Item 8. Financial Statements and Supplementary Data
358K characters. Original on sec.gov · Markdown
Item 8. Financial Statements and Supplementary Data
HCP, Inc.
Index to Consolidated Financial Statements
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the stockholders and the Board of Directors of HCP, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of HCP, Inc. and subsidiaries (the "Company") as of December 31, 2018 and 2017, the related consolidated statements of operations, comprehensive income (loss), equity, and cash flows, for each of the three years in the period ended December 31, 2018, and the related notes and the schedules listed in the Index at Item 15 (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2018 and 2017, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2018, in conformity with accounting principles generally accepted in the United States of America.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2018, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 14, 2019, expressed an unqualified opinion on the Company's internal control over financial reporting.
Changes in Accounting Principles
As discussed in Note 2, Summary of Significant Accounting Policies—Recent Accounting Pronouncements, to the financial statements, the Company has changed its method of derecognizing real estate from partial sales effective January 1, 2018 due to the adoption of Accounting Standards Update (“ASU”) No. 2017-05, Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets on a modified retrospective basis. Further, as discussed in Note 2, Summary of Significant Accounting Policies—Recent Accounting Pronouncements, to the financial statements, the Company changed its method of accounting for real estate acquisitions effective January 1, 2017 due to the adoption of ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business on a prospective basis.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
| /s/ DELOITTE & TOUCHE LLP |
Los Angeles, California
February 14, 2019
We have served as the Company's auditor since 2010.
HCP, Inc.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
| December 31, | |||||||
| 2018 | 2017 | ||||||
| ASSETS | |||||||
| Real estate: | |||||||
| Buildings and improvements | $ | 10,877,248 | $ | 11,239,732 | |||
| Development costs and construction in progress | 537,643 | 447,976 | |||||
| Land | 1,637,506 | 1,785,865 | |||||
| Accumulated depreciation and amortization | (2,842,947 | ) | (2,741,695 | ) | |||
| Net real estate | 10,209,450 | 10,731,878 | |||||
| Net investment in direct financing leases | 713,818 | 714,352 | |||||
| Loans receivable, net | 62,998 | 313,326 | |||||
| Investments in and advances to unconsolidated joint ventures | 540,088 | 800,840 | |||||
| Accounts receivable, net of allowance of $5,127 and $4,425, respectively | 48,171 | 40,733 | |||||
| Cash and cash equivalents | 110,790 | 55,306 | |||||
| Restricted cash | 29,056 | 26,897 | |||||
| Intangible assets, net | 305,079 | 410,082 | |||||
| Assets held for sale, net | 108,086 | 417,014 | |||||
| Other assets, net | 591,017 | 578,033 | |||||
| Total assets | $ | 12,718,553 | $ | 14,088,461 | |||
| LIABILITIES AND EQUITY | |||||||
| Bank line of credit | $ | 80,103 | $ | 1,017,076 | |||
| Term loan | — | 228,288 | |||||
| Senior unsecured notes | 5,258,550 | 6,396,451 | |||||
| Mortgage debt | 138,470 | 144,486 | |||||
| Other debt | 90,785 | 94,165 | |||||
| Intangible liabilities, net | 54,663 | 52,579 | |||||
| Liabilities of assets held for sale, net | 1,125 | 14,031 | |||||
| Accounts payable and accrued liabilities | 391,583 | 401,738 | |||||
| Deferred revenue | 190,683 | 144,709 | |||||
| Total liabilities | 6,205,962 | 8,493,523 | |||||
| Commitments and contingencies | |||||||
| Common stock, $1.00 par value: 750,000,000 shares authorized; 477,496,499 and 469,435,678 shares issued and outstanding, respectively | 477,496 | 469,436 | |||||
| Additional paid-in capital | 8,398,847 | 8,226,113 | |||||
| Cumulative dividends in excess of earnings | (2,927,196 | ) | (3,370,520 | ) | |||
| Accumulated other comprehensive income (loss) | (4,708 | ) | (24,024 | ) | |||
| Total stockholders' equity | 5,944,439 | 5,301,005 | |||||
| Joint venture partners | 391,401 | 117,045 | |||||
| Non-managing member unitholders | 176,751 | 176,888 | |||||
| Total noncontrolling interests | 568,152 | 293,933 | |||||
| Total equity | 6,512,591 | 5,594,938 | |||||
| Total liabilities and equity | $ | 12,718,553 | $ | 14,088,461 |
See accompanying Notes to Consolidated Financial Statements.
HCP, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
| Year Ended December 31, | |||||||||||
| 2018 | 2017 | 2016 | |||||||||
| Revenues: | |||||||||||
| Rental and related revenues | $ | 1,237,236 | $ | 1,213,649 | $ | 1,294,071 | |||||
| Resident fees and services | 544,773 | 524,275 | 686,835 | ||||||||
| Income from direct financing leases | 54,274 | 54,217 | 59,580 | ||||||||
| Interest income | 10,406 | 56,237 | 88,808 | ||||||||
| Total revenues | 1,846,689 | 1,848,378 | 2,129,294 | ||||||||
| Costs and expenses: | |||||||||||
| Interest expense | 266,343 | 307,716 | 464,403 | ||||||||
| Depreciation and amortization | 549,499 | 534,726 | 568,108 | ||||||||
| Operating | 705,038 | 666,251 | 738,399 | ||||||||
| General and administrative | 96,702 | 88,772 | 103,611 | ||||||||
| Transaction costs | 10,772 | 7,963 | 9,821 | ||||||||
| Impairments (recoveries), net | 55,260 | 166,384 | — | ||||||||
| Total costs and expenses | 1,683,614 | 1,771,812 | 1,884,342 | ||||||||
| Other income (expense): | |||||||||||
| Gain (loss) on sales of real estate, net | 925,985 | 356,641 | 164,698 | ||||||||
| Loss on debt extinguishments | (44,162 | ) | (54,227 | ) | (46,020 | ) | |||||
| Other income (expense), net | 13,316 | 31,420 | 3,654 | ||||||||
| Total other income (expense), net | 895,139 | 333,834 | 122,332 | ||||||||
| Income (loss) before income taxes and equity income (loss) from unconsolidated joint ventures | 1,058,214 | 410,400 | 367,284 | ||||||||
| Income tax benefit (expense) | 17,854 | 1,333 | (4,473 | ) | |||||||
| Equity income (loss) from unconsolidated joint ventures | (2,594 | ) | 10,901 | 11,360 | |||||||
| Income (loss) from continuing operations | 1,073,474 | 422,634 | 374,171 | ||||||||
| Discontinued operations: | |||||||||||
| Income before transaction costs and income taxes | — | — | 400,701 | ||||||||
| Transaction costs | — | — | (86,765 | ) | |||||||
| Income tax benefit (expense) | — | — | (48,181 | ) | |||||||
| Total discontinued operations | — | — | 265,755 | ||||||||
| Net income (loss) | 1,073,474 | 422,634 | 639,926 | ||||||||
| Noncontrolling interests' share in earnings | (12,381 | ) | (8,465 | ) | (12,179 | ) | |||||
| Net income (loss) attributable to HCP, Inc. | 1,061,093 | 414,169 | 627,747 | ||||||||
| Participating securities' share in earnings | (2,669 | ) | (1,156 | ) | (1,198 | ) | |||||
| Net income (loss) applicable to common shares | $ | 1,058,424 | $ | 413,013 | $ | 626,549 | |||||
| Basic earnings per common share: | |||||||||||
| Continuing operations | $ | 2.25 | $ | 0.88 | $ | 0.77 | |||||
| Discontinued operations | — | — | 0.57 | ||||||||
| Net income (loss) applicable to common shares | $ | 2.25 | $ | 0.88 | $ | 1.34 | |||||
| Diluted earnings per common share: | |||||||||||
| Continuing operations | $ | 2.24 | $ | 0.88 | $ | 0.77 | |||||
| Discontinued operations | — | — | 0.57 | ||||||||
| Net income (loss) applicable to common shares | $ | 2.24 | $ | 0.88 | $ | 1.34 | |||||
| Weighted average shares outstanding: | |||||||||||
| Basic | 470,551 | 468,759 | 467,195 | ||||||||
| Diluted | 475,387 | 468,935 | 467,403 |
See accompanying Notes to Consolidated Financial Statements.
