a $ 7.4 million mezzanine loan to a skilled nursing real estate owner for one SNF located in California.
−Removed: The mezzanine loan is secured by a pledge of membership interests in an affiliate of the borrower.
−Removed: The loan bears interest at 11.5 %, payable monthly.
−Removed: The mezzanine loan is set to mature on January 31, 2029 and may (subject to certain limited exceptions) not be prepaid prior to the date that is 18 months following the loan closing.
−Removed: On February 2, 2024, the Company extended a $ 35.0 million mezzanine loan to a skilled nursing real estate owner in connection with 15 SNFs located in Virginia.
−Removed: The mezzanine loan is secured by a pledge of membership interests in an affiliate of the borrower.
−Removed: The loan bears interest at term SOFR plus 8.75 %, with a term SOFR floor of 6 %, payable monthly and net of a 0.75 % subservicing fee.
−Removed: Commencing on February 2, 2026, monthly principal payments shall be due.
−Removed: The mezzanine loan is set to mature on August 1, 2027, with two six-month extension options and may (subject to certain restrictions) be prepaid in whole before the maturity date for an exit fee ranging from 1 % to 2 % of the loan plus unpaid interest payments equal to 18 months (less the amount of monthly interest payments made by the borrower through the date of prepayment).
−Removed: New Lease Agreement
−Removed: Effective January 1, 2024, in connection with the December 31, 2023 Hillstone lease termination, one multi-service campus was removed from the Hillstone master lease.
−Removed: In connection with the lease termination, the Company entered into a new lease with Embassy Healthcare Holdings, Inc.
−Removed: (“Embassy”) with respect to the one multi-service campus.
−Removed: The Embassy lease had an initial term at the date of the lease of approximately 10 years with two five-year renewal options and CPI-based rent escalators.
−Removed: Annual cash rent under the lease is approximately $ 0.6 million and the master lease provides Embassy with a partial rent abatement until required authorizations with respect to the ALF portion of the facility are obtained and occupancy levels reach a certain percentage.
−Removed: Subsequent to December 31, 2023, the Company closed on the sale of one SNF and one ALF with an aggregate carrying value of $ 1.0 million, which approximated the net sales proceeds received.
+Added: In connection with the acquisition of the facility, the JV amended the PACS TN Master Lease.
+Added: The lease, as amended, has a remaining term of approximately 15 years, with two five-year renewal options.
+Added: Annual cash rent under the amended lease increased by approximately $ 2.0 million, with annual CPI-based escalators.
+Added: See Note 3, Real Estate Investments, Net , for further information regarding the PACS TN Master Lease.
+Added: Subsequent to December 31, 2024, the Company sold or disposed of three SNFs, one SNF Campus and one ALF with an aggregate carrying value of $ 40.5 million.
+Added: In connection with the sales, the Company expects to record a gain on sale of real estate of approximately $ 3.9 million.
+Added: Recent ATM Program
+Added: On January 21, 2025, the Company entered into a new equity distribution agreement to issue and sell, from time to time, up to $ 750.0 million in aggregate offering price of its common stock through an “at-the-market” equity offering program (the “New 2025 ATM Program”) and terminated its previous $ 750.0 million “at-the-market” equity offering program.
+Added: In addition to the issuance and sale of shares of its common stock, the New 2025 ATM Program also provides for the ability to enter into one or more forward sales agreements with sales agents for the sale of the Company’s shares of common stock under the ATM Program.
+Added: As of February 12, 2025, the Company had $ 750.0 million available for future issuances under the New 2025 ATM Program.
+Added: Equity Award Grant
+Added: On January 28, 2025, the Compensation Committee of the Company’s Board of Directors granted 137,920 shares of RSA awards to officers and employees.
+Added: Each share had a fair market value on the date of grant of $ 27.17 per share based on the closing market price of the Company’s common stock on that date, and the shares vest on January 31, 2026.
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
97 unchanged sentences
CTR Partnership, L.P.
−Removed: West Cove Care & Rehabilitation Center Toledo, OH — 93 10,365 811 6 1,185 1,191 — 2007 2015
−Removed: CTR Partnership, L.P.
