Item 1. Financial Statements
Item 1 - Financial Statements
OMEGA HEALTHCARE INVESTORS, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share amounts)
September 30,
December 31,
2023
2022
(Unaudited)
ASSETS
Real estate assets
Buildings and improvements
$
7,119,240
$
7,347,853
Land
901,282
923,605
Furniture and equipment
471,164
499,902
Construction in progress
120,243
88,904
Total real estate assets
8,611,929
8,860,264
Less accumulated depreciation
( 2,419,324 )
( 2,322,773 )
Real estate assets – net
6,192,605
6,537,491
Investments in direct financing leases – net
8,984
8,503
Real estate loans receivable – net
1,121,460
1,042,731
Investments in unconsolidated joint ventures
187,541
178,920
Assets held for sale
67,530
9,456
Total real estate investments
7,578,120
7,777,101
Non-real estate loans receivable – net
245,001
225,281
Total investments
7,823,121
8,002,382
Cash and cash equivalents
554,705
297,103
Restricted cash
3,212
3,541
Contractual receivables – net
9,511
8,228
Other receivables and lease inducements
199,530
177,798
Goodwill
643,335
643,151
Other assets
191,899
272,960
Total assets
$
9,425,313
$
9,405,163
LIABILITIES AND EQUITY
Revolving credit facility
$
19,530
$
19,246
Secured borrowings
289,615
366,596
Senior notes and other unsecured borrowings – net
4,982,127
4,900,992
Accrued expenses and other liabilities
276,711
315,047
Total liabilities
5,567,983
5,601,881
Preferred stock $ 1.00 par value authorized – 20,000 shares, issued and outstanding – none
—
—
Common stock $ 0.10 par value authorized – 350,000 shares, issued and outstanding – 244,989 shares as of September 30, 2023 and 234,252 shares as of December 31, 2022
24,498
23,425
Additional paid-in capital
6,657,211
6,314,203
Cumulative net earnings
3,625,580
3,438,401
Cumulative dividends paid
( 6,666,439 )
( 6,186,986 )
Accumulated other comprehensive income
28,143
20,325
Total stockholders’ equity
3,668,993
3,609,368
Noncontrolling interest
188,337
193,914
Total equity
3,857,330
3,803,282
Total liabilities and equity
$
9,425,313
$
9,405,163
See notes to consolidated financial statements .
2
Table of Contents
OMEGA HEALTHCARE INVESTORS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(in thousands, except per share amounts)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Revenues
Rental income
$
209,948
$
207,588
$
618,126
$
635,899
Income from direct financing leases
254
256
762
768
Interest income
30,623
31,344
88,275
93,861
Miscellaneous income
1,207
242
3,258
2,866
Total revenues
242,032
239,430
710,421
733,394
Expenses
Depreciation and amortization
80,798
82,709
244,008
248,668
General and administrative
20,287
18,242
62,971
53,402
Real estate taxes
3,892
4,175
11,814
11,495
Acquisition, merger and transition related costs
121
185
1,183
5,658
Impairment on real estate properties
27,890
10,015
87,992
21,221
Provision for credit losses
2,733
4,106
11,643
4,367
Interest expense
58,778
58,238
176,100
174,755
Total expenses
194,499
177,670
595,711
519,566
Other income (expense)
Other income (expense) – net
5,402
( 176 )
9,151
( 5,038 )
Loss on debt extinguishment
—
( 376 )
( 6 )
( 389 )
Gain on assets sold – net
44,076
40,930
69,956
179,747
Total other income
49,478
40,378
79,101
174,320
Income before income tax expense and income from unconsolidated joint ventures
97,011
102,138
193,811
388,148
Income tax expense
( 1,758 )
( 1,191 )
( 2,092 )
( 3,535 )
(Loss) income from unconsolidated joint ventures
( 1,345 )
4,117
555
7,522
Net income
93,908
105,064
192,274
392,135
Net income attributable to noncontrolling interest
( 2,527 )
( 2,790 )
( 5,095 )
( 10,787 )
Net income available to common stockholders
$
91,381
$
102,274
$
187,179
$
381,348
Earnings per common share available to common stockholders:
Basic:
Net income available to common stockholders
$
0.37
$
0.44
$
0.78
$
1.61
Diluted:
Net income available to common stockholders
$
0.37
$
0.43
$
0.78
$
1.60
See notes to consolidated financial statements .
3
Table of Contents
OMEGA HEALTHCARE INVESTORS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Unaudited
(in thousands)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Net income
$
93,908
$
105,064
$
192,274
$
392,135
Other comprehensive income (loss)
Foreign currency translation
( 18,634 )
( 14,753 )
5,366
( 47,903 )
Cash flow hedges
5,041
17,573
2,690
56,595
Total other comprehensive (loss) income
( 13,593 )
2,820
8,056
8,692
Comprehensive income
80,315
107,884
200,330
400,827
Comprehensive income attributable to noncontrolling interest
( 2,144 )
( 2,868 )
( 5,333 )
( 11,036 )
Comprehensive income attributable to common stockholders
$
78,171
$
105,016
$
194,997
$
389,791
See notes to consolidated financial statements.
4
Table of Contents
OMEGA HEALTHCARE INVESTORS, INC.
CONSOLIDATED STATEMENTS OF EQUITY
Three Months Ended September 30, 2023 and 2022
Unaudited
(in thousands, except per share amounts)
Accumulated
Common
Additional
Cumulative
Cumulative
Other
Total
Stock
Paid-in
Net
Dividends
Comprehensive
Stockholders’
Noncontrolling
Total
Par Value
Capital
Earnings
Paid
Income
Equity
Interest
Equity
Balance at June 30, 2023
$
24,099
$
6,526,367
$
3,534,199
$
( 6,501,899 )
$
41,353
$
3,624,119
$
188,473
$
3,812,592
Stock related compensation
—
8,810
—
—
—
8,810
—
8,810
Issuance of common stock
399
125,734
—
—
—
126,133
—
126,133
Common dividends declared ($ 0.67 per share)
—
—
—
( 164,540 )
—
( 164,540 )
—
( 164,540 )
Vesting/exercising of Omega OP Units
—
( 3,704 )
—
—
—
( 3,704 )
3,704
—
Omega OP Units distributions
—
—
—
—
—
—
( 5,984 )
( 5,984 )
Net change in noncontrolling interest holder in consolidated JV
—
4
—
—
—
4
—
4
Other comprehensive loss
—
—
—
—
( 13,210 )
( 13,210 )
( 383 )
( 13,593 )
Net income
—
—
91,381
—
—
91,381
2,527
93,908
Balance at September 30, 2023
$
24,498
$
6,657,211
$
3,625,580
$
( 6,666,439 )
$
28,143
$
3,668,993
$
188,337
$
3,857,330
Balance at June 30, 2022
$
23,410
$
6,295,907
$
3,290,548
$
( 5,872,269 )
$
3,501
$
3,741,097
$
199,615
$
3,940,712
Stock related compensation
—
6,855
—
—
—
6,855
—
6,855
Issuance of common stock
7
2,327
—
—
—
2,334
—
2,334
Common dividends declared ($ 0.67 per share)
—
—
—
( 157,334 )
—
( 157,334 )
—
( 157,334 )
Omega OP Units distributions
—
—
—
—
—
—
( 5,080 )
( 5,080 )
Capital contribution from noncontrolling interest holder in consolidated JV
—
—
—
—
—
—
5
5
Other comprehensive income
—
—
—
—
2,742
2,742
78
2,820
Net income
—
—
102,274
—
—
102,274
2,790
105,064
Balance at September 30, 2022
$
23,417
$
6,305,089
$
3,392,822
$
( 6,029,603 )
$
6,243
$
3,697,968
$
197,408
$
3,895,376
See notes to consolidated financial statements.
5
Table of Contents
OMEGA HEALTHCARE INVESTORS, INC.
CONSOLIDATED STATEMENTS OF EQUITY
Nine Months Ended September 30, 2023 and 2022
Unaudited
(in thousands, except per share amounts)
Accumulated
Common
Additional
Cumulative
Cumulative
Other
Total
Stock
Paid-in
Net
Dividends
Comprehensive
Stockholders’
Noncontrolling
Total
Par Value
Capital
Earnings
Paid
Income (Loss)
Equity
Interest
Equity
Balance at December 31, 2022
$
23,425
$
6,314,203
$
3,438,401
$
( 6,186,986 )
$
20,325
$
3,609,368
$
193,914
$
3,803,282
Stock related compensation
—
26,457
—
—
—
26,457
—
26,457
Issuance of common stock
1,071
326,673
—
—
—
327,744
—
327,744
Common dividends declared ($ 2.01 per share)
—
—
—
( 479,453 )
—
( 479,453 )
—
( 479,453 )
Vesting/exercising of Omega OP Units
—
( 10,633 )
—
—
—
( 10,633 )
10,633
—
Conversion and redemption of Omega OP Units to common stock
2
542
—
—
—
544
( 621 )
( 77 )
Omega OP Units distributions
—
—
—
—
—
—
( 20,751 )
( 20,751 )
Net change in noncontrolling interest holder in consolidated JV
—
( 31 )
—
—
—
( 31 )
( 171 )
( 202 )
Other comprehensive income
—
—
—
—
7,818
7,818
238
8,056
Net income
—
—
187,179
—
—
187,179
5,095
192,274
Balance at September 30, 2023
$
24,498
$
6,657,211
$
3,625,580
$
( 6,666,439 )
$
28,143
$
3,668,993
$
188,337
$
3,857,330
Balance at December 31, 2021
$
23,906
$
6,427,566
$
3,011,474
$
( 5,553,908 )
$
( 2,200 )
$
3,906,838
$
201,388
$
4,108,226
Stock related compensation
—
20,652
—
—
—
20,652
—
20,652
Issuance of common stock
32
5,793
—
—
—
5,825
—
5,825
Repurchase of common stock
( 521 )
( 141,746 )
—
—
—
( 142,267 )
—
( 142,267 )
Common dividends declared ($ 2.01 per share)
—
—
—
( 475,695 )
—
( 475,695 )
—
( 475,695 )
Vesting/exercising of Omega OP Units
—
( 7,176 )
—
—
—
( 7,176 )
7,176
—
Conversion and redemption of Omega OP Units to common stock
—
—
—
—
—
—
( 9,704 )
( 9,704 )
Omega OP Units distributions
—
—
—
—
—
—
( 15,418 )
( 15,418 )
Capital contribution from noncontrolling interest holder in consolidated JV
—
—
—
—
—
—
2,930
2,930
Other comprehensive income
—
—
—
—
8,443
8,443
249
8,692
Net income
—
—
381,348
—
—
381,348
10,787
392,135
Balance at September 30, 2022
$
23,417
$
6,305,089
$
3,392,822
$
( 6,029,603 )
$
6,243
$
3,697,968
$
197,408
$
3,895,376
See notes to consolidated financial statements.
6
Table of Contents
OMEGA HEALTHCARE INVESTORS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited (in thousands)
Nine Months Ended September 30,
2023
2022
Cash flows from operating activities
Net income
$
192,274
$
392,135
Adjustment to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
244,008
248,668
Impairment on real estate properties
87,992
21,221
Provision for rental income
20,633
28,625
Provision for credit losses
11,643
4,367
Amortization of deferred financing costs and loss on debt extinguishment
9,998
10,086
Accretion of direct financing leases
80
57
Stock-based compensation expense
26,306
20,515
Gain on assets sold – net
( 69,956 )
( 179,747 )
Amortization of acquired in-place leases – net
( 8,911 )
( 3,560 )
Straight-line rent and effective interest receivables
( 31,414 )
( 53,026 )
Interest paid-in-kind
( 7,992 )
( 6,979 )
Loss (income) from unconsolidated joint ventures
2,327
( 2,601 )
Change in operating assets and liabilities – net:
Contractual receivables
( 1,283 )
1,313
Lease inducements
( 11,970 )
5,780
Other operating assets and liabilities
( 10,979 )
( 14,809 )
Net cash provided by operating activities
452,756
472,045
Cash flows from investing activities
Acquisition of real estate
( 211,216 )
( 141,361 )
Net proceeds from sale of real estate investments
261,288
438,279
Investments in construction in progress
( 29,068 )
( 12,753 )
Placement of loan principal
( 242,627 )
( 314,253 )
Collection of loan principal
135,963
338,350
Investments in unconsolidated joint ventures
( 12,178 )
( 113 )
Distributions from unconsolidated joint ventures in excess of earnings
3,016
1,335
Capital improvements to real estate investments
( 23,305 )
( 37,721 )
Receipts from insurance proceeds
6,033
658
Net cash (used in) provided by investing activities
( 112,094 )
272,421
Cash flows from financing activities
Proceeds from long-term borrowings
507,072
597,403
Payments of long-term borrowings
( 507,250 )
( 587,394 )
Payments of financing related costs
( 3,333 )
( 389 )
Net proceeds from issuance of common stock
327,744
5,825
Repurchase of common stock
—
( 142,267 )
Dividends paid
( 479,301 )
( 475,557 )
Net payments to noncontrolling members of consolidated joint venture
( 202 )
27
Proceeds from derivative instruments
92,577
—
Redemption of Omega OP Units
( 77 )
( 9,704 )
Distributions to Omega OP Unit Holders
( 20,751 )
( 15,418 )
Net cash used in financing activities
( 83,521 )
( 627,474 )
Effect of foreign currency translation on cash, cash equivalents and restricted cash
132
( 3,225 )
Increase in cash, cash equivalents and restricted cash
257,273
113,767
Cash, cash equivalents and restricted cash at beginning of period
300,644
24,411
Cash, cash equivalents and restricted cash at end of period
$
557,917
$
138,178
See notes to consolidated financial statements .
