XML 82 R52.htm IDEA: XBRL DOCUMENT v3.8.0.1
Real Property Acquisitions and Development (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Unsecured debt $ (8,331,722) $ (8,161,619)  
Seniors Housing Operating [Member]      
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Land and land improvements 42,525 164,653 $ 218,581
Buildings and improvements 428,777 1,518,472 2,367,486
Acquired lease intangibles 63,912 115,643 187,512
Receivables and other assets 3,959 2,462 29,501
Total assets acquired [1] 539,173 1,801,230 2,803,080
Secured debt 0 (63,732) (871,471)
Unsecured debt 0 0 (24,621)
Accrued expenses and other liabilities (46,301) (23,681) (81,778)
Total liabilities assumed (46,301) (87,413) (977,870)
Noncontrolling interests (4,701) (6,007) (183,854)
Non-cash acquisition related activity (67,633) [2] (47,065) [3] 0
Cash disbursed for acquisitions 420,538 1,660,745 1,641,356
Construction in progress additions 84,874 157,845 44,173
Less: Capitalized interest (9,106) (5,793) (1,740)
Less: Foreign currency translation (6,830) (8,500) (2,499)
Cash disbursed for construction in progress 68,938 143,552 39,934
Capital improvements to existing properties 185,473 138,673 104,308
Total cash invested in real property, net of cash acquired 674,949 1,942,970 1,785,598
Cash acquired from acquisition 6,273 351 42,728
Non cash acquisition financed as real estate loan receivable 6,349    
Non cash acquisition financed as equity investments 59,665 43,372  
Triple Net [Member]      
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Land and land improvements 33,416 104,754 95,835
Buildings and improvements 248,459 418,633 1,061,431
Acquired lease intangibles 0 2,876 4,408
Receivables and other assets 0 551 194
Total assets acquired [4] 281,875 526,814 1,161,868
Secured debt 0 0 (47,741)
Accrued expenses and other liabilities (21,236) (3,384) (2,905)
Total liabilities assumed (21,236) (3,384) (50,646)
Noncontrolling interests (7,275) (26,771) (13,465)
Non-cash acquisition related activity (54,901) (51,733) (38,355)
Cash disbursed for acquisitions 198,463 444,926 1,059,402
Construction in progress additions 120,797 181,084 143,140
Less: Capitalized interest (4,713) (8,729) (5,699)
Less: Foreign currency translation (610) (3,665) (167)
Cash disbursed for construction in progress 115,474 168,690 137,274
Capital improvements to existing properties 19,989 32,603 45,293
Total cash invested in real property, net of cash acquired 333,926 646,219 1,241,969
Cash acquired from acquisition 318 682 16,578
Non cash acquisition financed as real estate loan receivable [5] 54,901 45,044 23,288
Non cash acquisition financed as equity investments   6,630 6,743
Outpatient Medical [Member]      
Estimated Fair Value of Allocated Purchase Price of Asset and Liabilities      
Land and land improvements 40,565 5,738 223,708
Buildings and improvements 159,643 46,056 614,770
Acquired lease intangibles 24,014 4,592 45,226
Receivables and other assets 10 0 939
Total assets acquired 224,232 56,386 884,643
Secured debt (25,708) 0 (120,977)
Accrued expenses and other liabilities (3,181) (1,670) (7,777)
Total liabilities assumed (28,889) (1,670) (128,754)
Noncontrolling interests (9,080) 0 (76,535)
Non-cash acquisition related activity 0 (15,013) [6] (27,025) [7]
Cash disbursed for acquisitions [8] 186,263 39,703 652,329
Construction in progress additions 37,094 113,933 70,560
Less: Capitalized interest (2,406) (3,723) (1,286)
Accruals [9] 13,615 (19,321) (1,921)
Cash disbursed for construction in progress 48,303 90,889 67,353
Capital improvements to existing properties 44,814 47,870 38,151
Total cash invested in real property, net of cash acquired $ 279,380 $ 178,462 757,833
Cash acquired from acquisition     $ 5,522
[1]
Excludes $6,273,000, $351,000 and $42,728,000 of cash and restricted cash acquired during the years ended December 31, 2017, 2016 and 2015, respectively.
[2]
Includes $59,665,000 related to the acquisition of assets previously financed as investments in unconsolidated entities, and $6,349,000 related to the acquisition of assets previously financed as real estate loans receivable.
[3]
Includes $43,372,000 related to the acquisition of assets previously financed as investments in unconsolidated entities.
[4]
Excludes $318,000, $682,000 and $16,578,000 of cash and restricted cash acquired during the years ended December 31, 2017, 2016 and 2015, respectively.
[5]
For the year ended December 31, 2017, $54,901,000 is related to the acquisition of assets previously financed as real estate loans receivable. 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 acquisition of assets previously financed as real estate loans receivable and $6,743,000 previously financed as equity investments.
[6]
The non-cash activity relates to the acquisition of assets previously financed as real estate loans. Please refer to Note 6 for additional information.
[7]
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.
[8]
Excludes $5,522,000 of cash acquired during the year ended December 31, 2015.
[9]
Represents non-cash consideration accruals for amounts to be paid in future periods for properties that converted, off-set by amounts paid in the current period.