~~During the three months ended~~The following table summarizes our investments in owned properties at March 31, 2019, we terminated a lease agreement and transitioned two operating senior housing communities under the lease agreement to a new operator. As a result of the lease termination, we wrote-off $1,926,000 straight-line rent receivable to contra-revenue2020 (dollar amounts in ~~accordance with the newly adopted ASC 842.~~thousands):


								Average
			Percentage		Number	Number of		Investment
	Gross		of		of	SNF	ALF	per
Type of Property	Investment		Investment		Properties ⁽¹⁾	Beds	Units	Bed/Unit
Assisted Living	$	876,319	60.9	%	107	—	6,164	$	142.17
Skilled Nursing		543,814	37.8	%	50	6,283	212	$	83.73
Under Development ⁽²⁾		6,684	0.5	%	—	—	—		—
Other ⁽³⁾		11,360	0.8	%	1	118	—		—
Total	$	1,438,177	100.0	%	158	6,401	6,376

(1)	We own properties in 27 states that are leased to 29 different operators.

(2)	Represents a 90-bed SNF development project located in Missouri.

(3)	Includes 3 parcels of land held-for-use, and 1 behavioral health care hospital.

Future minimum base rents receivable under the remaining non-cancelable terms of operating leases excluding the effects of straight-line rent receivable, amortization of lease incentives and renewal options are as follows (in thousands):


	Cash
	Rent ⁽¹⁾
2020	$	101,584
2021		127,050
2022		128,250
2023		129,900
2024		126,374
Thereafter		625,531

Annual Cash

Rent (1)

2019

$
101,223

2020

140,189

2021

131,128

2022

121,228

2023

124,492

Thereafter

729,390

(1)

~~(1)~~

Represents contractual ~~annual~~ cash rent, except for ~~four master leases~~Anthem Memory Care (“Anthem”) lease which ~~are~~is based on ~~agreed upon~~ cash ~~rents.~~rent received. See below for more information.

~~During~~Anthem operates 11 operational memory care communities under a master lease and was placed in default in 2017 ~~we issued a notice of default to Anthem Memory Care (“Anthem”)~~ resulting from Anthem’s partial payment of its minimum rent. However, we did not enforce our rights and remedies pertaining to the event of default, under the stipulation that Anthem ~~operates 11 memory care communities under a master lease.~~achieves sufficient performance and pays agreed upon rent. We currently ~~estimate~~anticipate that Anthem will pay ~~$7,500,000~~$9,900,000 of annual cash rent during ~~2019. This amount represents approximately 50% of the contractual amount due under the lease in 2019.~~2020. However, COVID-19 may adversely impact Anthem’s operating cash flow and ability to pay rent. In accordance with ~~the newly adopted~~ ASC 842 lease accounting guidance, at January 1, 2019, we evaluated the collectibility of straight-line rent receivable and lease incentive balances related to Anthem and determined that it was not probable that we would collect substantially all of the contractual lease obligations through maturity. Accordingly, we wrote-off the balances to equity as of January 1, 2019, as required by the ASC 842 transition guidance.

~~During 2017,~~ Preferred Care, Inc. (“Preferred Care”) and affiliated entities filed for Chapter 11 bankruptcy in 2017 as a result of a multi-million-dollar judgment in a lawsuit in Kentucky against Preferred Care and certain affiliated entities. ~~The affiliated entities named in the lawsuit operate properties in Kentucky and New Mexico.~~ Preferred Care ~~leases~~leased 24 properties (“Properties”) under ~~two~~2 master leases from us and ~~none of~~ the ~~24 properties are located in Kentucky or New Mexico. Those 24 properties are in Arizona, Colorado, Iowa, Kansas and Texas. The~~ Preferred Care operating entities that sublease those ~~properties~~Properties did not file for bankruptcy. ~~The court ordered deadline for affirmation or rejection of the lease has passed without action by Preferred Care, but they continue to pay rent to us in a timely manner.~~ In accordance with ~~the newly adopted~~ ASC 842 lease accounting guidance, at January 1, 2019, we evaluated the collectibility of straight-line rent receivable and lease incentive balances related to Preferred Care and determined ~~that~~ it was not probable that we would collect substantially all of the contractual lease obligations through maturity. Accordingly, we wrote-off the balances to equity as of January 1, 2019, as required by the ASC

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

842 transition guidance. ~~We are working with~~ Preferred Care did not affirm our master leases and subsequently filed for Chapter 7 bankruptcy in 2019. The monthly contractual obligation under the master leases was approximately $1,000,000, however, during the third quarter of 2019, Preferred Care began paying only $55,000 of monthly rent.

During the fourth quarter of 2019, we entered into multiple contracts to sell the Properties, all of which were completed during the first quarter of 2020. The combined net proceeds from the sales, including the 2019 transactions, was approximately $77,900,000 resulting in a total gain of approximately $44,000,000. The Properties had a combined net book value of $35,600,000. The 21 properties sold in the first quarter of 2020, which included 2,411 beds in Arizona, Colorado, Iowa, Kansas and Texas, were sold through multiple transactions and generated net proceeds of approximately $71,900,000. These 21 properties had a combined net book value of $29,100,000 and resulted in total gain on ~~options for~~sale of $43,900,000 in the ~~portfolio~~first quarter of 2020 which ~~may include re-leasing or selling some~~was recorded as Gain on sale of real estate, net in the ~~properties.~~consolidated statements of income and comprehensive income.

~~Table of Contents~~

~~LTC PROPERTIES, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~ ~~CONTINUED~~

~~(Unaudited)~~

days from the petition date to assume or reject the lease. However, the Bankruptcy Code also provides that the court may extend this initial 120-day period for an additional 90 days. Accordingly, Senior Care has requested, and the court has approved an additional 90 days, which ends on July 2, 2019, to assume or reject the lease. As security under the lease, we hold a letter of creditchallenges in ~~the amount of approximately $2,000,000, maintenance and repair escrows of approximately $2,200,000 and property tax escrows of approximately $1,800,000.~~December 2018. Senior Care did not pay us December 2018 rent ~~but has paid us January to April 2019 rent, real estate property tax~~ and ~~maintenance deposits. We have previously requested a consensual termination of the lease and have requested~~accordingly, in December 2018, we placed Senior Care ~~to reject our lease in bankruptcy.~~on a cash basis. In accordance with ~~the newly adopted~~ ASC 842 lease accounting guidance, at January 1, 2019, we evaluated the collectibility of straight-line rent receivable and lease incentive ~~balances~~balance related to Senior Care and determined ~~that~~ it was not probable that we would collect substantially all of the contractual lease obligations through maturity. Accordingly, we wrote-off the balances to equity as ~~required by the ASC 842 transition guidance. We are evaluating our options to transition or sell the properties under the lease with Senior Care.~~

~~During the three months ended March 31, 2019, we placed Thrive Senior Living, LLC. (“Thrive”) on a cash basis due to short-payment~~ of contractual rent in November 2018 and non-payment of rent in December 2018 totaling $700,000. This rent was subsequently received in 2019. Thrive has not paid January to April 2019 rent. Subsequent to March 31, 2019, we issued a notice of default to Thrive. In accordance with the newly adopted ASC 842 lease accounting guidance, at January 1, 2019, we evaluated the collectibility of straight-line rent receivable and lease incentive balances related to Thrive and determined that it was not probable that we would collect substantially all of the contractual lease obligations through maturity. Accordingly, we wrote-off the balances to equity as required by the ASC 842 transition guidance. ~~We are working with Thrive~~During 2019, we received a court ordered reimbursement from Senior Care for the December 2018 unpaid rent, late fees and ~~exploring~~legal costs totaling $1,596,000. In March 2020, Senior Care emerged from bankruptcy and affirmed our ~~options to maximize the value of these~~master lease. Senior Care is current on all its rent, real estate ~~assets.~~property tax escrow and maintenance deposits.

Our lease structure contains fixed annual rental escalations, which are generally recognized on a straight-line basis over the minimum lease period. Certain leases have annual rental escalations that are contingent upon changes in the Consumer Price Index and/or changes in the gross operating revenues of the property.

~~Table of Contents~~

~~LTC PROPERTIES, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~ ~~CONTINUED~~

~~(Unaudited)~~

The following table summarizes components of our rental income for the three months ended March 31, ~~2019~~2020 and ~~2018~~2019 (in thousands):


Rental Income		2020			2019
Base cash rental income	$	33,015		$	33,914
Variable cash rental income		4,282	⁽¹⁾		4,485	⁽¹⁾
Straight-line rent		839			1,238
Adjustment for collectibility of rental income		—			(1,926)	⁽²⁾
Amortization of lease incentives		(101)			(87)
Total	$	38,035		$	37,624

Rental Income

2019

2018

Base cash rental income

$
24,314
(1)
$
31,455

Variable cash rental income

4,485
(2)

150
(2)
Straight-line rent receivable

1,238
(3)

3,440

Adjustment for collectibility

(1,926)
(4)

—

Amortization of lease incentives

(87)

(540)

Total

$
28,024

$
34,505

(1)

~~(1)~~

~~Decreased due~~The variable rental income for the three months ended March 31, 2020, includes $60 related to ~~recognition of $9,600 of cash rent received from Anthem, Preferred Care, Senior Care and Thrive as contra-expense titled~~ ~~Recovery of written-off straight-line rent receivable~~ ~~on the consolidated statements of~~contingent rental income and ~~comprehensive income and decreased rent from properties sold in 2018, partially offset due~~$4,222 related to ~~increased rent from acquisitions, developments and capital improvement projects. See~~ ~~Note 1. General~~ ~~for further discussion.~~

~~(2)~~

our real estate taxes which were reimbursed by our operators. The ~~2019~~ variable rental income for the three months ended March 31, 2019 includes $150 related to contingent rental income and $4,335 related to our real estate taxes which were reimbursed by our operators. Per the provisions of ASC 842, any lessor cost, paid by the lessor and reimbursed by the lessee, must be included as a lease payment.

(2)

During the first quarter of 2019, we terminated a lease agreement and transitioned 2 operating seniors housing communities under the lease agreement to a new operator. As ~~discussed above, we adopted ASC 842 using~~ a ~~modified retrospective approach as~~result of the ~~adoption date of January 1, 2019. Accordingly,~~lease termination, we ~~are not required to report this revenue stream for periods prior to January 1, 2019.~~

~~(3)~~

In accordance with the newly adopted ASC 842 lease accounting guidance, we evaluated the collectibility of lease payments through maturity and determined that it was not probable that we would collect substantially all of the contractual obligations from Anthem, Thrive, Preferred Care and Senior Care leases through maturity. Decreased due to these leases are placed on cash-basis.

~~(4)~~

~~Represents write-off of~~wrote-off $1,926 straight-line rent receivable ~~related~~ to ~~a terminated lease discussed above.~~

contra-revenue in accordance with ASC 842.

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

Some of our lease agreements provide purchase options allowing the lessees to purchase the properties they currently lease from us. The following table summarizes information about purchase options included in our lease agreements (dollar amount in thousands):


	Type	Number
	of	of		Gross		Carrying	Option
State	Property	Properties		Investments		Value	Window
California	ALF/MC	2	$	38,895	$	36,307	2024-2029
California	ALF	2		29,655		16,588	2021-TBD	⁽¹⁾
Florida	MC	1		14,201		12,670	2028-2029
Kentucky and Ohio	MC	2		30,152		27,698	2028-2029
Texas	MC	2		25,265		24,180	2025-2027
South Carolina	ALF/MC	1		11,680		10,648	2028-2029
Total			$	149,848	$	128,091

Type

Number

of

of

Gross

Carrying

Option
State

Property

Properties

Investments

Value

Window
California

ALF/MC

2

$
38,895

$
37,248

2024-2029
Kansas

MC

2

25,692

23,727

2019-2021
Texas

MC

2

25,265

24,800

2025-2027
Virginia

ALF/MC

1

16,890

16,822

2026-2029
Total

$
106,742

$
102,597

(1)	The option window ending date will be either 24 months or 48 months after the option window commences, based on certain contingencies.

On March 11, 2020, the World Health Organization declared the outbreak of COVID-19 as a pandemic, and on March 13, 2020, the United States declared a national emergency with regard to COVID-19. As required by ASC 842, we assess the collectibility of our lease payments through maturity on a quarterly basis. At March 31, 2020, in conjunction with the rising levels of uncertainty related to the adverse effects of COVID-19, we assessed the probability of collecting substantially all of our lease payments through maturity and concluded that we did not have sufficient information available to evaluate the impact of COVID-19 on the collectibility of our lease payments. The extent to which COVID-19 could impact our operators and the collectibility of our future lease payments will depend on the future developments including the financial impact significance and the duration of the pandemic. We will continue to evaluate the collectibility of our lease payments through maturity on a quarterly basis, including the financial impact of COVID-19. If we determine that we do not have the level of collectibility certainty required by ASC 842 related to certain operators, all or a portion of our straight-line rent receivable and other lease receivables will be written-off. In recognition of the unique conditions affecting our operators, we have agreed to rent deferrals for certain operators totaling $772,000 for April 2020, of which $137,000 was returned back to us. The $772,000 April rent deferrals represent approximately 7% of our April contractual rent.

Acquisitions and Developments: The following table summarizes our ~~acquisition~~acquisitions for the three months ended March 31, 2020 and 2019 (dollar amounts in thousands):


						Total		Number	Number
		Purchase		Transaction		Acquisition		of	of
Year	Type of Property	Price		Costs ⁽¹⁾		Costs		Properties	Beds/Units
2020	Skilled Nursing ⁽²⁾	$	13,500	$	81	$	13,581	1	140

2019	Assisted Living ⁽³⁾	$	16,719	$	171	$	16,890	1	74

Total

Number

Number

Purchase

Transaction

Acquisition

of

of
Year

Type of Property

Price

Costs (1)

Costs

Properties

Beds/Units
2019

Assisted Living (2)

$
16,719

$
171

$
16,890

1

74

(1)

~~(1)~~

Represents cost associated with our acquisitions; however, upon adoption of ASU 2017-01, our acquisitions meet the definition of an asset acquisition resulting in capitalization of transaction costs to the properties’ basis. For our land purchases with forward development commitments, transaction costs are capitalized as part of construction in progress. Transaction costs per our ~~consolidated statements~~Consolidated Statements of ~~income~~Income and ~~comprehensive income~~Comprehensive Income represents current and prior year transaction costs due to timing and terminated transactions.

(2)	~~(2)~~We acquired a SNF located in Texas.

(3)

We entered into a joint venture (“JV”) (consolidated on our financial statements) to purchase an existing operational 74-unit ALF/MC community. The non-controlling partner contributed $919 of equity and we contributed $15,971 in cash. Our economic interest in the real estate JV is approximately 95%.

1412

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

During the three months ended March 31, ~~2019~~2020 and ~~2018,~~2019, we invested ~~the~~the following in development and improvement projects (in thousands):


	Three Months Ended March 31,
	2019				2018

									2020				2019
Type of Property	Developments		Improvements		Developments			Improvements	Developments		Improvements		Developments		Improvements
Assisted Living Communities	$	4,507	$	256	$	6,803	$	122	$	2,386	$	1,116	$	4,507	$	256
Skilled Nursing Centers		2,450		—		1,788		279		2,468		3		2,450		—
Other		—		3		—		133		—		—		—		3
Total	$	6,957	$	259	$	8,591	$	534	$	4,854	$	1,119	$	6,957	$	259

Completed Developments. The following table summarizes our completed ~~development~~developments during the three months ended March 31, 2020 and 2019 (dollar amounts in thousands):

Number

Type

Number

Total

Year

Type of Project

Properties

Property

Beds/Units

State

Investment

2020

Development ⁽¹⁾

ALF/MC

Oregon

16,341

2019

Development

SNF

143

Kentucky

24,974

Number

Type

Number

of

of

of

Total

Type of Project

Properties

Property

Beds/Units

State

Investment

Development

1

SNF

143

Kentucky

$
22,451

(1)	Certificate of occupancy was received in March 2020, however, due to the COVID-19 pandemic, we have consented to delay the opening of this community to a later date to be determined.

Properties ~~held-for-sale~~. Sold. The following table summarizes ~~our~~ property ~~held-for-sale as of~~sales during the three months ended March 31, 2020 and 2019~~(dollar~~ (dollar amounts in thousands):


		Type		Number		Number										��
		of		of		of			Sales			Carrying			Net
Year	State	Properties		Properties		Beds/Units			Price			Value			Gain
2020	Arizona	SNF		1		194		$	12,550		$	2,229		$	10,293
	Colorado	SNF		3		275			15,000			4,271			10,365
	Iowa	SNF	⁽¹⁾	7		544			14,500			4,886			8,914
	Kansas	SNF		3		250			9,750			7,438			1,994
	Texas	SNF		7		1,148			23,000			10,260			12,288
Total 2020 ⁽²⁾				21	⁽²⁾	2,411	⁽²⁾	$	74,800	⁽²⁾	$	29,084	⁽²⁾	$	43,854	⁽²⁾

2019	N/A	N/A		—		—		$	—		$	—		$	—

(

Type

Number

Number

of

of

Gross

Accumulated

of
State

Property

Properties

Investment

Depreciation

Beds/units
Texas

ILF

1

5,746

1,916

140

(1)	This transaction includes a holdback of $838 which is held in an interest-bearing account with an escrow holder on behalf of the buyer for potential specific losses. Using the expected value model per ASC Topic 606, Contracts with Customers, we estimated and recorded the holdback value of $471.

(2)	Properties sold within the Preferred Care portfolio.