7
Table of Contents
OMEGA HEALTHCARE INVESTORS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Unaudited
September 30, 2023
NOTE 1 – BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
Business Overview and Organization
Omega Healthcare Investors, Inc. (“Parent”) is a Maryland corporation that, together with its consolidated subsidiaries (collectively, “Omega,” the “Company,” “we,” “our,” or “us”) invests in healthcare-related real estate properties located in the United States (“U.S.”) and the United Kingdom (“U.K.”). Our core business is to provide financing and capital to the long-term healthcare industry with a particular focus on skilled nursing facilities (“SNFs”), assisted living facilities (“ALFs”), and to a lesser extent, independent living facilities (“ILFs”), rehabilitation and acute care facilities (“specialty facilities”) and medical office buildings. Our core portfolio consists of long-term “triple net” leases and real estate loans with healthcare operating companies and affiliates (collectively, our “operators”). In addition to our core investments, we make loans to operators and/or their principals. From time to time, we also acquire equity interests in joint ventures or entities that support the long-term healthcare industry and our operators.
Omega has elected to be taxed as a real estate investment trust (“REIT”) for federal income tax purposes and is structured as an umbrella partnership REIT (“UPREIT”) under which all of Omega’s assets are owned directly or indirectly by, and all of Omega’s operations are conducted directly or indirectly through, its operating partnership subsidiary, OHI Healthcare Properties Limited Partnership (collectively with its subsidiaries, “Omega OP”). Omega has exclusive control over Omega OP’s day-to-day management pursuant to the partnership agreement governing Omega OP. As of September 30, 2023, Parent owned approximately 97 % of the issued and outstanding units of partnership interest in Omega OP (“Omega OP Units”), and other investors owned approximately 3 % of the outstanding Omega OP Units.
Basis of Presentation and Principles of Consolidation
The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and do not include all the information and notes required by U.S. generally accepted accounting principles (“GAAP”) for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The results of operations for the interim periods reported herein are not necessarily indicative of results to be expected for the full year. These unaudited consolidated financial statements should be read in conjunction with the financial statements and the footnotes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2022.
Omega’s consolidated financial statements include the accounts of (i) Parent, (ii) all direct and indirect wholly owned subsidiaries of Omega, including Omega OP, (iii) other entities in which Omega or Omega OP has a majority voting interest and control and (iv) variable interest entities (“VIEs”) of which Omega is the primary beneficiary. All intercompany transactions and balances have been eliminated in consolidation, and Omega’s net earnings are reduced by the portion of net earnings attributable to noncontrolling interests.
Segments
We conduct our operations and report financial results as one business segment. The presentation of financial results as one reportable segment is consistent with the way we operate our business and is consistent with the manner in which our Chief Operating Decision Maker (CODM), our Chief Executive Officer, evaluates performance and makes resource and operating decisions for the business.
Reclassification
Certain line items on our Consolidated Statements of Operations and Consolidated Statements of Cash Flows have been reclassified to conform to the current period presentation.
8
Table of Contents
Risks and Uncertainties
The Company is subject to certain risks and uncertainties affecting the healthcare industry, including those that arose from the novel coronavirus (“COVID-19”) global pandemic, which disproportionately impacted the senior care sector, as well as those stemming from healthcare legislation and changing regulation by federal, state and local governments. Additionally, we are subject to risks and uncertainties as a result of changes affecting operators of nursing home facilities due to the actions of governmental agencies and insurers to limit the rising cost of healthcare services.
Recent Accounting Pronouncements
ASU – 2023-05 - Business Combinations—Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement
On August 23, 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-05 requiring certain joint ventures, upon formation, to apply a new basis of accounting and initially measure most of their assets and liabilities at fair value in their financial statements. ASU 2023-05 does not affect the accounting by the joint venture’s investors. The guidance is effective for all joint ventures with a formation date on or after January 1, 2025, and early adoption is permitted either prospectively or retrospectively. The Company is still evaluating its adoption timeline, methodology and the impact on its consolidated financial statements.
ASU – 2020-04, Financial Instruments – Reference Rate Reform (Topic 848)
On March 12, 2020, the FASB issued ASU 2020-04, which contains optional practical expedients for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting for contracts, hedging relationships, and other transactions that reference the London Interbank Offered Rate (“LIBOR”). The guidance may be elected over time until December 31, 2022, as reference rate reform activities occur. In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848, which extended the practical expedients under ASU 2020-04 to December 31, 2024. The Company had several derivative instruments that referenced LIBOR which were terminated during the second quarter of 2023 (see Note 16 – Derivatives and Hedging). The Company also had a $ 1.45 billion senior unsecured multicurrency revolving credit facility and a $ 50.0 million senior unsecured term loan facility (see Note 15 – Borrowing Activities and Arrangements) that referenced LIBOR. During the second quarter of 2023, the Company amended its $ 1.45 billion senior unsecured multicurrency revolving credit facility and $ 50.0 million senior unsecured term loan facility to adjust the interest on each loan from a LIBOR based interest rate to a Secured Overnight Financing Rate (“SOFR”) based interest rate. For both loans we have elected to apply the optional expedient pursuant to Topic 848. As such we will account for the amendments as if the modifications were not substantial and thus a continuation of the existing contract resulting in no change to the current loan carrying values or the related deferred financing costs.
NOTE 2 – REAL ESTATE ASSETS
At September 30, 2023, our leased real estate properties included 622 SNFs, 189 ALFs, 19 ILFs, 18 specialty facilities and one medical office building. The following table summarizes the Company’s rental income from operating leases:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
(in thousands)
(in thousands)
Rental income – operating leases
$
206,197
$
203,456
$
606,831
$
624,844
Variable lease income – operating leases
3,751
4,132
11,295
11,055
Total rental income
$
209,948
$
207,588
$
618,126
$
635,899
Our variable lease income primarily represents the reimbursement of real estate taxes and ground lease expenses by operators that Omega pays directly.
9
Table of Contents
Asset Acquisitions
The following table summarizes the asset acquisitions that occurred during the nine months ended September 30, 2023:
Number of
Total Real Estate
Initial
Facilities
Assets Acquired
Annual
Period
SNF
ALF
Country/State
(in millions)
Cash Yield (1)
Q1
—
6
U.K.
$
26.4
(2)
8.0
%
Q2
4
—
WV
114.8
(3)
9.5
%
Q2
1
—
WV
13.7
10.0
%
Q3
1
—
VA
15.6
10.0
%
Q3
—
14
U.K.
39.5
10.2
%
Total
6
20
$
210.0
(1) Initial annual cash yield reflects the initial annual contractual cash rent divided by the purchase price.
(2) In connection with this acquisition, the Company recorded $ 9.9 million of right-of-use assets and lease liabilities associated with ground leases assumed in the acquisition.
(3) In connection with this acquisition, the Company also provided $ 104.6 million of mezzanine financing discussed further in Note 5 – Real Estate Loans Receivable and Note 6 – Non-Real Estate Loans Receivable.
Construction in Progress and Capital Expenditure Investments
We invested $ 24.5 million and $ 52.4 million under our construction in progress and capital improvement programs during the three and nine months ended September 30, 2023, respectively. We invested $ 16.3 million and $ 50.5 million under our construction in progress and capital improvement programs during the three and nine months ended September 30, 2022, respectively. During the second quarter of 2023, we purchased land located in Virginia (not reflected in the table above) for approximately $ 0.8 million that we plan to develop into a SNF. Concurrent with the acquisition, we amended our lease with an existing operator to include the land in the lease. We are committed to a maximum funding of $ 15.2 million for the development of the land.
NOTE 3 – ASSETS HELD FOR SALE, DISPOSITIONS AND IMPAIRMENTS
Periodically we sell facilities to reduce our exposure to certain operators, geographies and non-strategic assets or due to the exercise of a tenant purchase option.
The following is a summary of our assets held for sale:
September 30,
December 31,
2023
2022
Number of facilities held for sale
14
2
Amount of assets held for sale (in thousands)
$
67,530
$
9,456
During the three months ended September 30, 2023, we reclassified 13 SNFs, with an aggregate net book value of $ 66.1 million, to assets held for sale as a result of the exercise of a purchase option by an operator on a cash basis for revenue recognition. The estimated fair value of the facilities, based on the fixed purchase option price, less costs to sell, exceeds the net book value and as a result, no impairment was recorded in connection with reclassifying these assets to held for sale during the three months ended September 30, 2023.
10
Table of Contents
Asset Sales
During the three and nine months ended September 30, 2023, we sold 25 facilities ( 25 SNFs) and 37 facilities ( 35 SNFs, one ILF and one medical office building) subject to operating leases for $ 199.0 million and $ 261.3 million in net cash proceeds, respectively. As a result of these sales, we recognized net gains of $ 44.1 million and $ 70.0 million, respectively. Our 2023 facility sales were primarily driven by restructuring transactions and negotiations related to our lease agreements with Guardian Healthcare (“Guardian”) and LaVie Care Centers, LLC (“LaVie,” f/k/a Consulate Health Care). In the second quarter of 2023, we sold five facilities that were previously leased to Guardian and were included in assets held for sale as of March 31, 2023. The net cash proceeds from the sale were $ 23.8 million, and we did no t recognize any gain or loss on the sale because we had already impaired the facilities down to the estimated fair value less costs to sell during the first quarter of 2023. Additionally, we sold one facility, also previously leased to Guardian, for a sales price of $ 12.0 million during the second quarter of 2023, which was fully financed by Omega through a $ 12.0 million first lien mortgage on the facility. The one facility sale during the second quarter of 2023 and related seller financing did not meet the contract criteria to be recognized under ASC 610-20. During the three and nine months ended September 30, 2023, we received interest of $ 0.3 million and $ 0.5 million, respectively, related to such seller financing, which was deferred and recorded as a contract liability within accrued expenses and other liabilities on our Consolidated Balance Sheets.
In the third quarter of 2023, we sold seven facilities subject to operating agreements with LaVie for $ 84.4 million in purchase consideration, which included cash proceeds of $ 14.8 million and an aggregate $ 69.6 million pay-off of the outstanding principal and accrued interest on seven HUD mortgages on the sold properties made by the buyer, on Omega’s behalf. The sale resulted in a net loss of $ 5.5 million. Also in the third quarter of 2023, we recognized the sale of 11 facilities, previously leased to LaVie, related to a December 2022 transaction that did not meet the contract criteria to be recognized under ASC 610-20 at the legal sale date. In December 2022, in connection with restructuring negotiations with LaVie, we sold 11 facilities previously leased to LaVie to a third party for a sales price of $ 129.8 million. Omega provided $ 104.8 million in senior seller financing, collateralized by first lien mortgages on the 11 facilities, to fund a portion of the purchase price. During the third quarter of 2023, Omega received an aggregate $ 104.8 million of principal prepayments for the mortgage from the seller. As a result of the principal prepayments, the Company determined the transaction met the contract criteria under ASC 610-20 and recognized the sale, resulting in a $ 50.2 million gain during the three months ended September 30, 2023, which includes the $ 25 million contract liability and $ 5.7 million of deferred interest income received to date.
During the three and nine months ended September 30, 2022, we sold four and 44 facilities subject to operating leases for $ 51.4 million and $ 438.3 million in net cash proceeds, respectively. As a result of these sales, we recognized net gains of $ 40.9 million and $ 179.7 million during the three and nine months ended September 30, 2022, respectively. Our 2022 sales were primarily driven by restructuring transactions and negotiations related to our lease agreements with Gulf Coast Health Care LLC (together with certain affiliates “Gulf Coast”), Guardian and Agemo Holdings, LLC (“Agemo”). In the first quarter of 2022, we sold 22 facilities that were previously leased and operated by Gulf Coast. The net cash proceeds from the sale, including previously accrued for related costs, were $ 304.0 million, and we recognized a net gain of $ 113.5 million. During the first and second quarter of 2022, we sold nine total facilities that were leased to Guardian for $ 39.5 million in net proceeds, which resulted in a net gain of $ 13.7 million. In the third quarter of 2022, we sold two facilities that were previously leased to Agemo for $ 42.6 million in net proceeds, which resulted in a net gain of $ 35.6 million.
Real Estate Impairments
During the three and nine months ended September 30, 2023, we recorded impairments on 19 and 25 facilities of approximately $ 27.9 million and $ 88.0 million, respectively. Of the $ 88.0 million, $ 85.4 million related to 23 held for use facilities (of which $ 48.0 million relates to three facilities that were closed during the year) for which the carrying value exceeded the fair value and $ 2.6 million related to two facilities that were classified as held for sale for which the carrying value exceeded the estimated fair value less costs to sell.
11
Table of Contents
During the three and nine months ended September 30, 2022, we recorded impairments on four and ten facilities of approximately $ 10.0 million and $ 21.2 million, respectively. Of the $ 21.2 million, $ 3.5 million related to two facilities that were classified as held for sale (and subsequently sold) for which the carrying values exceeded the estimated fair values less costs to sell, and $ 17.7 million related to eight held for use facilities for which the carrying value exceeded the fair value.
To estimate the fair value of the facilities for the impairments noted above, we utilized a market approach that considered binding sale agreements (a Level 1 input) or non-binding offers from unrelated third parties and/or broker quotes (a Level 3 input).
