Janus Living (NYSE: JAN) to sell 25M Class A-1 shares at $25
Janus Living, Inc. is offering 25,000,000 shares of Class A-1 common stock. The prospectus prices the offering at $25.00 per share for a public offering amount of $625,000,000, with underwriters’ discount of $23,437,500 and estimated proceeds to the company of $601,562,500. The underwriters may purchase up to an additional 3,750,000 shares within 30 days.
The issuer intends to contribute net proceeds to its operating company to pursue acquisitions and other investment opportunities fitting its senior housing RIDEA-focused strategy. The prospectus discloses portfolio, capital structure, governance and REIT-qualification details including ownership, management by Healthpeak, and distribution policy.
Positive
- None.
Negative
- None.
Insights
Large primary equity raise priced at $25.00 per share with an upsize option.
This registration offers $625,000,000 of primary common stock, with a 30-day underwriter option of 3,750,000 shares. The prospectus states estimated net proceeds to the issuer of $601,562,500 (pre-expense) and an expected contribution of proceeds to the operating company for acquisitions.
Underwriting terms and the upsize option give the company near-term access to equity capital; subsequent filings will show exercise or use of proceeds. Distribution timing and planned monthly distributions beginning Q3 2026 are disclosed as governance-linked milestones.
Portfolio and structure emphasize RIDEA life-plan communities and Healthpeak management alignment.
The prospectus describes a 40-property portfolio with 11,252 units as of March 31, 2026, and explains all assets operate under RIDEA structures. Healthpeak is the external manager and majority voting holder, and the charter contains a 9.8% ownership limit to assist REIT qualification.
Key operational figures include Adjusted NOI of $175.7M for 2025 and liquidity of $1.5B as of March 31, 2026. Future filings will clarify how offering proceeds are allocated among acquisitions and internal growth projects.
Key Figures
Key Terms
RIDEA regulatory
entrance fee financial
LTIP units compensation
Offering Details
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
How many shares is Janus Living (JAN) offering?
What proceeds will Janus Living receive from the offering?
What will Janus Living use the offering proceeds for?
Who manages Janus Living and who controls voting power?
Does Janus Living plan to pay distributions after the offering?
| | | |
Per Share
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | 25.00 | | | | | $ | 625,000,000 | | |
|
Underwriting discount(1)
|
| | | $ | 0.9375 | | | | | $ | 23,437,500 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 24.0625 | | | | | $ | 601,562,500 | | |
| |
BofA Securities
|
| |
J.P. Morgan
|
|
| |
RBC Capital Markets
|
| |
Wells Fargo Securities
|
|
| |
Goldman Sachs & Co. LLC
|
| |
Morgan Stanley
|
| ||||||
| | Barclays | | |
Jefferies
|
| |
KeyBanc Capital Markets
|
| |
TD Securities
|
|
| | Credit Agricole CIB | | |
Regions Securities LLC
|
| |
Santander
|
| |
Capital One Securities
|
|
| |
PROSPECTUS SUMMARY
|
| | | | 1 | | |
| |
THE OFFERING
|
| | | | 19 | | |
| |
SUMMARY SELECTED HISTORICAL AND PRO FORMA COMBINED AND CONSOLIDATED FINANCIAL AND OTHER DATA
|
| | | | 21 | | |
| |
RISK FACTORS
|
| | | | 29 | | |
| |
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 60 | | |
| |
USE OF PROCEEDS
|
| | | | 63 | | |
| |
DISTRIBUTION POLICY
|
| | | | 64 | | |
| |
CAPITALIZATION
|
| | | | 65 | | |
| |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 66 | | |
| |
BUSINESS AND PROPERTIES
|
| | | | 87 | | |
| |
OUR MANAGER AND THE MANAGEMENT AGREEMENT
|
| | | | 104 | | |
| |
MANAGEMENT
|
| | | | 113 | | |
| |
CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
|
| | | | 122 | | |
| |
STRUCTURE AND FORMATION OF OUR COMPANY
|
| | | | 124 | | |
| |
POLICIES WITH RESPECT TO CERTAIN ACTIVITIES
|
| | | | 126 | | |
| |
DESCRIPTION OF JANUS LIVING OP, LLC’S OPERATING AGREEMENT
|
| | | | 129 | | |
| |
PRINCIPAL STOCKHOLDERS
|
| | | | 136 | | |
| |
DESCRIPTION OF OUR CAPITAL STOCK
|
| | | | 138 | | |
| |
CERTAIN PROVISIONS OF MARYLAND LAW AND OF OUR CHARTER AND BYLAWS
|
| | | | 143 | | |
| |
SHARES ELIGIBLE FOR FUTURE SALE
|
| | | | 150 | | |
| |
UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS
|
| | | | 152 | | |
| |
ERISA CONSIDERATIONS
|
| | | | 175 | | |
| |
UNDERWRITING
|
| | | | 178 | | |
| |
LEGAL MATTERS
|
| | | | 185 | | |
| |
EXPERTS
|
| | | | 186 | | |
| |
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 187 | | |
| |
INDEX TO FINANCIAL STATEMENTS
|
| | | | F-1 | | |
| |
|
| |
|
|
|
Property
|
| |
Market (MSA)
|
| |
# Units
|
| |
Average
Non-Refundable Entrance Fee per Sale for the Twelve Months Ended March 31, 2026 |
| |
Median Local
Home Sale Price(1) |
| |
Non-Refundable
Portion of Entrance Fee as % of Median Local Home Price |
| ||||||||||||
|
Freedom Village at Bradenton
|
| |
Sarasota, FL
|
| | | | 632 | | | | | $ | 171,155 | | | | | $ | 445,470 | | | | | | 38.4% | | |
|
Regency Oaks Clearwater
|
| |
Tampa, FL
|
| | | | 471 | | | | | | 190,551 | | | | | | 398,851 | | | | | | 47.8% | | |
|
Cypress Village
|
| |
Jacksonville, FL
|
| | | | 542 | | | | | | 244,546 | | | | | | 382,308 | | | | | | 64.0% | | |
|
Lake Port Square
|
| |
Orlando, FL
|
| | | | 511 | | | | | | 206,601 | | | | | | 426,667 | | | | | | 48.4% | | |
|
South Port Square
|
| |
Punta Gorda, FL
|
| | | | 634 | | | | | | 141,900 | | | | | | 362,143 | | | | | | 39.2% | | |
|
Freedom Square
|
| |
Tampa, FL
|
| | | | 593 | | | | | | 172,071 | | | | | | 398,851 | | | | | | 43.1% | | |
|
Lake Seminole Square
|
| |
Tampa, FL
|
| | | | 337 | | | | | | 169,275 | | | | | | 398,851 | | | | | | 42.4% | | |
|
Freedom Plaza Sun City Center
|
| |
Tampa, FL
|
| | | | 650 | | | | | | 304,491 | | | | | | 398,851 | | | | | | 76.3% | | |
|
Freedom Pointe at the Villages
|
| |
Orlando, FL
|
| | | | 412 | | | | | | 316,721 | | | | | | 426,667 | | | | | | 74.2% | | |
|
Freedom Village at Holland
|
| |
Grand Rapids, MI
|
| | | | 407 | | | | | | 237,240 | | | | | | 349,801 | | | | | | 67.8% | | |
|
Freedom Village at Brandywine
|
| |
Philadelphia, PA
|
| | | | 436 | | | | | | 311,949 | | | | | | 414,783 | | | | | | 75.2% | | |
|
Village at Gleannloch Farms
|
| |
Houston, TX
|
| | | | 217 | | | | | | 229,315 | | | | | | 327,709 | | | | | | 70.0% | | |
|
Galleria Woods
|
| |
Birmingham, AL
|
| | | | 203 | | | | | | 204,935 | | | | | | 258,716 | | | | | | 79.2% | | |
|
The Quadrangle
|
| |
Philadelphia, PA
|
| | | | 529 | | | | | | 308,738 | | | | | | 414,783 | | | | | | 74.4% | | |
|
The Fairfax
|
| |
Washington, DC
|
| | | | 495 | | | | | | 277,258 | | | | | | 657,819 | | | | | | 42.1% | | |
|
Total – Life plan communities
|
| | | | | |
|
7,069
|
| | | |
$
|
228,082
|
| | | |
$
|
413,367
|
| | | |
|
55.2%
|
| |
|
Top Markets
|
| ||||||||||||||||||||||||
|
Market (MSA)
|
| |
Unit Count
|
| |
% of Total Units
|
| |
‘26E – ‘31E 80+
Population Growth(1) |
| |
Median Local
Home Sale Prices(1) |
| ||||||||||||
|
Tampa, FL
|
| | | | 2,051 | | | | | | 18% | | | | | | 23% | | | | | $ | 398,851 | | |
|
Houston, TX
|
| | | | 2,027 | | | | | | 18% | | | | | | 36% | | | | | $ | 327,709 | | |
|
Orlando, FL
|
| | | | 1,276 | | | | | | 11% | | | | | | 29% | | | | | $ | 426,667 | | |
|
Philadelphia, PA
|
| | | | 965 | | | | | | 9% | | | | | | 19% | | | | | $ | 414,783 | | |
|
Punta Gorda, FL
|
| | | | 634 | | | | | | 6% | | | | | | 20% | | | | | $ | 362,143 | | |
|
Sarasota, FL
|
| | | | 632 | | | | | | 6% | | | | | | 19% | | | | | $ | 445,470 | | |
|
Denver, CO
|
| | | | 592 | | | | | | 5% | | | | | | 29% | | | | | $ | 653,345 | | |
|
Washington, DC
|
| | | | 574 | | | | | | 5% | | | | | | 24% | | | | | $ | 657,819 | | |
|
Jacksonville, FL
|
| | | | 542 | | | | | | 5% | | | | | | 33% | | | | | $ | 382,308 | | |
|
Grand Rapids, MI
|
| | | | 407 | | | | | | 4% | | | | | | 25% | | | | | $ | 349,801 | | |
|
Atlanta, GA
|
| | | | 354 | | | | | | 3% | | | | | | 33% | | | | | $ | 432,617 | | |
|
Chicago, IL
|
| | | | 258 | | | | | | 2% | | | | | | 21% | | | | | $ | 359,739 | | |
|
Birmingham, AL
|
| | | | 203 | | | | | | 2% | | | | | | 23% | | | | | $ | 258,716 | | |
|
Dallas, TX
|
| | | | 202 | | | | | | 2% | | | | | | 34% | | | | | $ | 389,613 | | |
|
Memphis, TN
|
| | | | 182 | | | | | | 2% | | | | | | 26% | | | | | $ | 301,344 | | |
|
Austin, TX
|
| | | | 136 | | | | | | 1% | | | | | | 40% | | | | | $ | 462,640 | | |
|
Seattle, WA
|
| | | | 121 | | | | | | 1% | | | | | | 28% | | | | | $ | 749,306 | | |
|
Boulder, CO
|
| | | | 96 | | | | | | 1% | | | | | | 25% | | | | | $ | 795,551 | | |
|
Total
|
| | |
|
11,252
|
| | | | | | | | | | | | | | | | | | | |
|
Weighted Average(2)
|
| | | | | | | | | | | | | | |
|
27.1%
|
| | | |
$
|
418,954
|
| |
|
National Average(3)
|
| | | | | | | | | | | | | | | | 21.6% | | | | | $ | 375,000 | | |
| | | | | | | | | |
Units
|
| |||||||||||||||||||||||||||
|
Property
|
| |
Market (MSA)
|
| |
Operator(2)
|
| |
Independent
Living |
| |
Assisted
Living |
| |
Memory
Care |
| |
Skilled
Nursing(1) |
| |
Total
|
| |||||||||||||||
| Life plan communities portfolio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Freedom Village at Bradenton
|
| |
Sarasota, FL
|
| |
LCS
|
| | | | 411 | | | | | | 92 | | | | | | 34 | | | | | | 95 | | | | | | 632 | | |
|
Regency Oaks Clearwater
|
| |
Tampa, FL
|
| |
LCS
|
| | | | 385 | | | | | | 26 | | | | | | — | | | | | | 60 | | | | | | 471 | | |
|
Cypress Village
|
| |
Jacksonville, FL
|
| |
LCS
|
| | | | 353 | | | | | | 56 | | | | | | 33 | | | | | | 100 | | | | | | 542 | | |
|
Lake Port Square
|
| |
Orlando, FL
|
| |
LCS
|
| | | | 396 | | | | | | 35 | | | | | | — | | | | | | 80 | | | | | | 511 | | |
|
South Port Square
|
| |
Punta Gorda, FL
|
| |
LCS
|
| | | | 416 | | | | | | 76 | | | | | | 48 | | | | | | 94 | | | | | | 634 | | |
|
Freedom Square
|
| |
Tampa, FL
|
| |
LCS
|
| | | | 305 | | | | | | 148 | | | | | | 25 | | | | | | 115 | | | | | | 593 | | |
|
Lake Seminole Square
|
| |
Tampa, FL
|
| |
LCS
|
| | | | 299 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | 337 | | |
|
Freedom Plaza Sun City Center
|
| |
Tampa, FL
|
| |
LCS
|
| | | | 426 | | | | | | 83 | | | | | | 28 | | | | | | 113 | | | | | | 650 | | |
|
Freedom Pointe at the Villages
|
| |
Orlando, FL
|
| |
LCS
|
| | | | 235 | | | | | | 65 | | | | | | 40 | | | | | | 72 | | | | | | 412 | | |
|
Freedom Village at Holland
|
| |
Grand Rapids, MI
|
| |
LCS
|
| | | | 299 | | | | | | 50 | | | | | | 19 | | | | | | 39 | | | | | | 407 | | |
|
Freedom Village at Brandywine
|
| |
Philadelphia, PA
|
| |
LCS
|
| | | | 317 | | | | | | 56 | | | | | | 14 | | | | | | 49 | | | | | | 436 | | |
|
Village at Gleannloch Farms
|
| |
Houston, TX
|
| |
LCS
|
| | | | 134 | | | | | | 30 | | | | | | 18 | | | | | | 35 | | | | | | 217 | | |
| | | | | | | | | |
Units
|
| |||||||||||||||||||||||||||
|
Property
|
| |
Market (MSA)
|
| |
Operator(2)
|
| |
Independent
Living |
| |
Assisted
Living |
| |
Memory
Care |
| |
Skilled
Nursing(1) |
| |
Total
|
| |||||||||||||||
|
Galleria Woods
|
| |
Birmingham, AL
|
| |
LCS
|
| | | | 149 | | | | | | 24 | | | | | | — | | | | | | 30 | | | | | | 203 | | |
|
The Quadrangle
|
| |
Philadelphia, PA
|
| |
Sunrise Senior
Living |
| | | | 339 | | | | | | 90 | | | | | | 22 | | | | | | 78 | | | | | | 529 | | |
|
The Fairfax
|
| |
Washington, DC
|
| |
Sunrise Senior
Living |
| | | | 364 | | | | | | 52 | | | | | | 23 | | | | | | 56 | | | | | | 495 | | |
|
Total – Life plan communities
portfolio |
| | | | | | | | |
|
4,828
|
| | | |
|
921
|
| | | |
|
304
|
| | | |
|
1,016
|
| | | |
|
7,069
|
| |
| Senior Housing portfolio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ciel of Boulder
|
| |
Boulder, CO
|
| |
Ciel Senior
Living(2) |
| | | | 96 | | | | | | — | | | | | | — | | | | | | — | | | | | | 96 | | |
|
Ciel of Lakewood
|
| |
Denver, CO
|
| |
Ciel Senior
Living(2) |
| | | | 114 | | | | | | — | | | | | | — | | | | | | 45 | | | | | | 159 | | |
|
Ciel of Lowry
|
| |
Denver, CO
|
| |
Ciel Senior
Living(2) |
| | | | — | | | | | | 140 | | | | | | 15 | | | | | | — | | | | | | 155 | | |
|
Ciel of Applewood
|
| |
Denver, CO
|
| |
Ciel Senior
Living(2) |
| | | | 153 | | | | | | — | | | | | | — | | | | | | — | | | | | | 153 | | |
|
Ciel of Arvada
|
| |
Denver, CO
|
| |
Ciel Senior
Living(2) |
| | | | 125 | | | | | | — | | | | | | — | | | | | | — | | | | | | 125 | | |
|
Ciel of Vernon Hills
|
| |
Chicago, IL
|
| |
Ciel Senior
Living(2) |
| | | | 174 | | | | | | 47 | | | | | | 37 | | | | | | — | | | | | | 258 | | |
|
Ciel of Olney
|
| |
Washington, DC
|
| |
Ciel Senior
Living(2) |
| | | | — | | | | | | 49 | | | | | | 30 | | | | | | — | | | | | | 79 | | |
|
Ciel of Germantown
|
| |
Memphis, TN
|
| |
Ciel Senior
Living(2) |
| | | | 130 | | | | | | 33 | | | | | | 19 | | | | | | — | | | | | | 182 | | |
|
Pegasus Landing of North Richland Hills
|
| |
Dallas, TX
|
| |
Pegasus Senior
Living(2) |
| | | | 21 | | | | | | 85 | | | | | | — | | | | | | — | | | | | | 106 | | |
|
Pegasus Landing of Arlington
|
| |
Dallas, TX
|
| |
Pegasus Senior
Living(2) |
| | | | — | | | | | | 79 | | | | | | 17 | | | | | | — | | | | | | 96 | | |
|
Pegasus Landing of Round Rock
|
| |
Austin, TX
|
| |
Pegasus Senior
Living(2) |
| | | | — | | | | | | 57 | | | | | | 11 | | | | | | — | | | | | | 68 | | |
|
Pegasus Landing of San Marcos
|
| |
Austin, TX
|
| |
Pegasus Senior
Living(2) |
| | | | — | | | | | | 57 | | | | | | 11 | | | | | | — | | | | | | 68 | | |
|
Pegasus Preserve of Memorial City
|
| |
Houston, TX
|
| |
Pegasus Senior
Living(2) |
| | | | 511 | | | | | | — | | | | | | — | | | | | | — | | | | | | 511 | | |
|
Pegasus Preserve of West University
|
| |
Houston, TX
|
| |
Pegasus Senior
Living(2) |
| | | | 326 | | | | | | — | | | | | | — | | | | | | — | | | | | | 326 | | |
|
Pegasus Preserve of First Colony
|
| |
Houston, TX
|
| |
Pegasus Senior
Living(2) |
| | | | 264 | | | | | | — | | | | | | — | | | | | | — | | | | | | 264 | | |
|
Pegasus Preserve of Clear Lake
|
| |
Houston, TX
|
| |
Pegasus Senior
Living(2) |
| | | | 261 | | | | | | — | | | | | | — | | | | | | — | | | | | | 261 | | |
|
Brookdale Galleria
|
| |
Houston, TX
|
| |
Brookdale Senior
Living(3) |
| | | | 149 | | | | | | 39 | | | | | | — | | | | | | 56 | | | | | | 244 | | |
|
Pegasus Preserve of Vintage Park
|
| |
Houston, TX
|
| |
Pegasus Senior
Living(2) |
| | | | 117 | | | | | | — | | | | | | — | | | | | | — | | | | | | 117 | | |
|
Pegasus Landing of Vintage Park
|
| |
Houston, TX
|
| |
Pegasus Senior
Living(2) |
| | | | — | | | | | | 61 | | | | | | 26 | | | | | | — | | | | | | 87 | | |
|
Hearthstone at Leesburg
|
| |
Orlando, FL
|
| |
Ciel Senior
Living |
| | | | — | | | | | | 94 | | | | | | 36 | | | | | | — | | | | | | 130 | | |
|
Hearthstone at Wildwood
|
| |
Orlando, FL
|
| |
Ciel Senior
Living |
| | | | — | | | | | | 93 | | | | | | 36 | | | | | | — | | | | | | 129 | | |
|
Hearthstone at Nona Lakes
|
| |
Orlando, FL
|
| |
Ciel Senior
Living |
| | | | — | | | | | | 63 | | | | | | 31 | | | | | | — | | | | | | 94 | | |
|