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

Mortgage Loans. The following table summarizes our investments in mortgage loans secured by first mortgages at March 31, ~~2019~~ 2020 (dollar amounts in thousands):


				Type	Percentage		Number of			Investment
		Gross		of	of				SNF	per
Interest Rate ⁽¹⁾	Maturity	Investment		Property	Investment		Loans ⁽²⁾	Properties ⁽³⁾	Beds	Bed/Unit
9.9%	2043	$	186,159	SNF	72.4	%	1	15	1,941	$	95.91
9.2%	2045		36,362	SNF	14.2	%	1	4	501	$	72.58
9.4%	2045		19,513	SNF	7.6	%	1	2	205	$	95.19
9.6%	2045		14,925	SNF	5.8	%	1	1	157	$	95.06
Total		$	256,959		100.0	%	4	22	2,804	$	91.64

Type

Percentage

Number of

Investment

Gross

of

of

SNF

per
Interest Rate (1)

Maturity

Investment

Property

Investment

Loans (2)

Properties (3)

Beds

Bed/Unit
9.7%

2043

$
186,369

SNF

75.5
%
1

15

2,029

$
91.85
9.2%

2045

34,038

SNF

13.8
%
1

4

501

$
67.94
9.4%

2045

14,950

SNF

6.1
%
1

1

157

$
95.22
9.4%

2020

11,418

SNF

4.6
%
1

2

205

$
55.70
Total

$
246,775

100.0
%
4

22

2,892

$
85.33

(1)

~~(1)~~

The majority of the mortgage loans provide for annual increases in the interest rate after a certain time period based upon a specified increase of 2.25%.

(2)

~~(2)~~

Some loans contain certain guarantees, provide for certain facility fees and the majority of the mortgage loans have a 30-year term.

(3)

~~(3)~~

The properties securing these mortgage loans are located in ~~one~~1 state and are operated by ~~one~~1 operator.

~~Table of Contents~~

~~LTC PROPERTIES, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~ ~~CONTINUED~~

~~(Unaudited)~~

The following table summarizes our mortgage loan activity for the three months ended March 31, 2020 and 2019 ~~and 2018~~ (in thousands):

Three Months Ended March 31,

2019

2018

Originations and funding under mortgage loans receivable

$
1,454

$
9,610
(1)
Scheduled principal payments received

(65)

(37)

Mortgage loan (premiums)

—

(1)

Provision for loan loss reserve

(14)

(96)

Net increase in mortgage loans receivable

$
1,375

$
9,476



	2020		2019
Originations and funding under mortgage loans receivable	$	366	$	1,454
Scheduled principal payments received		(65)		(65)
Mortgage loan premium amortization		(1)		—
Provision for loan loss reserve		(3)		(14)
Net increase in mortgage loans receivable	$	297	$	1,375

~~(1)~~

~~During 2018, we funded an additional $7,400 under an existing mortgage loan for the purchase of a 112-bed skilled nursing center~~Investment in ~~Michigan. The incremental funding bears interest at 8.7%, fixed for five years, and escalating by 2.25% thereafter.~~Unconsolidated Joint Ventures

~~3.Investment in Unconsolidated Joint Ventures~~

~~Our investments in unconsolidated joint ventures consists of a preferred equity investment and a mezzanine loan which is accounted for as unconsolidated joint ventures in accordance with GAAP.~~ The following table summarizes our ~~investments~~investment in an unconsolidated joint ~~ventures~~ venture as of March 31, 2020 (dollar amounts in thousands):

Type

Total

Contractual

Number

Preferred

Cash

Investment

Carrying

State

Properties

Investment

Return

Portion

Beds/ Units

Commitment

Value

Arizona

ALF/MC/ILF

Preferred Equity

⁽¹⁾

⁽²⁾

585

—

19,061

⁽³⁾

Total

585

—

19,061

Type

Type

Total

Currently

Number

of

of

Preferred

Paid in

of

Investment

Carrying

State

Properties

Investment

Return

Cash

Beds/ Units

Commitment

Value

Arizona

ALF/MC/ILF

Preferred Equity
(1)
15
%

7
%

585

$
25,650

$
24,325

Florida

ALF/IL/MC

Mezzanine
(2)
15
%

15
%

99

2,900
(3)

3,190
(3)
Total

684

$
28,550

$
27,515

(1)

~~(1)~~

We have concluded that the JV is a variable interest entity (“VIE”) in accordance with GAAP. However, because we do not control the entity, nor do we have any role in the day-to-day management, we are not the primary beneficiary of the JV. Therefore, we account for the JV investment using the equity method.

(2)	~~(2)~~Effective second quarter of 2019, this JV was placed on the cash basis due to delinquency of our preferred return.

(3)	During the fourth quarter of 2019, we recorded an impairment loss of $5,500 to write-down our preferred equity investment to its estimated fair value. See below for more detail.

During the fourth quarter of 2019, the JV in which we hold our preferred equity investment signed a contract to sell the 4 properties comprising the JV(“Properties”). The contract was subject to standard due diligence and other contingencies to close, all of which were met in January 2020. Accordingly, based on the information available to us regarding alternatives and courses of action, we performed a recoverability test on the carrying value of our preferred equity investment and concluded

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

that a portion of our preferred equity investment will not be recoverable. Therefore, we recorded an impairment loss from investment in unconsolidated joint ventures of $5,500,000 and wrote our preferred equity investment down to its estimated fair value. In April 2020, the Properties were sold and we received partial liquidation proceeds of $17,200,000. We anticipate receiving additional proceeds of approximately $1,300,000 and expect to recognize a loss on liquidation of unconsolidated joint ventures of approximately $600,000 in the second quarter of 2020 related to the dissolution of this joint venture.

The following table summarizes our capital contributions, income recognized, and cash interest received related to our investments in unconsolidated joint ventures for the three months ended March31, 2020 and 2019 (in thousands):


	Type
	of			Capital			Income			Cash Interest
Year	Properties			Contribution			Recognized			Received
2020	ALF/MC/ILF		$	58		$	231		$	231
Total			$	58		$	231		$	231

2019	ALF/MC/ILF		$	293		$	553		$	552
	ALF/ILF/MC	⁽¹⁾		—	⁽¹⁾		128	⁽¹⁾		121	⁽¹⁾
	ALF/MC	⁽²⁾		—	⁽²⁾		404	⁽²⁾		432	⁽²⁾
Total			$	293		$	1,085		$	1,105

(1)

We ~~evaluated this acquisition, development and construction (“ADC”)~~had a $2,900 mezzanine loan commitment for a 99-unit seniors housing community in Florida with a total preferred return of 15%. The mezzanine loan was an ADC arrangement which we determined it to have characteristics similar to a jointly-owned arrangement and ~~determined that the characteristics are similar to jointly-owned investments or partnerships, and accordingly, this investment is accounted for~~recorded it as an unconsolidated joint ~~venture under the equity method of accounting instead of loan accounting.~~

~~(3)~~

venture. Since interest payments were deferred and no interest was recorded for the first twelve months of the loan, we used the effective interest method in accordance with GAAP to recognize interest income and recorded the difference between the effective interest income and cash interest income to the loan principal balance. During the third quarter of 2019, the mezzanine loan was paid off.

(2)

We had a $3,400 mezzanine loan commitment for the development of a 127-unit seniors housing community in Florida with a total preferred return of 15%. The mezzanine loan was an ADC arrangement which we determined it to have characteristics similar to a jointly-owned arrangement and recorded it as an unconsolidated joint venture. During the first quarter of 2019, the mezzanine loan was paid off.

4.	Notes Receivable

~~Table of Contents~~

~~LTC PROPERTIES, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~ ~~CONTINUED~~

~~(Unaudited)~~

~~The following table summarizes our capital contributions, income recognized, and cash interest received related to our investments in unconsolidated joint ventures~~ ~~(in thousands):~~

Type

of

Capital

Income

Cash Interest

Year

Properties

Contribution

Recognized

Received

2019

ALF/MC/ILF

$
293

$
553

$
552

ALF/IL/MC

—

128

121

ALF/MC
(1)

—
(1)

404
(1)

432
(1)
Total 2019

$
293

$
1,085

$
1,105

2018

ALF/MC/ILF

380

429

446

ALF/IL/MC

—

128

97

ALF/MC
(1)

—
(1)

74
(1)

—
(1)
Total 2018

$
380

$
631

$
543

~~(1)~~ We had a $3,400 mezzanine loan commitment for the development of a 127-unit seniors housing community in Florida with a total preferred return of 15%. The mezzanine loan was an ADC arrangement which we determined it to have characteristics similar to a jointly-owned arrangement and recorded it as an unconsolidated joint venture. During the first quarter of 2019, the mezzanine loan was paid off.

4.~~Notes Receivable~~

Notes receivable consists of mezzanine loans and other loan arrangements. The following table is a summary of our notes receivable components as of March 31, ~~2019~~2020 and December 31, ~~2018~~ 2019 (in thousands):


	March 31, 2020		December 31, 2019
Mezzanine loans	$	13,284	$	13,284
Other loans		4,664		4,824
Notes receivable reserve		(179)		(181)
Total	$	17,769	$	17,927

At March 31, 2019

At December 31, 2018

Mezzanine loans
$
16,700

$
9,868

Other loans

3,056

2,975

Notes receivable reserve

(198)

(128)

Total
$
19,558

$
12,715

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

The following ~~tables~~table summarizes our notes receivable activity for the three months ended March 31, 2020 and 2019 ~~and 2018~~ (~~dollar amounts~~ in ~~thousands~~)thousands):


	Three Months Ended March 31,
		2020			2019
Advances under notes receivable	$	141		$	6,953
Principal payments received under notes receivable		—			(41)
Reclassified to lease incentives		(300)	⁽¹⁾		—
Notes receivable reserve		1			(69)
Total	$	(158)		$	6,843

Three Months Ended March 31,

2019

2018

Advances under notes receivable
$
6,953

$
—

Principal payments received under notes receivable

(41)

—

Notes receivable reserve

(69)

—

Total
$
6,843

$
—

(1)	Represents an interim working capital loan related to a development project which matured upon completion of the development project and commencement of the lease.

5.	Lease Incentives

~~Table of Contents~~

~~LTC PROPERTIES, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~ ~~CONTINUED~~

~~(Unaudited)~~

~~5.Lease Incentives~~

~~The following summarizes~~Our lease ~~incentives by component as of~~incentive balances at March 31, ~~2019~~2020 and December 31, ~~2018~~ 2019 are as follows (in thousands):

At March 31, 2019

At December 31, 2018
Non-contingent lease incentives

$
2,263

$
14,443


		March 31, 2020		December 31, 2019
Non-contingent lease incentives	$	2,764	$	2,552

The following table summarizes our lease ~~incentive~~incentives activity for the three months ended March 31, 2020 and 2019 ~~and 2018~~(in thousands):


	2020							2019
		Funding		Amortization		Reclassification			Funding		Amortization		Write-off
Non-contingent lease incentives	$	13	$	(101)	$	300	⁽¹⁾	$	—	$	(87)	$	(12,093)	⁽²⁾

Three Months Ended March 31,

2019

2018

Funding

Amortization

Adjustment

Funding

Amortization

Non-contingent lease incentives

$
—

$
(87)

$
(12,093)
(1)
$
380

$
(421)

Contingent lease incentives

—

—

—

—

(119)

Net increase (decrease) in lease incentives

$
—

$
(87)

$
(12,093)

$
380

$
(540)

(1)	~~(1)~~We reclassified a $300 interim working capital loan as lease incentive. See Note 4. Notes Receivable for further discussion.

(2)

In accordance with ~~the newly adopted~~ ASC 842 lease standard adopted on January 1, 2019, we wrote-off $12,093 of lease incentives related to leases for which we determined it is not probable we will collect substantially all of the contractual lease obligation through maturity. See Note 1. General for further discussion.

Non-contingent lease incentives represent payments made to our lessees for various reasons including entering into a new lease or lease amendments and extensions. Contingent lease incentives represent potential contingent earn-out payments that may be made to our lessees in the future, as part of our lease agreements. From time to time, we may commit to provide contingent payments to our lessees, upon our properties achieving certain rent coverage ratios. Once the contingent payment becomes probable and estimable, the contingent payment is recorded as a lease incentive. Lease incentives are amortized as a yield adjustment to rental income over the remaining life of the lease.

Table of Contents

6.~~Debt Obligations~~LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

6.	Debt Obligations

Bank Borrowings. ~~During 2018, weamended and restated our~~We have an unsecured credit agreement ~~to replace the previous unsecured credit agreement, prior to its expiration on October 14, 2018. The amended credit agreement maintains the $600,000,000~~that provides for a revolving aggregate commitment of the lenders ~~under the prior agreement and provides for~~of up to $600,000,000 with the opportunity to increase the commitment size of the credit agreement up to a total of $1,000,000,000. The ~~amended~~unsecured credit agreement ~~extends the maturity of the credit agreement to~~matures on June 27, 2022 and provides for a one-year extension option at our discretion, subject to customary conditions. ~~Additionally, the amended credit agreement decreases the interest rate margins and converts from the payment of unused commitment fees to a facility fee.~~ Based on our leverage at March 31, ~~2019,~~2020, the facility provides for interest annually at LIBOR plus 115 basis points and a facility fee of 20 basis points. At March 31, ~~2019,~~2020, we were in compliance with all covenants.

Senior Unsecured Notes. We ~~have~~had a $337,500,000 shelf agreement with availability of $21,500,000 with affiliates and managed accounts of ~~Prudential Investment Management,~~PGIM, Inc. (“Prudential”). which expired on February 16, 2020.

~~Table of Contents~~

~~LTC PROPERTIES, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~ ~~CONTINUED~~

~~(Unaudited)~~

The debt obligations by component as of March 31, ~~2019~~2020 and December 31, ~~2018~~2019 are as follows (dollar amounts in thousands):


		At March 31, 2020				At December 31, 2019
	Applicable			Available				Available
	Interest	Outstanding		for		Outstanding		for
Debt Obligations	Rate ⁽¹⁾	Balance		Borrowing		Balance		Borrowing
Bank borrowings	2.22%	$	89,900	$	510,100	$	93,900	$	506,100
Senior unsecured notes, net of debt issue costs	4.39%		599,527		—		599,488		21,500
Total	4.10%	$	689,427	$	510,100	$	693,388	$	527,600

At March 31, 2019

At December 31, 2018

Applicable

Available

Available

Interest

Outstanding

for

Outstanding

for

Debt Obligations

Rate (1)

Balance

Borrowing

Balance

Borrowing

Bank borrowings

3.83%

$
146,900

$
453,100

$
112,000

$
488,000

Senior unsecured notes, net of debt issue costs

4.49%

528,900

98,000

533,029

93,833

Total

4.35%

$
675,800

$
551,100

$
645,029

$
581,833

(1)

~~(1)~~

Represents weighted average of interest rate as of March 31, ~~2019.~~

2020.

Our borrowings and repayments are as follows (in thousands):


	Three Months Ended March 31,
	2019				2018

									Three Months Ended March 31,
									2020				2019
Debt Obligations		Borrowings		Repayments	Borrowings		Repayments			Borrowings		Repayments	Borrowings		Repayments
Bank borrowings	$	36,900	$	(2,000)	$	24,000	$	—	$	24,000	$	(28,000)	$	36,900	$	(2,000)
Senior unsecured notes		—		(4,167)		—		(4,166)		—		—		—		(4,167)
Total	$	36,900	$	(6,167)	$	24,000	$	(4,166)	$	24,000	$	(28,000)	$	36,900	$	(6,167)

7.	Equity

~~7.Equity~~

Common Stock. We have separate equity distribution agreements (collectively, “Equity Distribution ~~Agreement”~~Agreements”) to offer and sell, from time to time, up to $200,000,000 in aggregate offering price of shares of our common stock. As of March 31, ~~2019, no~~2020, 0 shares had been issued under the Equity Distribution ~~Agreement.~~Agreements. Accordingly, at March 31, ~~2019,~~2020, we had $200,000,000 available under the Equity Distribution ~~Agreement.~~Agreements.

During the three months ended March 31, ~~2019~~2020 and ~~2018,~~2019, we acquired ~~44,543~~76,067 shares and ~~28,256~~44,543 shares, respectively, of common stock held by employees who tendered owned shares to satisfy tax withholding obligations.

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

Stock Repurchase Plan. During the first quarter of 2020, our Board of Directors authorized the repurchase of up to 5,000,000 outstanding shares of common stock.During the three months ended March 31, 2020, we purchased 615,827 shares at an average price of $29.25 per share, including commissions, for a total purchase price of approximately $18,000,000. Due to the rising level of uncertainty in financial markets and the adverse effects of COVID-19 on the public health and our operators, our Board of Directors terminated the stock repurchase plan on March 25, 2020.

Non-controlling Interests. We have entered into partnerships to develop and/or own real estate. Given that our limited members do not have the substantive kick-out rights, liquidation rights, or participation rights, we have concluded that the partnerships are VIEs. As we exercise power over and receive benefits from the VIEs, we are considered the primary beneficiary. Accordingly, we consolidate the VIEs and record the non-controlling interests at cost.

~~Table of Contents~~

~~LTC PROPERTIES, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~ ~~CONTINUED~~

~~(Unaudited)~~

As of March ~~31, 2019,~~31,2020, we have the following consolidated VIEs (~~dollar amounts~~ in thousands):

Gross

Investment

Property

Consolidated

Non-Controlling

Year

Purpose

Type

State

Assets

Interests

2019

Owned real estate

ALF/MC

VA

$
16,890

$
919

2018

Owned real estate

ILF

OR

14,400
(1)

2,857
(1)
2018

Owned real estate and development

UDP

OR

6,193
(1)

1,081
(1)
2017

Owned real estate and development

UDP

WI

19,759
(2)

2,272
(2)
2017

Owned real estate

ALF/MC

SC

11,451

1,263

Total

$
68,693

$
8,392

~~(1)~~

We entered into a joint venture (“JV”) to develop, purchase and own senior housing properties. During the second quarter of 2018, the JV purchased land for the development of a 78-unit ALF/MC for a total anticipated project cost of $18,108. The non-controlling partner contributed $1,081 of cash and we committed to fund the remaining $17,027 project cost. During the third quarter of 2018, in a sale-leaseback transaction, the JV purchased an existing operational 89-unit ILF adjacent to the 78-unit ALF/MC we are developing for $14,400. The non-controlling partner contributed $2,857 of equity and we contributed $11,543 in cash. Upon completion of the development project, our combined economic interest in the JV will be approximately 88%. We account for the JV on a consolidated basis.