Shaw Mountain at Cascadia Boise, ID — 1,801 6,572 395 1,801 6,967 8,768 ( 1,724 ) 1989 2016
47 unchanged sentences
Grapevine Medical Lodge Grapevine, TX — 1,602 4,536 891 1,602 5,427 7,029 ( 1,177 ) 2006 2017
+Added: CTR Partnership, L.P.
+Added: The Oaks at Lakewood Tacoma, WA — 1,001 1,779 — 1,001 1,779 2,780 ( 322 ) 1989 2017
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
2 unchanged sentences
CTR Partnership, L.P.
−Removed: The Oaks at Lakewood Tacoma, WA — 1,001 1,779 — 1,001 1,779 2,780 ( 278 ) 1989 2017
−Removed: CTR Partnership, L.P.
The Oaks at Timberline Vancouver, WA — 446 869 — 446 869 1,315 ( 157 ) 1972 2017
48 unchanged sentences
Elkhorn Healthcare and Rehabilitation Clancy, MT — 183 7,380 576 183 7,956 8,139 ( 938 ) 1960 2020
−Removed: CTR Partnership, L.P.
−Removed: Beacon Harbor Healthcare and Rehabilitation Rockwall, TX — 1,295 17,069 — 1,295 17,069 18,364 ( 1,446 ) 1996 2020
−Removed: CTR Partnership, L.P.
−Removed: Pleasant Manor Healthcare and Rehabilitation Waxahachie, TX — 629 7,433 — 629 7,433 8,062 ( 635 ) 1972 2020
−Removed: CTR Partnership, L.P.
−Removed: Rowlett Health and Rehabilitation Center Rowlett, TX — 1,036 10,516 — 1,036 10,516 11,552 ( 886 ) 1990 2020
160 North Patterson Avenue, LLC Buena Vista Care Center Goleta, CA — 7,987 7,237 552 7,987 7,789 15,776 ( 735 ) 1967 2021
21 unchanged sentences
Morgan Hills Realty LLC Pacific Hills Manor Morgan Hill , CA — 3,239 14,418 — 3,239 14,418 17,657 ( 447 ) 2014 2023
+Added: CTR Partnership, L.P.
+Added: Columbia Post Acute Columbia, MO — 1,619 15,678 — 1,619 15,678 17,297 ( 352 ) 2017 2024
+Added: CTR Partnership, L.P.
+Added: Houston Transitional Care Houston, TX — 2,668 17,434 — 2,668 17,434 20,102 ( 399 ) 2022 2024
+Added: 1070 Old Ocean Highway, LLC Brunswick Rehabilitation and Healthcare Center Bolivia, NC — 551 16,589 — 551 16,589 17,140 ( 282 ) 2009 2024
+Added: 86 Old Airport Road, LLC Fletcher Rehabilitation and Healthcare Center Fletcher, NC — 1,547 15,316 — 1,547 15,316 16,863 ( 263 ) 2002 2024
+Added: 7166 Jordan Road, LLC Ramseur Rehabilitation and Healthcare Center Ramseur, NC — 747 15,085 — 747 15,085 15,832 ( 275 ) 2002 2024
+Added: 1930 West Sugar Creek Road, LLC Rockwell Park Rehabilitation and Healthcare Center Charlotte, NC — 2,217 16,213 — 2,217 16,213 18,430 ( 278 ) 1993 2024
+Added: 3514 Sidney Road, LLC Seven Oaks Rehabilitation and Healthcare Center Columbia, SC — 583 10,847 — 583 10,847 11,430 ( 184 ) 1980 2024
+Added: 8170 Murray Propco, LLC Gilroy Healthcare and Rehabilitation Center Gilroy, CA — 6,539 19,162 — 6,539 19,162 25,701 ( 206 ) 1968 2024
+Added: CTR Partnership, L.P.
+Added: Glenburnie Nursing & Rehabilitation Center Richmond, VA — — 31,567 — — 31,567 31,567 ( 274 ) 2005 2024
+Added: CTR Partnership, L.P.
