XML 71 R50.htm IDEA: XBRL DOCUMENT v3.6.0.2
Real Property Acquisitions and Development (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Unsecured debt $ (8,161,619) $ (8,548,055)  
Seniors Housing Operating [Member]      
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Land and land improvements 164,653 [1] 218,581 $ 57,534
Buildings and improvements 1,518,472 [1] 2,367,486 297,314
Acquired lease intangibles 115,643 [1] 187,512 12,983
Construction in progress 0 [1] 0 27,957
Restricted cash 216 [1] 11,798 804
Receivables and other assets 2,462 [1] 29,501 9,327
Total assets acquired [2] 1,801,446 [1] 2,814,878 405,919
Secured debt (63,732) [1] (871,471) (19,834)
Unsecured debt 0 [1] (24,621) 0
Accrued expenses and other liabilities (23,681) [1] (81,778) (17,802)
Total liabilities assumed (87,413) [1] (977,870) (37,636)
Noncontrolling interests (6,007) [1] (183,854) (482)
Non-cash acquisition related activity [3] (47,065) [1] 0 0
Cash disbursed for acquisitions 1,660,961 [1] 1,653,154 367,801
Construction in progress additions 157,845 [1] 44,173 12,291
Less: Capitalized interest (5,793) [1] (1,740) (714)
Foreign currency translation (8,500) [1] (2,499) (2,012)
Cash disbursed for construction in progress 143,552 [1] 39,934 9,565
Capital improvements to existing properties 138,673 [1] 104,308 86,803
Total cash invested in real property, net of cash acquired 1,943,186 [1] 1,797,396 464,169
Cash acquired from acquisition 135 30,930 9,060
Seniors Housing Operating [Member] | Preliminary [Member]      
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Total cash invested in real property, net of cash acquired 1,672,961    
Triple Net [Member]      
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Land and land improvements 104,754 [4] 95,835 141,387
Buildings and improvements 418,633 [4] 1,061,431 1,365,638
Acquired lease intangibles 2,876 [4] 4,408 19,196
Restricted cash 0 [4] 6 0
Receivables and other assets 551 [4] 194 4,895
Total assets acquired [5] 526,814 [4] 1,161,874 1,531,116
Secured debt 0 [4] (47,741) (130,638)
Unsecured debt 0 [4] 0 (48,567)
Accrued expenses and other liabilities (3,384) [4] (2,905) (9,067)
Total liabilities assumed (3,384) [4] (50,646) (188,272)
Noncontrolling interests (26,771) [4] (13,465) 0
Non-cash acquisition related activity [6] (51,733) [4] (38,355) (3,453)
Cash disbursed for acquisitions 444,926 [4] 1,059,408 1,339,391
Construction in progress additions 181,084 [4] 143,140 135,349
Less: Capitalized interest (8,729) [4] (5,699) (4,582)
Foreign currency translation (3,665) [4] (167) 421
Non-cash related activity 0 [4] 0 14,459
Cash disbursed for construction in progress 168,690 [4] 137,274 116,729
Capital improvements to existing properties 32,603 [4] 45,293 18,901
Total cash invested in real property, net of cash acquired 646,219 [4] 1,241,975 1,475,021
Cash acquired from acquisition 682 16,572 1,382
Non Cash Acquisition Financed As Real Estate Loan Receivable 45,044 23,288  
Non cash acquisition financed as equity investments 6,630 6,743  
Triple Net [Member] | Senior Notes [Member]      
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Unsecured debt 0 0 (48,567)
Triple Net [Member] | Preliminary [Member]      
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Total cash invested in real property, net of cash acquired 67,847    
Outpatient Medical [Member]      
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Land and land improvements 5,738 [7] 223,708 63,129
Buildings and improvements 46,056 [7] 614,770 567,847
Acquired lease intangibles 4,592 [7] 45,226 46,661
Receivables and other assets 0 [7] 939 0
Total assets acquired [8] 56,386 [7] 884,643 677,637
Secured debt 0 [7] (120,977) (66,113)
Accrued expenses and other liabilities (1,670) [7] (7,777) (22,293)
Total liabilities assumed (1,670) [7] (128,754) (88,406)
Noncontrolling interests 0 [7] (76,535) (39,987)
Non-cash acquisition related activity (15,013) [7],[9] (27,025) [10] (45,836) [9]
Cash disbursed for acquisitions 39,703 [7] 652,329 503,408
Construction in progress additions 113,933 [7] 70,560 99,878
Less: Capitalized interest (3,723) [7] (1,286) (1,854)
Accruals [11] (19,321) [7] (1,921) (26,437)
Cash disbursed for construction in progress 90,889 [7] 67,353 71,587
Capital improvements to existing properties 47,870 [7] 38,151 27,076
Total cash invested in real property, net of cash acquired 178,462 [7] 757,833 602,071
Cash acquired from acquisition 0 $ 5,522 $ 0
Outpatient Medical [Member] | Preliminary [Member]      
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Total cash invested in real property, net of cash acquired $ 18,784    
[1]
Includes an aggregate purchase price of $1,672,961,000 relating to acquisitions for which the allocation of the purchase price consideration is preliminary and subject to change.
[2]
Excludes $135,000, $30,930,000 and $9,060,000 of cash acquired during the years ended December 31, 2016, 2015 and 2014, respectively.
[3]
Primarily relates to the acquisition of assets previously financed as an equity investment.
[4]
Includes acquisitions with an aggregate purchase price of $67,847,000 for which the allocation of the purchase price consideration is preliminary and subject to change.
[5]
Excludes $682,000, $16,572,000 and $1,382,000 of cash acquired during the year ended December 31, 2016, 2015 and 2014, respectively.
[6]
For the year ended December 31, 2016, primarily relates to $45,044,000 for the acquisition of assets previously financed as real estate loans receivable and $6,630,000 previously financed as an equity investment. For the year ended December 31, 2015, primarily relates to $23,288,000 for the aquisition of assets previously financed as real estate loans receivable and $6,743,000 previously financed as equity investments.
[7]
Includes acquisitions with an aggregate purchase price of $18,784,000 for which the allocation of the purchase price consideration is preliminary and subject to change.
[8]
Excludes $0, $5,522,000 and $0 of cash acquired during the years ended December 31, 2016, 2015 and 2014, respectively.
[9]
The non-cash activity relates to the acquisition of assets previously financed as real estate loans. Please refer to Note 6 for additional information.
[10]
The non-cash activity relates to the acquisition of a controlling interest in a portfolio of properties that was historically reported as an unconsolidated property investment.
[11]
Represents non-cash consideration accruals for amounts to be paid in future periods relating to properties that converted in the periods noted above.