Janus Living (NYSE: JAN) to sell 42M shares at $20 in IPO led by Healthpeak
Janus Living, Inc. files a prospectus for an initial public offering of 42,000,000 shares of Class A-1 common stock. The initial public offering price is $20.00 per share, implying aggregate gross proceeds of $840,000,000. All offered shares are primary shares being sold by the company. The underwriters may purchase an additional 6,300,000 shares within 30 days. Healthpeak (an indirect subsidiary of Healthpeak Properties, Inc.) will externally manage Janus Living and, after the offering and formation transactions, will retain majority voting control through Class A-2 shares. The company intends to elect REIT status beginning with the taxable year ending December 31, 2026 and will operate an initial portfolio of senior housing assets held and operated under RIDEA structures totaling 10,422 units as of December 31, 2025.
Positive
- None.
Negative
- None.
Insights
IPO sizes the vehicle for Janus Living's RIDEA-focused senior housing platform.
The prospectus registers 42,000,000 Class A-1 shares at $20.00 per share with a 30‑day 6,300,000 share underwriter option and indicates proceeds to the issuer of $785.4M before expenses. The filing positions Healthpeak as manager and majority voting controller, which centralizes governance and may limit independent public control dynamics.
Key dependencies include final underwriting allocation, the exercise of the over-allotment option, completion of formation transactions, and REIT qualification (the company expects to elect REIT status for the year ending December 31, 2026). Subsequent filings will disclose closing details and any changes to proceeds or ownership concentration.
Portfolio and structure emphasize RIDEA-operated life plan communities with entrance-fee economics.
The initial portfolio comprises 34 communities totaling 10,422 units, with 7,067 units in life plan communities. Reported 2025 unaudited pro forma metrics include $199,643 NOI and $197,207 Adjusted NOI (in thousands). The filing highlights entrance-fee sales of $152.7M in 2025 and features contractual ownership limits (9.8% ownership cap) to support REIT qualification and ownership concentration management.
Monitor closing disclosures for actual net proceeds deployment, any material changes to leverage or credit facilities, and operator transition outcomes noted for early 2026.
Key Figures
Key Terms
RIDEA regulatory
entrance fee financial
Adjusted NOI financial
Nareit FFO financial
JV Buyout transaction
Offering Details
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
What is Janus Living's IPO size and price (JAN)?
Who will manage Janus Living after the offering (JAN)?
What assets and scale does Janus Living bring to market (JAN)?
What are key 2025 operating metrics disclosed by Janus Living (JAN)?
Will Janus Living seek REIT status (JAN)?
| | | |
Per Share
|
| |
Total
|
| ||||||
|
Initial public offering price
|
| | | $ | 20.00 | | | | | $ | 840,000,000 | | |
|
Underwriting discount(1)
|
| | | $ | 1.30 | | | | | $ | 54,600,000 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 18.70 | | | | | $ | 785,400,000 | | |
| |
BofA Securities
|
| |
J.P. Morgan
|
|
| |
Wells Fargo Securities
|
| |
Barclays
|
| |
Goldman Sachs & Co. LLC
|
| |
RBC Capital Markets
|
| |
Morgan Stanley
|
|
| |
BNP PARIBAS
|
| |
Credit Agricole CIB
|
| |
KeyBanc Capital Markets
|
| |
PNC Capital Markets LLC
|
|
| | Scotiabank | | |
TD Securities
|
| |
Truist Securities
|
|
| | BTIG | | |
Capital One Securities
|
| |
Huntington Capital Markets
|
| |
M&T Securities
|
|
| |
Raymond James
|
| |
Regions Securities LLC
|
| |
Santander
|
| |
SMBC Nikko
|
|
| |
PROSPECTUS SUMMARY
|
| | | | 1 | | |
| |
THE OFFERING
|
| | | | 22 | | |
| |
SUMMARY SELECTED HISTORICAL AND PRO FORMA COMBINED FINANCIAL AND OTHER DATA
|
| | | | 24 | | |
| |
RISK FACTORS
|
| | | | 31 | | |
| |
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 63 | | |
| |
USE OF PROCEEDS
|
| | | | 66 | | |
| |
DISTRIBUTION POLICY
|
| | | | 67 | | |
| |
CAPITALIZATION
|
| | | | 70 | | |
| |
DILUTION
|
| | | | 72 | | |
| |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 74 | | |
| |
INDUSTRY AND MARKET OVERVIEW
|
| | | | 91 | | |
| |
BUSINESS AND PROPERTIES
|
| | | | 115 | | |
| |
OUR MANAGER AND THE MANAGEMENT AGREEMENT
|
| | | | 132 | | |
| |
MANAGEMENT
|
| | | | 141 | | |
| |
CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
|
| | | | 154 | | |
| |
STRUCTURE AND FORMATION OF OUR COMPANY
|
| | | | 156 | | |
| |
POLICIES WITH RESPECT TO CERTAIN ACTIVITIES
|
| | | | 160 | | |
| |
DESCRIPTION OF JANUS LIVING OP, LLC’S OPERATING AGREEMENT
|
| | | | 163 | | |
| |
PRINCIPAL STOCKHOLDERS
|
| | | | 170 | | |
| |
DESCRIPTION OF OUR CAPITAL STOCK
|
| | | | 172 | | |
| |
CERTAIN PROVISIONS OF MARYLAND LAW AND OF OUR CHARTER AND BYLAWS
|
| | | | 177 | | |
| |
SHARES ELIGIBLE FOR FUTURE SALE
|
| | | | 184 | | |
| |
UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS
|
| | | | 186 | | |
| |
ERISA CONSIDERATIONS
|
| | | | 209 | | |
| |
UNDERWRITING
|
| | | | 212 | | |
| |
LEGAL MATTERS
|
| | | | 220 | | |
| |
EXPERTS
|
| | | | 221 | | |
| |
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 222 | | |
| |
INDEX TO FINANCIAL STATEMENTS
|
| | | | F-1 | | |
| |
Attractive Market Concentration(1)
|
| |
Unit Mix By Product Type(1)
|
|
| |
|
| |
|
|
|
Property
|
| |
Market (MSA)
|
| |
# Units
|
| |
Average Non-Refundable
Entrance Fee per Sale for the Year Ended December 31, 2025 |
| |
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 | | | | | $ | 184,846 | | | | | $ | 485,579 | | | | | | 38.1% | | |
|
Regency Oaks Clearwater
|
| | Tampa, FL | | | | | 471 | | | | | | 194,493 | | | | | | 407,650 | | | | | | 47.7% | | |
|
Cypress Village
|
| | Jacksonville, FL | | | | | 542 | | | | | | 228,814 | | | | | | 399,396 | | | | | | 57.3% | | |
|
Lake Port Square
|
| | Orlando, FL | | | | | 511 | | | | | | 208,624 | | | | | | 434,159 | | | | | | 48.1% | | |
|
South Port Square
|
| |
Punta Gorda, FL
|
| | | | 634 | | | | | | 154,444 | | | | | | 364,420 | | | | | | 42.4% | | |
|
Freedom Square
|
| | Tampa, FL | | | | | 592 | | | | | | 164,702 | | | | | | 407,650 | | | | | | 40.4% | | |
|
Lake Seminole Square
|
| | Tampa, FL | | | | | 337 | | | | | | 146,694 | | | | | | 407,650 | | | | | | 36.0% | | |
|
Freedom Plaza Sun City
Center |
| | Tampa, FL | | | | | 649 | | | | | | 256,525 | | | | | | 407,650 | | | | | | 62.9% | | |
|
Freedom Pointe at the
Villages |
| | Orlando, FL | | | | | 412 | | | | | | 339,065 | | | | | | 434,159 | | | | | | 78.1% | | |
|
Freedom Village at Holland
|
| |
Grand Rapids, MI
|
| | | | 407 | | | | | | 250,033 | | | | | | 337,797 | | | | | | 74.0% | | |
|
Freedom Village at
Brandywine |
| | Philadelphia, PA | | | | | 436 | | | | | | 296,255 | | | | | | 421,223 | | | | | | 70.3% | | |
|
Village at Gleannloch Farms
|
| | Houston, TX | | | | | 217 | | | | | | 250,623 | | | | | | 327,321 | | | | | | 76.6% | | |
|
Galleria Woods
|
| |
Birmingham, AL
|
| | | | 203 | | | | | | 221,485 | | | | | | 280,084 | | | | | | 79.1% | | |
|
The Quadrangle
|
| | Philadelphia, PA | | | | | 529 | | | | | | 294,744 | | | | | | 421,223 | | | | | | 70.0% | | |
|
The Fairfax
|
| |
Washington, DC
|
| | | | 495 | | | | | | 263,772 | | | | | | 656,167 | | | | | | 40.2% | | |
|
Total – Life plan communities
|
| | | | | | | 7,067 | | | | | $ | 224,584 | | | | | $ | 422,677 | | | | | | 53.1% | | |
|
Top Markets
|
| ||||||||||||||||||||||||
|
Market (MSA)
|
| |
Unit
Count |
| |
% of
Total Units |
| |
'24A – '29E
80+ Population Growth(1) |
| |
Median
Local Home Sale Price(1) |
| ||||||||||||
|
Tampa, FL
|
| | | | 2,049 | | | | | | 20% | | | | | | 37% | | | | | $ | 407,650 | | |
|
Houston, TX
|
| | | | 2,027 | | | | | | 19% | | | | | | 39% | | | | | $ | 327,321 | | |
|
Philadelphia, PA
|
| | | | 965 | | | | | | 9% | | | | | | 23% | | | | | $ | 421,223 | | |
|
Orlando, FL
|
| | | | 923 | | | | | | 9% | | | | | | 42% | | | | | $ | 434,159 | | |
|
Punta Gorda, FL
|
| | | | 634 | | | | | | 6% | | | | | | 45% | | | | | $ | 364,420 | | |
|
Sarasota, FL
|
| | | | 632 | | | | | | 6% | | | | | | 40% | | | | | $ | 485,579 | | |
|
Denver, CO
|
| | | | 592 | | | | | | 6% | | | | | | 43% | | | | | $ | 652,414 | | |
|
