Ventas, Inc. - FORM 8-K - EX-99.1 - EXHIBIT 99.1

Attached files

file	filename
EX-99.2 - EXHIBIT 99.2 - Ventas, Inc.	q32014exhibit992ventascons.htm
8-K - 8-K - Ventas, Inc.	q32014form8-kbodyproformai.htm

Exhibit 99.1

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR

THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2014

TABLE OF CONTENTS



	Page
Consolidated Balance Sheets as of September 30, 2014 (Unaudited) and December 31, 2013	2
Consolidated Statements of Operations and Comprehensive Loss for the Three and Nine Months Ended September 30, 2014 and 2013 (Unaudited)	3
Consolidated Statement of Changes in Equity for the Nine Months Ended September 30, 2014 (Unaudited)	4
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2014 and 2013 (Unaudited)	5
Notes to Consolidated Financial Statements (Unaudited)	7

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)



	September 30,			December 31,
	2014			2013
	(Unaudited)
ASSETS
Real estate investments, at cost:
Land	$	149,964		$	107,719
Buildings, fixtures and improvements	1,826,348			1,363,858
Construction in progress	19,673			11,112
Acquired intangible lease assets	240,402			181,264
Total real estate investments, at cost	2,236,387			1,663,953
Less: accumulated depreciation and amortization	(181,279		)	(87,350		)
Total real estate investments, net	2,055,108			1,576,603
Cash and cash equivalents	33,452			103,447
Restricted cash	3,135			1,381
Investment securities, at fair value	1,587			14,670
Preferred equity investment	8,800			—
Prepaid expenses and other assets	27,725			17,431
Deferred costs, net	18,530			21,041
Total assets	$	2,148,337		$	1,734,573
LIABILITIES AND EQUITY
Mortgage notes payable	$	303,831		$	259,348
Mortgage premiums, net	3,612			2,769
Credit facility	619,400			—
Below-market lease liabilities, net	4,811			5,543
Derivatives, at fair value	56,633			333
Accounts payable and accrued expenses	33,088			17,460
Deferred rent and other liabilities	5,121			2,949
Dividends payable	—			10,427
Total liabilities	1,026,496			298,829
Preferred stock, $0.01 par value per share, 50,000,000 shares authorized, none issued or outstanding at September 30, 2014 and December 31, 2013	—			—
Common stock, $0.01 par value per share, 300,000,000 authorized, 169,316,247 and 180,463,898 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively	1,691			1,805
Additional paid-in capital	1,462,165			1,591,941
Accumulated other comprehensive loss	(219		)	(3,243		)
Accumulated deficit	(353,553		)	(158,378		)
Total stockholders' equity	1,110,084			1,432,125
Non-controlling interests	11,757			3,619
Total equity	1,121,841			1,435,744
Total liabilities and equity	$	2,148,337		$	1,734,573

The accompanying notes are an integral part of these statements.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(In thousands, except share and per share data)

(Unaudited)



	Three Months Ended September 30,						Nine Months Ended September 30,
	2014			2013			2014			2013
Revenues:
Rental income	$	63,311		$	29,285		$	166,412		$	66,157
Operating expense reimbursements	4,557			2,859			13,008			7,522
Resident services and fee income	5,741			2,003			14,947			3,083
Total revenues	73,609			34,147			194,367			76,762
Operating expenses:
Property operating and maintenance	31,315			13,940			81,032			26,576
Operating fees to affiliates	2,711			—			5,063			—
Acquisition and transaction related	10,266			3,107			36,144			7,858
Vesting of Class B units for asset management services	—			—			12,917			—
Fair value of listing note	(1,750		)	—			56,400			—
General and administrative	3,175			1,429			7,874			2,928
Depreciation and amortization	32,606			17,140			93,262			41,548
Total operating expenses	78,323			35,616			292,692			78,910
Operating loss	(4,714		)	(1,469		)	(98,325		)	(2,148		)
Other income (expenses):
Interest expense	(7,942		)	(4,350		)	(20,593		)	(10,754		)
Income from preferred equity investment and investment securities and interest income	320			354			1,115			609
Loss on sale of investment securities	(464		)	—			(129		)	—
Total other expense	(8,086		)	(3,996		)	(19,607		)	(10,145		)
Net loss	(12,800		)	(5,465		)	(117,932		)	(12,293		)
Net loss (income) attributable to non-controlling interests	679			(10		)	1,487			(46		)
Net loss attributable to stockholders	(12,121		)	(5,475		)	(116,445		)	(12,339		)

Other comprehensive income:
Designated derivatives, fair value adjustment	107			(77		)	100			266
Unrealized gain (loss) on investment securities, net	661			(1,879		)	2,924			(2,864		)
Comprehensive loss attributable to stockholders	$	(11,353	)	$	(7,431	)	$	(113,421	)	$	(14,937	)

Basic and diluted weighted average shares outstanding	169,090,342			178,231,121			175,234,437			142,163,876
Basic and diluted net loss per share attributable to stockholders	$	(0.07	)	$	(0.03	)	$	(0.66	)	$	(0.09	)

The accompanying notes are an integral part of these statements.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

Nine months ended September 30, 2014

(In thousands, except share data)

(Unaudited)



	Common Stock
	Number of Shares		Par Value			Additional Paid-In Capital			Accumulated Other Comprehensive Loss			Accumulated Deficit			Total Stockholders' Equity			Non-controlling Interests			Total Equity
Balance, December 31, 2013	180,463,898		$	1,805		$	1,591,941		$	(3,243	)	$	(158,378	)	$	1,432,125		$	3,619		$	1,435,744
Common stock issued through distribution reinvestment plan	2,344,631		23			22,231			—			—			22,254			—			22,254
Common stock repurchases, inclusive of fees and expenses	(13,718,187	)	(137		)	(152,007		)	—			—			(152,144		)	—			(152,144		)
Dividends declared	—		—			—			—			(78,730		)	(78,730		)	—			(78,730		)
Contributions from non-controlling interest holders	—		—			—			—			—			—			750			750
Vesting of Class B units for asset management services	—		—			—			—			—			—			12,917			12,917
Equity-based compensation	225,905		—			844			—			—			844			—			844
Distributions to non-controlling interest holders	—		—			—			—			—			—			(586		)	(586		)
Increase in interest in Reliant Rehabilitation - Dallas, TX and University of Wisconsin Health MOB - Monona, WI	—		—			(844		)	—			—			(844		)	(3,456		)	(4,300		)
Other comprehensive income	—		—			—			3,024			—			3,024			—			3,024
Net loss	—		—			—			—			(116,445		)	(116,445		)	(1,487		)	(117,932		)
Balance, September 30, 2014	169,316,247		$	1,691		$	1,462,165		$	(219	)	$	(353,553	)	$	1,110,084		$	11,757		$	1,121,841

The accompanying notes are an integral part of this statement.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)



	Nine Months Ended September 30,
	2014			2013
Cash flows from operating activities:
Net loss	$	(117,932	)	$	(12,293	)
Adjustment to reconcile net loss to net cash provided by operating activities:
Depreciation	57,310			27,235
Amortization of intangibles	35,952			14,313
Amortization of deferred financing costs	4,827			2,462
Amortization of mortgage premiums	(1,036		)	(593		)
Accretion of below-market lease liabilities and amortization of above-market lease assets, net	287			346
Vesting of Class B units for asset management services	12,917			—
Equity-based compensation	844			46
Fair value of listing note	56,400			—
Loss on sale of investment securities	129			—
Changes in assets and liabilities:
Prepaid expenses and other assets	(13,819		)	(7,283		)
Due from affiliate	—			(4,480		)
Accounts payable and accrued expenses	15,099			8,097
Deferred rent and other liabilities	2,172			1,393
Net cash provided by operating activities	53,150			29,243
Cash flows from investing activities:
Investment in real estate and preferred equity investment	(527,411		)	(702,714		)
Deposits for real estate	(500		)	(6,690		)
Capital expenditures	(2,530		)	(283		)
Purchase of investment securities	(3,036		)	(19,448		)
Proceeds from sale of investment securities	18,914			—
Net cash used in investing activities	(514,563		)	(729,135		)
Cash flows from financing activities:
Payments of note payable	—			(2,500		)
Payments of mortgage notes payable	(1,047		)	(220		)
Proceeds from credit facility	619,400			—
Payments on credit facility	—			(26,000		)
Payments of deferred financing costs	(1,998		)	(16,620		)
Proceeds from issuance of common stock	—			1,196,900
Proceeds from the issuance of OP units	750			—
Common stock repurchases, inclusive of fees and expenses	(152,144		)	(1,764		)
Payments of offering costs and fees related to stock issuances	—			(122,343		)
Dividends paid	(66,903		)	(31,124		)
Payments to non-controlling interest holders	(4,300		)	—
Distributions to non-controlling interests holders	(586		)	(278		)
Restricted cash	(1,754		)	(1,117		)
Net cash provided by financing activities	391,418			994,934
Net change in cash	(69,995		)	295,042
Cash, beginning of period	103,447			13,869
Cash, end of period	$	33,452		$	308,911

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)



	Nine Months Ended September 30,
	2014		2013
Supplemental Disclosures:
Cash paid for interest	$	16,749	$	8,840
Cash paid for income taxes	1,590		132

Non-Cash Investing and Financing Activities:
Mortgage notes payable assumed or used to acquire investments in real estate	$	45,530	$	39,192
Premiums on assumed mortgage notes payable	1,879		692
Common stock issued through distribution reinvestment plan	22,254		34,319

The accompanying notes are an integral part of these statements.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Note 1 — Organization

American Realty Capital Healthcare Trust, Inc. (the "Company") invests primarily in real estate serving the healthcare industry in the United States. The Company owns a diversified portfolio of healthcare-related real estate, focusing predominantly on medical office buildings ("MOBs") and seniors housing communities. Additionally, the Company selectively invests across the healthcare continuum in hospitals, post-acute care facilities and other properties. As of September 30, 2014, the Company owned 153 properties and one preferred equity investment located in 31 states and comprised of 7.9 million rentable square feet.

In February 2011, the Company commenced its initial public offering (the "IPO") on a "reasonable best efforts" basis of up to 150.0 million shares of common stock, $0.01 par value per share, at a price of $10.00 per share, subject to certain volume and other discounts. The Company closed its IPO in April 2013 and operated as a non-traded real estate investment trust ("REIT") through April 6, 2014. On April 7, 2014, the Company listed its common stock on the NASDAQ Global Select Market ("NASDAQ") under the symbol "HCT" (the "Listing"). Concurrent with the Listing, the Company offered to purchase up to 13.6 million shares of its common stock at a price of $11.00 per share (the "Tender Offer"). As a result of the Tender Offer, on May 2, 2014, the Company purchased 13.6 million shares of its common stock at a price of $11.00 per share, for an aggregate of $150.1 million, excluding fees and expenses relating to the Tender Offer and including fractional shares repurchased thereafter.

The Company, which was incorporated on August 23, 2010, is a Maryland corporation that qualified as a REIT for U.S. federal income tax purposes beginning with the taxable year ended December 31, 2011. Substantially all of the Company's business is conducted through American Realty Capital Healthcare Trust Operating Partnership, L.P., a Delaware limited partnership (the "OP"). The Company has no direct employees. The Company has retained American Realty Capital Healthcare Advisors, LLC (the "Advisor") to manage its affairs on a day-to-day basis. The Company has retained American Realty Capital Healthcare Properties, LLC (the "Property Manager") to serve as the Company's property manager. Realty Capital Securities, LLC (the "Dealer Manager") served as the dealer manager of the IPO and continues to provide the Company with various services. The Advisor, Property Manager and Dealer Manager are under common control with the parent of the Company's sponsor, American Realty Capital V, LLC (the "Sponsor"), as a result of which, they are related parties and each has received or may receive compensation and fees for services related to the IPO, the Listing, the Merger (described below) and for the investment and management of the Company's assets.

