XML 84 R67.htm IDEA: XBRL DOCUMENT v3.3.1.900
Net Investment in Direct Financing Leases (Details)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended 13 Months Ended
Jun. 30, 2015
property
Apr. 01, 2015
Mar. 29, 2015
USD ($)
property
Feb. 08, 2016
property
Dec. 31, 2015
USD ($)
item
Sep. 30, 2015
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
item
Dec. 31, 2015
USD ($)
item
Sep. 30, 2015
USD ($)
Mar. 31, 2015
USD ($)
property
Jun. 30, 2016
property
Dec. 31, 2015
USD ($)
item
Dec. 31, 2015
USD ($)
property
item
Dec. 31, 2014
USD ($)
property
item
Dec. 31, 2013
USD ($)
Dec. 31, 2011
property
Feb. 08, 2016
property
Feb. 28, 2015
USD ($)
Sep. 30, 2013
item
Net Investment in Direct Financing Leases                                        
Minimum lease payments receivable         $ 26,283,392,000     $ 24,182,525,000 $ 26,283,392,000       $ 26,283,392,000 $ 26,283,392,000 $ 24,182,525,000          
Allowance for DFL losses         (817,040,000)       (817,040,000)       (817,040,000) (817,040,000)            
Estimated residual values         3,900,679,000     4,126,426,000 3,900,679,000       3,900,679,000 3,900,679,000 4,126,426,000          
Less unearned income         (23,462,022,000)     (21,028,617,000) (23,462,022,000)       (23,462,022,000) (23,462,022,000) (21,028,617,000)          
Net investment in direct financing leases         $ 5,905,009,000     $ 7,280,334,000 $ 5,905,009,000       $ 5,905,009,000 $ 5,905,009,000 $ 7,280,334,000          
Properties subject to direct financing leases | item         348     363 348       348 348 363          
Total DFL income                           $ 633,835,000 $ 663,070,000 $ 636,881,000        
Total equity income                           $ 57,313,000 49,570,000 64,433,000        
Number of facility sales closed | property       11                   22       33    
Sales price                           $ 219,000,000            
Impairment charges reducing equity investment                           $ 45,895,000 35,913,000          
Percentage of DFL Portfolio         100.00%       100.00%       100.00% 100.00%            
Capital leases future minimum payments receivable                                        
2016         $ 552,985,000       $ 552,985,000       $ 552,985,000 $ 552,985,000            
2017         545,307,000       545,307,000       545,307,000 545,307,000            
2018         559,979,000       559,979,000       559,979,000 559,979,000            
2019         576,206,000       576,206,000       576,206,000 576,206,000            
2020         586,229,000       586,229,000       586,229,000 586,229,000            
Thereafter         23,462,686,000       23,462,686,000       23,462,686,000 23,462,686,000            
Total         26,283,392,000       26,283,392,000       26,283,392,000 26,283,392,000            
HCRMC in Master Lease                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases             $ 6,100,000,000       $ 6,100,000,000               $ 6,600,000,000  
Number of non-strategic assets involved in sales transaction | property                     50                  
Annual rent reduction on sold properties, as a percent of the sales proceeds                     7.75%                  
Reduction in initial net annual rent due to lease amendment     $ 68,000,000                                  
Annual rent under Master Agreement                     $ 541,000,000   473,000,000              
Minimum rent escalation during the initial term (as a percent)   3.00%                                    
Increase in Rent, first two years (as a percent)     3.50%                                  
Increase in Rent, afterwards (as a percent)     3.00%                                  
Period of extension of initial term of lease   5 years                                    
Average lease term   16 years                                    
Deferred lease obligation         525,000,000       525,000,000       525,000,000 525,000,000            
Expected Annual Rent                           19,000,000            
Direct Financing Lease Tranche A [Member] | HCRMC in Master Lease                                        
Net Investment in Direct Financing Leases                                        
Deferred lease obligation         275,000,000       275,000,000       275,000,000 $ 275,000,000            
Direct Financing Lease Rental Factor, first period (as a percent)                           6.90%            
Expected Annual Rent                           $ 19,000,000            
Direct Financing Lease Tranche B [Member] | HCRMC in Master Lease                                        
Net Investment in Direct Financing Leases                                        
Deferred lease obligation         250,000,000       250,000,000       250,000,000 $ 250,000,000            
Direct Financing Lease Rental Factor, first period (as a percent)                           3.00%            
Direct Financing Lease Rental Factor, annual increase (as a percent)                           3.00%            
Direct Financing Lease Rental Factor, second period (as a percent)                           4.00%            
Direct Financing Lease Rental Factor, third period (as a percent)                           5.00%            
Direct Financing Lease Rental Factor, fourth period (as a percent)                           6.00%            
DFL                                        