Washington, DC
|
| | | | 574 | | | | | | 6% | | | | | | 29% | | | | | $ | 656,167 | | |
|
Jacksonville, FL
|
| | | | 542 | | | | | | 5% | | | | | | 43% | | | | | $ | 399,396 | | |
|
Grand Rapids, MI
|
| | | | 407 | | | | | | 4% | | | | | | 26% | | | | | $ | 337,797 | | |
|
Chicago, IL
|
| | | | 258 | | | | | | 2% | | | | | | 26% | | | | | $ | 383,382 | | |
|
Birmingham, AL
|
| | | | 203 | | | | | | 2% | | | | | | 24% | | | | | $ | 280,084 | | |
|
Dallas, TX
|
| | | | 202 | | | | | | 2% | | | | | | 36% | | | | | $ | 396,485 | | |
|
Memphis, TN
|
| | | | 182 | | | | | | 2% | | | | | | 27% | | | | | $ | 268,356 | | |
|
Austin, TX
|
| | | | 136 | | | | | | 1% | | | | | | 46% | | | | | $ | 477,885 | | |
|
Boulder, CO
|
| | | | 96 | | | | | | 1% | | | | | | 42% | | | | | $ | 850,933 | | |
| Total | | | | | 10,422 | | | | | | | | | | | | | | | | | | | | |
|
Weighted Average(2)
|
| | | | | | | | | | | | | | | | 36% | | | | | $ | 421,426 | | |
|
National Average
|
| | | | | | | | | | | | | | | | 27% | | | | | $ | 380,000 | | |
| | | | | | | | | |
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
|
| | | | 304 | | | | | | 148 | | | | | | 25 | | | | | | 115 | | | | | | 592 | | |
|
Lake Seminole Square
|
| | Tampa, FL | | |
LCS
|
| | | | 299 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | 337 | | |
|
Freedom Plaza Sun City Center
|
| | Tampa, FL | | |
LCS
|
| | | | 425 | | | | | | 83 | | | | | | 28 | | | | | | 113 | | | | | | 649 | | |
|
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
|
| | | | | | | | | | 4,826 | | | | | | 921 | | | | | | 304 | | | | | | 1,016 | | | | | | 7,067 | | |
| Senior Housing portfolio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Meridian Boulder
|
| | Boulder, CO | | |
Brookdale Senior Living
|
| | | | 96 | | | | | | — | | | | | | — | | | | | | — | | | | | | 96 | | |
|
Brookdale Meridian Lakewood
|
| | Denver, CO | | |
Brookdale Senior Living
|
| | | | 114 | | | | | | — | | | | | | — | | | | | | 45 | | | | | | 159 | | |
|
Village at Lowry
|
| | Denver, CO | | |
Brookdale Senior Living
|
| | | | — | | | | | | 140 | | | | | | 15 | | | | | | — | | | | | | 155 | | |
|
Brookdale Meridian Westland
|
| | Denver, CO | | |
Brookdale Senior Living
|
| | | | 153 | | | | | | — | | | | | | — | | | | | | — | | | | | | 153 | | |
|
Brookdale Meridian Arvada
|
| | Denver, CO | | |
Brookdale Senior Living
|
| | | | 125 | | | | | | — | | | | | | — | | | | | | — | | | | | | 125 | | |
|
Brookdale Vernon Hills
|
| | Chicago, IL | | |
Brookdale Senior Living
|
| | | | 174 | | | | | | 47 | | | | | | 37 | | | | | | — | | | | | | 258 | | |
|
Brookdale Olney
|
| |
Washington, DC
|
| |
Brookdale Senior Living
|
| | | | — | | | | | | 49 | | | | | | 30 | | | | | | — | | | | | | 79 | | |
|
Brookdale Dogwood Creek
|
| | Memphis, TN | | |
Brookdale Senior Living
|
| | | | 130 | | | | | | 33 | | | | | | 19 | | | | | | — | | | | | | 182 | | |
|
Brookdale N Richland Hills
|
| | Dallas, TX | | |
Brookdale Senior Living
|
| | | | 21 | | | | | | 85 | | | | | | — | | | | | | — | | | | | | 106 | | |
|
Brookdale Pecan Park
|
| | Dallas, TX | | |
Brookdale Senior Living
|
| | | | — | | | | | | 79 | | | | | | 17 | | | | | | — | | | | | | 96 | | |
|
Brookdale Round Rock
|
| | Austin, TX | | |
Brookdale Senior Living
|
| | | | — | | | | | | 57 | | | | | | 11 | | | | | | — | | | | | | 68 | | |
|
Brookdale San Marcos N
|
| | Austin, TX | | |
Brookdale Senior Living
|
| | | | — | | | | | | 57 | | | | | | 11 | | | | | | — | | | | | | 68 | | |
|
Brookdale Memorial City
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 511 | | | | | | — | | | | | | — | | | | | | — | | | | | | 511 | | |
|
Brookdale W University
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 326 | | | | | | — | | | | | | — | | | | | | — | | | | | | 326 | | |
|
Brookdale First Colony
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 264 | | | | | | — | | | | | | — | | | | | | — | | | | | | 264 | | |
|
Brookdale Clear Lake
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 261 | | | | | | — | | | | | | — | | | | | | — | | | | | | 261 | | |
|
Brookdale Galleria
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 149 | | | | | | 39 | | | | | | — | | | | | | 56 | | | | | | 244 | | |
|
Solana Preserve Vintage Park
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 117 | | | | | | — | | | | | | — | | | | | | — | | | | | | 117 | | |
|
The Solana Vintage Park
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | — | | | | | | 61 | | | | | | 26 | | | | | | — | | | | | | 87 | | |
|
Total – Senior housing portfolio
|
| | | | | | | | | | 2,441 | | | | | | 647 | | | | | | 166 | | | | | | 101 | | | | | | 3,355 | | |
|
Total portfolio (units)
|
| | | | | | | | | | 7,267 | | | | | | 1,568 | | | | | | 470 | | | | | | 1,117 | | | | | | 10,422 | | |
with just 6% overall population growth
dynamics; Sun Belt will continue to lead
AND OTHER DATA
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2025
Unaudited Pro Forma |
| |
2025
Historical |
| |
2024
Historical |
| |||||||||
| Statements of Operations Data: | | | | | | | | | | | | | | | | | | | |
|
Resident fees and services
|
| | | $ | 771,165 | | | | | $ | 603,989 | | | | | $ | 568,475 | | |
|
Net income (loss)
|
| | | | (86,785) | | | | | | 6,349 | | | | | | (50,463) | | |
| | | |
As of December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2025
Unaudited Pro Forma |
| |
2025
Historical |
| |
2024
Historical |
| |||||||||
| Balance Sheet Data (end of period): | | | | | | | | | | | | | | | | | | | |
|
Net real estate
|
| | | $ | 2,176,455 | | | | | $ | 1,653,664 | | | | | $ | 1,604,647 | | |
|
Cash and cash equivalents
|
| | | | 828,094 | | | | | | 19,652 | | | | | | 18,777 | | |
|
Total debt
|
| | | | — | | | | | | 102,688 | | | | | | 106,247 | | |
|
Total liabilities
|
| | | | 1,007,880 | | | | | | 1,059,905 | | | | | | 1,034,449 | | |
|
Stockholders’ equity/Parent’s net investment
|
| | | | 1,767,205 | | | | | | 1,282,310 | | | | | | 1,308,853 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2025
Unaudited Pro forma |
| |
2025
Historical |
| |
2024
Historical |
| |||||||||
| Non-GAAP Financial Data: | | | | | | | | | | | | | | | | | | | |
| NOI(1) | | | | $ | 199,643 | | | | | $ | 178,134 | | | | | $ | 160,335 | | |
|
Adjusted NOI(1)
|
| | | | 197,207 | | | | | | 175,672 | | | | | | 157,311 | | |
|
Same-Store NOI(1)
|
| | | | 156,615 | | | | | | 156,615 | | | | | | 140,040 | | |
|
Same-Store Adjusted NOI(1)
|
| | | | 154,123 | | | | | | 154,123 | | | | | | 136,918 | | |
|
Nareit FFO(1)
|
| | | | 143,819 | | | | | | 151,802 | | | | | | 119,486 | | |
|
FFO as Adjusted(1)
|
| | | | 170,093 | | | | | | 150,795 | | | | | | 137,498 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
2025
Unaudited Pro forma |
| |
2025
Historical |
| |
2024
Historical |
| |
2023
Historical |
| |
2022
Historical |
| |
2021
Historical |
| |
2020
Historical |
| |||||||||||||||||||||
|
Net income (loss)
|
| | | $ | (86,785) | | | | | $ | 6,349 | | | | | $ | (50,463) | | | | | $ | (36,659) | | | | | $ | (52,438) | | | | | $ | (47,362) | | | | | $ | (36,322) | | |
|
Depreciation and
amortization |
| | | | 278,806 | | | | | | 126,356 | | | | | | 137,186 | | | | | | 131,869 | | | | | | 128,374 | | | | | | 125,344 | | | | | | 113,851 | | |
|
General and administrative
|
| | | | 3,148 | | | | | | 10,549 | | | | | | 11,921 | | | | | | 13,576 | | | | | | 14,945 | | | | | | 15,100 | | | | | | 15,981 | | |
|
General and administrative − related party
|
| | | | 11,568 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Interest expense
|
| | | | 1,636 | | | | | | 3,797 | | | | | | 3,942 | | | | | | 6,957 | | | | | | 7,509 | | | | | | 7,701 | | | | | | 7,227 | | |
|
Transaction costs
|
| | | | 23,636 | | | | | | 1,607 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,994 | | |
|
(Gain) loss on sales of real estate, net
|
| | | | — | | | | | | — | | | | | | 16,413 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss (gain) on debt extinguishment
|
| | | | 109 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Other (income) expense, net
|
| | | | (50,570) | | | | | | (863) | | | | | | 32,417 | | | | | | 846 | | | | | | 2,105 | | | | | | (696) | | | | | | (187,844) | | |
|
Government grant income