Note 2 — Merger Agreement

On June 1, 2014, the Company entered into an Agreement and Plan of Merger (the "Merger Agreement") with Ventas, Inc., a Delaware corporation ("Ventas"), Stripe Sub, LLC, a Delaware limited liability company and wholly-owned subsidiary of Ventas ("Merger Sub"), Stripe OP, LP, a Delaware limited partnership of which Merger Sub is the sole general partner ("OP Merger Sub"), and the OP. The Merger Agreement provides for the merger of the Company with and into Merger Sub, with Merger Sub surviving as a wholly-owned subsidiary of Ventas (the "Merger"), and for the merger of OP Merger Sub with and into the OP, with the OP continuing as the surviving partnership (the "Partnership Merger"). The board of directors of the Company has unanimously approved the Merger Agreement, the Merger and the other transactions contemplated by the Merger Agreement, including the Partnership Merger.

Pursuant to the terms and subject to the conditions set forth in the Merger Agreement, at the effective time of the Merger (the "Effective Time"), each outstanding share of common stock, par value $0.01 per share, of the Company will be converted into the right to receive, pursuant to an election made by each holder of the Company's common stock, (i) $11.33 in cash, limited to 10% of the shares outstanding of the Company's common stock, or (ii) 0.1688 (the "Exchange Ratio") shares of common stock, par value $0.25 per share, of Ventas ("Ventas Common Stock").

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

In addition, pursuant to the Partnership Merger, at the Effective Time: (i) the Company's interest as the general partner of the OP will remain outstanding and constitute the only outstanding general partnership interest in the OP; and (ii) each unit of limited partnership interests in the OP (the "OP units") issued and outstanding immediately prior to the Effective Time of the Partnership Merger, including the 5,613,374 OP units to be issued in respect of the termination of the Listing Note Agreement (as defined in Note 10 — Subordinated Listing Distribution Derivative), will be converted into such number of Ventas Class C units (as defined in the limited partnership agreement of the OP as contemplated to be amended and restated by the Merger Agreement) of the OP as is equal to the Exchange Ratio. In addition, unless otherwise notified by Ventas, prior to the Effective Time, the Company has agreed to terminate the Company's Employee and Director Incentive Restricted Share Plan, the Company's 2011 Stock Option Plan and the 2014 Advisor Multi-Year Outperformace Agreement (the "OPP"), all, however, contingent on the occurrence of the Effective Time.

The completion of the Merger is subject to various customary conditions. The Merger Agreement includes certain termination rights for both the Company and Ventas and provides that, in connection with the termination of the Merger Agreement, under specified circumstances, the Company may be required to pay to Ventas expense reimbursement in an amount equal to $10.0 million. The Merger Agreement also provides for the payment of a termination fee by the Company in the amount of $55.0 million (net of the expense reimbursement, if previously paid) if the Merger Agreement is terminated under specified circumstances. The Merger is expected to close during the fourth quarter of 2014.

Pursuant to the Merger Agreement, all Merger related fees, other than fees and expenses arising from any litigation, the obtainment of consents, debt prepayment penalties, defeasance costs, breakage costs, indemnification of liabilities (excluding liabilities to the Advisor or American Realty Capital Healthcare Special Limited Partnership, LLC, (the "SLP")) and accounting expenses are capped at $23.6 million. During the three and nine months ended September 30, 2014, the Company has incurred $7.8 million and $13.1 million, respectively, related to the Merger.

Note 3 — Summary of Significant Accounting Policies

The accompanying consolidated financial statements of the Company included herein were prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information and with the instructions to this Quarterly Report on Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. The information furnished includes all adjustments and accruals of a normal recurring nature, which, in the opinion of management, are necessary for a fair presentation of results for the interim periods. All intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the three and nine months ended September 30, 2014 are not necessarily indicative of the results for the entire year or any subsequent interim period.

These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto as of, and for the year ended December 31, 2013, which are included in the Company's Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (the "SEC") on February 26, 2014. There have been no significant changes to the Company's significant accounting policies during the nine months ended September 30, 2014, other than the updates described below.

Reclassifications

Certain prior quarter amounts have been reclassified to conform to the current quarter presentation.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Listing Note

Concurrently with the Listing, the Company caused the OP to issue the Listing Note (see Note 10 — Subordinated Listing Distribution Derivative). Except as provided below, the Listing Note's value will be determined, in part, based on the average market value of the Company's outstanding common stock for the period 180 days to 210 days after the Listing. Until the principal amount of the Listing Note is determined, the Listing Note is treated as a derivative and the Company estimates the contingent consideration using a valuation model and records the fair value of the Listing Note on the consolidated balance sheets. The initial fair value and subsequent changes in fair value are recorded in the consolidated statements of operations and comprehensive loss. Concurrently with the execution of the Merger Agreement, the OP and the SLP entered into an amendment to the Listing Note agreement. Pursuant to the amended Listing Note agreement, contingent upon the occurrence of the Merger at the Effective Time, 5,613,374 OP units will be issued in respect of the termination of the Listing Note.

Multi-Year Outperformance Agreement

On April 7, 2014 (the "OPP Effective Date") in connection with the Listing, the Company entered into the OPP with the OP and the Advisor. Because the Advisor can terminate at any time and receive the value of the award at the next anniversary date, the estimated value of the award as of the first anniversary was expensed on the OPP Effective Date and the estimated value of the award on the second and third anniversaries is being amortized over the first year and first two years of the OPP, respectively, and adjusted to reflect the probability of the closing of the Merger. The award and related expense is adjusted each reporting period for changes in the estimated value. Concurrently with the execution of the Merger Agreement, the Company, the OP and the Advisor entered into an agreement terminating the OPP, pursuant to which the OPP will terminate without payment to the Advisor, contingent on the closing of the Merger (see Note 17 — Equity-Based Compensation).

Tender Offer

The Company recorded the excess of the cost of the tendered shares over its par value to additional paid-in capital.

Recently Issued Accounting Pronouncements

In February 2013, the Financial Accounting Standards Board ("FASB") issued new accounting guidance clarifying the accounting and disclosure requirements for obligations resulting from joint and several liability arrangements for which the total amount under the arrangement is fixed at the reporting date. The new guidance was effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2013. The adoption of this guidance did not have a material impact on the Company's consolidated financial position, results of operations or cash flows.

In April 2014, the FASB amended the requirements for reporting discontinued operations. Under the revised guidance, in addition to other disclosure requirements, a disposal of a component of an entity or a group of components of an entity is required to be reported in discontinued operations if the disposal represents a strategic shift that has (or will have) a major effect on an entity's operations and financial results when the component or group of components meets the criteria to be classified as held for sale, disposed of by sale or other than by sale. The Company has adopted the provisions of this guidance effective January 1, 2014, and has applied the provisions prospectively. The adoption of this guidance did not have a material impact on the Company's consolidated financial position, results of operations or cash flows.

In May 2014, the FASB issued revised guidance relating to revenue recognition. Under the revised guidance, an entity is required to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The revised guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. Early adoption is not permitted under GAAP. The revised guidance allows entities to apply the full retrospective or modified retrospective transition method upon adoption. The Company has not yet selected a transition method and is currently evaluating the impact of the new guidance.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Note 4 — Real Estate Investments

The following table presents the allocation of the assets acquired and liabilities assumed during the nine months ended September 30, 2014 and 2013:



	Nine Months Ended September 30,
(Dollar amounts in thousands)	2014			2013
Real estate investments, at cost:
Land	$	41,245		$	64,357
Buildings, fixtures and improvements	461,095			595,820
Construction in progress	8,561			4,819
Total tangible assets	510,901			664,996
Acquired intangibles:
In-place leases	59,238			78,020
Above-market lease assets	—			5,371
Below-market lease liabilities	—			(4,272		)
Total assets acquired, net	570,139			744,115
Preferred equity investment (see Note 5 — Preferred Equity Investment)	8,800			—
Deposits for real estate	(3,590		)	—
Mortgage notes payable assumed or used to acquire real estate investments	(45,530		)	(39,192		)
Premiums on mortgages assumed	(1,879		)	(692		)
Other liabilities assumed	(529		)	(1,517		)
Cash paid for acquired real estate and preferred equity investments	$	527,411		$	702,714
Number of properties purchased	38			53

The allocations to buildings, fixtures and improvements have been provisionally assigned to each class, pending receipt of additional information from a third party specialist.

The following table presents unaudited pro forma information as if the acquisitions during the nine months ended September 30, 2014, had been consummated on January 1, 2013. Additionally, the unaudited pro forma net loss attributable to stockholders was adjusted to exclude acquisition related expense of $8.2 million from the nine months ended September 30, 2014.



	Nine Months Ended September 30,
(In thousands)	2014			2013
Pro forma revenues	$	221,631		$	139,050
Pro forma net loss attributable to stockholders	$	(107,176	)	$	(7,975	)

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

The following table presents future minimum base rental cash payments due to the Company over the next five years and thereafter. These amounts exclude contingent rent payments, as applicable, that may be collected from certain tenants based on provisions related to sales thresholds and increases in annual rent based on exceeding certain economic indexes among other items.



(In thousands)	Future Minimum Base Rent Payments
October 1, 2014 — December 31, 2014	$	28,642
2015	116,563
2016	117,860
2017	117,183
2018	112,136
Thereafter	810,444
	$	1,302,828

The following table lists the tenants (including for this purpose, all affiliates of such tenants) whose annualized rental income on a straight-line basis represented approximately 10% or greater of total annualized rental income for all portfolio properties on a straight-line basis as of September 30, 2014 and 2013:



	September 30,
Tenant	2014	2013
UnitedHealth Group Incorporated	*	10.7%

____________________________


*	Tenant's annualized rental income on a straight-line basis was not greater than 10% of total annualized rental income for all tenants as of the period specified.

The following table lists the states where the Company has concentrations of properties where annualized rental income on a straight-line basis represents approximately 10% or more of consolidated annualized rental income on a straight-line basis for all properties as of September 30, 2014 and 2013:



	September 30,
State	2014	2013
Florida	*	11.4%
Georgia	12.8%	16.6%
Oregon	*	18.4%
Texas	11.8%	*

____________________________


*	State's annualized rental income on a straight-line basis was not 10% or more of total annualized rental income for all portfolio properties as of the date specified.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Note 5 — Preferred Equity Investment

As of September 30, 2014, the Company owned a preferred equity investment in an entity that owns the 80th Street Residence, a seniors housing community located at 430 East 80th Street in the Upper East Side of Manhattan. As of September 30, 2014, the preferred equity investment had a carrying amount of $8.8 million. The investment has a ten-year term maturing in March 2024, a 0.5% origination fee and a 10.0% current pay rate distributed on a semi-annual basis. As of December 31, 2013, the Company did not have any preferred equity investments.

The preferred equity investment has a fixed return based on contributed capital and no participation in profits or losses of the real estate activities. As such, the Company accounts for the returns earned in income from preferred equity investment and investment securities and interest income on the consolidated statements of operations and comprehensive loss. The Company assesses the investment for impairment on a periodic basis.

Note 6 — Investment Securities

As of September 30, 2014, the Company had investments in a real estate income fund with an aggregate fair value of $1.6 million. As of December 31, 2013, the Company had investments in common stock, redeemable preferred stock and a senior note with an aggregate fair value of $14.7 million. The real estate income fund is managed by an affiliate of the Sponsor (see Note 15 — Related Party Transactions and Arrangements). These investments are considered available-for-sale securities and, therefore, increases or decreases in the fair value of these investments are recorded in accumulated other comprehensive loss as a component of equity on the consolidated balance sheets unless the securities are considered to be other than temporarily impaired, at which time the losses would be reclassified to expense.

The following table details the unrealized gains and losses on investment securities as of September 30, 2014 and December 31, 2013:



(In thousands)	Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
September 30, 2014
Investment securities	$	1,573	$	14	$	—		$	1,587
December 31, 2013
Investment securities	$	17,580	$	202	$	(3,112	)	$	14,670

Unrealized losses as of September 30, 2014 were considered temporary and, therefore, no impairment was recorded during the three and nine months ended September 30, 2014. During the nine months ended September 30, 2014, the Company sold investments in common stock, redeemable preferred stock and a senior note with a cost of $19.0 million for $18.9 million, resulting in a realized net loss on sale of investment securities of $0.1 million.

