XML 62 R47.htm IDEA: XBRL DOCUMENT v3.5.0.2
Net Investment in Direct Financing Leases (Details)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended
Apr. 01, 2016
Apr. 01, 2015
USD ($)
Mar. 29, 2015
USD ($)
property
Oct. 31, 2016
USD ($)
Asset
facility
Jun. 30, 2016
Dec. 31, 2015
USD ($)
property
Mar. 31, 2015
USD ($)
Mar. 31, 2017
facility
Sep. 30, 2016
USD ($)
property
Mar. 31, 2016
USD ($)
facility
Dec. 31, 2015
USD ($)
property
Sep. 30, 2015
USD ($)
Mar. 31, 2015
USD ($)
property
Dec. 31, 2016
facility
Mar. 31, 2017
USD ($)
facility
Sep. 30, 2016
USD ($)
facility
property
Sep. 30, 2015
USD ($)
property
Oct. 31, 2016
property
Dec. 31, 2015
USD ($)
facility
property
Dec. 31, 2011
USD ($)
property
Feb. 28, 2015
USD ($)
Sep. 30, 2013
item
Net Investment in Direct Financing Leases                                            
Minimum lease payments receivable           $ 26,283,392,000     $ 25,799,416,000   $ 26,283,392,000         $ 25,799,416,000     $ 26,283,392,000      
Estimated residual values           3,900,679,000     3,934,795,000   3,900,679,000         3,934,795,000     3,900,679,000      
Less unearned income           (23,462,022,000)     (23,056,770,000)   (23,462,022,000)         (23,056,770,000)     (23,462,022,000)      
Net investment in direct financing leases before allowance           6,722,049,000     6,677,441,000   6,722,049,000         6,677,441,000     6,722,049,000      
Allowance for DFL losses           (817,040,000)     (817,040,000)   (817,040,000)         (817,040,000)     (817,040,000)      
Net investment in direct financing leases           $ 5,905,009,000     $ 5,860,401,000   $ 5,905,009,000         $ 5,860,401,000     $ 5,905,009,000      
Properties subject to direct financing leases | property           348     340   348         340     348      
DFL income                 $ 130,663,000     $ 155,717,000       $ 390,731,000 $ 478,976,000          
Number of facility sales closed | property                               11   33 22      
Properties of Agreement Amount                             $ 62,000,000 $ 62,000,000     $ 219,000,000      
Sales price                             $ 62,000,000 $ 62,000,000     219,000,000      
Federal built-in gain tax from assets sold, state term                               10 years            
Percentage of DFL Portfolio                 100.00%             100.00%            
Forecast                                            
Net Investment in Direct Financing Leases                                            
Number of facility sales closed | facility               10           7 17              
Maximum                                            
Net Investment in Direct Financing Leases                                            
Federal and state built-in gain tax from assets sold                                       $ 2,000,000,000    
Brookdale                                            
Net Investment in Direct Financing Leases                                            
Number of properties disposed | Asset       64                                    
Total consideration for disposition of real estate       $ 1,125,000,000                                    
HCRMC                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases           $ 5,200,000,000 $ 6,100,000,000       $ 5,200,000,000 6,000,000,000 $ 6,100,000,000       6,000,000,000   5,200,000,000   $ 6,600,000,000  
Number of Facilities Acquired | property                                       334    
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   $ 473,000,000 $ 541,000,000                                      
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            
Expected Annual Rent                               19,000,000            
Impairment charges related to investments in DFLs             $ 478,000,000       817,000,000                      
Federal and state built-in gain tax from assets sold, term                                       10 years    
Intention to hold the assets, term                                       10 years    
Federal built-in gain tax from assets sold, federal term           5 years                                
State built-in gain from assets sold                               47,000,000            
Direct Financing Lease Tranche A [Member] | HCRMC                                            
Net Investment in Direct Financing Leases                                            
Deferred lease obligation                 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                                            
Net Investment in Direct Financing Leases                                            
Deferred lease obligation                 250,000,000             $ 250,000,000            
Direct Financing Lease Rental Factor, first period (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%            
Direct Financing Leases                                            
Net Investment in Direct Financing Leases                                            
DFL income                 4,000,000     3,000,000       $ 11,000,000 12,000,000          
Cash payments received                 5,000,000             15,000,000 $ 16,000,000          
Performing Loans                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases                 391,217,000             391,217,000            
Watch List Loans                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases                 5,469,184,000             5,469,184,000            
SH NNN                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases                 $ 629,330,000             $ 629,330,000            
Percentage of DFL Portfolio                 11.00%             11.00%            
Number of properties disposed                               2 9          
Total consideration for disposition of real estate                               $ 130,000,000 $ 60,000,000          
SH NNN | Subsequent event                                            
Net Investment in Direct Financing Leases                                            
Number of properties disposed | facility       7                                    
Total consideration for disposition of real estate       $ 88,000,000                                    
SH NNN | Direct Financing Leases                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases           $ 366,000,000     $ 362,000,000   366,000,000         362,000,000     $ 366,000,000      
Properties subject to direct financing leases | item                                           14
SH NNN | Performing Loans                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases                 267,326,000             267,326,000            
SH NNN | Watch List Loans                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases                 362,004,000             362,004,000            
Other                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases                 $ 123,891,000             $ 123,891,000            
Percentage of DFL Portfolio                 2.00%             2.00%            
Other | Performing Loans                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases                 $ 123,891,000             $ 123,891,000            
QCP                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases                 $ 5,107,180,000             $ 5,107,180,000            
Percentage of DFL Portfolio                 87.00%             87.00%            
QCP | Watch List Loans                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases                 $ 5,107,180,000             $ 5,107,180,000            
Post-acute/skilled nursing                                            
Net Investment in Direct Financing Leases                                            
Number of Facilities     9             2                 7      
Acquisition of facility     $ 275,000,000             $ 92,000,000                 $ 183,000,000      
Number of properties disposed | facility                               5            
HCRMC                                            
Net Investment in Direct Financing Leases                                            
Net investment in direct financing leases           5,200,000,000     5,100,000,000   5,200,000,000         $ 5,100,000,000     5,200,000,000      
Carrying value, equity method investments           $ 0         $ 0               $ 0      
DFL accretion                       23,000,000       0 66,000,000          
DFL income                 116,000,000     141,000,000       346,000,000 433,000,000          
Cash payments received                 $ 116,000,000     $ 118,000,000       $ 346,000,000 $ 367,000,000          
Federal built-in gain tax from assets sold, federal term         10 years