+Added: Dennett Rehab Center Oakland, MD — 1,134 18,227 — 1,134 18,227 19,361 ( 131 ) 2023 2024
+Added: CTR Partnership, L.P.
+Added: Mountain City Rehab Center Frostburg, MD — 853 20,334 — 853 20,334 21,187 ( 135 ) 1995 2024
+Added: CTR Partnership, L.P.
+Added: South Hills Post Acute Bethel Park, PA — 1,835 12,726 — 1,835 12,726 14,561 ( 58 ) 2021 2024
+Added: CTR Partnership, L.P.
+Added: Peters Township Post Acute Canonsburg, PA — 1,651 12,509 — 1,651 12,509 14,160 ( 57 ) 1988 2024
+Added: CTR Partnership, L.P.
+Added: Monroeville Post Acute Monroeville, PA — 1,182 10,906 — 1,182 10,906 12,088 ( 48 ) 1996 2024
+Added: CTR Partnership, L.P.
+Added: Whitehall Borough Post Acute Pittsburgh, PA — 1,323 13,119 — 1,323 13,119 14,442 ( 57 ) 1999 2024
+Added: 704 Dupree Road TN LLC Haywood Post Acute Brownsville, TN — 508 17,027 — 508 17,027 17,535 ( 38 ) 2022 2024
+Added: REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
+Added: DECEMBER 31, 2024
+Added: (dollars in thousands)
+Added: 175 Hospital Drive TN LLC Cherrywood Post Acute McKenzie, TN — 1,187 16,873 — 1,187 16,873 18,060 ( 42 ) 2020 2024
+Added: 900 Professional Park Drive TN LLC Park Meadows Post Acute Clarksville, TN — 1,785 21,328 — 1,785 21,328 23,113 ( 52 ) 2018 2024
+Added: 119 Kittrell Street TN LLC Lewis Park Post Acute Hohenwald, TN — 826 11,505 — 826 11,505 12,331 ( 28 ) 1996 2024
+Added: 444 One Eleven Place TN LLC Grandview Post Acute Cookeville, TN — 1,636 20,941 — 1,636 20,941 22,577 ( 53 ) 2024 2024
+Added: 727 East Church Street TN LLC Lexington Post Acute Lexington, TN — 551 15,171 — 551 15,171 15,722 ( 34 ) 2024 2024
+Added: 835 East Poplar Avenue TN LLC Selmer Post Acute Selmer, TN — 765 19,394 500 765 19,894 20,659 ( 43 ) 1995 2024
+Added: 2650 North Mt Juliet Road TN LLC Cedar Creek Post Acute Mount Juliet, TN — 1,719 12,640 — 1,719 12,640 14,359 ( 32 ) 2021 2024
+Added: 202 East Mtcs Road TN LLC Stone River Post Acute Murfreesboro, TN — 1,607 7,649 — 1,607 7,649 9,256 ( 23 ) 1996 2024
+Added: 813 S Dickerson Rd TN LLC Alta Heights Post Acute Goodlettsville, TN — 1,324 13,075 — 1,324 13,075 14,399 ( 32 ) 2005 2024
+Added: 895 Powers Blvd TN LLC Waverly Hills Post Acute Waverly, TN — 1,071 9,821 — 1,071 9,821 10,892 ( 28 ) 1989 2024
+Added: 1900 Parr Avenue TN LLC Okeena Health and Rehabilitation Center Dyersburg, TN — 1,122 30,135 — 1,122 30,135 31,257 ( 67 ) 1989 2024
+Added: 2031 Avondale Street TN LLC Avondale Health and Rehabilitation Center Humboldt, TN — 810 10,127 — 810 10,127 10,937 ( 25 ) 2011 2024
+Added: 800 Volunteer Drive TN LLC Riverbend Health and Rehabilitation Center Paris, TN — 963 26,215 — 963 26,215 27,178 ( 59 ) 2023 2024
+Added: 1630 E Reelfoot Ave TN LLC Union City Health and Rehabilitation Union City, TN — 885 14,562 — 885 14,562 15,447 — 1996 2024
