EX-13 2 exhibit13.htm EXHIBIT 13: FINANCIAL STATEMENT SCHEDULES Exhibit 13 to Form 10-K for December 31, 2011

EXHIBIT 13

NATIONAL HEALTH INVESTORS, INC.

INDEX TO FINANCIAL STATEMENT SCHEDULES



Financial Statement Schedules


Report of Independent Registered Public Accounting Firm on Financial Statement Schedules


Schedule II - Valuation and Qualifying Accounts


Schedule III - Real Estate and Accumulated Depreciation


Schedule IV - Mortgage Loans on Real Estate




 

Report of Independent Registered Public Accounting Firm



Board of Directors and Stockholders

National Health Investors, Inc.

Murfreesboro, Tennessee


The audits referred to in our report dated February 15, 2012 relating to the consolidated financial statements of National Health Investors, Inc., which is contained in Item 8 of this Form 10-K, also included the audits of the financial statement schedules listed in the accompanying index.  These financial statement schedules are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statement schedules based on our audits.


In our opinion such financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth therein.



/s/ BDO USA, LLP


Nashville, Tennessee

February 15, 2012



 


NATIONAL HEALTH INVESTORS, INC.

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

FOR THE YEARS ENDED DECEMBER 31, 2011, 2010, AND 2009

(in thousands)

 

 

 

 

 

 

Balance

Additions

 

 

 

Beginning

Charged to Costs

 

Balance

Description

of Period

and Expenses(1)

Deductions

End of Period

 

 

 

 

 

For the year ended

 

 

 

 

   December 31,

 

 

 

 

   2011 - Loan loss

 

 

 

 

   allowance

$       —

$       —

$       —

$       —

 

 

 

 

 

For the year ended

 

 

 

 

   December 31,

 

 

 

 

   2010 - Loan loss

 

 

 

 

   allowance

$       —

$       —

$       —

$       —

 

 

 

 

 

For the year ended

 

 

 

 

   December 31,

 

 

 

 

   2009 - Loan loss

 

 

 

 

   allowance

$       —

$       —

$       —

$       —

 

 

 

 

 


(1) In the Consolidated Statements of Income, we report the net amount of our provision for loan and realty losses and our recoveries of amounts previously written down.  For 2011, net recoveries were $99,000 and there was no provision for losses during the year.  For 2010, net recoveries were $573,000 and there was no provision for losses during the year.  For 2009, net recoveries were $1,077,000 and there was no provision for losses during the year.








NATIONAL HEALTH INVESTORS, INC.

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2011

(in thousands)

 

 

 

 

 

 

 

Gross Amount at Which

 

 

 

 

Initial Cost to Company

 

Cost Capitalized

 

Carried at Close of Period

 

 

Date

 

 

 

Buildings &

 

Subsequent to

 

 

 

Buildings &

 

 

 

Accumulated

Acquired/

Properties

Land

 

Improvements

 

Acquisition

 

Land

 

Improvements

 

Total

 

Depreciation

Constructed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Skilled Nursing Facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anniston, AL

70

 

4,476

 

-

 

70

 

4,476

 

4,546

 

2,975

10/17/1991

Moulton, AL

25

 

688

 

-

 

25

 

688

 

713

 

688

10/17/1991

Avondale, AZ

453

 

6,678

 

-

 

453

 

6,678

 

7,131

 

2,738

8/13/1996

Brooksville, FL

1,217

 

16,166

 

-

 

1,217

 

16,166

 

17,383

 

775

2/1/2010

Crystal River, FL

912

 

12,117

 

-

 

912

 

12,117

 

13,029

 

581

2/1/2010

Dade City, FL

605

 

8,042

 

-

 

605

 

8,042

 

8,647

 

385

2/1/2010

Hudson, FL (2 facilities)

1,290

 

22,392

 

-

 

1,290

 

22,392

 

23,682

 

7,291

Various

Merritt Island, FL

701

 

8,869

 

-

 

701

 

8,869

 

9,570

 

5,891

10/17/1991

New Port Richey, FL

228

 

3,023

 

-

 

228

 

3,023

 

3,251

 

145

2/1/2010

Plant City, FL

405

 

8,777

 

-

 

405

 

8,777

 

9,182

 

6,196

10/17/1991

Stuart, FL

787

 

9,048

 

-

 

787

 

9,048

 

9,835

 