HCP, Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In thousands)
| Year Ended December 31, | |||||||||||
| 2018 | 2017 | 2016 | |||||||||
| Net income (loss) | $ | 1,073,474 | $ | 422,634 | $ | 639,926 | |||||
| Other comprehensive income (loss): | |||||||||||
| Net unrealized gains (losses) on derivatives | 6,025 | (11,107 | ) | 3,233 | |||||||
| Reclassification adjustment realized in net income (loss) | 18,088 | 799 | 707 | ||||||||
| Change in Supplemental Executive Retirement Plan obligation and other | 561 | 64 | 220 | ||||||||
| Foreign currency translation adjustment | (5,358 | ) | 15,862 | (3,332 | ) | ||||||
| Total other comprehensive income (loss) | 19,316 | 5,618 | 828 | ||||||||
| Total comprehensive income (loss) | 1,092,790 | 428,252 | 640,754 | ||||||||
| Total comprehensive income (loss) attributable to noncontrolling interests | (12,381 | ) | (8,465 | ) | (12,179 | ) | |||||
| Total comprehensive income (loss) attributable to HCP, Inc. | $ | 1,080,409 | $ | 419,787 | $ | 628,575 |
See accompanying Notes to Consolidated Financial Statements.
HCP, Inc.
CONSOLIDATED STATEMENTS OF EQUITY
(In thousands, except per share data)
| Common Stock | ||||||||||||||||||||||||||||||
| Shares | Amount | Additional Paid-In Capital | Cumulative Dividends In Excess Of Earnings | Accumulated Other Comprehensive Income (Loss) | Total Stockholders’ Equity | Noncontrolling Interests | Total Equity | |||||||||||||||||||||||
| January 1, 2016 | 465,488 | $ | 465,488 | $ | 11,647,039 | $ | (2,738,414 | ) | $ | (30,470 | ) | $ | 9,343,643 | $ | 402,674 | $ | 9,746,317 | |||||||||||||
| Net income (loss) | — | — | — | 627,747 | — | 627,747 | 12,179 | 639,926 | ||||||||||||||||||||||
| Other comprehensive income (loss) | — | — | — | — | 828 | 828 | — | 828 | ||||||||||||||||||||||
| Issuance of common stock, net | 2,552 | 2,552 | 61,625 | — | — | 64,177 | — | 64,177 | ||||||||||||||||||||||
| Conversion of DownREIT units to common stock | 145 | 145 | 5,948 | — | — | 6,093 | (6,093 | ) | — | |||||||||||||||||||||
| Repurchase of common stock | (237 | ) | (237 | ) | (8,448 | ) | — | — | (8,685 | ) | — | (8,685 | ) | |||||||||||||||||
| Exercise of stock options | 133 | 133 | 3,340 | — | — | 3,473 | — | 3,473 | ||||||||||||||||||||||
| Amortization of deferred compensation | — | — | 22,884 | — | — | 22,884 | — | 22,884 | ||||||||||||||||||||||
| Common dividends ($2.095 per share) | — | — | — | (979,542 | ) | — | (979,542 | ) | — | (979,542 | ) | |||||||||||||||||||
| Distribution of QCP, Inc. | — | — | (3,532,763 | ) | — | — | (3,532,763 | ) | — | (3,532,763 | ) | |||||||||||||||||||
| Distributions to noncontrolling interests | — | — | (36 | ) | — | — | (36 | ) | (26,311 | ) | (26,347 | ) | ||||||||||||||||||
| Issuances of noncontrolling interests | — | — | — | — | — | — | 11,834 | 11,834 | ||||||||||||||||||||||
| Deconsolidation of noncontrolling interests | — | — | (36 | ) | 475 | — | 439 | 67 | 506 | |||||||||||||||||||||
| Purchase of noncontrolling interests | — | — | (663 | ) | — | — | (663 | ) | (637 | ) | (1,300 | ) | ||||||||||||||||||
| December 31, 2016 | 468,081 | $ | 468,081 | $ | 8,198,890 | $ | (3,089,734 | ) | $ | (29,642 | ) | $ | 5,547,595 | $ | 393,713 | $ | 5,941,308 | |||||||||||||
| Net income (loss) | — | — | — | 414,169 | — | 414,169 | 8,465 | 422,634 | ||||||||||||||||||||||
| Other comprehensive income (loss) | — | — | — | — | 5,618 | 5,618 | — | 5,618 | ||||||||||||||||||||||
| Issuance of common stock, net | 1,402 | 1,402 | 25,951 | — | — | 27,353 | — | 27,353 | ||||||||||||||||||||||
| Conversion of DownREIT units to common stock | 78 | 78 | 2,411 | — | — | 2,489 | (2,489 | ) | — | |||||||||||||||||||||
| Repurchase of common stock | (157 | ) | (157 | ) | (4,628 | ) | — | — | (4,785 | ) | — | (4,785 | ) | |||||||||||||||||
| Exercise of stock options | 32 | 32 | 736 | — | — | 768 | — | 768 | ||||||||||||||||||||||
| Amortization of deferred compensation | — | — | 14,258 | — | — | 14,258 | — | 14,258 | ||||||||||||||||||||||
| Common dividends ($1.480 per share) | — | — | — | (694,955 | ) | — | (694,955 | ) | — | (694,955 | ) | |||||||||||||||||||
| Distributions to noncontrolling interests | — | — | — | — | — | — | (26,129 | ) | (26,129 | ) | ||||||||||||||||||||
| Issuances of noncontrolling interests | — | — | — | — | — | — | 1,615 | 1,615 | ||||||||||||||||||||||
| Deconsolidation of noncontrolling interests | — | — | — | — | — | — | (58,062 | ) | (58,062 | ) | ||||||||||||||||||||
| Purchase of noncontrolling interests | — | — | (11,505 | ) | — | — | (11,505 | ) | (23,180 | ) | (34,685 | ) | ||||||||||||||||||
| December 31, 2017 | 469,436 | $ | 469,436 | $ | 8,226,113 | $ | (3,370,520 | ) | $ | (24,024 | ) | $ | 5,301,005 | $ | 293,933 | $ | 5,594,938 | |||||||||||||
| Impact of adoption of ASU No. 2017-05(1) | — | — | — | 79,144 | — | 79,144 | — | 79,144 | ||||||||||||||||||||||
| January 1, 2018 | 469,436 | $ | 469,436 | $ | 8,226,113 | $ | (3,291,376 | ) | $ | (24,024 | ) | $ | 5,380,149 | $ | 293,933 | $ | 5,674,082 | |||||||||||||
| Net income (loss) | — | — | — | 1,061,093 | — | 1,061,093 | 12,381 | 1,073,474 | ||||||||||||||||||||||
| Other comprehensive income (loss) | — | — | — | — | 19,316 | 19,316 | — | 19,316 | ||||||||||||||||||||||
| Issuance of common stock, net | 8,078 | 8,078 | 207,101 | — | — | 215,179 | — | 215,179 | ||||||||||||||||||||||
| Conversion of DownREIT units to common stock | 3 | 3 | 133 | — | — | 136 | (136 | ) | — | |||||||||||||||||||||
| Repurchase of common stock | (141 | ) | (141 | ) | (3,291 | ) | — | — | (3,432 | ) | — | (3,432 | ) | |||||||||||||||||
| Exercise of stock options | 120 | 120 | 2,357 | — | — | 2,477 | — | 2,477 | ||||||||||||||||||||||
| Amortization of deferred compensation | — | — | 16,563 | — | — | 16,563 | — | 16,563 | ||||||||||||||||||||||