Note 7 — Credit Facility

On May 25, 2012, the Company entered into a senior revolving credit facility in the aggregate principal amount of $50.0 million (the "Credit Facility") with KeyBank National Association ("KeyBank"). On October 25, 2012, the Company entered into an amendment, which increased the maximum commitments under the Credit Facility to $200.0 million.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

On July 24, 2013, the Company entered into an unsecured amended and restated credit agreement (the "Amended Facility"), which allows for total borrowings of up to $755.0 million, comprised of a $500.0 million term loan component and a $255.0 million revolving loan component. The Amended Facility also contains a subfacility for letters of credit of up to $25.0 million. The Amended Facility contains an "accordion feature" to allow the Company, under certain circumstances, to increase the aggregate term loan borrowings under the Amended Facility to up to $750.0 million and the aggregate revolving loan borrowings to up to $450.0 million, or up to $1.2 billion of total borrowings.

Pursuant to the Amended Facility, the Company has the option, based upon its corporate leverage, to have the Amended Facility priced at either: (a) LIBOR, plus an applicable margin that ranges from 1.60% to 2.20%; or (b) the Base Rate, plus an applicable margin that ranges from 0.35% to 0.95%. Base Rate is defined in the Amended Facility as the greatest of (i) the fluctuating annual rate of interest announced from time to time by KeyBank as its "prime rate," (ii) 0.5% above the federal funds effective rate or (iii) 1.0% above the applicable one-month LIBOR. Upon such time as the Company receives an investment grade credit rating as determined by major credit rating agencies, the Company will have the option, based upon its credit rating, to have the Amended Facility priced at either: (a) LIBOR, plus an applicable margin that ranges from 0.95% to 1.70%; or (b) the Base Rate, plus an applicable margin that ranges from 0.00% to 0.70%. The Amended Facility includes an unused fee per annum equal to (a) 0.25% of any unused balance of the revolving facility, if such unused balance exceeds 50% of the available revolving facility, (b) 0.15% of any unused balance of the revolving credit facility, if such unused balance is equal to or less than 50% of the available revolving facility and (c) 0.25% of any unused balance of the term facility.

The Amended Facility provides for monthly interest payments for each Base Rate loan and periodic payments for each LIBOR loan, based upon the applicable LIBOR loan period, with all principal outstanding being due on the maturity date. The term loan component of the Amended Facility matures in July 2018 and the revolving loan component of the Amended Facility matures in July 2016. The revolving loan component of the Amended Facility contains two, one-year extension options. The Amended Facility may be prepaid from time to time and at any time, in whole or in part, without premium or penalty, subject to reimbursement of certain costs and expenses. In the event of a default, the lenders have the right to terminate their obligations under the Amended Facility and to accelerate the payment on any unpaid principal amount of all outstanding loans.

On January 23, 2014, the Company entered into the first amendment to the Amended Facility (the "First Amendment"), which permits the Company to make a maximum of five borrowings of term loans from the period beginning July 24, 2013 to July 24, 2014 (the "Term Loan Commitment Period") in an aggregate principal amount which decreases over time as follows: for the period beginning July 24, 2013 to January 24, 2014, $500.0 million; for the period beginning January 25, 2014 to April 24, 2014, $400.0 million; and for the period beginning April 25, 2014 to July 24, 2014, $200.0 million. Additionally, under the First Amendment, the Company may from time to time, at its option, increase the total term loan commitment up to an amount not to exceed the sum of $750.0 million plus the amount of the initial term loan commitment not borrowed during the Term Loan Commitment Period.

On April 7, 2014, the Company entered into the second amendment to the Amended Facility (the "Second Amendment"). The Second Amendment, among other things, (i) permits the issuance of the Listing Note to the SLP following the Listing, (ii) modifies the distribution covenant to account for the suspension of the Company's distribution reinvestment plan (the "DRIP"); (iii) permits the issuance of long term incentive plan units ("LTIP units") to the Advisor and (iv) modifies certain other terms of the Amended Facility to allow the Company to make additional restricted payments, including the Tender Offer.

As of September 30, 2014, the balance outstanding under the Amended Facility was $619.4 million, with a weighted average interest rate of 1.8%. The Company's unused borrowing capacity was $54.3 million, based on the assets assigned to the Amended Facility as of September 30, 2014. Availability of borrowings is based on a pool of eligible unencumbered real estate assets. There were no advances outstanding as of December 31, 2013.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

The Amended Facility requires the Company to meet certain financial covenants, including the maintenance of certain financial ratios (such as specified debt to equity and debt service coverage ratios) as well as the maintenance of a minimum net worth. As of September 30, 2014, the Company was in compliance with the financial covenants under the Amended Facility.

Note 8 — Note Payable

In September 2011, the Company entered into an unsecured $4.5 million note payable with an unaffiliated third party investor. The note bore interest at a fixed rate of 8.0% per annum and was due to mature in September 2014. The note had two one-year extension options. The note required monthly interest payments with the principal balance due at maturity. The note could be repaid at any time, in whole or in part, without premium or penalty. Notwithstanding the foregoing, after the initial maturity date, the lender had a right to require the repayment in full of any outstanding principal and interest under the note upon 60 days' notice. The note was repaid in full in January 2013 at the Company's election.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Note 9 — Mortgage Notes Payable

The Company's mortgage notes payable as of September 30, 2014 and December 31, 2013 consist of the following:



		Outstanding Loan Amount as of				Effective Interest Rate
Portfolio	Encumbered Properties	September 30, 2014		December 31, 2013		Effective Interest Rate			Interest Rate	Maturity
		(In thousands)		(In thousands)
Texarkana ASC - Texarkana, TX	1	$	2,108	$	2,143	5.58	%		Fixed	Jun. 2016
Carson Tahoe Specialty Medical Center - Carson City, NV ⁽¹⁾	3	21,751		21,751		5.08	%		Fixed	Sep. 2017
Durango Medical Plaza - Las Vegas, NV ⁽¹⁾	1	17,172		17,172		5.08	%		Fixed	Sep. 2017
CareMeridian Rehabilitation - Phoenix, AZ ⁽¹⁾	1	6,936		6,936		5.08	%		Fixed	Sep. 2017
Reliant Rehabilitation - Dallas, TX ⁽¹⁾	1	24,850		24,850		5.15	%		Fixed	Sep. 2017
Select Rehabilitation - San Antonio, TX ⁽¹⁾	1	12,714		12,714		5.15	%		Fixed	Sep. 2017
Spring Creek Medical Plaza - Tomball, TX ⁽¹⁾	1	7,477		7,477		5.15	%		Fixed	Sep. 2017
Odessa Regional MOB - Odessa, TX	1	4,047		4,047		4.09	%	⁽²⁾	Fixed	Dec. 2016
Methodist North MOB - Peoria, IL	1	13,544		13,544		3.99	%	⁽²⁾	Fixed	Dec. 2016
University of Wisconsin Health MOB - Monona, WI	1	5,039		5,039		4.00	%		Fixed	Apr. 2017
Reliant Rehabilitation - Houston, TX ⁽¹⁾	1	13,437		13,437		4.98	%		Fixed	Sep. 2017
Village Healthcare Center - Santa Ana ⁽¹⁾	1	1,906		1,906		4.98	%		Fixed	Sep. 2017
Sisters of Mercy Building - Springfield, MO	1	5,500		5,500		4.11	%		Fixed	Sep. 2017
East Pointe Medical Plaza - Lehigh Acres, FL	1	5,260		5,260		4.11	%		Fixed	Sep. 2017
Unitron Hearing Building - Plymouth, MN	1	4,000		4,000		4.11	%		Fixed	Sep. 2017
Carson Tahoe MOB West - Carson City, NV	1	4,675		4,675		3.88	%	⁽²⁾	Fixed	Jun. 2017
Aurora Health Care Portfolio	3	49,600		49,600		5.60	%		Fixed	Jan. 2017
Princeton Village - Clackamas, OR	1	3,044		3,114		7.48	%		Fixed	Jan. 2031
Pelican Pointe - Klamath Falls, OR	1	12,318		12,460		5.16	%		Fixed	Apr. 2022
Fayette MOB - Fayetteville, GA	1	6,859		6,986		5.18	%		Fixed	Sep. 2015
Garden House - Anderson, SC	1	8,048		8,149		4.86	%		Fixed	Dec. 2018
Benton House - Covington, GA	1	8,030		8,121		5.26	%		Fixed	May 2019
Arbor Terrace - Asheville, SC	1	9,402		9,497		5.58	%		Fixed	Feb. 2018
Arbor Terrace - Decatur, GA	1	10,860		10,970		5.57	%		Fixed	Jan. 2018
Casa de Santa Fe - Rocklin, CA	1	20,491		—		4.71	%		Fixed	Oct. 2021
Bay Medical Plaza - Lynn Haven, FL	1	9,579		—		6.61	%		Fixed	Aug. 2017
Bay Medical Center - Panama City, FL	1	9,321		—		6.61	%		Fixed	Aug. 2017
Legacy Heart Center - Plano, TX	1	5,863		—		5.76	%		Fixed	Oct. 2015
Total	32	$	303,831	$	259,348	5.17	%	⁽³⁾

_____________________________________

(1)

These mortgages, aggregating $106.2 million, represent the first, second and third tranches of a multi-tranche mortgage loan agreement to provide funding for a portfolio of eight properties. The mortgages for each of the properties are cross-collateralized with one another and in the event that the Company defaults on one of the mortgages, the lender may look to the other properties as collateral. During the three months ended September 30, 2014, the maturity date on these mortgages was extended to September 2017 from September 2015.


(2)	Fixed as a result of entering into a swap agreement.


(3)	Calculated on a weighted average basis for all mortgages outstanding as of September 30, 2014.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

The following table summarizes the scheduled aggregate principal payments on mortgage notes payable for the five years subsequent to September 30, 2014:



(In thousands)	Future Principal Payments
October 1, 2014 — December 31, 2014	$	393
2015	13,937
2016	20,936
2017	200,596
2018	27,778
Thereafter	40,191
	$	303,831

Some of the Company's mortgage notes payable agreements require compliance with certain property-level financial covenants including debt service coverage ratios. As of September 30, 2014 and December 31, 2013, the Company was in compliance with the financial covenants under its mortgage notes payable agreements.

Note 10 — Subordinated Listing Distribution Derivative

Upon occurrence of the Listing, the SLP became entitled to begin receiving distributions of net sales proceeds pursuant to its special limited partner interest in the OP (the "SLP Interest") in an aggregate amount that is evidenced by the issuance of a note by the OP (the "Listing Note"). The Listing Note is equal to 15.0% of the amount, if any, by which (a) the average market value of the Company's outstanding common stock for the period 180 days to 210 days after the Listing, plus dividends paid by the Company prior to Listing, exceeds (b) the sum of the total amount of capital raised from stockholders during the Company's prior offering and the amount of cash flow necessary to generate a 6.0% annual cumulative, non-compounded return to such stockholders. Concurrently with the Listing, the Company, as general partner of the OP, caused the OP to enter into the Listing Note Agreement dated April 7, 2014 by and between the OP and the SLP (the "Listing Note Agreement"), and caused the OP to issue the Listing Note. The Listing Note is evidence of the SLP's right to receive distributions of net sales proceeds from the sale of the Company's real estate and real estate-related assets up to an aggregate amount equal to the principal balance of the Listing Note. Pursuant to the terms of the limited partnership agreement of the OP, the SLP has the right, but not the obligation, to convert all or a portion of the SLP Interest into OP units which are convertible into shares of the Company's common stock.