5,975

10/17/1991

Trenton, FL

851

 

11,312

 

-

 

851

 

11,312

 

12,163

 

542

2/1/2010

Rossville, GA

52

 

865

 

-

 

52

 

865

 

917

 

865

10/17/1991

Grangeville, ID

122

 

2,491

 

-

 

122

 

2,491

 

2,613

 

1,032

8/13/1996

Glasgow, KY

33

 

1,751

 

-

 

33

 

1,751

 

1,784

 

1,382

10/17/1991

Madisonville, KY

198

 

431

 

-

 

198

 

431

 

629

 

403

10/17/1991

Desloge, MO

178

 

3,804

 

-

 

178

 

3,804

 

3,982

 

2,635

10/17/1991

Joplin, MO

175

 

4,034

 

-

 

175

 

4,034

 

4,209

 

2,208

10/17/1991

Kennett, MO

180

 

4,928

 

-

 

180

 

4,928

 

5,108

 

3,510

10/17/1991

Maryland Heights, MO

482

 

5,512

 

-

 

482

 

5,512

 

5,994

 

4,393

10/17/1991

St. Charles, MO

150

 

4,790

 

-

 

150

 

4,790

 

4,940

 

3,332

10/17/1991

Anderson, SC

308

 

4,643

 

-

 

308

 

4,643

 

4,951

 

3,678

10/17/1991

Greenwood, SC

222

 

3,457

 

-

 

222

 

3,457

 

3,679

 

2,728

10/17/1991

Laurens, SC

42

 

3,426

 

-

 

42

 

3,426

 

3,468

 

2,454

10/17/1991

Orangeburg, SC

300

 

3,715

 

-

 

300

 

3,715

 

4,015

 

332

9/25/2008

Athens, TN

38

 

1,463

 

-

 

38

 

1,463

 

1,501

 

1,285

10/17/1991

Chattanooga, TN

143

 

2,309

 

-

 

143

 

2,309

 

2,452

 

1,882

10/17/1991

Columbia, TN (2 facilities)

154

 

1,367

 

-

 

154

 

1,367

 

1,521

 

1,180

10/17/1991

Dickson, TN

90

 

3,541

 

-

 

90

 

3,541

 

3,631

 

2,586

10/17/1991

Franklin, TN

47

 

1,130

 

-

 

47

 

1,130

 

1,177

 

861

10/17/1991

Hendersonville, TN

363

 

2,991

 

-

 

363

 

2,991

 

3,354

 

1,505

10/17/1991

Johnson City, TN

85

 

1,918

 

-

 

85

 

1,918

 

2,003

 

1,677

10/17/1991

Knoxville, TN

384

 

2,692

 

-

 

384

 

2,692

 

3,076

 

2,044

10/17/1991

Lewisburg, TN (2 facilities)

46

 

995

 

-

 

46

 

995

 

1,041

 

885

10/17/1991

McMinnville, TN

73

 

3,618

 

-

 

73

 

3,618

 

3,691

 

2,588

10/17/1991

Milan, TN

41

 

1,826

 

-

 

41

 

1,826

 

1,867

 

1,406

10/17/1991

Pulaski, TN

53

 

3,917

 

-

 

53

 

3,917

 

3,970

 

2,773

10/17/1991

Lawrenceburg, TN

98

 

2,901

 

-

 

98

 

2,901

 

2,999

 

1,941

10/17/1991

Dunlap, TN

35

 

3,679

 

-

 

35

 

3,679

 

3,714

 

2,320

10/17/1991

Smithville, TN

35

 

3,816

 

-

 

35

 

3,816

 

3,851

 

2,614

10/18/1991

Somerville, TN

26

 

678

 

-

 

26

 

678

 

704

 

588

10/19/1991

Sparta, TN

80

 

1,602

 

-

 

80

 

1,602

 

1,682

 

1,183

10/20/1991

Springfield, TN

44

 

854

 

-

 

44

 

854

 

898

 

854

10/21/1991



4





 

NATIONAL HEALTH INVESTORS, INC.