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
(1)
|
| | | | | 6,765 | | | | | | 1,412 | | | | | | 16,198 | | |
|
Income tax (benefit) expense
|
| | | | 18,095 | | | | | | 11,339 | | | | | | (11,490) | | | | | | 1,378 | | | | | | (4,533) | | | | | | (6,992) | | | | | | (10,337) | | |
|
Equity (income) loss from unconsolidated joint
venture |
| | | | — | | | | | | (4,068) | | | | | | (1,894) | | | | | | (4,829) | | | | | | (1,566) | | | | | | (2,635) | | | | | | 75,416 | | |
|
Predecessor’s share of
unconsolidated joint venture NOI |
| | | | — | | | | | | 23,068 | | | | | | 22,303 | | | | | | 22,211 | | | | | | 16,919 | | | | | | 17,483 | | | | | | 24,789 | | |
|
NOI
|
| | | $ | 199,643 | | | | | $ | 178,134 | | | | | $ | 160,335 | | | | | $ | 135,349 | | | | | $ | 118,080 | | | | | $ | 109,355 | | | | | $ | 36,953 | | |
|
Adjustments to NOI(2)
|
| | | | (2,436) | | | | | | (2,462) | | | | | | (3,024) | | | | | | (626) | | | | | | 2,679 | | | | | | 3,703 | | | | | | 96,689 | | |
|
Adjusted NOI
|
| | | $ | 197,207 | | | | | $ | 175,672 | | | | | $ | 157,311 | | | | | $ | 134,723 | | | | | $ | 120,759 | | | | | $ | 113,058 | | | | | $ | 133,642 | | |
|
Non-Same-Store
adjustments(3) |
| | | | (43,084) | | | | | | (21,549) | | | | | | (20,393) | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Same-Store Adjusted NOI
|
| | | $ | 154,123 | | | | | $ | 154,123 | | | | | $ | 136,918 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjustments to Same-Store Adjusted NOI(2)
|
| | | | 2,492 | | | | | | 2,492 | | | | | | 3,122 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Same-Store NOI
|
| | | $ | 156,615 | | | | | $ | 156,615 | | | | | $ | 140,040 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 6,349 | | | | | $ | (50,463) | | | | | $ | (36,659) | | | | | $ | (52,438) | | | | | $ | (47,362) | | | | | $ | (36,322) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total revenues
|
| | | $ | 603,989 | | | | | $ | 568,475 | | | | | $ | 527,417 | | | | | $ | 494,935 | | | | | $ | 471,325 | | | | | $ | 436,494 | | |
|
Net income (loss) margin
|
| | | | 1.1% | | | | | | (8.9)% | | | | | | (7.0)% | | | | | | (10.6)% | | | | | | (10.0)% | | | | | | (8.3)% | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted NOI
|
| | | $ | 175,672 | | | | | $ | 157,311 | | | | | $ | 134,723 | | | | | $ | 120,759 | | | | | $ | 113,058 | | | | | $ | 133,642 | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total revenues
|
| | | $ | 603,989 | | | | | $ | 568,475 | | | | | $ | 527,417 | | | | | $ | 494,935 | | | | | $ | 471,325 | | | | | $ | 436,494 | | |
|
Janus’ share of unconsolidated joint
venture total revenues |
| | | | 89,445 | | | | | | 86,402 | | | | | | 82,350 | | | | | | 74,115 | | | | | | 67,938 | | | | | | 90,943 | | |
| | | | | $ | 693,434 | | | | | $ | 654,877 | | | | | $ | 609,767 | | | | | $ | 569,050 | | | | | $ | 539,263 | | | | | $ | 527,437 | | |
|
Adjusted NOI Margin
|
| | | | 25.3% | | | | | | 24.0% | | | | | | 22.1% | | | | | | 21.2% | | | | | | 21.0% | | | | | | 25.3% | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2025
Unaudited Pro forma |
| |
2025
Historical |
| |
2024
Historical |
| |||||||||
|
Net income (loss)
|
| | | $ | (86,785) | | | | | $ | 6,349 | | | | | $ | (50,463) | | |
|
Real estate related depreciation and amortization
|
| | | | 278,806 | | | | | | 126,356 | | | | | | 137,186 | | |
|
Our share of real estate related depreciation and amortization from our
unconsolidated joint venture |
| | | | — | | | | | | 19,097 | | | | | | 18,596 | | |
|
Loss (gain) on sales of depreciable real estate, net
|
| | | | — | | | | | | — | | | | | | 16,413 | | |
|
Loss (gain) on change of control, net(1)
|
| | | | (48,202) | | | | | | — | | | | | | — | | |
|
Taxes associated with real estate dispositions(2)
|
| | | | — | | | | | | — | | | | | | (2,246) | | |
|
Nareit FFO
|
| | | $ | 143,819 | | | | | $ | 151,802 | | | | | $ | 119,486 | | |
| Impact of adjustments to Nareit FFO: | | | | | | | | | | | | | | | | | | | |
|
Transaction and restructuring-related costs(3)
|
| | | $ | 23,636 | | | | | $ | 1,607 | | | | | $ | — | | |
|
Casualty-related charges (recoveries), net(4)
|
| | | | (3,204) | | | | | | (2,614) | | | | | | 28,823 | | |
|
Loss (gain) on debt extinguishment
|
| | | | 109 | | | | | | — | | | | | | — | | |
|
Recognition (reversal) of valuation allowance on deferred tax assets(5)
|
| | | | 5,733 | | | | | | — | | | | | | (10,811) | | |
|
Total adjustments
|
| | | $ | 26,274 | | | | | $ | (1,007) | | | | | $ | 18,012 | | |
|
FFO as Adjusted
|
| | | $ | 170,093 | | | | | $ | 150,795 | | | | | $ | 137,498 | | |
| | | | | | | | | | | | | | | | | | | | |
| Other Operating Data: | | | | | | | | | | | | | | | |||||
|
Deferred income taxes
|
| | | $ | 153 | | | | | $ | 9,313 | | | | | $ | 5,126 | | |
|
Amortization of deferred financing costs and debt discounts (premiums)
|
| | | | 774 | | | | | | (736) | | | | | | (733) | | |
|
Non-refundable entrance fee sales in excess of (less than) the related GAAP amortization
|
| | | | 53,805 | | | | | | 53,805 | | | | | | 53,697 | | |
|
Amortization of stock-based compensation
|
| | | | 733 | | | | | | — | | | | | | — | | |
|
Recurring capital expenditures
|
| | | | (29,902) | | | | | | (20,918) | | | | | | (20,956) | | |
|
Other items(6)
|
| | | | (2,436) | | | | | | (7,268) | | | | | | (6,546) | | |
| |
Pro forma net income (loss) for the 12 months ended December 31, 2025
|
| | | $ | (86,785) | | |
| |
Add: Depreciation and amortization of real estate and amortization of in-place resident contract intangibles
|
| | | | 278,806 | | |
| |
Add: Amortization of deferred financing costs and debt discounts (premiums)
|
| | | | 774 | | |
| |
Add: Non-refundable entrance fees(1)
|
| | | | 53,805 | | |
| |
Add: Transaction expenses(2)
|
| | | | 23,636 | | |
| |
Add: Loss (gain) on debt extinguishment
|
| | | | 109 | | |
| |
Add: Incremental revenue from resident fee rate increases(3)
|
| | | | 3,335 | | |
| |
Add: Casualty-related recoveries (losses), net(4)
|
| | | | (3,204) | | |
| |
Less: Adjustments related to acquisition activity(5)
|
| | | | (658) | | |
| |
Less: Gain upon change of control(6)
|
| | | | (48,202) | | |
| |
Estimated cash flows from operating activities attributable to our stockholders and holders of common units for the 12 months ending December 31, 2026
|
| | |
$
|
221,616
|
| |
| |
Less: Capital expenditures(7)
|
| | | | (28,722) | | |
| |
Estimated cash available for distribution attributable to our stockholders and holders of common units for the 12 months ending December 31, 2026
|
| | |
$
|
192,894
|
| |
| |
Share of estimated cash available for distribution attributable to holders of common units(8)
|
| | | | 29.6% | | |
| |
Share of estimated cash available for distribution attributable to our stockholders(8)
|
| | | | 70.4% | | |
| |
Total estimated initial annual distribution to our stockholders and to holders of common
units |
| | | $ | 146,473 | | |
| |
Total estimated initial annual distribution to holders of common units
|
| | | $ | 43,347 | | |
| |
Total estimated initial annual distribution to holders of our Class A-1 common stock(8)
|
| | | $ | 103,126 | | |
| |
Estimated initial annual distributions per share of our Class A-1 common stock
|
| | | $ | 0.57 | | |
| |
Payout ratio based on our stockholders’ share of estimated cash available for
distribution(9) |
| | | | 76% | | |
| | | |
As of December 31, 2025
|
| |||||||||
|
(in thousands, except share and per share amounts)
|
| |
Historical
Predecessor |
| |
Unaudited
Pro Forma |
| ||||||
|
Cash and cash equivalents
|
| | | $ | 19,652 | | | | | $ | 828,094 | | |
| Debt: | | | | | | | | | | | | | |
|
Revolving credit facility(1)
|
| | | $ | — | | | | | $ | — | | |
|
Delayed-draw term loan facility(1)
|
| | | | — | | | | | | — | | |
|
Mortgage debt(2)
|
| | | | 102,688 | | | | | | — | | |
|
Total debt
|
| | | | 102,688 | | | | | | — | | |
| Parent’s net investment / Stockholders’ equity: | | | | | | | | | | | | | |
|
Parent’s net investment
|
| | | | 1,282,310 | | | | | | — | | |
|
Preferred stock, $0.01 par value per share; no shares authorized, no shares issued and outstanding, actual; 50,000,000 shares authorized, no shares issued and outstanding, pro forma
|