					Gross
Investment		Property			Consolidated		Non-Controlling
Year	Purpose	Type	State		Assets		Interests
2019	Owned real estate	ALF/MC	VA	$	16,895	$	919
2018	Owned real estate	ILF	OR		14,400		2,857
2018	Owned real estate and development	ALF/MC	OR		16,341		1,081
2017	Owned real estate and development	ILF/ALF/MC	WI		22,009		2,305
2017	Owned real estate	ALF/MC	SC		11,680		1,264
Total				$	81,325	$	8,426

~~(2)~~

~~We entered into a partnership to own the real estate and develop a 110-unit ILF/ALF/MC community in Wisconsin. The commitment totals approximately $22,471.~~

Available Shelf Registration.We have an automatic shelf registration statement on file with the SEC, and currently have the ability to file additional automatic shelf registration statements, to provide us with capacity to publicly offer an indeterminate amount of common stock, preferred stock, warrants, debt, depositary shares, or units. We may from time to time raise capital under our automatic shelf registration statement in amounts, at prices, and on terms to be announced when and if the securities are offered. The specifics of any future offerings, along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of the offering. Our shelf registration statement expires on February 28, 2022.

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

Distributions. We declared and paid the following cash dividends (in thousands):


	Three Months Ended March 31,
	2020						2019
	Declared			Paid			Declared			Paid
Common Stock ⁽¹⁾	$	23,167	⁽²⁾	$	23,167	⁽²⁾	$	22,931	⁽³⁾	$	22,931	⁽³⁾

Three Months Ended March 31,

2019

2018

Declared

Paid

Declared

Paid

Common Stock

$
22,931
(1)
$
22,931
(1)
$
22,578
(1)
$
22,578
(1)

(1)

~~(1)~~

Represents $0.19 per share per month for the three months ended March 31, ~~2019~~2020 and ~~2018.~~

2019.

(2)	Includes $586 related to the vesting of performance-based stock units.

(3)	Includes $300 related to the vesting of performance-based stock units.

In April ~~2019,~~2020, we declared a monthly cash dividend of $0.19 per share on our common stock for the months of April, May and June ~~2019,~~2020, payable on April 30, May ~~31,~~29, and June ~~28, 2019,~~30, 2020, respectively, to stockholders of record on April 22, May ~~23,~~21, and June ~~20, 2019,~~22, 2020, respectively.

Stock-Based Compensation. Under our 2015 Equity Participation Plan (“the 2015 Plan”), 1,400,000 shares of common stock have been reserved for awards, including nonqualified stock option grants and restricted stock grants to officers, employees, non-employee directors and consultants. The terms of the awards granted under the 2015 Plan are set by our compensation committee at its discretion.

~~Table of Contents~~

~~LTC PROPERTIES, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~ ~~CONTINUED~~

~~(Unaudited)~~

At March 31, ~~2019,~~2020, we had ~~20,000~~15,000 stock options outstanding and exercisable. During the three months ended March 31, 2020 and 2019, ~~and 2018, no~~0 stock options were ~~granted. The stock options exercised during the three months ended March 31, 2019 and 2018 were as follows:~~granted or exercised.

Weighted

Average

Options

Exercise

Option

Market

Exercised

Price

Value

Value (1)

2019

—

$
n.a

$
—

$
—

2018

5,000

$
24.65

$
123,000

$
205,000

~~(1)~~

~~As of exercise date.~~

The following table summarizes our restricted stock and performance-based stock units activity for the three months ended March 31, ~~2019~~2020 and ~~2018:~~2019:


	Three Months Ended March 31,
	2020			2019
Outstanding, January 1		345,633			325,750
Granted		142,491			139,112
Vested		(156,555)	⁽¹⁾		(117,997)	⁽²⁾
Outstanding, March 31		331,569			346,865

Three Months Ended March 31,

2019

2018

Outstanding, January 1

325,750

244,181

Granted

139,112

147,990

Vested

(117,997)
(1)

(61,733)

Outstanding, March 31

346,865

330,438

(1)	~~(1)~~Includes 81,574 performance-based stock units.

(2)

Includes 48,225 performance-based stock units.

During the three months ended March 31, ~~2019~~2020 and ~~2018,~~2019, we granted restricted stock and performance-based stock units under the 2015 Plan as follows:


	No. of	Price per
Year	Shares/Units	Share		Vesting Period
2020	76,464	$	48.95	ratably over 3 years
	66,027	$	49.98	TSR targets ⁽¹⁾
	142,491

2019	78,276	$	46.54	ratably over 3 years
	60,836	$	46.54	TSR targets ⁽¹⁾
	139,112

No. of

Price per

Year

Shares/Units

Share

Vesting Period

2019

78,276

$
46.54

ratably over 3 years

60,836

$
46.54

TSR targets (1)

139,112

2018

81,819

$
38.18

ratably over 3 years

66,171

$
38.18

TSR targets (1)

147,990

(1)

~~(1)~~

Vesting is based on achieving certain total shareholder return (“TSR”) targets in 4 years with acceleration opportunity in 3 ~~years.~~

years.

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

Compensation expense recognized related to the vesting of restricted common stock and performance-based stock units for the three months ended March 31, 2020 and 2019 were $1,777,000 and ~~2018 were~~ $1,689,000, ~~and $1,376,000,~~ respectively. At March 31, ~~2019,~~2020, the remaining compensation expense to be recognized related to the future service period of unvested outstanding restricted common stock and performance-based stock units are as follows (in thousands):


	Remaining
	Compensation
Vesting Date	Expense
2020	$	4,993
2021		4,851
2022		2,536
2023		196
Total	$	12,576

8.	Commitments and Contingencies

Remaining

Compensation
Vesting Date

Expense
2019

$
4,655
2020

4,461
2021

2,503
2022

189
Total

$
11,808

~~Table of Contents~~

~~LTC PROPERTIES, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~ ~~CONTINUED~~

~~(Unaudited)~~

8.~~Commitments and Contingencies~~

At March 31, ~~2019,~~2020, we had commitments as follows (in thousands):


						Total
	Investment			2020		Commitment		Remaining
	Commitment			Funding		Funded		Commitment
Real estate properties(Note 2. Real Estate Investments)	$	41,336	⁽¹⁾	$	5,602	$	23,963	$	17,373
Accrued incentives and earn-out liabilities (Note 5. Lease Incentives)		10,500			—		—		10,500
Mortgage loans (Note 2. Real Estate Investments)		27,200	⁽²⁾		326		6,271		20,929
Notes receivable (Note 4. Notes Receivable)		1,354			50		50		1,304
Total	$	80,390		$	5,978	$	30,284	$	50,106

Total

Investment

2019

Commitment

Remaining

Commitment

Funding

Funded

Commitment
Real estate properties (Note 2. Real Estate Investments)

$
77,882
(1)
$
7,216

$
53,003

$
24,879
Accrued incentives and earn-out liabilities

9,000

—

—

9,000
Mortgage loans (Note 2. Real Estate Investments)

64,200
(2)

1,454

20,045

44,155
Joint venture investments (Note 3. Investments in Unconsolidated Joint Ventures)

25,650

293

23,976

1,674
Notes receivable (Note 4. Notes Receivable)

300

14

39

261
Total

$
177,032

$
8,977

$
97,063

$
79,969

(1)

~~(1)~~

Represents commitments to purchase land and improvements, if applicable, and to develop, re-develop, renovate or expand seniors housing and health care properties.

(2)

~~(2)~~

Represents ~~$35,700~~$9,200 of commitments to expand and renovate the seniors housing and health care properties securing the mortgage loans and ~~$28,500~~$18,000 represents contingent funding upon the borrower achieving certain coverage ratios.

Also, some of our lease agreements provide purchase options allowing the lessee to purchase the properties they currently lease from us. See Note 2. Real Estate Investments for a table summarizing information about our purchase options.

We are a party from time to time to various general and professional liability claims and lawsuits asserted against the lessees or borrowers of our properties, which in our opinion are not singularly or in the aggregate material to our results of operations or financial condition. These types of claims and lawsuits may include matters involving general or professional liability, which we believe under applicable legal principles are not our responsibility as a non-possessory landlord or mortgage holder. We believe that these matters are the responsibility of our lessees and borrowers pursuant to general legal principles and pursuant to insurance and indemnification provisions in the applicable leases or mortgages. We intend to continue to vigorously defend such claims.

9.~~Major Operators~~20

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

9.	Major Operators

We have ~~three~~2 operators from each of which we derive ~~approximately~~ 10% or more of our combined rental revenue and interest income from mortgage loans. The following table sets forth information regarding our major operators as of March 31, ~~2019:~~2020:


	Number of		Number of		Percentage of
			SNF	ALF	Total		Total
Operator	SNF	ALF	Beds	Units	Revenue⁽¹⁾		Assets
Prestige Healthcare	24	—	2,922	93	17.7	%	17.3	%
Senior Lifestyle Corporation	—	23	—	1,457	10.9	%	10.1	%
Total	24	23	2,922	1,550	28.6	%	27.4	%

Number of

Number of

Percentage of

SNF

ALF

Total

Total

Operator

SNF

ALF

Beds

Units

Revenue (1)

Assets

Prestige Healthcare

24

—

3,010

93

17.9
%

17.0
%

Senior Lifestyle Corporation

—

23

—

1,457

11.6
%

10.5
%

Brookdale Senior Living

—

37

—

1,702

9.4
%

4.6
%

Total

24

60

3,010

3,252

38.9
%

32.1
%

(1)

~~(1)~~

Includes ~~recovery of previously written-off straight-line rent receivable,~~ rental income from owned properties and interest income from mortgage loans as of March 31, ~~2019~~2020 and excludes rental income ~~due to~~from lessee reimbursement ~~of our real estate taxes~~ and ~~adjustment for collectibility.~~

sold properties.

Our financial position and ability to make distributions may be adversely affected if Prestige Healthcare, Senior Lifestyle Corporation, ~~Brookdale Senior Living,~~ or any of our lessees and borrowers face financial difficulties, including any bankruptcies, inability to emerge from bankruptcy, insolvency or

~~Table of Contents~~

~~LTC PROPERTIES, INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~ ~~CONTINUED~~

~~(Unaudited)~~

general downturn in business of any such operator, impact upon services or occupancy levels due to COVID-19, or in the event any such operator does not renew and/or extend its relationship with us.

10.

Earnings per Share

~~10.Earnings per Share~~

The following table sets forth the computation of basic and diluted net income per share (in thousands, except per share amounts):



	March 31,
	2020			2019
Net income	$	63,722		$	20,427
Less income allocated to non-controlling interests		(89)			(81)
Less income allocated to participating securities:
Non-forfeitable dividends on participating securities		(94)			(92)
Income allocated to participating securities		(169)			—
Total net income allocated to participating securities		(263)			(92)
Net income available to common stockholders		63,370			20,254
Effect of dilutive securities:
Participating securities		—			92
Net income for diluted net income per share	$	63,370		$	20,346

Shares for basic net income per share		39,539			39,532
Effect of dilutive securities:
Stock options		2			4
Performance-based stock units		—	⁽¹⁾		181
Participating securities		—	⁽²⁾		157
Total effect of dilutive securities		2			342
Shares for diluted net income per share		39,541			39,874

Basic net income per share	$	1.60		$	0.51
Diluted net income per share	$	1.60		$	0.51

March 31,

2019

2018

Net income

$
20,427

$
20,359

Less income allocated to non-controlling interests

(81)

—

Less income allocated to participating securities:

Non-forfeitable dividends on participating securities

(92)

(88)

Net income available to common stockholders

20,254

20,271

Effect of dilutive securities:

Participating securities

92

—
(1)
Net income for diluted net income per share

$
20,346

$
20,271

Shares for basic net income per share

39,532

39,451

Effect of dilutive securities:

Stock options

4

3

Performance-based stock units

181

—
(2)
Participating securities

157

—
(1)
Total effect of dilutive securities

342

3

Shares for diluted net income per share

39,874

39,454

Basic net income per share

$
0.51

$
0.51

Diluted net income per share

$
0.51

$
0.51

(1)	~~(1)~~At March 31, 2020, 0 performance-based stock units would be earned based on TSR targets.

(2)

For the three months ended March 31, ~~2018,~~2020, the participating securities have been excluded from the computation of diluted net income per share as such inclusion would be anti-dilutive.

~~(2)~~

~~At March 31, 2018, no performance-based stock units would be earned based on TSR targets.~~

2321

Table of Contents

LTC PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONTINUED

(Unaudited)

~~11.Fair Value Measurements~~
11.
Fair Value Measurements

In accordance with the accounting guidance regarding the fair value option for financial assets and financial liabilities, entities are permitted to choose to measure certain financial assets and liabilities at fair value, with the change in unrealized gains and losses reported in earnings. We did not elect the fair value option for any of our financial assets and financial liabilities.

The carrying amount of cash and cash equivalents approximates fair value because of the short-term maturity of these instruments. We do not invest our cash in auction rate securities. The carrying value and fair value of our financial instruments as of March 31, ~~2019~~2020 and December 31, ~~2018~~2019 assuming election of fair value for our financial assets and financial liabilities were as follows (in thousands):


	At March 31, 2020					At December 31, 2019
	Carrying		Fair			Carrying		Fair
	Value		Value			Value		Value
Mortgage loans receivable	$	254,396	$	316,295	⁽¹⁾	$	254,099	$	312,824	⁽¹⁾
Bank borrowings		89,900		89,900	⁽²⁾		93,900		93,900	⁽²⁾
Senior unsecured notes, net of debt issue costs		599,527		564,050	⁽³⁾		599,488		612,375	⁽³⁾

At March 31, 2019

At December 31, 2018

Carrying

Fair

Carrying

Fair

Value

Value

Value

Value

Mortgage loans receivable

$
244,314

$
297,355
(1)
$
242,939

$
295,492
(1)
Bank borrowings

146,900

146,900
(2)

112,000

112,000
(2)
Senior unsecured notes, net of debt issue costs

528,900

520,343
(3)

533,029

508,613
(3)

(1)

~~(1)~~

Our investment in mortgage loans receivable is classified as Level 3. The fair value is determined using a widely accepted valuation technique, discounted cash flow analysis on the expected cash flows. The discount rate is determined using our assumption on market conditions adjusted for market and credit risk and current returns on our investments. The discount rate used to value our future cash inflows of the mortgage loans receivable at ~~both~~ March 31, ~~2019~~2020 and December 31, ~~2018~~2019 was 9.0%.

(2)

~~(2)~~

Our bank borrowings bear interest at a variable interest rate. The estimated fair value of our bank borrowings approximated their carrying values at March 31, ~~2019~~2020 and December 31, ~~2018~~2019 based upon prevailing market interest rates for similar debt arrangements.

(3)

~~(3)~~

Our obligation under our senior unsecured notes is classified as Level 3 and thus the fair value is determined using a widely accepted valuation technique, discounted cash flow analysis on the expected cash flows. The discount rate is measured based upon management’s estimates of rates currently prevailing for comparable loans available to us, and instruments of comparable maturities. At March 31, 2020, the discount rate used to value our future cash outflow of our senior unsecured notes was 5.25% for those maturing before year 2026 and 5.50% for those maturing at or beyond year 2026. At December 31, 2019, the discount rate used to value our future cash outflow of our senior unsecured notes was ~~4.60%~~3.70% for those maturing before year 2026 and ~~4.80%~~3.90% for those maturing at or beyond year 2026. At December 31, 2018, the discount rate used to value our future cash outflow of our senior unsecured notes was 5.15% for those maturing before year 2026 and 5.40% for those maturing at or beyond year 2026.

12.

Subsequent Events

~~12.Subsequent Events~~

Subsequent to March 31, ~~2019~~2020 the following events occurred:

Investment in Unconsolidated Joint Ventures: The JV in which we hold our preferred equity investment completed a transaction to sell the 4 properties comprising the JV and we received partial liquidation proceeds of $17,200,000. We anticipate receiving additional proceeds of approximately $1,300,000 and expect to recognize a loss on liquidation of unconsolidated joint ventures of approximately $600,000 in the second quarter of 2020 related to the dissolution of this JV.

Equity: We declared a monthly cash dividend of $0.19 per share on our common stock for the months of April, May and June ~~2019,~~2020, payable on April 30, May ~~31,~~29, and June ~~28, 2019,~~30, 2020, respectively to stockholders of record on April 22, May ~~23,~~21, and June ~~20, 2019,~~22, 2020, respectively.

2422

Table of Contents

Item ~~2.MANAGEMENT’S~~2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Statement Regarding Forward Looking Disclosure

This quarterly report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, adopted pursuant to the Private Securities Litigation Reform Act of 1995. Statements that are not purely historical may be forward-looking. You can identify some of the forward-looking statements by their use of forward-looking words, such as “believes,” “expects,” “may,” “will,” “could,” “would,” “should,” “seeks,” “approximately,” “intends,” “plans,” “estimates” or “anticipates,” or the negative of those words or similar words. Forward-looking statements involve inherent risks and uncertainties regarding events, conditions and financial trends that may affect our future plans of operation, business strategy, results of operations and financial position. A number of important factors could cause actual results to differ materially from those included within or contemplated by such forward-looking statements, including, but not limited to, the status of the economy; the status of capital markets (including prevailing interest rates) and our access to capital; the income and returns available from investments in health care related real estate (including our ability to re-lease properties upon expiration of a lease term); the ability of our borrowers and lessees to meet their obligations to us; our reliance on a few major operators; our dependence on operators for revenue and cash flow; the bankruptcy, insolvency or financial deterioration of our lessees; potential limitations on our remedies when mortgage loans default; competition faced by our borrowers and lessees within the health care ~~industry;~~industry, public health epidemics such as coronavirus (COVID-19); regulation of the health care industry by federal, state and local governments; changes in Medicare and Medicaid reimbursement amounts (including due to federal and state budget constraints); compliance with and changes to regulations and payment policies within the health care industry; debt that we may incur and changes in financing terms; our ability to continue to qualify as a real estate investment trust; the relative illiquidity of our real estate investments; and risks and liabilities in connection with properties owned through limited liability companies and partnerships. For a discussion of these and other factors that could cause actual results to differ from those contemplated in the forward-looking statements, please see the discussion under “Risk Factors” contained in our Annual Report on Form 10-K for the fiscal year ended December 31, ~~2018~~2019 and in our publicly available filings with the Securities and Exchange Commission. We do not undertake any responsibility to update or revise any of these factors or to announce publicly any revisions to forward-looking statements, whether as a result of new information, future events or otherwise.

