EX-13 2 exhibit13.htm EXHIBIT 13 Exhibit 13

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 28, 2008 relating to the consolidated financial statements of National Health Investors, Inc., which is contained in Item 8 of this Form 10-K, 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 upon our audits.


In our opinion such financial statement schedules present fairly, in all material respects, the information set forth therein.



/s/ BDO Seidman, LLP


Nashville, Tennessee

February 28, 2008




NATIONAL HEALTH INVESTORS, INC.

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

FOR THE YEARS ENDED DECEMBER 31, 2007, 2006, AND 2005

(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,

 

 

 

 

   2007 - Loan loss

 

 

 

 

   allowance

$       —

$       —

$       —

$       —

 

 

 

 

 

For the year ended

 

 

 

 

   December 31,

 

 

 

 

   2006 - Loan loss

 

 

 

 

   allowance

$       —

$1,074

$1,074

$       —

 

 

 

 

 

For the year ended

 

 

 

 

   December 31,

 

 

 

 

   2005 - Loan loss

 

 

 

 

   allowance

$       —

$6,000

$6,000

$       —

 

 

 

 

 


(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 2007, net recoveries were $24,238 and there was no provision for losses during the year.  For 2006, net recoveries were $7,934 comprised of recoveries of $9,008 offset by provision for loan losses of $1,074.  For 2005, the net provision was $10,837 comprised of a provision for loan losses of $6,000, a provision for realty losses of $2,550, a provision for maintenance expense of $2,852, offset by recoveries of $565.










NATIONAL HEALTH INVESTORS, INC.

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2007

 

 

 

            

                  

        

       

         

Column A

Column B

Column C

Column D

Column E

Column F

Column G

Column H

                                                         

                

                                          

Cost capitalized

 

 

 

 

 

 

 

subsequent to

Gross amount at which carried at close

 

 

 

 

 

Initial Cost to Company

acquisition

of period

 

 

 

 

Encum-

              

Buildings &

Improve-

Carrying

 

Buildings &

 

Accumulated

Date of

Date

Properties

brances

Land

Improvements

ments

Costs

Land

Improvements

Total

Depreciation

Construction

Acquired

(dollars in thousands)

Health Care Centers (2)

  Alabama

$        —

$   95

$ 5,165

$  —

$ —

$   95

$  5,165

$  5,260

$3,298

N/A

10/17/91

 

Health Care Centers (1)

  Arizona

1,590

453

6,678

  —

453

6,678

7,131

2,055

N/A

8/13/96

 

Health Care Centers (4)

  Florida

641

2,306

37,437

   —

 —

2,306

37,437

39,743

20,374

N/A

10/17/91

& 12/31/99

 

 

 

 

 

 

 

 

 

 

 

Health Care Centers (1)

  Georgia

52

865

 —

 —

52

865

917

787

N/A

10/17/91

 

Health Care Centers (1)

  Idaho

122

2,491

122

2,491

2,613

768

N/A

8/13/96

 

Health Care Centers (1)

  Kansas

305

2,247

305

2,247

2,552

267

N/A

8/1/01

 

 

 

 

 

 

 

 

 

 

 

& 10/31/04

Health Care Centers (2)

  Kentucky

  —

231

2,182

 —

 —

231

2,182

2,413

1,472

N/A

10/17/91

 

 

 

 

 

 

 

 

 

 

 

 

Health Care Centers (5)

  Missouri

1,725

1,165

23,070

  —

 —

1,165

23,070

24,235

13,255

N/A

10/17/91

 

 

 

 

 

 

 

 

 

 

 

& 8/1/01

Health Care Centers (3)

  South Carolina

572

11,527

  —

 —

572

11,527

12,099

7,727

N/A

10/17/91

 

Health Care Centers (20)

  Tennessee

1,835

41,297

   —

 —

1,835

41,297

43,132

25,769

N/A

10/17/91




4





NATIONAL HEALTH INVESTORS, INC.