NOTE 4 – CONTRACTUAL RECEIVABLES AND OTHER RECEIVABLES AND LEASE INDUCEMENTS
Contractual receivables relate to the amounts currently owed to us under the terms of our lease and loan agreements. Effective yield interest receivables relate to the difference between the interest income recognized on an effective yield basis over the term of the loan agreement and the interest currently due to us according to the contractual agreement. Straight-line rent receivables relate to the difference between the rental revenue recognized on a straight-line basis and the amounts currently due to us according to the contractual agreement. Lease inducements result from value provided by us to the lessee, at the inception, modification or renewal of the lease, and are amortized as a reduction of rental income over the non-cancellable lease term.
A summary of our net receivables and lease inducements by type is as follows:
September 30,
December 31,
2023
2022
(in thousands)
Contractual receivables – net
$
9,511
$
8,228
Effective yield interest receivables
$
3,865
$
5,696
Straight-line rent receivables
190,155
166,061
Lease inducements
5,510
6,041
Other receivables and lease inducements
$
199,530
$
177,798
Cash Basis Operators and Straight-Line Receivable Write-Offs
We review our collectibility assumptions related to our operator leases on an ongoing basis. During the nine months ended September 30, 2023, we placed two new operators, which Omega had not previously had relationships with prior to the second quarter of 2023, on a cash basis of revenue recognition as collection of substantially all contractual lease payments due from them was not deemed probable. The new lease agreements with each of these operators were executed in the second quarter of 2023 as part of transitions of facilities from other operators, and we placed them on a cash basis concurrent with the respective lease commencement dates, so there were no straight-line rent write-offs associated with moving these operators to a cash basis.
During the three and nine months ended September 30, 2022, we placed three and five additional operators, respectively, on a cash basis of revenue recognition as collection of substantially all contractual lease payments due from such operators was not deemed probable. In connection with moving these operators to a cash basis, we recognized $ 13.2 million and $ 23.6 million in total straight-line accounts receivable and lease inducement write-offs through rental income during the three and nine months ended September 30, 2022, respectively.
12
Table of Contents
During the nine months ended September 30, 2023, we transitioned the portfolios of four cash basis operators with an aggregate of 48 facilities, including 14 facilities related to the operator referred to as the “ 1.2 % Operator” in our Annual Report on Form 10-K for the year ended December 31, 2022 and 20 facilities related to the operator referred to as the “ 2.0 % Operator” in our Annual Report on Form 10-K for the year ended December 31, 2022, to new or amended leases with five operators. We are recognizing revenue on a straight-line basis for the leases associated with these five operators. The aggregate initial contractual rent related to the 48 facilities following the transition to other operators is $ 48.0 million per annum. In connection with the transition of the 14 facilities, Omega made or agreed to make termination payments of $ 15.5 million in aggregate that were recorded as initial direct costs related to the lease with the new operator of the 14 transitioned facilities in the first quarter of 2023. These termination payments are deferred and recognized within depreciation and amortization expense on a straight-line basis over the term of the master lease.
During the nine months ended September 30, 2023 and 2022, we also wrote-off $ 8.1 million and $ 3.2 million, respectively, of straight-line rent receivable balances through rental income as a result of transitioning facilities between existing operators.
As of September 30, 2023, we had 18 operators on a cash basis for revenue recognition, which represent 25.1 % and 32.8 % of our total revenues (excluding the impact of write-offs) for the nine months ended September 30, 2023 and 2022, respectively.
Rent Deferrals and Application of Collateral
During each of the nine months ended September 30, 2023 and 2022, we allowed nine operators to defer $ 35.0 million and $ 25.5 million, respectively, of contractual rent and interest. The deferrals during the nine months ended September 30, 2023 primarily related to the following operators: LaVie ($ 19.0 million), Healthcare Homes Limited (“Healthcare Homes”) ($ 8.2 million), Agemo ($ 1.9 million) and Maplewood Senior Living (along with affiliates, “Maplewood”) ($ 1.3 million).
Additionally, we allowed six operators and seven operators to apply collateral, such as security deposits or letters of credit, to contractual rent and interest during the nine months ended September 30, 2023 and 2022, respectively. The total collateral applied to contractual rent and interest was $ 11.4 million and $ 9.4 million for the nine months ended September 30, 2023 and 2022, respectively.
Operator Collectibility Updates
Agemo
In the first quarter of 2023, Omega and Agemo entered into a restructuring agreement, an amended and restated master lease and a new loan agreement for two replacement loans. As part of the restructuring agreement and related agreements, Omega agreed to, among other things:
● forgive and release Agemo from previously written off past due rent and interest obligations related to certain periods prior to the 2018 Agemo restructuring and from August 2021 through January 2023, with contractual rent under the lease agreement and contractual interest under the loan agreements scheduled to resume on April 1, 2023;
● reduce monthly contractual base rent from $ 4.8 million to $ 1.9 million following the sales of 22 facilities, previously leased and operated by Agemo, that occurred in the third and fourth quarters of 2022;
● extend the initial Agemo lease term from December 31, 2030 , to December 31, 2036 with three consecutive tenant 10-year extension options; and
● refinance and restructure the $ 25.0 million secured working capital loan (the “Agemo WC Loan”), the $ 32.0 million term loan (the “Agemo Term Loan”) and the aggregate deferred rent balance of $ 25.2 million into two replacement loans to Agemo that mature on December 31, 2036 , with aggregate principal of $ 82.2 million and an annual interest rate of 5.63 % through October 2024, which increases to 5.71 % until maturity.
13
Table of Contents
Agemo resumed making contractual rent and interest payments during the second quarter of 2023 in accordance with the restructuring terms discussed above. Agemo is on a cash basis of revenue recognition for lease purposes, and we recorded rental income of $ 5.8 million and $ 11.6 million for the three and nine months ended September 30, 2023, respectively, for the contractual rent payments that were received. Additionally, no interest income was recognized during the three and nine months ended September 30, 2023 and 2022 on the two loans with Agemo because these loans are on non-accrual status and we are utilizing the cost recovery method, under which any payments are applied against the principal amount. See Note 6 – Non-Real Estate Loans Receivable for further discussion on the impact of the restructuring on the loans.
LaVie
During 2023, we continued the process of restructuring our portfolio with LaVie by amending the lease agreements with LaVie to allow for a partial rent deferral of $ 19.0 million for the first four months of 2023, transitioning two facilities previously subject to the master lease with LaVie to another operator during the second quarter of 2023 and selling seven facilities previously subject to the master lease with LaVie to a third party during the third quarter of 2023. In the third quarter of 2023, LaVie paid $ 7.4 million of contractual rent, a short pay of $ 13.3 million of the $ 20.7 million due under its lease agreement. As LaVie was placed on a cash basis of revenue recognition for lease purposes in the fourth quarter of 2022, only the $ 7.4 million and $ 31.7 million of contractual rent payments that we received from LaVie were recorded as rental income during the three and nine months ended September 30, 2023, respectively. As discussed further in Note 21 – Subsequent Events, we sold 29 facilities previously subject to the master lease with LaVie during the fourth quarter of 2023 and amended its master lease agreement to reduce monthly rent to $ 3.4 million. Revenue from LaVie represents approximately 4.3 % and 11.4 % of our total revenues (excluding the impact of write-offs) for the nine months ended September 30, 2023 and 2022, respectively.
Maplewood
In the first quarter of 2023, we agreed to a formal restructuring agreement, master lease amendments and loan amendments with Maplewood. As part of the restructuring agreement and related agreements, Omega agreed to, among other things:
● extend the maturity date of the master lease from December 2033 to December 2037 with two consecutive 5-year tenant extension options;
● fix contractual rent at $ 69.3 million per annum (December 2022 rent annualized) and defer the 2.5 % annual escalators under our lease agreement through December 31, 2025, with mandatory repayments to be made subject to certain metrics and due in full by the maturity date;
● fund $ 22.5 million of capital expenditures through December 31, 2025;
● extend the maturity date of the secured revolving credit facility from June 2030 to June 2035, with one borrower 2-year extension option;
● increase the capacity of the secured revolving credit facility from $ 250.5 million to $ 320.0 million, inclusive of payment-in-kind (“PIK”) interest applied to principal ;
● convert the 7 % per annum cash interest due on the secured revolving credit facility to all PIK interest in 2023, 1 % cash interest and 6 % PIK interest in 2024, and 4 % cash interest and 3 % PIK interest in 2025 and through the maturity date;
● pay a one-time option termination fee of $ 12.5 million to Maplewood; and
● reduce Maplewood’s share of any future potential sales proceeds (in excess of our gross investment) by the unpaid deferred rent balance, the $ 22.5 million of capital expenditures and the $ 12.5 million option termination fee payment.
14
Table of Contents
Maplewood short-paid the contractual rent amount due under its lease agreement by $ 1.0 million in June 2023, and continued to short-pay the contractual rent amount due under its lease agreement by $ 1.0 million for each month during the third quarter of 2023. During the third quarter of 2023, we applied $ 3.0 million of Maplewood’s security deposit toward the unpaid portion of rent for June 2023 through August 2023. Following the application of the security deposit in the third quarter of 2023, we had a $ 1.8 million security deposit remaining as of September 30, 2023, which can be applied to future rent shortfalls. In October 2023, Maplewood short-paid the contractual rent amount due under its lease agreement by $ 1.0 million. We continue to take actions to preserve our rights and are in discussions with Maplewood to address the deficiency.
Maplewood is on a cash basis of revenue recognition for lease purposes, and we recorded rental income of $ 17.3 million and $ 50.9 million for the three and nine months ended September 30, 2023, respectively, for the contractual rent payments that were received from Maplewood and through the application of Maplewood’s security deposit. The $ 12.5 million option termination fee payment made in the first quarter of 2023 in connection with the restructuring agreement was accounted for as a lease inducement. As Maplewood is on a cash basis of revenue recognition, the inducement was immediately expensed and was recorded as a reduction to the $ 50.9 million of rental income recognized for the nine months ended September 30, 2023.
As discussed further in Note 5 – Real Estate Loans Receivable, we recorded interest income of $ 1.5 million on the secured revolving credit facility during the three months ended March 31, 2023 for the contractual interest payment received related to December 2022, as the loan was placed on non-accrual status for interest recognition during the fourth quarter of 2022. Revenue from Maplewood represents approximately 7.2 % and 9.1 % of our total revenues (excluding the impact of write-offs) for the nine months ended September 30, 2023 and 2022, respectively.
Healthcare Homes
In December 2022, we agreed to allow Healthcare Homes, a U.K.-based operator representing 3.1 % and 2.9 % of our total revenues (excluding the impact of write-offs) for the nine months ended September 30, 2023 and 2022, respectively, the ability to defer up to £ 6.7 million of contractual rent from January 2023 through April 2023 with regular payments required to resume in May 2023. The deferred rent balance accrues interest monthly at a rate of 8 % per annum and must be fully repaid by December 31, 2024. During the three and six months ended June 30, 2023, Healthcare Homes elected to defer £ 1.7 million ($ 2.1 million in USD) and £ 6.7 million ($ 8.2 million in USD), respectively, of contractual rent in accordance with the December 2022 agreement. In May 2023, Healthcare Homes resumed making full contractual rent payments. Healthcare Homes has remained on a straight-line basis of revenue recognition.
Guardian
In August and September 2023, Guardian, an operator that was already on a cash basis of revenue recognition, did not pay its contractual amounts due under its lease agreement. During the third quarter of 2023, we applied $ 2.9 million of Guardian’s security deposit to fund the unpaid rent. As Guardian is on a cash basis of revenue recognition, we recorded rental income of $ 4.4 million for the three months ended September 30, 2023 for the contractual rent payments that were received from Guardian and through the application of Guardian’s security deposit. Following the application of the security deposit in the third quarter of 2023, we had a $ 4.4 million security deposit remaining as of September 30, 2023, which can be applied to future rent shortfalls. We are in discussions to sell or release to another operator the facilities included in Guardian’s master lease. In October 2023, Guardian did not pay the contractual rent amount due under its lease agreement of $ 1.5 million. Revenue from Guardian represents approximately 1.7 % and 1.0 % of our total revenues (excluding the impact of write-offs) for the nine months ended September 30, 2023 and 2022, respectively.
15
Table of Contents
NOTE 5 – REAL ESTATE LOANS RECEIVABLE
Real estate loans consist of mortgage notes and other real estate loans which are primarily collateralized by a first, second or third mortgage lien or a leasehold mortgage on, or an assignment of the partnership interest in the related properties. As of September 30, 2023, our real estate loans receivable consists of eight fixed rate mortgage notes on 49 long-term care facilities and 14 other real estate loans. The mortgage notes relate to facilities located in six states that are operated by seven independent healthcare operating companies. We monitor compliance with our real estate loans and, when necessary, have initiated collection, foreclosure and other proceedings with respect to certain outstanding real estate loans.
The principal amounts outstanding of real estate loans receivable, net of allowances, were as follows:
September 30,
December 31,
2023
2022
(in thousands)
Mortgage notes due 2030 ; interest at 11.16 % (1)
$
512,616
$
506,321
Mortgage note due 2031 ; interest at 11.27 %
—
76,049
Mortgage note due 2037 ; interest at 10.50 % (2)
72,420
72,420
Mortgage note due 2025 ; interest at 7.85 %
62,477
63,811
Other mortgage notes outstanding (3)
25,622
12,922
Mortgage notes receivable – gross
673,135
731,523
Allowance for credit losses on mortgage notes receivable
( 39,977 )
( 83,393 )
Mortgage notes receivable – net
633,158
648,130
Other real estate loan due 2035 ; interest at 7.00 %
263,520
250,500
Other real estate loans due 2024 ; interest at 13.19 % (1)
104,648
98,440
Other real estate loans due 2023 - 2030 ; interest at 11.75 % (1)
110,891
43,628
Other real estate loans outstanding (4)
32,757
20,000
Other real estate loans – gross
511,816
412,568
Allowance for credit losses on other real estate loans
( 23,514 )
( 17,967 )
Other real estate loans – net
488,302
394,601
Total real estate loans receivable – net
$
1,121,460
$
1,042,731
(1) Approximates the weighted average interest rate on facilities as of September 30, 2023.