| | | | — | | | | | | — | | |
|
Class A-1 common stock, $0.01 par value per share; no shares authorized, no
shares issued and outstanding, actual; 1,500,000,000 shares authorized and 180,922,996 shares issued and outstanding, pro forma(3) |
| | | | — | | | | | | 1,809 | | |
|
Class A-2 common stock, $0.01 par value per share; no shares authorized, no shares issued and outstanding, actual; 100,000,000 shares authorized and 75,917,780 shares issued and outstanding, pro forma
|
| | | | — | | | | | | 759 | | |
|
Additional paid in capital
|
| | | | — | | | | | | 1,720,693 | | |
|
Retained earnings (deficit)
|
| | | | — | | | | | | 43,944 | | |
|
Total Parent’s net investment / Stockholders’ equity
|
| | | $ | 1,282,310 | | | | | $ | 1,767,205 | | |
|
Noncontrolling interest(4)
|
| | | | — | | | | | | 743,000 | | |
|
Total equity
|
| | | $ | 1,282,310 | | | | | $ | 2,510,205 | | |
|
Total capitalization
|
| | | $ | 1,384,998 | | | | | $ | 2,510,205 | | |
| |
Initial public offering price per share of our Class A-1 common stock
|
| | | | | | | | | $ | 20.00 | | |
| |
Net tangible book value per share of our Class A-1 common stock of our predecessor as of December 31, 2025, before the formation transactions, this offering and other pro forma adjustments(1)
|
| | | $ | 5.32 | | | | | | | | |
| |
Net increase in net tangible book value per share of our Class A-1 common stock attributable to the formation transactions and other pro forma adjustments (other than this offering)
|
| | | $ | 1.96 | | | | | | | | |
| |
Pro forma net tangible book value per share of our Class A-1 common stock as of December 31, 2025 before this offering
|
| | | $ | 7.28 | | | | | | | | |
| |
Net increase in net tangible book value per share of our Class A-1 common stock attributable to this offering
|
| | | $ | 1.38 | | | | | | | | |
| |
Pro forma net tangible book value per share of our Class A-1 common stock after the formation transactions, this offering and other pro forma adjustments(2)
|
| | | | | | | | | $ | 8.66 | | |
| |
Dilution in pro forma net tangible book value per share of our Class A-1 common stock to new investors(3)
|
| | | | | | | | | $ | 11.34 | | |
| | | |
Common Stock/Common
Units Issued/Granted |
| |
Pro Forma Net
Tangible Book Value of Contribution/Cash(1) |
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
| Healthpeak(2) | | | | | 214,734,026 | | | | | | 84% | | | | | $ | 1,440,459,000 | | | | | | 65% | | | | | $ | 6.71 | | |
|
New investors and equity award grant recipients(3)
|
| | | | 42,235,500 | | | | | | 16% | | | | | | 785,400,000 | | | | | | 35% | | | | | $ | 18.60 | | |
|
Total
|
| | | | 256,969,526 | | | | | | 100.0% | | | | | $ | 2,225,859,000 | | | | | | 100.0% | | | |
|
| |||
AND RESULTS OF OPERATIONS
| | | |
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(2)
|
| |
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) | | |
|
Predecessor’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(3)
|
| | | | 86.6% | | | | | | 85.4% | | | |
120 bps
|
| | | | 85.6% | | | | | | 84.3% | | | |
130 bps
|
| ||||||
|
Average occupied units(4)
|
| | | | 6,115 | | | | | | 6,041 | | | | | | 74 | | | | | | 7,578 | | | | | | 7,473 | | | | | | 105 | | |
|
RevPOR per month(5)
|
| | | $ | 8,231 | | | | | $ | 7,842 | | | | | $ | 389 | | | | | $ | 7,625 | | | | | $ | 7,305 | | | | | $ | 320 | | |
| | | |
As of December 31, 2025
|
| |||||||||
| | | |
Historical
|
| |
Unaudited
Pro Forma |
| ||||||
|
Mortgage debt(1)
|
| | | $ | 102,688 | | | | | $ | — | | |
|
Revolving credit facility(2)
|
| | | | — | | | | | | — | | |
|
Delayed-draw term loan facility(2)
|
| | | | — | | | | | | — | | |
| | | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
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)
|
| | | $ | 9,617 | | | | | $ | 1,412 | | | | | $ | (2,570) | | | | | $ | (2,110) | | | | | $ | (32,944) | | | | | $ | (7,340) | | | | | $ | (4,457) | | | | | $ | (5,722) | | |
|
Real estate related depreciation and amortization
|
| | | | 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 |
| | | | 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 | | | | | | — | | | | | | — | | | | | | — | | |
|
Taxes associated with real estate dispositions(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,246) | | | | | | — | | | | | | — | | | | | | — | | |
|
Nareit FFO
|
| | | $ | 45,919 | | | | | $ | 37,069 | | | | | $ | 33,399 | | | | | $ | 35,415 | | | | | $ | 20,646 | | | | | $ | 31,614 | | | | | $ | 34,344 | | | | | $ | 32,882 | | |
| | | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
December 31,
2025 |
| |
September 30,
2025 |
| |
June 30,
2025 |
| |
March 31,
2025 |
| |
December 31,
2024 |
| |
September 30,
2024 |
| |
June 30,
2024 |
| |
March 31,
2024 |
| ||||||||||||||||||||||||
| Impact of adjustments to Nareit FFO: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Transaction and restructuring-related
costs(2) |
| | | $ | 1,607 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Casualty-related charges (recoveries),
net(3) |
| | | | (6,561) | | | | | | (261) | | | | | | 2,814 | | | | | | 1,394 | | | | | | 27,036 | | | | | | 1,661 | | | | | | 126 | | | | | | — | | |
|
Recognition (reversal) of valuation allowance on deferred tax
assets(4) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,811) | | | | | | — | | | | | | — | | | | | | — | | |
|
Total adjustments
|
| | | $ | 4,954 | | | | | $ | (261) | | | | | $ | 2,814 | | | | | $ | 1,394 | | | | | $ | 16,225 | | | | | $ | 1,661 | | | | | $ | 126 | | | | | $ | — | | |
|
FFO as Adjusted
|
| | | $ | 40,965 | | | | | $ | 36,808 | | | | | $ | 36,213 | | | | | $ | 36,809 | | | | | $ | 36,871 | | | | | $ | 33,275 | | | | | $ | 34,470 | | | | | $ | 32,882 | | |
| Other Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred income taxes
|
| | | $ | 2,800 | | | | | $ | 1,198 | | | | | $ | 2,656 | | | | | $ | 2,659 | | | | | $ | 3,616 | | | | | $ | 115 | | | | | $ | 918 | | | | | $ | 477 | | |
|
Amortization of deferred financing costs and debt discounts (premiums)
|
| | | | (186) | | | | | | (186) | | | | | | (183) | | | | | | (181) | | | | | | (185) | | | | | | (184) | | | | | | (182) | | | | | | (182) | | |
|
Non-refundable entrance fees in excess of (less than) the related GAAP amortization
|
| | | | 17,356 | | | | | | 12,711 | | | | | | 19,042 | | | | | | 4,696 | | | | | | 23,149 | | | | | | 11,046 | | | | | | 12,117 | | | | | | 7,385 | | |
|
Recurring capital expenditures
|
| | | | (11,592) | | | | | | (5,761) | | | | | | (3,279) | | | | | | (286) | | | | | | (9,350) | | | | | | (5,195) | | | | | | (4,288) | | | | | | (2,123) | | |
|
Other items(5)
|
| | | | (4,165) | | | | | | (388) | | | | | | (1,744) | | | | | | (971) | | | | | | (2,993) | | | | | | (573) | | | | | | (2,457) | | | | | | (523) | | |
| | | |
Three Months Ended
|
| |
Three Months Ended
|
| ||||||||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
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)
|
| | | $ | 9,617 | | | | | $ | 1,412 | | | | | $ | (2,570) | | | | | $ | (2,110) | | | | | $ | (32,944) | | | | | $ | (7,340) | | | | | $ | (4,457) | | | | | $ | (5,722) | | |
|
Depreciation and amortization
|
| | | | 31,481 | | | | | | 30,885 | | | | | | 31,191 | | | | | | 32,799 | | | | | | 34,749 | | | | | | 34,274 | | | | | | 34,143 | | | | | | 34,020 | | |
|
General and administrative
|
| | | | 2,768 | | | | | | 2,267 | | | | | | 2,382 | | | | | | 3,132 | | | | | | 2,975 | | | | | | 2,761 | | | | | | 3,196 | | | | | | 2,989 | | |
|
Interest expense
|
| | | | 950 | | | | | | 950 | | | | | | 949 | | | | | | 948 | | | | | | 979 | | | | | | 984 | | | | | | 983 | | | | | | 996 | | |
|
Transaction costs
|
| | | | 1,607 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
(Gain) loss on sales of real estate, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,413 | | | | | | — | | | | | | — | | | | | | — | | |
|
Other (income) expense, net
|
| | | | (7,370) | | | | | | 98 | | | | | | 4,029 | | | | | | 2,380 | | | | | | 31,745 | | | | | | 432 | | | | | | 175 | | | | | | 65 | | |
|
Income tax (benefit) expense
|
| | | | 5,076 | | | | | | 1,576 | | | | | | 2,096 | | | | | | 2,591 | | | | | | (15,899) | | | | | | 1,349 | | | | | | 1,826 | | | | | | 1,234 | | |
|
Equity (income) loss from unconsolidated joint ventures