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2007

                                                         

                

                                          

            

                  

        

       

         

Column A

Column B

Column C

Column D

Column E

Column F

Column G

Column H

 

 

 

Cost capitalized

 

 

 

 

 

 

 

subsequent to

Gross amount at which carried at close

 

 

 

 

 

Initial Cost to Company

acquisition

of period

 

 

 

 

Encum-

                 

Buildings &

Improve-

Carrying

 

Buildings &

 

Accumulated

Date of

Date

Properties

brances

Land

Improvements

ments

Costs

Land

Improvements

Total

Depreciation

Construction

Acquired

Health Care Centers (8)

  Texas

2,280

47,409

2,280

47,409

49,689

9,560

N/A

9/1/01

 

 

 

 

 

 

 

 

 

 

 

& 3/16/05

Health Care Centers (1)

   Virginia

1,755

176

2,510

 —

 —

176

2,510

2,686

1,478

N/A

10/17/91

 

Acute Care Hospital (1)

  Kentucky

 —

540

10,163

 —

 —

540

10,163

10,703

4,116

N/A

6/12/92

 

Medical Office Building (1)

  Florida

165

3,349

165

3,349

3,514

1,669

N/A

6/30/93

 

Medical Office Building (1)

  Illinois

---

1,925

---

1,925

1,925

555

12/31/98

N/A

 

Medical Office Building (2)

  Texas

631

9,677

631

9,677

10,308

4,016

1/1/95

N/A

 

 

 

 

 

 

 

 

 

 

& 7/31/97

 

Assisted Living Centers (4)

  Arizona

1,757

13,622

1,757

13,622

15,379

3,035

N/A

12/31/98

 

 

 

 

 

 

 

 

 

 

 

& 3/31/99

Assisted Living Centers (4)

  Florida

7,095

21,232

312

7,095

21,544

28,639

8,937

N/A

8/6/96,

 

 

 

 

 

 

 

 

 

 

 

12/31/98

 

 

 

 

 

 

 

 

 

 

 

& 1/1/99

Assisted Living Centers (1)

  New Jersey

4,229

13,030

4,229

13,030

17,259

4,659

N/A

8/6/96

 

Assisted Living Centers(1)

   Pennsylvania

439

3,960

439

3,960

4,399

231

N/A

9/1/05

 

Assisted Living Centers (1)

  South Carolina

344

2,877

344

2,877

3,221

644

N/A

12/31/98



5





NATIONAL HEALTH INVESTORS, INC.

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2007

 

 

 

            

                  

        

       

         

Column A

Column B

Column C

Column D

Column E

Column F

Column G

Column H

                                                         

                

                                          

Cost capitalized

 

 

 

 

 

 

 

subsequent to

Gross amount at which carried at close

 

 

 

 

 

Initial Cost to Company

acquisition

of period

 

 

 

 

Encum-

                 

Buildings &

Improve-

Carrying

 

Buildings &

 

Accumulated

Date of

Date

Properties

brances

Land

Improvements

ments

Costs

Land

Improvements

Total

Depreciation

Construction

Acquired

 

 

 

 

 

 

 

 

Assisted Living Centers (3)

  Tennessee

871

7,062

871

7,062

7,933

1,562

N/A

12/31/98

 

 

 

 

 

 

 

 

 

 

 

& 3/31/99

 

 

 

 

 

 

 

 

 

 

 

 

Retirement Center (1)

  Idaho

243

4,182

243

4,182

4,425

1,265

N/A

8/13/96

 

 

 

 

 

 

 

 

 

 

 

 

Retirement Center (1)

 

 

 

 

 

 

 

 

 

 

 

  Missouri

 —

344

3,181

 —

 —

344

3,181

3,525

1,775

N/A

10/17/91

 

Retirement Centers (2)

  Tennessee

    —

      64

  5,643

     —

    —

    64

  5,643

  5,707

 2,728

N/A

10/17/91

 

$5,711

$26,314

$282,781

$    312

$  —

$26,314

$283,093

$309,407

$121,952

 

 


NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION


(A)    See Notes 3 and 16 of Notes to Consolidated Financial Statements.

(B)    Depreciation is calculated using estimated depreciation 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 in Column C - Initial Cost to us.



6





NATIONAL HEALTH INVESTORS, INC.

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

FOR THE YEARS ENDED DECEMBER 31, 2007, 2006 AND 2005

 

 

 

 

 

December 31

 

2007

2006

2005

 

        

        

        

Investment in Real Estate:

 

 

 

     Balance at beginning of period

$376,407

$394,913

$402,067 

     Additions through cash expenditures

2,491

2,499

12,264 

     Additions in exchange for rights under mortgage notes receivable     

     Sale of properties for cash

(69,491)

(21,005)

(16,868)

     Impairment write-downs

 (2,550)

     Other

         —

     Balance at end of year

$309,407

$376,407

$394,913 

 

 

 

 

Accumulated Depreciation:

 

 

 

     Balance at beginning of period

$141,208

$131,784

$123,897 

     Addition charged to costs and expenses    

11,751

12,026

12,855 

     Sale of properties

(31,007)

(2,602)

  (4,968)

     Balance at end of year

$121,952

$141,208

$131,784 



7







 

NATIONAL HEALTH INVESTORS, INC.

