CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Thousands | 6 Months Ended |
Jun. 30, 2017 | Jun. 30, 2016 |
Cash flows from operating activities | | |
Net income | $ 177,269 | $ 171,350 |
Adjustment to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 140,343 | 127,938 |
Impairment loss on real estate properties | 17,773 | 41,451 |
Provision for uncollectible accounts | 5,077 | 3,970 |
Refinancing costs and amortization of deferred financing costs | 15,240 | 4,640 |
Accretion of direct financing leases | (6,164) | (5,915) |
Stock-based compensation expense | 7,478 | 6,443 |
Gain on assets sold - net | (6,798) | (14,792) |
Amortization of acquired in-place leases - net | (6,202) | (7,910) |
Effective yield receivable on mortgage notes | (1,191) | (619) |
Change in operating assets and liabilities - net: | | |
Contractual receivables | (33,293) | 856 |
Straight-line rent receivables | (23,174) | (17,756) |
Lease inducements | 895 | 1,294 |
Other operating assets and liabilities | (21,667) | (24,055) |
Net cash provided by operating activities | 265,586 | 286,895 |
Cash flows from investing activities | | |
Acquisition of real estate | (130,977) | (622,848) |
Cash acquired | 2,341 | |
Investments in construction in progress | (46,108) | (26,960) |
Investments in direct financing leases | (4,767) | (30) |
Proceeds from direct financing leases | 27,253 | |
Placement of mortgage loans | (24,978) | (12,528) |
Distributions from unconsolidated joint venture | 9,741 | |
Proceeds from sale of real estate investments | 64,061 | 43,772 |
Capital improvements to real estate investments | (16,861) | (21,812) |
Proceeds from other investments | 35,997 | 25,923 |
Investments in other investments | (52,228) | (136,536) |
Collection of mortgage principal | 673 | 42,051 |
Net cash used in investing activities | (135,853) | (708,968) |
Cash flows from financing activities | | |
Proceeds from credit facility borrowings | 817,000 | 879,000 |
Payments on credit facility borrowings | (852,000) | (639,000) |
Receipts of other long-term borrowings | 1,346,749 | 350,000 |
Payments of other long-term borrowings | (1,252,139) | (620) |
Payments of financing related costs | (28,483) | (3,581) |
Receipts from dividend reinvestment plan | 19,721 | 93,333 |
Payments for exercised options and restricted stock | (2,120) | (2,380) |
Net proceeds from issuance of common stock | 6,634 | 487 |
Dividends paid | (246,722) | (217,068) |
Redemption of Omega OP Units | (48) | (10) |
Distributions to Omega OP Unit Holders | (11,143) | (10,351) |
Net cash (used in) provided by financing activities | (202,551) | 449,810 |
Effect of foreign currency translation on cash and cash equivalents | 162 | (202) |
(Decrease) increase in cash and cash equivalents | (72,656) | 27,535 |
Cash and cash equivalents at beginning of period | 93,687 | 5,424 |
Cash and cash equivalents at end of period | 21,031 | 32,959 |
Supplemental disclosures of cash flow information: | | |
Interest paid during the period, net of amounts capitalized | 97,610 | 74,010 |
Taxes paid during the period | 2,032 | 748 |
Non cash investing activities | | |
Non cash acquisition of real estate (See Note 2) | (9,430) | |
Non cash acquisition of business | | (25,000) |
Non cash surrender of mortgage | | 25,000 |
Non cash investment in other investments | (6,353) | |
Total | (15,783) | |
Non cash financing activities | | |
Change in fair value of cash flow hedges | (108) | 13,074 |
Remeasurement of debt denominated in a foreign currency | 2,190 | |
Non cash acquisition of real estate (See Note 2) | 2,082 | 13,074 |
OHI Healthcare Properties Holdco, Inc. | | |
Cash flows from operating activities | | |
Net income | 177,269 | 171,350 |
Adjustment to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 140,343 | 127,938 |
Impairment loss on real estate properties | 17,773 | 41,451 |
Provision for uncollectible accounts | 5,077 | 3,970 |
Refinancing costs and amortization of deferred financing costs | 15,240 | 4,640 |
Accretion of direct financing leases | (6,164) | (5,915) |
Stock-based compensation expense | 7,478 | 6,443 |
Gain on assets sold - net | (6,798) | (14,792) |
Amortization of acquired in-place leases - net | (6,202) | (7,910) |
Effective yield receivable on mortgage notes | (1,191) | (619) |
Change in operating assets and liabilities - net: | | |
Contractual receivables | (33,293) | 856 |
Straight-line rent receivables | (23,174) | (17,756) |
Lease inducements | 895 | 1,294 |
Other operating assets and liabilities | (21,667) | (24,055) |
Net cash provided by operating activities | 265,586 | 286,895 |
Cash flows from investing activities | | |
Acquisition of real estate | (130,977) | (622,848) |
Cash acquired | 2,341 | |
Investments in construction in progress | (46,108) | (26,960) |
Investments in direct financing leases | (4,767) | (30) |
Proceeds from direct financing leases | 27,253 | |
Placement of mortgage loans | (24,978) | (12,528) |
Distributions from unconsolidated joint venture | 9,741 | |
Proceeds from sale of real estate investments | 64,061 | 43,772 |