|
| | | | (616) | | | | | | (992) | | | | | | (1,009) | | | | | | (1,451) | | | | | | (896) | | | | | | 402 | | | | | | (725) | | | | | | (675) | | |
|
Janus Living Predecessor’s share of unconsolidated joint venture NOI
|
| | | | 5,274 | | | | | | 5,639 | | | | | | 6,020 | | | | | | 6,135 | | | | | | 5,621 | | | | | | 5,660 | | | | | | 5,588 | | | | | | 5,434 | | |
|
NOI
|
| | | $ | 48,787 | | | | | $ | 41,835 | | | | | $ | 43,088 | | | | | $ | 44,424 | | | | | $ | 42,743 | | | | | $ | 38,522 | | | | | $ | 40,729 | | | | | $ | 38,341 | | |
|
Adjustments to NOI(1)
|
| | | | (1,564) | | | | | | (22) | | | | | | (881) | | | | | | 5 | | | | | | (1,489) | | | | | | 21 | | | | | | (1,511) | | | | | | (45) | | |
|
Adjusted NOI
|
| | | $ | 47,223 | | | | | $ | 41,813 | | | | | $ | 42,207 | | | | | $ | 44,429 | | | | | $ | 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 |
| ||||||||||||||||||||||||
| | | |
Life Plan Communities / Same-Store
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 4,847 | | | | | | 4,820 | | | | | | 4,819 | | | | | | 4,819 | | | | | | 4,823 | | | | | | 4,824 | | | | | | 4,826 | | | | | | 4,826 | | |
|
Assisted Living
|
| | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | | | | | 921 | | |
|
Memory Care
|
| | | | 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 | | |
|
Total
|
| | | | 7,088 | | | | | | 7,061 | | | | | | 7,060 | | | | | | 7,060 | | | | | | 7,064 | | | | | | 7,065 | | | | | | 7,067 | | | | | | 7,067 | | |
| | | |
Senior Housing / Non-Same-Store
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 2,442 | | | | | | 2,442 | | | | | | 2,442 | | | | | | 2,442 | | | | | | 2,442 | | | | | | 2,441 | | | | | | 2,441 | | | | | | 2,441 | | |
|
Assisted Living
|
| | | | 645 | | | | | | 645 | | | | | | 645 | | | | | | 646 | | | | | | 645 | | | | | | 646 | | | | | | 647 | | | | | | 647 | | |
|
Memory Care
|
| | | | 166 | | | | | | 166 | | | | | | 166 | | | | | | 165 | | | | | | 166 | | | | | | 166 | | | | | | 166 | | | | | | 166 | | |
|
Skilled Nursing
|
| | | | 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 | | |
| | | |
Total Portfolio
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 7,289 | | | | | | 7,262 | | | | | | 7,261 | | | | | | 7,261 | | | | | | 7,265 | | | | | | 7,265 | | | | | | 7,267 | | | | | | 7,267 | | |
|
Assisted Living
|
| | | | 1,566 | | | | | | 1,566 | | | | | | 1,566 | | | | | | 1,567 | | | | | | 1,566 | | | | | | 1,567 | | | | | | 1,568 | | | | | | 1,568 | | |
|
Memory Care
|
| | | | 470 | | | | | | 470 | | | | | | 470 | | | | | | 469 | | | | | | 470 | | | | | | 470 | | | | | | 470 | | | | | | 470 | | |
|
Skilled Nursing
|
| | | | 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 | | |
| | | |
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 |
| ||||||||||||||||||||||||
| | | |
Life Plan Communities / Same-Store
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 83.2% | | | | | | 83.2% | | | | | | 83.3% | | | | | | 84.3% | | | | | | 84.7% | | | | | | 85.0% | | | | | | 86.1% | | | | | | 86.9% | | |
|
Assisted Living
|
| | | | 91.1% | | | | | | 92.8% | | | | | | 91.2% | | | | | | 91.4% | | | | | | 89.7% | | | | | | 89.7% | | | | | | 89.4% | | | | | | 90.6% | | |
|
Memory Care
|
| | | | 87.8% | | | | | | 89.5% | | | | | | 90.4% | | | | | | 87.9% | | | | | | 88.1% | | | | | | 89.1% | | | | | | 92.2% | | | | | | 92.5% | | |
|
Skilled Nursing
|
| | | | 88.6% | | | | | | 88.3% | | | | | | 87.2% | | | | | | 87.3% | | | | | | 89.1% | | | | | | 86.4% | | | | | | 85.7% | | | | | | 85.4% | | |
|
Total
|
| | | | 85.2% | | | | | | 85.4% | | | | | | 85.2% | | | | | | 85.8% | | | | | | 86.2% | | | | | | 86.0% | | | | | | 86.7% | | | | | | 87.4% | | |
| | | |
Senior Housing / Non-Same-Store
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 78.3% | | | | | | 79.6% | | | | | | 81.4% | | | | | | 82.3% | | | | | | 82.1% | | | | | | 82.7% | | | | | | 83.7% | | | | | | 83.2% | | |
|
Assisted Living
|
| | | | 74.2% | | | | | | 73.2% | | | | | | 75.2% | | | | | | 75.7% | | | | | | 74.3% | | | | | | 75.3% | | | | | | 75.2% | | | | | | 75.9% | | |
|
Memory Care
|
| | | | 87.3% | | | | | | 91.6% | | | | | | 90.8% | | | | | | 91.0% | | | | | | 87.6% | | | | | | 86.6% | | | | | | 86.4% | | | | | | 82.9% | | |
|
Skilled Nursing
|
| | | | 82.2% | | | | | | 76.6% | | | | | | 85.2% | | | | | | 80.9% | | | | | | 78.4% | | | | | | 77.8% | | | | | | 83.9% | | | | | | 82.3% | | |
|
Total
|
| | | | 78.1% | | | | | | 78.9% | | | | | | 80.8% | | | | | | 81.4% | | | | | | 80.8% | | | | | | 81.3% | | | | | | 82.2% | | | | | | 81.7% | | |
| | | |
Total Portfolio
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Independent Living
|
| | | | 82.1% | | | | | | 82.4% | | | | | | 82.9% | | | | | | 83.9% | | | | | | 84.2% | | | | | | 84.5% | | | | | | 85.6% | | | | | | 86.1% | | |
|
Assisted Living
|
| | | | 86.5% | | | | | | 87.5% | | | | | | 86.8% | | | | | | 87.1% | | | | | | 85.5% | | | | | | 85.8% | | | | | | 85.5% | | | | | | 86.6% | | |
|
Memory Care
|
| | | | 87.7% | | | | | | 90.0% | | | | | | 90.5% | | | | | | 88.6% | | | | | | 88.0% | | | | | | 88.5% | | | | | | 90.9% | | | | | | 90.3% | | |
|
Skilled Nursing
|
| | | | 88.3% | | | | | | 87.7% | | | | | | 87.1% | | | | | | 86.9% | | | | | | 88.6% | | | | | | 86.0% | | | | | | 85.6% | | | | | | 85.3% | | |
|
Total
|
| | | | 83.7% | | | | | | 84.1% | | | | | | 84.3% | | | | | | 84.9% | | | | | | 85.1% | | | | | | 85.0% | | | | | | 85.8% | | | | | | 86.3% | | |
| | | |
Year Ended December 31,
|
| | | | | | | | ||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Change ($)
|
| |
Change %
|
| ||||||||||||
|
Net cash provided by (used in) operating activities
|
| | | $ | 136,816 | | | | | $ | 128,561 | | | | | $ | 8,255 | | | | | | 6.4% | | |
|
Net cash provided by (used in) investing activities
|
| | | | (93,793) | | | | | | (44,106) | | | | | | (49,687) | | | | | | 112.7% | | |
|
Net cash provided by (used in) financing activities
|
| | | | (37,828) | | | | | | (82,335) | | | | | | 44,507 | | | | | | (54.1)% | | |
6% overall population growth
Sun Belt will continue to lead
share bodes well for entrance fee model
construction and borrowing costs
with only 1.2% of inventory currently under construction
stage for further cap rate compression
many other sectors
earnings average, as well as senior housing rent growth
| |
Attractive Market Concentration(1)
|
| |
Unit Mix By Product Type(1)
|
|
| |
|
| |
|
|
|
Property
|
| |
Market (MSA)
|
| |
# Units
|
| |
Average Non-Refundable
Entrance Fee per Sale for the Year Ended December 31, 2025 |
| |
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 | | | | | $ | 184,846 | | | | | $ | 485,579 | | | | | | 38.1% | | |
|
Regency Oaks Clearwater
|
| | Tampa, FL | | | | | 471 | | | | | | 194,493 | | | | | | 407,650 | | | | | | 47.7% | | |
|
Cypress Village
|
| | Jacksonville, FL | | | | | 542 | | | | | | 228,814 | | | | | | 399,396 | | | | | | 57.3% | | |
|
Lake Port Square
|
| | Orlando, FL | | | | | 511 | | | | | | 208,624 | | | | | | 434,159 | | | | | | 48.1% | | |
|
South Port Square
|
| |
Punta Gorda, FL
|
| | | | 634 | | | | | | 154,444 | | | | | | 364,420 | | | | | | 42.4% | | |
|
Freedom Square
|
| | Tampa, FL | | | | | 592 | | | | | | 164,702 | | | | | | 407,650 | | | | | | 40.4% | | |
|
Lake Seminole Square
|
| | Tampa, FL | | | | | 337 | | | | | | 146,694 | | | | | | 407,650 | | | | | | 36.0% | | |
|
Freedom Plaza Sun City Center
|
| | Tampa, FL | | | | | 649 | | | | | | 256,525 | | | | | | 407,650 | | | | | | 62.9% | | |
|
Freedom Pointe at the Villages
|
| | Orlando, FL | | | | | 412 | | | | | | 339,065 | | | | | | 434,159 | | | | | | 78.1% | | |
|
Freedom Village at Holland
|
| |
Grand Rapids, MI
|
| | | | 407 | | | | | | 250,033 | | | | | | 337,797 | | | | | | 74.0% | | |
|
Freedom Village at Brandywine
|
| | Philadelphia, PA | | | | | 436 | | | | | | 296,255 | | | | | | 421,223 | | | | | | 70.3% | | |
|
Village at Gleannloch Farms
|
| | Houston, TX | | | | | 217 | | | | | | 250,623 | | | | | | 327,321 | | | | | | 76.6% | | |
|
Galleria Woods
|
| |
Birmingham, AL
|
| | | | 203 | | | | | | 221,485 | | | | | | 280,084 | | | | | | 79.1% | | |
|
Property
|
| |
Market (MSA)
|
| |
# Units
|
| |
Average Non-Refundable