(2) During the second quarter of 2023, this mortgage note was extended from December 31, 2032 to December 31, 2037.
(3) Other mortgage notes outstanding have a weighted average interest rate of 8.6 % as of September 30, 2023, with maturity dates ranging from 2023 through 2026 . Two of the mortgage notes with an aggregate principal balance of $ 12.9 million are past due and have been written down, through our allowance for credit losses, to the estimated fair value of the underlying collateral of $ 1.5 million.
(4) Other real estate loans outstanding have a weighted average interest rate of 12 % as of September 30, 2023, with maturity dates ranging from 2027 through 2031 .
Interest revenue on real estate loans is included within interest income on the Consolidated Statements of Operations and is summarized as follows:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
(in thousands)
(in thousands)
Mortgage notes – interest income
$
17,332
$
17,234
$
50,878
$
57,380
Other real estate loans – interest income
7,566
10,566
21,396
27,987
Total real estate loans interest income
$
24,898
$
27,800
$
72,274
$
85,367
16
Table of Contents
Mortgage note due 2031
In the second quarter of 2022, we agreed to a formal restructuring agreement and amended the mortgage loan with Guardian, which among other adjustments, extended the loan’s maturity date and allowed for the deferral of certain contractual interest. The loan amendment was treated as a loan modification provided to a borrower experiencing financial difficulty. Following the execution of the restructuring agreement, Guardian resumed paying contractual rent and interest during the second quarter of 2022 and continued such payments throughout the remainder of 2022 and the first three quarters of 2023, in accordance with the restructuring terms. The mortgage loan was on non-accrual status and was being accounted for under the cost recovery method, under which any payments received were applied against the principal amount. During the three and six months ended June 30, 2023, we received $ 1.6 million and $ 3.9 million, respectively, of interest payments from Guardian that we applied against the outstanding principal of the loan and recognized a recovery for credit loss equal to the amount of payments applied against principal.
In the second quarter of 2023, Guardian completed the sale of the four remaining facilities subject to the mortgage note with Omega. Guardian used $ 35.2 million of proceeds from the sale of the facilities to make a principal repayment to Omega, in the same amount, against the mortgage note. Following the repayment, Omega agreed to release the mortgage liens on these facilities and forgive the remaining $ 46.8 million of outstanding principal due under the mortgage note. We had previously established an allowance for credit loss to reserve this loan down to $ 35.2 million in anticipation of this settlement.
Other real estate loan due 2035
As discussed in Note 4 – Contractual Receivables and Other Receivables and Lease Inducements, in the first quarter of 2023, Omega entered into a restructuring agreement and a loan amendment with Maplewood that modified Maplewood’s secured revolving credit facility. As part of the restructuring agreement and loan amendment, Omega agreed to extend the maturity date of the facility to June 2035, increase the capacity of the secured revolving credit facility from $ 250.5 million to $ 320.0 million, including PIK interest applied to the principal, and to convert the 7 % cash interest due on the secured revolving credit facility to all PIK interest in 2023, 1 % cash interest and 6 % PIK interest in 2024, 4 % cash interest and 3 % PIK interest in 2025 and through the maturity date. The maximum PIK interest allowable under credit facility, as amended, is $ 52.2 million. This amendment was treated as a loan modification provided to a borrower experiencing financial difficulty.
During the three months ended March 31, 2023, we recorded interest income of $ 1.5 million on the secured revolving credit facility for the contractual interest payment received related to December 2022, as the loan was placed on non-accrual status for interest recognition during the fourth quarter of 2022. We did not record any interest income related to the PIK interest during the three and nine months ended September 30, 2023. As of September 30, 2023, the amortized cost basis of this loan was $ 263.5 million, which represents 22.2 % of the total amortized cost basis of all real estate loan receivables. As of September 30, 2023, the remaining commitment under the secured revolving credit facility, including the unrecognized PIK interest, was $ 43.9 million.
Other real estate loans due 2023-2030
On April 14, 2023, we entered into two mezzanine loans, with principal balances of $ 68.0 million and $ 6.6 million, respectively, with an existing operator and its affiliates in connection with the operator’s acquisition of 13 SNFs in West Virginia. The $ 68.0 million loan matures on April 13, 2029 and bears interest at a variable rate that results in a blended interest rate of 12 % per annum across this loan and three other loans, including the $ 6.6 million mezzanine loan and both $ 15.0 million mezzanine loans discussed under Notes due 2023-2029 in Note 6 – Non-Real Estate Loans Receivable. The $ 68.0 million loan requires quarterly principal payments of $ 1.0 million commencing on July 1, 2023 and additional payments contingent on certain metrics. The $ 68.0 million loan is secured by a leasehold mortgage and a pledge of the operator’s equity interest in subsidiaries of the operator. The $ 6.6 million mezzanine loan matures on April 14, 2029 and bears interest at a rate of 8 % per annum. The $ 6.6 million mezzanine loan was made to a new real estate joint venture, RCA NH Holdings RE Co., LLC, that we formed in April 2023 with the acquiring operator (see Note 9 – Investments in Joint Ventures for additional information on this joint venture).
17
Table of Contents
NOTE 6 – NON-REAL ESTATE LOANS RECEIVABLE
Our non-real estate loans consist of fixed and variable rate loans to operators and/or principals. These loans may be either unsecured or secured by the collateral of the borrower, which may include the working capital of the borrower. As of September 30, 2023, we had 40 loans with 21 different borrowers. A summary of our non-real estate loans is as follows:
September 30,
December 31,
2023
2022
(in thousands)
Notes due 2023 - 2029 ; interest at 11.25 % (1)
$
89,513
$
55,981
Notes due 2036 ; interest at 5.63 %
79,023
55,791
Notes due 2036 ; interest at 2.00 %
32,308
32,539
Note due 2024 ; interest at 7.95 % (2)
54,999
47,999
Note due 2027 ; interest at 12.00 % (3)
—
39,653
Other notes outstanding (4)
107,393
77,186
Non-real estate loans receivable – gross
363,236
309,149
Allowance for credit losses on non-real estate loans receivable
( 118,235 )
( 83,868 )
Total non-real estate loans receivable – net
$
245,001
$
225,281
(1) Approximates the weighted average interest rate as of September 30, 2023.
(2) During the third quarter of 2023, the interest rate was amended to increase the interest rate on borrowings in excess of $ 45 million to 10 % through October 15, 2023, and to 12 % thereafter. The interest rate remains at 7.5 % for borrowings that do not exceed $ 45 million. The interest rate above represents the weighted average interest rate as of September 30, 2023.
(3) During the first quarter of 2023, this loan was fully repaid.
(4) Other notes outstanding have a weighted average interest rate of 7.72 % as of September 30, 2023, with maturity dates ranging from 2023 through 2030 (with $ 18.1 million maturing in 2023 ). Three of the other notes outstanding with an aggregate principal balance of $ 10.4 million are past due and have been written down to the estimated fair value of the underlying collateral of $ 0.5 million, through our allowance for credit losses.
For the three months ended September 30, 2023 and 2022, non-real estate loans generated interest income of $ 5.7 million and $ 3.5 million, respectively. For the nine months ended September 30, 2023 and 2022, non-real estate loans generated interest income of $ 16.0 million and $ 8.5 million, respectively. Interest income on non-real estate loans is included within interest income on the Consolidated Statements of Operations.
Notes due 2023 - 2029
During the second quarter of 2023, we entered into two $ 15.0 million mezzanine loans with an existing operator and its affiliates in connection with the operator’s acquisition of 13 SNFs in West Virginia (discussed in Note 5 – Real Estate Loans Receivable). The first $ 15.0 million mezzanine loan (the “2028 Mezz Loan”) matures on April 1, 2028 and bears interest at a variable rate based on the one-month term SOFR plus 8.6 % per annum. The 2028 Mezz Loan requires monthly principal payments commencing on May 1, 2023 and is secured by a pledge of the operator’s equity interest in its subsidiaries. The second $ 15.0 million mezzanine loan (the “2029 Mezz Loan”) matures on April 13, 2029 and bears interest at a fixed rate of 12 % per annum. The 2029 Mezz Loan also requires quarterly principal payments commencing on July 1, 2023 and additional payments contingent on the operator’s achievement of certain metrics. The 2029 Mezz Loan is secured by a pledge of the operator’s equity interest in its subsidiaries. In connection with the 2028 Mezz Loan and 2029 Mezz Loan, we also provided a $ 3.3 million working capital loan to a new joint venture, WV Pharm Holdings, LLC, which we formed in April 2023 with the acquiring operator (see Note 9 – Investments in Joint Ventures for additional information on this joint venture).
18
Table of Contents
Notes due 2036 ; interest at 5.63 %
As discussed in Note 4 – Contractual Receivables and Other Receivables and Lease Inducements, in the first quarter of 2023, Omega entered into a restructuring agreement and a replacement loan agreement that modified the existing Agemo loans. Under the restructuring agreement, previously written off contractual unpaid interest related to the Agemo WC Loan and the Agemo Term Loan was forgiven. The outstanding principal of the Agemo Term Loan was refinanced into a new $ 32.0 million loan (“Agemo Replacement Loan A”). The outstanding principal of the Agemo WC Loan and the aggregate rent deferred and outstanding under the Agemo lease agreement was combined and refinanced into a new $ 50.2 million loan (“Agemo Replacement Loan B” and with Agemo Replacement Loan A, the “Agemo Replacement Loans”). The Agemo Replacement Loans bear interest at 5.63 % per annum through October 2024, which increases to 5.71 % per annum until maturity. The Agemo Replacement Loans mature on December 31, 2036 . Interest payments were scheduled to resume on April 1, 2023, contingent upon Agemo’s compliance with certain conditions of the restructuring agreement; however, Agemo had the option to defer the interest payment due on April 1, 2023. Beginning in January 2025, Agemo will be required to make principal payments on the Agemo Replacement Loans dependent on certain metrics. These amendments were treated as loan modifications provided to a borrower experiencing financial difficulty. Both of these loans are on non-accrual status, and we are utilizing the cost recovery method, under which any payments, if received, are applied against the principal amount.
Prior to the restructuring, the principal of the Agemo WC Loan and the Agemo Term Loan were written down to $ 5.9 million and zero , respectively, the fair value of the underlying collateral of these loans. No changes to the collateral supporting the loans were made because of the refinancing of these loans into the Agemo Replacement Loans. Additional principal of $ 25.2 million related to deferred rent due under the master lease was combined with the principal of the Agemo WC Loan under Agemo Replacement Loan B. This deferred rent balance was previously written off when the Agemo master lease was taken to a cash basis of revenue recognition in 2020. We believe it is not probable that we will collect the additional $ 25.2 million of principal balance associated with the deferred rent under Agemo Replacement Loan B. As such, we added an additional allowance for credit losses of $ 25.2 million related to Agemo Replacement Loan B concurrent with the increase in loan principal during the first quarter of 2023. There is no income statement impact as a result of this additional reserve due to the balance previously being written off.
Agemo exercised its option to defer the interest payment due on April 1, 2023 and resumed making interest payments in May 2023 in accordance with the restructuring terms discussed above. During the three and nine months ended September 30, 2023, we received $ 1.2 million and $ 2.0 million, respectively, of interest payments from Agemo that we applied against the outstanding principal of the loans and recognized a recovery for credit loss equal to the amount of payments applied against principal. As of September 30, 2023, the amortized cost basis of these loans was $ 79.0 million, which represents 21.8 % of the total amortized cost basis of all non-real estate loan receivables. The total reserve as of September 30, 2023 related to the Agemo Replacement Loans was $ 73.1 million.
Notes due 2036 ; interest at 2.00 %
During the fourth quarter of 2022, we amended an $ 8.3 million term loan and a $ 25.0 million term loan with LaVie to, among other things, extend the loan maturity dates to November 30, 2036 to align with the lease term, and starting in January 2023, reduce the interest rates to 2 %, remove the requirement for LaVie to make any principal payments until the maturity dates and convert from monthly cash interest payments to PIK interest. These amendments were treated as loan modifications provided to a borrower experiencing financial difficulty. Both of these loans are on non-accrual status, and we are utilizing the cost recovery method, under which any payments made by LaVie are applied against the principal amount outstanding. During the nine months ended September 30, 2023, we applied an aggregate $ 0.2 million of interest payments received to the $ 25.0 million term loan principal balance and the $ 8.3 million term loan principal balance outstanding. As of September 30, 2023, the amortized cost basis of these loans was $ 32.3 million, which represents 8.9 % of the total amortized cost basis of all non-real estate loan receivables. The total reserve as of September 30, 2023 related to the LaVie loans was $ 28.7 million.
19
Table of Contents
Note due 2024
On July 8, 2019, the Company entered into a $ 15 million unsecured revolving credit facility agreement with a principal of an operator that bears interest at a fixed rate of 7.5 % per annum and originally matured on July 8, 2022 . During 2022, this revolving credit facility was amended multiple times to increase the maximum principal to $ 48 million, extend the maturity date to December 31, 2024 and require monthly principal payments. During 2023, this revolving credit facility was further amended to increase the maximum principal to $ 55 million, increase the interest rate on certain borrowings as discussed above and modify the principal payment schedule. During the third quarter of 2023, the borrower failed to make aggregate contractual principal payments of $ 3.0 million due under the revolving credit facility. We are currently in discussions with the borrower to amend the revolving credit facility agreement to extend the repayment schedule for the $ 55.0 million of principal outstanding.
