| | |
Page
|
| |||
Prospectus Supplement
|
| | | | | | |
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-15 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-28 | | | |
| | | | S-29 | | | |
| | | | S-30 | | | |
| | | | S-47 | | | |
| | | | S-52 | | | |
| | | | S-56 | | | |
| | | | S-56 | | | |
| | | | S-56 | | | |
| | | | S-57 | | | |
| | | | S-62 | | | |
Prospectus
|
| | | | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 18 | | | |
| | | | 23 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 43 | | |
| | |
For the Three Months Ended
|
| |||||||||||||||||||||||||||
($ in 000s)
|
| |
3/31/2020
|
| |
12/31/2019
|
| |
9/30/2019
|
| |
6/30/2019
|
| |
3/31/2019
|
| |||||||||||||||
Calculation of NOI and Cash Basis NOI: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental income
|
| | | $ | 110,498 | | | | | $ | 147,209 | | | | | $ | 148,011 | | | | | $ | 153,097 | | | | | $ | 158,241 | | |
Residents fees and services
|
| | | | 331,969 | | | | | | 108,830 | | | | | | 107,816 | | | | | | 108,906 | | | | | | 108,045 | | |
Total revenues
|
| | | | 442,467 | | | | | | 256,039 | | | | | | 255,827 | | | | | | 262,003 | | | | | | 266,286 | | |
Property operating expenses
|
| | | | (316,585) | | | | | | (126,572) | | | | | | (125,083) | | | | | | (120,193) | | | | | | (117,222) | | |
Property NOI
|
| | | | 125,882 | | | | | | 129,467 | | | | | | 130,744 | | | | | | 141,810 | | | | | | 149,064 | | |
Non-cash straight line rent adjustments
|
| | | | (1,153) | | | | | | (958) | | | | | | (1,186) | | | | | | (430) | | | | | | (1,934) | | |
Lease value amortization
|
| | | | (1,873) | | | | | | (1,869) | | | | | | (1,842) | | | | | | (1,555) | | | | | | (1,525) | | |
Non-cash amortization included in property operating expenses(2)
|
| | | | (199) | | | | | | (200) | | | | | | (199) | | | | | | (199) | | | | | | (199) | | |
Cash Basis NOI
|
| | | $ | 122,657 | | | | | $ | 126,440 | | | | | $ | 127,517 | | | | | $ | 139,626 | | | | | $ | 145,406 | | |
Reconciliation of Net Income (Loss) to NOI and Cash Basis NOI:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 11,143 | | | | | $ | (50,620) | | | | | $ | (27,946) | | | | | $ | (35,816) | | | | | $ | 31,504 | | |
Equity in losses (earnings) of an investee
|
| | | | — | | | | | | 217 | | | | | | (83) | | | | | | (130) | | | | | | (404) | | |
Income tax expense (benefit)
|
| | | | (443) | | | | | | 483 | | | | | | (146) | | | | | | (35) | | | | | | 134 | | |
Loss on early extinguishment of debt
|
| | | | 246 | | | | | | 27 | | | | | | — | | | | | | 17 | | | | | | — | | |
Gain on lease termination
|
| | | | (22,896) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | 41,650 | | | | | | 43,272 | | | | | | 44,817 | | | | | | 46,412 | | | | | | 45,611 | | |
Interest and other income
|
| | | | (138) | | | | | | (351) | | | | | | (238) | | | | | | (238) | | | | | | (114) | | |
Losses (gains) on equity investments, net
|
| | | | 9,943 | | | | | | 422 | | | | | | (40) | | | | | | 64,448 | | | | | | (22,932) | | |
Dividend income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (923) | | | | | | (923) | | |
(Gain) loss on sale of properties
|
| | | | (2,782) | | | | | | (17,803) | | | | | | (4,183) | | | | | | (17,832) | | | | | | 122 | | |
