| |
Lewis W. Kneib, Esq.
Charles K. Ruck, Esq. Julian T.H. Kleindorfer, Esq. Devon L. MacLaughlin, Esq. Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 (212) 906-1200 |
| |
Edward F. Petrosky, Esq.
J. Gerard Cummins, Esq. Adam M. Gross, Esq. Sidley Austin LLP 787 Seventh Avenue New York, New York 10019 (212) 839-5300 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☒
|
|
| | | | | | 1 | | | |
| | | | | | 22 | | | |
| | | | | | 24 | | | |
| | | | | | 31 | | | |
| | | | | | 63 | | | |
| | | | | | 66 | | | |
| | | | | | 67 | | | |
| | | | | | 70 | | | |
| | | | | | 72 | | | |
| | | | | | 74 | | | |
| | | | | | 91 | | | |
| | | | | | 115 | | | |
| | | | | | 132 | | | |
| | | | | | 141 | | | |
| | | | | | 154 | | | |
| | | | | | 156 | | | |
| | | | | | 161 | | | |
| | | | | | 164 | | | |
| | | | | | 171 | | | |
| | | | | | 173 | | | |
| | | | | | 178 | | | |
| | | | | | 185 | | | |
| | | | | | 187 | | | |
| | | | | | 210 | | | |
| | | | | | 213 | | | |
| | | | | | 221 | | | |
| | | | | | 222 | | | |
| | | | | | 223 | | | |
| | | | | | 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 | | |
| | | |
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
|
| | | | 699,999 | | | | | | 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
|
| | | | 1,663,110 | | | | | | 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 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
|
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)
|
| | | | 30.2% | | |
| |
Share of estimated cash available for distribution attributable to our stockholders(8)
|
| | | | 69.8% | | |
| |
Total estimated initial annual distribution to our stockholders and to holders of common
units |
| | | $ | 143,630 | | |
| |
Total estimated initial annual distribution to holders of common units
|
| | | $ | 43,350 | | |
| |
Total estimated initial annual distribution to holders of our Class A-1 common stock(8)
|
| | | $ | 100,279 | | |
| |
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) |
| | | | 74% | | |
| | | |
As of December 31, 2025
|
| |||||||||
|
(in thousands, except share and per share amounts)
|
| |
Historical
Predecessor |
| |
Unaudited
Pro Forma |
| ||||||
|
Cash and cash equivalents
|
| | | $ | 19,652 | | | | | $ | 699,999 | | |
| 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 175,928,636 shares issued and outstanding, pro forma(3) |
| | | | — | | | | | | 1,759 | | |
|
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
|
| | | | — | | | | | | 1,616,648 | | |
|
Retained earnings (deficit)
|
| | | | — | | | | | | 43,944 | | |
|
Total Parent’s net investment / Stockholders’ equity
|
| | | $ | 1,282,310 | | | | | $ | 1,663,110 | | |
|
Noncontrolling interest(4)
|
| | | | — | | | | | | 719,000 | | |
|
Total equity
|
| | | $ | 1,282,310 | | | | | $ | 2,382,110 | | |
|
Total capitalization
|
| | | $ | 1,384,998 | | | | | $ | 2,382,110 | | |
| |
Initial public offering price per share of our Class A-1 common stock
|
| | | | | | | | | $ | 19.00 | | |
| |
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)
|
| | | $ | 1.53 | | | | | | | | |
| |
Pro forma net tangible book value per share of our Class A-1 common stock as of December 31, 2025 before this offering
|
| | | $ | 6.85 | | | | | | | | |
| |
Net increase in net tangible book value per share of our Class A-1 common stock attributable to this offering
|
| | | $ | 1.47 | | | | | | | | |
| |
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)
|
| | | | | | | | | $ | 8.32 | | |
| |
Dilution in pro forma net tangible book value per share of our Class A-1 common stock to new investors(3)
|
| | | | | | | | | $ | 10.68 | | |
| | | |
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 | | | | | | 85% | | | | | $ | 1,460,459,000 | | | | | | 70% | | | | | $ | 6.80 | | |
|
New investors and equity award grant recipients(3)
|
| | | | 37,247,922 | | | | | | 15% | | | | | | 637,305,000 | | | | | | 30% | | | | | $ | 17.11 | | |
|
Total
|
| | | | 251,981,948 | | | | | | 100.0% | | | | | $ | 2,097,764,000 | | | | | | 100.0% | | | |
|
| |||
| | | |
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)% | | |
| |
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 | | | | | | 78.9% | | | | | | 75,917,780 | | | | | | 100% | | | | | | 85.3% | | |
|