Other notes outstanding
$ 10.0 million Mezzanine Loan and Working Capital Loan
On June 30, 2023, the Company entered into a $ 10.0 million mezzanine loan and a revolving working capital loan with an existing operator in connection with the operator’s acquisition of a portfolio of facilities in Pennsylvania. The $ 10.0 million mezzanine loan matures on June 30, 2028 and bears interest at a fixed rate of 11 % per annum. The $ 10.0 million mezzanine loan also requires monthly amortizing payments of principal and interest in the amount of $ 0.2 million. The $ 10.0 million mezzanine loan is secured by an equity interest in a subsidiary of the operator. The working capital loan matures on June 30, 2026 and bears interest at a fixed rate of 10 % per annum. The working capital loan has a maximum principal of $ 34.0 million for the first year that decreases to $ 20.0 million thereafter. The working capital loan is secured by the accounts receivable of the acquired facilities. As of September 30, 2023, the revolving working capital loan has an outstanding principal balance of $ 12.0 million.
20
Table of Contents
NOTE 7 – ALLOWANCE FOR CREDIT LOSSES
A rollforward of our allowance for credit losses for the nine months ended September 30, 2023 is as follows:
Rating
Financial Statement Line Item
Allowance for Credit Loss as of December 31, 2022
Provision (recovery) for Credit Loss for the nine months ended September 30, 2023
Write-offs charged against allowance for the nine months ended September 30, 2023
Other additions to the allowance for the nine months ended September 30, 2023
Allowance for Credit Loss as of September 30, 2023
(in thousands)
1
Real estate loan receivable
$
162
$
373
$
—
$
—
$
535
2
Real estate loans receivable
157
( 106 )
—
—
51
3
Real estate loans receivable
15,110
( 9,113 )
—
—
5,997
4
Real estate loans receivable
33,666
11,792
—
—
45,458
6
Real estate loans receivable
52,265
( 3,860 )
( 36,955 )
(1)
—
11,450
Sub-total
101,360
( 914 )
( 36,955 )
—
63,491
5
Investment in direct financing leases
2,816
( 561 )
—
—
2,255
Sub-total
2,816
( 561 )
—
—
2,255
2
Non-real estate loans receivable
859
( 453 )
—
—
406
3
Non-real estate loans receivable
2,079
( 991 )
—
—
1,088
4
Non-real estate loans receivable
634
( 239 )
—
—
395
5
Non-real estate loans receivable
18,619
( 1,168 )
—
25,200
(2)
42,651
6
Non-real estate loans receivable
61,677
12,018
—
—
73,695
Sub-total
83,868
9,167
—
25,200
118,235
2
Off-balance sheet real estate loan commitments
—
4
—
—
4
3
Off-balance sheet real estate loan commitments
—
186
—
—
186
4
Off-balance sheet real estate loan commitments
84
3,722
—
—
3,806
2
Off-balance sheet non-real estate loan commitments
207
29
—
—
236
3
Off-balance sheet non-real estate loan commitments
29
( 14 )
—
—
15
4
Off-balance sheet non-real estate loan commitments
—
24
—
—
24
Sub-total
320
3,951
—
—
4,271
Total
$
188,364
$
11,643
$
( 36,955 )
$
25,200
$
188,252
(1) This amount relates to the write-off of the allowance for the Guardian mortgage note in connection with the settlement and partial forgiveness of the note in the second quarter of 2023. See Note 5 – Real Estate Loans Receivable for additional details.
(2) This amount relates to the additional $ 25.2 million allowance recorded during the first quarter of 2023 to reserve the aggregate deferred rent amount that is included within Agemo Replacement Loan B. See Note 6 – Non-Real Estate Loans Receivable for additional details.
21
Table of Contents
A rollforward of our allowance for credit losses for the nine months ended September 30, 2022 is as follows:
Rating
Financial Statement Line Item
Allowance for Credit Loss at December 31, 2021
Provision (recovery) for Credit Loss for the nine months ended September 30, 2022
Write-offs charged against allowance for the nine months ended September 30, 2022
Allowance for Credit Loss as of September 30, 2022
(in thousands)
1
Real estate loans receivable
$
—
$
212
$
—
$
212
2
Real estate loans receivable
14
( 2 )
12
3
Real estate loans receivable
5,367
23
—
5,390
4
Real estate loans receivable
20,577
( 6,058 )
—
14,519
5
Real estate loans receivable
136
( 87 )
—
49
6
Real estate loans receivable
56,480
( 5,564 )
(1)
( 4,463 )
(2)
46,453
Sub-total
82,574
( 11,476 )
( 4,463 )
66,635
3
Investment in direct financing leases
530
( 530 )
—
—
4
Investment in direct financing leases
—
785
—
785
Sub-total
530
255
—
785
2
Non-real estate loans receivable
29
247
—
276
3
Non-real estate loans receivable
1,206
2,642
(3)
—
3,848
4
Non-real estate loans receivable
56
469
—
525
5
Non-real estate loans receivable
7,861
12,522
(4)
—
20,383
6
Non-real estate loans receivable
51,269
( 1,966 )
( 18,052 )
(5)
31,251
Sub-total
60,421
13,914
( 18,052 )
56,283
3
Off-balance sheet real estate loan commitments
251
( 83 )
—
168
4
Off-balance sheet real estate loan commitments
117
( 102 )
—
15
2
Off-balance sheet non-real estate loan commitments
7
94
—
101
3
Off-balance sheet non-real estate loan commitments
207
( 126 )
—
81
4
Off-balance sheet non-real estate loan commitments
216
( 216 )
—
—
6
Off-balance sheet non-real estate loan commitments
143
2,107
( 2,250 )
(5)
—
941
1,674
( 2,250 )
365
Total
$
144,466
$
4,367
$
( 24,765 )
$
124,068
(1) This amount primarily relates to the recoveries, net of provision, recorded on the Guardian mortgage loan during the nine months ended September 30, 2022.
(2) During the third quarter of 2022, we wrote-off the loan balance and reserve for a loan that expired during the quarter which had previously been fully reserved.
(3) This provision includes an additional $ 3.2 million allowance recorded on a $ 20 million working capital loan during the nine months ended September 30, 2022.
(4) This provision includes an additional $ 10.8 million allowance recorded on the Agemo WC Loan during the nine months ended September 30, 2022.
(5) In the second quarter of 2022, we recorded an additional reserve of $ 2.2 million related to the remaining commitment under the $ 25.0 million senior secured DIP facility as we were notified of the operator’s intent to draw the funds in the third quarter of 2022. In the third quarter of 2022, the remaining commitment under the facility was drawn and the facility expired and as a result we wrote-off the loan balance and related reserves as we do not expect to collect amounts under the facility following the expiration.
22
Table of Contents
A summary of our amortized cost basis by year of origination and credit quality indicator is as follows:
Rating
Financial Statement Line Item
2023
2022
2021
2020
2019
2018
2017 & older
Revolving Loans
Balance as of September 30, 2023
(in thousands)
1
Real estate loans receivable
$
—
$
20,000
$
—
$
—
$
—
$
—
$
62,477
$
—
$
82,477
2
Real estate loans receivable
7,700
—
—
21,325
—
—
—
—
29,025
3
Real estate loans receivable
82,859
32,600
72,420
—
—
—
432
—
188,311
4
Real estate loans receivable
12,757
210
34,779
89,612
5,099
133,727
332,512
263,520
872,216
6
Real estate loans receivable
—
—
—
—
—
—
12,922
—
12,922
Sub-total
103,316
52,810
107,199
110,937
5,099
133,727
408,343
263,520
1,184,951
5
Investment in direct financing leases
—
—
—
—
—
—
11,239
—
11,239
Sub-total
—
—
—
—
—
—
11,239
—
11,239
2
Non-real estate loans receivable
900
—
—
—
—
—
—
120,249
121,149
3
Non-real estate loans receivable
40,211
21,899
—
—
3,656
10,800
—
9,050
85,616
4
Non-real estate loans receivable
—
—
—
—
1,335
—
1,000
25,500
27,835
5
Non-real estate loans receivable
—
—
—
—
2,197
48,546
—
—
50,743
6
Non-real estate loans receivable
6,352
24,457
7,851
—
—
4,092
30,477
4,664
77,893
Sub-total
47,463
46,356
7,851
—
7,188
63,438
31,477
159,463
363,236
Total
$
150,779
$
99,166
$
115,050
$
110,937
$
12,287
$
197,165
$
451,059
$
422,983
$
1,559,426
Year to date gross write-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
( 36,955 )
$
—
$
( 36,955 )
Interest Receivable on Real Estate Loans and Non-Real Estate Loans
We have elected the practical expedient to exclude interest receivable from our allowance for credit losses. As of September 30, 2023 and December 31, 2022, we have excluded $ 9.4 million and $ 8.2 million, respectively, of contractual interest receivables and $ 3.9 million and $ 5.7 million, respectively, of effective yield interest receivables from our allowance for credit losses. We write-off contractual interest receivables to provision for credit losses in the period we determine the interest is no longer considered collectible.
During the three months ended September 30, 2022, we recognized $ 5.1 million of interest income related to loans on non-accrual status as of September 30, 2023. During the nine months ended September 30, 2023 and 2022, we recognized $ 1.6 million and $ 14.1 million, respectively, of interest income related to loans on non-accrual status as of September 30, 2023.
NOTE 8 – VARIABLE INTEREST ENTITIES
Unconsolidated Variable Interest Entities
We hold variable interests in several VIEs through our investing and financing activities, which are not consolidated, as we have concluded that we are not the primary beneficiary of these entities as we do not have the power to direct activities that most significantly impact the VIE’s economic performance and/or the variable interest we hold does not obligate us to absorb losses or provide us with the right to receive benefits from the VIE which could potentially be significant.
23
Table of Contents
Below is a summary of our assets, liabilities, collateral and maximum exposure to loss associated with these unconsolidated VIEs as of September 30, 2023 and December 31, 2022:
September 30,
December 31,
2023
2022
(in thousands)
Assets
Real estate assets – net
$
987,396
$
982,721
Assets held for sale
66,130
—
Real estate loans receivable – net
315,573
270,500
Investments in unconsolidated joint ventures
8,870
—
Non-real estate loans receivable – net
8,779
5,929
Contractual receivables – net
249
114
Other assets
711
1,499
Total assets
1,387,708
1,260,763
Liabilities
Accrued expenses and other liabilities
( 47,807 )
( 50,522 )
Total liabilities
( 47,807 )
( 50,522 )
Collateral
Personal guarantee
( 48,000 )
( 48,000 )
Other collateral (1)
( 1,066,225 )
( 982,721 )
Total collateral
( 1,114,225 )
( 1,030,721 )
Maximum exposure to loss
$
225,676
$
179,520
(1) Amount excludes accounts receivable that Omega has a security interest in as collateral under the three loans with operators that are unconsolidated VIEs. The fair value of the accounts receivable available to Omega was $ 7.9 million and $ 5.9 million as of September 30, 2023 and December 31, 2022, respectively.
In determining our maximum exposure to loss from the unconsolidated VIEs, we considered the underlying carrying value of the real estate subject to leases with the operator and other collateral, if any, supporting our other investments, which may include accounts receivable, security deposits, letters of credit or personal guarantees, if any, as well as other liabilities recognized with respect to these operators.
The table below reflects our total revenues from the operators that are considered unconsolidated VIEs for the three and nine months ended September 30, 2023 and 2022:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
(in thousands)
(in thousands)
Revenue
Rental income
$
26,968
$
21,120
$
62,768
$
63,222
Interest income
1,108
4,839
4,193
12,940
Total
$
28,076
$
25,959
$
66,961
$
76,162
Consolidated VIEs
We own a partial equity interest in a joint venture that we have determined is a VIE. We have consolidated this VIE because we have concluded that we are the primary beneficiary of this VIE based on a combination of our ability to direct the activities that most significantly impact the joint venture’s economic performance and our rights to receive residual returns and obligation to absorb losses arising from the joint venture. As of September 30, 2023 and December 31, 2022, this joint venture has $ 26.8 million and $ 25.8 million, respectively, of total assets and $ 20.4 million and $ 19.8 million, respectively, of total liabilities, which are included in our Consolidated Balance Sheets.
24
Table of Contents
During the fourth quarter of 2022, we acquired seven facilities using a reverse like-kind exchange structure pursuant to Section 1031 of the Code (a “reverse 1031 exchange”). We completed the reverse 1031 exchange for three of the acquired facilities in the fourth quarter of 2022. During the second quarter of 2023, the remaining four facilities were released from the possession of the Exchange Accommodation Titleholders (“EATs”), as we did not identify any qualifying exchange transactions. The EATs were classified as VIEs as they did not have sufficient equity investment at risk to permit the entity to finance its activities. The Company consolidated the EATs because it had the ability to control the activities that most significantly impacted the economic performance of the EATs and was, therefore, the primary beneficiary of the EATs. The properties held by the EATs were reflected as real estate with a carrying value of $ 55.2 million as of December 31, 2022. The EATs also held cash of $ 23.9 million as of December 31, 2022 .
NOTE 9 – INVESTMENTS IN JOINT VENTURES
Unconsolidated Joint Ventures
The following is a summary of our investments in unconsolidated joint ventures (dollars in thousands):
Carrying Amount
Ownership
Initial Investment
Facility
Facilities at
September 30,
December 31,
Entity
%
Date
Investment (1)
Type
September 30, 2023
2023
2022
Second Spring Healthcare Investments
15 %
11/1/2016
$
50,032
SNF
—
$
8,862
$
10,975
Lakeway Realty, L.L.C.