| Common dividends ($1.480 per share) | — | — | — | (696,913 | ) | — | (696,913 | ) | — | (696,913 | ) | |||||||||||||||||||
| Distributions to noncontrolling interests | — | — | — | — | — | — | (18,415 | ) | (18,415 | ) | ||||||||||||||||||||
| Issuances of noncontrolling interests | — | — | — | — | — | — | 299,666 | 299,666 | ||||||||||||||||||||||
| Purchase of noncontrolling interests | — | — | (50,129 | ) | — | — | (50,129 | ) | (19,277 | ) | (69,406 | ) | ||||||||||||||||||
| December 31, 2018 | 477,496 | $ | 477,496 | $ | 8,398,847 | $ | (2,927,196 | ) | $ | (4,708 | ) | $ | 5,944,439 | $ | 568,152 | $ | 6,512,591 |
| (1) | On January 1, 2018, the Company adopted Accounting Standards Update (“ASU”) No. 2017-05, Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets (“ASU 2017-05”), and recognized the cumulative-effect of adoption to beginning retained earnings. Refer to Note 2 for a detailed impact of adoption. |
See accompanying Notes to Consolidated Financial Statements.
HCP, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
| Year Ended December 31, | |||||||||||
| 2018 | 2017 | 2016 | |||||||||
| Cash flows from operating activities: | |||||||||||
| Net income (loss) | $ | 1,073,474 | $ | 422,634 | $ | 639,926 | |||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization of real estate, in-place lease and other intangibles | |||||||||||
| Continuing operations | 549,499 | 534,726 | 568,108 | ||||||||
| Discontinued operations | — | — | 4,890 | ||||||||
| Amortization of deferred compensation | 16,563 | 14,258 | 22,884 | ||||||||
| Amortization of deferred financing costs | 12,612 | 14,569 | 20,014 | ||||||||
| Straight-line rents | (23,138 | ) | (23,933 | ) | (18,003 | ) | |||||
| Equity loss (income) from unconsolidated joint ventures | 2,594 | (10,901 | ) | (11,360 | ) | ||||||
| Distributions of earnings from unconsolidated joint ventures | 22,467 | 44,142 | 26,492 | ||||||||
| Lease and management fee termination loss (income), net | — | 54,641 | — | ||||||||
| Deferred income tax expense (benefit) | (18,525 | ) | (5,523 | ) | 47,195 | ||||||
| Impairments (recoveries), net | 55,260 | 166,384 | — | ||||||||
| Loss on extinguishment of debt | 44,162 | 54,227 | 46,020 | ||||||||
| Loss (gain) on sales of real estate, net | (925,985 | ) | (356,641 | ) | (164,698 | ) | |||||
| Loss (gain) on consolidation, net | (9,154 | ) | — | — | |||||||
| Casualty-related loss (recoveries), net | — | 12,053 | — | ||||||||
| Loss (gain) on sale of marketable securities | — | (50,895 | ) | — | |||||||
| Other non-cash items | 2,569 | (2,735 | ) | (2,369 | ) | ||||||
| Decrease (increase) in accounts receivable and other assets, net | 5,686 | (24,782 | ) | (6,992 | ) | ||||||
| Increase (decrease) in accounts payable and accrued liabilities | 40,625 | 4,817 | 42,024 | ||||||||
| Net cash provided by (used in) operating activities | 848,709 | 847,041 | 1,214,131 | ||||||||
| Cash flows from investing activities: | |||||||||||
| Acquisitions of other real estate | (426,080 | ) | (560,753 | ) | (467,162 | ) | |||||
| Development and redevelopment of real estate | (503,643 | ) | (373,479 | ) | (421,322 | ) | |||||
| Leasing costs, tenant improvements, and recurring capital expenditures | (106,193 | ) | (115,260 | ) | (91,442 | ) | |||||
| Proceeds from sales of real estate, net | 2,044,477 | 1,314,325 | 647,754 | ||||||||
| Contributions to unconsolidated joint ventures | (12,203 | ) | (46,334 | ) | (10,186 | ) | |||||
| Distributions in excess of earnings from unconsolidated joint ventures | 26,472 | 37,023 | 28,366 | ||||||||
| Proceeds from the RIDEA II transaction, net | 335,709 | 462,242 | — | ||||||||
| Proceeds from the U.K. JV transaction, net | 393,997 | — | — | ||||||||
| Proceeds from sales/principal repayments on debt investments and direct financing leases | 148,024 | 558,769 | 231,990 | ||||||||
| Investments in loans receivable, direct financing leases and other | (71,281 | ) | (30,276 | ) | (273,693 | ) | |||||
| Purchase of securities for debt defeasance | — | — | (73,278 | ) | |||||||
| Net cash provided by (used in) investing activities | 1,829,279 | 1,246,257 | (428,973 | ) | |||||||
| Cash flows from financing activities: | |||||||||||
| Borrowings under bank line of credit, net | 1,823,000 | 1,244,189 | 1,108,417 | ||||||||
| Repayments under bank line of credit | (2,755,668 | ) | (1,150,596 | ) | (540,000 | ) | |||||
| Proceeds related to QCP Spin-Off, net | — | — | 1,685,172 | ||||||||
| Issuance and borrowings of debt, excluding bank line of credit | 223,587 | 5,395 | — | ||||||||
| Repayments and repurchase of debt, excluding bank line of credit | (1,604,026 | ) | (1,468,446 | ) | (2,316,774 | ) | |||||
| Payments for debt extinguishment and deferred financing costs | (41,552 | ) | (51,415 | ) | (54,856 | ) | |||||
| Issuance of common stock and exercise of options | 217,656 | 28,121 | 67,650 | ||||||||
| Repurchase of common stock | (3,432 | ) | (4,785 | ) | (8,685 | ) | |||||
| Dividends paid on common stock | (696,913 | ) | (694,955 | ) | (979,542 | ) | |||||
| Issuance of noncontrolling interests | 299,666 | 1,615 | 11,834 | ||||||||
| Distributions to and purchase of noncontrolling interests | (82,854 | ) | (57,584 | ) | (27,481 | ) | |||||
| Net cash provided by (used in) financing activities | (2,620,536 | ) | (2,148,461 | ) | (1,054,265 | ) | |||||
| Effect of foreign exchanges on cash, cash equivalents and restricted cash | 191 | 376 | (1,019 | ) | |||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 57,643 | (54,787 | ) | (270,126 | ) | ||||||
| Cash, cash equivalents and restricted cash, beginning of year | 82,203 | 136,990 | 407,116 | ||||||||
| Cash, cash equivalents and restricted cash, end of year | $ | 139,846 | $ | 82,203 | $ | 136,990 |
See accompanying Notes to Consolidated Financial Statements.