Entrance Fee per Sale for the Year Ended December 31, 2025 |
| |
Median
Local Home Sale Price⁽¹⁾ |
| |
Non-Refundable
Portion of Entrance Fee as % of Median Local Home Price |
| ||||||||||||
|
The Quadrangle
|
| | Philadelphia, PA | | | | | 529 | | | | | | 294,744 | | | | | | 421,223 | | | | | | 70.0% | | |
|
The Fairfax
|
| |
Washington, DC
|
| | | | 495 | | | | | | 263,772 | | | | | | 656,167 | | | | | | 40.2% | | |
|
Total – Life plan communities
|
| | | | | | | 7,067 | | | | | $ | 224,584 | | | | | $ | 422,677 | | | | | | 53.1% | | |
| | ||||||||||||||||||||||||||||
|
Top Markets
|
| ||||||||||||||||||||||||
|
Market (MSA)
|
| |
Unit
Count |
| |
% of
Total Units |
| |
'24A – '29E
80+ Population Growth(1) |
| |
Median
Local Home Sale Price(1) |
| ||||||||||||
|
Tampa, FL
|
| | | | 2,049 | | | | | | 20% | | | | | | 37% | | | | | $ | 407,650 | | |
|
Houston, TX
|
| | | | 2,027 | | | | | | 19% | | | | | | 39% | | | | | $ | 327,321 | | |
|
Philadelphia, PA
|
| | | | 965 | | | | | | 9% | | | | | | 23% | | | | | $ | 421,223 | | |
|
Orlando, FL
|
| | | | 923 | | | | | | 9% | | | | | | 42% | | | | | $ | 434,159 | | |
|
Punta Gorda, FL
|
| | | | 634 | | | | | | 6% | | | | | | 45% | | | | | $ | 364,420 | | |
|
Sarasota, FL
|
| | | | 632 | | | | | | 6% | | | | | | 40% | | | | | $ | 485,579 | | |
|
Denver, CO
|
| | | | 592 | | | | | | 6% | | | | | | 43% | | | | | $ | 652,414 | | |
|
Washington, DC
|
| | | | 574 | | | | | | 6% | | | | | | 29% | | | | | $ | 656,167 | | |
|
Jacksonville, FL
|
| | | | 542 | | | | | | 5% | | | | | | 43% | | | | | $ | 399,396 | | |
|
Grand Rapids, MI
|
| | | | 407 | | | | | | 4% | | | | | | 26% | | | | | $ | 337,797 | | |
|
Chicago, IL
|
| | | | 258 | | | | | | 2% | | | | | | 26% | | | | | $ | 383,382 | | |
|
Birmingham, AL
|
| | | | 203 | | | | | | 2% | | | | | | 24% | | | | | $ | 280,084 | | |
|
Dallas, TX
|
| | | | 202 | | | | | | 2% | | | | | | 36% | | | | | $ | 396,485 | | |
|
Top Markets
|
| ||||||||||||||||||||||||
|
Market (MSA)
|
| |
Unit
Count |
| |
% of
Total Units |
| |
'24A – '29E
80+ Population Growth(1) |
| |
Median
Local Home Sale Price(1) |
| ||||||||||||
|
Memphis, TN
|
| | | | 182 | | | | | | 2% | | | | | | 27% | | | | | $ | 268,356 | | |
|
Austin, TX
|
| | | | 136 | | | | | | 1% | | | | | | 46% | | | | | $ | 477,885 | | |
|
Boulder, CO
|
| | | | 96 | | | | | | 1% | | | | | | 42% | | | | | $ | 850,933 | | |
| Total | | | | | 10,422 | | | | | | | | | | | | | | | | | | | | |
|
Weighted Average(2)
|
| | | | | | | | | | | | | | | | 36% | | | | | $ | 421,426 | | |
|
National Average
|
| | | | | | | | | | | | | | | | 27% | | | | | $ | 380,000 | | |
| | | | | | | | | |
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 | | | | | 304 | | | | | | 148 | | | | | | 25 | | | | | | 115 | | | | | | 592 | | |
|
Lake Seminole Square
|
| | Tampa, FL | | | LCS | | | | | 299 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | 337 | | |
|
Freedom Plaza Sun City Center
|
| | Tampa, FL | | | LCS | | | | | 425 | | | | | | 83 | | | | | | 28 | | | | | | 113 | | | | | | 649 | | |
|
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 |
| | | | | | | | | | 4,826 | | | | | | 921 | | | | | | 304 | | | | | | 1,016 | | | | | | 7,067 | | |
| Senior Housing portfolio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Meridian Boulder
|
| | Boulder, CO | | |
Brookdale Senior Living
|
| | | | 96 | | | | | | — | | | | | | — | | | | | | — | | | | | | 96 | | |
|
Brookdale Meridian Lakewood
|
| | Denver, CO | | |
Brookdale Senior Living
|
| | | | 114 | | | | | | — | | | | | | — | | | | | | 45 | | | | | | 159 | | |
|
Village at Lowry
|
| | Denver, CO | | |
Brookdale Senior Living
|
| | | | — | | | | | | 140 | | | | | | 15 | | | | | | — | | | | | | 155 | | |
|
Brookdale Meridian Westland
|
| | Denver, CO | | |
Brookdale Senior Living
|
| | | | 153 | | | | | | — | | | | | | — | | | | | | — | | | | | | 153 | | |
|
Brookdale Meridian
Arvada |
| | Denver, CO | | |
Brookdale Senior Living
|
| | | | 125 | | | | | | — | | | | | | — | | | | | | — | | | | | | 125 | | |
|
Brookdale Vernon
Hills |
| | Chicago, IL | | |
Brookdale Senior Living
|
| | | | 174 | | | | | | 47 | | | | | | 37 | | | | | | — | | | | | | 258 | | |
|
Brookdale Olney
|
| |
Washington, DC
|
| |
Brookdale Senior Living
|
| | | | — | | | | | | 49 | | | | | | 30 | | | | | | — | | | | | | 79 | | |
|
Brookdale Dogwood
Creek |
| | Memphis, TN | | |
Brookdale Senior Living
|
| | | | 130 | | | | | | 33 | | | | | | 19 | | | | | | — | | | | | | 182 | | |
| | | | | | | | | |
Units
|
| |||||||||||||||||||||||||||
|
Property
|
| |
Market (MSA)
|
| |
Operator(2)
|
| |
Independent
Living |
| |
Assisted
Living |
| |
Memory
Care |
| |
Skilled
Nursing⁽¹⁾ |
| |
Total
|
| |||||||||||||||
|
Brookdale N Richland
Hills |
| | Dallas, TX | | |
Brookdale Senior Living
|
| | | | 21 | | | | | | 85 | | | | | | — | | | | | | — | | | | | | 106 | | |
|
Brookdale Pecan Park
|
| | Dallas, TX | | |
Brookdale Senior Living
|
| | | | — | | | | | | 79 | | | | | | 17 | | | | | | — | | | | | | 96 | | |
|
Brookdale Round Rock
|
| | Austin, TX | | |
Brookdale Senior Living
|
| | | | — | | | | | | 57 | | | | | | 11 | | | | | | — | | | | | | 68 | | |
|
Brookdale San Marcos N
|
| | Austin, TX | | |
Brookdale Senior Living
|
| | | | — | | | | | | 57 | | | | | | 11 | | | | | | — | | | | | | 68 | | |
|
Brookdale Memorial City
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 511 | | | | | | — | | | | | | — | | | | | | — | | | | | | 511 | | |
|
Brookdale W University
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 326 | | | | | | — | | | | | | — | | | | | | — | | | | | | 326 | | |
|
Brookdale First Colony
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 264 | | | | | | — | | | | | | — | | | | | | — | | | | | | 264 | | |
|
Brookdale Clear Lake
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 261 | | | | | | — | | | | | | — | | | | | | — | | | | | | 261 | | |
|
Brookdale Galleria
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 149 | | | | | | 39 | | | | | | — | | | | | | 56 | | | | | | 244 | | |
|
Solana Preserve Vintage
Park |
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | 117 | | | | | | — | | | | | | — | | | | | | — | | | | | | 117 | | |
|
The Solana Vintage Park
|
| | Houston, TX | | |
Brookdale Senior Living
|
| | | | — | | | | | | 61 | | | | | | 26 | | | | | | — | | | | | | 87 | | |
|
Total – Senior housing
portfolio |
| | | | | | | | | | 2,441 | | | | | | 647 | | | | | | 166 | | | | | | 101 | | | | | | 3,355 | | |
|
Total portfolio (units)
|
| | | | | | | | | | 7,267 | | | | | | 1,568 | | | | | | 470 | | | | | | 1,117 | | | | | | 10,422 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
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 | | |
41
|
| | 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 $672.0 million
|
| |
$3.4 million
|
|
|
Adjusted annual management fee
|
| |
$13.4 million
|
|
|
Monthly installment of management fee payable by us in cash(1)
|
| |
$1.1 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
|
| |
$8.7 million
|
|
|
Name
|
| |
Age
|
| |
Position
|
|
| Scott M. Brinker | | | 49 | | | President, Chief Executive Officer and Director | |
| Kelvin O. Moses | | | 37 | | | Chief Financial Officer | |
| Adam G. Mabry | | | 41 | | | Chief Investment Officer | |
| Tracy A. Porter | | | 48 | | | Executive Vice President and General Counsel | |
| Ankit B. Patadia | | | 48 | | | Executive Vice President, Treasurer and Head of Finance & Capital Markets | |
| Shawn G. Johnston | | | 46 | | | Executive Vice President and Chief Accounting Officer | |
| Jeffrey H. Miller | | | 66 | | | Chief Operating Officer of Janus Living | |
| John V. Arabia | | | 56 | | | Director Nominee(1)(2) | |
| Charles J. Herman, Jr. | | | 60 | | | Director Nominee(1)(2) | |
| Denise Olsen | | | 60 | | | Director Nominee(1)(2) | |
| Katherine M. Sandstrom | | | 57 | | | Director Nominee(1)(2) | |
|
Name
|
| |
IPO Awards ($)
|
| |||
|
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% | | |
| | | |
Class A-1 common stock(1)
|
| |
Class A-2 common stock(1)
|
| |
Percentage of total
voting power(1)(2) |
| |||||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||
|
Greater than 5% Holders
|
| | | | | | | |
|
| | | | | | | |
|
| |
|
| |||||||||
|
Healthpeak Properties, Inc.