Directors, Director Nominees and Named Executive Officers
|
| | | | | | | |
|
| | | | | | | |
|
| |
|
| |||||||||
|
Scott M. Brinker(3)(4)
|
| | | | 26,316 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Kelvin O. Moses(3)(4)
|
| | | | 15,790 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Adam G. Mabry(3)(4)
|
| | | | 15,790 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Tracy A. Porter(3)(4)
|
| | | | 10,527 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Ankit B. Patadia(3)(4)
|
| | | | 10,527 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Shawn G. Johnston (3)(4)
|
| | | | 10,527 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Jeffrey H. Miller(3)(4)
|
| | | | 13,158 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
John V. Arabia(3)
|
| | | | 2,632 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Charles J. Herman, Jr.(3)
|
| | | | 2,632 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Denise Olsen(3)
|
| | | | 2,632 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Katherine M. Sandstrom(3)
|
| | | | 2,632 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
All Directors, Director Nominees and Executive Officers as a Group (11 persons)
|
| | | | 113,163 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Underwriter
|
| |
Number
of Shares |
| |||
|
BofA Securities, Inc.
|
| |
|
| |||
|
J.P. Morgan Securities LLC
|
| | |||||
|
Wells Fargo Securities, LLC
|
| |
|
| |||
|
Barclays Capital Inc.
|
| | | | | | |
|
Goldman Sachs & Co. LLC
|
| | | | | | |
|
RBC Capital Markets, LLC
|
| | | | | | |
|
Morgan Stanley & Co. LLC
|
| | | | | | |
|
BNP Paribas Securities Corp.
|
| | | | | | |
|
Credit Agricole Securities (USA) Inc.
|
| | | | | | |
|
KeyBanc Capital Markets Inc.
|
| | | | | | |
|
PNC Capital Markets LLC
|
| | | | | | |
|
Scotia Capital (USA) Inc.
|
| | | | | | |
|
TD Securities (USA) LLC
|
| | | | | | |
|
Truist Securities, Inc.
|
| | | | | | |
|
BTIG, LLC
|
| | | | | | |
|
Capital One Securities, Inc.
|
| | | | | | |
|
Huntington Securities, Inc.
|
| | | | | | |
|
M&T Securities, Inc.
|
| | | | | | |
|
Raymond James & Associates, Inc.
|
| | | | | | |
|
Regions Securities LLC
|
| | | | | | |
|
Santander US Capital Markets LLC
|
| | | | | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | | | |
|
Total
|
| | | | 37,000,000 | | |
| | | |
Per Share
|
| |
Without
Option |
| |
With Option
|
| |||||||||
|
Initial public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discount
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | Unaudited Pro Forma Combined Financial Statements | | | | | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-8 | | | |
| | Audited Financial Statements of Janus Living, Inc. | | | | | | | |
| | | | | | F-15 | | | |
| | | | | | F-16 | | | |
| | | | | | F-17 | | | |
| | | | | | F-18 | | | |
| | Audited Combined Financial Statements of Janus Living Predecessor | | | | | | | |
| | | | | | F-20 | | | |
| | | | | | F-21 | | | |
| | | | | | F-22 | | | |
| | | | | | F-23 | | | |
| | | | | | F-24 | | | |
| | | | | | F-25 | | | |
| | | | | | F-45 | | |
| | | |
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 | | | | | | — | | | | | | 657,305 | | | |
(C)
|
| | | | 699,999 | | |
|
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 | | | | | $ | — | | | | | $ | 661,452 | | | | | | | | $ | 3,389,990 | | |
| 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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,518 | | | |
(I)
|
| | | | 2,518 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,616,648 | | | |
(J)
|
| | | | 1,616,648 | | |
|
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 | | | | | | (81,109) | | | | | | | | | 1,663,110 | | |
|
Noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 719,000 | | | |
(L)
|
| | | | 719,000 | | |
|
Total equity
|
| | | | 1 | | | | | | 1,282,310 | | | | | | 358,845 | | | | | | 103,063 | | | | | | 637,891 | | | | | | | | | 2,382,110 | | |
|
Total liabilities and equity
|
| | | $ | 1 | | | | | $ | 2,342,215 | | | | | $ | 386,322 | | | | | $ | — | | | | | $ | 661,452 | | | | | | | | $ | 3,389,990 | | |
| | | |
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,194 | | | |
(EE)
|
| | | | — | | | | | | 26,194 | | |
|
Net income (loss) attributable to Janus Living, Inc.