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2011

(in thousands)

 

 

 

 

 

 

 

Gross Amount at Which

 

 

 

 

Initial Cost to Company

 

Cost Capitalized

 

Carried at Close of Period

 

 

Date

 

 

 

Buildings &

 

Subsequent to

 

 

 

Buildings &

 

 

 

Accumulated

Acquired/

Properties

Land

 

Improvements

 

Acquisition

 

Land

 

Improvements

 

Total

 

Depreciation

Constructed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

East Houston, TX

650

 

14,550

 

-

 

650

 

14,550

 

15,200

 

1,097

6/30/2009

Ennis, TX

986

 

9,025

 

-

 

986

 

9,025

 

10,011

 

54

10/31/2011

Greenville, TX

1,800

 

13,948

 

-

 

1,800

 

13,948

 

15,748

 

72

10/31/2011

Houston, TX (3 facilities)

2,808

 

42,511

 

-

 

2,808

 

42,511

 

45,319

 

1,221

Various

Paris, TX

60

 

12,040

 

-

 

60

 

12,040

 

12,100

 

916

6/30/2009

San Antonio, TX

300

 

12,150

 

-

 

300

 

12,150

 

12,450

 

1,004

6/30/2009

Bristol, VA

176

 

2,511

 

-

 

176

 

2,511

 

2,687

 

1,764

10/17/1991

 

18,601

 

303,467

 

-

 

18,601

 

303,467

 

322,068

 

99,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assisted Living Facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gilbert, AZ

451

 

3,142

 

79

 

451

 

3,221

 

3,672

 

1,022

12/31/1998

Glendale, AZ

387

 

3,824

 

57

 

387

 

3,880

 

4,267

 

1,242

12/31/1998

Tucson, AZ (2 facilities)

919

 

6,656

 

190

 

919

 

6,846

 

7,765

 

2,152

12/31/1998

Bartow, FL

225

 

3,192

 

-

 

225

 

3,192

 

3,417

 

105

11/30/2010

Lakeland, FL

250

 

3,167

 

-

 

250

 

3,167

 

3,417

 

105

11/30/2010

Maitland, FL (2 facilities)

4,004

 

14,590

 

-

 

4,004

 

14,590

 

18,594

 

7,151

8/6/1996

St. Cloud, FL

307

 

3,117

 

-

 

307

 

3,117

 

3,424

 

103

11/30/2010

W. Palm Beach, FL

2,771

 

4,286

 

-

 

2,771

 

4,286

 

7,057

 

3,450

8/6/1996

Greensboro, GA

572

 

4,849

 

-

 

572

 

4,849

 

5,421

 

45

9/15/2011

Clinton, IA

133

 

3,215

 

-

 

133

 

3,215

 

3,348

 

127

6/30/2010

Iowa City, IA

297

 

2,725

 

-

 

297

 

2,725

 

3,022

 

130

6/30/2010

Peoria, IL

403

 

4,532

 

-

 

403

 

4,532

 

4,935

 

256

10/19/2009

Lafayette, IN

546

 

4,583

 

-

 

546

 

4,583

 

5,129

 

184

6/30/2010

West Monroe, LA

770

 

5,627

 

-

 

770

 

5,627

 

6,397

 

114

4/30/2011

Bossier City, LA

500

 

3,344

 

-

 

500

 

3,344

 

3,844

 

75

4/30/2011

Bastrop, LA

325

 

2,456

 

-

 

325

 

2,456

 

2,781

 

53

4/30/2011

Minden, LA

280

 

1,698

 

-

 

280

 

1,698

 

1,978

 

36

4/30/2011

Battle Creek, MI

398

 

3,093

 

-

 

398

 

3,093

 

3,491

 

182

10/19/2009

Lansing, MI

340

 

7,908

 

-

 

340

 

7,908

 

8,248

 

458

10/19/2009

Midland, MI

504

 

6,612

 

-

 

504

 

6,612

 

7,116

 

366

10/19/2009

Saginaw, MI

248

 

4,212

 

-

 

248

 

4,212

 

4,460

 

242

10/19/2009

Champlin, MN

980

 

4,430

 

-

 

980

 

4,430

 

5,410

 

244

3/10/2010

Hugo, MN

400

 

3,800

 

-

 

400

 

3,800

 

4,200

 

197

3/10/2010

Maplewood, MN

1,700

 

6,510

 

-

 

1,700

 

6,510

 

8,210

 

355

3/10/2010

North Branch, MN

595

 

2,985

 

-

 

595

 

2,985

 

3,580

 

177

3/10/2010

Edison, NJ

4,229

 

13,030

 

-

 

4,229

 

13,030

 

17,259

 

5,933

8/6/1996

Weatherly, PA

439

 