Executive Overview

Business and Investment Strategy

We are a self-administered health care real estate investment trust (“REIT”) that invests in seniors housing and health care properties through sale-leaseback transactions, mortgage financing and structured finance solutions including mezzanine lending. We conduct and manage our business as one operating segment, rather than multiple operating segments, for internal reporting and internal decision-making purposes. Our primary objectives are to create, sustain and enhance stockholder equity value and provide current income for distribution to stockholders through real estate investments in seniors housing and health care properties managed by experienced operators.

2523

Table of Contents

The following graph summarizes our gross investments as of March 31, ~~2019:~~2020:

Our primary seniors housing and health care property classifications include skilled nursing centers (“SNF”), assisted living communities (“ALF”), independent living communities (“ILF”), memory care communities (“MC”) and combinations thereof. ALF, ILF, MC, and combinations thereof are included in the ALF ~~communities~~ classification. As of March 31, ~~2019,~~2020, seniors housing and long-term health care properties comprised approximately 99.3% of our real estate investment portfolio. We have been operating since August 1992.

Substantially all of our revenues and sources of cash flows from operations are derived from operating lease rentals, interest earned on outstanding loans receivable anand income from investments in unconsolidated joint ventures. Our investments in owned properties and mortgage loans represent our primary source of liquidity to fund distributions and are dependent upon the performance of the operators on their lease and loan obligations and the rates earned thereon. To the extent that the operators experience operating difficulties and are unable to generate sufficient cash to make payments to us, there could be a material adverse impact on our consolidated results of operations, liquidity and/or financial condition. To mitigate this risk, we monitor our investments through a variety of methods determined by property type and operator. Our monitoring process includes periodic review of financial statements for each facility, periodic review of operator credit, scheduled property inspections and review of covenant compliance.

In addition to our monitoring and research efforts, we also structure our investments to help mitigate payment risk. Some operating leases and loans are credit enhanced by guaranties and/or letters of credit. In addition, operating leases are typically structured as master leases and loans are generally cross-defaulted and cross-collateralized with other loans, operating leases or agreements between us and the operator and its affiliates.

Table of Contents

COVID-19

26On March 11, 2020, the World Health Organization declared the outbreak of coronavirus (“COVID-19”) as a pandemic, and on March 13, 2020, the United States declared a national emergency with regard to COVID-19. The COVID-19 pandemic has had repercussions across regional and global economies and financial markets. The outbreak of COVID-19 in many countries, including the United States, has significantly and adversely impacted public health and economic activity, and has contributed to significant volatility and negative pressure in financial markets.

The operations and occupancy levels at our properties will be adversely affected if COVID-19 or another pandemic results in infections on a large scale at our properties, early resident move-outs, our operators delay accepting new residents due to quarantines, and/or potential occupants postpone moving to a senior housing facility. Additionally, as our operators have responded to the pandemic, operating costs have begun to rise. A decrease in occupancy, ability to collect rents from residents and/or increase in operating costs could have a material adverse effect on the ability of our operators to meet their financial and other contractual obligations to us, including the payment of rent. In recognition of the unique conditions affecting our operators, we have agreed to rent deferrals for certain operators totaling $0.8 million for April 2020, of which $0.1 million was returned back to us. The $0.8 million April rent deferrals represent approximately 7% of our April contractual rent.

The extent to which COVID-19 could impact our operations and those of our operators will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the duration, spread and severity of the outbreak and the actions taken to contain the virus or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures.

Table of Contents

Real Estate Portfolio Overview

The following tables summarize our real estate investment portfolio by owned properties and mortgage loans and by type, as of March 31, ~~2019~~2020 (dollar amounts in thousands):


					Three Months Ended
			Percentage		March 31, 2020				Percentage		Number	Number of
	Gross		of		Rental		Interest		of		of	SNF	ALF
Owned Properties	Investments		Investments		Income ⁽¹⁾		Income		Revenues		Properties ⁽²⁾	Beds ⁽³⁾	Units ⁽³⁾
Assisted Living	$	876,319	51.7	%	$	18,139	$	—	43.7	%	107	—	6,164
Skilled Nursing		543,814	32.0	%		15,321		—	37.0	%	50	6,283	212
Under Development ⁽⁴⁾		6,684	0.4	%		—		—	—	%	—	—	—
Other ⁽⁵⁾		11,360	0.7	%		242		—	0.6	%	1	118	—
Total Owned Properties		1,438,177	84.8	%		33,702		—	81.3	%	158	6,401	6,376

Mortgage Loans
Skilled Nursing		256,959	15.2	%		—		7,777	18.7	%	22	2,804	—
Total Mortgage Loans		256,959	15.2	%		—		7,777	18.7	%	22	2,804	—

Total Portfolio	$	1,695,136	100.0	%	$	33,702	$	7,777	100.0	%	180	9,205	6,376


					Three Months Ended
			Percentage		March 31, 2020				Percentage		Number	Number of
	Gross		of		Rental		Interest		of		of	SNF	ALF
Summary of Properties by Type	Investments		Investments		Income ⁽¹⁾		Income		Revenues		Properties ⁽²⁾	Beds ⁽³⁾	Units ⁽³⁾
Assisted Living	$	876,319	51.7	%	$	18,139	$	—	43.7	%	107	—	6,164
Skilled Nursing		800,773	47.2	%		15,321		7,777	55.7	%	72	9,087	212
Under Development ⁽⁴⁾		6,684	0.4	%		—		—	—	%	—	—	—
Other ⁽⁵⁾		11,360	0.7	%		242		—	0.6	%	1	118	—
Total Portfolio	$	1,695,136	100.0	%	$	33,702	$	7,777	100.0	%	180	9,205	6,376

Three Months Ended

Percentage

March 31, 2019

Percentage

Number

Number of

Gross

of

Rental

Interest

of

of

SNF

ALF
Owned Properties

Investments

Investments

Income (1)

Income

Revenues

Properties (2)

Beds (3)

Units (3)
Assisted Living

$
821,167

48.5
%
$
17,356

$
—

40.8
%

104

—

5,959
Skilled Nursing

587,410

34.7
%

17,624

—

41.4
%

72

8,893

261
Under Development (4)

25,952

1.5
%

—

—

—
%

—

—

—
Other (5)

11,067

0.7
%

235

—

0.6
%

1

118

—
Total Owned Properties

1,445,596

85.4
%

35,215

—

82.8
%

177

9,011

6,220

Mortgage Loans

Skilled Nursing

246,775

14.6
%

—

7,311

17.2
%

22

2,892

—
Total Mortgage Loans

246,775

14.6
%

—

7,311

17.2
%

22

2,892

—

Total Portfolio

$
1,692,371

100.0
%
$
35,215

$
7,311

100.0
%

199

11,903

6,220

Three Months Ended

Percentage

March 31, 2019

Percentage

Number

Number of

Gross

of

Rental

Interest

of

of

SNF

ALF
Summary of Properties by Type

Investments

Investments

Income (1)

Income

Revenues

Properties (2)

Beds (3)

Units (3)
Skilled Nursing

$
834,185

49.3
%
$
17,624

$
7,311

58.6
%

94

11,785

261
Assisted Living

821,167

48.5
%

17,356

—

40.8
%

104

—

5,959
Under Development (4)

25,952

1.5
%

—

—

—
%

—

—

—
Other (5)

11,067

0.7
%

235

—

0.6
%

1

118

—
Total Portfolio

$
1,692,371

100.0
%
$
35,215

$
7,311

100.0
%

199

11,903

6,220

(1)

~~(1)~~

~~Includes $9,600 recovery of written-off straight-line rent receivable and excludes~~Excludes variable rental income ~~of $4,335 related to our real estate taxes which were reimbursed by our operators~~from lessee reimbursement and ~~adjustment for collectibility.~~

sold properties.

(2)

~~(2)~~

We have investments in 2827 states leased or mortgaged to 29 different operators.

(3)

~~(3)~~

See Item 1. Financial Statements – Note 2. Real Estate Investments for discussion of bed/unit count.

(4)

~~(4)~~

Represents ~~two~~a 90-bed SNF development ~~projects consisting of a 78-unit ALF/MC~~project located in ~~Oregon and a 110-unit ILF/ALF/MC located in Wisconsin.~~

Missouri.

(5)

~~(5)~~

Includes three parcels of land held-for-use and one behavioral health care hospital.

As of March 31, ~~2019,~~2020, we had $1.4 billion in net carrying value of ~~net~~ real estate investments, consisting of $1.1 billion or ~~82.1%~~81.5% invested in owned and leased properties and ~~$0.2~~$0.3 billion or ~~17.9%~~18.5% invested in mortgage loans secured by first mortgages. Our investment in mortgage loans mature in 2043 and beyond and contain interest rates between 9.2% and ~~9.7%~~9.9%. ~~Approximately 95.4% of those mortgage loans mature in 2043 and beyond.~~

For the three months ended March 31, ~~2019,~~2020, rental income and interest income from mortgage loans represented ~~78.2%~~82.0% and ~~20.4%~~16.8%, respectively, of total gross revenues. In most instances, our lease structure contains fixed annual rental escalations and/or annual rental escalations that are contingent upon changes in the Consumer Price Index, which are generally recognized on a straight-line basis over the minimum lease period. Certain leases have annual rental escalations that are contingent upon changes in the ~~Consumer Price Index and/or changes in the~~ gross operating revenues of the property. This revenue is not recognized until the appropriate contingencies have been resolved.

During the three months ended March 31, ~~2019,~~2020, there were no lease renewals. During the three months ended March 31, 2019, we transitioned two senior housing communities to a new operator. This transition had no economic impact on our rental income. As a result of this transition, we wrote-off $1.9 million of straight-line rent receivable as a contra-revenue adjustment, in accordance with the newly adopted Accounting Standard Codification (“ASC”). For the three months ended March 31, ~~2019,~~2020, we recorded ~~$1.2~~$0.8 million in straight-line rental income and amortization of lease incentive cost of $0.1 million. During the three months ended March 31, ~~2019,~~2020, we received ~~$28.8~~$37.3 million of cash rental income,

~~Table of Contents~~

which includes ~~$4.3~~$4.2 million of operator reimbursements for our real estate ~~taxes and excludes $9.6 million of cash rent received and recognized as a contra-expense on the consolidated statements of income and comprehensive income titled~~ ~~Recovery of written-off straight-line rent receivable. See~~ ~~Note 1. General~~ ~~for further discussion.~~taxes. At March 31, ~~2019,~~2020, the straight-line rent receivable balance, net of reserves, on the balance sheet was ~~$42.5~~$46.5 million.

Table of Contents

Update on Certain Operators

~~During 2017, we issued a notice of default to~~ Anthem Memory Care (“Anthem”) operates 11 operational memory care communities under a master lease and was placed in default in 2017 resulting from Anthem’s partial payment of its minimum rent. However, we did not enforce our rights and remedies pertaining to the event of default, under the stipulation that Anthem ~~operates 11 memory care communities under a master lease.~~achieves sufficient performance and pays agreed upon rent. We currently ~~estimate~~anticipate that Anthem will pay ~~$7.5~~$9.9 million of annual cash rent during ~~2019. This amount represents approximately 50% of the contractual amount due under the lease in 2019.~~2020. However, COVID-19 may adversely impact Anthem’s operating cash flow and ability to pay rent. In accordance with ~~the newly adopted~~ ASC ~~Topic~~ 842 ~~Leases~~ ~~(“ASC 842”)~~ lease accounting guidance, at January 1, 2019, we evaluated the collectibility of straight-line rent receivable and lease incentive balances related to Anthem and determined that it was not probable that we would collect substantially all of the contractual lease obligations through maturity. Accordingly, we wrote-off the balances to equity as of January 1, 2019, as required by the ASC 842 transition guidance.

~~During 2017,~~ Preferred Care, Inc. (“Preferred Care”) and affiliated entities filed for Chapter 11 bankruptcy in 2017 as a result of a multi-million-dollar judgment in a lawsuit in Kentucky against Preferred Care and certain affiliated entities. ~~The affiliated entities named in the lawsuit operate properties in Kentucky and New Mexico.~~ Preferred Care ~~leases~~leased 24 properties (“Properties”) under two master leases from us and ~~none of~~ the ~~24 properties are located in Kentucky or New Mexico. Those 24 properties are in Arizona, Colorado, Iowa, Kansas and Texas. The~~ Preferred Care operating entities that sublease those ~~properties~~Properties did not file for bankruptcy. ~~The court ordered deadline for affirmation or rejection of the lease has passed without action by Preferred Care, but they continue to pay rent to us in a timely manner.~~ In accordance with ~~the newly adopted~~ ASC 842 lease accounting guidance, at January 1, 2019, we evaluated the collectibility of straight-line rent receivable and lease incentive balances related to Preferred Care and determined ~~that~~ it was not probable that we would collect substantially all of the contractual lease obligations through maturity. Accordingly, we wrote-off the balances to equity as of January 1, 2019, as required by the ASC 842 transition guidance. ~~Furthermore, we placed~~ Preferred Care ~~on a cash basis on January 1,~~did not affirm our master leases and subsequently filed for Chapter 7 bankruptcy in 2019. ~~We are working with~~The monthly contractual obligation under the master leases was approximately $1.0 million, however, during the third quarter of 2019, Preferred Care began paying only $55,000 of monthly rent.

During the fourth quarter of 2019, we entered into multiple contracts to sell the Properties, all of which were completed during the first quarter of 2020. The combined net proceeds from the sales, including the 2019 transactions, was approximately $77.9 million resulting in a total gain of approximately $44.0 million. The Properties had a combined net book value of $35.6 million. The 21 properties sold in the first quarter of 2020, which included 2,411 beds in Arizona, Colorado, Iowa, Kansas and Texas, were sold through multiple transactions and generated net proceeds of approximately $71.9 million. These 21 properties had a combined net book value of $29.1 million and resulted in total gain on ~~options for~~sale of $43.9 million in the ~~portfolio~~first quarter of 2020 which ~~may include re-leasing or selling some~~was recorded as Gain on sale of real estate, net in the ~~properties.~~consolidated statements of income and comprehensive income.

~~On December 4, 2018,~~ Senior Care Centers, ~~LLC.~~LLC and affiliates and subsidiaries (“Senior Care”) filed for Chapter 11 bankruptcy as a result of lease terminations from certain landlords and on-going operational ~~challenges. Pursuant to the U.S. Bankruptcy Code,~~challenges in December 2018. Senior Care has an initial period of 120 days from the petition date to assume or reject the lease. However, the Bankruptcy Code also provides that the court may extend this initial 120-day period for an additional 90 days. Accordingly, Senior Care has requested,did not pay us December 2018 rent and ~~the court has approved an additional 90 days, which ends on July 2, 2019, to assume or reject the lease. In~~accordingly, in December 2018, we placed Senior Care on a cash basis. As security under the lease, we hold a letter of credit in the amount of approximately $2.0 million, maintenance and repair escrows of approximately $2.2 million and property tax escrows of approximately $1.8 million. Senior Care did not pay us December 2018 rent, but has paid us January to April 2019 rent, real estate property tax and maintenance deposits. We have previously requested a consensual termination of the lease and have requested Senior Care to reject our lease in bankruptcy. In accordance with ~~the newly adopted~~ ASC 842 lease accounting guidance, at January 1, 2019, we evaluated the collectibility of straight-line rent receivable and lease incentive ~~balances~~balance related to Senior Care and determined ~~that~~ it was not probable that we would collect substantially all of the contractual lease obligations through maturity. Accordingly, we wrote-off the balances to equity as ~~required by the ASC 842 transition guidance. We are evaluating our options to transition or sell the properties under the lease with Senior Care.~~

~~Table~~ of ~~Contents~~

During the three months ended March 31, 2019, we placed Thrive Senior Living, LLC. (“Thrive”) on a cash basis due to short-payment of contractual rent in November 2018 and non-payment of rent in December 2018 totaling $0.7 million. This rent was subsequently received in 2019. Thrive has not paid January to April 2019 rent. Subsequent to March 31, 2019, we issued a notice of default to Thrive. In accordance with the newly adopted ASC 842 lease accounting guidance, at January 1, 2019, we evaluated the collectibility of straight-line rent receivable and lease incentive balances related to Thrive and determined that it was not probable that we would collect substantially all of the contractual lease obligations through maturity. Accordingly, we wrote-off the balances to equity as required by the ASC 842 transition guidance. ~~We are working with Thrive~~During 2019, we received a court ordered reimbursement from Senior Care for the December 2018 unpaid rent, late fees and ~~exploring~~legal costs totaling $1.6 million. In March 2020, Senior Care emerged from bankruptcy and affirmed our ~~options to maximize the value of these~~master lease. Senior Care is current on all its rent, real estate ~~assets.~~property tax escrow and maintenance deposits.

~~2019~~27

Table of Contents

2020 Activities Overview

The following tables summarize our transactions during the three months ended March 31, ~~2019~~ 2020 (dollar amounts in thousands):

Investment in Owned Properties

Number

Type

Number

Initial

Total

Total

of

of

of

Cash

Purchase

Transaction

Acquisition

State

Properties

Properties

Beds/Units

Yield

Price

Costs

Costs

Virginia

1
(1)
ALF/MC

74

7.4
%

$
16,719

$
171

$
16,890

~~(1)~~

~~We entered into a~~ ~~joint venture (“~~JV”) to purchase an existing operational 74-unit ALF/MC community. The non-controlling partner contributed $919 of equity and we contributed $15,971 in cash. Our economic interest in the real estate JV is approximately 95%.