|
| | | $ | — | | | | | $ | 6,349 | | | | | $ | (67,477) | | | | | $ | 3,688 | | | | | $ | (734) | | | | | | | | $ | (2,417) | | | | | $ | (60,591) | | |
|
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
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175,929 | | |
| | | |
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
|
| | | $ | 703,000 | | |
|
Less: Underwriting discount
|
| | | | (45,695) | | |
|
Total pro forma adjustment
|
| | | $ | 657,305 | | |
| | | |
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
|
| | | $ | 703,000 | | |
|
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
|
| | | | (719,000) | | |
|
Less: Underwriting discount
|
| | | | (45,695) | | |
|
Less: Par value of common stock issued in this offering and the formation transactions
|
| | | | (2,518) | | |
|
Total pro forma adjustment
|
| | | $ | 1,616,648 | | |
| | | |
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
|
| | | $ | (60,591) | | |
| Denominator: | | | | | | | |
|
Class A-1 common shares issued in this offering
|
| | | | 37,000 | | |
|
Class A-1 common shares issued in the formation transactions
|
| | | | 138,816 | | |
|
Class A-1 common shares granted as compensation
|
| | | | 112 | | |
|
Weighted average shares outstanding – basic and diluted
|
| | | | 175,929 | | |
|
Pro forma earnings (loss) per share – basic and diluted
|
| | | $ | (0.34) | | |
| | | |
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 | | |
| | | |
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 | | |
| | | |
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) | | |
| | | |
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 | | |
| | | |
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 | | |
| |
SEC registration fee
|
| | | $ | 117,523 | | |
| |
FINRA filing fee
|
| | | | 128,150 | | |
| |
Stock exchange listing fee
|
| | | | 325,000 | | |
| |
Legal fees and expenses
|
| | | | 6,500,000 | | |
| |
Printing and engraving expenses
|
| | | | 200,000 | | |
| |
Transfer agent’s fees and expenses
|
| | | | 10,000 | | |
| |
Accounting fees and expenses
|
| | | | 3,750,000 | | |
| |
Transfer tax
|
| | | | 7,000,000 | | |
| |
Miscellaneous
|
| | | | 6,800,000 | | |
| |
Total
|
| | | $ | 24,830,673 | | |
| | 1.1 | | | | |
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 5.1 | | | | |
| | 8.1 | | | | |
| | 10.1 | | | Form of Amended and Restated Operating Agreement of Janus Living OP, LLC, to be in effect upon the completion of this offering | |
| | *10.2 | | | | |
| | 10.3 | | | | |
| | †10.4 | | | | |
| | †10.5 | | | | |
| | †10.6 | | | | |
| | †10.7 | | | | |
| | †10.8 | | | | |
| | †10.9 | | | | |
| | *10.10 | | | | |
| | *10.11 | | | | |
| | *10.12 | | | | |
| | 10.13 | | | | |
| | 21.1 | | | | |
| | 23.1 | | | | |
| | 23.2 | | | | |
| | 23.3 | | | | |
| | 23.4 | | | | |
| | *23.5 | | | | |
| | *23.6 | | | | |
| | *23.7 | | | | |
| | *23.8 | | | | |
| | *23.9 | | | | |
| | *24.1 | | | | |
| |
107
|
| | FilingFeeTable | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Scott M. Brinker
Scott M. Brinker
|
| |
President, Chief Executive Officer and Director
(Principal Executive Officer) |
| |
March 16, 2026
|
|
| |
*
Kelvin O. Moses
|
| |
Chief Financial Officer and Director
(Principal Financial Officer) |
| |
March 16, 2026
|
|
| |
*
Shawn G. Johnston
|
| |
Executive Vice President and
Chief Accounting Officer (Principal Accounting Officer) |
| |
March 16, 2026
|
|
| |
*
Tracy A. Porter
|
| |
Director
|
| |
March 16, 2026
|
|
| | *By: | | |
/s/ Scott M. Brinker
Scott M. Brinker
Attorney-in-fact |
| | | | | | |