Except as provided below, the principal amount of the Listing Note will be determinable based on the actual market value of the Company's outstanding common stock for the period 180 days to 210 days after the Listing and therefore the principal amount of the Listing Note is not yet definitive. Until the amount of the Listing Note can be determined, the Listing Note is considered a derivative, which is marked to fair value at each reporting date, with changes in the estimated value recorded in the consolidated statements of operations and comprehensive loss. The Listing Note fair value, as of September 30, 2014, was estimated using a Monte Carlo simulation, which uses a combination of observable and unobservable inputs and was adjusted to reflect the probability of the closing of the Merger (see Note 11 — Fair Value of Financial Instruments). As of September 30, 2014, the Listing Note had a fair value of $56.4 million, which is included in derivatives, at fair value on the accompanying consolidated balance sheet as of September 30, 2014. The final value of the Listing Note could differ materially from the current estimate.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

However, concurrently with the execution of the Merger Agreement, the OP and the SLP entered into an amendment to the Listing Note Agreement (the "Listing Note Amendment"), to provide that: (i) immediately prior to, and contingent upon, the closing of the Merger, the SLP will be deemed to have contributed its right to distributions from the OP pursuant to its SLP Interest, the amount of which distributions are evidenced by the Listing Note, to the OP in exchange for 5,613,374 OP units in the OP; and (ii) the Listing Note Agreement will terminate upon receipt by the SLP of such OP units. The Listing Note Amendment will, pursuant to its terms, automatically terminate and be of no further force or effect if the Merger Agreement is terminated in accordance with its terms.

Note 11 — Fair Value of Financial Instruments

The Company determines fair value based on quoted prices when available or through the use of alternative approaches, such as discounting the expected cash flows using market interest rates commensurate with the credit quality and duration of the instrument. This alternative approach also reflects the contractual terms of the instrument, as applicable, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities, and unobservable inputs, such as expected volatility. The guidance defines three levels of inputs that may be used to measure fair value:

Level 1 — Quoted prices in active markets for identical assets and liabilities that the reporting entity has the ability to access at the measurement date.

Level 2 — Inputs other than quoted prices included within Level 1 that are observable for the asset and liability or can be corroborated with observable market data for substantially the entire contractual term of the asset or liability.

Level 3 — Unobservable inputs that reflect the entity's own assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques.

The determination of where an asset or liability falls in the hierarchy requires significant judgment and considers factors specific to the asset or liability. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company evaluates its hierarchy disclosures each quarter and depending on various factors, it is possible that an asset or liability may be classified differently from quarter to quarter. However, the Company expects that changes in classifications between levels will be rare.

Although the Company has determined that the majority of the inputs used to value its interest rate swaps fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with those interest rate swaps utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by the Company and its counterparties. However, as of September 30, 2014 and December 31, 2013, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its interest rate swap positions and has determined that the credit valuation adjustments are not significant to the overall valuation of the Company's interest rate swaps. As a result, the Company has determined that its interest rate swap valuations in their entirety are classified in Level 2 of the fair value hierarchy.

The valuation of interest rate swaps is determined using a discounted cash flow analysis on the expected cash flows. This analysis reflects the contractual terms of the interest rate swaps, including the period to maturity, as well as observable market-based inputs, including interest rate curves and implied volatilities. In addition, credit valuation adjustments are incorporated into the fair values to account for the Company's potential nonperformance risk and the performance risk of the counterparties.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

The valuation of the OPP was determined using a Monte Carlo simulation. This analysis reflects the contractual terms of the OPP, including the vesting periods and total return hurdles, as well as observable market-based inputs, including interest rate curves, and unobservable inputs, such as expected volatility and a probability of the closing of the Merger. As a result, the Company has determined that its OPP valuation in its entirety is classified in Level 3 of the fair value hierarchy.

The valuation of the Listing Note is determined using a Monte Carlo simulation. This analysis reflects the known inputs of the valuation of the Listing Note, including the gross share proceeds received and the sum of dividends paid prior to the Listing, as well as observable market-based inputs, including interest rate curves, implied probability of the closing of the Merger and unobservable inputs, such as expected volatility. As a result, the Company has determined that its Listing Note valuation in its entirety is classified in Level 3 of the fair value hierarchy.

The Company has investments in common stock, redeemable preferred stock, a real estate income fund and senior notes that are traded in active markets and therefore, due to the availability of quoted market prices in active markets, the Company has classified these investments as Level 1 in the fair value hierarchy.

The following table presents information about the Company's assets and liabilities (including derivatives that are presented net) measured at fair value on a recurring basis as of September 30, 2014 and December 31, 2013, aggregated by the level in the fair value hierarchy within which those instruments fall:



(In thousands)	Quoted Prices in Active Markets Level 1		Significant Other Observable Inputs Level 2			Significant Unobservable Inputs Level 3			Total
September 30, 2014
Interest rate swaps	$	—	$	(233	)	$	—		$	(233	)
Investment securities	$	1,587	$	—		$	—		$	1,587
OPP ⁽¹⁾	$	—	$	—		$	(1,285	)	$	(1,285	)
Listing Note	$	—	$	—		$	(56,400	)	$	(56,400	)
December 31, 2013
Interest rate swaps	$	—	$	(333	)	$	—		$	(333	)
Investment securities	$	14,670	$	—		$	—		$	14,670

__________________

(1) The amount presented represents the fair value of all LTIP units issued under the OPP, of which $0.2 million and $0.7 million have been recorded in general and administrative expense on the consolidated statement of operations and comprehensive loss for the three and nine months ended September 30, 2014, respectively, and are presented as a liability on the consolidated balance sheet in accounts payable and accrued expenses.

A review of the fair value hierarchy classification is conducted on a quarterly basis. Changes in the type of inputs may result in a reclassification for certain assets. There were no transfers between levels of the fair value hierarchy during the nine months ended September 30, 2014.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Level 3 valuations

The following is a reconciliation of the beginning and ending balance for the changes in instruments with Level 3 inputs in the fair value hierarchy for the nine months ended September 30, 2014:



(In thousands)	OPP			Listing Note
Beginning balance as of December 31, 2013	$	—		$	—
Fair value at issuance	33,200			27,400
Fair value adjustments	(31,915		)	29,000
Ending balance as of September 30, 2014	$	1,285		$	56,400

The following table provides quantitative information about the significant Level 3 inputs used:



Financial Instrument	Fair Value at September 30, 2014		Principal Valuation Technique	Unobservable Inputs	Input Value
	(In thousands)
Listing Note	$	56,400	Monte Carlo Simulation	Expected volatility	20.0%
Listing Note	$	56,400		Merger Probability	95.0%
OPP	$	1,285	Monte Carlo Simulation	Expected volatility	23.0%
OPP	$	1,285		Merger Probability	95.0%

The following discussion provides a description of the impact on a fair value measurement of a change in each unobservable input in isolation. For the relationship described below, the inverse relationship would also generally apply.

Expected volatility is a measure of the variability in possible returns for an instrument, parameter or market index given how much the particular instrument, parameter or index changes in value over time. Generally, the higher the expected volatility of the underlying instrument, the wider the range of potential future returns. An increase in expected volatility, in isolation, would generally result in an increase in the fair value measurement of an instrument.

Pursuant to the OPP Termination Agreement, the OPP will terminate without payment to the Advisor, contingent on the closing of the Merger (see Note 17 — Equity-Based Compensation). As such, all LTIP units previously issued under the OPP may be forfeited and any value associated with the OPP would be eliminated. The closing of the Merger also requires the Listing Note to be settled through the issuance of 5,613,374 OP units pursuant to the Listing Note Amendment, which will be converted into Ventas Class C units that are convertible into shares of Ventas Common Stock (see Note 2 — Merger Agreement). The probability input is a measure of the likelihood that the Merger will occur given legal and due diligence requirements that exist in order to close the Merger. An increase in the probability of the Merger, in isolation, would generally result in a decrease in the fair value of the OPP and an increase in the fair value of the Listing Note.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Financial instruments not carried at fair value

The Company is required to disclose the fair value of financial instruments for which it is practicable to estimate that value. The fair value of short-term financial instruments such as cash and cash equivalents, restricted cash, investment securities, other receivables, due to affiliates, accounts payable and dividends payable approximates their carrying value on the consolidated balance sheets due to their short-term nature. The fair values of the Company's remaining financial instruments that are not reported at fair value on the consolidated balance sheets are reported below:



		Carrying Amount at		Fair Value at		Carrying Amount at		Fair Value at
(In thousands)	Level	September 30, 2014		September 30, 2014		December 31, 2013		December 31, 2013
Mortgage notes payable and premiums, net ⁽¹⁾	3	$	307,443	$	316,664	$	262,117	$	266,242
Credit facility	3	$	619,400	$	619,400	$	—	$	—
Preferred equity investment	3	$	8,800	$	8,800	$	—	$	—

________________

(1) Carrying values include $303.8 million and $259.3 million mortgage notes payable and $3.6 million and $2.8 million net mortgage premiums as of September 30, 2014 and December 31, 2013, respectively.

The fair value of the mortgage notes payable are estimated using a discounted cash flow analysis, based on the Advisor's experience with similar types of borrowing arrangements. Advances under the credit facility are considered to be reported at fair value, since its interest rate is considered a market rate and varies with changes in LIBOR.

The Company estimates that the fair value of its preferred equity investment approximates cost, unless there is an indication of impairment in the investment or there has been a significant decline in the operations of the underlying facility. As of September 30, 2014, there is no indication that the investment has been impaired or that the operations of the underlying facility has declined.

Note 12 — Interest Rate Derivatives and Hedging Activities

Risk Management Objective of Using Derivatives

The Company may use derivative financial instruments, including interest rate swaps, caps, collars, options, floors and other interest rate derivative contracts, to hedge all or a portion of the interest rate risk associated with its borrowings. The principal objective of such arrangements is to minimize the risks and costs associated with the Company's operating and financial structure as well as to hedge specific anticipated transactions. The Company does not intend to utilize derivatives for speculative or other purposes other than interest rate risk management. The use of derivative financial instruments carries certain risks, including the risk that the counterparties to these contractual arrangements will not be able to perform under the agreements. To mitigate this risk, the Company only enters into derivative financial instruments with counterparties with high credit ratings and with major financial institutions with which the Company and its affiliates may also have other financial relationships.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Cash Flow Hedges of Interest Rate Risk

The Company's objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company may use interest rate swaps and collars as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Such derivatives were used to hedge the variable cash flows associated with forecasted variable-rate debt. Interest rate collars designated as cash flow hedges involve the receipt of variable-rate amounts if interest rates rise above the cap strike rate on the contract and payments of variable-rate amounts if interest rates fall below the floor strike rate on the contract.

The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings.

Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on the Company's variable-rate debt. During the next 12 months, the Company estimates that an additional $0.2 million will be reclassified from other comprehensive loss as an increase to interest expense.

As of September 30, 2014 and December 31, 2013, the Company had the following outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk:

September 30, 2014

December 31, 2013

Interest Rate Derivative

Number of

Instruments

Notional Amount

Number of

Instruments

Notional Amount

(In thousands)

Interest rate swaps

22,266

The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the consolidated balance sheets as of September 30, 2014 and December 31, 2013:



(In thousands)	Balance Sheet Location	September 30, 2014			December 31, 2013
Derivatives designated as hedging instruments:
Interest rate swaps	Derivatives, at fair value	$	(233	)	$	(333	)

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Derivatives in Cash Flow Hedging Relationships

The table below details the location in the financial statements of the gain or loss recognized on interest rate derivatives designated as cash flow hedges for the three and nine months ended September 30, 2014 and 2013:



	Three Months Ended September 30,						Nine Months Ended September 30,
(In thousands)	2014			2013			2014			2013
Amount of income (loss) recognized in accumulated other comprehensive loss from interest rate derivatives (effective portion)	$	42		$	(139	)	$	(92	)	$	83
Amount of loss reclassified from accumulated other comprehensive loss into income as interest expense (effective portion)	$	(65	)	$	(62	)	$	(192	)	$	(183	)
Amount of gain (loss) recognized in income on derivative instruments (ineffective portion and amount excluded from effectiveness testing)	$	—		$	—		$	—		$	—

Offsetting Derivatives

The table below presents a gross presentation, the effects of offsetting, and a net presentation of the Company's interest rate derivatives as of September 30, 2014 and December 31, 2013. The net amounts of derivative assets or liabilities can be reconciled to the tabular disclosure of fair value. The table below provides the location that the fair value of derivative assets and liabilities are presented on the accompanying consolidated balance sheets:



									Gross Amounts Not Offset on the Balance Sheet
Derivatives (In thousands)	Gross Amounts of Recognized Liabilities			Gross Amounts Offset on the Balance Sheet		Net Amounts of Liabilities presented on the Balance Sheet			Financial Instruments		Cash Collateral Posted		Net Amount
September 30, 2014	$	(233	)	$	—	$	(233	)	$	—	$	—	$	(233	)
December 31, 2013	$	(333	)	$	—	$	(333	)	$	—	$	—	$	(333	)

Derivatives Not Designated as Hedges

Derivatives not designated as hedges are not speculative. These derivatives may be used to manage the Company's exposure to interest rate movements and other identified risks but do not meet the strict hedge accounting requirements to be classified as hedging instruments. The Company does not have any hedging instruments that do not qualify for hedge accounting.