Capital improvements to real estate investments | (16,861) | (21,812) |
Proceeds from other investments | 35,997 | 25,923 |
Investments in other investments | (52,228) | (136,536) |
Collection of mortgage principal | 673 | 42,051 |
Net cash used in investing activities | (135,853) | (708,968) |
Cash flows from financing activities | | |
Proceeds from intercompany loans payable from Omega | 2,163,749 | 1,229,000 |
Repayment of intercompany loans payable to Omega | (2,104,139) | (639,620) |
Payment of financing related costs incurred by Omega | (28,483) | (3,581) |
Dividends paid | (54,641) | (25,354) |
Contributions from noncontrolling interests | 24,235 | 91,440 |
Distributions to Omega OP Unit Holders | (203,272) | (202,075) |
Net cash (used in) provided by financing activities | (202,551) | 449,810 |
Effect of foreign currency translation on cash and cash equivalents | 162 | (202) |
(Decrease) increase in cash and cash equivalents | (72,656) | 27,535 |
Cash and cash equivalents at beginning of period | 93,687 | 5,424 |
Cash and cash equivalents at end of period | 21,031 | 32,959 |
Supplemental disclosures of cash flow information: | | |
Interest paid during the period, net of amounts capitalized | 97,610 | 74,010 |
Taxes paid during the period | 2,032 | 748 |
Non cash investing activities | | |
Non cash acquisition of real estate (See Note 2) | (9,430) | |
Non cash acquisition of business | | (25,000) |
Non cash surrender of mortgage | | 25,000 |
Non cash investment in other investments | (6,353) | |
Total | (15,783) | |
Non cash financing activities | | |
Change in fair value of cash flow hedges | (108) | 13,074 |
Remeasurement of debt denominated in a foreign currency | 2,190 | |
Non cash acquisition of real estate (See Note 2) | 2,082 | 13,074 |
OHI Healthcare Properties Limited Partnership | | |
Cash flows from operating activities | | |
Net income | 177,269 | 171,350 |
Adjustment to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 140,343 | 127,938 |
Impairment loss on real estate properties | 17,773 | 41,451 |
Provision for uncollectible accounts | 5,077 | 3,970 |
Refinancing costs and amortization of deferred financing costs | 15,240 | 4,640 |
Accretion of direct financing leases | (6,164) | (5,915) |
Stock-based compensation expense | 7,478 | 6,443 |
Gain on assets sold - net | (6,798) | (14,792) |
Amortization of acquired in-place leases - net | (6,202) | (7,910) |
Effective yield receivable on mortgage notes | (1,191) | (619) |
Change in operating assets and liabilities - net: | | |
Contractual receivables | (33,293) | 856 |
Straight-line rent receivables | (23,174) | (17,756) |
Lease inducements | 895 | 1,294 |
Other operating assets and liabilities | (21,667) | (24,055) |
Net cash provided by operating activities | 265,586 | 286,895 |
Cash flows from investing activities | | |
Acquisition of real estate | (130,977) | (622,848) |
Cash acquired | 2,341 | |
Investments in construction in progress | (46,108) | (26,960) |
Investments in direct financing leases | (4,767) | (30) |
Proceeds from direct financing leases | 27,253 | |
Placement of mortgage loans | (24,978) | (12,528) |
Distributions from unconsolidated joint venture | 9,741 | |
Proceeds from sale of real estate investments | 64,061 | 43,772 |
Capital improvements to real estate investments | (16,861) | (21,812) |
Proceeds from other investments | 35,997 | 25,923 |
Investments in other investments | (52,228) | (136,536) |
Collection of mortgage principal | 673 | 42,051 |
Net cash used in investing activities | (135,853) | (708,968) |
Cash flows from financing activities | | |
Proceeds from intercompany loans payable from Omega | 2,163,749 | 1,229,000 |
Repayment of intercompany loans payable to Omega | (2,104,139) | (639,620) |
Payment of financing related costs incurred by Omega | (28,483) | (3,581) |
Equity contributions from general partners | 24,235 | 91,440 |
Distributions to general partners | (246,722) | (217,068) |
Distributions to limited partners | (11,143) | (10,351) |
Redemption of Omega OP Units | (48) | (10) |
Net cash (used in) provided by financing activities | (202,551) | 449,810 |
Effect of foreign currency translation on cash and cash equivalents | 162 | (202) |
(Decrease) increase in cash and cash equivalents | (72,656) | 27,535 |
Cash and cash equivalents at beginning of period | 93,687 | 5,424 |
Cash and cash equivalents at end of period | 21,031 | 32,959 |
Supplemental disclosures of cash flow information: | | |
Interest paid during the period, net of amounts capitalized | 97,610 | 74,010 |
Taxes paid during the period | 2,032 | 748 |
Non cash investing activities | | |
Non cash acquisition of real estate (See Note 2) | (9,430) | |
Non cash acquisition of business | | (25,000) |
Non cash surrender of mortgage | | 25,000 |
Non cash investment in other investments | (6,353) | |
Total | (15,783) | |
Non cash financing activities | | |
Change in fair value of cash flow hedges | (108) | 13,074 |
Remeasurement of debt denominated in a foreign currency | 2,190 | |
Non cash acquisition of real estate (See Note 2) | $ 2,082 | $ 13,074 |