XML 51 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
NOTES PAYABLE AND OTHER DEBT (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Schedule of notes payable and other debt
Notes payable and other debt consists of the following:
 
 
December 31,
Amounts in (000's)
 
2016
 
2015
Senior debt—guaranteed by HUD (a)
 
34,473

 
25,469

Senior debt—guaranteed by USDA (a)
 
22,518

 
26,463

Senior debt—guaranteed by SBA (a)
 
2,319

 
3,548

Senior debt—bonds
 
7,145

 
7,230

Senior debt—other mortgage indebtedness
 
5,639

 
51,128

Other debt
 
1,063

 
2,638

Convertible debt (c)
 
9,200

 
9,200

Sub Total
 
82,357

 
125,676

Deferred financing costs
 
(2,196
)
 
(2,712
)
Unamortized discounts on bonds
 
(191
)
 
(205
)
Total
 
79,970

 
122,759

Less current portion
 
13,154

 
50,960

Less: portion included in liabilities of disposal group held for sale (b) 
 

 
958

Notes payable and other debt, net of current portion
 
$
66,816

 
$
70,841



(a)  HUD, U.S. Department of Agriculture ("USDA"), U.S. Small Business Administration ("SBA").  
(b) Includes no deferred financing costs at December 31, 2016 and December 31, 2015 respectively.
(c) On December 8, 2016, the Company announced the Tender Offer for any and all of its $7.7 million convertible subordinated notes due April 30, 2017. On January 10, 2017, the Company accepted for payment $6.7 million pursuant to the Tender Offer, (see Note 19 - Subsequent events).


The following is a detailed listing of the debt facilities that comprise each of the above categories:

(Amounts in 000’s)
 
 
 
 
 
 
 
 
 
 
 
Facility
 
Lender
 
Maturity
 
Interest Rate (a)
 
December 31, 2016
 
December 31, 2015
Senior debt - guaranteed by HUD
 
 
 
 
 
 
 
 
 
 
The Pavilion Care Center
 
Red Mortgage
 
12/01/2027
 
 Fixed
 
4.16%
 
$
1,434

 
$
1,534

Hearth and Care of Greenfield
 
Red Mortgage
 
08/01/2038
 
 Fixed
 
4.20%
 
2,191

 
2,251

Woodland Manor
 
Midland State Bank
 
10/01/2044
 
 Fixed
 
3.75%
 
5,447

 
5,556

Glenvue
 
Midland State Bank
 
10/01/2044
 
 Fixed
 
3.75%
 
8,457

 
8,628

Autumn Breeze
 
KeyBank
 
01/01/2045
 
 Fixed
 
3.65%
 
7,352

 
7,500

Georgetown (c)
 
Midland State Bank
 
01/10/2046
 
 Fixed
 
2.98%
 
3,723

 

Sumter Valley (d)
 
Key Bank
 
01/01/2047
 
 Fixed
 
3.70%
 
5,869

 

 
Total
 
 
 
 
 
 
 
 
 
$
34,473

 
$
25,469

Senior debt - guaranteed by USDA (e)




 
 
 
 
Attalla

Metro City

09/30/2035

Prime + 1.50%

5.50%
 
$
7,189

 
$
7,400

Coosa

Metro City

09/30/2035

Prime + 1.50%

5.50%
 
6,483

 
6,671

Mountain Trace

Community B&T

01/24/2036

Prime + 1.75%

5.75%
 
4,384

 
4,507

Southland

Bank of Atlanta

07/27/2036

Prime + 1.50%

6.00%
 
4,462

 
4,576

Homestead (b)

Square 1

10/14/2036

Prime + 1.00%

5.75%
 

 
3,309

 
Total
 
 
 
 
 
 
 
 
 
$
22,518

 
$
26,463

Senior debt - guaranteed by SBA
 
 
 
 
 
 
 
 
College Park
 
CDC
 
10/01/2031
 
Fixed
 
2.81%
 
$
1,611

 
$
1,697

Stone County (b)
 
CDC
 
07/01/2032
 
Fixed
 
2.42%
 

 
1,123

Southland
 
Bank of Atlanta
 
07/27/2036
 
Prime + 2.25%
 
5.75%
 
708

 
728

 
Total
 
 
 
 
 
 
 
 
 
