XML 39 R25.htm IDEA: XBRL DOCUMENT v3.20.4
Real Estate Investments, Net (Tables)
12 Months Ended
Dec. 31, 2020
Real Estate [Abstract]  
Summary of Investment in Owned Properties
The following table summarizes the Company’s investment in owned properties at December 31, 2020 and December 31, 2019 (dollars in thousands):
 
December 31, 2020December 31, 2019
Land$205,356 $204,154 
Buildings and improvements1,477,849 1,400,927 
Integral equipment, furniture and fixtures97,836 93,005 
Identified intangible assets2,352 1,650 
Real estate investments1,783,393 1,699,736 
Accumulated depreciation and amortization(335,294)(285,536)
Real estate investments, net$1,448,099 $1,414,200 
Schedule of Total Future Contractual Minimum Rental Income
As of December 31, 2020, the Company’s total future contractual minimum rental income for all of its tenants, excluding operating expense reimbursements, were (dollars in thousands):
YearAmount
2021$174,400 
2022174,497 
2023174,193 
2024174,294 
2025174,396 
Thereafter1,026,675 
$1,898,455 
Schedule of Tenant Purchase Options
Certain of the Company’s operators hold purchase options allowing them to acquire properties they currently lease from the Company. A summary of these purchase options is presented below (dollars in thousands):
Asset TypePropertiesLease Expiration1st Option Open DateOption Type
Current Cash Rent(1)
ALF7October 20341/1/2021A$3,207 
SNF11January 20311/1/2022C$4,800 
SNF1March 20304/1/2022
B / C(2)
$766 
SNF / Campus2October 20321/1/2023B$959 
SNF4November 203412/1/2024B$3,789 
ALF2October 20341/1/2026A$1,559 
Option Type:
A - Fixed base price plus a specified share on any appreciation.
B - Fixed base price.
C - Fixed capitalization rate on lease revenue.
Notes:
(1) Based on annualized cash revenue for contracts in place at December 31, 2020.
(2) Purchase option reflects two option types.
Schedule of Rental Income
The following table summarizes components of the Company’s rental income (dollars in thousands):
For the Year Ended December 31,
20202019
Rental Income
Contractual rent due(1)
$171,309 $166,056 
Straight-line rent77 1,385 
Adjustment for collectibility(2)
— (11,774)
Recovery of previously reversed rent(3)
1,047 — 
Lease termination revenue(4)
1,179 — 
Total$173,612 $155,667 

(1)Includes initial cash rent and tenant operating expense reimbursements, as adjusted for applicable rental escalators and rent increases due to capital expenditures funded by the Company. For tenants on a cash basis, this represents the lesser of the amount that would be recognized on a straight-line basis or cash that has been received.
(2)During the year ended December 31, 2019, and in accordance with ASC 842, the Company evaluated the collectibility of lease payments through maturity and determined that it was not probable that the Company would collect substantially all of the contractual obligations from five operators through maturity. As such, the Company reversed $7.8 million of contractual rent, $3.5 million of straight-line rent and $0.5 million of property tax reimbursements during the year ended December 31, 2019. If lease payments are subsequently deemed probable of collection, the Company increases rental income for such recoveries.
(3)During the year ended December 31, 2020, the Company recovered $1.0 million in rental income that was previously written off related to one operator.
(4)During the year ended December 31, 2020, in connection with the agreement to terminate its lease agreements with affiliates of Metron Integrated Health Systems (“Metron”) and to sell the facilities to a third-party, the Company received $1.2 million from Metron affiliates.
Schedule of Real Estate Acquisitions
The following table summarizes the Company’s acquisitions for the year ended December 31, 2020 (dollar amounts in thousands):
Type of Property
Purchase Price(1)
Initial Annual Cash Rent(2)
Number of Properties
Number of Beds/Units(3)
Skilled nursing$75,545 $6,453 715 
Multi-service campuses6,876 555 184 
Assisted living7,396 590 62 
Total$89,817 $7,598 961 
The following table summarizes the Company’s acquisitions for the year ended December 31, 2019 (dollar amounts in thousands):
Type of Property
Purchase Price(1)
Initial Annual Cash Rent(2)
Number of Properties
Number of Beds/Units(3)
Skilled nursing$254,760 $22,909 17 2,099 
Multi-service campuses59,344 5,203 762 
Assisted living12,596 1,031 96 
Total$326,700 $29,143 22 2,957 
The following table summarizes the Company’s acquisitions for the year ended December 31, 2018 (dollar amounts in thousands):
Type of Property
Purchase Price(1)
Initial Annual Cash Rent(2)
Number of Properties
Number of Beds/Units(3)
Skilled nursing$85,814 $7,715 10 926 
Multi-service campuses27,520 (4)2,240 177 
Assisted living— — — — 
Total$113,334 $9,955 12 1,103 
(1)    Purchase price includes capitalized acquisition costs.
(2)    Initial annual cash rent excludes ground lease income.
(3)    The number of beds/units includes operating beds at acquisition date.
(4)    The Company committed to fund approximately $1.4 million in revenue-producing capital expenditures over 24 months based on the in-place yield, which was included in the purchase price.