Credit-risk-related Contingent Features

The Company has agreements with its derivative counterparties that contain a provision whereby if the Company either defaults or is capable of being declared in default on any of its indebtedness, then the Company could also be declared in default on its derivative obligation.

As of September 30, 2014, the fair value of derivatives in a liability position related to these agreements, including accrued interest, but excluding any adjustment for nonperformance risk related to these agreements, was $0.2 million. As of September 30, 2014, the Company has not posted any collateral related to these agreements and was not in breach of any agreement provisions. If the Company had breached any of these provisions, it could have been required to settle its obligations under the agreement at its aggregate termination value of $0.2 million at September 30, 2014.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Note 13 — Common Stock

The Company listed its common stock on the NASDAQ under the symbol "HCT" on April 7, 2014. As of September 30, 2014 and December 31, 2013, the Company had 169.3 million and 180.5 million shares of common stock outstanding, respectively, including unvested restricted stock and shares issued under the DRIP.

On April 7, 2014, the Company commenced the Tender Offer. The Tender Offer was completed on May 2, 2014 with the Company purchasing approximately 13.6 million shares of its common stock at a price of $11.00 per share, for an aggregate of $150.1 million, excluding fees and expenses relating to the Tender Offer and including fractional shares repurchased thereafter. The Company funded the Tender Offer using a draw on its Amended Facility.

On April 11, 2014, the Company filed a universal shelf registration statement that was automatically effective upon filing. The Company intends to maintain the universal shelf registration statement pending the Effective Time of the Merger, at which time the Company intends to withdraw the shelf registration statement..

On December 10, 2011, the board of directors authorized, and the Company declared, dividends payable to stockholders of record each day during the applicable period at a rate equal to $0.0018630137 per day, or $0.68 annually, per share of common stock beginning January 1, 2012. Following the Listing, dividends are paid to stockholders of record at the close of business on the 8th day of each month and payable on the 15th day of such month. Dividend payments are dependent on the availability of funds. The board of directors may reduce the amount of dividends paid or suspend dividend payments at any time and therefore dividend payments are not assured.

On April 1, 2014, the Company provided notice to its stockholders that, pursuant to the terms of the DRIP, the board of directors approved an amendment to the DRIP that enables the Company to suspend the DRIP. Subsequently, the board of directors approved the suspension of the DRIP, effective March 30, 2014. The final issuance of shares of common stock pursuant to the DRIP in connection with the Company's March 2014 dividend was paid in April 2014.

On March 30, 2014, the board of directors approved the termination of the Company's Share Repurchase Program ("SRP"). The Company processed all of the requests received under the SRP for the first quarter of 2014 and did not and will not process further requests. The following table reflects the cumulative number of shares repurchased under the Company's SRP through the end of the program on March 30, 2014:



	Number of Requests	Number of Shares Repurchased	Average Price per Share
Cumulative repurchase requests as of December 31, 2013	122	386,968	$	9.77
Requests made in 2014	22	69,476	9.85
Cumulative repurchase requests as of the end of the program	144	456,444	$	9.79

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Note 14 — Commitments and Contingencies

Future Minimum Lease Payments

The Company has entered into lease agreements related to certain acquisitions under leasehold interest arrangements. The following table reflects the minimum base cash rental payments due from the Company over the next five years and thereafter under these arrangements. These amounts exclude contingent rent payments, as applicable, that may be payable based on provisions related to increases in annual rent based on exceeding certain economic indexes among other items.



(In thousands)	Future Minimum Lease Payments
October 1, 2014 — December 31, 2014	$	167
2015	627
2016	634
2017	641
2018	664
Thereafter	23,553
	$	26,286

Purchase Commitments

In July 2013, the Company entered into a construction advance agreement and purchase and sale agreement to initially fund the construction of, and subsequently purchase upon construction completion and rent commencement, a medical office building in Kenosha, Wisconsin for $24.5 million. As of September 30, 2014, the Company has funded $1.7 million and $19.7 million for the land and construction in progress, respectively.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Litigation

In connection with the proposed acquisition by Ventas of all of the outstanding stock of the Company, purported shareholders of the Company have filed thirteen class action lawsuits in the Circuit Court for Baltimore City, Maryland and the Supreme Court of the State of New York and federal district court in Maryland naming the Company and its board of directors, among others, as defendants. The filed actions are: Holzer v. American Realty Capital Healthcare Trust, Inc. et al., Case No. 24-C-14-003553 (Md. Cir. Ct.), filed June 6, 2014; Romano v. American Realty Capital Healthcare Trust, Inc. et al., Case No. 24-C-14-003534 (Md. Cir. Ct.), filed June 6, 2014; Brenner v. American Realty Capital Healthcare Trust, Inc. et al., Case No. 24-C-14-003540 (Md. Cir. Ct.), filed June 9, 2014; Schindler v. Burns, et al., Index No. 671761/2014 (N.Y. Sup. Ct.), filed June 10, 2014; Frey v. American Realty Capital Healthcare Trust, Inc. et al., Index No. 651772/2014 (N.Y. Sup. Ct.), filed June 10, 2014; Hamill v. American Realty Capital Healthcare Trust, Inc. et al., Case No. 24-C-14-003636, (Md. Cir. Ct.), filed June 11, 2014; Stanley v. American Realty Capital Healthcare Trust, Inc. et al., Case No. 24-C-14-003664 (Md. Cir. Ct.), filed June 12, 2014; Shine v. American Realty Capital Healthcare Trust, Inc. et al., Case No. 24-C-14-003707 (Md. Cir. Ct.), filed June 13, 2014; Uhl v. American Realty Capital Healthcare Trust, Inc. et al., Case No. 24-C-14-003710 (Md. Cir. Ct.), filed June 13, 2014; Kuo v. American Realty Capital Healthcare Trust, Inc. et al., Case No. 24-C-14-003765 (Md. Cir. Ct), filed June 17, 2014; Flor v. American Realty Capital Healthcare Trust, Inc. et al., Case No. 24-C-14-003817 (Md. Cir. Ct.), filed June 19, 2014, Rosenzweig v. Schorsch et al., Case No. 1:14-CV-02019-GLR (U.S.D.C. - Dist. Md.) (Russell, D.J.), filed June 23, 2014; and Abbasi, et al. v. American Realty Capital Healthcare Trust, Inc. et al., Case No. 24-C-14-004104 (Md. Cir. Ct.), filed July 9, 2014. The Stanley, Shine, Kuo, Rosenzweig and Abbasi complaints also assert derivative claims on behalf of the Company against the individual defendants. On October 10, 2014, lead plaintiffs in the Maryland state court action filed a "Consolidated Amended Derivative and Direct Class Action Complaint," asserting direct and directive claims, inter alia, of breach of fiduciary duty arising from the proposed acquisition of the Company by Ventas, as well as claims for breach of the duty of candor, unjust enrichment, corporate waste and aiding and abetting fiduciary breaches and seek (i) to enjoin the proposed acquisition and (ii) recover damages if the proposed acquisition is completed. There have been no other material court filings in any of these matters.

The Company believes that such lawsuits are without merit, but the ultimate outcome of such matter cannot be predicted with certainty. Because the lawsuits are in their early stages, neither the outcome of the lawsuits nor an estimate of a probable loss or any reasonable possible losses are determinable at this time. No provisions for such losses have been recorded in the accompanying consolidated financial statements for the three and nine months ended September 30, 2014. An adverse judgment for monetary damages could have a material adverse effect on the operations and liquidity of the Company. A preliminary injunction could delay or jeopardize the completion of the Merger, and an adverse judgment granting permanent injunctive relief could indefinitely enjoin completion of the Merger. All defendants believe that the claims are without merit and are defending against them vigorously. Additional lawsuits arising out of or related to the Merger Agreement may be filed in the future. As of September 30, 2014, there were no other material legal proceedings pending or known to be contemplated against the Company.

Environmental Matters

In connection with the ownership and operation of real estate, the Company may potentially be liable for costs and damages related to environmental matters. As of September 30, 2014, the Company maintains environmental insurance for its properties that provides coverage for potential environmental liabilities, subject to the policy's coverage conditions and limitations. The Company has not been notified by any governmental authority of any non-compliance, liability or other claim, and is not aware of any other environmental condition that it believes will have a material adverse effect on the consolidated results of operations and comprehensive loss.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Note 15 — Related Party Transactions and Arrangements

The SLP, an entity controlled by the Sponsor, owned 20,000 shares of the Company's outstanding common stock as of September 30, 2014 and December 31, 2013.

The Advisor, as the holder of Class B units, had the right to make a capital contribution to the OP in exchange for OP units. Pursuant to a contribution and exchange agreement entered into between the Advisor and the OP dated April 7, 2014 (the "Contribution and Exchange Agreement"), the Advisor contributed $0.8 million in cash to the OP in exchange for 83,333 OP units of the OP (see Note 19 — Non-Controlling Interests).

During the nine months ended September 30, 2014, the Company invested $3.0 million in a real estate income fund managed by an affiliate of the Sponsor (see Note 6 — Investment Securities). During the three and nine months ended September 30, 2014, the Company sold a portion of its investment in the real estate income fund for proceeds of $1.5 million and recorded a gain on the sale of approximately $37,000 in the consolidated statement of operations and comprehensive loss. As of September 30, 2014, the Company's investment in the real estate income fund was $1.6 million. There is no obligation to purchase any additional shares and the shares can be sold at any time.

Fees Paid in Connection with the IPO

The Dealer Manager was paid fees and compensation in connection with the sale of the Company's common stock in the IPO. The Dealer Manager received a selling commission of up to 7.0% of gross offering proceeds before reallowance of commissions earned by participating broker-dealers. In addition, the Dealer Manager received up to 3.0% of the gross proceeds from the sale of common stock, before reallowance to participating broker-dealers, as a dealer manager fee. The Dealer Manager was permitted to reallow its dealer manager fee to participating broker-dealers, based on such factors as the volume of shares sold by respective participating broker-dealers and marketing support incurred as compared to those of other participating broker-dealers. The following table details total selling commissions and dealer manager fees incurred and receivable from the Dealer Manager as of and for the periods presented:



	Three Months Ended					Nine Months Ended				Receivable ⁽¹⁾ as of
	September 30,					September 30,				September 30,		December 31,
(In thousands)	2014		2013			2014		2013		2014		2013
Total commissions and fees incurred from the Dealer Manager	$	—	$	(48	)	$	—	$	117,377	$	—	$	(18	)

_____________________

(1) Includes reimbursements received for selling commissions and dealer manager fees as a result of share purchase cancellations related to common stock sales prior to the close of the IPO

The Advisor and its affiliates received compensation and reimbursement for services provided in connection with the IPO. Effective March 1, 2013, the Company utilized transfer agent services provided by an affiliate of the Dealer Manager. All offering costs related to the IPO incurred by the Company, or its affiliated entities, on behalf of the Company were charged to additional paid-in capital on the accompanying consolidated balance sheets during the IPO. The following table details offering costs and reimbursements incurred from and payable to the Advisor and Dealer Manager as of and for the periods presented:



	Three Months Ended				Nine Months Ended				Payable as of
	September 30,				September 30,				September 30,		December 31,
(In thousands)	2014		2013		2014		2013		2014		2013
Fees and expense reimbursements incurred from the Advisor and Dealer Manager	$	—	$	—	$	—	$	1,901	$	—	$	—

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Fees Paid in Connection With the Operations of the Company

The Advisor is paid an acquisition fee equal to 1.0% of the contract purchase price of each acquired property and 1.0% of the amount advanced for a loan or other investment and is reimbursed for acquisition costs incurred in the process of acquiring properties, which is expected to be approximately 0.5% of the contract purchase price of each acquired property and 0.5% of the amount advanced for a loan or other investment. The total of all acquisition fees, acquisition expenses and financing coordination fees (as defined below), with respect to the Company's portfolio of investments, did not exceed 4.5% of the contract purchase price of the Company's portfolio as measured at the close of the acquisition phase. On April 7, 2014, in connection with the Listing, the Company entered into the Third Amended and Restated Advisory Agreement (the "Amended Advisory Agreement") by and among the Company, the OP and the Advisor, which, among other things, terminates the acquisition fee 180 days after the Listing, or October 4, 2014 (the "Termination Date"), except for fees with respect to properties under contract, letter of intent or under negotiation as of the Termination Date.