Sterling Estates West Cobb
|
| |
Atlanta, GA
|
| |
LCS
|
| | | | 111 | | | | | | 90 | | | | | | 43 | | | | | | — | | | | | | 244 | | |
| | | | | | | | | |
Units
|
| |||||||||||||||||||||||||||
|
Property
|
| |
Market (MSA)
|
| |
Operator(2)
|
| |
Independent
Living |
| |
Assisted
Living |
| |
Memory
Care |
| |
Skilled
Nursing(1) |
| |
Total
|
| |||||||||||||||
|
Sterling Estates East Cobb
|
| |
Atlanta, GA
|
| |
LCS
|
| | | | 20 | | | | | | 90 | | | | | | — | | | | | | — | | | | | | 110 | | |
|
Woodland Terrace
|
| |
Seattle, WA
|
| |
Leisure Care
|
| | | | 121 | | | | | | — | | | | | | — | | | | | | — | | | | | | 121 | | |
|
Total – Senior housing portfolio
|
| | | | | | | | |
|
2,693
|
| | | |
|
1,077
|
| | | |
|
312
|
| | | |
|
101
|
| | | |
|
4,183
|
| |
|
Total portfolio (units)
|
| | | | | | | | |
|
7,521
|
| | | |
|
1,998
|
| | | |
|
616
|
| | | |
|
1,117
|
| | | |
|
11,252
|
| |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
2026
Unaudited Pro Forma |
| |
2026
Historical |
| |
2025
Historical |
| |
2025
Unaudited Pro Forma |
| |
2025
Historical |
| |
2024
Historical |
| ||||||||||||||||||
| Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Resident fees and services
|
| | | $ | 205,973 | | | | | $ | 200,345 | | | | | $ | 148,927 | | | | | $ | 771,165 | | | | | $ | 603,989 | | | | | $ | 568,475 | | |
|
Net income (loss)
|
| | | | (18,730) | | | | | | 27,874 | | | | | | (2,110) | | | | | | 12,173 | | | | | | 6,349 | | | | | | (50,463) | | |
| | | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||||||||
|
(in thousands)
|
| |
2026
Unaudited Pro Forma |
| |
2026
Historical |
| |
2025
Historical |
| |
2024
Historical |
| ||||||||||||
| Balance Sheet Data (end of period): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net real estate
|
| | | $ | 2,521,425 | | | | | $ | 2,521,425 | | | | | $ | 1,653,664 | | | | | $ | 1,604,647 | | |
|
Cash and cash equivalents
|
| | | | 1,548,913 | | | | | | 948,822 | | | | | | 19,652 | | | | | | 18,777 | | |
|
Total debt
|
| | | | — | | | | | | — | | | | | | 102,688 | | | | | | 106,247 | | |
|
Total liabilities
|
| | | | 977,857 | | | | | | 977,857 | | | | | | 1,059,905 | | | | | | 1,034,449 | | |
|
Total equity/Parent’s net investment
|
| | | | 3,645,979 | | | | | | 3,045,888 | | | | | | 1,282,310 | | | | | | 1,308,853 | | |
| | | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
2026
Unaudited Pro Forma |
| |
2026
Historical |
| |
2025
Historical |
| |
2025
Unaudited Pro Forma |
| |
2025
Historical |
| |
2024
Historical |
| ||||||||||||||||||
| Non-GAAP Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| NOI(1) | | | | $ | 57,509 | | | | | $ | 56,495 | | | | | $ | 44,424 | | | | | $ | 199,643 | | | | | $ | 178,134 | | | | | $ | 160,335 | | |
|
Adjusted NOI(1)
|
| | | | 57,509 | | | | | | 56,495 | | | | | | 44,428 | | | | | | 197,207 | | | | | | 175,672 | | | | | | 157,311 | | |
|
Same-Store NOI(1)
|
| | | | 44,013 | | | | | | 44,013 | | | | | | 38,685 | | | | | | 156,615 | | | | | | 156,615 | | | | | | 140,040 | | |
|
Same-Store Adjusted NOI(1)
|
| | | | 44,013 | | | | | | 44,013 | | | | | | 38,685 | | | | | | 154,123 | | | | | | 154,123 | | | | | | 136,918 | | |
|
Nareit FFO(1)
|
| | | | 35,005 | | | | | | 33,604 | | | | | | 35,415 | | | | | | 163,345 | | | | | | 151,802 | | | | | | 119,486 | | |
|
FFO as Adjusted(1)
|
| | | | 50,379 | | | | | | 49,890 | | | | | | 36,809 | | | | | | 170,283 | | | | | | 150,795 | | | | | | 137,498 | | |
| | | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
2026
Unaudited Pro forma |
| |
2026
Historical |
| |
2025
Historical |
| |
2025
Unaudited Pro forma |
| |
2025
Historical |
| |
2024
Historical |
| |
2020
Historical |
| |||||||||||||||||||||
|
Net income (loss)
|
| | | $ | (18,730) | | | | | $ | 27,874 | | | | | $ | (2,110) | | | | | $ | 12,173 | | | | | $ | 6,349 | | | | | $ | (50,463) | | | | | $ | (36,322) | | |
|
Depreciation and amortization
|
| | | | 53,735 | | | | | | 51,398 | | | | | | 32,799 | | | | | | 197,442 | | | | | | 126,356 | | | | | | 137,186 | | | | | | 113,851 | | |
|
General and administrative
|
| | | | 1,039 | | | | | | 2,958 | | | | | | 3,132 | | | | | | 3,148 | | | | | | 10,549 | | | | | | 11,921 | | | | | | 15,981 | | |
|
General and administrative-related party management fee
|
| | | | 2,892 | | | | | | 328 | | | | | | — | | | | | | 11,568 | | | | | | — | | | | | | — | | | | | | — | | |
|
Interest expense
|
| | | | 336 | | | | | | 351 | | | | | | 948 | | | | | | 1,345 | | | | | | 3,797 | | | | | | 3,942 | | | | | | 7,227 | | |
|
Transaction costs
|
| | | | 16,010 | | | | | | 18,510 | | | | | | — | | | | | | 4,107 | | | | | | 1,607 | | | | | | — | | | | | | 17,994 | | |
|
(Gain) loss on sales of real estate, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,413 | | | | | | — | | |
| | | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
2026
Unaudited Pro forma |
| |
2026
Historical |
| |
2025
Historical |
| |
2025
Unaudited Pro forma |
| |
2025
Historical |
| |
2024
Historical |
| |
2020
Historical |
| |||||||||||||||||||||
|
Loss (gain) upon change of control, net
|
| | | | — | | | | | | (46,270) | | | | | | — | | | | | | (46,270) | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss (gain) on debt extinguishments
|
| | | | — | | | | | | 403 | | | | | | — | | | | | | 403 | | | | | | — | | | | | | — | | | | | | — | | |
|
Other (income) expense, net
|
| | | | (825) | | | | | | (816) | | | | | | 2,380 | | | | | | (2,368) | | | | | | (863) | | | | | | 32,417 | | | | | | (187,844) | | |
|
Government grant income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,198 | | |
|
Income tax expense (benefit)
|
| | | | 3,052 | | | | | | 1,122 | | | | | | 2,591 | | | | | | 18,095 | | | | | | 11,339 | | | | | | (11,490) | | | | | | (10,337) | | |
|
Equity (income) loss from unconsolidated
joint venture |
| | | | — | | | | | | (111) | | | | | | (1,451) | | | | | | — | | | | | | (4,068) | | | | | | (1,894) | | | | | | 75,416 | | |
|
Janus Living’s share of unconsolidated joint venture NOI
|
| | | | — | | | | | | 748 | | | | | | 6,135 | | | | | | — | | | | | | 23,068 | | | | | | 22,303 | | | | | | 24,789 | | |
|
NOI
|
| | | $ | 57,509 | | | | | $ | 56,495 | | | | | $ | 44,424 | | | | | $ | 199,643 | | | | | $ | 178,134 | | | | | $ | 160,335 | | | | | $ | 36,953 | | |
|
Adjustments to NOI(2)
|
| | | | — | | | | | | — | | | | | | 4 | | | | | | (2,436) | | | | | | (2,462) | | | | | | (3,024) | | | | | | 96,689 | | |
|
Adjusted NOI
|
| | | $ | 57,509 | | | | | $ | 56,495 | | | | | $ | 44,428 | | | | | $ | 197,207 | | | | | $ | 175,672 | | | | | $ | 157,311 | | | | | $ | 133,642 | | |
|
Non-Same-Store adjustments(3)
|
| | | | (13,496) | | | | | | (12,482) | | | | | | (5,743) | | | | | | (43,084) | | | | | | (21,549) | | | | | | (20,393) | | | | | | | | |
|
Same-Store Adjusted NOI
|
| | | $ | 44,013 | | | | | $ | 44,013 | | | | | $ | 38,685 | | | | | $ | 154,123 | | | | | $ | 154,123 | | | | | $ | 136,918 | | | | | | | | |
|
Adjustments to Same-Store Adjusted NOI(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,492 | | | | | | 2,492 | | | | | | 3,122 | | | | | | | | |
|
Same-Store NOI
|
| | | $ | 44,013 | | | | | $ | 44,013 | | | | | $ | 38,685 | | | | | $ | 156,615 | | | | | $ | 156,615 | | | | | $ | 140,040 | | | | | | | | |
| | | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| |
2020
|
| |||||||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 27,874 | | | | | $ | (2,110) | | | | | $ | 6,349 | | | | | $ | (50,463) | | | | | $ | (36,322) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total revenues
|
| | | $ | 200,345 | | | | | $ | 148,927 | | | | | $ | 603,989 | | | | | $ | 568,475 | | | | | $ | 436,494 | | |
|
Net income (loss) margin
|
| | | | 13.9% | | | | | | (1.4)% | | | | | | 1.1% | | | | | | (8.9)% | | | | | | (8.3)% | | |
| | | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| |
2020
|
| |||||||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted NOI
|
| | | $ | 56,495 | | | | | $ | 44,428 | | | | | $ | 175,672 | | | | | $ | 157,311 | | | | | $ | 133,642 | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total revenues
|
| | | $ | 200,345 | | | | | $ | 148,927 | | | | | $ | 603,989 | | | | | $ | 568,475 | | | | | $ | 436,494 | | |
| | | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| |
2020
|
| |||||||||||||||
|
Janus Living’s share of unconsolidated joint venture total revenues
|
| | | | 3,011 | | | | | | 22,452 | | | | | | 89,445 | | | | | | 86,402 | | | | | | 90,943 | | |
| | | | | $ | 203,356 | | | | | $ | 171,379 | | | | | $ | 693,434 | | | | | $ | 654,877 | | | | | $ | 527,437 | | |
|
Adjusted NOI Margin
|
| | | | 27.8% | | | | | | 25.9% | | | | | | 25.3% | | | | | | 24.0% | | | | | | 25.3% | | |
| | | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
2026
Unaudited Pro Forma |
| |
2026
Historical |
| |
2025
Historical |
| |
2025
Unaudited Pro forma |
| |
2025
Historical |
| |
2024
Historical |
| ||||||||||||||||||
|
Net income (loss)
|
| | | $ | (18,730) | | | | | $ | 27,874 | | | | | $ | (2,110) | | | | | $ | 12,173 | | | | | $ | 6,349 | | | | | $ | (50,463) | | |
|
Real estate related depreciation and amortization
|
| | | | 53,735 | | | | | | 51,398 | | | | | | 32,799 | | | | | | 197,442 | | | | | | 126,356 | | | | | | 137,186 | | |
|
Our share of real estate related depreciation
and amortization from our unconsolidated joint venture |
| | | | — | | | | | | 602 | | | | | | 4,726 | | | | | | — | | | | | | 19,097 | | | | | | 18,596 | | |
|
Loss (gain) on sales of depreciable real estate, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,413 | | |
|
Loss (gain) on change of control, net(1)
|
| | | | — | | | | | | (46,270) | | | | | | — | | | | | | (46,270) | | | | | | — | | | | | | — | | |
| | | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
2026
Unaudited Pro Forma |
| |
2026
Historical |
| |
2025
Historical |
| |
2025
Unaudited Pro forma |
| |
2025
Historical |
| |
2024
Historical |
| ||||||||||||||||||
|
Taxes associated with real estate
dispositions(2) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,246) | | |
|
Nareit FFO
|
| | | $ | 35,005 | | | | | $ | 33,604 | | | | | $ | 35,415 | | | | | $ | 163,345 | | | | | $ | 151,802 | | | | | $ | 119,486 | | |
|
Participating securities share in Nareit
FFO |
| | | | (7) | | | | | | (2) | | | | | | — | | | | | | (33) | | | | | | — | | | | | | — | | |
|
Diluted Nareit FFO
|
| | | $ | 34,998 | | | | | $ | 33,602 | | | | | $ | 35,415 | | | | | $ | 163,312 | | | | | $ | 151,802 | | | | | $ | 119,486 | | |
| Impact of adjustments to Nareit FFO: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Transaction and restructuring-related costs(3)
|
| | | $ | 15,374 | | | | | $ | 17,874 | | | | | | — | | | | | $ | 4,107 | | | | | $ | 1,607 | | | | | $ | — | | |
|
Loss (gain) on debt extinguishments
|
| | | | — | | | | | | 302 | | | | | | — | | | | | | 302 | | | | | | — | | | | | | — | | |
|
Casualty-related charges (recoveries), net(4)
|
| | | | — | | | | | | — | | | | | | 1,394 | | | | | | (3,204) | | | | | | (2,614) | | | | | | 28,823 | | |
|
Recognition (reversal) of valuation allowance on deferred tax assets(5)
|
| | | | — | | | | | | (1,890) | | | | | | — | | | | | | 5,733 | | | | | | — | | | | | | (10,811) | | |
|
Total adjustments
|
| | | $ | 15,374 | | | | | $ | 16,286 | | | | | $ | 1,394 | | | | | $ | 6,938 | | | | | $ | (1,007) | | | | | $ | 18,012 | | |
|
FFO as Adjusted
|
| | | $ | 50,379 | | | | | $ | 49,890 | | | | | $ | 36,809 | | | | | $ | 170,283 | | | | | $ | 150,795 | | | | | $ | 137,498 | | |
|
Participating securities share in FFO as Adjusted
|
| | | | (3) | | | | | | (5) | | | | | | — | | | | | | (1) | | | | | | — | | | | | | — | | |
|
Diluted FFO as Adjusted
|
| | | $ | 50,376 | | | | | $ | 49,885 | | | | | $ | 36,809 | | | | | $ | 170,282 | | | | | $ | 150,795 | | | | | $ | 137,498 | | |
|
Weighted average shares outstanding – Diluted FFO as Adjusted(6)
|
| | | | 288,141 | | | | | | 219,575 | | | | | | 214,734 | | | | | | 288,141 | | | | | | — | | | | | | — | | |
| Other Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-refundable entrance fee sales in excess
of (less than) the related GAAP amortization |
| | | $ | 7,756 | | | | | $ | 7,756 | | | | | $ | 4,696 | | | | | $ | 53,805 | | | | | $ | 53,805 | | | | | $ | 53,697 | | |
|
Deferred income taxes
|
| | | | 2,385 | | | | | | 3,122 | | | | | | 2,659 | | | | | | 153 | | | | | | 9,313 | | | | | | 5,126 | | |
|
Stock-based compensation amortization expense
|
| | | | 183 | | | | | | 34 | | | | | | — | | | | | | 733 | | | | | | — | | | | | | — | | |
|
Recurring capital expenditures
|
| | | | (3,398) | | | | | | (3,398) | | | | | | (286) | | | | | | (29,902) | | | | | | (20,918) | | | | | | (20,956) | | |
|
Amortization of deferred financing costs and debt discounts (premiums)
|
| | | | 120 | | | | | | (53) | | | | | | (181) | | | | | | 483 | | | | | | (736) | | | | | | (733) | | |
|
Other items(7)
|
| | | | (5) | | | | | | (7) | | | | | | (971) | | | | | | (2,443) | | | | | | (7,268) | | | | | | (6,546) | | |
| | | |
As of March 31, 2026
|
| |||||||||
|
(in thousands, except share and per share amounts)
|
| |
Historical
|
| |
Unaudited
Pro Forma |
| ||||||
|
Cash and cash equivalents
|
| | | $ | 948,822 | | | | | $ | 1,548,913 | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value per share; 50,000,000 shares authorized, no shares issued and outstanding, actual and pro forma
|
| | | | — | | | | | | — | | |
|
Class A-1 common stock, $0.01 par value per share; 1,500,000,000 shares authorized and 187,222,996 shares issued and outstanding, actual; 1,500,000,000 shares authorized and 212,222,996 shares issued and outstanding, pro forma
|
| | | | 1,872 | | | | | | 2,122 | | |
|
Class A-2 common stock, $0.01 par value per share; 100,000,000 shares authorized and 75,917,780 shares issued and outstanding, actual and pro forma
|
| | | | 759 | | | | | | 759 | | |
|
Additional paid in capital
|
| | | | 2,170,729 | | | | | | 2,688,705 | | |
|
Cumulative dividends in excess of earnings
|
| | | | (8,556) | | | | | | (8,556) | | |
|
Total stockholders’ equity
|
| | | $ | 2,164,804 | | | | | $ | 2,683,030 | | |
|
Total noncontrolling interests(1)
|
| | | | 881,084 | | | | | | 962,949 | | |
|
Total equity
|
| | | $ | 3,045,888 | | | | | $ | 3,645,979 | | |
|
Total capitalization
|
| | | $ | 3,045,888 | | | | | $ | 3,645,979 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Change
|
| |||||||||
|
Net income (loss)
|
| | | $ | 27,874 | | | | | $ | (2,110) | | | | | $ | 29,984 | | |
|
Nareit FFO
|
| | | | 33,604 | | | | | | 35,415 | | | | | | (1,811) | | |
|
FFO as Adjusted
|
| | | | 49,890 | | | | | | 36,809 | | | | | | 13,081 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Change
|
| |||||||||
|
Depreciation and amortization
|
| | | $ | 51,398 | | | | | $ | 32,799 | | | | | $ | 18,599 | | |
|
General and administrative
|
| | | | 2,958 | | | | | | 3,132 | | | | | | (174) | | |
|
General and administrative – related party management fee
|
| | | | 328 | | | | | | — | | | | | | 328 | | |
|
Interest expense