Net Investment in Direct Financing Leases                                        
Cash income                           $ 20,000,000 24,000,000 24,000,000        
Total DFL income                           15,000,000 $ 19,000,000 24,000,000        
DFL | HCRMC in Master Lease                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         5,200,000,000 $ 6,000,000,000     5,200,000,000 $ 6,000,000,000     5,200,000,000 5,200,000,000            
Impairment charges related to investments in DFLs             $ 478,000,000   817,000,000                      
Performing Loans                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         385,152,000       385,152,000       385,152,000 385,152,000            
Watch List DFLs                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         5,519,857,000       5,519,857,000       5,519,857,000 5,519,857,000            
Senior housing                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         1,788,764,000       $ 1,788,764,000       $ 1,788,764,000 $ 1,788,764,000            
Number of Facilities Acquired | property                             23          
Impairment charges reducing equity investment         $ 19,000,000 $ 27,000,000   $ 36,000,000                        
Percentage of DFL Portfolio         30.00%       30.00%       30.00% 30.00%            
Senior housing | DFL                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         $ 366,000,000     $ 370,000,000 $ 366,000,000       $ 366,000,000 $ 366,000,000 $ 370,000,000          
Properties subject to direct financing leases | item                                       14
Senior housing | Performing Loans                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         261,261,000       261,261,000       261,261,000 261,261,000            
Senior housing | Watch List DFLs                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         1,527,503,000       1,527,503,000       1,527,503,000 1,527,503,000            
Post-acute/skilled                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         $ 3,992,354,000       $ 3,992,354,000       $ 3,992,354,000 3,992,354,000            
Proceeds from Collection of Lease Receivables                           $ 13,000,000            
Percentage of DFL Portfolio         68.00%       68.00%       68.00% 68.00%            
Post-acute/skilled | Watch List DFLs                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         $ 3,992,354,000       $ 3,992,354,000       $ 3,992,354,000 $ 3,992,354,000            
Hospital                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         $ 123,891,000       $ 123,891,000       $ 123,891,000 $ 123,891,000            
Percentage of DFL Portfolio         2.00%       2.00%       2.00% 2.00%            
Hospital | Performing Loans                                        
Net Investment in Direct Financing Leases                                        
Net investment in direct financing leases         $ 123,891,000       $ 123,891,000       $ 123,891,000 $ 123,891,000            
HCRMC                                        
Net Investment in Direct Financing Leases                                        
Number of Facilities Acquired | property                                 334      
RIDEA III | Senior housing | Brookdale Senior Living                                        
Net Investment in Direct Financing Leases                                        
Number of Facilities Acquired | property 35                                      
Nine Specified Properties to be Acquired [Member] | Post-acute/skilled                                        
Net Investment in Direct Financing Leases                                        
Number of Facilities | property     9                                  
Aggregate purchase price for facilities     $ 275,000,000                                  
Specified Properties Acquired [Member]                                        
Net Investment in Direct Financing Leases                                        
Number of Facilities Acquired | property                           7            
Specified Properties Acquired [Member] | Post-acute/skilled                                        
Net Investment in Direct Financing Leases                                        
Number of Facilities | property                       2                
Aggregate purchase price for facilities         184,000,000       184,000,000       184,000,000 $ 184,000,000            
HCRMC                                        
Net Investment in Direct Financing Leases                                        
Carrying value, equity method investments         0       $ 0       $ 0 0            
Cash income                           482,770,000 519,280,000 502,354,000        
DFL accretion                           90,065,000 79,349,000 82,688,000        
Total DFL income                           572,835,000 598,629,000 585,042,000        
DFL accretion income recharacterized to equity income                           58,047,000 62,445,000 62,061,000        
Equity income                           (7,324,000) (9,270,000) (6,460,000)        
Total equity income                           50,723,000 53,175,000 $ 55,601,000        
Impairment charges reducing equity investment         $ 19,000,000         $ 27,000,000       $ 19,000,000 $ 36,000,000