Number

Type

Number

Initial

Total

Cash

Purchase

Transaction

Acquisition

State

Properties

Beds/Units

Yield

Price

Costs

Texas

SNF

140

8.5

13,500

13,581

Investment in Development and Improvement projects

Developments

Improvements
Assisted Living Communities

$
4,507

$
256
Skilled Nursing Centers

2,450

—
Other

—

3
Total

$
6,957

$
259


	Developments		Improvements
Assisted Living Communities	$	2,386	$	1,116
Skilled Nursing Centers		2,468		3
Total	$	4,854	$	1,119

Completed Developments


Number	Type	Number
of	of	of			Total
Properties	Property	Beds/Units	State	Investment
1	ALF/MC ⁽¹⁾	78	Oregon	$	16,341

Number

Type

Number

of

of

of

Total

Type of Project

Properties

Property

Beds/Units

State

Investment

Development

1

SNF

143

Kentucky

$
22,451

(1)	Certificate of occupancy was received in March 2020, however, due to the COVID-19 pandemic, we have consented to delay the opening of this community to a later date to be determined.

Investment in Mortgage Loans

Originations and funding under mortgage loans receivable

$
1,454

Scheduled principal payments received

(65)

Provision for loan loss reserve

(14)

Net increase in mortgage loans receivable

$
1,375


Originations and funding under mortgage loans receivable	$	366
Scheduled principal payments received		(65)
Mortgage loan premium amortization		(1)
Provision for loan loss reserve		(3)
Net increase in mortgage loans receivable	$	297

~~Table of Contents~~

Investment in Unconsolidated Joint Ventures

Type

Total

Contractual

Number

Cash

Preferred

Cash

Investment

Carrying

Capital

Income

Interest

State

Properties

Investment

Return

Portion

Beds/ Units

Commitment

Value

Contribution

Recognized

Received

Arizona

ALF/MC/ILF

Preferred Equity

⁽¹⁾

585

—

19,061

⁽¹⁾

231

Type

Type

Total

Currently

Number

Received

of

of

Preferred

Paid in

of

Investment

Carrying

Capital

Recognized

Cash

State

Properties

Investment

Return

Cash

Beds/ Units

Commitment

Value

Contribution

Income

Interest

Arizona

ALF/MC/ILF

Preferred Equity

15
%

7
%

585

$
25,650

$
24,325

$
293

$
553

$
552

Florida

ALF/IL/MC

Mezzanine

15
%

15
%

99

2,900
(1)

3,190
(1)

—

128

121

Florida (2)

UDP/ALF/MC

Mezzanine

n.a

n.a
%

n.a

—

—

—

404
(2)

432
(2)

684

$
28,550

$
27,515

$
293

$
1,085

$
1,105

(1)

~~(1)~~

Since interest payments were deferred and no interest was recorded for the first twelve months of the loan, we used the effective interest method in accordance with GAAP to recognize interest income and recorded the difference between the effective interest income and cash interest income to the loan principal balance.

~~(2)~~

~~We had a $3,400 mezzanine loan commitment for the development of a 127-unit seniors housing community in Florida with a total preferred return of 15%. During the first~~Effective second quarter of 2019, this JV was placed on the ~~mezzanine loan was paid off.~~

cash basis due to delinquency of our preferred return. During the fourth quarter of 2019, we recorded an impairment loss of $5,500 to write-down our preferred equity investment to its estimated fair value. In April 2020, the four properties comprising the JV were sold and we received partial liquidation proceeds of $17,200. We anticipate receiving additional proceeds of approximately $1,300 and expect to recognize a loss on liquidation of unconsolidated joint ventures of approximately $600 in the second quarter of 2020 related to the dissolution of this joint venture. See Item I. Note 3. Investment in Unconsolidated Joint Ventures for more detail.

Notes Receivable


Advances under notes receivable	$	141
Reclassed to real estate under development		(300)	⁽¹⁾
Notes receivable reserve		1
Net increase in notes receivable	$	(158)

Advances under notes receivable
$
6,953

Principal payments received under notes receivable

(41)

Notes receivable reserve

(69)

Total
$
6,843

(1)	Represents an interim working capital loan related to a development project which matured upon completion of the development project and commencement of the lease.

Table of Contents

Health Care Regulatory Climate

The Centers for Medicare & Medicaid Services (“CMS”) annually updates Medicare skilled nursing facility prospective payment system rates and other policies. On July ~~31, 2018,~~30, 2019, CMS ~~released a~~issued its final ~~rule updating~~fiscal year 2020 Medicare skilled nursing facility ~~rates and policies~~update. Under the final rule, CMS projects aggregate payments to skilled nursing facilities will increase by $851 million, or 2.4%, for fiscal year 2020 compared with fiscal year 2019. The final rule ~~adopts a 2.4% payment increase, as mandated by~~also addresses implementation of the Bipartisan Budget Act of 2018. CMS projects this update will increase overall payments to skilled nursing facilities by $820 million in fiscal year 2019 as compared to fiscal year 2018 levels. Furthermore, CMS finalized a plan to replace the existing Resource Utilization Groups, Version IV (“RUG–IV”)new Patient-Driven Payment Model case mix classification system ~~with a new model beginning~~that became effective on October 1, 2019, changes to the group therapy definition in ~~fiscal year 2020. The new case mix classification system, called~~ the ~~“Patient-Driven Payment Model,” will base Medicare payment on resident needs rather than the amount of therapy a resident receives. CMS also confirmed that the SNF~~skilled nursing facility setting, and various skilled nursing facility Value-Based Purchasing ~~(“VBP”) Program would go into effect beginning October 1, 2018, as required by statute. Under the VBP Program, CMS reduces Medicare payments to skilled nursing facilities by 2%~~ and returns approximately 60% of the withheld amount to skilled nursing facilities based on their relative performance on a readmission measure. The remaining portion of the withheld amount will be retained in the Medicare Trust Fund.quality reporting program policies. On April ~~19, 2019,~~10, 2020, CMS ~~released~~issued a proposed rule to update skilled nursing facility rates and policies for fiscal year ~~2020,~~2021, which starts October 1, ~~2019.~~2020. CMS estimates that payments to skilled nursing facilities would ~~rise~~increase by ~~$887~~$784 million, or ~~2.5%~~2.3%, ~~compared with~~for fiscal year ~~2019 levels. CMS proposes~~2021 compared to ~~implement the Patient-Driven Payment Model in~~ fiscal year ~~2020, as previously adopted, but CMS proposes to modify the definition of group therapy.~~2020. CMS also proposes to revise the geographic wage index and apply a cap on wage index decreases used in setting skilled nursing facility rates. The proposal would also make changes to the patient classifications under the Patient Driven Payment Model and certain minor policy changes to the ~~VBP and quality reporting program requirements that would affect Medicare payments to skilled nursing facilities.~~Value-Based Purchasing program. CMS is expected to release the final rule by August 1, ~~2019.~~2020.

Since the announcement of the COVID-19 pandemic and beginning as of March 13, 2020, CMS has issued numerous temporary regulatory waivers and new rules to assist health care providers, including skilled nursing facilities, respond to the COVID-19 pandemic. These include, waiving the skilled nursing facility’s 3-day qualifying inpatient hospital stay requirement, flexibility in calculating a new Medicare benefit period, waiving timing for completing functional assessments, waiving requirements for health care professional licensure, survey and certification, provider enrollment, and reimbursement for services performed by telehealth, among many others. CMS also announced a temporary expansion of its Accelerated and Advance Payment Program to allow skilled nursing facilities and certain other Medicare providers to request accelerated or advance payments in an amount up to 100% of the Medicare Part A payments they received from October–December 2019; this expansion was suspended April 26, 2020 in light of other CARES Act funding relief. In addition, CMS has also enhanced requirements for nursing facilities to report COVID-19 infections to local, state and federal authorities.

On ~~September 28, 2016,~~March 26, 2020, President Trump signed into law the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), sweeping legislation intended to bolster the nation’s response to the COVID-19 pandemic. In addition to offering economic relief to individuals and impacted businesses, the law expands coverage of COVID-19 testing and preventative services, addresses health care workforce needs, eases restrictions on telehealth services during the crisis, and increases Medicare regulatory flexibility, among many other provisions. Notably, the CARES Act temporarily suspends the 2% across-the-board “sequestration” reduction during the period May 1, 2020 through December 31, 2020, and extends the current Medicare sequester requirement through fiscal year 2030. In addition, the law provides $100 billion in grants to eligible health care providersfor health care related expenses or lost revenues that are attributable to COVID-19. On April 10, 2020, CMS ~~released~~announced the distribution of $30 billion in funds to Medicare providers based upon their 2019 Medicare fee for service revenues. Eligible providers must agree to certain terms and conditions in receiving these grants. In addition, the Department of Health and Human Services (“HHS”) has authorized $20 billion of additional funding for providers that have already received funds from the initial distribution of $30 billion. Unlike the first round of funds, which came automatically, providers have to apply for these additional funds and submit the required supporting documentation, using the online portal provided by HHS. Providers must attest to and agree to specific terms and conditions for the use of such funds. HHS will make the additional distributions with the goal of allocating the whole $50 billion proportionally across all providers based on those providers’ proportional share of 2018 net Medicare fee-for-service revenue. CMS is expected to

Table of Contents

distribute additional funding to Medicaid and potentially other providers, but the details are not yet known.

On July 18, 2019, CMS published a final rule ~~revising the requirements~~ that long-term care facilities must meet to participate in the Medicare and Medicaid programs. This major rule addresses requirements for improving quality of care and patient safety, nursing facility staffing, care planning, infection control, and residents’ rights and compliance and ethics programs, among other key provisions. While the rule also banned pre-dispute arbitration agreements, that provision was stayed due to litigation challenging the requirement. On June 8, 2017, CMS published a proposed rule that would eliminateeliminates the prohibition on pre-dispute binding arbitration agreements between long-term care facilities and ~~otherwise modify these requirements; this~~their residents. The rule ~~has not been finalized.~~also strengthens the transparency of arbitration agreements and makes other changes to arbitration requirements for long-term care facilities. There can be no assurance that these rules or future regulations modifying Medicare skilled nursing facility payment rates or other requirements for Medicare and/or Medicaid participation will not have an adverse effect on the financial condition of our borrowers and lessees which could, in turn, adversely impact the timing or level of their payments to us.

Congress periodically considers legislation revising Medicare and Medicaid policies, including legislation that could have the impact of reducing Medicare reimbursement for skilled nursing facilities and other Medicare providers, limiting state Medicaid funding allotments, encouraging home and community-based long-term care services as an alternative to institutional settings, or otherwise reforming payment policy for post-acute care services. ~~On February 9, 2018, President Trump signed into law~~Congress continues to consider further legislative action in response to the Bipartisan Budget Act of 2018, which, as noted, establishes a 2.4% increase to fiscal year 2019 Medicare skilled nursing facility rates; the update otherwise would have been based on the change in the skilled nursing facility market basket index, reduced by a productivity adjustment.COVID-19 pandemic. There can be no assurances that enacted or future legislation will not have an adverse impact on the financial condition of our ~~borrowers~~lessees and ~~lessees,~~borrowers, which subsequently could materially adversely impact our company.

Additional reforms affecting the payment for and availability of health care services have been proposed at the federal and state level and adopted by certain states. Increasingly, state Medicaid programs are providing coverage through managed care programs under contracts with private health plans, which is intended to decrease state Medicaid costs. State Medicaid budgets may experience shortfalls due to increased costs in addressing the COVID-19 pandemic. Congress and state legislatures can be expected

~~Table of Contents~~

to continue to review and assess alternative health care delivery systems and payment methodologies. Changes in the law, new interpretations of existing laws, or changes in payment methodologies may have a dramatic effect on the definition of permissible or impermissible activities, the relative costs associated with doing business and the amount of reimbursement by the government and other third-party payors.

Key Performance Indicators, Trends and Uncertainties

We utilize several key performance indicators to evaluate the various aspects of our business. These indicators are discussed below and relate to concentration risk and credit strength. Management uses these key performance indicators to facilitate internal and external comparisons to our historical operating results in making operating decisions and for budget planning purposes.

Concentration Risk. We evaluate by gross investment our concentration risk in terms of asset mix, real estate investment mix, operator mix and geographic mix. Concentration risk is valuable to understand what portion of our real estate investments could be at risk if certain sectors were to experience downturns. Asset mix measures the portion of our investments that are real property or mortgage loans. The National Association of Real Estate Investment Trusts (“NAREIT”), an organization representing U.S. REITs and publicly traded real estate companies, classifies a company with 50% or more of assets directly or indirectly in the equity ownership of real estate as an equity REIT. Investment mix measures the portion of our investments that relate to our various property classifications. Operator mix measures the portion of our investments that relate to our top five operators. Geographic mix measures the portion of our real estate investment that relate to our top five states.

Table of Contents

The following table reflects our recent historical trends of concentration risk (gross investment, in thousands):



	3/31/20		12/31/19		9/30/19		6/30/19		3/31/19
Asset mix:
Real property	$	1,438,177	$	1,484,571	$	1,474,692	$	1,452,669	$	1,445,596
Loans receivable		256,959		256,659		255,737		254,555		246,775
Real estate investment mix:
Skilled nursing centers	$	800,773	$	853,029	$	861,500	$	844,136	$	834,185
Assisted living communities ⁽¹⁾		876,319		872,683		854,622		851,849		847,119
Under development ⁽¹⁾		6,684		4,158		2,947		—		—
Other ⁽²⁾		11,360		11,360		11,360		11,239		11,067
Operator mix:
Prestige Healthcare ⁽²⁾	$	270,091	$	269,792	$	268,869	$	267,688	$	259,907
Senior Lifestyle Corporation		191,622		191,283		191,283		190,758		190,368
Senior Care Centers		138,109		138,109		138,109		138,109		138,109
Anthem Memory Care		136,483		136,484		136,483		136,397		136,397
Carespring Health Care Management		102,520		102,520		102,042		102,038		99,997
Remaining operators		856,311		903,042		893,643		872,234		867,593
Geographic mix:
Michigan ⁽²⁾	$	277,063	$	276,742	$	256,680	$	255,498	$	247,718
Texas		273,075		284,697		292,238		292,159		292,091
Wisconsin		149,405		149,290		149,184		149,064		146,750
Colorado		106,879		114,923		114,923		114,923		114,923
California		103,970		103,240		102,561		102,412		102,254
Remaining states		784,744		812,338		814,843		793,168		788,635

3/31/19

12/31/18

9/30/18

6/30/18

3/31/18

Asset mix:











Real property

$
1,445,596

$
1,421,456

$
1,414,267

$
1,401,303

$
1,401,506

Loans receivable

246,775

245,386

245,053

236,178

235,734

Real estate investment mix:

Skilled nursing centers

$
834,185

$
810,570

$
814,194

$
814,208

$
813,542

Assisted living communities

821,167

804,021

802,484

787,373

795,036

Under development

25,952

41,186

31,602

25,077

17,922

Other (1)

11,067

11,065

11,040

10,823

10,740

Operator mix:

Prestige Healthcare (1)

$
259,907

$
258,519

$
258,186

$
249,311

$
247,769

Senior Lifestyle Corporation

190,368

190,368

189,945

189,945

189,226

Senior Care Centers

138,109

138,109

138,109

138,109

138,109

Anthem Memory Care

136,397

136,397

135,946

135,342

131,527

Brookdale Senior Living

126,991

126,991

126,991

126,991

126,991

Remaining operators

840,599

816,458

810,143

797,783

803,618

Geographic mix:

Texas

$
292,091

$
292,317

$
292,317

$
292,317

$
267,051

Michigan

247,718

246,329

245,996

237,121

235,579

Wisconsin

146,750

143,657

137,056

133,794

130,941

Colorado

114,923

114,923

114,923

114,923

114,923

California

102,254

102,254

102,254

102,254

102,254

Remaining states

788,635

767,362

766,774

757,072

786,492

(1)	~~(1)~~During the three months ended March 31, 2020, we completed the construction of a 78-unit ALF/MC located in Oregon. Accordingly, this property was reclassified from “Under development” to “Assisted living communities” for all periods presented.

(2)

We have three parcels of land located adjacent to properties securing the Prestige Healthcare mortgage loan and are managed by Prestige.

Credit Strength. We measure our credit strength both in terms of leverage ratios and coverage ratios. Our leverage ratios include debt to gross asset value and debt to market capitalization. The leverage ratios indicate how much of our consolidated balance sheet capitalization is related to long-term obligations. Our coverage ratios include interest coverage ratio and fixed charge coverage ratio. The coverage ratios indicate our ability to service interest and fixed charges (interest). The coverage ratios are based on earnings before interest, taxes, depreciation and amortization for real estate (“EBITDAre”) as defined by NAREIT. EBITDAre is calculated as net income available to common stockholders (computed in accordance with GAAP) excluding (i) interest expense, (ii) income tax expense, (iii) real estate depreciation and amortization, (iv) impairment write-downs of depreciable real estate, (v) gains or losses on the sale of depreciable real estate, and (vi) adjustments for unconsolidated partnerships and joint ventures. Leverage ratios and coverage ratios are widely used by

~~Table of Contents~~

investors, analysts and rating agencies in the valuation, comparison, rating and investment recommendations of companies. The following table reflects the recent historical trends for our credit strength measures:

Table of Contents

Balance Sheet Metrics


	Quarter Ended
	3/31/20			12/31/19			9/30/19			6/30/19			3/31/19
Debt to gross asset value	37.3	%		37.2	%	⁽²⁾	36.8	%		36.8	%	⁽⁵⁾	37.1	%
Debt to market capitalization ratio	36.3	%	⁽¹⁾	28.0	%	⁽³⁾	25.1	%	⁽⁴⁾	27.1	%		27.1	%
Interest coverage ratio ⁽⁶⁾	4.7	x		4.9	x		4.9	x		4.8	x		4.9	x
Fixed charge coverage ratio ⁽⁶⁾	4.7	x		4.9	x		4.9	x		4.8	x		4.9	x

Quarter Ended

3/31/19

12/31/18

9/30/18

6/30/18

3/31/18

Debt to gross asset value

37.1
%
(1)
35.2
%
(4)
36.4
%

36.1
%
(7)
38.3
%
Debt to market capitalization ratio

27.1
%
(2)
28.1
%
(5)
27.7
%

27.8
%
(8)
31.4
%
Interest coverage ratio (9)

4.9
x
(3)
5.2
x
(6)
4.8
x

4.7
x

4.7
x
Fixed charge coverage ratio (9)

4.9
x
(3)
5.2
x
(6)
4.8
x

4.7
x

4.7
x

(1)

~~(1)~~

Increased due to increase in outstanding debt and decrease in gross asset value. The decrease in gross asset value was primarily due to adoption of ASC 842 during the three months ended March 31, 2019. ASC 842 requires a lease-by-lease collectibility analysis of receivables and related balances. Based on our assessment, we determined that it was not probable that we would collect substantially all of the contractual lease obligations for certain leases through maturity. Accordingly, we wrote-off the balance of straight-line rent receivable and lease incentives related to these leases as a cumulative adjustment to equity, as required by the transition guidance.