|
| | | | 351 | | | | | | 948 | | | | | | (597) | | |
|
Transaction costs
|
| | | | 18,510 | | | | | | — | | | | | | 18,510 | | |
|
Gain (loss) upon change of control, net
|
| | | | 46,270 | | | | | | — | | | | | | 46,270 | | |
|
Gain (loss) on debt extinguishments
|
| | | | (403) | | | | | | — | | | | | | (403) | | |
|
Other income (expense), net
|
| | | | 816 | | | | | | (2,380) | | | | | | 3,196 | | |
|
Income tax benefit (expense)
|
| | | | (1,122) | | | | | | (2,591) | | | | | | 1,469 | | |
|
Equity income (loss) from unconsolidated joint venture
|
| | | | 111 | | | | | | 1,451 | | | | | | (1,340) | | |
|
Noncontrolling interests’ share in earnings
|
| | | | 3,458 | | | | | | — | | | | | | 3,458 | | |
| | | |
Same-Store
|
| |
Total Portfolio
|
| ||||||||||||||||||||||||||||||
| | | |
Three Months Ended March 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Change
|
| |
2026
|
| |
2025
|
| |
Change
|
| ||||||||||||||||||
|
Resident fees and services
|
| | | $ | 160,319 | | | | | $ | 148,927 | | | | | $ | 11,392 | | | | | $ | 200,345 | | | | | $ | 148,927 | | | | | $ | 51,418 | | |
|
Operating expenses
|
| | | | (116,306) | | | | | | (110,242) | | | | | | (6,064) | | | | | | (144,598) | | | | | | (110,638) | | | | | | (33,960) | | |
|
Janus Living’s share of unconsolidated joint venture NOI
|
| | | | — | | | | | | — | | | | | | — | | | | | | 748 | | | | | | 6,135 | | | | | | (5,387) | | |
|
NOI
|
| | | | 44,013 | | | | | | 38,685 | | | | | | 5,328 | | | | | | 56,495 | | | | | | 44,424 | | | | | | 12,071 | | |
|
Adjustments to NOI(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | (4) | | |
|
Adjusted NOI
|
| | | $ | 44,013 | | | | | $ | 38,685 | | | | | $ | 5,328 | | | | | $ | 56,495 | | | | | $ | 44,428 | | | | | $ | 12,067 | | |
|
Plus (less): Non-Same-Store adjustments
|
| | | | | | | | | | | | | | | | | | | | | | (12,482) | | | | | $ | (5,743) | | | | | | (6,739) | | |
|
Same-Store Adjusted NOI
|
| | | | | | | | | | | | | | | | | | | | | $ | 44,013 | | | | | $ | 38,685 | | | | | $ | 5,328 | | |
|
Adjusted NOI% Change
|
| | | | | | | | | | | | | | | | 13.8% | | | | | | | | | | | | | | | | | | | | |
|
Property count
|
| | | | 15 | | | | | | 15 | | | | | | | | | | | | 40 | | | | | | 34 | | | | | | | | |
|
Average occupancy(2)
|
| | | | 88.5% | | | | | | 86.2% | | | | | | | | | | | | 86.1% | | | | | | 85.1% | | | | | | | | |
|
Average occupied units(3)
|
| | | | 6,255 | | | | | | 6,085 | | | | | | | | | | | | 8,802 | | | | | | 7,535 | | | | | | | | |
|
RevPOR per month(4)
|
| | | $ | 8,544 | | | | | $ | 8,158 | | | | | | | | | | | $ | 7,610 | | | | | $ | 7,581 | | | | | $ | | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Change
|
| |||||||||
|
Net income (loss)
|
| | | $ | 6,349 | | | | | $ | (50,463) | | | | | $ | 56,812 | | |
|
Nareit FFO
|
| | | | 151,802 | | | | | | 119,486 | | | | | | 32,316 | | |
|
FFO as Adjusted
|
| | | | 150,795 | | | | | | 137,498 | | | | | | 13,297 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Change
|
| |||||||||
|
Depreciation and amortization
|
| | | $ | 126,356 | | | | | $ | 137,186 | | | | | $ | (10,830) | | |
|
General and administrative
|
| | | | 10,549 | | | | | | 11,921 | | | | | | (1,372) | | |
|
Interest expense
|
| | | | 3,797 | | | | | | 3,942 | | | | | | (145) | | |
|
Transaction costs
|
| | | | 1,607 | | | | | | — | | | | | | 1,607 | | |
|
Gain (loss) on sales of real estate, net
|
| | | | — | | | | | | (16,413) | | | | | | 16,413 | | |
|
Other income (expense), net
|
| | | | 863 | | | | | | (32,417) | | | | | | 33,280 | | |
|
Income tax benefit (expense)
|
| | | | (11,339) | | | | | | 11,490 | | | | | | (22,829) | | |
|
Equity income (loss) from unconsolidated joint venture
|
| | | | 4,068 | | | | | | 1,894 | | | | | | 2,174 | | |
| | | |
Same-Store
|
| |
Total Portfolio
|
| ||||||||||||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Change
|
| |
2025
|
| |
2024
|
| |
Change
|
| ||||||||||||||||||
|
Resident fees and services
|
| | | $ | 603,989 | | | | | $ | 568,475 | | | | | $ | 35,514 | | | | | $ | 603,989 | | | | | $ | 568,475 | | | | | $ | 35,514 | | |
|
Operating expenses
|
| | | | (447,374) | | | | | | (428,435) | | | | | | (18,939) | | | | | | (448,923) | | | | | | (430,443) | | | | | | (18,480) | | |
|
Janus Living’s share of unconsolidated joint venture revenues less expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | 23,068 | | | | | | 22,303 | | | | | | 765 | | |
|
NOI
|
| | | | 156,615 | | | | | | 140,040 | | | | | | 16,575 | | | | | | 178,134 | | | | | | 160,335 | | | | | | 17,799 | | |
|
Adjustments to NOI(1)
|
| | | | (2,492) | | | | | | (3,122) | | | | | | 630 | | | | | | (2,462) | | | | | | (3,024) | | | | | | 562 | | |
|
Adjusted NOI
|
| | | $ | 154,123 | | | | | $ | 136,918 | | | | | $ | 17,205 | | | | | $ | 175,672 | | | | | $ | 157,311 | | | | | $ | 18,361 | | |
|
Plus (less): Non-Same-Store adjustments
|
| | | | | | | | | | | | | | | | | | | | | | (21,549) | | | | | $ | (20,393) | | | | | | (1,156) | | |
|
Same-Store Adjusted NOI
|
| | | | | | | | | | | | | | | | | | | | | $ | 154,123 | | | | | $ | 136,918 | | | | | $ | 17,205 | | |
|
Adjusted NOI% Change
|
| | | | | | | | | | | | | | | | 12.6% | | | | | | | | | | | | | | | | | | | | |
|
Property count
|
| | | | 15 | | | | | | 15 | | | | | | — | | | | | | 34 | | | | | | 34 | | | | | | — | | |
|
Average occupancy(2)
|
| | | | 86.6% | | | | | | 85.4% | | | |
120 bps
|
| | | | 85.6% | | | | | | 84.3% | | | |
130 bps
|
| ||||||
|
Average occupied units(3)
|
| | | | 6,115 | | | | | | 6,041 | | | | | | 74 | | | | | | 7,578 | | | | | | 7,473 | | | | | | 105 | | |
|
RevPOR per month(4)
|
| | | $ | 8,231 | | | | | $ | 7,842 | | | | | $ | 389 | | | | | $ | 7,625 | | | | | $ | 7,305 | | | | | $ | 320 | | |
| | | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
March 31,
2026 |
| |
December 31,
2025 |
| |
September 30,
2025 |
| |
June 30,
2025 |
| |
March 31,
2025 |
| |
December 31,
2024 |
| |
September 30,
2024 |
| |
June 30,
2024 |
| |
March 31,
2024 |
| |||||||||||||||||||||||||||
|
Net income (loss)
|
| | | $ | 27,874 | | | | | $ | 9,617 | | | | | $ | 1,412 | | | | | $ | (2,570) | | | | | $ | (2,110) | | | | | $ | (32,944) | | | | | $ | (7,340) | | | | | $ | (4,457) | | | | | $ | (5,722) | | |
|
Real estate related depreciation and amortization
|
| | | | 51,398 | | | | | | 31,481 | | | | | | 30,885 | | | | | | 31,191 | | | | | | 32,799 | | | | | | 34,749 | | | | | | 34,274 | | | | | | 34,143 | | | | | | 34,020 | | |
|
Our share of real estate related
depreciation and amortization from our unconsolidated joint venture |
| | | | 602 | | | | | | 4,821 | | | | | | 4,772 | | | | | | 4,778 | | | | | | 4,726 | | | | | | 4,674 | | | | | | 4,680 | | | | | | 4,658 | | | | | | 4,584 | | |
|
Loss (gain) on sales of depreciable real
estate, net |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,413 | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss (gain) on change of control, net(1)
|
| | | | (46,270) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Taxes associated with real estate dispositions(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,246) | | | | | | — | | | | | | — | | | | | | — | | |
|
Nareit FFO
|
| | | $ | 33,604 | | | | | $ | 45,919 | | | | | $ | 37,069 | | | | | $ | 33,399 | | | | | $ | 35,415 | | | | | $ | 20,646 | | | | | $ | 31,614 | | | | | $ | 34,344 | | | | | $ | 32,882 | | |
|
Participating securities share in Nareit
FFO |
| | | | (2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Diluted Nareit FFO
|
| | | $ | 33,602 | | | | | $ | 45,919 | | | | | $ | 37,069 | | | | | $ | 33,399 | | | | | $ | 35,415 | | | | | $ | 20,646 | | | | | $ | 31,614 | | | | | $ | 34,344 | | | | | $ | 32,882 | | |
| Impact of adjustments to Nareit FFO: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Transaction and restructuring-related costs(3)
|
| | | $ | 17,874 | | | | | $ | 1,607 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Loss (gain) on debt extinguishments
|
| | | | 302 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Casualty-related charges (recoveries),
net(4) |
| | | | — | | | | | | (6,561) | | | | | | (261) | | | | | | 2,814 | | | | | | 1,394 | | | | | | 27,036 | | | | | | 1,661 | | | | | | 126 | | | | | | — | | |
|
Recognition (reversal) of valuation allowance on deferred tax assets(5)
|
| | | | (1,890) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,811) | | | | | | — | | | | | | — | | | | | | — | | |
|
Total adjustments
|
| | | $ | 16,286 | | | | | $ | 4,954 | | | | | $ | (261) | | | | | $ | 2,814 | | | | | $ | 1,394 | | | | | $ | 16,225 | | | | | $ | 1,661 | | | | | $ | 126 | | | | | $ | — | | |
|
FFO as Adjusted
|
| | | $ | 49,890 | | | | | $ | 40,965 | | | | | $ | 36,808 | | | | | $ | 36,213 | | | | | $ | 36,809 | | | | | $ | 36,871 | | | | | $ | 33,275 | | | | | $ | 34,470 | | | | | $ | 32,882 | | |
|
Participating securities share in FFO as Adjusted
|
| | | | (5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Diluted FFO as Adjusted
|
| | | $ | 49,885 | | | | | $ | 40,965 | | | | | $ | 36,808 | | | | | $ | 36,213 | | | | | $ | 36,809 | | | | | $ | 36,871 | | | | | $ | 33,275 | | | | | $ | 34,470 | | | | | $ | 32,882 | | |
| Other Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-refundable entrance fees in excess
of (less than) the related GAAP amortization |
| | | $ | 7,756 | | | | | $ | 17,356 | | | | | $ | 12,711 | | | | | $ | 19,042 | | | | | $ | 4,696 | | | | | $ | 23,149 | | | | | $ | 11,046 | | | | | $ | 12,117 | | | | | $ | 7,385 | | |
|
Deferred income taxes
|
| | | | 3,122 | | | | | | 2,800 | | | | | | 1,198 | | | | | | 2,656 | | | | | | 2,659 | | | | | | 3,616 | | | | | | 115 | | | | | | 918 | | | | | | 477 | | |
|
Stock-based compensation amortization expense
|
| | | | 34 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Recurring capital expenditures
|
| | | | (3,398) | | | | | | (11,592) | | | | | | (5,761) | | | | | | (3,279) | | | | | | (286) | | | | | | (9,350) | | | | | | (5,195) | | | | | | (4,288) | | | | | | (2,123) | | |
|
Amortization of deferred financing costs and debt discounts (premiums)
|
| | | | (53) | | | | | | (186) | | | | | | (186) | | | | | | (183) | | | | | | (181) | | | | | | (185) | | | | | | (184) | | | | | | (182) | | | | | | (182) | | |
|
Other items(6)
|
| | | | (7) | | | | | | (4,165) | | | | | | (388) | | | | | | (1,744) | | | | | | (971) | | | | | | (2,993) | | | | | | (573) | | | | | | (2,457) | | | | | | (523) | | |
| | | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
March 31,
2026 |
| |
December 31,
2025 |
| |
September 30,
2025 |
| |
June 30,
2025 |
| |
March 31,
2025 |
| |
December 31,
2024 |
| |
September 30,
2024 |
| |
June 30,
2024 |
| |
March 31,
2024 |
| |||||||||||||||||||||||||||
|
Net income (loss)
|
| | | $ | 27,874 | | | | | $ | 9,617 | | | | | $ | 1,412 | | | | | $ | (2,570) | | | | | $ | (2,110) | | | | | $ | (32,944) | | | | | $ | (7,340) | | | | | $ | (4,457) | | | | | $ | (5,722) | | |
|
Depreciation and amortization
|
| | | | 51,398 | | | | | | 31,481 | | | | | | 30,885 | | | | | | 31,191 | | | | | | 32,799 | | | | | | 34,749 | | | | | | 34,274 | | | | | | 34,143 | | | | | | 34,020 | | |
|
General and administrative
|
| | | | 2,958 | | | | | | 2,768 | | | | | | 2,267 | | | | | | 2,382 | | | | | | 3,132 | | | | | | 2,975 | | | | | | 2,761 | | | | | | 3,196 | | | | | | 2,989 | | |
|
General and administrative -related party management
fee |
| | | | 328 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Interest expense
|
| | | | 351 | | | | | | 950 | | | | | | 950 | | | | | | 949 | | | | | | 948 | | | | | | 979 | | | | | | 984 | | | | | | 983 | | | | | | 996 | | |
|
Transaction costs
|
| | | | 18,510 | | | | | | 1,607 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
(Gain) loss on sales of real estate,
net |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,413 | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss (gain) upon change of control, net
|
| | | | (46,270) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss (gain) on debt extinguishments
|
| | | | 403 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Other (income) expense, net
|
| | | | (816) | | | | | | (7,370) | | | | | | 98 | | | | | | 4,029 | | | | | | 2,380 | | | | | | 31,745 | | | | | | 432 | | | | | | 175 | | | | | | 65 | | |
|
Income tax expense (benefit)
|
| | | | 1,122 | | | | | | 5,076 | | | | | | 1,576 | | | | | | 2,096 | | | | | | 2,591 | | | | | | (15,899) | | | | | | 1,349 | | | | | | 1,826 | | | | | | 1,234 | | |
|
Equity (income) loss from unconsolidated joint ventures
|
| | | | (111) | | | | | | (616) | | | | | | (992) | | | | | | (1,009) | | | | | | (1,451) | | | | | | (896) | | | | | | 402 | | | | | | (725) | | | | | | (675) | | |
|
Janus Living’s share of unconsolidated joint venture NOI
|
| | | | 748 | | | | | | 5,274 | | | | | | 5,639 | | | | | | 6,020 | | | | | | 6,135 | | | | | | 5,621 | | | | | | 5,660 | | | | | | 5,588 | | | | | | 5,434 | | |
|
NOI
|
| | | $ | 56,495 | | | | | $ | 48,787 | | | | | $ | 41,835 | | | | | $ | 43,088 | | | | | $ | 44,424 | | | | | $ | 42,743 | | | | | $ | 38,522 | | | | | $ | 40,729 | | | | | $ | 38,341 | | |
|
Adjustments to NOI(1)
|
| | | | — | | | | | | (1,564) | | | | | | (22) | | | | | | (881) | | | | | | 4 | | | | | | (1,489) | | | | | | 21 | | | | | | (1,511) | | | | | | (45) | | |
|
Adjusted NOI
|
| | | $ | 56,495 | | | | | $ | 47,223 | | | | | $ | 41,813 | | | | | $ | 42,207 | | | | | $ | 44,428 | | | | | $ | 41,254 | | | | | $ | 38,543 | | | | | $ | 39,218 | | | | | $ | 38,296 | | |
| | | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| |
June 30,
2025 |
| |
September 30,
2025 |
| |
December 31,
2025 |
| |
March 31,
2026 |
| |||||||||||||||||||||||||||
| | | |
Life Plan Communities / Same-Store
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 4,847 | | | | | | 4,820 | | | | | | 4,819 | | | | | | 4,819 | | | | | | 4,823 | | | | | | 4,824 | | | | | | 4,826 | | | | | | 4,826 | | | | | | 4,828 | | |
|
Assisted Living
|
| | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | |
|
Memory Care
|
| | | | 304 | | | | | | 304 | | | | | | 304 | | | | | | 304 | | | | | | 304 | | | | | | 304 | | | | | | 304 | | | | | | 304 | | | | | | 304 | | |
|
Skilled Nursing
|
| | | | 1,016 | | | | | | 1,016 | | | | | | 1,016 | | | | | | 1,016 | | | | | | 1,016 | | | | | | 1,016 | | | | | | 1,016 | | | | | | 1,016 | | | | | | 1,016 | | |
|
Total
|
| | | | 7,088 | | | | | | 7,061 | | | | | | 7,060 | | | | | | 7,060 | | | | | | 7,064 | | | | | | 7,065 | | | | | | 7,067 | | | | | | 7,067 | | | | | | 7,069 | | |
| | | |
Senior Housing / Non-Same-Store
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 2,442 | | | | | | 2,442 | | | | | | 2,442 | | | | | | 2,442 | | | | | | 2,442 | | | | | | 2,441 | | | | | | 2,441 | | | | | | 2,441 | | | | | | 2,693 | | |
|
Assisted Living
|
| | | | 645 | | | | | | 645 | | | | | | 645 | | | | | | 646 | | | | | | 645 | | | | | | 646 | | | | | | 647 | | | | | | 647 | | | | | | 1,077 | | |
|
Memory Care
|