If the Advisor provides services in connection with the origination or refinancing of any debt that the Company obtains and uses to acquire properties or to make other permitted investments, or that is assumed, directly or indirectly, in connection with the acquisition of properties, the Company pays the Advisor a financing coordination fee equal to 1.0% of the amount available or outstanding under such financing, subject to certain limitations. In accordance with the Amended Advisory Agreement, the financing coordination fee terminates on the Termination Date, except for fees with respect to properties under contract, letter of intent or under negotiation as of the Termination Date.

In connection with providing strategic advisory services related to certain portfolio acquisitions, the Company has entered into arrangements in which the investment banking division of the Dealer Manager receives a transaction fee of 0.25% of the transaction value for such portfolio acquisition transactions. Should the Dealer Manager provide strategic advisory services related to additional portfolio acquisition transactions, the Company will enter into new arrangements with the Dealer Manager on such terms as may be agreed upon between the two parties.

Until the Listing, in respect of the asset management subordination, the Advisor was entitled to Class B units equal to: (i) the excess of (A) the product of (y) the cost of assets multiplied by (z) 0.1875% over (B) any amounts payable as an oversight fee (as described below) for such calendar quarter; divided by (ii) the per share price in the primary portion of the IPO, excluding commissions and dealer manager fees. In respect of this arrangement, the Company caused the OP to issue (subject to periodic approval by the board of directors) to the Advisor performance-based restricted partnership units of the OP designated as "Class B units," which were intended to be profit interests and vest, and no longer be subject to forfeiture, at such time as: (x) the value of the OP's assets plus all dividends made equaled or exceeded the total amount of capital contributed by investors plus a 6% cumulative, pre-tax, non-compounded annual return thereon (the "economic hurdle"); (y) any one of the following occurs: (1) the termination of the advisory agreement by an affirmative vote of a majority of the Company's independent directors without cause; (2) a listing; or (3) another liquidity event; and (z) the Advisor is still providing advisory services to the Company (the "performance condition"). The value of issued Class B units was determined and expensed when the Company deemed the achievement of the performance condition to be probable, which occurred as of the Listing. As of April 7, 2014, in aggregate, the board of directors had approved the issuance of 1,360,362 Class B units to the Advisor in connection with this arrangement. The Advisor received dividends on unvested Class B units equal to the dividend rate received on the Company's common stock. Such dividends on issued Class B units are included in general and administrative expenses in the consolidated statement of operations and comprehensive loss. The performance condition related to these Class B units was satisfied upon completion of the Listing, which resulted in $12.9 million of expense on April 7, 2014, which is included in vesting of Class B units for asset management services expense on the consolidated statement of operations and comprehensive loss. On April 7, 2014, the Class B units were converted to OP units on a one-to-one basis.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

In accordance with the Amended Advisory Agreement, the asset management fee was amended to 0.50% per annum of average invested assets up to $3.0 billion and 0.40% per annum of average invested assets above $3.0 billion. The Amended Advisory Agreement also permits the asset management fee to be paid in the form of cash, OP units and shares of restricted common stock of the Company, or a combination thereof, at the Advisor's election.

Concurrently with the execution of the Merger Agreement, the Company entered into an amendment, whereby the parties have agreed to terminate the Amended Advisory Agreement immediately prior to, and contingent upon, the closing of the Merger.

Unless the Company contracts with a third party, the Company pays the Property Manager a property management fee of up to 1.5% of gross revenues from the Company's stand-alone single-tenant net leased properties and up to 2.5% of gross revenues from all other types of properties, respectively, plus market-based leasing commission applicable to the geographic location of each property. The Company also reimburses the affiliate for property level expenses. If the Company contracts directly with third parties for such services, the Company pays them customary market fees and pays the Property Manager an oversight fee of up to 1.0% of the gross revenues of the applicable property. In no event will the Company pay the Property Manager or any affiliate both a property management fee and an oversight fee with respect to any particular property. Concurrently with the execution of the Merger Agreement, the Company entered into an amendment (the "Property Management Agreement Amendment"). Under the Property Management Agreement Amendment, the parties have agreed to terminate the property management agreement immediately prior to, and contingent upon, the closing of the Merger. The Property Management Agreement Amendment will, pursuant to its terms, automatically terminate and be of no further force or effect if the Merger Agreement is terminated in accordance with its terms.

Effective March 1, 2013, the Company entered into an agreement with the Dealer Manager to provide strategic advisory and investment banking services required in the ordinary course of the Company's business, such as performing financial analysis, evaluating publicly traded comparable companies and assisting in developing a portfolio composition strategy, a capitalization structure to optimize future liquidity options and structuring operations. Strategic advisory fees were amortized over the term of the IPO and included in acquisition and transaction related costs on the consolidated statement of operations and comprehensive loss. The Dealer Manager and its affiliates also provide transfer agency services, as well as transaction management and other professional services. After the close of the IPO, these fees were included in general and administrative expenses on the consolidated statement of operations and comprehensive loss during the period the service was provided.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

The following table details amounts incurred, forgiven and payable to related parties in connection with the Company's operations-related services described above as of and for the periods presented:



	Three Months Ended September 30,								Nine Months Ended September 30,								Payable as of
	2014				2013				2014				2013				September 30,		December 31,
(In thousands)	Incurred		Forgiven		Incurred		Forgiven		Incurred		Forgiven		Incurred		Forgiven		2014		2013
One-time fees and reimbursements:
Acquisition fees and related cost reimbursements	$	1,151	$	—	$	697	$	—	$	5,684	$	—	$	3,577	$	—	$	—	$	—
Transaction fee	—		—		306		—		—		—		306		—		—		—
Financing coordination fees	—		—		7,784		—		361		—		7,942		—		—		—
Other expense reimbursements	—		—		—		—		—		—		19		—		—		—
Ongoing fees:
Asset management services ⁽¹⁾	2,711		—		—		—		5,063		—		—		—		—		—
Property management and leasing fees	—		793		—		370		—		2,105		—		861		—		—
Transfer agent and other professional fees	350		—		621		—		1,547		—		847		—		213		235
Strategic advisory fees	—		—		—		—		—		—		920		—		—		—
Dividends on Class B Units	—		—		63		—		151		—		117		—		—		—
Total related party operation fees and reimbursements	$	4,212	$	793	$	9,471	$	370	$	12,806	$	2,105	$	13,728	$	861	$	213	$	235

________________

(1) Prior to the Listing, the Company caused the OP to issue the Advisor restricted performance based Class B units for asset management services, which vested with the Listing. Amounts reflected in the table reflect asset management services following the Listing as described above.

The Company reimburses the Advisor's costs of providing administrative services, subject to the limitation that it will not reimburse the Advisor for any amount by which its operating expenses (including the asset management fee) at the end of the four preceding fiscal quarters exceeds the greater of (a) 2% of average invested assets, or (b) 25% of net income other than any additions to reserves for depreciation, bad debt or other similar non-cash reserves and excluding any gain from the sale of assets for that period. Additionally, the Company will not reimburse the Advisor for personnel costs in connection with services for which the Advisor receives acquisition fees or real estate commissions. No reimbursement was incurred from the Advisor for providing administrative services, including any reimbursement for compensation to named officers of the Company, for the three and nine months ended September 30, 2014 or 2013.

In order to improve operating cash flows and the ability to pay dividends from operating cash flows, the Advisor and the Property Manager agreed to waive certain fees including property management fees. Because the Advisor and the Property Manager waived certain fees, cash flows from operations that would have been paid to the Advisor and the Property Manager were available to pay dividends to stockholders. The fees that were forgiven are not deferrals and accordingly, will not be paid to the Advisor or the Property Manager in any subsequent periods. In certain instances, to improve the Company's working capital, the Advisor may elect to absorb a portion of the Company's general and administrative costs. No such fees were absorbed during the three and nine months ended September 30, 2014 or the three months ended September 30, 2013. For the nine months ended September 30, 2013, the Advisor absorbed $0.3 million of the Company's general and administrative costs. The Company did not have a receivable due from the Advisor related to absorbed general and administrative costs as of September 30, 2014 and December 31, 2013. These absorbed costs are presented net in the accompanying consolidated statements of operations and comprehensive loss.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Fees Incurred in Connection with the Liquidation or Listing of the Company's Real Estate Assets

Fees Incurred in Connection with the Listing

In December 2013, the Company entered into a transaction management agreement with RCS Advisory Services, LLC, an entity owned by the Dealer Manager, to provide strategic alternatives transaction management services through the occurrence of a liquidity event and a-la-carte services thereafter. The Company agreed to pay $3.0 million pursuant to this agreement. During the nine months ended September 30, 2014, the Company incurred $1.5 million in fees pursuant to this agreement, which includes amounts for services provided in preparation for the Listing, and is included in acquisition and transaction related costs on the consolidated statement of operations and comprehensive loss. No such amounts were incurred during the three months ended September 30, 2014 or the three and nine months ended September 30, 2013. The Company incurred $1.5 million in fees pursuant to this arrangement during the year ended December 31, 2013 which were included in acquisition and transaction related costs in the consolidated statement of operations and comprehensive loss. Thus the Company does not owe the Dealer Manager any more fees pursuant to this agreement.

In December 2013, the Company entered into an information agent and advisory services agreement with the Dealer Manager and American National Stock Transfer, LLC, an entity owned by the Dealer Manager, to provide in connection with a liquidity event, advisory services, educational services to external and internal wholesalers, communication support as well as proxy, tender offer or redemption and solicitation services. The Company agreed to pay $1.9 million pursuant to this agreement. During the nine months ended September 30, 2014, the Company incurred $1.3 million of these fees pursuant to this agreement, which includes amounts for services provided in preparation for the Tender Offer, and is included in additional paid in capital on the consolidated balance sheet. No such amounts were incurred during the three months ended September 30, 2014 or the three and nine months ended September 30, 2013. The Company incurred $0.6 million in fees pursuant to this arrangement during the year ended December 31, 2013 which were included in acquisition and transaction related costs in the consolidated statement of operations and comprehensive loss.

The investment banking division of the Dealer Manager provided the Company with strategic and financial advice and assistance in connection with (i) a possible sale transaction involving the Company (ii) the possible listing of the Company's securities on a national securities exchange, and (iii) a possible acquisition transaction involving the Company. The Dealer Manager received a listing advisory fee equal to an amount equal to 0.25% of the transaction value. During the nine months ended September 30, 2014, the Company incurred $6.4 million in connection with this agreement, which is included in acquisition and transaction related expenses on the consolidated statement of operations and comprehensive loss. No such amounts were incurred during the three months ended September 30, 2014 or the three and nine months ended September 30, 2013.