$
2,319

 
$
3,548

(a)
Represents cash interest rates as of December 31, 2016 as adjusted for applicable interest rate floor limitations, if applicable. The rates exclude amortization of deferred financing costs which range from 0.08% to 1.92% per annum.
(b) On October 6, 2016, the Company completed the sale of the Arkansas Facilities (see Note 11 - Discontinued Operations).
(c) On September 29, 2016, the Company closed a HUD-guaranteed financing in the amount of $3.7 million, maturing in 2046 and bearing an interest rate of 2.98% (interest rate excludes annual mortgage insurance premiums), which refinanced approximately $3.1 million in debt previously owed to the PrivateBank with respect to the Georgetown Facility.
(d) On December 14, 2016, the Company refinanced the Sumter Credit Facility with $5.9 million of new mortgage debt maturing in 2047 and bearing an interest rate of 3.70% (interest rate excludes annual mortgage insurance premiums). The HUD-guaranteed mortgage refinances $5.9 million of short term debt that bore an interest rate of 4.71% at September 30, 2016.
(e)
For the five skilled nursing facilities, the Company has term loans insured 70% to 80% by the USDA with financial institutions. The loans have an annual renewal fee for the USDA guarantee of 0.25% of the guaranteed portion. The loans have prepayment penalties of 4% to 6% through 2016, which decline 1% each year capped at 1% for the remainder of the term.


(Amounts in 000’s)

 
 
 
 
 
 
 
 
 
 
 
Facility
 
Lender
 
Maturity
 
Interest Rate (a)
 
December 31, 2016
 
December 31, 2015
Senior debt - bonds
 
 
 
 
 
 
 
 
 
 
Eaglewood Bonds Series A
 
City of Springfield, Ohio
 
05/01/2042
 
 Fixed
 
7.65%
 
$
6,610

 
$
6,610

Eaglewood Bonds Series B
 
City of Springfield, Ohio
 
05/01/2021
 
 Fixed
 
8.50%
 
535

 
620

 
Total
 
 
 
 
 
 
 
 
 
$
7,145

 
$
7,230

(a)
Represents cash interest rates as of December 31, 2016 as adjusted for applicable interest rate floor limitations, if applicable. The rates exclude amortization of deferred financing costs which range from 0.08% to 1.92% per annum.
(Amounts in 000’s)

 
 
 
 
 
December 31,
 
December 31,
Facility
Lender
Maturity
 
Interest Rate (a)
 
2016
 
2015
Senior debt - other mortgage indebtedness
 
 
 
 
 
 
 
 
Sumter Valley (c)
PrivateBank
09/01/2016
 
LIBOR + 4.25%
 
4.71%
 
$

 
$
5,123

Georgetown (g)
PrivateBank
09/01/2016
 
LIBOR + 4.25%
 
4.71%
 

 
4,026

Northridge (b)
PrivateBank (d)
09/01/2016
 
LIBOR + 4.25%
 
5.50%
 

 
4,230

Woodland Hills (b)
PrivateBank (d)
09/01/2016
 
LIBOR + 4.25%
 
5.50%
 

 
3,557

Abington/Cumberland (b)
PrivateBank (d)
09/01/2016
 
LIBOR + 4.25%
 
5.50%
 

 
4,029

Heritage Park (b)
PrivateBank (d)
09/01/2016
 
LIBOR + 3.50%
 
6.00%
 

 
3,370

River Valley (b)
PrivateBank (d)
09/01/2016
 
LIBOR + 3.50%
 
6.00%
 

 
3,989

Little Rock/West Markham (b), (f)
PrivateBank (d)
12/31/2016
 
LIBOR + 4.00%
 
6.00%
 

 
11,399

Quail Creek (e)
Congressional Bank
09/30/2017
 
LIBOR + 4.75%
 
5.75%
 
4,432

 
5,000

Northwest
First Commercial
12/31/2017
 
Prime
 
5.00%
 
1,207

 
1,285

Stone County (b)
Metro City
06/08/2022
 
Prime + 2.25%
 
6.25%
 

 
1,697

College Park (f)
Bank of Las Vegas
05/01/2031
 
Prime + 2.00%
 
6.25%
 

 
2,465

Hembree Rd. Building (h)
Fidelity Bank
12/01/2017
 
Fixed
 
5.50%
 

 
958

 
Total
 
 
 
 
 
 
 