| | | | 166 | | | | | | 166 | | | | | | 166 | | | | | | 165 | | | | | | 166 | | | | | | 166 | | | | | | 166 | | | | | | 166 | | | | | | 312 | | |
|
Skilled Nursing
|
| | | | 101 | | | | | | 101 | | | | | | 101 | | | | | | 101 | | | | | | 101 | | | | | | 101 | | | | | | 101 | | | | | | 101 | | | | | | 101 | | |
|
Total
|
| | | | 3,354 | | | | | | 3,354 | | | | | | 3,354 | | | | | | 3,354 | | | | | | 3,354 | | | | | | 3,354 | | | | | | 3,355 | | | | | | 3,355 | | | | | | 4,183 | | |
| | | |
Total Portfolio
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 7,289 | | | | | | 7,262 | | | | | | 7,261 | | | | | | 7,261 | | | | | | 7,265 | | | | | | 7,265 | | | | | | 7,267 | | | | | | 7,267 | | | | | | 7,521 | | |
|
Assisted Living
|
| | | | 1,566 | | | | | | 1,566 | | | | | | 1,566 | | | | | | 1,567 | | | | | | 1,566 | | | | | | 1,567 | | | | | | 1,568 | | | | | | 1,568 | | | | | | 1,998 | | |
|
Memory Care
|
| | | | 470 | | | | | | 470 | | | | | | 470 | | | | | | 469 | | | | | | 470 | | | | | | 470 | | | | | | 470 | | | | | | 470 | | | | | | 616 | | |
|
Skilled Nursing
|
| | | | 1,117 | | | | | | 1,117 | | | | | | 1,117 | | | | | | 1,117 | | | | | | 1,117 | | | | | | 1,117 | | | | | | 1,117 | | | | | | 1,117 | | | | | | 1,117 | | |
|
Total
|
| | | | 10,442 | | | | | | 10,415 | | | | | | 10,414 | | | | | | 10,414 | | | | | | 10,418 | | | | | | 10,419 | | | | | | 10,422 | | | | | | 10,422 | | | | | | 11,252 | | |
| | | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| |
June 30,
2025 |
| |
September 30,
2025 |
| |
December 31,
2025 |
| |
March 31,
2026 |
| |||||||||||||||||||||||||||
| | | |
Life Plan Communities / Same-Store
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 83.2% | | | | | | 83.2% | | | | | | 83.3% | | | | | | 84.3% | | | | | | 84.7% | | | | | | 85.0% | | | | | | 86.1% | | | | | | 86.9% | | | | | | 88.0% | | |
|
Assisted Living
|
| | | | 91.1% | | | | | | 92.8% | | | | | | 91.2% | | | | | | 91.4% | | | | | | 89.7% | | | | | | 89.7% | | | | | | 89.4% | | | | | | 90.6% | | | | | | 91.9% | | |
|
Memory Care
|
| | | | 87.8% | | | | | | 89.5% | | | | | | 90.4% | | | | | | 87.9% | | | | | | 88.1% | | | | | | 89.1% | | | | | | 92.2% | | | | | | 92.5% | | | | | | 90.3% | | |
|
Skilled Nursing
|
| | | | 88.6% | | | | | | 88.3% | | | | | | 87.2% | | | | | | 87.3% | | | | | | 89.1% | | | | | | 86.4% | | | | | | 85.7% | | | | | | 85.4% | | | | | | 87.4% | | |
|
Total
|
| | | | 85.2% | | | | | | 85.4% | | | | | | 85.2% | | | | | | 85.8% | | | | | | 86.2% | | | | | | 86.0% | | | | | | 86.7% | | | | | | 87.4% | | | | | | 88.5% | | |
| | | |
Senior Housing / Non-Same-Store
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 78.3% | | | | | | 79.6% | | | | | | 81.4% | | | | | | 82.3% | | | | | | 82.1% | | | | | | 82.7% | | | | | | 83.7% | | | | | | 83.2% | | | | | | 81.9% | | |
|
Assisted Living
|
| | | | 74.2% | | | | | | 73.2% | | | | | | 75.2% | | | | | | 75.7% | | | | | | 74.3% | | | | | | 75.3% | | | | | | 75.2% | | | | | | 75.9% | | | | | | 76.1% | | |
|
Memory Care
|
| | | | 87.3% | | | | | | 91.6% | | | | | | 90.8% | | | | | | 91.0% | | | | | | 87.6% | | | | | | 86.6% | | | | | | 86.4% | | | | | | 82.9% | | | | | | 83.9% | | |
|
Skilled Nursing
|
| | | | 82.2% | | | | | | 76.6% | | | | | | 85.2% | | | | | | 80.9% | | | | | | 78.4% | | | | | | 77.8% | | | | | | 83.9% | | | | | | 82.3% | | | | | | 78.1% | | |
|
Total
|
| | | | 78.1% | | | | | | 78.9% | | | | | | 80.8% | | | | | | 81.4% | | | | | | 80.8% | | | | | | 81.3% | | | | | | 82.2% | | | | | | 81.7% | | | | | | 80.8% | | |
| | | |
Total Portfolio
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 82.1% | | | | | | 82.4% | | | | | | 82.9% | | | | | | 83.9% | | | | | | 84.2% | | | | | | 84.5% | | | | | | 85.6% | | | | | | 86.1% | | | | | | 86.0% | | |
|
Assisted Living
|
| | | | 86.5% | | | | | | 87.5% | | | | | | 86.8% | | | | | | 87.1% | | | | | | 85.5% | | | | | | 85.8% | | | | | | 85.5% | | | | | | 86.6% | | | | | | 85.6% | | |
|
Memory Care
|
| | | | 87.7% | | | | | | 90.0% | | | | | | 90.5% | | | | | | 88.6% | | | | | | 88.0% | | | | | | 88.5% | | | | | | 90.9% | | | | | | 90.3% | | | | | | 88.1% | | |
|
Skilled Nursing
|
| | | | 88.3% | | | | | | 87.7% | | | | | | 87.1% | | | | | | 86.9% | | | | | | 88.6% | | | | | | 86.0% | | | | | | 85.6% | | | | | | 85.3% | | | | | | 86.6% | | |
|
Total
|
| | | | 83.7% | | | | | | 84.1% | | | | | | 84.3% | | | | | | 84.9% | | | | | | 85.1% | | | | | | 85.0% | | | | | | 85.8% | | | | | | 86.3% | | | | | | 86.1% | | |
| | | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Change
|
| |
2025
|
| |
2024
|
| |
Change ($)
|
| ||||||||||||||||||
|
Net cash provided by (used in) operating activities
|
| | | $ | 33,321 | | | | | $ | 20,817 | | | | | $ | 12,504 | | | | | $ | 136,816 | | | | | $ | 128,561 | | | | | $ | 8,255 | | |
|
Net cash provided by (used in) investing activities
|
| | | | (707,245) | | | | | | (11,321) | | | | | | (695,924) | | | | | | (93,793) | | | | | | (44,106) | | | | | | (49,687) | | |
|
Net cash provided by (used in) financing activities
|
| | | | 1,627,456 | | | | | | (3,931) | | | | | | 1,631,387 | | | | | | (37,828) | | | | | | (82,335) | | | | | | 44,507 | | |
|
Property
|
| |
Market (MSA)
|
| |
# Units
|
| |
Average
Non-Refundable Entrance Fee per Sale for the Twelve Months Ended March 31, 2026 |
| |
Median Local
Home Sale Price(1) |
| |
Non-Refundable
Portion of Entrance Fee as % of Median Local Home Price |
| ||||||||||||
|
Freedom Village at Bradenton
|
| | Sarasota, FL | | | | | 632 | | | | | $ | 171,155 | | | | | $ | 445,470 | | | | | | 38.4% | | |
|
Regency Oaks Clearwater
|
| | Tampa, FL | | | | | 471 | | | | | | 190,551 | | | | | | 398,851 | | | | | | 47.8% | | |
|
Cypress Village
|
| | Jacksonville, FL | | | | | 542 | | | | | | 244,546 | | | | | | 382,308 | | | | | | 64.0% | | |
|
Lake Port Square
|
| | Orlando, FL | | | | | 511 | | | | | | 206,601 | | | | | | 426,667 | | | | | | 48.4% | | |
|
South Port Square
|
| |
Punta Gorda, FL
|
| | | | 634 | | | | | | 141,900 | | | | | | 362,143 | | | | | | 39.2% | | |
|
Freedom Square
|
| | Tampa, FL | | | | | 593 | | | | | | 172,071 | | | | | | 398,851 | | | | | | 43.1% | | |
|
Lake Seminole Square
|
| | Tampa, FL | | | | | 337 | | | | | | 169,275 | | | | | | 398,851 | | | | | | 42.4% | | |
|
Freedom Plaza Sun City Center
|
| | Tampa, FL | | | | | 650 | | | | | | 304,491 | | | | | | 398,851 | | | | | | 76.3% | | |
|
Freedom Pointe at the Villages
|
| | Orlando, FL | | | | | 412 | | | | | | 316,721 | | | | | | 426,667 | | | | | | 74.2% | | |
|
Freedom Village at Holland
|
| |
Grand Rapids, MI
|
| | | | 407 | | | | | | 237,240 | | | | | | 349,801 | | | | | | 67.8% | | |
|
Freedom Village at Brandywine
|
| | Philadelphia, PA | | | | | 436 | | | | | | 311,949 | | | | | | 414,783 | | | | | | 75.2% | | |
|
Village at Gleannloch Farms
|
| | Houston, TX | | | | | 217 | | | | | | 229,315 | | | | | | 327,709 | | | | | | 70.0% | | |
|
Galleria Woods
|
| |
Birmingham, AL
|
| | | | 203 | | | | | | 204,935 | | | | | | 258,716 | | | | | | 79.2% | | |
|
The Quadrangle
|
| | Philadelphia, PA | | | | | 529 | | | | | | 308,738 | | | | | | 414,783 | | | | | | 74.4% | | |
|
The Fairfax
|
| | Washington, DC | | | | | 495 | | | | | | 277,258 | | | | | | 657,819 | | | | | | 42.1% | | |
|
Total – Life plan communities
|
| | | | | |
|
7,069
|
| | | |
$
|
228,082
|
| | | |
$
|
413,367
|
| | | |
|
55.2%
|
| |
|
Top Markets
|
| ||||||||||||||||||||||||
|
Market (MSA)
|
| |
Unit Count
|
| |
% of Total
Units |
| |
‘26E – ‘31E 80+
Population Growth(1) |
| |
Median Local
Home Sale Price(1) |
| ||||||||||||
|
Tampa, FL
|
| | | | 2,051 | | | | | | 18% | | | | | | 23% | | | | | $ | 398,851 | | |
|
Houston, TX
|
| | | | 2,027 | | | | | | 18% | | | | | | 36% | | | | | $ | 327,709 | | |
|
Orlando, FL
|
| | | | 1,276 | | | | | | 11% | | | | | | 29% | | | | | $ | 426,667 | | |
|
Philadelphia, PA
|
| | | | 965 | | | | | | 9% | | | | | | 19% | | | | | $ | 414,783 | | |
|
Punta Gorda, FL
|
| | | | 634 | | | | | | 6% | | | | | | 20% | | | | | $ | 362,143 | | |
|
Sarasota, FL
|
| | | | 632 | | | | | | 6% | | | | | | 19% | | | | | $ | 445,470 | | |
|
Denver, CO
|
| | | | 592 | | | | | | 5% | | | | | | 29% | | | | | $ | 653,345 | | |
|
Washington, DC
|
| | | | 574 | | | | | | 5% | | | | | | 24% | | | | | $ | 657,819 | | |
|
Jacksonville, FL
|
| | | | 542 | | | | | | 5% | | | | | | 33% | | | | | $ | 382,308 | | |
|
Grand Rapids, MI
|
| | | | 407 | | | | | | 4% | | | | | | 25% | | | | | $ | 349,801 | | |
|
Atlanta, GA
|
| | | | 354 | | | | | | 3% | | | | | | 33% | | | | | $ | 432,617 | | |
|
Chicago, IL
|
| | | | 258 | | | | | | 2% | | | | | | 21% | | | | | $ | 359,739 | | |
|
Birmingham, AL
|
| | | | 203 | | | | | | 2% | | | | | | 23% | | | | | $ | 258,716 | | |
|
Dallas, TX
|
| | | | 202 | | | | | | 2% | | | | | | 34% | | | | | $ | 389,613 | | |
|
Memphis, TN
|
| | | | 182 | | | | | | 2% | | | | | | 26% | | | | | $ | 301,344 | | |
|
Austin, TX
|
| | | | 136 | | | | | | 1% | | | | | | 40% | | | | | $ | 462,640 | | |
|
Seattle, WA
|
| | | | 121 | | | | | | 1% | | | | | | 28% | | | | | $ | 749,306 | | |
|
Boulder, CO
|
| | | | 96 | | | | | | 1% | | | | | | 25% | | | | | $ | 795,551 | | |
|
Total
|
| | |
|
11,252
|
| | | | | | | | | | | | | | | | | | | |
|
Weighted Average(2)
|
| | | | | | | | | | | | | | |
|
27.1%
|
| | | |
$
|
418,954
|
| |
|
National Average(3)
|
| | | | | | | | | | | | | | | | 21.6% | | | | | $ | 375,000 | | |
| | | | | | | | | |
Units
|
| |||||||||||||||||||||||||||
|
Property
|
| |
Market (MSA)
|
| |
Operator(2)
|
| |
Independent
Living |
| |
Assisted
Living |
| |
Memory
Care |
| |
Skilled
Nursing(1) |
| |
Total
|
| |||||||||||||||
| Life plan communities portfolio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Freedom Village at Bradenton
|
| | Sarasota, FL | | | LCS | | | | | 411 | | | | | | 92 | | | | | | 34 | | | | | | 95 | | | | | | 632 | | |
|
Regency Oaks Clearwater
|
| | Tampa, FL | | | LCS | | | | | 385 | | | | | | 26 | | | | | | — | | | | | | 60 | | | | | | 471 | | |
|
Cypress Village
|
| | Jacksonville, FL | | | LCS | | | | | 353 | | | | | | 56 | | | | | | 33 | | | | | | 100 | | | | | | 542 | | |
|
Lake Port Square
|
| | Orlando, FL | | | LCS | | | | | 396 | | | | | | 35 | | | | | | — | | | | | | 80 | | | | | | 511 | | |
|
South Port Square
|
| |
Punta Gorda, FL
|
| | LCS | | | | | 416 | | | | | | 76 | | | | | | 48 | | | | | | 94 | | | | | | 634 | | |
|
Freedom Square
|
| | Tampa, FL | | | LCS | | | | | 305 | | | | | | 148 | | | | | | 25 | | | | | | 115 | | | | | | 593 | | |
|
Lake Seminole Square
|
| | Tampa, FL | | | LCS | | | | | 299 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | 337 | | |
|
Freedom Plaza Sun City Center
|
| | Tampa, FL | | | LCS | | | | | 426 | | | | | | 83 | | | | | | 28 | | | | | | 113 | | | | | | 650 | | |
|
Freedom Pointe at the Villages
|
| | Orlando, FL | | | LCS | | | | | 235 | | | | | | 65 | | | | | | 40 | | | | | | 72 | | | | | | 412 | | |
|
Freedom Village at Holland
|
| |
Grand Rapids, MI
|
| | LCS | | | | | 299 | | | | | | 50 | | | | | | 19 | | | | | | 39 | | | | | | 407 | | |
|
Freedom Village at Brandywine
|
| | Philadelphia, PA | | | LCS | | | | | 317 | | | | | | 56 | | | | | | 14 | | | | | | 49 | | | | | | 436 | | |
|
Village at Gleannloch Farms
|
| | Houston, TX | | | LCS | | | | | 134 | | | | | | 30 | | | | | | 18 | | | | | | 35 | | | | | | 217 | | |
|
Galleria Woods
|
| |
Birmingham, AL
|
| | LCS | | | | | 149 | | | | | | 24 | | | | | | — | | | | | | 30 | | | | | | 203 | | |
|
The Quadrangle
|
| | Philadelphia, PA | | | Sunrise Senior Living | | | | | 339 | | | | | | 90 | | | | | | 22 | | | | | | 78 | | | | | | 529 | | |
|
The Fairfax
|
| | Washington, DC | | | Sunrise Senior Living | | | | | 364 | | | | | | 52 | | | | | | 23 | | | | | | 56 | | | | | | 495 | | |
|
Total – Life plan communities portfolio
|
| | | | | | | | |
|
4,828
|
| | | |
|
921
|
| | | |
|
304
|
| | | |
|
1,016
|
| | | |
|
7,069
|
| |
| Senior Housing portfolio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ciel of Boulder
|
| | Boulder, CO | | | Ciel Senior Living(2) | | | | | 96 | | | | | | — | | | | | | — | | | | | | — | | | | | | 96 | | |
|
Ciel of Lakewood
|
| | Denver, CO | | | Ciel Senior Living(2) | | | | | 114 | | | | | | — | | | | | | — | | | | | | 45 | | | | | | 159 | | |
|
Ciel of Lowry
|
| | Denver, CO | | | Ciel Senior Living(2) | | | | | — | | | | | | 140 | | | | | | 15 | | | | | | — | | | | | | 155 | | |
|
Ciel of Applewood
|
| | Denver, CO | | | Ciel Senior Living(2) | | | | | 153 | | | | | | — | | | | | | — | | | | | | — | | | | | | 153 | | |
|
Ciel of Arvada
|
| | Denver, CO | | | Ciel Senior Living(2) | | | | | 125 | | | | | | — | | | | | | — | | | | | | — | | | | | | 125 | | |
|
Ciel of Vernon Hills
|
| | Chicago, IL | | | Ciel Senior Living(2) | | | | | 174 | | | | | | 47 | | | | | | 37 | | | | | | — | | | | | | 258 | | |
|
Ciel of Olney
|
| | Washington, DC | | | Ciel Senior Living(2) | | | | | — | | | | | | 49 | | | | | | 30 | | | | | | — | | | | | | 79 | | |
|
Ciel of Germantown
|
| | Memphis, TN | | | Ciel Senior Living(2) | | | | | 130 | | | | | | 33 | | | | | | 19 | | | | | | — | | | | | | 182 | | |
|
Pegasus Landing of North Richland Hills
|
| | Dallas, TX | | | Pegasus Senior Living(2) | | | | | 21 | | | | | | 85 | | | | | | — | | | | | | — | | | | | | 106 | | |
|
Pegasus Landing of Arlington
|
| | Dallas, TX | | | Pegasus Senior Living(2) | | | | | — | | | | | | 79 | | | | | | 17 | | | | | | — | | | | | | 96 | | |
|
Pegasus Landing of Round Rock
|
| | Austin, TX | | | Pegasus Senior Living(2) | | | | | — | | | | | | 57 | | | | | | 11 | | | | | | — | | | | | | 68 | | |
|
Pegasus Landing of San Marcos
|
| | Austin, TX | | | Pegasus Senior Living(2) | | | | | — | | | | | | 57 | | | | | | 11 | | | | | | — | | | | | | 68 | | |
|
Pegasus Preserve of Memorial City
|
| | Houston, TX | | | Pegasus Senior Living(2) | | | | | 511 | | | | | | — | | | | | | — | | | | | | — | | | | | | 511 | | |
|
Pegasus Preserve of West University
|
| | Houston, TX | | | Pegasus Senior Living(2) | | | | | 326 | | | | | | — | | | | | | — | | | | | | — | | | | | | 326 | | |
|
Pegasus Preserve of First Colony
|
| | Houston, TX | | | Pegasus Senior Living(2) | | | | | 264 | | | | | | — | | | | | | — | | | | | | — | | | | | | 264 | | |
|
Pegasus Preserve of Clear Lake
|
| | Houston, TX | | | Pegasus Senior Living(2) | | | | | 261 | | | | | | — | | | | | | — | | | | | | — | | | | | | 261 | | |
|
Brookdale Galleria
|
| | Houston, TX | | |
Brookdale Senior Living(3)
|
| | | | 149 | | | | | | 39 | | | | | | — | | | | | | 56 | | | | | | 244 | | |
|
Pegasus Preserve of Vintage Park
|
| | Houston, TX | | | Pegasus Senior Living(2) | | | | | 117 | | | | | | — | | | | | | — | | | | | | — | | | | | | 117 | | |
|
Pegasus Landing of Vintage Park
|
| | Houston, TX | | | Pegasus Senior Living(2) | | | | | — | | | | | | 61 | | | | | | 26 | | | | | | — | | | | | | 87 | | |
|
Hearthstone at Leesburg
|
| | Orlando, FL | | | Ciel Senior Living | | | | | — | | | | | | 94 | | | | | | 36 | | | | | | — | | | | | | 130 | | |
|
Hearthstone at Wildwood
|