+Added: 5275 Millennium Drive AL LLC The Health Center at Research Park Huntsville, AL — 1,246 9,659 64 1,246 9,723 10,969 — 2006 2024
+Added: 460 Hannings Lane TN LLC VanAyer Senior Living and Rehabilitation Martin, TN — 819 9,771 — 819 9,771 10,590 — 2023 2024
+Added: 1245 E College St TN LLC Meadowbrook Healthcare and Rehabilitation Center Pulaski, TN — 437 13,488 483 437 13,971 14,408 — 1991 2024
+Added: 7424 Middlebrook Pike TN LLC Legacy Park Health and Rehabilitation Knoxville, TN — 1,181 15,678 106 1,181 15,784 16,965 — 1972 2024
+Added: 7512 Middlebrook Pike TN LLC Wellpark Health and Rehabilitation Knoxville, TN — 1,662 1,188 — 1,662 1,188 2,850 — 2015 2024
+Added: 1536 Appling Care Lane TN LLC Applingwood Post Acute Cordova, TN — 482 12,015 — 482 12,015 12,497 — 1997 2024
+Added: 5070 Sanderlin Avenue TN LLC Shelby Oaks Post Acute Memphis, TN — 788 9,153 — 788 9,153 9,941 — 1964 2024
+Added: 765 Bert Johnston Avenue TN LLC Covington Post Acute Covington, TN — 794 15,735 — 794 15,735 16,529 — 2023 2024
+Added: 45 Forest Cove TN LLC Cypress Grove Post Acute Jackson, TN — 960 16,359 — 960 16,359 17,319 — 2022 2024
+Added: 121 Physicians Dr TN LLC Northbrooke Post Acute Jackson, TN — 663 17,643 — 663 17,643 18,306 — 1997 2024
+Added: 597 West Forest Avenue TN LLC West Tennessee Transitional Care Jackson, TN — 1,779 6,929 — 1,779 6,929 8,708 — 2013 2024
+Added: 1513 N 2nd Street TN LLC Harborview Post Acute Memphis, TN — 1,764 18,429 — 1,764 18,429 20,193 — 2020 2024
— 237,804 1,637,220 103,779 236,191 1,742,612 1,978,803 ( 299,886 )
8 unchanged sentences
Salmon River Health Holdings LLC Discovery Care Center Salmon, ID — 168 2,496 — 168 2,496 2,664 ( 775 ) 2012 2012
−Removed: CTR Partnership, L.P.
−Removed: Liberty Nursing Center of Willard Willard, OH — 144 11,097 50 144 11,147 11,291 ( 2,324 ) 1985 2015
−Removed: CTR Partnership, L.P.
−Removed: Premier Estates of Middletown/Premier Retirement Estates of Middletown Middletown, OH — 990 7,484 380 990 7,864 8,854 ( 1,676 ) 1985 2015
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
2 unchanged sentences
CTR Partnership, L.P.
−Removed: Premier Estates of Norwood Towers/Premier Retirement Estates of Norwood Towers Norwood, OH — 1,316 10,071 1,021 1,316 11,092 12,408 ( 2,216 ) 1991 2016
+Added: Liberty Nursing Center of Willard Willard, OH — 144 11,097 50 144 11,147 11,291 ( 2,608 ) 1985 2015
CTR Partnership, L.P.
+Added: Premier Estates of Middletown/Premier Retirement Estates of Middletown Middletown, OH — 990 7,484 380 990 7,864 8,854 ( 1,900 ) 1985 2015
+Added: CTR Partnership, L.P.
Turlock Nursing and Rehabilitation Center Turlock, CA — 1,258 16,526 75 1,258 16,601 17,859 ( 3,477 ) 1986 2016
12 unchanged sentences
City Creek Post-Acute and Assisted Living Sacramento, CA — 3,980 10,106 1,488 3,980 11,594 15,574 ( 1,913 ) 1990 2019
−Removed: CTR Partnership, L.P.