~~(2)~~

~~Decreased due to increase in market capitalization.~~

~~(3)~~

~~Decreased due to decrease in other income compared to the fourth quarter of 2018. See (6) below for explanation.~~

~~(4)~~

~~Decreased due to decrease in outstanding debt partially offset by decrease in gross asset value.~~

~~(5)~~

Increased due to decrease in market capitalization, partially offset by decrease in outstanding debt.

(2)	~~(6)~~Increased due to increase in outstanding debt partially offset by increase in gross asset value. The increase in asset value was primarily due to acquisitions, developments and capital improvement funding partially offset by property sales.

(3)

Increased due to decrease in ~~interest expense~~market capitalization and increase in ~~other income from the net write-off of Senior Lifestyle contingent lease incentive and the related earn-out liability.~~

outstanding debt.

(4)

~~(7)~~

Decreased due to ~~decrease~~increase in ~~outstanding debt and~~market capitalization.

(5)	Decreased due to increase in gross asset value from ~~acquisitions partially offset by sold~~ additional mortgage loan, development and capital improvement funding.

~~properties and loan payoffs.~~

(6)

~~(8)~~

~~Decreased due to decrease in outstanding debt and increase in market capitalization.~~

~~(9)~~

In calculating our interest coverage and fixed charge coverage ratios above, we use EBITDAre, which is a financial measure not derived in accordance with ~~U.S. generally accepted accounting principles (“GAAP”)~~GAAP (non-GAAP financial measure). EBITDAre is not an alternative to net income, operating income or cash flows from operating activities as calculated and presented in accordance with GAAP. You should not rely on EBITDAre as a substitute for any such GAAP financial measures or consider it in isolation, for the purpose of analyzing our financial performance, financial position or cash flows. Net income is the most directly comparable GAAP measure to EBITDAre.


	Quarter Ended
	3/31/20			12/31/19			9/30/19			6/30/19			3/31/19
Net income	$	63,722		$	12,631		$	27,280		$	20,534		$	20,427
Less: (Gain)/ loss on sale		(43,854)			4,630			(6,236)			(500)			—
Add: Impairment loss from investment in unconsolidated joint ventures		—			5,500			—			—			—
Add: Interest expense		7,710			7,578			7,827			7,710			7,467
Add: Depreciation and amortization		9,669			9,817			9,932			9,860			9,607
EBITDAre	$	37,247		$	40,156		$	38,803		$	37,604		$	37,501
Less: Non-recurring one-time items		—			(2,111)			—			—			576
Adjusted EBITDAre	$	37,247		$	38,045		$	38,803		$	37,604		$	38,077

Interest expense	$	7,710		$	7,578		$	7,827		$	7,710		$	7,467
Add: Capitalized interest		191			167			108			73			260
Interest incurred	$	7,901		$	7,745		$	7,935		$	7,783		$	7,727

Interest coverage ratio		4.7	x		4.9	x		4.9	x		4.8	x		4.9	x

Interest incurred	$	7,901		$	7,745		$	7,935		$	7,783		$	7,727
Total fixed charges	$	7,901		$	7,745		$	7,935		$	7,783		$	7,727

Fixed charge coverage ratio		4.7	x		4.9	x		4.9	x		4.8	x		4.9	x

Quarter Ended

3/31/19

12/31/18

9/30/18

6/30/18

3/31/18

Net income

$
20,427

$
30,844

$
34,937

$
68,936

$
20,359

Less: Gain loss on sale

—

(7,984)

(14,353)

(48,345)

—

Add: Interest expense

7,467

7,215

7,497

7,655

7,829

Add: Depreciation and amortization

9,607

9,396

9,447

9,268

9,444

Total EBITDAre

$
37,501

$
39,471

$
37,528

$
37,514

$
37,632

Interest expense

$
7,467

$
7,215

$
7,497

$
7,655

$
7,829

Add: Capitalized interest

260

398

298

293

259

Interest incurred

$
7,727

$
7,613

$
7,795

$
7,948

$
8,088

Interest coverage ratio

4.9
x

5.2
x

4.8
x

4.7
x

4.7
x

Interest incurred

$
7,727

$
7,613

$
7,795

$
7,948

$
8,088

Total fixed charges

$
7,727

$
7,613

$
7,795

$
7,948

$
8,088

Fixed charge coverage ratio

4.9
x

5.2
x

4.8
x

4.7
x

4.7
x

Table of Contents

We evaluate our key performance indicators in conjunction with current expectations to determine if historical trends are indicative of future results. Our expected results may not be achieved, and actual results may differ materially from our expectations. This may be a result of various factors, including, but not limited to

●

The status of the economy;

●

The status of capital markets, including prevailing interest rates;

●

Compliance with and changes to regulations and payment policies within the health care industry;

●

Changes in financing terms;

●

Competition within the health care and seniors housing industries; and

●

Changes in federal, state and local legislation.

Additionally, as described in the Executive Overview above, COVID-19 is adversely affecting and is expected to continue to adversely affect our business, results of operations, cash flows and financial condition. Depending on the future developments regarding COVID-19, the duration, spread and severity of the outbreak, historical trends reflected in our balance sheet metrics may not be achieved in the future.

Management regularly monitors the economic and other factors listed above. We develop strategic and tactical plans designed to improve performance and maximize our competitive position. Our ability to achieve our financial objectives is dependent upon our ability to effectively execute these plans and to appropriately respond to emerging economic and company-specific trends.

Table of Contents

Operating Results (unaudited, in thousands)


	Three Months Ended
	March 31,
	2020			2019		Difference
Revenues:
Rental income	$	38,035		$	37,624	$	411	⁽¹⁾
Interest income from mortgage loans		7,777			7,311		466	⁽²⁾
Interest and other income		598			521		77
Total revenues		46,410			45,456		954

Expenses:
Interest expense		7,710			7,467		(243)	⁽³⁾
Depreciation and amortization		9,669			9,607		(62)
Provision for doubtful accounts		1			83		82
Transaction costs		70			—		(70)
Property tax expense		4,223			4,386		163
General and administrative expenses		5,100			4,571		(529)	⁽⁴⁾
Total expenses		26,773			26,114		(659)

Other operating income:
Gain on sale of real estate, net		43,854	⁽⁵⁾		—		43,854
Operating income		63,491			19,342		44,149
Income from unconsolidated joint ventures		231			1,085		(854)
Net income		63,722			20,427		43,295
Income allocated to non-controlling interests		(89)			(81)		(8)
Net income attributable to LTC Properties, Inc.		63,633			20,346		43,287
Income allocated to participating securities		(263)			(92)		(171)
Net income available to common stockholders	$	63,370		$	20,254	$	43,116

Three Months Ended

March 31,

2019

2018

Difference

Revenues:

Rental income

$
28,024

$
34,505

$
(6,481)
(1) (2)
Interest income from mortgage loans

7,311

6,816

495
(3)
Interest and other income

521

489

32

Total revenues

35,856

41,810

(5,954)

Expenses:

Recovery of written-off straight-line rent receivable

(9,600)

—

9,600
(1)
Interest expense

7,467

7,829

362
(4)
Depreciation and amortization

9,607

9,444

(163)

Provision for doubtful accounts

83

8

(75)

Transaction costs

—

4

4

Property tax expense

4,386

—

(4,386)
(2)
General and administrative expenses

4,571

4,797

226
(5)
Total expenses

16,514

22,082

5,568

Operating income

19,342

19,728

(386)

Income from unconsolidated joint ventures

1,085

631

454
(6)
Net income

20,427

20,359

68

Income allocated to non-controlling interests

(81)

—

(81)

Net income attributable to LTC Properties, Inc.

20,346

20,359

(13)

Income allocated to participating securities

(92)

(88)

(4)

Net income available to common stockholders

$
20,254

$
20,271

$
(17)

(1)

~~(1)~~

~~Decreased~~Increased primarily due to ~~recognition~~an adjustment for collectibility of ~~$9,600~~rental income during the first quarter of cash rent received from Anthem, Preferred Care, Senior Care and Thrive as contra- expense, in accordance with the newly adopted ASC 842 and decreased rent from properties sold in 2018, partially offset by (2) below and2019, increased rent from acquisitions ~~developments~~ and ~~capital improvement projects.~~

lease transitions, partially offset by a reduction in rent received from Preferred Care between July 2019-March 2020.

(2)

~~(2)~~

Increased due to recording $4,335 real estate taxes that are reimbursed by our operators as rental income with a corresponding property tax expense. We adopted ASC 842 using a modified retrospective approach as of the adoption date of January 1, 2019. Accordingly, we are not required to report the expense and revenue stream for periods prior to January 1, 2019.

~~(3)~~

Increased primarily due to mortgage originations and capital improvement funding.

(3)

~~(4)~~

~~Decreased due to a decrease in line of credit interest rate and lower debt outstanding under our senior unsecured notes.~~

~~(5)~~

~~Decreased primarily due to lower accrual of incentive compensation in 2019.~~

~~(6)~~

Increased primarily due to the ~~additional~~increased interest ~~related to a mezzanine loan which was paid off~~from sale of $100.0 million senior unsecured notes during the ~~three months ended March 31, 2019.~~

fourth quarter of 2019, partially offset by decreased interest due to lower line of credit outstanding balance and interest rates on our line of credit in 2020. lower line of credit interest rates during 2020.

(4)	Increased primarily due to lower incentive compensation in 2019.

(5)	Represents the net gain on sale of 21 SNFs within the Preferred Care portfolio.

Table of Contents

Funds From Operations Available to Common Stockholders

Funds from Operations (“FFO”) ~~available~~attributable to common stockholders, basic FFO ~~available~~attributable to common stockholders per share and diluted FFO ~~available~~attributable to common stockholders per share are supplemental measures of a REIT’s financial performance that are not defined by GAAP. Real estate values historically rise and fall with market conditions, but cost accounting for real estate assets in accordance with GAAP assumes that the value of real estate assets diminishes predictably over time. We believe that by excluding the effect of historical cost depreciation, which may be of limited relevance in evaluating current performance, FFO facilitates comparisons of operating performance between periods.

We use FFO as a supplemental performance measurement of our cash flow generated by operations. FFO does not represent cash generated from operating activities in accordance with GAAP, and is not necessarily indicative of cash available to fund cash needs and should not be considered an alternative to net income available to common stockholders.

We calculate and report FFO in accordance with the definition and interpretive guidelines issued by NAREIT. FFO, as defined by NAREIT, means net income available to common stockholders (computed in accordance with GAAP) excluding gains or losses on the sale of real estate and impairment write-downs of depreciable real estate plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Our calculation of FFO may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or that have a different interpretation of the current NAREIT definition from us; therefore, caution should be exercised when comparing our FFO to that of other REITs.

The following table reconciles GAAP net income available to common stockholders to NAREIT FFO available to common stockholders (unaudited, amounts in thousands, except per share amounts):


	Three Months Ended
	March 31,
	2020		2019
GAAP net income available to common stockholders	$	63,370	$	20,254
Add: Depreciation and amortization		9,669		9,607
Less: Gain on sale of real estate, net		(43,854)		—
NAREIT FFO attributable to common stockholders	$	29,185	$	29,861
NAREIT FFO attributable to common stockholders per share:
Basic	$	0.74	$	0.76
Diluted	$	0.74	$	0.75	⁽¹⁾
Weighted average shares used to calculate NAREIT FFO per share:
Basic		39,539		39,532
Diluted		39,541		39,874	⁽²⁾

Three Months Ended

March 31,

2019

2018

GAAP net income available to common stockholders

$
20,254

$
20,271

Add: Depreciation and amortization

9,607

9,444

NAREIT FFO attributable to common stockholders

$
29,861

$
29,715

NAREIT FFO attributable to common stockholders per share:

Basic

$
0.76

$
0.75

Diluted

$
0.75
(1)
$
0.75
(1)
Weighted average shares used to calculate NAREIT FFO per share:

Basic

39,532

39,451

Diluted

39,874
(2)

39,603
(3)

(1)

~~(1)~~

Includes the effect of the participating securities.

(2)

~~(2)~~

Includes the effect of stock option equivalents, participating securities and performance-based stock units.

~~(3)~~

~~Includes the effect of stock option equivalents and participating securities.~~

Liquidity and Capital Resources

Sources and Uses of Cash

As of March 31, ~~2019,~~2020, we had a total of ~~$6.7~~$30.9 million of cash and cash equivalents, ~~$453.1~~$510.1 million available under our unsecured revolving line of credit ~~$98.0 million available under our senior unsecured note shelf agreement~~ and the potential ability to access the capital markets through the issuance of $200.0 million of common stock under our Equity Distribution ~~Agreement.~~Agreements. Furthermore, we have the ability to access the capital markets through the issuance of debt and/ or equity securities under an automatic shelf registration statement.

3735

Table of Contents

We believe that our current cash balance, cash flow from operations available for distribution or reinvestment, our borrowing capacity and our potential ability to access the capital markets are sufficient to provide for payment of our current operating costs, meet debt obligations and pay common dividends at least sufficient to maintain our REIT status and repay borrowings at, or prior to, their maturity. The timing, source and amount of cash flows used in financing and investing activities are sensitive to the capital markets environment, especially to changes in interest rates. ~~We continuously evaluate the availability~~In addition, as described in “Item 1A. Risk Factors”, COVID-19 has adversely affected and is expected to continue to adversely affect our operators’ business, results of ~~cost-effective capital and believe we have sufficient liquidity for additional capital investments in 2019.~~

~~We expect our future income and ability to make distributions from~~operations, cash flows ~~from operations to depend on the collectibility of~~and financial condition which could, in turn, adversely affect our rents and mortgage loans receivable. The collection of these loans and rents will be dependent, in large part, upon the successful operation by the operators of the seniors housing and health care properties we own or that are pledged to us. financial position.

The operating results of the facilities will be impacted by various factors over which the operators/owners may have no control. Those factors include, without limitation, the status of the economy, changes in supply of or demand for competing seniors housing and health care facilities, ability to control rising operating costs, ~~and~~ the potential for significant reforms in the health care ~~industry.~~industry, and the impact of COVID-19. In addition, our future growth in net income and cash flow may be adversely impacted by various proposals for changes in the governmental regulations and financing of the health care ~~industry.~~industry, and the impact of COVID-19. We cannot presently predict what impact these proposals may have, if any. We believe that an adequate provision has been made for the possibility of loans proving uncollectible but we will continually evaluate the financial status of the operations of the seniors housing and health care properties. In addition, we will monitor our borrowers and the underlying collateral for mortgage loans and will make future revisions to the provision, if considered necessary.

Depending on the duration, spread and severity of the outbreak, our borrowing capacity, compliance with financial covenants, ability to access the capital markets, and the payment of dividends may be negatively impacted. We continuously evaluate the availability of cost-effective capital and believe we have sufficient liquidity for corporate expenses and additional capital investments in 2020.

Our investments, principally our investments in owned properties and mortgage loans, ~~and owned properties,~~ are subject to the possibility of loss of their carrying values as a result of changes in market prices, interest rates and inflationary expectations. The effects on interest rates may affect our costs of financing our operations and the fair market value of our financial assets. Generally, our leases have agreed upon annual increases and our loans have predetermined increases in interest ~~rates and our leases have agreed upon annual increases.~~rates. Inasmuch as we may initially fund some of our investments with variable interest rate debt, we would be at risk of net interest margin deterioration if medium and long-term rates were to increase.

Our primary sources of cash include rent and interest receipts, borrowings under our ~~primary~~ unsecured credit facility, public and private issuances of debt and equity securities, proceeds from investment dispositions and principal payments on loans receivable. Our primary uses of cash include dividend distributions, debt service payments (including principal and interest), real property investments (including acquisitions, capital expenditures and construction advances), loan advances and general and administrative expenses. These sources and uses of cash are reflected in our Consolidated Statements of Cash Flows as summarized below (in thousands):


	Three Months Ended March 31,					Change
Cash provided by (used in):	2020		2019			$
Operating activities	$	23,854	$	26,787	$	(2,933)
Investing activities		51,660		(28,416)		80,076
Financing activities		(48,870)		5,688		(54,558)
Increase in cash, cash equivalents and restricted cash		26,644		4,059		22,585
Cash, cash equivalents and restricted cash, beginning of period		4,244		4,764		(520)
Cash, cash equivalents and restricted cash, end of period	$	30,888	$	8,823	$	22,065

Three Months Ended March 31,

Change

Cash provided by (used in):

2019

2018

$

Operating activities

$
26,787

$
21,593

$
5,194

Investing activities

(28,416)

(19,337)

(9,079)

Financing activities

5,688

(3,685)

9,373

Increase (decrease) in cash, cash equivalents and restricted cash

4,059

(1,429)

5,488

Cash, cash equivalents and restricted cash, beginning of period

4,764

5,213

(449)

Cash, cash equivalents and restricted cash, end of period

$
8,823

$
3,784

$
5,039

Table of Contents

Debt Obligations

Bank Borrowings. We have an Unsecured Credit Agreement that provides for a revolving line of credit up to $600.0 million in aggregate commitment of the lenders and the opportunity to increase the

~~Table of Contents~~

commitment size of the credit agreement up to a total of $1.0 billion.The Unsecured Credit Agreement matures on June 27, 2022 and provides for a one-year extension option at our discretion, subject to customary conditions. Based on our leverage at March 31, ~~2019,~~2020, the facility provides for interest annually at LIBOR plus 115 basis points and a facility fee of 20 basis points. At March 31, ~~2019,~~2020, we were in compliance with all covenants.

