XML 47 R23.htm IDEA: XBRL DOCUMENT v3.10.0.1
FINANCIAL INSTRUMENTS
12 Months Ended
Dec. 31, 2018
Financial Instruments [Abstract]  
FINANCIAL INSTRUMENTS

NOTE 14 - FINANCIAL INSTRUMENTS

The net carrying amount of cash and cash equivalents, restricted cash and contractual receivables and accrued expenses and other liabilities reported in the Consolidated Balance Sheets approximates fair value because of the short maturity of these instruments (Level 1).

At December 31, 2018 and 2017, the net carrying amounts and fair values of other financial instruments were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2018

 

December 31, 2017

 

    

Carrying

    

Fair

    

Carrying

    

Fair

 

    

Amount

    

Value

    

Amount

    

Value

 

 

(in thousands)

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investments in direct financing leases – net

 

$

132,262

 

$

132,262

    

$

364,965

    

$

364,965

Mortgage notes receivable – net

 

 

710,858

 

 

735,892

 

 

671,232

 

 

686,772

Other investments – net

 

 

504,626

 

 

503,907

 

 

276,342

 

 

281,031

Total

 

$

1,347,746

 

$

1,372,061

 

$

1,312,539

 

$

1,332,768

Liabilities:

 

 

  

 

 

  

 

 

  

 

 

  

Revolving line of credit

 

$

313,000

 

$

313,000

 

$

290,000

 

$

290,000

U.S. term loan

 

 

423,065

 

 

425,000

 

 

422,498

 

 

425,000

Sterling term loan

 

 

127,394

 

 

127,990

 

 

134,360

 

 

135,130

Omega OP term loan(1)

 

 

99,553

 

 

100,000

 

 

99,423

 

 

100,000

2015 term loan

 

 

248,713

 

 

250,000

 

 

248,390

 

 

250,000

4.375% notes due 2023 – net

 

 

694,643

 

 

700,062

 

 

693,474

 

 

711,190

4.95% notes due 2024 – net

 

 

394,691

 

 

406,386

 

 

393,680

 

 

420,604

4.50% notes due 2025 – net

 

 

395,402

 

 

392,122

 

 

394,640

 

 

399,874

5.25% notes due 2026 – net

 

 

595,027

 

 

605,700

 

 

594,321

 

 

625,168

4.50% notes due 2027 – net

 

 

687,981

 

 

671,555

 

 

686,516

 

 

681,007

4.75% notes due 2028 – net

 

 

540,883

 

 

537,508

 

 

539,882

 

 

550,667

HUD debt – net(1)

 

 

 —

 

 

 —

 

 

53,098

 

 

51,817

Subordinated debt – net

 

 

20,270

 

 

22,589

 

 

20,376

 

 

23,646

Other

 

 

 —

 

 

 —

 

 

1,500

 

 

1,500

Total

 

$

4,540,622

 

$

4,551,912

 

$

4,572,158

 

$

4,665,603


(1)These amounts represent borrowings that were incurred by Omega OP or wholly owned subsidiaries of Omega OP.

Fair value estimates are subjective in nature and are dependent on a number of important assumptions, including estimates of future cash flows, risks, discount rates and relevant comparable market information associated with each financial instrument (see Note 2 – Summary of Significant Accounting Policies). The use of different market assumptions and estimation methodologies may have a material effect on the reported estimated fair value amounts. 

The following methods and assumptions were used in estimating fair value disclosures for financial instruments.

Direct financing leases:  The fair value of the investments in direct financing leases, excluding those related to Orianna, are estimated using a discounted cash flow analysis, using interest rates being offered for similar leases to borrowers with similar credit ratings (Level 3). For the Orianna direct financing lease as of December 31, 2018, the Company estimated the fair value of its investment based on the expected liquidating payments from the Trust as further described in Note 4 – Direct Financing Leases (Level 3).  For the Orianna direct financing lease as of December 31, 2017,  the Company estimated the fair value of its investment based on the collateral using an income approach considering inputs such as, current and projected operating performance of the facilities, projected rent, prevailing capitalization rates and/or coverages and bed values (Level 3). 

Mortgage notes receivable:  The fair value of the mortgage notes receivables are estimated using a discounted cash flow analysis, using interest rates being offered for similar loans to borrowers with similar credit ratings (Level 3).

Other investments:  Other investments are primarily comprised of notes receivable. The fair values of notes receivable are estimated using a discounted cash flow analysis, using interest rates being offered for similar loans to borrowers with similar credit ratings (Level 3).

Revolving line of credit and term loans:  The fair value of our borrowings under variable rate agreements are estimated using a present value technique based on expected cash flows discounted using the current market rates (Level 3).

Senior notes and subordinated debt:  The fair value of our borrowings under fixed rate agreements are estimated using a present value technique based on inputs from trading activity provided by a third party (Level 2).

HUD debt: The fair value of our borrowings under HUD debt agreements are estimated using an expected present value technique based on quotes obtained by HUD debt brokers (Level 2).