HCP, Inc.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
| NOTE 1. | Business |
Overview
HCP, Inc., an S&P 500 company, is a Maryland corporation that is organized to qualify as a real estate investment trust (“REIT”) which, together with its consolidated entities (collectively, “HCP” or the “Company”), invests primarily in real estate serving the healthcare industry in the United States (“U.S.”). The Company acquires, develops, leases, and manages and disposes of healthcare real estate. The Company’s diverse portfolio is comprised of investments in the following reportable healthcare segments: (i) senior housing triple-net, (ii) senior housing operating portfolio (“SHOP”), (iii) life science and (iv) medical office.
| NOTE 2. | Summary of Significant Accounting Policies |
Use of Estimates
Management is required to make estimates and assumptions in the preparation of financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”). These estimates and assumptions affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from management’s estimates.
Principles of Consolidation
The consolidated financial statements include the accounts of HCP, Inc., its wholly-owned subsidiaries, joint ventures and variable interest entities that it controls through voting rights or other means. Intercompany transactions and balances have been eliminated upon consolidation.
The Company is required to continually evaluate its variable interest entity (“VIE”) relationships and consolidate these entities when it is determined to be the primary beneficiary of their operations. A VIE is broadly defined as an entity where either: (i) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support, (ii) substantially all of an entity’s activities either involve or are conducted on behalf of an investor that has disproportionately few voting rights, or (iii) the equity investors as a group lack any of the following: (a) the power through voting or similar rights to direct the activities of an entity that most significantly impact the entity’s economic performance, (b) the obligation to absorb the expected losses of an entity, or (c) the right to receive the expected residual returns of an entity. Criterion (iii) above is generally applied to limited partnerships and similarly structured entities by assessing whether a simple majority of the limited partners hold substantive rights to participate in the significant decisions of the entity or have the ability to remove the decision maker or liquidate the entity without cause. If neither of those criteria are met, the entity is a VIE.
The designation of an entity as a VIE should be reassessed upon certain events, including, but not limited to: (i) a change to the terms or in the ability of a party to exercise its participation of kick-out rights, (ii) a change to the capitalization structure of the entity, or (iii) acquisitions or sales of interests that constitute a change in control.
A variable interest holder is considered to be the primary beneficiary of a VIE if it has the power to direct the activities of a VIE that most significantly impact the entity’s economic performance and has the obligation to absorb losses of, or the right to receive benefits from, the entity that could potentially be significant to the VIE. The Company qualitatively assesses whether it is (or is not) the primary beneficiary of a VIE. Consideration of various factors include, but is not limited to, its form of ownership interest, its representation on the VIE’s governing body, the size and seniority of its investment, its ability and the rights of other investors to participate in policy making decisions, its ability to manage its ownership interest relative to the other interest holders, and its ability to replace the VIE manager and/or liquidate the entity.
For its investments in joint ventures that are not considered to be VIEs, the Company evaluates the type of ownership rights held by the limited partner(s) that may preclude consolidation by the majority interest holder. The assessment of limited partners’ rights and their impact on the control of a joint venture should be made at inception of the joint venture and continually reassessed.
Revenue Recognition
Lease Classification
At the inception of a new lease arrangement, including new leases that arise from amendments, the Company assesses the terms and conditions to determine the proper lease classification. For leases entered into prior to January 1, 2019, a lease arrangement is classified as an operating lease if none of the following criteria are met: (i) transfer of ownership to the lessee prior to or shortly after the end of the lease term, (ii) lessee has a bargain purchase option during or at the end of the lease term, (iii) the lease term is equal to 75% or more of the underlying property’s economic life, or (iv) the present value of future minimum lease payments (excluding executory costs) is equal to 90% or more of the excess fair value (over retained tax credits) of the leased property. If one of the four criteria is met and the minimum lease payments are determined to be reasonably predictable and collectible, the lease arrangement is generally accounted for as a direct financing lease (“DFL”).
Concurrent with the Company's adoption of Accounting Standards Update ("ASU") No. 2016-02, Leases (“ASU 2016-02”) on January 1, 2019, the Company will begin classifying a lease entered into subsequent to adoption as an operating lease if none of the following criteria are met: (i) transfer of ownership to the lessee by the end of the lease term, (ii) lessee has a purchase option during or at the end of the lease term that it is reasonably certain to exercise, (iii) the lease term is for the major part of the remaining economic life of the underlying asset, (iv) the present value of future minimum lease payments is equal to substantially all of the fair value of the underlying asset, or (v) the underlying asset is of such a specialized nature that it is expected to have no alternative use to the Company at the end of the lease term.
Rental and Related Revenues
The Company commences recognition of rental revenue for operating lease arrangements when the tenant has taken possession or controls the physical use of a leased asset. The tenant is not considered to have taken physical possession or have control of the leased asset until the Company-owned tenant improvements are substantially complete. If a lease arrangement provides for tenant improvements, the Company determines whether the tenant improvements are owned by the tenant or the Company. When the Company is the owner of the tenant improvements, any tenant improvements funded by the tenant are treated as lease payments which are deferred and amortized into income over the lease term. When the tenant is the owner of the tenant improvements, any tenant improvement allowance that is funded by the Company is treated as a lease incentive and amortized as a reduction of revenue over the lease term. Ownership of tenant improvements is determined based on various factors including, but not limited to, the following criteria:
| • | lease stipulations of how and on what a tenant improvement allowance may be spent; |
| • | which party to the arrangement retains legal title to the tenant improvements upon lease expiration; |
| • | whether the tenant improvements are unique to the tenant or general purpose in nature; |
| • | if the tenant improvements are expected to have significant residual value at the end of the lease term; |
| • | the responsible party for construction cost overruns; and |
| • | which party constructs or directs the construction of the improvements. |
Certain leases provide for additional rents that are contingent upon a percentage of the facility’s revenue in excess of specified base amounts or other thresholds. Such revenue is recognized when actual results reported by the tenant or estimates of tenant results, exceed the base amount or other thresholds, and only after any contingency has been removed (when the related thresholds are achieved). This may result in the recognition of rental revenue in periods subsequent to when such payments are received.
Tenant recoveries subject to operating leases generally relate to the reimbursement of real estate taxes, insurance and repairs and maintenance expense. These expenses are recognized as revenue in the period they are incurred. The reimbursements of these expenses are recognized in rental and related revenues, as the Company is generally the primary obligor and, with respect to purchasing goods and services from third party suppliers, has discretion in selecting the supplier and bears the associated credit risk.
For operating leases with minimum scheduled rent increases, the Company recognizes income on a straight line basis over the lease term when collectibility is reasonably assured. Recognizing rental income on a straight line basis results in a difference in the timing of revenue amounts from what is contractually due from tenants. If the Company determines that collectibility of straight line rents is not reasonably assured, future revenue recognition is limited to amounts contractually owed and paid, and, when appropriate, an allowance for estimated losses is established.