| | Orlando, FL | | | Ciel Senior Living | | | | | — | | | | | | 93 | | | | | | 36 | | | | | | — | | | | | | 129 | | |
|
Hearthstone at Nona Lakes
|
| | Orlando, FL | | | Ciel Senior Living | | | | | — | | | | | | 63 | | | | | | 31 | | | | | | — | | | | | | 94 | | |
|
Sterling Estates West Cobb
|
| | Atlanta, GA | | | LCS | | | | | 111 | | | | | | 90 | | | | | | 43 | | | | | | — | | | | | | 244 | | |
|
Sterling Estates East Cobb
|
| | Atlanta, GA | | | LCS | | | | | 20 | | | | | | 90 | | | | | | — | | | | | | — | | | | | | 110 | | |
|
Woodland Terrace
|
| | Seattle, WA | | | Leisure Care | | | | | 121 | | | | | | — | | | | | | — | | | | | | — | | | | | | 121 | | |
|
Total – Senior housing portfolio
|
| | | | | | | | |
|
2,693
|
| | | |
|
1,077
|
| | | |
|
312
|
| | | |
|
101
|
| | | |
|
4,183
|
| |
|
Total portfolio (units)
|
| | | | | | | | |
|
7,521
|
| | | |
|
1,998
|
| | | |
|
616
|
| | | |
|
1,117
|
| | | |
|
11,252
|
| |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
|
Occupancy
|
| | | | 85.6% | | | | | | 84.3% | | | | | | 82.9% | | | | | | 80.5% | | | | | | 78.2% | | |
|
RevPOR per month(1)
|
| | | $ | 7,625 | | | | | $ | 7,305 | | | | | $ | 6,906 | | | | | $ | 6,559 | | | | | $ | 6,283 | | |
|
Revenue per available unit(2)
|
| | | $ | 6,524 | | | | | $ | 6,156 | | | | | $ | 5,710 | | | | | $ | 5,219 | | | | | $ | 4,880 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Scott M. Brinker | | |
49
|
| | President, Chief Executive Officer and Director | |
| Kelvin O. Moses | | |
37
|
| | Chief Financial Officer | |
| Adam G. Mabry | | |
42
|
| | Chief Investment Officer | |
| Tracy A. Porter | | |
48
|
| | Executive Vice President and General Counsel | |
| Ankit B. Patadia | | |
48
|
| | Executive Vice President, Treasurer and Head of Finance & Capital Markets | |
| Shawn G. Johnston | | |
46
|
| | Executive Vice President and Chief Accounting Officer | |
| Jeffrey H. Miller | | |
66
|
| | Chief Operating Officer of Janus Living | |
|
Actual Events
|
| |
Gross Book Value of
Investments of $10.0 Billion or Less (50 basis points) |
|
|
Initial annual management fee as of January 1, 2026
|
| |
$10.0 million
|
|
|
Add: Acquisition of investments with a gross book value of $766 million
|
| |
$3.8 million
|
|
|
Adjusted annual management fee
|
| |
$13.8 million
|
|
|
Monthly installment of management fee payable by us in cash(1)
|
| |
$1.2 million
|
|
|
Illustrative Hypothetical Events
|
| |
Gross Book Value of
Investments of $10.0 Billion or Less |
| |
Gross Book Value of
Investments in Excess of $10.0 Billion But Less Than $20.0 Billion |
| |
Gross Book Value of
Investments in Excess of $20.0 Billion |
|
|
Gross book value
|
| |
$7.0 billion
|
| |
$15.0 billion
|
| |
$25.0 billion
|
|
| Applied management fee percentages: | | | | | | | | | | |
|
Gross book value of investments of $10.0 billion or less
|
| |
50 basis points
|
| |
50 basis points
|
| |
50 basis points
|
|
|
Gross book value of investments in excess of $10.0 billion but less than $20.0 billion
|
| |
n/a
|
| |
40 basis points
|
| |
40 basis points
|
|
|
Gross book value of investments in excess of $20.0 billion
|
| |
n/a
|
| |
n/a
|
| |
35 basis points
|
|
|
Annual management fee
|
| |
$32.8 million(2)
|
| |
$67.8 million(3)
|
| |
$105.3 million(4)
|
|
|
Annual management fee adjustments for investment activity below the high-end of the gross book value range:
|
| | | | | | | | | |
|
Add: Acquisition of investment(s) with a gross book value of $500.0 million
|
| |
$2.5 million
|
| |
$2.0 million
|
| |
$1.8 million
|
|
|
Adjusted annual management fee
|
| |
$35.3 million
|
| |
$69.8 million
|
| |
$107.1 million
|
|
|
Next monthly installment of management fee payable by us in cash(5)
|
| |
$2.9 million
|
| |
$5.8 million
|
| |
$8.9 million
|
|
|
Annual management fee adjustments for investment activity below the high-end of the gross book value range:
|
| | | | | | | | | |
|
Less: Disposition of investment(s) with a gross book value of $1.0 billion
|
| |
$(5.0) million
|
| |
$(4.0) million
|
| |
$(3.5) million
|
|
|
Adjusted annual management fee
|
| |
$30.3 million
|
| |
$65.8 million
|
| |
$103.6 million
|
|
|
Next monthly installment of management fee payable by us in cash(5)
|
| |
$2.5 million
|
| |
$5.5 million
|
| |
$8.6 million
|
|
|
Illustrative Hypothetical Events
|
| |
Gross Book Value of
Investments of $10.0 Billion or Less |
| |
Gross Book Value of
Investments in Excess of $10.0 Billion But Less Than $20.0 Billion |
| |
Gross Book Value of
Investments in Excess of $20.0 Billion |
|
|
Annual management fee adjustments for investment activity below the high-end of the gross book value range:
|
| | | | | | | | | |
|
Add: Capital deployment that increases the gross book value of investment(s) by $100.0 million
|
| |
$0.5 million
|
| |
$0.4 million
|
| |
$0.4 million
|
|
|
Adjusted annual management fee
|
| |
$30.8 million
|
| |
$66.2 million
|
| |
$104.0 million
|
|
|
Next monthly installment of management fee payable by us in cash(5)
|
| |
$2.6 million
|
| |
$5.5 million
|
| |
$8.7 million
|
|
|
Name
|
| |
Age
|
| |
Position
|
|
| Scott M. Brinker | | |
49
|
| | President, Chief Executive Officer and Director | |
| Kelvin O. Moses | | |
37
|
| | Chief Financial Officer | |
| Adam G. Mabry | | |
42
|
| | Chief Investment Officer | |
| Tracy A. Porter | | |
48
|
| | Executive Vice President and General Counsel | |
| Ankit B. Patadia | | |
48
|
| | Executive Vice President, Treasurer and Head of Finance & Capital Markets | |
| Shawn G. Johnston | | |
46
|
| | Executive Vice President and Chief Accounting Officer | |
| Jeffrey H. Miller | | |
66
|
| | Chief Operating Officer of Janus Living | |
| John V. Arabia | | |
57
|
| | Director(1) | |
| Charles J. Herman, Jr. | | |
60
|
| | Director(1) | |
| Denise Olsen | | |
60
|
| | Director(1) | |
| Katherine M. Sandstrom | | |
57
|
| | Director(1) | |
|
Name
|
| |
IPO Awards
($) |
| |||
|
Scott M. Brinker
|
| | | | 500,000 | | |
|
Kelvin O. Moses
|
| | | | 300,000 | | |
|
Adam G. Mabry
|
| | | | 300,000 | | |
|
Tracy A. Porter
|
| | | | 200,000 | | |
|
Ankit B. Patadia
|
| | | | 200,000 | | |
|
Shawn G. Johnston
|
| | | | 200,000 | | |
|
Jeffrey H. Miller
|
| | | | 250,000 | | |
|
Name
|
| |
Time-Based
LTIP Units ($) |
| |
Performance-Based
LTIP Units(1) ($) |
| |
Total
LTIP Units ($) |
| |||||||||
|
Scott M. Brinker
|
| | | | 453,000 | | | | | | 1,970,550 | | | | | | 2,423,550 | | |
|
Kelvin O. Moses
|
| | | | 93,000 | | | | | | 404,550 | | | | | | 497,550 | | |
|
Adam G. Mabry
|
| | | | 93,000 | | | | | | 404,550 | | | | | | 497,550 | | |
|
Tracy A. Porter
|
| | | | 33,000 | | | | | | 143,550 | | | | | | 176,550 | | |
|
Ankit B. Patadia
|
| | | | 45,000 | | | | | | 195,750 | | | | | | 240,750 | | |
|
Shawn G. Johnston
|
| | | | 45,000 | | | | | | 195,750 | | | | | | 240,750 | | |
|
Jeffrey H. Miller
|
| | | | 225,000 | | | | | | — | | | | | | 225,000 | | |
|
Name
|
| |
Base Units
(Target) ($) |
| |
Base Units
(Maximum) ($) |
| |
Dividend Equivalent
Units ($) |
| |||||||||
|
Scott M. Brinker
|
| | | | 679,500 | | | | | | 1,359,000 | | | | | | 611,550 | | |
|
Kelvin O. Moses
|
| | | | 139,500 | | | | | | 279,000 | | | | | | 125,550 | | |
|
Adam G. Mabry
|
| | | | 139,500 | | | | | | 279,000 | | | | | | 125,550 | | |
|
Tracy A. Porter
|
| | | | 49,500 | | | | | | 99,000 | | | | | | 44,550 | | |
|
Ankit B. Patadia
|
| | | | 67,500 | | | | | | 135,000 | | | | | | 60,750 | | |
|
Shawn G. Johnston
|
| | | | 67,500 | | | | | | 135,000 | | | | | | 60,750 | | |
|
Jeffrey H. Miller
|
| | | | — | | | | | | — | | | | | | — | | |
|
Performance Level
|
| |
Absolute Mean TSR Performance Hurdles
|
| |
Performance Vesting
Percentage (Base LTIP Units)(1) |
| |||
|
Threshold
|
| |
25% Below Group Mean
|
| | | | 0% | | |
|
Target
|
| |
At Peer Group Mean
|
| | | | 50% | | |
|
Maximum
|
| |
25% or Higher Above Peer Group Mean
|
| | | | 100% | | |
|
Name of Beneficial Owner
|
| |
Class A-1 common stock(1)
|
| |
Class A-2 common stock(1)
|
| |
Percentage
of total voting power(1)(2) |
| |||||||||||||||||||||
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||||
| Greater than 5% Holders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Healthpeak Properties, Inc.
|
| | | | 138,816,246 | | | | | | 65.4% | | | | | | 75,917,780 | | | | | | 100% | | | | | | 74.5% | | |
| Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Scott M. Brinker(3)
|
| | | | 125,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Kelvin O. Moses(4)
|
| | | | 15,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Adam G. Mabry(4)
|
| | | | 15,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Tracy A. Porter(4)
|
| | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Ankit B. Patadia(4)
|
| | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Shawn G. Johnston(4)
|
| | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Jeffrey H. Miller(5)
|
| | | | 20,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
John V. Arabia
|
| | | | 67,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Charles J. Herman, Jr.
|
| | | | 13,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Denise Olsen
|
| | | | 8,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Katherine M. Sandstrom
|
| | | | 21,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
All Directors and Executive Officers as a Group (11 persons)
|
| | | | 314,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Underwriter
|
| |
Number of Shares
|
| |||
|
BofA Securities, Inc.
|
| | | | 6,132,500 | | |
|
J.P. Morgan Securities LLC
|
| | | | 5,100,000 | | |
|
RBC Capital Markets, LLC
|
| | | | 3,032,500 | | |
|
Wells Fargo Securities, LLC
|
| | | | 3,032,500 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 1,282,500 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 1,282,500 | | |
|
Barclays Capital Inc.
|
| | | | 1,167,500 | | |
|
Jefferies LLC
|
| | | | 1,167,500 | | |
|
KeyBanc Capital Markets Inc.
|
| | | | 1,167,500 | | |
|
TD Securities (USA) LLC
|
| | | | 1,167,500 | | |
|
Credit Agricole Securities (USA) Inc.
|
| | | | 162,500 | | |
|
Regions Securities LLC
|
| | | | 117,500 | | |
|
Santander US Capital Markets LLC
|
| | | | 117,500 | | |
|
Capital One Securities, Inc.
|
| | | | 70,000 | | |
|
Total
|
| | | | 25,000,000 | | |
| | | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
|
Public offering price
|
| | | $ | 25.00 | | | | | $ | 625,000,000 | | | | | $ | 718,750,000 | | |
|
Underwriting discount
|
| | | $ | 0.9375 | | | | | $ | 23,437,500 | | | | | $ | 26,953,125 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 24.0625 | | | | | $ | 601,562,500 | | | | | $ | 691,796,875 | | |
| | Unaudited Pro Forma Combined and Consolidated Financial Statements | | | | | | | |
| |
Unaudited Pro Forma Combined and Consolidated Balance Sheet as of March 31, 2026
|
| | | | F-7 | | |
| |
Unaudited Pro Forma Combined and Consolidated Statements of Operations for the Three Months
Ended March 31, 2026 and for the Year Ended December 31, 2025 |
| | | | F-8 | | |
| |
Notes to the Unaudited Pro Forma Combined and Consolidated Financial Statements
|
| | | | F-10 | | |
| | Unaudited Combined and Consolidated Financial Statements of Janus Living, Inc. | | | | | | | |
| |
Combined and Consolidated Balance Sheets as of March 31, 2026 and December 31, 2025
|
| | | | F-15 | | |
| |
Combined and Consolidated Statements of Operations for the Three Months Ended March 31, 2026 and 2025
|
| | | | F-16 | | |
| |
Combined and Consolidated Statements of Equity for the Three Months Ended March 31, 2026 and 2025
|
| | | | F-17 | | |
| |
Combined and Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2026 and 2025
|
| | | | F-18 | | |
| |
Notes to the Combined and Consolidated Financial Statements
|
| | | | F-19 | | |
| | Audited Combined and Consolidated Financial Statements of Janus Living, Inc. | | | | | | | |
| |
Report of Independent Registered Public Accounting Firm
|
| | | | F-33 | | |
| |
Combined and Consolidated Balance Sheets as of December 31, 2025 and 2024
|
| | | | F-34 | | |
| |
Combined and Consolidated Statements of Operations for the Years Ended December 31, 2025 and
2024 |
| | | | F-35 | | |
| |
Combined and Consolidated Statements of Equity for the Years Ended December 31, 2025 and 2024
|
| | | | F-36 | | |
| |
Combined and Consolidated Statements of Cash Flows for the Years Ended December 31, 2025 and 2024
|
| | | | F-37 | | |
| |
Notes to the Combined and Consolidated Financial Statements
|
| | | | F-38 | | |
| |
Schedule III: Real Estate and Accumulated Depreciation
|
| | | | F-58 | | |
UNAUDITED PRO FORMA COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS
AS OF MARCH 31, 2026
| | | |
Janus Living
Historical Note 2 |
| |
Transaction
Accounting Adjustments Note 5 |
| | | | |
Pro Forma
Combined and Consolidated |
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings and improvements
|
| | | $ | 2,638,325 | | | | | $ | — | | | | | | | | $ | 2,638,325 | | |
|
Construction in progress
|
| | | | 45,607 | | | | | | — | | | | | | | | | 45,607 | | |
|
Land and improvements
|
| | | | 370,231 | | | | | | — | | | | | | | | | 370,231 | | |
|
Accumulated depreciation
|
| | | | (532,738) | | | | | | — | | | | | | | | | (532,738) | | |
|
Net real estate
|
| | | | 2,521,425 | | | | | | — | | | | | | | | | 2,521,425 | | |
|
Accounts receivable, net of allowance
|
| | | | 24,407 | | | | | | — | | | | | | | | | 24,407 | | |
|
Cash and cash equivalents
|
| | | | 948,822 | | | | | | 600,091 | | | |
(A)
|
| | | | 1,548,913 | | |
|
Restricted cash
|
| | | | 88,971 | | | | | | — | | | | | | | | | 88,971 | | |
|
Intangible assets
|
| | | | 191,659 | | | | | | — | | | | | | | | | 191,659 | | |
|
Deferred tax assets
|
| | | | 114,556 | | | | | | — | | | | | | | | | 114,556 | | |
|
Goodwill
|
| | | | 3,849 | | | | | | — | | | | | | | | | 3,849 | | |
|
Other assets
|
| | | | 130,056 | | | | | | — | | | | | | | | | 130,056 | | |
|
Total assets
|
| | | $ | 4,023,745 | | | | | $ | 600,091 | | | | | | | | $ | 4,623,836 | | |
| LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage debt
|
| | | $ | — | | | | | $ | — | | | | | | | | $ | — | | |
|
Accounts payable, accrued liabilities, and other liabilities
|
| | | | 297,802 | | | | | | — | | | | | | | | | 297,802 | | |
|
Deferred revenue
|
| | | | 680,055 | | | | | | — | | | | | | | | | 680,055 | | |
|
Total liabilities
|
| | | | 977,857 | | | | | | — | | | | | | | | | 977,857 | | |
| Equity: | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Class A-1 common stock, $0.01 par value
|
| | | | 1,872 | | | | | | 250 | | | |
(A)
|
| | | | 2,122 | | |
|
Class A-2 common stock, $0.01 par value
|
| | | | 759 | | | | | | — | | | | | | | | | 759 | | |
|
Additional paid-in capital
|
| | | | 2,170,729 | | | | | | 517,976 | | | |
(A)
|
| | | | 2,688,705 | | |
|
Cumulative dividends in excess of earnings
|
| | | | (8,556) | | | | | | — | | | | | | | | | (8,556) | | |
|
Stockholders’ equity
|
| | | | 2,164,804 | | | | | | 518,226 | | | | | | | | | 2,683,030 | | |
|
Common units of Janus OP, LLC, held by Healthpeak Properties, Inc.