Impairment of assets
|
| | | | 11,234 | | | | | | 73,683 | | | | | | 33,099 | | | | | | 2,213 | | | | | | 6,206 | | |
Acquisition and certain other transaction related costs
|
| | | | 663 | | | | | | 1,893 | | | | | | 2,492 | | | | | | 903 | | | | | | 7,814 | | |
General and administrative
|
| | | | 8,832 | | | | | | 8,741 | | | | | | 9,604 | | | | | | 8,867 | | | | | | 9,816 | | |
Depreciation and amortization
|
| | | | 68,430 | | | | | | 69,503 | | | | | | 73,368 | | | | | | 73,924 | | | | | | 72,230 | | |
Property NOI
|
| | | | 125,882 | | | | | | 129,467 | | | | | | 130,744 | | | | | | 141,810 | | | | | | 149,064 | | |
Non-cash amortization included in property
operating expenses(2) |
| | | | (199) | | | | | | (200) | | | | | | (199) | | | | | | (199) | | | | | | (199) | | |
Lease value amortization
|
| | | | (1,873) | | | | | | (1,869) | | | | | | (1,842) | | | | | | (1,555) | | | | | | (1,525) | | |
Non-cash straight line rent adjustments
|
| | | | (1,153) | | | | | | (958) | | | | | | (1,186) | | | | | | (430) | | | | | | (1,934) | | |
Cash Basis NOI
|
| | | $ | 122,657 | | | | | $ | 126,440 | | | | | $ | 127,517 | | | | | $ | 139,626 | | | | | $ | 145,406 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Total real estate properties, gross
|
| | | $ | 7,434,672 | | | | | $ | 7,461,586 | | | | | $ | 7,876,300 | | |
Accumulated depreciation
|
| | | | (1,612,328) | | | | | | (1,570,801) | | | | | | (1,534,392) | | |
Total real estate properties, net
|
| | | | 5,822,344 | | | | | | 5,890,785 | | | | | | 6,341,908 | | |
Assets of properties held for sale
|
| | | | 244,881 | | | | | | 209,570 | | | | | | 1,928 | | |
Cash and cash equivalents
|
| | | | 69,545 | | | | | | 37,357 | | | | | | 54,976 | | |
Restricted cash
|
| | | | 15,691 | | | | | | 14,867 | | | | | | 15,095 | | |
Acquired real estate leases and other intangible assets, net
|
| | | | 323,134 | | | | | | 337,875 | | | | | | 419,244 | | |
Other assets, net
|
| | | | 228,128 | | | | | | 163,372 | | | | | | 327,275 | | |
Total assets
|
| | | $ | 6,703,723 | | | | | $ | 6,653,826 | | | | | $ | 7,160,426 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | |
Debt, net
|
| | | $ | 3,549,556 | | | | | $ | 3,501,661 | | | | | $ | 3,648,417 | | |
Other liabilities
|
| | | | 366,998 | | | | | | 275,115 | | | | | | 332,139 | | |
Total liabilities
|
| | | | 3,916,554 | | | | | | 3,776,776 | | | | | | 3,980,556 | | |
Total equity
|
| | | | 2,787,169 | | | | | | 2,877,050 | | | | | | 3,179,870 | | |
Total liabilities and equity
|
| | | $ | 6,703,723 | | | | | $ | 6,653,826 | | | | | $ | 7,160,426 | | |
|
| | |
For the Twelve Months
Ended December 31, |
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |
2020
|
| |
2019
|
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental income
|
| | | $ | 606,558 | | | | | $ | 700,641 | | | | | $ | 681,022 | | | | | $ | 110,498 | | | | | $ | 158,241 | | |
Residents fees and services
|
| | | | 433,597 | | | | | | 416,523 | | | | | | 393,707 | | | | | | 331,969 | | | | | | 108,045 | | |
Total revenues
|
| | | | 1,040,155 | | | | | | 1,117,164 | | | | | | 1,074,729 | | | | | | 442,467 | | | | | | 266,286 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property operating expenses