Resident Fees and Services
Resident fee revenue is recorded when services are rendered and includes resident room and care charges, community fees and other resident charges. Residency agreements are generally for a term of 30 days to one year, with resident fees billed monthly, in advance. Revenue for certain care related services is recognized as services are provided and is billed monthly in arrears.
Income from Direct Financing Leases
The Company utilizes the direct finance method of accounting to record DFL income. For a lease accounted for as a DFL, the net investment in the DFL represents receivables for the sum of future minimum lease payments and the estimated residual value of the leased property, less the unamortized unearned income. Unearned income is deferred and amortized to income over the lease term to provide a constant yield when collectibility of the lease payments is reasonably assured.
Interest Income
Loans receivable are classified as held-for-investment based on management’s intent and ability to hold the loans for the foreseeable future or to maturity. Loans held-for-investment are carried at amortized cost and reduced by a valuation allowance for estimated credit losses, as necessary. The Company recognizes interest income on loans, including the amortization of discounts and premiums, loan fees paid and received, using the interest method. The interest method is applied on a loan-by-loan basis when collectibility of the future payments is reasonably assured. Premiums and discounts are recognized as yield adjustments over the term of the related loans.
Gain (loss) on sales of real estate, net
The Company recognizes a gain (loss) on sale of real estate when the criteria for an asset to be derecognized are met, which include when: (i) a contract exists, (ii) the buyer obtains control of the asset, and (iii) it is probable that the Company will receive substantially all of the consideration to which it is entitled. These criteria are generally satisfied at the time of sale.
Allowance for Doubtful Accounts
The Company evaluates the liquidity and creditworthiness of its tenants, operators and borrowers on a monthly and quarterly basis. The Company’s evaluation considers industry and economic conditions, individual and portfolio property performance, credit enhancements, liquidity and other factors. The Company’s tenants, borrowers and operators furnish property, portfolio and guarantor/operator-level financial statements, among other information, on a monthly or quarterly basis; the Company utilizes this financial information to calculate the lease or debt service coverages that it uses as a primary credit quality indicator. Lease and debt service coverage information is evaluated together with other property, portfolio and operator performance information, including revenue, expense, net operating income, occupancy, rental rate, reimbursement trends, capital expenditures and EBITDA (defined as earnings before interest, tax, and depreciation and amortization), along with other liquidity measures. The Company evaluates, on a monthly basis or immediately upon a significant change in circumstance, its tenants’, operators’ and borrowers’ ability to service their obligations with the Company.
The Company maintains an allowance for doubtful accounts for straight-line rent receivables resulting from tenants’ inability to make contractual rent and tenant recovery payments or lease defaults. For straight-line rent receivables, the Company’s assessment is based on amounts estimated to be recoverable over the lease term.
In connection with the Company’s quarterly review process or upon the occurrence of a significant event, loans receivable and DFLs (collectively, “Finance Receivables”), are reviewed and assigned an internal rating of Performing, Watch List or Workout. Finance Receivables that are deemed Performing meet all present contractual obligations, and collection and timing, of all amounts owed is reasonably assured. Watch List Finance Receivables are defined as Finance Receivables that do not meet the definition of Performing or Workout. Workout Finance Receivables are defined as Finance Receivables in which the Company has determined, based on current information and events, that: (i) it is probable it will be unable to collect all amounts due according to the contractual terms of the agreement, (ii) the tenant, operator, or borrower is delinquent on making payments under the contractual terms of the agreement and (iii) the Company has commenced action or anticipates pursuing action in the near term to seek recovery of its investment.
Finance Receivables are placed on nonaccrual status when management determines that the collectibility of contractual amounts is not reasonably assured (the asset will have an internal rating of either Watch List or Workout). Further, the Company performs a credit analysis to support the tenant’s, operator’s, borrower’s and/or guarantor’s repayment capacity and the underlying collateral values. The Company uses the cash basis method of accounting for Finance Receivables placed on nonaccrual status unless one of the following conditions exist whereby it utilizes the cost recovery method of accounting: (i) if the Company determines that it is probable that it will only recover the recorded investment in the Finance Receivable, net of associated allowances or charge-offs (if any), or (ii) the Company cannot reasonably estimate the amount of an impaired Finance Receivable. For cash basis method of accounting the Company applies payments received, excluding principal paydowns, to interest income so long as that amount does not exceed the amount that would have been earned under the original contractual terms. For cost recovery method of
accounting any payment received is applied to reduce the recorded investment. Generally, the Company returns a Finance Receivable to accrual status when all delinquent payments become current under the terms of the loan or lease agreements and collectibility of the remaining contractual loan or lease payments is reasonably assured.
Allowances are established for Finance Receivables on an individual basis utilizing an estimate of probable losses, if they are determined to be impaired. Finance Receivables are impaired when it is deemed probable that the Company will be unable to collect all amounts due in accordance with the contractual terms of the loan or lease. An allowance is based upon the Company’s assessment of the lessee’s or borrower’s overall financial condition, economic resources, payment record, the prospects for support from any financially responsible guarantors and, if appropriate, the net realizable value of any collateral. These estimates consider all available evidence, including the expected future cash flows discounted at the Finance Receivable’s effective interest rate, fair value of collateral, general economic conditions and trends, historical and industry loss experience, and other relevant factors, as appropriate. Should a Finance Receivable be deemed partially or wholly uncollectible, the uncollectible balance is charged off against the allowance in the period in which the uncollectible determination has been made.
Real Estate
The Company’s real estate acquisitions are generally classified as asset acquisitions for which the Company records identifiable assets acquired, liabilities assumed and any associated noncontrolling interests at cost on a relative fair value basis. In addition, for such asset acquisitions, no goodwill is recognized, third party transaction costs are capitalized and any associated contingent consideration is generally recorded when the contingency is resolved.
The Company assesses fair value based on available market information, such as capitalization and discount rates, comparable sale transactions and relevant per square foot or unit cost information. A real estate asset’s fair value may be determined utilizing cash flow projections that incorporate such market information. Estimates of future cash flows are based on a number of factors including historical operating results, known and anticipated trends, as well as market and economic conditions. The fair value of tangible assets of an acquired property is based on the value of the property as if it is vacant.
The Company records acquired “above and below market” leases at fair value using discount rates which reflect the risks associated with the leases acquired. The amount recorded is based on the present value of the difference between (i) the contractual amounts paid pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each in-place lease, measured over a period equal to the remaining term of the lease for above market leases and the initial term plus the extended term for any leases with bargain renewal options. Other intangible assets acquired include amounts for in-place lease values that are based on an evaluation of the specific characteristics of each property and the acquired tenant lease(s). Factors considered include estimates of carrying costs during hypothetical expected lease-up periods, market conditions and costs to execute similar leases. In estimating carrying costs, the Company includes estimates of lost rents at market rates during the hypothetical expected lease-up periods, which are dependent on local market conditions and expected trends. In estimating costs to execute similar leases, the Company considers leasing commissions, legal and other related costs.
The Company capitalizes direct construction and development costs, including predevelopment costs, interest, property taxes, insurance and other costs directly related and essential to the development or construction of a real estate asset. The Company capitalizes construction and development costs while substantive activities are ongoing to prepare an asset for its intended use. The Company considers a construction project as substantially complete and held available for occupancy upon the completion of Company-owned tenant improvements, but no later than one year from cessation of significant construction activity. Costs incurred after a project is substantially complete and ready for its intended use, or after development activities have ceased, are expensed as incurred. For redevelopment of existing operating properties, the Company capitalizes the cost for the construction and improvement incurred in connection with the redevelopment.
