XML 102 R85.htm IDEA: XBRL DOCUMENT v3.3.1.900
Impairments - Equity Method Investments (Details)
£ in Millions
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 31, 2015
USD ($)
Sep. 30, 2015
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Dec. 31, 2015
USD ($)
Sep. 30, 2015
USD ($)
Jun. 30, 2015
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Dec. 31, 2013
Dec. 31, 2015
GBP (£)
Dec. 31, 2015
USD ($)
Sep. 30, 2015
GBP (£)
Sep. 30, 2015
USD ($)
Feb. 28, 2015
USD ($)
Investment Impairments                              
Carrying value of direct financing leases       $ 7,280,334,000         $ 7,280,334,000     $ 5,905,009,000      
Other than temporary impairment charge               $ 45,895,000 35,913,000            
Held-to-maturity debt securities, principal balance       231,442,000         231,442,000     102,958,000      
Four Seasons                              
Investment Impairments                              
Held-to-maturity debt securities, principal balance                     £ 58 85,000,000      
Four Seasons | Discounted cash flow valuation technique | Level 2                              
Investment Impairments                              
Other than temporary impairment charge           $ 70,000,000 $ 42,000,000                
Held-to-maturity debt securities, principal balance                         £ 66 $ 100,000,000  
HCRMC                              
Investment Impairments                              
Other than temporary impairment charge $ 19,000,000         $ 27,000,000   $ 19,000,000 36,000,000            
Carrying value, equity method investments                       0      
Carrying value, equity method investments before impairment       75,000,000         75,000,000         48,000,000  
Fair value of investment       39,000,000         39,000,000         21,000,000  
HCRMC | Discounted cash flow valuation technique                              
Investment Impairments                              
Carrying value, equity method investments       39,500,000         $ 39,500,000            
Fair Value Quantitative Inputs                              
Discount Rate                 13.70%            
HCRMC | Discounted cash flow valuation technique | Minimum                              
Investment Impairments                              
Fair value of investment       35,000,000         $ 35,000,000            
Fair Value Quantitative Inputs                              
Range of revenue growth rate                 (0.20%)            
Range of occupancy growth rates                 (0.30%)            
Range of operating expense growth rates                 0.60%            
Range of earnings multiples                 6.0            
HCRMC | Discounted cash flow valuation technique | Maximum                              
Investment Impairments                              
Fair value of investment       44,000,000         $ 44,000,000            
Fair Value Quantitative Inputs                              
Range of revenue growth rate                 3.50%            
Range of occupancy growth rates                 0.20%            
Range of operating expense growth rates                 2.80%            
Range of earnings multiples                 7.0            
HCRMC | Discounted cash flow valuation technique | Level 3                              
Investment Impairments                              
Impairment of Leasehold     $ 478,000,000                        
Fair Value Quantitative Inputs                              
Discount Rate               15.20%              
HCRMC | Discounted cash flow valuation technique | Level 3 | Minimum                              
Fair Value Quantitative Inputs                              
Range of revenue growth rate               (1.80%)              
Range of occupancy growth rates               (0.80%)              
Range of operating expense growth rates               (1.10%)              
Range of earnings multiples               6.0              
HCRMC | Discounted cash flow valuation technique | Level 3 | Maximum                              
Fair Value Quantitative Inputs                              
Range of revenue growth rate               3.00%              
Range of occupancy growth rates               0.20%              
Range of operating expense growth rates               3.10%              
Range of earnings multiples               7.0              
HCRMC in Master Lease                              
Investment Impairments                              
Carrying value of direct financing leases     6,100,000,000                       $ 6,600,000,000
HCRMC in Master Lease | DFL                              
Investment Impairments                              
Impairment of Leasehold     $ 478,000,000   $ 817,000,000                    
Carrying value of direct financing leases                       5,200,000,000   $ 6,000,000,000  
Senior housing                              
Investment Impairments                              
Carrying value of direct financing leases                       1,788,764,000      
Other than temporary impairment charge $ 19,000,000 $ 27,000,000   36,000,000                      
Senior housing | DFL                              
Investment Impairments                              
Carrying value of direct financing leases       $ 370,000,000         $ 370,000,000     366,000,000      
Senior housing | HCRMC in Master Lease | DFL | Income approach | Minimum                              
Fair Value Quantitative Inputs                              
EBITDAR               $ 75,000,000              
Rent Coverage Ratio               1.05              
Real Estate Capitalized rate                   6.25%          
Senior housing | HCRMC in Master Lease | DFL | Income approach | Maximum                              
Fair Value Quantitative Inputs                              
EBITDAR               $ 85,000,000              
Rent Coverage Ratio               1.15              
Real Estate Capitalized rate               7.25%              
Senior housing | HCRMC in Master Lease | DFL | Market approach | Level 2                              
Fair Value Quantitative Inputs                              
Cash flow coverage ratio                   1.05%          
Post-acute/skilled                              
Investment Impairments                              
Carrying value of direct financing leases                       $ 3,992,354,000      
Post-acute/skilled | HCRMC                              
Investment Impairments                              
Investment ownership percentage                     9.00% 9.00%      
Post-acute/skilled | HCRMC in Master Lease | DFL | Income approach                              
Fair Value Quantitative Inputs                              
EBITDAR               $ 435,000,000              
Post-acute/skilled | HCRMC in Master Lease | DFL | Income approach | Minimum                              
Fair Value Quantitative Inputs                              
EBITDAR               $ 385,000,000              
Rent Coverage Ratio               1.25              
Real Estate Capitalized rate                   7.50%          
Post-acute/skilled | HCRMC in Master Lease | DFL | Income approach | Maximum                              
Fair Value Quantitative Inputs                              
Rent Coverage Ratio               1.35              
Real Estate Capitalized rate               8.50%              
Post-acute/skilled | HCRMC in Master Lease | DFL | Market approach | Level 2                              
Fair Value Quantitative Inputs                              
Cash flow coverage ratio                   1.25%