 

SCHEDULE IV - MORTGAGE  LOANS ON REAL ESTATE

 

DECEMBER 31, 2007

 

                                                         

                   

                                          

 

 

 

 

 

 

Column A

Column B

Column C

Column D

Column E

Column F

Column G

Column H

 

 

 

 

 

 

 

 

Principal Amount

 

 

 

 

 

 

 

 

of Loan Subject

 

 

 

Final

Monthly

 

Original

 

To Delinquent

 

 

Interest

Maturity

Payment

Prior

Face Amount

Carrying Amount

Principal or

 

Description

Rate

Date

Terms

Liens

of Mortgages

of Mortgages

Interest

 

First Mortgage Loans:

 

 

 

 

 

 

 

 

Florida

11.5%

2008

$398,000

None

$25,900,000

$  26,518,000

None

 

 

 

 

 

 

 

 

 

 

Georgia

Prime + 2.0%

January, 2009

Int. only

None

800,000

132,000

None

 

 

 

 

 

 

 

 

 

 

Georgia(A)

9.0%

January, 2009

120,000

None

12,162,000

8,628,000

None

 

 

 

 

 

 

 

 

 

 

Atlanta, Georgia (A)

6.5%

September, 2013

22,000

None

5,158,000

869,000

None

 

 

 

 

 

 

 

 

 

 

TN and FL Homes

10.00%

November, 2008

50,000

None

5,196,000

3,949,000

None

 

 

 

 

 

 

 

 

 

 

Osceola, Florida

9.5%

January, 2009

70,000

None

  7,900,000

    6,817,000

None

 

 

 

 

 

 

 

 

 

 

Dripping Springs, Gainesville,

 

 

 

 

 

 

 

 

   Texas

9.0%

March, 2019

19,000

None

2,500,000

2,500,000

None

 

 

 

 

 

 

 

 

 

 

7 Mortgages, Virginia

($2,134,000 to $3,935,000 each)

8.0%-9.6%

August 2027 to June 2032

165,000

None

20,774,000

  18,373,000

None

 

 

 

 

 

 

 

 

 

 

8 Mortgages, Massachusetts and New Hampshire ($1,125,000 to $9,005,000 each)

6.9%

August 2011

9,000 to 69,000

None

40,526,000

40,526,000

None

 

 

 

 

 

 

 

 

 

 

8 Mortgages, Kansas and Missouri ($707,000 to $2,082,000 each) (B)

3.0% to 8.5%

December 2014

8,000 to 25,000

None

26,293,000

26,293,000

None

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$134,605,000

 

 

NOTES TO SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE

 

(A)

We have reduced the carrying amount of this mortgage loan by a reserve or write-off calculated in accordance with the provisions of Statement of Financial Accounting Standards 114,

 “Accounting by Creditors for Impairment of a Loan - An Amendment of FASB Statements No. 5 and 15”.  The reserve or write-off is based on our knowledge of the general

economic condition  in the long-term health care industry and the cash flows of the long-term health care facilities that service the mortgage loan.

(B)

Note A in the amount of $16,513,000 is at 8.5%.  Note B in the amount of $9,780,000 is at 3% with all principal and interest due at maturity.

    

 

(1)

See Note 4 of Notes to Consolidated Financial Statements.

(2)

For tax purposes, the cost of investments is the carrying amount.

(3)

Non-mortgage notes receivable unrelated to real estate of $7,050,000 at December 31, 2007 are not reported on this schedule.



8





NATIONAL HEALTH INVESTORS, INC.

SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE (continued)

FOR THE YEARS ENDED DECEMBER 31, 2007, 2006 AND 2005

 

 

 

 

 

 

 

 

 

December 31

 

2007

2006

2005

 

(in thousands)

Reconciliation of mortgage loans                 

         

         

        

     Balance at beginning of period

$90,782

$115,901

$109,046

     Additions:

 

 

 

          New mortgage loans

74,835

11,063

  22,079

               Total Additions

74,835

11,063

  22,079

 

 

 

 

Deductions during period:

 

 

 

     Loans written off

5,435

     Collection of principal, net

31,012

36,182

9,789

               Total Deductions

31,012

36,182

  15,224

 

 

 

 

Balance at end of period

$134,605

$90,782

$115,901




9