|
| | | | 489,070 | | | | | | 451,581 | | | | | | 413,492 | | | | | | 316,585 | | | | | | 117,222 | | |
Depreciation and amortization
|
| | | | 289,025 | | | | | | 286,235 | | | | | | 276,861 | | | | | | 68,430 | | | | | | 72,230 | | |
General and administrative
|
| | | | 37,028 | | | | | | 85,885 | | | | | | 103,694 | | | | | | 8,832 | | | | | | 9,816 | | |
Acquisition and certain other transaction related costs
|
| | | | 13,102 | | | | | | 194 | | | | | | 403 | | | | | | 663 | | | | | | 7,814 | | |
| | |
For the Twelve Months
Ended December 31, |
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |
2020
|
| |
2019
|
| |||||||||||||||
Impairment of assets
|
| | | | 115,201 | | | | | | 66,346 | | | | | | 5,082 | | | | | | 11,234 | | | | | | 6,206 | | |
Total expenses
|
| | | | 943,426 | | | | | | 890,241 | | | | | | 799,532 | | | | | | 405,744 | | | | | | 213,288 | | |
Gain (loss) on sale of properties
|
| | | | 39,696 | | | | | | 261,916 | | | | | | 46,055 | | | | | | 2,782 | | | | | | (122) | | |
Dividend income
|
| | | | 1,846 | | | | | | 2,901 | | | | | | 2,637 | | | | | | — | | | | | | 923 | | |
Gains and losses on equity securities, net
|
| | | | (41,898) | | | | | | (20,724) | | | | | | — | | | | | | (9,943) | | | | | | 22,932 | | |
Interest and other income
|
| | | | 941 | | | | | | 667 | | | | | | 406 | | | | | | 138 | | | | | | 114 | | |
Interest expense, net
|
| | | | (180,112) | | | | | | (179,287) | | | | | | (165,019) | | | | | | (41,650) | | | | | | (45,611) | | |
Gain on lease termination
|
| | | | — | | | | | | — | | | | | | — | | | | | | 22,896 | | | | | | — | | |
Loss on early extinguishment of debt
|
| | | | (44) | | | | | | (22) | | | | | | (7,627) | | | | | | (246) | | | | | | — | | |
Income (Loss) from continuing operations
before income tax expense and equity in earnings of an investee |
| | | | (82,842) | | | | | | 292,374 | | | | | | 151,649 | | | | | | 10,700 | | | | | | 31,234 | | |
Income tax expense
|
| | | | (436) | | | | | | (476) | | | | | | (454) | | | | | | 443 | | | | | | (134) | | |
Equity in earnings of an investee
|
| | | | 400 | | | | | | 516 | | | | | | 608 | | | | | | — | | | | | | 404 | | |
Net income (loss)
|
| | | | (82,878) | | | | | | 292,414 | | | | | | 151,803 | | | | | | 11,143 | | | | | | 31,504 | | |
Net income attributable to noncontrolling interest
|
| | | | (5,356) | | | | | | (5,542) | | | | | | (4,193) | | | | | | (1,408) | | | | | | (1,422) | | |
Net income (loss) attributable to common shareholders
|
| | | $ | (88,234) | | | | | $ | 286,872 | | | | | $ | 147,610 | | | | | $ | 9,735 | | | | | $ | 30,082 | | |
Other financial data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA(1)
|
| | | | 386,695 | | | | | | 758,412 | | | | | | 594,137 | | | | | | 120,780 | | | | | | 149,479 | | |
EBITDAre(1)
|
| | | | 462,200 | | | | | | 562,842 | | | | | | 553,164 | | | | | | 129,232 | | | | | | 155,807 | | |
Adjusted EBITDAre(1)
|
| | | | 518,632 | | | | | | 586,006 | | | | | | 563,349 | | | | | | 117,437 | | | | | | 140,904 | | |
Last Quarter Annualized Adjusted EBITDAre(1)
|
| | | | | | | | | | | | | | | | | | | | | | 469,748 | | | | | | 563,616 | | |
