XML 47 R27.htm IDEA: XBRL DOCUMENT v3.22.0.1
Real Estate and Other Activities (Tables)
12 Months Ended
Dec. 31, 2021
Real Estate [Abstract]  
Net Assets Acquired

For the years ended December 31, 2021, 2020, and 2019, we acquired or invested in the following net assets (in thousands):

 

 

 

2021

 

 

2020

 

 

2019

 

Land and land improvements

 

$

642,312

 

 

$

365,281

 

 

$

400,539

 

Buildings

 

 

2,381,654

 

 

 

2,547,313

 

 

 

1,951,066

 

Intangible lease assets — subject to amortization

   (weighted-average useful life of 34.5 years in 2021,

   27.5 years in 2020, and 19.1 years in 2019)

 

 

262,385

 

 

 

642,699

 

 

 

227,468

 

Investment in financing leases

 

 

 

 

 

114,797

 

 

 

1,386,797

 

Equity investments

 

 

123,427

 

 

 

233,593

 

 

 

415,836

 

Mortgage loans

 

 

1,113,300

 

 

 

176,840

 

 

 

51,267

 

Other loans and assets

 

 

909,669

 

 

 

309,523

 

 

 

135,258

 

Liabilities assumed

 

 

(82,508

)

 

 

(140,866

)

 

 

(2,637

)

 

 

$

5,350,239

 

 

$

4,249,180

 

 

$

4,565,594

 

Loans repaid(1)

 

 

(1,103,410

)

 

 

(834,743

)

 

 

 

Total net assets acquired

 

$

4,246,829

 

 

$

3,414,437

 

 

$

4,565,594

 

 

 

(1)

The 2021 column includes an £800 million mortgage loan advanced to the Priory Group (“Priory”) in the first quarter of 2021 and converted to fee simple ownership in a portfolio of 35 properties in the second quarter of 2021 as described below. The 2020 column includes approximately $740 million of loans advanced to Steward in 2017 and exchanged for the fee simple real estate of two hospitals as described below, as well as approximately $100 million of loans advanced to Ernest Health, Inc. (“Ernest”) in 2012 and exchanged for the fee simple real estate of four hospitals as described below.

Summary of Status on Current Development Projects

See table below for a status summary of our current development projects (in thousands):

Property

 

Commitment

 

 

Costs

Incurred as of

December 31, 2021

 

 

Estimated Rent

Commencement

Date

Ernest (Bakersfield, California)

 

$

47,929

 

 

$

42,132

 

 

1Q 2022

Ernest (Stockton, California)

 

 

47,700

 

 

 

31,197

 

 

2Q 2022

Steward (Texarkana, Texas)

 

 

169,408

 

 

 

28,110

 

 

2Q 2024

 

 

$

265,037

 

 

$

101,439

 

 

 

Summary of Joint Venture Designated as Held for Sale

 

 

 

As of December 31, 2021

 

Real estate held for sale

 

$

1,096,505

 

Straight-line rent receivables

 

 

120,268

 

Other assets, net

 

 

4,234

 

Total

 

$

1,221,007

 

Amortization Expense from Existing Lease Intangible Assets

We recorded amortization expense related to intangible lease assets of $56.0 million, $42.4 million, and $21.5 million in 2021, 2020, and 2019, respectively, and expect to recognize amortization expense from existing lease intangible assets as follows (amounts in thousands):

 

For the Year Ended December 31:

 

 

 

 

2022

 

$

57,433

 

2023

 

 

57,368

 

2024

 

 

57,334

 

2025

 

 

57,186

 

2026

 

 

56,917

 

Summary of Total Future Minimum Lease Payments to be Received

The following table summarizes total future minimum lease payments to be received, excluding operating expense reimbursements, from tenants under noncancelable leases as of December 31, 2021 (amounts in thousands):

 

 

 

Total Under

Operating Leases

 

 

Total Under

Financing Leases

 

 

Total

 

2022

 

$

1,078,148

 

 

$

168,190

 

 

$

1,246,338

 

2023

 

 

1,099,027

 

 

 

171,553

 

 

 

1,270,580

 

2024

 

 

1,117,353

 

 

 

174,984

 

 

 

1,292,337

 

2025

 

 

1,135,695

 

 

 

178,484

 

 

 

1,314,179

 

2026

 

 

1,154,286

 

 

 

182,054

 

 

 

1,336,340

 

Thereafter

 

 

29,555,221

 

 

 

4,513,925

 

 

 

34,069,146

 

 

 

$

35,139,730

 

 

$

5,389,190

 

 

$

40,528,920

 

Components of Total Investment in Financing Leases The components of our total investment in financing leases consisted of the following (in thousands):

 

 

 

As of December 31, 2021

 

 

As of December 31, 2020

 

Minimum lease payments receivable

 

$

1,183,855

 

 

$

1,228,966

 

Estimated residual values

 

 

203,818

 

 

 

203,818

 

Less: Unearned income and allowance for credit loss

 

 

(918,584

)

 

 

(969,061

)

Net investment in direct financing leases

 

 

469,089

 

 

 

463,723

 

Other financing leases (net of allowance for credit loss)

 

 

1,584,238

 

 

 

1,547,199

 

Total investment in financing leases

 

$

2,053,327

 

 

$

2,010,922

 

 

Summary of Loans (Net of Allowance for Credit Loss)

The following is a summary of our loans (net of allowance for credit loss) ($ amounts in thousands):

 

 

 

As of December 31, 2021

 

 

As of December 31, 2020

 

 

 

Balance

 

 

Weighted-Average

Interest Rate

 

 

Balance

 

 

Weighted-Average

Interest Rate

 

Mortgage loans

 

$

213,211

 

 

 

8.7

%

 

$

248,080

 

 

 

8.5

%

Acquisition loans

 

 

523,829

 

 

 

7.7

%

 

 

338,273

 

 

 

7.6

%

Other loans

 

 

804,824

 

 

 

6.2

%

 

 

520,095

 

 

 

5.8

%

 

 

$

1,541,864

 

 

 

 

 

 

$

1,106,448