51 %
5/17/2019
73,834
Specialty facility
1
69,247
70,151
Cindat Joint Venture
49 %
12/18/2019
105,688
ALF
63
96,633
97,382
OMG Senior Housing, LLC
50 %
12/6/2019
—
Specialty facility
1
—
—
OH CHS SNP, Inc.
9 %
12/20/2019
1,013
N/A
N/A
686
412
RCA NH Holdings RE Co., LLC (2)(3)
20 %
4/14/2023
3,400
SNF
5
3,400
—
WV Pharm Holdings, LLC (2)(3)
20 %
4/14/2023
3,000
N/A
N/A
3,000
—
OMG-Form Senior Holdings, LLC (3)(4)
49 %
6/15/2023
2,535
ALF
1
2,470
—
CHS OHI Insight Holdings, LLC
25 %
8/17/2023
3,242
N/A
N/A
3,243
—
$
242,744
$
187,541
$
178,920
(1) Our investment includes our transaction costs, if any.
(2) These joint ventures were entered into in connection with an existing operator’s acquisition of SNFs in West Virginia during the second quarter of 2023, as discussed in Note 5 and Note 6. The acquiring operator in the transaction is the majority owner of these joint ventures. As of September 30, 2023, we have an aggregate of $ 8.5 million of loans outstanding with these joint ventures.
(3) These joint ventures are unconsolidated VIEs and therefore are included in the tables in Note 8 – Variable Interest Entities.
(4) During the second quarter of 2023, we funded $ 7.7 million under a mortgage loan with this joint venture.
The following table reflects our income (loss) from unconsolidated joint ventures for the three and nine months ended September 30, 2023 and 2022:
Three Months Ended September 30,
Nine Months Ended September 30,
Entity
2023
2022
2023
2022
(in thousands)
Second Spring Healthcare Investments
$
270
$
300
$
851
$
882
Second Spring II LLC (1)
—
—
—
( 2 )
Lakeway Realty, L.L.C.
674
656
2,030
1,976
Cindat Joint Venture
( 2,330 )
3,339
( 2,233 )
4,972
OMG Senior Housing, LLC
( 123 )
( 140 )
( 302 )
( 319 )
OH CHS SNP, Inc.
184
( 38 )
274
13
OMG-Form Senior Holdings, LLC
( 20 )
—
( 65 )
—
Total
$
( 1,345 )
$
4,117
$
555
$
7,522
(1) The assets held by this joint venture have been liquidated, and we have no remaining operations related to this joint venture.
25
Table of Contents
Asset Management Fees
We receive asset management fees from certain joint ventures for services provided. For the three months ended September 30, 2023 and 2022, we recognized approximately $ 0.1 million of asset management fees. For the nine months ended September 30, 2023 and 2022, we recognized approximately $ 0.5 million of asset management fees. These fees are included in miscellaneous income in the accompanying Consolidated Statements of Operations.
NOTE 10 – GOODWILL AND OTHER INTANGIBLES
The following is a summary of our goodwill as of September 30, 2023 and December 31, 2022:
(in thousands)
Balance as of December 31, 2022
$
643,151
Foreign currency translation
184
Balance as of September 30, 2023
$
643,335
The following is a summary of our intangibles as of September 30, 2023 and December 31, 2022:
September 30,
December 31,
2023
2022
(in thousands)
Assets:
Above market leases
$
4,214
$
5,929
Accumulated amortization
( 3,518 )
( 4,484 )
Net above market leases
$
696
$
1,445
Liabilities:
Below market leases
$
51,956
$
66,433
Accumulated amortization
( 39,111 )
( 44,595 )
Net below market leases
$
12,845
$
21,838
Above market leases, net of accumulated amortization, are included in other assets on our Consolidated Balance Sheets. Below market leases, net of accumulated amortization, are included in accrued expenses and other liabilities on our Consolidated Balance Sheets. The net amortization related to the above and below market leases is included in our Consolidated Statements of Operations as an adjustment to rental income.
For the three months ended September 30, 2023 and 2022, our net amortization related to intangibles was $ 2.1 million and $ 1.0 million, respectively. For the nine months ended September 30, 2023 and 2022, our net amortization related to intangibles was $ 8.9 million and $ 3.6 million, respectively. The estimated net amortization related to these intangibles for the remainder of 2023 and the next four years is as follows: remainder of 2023 – $ 0.5 million; 2024 – $ 2.2 million; 2025 – $ 2.2 million; 2026 – $ 1.9 million and 2027 – $ 1.6 million. As of September 30, 2023, the weighted average remaining amortization period of above market lease assets is approximately 14 years and below market lease liabilities is approximately eight years .
NOTE 11 – CONCENTRATION OF RISK
As of September 30, 2023, our portfolio of real estate investments (including properties associated with mortgages, direct financing leases, assets held for sale and consolidated joint ventures) consisted of 913 healthcare facilities, located in 42 states and the U.K. and operated by 70 third-party operators. Our investment in these facilities, net of impairments and allowances, totaled approximately $ 9.3 billion at September 30, 2023, with approximately 97 % of our real estate investments related to long-term healthcare facilities. Our portfolio is made up of (i) 623 SNFs, 189 ALFs, 19 ILFs, 18 specialty facilities and one medical office building, (ii) fixed rate mortgages on 44 SNFs, three ALFs and two specialty facilities, and (iii) 14 facilities that are held for sale. At September 30, 2023, we also held other real estate loans receivable (excluding mortgages) of $ 488.3 million, non-real estate loans receivable of $ 245.0 million and $ 187.5 million of investments in nine unconsolidated joint ventures.
26
Table of Contents
As of September 30, 2023 and December 31, 2022, we had investments with one operator or manager that approximated or exceeded 10% of our total investments: Maplewood. Maplewood generated approximately 6.9 % and 9.3 % of our total revenues (excluding the impact of write-offs) for the three months ended September 30, 2023 and 2022, respectively, and 7.2 % and 9.1 % of our total revenues for the nine months ended September 30, 2023 and 2022, respectively. During the three and nine months ended September 30, 2023, we also have one operator with total revenues (excluding the impact of write-offs) that exceeded 10% of our total revenues: CommuniCare Health Services, Inc. (“CommuniCare”). CommuniCare generated approximately 12.1 % and 8.2 % of our total revenues (excluding the impact of write-offs) for the three months ended September 30, 2023 and 2022, respectively, and 10.9 % and 7.7 % of our total revenues for the nine months ended September 30, 2023 and 2022, respectively. As of September 30, 2023, CommuniCare represented approximately 9.0 % of our total investments.
As of September 30, 2023, the three states in which we had our highest concentration of investments were Texas ( 10.2 %), Florida ( 8.9 %) and Indiana ( 6.8 %).
NOTE 12 – STOCKHOLDERS’ EQUITY
$ 500 Million Stock Repurchase Program
We had no share repurchases during the three and nine months ended September 30, 2023. The following is a summary of the shares repurchased for the three and nine months ended September 30, 2022 (in millions except average price per share):
Average Price
Period Ended
Shares Repurchased
Per Share (1)
Repurchase Cost (1)
Three Months Ended
September 30, 2022
—
$
—
$
—
Nine Months Ended
September 30, 2022
5.2
27.32
142.3
(1) Average price per share and repurchase cost includes the cost of commissions.
Dividends
The following is a summary of our declared cash dividends on common stock:
Record
Payment
Dividend per
Date
Date
Common Share
February 6, 2023
February 15, 2023
$
0.67
May 1, 2023
May 15, 2023
0.67
July 31, 2023
August 15, 2023
0.67
October 31, 2023
November 15, 2023
0.67
Dividend Reinvestment and Common Stock Purchase Plan
The following is a summary of the shares issued under the Dividend Reinvestment and Common Stock Purchase Plan for the three and nine months ended September 30, 2023 and 2022 (in millions):
Period Ended
Shares issued
Gross Proceeds
Three Months Ended
September 30, 2022
0.1
$
2.4
Three Months Ended
September 30, 2023
3.5
111.9
Nine Months Ended
September 30, 2022
0.3
7.0
Nine Months Ended
September 30, 2023
3.7
116.4
27
Table of Contents
At-The-Market Offering Programs
The following is a summary of the shares issued under our $ 1.0 billion At-The-Market Offering Program (“ATM Program”) for the three and nine months ended September 30, 2023 and 2022 (in millions except average price per share):
Average Net Price
Period Ended
Shares issued
Per Share (1)
Gross Proceeds
Commissions
Net Proceeds
Three and Nine Months Ended
September 30, 2022
—
$
—
$
—
$
—
$
—
Three Months Ended
September 30, 2023
0.5
30.46
14.4
0.2
14.2
Nine Months Ended
September 30, 2023
7.0
30.22
213.8
2.4
211.4
(1) Represents the average price per share after commissions.
Accumulated Other Comprehensive Income (Loss)
The following is a summary of our accumulated other comprehensive income (loss), net of tax where applicable:
As of and for the
As of and for the
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
(in thousands)
Foreign Currency Translation:
Beginning balance
$
( 51,948 )
$
( 79,670 )
$
( 85,004 )
$
( 24,012 )
Translation (loss) gain
( 25,911 )
( 45,873 )
6,979
( 100,253 )
Realized (loss) gain
( 107 )
( 153 )
59
( 1,431 )
Ending balance
( 77,966 )
( 125,696 )
( 77,966 )
( 125,696 )
Derivative Instruments:
Cash flow hedges:
Beginning balance
84,005
69,429
86,356
30,407
Unrealized gain (loss)
3,967
16,499
( 532 )
53,481
Realized gain (1)
1,074
1,074
3,222
3,114
Ending balance
89,046
87,002
89,046
87,002
Net investment hedges:
Beginning balance
9,578
12,920
18,634
( 9,588 )
Unrealized gain (loss)
7,384
31,273
( 1,672 )
53,781
Ending balance
16,962
44,193
16,962
44,193
Total accumulated other comprehensive income before noncontrolling interest
28,042
5,499
28,042
5,499
Add: portion included in noncontrolling interest
101
744
101
744
Total accumulated other comprehensive income for Omega
$
28,143
$
6,243
$
28,143
$
6,243
(1) Recorded in interest expense on the Consolidated Statements of Operations.
NOTE 13 – TAXES
Omega was organized, has operated and intends to continue to operate in a manner that enables Omega to qualify for taxation as a REIT under Sections 856 through 860 of the Code. On a quarterly and annual basis, we perform several analyses to test our compliance within the REIT taxation rules. If we fail to meet the requirements for qualification as a REIT in any tax year, we will be subject to federal income tax on our taxable income at regular corporate rates and may not be able to qualify as a REIT for the four subsequent years, unless we qualify for certain relief provisions that are available in the event we fail to satisfy any of the requirements.
28
Table of Contents
We are also subject to federal taxation of 100 % of the net income derived from the sale or other disposition of property, other than foreclosure property, that we held primarily for sale to customers in the ordinary course of a trade or business. We believe that we do not hold assets for sale to customers in the ordinary course of business and that none of the assets currently held for sale or that have been sold would be considered a prohibited transaction within the REIT taxation rules.
As a REIT under the Code, we generally will not be subject to federal income taxes on the REIT taxable income that we distribute to stockholders, subject to certain exceptions. In 2022, we distributed dividends in excess of our taxable income.
We currently own stock in certain subsidiary REITs. These subsidiaries are required to individually satisfy all of the rules for qualification as a REIT. If we fail to meet the requirements for qualification as a REIT for any of the subsidiary REITs, it may cause Omega to fail the requirements for qualification as a REIT also.
We have elected to treat certain of our active subsidiaries as taxable REIT subsidiaries (“TRSs”). Our domestic TRSs are subject to federal, state and local income taxes at the applicable corporate rates.
As of September 30, 2023, one of our TRSs that is subject to income taxes at the applicable corporate rates had a net operating loss (“NOL”) carry-forward of approximately $ 9.9 million. Our NOL carry-forward was partially reserved as of September 30, 2023, with a valuation allowance due to uncertainties regarding realization. Under current law, NOL carry-forwards generated up through December 31, 2017, may be carried forward for no more than 20 years, and NOL carry-forwards generated in taxable years ended after December 31, 2017, may be carried forward indefinitely. We do not anticipate that such changes will materially impact the computation of Omega’s taxable income, or the taxable income of any Omega entity, including our TRSs.
Our foreign subsidiaries are subject to foreign income taxes and withholding taxes. As of September 30, 2023, one of our U.K. subsidiaries had a NOL carryforward of approximately $ 38.4 million. The NOLs have no expiration date and may be available to offset future taxable income. We believe these foreign NOLs are realizable under a “more likely than not” measurement and have not recorded a valuation allowance against the deferred tax asset.
The majority of our U.K. portfolio elected to enter the U.K. REIT regime with an effective date of April 1, 2023. In connection with entering the U.K. REIT regime, we recognized several adjustments to our deferred tax balances in the first quarter of 2023 as summarized below.
The following is a summary of deferred tax assets and liabilities (which are recorded in other assets and accrued expenses and other liabilities in our Consolidated Balance Sheets):
September 30,
December 31,
2023
2022
(in thousands)
U.S. Federal net operating loss carryforward
$
2,079
$
2,138
Valuation allowance on deferred tax asset
( 2,038 )
( 2,138 )
Foreign net operating loss carryforward
9,601
11,268
Foreign deferred tax liability (1)
—
( 5,373 )
Net deferred tax asset
$
9,642
$
5,895
Foreign deferred tax liability (2)
$
1,116
$
—
Net deferred tax liability
$
1,116
$
—
(1) The deferred tax liability primarily resulted from inherited basis differences resulting from our acquisition of entities in the U.K. Subsequent adjustments to these accounts result from GAAP to tax differences related to depreciation, indexation and revenue recognition. The foreign deferred tax liabilities were eliminated upon the majority of our U.K. portfolio entering the U.K. REIT regime.