During the nine months ended September 30, 2014, the Company also incurred $1.5 million of expenses with affiliated entities relating to general legal, marketing and sales services provided in connection with the Listing and other non-recurring transactions. These expenses are included in acquisition and transaction related costs in the consolidated statement of operations and comprehensive loss. No such amounts were incurred during the three months ended September 30, 2014 or the three and nine months ended September 30, 2013.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Fees Incurred in Connection with the Merger

In May 2014, the Company entered into a transaction management agreement with RCS Advisory Services, LLC, an entity owned by the Dealer Manager, to provide, in connection with the Merger, strategic alternatives transaction management services through the occurrence of a sale transaction and a-la-carte services thereafter. The Company agreed to pay $3.0 million pursuant to this agreement. During the three and nine months ended September 30, 2014, the Company incurred $1.0 million and $3.0 million, respectively, in fees pursuant to this agreement, which includes amounts for services provided in preparation for the Merger, and is included in acquisition and transaction related costs on the consolidated statement of operations and comprehensive loss. Accounts payable and accrued expenses on the consolidated balance sheet as of September 30, 2014 includes $3.0 million related to this agreement. No such amounts were incurred during three and nine months ended September 30, 2013.

In May 2014, the Company entered into an information agent and advisory services agreement with the Dealer Manager and American National Stock Transfer, LLC, an entity owned by the Dealer Manager, to provide in connection with the Merger, advisory services, educational services to external and internal wholesalers and communication support. The Company agreed to pay $1.9 million pursuant to this agreement. During the three and nine months ended September 30, 2014, the Company incurred $1.3 million and $1.9 million, respectively, of these fees pursuant to this agreement, which includes amounts for services provided in preparation for the Merger, and is included in acquisition and transaction related costs on the consolidated statement of operations and comprehensive loss. Accounts payable and accrued expenses on the consolidated balance sheet as of September 30, 2014 includes $1.5 million related to this agreement. No such amounts were incurred during the three and nine months ended September 30, 2013.

The investment banking division of the Dealer Manager provides the Company with strategic and financial advice and assistance in connection with a possible sale transaction involving the Company. The Dealer Manager will receive a transaction advisory fee equal to the greatest of (i) an amount equal to 0.25% of the transaction value, (ii) $1.0 million and (iii) the highest fee payable to any co-bookrunner (or comparable person) in connection with the transaction. If the possible sale transaction does not occur, the Dealer Manger will receive a base advisor services fee of $1.0 million on the earlier of (a) the date the Dealer Manager resigns or is terminated for cause and (b) 18 months from the date of any other termination of this agreement by the Company. During the three and nine months ended September 30, 2014, the Company incurred $1.0 million in connection with this agreement, which is included in acquisition and transaction related costs on the consolidated statement of operations and comprehensive loss. This amount is included in accounts payable and accrued expenses on the consolidated balance sheet as of September 30, 2014. No such amounts were incurred during the three and nine months ended September 30, 2013.

During the three and nine months ended September 30, 2014, the Company also incurred $0.1 million and $0.2 million, respectively, of expenses with affiliated entities relating to legal, consulting and other expenses provided in connection with the Merger. These expenses are included in acquisition and transaction related costs in the consolidated statement of operations and comprehensive loss. Accounts payable and accrued expenses on the consolidated balance sheet as of September 30, 2014 includes $0.1 million related to these expenses. No such amounts were incurred during the three and nine months ended September 30, 2013.

Other Liquidation Related Fees

The Company will pay a brokerage commission on the sale of property, not to exceed the lesser of 2.0% of the contract sale price of the property and 50.0% of the total brokerage commission paid if a third party broker is also involved; provided, however, that in no event may the real estate commissions paid to the Advisor, its affiliates and unaffiliated third parties exceed the lesser of 6.0% of the contract sales price and a reasonable, customary and competitive real estate commission, in light of the size, type and location of the property, in each case, payable to the Advisor or its affiliates, as determined by a majority of the independent directors. No such fees were incurred during the three and nine months ended September 30, 2014 or 2013.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Concurrent with the Listing, the OP entered into the Listing Note (see Note 10 — Subordinated Listing Distribution Derivative) and the OPP (see Note 17 — Equity-Based Compensation).

In connection with the Listing and the Amended Advisory Agreement, the Company terminated the subordinated termination fee that would be due to the Advisor in the event of termination of the advisory agreement.

Note 16 — Economic Dependency

Under various agreements, the Company has engaged or will engage the Advisor and its affiliates and entities under common control with our Advisor to provide certain services that are essential to the Company, including asset management services, supervision of the management and leasing of properties owned by the Company, asset acquisition and disposition decisions, transfer agency services, as well as other administrative responsibilities for the Company including accounting services, transaction management services and investor relations.

As a result of these relationships, the Company is dependent upon the Advisor and its affiliates. In the event that these companies are unable to provide the Company with the respective services, the Company will be required to find alternative providers of these services.

Note 17 — Equity-Based Compensation

Stock Option Plan

The Company has a stock option plan (the "Plan") which authorizes the grant of nonqualified stock options to the Company's independent directors, officers, advisors, consultants and other personnel subject to the absolute discretion of the board of directors and the applicable limitations of the Plan. The exercise price for all stock options granted under the Plan was fixed at $10.00 per share until the Listing, and thereafter the exercise price for stock options granted to the independent directors will be equal to the fair market value of a share on the last business day preceding the annual meeting of stockholders. Upon a change in control, unvested options will become fully vested and any performance conditions imposed with respect to the options will be deemed to be fully achieved. A total of 0.5 million shares have been authorized and reserved for issuance under the Plan. As of September 30, 2014 and December 31, 2013, no stock options were issued under the Plan. In connection with the Merger Agreement, the Company has agreed to terminate the Plan, contingent on the closing of the Merger.

Restricted Share Plan

The Company's employee and director incentive restricted share plan ("RSP") provides the Company with the ability to grant awards of restricted shares to the Company's directors, officers and employees (if the Company ever has employees), employees of the Advisor and its affiliates, employees of entities that provide services to the Company, directors of the Advisor or of entities that provide services to the Company, certain consultants to the Company and the Advisor and its affiliates or to entities that provide services to the Company.

Prior to the Listing, the RSP provided for the automatic grant of 3,000 restricted shares of common stock to each of the independent directors, without any further action by the Company's board of directors or the stockholders, on the date of initial election to the board of directors and on the date of each annual stockholder's meeting. Restricted stock issued to independent directors vested over a five-year period following the first anniversary of the date of grant in increments of 20% per annum. Subsequent to the Listing, the Company amended the RSP to, among other things, remove the fixed amount of shares that are automatically granted to the independent directors. Under the amended RSP, the annual amount granted to the independent directors is determined by the board of directors. Generally, such awards provide for accelerated vesting of (i) all unvested shares upon a change in control or a termination without cause and (ii) the portion of the unvested shares scheduled to vest in the year of termination upon a voluntary termination or failure to be re-elected to the board.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Prior to March 30, 2014, the total number of common shares granted under the RSP could not exceed 5.0% of the Company's outstanding shares of common stock on a fully diluted basis at any time, and in any event could not exceed 7.5 million shares (as such number may be adjusted for stock splits, stock dividends, combinations and similar events). On March 30, 2014, the Company adopted an amendment to the Company's RSP to increase the number of shares of the Company's capital stock, par value $0.01 per share, available for awards thereunder to 10.0% of the Company's outstanding shares of stock on a fully diluted basis at any time. The amendment also eliminated the RSP limit of 7.5 million shares of stock.

Restricted shares may not, in general, be sold or otherwise transferred until restrictions are removed and the shares have vested. Holders of restricted shares may receive cash dividends prior to the time that the restrictions on the restricted shares have lapsed. Any dividends payable in shares of common stock shall be subject to the same restrictions as the underlying restricted shares. In connection with the Merger Agreement, the Company has agreed to terminate the RSP, contingent on the closing of the Merger.

The following table reflects restricted share award activity to the Company's board of directors for the nine months ended September 30, 2014:



	Number of Restricted Shares		Weighted-Average Issue Price
Unvested, December 31, 2013	18,000		$	9.23
Granted	225,905		10.45
Vested ⁽¹⁾	(18,000	)	9.23
Unvested, September 30, 2014	225,905		$	10.45

______________________

(1) Previously granted unvested restricted stock outstanding vested as of the Listing.

As of September 30, 2014, the Company had $1.7 million of unrecognized compensation cost related to unvested restricted share awards granted under the Company's RSP.

The fair value of the restricted shares, based on the price per share in the IPO or the per share closing price on the NASDAQ subsequent to the IPO, is expensed over the vesting period of three or five years and included in general and administrative expense in the consolidated statement of operations and comprehensive loss. Compensation expense related to restricted stock was $0.6 million and approximately $13,000 for the three months ended September 30, 2014 and 2013, respectively. Compensation expense related to restricted stock was $0.7 million and approximately $31,000 for the nine months ended September 30, 2014 and 2013, respectively.

Compensation expense related to the vesting of restricted stock in connection with the Listing of $0.1 million was recorded in acquisition and transaction costs in the consolidated statement of operations and comprehensive loss for the nine months ended September 30, 2014.

Multi-Year Outperformance Plan

On the OPP Effective Date in connection with the Listing, the Company entered into the OPP with the OP and the Advisor. Under the OPP, the Advisor was issued 9,219,108 LTIP units in the OP with a maximum award value on the issuance date equal to 5.0% of the Company's market capitalization (the "OPP Cap"). The LTIP units are structured as profits interest in the OP. Concurrently with the execution of the Merger Agreement, the Company, the OP and the Advisor entered into an agreement (the "OPP Termination Agreement") terminating the OPP. Under the OPP Termination Agreement, the OPP will terminate without payment to the Advisor, contingent on the closing of the Merger.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

If the Merger is not completed, the Advisor may be eligible to earn a number of LTIP units with a value equal to a portion of the OPP Cap upon the first, second and third anniversaries of the OPP Effective Date based on the Company's achievement of certain levels of total return to its stockholders ("Total Return"), including both share price appreciation and common stock dividends, as measured against a peer group of companies, as set forth below, for the three-year performance period commencing on the OPP Effective Date (the "Three-Year Period"); each 12-month period during the Three-Year Period (each, a "One-Year Period"); and the initial 24-month period of the Three-Year Period (the "Two-Year Period"), as follows:



			Performance Period	Annual Period	Interim Period
Absolute Component: 4% of any excess Total Return attained above an absolute hurdle measured from the beginning of such period:			21%	7%	14%
Relative Component: 4% of any excess Total Return attained above the Total Return for the performance period of the Peer Group*, subject to a ratable sliding scale factor as follows based on achievement of cumulative Total Return measured from the beginning of such period:
	•	100% will be earned if cumulative Total Return achieved is at least:	18%	6%	12%
	•	50% will be earned if cumulative Total Return achieved is:	—%	—%	—%
	•	0% will be earned if cumulative Total Return achieved is less than:	—%	—%	—%
	•	a percentage from 50% to 100% calculated by linear interpolation will be earned if the cumulative Total Return achieved is between:	0% - 18%	0% - 6%	0%- 12%

____________________

*The "Peer Group" is comprised of the companies in the SNL US REIT Healthcare Index.

The potential outperformance award is calculated at the end of each One-Year Period, the Two-Year Period and the Three-Year Period. The award earned for the Three-Year Period is based on the formula in the table above less any awards earned for the Two-Year Period and One-Year Periods, but not less than zero; the award earned for the Two-Year Period is based on the formula in the table above less any award earned for the first and second One-Year Period, but not less than zero. Any LTIP units that are unearned at the end of the performance period will be forfeited.

Until such time as the LTIP units are fully vested in accordance with the provisions of the OPP, the LTIP units are entitled to dividends equal to 10% of the dividends made on OP units. The Company paid $0.3 million in dividends related to the LTIP units during the three and nine months ended September 30, 2014, which is included in general and administrative expenses on the consolidated statement of operations and comprehensive loss. After the LTIP units are fully vested, they are entitled to a catch-up dividend and then the same dividends as the OP units. At the time the Advisor's capital account with respect to the LTIP units is economically equivalent to the average capital account balance of the OP units and has been earned and has been vested for 30 days, the applicable LTIP units will automatically convert into OP units on a one-to-one basis. The OPP provides for early calculation of LTIP units earned and for the accelerated vesting of any earned LTIP units in the event the Advisor is terminated or in the event the Company incurs a change in control, in either case prior to the end of the Three-Year Period.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Because the Advisor can terminate at any time and receive the value of the award at the next anniversary date, the estimated value of the award as of the first anniversary was expensed on the OPP Effective Date and the estimated value of the award on the second and third anniversaries is being amortized over the first year and first two years of the OPP, respectively. The estimated fair value of the award at each anniversary date is determined using a Monte Carlo simulation with certain inputs including probability of the Merger (see Note 11 — Fair Value of Financial Instruments). The fair value of the award and related expense is adjusted each reporting period for changes in the estimated value. The Company recorded expenses related to the OPP of $0.2 million and $0.7 million for the three and nine months ended September 30, 2014, respectively, which are included in general and administrative expenses on the consolidated statement of operations and comprehensive loss. Because the award can be settled in cash, the related liability is included in accounts payable and accrued expenses on the consolidated balance sheet.