Cash Flows information: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash provided by operating activities
|
| | | | 265,845 | | | | | | 392,840 | | | | | | 419,304 | | | | | | 56,312 | | | | | | 41,515 | | |
Cash used for real estate
improvements |
| | | | (222,417) | | | | | | (103,804) | | | | | | (117,213) | | | | | | (41,045) | | | | | | (46,237) | | |
Proceeds from sale of properties, net
|
| | | | 254,241 | | | | | | 332,389 | | | | | | 55,068 | | | | | | 16,930 | | | | | | 2,929 | | |
| | |
For the Twelve Months
Ended December 31, |
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |
2020
|
| |
2019
|
| |||||||||||||||
Net income (loss)
|
| | | $ | (82,878) | | | | | $ | 292,414 | | | | | $ | 151,803 | | | | | $ | 11,143 | | | | | $ | 31,504 | | |
Interest expense, net
|
| | | | 180,112 | | | | | | 179,287 | | | | | | 165,019 | | | | | | 41,650 | | | | | | 45,611 | | |
Income tax expense (benefit)
|
| | | | 436 | | | | | | 476 | | | | | | 454 | | | | | | (443) | | | | | | 134 | | |
Depreciation and amortization
|
| | | | 289,025 | | | | | | 286,235 | | | | | | 276,861 | | | | | | 68,430 | | | | | | 72,230 | | |
EBITDA
|
| | | | 386,695 | | | | | | 758,412 | | | | | | 594,137 | | | | | | 120,780 | | | | | | 149,479 | | |
(Gain) loss on sale of properties
|
| | | | (39,696) | | | | | | (261,916) | | | | | | (46,055) | | | | | | (2,782) | | | | | | 122 | | |
Impairment of assets
|
| | | | 115,201 | | | | | | 66,346 | | | | | | 5,082 | | | | | | 11,234 | | | | | | 6,206 | | |
EBITDAre | | | | | 462,200 | | | | | | 562,842 | | | | | | 553,164 | | | | | | 129,232 | | | | | | 155,807 | | |
General and administrative expense paid in common shares(1)
|
| | | | 1,388 | | | | | | 2,224 | | | | | | 2,155 | | | | | | 249 | | | | | | 215 | | |
Acquisition and certain other transaction related costs
|
| | | | 13,102 | | | | | | 194 | | | | | | 403 | | | | | | 663 | | | | | | 7,814 | | |
Gain on lease termination
|
| | | | — | | | | | | — | | | | | | — | | | | | | (22,896) | | | | | | — | | |
Loss on early extinguishment of debt
|
| | | | 44 | | | | | | 22 | | | | | | 7,627 | | | | | | 246 | | | | | | — | | |
Losses (gains) on equity securities, net(2)
|
| | | | 41,898 | | | | | | 20,724 | | | | | | — | | | | | | 9,943 | | | | | | (22,932) | | |
Adjusted EBITDAre
|
| | | $ | 518,632 | | | | | $ | 586,006 | | | | | $ | 563,349 | | | | | $ | 117,437 | | | | | $ | 140,904 | | |
| | |
As of March 31, 2020
|
| |||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 69,545 | | | | | $ | 69,545 | | |
Debt: | | | | | | | | | | | | | |
Unsecured revolving credit facility
|
| | | $ | 585,000 | | | | | $ | 336,500 | | |
Unsecured term loan due 2020
|
| | | | 250,000 | | | | | | — | | |
Unsecured term loan due 2022
|
| | | | 200,000 | | | | | | 200,000 | | |
Secured debt and capital leases
|
| | | | 695,769 | | | | | | 695,769 | | |
Senior unsecured notes
|
| | | | | | | | | | | | |
6.750% Notes due 2020(2)
|
| | | | 200,000 | | | | | | 200,000 | | |
6.750% Notes due 2021
|
| | | | 300,000 | | | | | | 300,000 | | |
4.750% Notes due 2024
|
| | | | 250,000 | | | | | | 250,000 | | |
4.750% Notes due 2028
|
| | | | 500,000 | | | | | | 500,000 | | |
5.625% Notes due 2042
|
| | | | 350,000 | | | | | | 350,000 | | |
6.250% Notes due 2046