|
| | | | 878,329 | | | | | | 81,865 | | | |
(B)
|
| | | | 960,194 | | |
|
Other noncontrolling interests
|
| | | | 2,755 | | | | | | — | | | | | | | | | 2,755 | | |
|
Total Noncontrolling interest
|
| | | | 881,084 | | | | | | 81,865 | | | | | | | | | 962,949 | | |
|
Total equity
|
| | | | 3,045,888 | | | | | | 600,091 | | | | | | | | | 3,645,979 | | |
|
Total liabilities and equity
|
| | | $ | 4,023,745 | | | | | $ | 600,091 | | | | | | | | $ | 4,623,836 | | |
FOR THE THREE MONTHS ENDED MARCH 31, 2026
(in thousands, except share and per share data)
| | | |
Janus Living
Historical Note 2 (AA) |
| |
JV Buyout
Note 3 |
| |
Mortgage
Settlements Note 4 |
| |
Transaction
Accounting Adjustments Note 5 |
| | | | |
Autonomous
Entity Adjustments Note 6 |
| |
Pro Forma
Combined and Consolidated |
| ||||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Resident fees and services
|
| | | $ | 200,345 | | | | | $ | 5,628 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | — | | | | | $ | 205,973 | | |
|
Total revenues
|
| | | | 200,345 | | | | | | 5,628 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 205,973 | | |
| Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating
|
| | | | 144,598 | | | | | | 4,232 | | | | | | — | | | | | | — | | | | | | | | | (366) | | | | | | 148,464 | | |
|
Depreciation and amortization
|
| | | | 51,398 | | | | | | 2,337 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 53,735 | | |
|
General and administrative – related party management fee
|
| | | | 328 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 2,564 | | | | | | 2,892 | | |
|
General and administrative
|
| | | | 2,958 | | | | | | 32 | | | | | | — | | | | | | — | | | | | | | | | (1,951) | | | | | | 1,039 | | |
|
Transaction costs
|
| | | | 18,510 | | | | | | (2,500) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 16,010 | | |
|
Interest expense
|
| | | | 351 | | | | | | — | | | | | | (341) | | | | | | 326 | | | |
(CC)
|
| | | | — | | | | | | 336 | | |
|
Total costs and expenses
|
| | | | 218,143 | | | | | | 4,101 | | | | | | (341) | | | | | | 326 | | | | | | | | | 247 | | | | | | 222,476 | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gain (loss) upon change of control, net
|
| | | | 46,270 | | | | | | (46,270) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
|
Loss on extinguishment of debt
|
| | | | (403) | | | | | | — | | | | | | 403 | | | | | | — | | | | | | | | | — | | | | | | — | | |
|
Other income (expense), net
|
| | | | 816 | | | | | | 9 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 825 | | |
|
Total other income (expense), net
|
| | | | 46,683 | | | | | | (46,261) | | | | | | 403 | | | | | | — | | | | | | | | | — | | | | | | 825 | | |
|
Income (loss) before income taxes and
equity income (loss) from unconsolidated joint venture |
| | | | 28,885 | | | | | | (44,734) | | | | | | 744 | | | | | | (326) | | | | | | | | | (247) | | | | | | (15,678) | | |
|
Income tax benefit (expense)
|
| | | | (1,122) | | | | | | (40) | | | | | | — | | | | | | (1,890) | | | |
(DD)
|
| | | | — | | | | | | (3,052) | | |
|
Equity income (loss) from unconsolidated joint venture
|
| | | | 111 | | | | | | (111) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | | 27,874 | | | | | | (44,885) | | | | | | 744 | | | | | | (2,216) | | | | | | | | | (247) | | | | | | (18,730) | | |
|
Net (income) loss attributable to noncontrolling interests
|
| | | | 3,458 | | | | | | — | | | | | | — | | | | | | 1,475 | | | |
(EE)
|
| | | | — | | | | | | 4,933 | | |
|
Net (income) loss – pre-IPO
|
| | | | (39,888) | | | | | | — | | | | | | — | | | | | | 39,888 | | | |
(FF)
|
| | | | — | | | | | | — | | |
|
Net income (loss) attributable to Class A-1 common stock
|
| | | $ | (8,556) | | | | | $ | (44,885) | | | | | $ | 744 | | | | | $ | 39,147 | | | | | | | | $ | (247) | | | | | | (13,797) | | |
|
Basic and Diluted earnings (loss) per share of Class A-1 common
stock: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Note 7)
|
| |||
|
Net income (loss) per share
applicable to shares of Class A-1 common stock |
| | | $ | (0.05) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.07) | | |
|
Weighted average Class A-1 common
stock outstanding: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 187,223 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212,223 | | |
|
Diluted
|
| | | | 263,141 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288,141 | | |
FOR THE YEAR ENDED DECEMBER 31, 2025
| | | |
Janus Living
Historical Note 2 (BB) |
| |
JV Buyout
Note 3 |
| |
Mortgage
Settlements Note 4 |
| |
Transaction
Accounting Adjustments Note 5 |
| | | | |
Autonomous
Entity Adjustments Note 6 |
| |
Pro Forma
Combined and Consolidated |
| ||||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Resident fees and services
|
| | | $ | 603,989 | | | | | $ | 167,176 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | — | | | | | $ | 771,165 | | |
|
Total revenues
|
| | | | 603,989 | | | | | | 167,176 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 771,165 | | |
| Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating
|
| | | | 448,923 | | | | | | 124,148 | | | | | | — | | | | | | — | | | | | | | | | (1,549) | | | | | | 571,522 | | |
|
Depreciation and amortization
|
| | | | 126,356 | | | | | | 71,086 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 197,442 | | |
|
General and administrative – related party management fee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 11,568 | | | | | | 11,568 | | |
|
General and administrative
|
| | | | 10,549 | | | | | | 201 | | | | | | — | | | | | | — | | | | | | | | | (7,602) | | | | | | 3,148 | | |
|
Transaction costs
|
| | | | 1,607 | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 4,107 | | |
|
Interest expense
|
| | | | 3,797 | | | | | | — | | | | | | (3,797) | | | | | | 1,345 | | | |
(CC)
|
| | | | — | | | | | | 1,345 | | |
|
Total costs and expenses
|
| | | | 591,232 | | | | | | 197,935 | | | | | | (3,797) | | | | | | 1,345 | | | | | | | | | 2,417 | | | | | | 789,132 | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gain (loss) upon change of control, net
|
| | | | — | | | | | | 46,270 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 46,270 | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | (403) | | | | | | — | | | | | | | | | — | | | | | | (403) | | |
|
Other income (expense), net
|
| | | | 863 | | | | | | 1,505 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 2,368 | | |
|
Total other income (expense), net
|
| | | | 863 | | | | | | 47,775 | | | | | | (403) | | | | | | — | | | | | | | | | — | | | | | | 48,235 | | |
|
Income (loss) before income taxes and
equity income (loss) from unconsolidated joint venture |
| | | | 13,620 | | | | | | 17,016 | | | | | | 3,394 | | | | | | (1,345) | | | | | | | | | (2,417) | | | | | | 30,268 | | |
|
Income tax benefit (expense)
|
| | | | (11,339) | | | | | | (993) | | | | | | — | | | | | | (5,763) | | | |
(DD)
|
| | | | — | | | | | | (18,095) | | |
|
Equity income (loss) from unconsolidated joint venture
|
| | | | 4,068 | | | | | | (4,068) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | | 6,349 | | | | | | 11,955 | | | | | | 3,394 | | | | | | (7,108) | | | | | | | | | (2,417) | | | | | | 12,173 | | |
|
Net (income) loss attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,206) | | | |
(EE)
|
| | | | — | | | | | | (3,206) | | |
|
Net (income) loss – pre-IPO
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
|
Net income (loss) attributable to Class A-1 common stock
|
| | | $ | — | | | | | $ | 11,955 | | | | | $ | 3,394 | | | | | | (10,314) | | | | | | | | $ | (2,417) | | | | | | 8,967 | | |
|
Basic and Diluted earnings (loss) per
share of Class A-1 common stock: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Note 7)
|
| |||
|
Net income (loss) per share applicable to shares of Class A-1 common stock
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.04 | | |
|
Weighted average Class A-1 common
stock outstanding: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212,223 | | |
|
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288,141 | | |
| | | |
Historical
Results from January 1, 2026 through January 12, 2026 |
| |
Adjustment
|
| |
Pro Forma
Adjustment |
| |||||||||
|
Resident fees and services
|
| | | $ | 5,628 | | | | | $ | — | | | | | $ | 5,628 | | |
|
Total revenues
|
| | | | 5,628 | | | | | | — | | | | | | 5,628 | | |
|
Operating
|
| | | | 4,232 | | | | | | — | | | | | | 4,232 | | |
|
Depreciation and amortization
|
| | | | 1,126 | | | | | | 1,211 | | | | | | 2,337 | | |
|
General and administrative
|
| | | | 32 | | | | | | — | | | | | | 32 | | |
|
Other income (expense), net
|
| | | | 9 | | | | | | — | | | | | | 9 | | |
|
Income tax benefit (expense)
|
| | | | (40) | | | | | | — | | | | | | (40) | | |
|
Less: Equity income (loss) from unconsolidated joint venture
|
| | | | (111) | | | | | | 111 | | | | | | — | | |
| | | |
Historical
Results for the year ended December 31, 2025 |
| |
Adjustment
|
| |
Pro Forma
Adjustment |
| |||||||||
|
Resident fees and services
|
| | | $ | 167,176 | | | | | $ | — | | | | | $ | 167,176 | | |
|
Total revenues
|
| | | | 167,176 | | | | | | — | | | | | | 167,176 | | |
|
Operating
|
| | | | 124,148 | | | | | | — | | | | | | 124,148 | | |
|
Depreciation and amortization
|
| | | | 34,609 | | | | | | 36,477 | | | | | | 71,086 | | |
|
General and administrative
|
| | | | 201 | | | | | | — | | | | | | 201 | | |
|
Other income (expense), net
|
| | | | 1,505 | | | | | | — | | | | | | 1,505 | | |
|
Income tax benefit (expense)
|
| | | | (993) | | | | | | — | | | | | | (993) | | |
|
Less: Equity income (loss) from unconsolidated joint venture
|
| | | | (41) | | | | | | 41 | | | | | | — | | |
| | | |
Amount
|
| |||
|
Gross proceeds from the offering
|
| | | $ | 625,000 | | |
|
Less: Underwriting discount
|
| | | | (23,438) | | |
|
Less: Offering costs
|
| | | | (1,471) | | |
|
Total pro forma adjustment
|
| | | $ | 600,091 | | |
| | | |
Amount
|
| |||
|
Fixed base fee
|
| | | $ | 2,500 | | |
|
Adjustment for JV Buyout(1)
|
| | | | 392 | | |
|
Less: Expense attribution of annual equity awards granted to employees of the
Manager |
| | | | (183) | | |
|
Management fee payable to our Manager
|
| | | $ | 2,709 | | |
|
Plus: Expense attribution of annual equity awards granted to employees of the
Manager |
| | | | 183 | | |
|
Less: Expense included in the historical results for the three months ended March 31, 2026
|
| | | | (328) | | |
|
Total pro forma adjustment
|
| | | $ | 2,564 | | |
| | | |
Amount
|
| |||
|
Fixed base fee
|
| | | $ | 10,000 | | |
|
Adjustment for JV Buyout(1)
|
| | | | 1,568 | | |
|
Less: Expense attribution of annual equity awards granted to employees of the Manager
|
| | | | (733) | | |
|
Management fee payable to our Manager
|
| | | $ | 10,835 | | |
|
Plus: Expense attribution of annual equity awards granted to employees of the Manager
|
| | | | 733 | | |
|
Total pro forma adjustment
|
| | | $ | 11,568 | | |
|
(in thousands except per share data)
|
| |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
| Numerator – Basic | | | | | | | | | | | | | |
|
Pro forma net income (loss)
|
| | | $ | (18,730) | | | | | $ | 12,173 | | |
|
Pro forma net (income) loss attributable to noncontrolling interests
|
| | | | 4,933 | | | | | | (3,206) | | |
|
Pro forma net income (loss) attributable to Class A-1 common stock
|
| | | $ | (13,797) | | | | | $ | 8,967 | | |
| Numerator – Diluted | | | | | | | | | | | | | |
|
Pro forma net income (loss) attributable to Class A-1 common stock
|
| | | $ | (13,797) | | | | | $ | 8,967 | | |
|
Pro forma net income (loss) attributable to dilutive convertible units and
other |
| | | | (4,933) | | | | | | 3,206 | | |
|
Pro forma dilutive net income (loss) available to common shares
|
| | | $ | (18,730) | | | | | $ | 12,173 | | |
| Denominator | | | | | | | | | | | | | |
|
Class A-1 common shares outstanding prior to this offering
|
| | | | 187,223 | | | | | | 187,223 | | |
|
Class A-1 common shares issued in this offering
|
| | | | 25,000 | | | | | | 25,000 | | |
|
Weighted average shares outstanding – basic
|
| | | | 212,223 | | | | | | 212,223 | | |
|
Dilutive potential common shares – common units
|
| | | | 75,918 | | | | | | 75,918 | | |
|
Weighted average shares outstanding – diluted
|
| | | | 288,141 | | | | | | 288,141 | | |
|
Pro forma earnings (loss) per share – basic
|
| | | $ | (0.07) | | | | | $ | 0.04 | | |
|
Pro forma earnings (loss) per share – diluted
|
| | | $ | (0.07) | | | | | $ | 0.04 | | |
(In thousands, except share and per share data)
(Unaudited)
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
ASSETS
|
| | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | |
|
Buildings and improvements
|
| | | $ | 2,638,325 | | | | | $ | 1,940,808 | | |
|
Construction in progress
|
| | | | 45,607 | | | | | | 41,678 | | |
|
Land and improvements
|
| | | | 370,231 | | | | | | 176,475 | | |
|
Accumulated depreciation
|
| | | | (532,738) | | | | | | (505,297) | | |
|
Net real estate
|
| | | | 2,521,425 | | | | | | 1,653,664 | | |
|
Investment in unconsolidated joint venture
|
| | | | — | | | | | | 312,709 | | |
|
Accounts receivable, net of allowance of $3,480 and $2,018
|
| | | | 24,407 | | | | | | 19,431 | | |
|
Cash and cash equivalents
|
| | | | 948,822 | | | | | | 19,652 | | |
|
Restricted cash
|
| | | | 88,971 | | | | | | 64,609 | | |
|
Intangible assets
|
| | | | 191,659 | | | | | | 26,670 | | |
|
Deferred tax assets
|
| | | | 114,556 | | | | | | 107,074 | | |
|
Goodwill
|
| | | | 3,849 | | | | | | 3,849 | | |
|
Other assets
|
| | | | 130,056 | | | | | | 134,557 | | |
|
Total assets
|
| | | $ | 4,023,745 | | | | | $ | 2,342,215 | | |
|
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | |
|
Mortgage debt
|
| | | $ | — | | | | | $ | 102,688 | | |
|
Accounts payable, accrued liabilities, and other liabilities
|
| | | | 297,802 | | | | | | 284,210 | | |
|
Deferred revenue
|
| | | | 680,055 | | | | | | 673,007 | | |
|
Total liabilities
|
| | | | 977,857 | | | | | | 1,059,905 | | |
| Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
|
Parent’s net investment
|
| | | | — | | | | | | 1,282,310 | | |
|
Class A-1 common stock, $0.01 par value: 1,500,000,000 and no shares authorized; 187,222,996 and no shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively
|
| | | | 1,872 | | | | | | — | | |
|
Class A-2 common stock, $0.01 par value: 100,000,000 and no shares authorized; 75,917,780 and no shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively
|
| | | | 759 | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 2,170,729 | | | | | | — | | |
|
Cumulative dividends in excess of earnings
|
| | | | (8,556) | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 2,164,804 | | | | | | 1,282,310 | | |
|
Common units of Janus OP, LLC, held by Healthpeak Properties, Inc.
|
| | | | 878,329 | | | | | | — | | |
|
Other noncontrolling interests
|
| | | | 2,755 | | | | | | — | | |
|
Total noncontrolling interests
|
| | | | 881,084 | | | | | | — | | |
|
Total equity
|
| | | | 3,045,888 | | | | | | 1,282,310 | | |
|
Total liabilities and equity
|
| | | $ | 4,023,745 | | | | | $ | 2,342,215 | | |
(In thousands, except per share data)
(Unaudited)
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Revenues: | | | | | | | | | | | | | |
|
Resident fees and services
|
| | | $ | 200,345 | | | | | $ | 148,927 | | |
|
Total revenues
|
| | | | 200,345 | | | | | | 148,927 | | |
| Costs and expenses: | | | | | | | | | | | | | |
|
Operating
|
| | | | 144,598 | | | | | | 110,638 | | |
|
Depreciation and amortization
|
| | | | 51,398 | | | | | | 32,799 | | |
|
General and administrative
|
| | | | 2,958 | | | | | | 3,132 | | |
|
General and administrative – related party management fee
|
| | | | 328 | | | | | | — | | |
|
Interest expense
|
| | | | 351 | | | | | | 948 | | |
|
Transaction costs
|
| | | | 18,510 | | | | | | — | | |
|
Total costs and expenses
|
| | | | 218,143 | | | | | | 147,517 | | |
| Other income (expense): | | | | | | | | | | | | | |
|
Gain (loss) upon change of control, net
|
| | | | 46,270 | | | | | | — | | |
|
Gain (loss) on debt extinguishments
|
| | | | (403) | | | | | | — | | |
|
Other income (expense), net
|
| | | | 816 | | | | | | (2,380) | | |
|
Total other income (expense), net
|
| | | | 46,683 | | | | | | (2,380) | | |
|
Income (loss) before income taxes and equity income (loss) from unconsolidated joint venture
|
| | | | 28,885 | | | | | | (970) | | |
|
Income tax benefit (expense)
|
| | | | (1,122) | | | | | | (2,591) | | |
|
Equity income (loss) from unconsolidated joint venture
|
| | | | 111 | | | | | | 1,451 | | |
|
Net income (loss)
|
| | | | 27,874 | | | | | | (2,110) | | |
|
Noncontrolling interests’ share in earnings
|
| | | | 3,458 | | | | | | — | | |
|
Net (income) loss – pre-IPO
|
| | | | (39,888) | | | | | | — | | |
|
Net income (loss) attributable to Class A-1 common stock
|
| | | $ | (8,556) | | | | | $ | — | | |
| Earnings per share of Class A-1 common stock: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (0.05) | | | | | $ | — | | |
|
Diluted
|
| | | $ | (0.05) | | | | | $ | — | | |
| Weighted average Class A-1 common stock outstanding: | | | | | | | | | | | | | |
|
Basic
|
| | | | 187,223 | | | | | | — | | |
|
Diluted
|
| | | | 263,141 | | | | | | — | | |
(In thousands, except per share data)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncontrolling Interests
|
| | | | | | | |||||||||
| | | |
Parent’s
Net Investment |
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Cumulative
Dividends In Excess Of Earnings |
| |
Total
Stockholders’ Equity |
| |
Common
Units of Janus OP, LLC, held by Healthpeak Properties, Inc. |
| |
Other
Noncontrolling Interests |
| |
Total
Equity |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
Class A-1
Shares |
| |
Class A-1
Amount |
| |
Class A-2
Shares |
| |
Class A-2
Amount |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
January 1, 2026
|
| | | $ | 1,282,310 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,282,310 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,282,310 | | |
|
Net income (loss)
|
| | | | 39,888 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,556) | | | | | | 31,332 | | | | | | (3,467) | | | | | | 9 | | | | | | 27,874 | | |
|
Net contributions from Parent
|
| | | | 837,092 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 837,092 | | | | | | — | | | | | | — | | | | | | 837,092 | | |
|
Issuance of Class A-1 common stock
in connection with initial public offering, net of underwriting fees and offering costs |
| | | | (2,159,290) | | | | | | 187,223 | | | | | | 1,872 | | | | | | — | | | | | | — | | | | | | 2,289,108 | | | | | | — | | | | | | 131,690 | | | | | | — | | | | | | — | | | | | | 131,690 | | |
|
Issuance of Class A-2 common stock
in connection with initial public offering |
| | | | — | | | | | | — | | | | | | — | | | | | | 75,918 | | | | | | 759 | | | | | | — | | | | | | — | | | | | | 759 | | | | | | — | | | | | | — | | | | | | 759 | | |
|
Issuance of noncontrolling interests in
connection with initial public offering |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 763,401 | | | | | | 2,737 | | | | | | 766,138 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16 | | | | | | — | | | | | | 16 | | | | | | — | | | | | | 18 | | | | | | 34 | | |
|
Acquisition of noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 345 | | | | | | 345 | | |
|
Distributions to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (354) | | | | | | (354) | | |
|