Senior Unsecured Notes. We ~~have~~had a $337.5 million shelf agreement with availability of $21.5 million with affiliates and managed accounts of ~~Prudential Investment Management,~~PGIM, Inc. (“Prudential”) ~~with $98.0 million available for borrowing.~~which expired on February 16, 2020.

The debt obligations by component as of March 31, ~~2019~~2020 are as follows (dollar amounts in thousands):


	Applicable			Available
	Interest	Outstanding		for
Debt Obligations	Rate ⁽¹⁾	Balance		Borrowing
Bank borrowings	2.22%	$	89,900	$	510,100
Senior unsecured notes, net of debt issue costs	4.39%		599,527		—
Total	4.10%	$	689,427	$	510,100

Applicable

Available

Interest

Outstanding

for
Debt Obligations

Rate (1)

Balance

Borrowing
Bank borrowings

3.83%

$
146,900

$
453,100
Senior unsecured notes, net of debt issue costs

4.49%

528,900

98,000
Total

4.35%

$
675,800

$
551,100

(1)

~~(1)~~

Represents weighted average of interest rate as of March 31, ~~2019.~~

2020.

Our debt borrowings and repayments during the three months ended March 31, ~~2019~~2020 are as follows (in thousands):

Debt Obligations

Borrowings

Repayments
Bank borrowings

$
36,900

$
(2,000)
Senior unsecured notes

—

(4,167)
Total

$
36,900

$
(6,167)


Debt Obligations		Borrowings		Repayments
Bank borrowings	$	24,000	$	(28,000)
Senior unsecured notes		—		—
Total	$	24,000	$	(28,000)

Equity

At March 31, ~~2019,~~2020, we had ~~39,738,695~~39,217,848 shares of common stock outstanding, equity on our balance sheet totaled ~~$788.2~~$806.1 million and our equity securities had a market value of ~~$1.8~~$1.2 billion. During the three months ended March 31, ~~2019,~~2020, we declared and paid ~~$22.9~~$23.2 million of cash dividends.

Subsequent to March 31, ~~2019,~~2020, we declared a monthly cash dividend of $0.19 per share on our common stock for the months of April, May and June ~~2019,~~2020, payable on April 30, May ~~31,~~29, and June ~~28, 2019,~~30, 2020, respectively, to stockholders of record on April 22, May ~~23,~~21, and June ~~20, 2019,~~22, 2020, respectively.

Stock Repurchase Plan. During the first quarter of 2020, our Board of Directors authorized the repurchase of up to 5,000,000 outstanding shares of common stock.During the three months ended March 31, 2020, we purchased 615,827 shares at an average price of $29.25 per share, including commissions, for a total purchase price of approximately $18.0 million. Due to the rising level of uncertainty in financial markets and the adverse effects of COVID-19 on the public health and our operators, our Board of Directors terminated the stock repurchase plan on March 25, 2020.

At-The-Market Program. On March 1, 2019, we entered into new separate equity distribution agreements (collectively, “Equity Distribution ~~Agreement”~~Agreements”) with four sales agents, replacing prior equity

Table of Contents

distribution agreements dated August 1, 2016. Under the terms of the new Equity Distribution ~~Agreement,~~Agreements, we may offer and sell, from time to time, up to $200.0 in aggregate offering price of shares of our common stock. As of March 31, ~~2019,~~2020, no shares had been issued under the Equity Distribution ~~Agreement.~~Agreements. Accordingly, at March ~~31, 2019,~~31,2020, we had $200.0 available under the Equity Distribution ~~Agreement.~~Agreements.

Available Shelf Registrations.We have an automatic shelf registration statement on file with the SEC and currently have the ability to file additional automatic shelf registration statements to provide us with capacity to publicly offer an indeterminate amount of common stock, preferred stock, warrants, debt, depositary shares, or units. We may from time to time raise capital under our automatic registration statement in amounts, at prices, and on terms to be announced when and if the securities are offered. The

~~Table of Contents~~

specifics of any future offerings, along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of the offering. Our shelf registration statement expires on February 28, 2022.

Stock-Based Compensation. During the three months ended March 31, ~~2019,~~2020, we granted restricted stock and performance-based stock units under the 2015 Plan as follows:


No. of	Price per
Shares	Share		Vesting Period
76,464	$	48.95	ratably over 3 years
66,027	$	49.98	TSR targets ⁽¹⁾
142,491

No. of

Price per

Shares

Share

Vesting Period

78,276

$
46.54

ratably over 3 years

60,836

$
46.54

TSR targets (1)

139,112

(1)

~~(1)~~

Vesting is based on achieving certain total shareholder return (“TSR”) targets in 4 years with an acceleration opportunity in 3 years.

Critical Accounting Policies

Our consolidated financial statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q are prepared in conformity with U.S. generally accepted accounting principles for interim financial information set forth in the Accounting Standards Codification as published by the Financial Accounting Standards Board, which require us to make estimates and assumptions regarding future events that affect the amounts reported in our financial statements and accompanying footnotes. We base these estimates on our experience and assumptions regarding future events we believe to be reasonable under the circumstances. Actual results could differ from those estimates and such differences may be material to the consolidated financial statements. We have described our most critical accounting policies in our ~~2018~~ Annual Report on Form 10-K for the year ended December 31, ~~2018.~~2019.

There have been no changes to our critical accounting policies or estimates since December 31, ~~2018,~~2019, with exception of the adoption of ASC Topic ~~842, Leases~~326, Financial Instrument-Credit Losses. Please refer to Note 1. General of these unaudited consolidated financial statements under Part 1, Item 1 of this Quarterly Report on Form 10-Q for information regarding recently adopted standards.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There were no material changes in our market risk during the three months ended March 31, ~~2019.~~2020. For additional information, refer to Item 7A as presented in our Annual Report on Form 10-K for the year ended December 31, ~~2018.~~2019. In addition, as described in “Item 1A. Risk Factors”, coronavirus (COVID-19) may negatively impact our business and results of operations.

Table of Contents

Item 4. CONTROLS AND PROCEDURES

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934, as amended). As of the end of the period covered by this report based on such evaluation our Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, our disclosure controls and procedures were effective.

There has been no change in our internal control over financial reporting during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

4039

Table of Contents

PART II

OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

We are and may become from time to time a party to various claims and lawsuits arising in the ordinary course of business, which in our opinion are not singularly or in the aggregate anticipated to be material to our results of operations or financial condition. Claims and lawsuits may include matters involving general or professional liability asserted against the lessees or borrowers related to our properties, which we believe under applicable legal principles are not our responsibility as a non-possessory landlord or mortgage holder. We believe that these matters are the responsibility of our lessees and borrowers pursuant to general legal principles and pursuant to insurance and indemnification provisions in the applicable leases or mortgages. We intend to continue to vigorously defend such claims and lawsuits.

Item 1A. RISK FACTORS

~~There have been no material changes from~~The additional risk factor below should be read in conjunction with the risk factors ~~as previously disclosed~~set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, ~~2018.~~2019.

Risks Associated with Public Health Epidemics Such as Coronavirus (COVID-19) Is Adversely Affecting And Is Expected To Continue To Adversely Affect Our Business, Results of Operations, Cash Flows and Financial Condition.

The COVID-19 pandemic continues to have, and another pandemic in the future could have, repercussions across regional and global economies and financial markets. The outbreak of COVID-19 in many countries, including the United States, has significantly adversely impacted public health and economic activity, and has contributed to significant volatility and negative pressure in financial markets.

Substantially all of our revenues and sources of cash flows from operations are derived from operating lease rentals and interest earned on outstanding loans receivable. The operators of our properties are significantly impacted by their ability to provide services and the occupancy levels at our properties. The operations and occupancy levels at our properties will be adversely affected if COVID-19 or another pandemic results in infections on a large scale at our properties, early resident move-outs, our operators delay accepting new residents due to quarantines, and/or potential occupants postpone moving to a senior housing facility. Additionally, as our operators have responded to the pandemic, operating costs have begun to rise. A decrease in occupancy and/or increase in operating costs could have a material adverse effect on the ability of our operators to meet their financial and other contractual obligations to us, including the payment of rent. In response to requests by operators, we have provided rent deferrals totaling $772,000 for April 2020, of which $137,000 was returned back to us. The $772,000 April rent deferrals represent approximately 7% of our April contractual rent. Local, state, federal or other initiatives may affect our ability to collect rent and or enforce remedies for the failure to pay rent. In some cases, we may have to restructure an operator’s long-term rent obligations and may not be able to do so on terms that are as favorable to us as those currently in place. Furthermore, infections at our facilities could lead to material increases in litigation costs for which our operators may be liable. These risks are heightened due to the potential enhanced danger to senior citizens from COVID-19 generally and at facilities such as those of our operators. The extent to which COVID-19 could impact our operations and those of our operators will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the duration, spread and severity of the outbreak and the actions taken to contain

Table of Contents

the virus or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures.

The rapid development and fluidity of the pandemic precludes any prediction as to the full adverse impact of COVID-19. Nevertheless, the COVID-19 pandemic presents material uncertainty and risk with respect to our business, results of operations, cash flows and financial condition. Moreover, many risk factors set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2019 should be interpreted as heightened risks as a result of the impact of the COVID-19 pandemic.

Except as described in this Item 1A, there have been no other known material changes from the risk factors since December 31, 2019.

~~Item~~

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

~~During the three months ended March 31, 2019, we did not make any unregistered sales of equity securities.~~

~~During the three months ended March 31, 2019, we acquired shares of common stock held by employees who tendered shares to satisfy tax withholding obligations. Specifically, the~~The number of shares of our common stock ~~acquired from employees~~purchased and the average prices paid per share for each month in the quarter ended March 31, ~~2019~~2020 are as follows:


				Total Number
				of Shares	Maximum
				Purchased as	Number of
		Average		Part of	Shares that May
	Total Number	Price		Publicly	Yet Be
	of Shares	Paid per		Announced	Purchased
Period	Purchased	Share ⁽¹⁾		Plan ⁽²⁾	Under the Plan ⁽²⁾
January 1- January 31, 2020	—	$	—	—	—
February 1 - February 28, 2020	76,067	$	46.63	—	—
March 1 -March 31, 2020	—	$	—	615,827	—
Total	76,067			615,827	—

Total Number

of Shares

Maximum

Purchased as

Number of

Average

Part of

Shares that May

Total Number

Price

Publicly

Yet Be

of Shares

Paid per

Announced

Purchased

Period

Purchased

Share

Plan

Under the Plan

January 1- January 31, 2019

722

$
43.25

—

—

February 1 - February 28, 2019

20,345

$
46.70

—

—

March 1 -March 31, 2019

23,476

$
44.42

—

—

Total

44,543

—

—

(1)	During the three months ended March 31, 2020, we acquired shares of common stock held by employees who tendered owned shares to satisfy tax withholding obligations.

(2)

Our Board of Directors authorized the repurchase of up to 5,000,000 outstanding shares of common stock during the three months ended March 31, 2020.During the three months ended March 31, 2020, we purchased 615,827 shares at an average price of $29.25 per share, including commissions, for a total purchase price of approximately $18.0 million. Our Board of Directors terminated the stock repurchase plan on March 25, 2020.

Table of Contents

Item 6. ~~Exhibits~~EXHIBITS

3.1	LTC Properties, Inc. Articles of Restatement (incorporated by reference to Exhibit 3.1.2 to LTC Properties Inc.’s Current Report on Form ~~8‑K~~8-K (File No. ~~1‑11314)~~1-11314) filed June 6, 2016)

3.2	Bylaws of LTC Properties, Inc., as restated June 2, 2015 (incorporated by reference to Exhibit 3.2 to LTC Properties Inc.’s Current Report on Form 8-K (File No. 1-11314) filed June 5, 2015)

~~10.1~~3.2.1	~~Equity Distribution Agreement, dated March 1, 2019, by and between~~First Amendment to Bylaws of LTC Properties, ~~Inc.~~ ~~and JMP Securities LLC. (incorporated by reference to Exhibit 1.1 to LTC Properties Inc.’s~~ ~~Current Report on Form 8-K filed March 1, 2019)~~

~~10.2~~	~~Equity Distribution Agreement, dated March 1, 2019, by and between LTC Properties, Inc.~~ ~~and Credit Agricole Securities (USA)~~ Inc. (incorporated by reference to Exhibit ~~1.2~~3.2.1 to LTC Properties Inc.’s Current Report on Form 8-K (File No. 1-11314) filed ~~March 1, 2019)~~April 21, 2020)

~~10.3~~	~~Equity Distribution Agreement, dated March 1, 2019, by and between LTC Properties, Inc.~~ ~~and KeyBanc Capital Markets Inc. (incorporated by reference to Exhibit 1.3 to LTC Properties Inc.’s Current Report on Form 8-K filed March 1, 2019)~~

~~10.4~~	~~Equity Distribution Agreement, dated March 1, 2019, by and between LTC Properties, Inc.~~ ~~and Mizuho Securities USA Inc. (incorporated by reference to Exhibit 1.4 to LTC Properties Inc.’s Current Report on Form 8-K filed March 1, 2019)~~

31.1	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2	Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32	Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

~~101~~101.INS	~~The following materials from LTC Properties, Inc.’s Form 10-Q for~~Inline XBRL Instance Document - the ~~quarter ended March 31, 2019, formatted~~instance document does not appear in the Interactive Data File because its XBRL ~~(eXtensible Business Reporting Language): (i) Consolidated Balance Sheets at March 31, 2019~~tags are embedded within the Inline XBRL document.

101.SCH	Inline XBRL Taxonomy Extension Schema Document

101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF	Inline XBRL Taxonomy Extension Definitions Linkbase Document

101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document

104	Cover Page Interactive Data File (formatted as Inline XBRL and December 31, 2018; (ii) Consolidated Statements of Income for the three months ended March 31, 2019 and 2018; (iii) Consolidated Statements of Cash Flows for the three months ended March 31, 2019 and 2018; and (iv) Notes to Consolidated Financial Statementscontained in Exhibit 101)

Table of Contents

SIGNATURES

~~SIGNATURES~~

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	LTC PROPERTIES, INC.
	Registrant



Dated: May ~~9, 2019~~4, 2020	By:	/s/ Pamela Kessler
		Pamela Kessler
		Executive Vice President, Chief Financial Officer and Corporate Secretary
		(Principal Financial ~~and Accounting~~ Officer)


Maryland				71-0720518
(State or other jurisdiction of				(I.R.S. Employer
incorporation or organization)				Identification No.)



Title of each class	Trading symbol(s)	Name of each exchange on which registered
Common stock, $.01 par value	LTC	New York Stock Exchange


Large accelerated filer ☑þ	Accelerated filer ☐◻	Non-accelerated filer ☐◻	Smaller reporting company ☐	Emerging growth company ☐


~~Title of each class~~	~~Trading symbol(s)~~	~~Name of each exchange on which registered~~
~~Common stock, $.01 par value~~	~~LTC~~	~~New York Stock Exchange~~



	March 31, 2019		December 31, 2018
	(unaudited)		(audited)
ASSETS
Investments:
Land	$	125,898	$	125,358
Buildings and improvements		1,313,952		1,290,352
Accumulated depreciation and amortization		(322,535)		(312,959)
Operating real estate property, net		1,117,315		1,102,751
Properties held-for-sale, net of accumulated depreciation: 2019—$1,916; 2018—$1,916		3,830		3,830
Real property investments, net		1,121,145		1,106,581

Mortgage loans receivable, net of loan loss reserve: 2019—$2,461; 2018—$2,447		244,314		242,939
Real estate investments, net		1,365,459		1,349,520
Notes receivable, net of loan loss reserve: 2019—$198; 2018—$128		19,558		12,715
Investments in unconsolidated joint ventures		27,515		30,615
Investments, net		1,412,532		1,392,850

Other assets:
Cash and cash equivalents		6,715		2,656
Restricted cash		2,108		2,108
Debt issue costs related to bank borrowings		2,775		2,989
Interest receivable		22,176		20,732
Straight-line rent receivable, net of allowance for doubtful accounts: 2019—$0; 2018—$746		42,455		73,857
Lease incentives		2,263		14,443
Prepaid expenses and other assets		5,342		3,985
Total assets	$	1,496,366	$	1,513,620
LIABILITIES
Bank borrowings	$	146,900	$	112,000
Senior unsecured notes, net of debt issue costs: 2019—$900; 2018—$938		528,900		533,029
Accrued interest		4,193		4,180
Accrued expenses and other liabilities		28,220		31,440
Total liabilities		708,213		680,649
EQUITY
Stockholders’ equity:
Common stock: $0.01 par value; 60,000 shares authorized; shares issued and outstanding: 2019—39,739; 2018—39,657		397		397
Capital in excess of par value		862,376		862,712
Cumulative net income		1,233,302		1,255,764
Cumulative distributions		(1,316,314)		(1,293,383)
Total LTC Properties, Inc. stockholders’ equity		779,761		825,490
Non-controlling interests		8,392		7,481
Total equity		788,153		832,971
Total liabilities and equity	$	1,496,366	$	1,513,620


PART I -- Financial Information		Page

Item 1.	Financial Statements
	Consolidated Balance Sheets	3
	Consolidated Statements of Income and Comprehensive Income	4
	Consolidated Statements of Equity	5
	Consolidated Statements of Cash Flows	6
	Notes to Consolidated Financial Statements	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	25 23
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	40 38
Item 4.	Controls and Procedures	40 39
PART II -- Other Information

Item 1.	Legal Proceedings	41 40
Item 1A.	Risk Factors	41 40
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	41
Item 6.	Exhibits	42