−Removed: Crestwood Health and Rehabilitation Center Wills Point, TX — 143 6,075 — 143 6,075 6,218 ( 538 ) 1980 2020
Northshore Healthcare Holdings LLC San Juan Capistrano Senior Living San Juan Capistrano, CA — 11,176 25,298 350 11,176 25,648 36,824 ( 2,615 ) 1999 2021
5 unchanged sentences
4075 54th Street, LLC Jacob Healthcare Center San Diego , CA — 4,949 20,227 — 4,949 20,227 25,176 ( 835 ) 1994 2023
+Added: 1740 San Dimas, LLC Bayshire San Dimas San Dimas, CA — 9,592 5,936 — 9,592 5,936 15,528 ( 136 ) 1999 2024
+Added: 17803 Imperial Hwy, LLC Bayshire Yorba Linda Yorba Linda, CA — 6,493 6,025 — 6,493 6,025 12,518 ( 126 ) 1999 2024
+Added: CTR Partnership, L.P.
+Added: North Houston Transitional Care Houston, TX — 2,419 14,525 — 2,419 14,525 16,944 ( 332 ) 2022 2024
+Added: CTR Partnership, L.P.
+Added: Bayshire Torrey Pines San Diego, CA — 19,009 13,079 — 19,009 13,079 32,088 ( 270 ) 1999 2024
+Added: CTR Partnership, L.P.
+Added: Ridgeway Rehab Center & Ridgeway Village Assisted Living Catonsville, MD — 1,622 10,421 — 1,622 10,421 12,043 ( 84 ) 2023 2024
— 98,295 335,453 9,918 98,295 345,371 443,666 ( 55,298 )
11 unchanged sentences
Lockwood Health Holdings LLC Santa Maria Santa Maria, CA — 1,792 2,253 585 1,792 2,838 4,630 ( 1,834 ) 1967 2013
+Added: REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
+Added: DECEMBER 31, 2024
+Added: (dollars in thousands)
Saratoga Health Holdings LLC Lake Ridge Orem, UT — 444 2,265 176 444 2,441 2,885 ( 681 ) 1995 2013
5 unchanged sentences
Prelude Cottages of Woodbury Woodbury, MN — 430 6,714 289 430 7,003 7,433 ( 1,733 ) 2011 2014
−Removed: REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
−Removed: DECEMBER 31, 2023
−Removed: (dollars in thousands)
CTR Partnership, L.P.
−Removed: Fort Myers Assisted Living Fort Myers, FL — 1,489 3,531 5,864 1,489 9,395 10,884 ( 869 ) 2023 2016
+Added: Lamplight Inn of Baltimore Baltimore, MD — — 3,697 733 — — — — 2014 2016
CTR Partnership, L.P.
3 unchanged sentences
CTR Partnership, L.P.
−Removed: The Pines of Clarkston Village of Clarkston, MI — 603 9,326 6 523 5,334 5,857 ( 160 ) 2010 2016
−Removed: CTR Partnership, L.P.
−Removed: The Pines of Goodrich Goodrich, MI — 241 4,112 923 207 4,327 4,534 ( 122 ) 2014 2016
−Removed: CTR Partnership, L.P.
−Removed: The Pines of Burton Burton, MI — 492 9,199 93 426 7,843 8,269 ( 237 ) 2014 2016
−Removed: CTR Partnership, L.P.
−Removed: The Pines of Lapeer Lapeer, MI — 302 5,773 — 261 4,066 4,327 ( 122 ) 2008 2016
−Removed: CTR Partnership, L.P.
Arbor Place Lodi, CA — 392 3,605 59 392 3,664 4,056 ( 759 ) 1984 2016
10 unchanged sentences
CTR Partnership, L.P.
−Removed: Bridgeton Essentia Neighborhood Bridgeton, NJ — 245 5,795 — 190 4,509 4,699 ( 166 ) 2021 2021
−Removed: CTR Partnership, L.P.
−Removed: Rio Grande Essentia Neighborhood Rio Grande, NJ — 224 5,652 — 224 5,652 5,876 ( 325 ) 2021 2021
−Removed: CTR Partnership, L.P.