|
| | | | 138,816,246 | | | | | | 76.7% | | | | | | 75,917,780 | | | | | | 100% | | | | | | 83.6% | | |
|
Directors, Director Nominees and Named Executive Officers
|
| | | | | | | |
|
| | | | | | | |
|
| |
|
| |||||||||
|
Scott M. Brinker(3)
|
| | | | 25,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Kelvin O. Moses(3)
|
| | | | 15,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Adam G. Mabry(3)
|
| | | | 15,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Tracy A. Porter(3)
|
| | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Ankit B. Patadia(3)
|
| | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Shawn G. Johnston (3)
|
| | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Jeffrey H. Miller(3)
|
| | | | 12,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
John V. Arabia
|
| | | | 2,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Charles J. Herman, Jr.
|
| | | | 2,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Denise Olsen
|
| | | | 2,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Katherine M. Sandstrom
|
| | | | 2,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
All Directors, Director Nominees and Executive Officers as a Group (11 persons)
|
| | | | 107,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Underwriter
|
| |
Number
of Shares |
| |||
|
BofA Securities, Inc.
|
| | | | 13,440,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 5,712,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 3,108,000 | | |
|
Barclays Capital Inc.
|
| | | | 2,436,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 2,436,000 | | |
|
RBC Capital Markets, LLC
|
| | | | 2,436,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 1,974,000 | | |
|
BNP Paribas Securities Corp.
|
| | | | 1,134,000 | | |
|
Credit Agricole Securities (USA) Inc.
|
| | | | 1,134,000 | | |
|
KeyBanc Capital Markets Inc.
|
| | | | 1,134,000 | | |
|
PNC Capital Markets LLC
|
| | | | 1,134,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | | 1,134,000 | | |
|
TD Securities (USA) LLC
|
| | | | 1,134,000 | | |
|
Truist Securities, Inc.
|
| | | | 1,134,000 | | |
|
BTIG, LLC
|
| | | | 315,000 | | |
|
Capital One Securities, Inc.
|
| | | | 315,000 | | |
|
Huntington Securities, Inc.
|
| | | | 315,000 | | |
|
M&T Securities, Inc.
|
| | | | 315,000 | | |
|
Raymond James & Associates, Inc.
|
| | | | 315,000 | | |
|
Regions Securities LLC
|
| | | | 315,000 | | |
|
Santander US Capital Markets LLC
|
| | | | 315,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | 315,000 | | |
|
Total
|
| | | | 42,000,000 | | |
| | | |
Per Share
|
| |
Without
Option |
| |
With Option
|
| |||||||||
|
Initial public offering price
|
| | | $ | 20.00 | | | | | $ | 840,000,000 | | | | | $ | 966,000,000 | | |
|
Underwriting discount
|
| | | $ | 1.30 | | | | | $ | 54,600,000 | | | | | $ | 62,790,000 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 18.70 | | | | | $ | 785,400,000 | | | | | $ | 903,210,000 | | |
| | Unaudited Pro Forma Combined Financial Statements | | | | | | | |
| |
Unaudited Pro Forma Combined Balance Sheet as of December 31, 2025
|
| | | | F-6 | | |
| |
Unaudited Pro Forma Combined Statement of Operations for the Year Ended December 31, 2025
|
| | | | F-7 | | |
| |
Notes to the Unaudited Pro Forma Combined Financial Statements
|
| | | | F-8 | | |
| | Audited Financial Statements of Janus Living, Inc. | | | | | | | |
| |
Report of Independent Registered Public Accounting Firm
|
| | | | F-15 | | |
| |
Balance Sheet as of December 31, 2025
|
| | | | F-16 | | |
| |
Statement of Cash Flows for the Period from December 12, 2025 to December 31, 2025
|
| | | | F-17 | | |
| |
Notes to the Financial Statements as of December 31, 2025
|
| | | | F-18 | | |
| | Audited Combined Financial Statements of Janus Living Predecessor | | | | | | | |
| |
Report of Independent Registered Public Accounting Firm
|
| | | | F-20 | | |
| |
Combined Balance Sheets as of December 31, 2025 and 2024
|
| | | | F-21 | | |
| |
Combined Statements of Operations for the Years Ended December 31, 2025 and 2024
|
| | | | F-22 | | |
| |
Combined Statements of Parent’s Net Investment for the Years Ended December 31, 2025 and
2024 |
| | | | F-23 | | |
| |
Combined Statements of Cash Flows for the Years Ended December 31, 2025 and 2024
|
| | | | F-24 | | |
| |
Notes to the Combined Financial Statements
|
| | | | F-25 | | |
| |
Schedule III: Real Estate and Accumulated Depreciation
|
| | | | F-45 | | |
AS OF DECEMBER 31, 2025
(in thousands, except per share data)
| | | |
Janus
Living Historical Note 2(A) |
| |
Predecessor
Historical Note 2(B) |
| |
JV Buyout
Note 3 |
| |
Mortgage
Settlements Note 4 |
| |
Transaction
Accounting Adjustments Note 5 |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings and improvements
|
| | | $ | — | | | | | $ | 1,940,808 | | | | | $ | 423,274 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 2,364,082 | | |
|
Construction in progress
|
| | | | — | | | | | | 41,678 | | | | | | 6,615 | | | | | | — | | | | | | — | | | | | | | | | 48,293 | | |
|
Land and improvements
|
| | | | — | | | | | | 176,475 | | | | | | 92,902 | | | | | | — | | | | | | — | | | | | | | | | 269,377 | | |
|
Accumulated depreciation
|
| | | | — | | | | | | (505,297) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (505,297) | | |
|
Net real estate
|
| | | | — | | | | | | 1,653,664 | | | | | | 522,791 | | | | | | — | | | | | | — | | | | | | | | | 2,176,455 | | |
|
Investment in unconsolidated joint venture
|
| | | | — | | | | | | 312,709 | | | | | | (312,709) | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Accounts receivable, net of allowance
|
| | | | — | | | | | | 19,431 | | | | | | 3,890 | | | | | | — | | | | | | — | | | | | | | | | 23,321 | | |
|
Cash and cash equivalents
|
| | | | — | | | | | | 19,652 | | | | | | 23,042 | | | | | | — | | | | | | 785,400 | | | |
(C)
|
| | | | 828,094 | | |
|
Restricted cash
|
| | | | — | | | | | | 64,609 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 64,609 | | |
|
Intangible assets
|
| | | | — | | | | | | 26,670 | | | | | | 135,701 | | | | | | — | | | | | | — | | | | | | | | | 162,371 | | |
|
Deferred tax assets
|
| | | | — | | | | | | 107,074 | | | | | | 7,991 | | | | | | — | | | | | | 3,061 | | | |
(D)
|
| | | | 118,126 | | |
|
Goodwill
|
| | | | — | | | | | | 3,849 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 3,849 | | |
|
Other assets
|
| | | | 1 | | | | | | 134,557 | | | | | | 5,616 | | | | | | — | | | | | | 1,086 | | | |
(E)
|
| | | | 141,260 | | |
|
Total assets
|
| | | $ | 1 | | | | | $ | 2,342,215 | | | | | $ | 386,322 | | | | | $ | — | | | | | $ | 789,547 | | | | | | | | $ | 3,518,085 | | |
| LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage debt
|
| | | $ | — | | | | | $ | 102,688 | | | | | $ | — | | | | | $ | (102,688) | | | | | $ | — | | | | | | | | $ | — | | |
|
Accounts payable, accrued liabilities, and
other liabilities |
| | | | — | | | | | | 284,210 | | | | | | 25,107 | | | | | | (375) | | | | | | 23,561 | | | |
(F)
|
| | | | 332,503 | | |
|
Deferred revenue
|
| | | | — | | | | | | 673,007 | | | | | | 2,370 | | | | | | — | | | | | | — | | | | | | | | | 675,377 | | |
|
Total liabilities
|
| | | | — | | | | | | 1,059,905 | | | | | | 27,477 | | | | | | (103,063) | | | | | | 23,561 | | | | | | | | | 1,007,880 | | |
| Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Parent’s net investment
|
| | | | — | | | | | | 1,282,310 | | | | | | 313,143 | | | | | | 103,172 | | | | | | (1,698,625) | | | |
(G)
|
| | | | — | | |
|
Member’s equity
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | |
(H)
|
| | | | — | | |
|
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,568 | | | |
(I)
|
| | | | 2,568 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,720,693 | | | |
(J)
|
| | | | 1,720,693 | | |
|
Retained earnings (deficit)
|
| | | | — | | | | | | — | | | | | | 45,702 | | | | | | (109) | | | | | | (1,649) | | | |
(K)
|
| | | | 43,944 | | |
|
Total Member’s equity / Parent’s net investment / Stockholders’ equity
|
| | | | 1 | | | | | | 1,282,310 | | | | | | 358,845 | | | | | | 103,063 | | | | | | 22,986 | | | | | | | | | 1,767,205 | | |
|
Noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 743,000 | | | |
(L)
|
| | | | 743,000 | | |
|
Total equity
|
| | | | 1 | | | | | | 1,282,310 | | | | | | 358,845 | | | | | | 103,063 | | | | | | 765,986 | | | | | | | | | 2,510,205 | | |
|
Total liabilities and equity
|
| | | $ | 1 | | | | | $ | 2,342,215 | | | | | $ | 386,322 | | | | | $ | — | | | | | $ | 789,547 | | | | | | | | $ | 3,518,085 | | |
FOR THE YEAR ENDED DECEMBER 31, 2025
(in thousands, except per share data)
| | | |
Janus
Living Historical |
| |
Predecessor
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 |
| |||||||||||||||||||||
| 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 | | | | | | 152,450 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 278,806 | | |
|
General and administrative – related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 11,568 | | | | | | 11,568 | | |
|
General and administrative
|
| | | | — | | | | | | 10,549 | | | | | | 201 | | | | | | — | | | | | | — | | | | | | | | | (7,602) | | | | | | 3,148 | | |
|
Transaction costs
|
| | | | — | | | | | | 1,607 | | | | | | 2,500 | | | | | | — | | | | | | 19,529 | | | |
(BB)
|
| | | | — | | | | | | 23,636 | | |
|
Interest expense
|
| | | | — | | | | | | 3,797 | | | | | | — | | | | | | (3,797) | | | | | | 1,636 | | | |
(CC)
|
| | | | — | | | | | | 1,636 | | |
|
Total costs and expenses
|
| | | | — | | | | | | 591,232 | | | | | | 279,299 | | | | | | (3,797) | | | | | | 21,165 | | | | | | | | | 2,417 | | | | | | 890,316 | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gain on remeasurement of equity method investment
|
| | | | — | | | | | | — | | | | | | 48,202 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 48,202 | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | (109) | | | | | | — | | | | | | | | | — | | | | | | (109) | | |
|
Other income (expense), net
|
| | | | — | | | | | | 863 | | | | | | 1,505 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 2,368 | | |
|
Total other income (expense), net
|
| | | | — | | | | | | 863 | | | | | | 49,707 | | | | | | (109) | | | | | | — | | | | | | | | | — | | | | | | 50,461 | | |
|
Income (loss) before income taxes and equity income (loss) from unconsolidated joint venture
|
| | | | — | | | | | | 13,620 | | | | | | (62,416) | | | | | | 3,688 | | | | | | (21,165) | | | | | | | | | (2,417) | | | | | | (68,690) | | |
|
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 | | | | | | (67,477) | | | | | | 3,688 | | | | | | (26,928) | | | | | | | | | (2,417) | | | | | | (86,785) | | |
|
Net (income) loss attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,683 | | | |
(EE)
|
| | | | — | | | | | | 25,683 | | |
|
Net income (loss) attributable to Janus Living, Inc.