3,960

 

-

 

439

 

3,960

 

4,399

 

627

9/1/2005

Conway, SC

344

 

2,877

 

94

 

344

 

2,971

 

3,315

 

937

12/31/1998

Gallatin, TN

326

 

2,277

 

61

 

326

 

2,338

 

2,664

 

732

3/31/1999

Kingsport, TN

354

 

2,568

 

66

 

354

 

2,634

 

2,988

 

834

12/31/1998

Tullahoma, TN

191

 

2,216

 

57

 

191

 

2,273

 

2,464

 

710

3/31/1999

 

24,188

 

141,481

 

604

 

24,188

 

142,084

 

166,272

 

28,344

 



5





NATIONAL HEALTH INVESTORS, INC.

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2011

(in thousands)

 

 

 

 

 

 

 

Gross Amount at Which

 

 

 

 

Initial Cost to Company

 

Cost Capitalized

 

Carried at Close of Period

 

 

Date

 

 

 

Buildings &

 

Subsequent to

 

 

 

Buildings &

 

 

 

Accumulated

Acquired/

Properties

Land

 

Improvements

 

Acquisition

 

Land

 

Improvements

 

Total

 

Depreciation

Constructed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medical Office Buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crestview, FL

165

 

3,349

 

-

 

165

 

3,349

 

3,514

 

1,984

6/30/1993

Pasadena, TX

631

 

6,341

 

-

 

631

 

6,342

 

6,973

 

3,839

1/1/1995

 

796

 

9,690

 

-

 

796

 

9,691

 

10,487

 

5,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independent Living Facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nampa, ID

243

 

4,182

 

-

 

243

 

4,182

 

4,425

 

1,709

8/13/1996

St. Charles, MO

344

 

3,181

 

-

 

344

 

3,181

 

3,525

 

2,119

10/17/1991

Johnson City, TN

55

 

4,077

 

-

 

55

 

4,077

 

4,132

 

2,292

10/17/1991

Chattanooga, TN

9

 

1,567

 

-

 

9

 

1,567

 

1,576

 

1,040

10/17/1991

 

651

 

13,007

 

-

 

651

 

13,007

 

13,658

 

7,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

La Mesa, CA

4,180

 

8,320

 

-

 

4,180

 

8,320

 

12,500

 

562

3/10/2010

Jackson, KY

540

 

10,163

 

-

 

540

 

10,163

 

10,703

 

5,279

6/12/1992

Murfreesboro, TN (under construction)

-

 

4,983

 

-

 

-

 

4,983

 

4,983

 

-

 

 

4,720

 

23,466

 

-

 

4,720

 

23,466

 

28,186

 

5,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total continuing operations properties

48,956

 

491,111

 

604

 

48,956

 

491,715

 

540,671

 

146,602

 

Corporate office

158

 

664

 

-

 

158

 

664

 

822

 

96

 

 

49,114

 

491,775

 

604

 

49,114

 

492,379

 

541,493

 

146,698

 



NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

(A)    See Notes 3 and 15 of Notes to Consolidated Financial Statements.

(B)    Depreciation is calculated using estimated useful lives up to 40 years for all completed facilities.

(C)    Subsequent to NHC's transfer of the original real estate properties in 1991, we have purchased from

         NHC $33,909,000 of additions to those properties.  As the additions were purchased from NHC rather than

         developed by us, the $33,909,000 has been included as Initial Cost to Company.

(D)   This schedule excludes assets held for sale.






6




 


NATIONAL HEALTH INVESTORS, INC.

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2011

 

2010

 

2009

Investment in Real Estate:

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

463,197

 

$

350,786

 

$

310,906

Additions through cash expenditures

 

 

75,806

 

 

98,736

 

 

81,569

Additions through contingent liabilities

 

 

5,478

 

 

1,000

 

 

3,000

Additions through settlement of mortgage note

 

 

-

 

 

22,936

 

 

-

Sale of properties for cash

 

 

(2,988)

 

 

(5,000)

 

 

-

Reclassification for assets held for sale

 

 

-

 

 

(5,261)

 

 

(44,689)

Balance at end of year

 

$

541,493

 

$

463,197

 

$

350,786

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation:

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

135,543

 

$

126,925

 

$

129,574

Addition charged to costs and expenses

 

 

11,992

 

 

11,203

 

 

8,620

Sale of properties

 

 

(837)

 

 

(769)

 

 

-

Reclassification for assets held for sale

 

 

-

 

 

(1,816)

 

 

(11,269)

Balance at end of year

 

$

146,698

 

$

135,543

 

$

126,925





7





NATIONAL HEALTH INVESTORS, INC.