Adjustments to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (118,395) | | | | | | — | | | | | | (118,395) | | | | | | 118,395 | | | | | | — | | | | | | — | | |
|
March 31, 2026
|
| | | $ | — | | | | | | 187,223 | | | | | $ | 1,872 | | | | | | 75,918 | | | | | $ | 759 | | | | | $ | 2,170,729 | | | | | $ | (8,556) | | | | | $ | 2,164,804 | | | | | $ | 878,329 | | | | | $ | 2,755 | | | | | $ | 3,045,888 | | |
| | | |
Total Parent’s
Net Investment |
| |||
|
January 1, 2025
|
| | | $ | 1,308,853 | | |
|
Net income (loss)
|
| | | | (2,110) | | |
|
Net distributions to Parent
|
| | | | (3,221) | | |
|
March 31, 2025
|
| | | $ | 1,303,522 | | |
(In thousands)
(Unaudited)
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 27,874 | | | | | $ | (2,110) | | |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization of real estate and in-place resident contract intangibles
|
| | | | 51,398 | | | | | | 32,799 | | |
|
Stock-based compensation amortization expense
|
| | | | 34 | | | | | | — | | |
|
Stock-based compensation issued as part of initial public offering
|
| | | | 4,872 | | | | | | — | | |
|
Amortization of deferred financing costs and debt discounts (premiums)
|
| | | | (53) | | | | | | (181) | | |
|
Amortization of non-refundable entrance fees
|
| | | | (27,203) | | | | | | (24,006) | | |
|
Equity loss (income) from unconsolidated joint venture
|
| | | | (111) | | | | | | (1,451) | | |
|
Deferred income tax expense (benefit)
|
| | | | 495 | | | | | | 2,032 | | |
|
Loss (gain) on debt extinguishments
|
| | | | 403 | | | | | | — | | |
|
Loss (gain) upon change of control, net
|
| | | | (46,270) | | | | | | — | | |
|
Casualty-related loss (recoveries), net
|
| | | | — | | | | | | 2,420 | | |
|
Other non-cash items
|
| | | | 112 | | | | | | — | | |
| Changes in: | | | | | | | | | | | | | |
|
Decrease (increase) in accounts receivable and other assets, net
|
| | | | (831) | | | | | | 3,222 | | |
|
Increase (decrease) in accounts payable, accrued liabilities, and other
liabilities |
| | | | (10,400) | | | | | | (21,084) | | |
|
Increase (decrease) in deferred revenue
|
| | | | 33,001 | | | | | | 29,176 | | |
|
Net cash provided by (used in) operating activities
|
| | | | 33,321 | | | | | | 20,817 | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Acquisitions of real estate
|
| | | | (402,716) | | | | | | — | | |
|
Joint venture buyout, net
|
| | | | (291,353) | | | | | | — | | |
|
Capital expenditures
|
| | | | (20,014) | | | | | | (15,601) | | |
|
Distributions in excess of earnings from unconsolidated joint venture
|
| | | | — | | | | | | 4,280 | | |
|
Proceeds from insurance recovery
|
| | | | 6,838 | | | | | | — | | |
|
Net cash provided by (used in) investing activities
|
| | | | (707,245) | | | | | | (11,321) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Issuance of Class A-1 common stock in connection with initial public offering, net
of underwriting fees |
| | | | 901,326 | | | | | | — | | |
|
Issuance of Class A-2 common stock in connection with initial public offering
|
| | | | 759 | | | | | | — | | |
|
Repayments of mortgage debt
|
| | | | (102,011) | | | | | | (710) | | |
|
Payments for debt extinguishment and deferred financing costs
|
| | | | (2,745) | | | | | | — | | |
|
Payments of offering costs
|
| | | | (6,256) | | | | | | — | | |
|
Net contributions from (distributions to) Parent
|
| | | | 836,737 | | | | | | (3,221) | | |
|
Distributions to and purchase of noncontrolling interests
|
| | | | (354) | | | | | | — | | |
|
Net cash provided by (used in) financing activities
|
| | | | 1,627,456 | | | | | | (3,931) | | |
|
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | | 953,532 | | | | | | 5,565 | | |
|
Cash, cash equivalents, and restricted cash, beginning of period
|
| | | | 84,261 | | | | | | 79,066 | | |
|
Cash, cash equivalents, and restricted cash, end of period
|
| | | $ | 1,037,793 | | | | | $ | 84,631 | | |
(Unaudited)
| |
December 31, 2024
|
| | | $ | 322,551 | | |
| |
Distributions
|
| | | | (13,910) | | |
| |
Direct share of equity income (loss)
|
| | | | 4,649 | | |
| |
Basis difference amortization
|
| | | | (581) | | |
| |
December 31, 2025
|
| | | $ | 312,709 | | |
| |
Direct share of equity income (loss)
|
| | | | 119 | | |
| |
JV buyout
|
| | | | (312,828) | | |
| |
March 31, 2026
|
| | | $ | — | | |
|
Intangible assets
|
| |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
Gross intangible assets
|
| | | $ | 426,510 | | | | | $ | 281,356 | | |
|
Accumulated amortization
|
| | | | (234,851) | | | | | | (254,686) | | |
|
Intangible assets
|
| | | $ | 191,659 | | | | | $ | 26,670 | | |
|
Weighted average remaining amortization period in years
|
| | | | 2 | | | | | | 1 | | |
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
Entrance fee receivables (see Note 9)
|
| | | $ | 73,899 | | | | | $ | 73,376 | | |
|
Prepaid and other assets(1)
|
| | | | 50,650 | | | | | | 48,690 | | |
|
Insurance receivables (see Note 3)
|
| | | | 5,507 | | | | | | 12,491 | | |
|
Other assets
|
| | | $ | 130,056 | | | | | $ | 134,557 | | |
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
Refundable entrance fees
|
| | | $ | 218,893 | | | | | $ | 221,147 | | |
|
Other accounts payable and accrued liabilities
|
| | | | 74,558 | | | | | | 57,024 | | |
|
Accrued construction costs
|
| | | | 4,351 | | | | | | 6,039 | | |
|
Accounts payable, accrued liabilities, and other liabilities
|
| | | $ | 297,802 | | | | | $ | 284,210 | | |
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
Non-refundable entrance fees
|
| | | $ | 677,284 | | | | | $ | 669,528 | | |
|
Other deferred revenue
|
| | | | 2,771 | | | | | | 3,479 | | |
|
Deferred revenue
|
| | | $ | 680,055 | | | | | $ | 673,007 | | |
| |
Closing balance – December 31, 2024
|
| | | $ | 615,723 | | |
| |
Additions(1)
|
| | | | 152,717 | | |
| |
Amortization(2)
|
| | | | (98,912) | | |
| |
Closing balance – December 31, 2025
|
| | | $ | 669,528 | | |
| |
Additions
|
| | | | 34,959 | | |
| |
Amortization(2)
|
| | | | (27,203) | | |
| |
Closing balance – March 31, 2026
|
| | | $ | 677,284 | | |
| |
Closing balance – December 31, 2024
|
| | | $ | 61,273 | | |
| |
Current year deferrals provided
|
| | | | 99,960 | | |
| |
Receipts applied to entrance fee commitments
|
| | | | (87,857) | | |
| |
Closing balance – December 31, 2025
|
| | | $ | 73,376 | | |
| |
Current year deferrals provided
|
| | | | 25,813 | | |
| |
Receipts applied to entrance fee commitments
|
| | | | (25,290) | | |
| |
Closing balance – March 31, 2026
|
| | | $ | 73,899 | | |
| | | |
Three Months Ended
March 31, 2026 |
| |||
| Numerator – Basic | | | | | | | |
|
Net income (loss)
|
| | | $ | 27,874 | | |
|
Noncontrolling interests’ share in earnings
|
| | | | 3,458 | | |
|
Net (income) loss – pre-IPO
|
| | | | (39,888) | | |
|
Net income (loss) attributable to Class A-1 common stock
|
| | | $ | (8,556) | | |
| Numerator – Dilutive | | | | | | | |
|
Net income (loss) attributable to Class A-1 common stock
|
| | | $ | (8,556) | | |
|
Net income (loss) attributable to dilutive convertible units and other
|
| | | | (3,467) | | |
|
Dilutive net income (loss) available to Class A-1 common stock
|
| | | $ | (12,023) | | |
| Denominator | | | | | | | |
|
Basic weighted average Class A-1 common stock outstanding(1)
|
| | | | 187,223 | | |
|
Dilutive potential common shares – OP Units(2)
|
| | | | 75,918 | | |
|
Diluted weighted average Class A-1 common stock outstanding
|
| | | | 263,141 | | |
| Earnings per share of Class A-1 common stock | | | | | | | |
|
Basic
|
| | | $ | (0.05) | | |
|
Diluted
|
| | | $ | (0.05) | | |
|
VIE Type
|
| |
Asset Type
|
| |
Maximum Loss
Exposure and Carrying Amount(1) |
| |||
|
AgeTech Investment
|
| |
Other assets
|
| | | $ | 185 | | |
| | | |
March 31, 2026(1)
|
| |
December 31, 2025(1)
|
| ||||||||||||||||||
| | | |
Carrying Value
|
| |
Fair Value(2)
|
| |
Carrying Value
|
| |
Fair Value(2)
|
| ||||||||||||
|
Mortgage debt
|
| | | $ | — | | | | | $ | — | | | | | $ | 102,688 | | | | | $ | 100,658 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Percent of Total
|
| |
Amount
|
| |
Percent of Total
|
| ||||||||||||
|
Room and rents
|
| | | $ | 164,366 | | | | | | 82.0% | | | | | $ | 120,410 | | | | | | 80.9% | | |
|
Non-refundable entrance fee amortization
|
| | | | 27,203 | | | | | | 13.6% | | | | | | 24,006 | | | | | | 16.1% | | |
|
Ancillary and other services
|
| | | | 8,776 | | | | | | 4.4% | | | | | | 4,511 | | | | | | 3.0% | | |
|
Resident fees and services
|
| | | $ | 200,345 | | | | | | 100.0% | | | | | $ | 148,927 | | | | | | 100.0% | | |
| |
Closing balance – December 31, 2025
|
| | | $ | 19,431 | | |
| |
Closing balance – March 31, 2026
|
| | | | 24,407 | | |
| |
Change
|
| | | $ | 4,976 | | |
| |
Opening balance – December 31, 2024
|
| | | $ | 2,243 | | |
| |
Additional allowance
|
| | | | 2,269 | | |
| |
Write-offs, recoveries, and other adjustments
|
| | | | (2,494) | | |
| |
Closing balance – December 31, 2025
|
| | | $ | 2,018 | | |
| |
Opening balance – December 31, 2025
|
| | | $ | 2,018 | | |
| |
Additional allowance
|
| | | | 1,073 | | |
| |
Write-offs, recoveries, and other adjustments
|
| | | | 389 | | |
| |
Closing balance – March 31, 2026
|
| | | $ | 3,480 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Resident fees and services
|
| | | $ | 200,345 | | | | | $ | 148,927 | | |
|
Compensation and property management
|
| | | | (91,008) | | | | | | (70,381) | | |
|
Food
|
| | | | (8,698) | | | | | | (6,442) | | |
|
Real estate taxes
|
| | | | (6,444) | | | | | | (4,501) | | |
|
Repairs and maintenance
|
| | | | (6,651) | | | | | | (4,846) | | |
|
Utilities
|
| | | | (8,145) | | | | | | (5,663) | | |
|
Other segment items(1)
|
| | | | (23,652) | | | | | | (18,805) | | |
|
Depreciation and amortization
|
| | | | (51,398) | | | | | | (32,799) | | |
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
General and administrative
|
| | | | (2,958) | | | | | | (3,132) | | |
|
General and administrative – related party management fee
|
| | | | (328) | | | | | | — | | |
|
Interest expense
|
| | | | (351) | | | | | | (948) | | |
|
Transaction costs
|
| | | | (18,510) | | | | | | — | | |
|
Gain (loss) upon change of control, net
|
| | | | 46,270 | | | | | | — | | |
|
Gain (loss) on debt extinguishments
|
| | | | (403) | | | | | | — | | |
|
Other income (expense), net
|
| | | | 816 | | | | | | (2,380) | | |
|
Income tax benefit (expense)
|
| | | | (1,122) | | | | | | (2,591) | | |
|
Equity income (loss) from unconsolidated joint venture
|
| | | | 111 | | | | | | 1,451 | | |
|
Net income (loss)
|
| | | $ | 27,874 | | | | | $ | (2,110) | | |
| | |||||||||||||
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Supplemental cash flow information: | | | | | | | | | | | | | |
|
Interest paid
|
| | | $ | 777 | | | | | $ | 1,131 | | |
|
Income taxes paid (refunded), net
|
| | | | 426 | | | | | | 279 | | |
| Supplemental schedule of non-cash investing and financing activities: | | | | | | | | | | | | | |
|
Accrued construction costs
|
| | | | 4,351 | | | | | | 10,147 | | |
|
Net noncash impact from the consolidation of properties previously held in an unconsolidated joint venture
|
| | | | 312,826 | | | | | | — | | |
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Beginning of period: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 19,652 | | | | | $ | 18,777 | | |
|
Restricted cash
|
| | | | 64,609 | | | | | | 60,289 | | |
|
Cash, cash equivalents, and restricted cash
|
| | | $ | 84,261 | | | | | $ | 79,066 | | |
| End of period: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 948,822 | | | | | $ | 21,197 | | |
|
Restricted cash
|
| | | | 88,971 | | | | | | 63,434 | | |
|
Cash, cash equivalents, and restricted cash
|
| | | $ | 1,037,793 | | | | | $ | 84,631 | | |
February 27, 2026, except for the effects of the formation transactions and the IPO discussed in Note 1 to the financial statements, as to which the date is May 21, 2026.
(In thousands)
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
ASSETS
|
| | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | |
|
Buildings and improvements
|
| | | $ | 1,940,808 | | | | | $ | 1,819,355 | | |
|
Construction in progress
|
| | | | 41,678 | | | | | | 40,347 | | |
|
Land and improvements
|
| | | | 176,475 | | | | | | 174,850 | | |
|
Accumulated depreciation
|
| | | | (505,297) | | | | | | (429,905) | | |
|
Net real estate
|
| | | | 1,653,664 | | | | | | 1,604,647 | | |
|
Investment in unconsolidated joint venture
|
| | | | 312,709 | | | | | | 322,551 | | |
|
Accounts receivable, net of allowance of $2,018 and $2,243
|
| | | | 19,431 | | | | | | 19,697 | | |
|
Cash and cash equivalents
|
| | | | 19,652 | | | | | | 18,777 | | |
|
Restricted cash
|
| | | | 64,609 | | | | | | 60,289 | | |
|
Intangible assets
|
| | | | 26,670 | | | | | | 74,961 | | |
|
Deferred tax assets
|
| | | | 107,074 | | | | | | 116,002 | | |
|
Goodwill
|
| | | | 3,849 | | | | | | 3,849 | | |
|
Other assets
|
| | | | 134,557 | | | | | | 122,529 | | |
|
Total assets
|
| | | $ | 2,342,215 | | | | | $ | 2,343,302 | | |
|
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | |
|
Mortgage debt
|
| | | $ | 102,688 | | | | | $ | 106,247 | | |
|
Accounts payable, accrued liabilities, and other liabilities
|
| | | | 284,210 | | | | | | 311,448 | | |
|
Deferred revenue
|
| | | | 673,007 | | | | | | 616,754 | | |
|
Total liabilities
|
| | | | 1,059,905 | | | | | | 1,034,449 | | |
| Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
|
Parent’s net investment
|
| | | | 1,282,310 | | | | | | 1,308,853 | | |
|
Total equity
|
| | | | 1,282,310 | | | | | | 1,308,853 | | |
|
Total liabilities and equity
|
| | | $ | 2,342,215 | | | | | $ | 2,343,302 | | |
(In thousands)
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Revenues: | | | | | | | | | | | | | |
|
Resident fees and services
|
| | | $ | 603,989 | | | | | $ | 568,475 | | |
|
Total revenues
|
| | | | 603,989 | | | | | | 568,475 | | |
| Costs and expenses: | | | | | | | | | | | | | |
|
Operating
|
| | | | 448,923 | | | | | | 430,443 | | |
|
Depreciation and amortization
|
| | | | 126,356 | | | | | | 137,186 | | |
|
General and administrative
|
| | | | 10,549 | | | | | | 11,921 | | |
|
Interest expense
|
| | | | 3,797 | | | | | | 3,942 | | |
|
Transaction costs
|
| | | | 1,607 | | | | | | — | | |
|
Total costs and expenses
|
| | | | 591,232 | | | | | | 583,492 | | |
| Other income (expense): | | | | | | | | | | | | | |
|
Gain (loss) on sales of real estate, net
|
| | | | — | | | | | | (16,413) | | |
|
Other income (expense), net
|
| | | | 863 | | | | | | (32,417) | | |
|
Total other income (expense),net
|
| | | | 863 | | | | | | (48,830) | | |
| Income (loss) before income taxes and equity income (loss) from unconsolidated | | | | | | | | | | | | | |
|
joint venture
|
| | | | 13,620 | | | | | | (63,847) | | |
|
Income tax benefit (expense)
|
| | | | (11,339) | | | | | | 11,490 | | |
|
Equity income (loss) from unconsolidated joint venture
|
| | | | 4,068 | | | | | | 1,894 | | |
|
Net income(loss)
|
| | | $ | 6,349 | | | | | $ | (50,463) | | |
(In thousands)
| | | |
Total Parent’s
Net Investment |
| |||
|
December 31, 2023
|
| | |
$
|
1,438,960
|
| |
|
Net income (loss)
|
| | | | (50,463) | | |
|
Net distributions to Parent
|
| | | | (79,644) | | |
|
December 31, 2024
|
| | | $ | 1,308,853 | | |
|
Net income (loss)
|
| | | | 6,349 | | |
|
Net distributions to Parent
|
| | | | (32,892) | | |
|
December 31, 2025
|
| | | $ | 1,282,310 | | |
(In thousands)
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 6,349 | | | | | $ | (50,463) | | |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization of real estate and in-place resident contract intangibles
|
| | | | 126,356 | | | | | | 137,186 | | |
|
Amortization of deferred financing costs and debt discounts (premiums)
|
| | | | (736) | | | | | | (733) | | |
|
Amortization of non-refundable entrance fees.
|
| | | | (98,912) | | | | | | (88,995) | | |
|
Equity loss (income) from unconsolidated joint venture
|
| | | | (4,068) | | | | | | (1,894) | | |
|
Deferred income tax expense (benefit)
|
| | | | 8,928 | | | | | | (12,858) | | |
|
Loss (gain) on sales of real estate, net
|
| | | | — | | | | | | 16,413 | | |
|
Casualty-related loss (recoveries), net
|
| | | | (1,550) | | | | | | 32,439 | | |
| Changes in: | | | | | | | | | | | | | |
|
Decrease (increase) in accounts receivable and other assets, net
|
| | | | (16,521) | | | | | | (28,409) | | |
|
Increase (decrease) in accounts payable, accrued liabilities, and other liabilities
|
| | | | (38,195) | | | | | | (17,049) | | |
|
Increase (decrease) in deferred revenue
|
| | | | 155,165 | | | | | | 142,924 | | |
|
Net cash provided by (used in) operating activities
|
| | | | 136,816 | | | | | | 128,561 | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Capital expenditures
|
| | | | (123,921) | | | | | | (65,064) | | |
|
Proceeds from sales of real estate, net
|
| | | | 1,000 | | | | | | 8,922 | | |
|
Distributions in excess of earnings from unconsolidated joint venture
|
| | | | 13,910 | | | | | | 12,036 | | |
|
Proceeds from insurance recovery
|
| | | | 15,218 | | | | | | — | | |
|
Net cash provided by (used in) investing activities
|
| | | | (93,793) | | | | | | (44,106) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Repayments of mortgage debt
|
| | | | (2,823) | | | | | | (2,691) | | |
|
Payments of offering costs
|
| | | | (2,113) | | | | | | — | | |
|
Net distributions to Parent
|
| | | | (32,892) | | | | | | (79,644) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (37,828) | | | | | | (82,335) | | |
|
Net increase(decrease)in cash, cash equivalents, and restricted cash
|
| | | | 5,195 | | | | | | 2,120 | | |
|
Cash, cash equivalents, and restricted cash, beginning of year.
|
| | | | 79,066 | | | | | | 76,946 | | |
|
Cash, cash equivalents, and restricted cash, end of year
|
| | | $ | 84,261 | | | | | $ | 79,066 | | |
| |
December 31, 2023
|
| | | $ | 332,693 | | |
| |
Distributions
|
| | | | (12,036) | | |
| |
Direct share of equity income (loss)
|
| | | | 2,394 | | |
| |
Basis difference amortization.
|
| | | | (500) | | |
| |
December 31, 2024
|
| | | $ | 322,551 | | |
| |
Distributions
|
| | | | (13,910) | | |
| |
Direct share of equity income (loss)
|
| | | | 4,649 | | |
| |
Basis difference amortization.
|
| | | | (581) | | |
| |
December 31, 2025
|
| | | $ | 312,709 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net real estate
|
| | | $ | 563,021 | | | | | $ | 580,396 | | |
|
Other assets
|
| | | | 40,539 | | | | | | 38,631 | | |
|
Total assets
|
| | | $ | 603,560 | | | | | $ | 619,027 | | |
|
Accounts payable, accrued expenses, and other liabilities
|
| | | $ | 22,607 | | | | | $ | 20,676 | | |
|
Deferred revenue
|
| | | | 2,370 | | | | | | 2,457 | | |
|
Total liabilities
|
| | | $ | 24,977 | | | | | $ | 23,133 | | |
|
Members’ capital
|
| | | | 578,238 | | | | | | 595,549 | | |
|
Noncontrolling interests
|
| | | | 345 | | | | | | 345 | | |
|
Total equity
|
| | | | 578,583 | | | | | | 595,894 | | |
|
Total liabilities and equity
|
| | | $ | 603,560 | | | | | $ | 619,027 | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Total revenues
|
| | | $ | 167,176 | | | | | $ | 161,946 | | |
|
Total costs and expenses
|
| | | | (158,958) | | | | | | (154,352) | | |
|
Other income (expense), net
|
| | | | 1,505 | | | | | | (2,066) | | |
|
Income tax benefit (expense)
|
| | | | (993) | | | | | | (1,011) | | |
|
Net income(loss)
|
| | | $ | 8,730 | | | | | $ | 4,517 | | |
|
Noncontrolling interests’ share in earnings.