Costs previously capitalized related to abandoned developments/redevelopments are charged to earnings. Expenditures for repairs and maintenance are expensed as incurred. The Company considers costs incurred in conjunction with re-leasing properties, including tenant improvements and lease commissions, to represent the acquisition of productive assets and, accordingly, such costs are reflected as investing activities in the Company’s consolidated statement of cash flows.
The Company computes depreciation on properties using the straight-line method over the assets’ estimated useful lives. Depreciation is discontinued when a property is identified as held for sale. Buildings and improvements are depreciated over useful lives ranging up to 60 years. Market lease intangibles are amortized primarily to revenue over the remaining noncancellable lease terms and bargain renewal periods, if any. In-place lease intangibles are amortized to expense over the remaining noncancellable lease term and bargain renewal periods, if any.
Concurrent with the Company's adoption of ASU 2016-02 on January 1, 2019, the Company elected to recognize expense associated with short-term leases (those with a noncancellable lease term of 12 months or less) under which the Company is the lessee on a straight-line basis and not recognize those leases on its consolidated balance sheets.
For leases other than short-term operating leases under which the Company is the lessee, such as ground leases and corporate office leases, the Company recognizes a right-of-use asset and related lease liability on its consolidated balance sheet at inception of the lease. The lease liability is calculated as the sum of: (i) the present value of minimum lease payments at lease commencement (discounted using the Company's secured incremental borrowing rate) and (ii) the present value of amounts probable of being paid under any residual value guarantees. The right-of-use asset is calculated as the lease liability, adjusted for the following: (i) any lease payments made to the lessor at or before the commencement date, minus any lease incentives received and (ii) any initial direct costs incurred by the Company.
Impairment of Long-Lived Assets and Goodwill
The Company assesses the carrying value of real estate assets and related intangibles (“real estate assets”) when events or changes in circumstances indicate that the carrying value may not be recoverable. The Company tests its real estate assets for impairment by comparing the sum of the expected future undiscounted cash flows to the carrying value of the real estate assets. The expected future undiscounted cash flows reflect external market factors and are probability-weighted to reflect multiple possible cash-flow scenarios, including selling the assets at various points in the future. Further, the analysis considers the impact, if any, of master lease agreements on cash flows, which are calculated utilizing the lowest level of identifiable cash flows that are largely independent of the cash flows of other assets and liabilities. If the carrying value exceeds the expected future undiscounted cash flows, an impairment loss will be recognized to the extent that the carrying value of the real estate assets exceeds their fair value. If an asset is classified as held for sale, it is reported at the lower of its carrying value or fair value less costs to sell and no longer depreciated.
When testing goodwill for impairment, if the Company concludes that it is more likely than not that the fair value of a reporting unit is less than its carrying value, the Company recognizes an impairment loss for the amount by which the carrying value, including goodwill, exceeds the reporting unit’s fair value.
Assets Held for Sale and Discontinued Operations
The Company classifies a real estate property as held for sale when: (i) management has approved the disposal, (ii) the property is available for sale in its present condition, (iii) an active program to locate a buyer has been initiated, (iv) it is probable that the property will be disposed of within one year, (v) the property is being marketed at a reasonable price relative to its fair value, and (vi) it is unlikely that the disposal plan will significantly change or be withdrawn.
A discontinued operation represents: (i) a component of an entity or group of components that has been disposed of or is classified as held for sale in a single transaction and represents a strategic shift that has or will have a major effect on the Company’s operations and financial results or (ii) an acquired business that is classified as held for sale on the date of acquisition. Examples of a strategic shift include disposing of: (i) a separate major line of business, (ii) a separate major geographic area of operations, or (iii) other major parts of the Company.
Investments in Unconsolidated Joint Ventures
Investments in entities which the Company does not consolidate, but has the ability to exercise significant influence over the operating and financial policies of, are reported under the equity method of accounting. Under the equity method of accounting, the Company’s share of the investee’s earnings or losses is included in the Company’s consolidated results of operations.
The initial carrying value of investments in unconsolidated joint ventures is based on the amount paid to purchase the joint venture interest, the fair value of assets contributed to the joint venture, or the fair value of the assets prior to the sale of interests in the joint venture. To the extent that the Company’s cost basis is different from the basis reflected at the joint venture level, the basis difference is generally amortized over the lives of the related assets and liabilities, and such amortization is included in the Company’s share of equity in earnings of the joint venture. The Company evaluates its equity method investments for impairment based upon a comparison of the fair value of the equity method investment to its carrying value. When the Company determines a decline in the fair value of an investment in an unconsolidated joint venture below its carrying value is other-than-temporary, an impairment is recorded. The Company recognizes gains on the sale of interests in joint ventures to the extent the economic substance of the transaction is a sale.
The Company’s fair values of its equity method investments are determined based on discounted cash flow models that include all estimated cash inflows and outflows over a specified holding period and, where applicable, any estimated debt premiums or discounts. Capitalization rates, discount rates and credit spreads utilized in these valuation models are based upon assumptions that the Company believes to be within a reasonable range of current market rates for the respective investments.
The Company did not record any impairments of its investments in unconsolidated joint ventures in the statements of operations for the years ended December 31, 2018, 2017 or 2016.
Share-Based Compensation
Compensation expense for share-based awards granted to employees with graded vesting schedules is generally recognized on a straight-line basis over the vesting period. Forfeitures of share-based awards are recognized as they occur.
Cash and Cash Equivalents and Restricted Cash
Cash and cash equivalents consist of cash on hand and short-term investments with original maturities of three months or less when purchased. Restricted cash primarily consists of amounts held by mortgage lenders to provide for (i) real estate tax expenditures, tenant improvements and capital expenditures, (ii) security deposits, and (iii) net proceeds from property sales that were executed as tax-deferred dispositions.
Derivatives and Hedging
During its normal course of business, the Company uses certain types of derivative instruments for the purpose of managing interest rate and foreign currency risk. To qualify for hedge accounting, derivative instruments used for risk management purposes must effectively reduce the risk exposure that they are designed to hedge. In addition, at inception of a qualifying cash flow hedging relationship, the underlying transaction or transactions, must be, and are expected to remain, probable of occurring in accordance with the Company’s related assertions.
The Company recognizes all derivative instruments, including embedded derivatives that are required to be bifurcated, as assets or liabilities in the consolidated balance sheets at fair value. Changes in fair value of derivative instruments that are not designated in hedging relationships or that do not meet the criteria of hedge accounting are recognized in earnings. For derivative instruments designated in qualifying cash flow hedging relationships, changes in fair value related to the effective portion of the derivative instruments are recognized in accumulated other comprehensive income (loss), whereas changes in fair value of the ineffective portion are recognized in earnings.
Using certain of its British pound sterling (“GBP”) denominated debt, the Company applies net investment hedge accounting to hedge the foreign currency exposure from its net investment in GBP-functional unconsolidated subsidiaries. The variability of the GBP-denominated debt due to changes in the GBP to U.S. dollar (“USD”) exchange rate (“remeasurement value”) is recognized as part of the cumulative translation adjustment component of accumulated other comprehensive income (loss).