Other Share-Based Compensation

Until the Listing, the Company could issue common stock in lieu of cash to pay fees earned by the Company's directors at the respective director's election. There are no restrictions on the shares issued. There were no such shares issued during the nine months ended September 30, 2014. During the nine months ended September 30, 2013, the Company issued 1,667 shares in lieu of payment of approximately $15,000 in cash.

Note 18 — Net Loss Per Share

The following is a summary of the basic and diluted net loss per share computation for the three and nine months ended September 30, 2014 and 2013:



	Three Months Ended September 30,						Nine Months Ended September 30,
	2014			2013			2014			2013
Net loss attributable to stockholders (in thousands)	$	(12,121	)	$	(5,475	)	$	(116,445	)	$	(12,339	)
Basic and diluted weighted average shares outstanding	169,090,342			178,231,121			175,234,437			142,163,876
Basic and diluted net loss per share attributable to stockholders	$	(0.07	)	$	(0.03	)	$	(0.66	)	$	(0.09	)

The Company had the following common share equivalents as of September 30, 2014 and 2013, which were excluded from the calculation of diluted loss per share attributable to stockholders as the effect would have been antidilutive:



	September 30,
	2014	2013
Unvested restricted stock	225,905	22,200
OP units	1,443,897	202
LTIP units	9,219,108	—
Class B units	—	441,735
Total common stock equivalents	10,888,910	464,137

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Note 19 — Non-Controlling Interests

The Company is the sole general partner of the OP and holds the majority of OP units. The Advisor, a limited partner, held 202 OP units as of December 31, 2013, which represented a nominal percentage of the aggregate OP ownership. On April 7, 2014, 1,360,362 Class B units that were previously issued to the Advisor for asset management services were converted to OP units on a one-to-one basis. Additionally, the Advisor, as the holder of Class B units, had the right to make a capital contribution to the OP in exchange for OP units. Pursuant to the Contribution and Exchange Agreement, the Advisor contributed $0.8 million in cash to the OP in exchange for 83,333 OP units of the OP. As of September 30, 2014, the Advisor held 1,443,897 OP units. There were $0.2 million and $0.4 million of OP unit dividends paid to the Advisor during the three and nine months ended September 30, 2014, respectively.

A holder of OP units has the right to convert OP units for the cash value of a corresponding number of shares of the Company's common stock or a corresponding number of shares of the Company's common stock, at the Company's election, in accordance with the limited partnership agreement of the OP. The remaining rights of the holders of OP units are limited, however, and do not include the ability to replace the general partner or to approve the sale, purchase or refinancing of the OP's assets.

The Company has investment arrangements with unaffiliated third parties whereby such investors receive an ownership interest in certain of the Company's property-owning subsidiaries and are entitled to receive a proportionate share of the net operating cash flow derived from the subsidiaries' property. Upon disposition of a property subject to non-controlling interest, the investor will receive a proportionate share of the net proceeds from the sale of the property. The investor has no recourse to any other assets of the Company. Due to the nature of the Company's involvement with each of the arrangements described in the table below and the significance of its investment in relation to the investment of the third parties, the Company has determined that it controls each entity in each of these arrangements and, therefore, the entities related to these arrangements are consolidated within the Company's financial statements. A non-controlling interest is recorded for each investors' ownership interest in the property.

The following table summarizes the activity related to investment arrangements with unaffiliated third parties:



					Distributions
		Net Investment		Non-Controlling Ownership	Three Months Ended September 30,				Nine Months Ended September 30,
Property Name (Dollar amounts in thousands)	Investment Date	Amount as of September 30, 2014		Percentage as of September 30, 2014	2014		2013		2014		2013
Reliant Rehabilitation - Dallas, TX ⁽²⁾	Nov. 2011	$	—	—%	$	—	$	41	$	40	$	122
Odessa Regional MOB - Odessa, TX⁽¹⁾	Dec. 2011	—		—%	—		—		—		4
Methodist North MOB - Peoria, IL ⁽¹⁾	Dec. 2011	—		—%	—		—		—		12
University of Wisconsin Health MOB - Monona, WI ⁽³⁾	Mar. 2012	—		—%	42		47		134		140
Total		$	—		$	42	$	88	$	174	$	278

_________________


(1)	During the year ended December 31, 2013, the Company fully redeemed the third parties' interest in Odessa Regional MOB - Odessa, TX and Methodist North MOB - Peoria, IL for an aggregate of $0.1 million.


(2)	During the three months ended March 31, 2014, Company fully redeemed the third parties' interest in Reliant Rehabilitation - Dallas, TX for an aggregate of $2.0 million.


(3)	During the three months ended September 30, 2014, the Company fully redeemed the third parties' interest in University of Wisconsin Health MOB - Monona, WI for an aggregate of $2.3 million.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

Note 20 — Segment Reporting

During the three and nine months ended September 30, 2014 and 2013, the Company operated in three reportable business segments for management and internal financial reporting purposes: medical office buildings; triple-net buildings; and seniors housing communities.

These operating segments are the segments of the Company for which separate financial information are available and for which segment results are evaluated in deciding how to allocate resources and in assessing performance. The medical office buildings primarily consists of medical office buildings leased to healthcare-related tenants under long-term leases, which may require such tenants to pay a pro-rata share of property-related expenses. The seniors housing communities segment primarily consists of investments in assisted living, independent living and memory care facilities located in the United States which the Company operates through engaging independent third-party managers. The triple-net buildings segment primarily consists of investments in hospitals,inpatient rehabilitation facilities and seniors housing communities under long-term leases, under which tenants are responsible to directly pay property-related expenses. The Company evaluates performance of the combined properties in each segment based on net operating income. Net operating income is defined as total revenues less property operating and maintenance expenses. There are no intersegment sales or transfers. The Company uses net operating income to evaluate the operating performance of real estate investments and to make decisions concerning the operation of the properties. The Company believes that net operating income is useful to investors in understanding the value of income-producing real estate. Net income is the GAAP measure that is most directly comparable to net operating income; however, net operating income should not be considered as an alternative to net income as the primary indicator of operating performance as it excludes certain items such as operating fees to affiliates, acquisition and transaction related expenses, general and administrative expenses, depreciation and amortization expense and interest expense. Additionally, net operating income as defined by the Company may not be comparable to net operating income as defined by other REITs or companies.

For federal income tax purposes, we have elected to be taxed as a REIT beginning with our taxable year ended December 31, 2011. REIT status imposes limitations related to seniors housing communities. Generally, to qualify as a REIT, we cannot directly operate seniors housing communities. However, such facilities may generally be operated by a taxable REIT subsidiary ("TRS") pursuant to a lease with the Company. Therefore, the Company has formed multiple TRS subsidiaries under the OP to operate the seniors housing communities pursuant to contracts with unaffiliated management companies. The Company's TRS entities incurred $0.4 million in federal and state income taxes for the three months ended September 30, 2014 and 2013. The Company's TRS entities incurred $1.0 million and $0.4 million in federal and state income taxes for the nine months ended September 30, 2014 and 2013, respectively. Federal and state income taxes are included in general and administrative expenses on the accompanying consolidated statements of operations and comprehensive loss.

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

The following tables reconcile the segment activity to consolidated net income for the three and nine months ended September 30, 2014 and 2013. The segment information for the three and nine months ended September 30, 2013 have been restated to conform to the presentation applicable to the three and nine months ended September 30, 2014.



	Three Months Ended September 30, 2014									Nine months ended September 30, 2014
(In thousands)	Medical Office Buildings		Triple-Net Buildings		Seniors Housing Communities		Consolidated			Medical Office Buildings		Triple-Net Buildings		Seniors Housing Communities		Consolidated
Revenues:
Rental income	$	20,844	$	10,303	$	32,164	$	63,311		$	61,564	$	23,675	$	81,173	$	166,412
Operating expense reimbursements	4,293		264		—		4,557			12,512		496		—		13,008
Resident services and fee income	—		—		5,741		5,741			—		—		14,947		14,947
Total revenues	25,137		10,567		37,905		73,609			74,076		24,171		96,120		194,367

Property operating and maintenance	5,093		222		26,000		31,315			14,781		609		65,642		81,032
Net operating income	$	20,044	$	10,345	$	11,905	42,294			$	59,295	$	23,562	$	30,478	113,335
Operating fees to affiliate							2,711									5,063
Acquisition and transaction related							10,266									36,144
Vesting of Class B units for asset management services							—									12,917
Fair value of listing note							(1,750		)							56,400
General and administrative							3,175									7,874
Depreciation and amortization							32,606									93,262
Interest expense							7,942									20,593
Income from preferred equity investment and investment securities and interest income							(320		)							(1,115		)
Loss on sale of investment securities							464									129
Net loss attributable to non-controlling interests							(679		)							(1,487		)
Net loss attributable to stockholders							$	(12,121	)							$	(116,445	)



	Three Months Ended September 30, 2013									Nine months ended September 30, 2013
(In thousands)	Medical Office Buildings		Triple-Net Buildings		Seniors Housing Communities		Consolidated			Medical Office Buildings		Triple-Net Buildings		Seniors Housing Communities		Consolidated
Revenues:
Rental income	$	13,026	$	3,047	$	13,212	$	29,285		$	34,053	$	8,853	$	23,251	$	66,157
Operating expense reimbursements	2,709		150		—		2,859			7,232		290		—		7,522
Resident services and fee income	—		—		2,003		2,003			—		—		3,083		3,083
Total revenues	15,735		3,197		15,215		34,147			41,285		9,143		26,334		76,762

Property operating and maintenance	3,312		160		10,468		13,940			8,577		315		17,684		26,576
Net operating income	$	12,423	$	3,037	$	4,747	20,207			$	32,708	$	8,828	$	8,650	50,186
Operating fees to affiliate							—									—
Acquisition and transaction related							3,107									7,858
General and administrative							1,429									2,928
Equity-based compensation							—									—
Depreciation and amortization							17,140									41,548
Interest expense							4,350									10,754
Income from preferred equity investment and investment securities and interest income							(354		)							(609		)
Net income attributable to non-controlling interests							10									46
Net loss attributable to stockholders							$	(5,475	)							$	(12,339	)

AMERICAN REALTY CAPITAL HEALTHCARE TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2014

(Unaudited)

The following table reconciles the segment activity to consolidated total assets as of September 30, 2014 and December 31, 2013:



	September 30,		December 31,
(In thousands)	2014		2013
Assets
Investments in real estate:
Medical office buildings	$	974,669	$	948,122
Triple-net buildings	404,240		205,367
Seniors Housing Communities	676,199		423,114
Total reportable segments, net	2,055,108		1,576,603
Cash	33,452		103,447
Restricted cash	3,135		1,381
Investment securities, at fair value	1,587		14,670
Preferred equity investment	8,800		—
Prepaid expenses and other assets	27,725		17,431
Deferred costs, net	18,530		21,041
Total assets	$	2,148,337	$	1,734,573

Note 21 — Subsequent Events

The Company has evaluated subsequent events through the filing of this Quarterly Report on Form 10-Q, and determined that there have not been any events that have occurred that would require adjustments to disclosures in the consolidated financial statements.

Ventas, Inc. - FORM 8-K - EX-99.1 - EXHIBIT 99.1 - December 1, 2014

Attached files

Ventas, Inc. Reports