XML 40 R16.htm IDEA: XBRL DOCUMENT v3.10.0.1
VARIABLE INTEREST ENTITIES
12 Months Ended
Dec. 31, 2018
Variable Interest Entities [Abstract]  
VARIABLE INTEREST ENTITIES

NOTE 7 – VARIABLE INTEREST ENTITIES

As of December 31, 2018, Orianna and Agemo are VIEs. Below is a summary of our assets and liabilities associated with each operator as of December 31, 2018:

 

 

 

 

 

 

 

 

 

Operator

 

    

Orianna

    

Agemo

 

 

(in thousands)

Assets

 

 

 

 

 

 

Real estate investments - net

 

$

30,459

 

$

413,396

Investments in direct financing leases - net

 

 

120,545

 

 

 -

Other investments - net

 

 

40,242

 

 

46,287

Contractual receivables - net

 

 

249

 

 

18,017

Straight-line rent receivables

 

 

 —

 

 

34,203

 Lease inducement

 

 

 —

 

 

2,362

Above market lease

 

 

 —

 

 

 2

Subtotal

 

 

191,495

 

 

514,267

 

 

 

 

 

 

 

Collateral

 

 

  

 

 

  

Letters of credit

 

 

 —

 

 

(9,253)

Personal guarantee

 

 

 —

 

 

(15,000)

Other collateral

 

 

(176,253)

 

 

(413,396)

Subtotal

 

 

(176,253)

 

 

(437,649)

 

 

 

 

 

 

 

Maximum exposure to loss

 

$

15,242

 

$

76,618

 

In determining our maximum exposure to loss from these VIEs, we considered the underlying value of the real estate subject to leases with these operators and other collateral, if any, supporting our other investments, which may include accounts receivable, security deposits, letters of credit or personal guarantees, if any. See Note 4 – Direct Financing Leases regarding our relationship with Orianna, Note 6 – Other Investments regarding the terms of other investments with these two operators and Note 20 – Commitments and Contingencies regarding our commitment to provide capital expenditure funding to our operators which includes Agemo.

The table below reflects our total revenues from Orianna and Agemo for the twelve months ended December 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Year Ended December 31, 2018

    

Year Ended December 31, 2017

 

 

Operator

 

Operator

 

    

Orianna

    

Agemo

    

Orianna

    

Agemo

 

 

(in thousands)

Revenue

 

 

  

 

 

  

 

 

  

 

 

  

Rental income

 

$

 —

 

$

59,291

 

$

2,401

 

$

62,287

Income from direct financing leases

 

 

 —

 

 

 —

 

 

29,877

 

 

 —

Other investment income

 

 

3,477

 

 

3,500

 

 

906

 

 

4,884

Total (1)

 

$

3,477

 

$

62,791

 

$

33,184

 

$

67,171


(1)

For the years ended December 31, 2018 and 2017, we received cash rental income and other investment income from Agemo of approximately $56.8 million and $39.8 million, respectively.