If it is determined that a derivative instrument ceases to be highly effective as a hedge, or that it is probable the underlying forecasted transaction will not occur, the Company discontinues its cash flow hedge accounting prospectively and records the appropriate adjustment to earnings based on the current fair value of the derivative instrument. For net investment hedge accounting, upon sale or liquidation of the hedged investment, the cumulative balance of the remeasurement value is reclassified to earnings.
Income Taxes
HCP, Inc. has elected REIT status and believes it has always operated so as to continue to qualify as a REIT under Sections 856 to 860 of the Internal Revenue Code of 1986, as amended (the “Code”). Accordingly, HCP, Inc. will generally not be subject to U.S. federal income tax, provided that it continues to qualify as a REIT and makes distributions to stockholders equal to or in excess of its taxable income. In addition, the Company has formed several consolidated subsidiaries that have elected REIT status. HCP, Inc. and its consolidated REIT subsidiaries are each subject to the REIT qualification requirements under the Code. If any REIT fails to qualify as a REIT in any taxable year, it will be subject to federal income taxes at regular corporate rates and may be ineligible to qualify as a REIT for four subsequent tax years.
HCP, Inc. and its consolidated REIT subsidiaries are subject to state, local and foreign income taxes in some jurisdictions, and in certain circumstances each REIT may also be subject to federal excise taxes on undistributed income. In addition, certain activities that the Company undertakes may be conducted by entities which have elected to be treated as taxable REIT subsidiaries (“TRSs”). TRSs are subject to federal, state and local income taxes. The Company recognizes tax penalties relating to unrecognized tax benefits as additional income tax expense. Interest relating to unrecognized tax benefits is recognized as interest expense.
Capital Raising Issuance Costs
Costs incurred in connection with the issuance of common shares are recorded as a reduction of additional paid-in capital. Debt issuance costs related to debt instruments excluding line of credit arrangements are deferred, recorded as a reduction of the related debt liability, and amortized to interest expense over the remaining term of the related debt liability utilizing the effective interest method. Debt issuance costs related to line of credit arrangements are deferred, included in other assets, and amortized to interest expense on a straight-line basis over the remaining term of the related line of credit arrangement.
Penalties incurred to extinguish debt and any remaining unamortized debt issuance costs, discounts and premiums are recognized as income or expense in the consolidated statements of operations at the time of extinguishment.
Segment Reporting
The Company’s reportable segments, based on how it evaluates its business and allocates resources, are as follows: (i) senior housing triple-net, (ii) SHOP, (iii) life science and (iv) medical office.
Noncontrolling Interests
Arrangements with noncontrolling interest holders are assessed for appropriate balance sheet classification based on the redemption and other rights held by the noncontrolling interest holder. Net income (loss) attributable to a noncontrolling interest is included in net income (loss) on the consolidated statements of operations and, upon a gain or loss of control, the interest purchased or sold, and any interest retained, is recorded at fair value with any gain or loss recognized in earnings. The Company accounts for purchases or sales of equity interests that do not result in a change in control as equity transactions.
The Company consolidates non-managing member limited liability companies (“DownREITs”) because it exercises control, and the noncontrolling interests in these entities are carried at cost. The non-managing member limited liability company (“LLC”) units (“DownREIT units”) are exchangeable for an amount of cash approximating the then-current market value of shares of the Company’s common stock or, at the Company’s option, shares of the Company’s common stock (subject to certain adjustments, such as stock splits and reclassifications). Upon exchange of DownREIT units for the Company’s common stock, the carrying amount of the DownREIT units is reclassified to stockholders’ equity.
Foreign Currency Translation and Transactions
Assets and liabilities denominated in foreign currencies that are translated into U.S. dollars use exchange rates in effect at the end of the period, and revenues and expenses denominated in foreign currencies that are translated into U.S. dollars use average rates of exchange in effect during the related period. Gains or losses resulting from translation are included in accumulated other comprehensive income (loss), a component of stockholders’ equity on the consolidated balance sheets. Gains or losses resulting from foreign currency transactions are translated into U.S. dollars at the rates of exchange prevailing at the dates of the transactions. The effects of transaction gains or losses are included in other income (expense), net in the consolidated statements of operations.
Fair Value Measurement
The Company measures and discloses the fair value of nonfinancial and financial assets and liabilities utilizing a hierarchy of valuation techniques based on whether the inputs to a fair value measurement are considered to be observable or unobservable in a marketplace. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. This hierarchy requires the use of observable market data when available. These inputs have created the following fair value hierarchy:
| • | Level 1—quoted prices for identical instruments in active markets; |
| • | Level 2—quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which significant inputs and significant value drivers are observable in active markets; and |
| • | Level 3—fair value measurements derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
The Company measures fair value using a set of standardized procedures that are outlined herein for all assets and liabilities which are required to be measured at fair value. When available, the Company utilizes quoted market prices from an independent third party source to determine fair value and classifies such items in Level 1. In instances where a market price is available, but the instrument is in an inactive or over-the-counter market, the Company consistently applies the dealer (market maker) pricing estimate and classifies the asset or liability in Level 2.
If quoted market prices or inputs are not available, fair value measurements are based upon valuation models that utilize current market or independently sourced market inputs, such as interest rates, option volatilities, credit spreads and/or market capitalization rates. Items valued using such internally-generated valuation techniques are classified according to the lowest level input that is significant to the fair value measurement. As a result, the asset or liability could be classified in either Level 2 or Level 3 even though there may be some significant inputs that are readily observable. Internal fair value models and techniques used by the Company include discounted cash flow models. The Company also considers its counterparty’s and own credit risk for derivative instruments and other liabilities measured at fair value. The Company has elected the mid-market pricing expedient when determining fair value.
Earnings per Share
Basic earnings per common share is computed by dividing net income (loss) applicable to common shares by the weighted average number of shares of common stock outstanding during the period. The Company accounts for unvested share-based payment awards that contain non-forfeitable dividend rights or dividend equivalents (whether paid or unpaid) as participating securities, which are included in the computation of earnings per share pursuant to the two-class method. Diluted earnings per common share is calculated by including the effect of dilutive securities.
Recent Accounting Pronouncements
Adopted
Between May 2014 and February 2017, the Financial Accounting Standards Board (“FASB”) issued four ASUs changing the requirements for recognizing and reporting revenue (together, herein referred to as the “Revenue ASUs”): (i) ASU No. 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”), (ii) ASU No. 2016-08, Principal versus Agent Considerations (Reporting Revenue Gross versus Net) (“ASU 2016-08”), (iii) ASU No. 2016-12, Narrow-Scope Improvements and Practical Expedients (“ASU 2016-12”), and (iv) ASU No. 2017-05, Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets (“ASU 2017-05”). ASU 2014-09 provides guidance for revenue recognition to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASU 2016-08 is intended to improve the operability and understandability of the implementation guidance on principal versus agent considerations. ASU 2016-12 provides practical expedients and improvements on the previously narrow scope of ASU 2014-09. ASU 2017-05 clarifies the scope of the FASB’s guidance on nonfinancial asset derecognition and aligns the accounting for partial sales of nonfinancial assets and in-substance nonfinancial assets with the guidance in ASU 2014-09. The Company adopted the Revenue ASUs effective January 1, 2018 and utilized a modified retrospective adoption approach, resulting in a cumulative-effect adjustment to equity of $79 million as of January 1, 2018. Under the Revenue ASUs, the Company also elected to utilize a practical expedient which allows the Company to only reassess contracts that were not completed as of the adoption date, rather than all historical contracts.
