XML 52 R33.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Summary of Fair Value Information of Financial Instruments

The following table summarizes fair value estimates for our financial instruments (in thousands):

 

 

 

December 31, 2022

 

 

December 31, 2021

 

Asset (Liability)

 

Book
Value

 

 

Fair
Value

 

 

Book
Value

 

 

Fair
Value

 

Interest and rent receivables

 

$

167,035

 

 

$

163,101

 

 

$

56,229

 

 

$

56,564

 

Loans(1)

 

 

1,405,615

 

(2)

 

1,360,113

 

 

 

991,609

 

(2)

 

991,954

 

Debt, net

 

 

(10,268,412

)

 

 

(8,697,042

)

 

 

(11,282,770

)

 

 

(11,526,388

)

 

(1)
Excludes the acquisition loan and mortgage loan made in October 2021 for our Springstone investment and the acquisition loan made in May 2020 related to our investment in the international joint venture, along with the related subsequent investment in the real estate of three hospitals in Colombia, as these assets are accounted for under the fair value option method, as noted below.
(2)
Includes $223.8 million and $70.1 million of mortgage loans, a $315.9 million and $335.6 million shareholder loan included in investments in unconsolidated real estate joint ventures, $640.4 million and $521.4 million of loans that are part of our investments in unconsolidated operating entities, and $225.5 million and $64.5 million of other loans at December 31, 2022 and 2021, respectively.
Equity Interest in Related Party and Related Loans Measured at Fair Value on Recurring Basis

At December 31, 2022 and 2021, the amounts recorded under the fair value option method were as follows (in thousands):

 

 

 

As of December 31, 2022

 

 

As of December 31, 2021

 

 

 

Asset (Liability)

 

Fair Value

 

 

Original
Cost

 

 

Fair Value

 

 

Original
Cost

 

 

Asset Type Classification

Mortgage loans

 

$

140,260

 

 

$

140,260

 

 

$

143,068

 

 

$

143,068

 

 

Mortgage loans

Equity investment and other loans

 

 

434,609

 

 

 

441,943

 

 

 

409,638

 

 

 

409,638

 

 

Investments in unconsolidated
operating entities/Other loans

Schedule of Effects of Movement in DLOM by Sensitivity Analysis by Using Basis Point Variations

The DLOM on our Springstone investment was 40% at December 31, 2022. In arriving at the DLOM, we started with a DLOM range based on the results of studies supporting valuation discounts for other transactions or structures without a public market. To select the appropriate DLOM within the range, we then considered many qualitative factors, including the percent of control, the nature of the underlying investee’s business along with our rights as an investor pursuant to the operating agreement, the size of investment, expected holding period, number of shareholders, access to capital marketplace, etc. To illustrate the effect of movements in the DLOM, we performed a sensitivity analysis below by using basis point variations (dollars in thousands):

 

Basis Point Change in Marketability Discount

 

Estimated Increase
(Decrease) in Fair Value

 

+ 100 basis points

 

$

(43

)

- 100 basis points

 

 

43