SCHEDULE IV - MORTGAGE  LOANS ON REAL ESTATE(1)

DECEMBER 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of Loan Subject

 

 

 

 

Final

 

Periodic

 

 

 

Original

 

Carrying

 

To Delinquent

 

 

Interest

 

Maturity

 

Payment

 

Prior

 

Face Amount

 

Amount

 

Principal or

Description

 

Rate

 

Date

 

Terms

 

Liens

 

of Mortgages

 

of Mortgages

 

Interest

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

First Mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manchester, NH

 

6.9%

 

2012

 

$69,000

 

 

 

$

9,006

 

$

3,690

 

 

Taunton, MA

 

6.9%

 

2012

 

$69,000

 

 

 

 

9,006

 

 

3,690

 

 

Greenfield, MA

 

6.9%

 

2012

 

$62,000

 

 

 

 

8,105

 

 

3,321

 

 

Haysville, KS(2)

 

3.0% - 8.5%

 

2014

 

Interest Only

 

 

 

 

5,884

 

 

4,743

 

 

St. Charles, MO(2)

 

3.0% - 8.5%

 

2014

 

Interest Only

 

 

 

 

3,694

 

 

3,050

 

 

Joplin, MO(2)

 

3.0% - 8.5%

 

2014

 

Interest Only

 

 

 

 

3,800

 

 

2,935

 

 

Council Grove, KS(2)

 

3.0% - 8.5%

 

2014

 

Interest Only

 

 

 

 

2,860

 

 

2,413

 

 

Virginia Beach, VA

 

8.0%

 

2031

 

$27,000

 

 

 

 

3,814

 

 

2,994

 

 

Grundy, VA

 

8.0%

 

2032

 

$30,000

 

 

 

 

4,396

 

 

3,300

 

 

Others with carrying amounts less than 3% of total carrying amount of mortgages

 

3.0% - 9.6%

 

2011 - 2032

 

 

 

 

 

 

 

 

 

29,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assisted living facility in Owatonna, MN

 

7.47%

 

2018

 

$38,000

 

 

 

 

5,033

 

 

3,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction Loan:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transitional rehabilitation center in Mesa, Arizona

 

10.0%

 

2015

 

Interest Only

 

 

 

 

13,870

 

 

11,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Second Mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assisted living facility in Ocala, FL

 

13.0%

 

2014

 

Interest Only

 

 

 

 

2,500

 

 

2,500

 

 

1 assisted living facility with carrying amount less than 3% of total carrying amount of mortgages

 

12.0%

 

2014

 

 

 

 

 

 

 

 

 

800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

78,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


NOTES TO SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE

 

(1) See Note 4 to Consolidated Financial Statements for more information on our mortgage loan receivables.

(2) The Company has a first mortgage receivable on 8 properties with an original amount of $26,293,000 and current carrying value of $21,337,000.  The notes on these properties are separated into individual notes per property with Note A in the aggregate original amount of $16,513,000 (carrying value $11,557,000) at 8.5% and Note B in the aggregate original amount of $9,780,000 is at 3% with all principal and interest due at maturity.  All notes on the 8 properties are cross-collateralized.





8




s


NATIONAL HEALTH INVESTORS, INC.

SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE (continued)

FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009

(in thousands)

 

 

 

 

 

 

 

December 31,

 

2011

 

2010

 

2009

Reconciliation of mortgage loans on real estate

 

 

 

 

 

Balance at beginning of period

$         75,465

 

$        94,588

 

$      108,640

Additions:

 

 

 

 

 

New mortgage loans

6,566

 

12,422

 

4,501

Interest accrued on construction loan

1,082

 

298

 

-

Total Additions

7,648

 

12,720

 

4,501

 

 

 

 

 

 

Deduction:

 

 

 

 

 

Settlement of mortgage note by real estate acquisition

-

 

22,936

 

-

Collection of principal, less recoveries of previous write-downs

4,441

 

8,907

 

18,553

Total Deductions

4,441

 

31,843

 

18,553

 

 

 

 

 

 

Balance at end of period

$         78,672

 

$        75,465

 

$        94,588



9