$
5,639

 
$
51,128

(a)
Represents cash interest rates as of December 31, 2016 as adjusted for applicable interest rate floor limitations, if applicable. The rates exclude amortization of deferred financing costs which range from 0.08% to 1.92% per annum.
(b) 
On October 6, 2016, the Company completed the sale of the Arkansas Facilities (see Note 11 - Discontinued Operations).
(c) 
On March 24, 2016, the Company obtained a lender commitment to extend the maturity date of the Sumter Credit Facility with PrivateBank from September 2016 to June 2017, subject to definitive documentation and certain closing conditions, which commitment expired on November 30, 2016. On June 13, 2016, the Company received a commitment to refinance the Sumter Credit Facility, subject to definitive documentation and certain closing conditions. On December 14, 2016, the Company refinanced existing mortgage debt with Key Bank on the Sumter Facility with $5.9 million of new mortgage debt maturing in 2047 and bearing an interest rate of 3.70% (interest rate excludes annual mortgage insurance premiums). The HUD-guaranteed mortgage refinances $5.9 million of short term debt that bore an interest rate of 4.71% at September 30, 2016.
(d) 
On March 24, 2016, the Company obtained the release of approximately $3.9 million of restricted cash funds and applied the amounts as additional principal payments related to certain of the above debt facilities with the PrivateBank.
(e) 
On September 19, 2016, the Company obtained an option to extend the maturity date of the Quail Creek Credit Facility from September 2017 to September 2018, which management intends to exercise.
(f) On October 6, 2016, the related debt was repaid with a portion of the net proceeds from the sale of the Arkansas Facilities (see Note 11 - Discontinued Operations).
(g) On September 29, 2016, the Company closed a HUD-guaranteed financing with Midland State Bank in the amount of $3.7 million, maturing in 2046 and bearing an interest rate of 2.98% (interest rate excludes annual mortgage insurance premiums), which refinanced approximately $3.1 million in debt previously owed to the PrivateBank with respect to the Georgetown Facility.
(h)  
Debt included in liabilities of disposal group held for sale. On April 25, 2016, the Company completed the sale of the related office building located in Roswell, Georgia (see Note 11 - Discontinued Operations).
(Amounts in 000’s)
 
 
 
 
 
 
 
 
 
 
Lender
 
Maturity
 
Interest Rate
 
December 31, 2016
 
December 31, 2015
Other debt
 
 
 
 
 
 
 
 
 
 
First Insurance Funding
 
02/28/2017
 
 Fixed
 
3.99%
 
$
20

 
$
14

Key Bank
 
10/17/2017
 
 Fixed
 
0.00%
 
496

 
680

Reliant Rehabilitation
 
11/15/2016
 
 Fixed
 
7.00%
 

 
944

Pharmacy Care of Arkansas
 
02/08/2018
 
 Fixed
 
2.00%
 
547

 
1,000

Total
 
 
 
 
 
 
 
$
1,063

 
$
2,638

(Amounts in 000’s)
 
 
 
 
 
 
 
 
 
 
Facility
Conversion price
 
Maturity
 
Interest Rate (a)
 
December 31, 2016
 
December 31, 2015
Convertible debt
 
 
 
 
 
 
 
 
 
 
 
Issued July 2012
$
4.25

 
10/31/2017
 
 Fixed
 
10.00%
 
$
1,500

 
$
1,500

Issued March 2015 (b)
$
4.25

 
04/30/2017
 
 Fixed
 
10.00%
 
7,700

 
7,700

Total
 
 
 
 
 
 
 
 
$
9,200

 
$
9,200

(a) Represents cash interest rates as of December 31, 2016. The rates exclude amortization of deferred financing costs which range from 0.08% to 1.92% per annum.
(b) On December 8, 2016, the Company announced the Tender Offer for any and all of its $7.7 million convertible subordinated notes due April 3, 2017. On January 10, 2017, the Company accepted for payment $6.7 million pursuant to the Tender Offer (see Note 19 - Subsequent Events).
Summary of the scheduled maturities
The schedule below summarizes the scheduled maturities as of December 31, 2016 for each of the next five years and thereafter.
 
 
Amounts in (000's)
2017
 
$
13,218

2018
 
6,108

2019
 
1,844

2020
 
1,937

2021
 
2,030

Thereafter
 
57,220

Subtotal
 
82,357

Less: unamortized discounts
 
(191
)
Less: deferred financing costs (1)
 
(2,196
)
Total notes and other debt
 
$
79,970