	March 31, 2020		December 31, 2019
	(unaudited)		(audited)
ASSETS
Investments:
Land	$	127,774	$	126,703
Buildings and improvements		1,310,403		1,295,899
Accumulated depreciation and amortization		(320,332)		(312,642)
Operating real estate property, net		1,117,845		1,109,960
Properties held-for-sale, net of accumulated depreciation: 2020—$0; 2019—$35,113		—		26,856
Real property investments, net		1,117,845		1,136,816

Mortgage loans receivable, net of loan loss reserve: 2020—$2,563; 2019—$2,560		254,396		254,099
Real estate investments, net		1,372,241		1,390,915
Notes receivable, net of loan loss reserve: 2020—$179; 2019—$181		17,769		17,927
Investments in unconsolidated joint ventures		19,061		19,003
Investments, net		1,409,071		1,427,845

Other assets:
Cash and cash equivalents		30,888		4,244
Debt issue costs related to bank borrowings		1,948		2,164
Interest receivable		28,097		26,586
Straight-line rent receivable		46,541		45,703
Lease incentives		2,764		2,552
Prepaid expenses and other assets		5,476		5,115
Total assets	$	1,524,785	$	1,514,209
LIABILITIES
Bank borrowings	$	89,900	$	93,900
Senior unsecured notes, net of debt issue costs: 2020—$773; 2019—$812		599,527		599,488
Accrued interest		3,503		4,983
Accrued expenses and other liabilities		25,800		30,412
Total liabilities		718,730		728,783
EQUITY
Stockholders’ equity:
Common stock: $0.01 par value; 60,000 shares authorized; shares issued and outstanding: 2020—39,218; 2019—39,752		392		398
Capital in excess of par value		847,572		867,346
Cumulative net income		1,357,115		1,293,482
Cumulative distributions		(1,407,450)		(1,384,283)
Total LTC Properties, Inc. stockholders’ equity		797,629		776,943
Non-controlling interests		8,426		8,483
Total equity		806,055		785,426
Total liabilities and equity	$	1,524,785	$	1,514,209


	Three Months Ended
	March 31,
	2019		2018
Revenues:
Rental income	$	28,024	$	34,505
Interest income from mortgage loans		7,311		6,816
Interest and other income		521		489
Total revenues		35,856		41,810
Expenses:
Recovery of written-off straight-line rent receivable		(9,600)		—
Interest expense		7,467		7,829
Depreciation and amortization		9,607		9,444
Provision for doubtful accounts		83		8
Transaction costs		—		4
Property tax expense		4,386		—
General and administrative expenses		4,571		4,797
Total expenses		16,514		22,082
Operating income		19,342		19,728
Income from unconsolidated joint ventures		1,085		631
Net income		20,427		20,359
Income allocated to non-controlling interests		(81)		—
Net income attributable to LTC Properties, Inc.		20,346		20,359
Income allocated to participating securities		(92)		(88)
Net income available to common stockholders	$	20,254	$	20,271

Earnings per common share:
Basic	$	0.51	$	0.51
Diluted	$	0.51	$	0.51

Weighted average shares used to calculate earnings per common share:
Basic		39,532		39,451
Diluted		39,874		39,454

Dividends declared and paid per common share	$	0.57	$	0.57

Comprehensive Income:
Net income	$	20,427	$	20,359
Comprehensive income	$	20,427	$	20,359


					Capital in		Cumulative				Total		Non-
	Common Stock				Excess of		Net		Cumulative		Stockholder's		Controlling		Total
	Shares		Amount		Par Value		Income		Distributions		Equity		Interests		Equity
Balance—December 31, 2017	39,570	$	396	$	856,992	$	1,100,783	$	(1,203,011)	$	755,160	$	3,488	$	758,648
Common Stock cash distributions ($0.57 per share)	—		—		—		—		(22,578)		(22,578)		—		(22,578)
Issuance of restricted stock	82		—		—		—		—		—		—		—
Stock option exercises	5		—		123		—		—		123		—		123
Stock-based compensation expense	—		—		1,376		—		—		1,376		—		1,376
Net income	—		—		—		20,359		—		20,359		—		20,359
Other	(28)		—		(1,065)		—		—		(1,065)		—		(1,065)
Balance—March 31, 2018	39,629	$	396	$	857,426	$	1,121,142	$	(1,225,589)	$	753,375	$	3,488	$	756,863
Common Stock cash distributions ($0.57 per share)	—		—		—		—		(22,590)		(22,590)		—		(22,590)
Issuance of restricted stock	9		—		(8)		—		—		(8)		—		(8)
Stock-based compensation expense	—		—		1,521		—		—		1,521		—		1,521
Net income	—		—		—		68,936		—		68,936		—		68,936
Non-controlling interest contributions	—		—		—		—		—		—		1,081		1,081
Other	(3)		—		(107)		—		—		(107)		—		(107)
Balance—June 30, 2018	39,635	$	396	$	858,832	$	1,190,078	$	(1,248,179)	$	801,127	$	4,569	$	805,696
Common Stock cash distributions ($0.57 per share)	—		—		—		—		(22,600)		(22,600)		—		(22,600)
Proceeds from common stock issued, net of issuance costs	22		1		928		—		—		929		—		929
Stock-based compensation expense	—		—		1,487		—		—		1,487		—		1,487
Net income	—		—		—		34,920		—		34,920		17		34,937
Non-controlling interest contributions	—		—		—		—		—		—		2,882		2,882
Non-controlling interest distributions	—		—		—		—		—		—		(17)		(17)
Other	—		—		(21)		—		—		(21)		—		(21)
Balance—September 30, 2018	39,657	$	397	$	861,226	$	1,224,998	$	(1,270,779)	$	815,842	$	7,451	$	823,293
Common Stock cash distributions ($0.57 per share)	—		—		—		—		(22,604)		(22,604)		—		(22,604)
Stock-based compensation expense	—		—		1,486		—		—		1,486		—		1,486
Net income	—		—		—		30,766		—		30,766		78		30,844
Non-controlling interest distributions	—		—		—		—		—		—		(48)		(48)
Balance—December 31, 2018	39,657	$	397	$	862,712	$	1,255,764	$	(1,293,383)	$	825,490	$	7,481	$	832,971
Cumulative effect of the adoption of the ASC 842	—		—		—		(42,808)		—		(42,808)		—		(42,808)
As Adjusted Balance at January 1, 2019	39,657	$	397	$	862,712	$	1,212,956	$	(1,293,383)	$	782,682	$	7,481	$	790,163
Common Stock cash distributions ($0.57 per share)	48		—		—		—		(22,931)		(22,931)		—		(22,931)
Issuance of restricted stock	78				(1)						(1)				(1)
Stock-based compensation expense	—		—		1,689		—		—		1,689		—		1,689
Net income	—		—		—		20,346		—		20,346		81		20,427
Non-controlling interest contributions	—		—		—		—		—		—		919		919
Non-controlling interest distributions	—		—		—		—		—		—		(89)		(89)
Other	(44)		—		(2,024)		—		—		(2,024)		—		(2,024)
Balance—March 31, 2019	39,739	$	397	$	862,376	$	1,233,302	$	(1,316,314)	$	779,761	$	8,392	$	788,153


					Capital in		Cumulative				Total		Non-
	Common Stock				Excess of		Net		Cumulative		Stockholder's		Controlling		Total
	Shares		Amount		Par Value		Income		Distributions		Equity		Interests		Equity
Balance—December 31, 2018	39,657	$	397	$	862,712	$	1,255,764	$	(1,293,383)	$	825,490	$	7,481	$	832,971
Cumulative Effect of the adoption of the ASC 842	—		—		—		(42,808)		—		(42,808)		—		(42,808)
As Adjusted Balance at January 1, 2019	39,657	$	397	$	862,712	$	1,212,956	$	(1,293,383)	$	782,682	$	7,481	$	790,163
Common Stock cash distributions ($0.57 per share)	—		—		—		—		(22,631)		(22,631)		—		(22,631)
Vesting of performance-based stock units	48		—		—		—		(300)		(300)		—		(300)
Issuance of restricted stock	78		—		(1)		—		—		(1)		—		(1)
Stock-based compensation expense	—		—		1,689		—		—		1,689		—		1,689
Net income	—		—		—		20,346		—		20,346		81		20,427
Non-controlling interest contributions	—		—		—		—		—		—		919		919
Non-controlling interest distributions	—		—		—		—		—		—		(89)		(89)
Other	(44)		—		(2,024)		—		—		(2,024)		—		(2,024)
Balance—March 31, 2019	39,739	$	397	$	862,376	$	1,233,302	$	(1,316,314)	$	779,761	$	8,392	$	788,153
Common Stock cash distributions ($0.57 per share)	—		—		—		—		(22,653)		(22,653)		—		(22,653)
Issuance of restricted stock	8		—		(6)		—		—		(6)		—		(6)
Stock-based compensation expense	—		—		1,623		—		—		1,623		—		1,623
Net income	—		—		—		20,446		—		20,446		88		20,534
Non-controlling interest contributions	—		—		—		—		—		—		46		46
Non-controlling interest distributions	—		—		—		—		—		—		(87)		(87)
Balance—June 30, 2019	39,747	$	397	$	863,993	$	1,253,748	$	(1,338,967)	$	779,171	$	8,439	$	787,610
Common Stock cash distributions ($0.57 per share)	—		—		—		—		(22,658)		(22,658)		—		(22,658)
Stock option exercises	5		1		122		—		—		123		—		123
Stock-based compensation expense	—		—		1,626		—		—		1,626		—		1,626
Net income	—		—		—		27,192		—		27,192		88		27,280
Non-controlling interest distributions	—		—		—		—		—		—		(67)		(67)
Other	—		—		(20)		—		—		(20)		—		(20)
Balance—September 30, 2019	39,752	$	398	$	865,721	$	1,280,940	$	(1,361,625)	$	785,434	$	8,460	$	793,894
Common Stock cash distributions ($0.57 per share)	—		—		—		—		(22,658)		(22,658)		—		(22,658)
Stock-based compensation expense	—		—		1,625		—		—		1,625		—		1,625
Net income	—		—		—		12,542		—		12,542		89		12,631
Non-controlling interest distributions	—		—		—		—		—		—		(66)		(66)
Balance—December 31, 2019	39,752	$	398	$	867,346	$	1,293,482	$	(1,384,283)	$	776,943	$	8,483	$	785,426
Common Stock cash distributions ($0.57 per share)	—		—		—		—		(22,581)		(22,581)		—		(22,581)
Vesting of performance-based stock units	82		—		—		—		(586)		(586)		—		(586)
Issuance of restricted stock	76		1		(1)		—		—		—		—		—
Repurchase of common stock	(616)		(6)		(18,006)		—		—		(18,012)		—		(18,012)
Stock-based compensation expense	—		—		1,777		—		—		1,777		—		1,777
Net income	—		—		—		63,633		—		63,633		89		63,722
Non-controlling interest distributions	—		—		—		—		—		—		(146)		(146)
Other	(76)		(1)		(3,544)		—		—		(3,545)		—		(3,545)
Balance—March 31, 2020	39,218	$	392	$	847,572	$	1,357,115	$	(1,407,450)	$	797,629	$	8,426	$	806,055


				Increase
				/(Decrease)
		Balance		in Expected		Balance
	Balance Sheet	at		Credit Loss		at
Description	Location	12/31/2019		During the Quarter		3/31/2020
Expected credit losses for mortgage loans receivable	Mortgage loans receivable, net of loan loss reserve	$	2,560	$	3	$	2,563
Expected credit losses for notes receivable	Notes receivable, net of loan loss reserve	$	181	$	(2)	$	179


								Average
			Percentage		Number	Number of		Investment
	Gross		of		of	SNF	ALF	per
Type of Property	Investment		Investment		Properties (1)	Beds	Units	Bed/Unit
Assisted Living	$	821,167	56.8	%	104	—	5,959	$	137.80
Skilled Nursing		587,410	40.6	%	72	8,893	261	$	64.17
Under Development (2)		25,952	1.8	%	—	—	—		—
Other (3)		11,067	0.8	%	1	118	—		—
Total	$	1,445,596	100.0	%	177	9,011	6,220


	Annual Cash
	Rent (1)
2019	$	101,223
2020		140,189
2021		131,128
2022		121,228
2023		124,492
Thereafter		729,390


	Type	Number
	of	of		Gross		Carrying	Option
State	Property	Properties		Investments		Value	Window
California	ALF/MC	2	$	38,895	$	37,248	2024-2029
Kansas	MC	2		25,692		23,727	2019-2021
Texas	MC	2		25,265		24,800	2025-2027
Virginia	ALF/MC	1		16,890		16,822	2026-2029
Total			$	106,742	$	102,597


	Type
	of			Capital			Income			Cash Interest
Year	Properties			Contribution			Recognized			Received
2019	ALF/MC/ILF		$	293		$	553		$	552
	ALF/IL/MC			—			128			121
	ALF/MC	(1)		—	(1)		404	(1)		432	(1)
Total 2019			$	293		$	1,085		$	1,105

2018	ALF/MC/ILF			380			429			446
	ALF/IL/MC			—			128			97
	ALF/MC	(1)		—	(1)		74	(1)		—	(1)
Total 2018			$	380		$	631		$	543


	At March 31, 2019		At December 31, 2018
Mezzanine loans	$	16,700	$	9,868
Other loans		3,056		2,975
Notes receivable reserve		(198)		(128)
Total	$	19,558	$	12,715


		At March 31, 2019				At December 31, 2018
	Applicable			Available				Available
	Interest	Outstanding		for		Outstanding		for
Debt Obligations	Rate (1)	Balance		Borrowing		Balance		Borrowing
Bank borrowings	3.83%	$	146,900	$	453,100	$	112,000	$	488,000
Senior unsecured notes, net of debt issue costs	4.49%		528,900		98,000		533,029		93,833
Total	4.35%	$	675,800	$	551,100	$	645,029	$	581,833


		Weighted
		Average
	Options	Exercise		Option		Market
	Exercised	Price		Value		Value (1)
2019	—	$	n.a	$	—	$	—
2018	5,000	$	24.65	$	123,000	$	205,000


	No. of	Price per
Year	Shares/Units	Share		Vesting Period
2019	78,276	$	46.54	ratably over 3 years
	60,836	$	46.54	TSR targets (1)
	139,112

2018	81,819	$	38.18	ratably over 3 years
	66,171	$	38.18	TSR targets (1)
	147,990


	Remaining
	Compensation
Vesting Date	Expense
2019	$	4,655
2020		4,461
2021		2,503
2022		189
Total	$	11,808


	Number of		Number of		Percentage of
			SNF	ALF	Total		Total
Operator	SNF	ALF	Beds	Units	Revenue (1)		Assets
Prestige Healthcare	24	—	3,010	93	17.9	%	17.0	%
Senior Lifestyle Corporation	—	23	—	1,457	11.6	%	10.5	%
Brookdale Senior Living	—	37	—	1,702	9.4	%	4.6	%
Total	24	60	3,010	3,252	38.9	%	32.1	%


	3/31/19		12/31/18		9/30/18		6/30/18		3/31/18
Asset mix:
Real property	$	1,445,596	$	1,421,456	$	1,414,267	$	1,401,303	$	1,401,506
Loans receivable		246,775		245,386		245,053		236,178		235,734
Real estate investment mix:
Skilled nursing centers	$	834,185	$	810,570	$	814,194	$	814,208	$	813,542
Assisted living communities		821,167		804,021		802,484		787,373		795,036
Under development		25,952		41,186		31,602		25,077		17,922
Other (1)		11,067		11,065		11,040		10,823		10,740
Operator mix:
Prestige Healthcare (1)	$	259,907	$	258,519	$	258,186	$	249,311	$	247,769
Senior Lifestyle Corporation		190,368		190,368		189,945		189,945		189,226
Senior Care Centers		138,109		138,109		138,109		138,109		138,109
Anthem Memory Care		136,397		136,397		135,946		135,342		131,527
Brookdale Senior Living		126,991		126,991		126,991		126,991		126,991
Remaining operators		840,599		816,458		810,143		797,783		803,618
Geographic mix:
Texas	$	292,091	$	292,317	$	292,317	$	292,317	$	267,051
Michigan		247,718		246,329		245,996		237,121		235,579
Wisconsin		146,750		143,657		137,056		133,794		130,941
Colorado		114,923		114,923		114,923		114,923		114,923
California		102,254		102,254		102,254		102,254		102,254
Remaining states		788,635		767,362		766,774		757,072		786,492


	Quarter Ended
	3/31/19			12/31/18			9/30/18		6/30/18			3/31/18
Debt to gross asset value	37.1	%	(1)	35.2	%	(4)	36.4	%	36.1	%	(7)	38.3	%
Debt to market capitalization ratio	27.1	%	(2)	28.1	%	(5)	27.7	%	27.8	%	(8)	31.4	%
Interest coverage ratio (9)	4.9	x	(3)	5.2	x	(6)	4.8	x	4.7	x		4.7	x
Fixed charge coverage ratio (9)	4.9	x	(3)	5.2	x	(6)	4.8	x	4.7	x		4.7	x


	Three Months Ended March 31,					Change
Cash provided by (used in):	2019		2018			$
Operating activities	$	26,787	$	21,593	$	5,194
Investing activities		(28,416)		(19,337)		(9,079)
Financing activities		5,688		(3,685)		9,373
Increase (decrease) in cash, cash equivalents and restricted cash		4,059		(1,429)		5,488
Cash, cash equivalents and restricted cash, beginning of period		4,764		5,213		(449)
Cash, cash equivalents and restricted cash, end of period	$	8,823	$	3,784	$	5,039


				Total Number
				of Shares	Maximum
				Purchased as	Number of
		Average		Part of	Shares that May
	Total Number	Price		Publicly	Yet Be
	of Shares	Paid per		Announced	Purchased
Period	Purchased	Share		Plan	Under the Plan
January 1- January 31, 2019	722	$	43.25	—	—
February 1 - February 28, 2019	20,345	$	46.70	—	—
March 1 -March 31, 2019	23,476	$	44.42	—	—
Total	44,543			—	—