Chapters Living of Northwest Chicago Bartlett , IL — 1,964 5,650 — 1,964 5,650 7,614 ( 265 ) 2017 2023
5 unchanged sentences
The Ridge at Beavercreek Beavercreek , OH — 1,165 8,616 — 1,165 8,616 9,781 ( 381 ) 2018 2023
+Added: Street PropCo, LLC Villas at San Bernardino San Bernardino, CA — 1,631 9,263 — 1,631 9,263 10,894 ( 238 ) 2003 2024
+Added: CTR Partnership, L.P.
+Added: South Mountain Boonsboro, MD — 1,205 508 — 1,205 508 1,713 — 2022 2024
— 33,236 147,443 9,697 32,558 132,304 164,862 ( 35,034 )
24 unchanged sentences
Mortgage Secured Loans:
−Removed: West Virginia ( 18 SNF facilities)
+Added: Multiple ( 21 SNF, 15 ALF, 1 ILF)
8.4 % 2029 (3)
+Added: $ — $ 260,000 $ 262,888 N/A
+Added: North Carolina ( 5 SNF, 3 SNF Campus)
+Added: — 165,000 169,974 N/A
+Added: West Virginia ( 17 SNF, 1 SNF Campus)
8.4 % 2027 (3)
75,000 71,804 N/A
−Removed: California ( 4 SNF facilities)
+Added: Georgia ( 4 SNF)
29,600 28,825 N/A
−Removed: Georgia ( 4 SNF facilities)
+Added: Tennessee ( 2 SNF)
+Added: 9.1 % 2031 (3)
— 26,675 27,339 N/A
−Removed: Florida ( 2 SNF facilities)
+Added: California ( 1 SNF, 1 ALF & 1 ILF)
9.0 % 2033 (3)
— 25,993 24,800 N/A
−Removed: California ( 3 SNF facilities)
+Added: Maryland ( 1 SNF)
9.4 % 2039 (3)
— 19,190 17,769 N/A
−Removed: Indiana ( 1 ALF facility)
+Added: Florida ( 2 SNF)
9.0 % 2028 (3)
— 15,727 15,621 N/A
−Removed: California ( 2 SNF Campus & ILF facility)
+Added: Washington ( 1 SNF)
8.5 % 2034 (3)
— 11,250 11,263 N/A
−Removed: California ( 1 ALF facility)
+Added: Colorado ( 1 SNF )
8.5 % 2034 (3)
— 9,800 9,940 N/A
+Added: California ( 3 SNF)
+Added: 7,301 7,245 N/A
+Added: California ( 1 ALF)
+Added: 9.9 % 2026 (3)
+Added: — 6,300 6,409 N/A
+Added: California ( 4 SNF)
+Added: 12.0 % 2026 (3)
+Added: 3,564 3,491 N/A
+Added: Indiana ( 1 ALF)
+Added: 9.0 % 2025 (3)
+Added: — 2,000 2,016 N/A
+Added: Florida ( 1 ALF)
+Added: 9.0 % 2027 (3)
+Added: — 1,000 1,008 N/A
Mezzanine Loans:
−Removed: West Virginia ( 18 SNF facilities)
+Added: Virginia ( 15 SNF)
14.0 % 2027 (3)
270,000 35,000 35,422 N/A
+Added: West Virginia ( 17 SNF, 1 SNF Campus)
+Added: 25,000 22,690 N/A
+Added: Missouri ( 6 SNF, 2 Campus, 2 ALF)
+Added: 100,200 9,800 9,918 N/A
+Added: California ( 2 SNF)
11.5 % 2029 (3)
+Added: 13,597 7,365 7,438 N/A
+Added: Maryland ( 1 SNF Campus)
+Added: 13.0 % 2034 (3)
+Added: 15,276 5,122 5,144 N/A
+Added: $ 1,581,803 $ 740,687 $ 741,004
(1) The aggregate cost for federal income tax purposes was $ 740.7 million as of December 31, 2024.
22 unchanged sentences
Paydowns/Repayments ( 4,412 ) ( 25,537 ) —
−Removed: Unrealized losses, net ( 6,485 ) ( 7,102 ) —
+Added: Unrealized gain (loss), net 9,045 ( 6,485 ) ( 7,102 )
Balance at end of period $ 741,004 $ 178,568 $ 156,368
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.