|
| | | | (41) | | | | | | (41) | | |
|
Net income (loss) attributable to members
|
| | | $ | 8,689 | | | | | $ | 4,476 | | |
|
The Company’s direct share of net income (loss)
|
| | | | 4,649 | | | | | | 2,394 | | |
|
Basis difference amortization
|
| | | | (581) | | | | | | (500) | | |
|
Equity income (loss) from unconsolidated joint venture
|
| | | $ | 4,068 | | | | | $ | 1,894 | | |
| | | |
December 31,
|
| |||||||||
|
Intangible assets
|
| |
2025
|
| |
2024
|
| ||||||
|
Gross in tangible assets
|
| | | $ | 281,356 | | | | | $ | 336,678 | | |
|
Accumulated amortization
|
| | | | (254,686) | | | | | | (261,717) | | |
|
In tangible assets
|
| | | $ | 26,670 | | | | | $ | 74,961 | | |
|
Weighted average remaining amortization period in years
|
| | | | 1 | | | | | | 2 | | |
| | | |
Depreciation
and Amortization |
| |||
|
2026
|
| | | $ | 22,689 | | |
|
2027
|
| | | | 3,981 | | |
|
2028
|
| | | | — | | |
|
2029
|
| | | | — | | |
|
2030
|
| | | | — | | |
|
Thereafter
|
| | | | — | | |
| | | | | $ | 26,670 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Entrance fee receivables (see Note 9)
|
| | | $ | 73,376 | | | | | $ | 61,273 | | |
|
Prepaid and other assets
|
| | | | 48,690 | | | | | | 41,421 | | |
|
Insurance receivables (see Note 3)
|
| | | | 12,491 | | | | | | 19,835 | | |
|
Other assets
|
| | | $ | 134,557 | | | | | $ | 122,529 | | |
| | | |
Mortgage Debt
|
| |||||||||
|
Year
|
| |
Amount
|
| |
Interest
Rate(1) |
| ||||||
|
2026
|
| | | $ | 102,011 | | | | | | 3.5% | | |
|
2027
|
| | | | — | | | | | | —% | | |
|
2028
|
| | | | — | | | | | | —% | | |
|
2029
|
| | | | — | | | | | | —% | | |
|
2030
|
| | | | — | | | | | | —% | | |
|
Thereafter
|
| | | | — | | | | | | —% | | |
| | | | | | 102,011 | | | | | | | | |
|
Premiums, (discounts), and debt issuance costs, net
|
| | | | 677 | | | | | | | | |
| | | | | $ | 102,688 | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Refundable entrance fees
|
| | | $ | 221,147 | | | | | $ | 236,563 | | |
|
Other accounts payable and accrued liabilities.
|
| | | | 57,024 | | | | | | 68,924 | | |
|
Accrued construction costs
|
| | | | 6,039 | | | | | | 5,961 | | |
|
Accounts payable, accrued liabilities, and other liabilities
|
| | | $ | 284,210 | | | | | $ | 311,448 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Non-refundable entrance fees
|
| | | $ | 669,528 | | | | | $ | 615,723 | | |
|
Other deferred revenue
|
| | | | 3,479 | | | | | | 1,031 | | |
|
Deferred revenue
|
| | | $ | 673,007 | | | | | $ | 616,754 | | |
| |
Opening balance – December 31, 2023
|
| | | $ | 562,026 | | |
| |
Additions
|
| | | | 142,692 | | |
| |
Amortization(1)
|
| | | | (88,995) | | |
| |
Closing balance – December 31, 2024
|
| | | $ | 615,723 | | |
| |
Additions
|
| | | | 152,717 | | |
| |
Amortization(1)
|
| | | | (98,912) | | |
| |
Closing balance – December 31, 2025
|
| | | $ | 669,528 | | |
| |
Opening balance – December 31, 2023
|
| | | $ | 42,733 | | |
| |
Current year deferrals provided
|
| | | | 91,508 | | |
| |
Receipts applied to entrance fee commitments
|
| | | | (72,968) | | |
| |
Closing balance – December 31,2024
|
| | | $ | 61,273 | | |
| |
Current year deferrals provided
|
| | | | 99,960 | | |
| |
Receipts applied to entrance fee commitments
|
| | | | (87,857) | | |
| |
Closing balance – December 31, 2025
|
| | | $ | 73,376 | | |
| | | |
December 31, 2025(1)
|
| |
December 31, 2024(1)
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Fair
Value(2) |
| |
Carrying
Value |
| |
Fair
Value(2) |
| ||||||||||||
|
Mortgage debt
|
| | | $ | 102,688 | | | | | $ | 100,658 | | | | | $ | 106,247 | | | | | $ | 100,181 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Total |
| |
Amount
|
| |
Percent of
Total |
| ||||||||||||
|
Room and board
|
| | | $ | 488,366 | | | | | | 80.8% | | | | | $ | 463,938 | | | | | | 81.6% | | |
|
Non-refundable entrance fee amortization
|
| | | | 98,912 | | | | | | 16.4% | | | | | | 88,995 | | | | | | 15.7% | | |
|
Ancillary and other services
|
| | | | 16,711 | | | | | | 2.8% | | | | | | 15,542 | | | | | | 2.7% | | |
|
Total resident fees and services
|
| | | $ | 603,989 | | | | | | 100.0% | | | | | $ | 568,475 | | | | | | 100.0% | | |
| |
Opening balance – December 31, 2023
|
| | | $ | 19,970 | | |
| |
Closing balance – December 31, 2024
|
| | | | 19,697 | | |
| |
Change
|
| | | $ | (273) | | |
| |
Opening balance – December 31, 2024
|
| | | $ | 19,697 | | |
| |
Closing balance – December 31, 2025
|
| | | | 19,431 | | |
| |
Change
|
| | | $ | (266) | | |
| |
Opening balance – December 31, 2023
|
| | | $ | 2,282 | | |
| |
Additional allowance
|
| | | | 2,494 | | |
| |
Write-offs, recoveries, and other adjustments
|
| | | | (2,533) | | |
| |
Closing balance – December 31, 2024
|
| | | $ | 2,243 | | |
| |
Opening balance – December 31, 2024
|
| | | $ | 2,243 | | |
| |
Additional allowance
|
| | | | 2,269 | | |
| |
Write-offs, recoveries, and other adjustments
|
| | | | (2,494) | | |
| |
Closing balance – December 31, 2025
|
| | | $ | 2,018 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Resident fees and services
|
| | | $ | 603,989 | | | | | $ | 568,475 | | |
|
Compensation and property management
|
| | | | (287,758) | | | | | | (278,881) | | |
|
Food
|
| | | | (27,263) | | | | | | (26,513) | | |
|
Real estate taxes
|
| | | | (15,937) | | | | | | (15,472) | | |
|
Repairs and maintenance
|
| | | | (20,212) | | | | | | (18,373) | | |
|
Utilities
|
| | | | (23,602) | | | | | | (22,309) | | |
|
Other segment items(1)
|
| | | | (74,151) | | | | | | (68,895) | | |
|
Depreciation and amortization
|
| | | | (126,356) | | | | | | (137,186) | | |
|
General and administrative
|
| | | | (10,549) | | | | | | (11,921) | | |
|
Interest expense
|
| | | | (3,797) | | | | | | (3,942) | | |
|
Transaction costs
|
| | | | (1,607) | | | | | | — | | |
|
Gain (loss) on sales of real estate, net
|
| | | | — | | | | | | (16,413) | | |
|
Other income (expense), net
|
| | | | 863 | | | | | | (32,417) | | |
|
Income tax benefit (expense)
|
| | | | (11,339) | | | | | | 11,490 | | |
|
Equity income (loss) from unconsolidated joint venture
|
| | | | 4,068 | | | | | | 1,894 | | |
|
Net income (loss)
|
| | | $ | 6,349 | | | | | $ | (50,463) | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Current | | | | | | | | | | | | | |
|
Federal
|
| | | $ | (1,674) | | | | | $ | (688) | | |
|
State
|
| | | | (737) | | | | | | (680) | | |
|
Total current
|
| | | $ | (2,411) | | | | | $ | (1,368) | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred | | | | | | | | | | | | | |
|
Federal
|
| | | $ | (6,852) | | | | | $ | 7,183 | | |
|
State
|
| | | | (2,076) | | | | | | 5,675 | | |
|
Total deferred
|
| | | $ | (8,928) | | | | | $ | 12,858 | | |
|
Total income tax benefit (expense)
|
| | | $ | (11,339) | | | | | $ | 11,490 | | |
| | |||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Tax at statutory rate on earnings before income taxes and noncontrolling interest
|
| | | $ | (4,052) | | | | | $ | 13,010 | | |
|
State income tax benefit (expense), net of federal tax
|
| | | | (2,128) | | | | | | 205 | | |
|
Gross receipts and margin taxes
|
| | | | (129) | | | | | | (124) | | |
|
Change in valuation allowance for deferred tax assets
|
| | | | — | | | | | | 10,811 | | |
|
Tax at statutory rate on earnings not subject to federal income taxes
|
| | | | (5,552) | | | | | | (12,128) | | |
|
Other
|
| | | | 522 | | | | | | (284) | | |
|
Total income tax benefit (expense)
|
| | | $ | (11,339) | | | | | $ | 11,490 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Deferred revenue
|
| | | $ | 93,491 | | | | | $ | 92,699 | | |
|
Net operating loss carryforward
|
| | | | 37,464 | | | | | | 46,438 | | |
|
Expense accruals
|
| | | | 13,427 | | | | | | 12,878 | | |
|
Other
|
| | | | — | | | | | | 35 | | |
|
Total deferred tax assets
|
| | | $ | 144,382 | | | | | $ | 152,050 | | |
|
Valuation allowance
|
| | | | — | | | | | | — | | |
|
Deferred tax assets, net of valuation allowance
|
| | | $ | 144,382 | | | | | $ | 152,050 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Real estate
|
| | | $ | (37,308) | | | | | $ | (35,962) | | |
|
Other
|
| | | | — | | | | | | (86) | | |
|
Deferred tax liabilities
|
| | | $ | (37,308) | | | | | $ | (36,048) | | |
|
Net deferred tax assets
|
| | | $ | 107,074 | | | | | $ | 116,002 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Supplemental cash flow information: | | | | | | | | | | | | | |
|
Interest paid
|
| | | $ | 4,543 | | | | | $ | 3,220 | | |
|
Income taxes paid (refunded), net
|
| | | | 1,172 | | | | | | 3,054 | | |
| Supplemental schedule of non-cash investing and financing activities: | | | | | | | | | | | | | |
|
Accrued construction costs
|
| | | | 6,039 | | | | | | 5,961 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Beginning of period: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 18,777 | | | | | $ | 26,504 | | |
|
Restricted cash
|
| | | | 60,289 | | | | | | 50,442 | | |
|
Cash, cash equivalents, and restricted cash
|
| | | $ | 79,066 | | | | | $ | 76,946 | | |
| End of period: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 19,652 | | | | | $ | 18,777 | | |
|
Restricted cash
|
| | | | 64,609 | | | | | | 60,289 | | |
|
Cash, cash equivalents, and restricted cash
|
| | | $ | 84,261 | | | | | $ | 79,066 | | |
| | | |
Percentage of Gross
Real Estate Assets |
| |
Percentage of Total
Revenues |
| ||||||||||||||||||
| | | |
December 31,
|
| |
Year Ended
December 31, |
| ||||||||||||||||||
|
Concentration
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| State: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Florida
|
| | | | 68 | | | | | | 68 | | | | | | 64 | | | | | | 65 | | |
|
Pennsylvania
|
| | | | 15 | | | | | | 16 | | | | | | 16 | | | | | | 16 | | |
| Operator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
LCS
|
| | | | 86 | | | | | | 86 | | | | | | 84 | | | | | | 84 | | |
|
Sunrise
|
| | | | 14 | | | | | | 14 | | | | | | 16 | | | | | | 16 | | |
| | | |
City
|
| |
State
|
| |
Encumbrances
at December 31, 2025 |
| |
Initial Cost to
the Company |
| |
Costs
Capitalized Subsequent to Acquisition(2) |
| |
Grsoss Amount at Which Carried
As of December 31, 2025 |
| |
Accumulated
Depreciation(4) |
| |
Year
Constructed(5) |
| |
Year
Acquired(6) |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
Land and
Improvements |
| |
Buildings and
Improvements(1) |
| |
Land and
Improvements |
| |
Buildings and
Improvements |
| |
Total(3)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AL7216
|
| | Birmingham | | | | | AL | | | | | $ | — | | | | | $ | 6,193 | | | | | $ | 32,146 | | | | | $ | 11,006 | | | | | $ | 6,755 | | | | | $ | 42,590 | | | | | $ | 49,345 | | | | | $ | (11,625) | | | | | | 1991 | | | | | | 2020 | | |
|
FL7217
|
| | Bradenton | | | | | FL | | | | | | — | | | | | | 5,216 | | | | | | 88,090 | | | | | | 47,873 | | | | | | 6,116 | | | | | | 135,063 | | | | | | 141,179 | | | | | | (32,469) | | | | | | 1985 | | | | | | 2020 | | |
|
FL7209
|
| | Clearwater | | | | | FL | | | | | | 62,286 | | | | | | 6,680 | | | | | | 132,521 | | | | | | 33,242 | | | | | | 7,589 | | | | | | 164,854 | | | | | | 172,443 | | | | | | (31,781) | | | | | | 1991 | | | | | | 2020 | | |
|
FL7210
|
| | Jacksonville | | | | | FL | | | | | | — | | | | | | 19,660 | | | | | | 167,860 | | | | | | 33,463 | | | | | | 21,459 | | | | | | 199,524 | | | | | | 220,983 | | | | | | (46,342) | | | | | | 1989 | | | | | | 2020 | | |
|
FL7208
|
| | Leesburg | | | | | FL | | | | | | — | | | | | | 8,941 | | | | | | 65,698 | | | | | | 32,223 | | | | | | 9,867 | | | | | | 96,995 | | | | | | 106,862 | | | | | | (23,095) | | | | | | 1990 | | | | | | 2020 | | |
|
FL7207
|
| |
Port Charlotte
|
| | | | FL | | | | | | — | | | | | | 5,344 | | | | | | 159,612 | | | | | | 25,638 | | | | | | 7,171 | | | | | | 183,423 | | | | | | 190,594 | | | | | | (36,337) | | | | | | 1987 | | | | | | 2020 | | |
|
FL7211
|
| | Seminole | | | | | FL | | | | | | 40,402 | | | | | | 14,080 | | | | | | 77,485 | | | | | | 21,066 | | | | | | 15,052 | | | | | | 97,579 | | | | | | 112,631 | | | | | | (18,068) | | | | | | 1990 | | | | | | 2020 | | |
|
FL7212
|
| | Seminole | | | | | FL | | | | | | — | | | | | | 13,038 | | | | | | 116,819 | | | | | | 24,472 | | | | | | 13,902 | | | | | | 140,427 | | | | | | 154,329 | | | | | | (30,835) | | | | | | 1982 | | | | | | 2020 | | |
|
FL7202
|
| |
Sun City Center
|
| | | | FL | | | | | | — | | | | | | 25,254 | | | | | | 175,535 | | | | | | 36,428 | | | | | | 26,990 | | | | | | 210,227 | | | | | | 237,217 | | | | | | (55,052) | | | | | | 1992 | | | | | | 2020 | | |
|
FL7218
|
| | The Villages | | | | | FL | | | | | | — | | | | | | 6,311 | | | | | | 113,061 | | | | | | 21,813 | | | | | | 7,095 | | | | | | 134,090 | | | | | | 141,185 | | | | | | (31,191) | | | | | | 2009 | | | | | | 2020 | | |
|
MA5349
|
| | Cambridge | | | | | MA | | | | | | — | | | | | | 6,841 | | | | | | — | | | | | | — | | | | | | 6,841 | | | | | | — | | | | | | 6,841 | | | | | | — | | | | | | — | | | | | | 2021 | | |
|
MI7201
|
| | Holland | | | | | MI | | | | | | — | | | | | | 1,572 | | | | | | 88,960 | | | | | | 16,153 | | | | | | 2,149 | | | | | | 104,536 | | | | | | 106,685 | | | | | | (22,859) | | | | | | 1991 | | | | | | 2020 | | |
|
PA7215
|
| | Coatesville | | | | | PA | | | | | | — | | | | | | 12,949 | | | | | | 126,243 | | | | | | 26,200 | | | | | | 13,833 | | | | | | 151,559 | | | | | | 165,392 | | | | | | (32,032) | | | | | | 1998 | | | | | | 2020 | | |
|
PA7205
|
| | Haverford | | | | | PA | | | | | | — | | | | | | 16,461 | | | | | | 108,816 | | | | | | 41,037 | | | | | | 16,461 | | | | | | 149,853 | | | | | | 166,314 | | | | | | (63,317) | | | | | | 1989 | | | | | | 2006 | | |
|
TX7213
|
| | Spring | | | | | TX | | | | | | — | | | | | | 3,210 | | | | | | 30,085 | | | | | | 15,534 | | | | | | 3,601 | | | | | | 45,228 | | | | | | 48,829 | | | | | | (9,687) | | | | | | 2008 | | | | | | 2020 | | |
|
VA7206
|
| | Fort Belvoir | | | | | VA | | | | | | — | | | | | | 11,594 | | | | | | 99,528 | | | | | | 27,010 | | | | | | 11,594 | | | | | | 126,538 | | | | | | 138,132 | | | | | | (60,607) | | | | | | 1990 | | | | | | 2006 | | |
| | | | | | | | | | | | | | $ | 102,688 | | | | | $ | 163,344 | | | | | $ | 1,582,459 | | | | | $ | 413,158 | | | | | $ | 176,475 | | | | | $ | 1,982,486 | | | | | $ | 2,158,961 | | | | | $ | (505,297) | | | | | | | | | | | | | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Real estate: | | | | | | | | | | | | | |
|
Balances at beginning of year
|
| | | $ | 2,034,552 | | | | | $ | 2,036,649 | | |
|
Acquisition of real estate and development and improvements
|
| | | | 124,679 | | | | | | 71,710 | | |
|
Dispositions of real estate
|
| | | | — | | | | | | (30,331) | | |
|
Casualty impairments
|
| | | | — | | | | | | (41,756) | | |
|
Other(1)
|
| | | | (270) | | | | | | (1,720) | | |
|
Balances at end of year
|
| | | $ | 2,158,961 | | | | | $ | 2,034,552 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Accumulated depreciation: | | | | | | | | | | | | | |
|
Balances at beginning of year
|
| | | $ | 429,905 | | | | | $ | 356,263 | | |
|
Depreciation expense
|
| | | | 78,065 | | | | | | 84,126 | | |
|
Dispositions of real estate
|
| | | | — | | | | | | (4,060) | | |
|
Casualty impairments
|
| | | | — | | | | | | (5,602) | | |
|
Other(1)
|
| | | | (2,673) | | | | | | (822) | | |
|
Balances at end of year
|
| | | $ | 505,297 | | | | | $ | 429,905 | | |
| | |||||||||||||
J.P. Morgan
RBC Capital Markets
Wells Fargo Securities
Morgan Stanley
Barclays
Jefferies
KeyBanc Capital Markets
TD Securities
Regions Securities LLC
Santander
Capital One Securities