(2) The deferred tax liability resulted from book to tax differences recorded in the U.S. relating to depreciation and revenue recognition in the U.K. recognized upon the majority of our U.K. portfolio entering the U.K. REIT regime.
29
Table of Contents
The following is a summary of our provision for income taxes:
Three Months Ended September 30,
Nine Months Ended September 30,
2023
2022
2023
2022
(in millions)
Federal, state and local income tax expense
$
0.2
$
0.3
$
0.8
$
0.9
Foreign income tax expense
1.6
0.9
1.3
2.6
Total income tax expense (1)
$
1.8
$
1.2
$
2.1
$
3.5
(1) The above amounts do not include gross income receipts or franchise taxes payable to certain states and municipalities.
NOTE 14 – STOCK-BASED COMPENSATION
The following is a summary of our stock-based compensation expense for the three and nine months ended September 30, 2023 and 2022, respectively:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
(in thousands)
Stock-based compensation expense
$
8,756
$
6,809
$
26,306
$
20,515
Stock-based compensation expense is included within general and administrative expenses on our Consolidated Statements of Operations.
We granted 254,777 time-based profits interest units (“PIUs”) during the first quarter of 2023 to certain officers and employees, and those units vest on December 31, 2025 ( three years after the grant date), subject to continued employment and vesting in connection with certain other events.
We granted 2,049,878 performance-based PIUs during the first quarter of 2023 to certain officers and employees, which are earned based on the level of performance over the performance period (normally three years ) and vest quarterly in the four th year, subject to continued employment and vesting in connection with certain other events. We also granted 59,684 performance-based restricted stock units (“RSUs”) during the first quarter of 2023 to certain employees, which are earned based on the level of performance over the performance period (normally three years ) and vest on December 31, 2025, subject to continued employment.
We granted 26,254 time-based PIUs and 25,224 time-based RSUs to directors during the second quarter of 2023, and those units vest on Omega’s 2024 annual meeting date, subject to the director’s continued service and vesting in connection with certain other events.
Time-based and performance-based grants made to named executive officers and key employees that meet certain conditions under the Company’s retirement policy (length of service, age, etc.) vest on an accelerated basis pursuant to the 2018 Stock Incentive Plan.
30
Table of Contents
NOTE 15 – BORROWING ACTIVITIES AND ARRANGEMENTS
The following is a summary of our borrowings:
Annual
Interest Rate
as of
September 30,
September 30,
December 31,
Maturity
2023
2023
2022
(in thousands)
Secured borrowings:
HUD mortgages (1)(2)
2046 - 2052
3.00
% (3)
$
269,619
$
344,708
2023 term loan (4)
2023
N/A
—
2,161
2024 term loan (5)
2024
10.83
%
19,996
19,727
Total secured borrowings
289,615
366,596
Unsecured borrowings:
Revolving credit facility (6)(7)
2025
6.63
%
19,530
19,246
19,530
19,246
Senior notes and other unsecured borrowings:
2023 notes (6)(8)
2023
N/A
—
350,000
2024 notes (6)
2024
4.95
%
400,000
400,000
2025 notes (6)
2025
4.50
%
400,000
400,000
2026 notes (6)
2026
5.25
%
600,000
600,000
2027 notes (6)
2027
4.50
%
700,000
700,000
2028 notes (6)
2028
4.75
%
550,000
550,000
2029 notes (6)
2029
3.63
%
500,000
500,000
2031 notes (6)
2031
3.38
%
700,000
700,000
2033 notes (6)
2033
3.25
%
700,000
700,000
2025 term loan (6)(9)
2025
5.60
%
428,500
—
OP term loan (10)(11)
2025
5.52
%
50,000
50,000
Deferred financing costs – net
( 21,916 )
( 22,276 )
Discount – net
( 24,457 )
( 26,732 )
Total senior notes and other unsecured borrowings – net
4,982,127
4,900,992
Total unsecured borrowings – net
5,001,657
4,920,238
Total secured and unsecured borrowings – net (12)(13)
$
5,291,272
$
5,286,834
(1) Reflects the weighted average annual contractual interest rate on the mortgages at September 30, 2023. The mortgages are secured by real estate assets with a net carrying value of $ 368.4 million as of September 30, 2023. As discussed in Note 3 – Assets Held for Sale, Dispositions and Impairments, in connection with the sale of seven facilities in the third quarter of 2023, seven HUD mortgages with outstanding principal balances of $ 69.4 million were paid off during the three months ended September 30, 2023.
(2) Wholly owned subsidiaries of Omega OP are the obligors on these borrowings.
(3) Excludes fees of approximately 0.65 % for mortgage insurance premiums.
(4) Borrowing was the debt of a consolidated joint venture.
(5) Borrowing is the debt of the consolidated joint venture discussed in Note 8 – Variable Interest Entities which was formed in the first quarter of 2022. The borrowing is secured by two ALFs, which are owned by the joint venture.
(6) Guaranteed by Omega OP.
(7) During the second quarter of 2023, the Company transitioned its benchmark interest rate for its $ 1.45 billion senior unsecured multicurrency revolving credit facility from LIBOR to SOFR . As of September 30, 2023, borrowings under Omega’s $ 1.45 billion senior unsecured multicurrency revolving credit facility consisted of £ 16.0 million British Pounds Sterling (“GBP”). The applicable interest rate on the U.S. Dollar tranche and on the GBP borrowings under the alternative currency tranche of the credit facility were 6.63 % and 6.50 % as of September 30, 2023, respectively.
(8) On August 1, 2023, the Company repaid the $ 350 million of 4.375 % senior notes that matured on August 1, 2023 using available cash.
(9) The weighted average interest rate of the $ 428.5 million 2025 term loan has been adjusted to reflect the impact of the interest rate swaps that effectively fix the SOFR-based portion of the interest rate at 4.047 % .
(10) Omega OP is the obligor on this borrowing.
(11) During the second quarter of 2023, the Company transitioned its benchmark interest rate for its $ 50.0 million senior unsecured term loan facility from LIBOR to SOFR . The weighted average interest rate of the $ 50 million OP term loan has been adjusted to reflect the impact of the interest rate swaps that effectively fix the SOFR-based portion of the interest rate at 3.957 % .
(12) All borrowings are direct borrowings of Parent unless otherwise noted.
(13) Certain of our other secured and unsecured borrowings are subject to customary affirmative and negative covenants, including financial covenants. As of September 30, 2023 and December 31, 2022, we were in compliance with all applicable covenants for our borrowings .
31
Table of Contents
Unsecured Borrowings
2025 Term Loan
On August 8, 2023, Omega entered into a credit agreement (the “2025 Omega Credit Agreement”) providing it with a new $ 400 million senior unsecured term loan facility (the “2025 Term Loan”). The 2025 Omega Credit Agreement contains an accordion feature permitting us, subject to compliance with customary conditions, to increase the maximum aggregate commitments thereunder to $ 500 million by requesting an increase in the aggregate commitments under the 2025 Term Loan. On September 27, 2023, Omega exercised the accordion feature to increase the aggregate commitment under the 2025 Term Loan by $ 28.5 million. The 2025 Term Loan bears interest at SOFR plus an applicable percentage (with a range of 85 to 185 basis points) based on our credit rating. The 2025 Term Loan matures on August 8, 2025 , subject to Omega’s option to extend such maturity date for two sequential 12 -month periods. We recorded $ 3.3 million of deferred financing costs and a $ 1.4 million discount in connection with the 2025 Omega Credit Agreement.
NOTE 16 – DERIVATIVES AND HEDGING
We are exposed to, among other risks, the impact of changes in foreign currency exchange rates as a result of our investments in the U.K. and interest rate risk related to our capital structure. As a matter of policy, we do not use derivatives for trading or speculative purposes. Our risk management program is designed to manage the exposure and volatility arising from these risks, and utilizes foreign currency forward contracts, interest rate swaps and debt issued in foreign currencies to offset a portion of these risks. As of September 30, 2023, we have one interest rate swap with $ 50.0 million in notional value that was entered into during the second quarter of 2023 and 11 interest rate swaps with $ 428.5 million in notional value that were entered into during the third quarter of 2023 (discussed further below). The swaps are designated as cash flow hedges. Additionally, we have six foreign currency forward contracts with £ 250.0 million in notional value issued at a weighted average GBP-USD forward rate of 1.3641 that are designated as net investment hedges.
In August 2023, we entered into ten interest rate swaps with $ 400.0 million in notional value. The swaps are effective August 14, 2023 and terminate on August 6, 2027 . The interest rate swaps are designated as hedges against our exposure to changes in interest payment cash flows as a result of the variable interest rate on the 2025 Term Loan. The interest rate swap contracts effectively convert our $ 400.0 million 2025 Term Loan to an aggregate fixed rate of approximately 5.565 % . In September 2023, in connection with the exercise of the accordion feature on the 2025 Term Loan, we entered into one additional interest rate swap with $ 28.5 million in notional value to hedge the additional $ 28.5 million under the 2025 Term Loan. This swap is effective September 29, 2023 and terminates on August 6, 2027 . These 11 interest rate swap contracts effectively convert our $ 428.5 million 2025 Term Loan to a new combined aggregate fixed rate of approximately 5.597 % through its maturity. The effective fixed rate achieved by the combination of the 2025 Omega Credit Agreement and the interest rate swaps could fluctuate up by 40 basis points or down by 60 basis points based on future changes to our credit ratings.
In June 2023, we entered into an interest rate swap with a notional amount of $ 50.0 million. The swap is effective June 30, 2023 and terminates on April 30, 2027 . This interest rate swap is designated as a hedge against our exposure to changes in interest payment cash flow fluctuations in the variable interest rates on the OP Term Loan. The interest rate swap contract effectively converts our $ 50.0 million OP Term Loan to an aggregate fixed rate of approximately 5.521 % through its maturity. The effective fixed rate achieved by the combination of the 2021 Omega OP Credit Agreement and the interest rate swaps could fluctuate up by 40 basis points or down by 60 basis points based on future changes to our credit ratings.
32
Table of Contents
In March 2020, we entered into five forward starting swaps with $ 400 million in notional value, indexed to 3-month LIBOR, that were issued at a weighted average fixed rate of 0.8675 % and were subsequently designated as cash flow hedges. In conjunction with the October 2020 issuance of $ 700 million of 3.375 % Senior Notes due 2031 and the March 2021 issuance of $ 700 million of 3.25 % Senior Notes due 2033, we applied hedge accounting for these five forward starting swaps and began amortization. Simultaneously with these issuances, we re-designated these swaps in new cash flow hedging relationships of interest rate risk associated with interest payments for a future forecasted issuance of long-term debt. As a result of these transactions, the aggregate unrealized gain of $ 41.2 million ( $ 9.5 million gain related to the October 2020 issuance and $ 31.7 million gain related to the March 2021 issuance) included within accumulated other comprehensive income at the time of the bond issuances is being ratably reclassified as a reduction to interest expense, net over 10 years. On May 30, 2023, the five forward starting swaps were terminated, and Omega received a net cash settlement of $ 92.6 million from the swap counterparties. The incremental $ 51.4 million of gains related to the forward swaps, recorded in accumulated other comprehensive income, were frozen at the time of termination and will be recognized ratably over 10 years in earnings when the next qualifying debt issuance occurs. Consistent with our accounting policy and historical practice, the $ 92.6 million net cash settlement from the forward swap termination is reflected within net cash used in financing activities in the Consolidated Statements of Cash Flows.
The location and fair value of derivative instruments designated as hedges, at the respective balance sheet dates, were as follows:
September 30,
December 31,
2023
2022
Cash flow hedges:
(in thousands)
Other assets
$
6,410
$
92,990
Accrued expenses and other liabilities
$
83
$
—
Net investment hedges:
Other assets
$
33,304
$
34,977
The fair value of the interest rate swap and foreign currency forwards is derived from observable market data such as yield curves and foreign exchange rates and represents a Level 2 measurement on the fair value hierarchy.
NOTE 17 – FINANCIAL INSTRUMENTS
The net carrying amount of cash and cash equivalents, restricted cash, contractual receivables, other assets and accrued expenses and other liabilities reported in the Consolidated Balance Sheets approximates fair value because of the short maturity of these instruments (Level 1).
33
Table of Contents
At September 30, 2023 and December 31, 2022, the net carrying amounts and fair values of our other financial instruments were as follows:
September 30, 2023
December 31, 2022
Carrying
Fair
Carrying
Fair
Amount
Value
Amount
Value
(in thousands)
Assets:
Investments in direct financing leases – net
$
8,984
$
8,984
$
8,503
$
8,503
Real estate loans receivable – net
1,121,460
1,130,144
1,042,731
1,080,890
Non-real estate loans receivable – net
245,001
246,587
225,281
228,498
Total
$
1,375,445
$
1,385,715
$
1,276,515
$
1,317,891
Liabilities:
Revolving credit facility
$
19,530
$
19,530
$
19,246
$
19,246
2023 term loan
—
—
2,161
2,275
2024 term loan
19,996
19,750
19,727
19,750
2025 term loan
424,075
428,500
—
—
OP term loan
49,839
50,000
49,762
50,000
4.38 % notes due 2023 – net
—
—
349,669
347,998
4.95 % notes due 2024 – net
399,494
397,164
398,736
394,256
4.50 % notes due 2025 – net
399,017
388,736
398,446
388,920
5.25 % notes due 2026 – net
598,377
584,766
597,848
589,104
4.50 % notes due 2027 – net
694,936
652,113
693,837
657,468
4.75 % notes due 2028 – net
545,672
508,997
544,916
507,425
3.63 % notes due 2029 – net
492,797
416,805
491,890
411,090
3.38 % notes due 2031 – net
686,725
547,253
685,382
540,386
3.25 % notes due 2033 – net
691,195
512,260
690,506
507,976
HUD mortgages – net
269,619
185,705
344,708
266,161
Total
$
5,291,272
$
4,711,579
$
5,286,834
$
4,702,055
Fair value estimates are subjective in nature and are dependent on a number of important assumptions, including estimates of future cash flows, risks, discount rates and relevant comparable market information associated with each financial instrument (see Note 2 – Summary of Significant Accounting Policies in our Annual Report on Form 10-K for the year ended December 31, 2022). The use of different market assumptions and estimation methodologies may have a material effect on the reported estimated fair value amounts.
