XML 48 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Equity (Tables)
12 Months Ended
Dec. 31, 2018
Equity  
Schedule of consolidated VIEs

As of December 31, 2018, we have the following consolidated VIEs (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

 

 

Investment

 

 

 

Property

 

 

 

 

Consolidated

 

 

Non-Controlling

 

Year (1)

 

Purpose

 

Type

 

State

 

 

Assets

 

 

Interests

 

2018

 

Owned real estate

 

ILF

 

OR

 

$

14,400

(2)

$

2,857

(2)

2018

 

Owned real estate and development

 

UDP

 

OR

 

 

4,606

(2)

 

1,081

(2)

2017

 

Owned real estate and development

 

UDP

 

WI

 

 

16,665

(3)

 

2,272

(3)

2017

 

Owned real estate

 

ALF

 

SC

 

 

11,195

 

 

1,271

 

Total

 

 

 

 

 

 

 

$

46,866

 

$

7,481

 


(1)

Subsequent to December 31, 2018, we entered into a JV to purchase an existing operational 74-unit ALF/MC community. The non-controlling partner contributed $919 of equity and we contributed $15,950 in cash. Our economic interest in the real estate JV will be approximately 95%. We account for the JV on a consolidated basis.

 

(2)

We entered into a JV to develop, purchase and own seniors housing properties. During 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. Additionally, during 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.   

 

(3)

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

Schedule of cash dividends declared and paid

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

2018

 

2017

 

2016

 

 

 

 

Declared

 

Paid

 

Declared

 

Paid

 

Declared

 

Paid

 

 

Common Stock

 

$

90,372

(1)

$

90,372

(1)

$

90,219

(1)

$

90,219

(1)

 

84,568

(2)

 

84,568

(2)

 


(1)

Represents $0.19 per share per month for the years ended December 31, 2018, and 2017.

 

(2)

Represents $0.18 per share per month for January through September 2016 and $0.19 per share per month for October through December 2016.

 

Schedule of restricted stock activity

Restricted Stock and Performance-Based Stock Units.  Restricted stock and performance-based stock units activity for the years ended December 31, 2018, 2017 and 2016 was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

    

2018

    

2017

 

2016

 

Outstanding, January 1

 

 

244,181

 

 

210,573

 

 

187,347

 

Granted

 

 

156,718

 

 

143,057

 

 

127,087

 

Vested

 

 

(75,149)

 

 

(85,343)

 

 

(103,861)

 

Cancelled

 

 

 —

 

 

(24,106)

 

 

 —

 

Outstanding, December 31

 

 

325,750

 

 

244,181

 

 

210,573

 

 

 

 

 

 

 

 

 

 

 

 

Compensation expense related to restricted stock and performance based stock units for the year

 

$

5,870,000

 

$

5,247,000

 

$

4,265,000

 

 

Schedule of restricted stock granted

During 2018, 2017 and 2016, we granted 156,718,  143,057 and 127,087 shares of restricted common stock and performance-based stock units, respectively, under the 2015 plan as follows:

 

 

 

 

 

 

 

 

 

 

 

No. of 

 

Price per

 

 

 

Year

 

Shares/Units

 

Share

 

Vesting Period

 

2018

 

81,819

 

$

38.18

 

ratably over 3 years

 

 

 

66,171

 

$

38.18

 

TSR targets (1)

 

 

 

8,728

 

$

41.25

 

ratably over 1 year

 

 

 

156,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

74,760

 

$

45.76

 

ratably over 3 years

 

 

 

57,881

 

$

45.76

 

TSR targets (1)

 

 

 

7,416

 

$

48.55

 

ratably over 1 year

 

 

 

3,000

 

$

50.50

 

ratably over 3 years

 

 

 

143,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

65,300

 

$

43.24

 

ratably over 3 years

 

 

 

54,107

 

$

46.87

 

TSR targets (2)

 

 

 

7,680

 

$

46.87

 

ratably over 1 year

 

 

 

127,087

 

 

 

 

 

 


(1)

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

 

(2)

Vesting is based on achieving certain total TSR targets in 3.7 years with acceleration opportunity in 2.7 years.

 

Schedule of restricted common stock and performance-based stock unit scheduled to vest and remaining compensation expense

At December 31, 2018, the total number of restricted common stock and performance-based stock units that are scheduled to vest and 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:

 

 

 

 

 

 

 

 

 

Number

 

Remaining 

 

 

of

 

Compensation

Vesting Date

 

Awards

    

Expense

2019

 

128,214

(1)

 

4,250,000

2020

 

104,085

(2)

 

2,210,000

2021

 

93,451

(3)

 

238,000

Total

 

325,750

 

$

6,698,000


(1)

Includes 49,728 performance-based stock units. The performance-based stock units are valued utilizing a lattice-binomial option pricing model based on Monte Carlo simulations. The company recognizes the fair value of the awards over the applicable vesting period as compensation expense.

 

(2)

Includes 53,554 performance-based stock units. See (1) above for valuation methodology.

 

(3)

Includes 66,171 performance-based stock units. See (1) above for valuation methodology.

Schedule of nonqualified stock option activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average

 

 

 

Shares

 

Price

 

 

 

2018

 

2017

 

2016

 

2018

 

 

2017

 

2016

 

Outstanding, January 1

    

25,000

 

33,334

    

40,001

    

$

32.92

 

$

30.76

    

$

29.60

 

Granted

 

 —

 

 —

 

 —

 

 

n.a

 

 

n.a

 

 

n.a

 

Exercised

 

(5,000)

 

(8,334)

 

(6,667)

 

$

24.65

 

$

24.31

 

$

23.79

 

Canceled

 

 —

 

 —

 

 —

 

 

n.a

 

 

n.a

 

 

n.a

 

Outstanding, December 31

 

20,000

 

25,000

 

33,334

 

$

34.99

 

$

32.92

 

$

30.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable, December 31(1)

 

20,000

 

25,000

 

28,334

 

$

34.99

 

$

32.92

 

$

45.45

 


(1)

The aggregate intrinsic value of exercisable options at December 31, 2018, based upon the closing price of our common shares at December 31, 2018, the last trading day of 2018, was approximately $134,000. Options exercisable at December 31, 2018, 2017 and 2016 have a weighted average remaining contractual life of approximately 3.3 years, 3.5 years, and 2.9 years, respectively.

Schedule of options exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

Options

 

Exercise

 

Option

 

Market

 

 

 

Exercised

 

Price

 

Value

 

Value (1)

 

2018

 

5,000

 

$

24.65

 

$

123,000

 

$

205,000

 

2017

 

8,334

 

$

24.31

 

$

202,000

 

$

410,797

 

2016

 

6,667

 

$

23.79

 

$

159,000

 

$

311,000

 


(1)

As of the exercise dates.