|
| | | $ | — | | | | | $ | 6,349 | | | | | $ | (67,477) | | | | | $ | 3,688 | | | | | $ | (1,245) | | | | | | | | $ | (2,417) | | | | | $ | (61,102) | | |
|
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 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.34) | | |
|
Weighted average Class A-1 common stock
outstanding: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Note 7)
|
| |||
|
Basic and Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180,923 | | |
| | | |
Amount
|
| |||
|
JV Buyout funded by Healthpeak
|
| | | $ | 312,798 | | |
|
JV NCI Buyout funded by Healthpeak
|
| | | | 345 | | |
|
SHOP properties’ cash balance
|
| | | | 23,042 | | |
|
Less: JV Buyout purchase price
|
| | | | (312,298) | | |
|
Less: JV NCI Buyout assumed redemption price
|
| | | | (345) | | |
|
Less: Transaction costs
|
| | | | (500) | | |
|
Total pro forma adjustment
|
| | | $ | 23,042 | | |
| | | |
Historical
Basis |
| |
Relative
Fair Value Adjustment |
| |
Purchase
Price Allocation |
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Buildings and improvements
|
| | | $ | 683,852 | | | | | $ | (260,578) | | | | | $ | 423,274 | | |
|
Construction in progress
|
| | | | 6,615 | | | | | | — | | | | | | 6,615 | | |
|
Land and improvements
|
| | | | 53,952 | | | | | | 38,950 | | | | | | 92,902 | | |
|
Accumulated depreciation and amortization
|
| | | | (181,398) | | | | | | 181,398 | | | | | | — | | |
|
Accounts receivable
|
| | | | 3,890 | | | | | | — | | | | | | 3,890 | | |
|
Cash and cash equivalents
|
| | | | 23,042 | | | | | | — | | | | | | 23,042 | | |
|
Intangible assets
|
| | | | — | | | | | | 135,701 | | | | | | 135,701 | | |
|
Deferred tax assets
|
| | | | 7,991 | | | | | | — | | | | | | 7,991 | | |
|
Other assets
|
| | | | 5,616 | | | | | | — | | | | | | 5,616 | | |
| | | |
Historical
Basis |
| |
Relative
Fair Value Adjustment |
| |
Purchase
Price Allocation |
| |||||||||
| Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Accounts payable, accrued liabilities, and other liabilities
|
| | | $ | 22,607 | | | | | $ | — | | | | | $ | 22,607 | | |
|
Deferred revenue
|
| | | | 2,370 | | | | | | — | | | | | | 2,370 | | |
|
Non-controlling interest
|
| | | | 345 | | | | | | (345) | | | | | | — | | |
| | | |
Historical
Results |
| |
Adjustment
|
| |
As Adjusted
|
| |||||||||
|
Resident fees and services
|
| | | $ | 167,176 | | | | | $ | — | | | | | $ | 167,176 | | |
|
Total revenues
|
| | | | 167,176 | | | | | | — | | | | | | 167,176 | | |
|
Operating
|
| | | | 124,148 | | | | | | — | | | | | | 124,148 | | |
|
Depreciation and amortization
|
| | | | 34,609 | | | | | | 117,841 | | | | | | 152,450 | | |
|
General and administrative
|
| | | | 201 | | | | | | — | | | | | | 201 | | |
|
Other income (expense), net
|
| | | | 1,505 | | | | | | — | | | | | | 1,505 | | |
|
Income tax benefit (expense)
|
| | | | (993) | | | | | | — | | | | | | (993) | | |
|
Less: Net income (loss) attributable to noncontrolling interests
|
| | | | (41) | | | | | | 41 | | | | | | — | | |
| | | |
Amount
|
| |||
|
Gross proceeds from this offering
|
| | | $ | 840,000 | | |
|
Less: Underwriting discount
|
| | | | (54,600) | | |
|
Total pro forma adjustment
|
| | | $ | 785,400 | | |
| | | |
Amount
|
| |||
|
Historical parent’s net investment for Janus Living Predecessor
|
| | | $ | 1,282,310 | | |
|
Mortgage Settlements funded by Healthpeak
|
| | | | 103,172 | | |
|
JV Buyout funded by Healthpeak
|
| | | | 312,798 | | |
|
JV NCI Buyout funded by Healthpeak
|
| | | | 345 | | |
|
Total pro forma adjustment
|
| | | $ | 1,698,625 | | |
|
Estimated transaction costs assumed to be incurred following the date of the historical financial statements
|
| | | | (20,361) | | |
|
Total reclassification
|
| | | $ | 1,678,264 | | |
| | | |
Amount
|
| |||
|
Gross proceeds from this offering
|
| | | $ | 840,000 | | |
|
Reclassification of parent’s net investment
|
| | | | 1,678,264 | | |
|
Reclassification of member’s equity
|
| | | | 1 | | |
|
Grants of fully vested equity awards
|
| | | | 4,710 | | |
|
Less: Reclassification of deferred offering costs
|
| | | | (2,114) | | |
|
Less: Non-controlling interest
|
| | | | (743,000) | | |
|
Less: Underwriting discount
|
| | | | (54,600) | | |
|
Less: Par value of common stock issued in this offering and the formation transactions
|
| | | | (2,568) | | |
|
Total pro forma adjustment
|
| | | $ | 1,720,693 | | |
| | | |
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 | | |
| | | |
Amount
|
| |||
| | | |
(in thousands,
except per share data) |
| |||
| Numerator: | | | | | | | |
|
Pro forma combined net income (loss) attributable to Class A-1 common shares
|
| | | $ | (61,102) | | |
| Denominator: | | | | | | | |
|
Class A-1 common shares issued in this offering
|
| | | | 42,000 | | |
|
Class A-1 common shares issued in the formation transactions
|
| | | | 138,816 | | |
|
Class A-1 common shares granted as compensation
|
| | | | 107 | | |
|
Weighted average shares outstanding – basic and diluted
|
| | | | 180,923 | | |
|
Pro forma earnings (loss) per share – basic and diluted
|
| | | $ | (0.34) | | |
February 27, 2026
| | | |
December 31,
2025 |
| |||
|
ASSETS
|
| | | | | | |
|
Cash
|
| | | $ | 350 | | |
|
Other assets
|
| | | | 650 | | |
|
Total assets
|
| | | $ | 1,000 | | |
|
LIABILITIES AND MEMBER’S EQUITY
|
| | | | | | |
| Commitments and contingencies (Note 3) | | | | | | | |
|
Member’s equity
|
| | | $ | 1,000 | | |
|
Total liabilities and member’s equity
|
| | | $ | 1,000 | | |
| | | |
December 12, 2025 to
December 31, 2025 |
| |||
|
Net income (loss)
|
| | | $ | — | | |
| Cash flows from financing activities: | | | | | | | |
|
Payments for offering-related costs
|
| | | | (650) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (650) | | |
|
Net increase (decrease) in cash
|
| | | | (650) | | |
|
Cash, beginning of year
|
| | | | 1,000 | | |
|
Cash, end of year
|
| | | $ | 350 | | |
February 27, 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 PARENT’S NET INVESTMENT
|
| | | | | | | | | | | | |
|
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 Parent’s net investment
|
| | | | 1,282,310 | | | | | | 1,308,853 | | |
|
Total liabilities and Parent’s net investment
|
| | | $ | 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 | | |
|
Janus Living Predecessor’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 intangible assets
|
| | | $ | 281,356 | | | | | $ | 336,678 | | |
|
Accumulated amortization
|
| | | | (254,686) | | | | | | (261,717) | | |
|
Intangible 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) | | |
| 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 | | |
| | | | | | | | | |
Encumbrances
at December 31, 2025 |
| |
Initial Cost to Janus Living
Predecessor |
| |
Costs
Capitalized Subsequent to Acquisition(2) |
| |
Gross Amount at Which Carried
As of December 31, 2025 |
| | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | | |
City
|
| |
State
|
| |
Land and
Improvements |
| |
Buildings and
Improvements(1) |
| |
Land and
Improvements |
| |
Buildings and
Improvements |
| |
Total(3)
|
| |
Accumulated
Depreciation(4) |
| |
Year
Constructed(5) |
| |
Year
Acquired(6) |
| ||||||||||||||||||||||||||||||||||||
|
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 | | |
| 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
Barclays
Goldman Sachs & Co. LLC
RBC Capital Markets
Morgan Stanley
Credit Agricole CIB
KeyBanc Capital Markets
PNC Capital Markets LLC
Scotiabank
TD Securities
Truist Securities
Capital One Securities
Huntington Capital Markets
M&T Securities
Raymond James
Regions Securities LLC
Santander
SMBC Nikko