The following methods and assumptions were used in estimating fair value disclosures for financial instruments.
● Real estate loans receivable: The fair value of the real estate loans receivables are estimated using a discounted cash flow analysis, using interest rates being offered for similar loans to borrowers with similar credit ratings (Level 3).
● Non-real estate loans receivable: Non-real estate loans receivable are primarily comprised of notes receivable. The fair values of notes receivable are estimated using a discounted cash flow analysis, using interest rates being offered for similar loans to borrowers with similar credit ratings (Level 3).
● Revolving credit facility, OP term loan, 2023 term loan, 2024 term loan and 2025 term loan: The carrying amount of these approximate fair value because the borrowings are interest rate adjusted. Differences between carrying value and the fair value in the table above are due to the inclusion of deferred financing costs in the carrying value.
● Senior notes: The fair value of the senior unsecured notes payable was estimated based on (Level 1) publicly available trading prices.
34
Table of Contents
● HUD mortgages: The fair value of our borrowings under HUD debt agreements are estimated using an expected present value technique based on quotes obtained by HUD debt brokers (Level 2).
NOTE 18 – COMMITMENTS AND CONTINGENCIES
Litigation
Shareholder Litigation
The Company and certain of its officers, C. Taylor Pickett, Robert O. Stephenson, and Daniel J. Booth , were named as defendants in a purported securities class action lawsuit in the U.S. District Court for the Southern District of New York (the “Securities Class Action”). Brought by lead plaintiff Royce Setzer and additional plaintiff Earl Holtzman, the Securities Class Action purported to assert claims for violations of Section 10(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and Rule 10b-5 promulgated thereunder, as well as Section 20(a) of the Exchange Act, and sought monetary damages, interest, fees and expenses of attorneys and experts, and other relief. The Securities Class Action alleged that the defendants violated the Exchange Act by making materially false and/or misleading statements, and by failing to disclose material adverse facts about the Company’s business, operations, and prospects, including the financial and operating results of one of the Company’s operators, the ability of such operator to make timely rent payments, and the impairment of certain of the Company’s leases and the uncollectibility of certain receivables. The plaintiffs and defendants executed a stipulation of settlement dated December 9, 2022 (“Settlement”), which provided for dismissal and release of all claims against the defendants by a class of persons and/or entities who purchased or otherwise acquired Company securities from February 8, 2017 through October 31, 2017 without any admission of wrongdoing or liability on the part of the Company or the individual defendants. On April 25, 2023, following notice to class members and a hearing, the Court entered judgment approving the Settlement, which became effective May 25, 2023, upon the expiration of the period for appealing the Court’s judgment. Upon the effective date of the Settlement, the Settlement payment of $ 30.75 million was permitted to be transmitted from an escrow account funded by the Company’s directors and officers insurers to a settlement fund to be distributed to class members by a third party administrator. In the second quarter of 2023, after the Company fulfilled all of its obligations pursuant to the Court-approved Settlement, the Company reversed the previously recorded $ 31 million legal reserve, which was included within accrued expenses and other liabilities on the Consolidated Balance Sheets, and the related $ 31 million receivable related to the insurance reimbursement, which was included within other assets on the Consolidated Balance Sheets.
Certain derivative actions have also been brought against the officers named in the Securities Class Action, and certain current and former directors of the Company, alleging claims relating to the matters at issue in the Securities Class Action.
In 2018, Stourbridge Investments LLC, a purported stockholder of the Company, filed a derivative action purportedly on behalf of the Company in the U.S. District Court for the Southern District of New York, alleging violations of Section 14(a) of the Exchange Act and state-law claims including breach of fiduciary duty. The complaint alleges, among other things, that the named defendants are responsible for the Company’s failure to disclose the financial condition of Orianna Health Systems (“Orianna”), the alleged non-disclosures that were also the subject of the Securities Class Action described above. The plaintiff did not make a demand on the Company to bring the action prior to filing it, but rather alleges that demand would have been futile.
In 2019, purported stockholder Phillip Swan by his counsel, and stockholders Tom Bradley and Sarah Smith by their counsel, filed derivative actions in the Baltimore City Circuit Court of Maryland, purportedly on behalf of the Company, asserting claims for breach of fiduciary duty, waste of corporate assets and unjust enrichment against the named defendants. The complaints allege, among other things, that the named defendants are responsible for the Company’s failure to disclose the financial condition of Orianna. Those actions were consolidated. Prior to filing suit, each of these stockholders had made demands on the Board of Directors in 2018 that the Company bring such lawsuits. After an investigation and due consideration, and in the exercise of its business judgment, the Board of Directors determined that it is not in the best interests of the Company to commence litigation against any current or former officers or directors based on the matters raised in the demands.
35
Table of Contents
In addition, in late 2020, Robert Wojcik, a purported shareholder of the Company, filed a derivative action in the U.S. District Court for the District of Maryland, purportedly on behalf of the Company, asserting violations of Section 14(a) of the Exchange Act, Sections 10(b) and 21D of the Exchange Act, as well as claims for breach of fiduciary duty, unjust enrichment, abuse of control, gross mismanagement, and waste of corporate assets. The complaint alleges, among other things, that the named defendants are responsible for the Company’s failure to disclose the financial condition of Orianna, as well as certain alleged discriminatory conduct and lack of diversity concerning the Company. Wojcik also did not make a demand on the Company prior to filing suit.
The Company and individual defendants have reached an agreement in principle with each of the derivative plaintiffs to resolve these derivative actions, as reflected by written memoranda of understanding. The proposed settlements contemplate the Company’s adoption of certain non-monetary corporate governance enhancements and initiatives. The parties are currently negotiating formal stipulations of settlement that will incorporate the substantive terms of the memoranda of understanding and detail the proposed settlements’ operational terms, which will be subject to court approval. The settlements are without any admission of the allegations in the complaints, which the defendants deny.
Other
Gulf Coast Subordinated Debt
In August 2021, we filed suit in the Circuit Court for Baltimore County (the “Court”) against the holders of certain Subordinated Debt (the “Debt Holders”) associated with our Gulf Coast master lease agreement, following an assertion by the Debt Holders that our prior exercise of offset rights in connection with Gulf Coast’s non-payment of rent had resulted in defaults under the terms of the Subordinated Debt. The suit seeks a declaratory judgment to, among other items, declare that the aggregate amount of unpaid rent due from Gulf Coast under the master lease agreement exceeds all amounts which otherwise would be due and owing by an indirect subsidiary of Omega (“Omega Obligor”) under the Subordinated Debt, and that all principal and interest due and owing under the Subordinated Debt may be (and was) offset in full as of December 31, 2021. In October 2021, the Debt Holders filed a motion to dismiss for lack of personal jurisdiction. On November 3, 2022, the Court granted the Debt Holders’ motion to dismiss for lack of personal jurisdiction, and Omega filed a timely appeal of the ruling. While Omega believes Omega Obligor is entitled to the enforcement of the offset rights sought in the action, Omega cannot predict the outcome of the declaratory judgment action, irrespective of whether (a) it is ultimately litigated in the Court if Omega Obligor prevails in its appeal or (b) if the order granting the motion to dismiss for lack of personal jurisdiction is affirmed and the issues are litigated in the Delaware Court (as defined below).
On or about January 19, 2023, the Debt Holders served a lawsuit against the Omega Obligor in the Superior Court of the State of Delaware (the “Delaware Court”), asserting claims for (i) breach of the instruments evidencing the Subordinated Debt, (ii) declaratory judgment, and (iii) unjust enrichment, all claims that are factually based on the claims that are the subject of Omega Obligor’s suit in the Court and that are now on appeal. On February 8, 2023, Omega Obligor filed a motion to dismiss or, in the alternative, to stay this action pending the outcome of the above-referenced lawsuit in Maryland. On July 10, 2023, the Delaware state court case stayed the proceeding pending further developments in the Maryland litigation. Omega believes that the claims are baseless and is evaluating procedural and substantive legal options in connection with this recently filed suit to the extent the stay is lifted.
Other
In addition to the matters above, we are subject to various other legal proceedings, claims and other actions arising out of the normal course of business. While any legal proceeding or claim has an element of uncertainty, management believes that the outcome of each lawsuit, claim or legal proceeding that is pending or threatened, or all of them combined, will not have a material adverse effect on our consolidated financial position or results of operations.
36
Table of Contents
Indemnification Agreements
In connection with certain facility transitions, we have agreed to indemnify certain operators in certain events. As of September 30, 2023, our maximum funding commitment under these indemnification agreements was approximately $ 9.1 million. Claims under these indemnification agreements generally may be made within 18 months to 72 months of the transition date. These indemnification agreements were provided to certain operators in connection with facility transitions and generally would be applicable in the event that the prior operators do not perform under their transition agreements.
Commitments
We have committed to fund the construction of new leased and mortgaged facilities, capital improvements and other commitments. We expect the funding of these commitments to be completed over the next several years. Our remaining commitments at September 30, 2023, are outlined in the table below (in thousands):
Lessor construction and capital commitments under lease agreements
$
194,048
Non-real estate loan commitments
43,143
Other real estate loan commitments
51,003
Construction and capital expenditure mortgage loan commitments
5,946
Total remaining commitments (1)
$
294,140
(1) Includes finance costs.
NOTE 19 – EARNINGS PER SHARE
The following tables set forth the computation of basic and diluted earnings per share:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
(in thousands, except per share amounts)
Numerator:
Net income available to common stockholders – basic
$
91,381
$
102,274
$
187,179
$
381,348
Add: net income attributable to OP Units
2,647
2,790
5,462
10,787
Net income available to common stockholders – diluted
$
94,028
$
105,064
$
192,641
$
392,135
Denominator:
Denominator for basic earnings per share
245,033
234,788
238,740
236,721
Effect of dilutive securities:
Common stock equivalents
3,825
1,744
2,701
1,138
Noncontrolling interest – Omega OP Units
7,097
6,752
6,974
6,863
Denominator for diluted earnings per share
255,955
243,284
248,415
244,722
Earnings per share – basic:
Net income available to common stockholders
$
0.37
$
0.44
$
0.78
$
1.61
Earnings per share – diluted:
Net income available to common stockholders
$
0.37
$
0.43
$
0.78
$
1.60
37
Table of Contents
NOTE 20 – SUPPLEMENTAL DISCLOSURE TO CONSOLIDATED STATEMENTS OF CASH FLOWS
The following are supplemental disclosures to the Consolidated Statements of Cash Flows for the nine months ended September 30, 2023 and 2022:
Nine Months Ended September 30,
2023
2022
(in thousands)
Reconciliation of cash and cash equivalents and restricted cash:
Cash and cash equivalents
$
554,705
$
134,855
Restricted cash
3,212
3,323
Cash, cash equivalents and restricted cash at end of period
$
557,917
$
138,178
Supplemental information:
Interest paid during the period, net of amounts capitalized
$
178,101
$
171,057
Taxes paid during the period
$
2,120
$
4,627
Non-cash investing activities:
Non-cash acquisition of real estate
$
—
$
( 9,818 )
Non-cash financing activities:
Non-cash contribution from noncontrolling member of consolidated joint venture
$
—
$
2,903
Change in fair value of hedges
$
4,242
$
113,590
Remeasurement of debt denominated in a foreign currency
$
283
$
( 5,462 )
NOTE 21 – SUBSEQUENT EVENTS
In October 2023, we acquired one facility in Maryland for $ 22.5 million and amended a lease with an existing operator to add the acquired facility. The initial annual cash yield is approximately 10 %, 2 % of which can be deferred and includes annual escalators of 2.5 %.
In October 2023, we funded a $ 29.5 million mortgage loan and a $ 8.7 mezzanine loan to a new operator for the purpose of acquiring two Pennsylvania facilities. The mortgage loan bears interest at 10 % and matures on October 1, 2026 . The mezzanine loan bears interest at 7 % and matures on October 1, 2028 . Interest is payable monthly in arrears for both loans; however, under certain conditions prior to August 31, 2025, the borrower can elect to pay a portion of interest as PIK interest for both loans. The maximum PIK interest allowable under the mortgage loan and mezzanine loan is $ 3.0 million and $ 0.6 million, respectively. The loans are secured by first and second mortgage liens on the two facilities.
Subsequent to quarter end, an additional 29 facilities previously leased to LaVie met the criteria to be classified as held for sale. In November 2023, we sold these facilities for $ 305.2 million in purchase consideration, which consisted of gross cash proceeds of $ 91.9 million and an aggregate $ 213.3 million pay-off made by the buyer, on Omega’s behalf, of the outstanding principal and accrued interest on 22 HUD mortgages on the sold properties. Concurrent with the sale, the Company amended the master lease with LaVie to reduce monthly rent to $ 3.4 million.
38
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.