|
| | | | 250,000 | | | | | | 250,000 | | |
% Notes due 2025
|
| | | | — | | | | | | 500,000 | | |
Total senior unsecured notes
|
| | | | 1,850,000 | | | | | | 2,350,000 | | |
Shareholders’ equity
|
| | | $ | 2,787,169 | | | | | $ | 2,787,169 | | |
Total capitalization
|
| | | $ | 6,367,938 | | | | | $ | 6,366,438 | | |
| | |
Year Ended
December 31, 2019 |
| |
Three Months Ended
March 31, 2020 |
| ||||||
Real estate properties, net
|
| | | $ | 5,212,252 | | | | | $ | 5,185,677 | | |
Other assets, net
|
| | | | 260,169 | | | | | | 353,699 | | |
Total assets
|
| | | $ | 5,472,421 | | | | | $ | 5,539,376 | | |
Indebtedness, net
|
| | | $ | 2,815,796 | | | | | $ | 2,864,210 | | |
Other liabilities
|
| | | | 182,092 | | | | | | 275,888 | | |
Total liabilities
|
| | | $ | 2,997,888 | | | | | $ | 3,140,098 | | |
|
| | |
Year Ended
December 31, 2019 |
| |
Three Months Ended
March 31, 2020 |
| ||||||
Revenues
|
| | | $ | 888,704 | | | | | $ | 403,430 | | |
Expenses
|
| | | | 819,054 | | | | | | 369,687 | | |
(Loss) Income from continuing operations
|
| | | | (84,136) | | | | | | 14,162 | | |
Net (loss) income
|
| | | | (84,172) | | | | | | 14,605 | | |
Net (loss) income attributable to DHC
|
| | | | (84,172) | | | | | | 14,605 | | |
Year
|
| |
Percentage
|
| |||
2022 | | | | | % | | |
2023 | | | | | % | | |
2024 and thereafter
|
| | | | 100.000% | | |
Underwriter
|
| |
Principal
Amount of Notes |
| |||
Wells Fargo Securities, LLC
|
| | | $ | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
PNC Capital Markets LLC
|
| | | | | | |
RBC Capital Markets, LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
BMO Capital Markets Corp.
|
| | | | | | |
Mizuho Securities USA LLC
|
| | | | | | |
Regions Securities LLC
|
| | | | | | |
SMBC Nikko Securities America, Inc.
|
| | | | | | |
Samuel A. Ramirez & Company, Inc.
|
| | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | |
U.S. Bancorp Investments, Inc.
|
| | | | | | |
UBS Securities LLC
|
| | | | | | |
Total
|
| | | $ | 500,000,000 | | |
| | |
Underwriting Discount
Paid by Us |
| |||
Per Note
|
| | | | % | | |
Underwriting Discount
|
| | | $ | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 18 | | | |
| | | | | 23 | | | |
| | | | | 26 | | | |
| | | | | 28 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 43 | | |
| | |
Year Ended
December 31, 2019 |
| |
Three Months Ended
March 31, 2020 |
| ||||||
Real estate properties, net
|
| | | $ | 5,212,252 | | | | | $ | 5,185,677 | | |
Other assets, net
|
| | | | 260,169 | | | | | | 353,699 | | |
Total assets
|
| | | $ | 5,472,421 | | | | | $ | 5,539,376 | | |
Indebtedness, net
|
| | | $ | 2,815,796 | | | | | $ | 2,864,210 | | |
Other liabilities
|
| | | | 182,092 | | | | | | 275,888 | | |
Total liabilities
|
| | | $ | 2,997,888 | | | | | $ | 3,140,098 | | |
|
| | |
Year Ended
December 31, 2019 |
| |
Three Months Ended
March 31, 2020 |
| ||||||
Revenues
|
| | | $ | 888,704 | | | | | $ | 403,430 | | |
Expenses
|
| | | | 819,054 | | | | | | 369,687 | | |
(Loss) Income from continuing operations
|
| | | | (84,136) | | | | | | 14,162 | | |
Net (loss) income
|
| | | | (84,172) | | | | | | 14,605 | | |
Net (loss) income attributable to DHC
|
| | | | (84,172) | | | | | | 14,605 | | |