As the primary source of revenue for the Company is generated through leasing arrangements, for which timing and recognition of revenue will be the same whether accounted for under the Revenue ASUs or lease accounting guidance (see discussion below), the impact of the Revenue ASUs, upon and subsequent to adoption, is generally limited to the following:
| • | Prior to the adoption of the Revenue ASUs, the Company recognized a gain on sale of real estate using the full accrual method when collectibility of the sales price was reasonably assured, the Company was not obligated to perform additional activities that may be considered significant, the initial investment from the buyer was sufficient and other profit recognition criteria had been satisfied. The Company deferred all or a portion of a gain on sale of real estate if the requirements for gain recognition were not met at the time of sale. Subsequent to adopting the Revenue ASUs on January 1, 2018, the Company began recognizing a gain on sale of real estate upon transferring control of the asset to the purchaser, which is generally satisfied at the time of sale. In conjunction with its adoption of the Revenue ASUs, the Company reassessed its historical partial sale of real estate transactions to determine which transactions, if any, were not completed contracts (i.e., the transaction did not qualify for sale treatment under previous guidance). The Company concluded that it had one such material transaction, its partial sale of RIDEA II in the first quarter of 2017 (which was not a completed sale under historical guidance as of the Company's adoption date due to a minor obligation related to the interest sold). In accordance with the Revenue ASUs, the Company recorded its retained 40% equity investment at fair value as of the sale date. As a result, the Company recorded an adjustment to equity as of January 1, 2018 (under the modified retrospective transition approach) representing a step-up in the fair value of its equity investment in RIDEA II of $107 million (to a carrying value of $121 million as of January 1, 2018) and a $30 million impairment charge to decrease the carrying value to the sales price of the investment (see Note 5). The Company completed the sale of its equity investment in June 2018 and no longer holds an economic interest in RIDEA II. |
| • | The Company generally expects that the new guidance will result in certain transactions qualifying as sales of real estate at an earlier date than under historical accounting guidance. |
| • | The Company, along with its joint venture partners and independent SHOP operators, provide certain ancillary services to SHOP residents that are not contemplated in the lease with each resident (i.e., guest meals, concierge services, pharmacy services, etc.). These services are provided and paid for in addition to the standard services included in each resident lease (i.e., room and board, standard meals, etc.). The Company bills residents for ancillary services one month in arrears and recognizes revenue as the services are provided, as the Company has no continuing performance obligation related to those services. Included within resident fees and services for the years ended December 31, 2018, 2017 and 2016 is $40 million, $38 million and $51 million, respectively, of ancillary service revenue. |
Additionally, during the year ended December 31, 2018, the Company adopted the following ASUs:
| • | ASU No. 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities (“ASU 2016-01”) and ASU No. 2018-03, Technical Corrections and Improvements to Financial Instruments - Overall (“ASU 2018-03”). The core principle of the amendments in ASU 2016-01 and ASU 2018-03 involves the measurement of equity investments (except those accounted for under the equity method of accounting or those that result in consolidation) at fair value and the recognition of changes in fair value of those investments during each reporting period in net income (loss). As a result, ASU 2016-01 and ASU 2018-03 eliminate the cost method of accounting for equity securities that do not have readily determinable fair values. Pursuant to the new guidance, an entity may choose to measure equity investments that do not have readily determinable fair values at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. The adoption of ASU 2016-01 and 2018-03 did not have a material impact to the Company's consolidated financial position, results of operations, cash flows, or disclosures. |
| • | ASU No. 2016-16, Intra-Entity Transfers of Assets Other Than Inventory (“ASU 2016-16”). The amendments in ASU 2016-16 require an entity to recognize the income tax consequences of intra-entity transfers of assets, other than inventory, at the time that the transfer occurs. Historical guidance does not require recognition of tax consequences until the asset is eventually sold to a third party. The adoption of ASU 2016-16 did not have a material impact to the Company's consolidated financial position, results of operations, cash flows, or disclosures. |
On January 1, 2017 the Company adopted ASU No. 2017-01, Clarifying the Definition of a Business (“ASU 2017-01”) which narrows the FASB’s definition of a business and provides a framework that gives entities a basis for making reasonable judgments about whether a transaction involves an asset, or a group of assets, or a business. ASU 2017-01 states that when substantially all of the fair value of the gross assets acquired (or disposed of) is concentrated in a single identifiable asset or group of similar identifiable assets, the set is not a business. If this initial test is not met, a set cannot be considered a business unless it includes an acquired input and a substantive process that together significantly contribute to the ability to create outputs. In addition, ASU 2017-01 clarifies the requirements for a set of activities to be considered a business and narrows the definition of an output. As a result of prospectively adopting ASU 2017-01, the majority of the Company’s real estate acquisitions subsequent to January 1, 2017 are classified as asset acquisitions for which the Company records identifiable assets acquired, liabilities assumed and any associated noncontrolling interests at cost on a relative fair value basis. In addition, for such asset acquisitions, no goodwill is recognized, third party transaction costs are capitalized and any associated contingent consideration is recorded when the contingency is resolved.
Not Yet Adopted
Leases. In February 2016, the FASB issued ASU No. 2016-02, Leases (“ASU 2016-02”). ASU 2016-02 (codified under Accounting Standards Codification (“ASC”) 842) amends the current accounting for leases to: (i) require lessees to put most leases on their balance sheets (not required for short-term leases with lease terms of 12 months or less), but continue recognizing expenses on their income statements in a manner similar to requirements under prior accounting guidance, (ii) eliminate real estate specific lease provisions, and (iii) modify the classification criteria and accounting for sales-type leases for lessors. Additionally, ASU 2016-02 provides a practical expedient, which the Company elected, that allows an entity to not reassess the following upon adoption (must be elected as a group): (i) whether an expired or existing contract contains a lease arrangement, (ii) lease classification related to expired or existing lease arrangements, or (iii) whether costs incurred on expired or existing leases qualify as initial direct costs.
As a result of adopting ASU 2016-02 on January 1, 2019 using the modified retrospective transition approach, the Company will capitalize fewer costs related to the drafting and negotiation of its lease agreements. Additionally, the Company will recognize all of its significant operating leases for which it is the lessee, including corporate office leases, equipment leases, and ground leases, on its consolidated balance sheets through a lease liability and corresponding right-of-use asset. As such, the Company expects to recognize a lease liability between $130 million and $165 million and right-of-use asset between $145 million and $180 million (lease liability, net of the existing accrued straight-line rent liability balance and adjusted for unamortized above/below market ground lease intangibles) during the first quarter of 2019.
Under ASU 2016-02, a practical expedient was offered to lessees to make a policy election, which the Company elected, to not separate lease and nonlease components, but rather account for the combined components as a single lease component under ASC 842. In July 2018, the FASB issued ASU No. 2018-11, Leases - Targeted Improvements (“ASU 2018-11”), which provides lessors with a similar option to elect a practical expedient allowing them to not separate lease and nonlease components in a contract for the purpose of revenue recognition and disclosure. This practical expedient is limited to circumstances in which: (i) the timing and pattern of transfer are the same for the nonlease component and the related lease component and (ii) the lease component, if accounted for separately, would be classified as an operating lease. This practical expedient causes an entity to assess whether a contract is predominantly lease or service based and recognize the entire contract under the relevant accounting guidance (i.e., predominantly lease-based would be accounted for under ASU 2016-02 and predominantly service-based would be accounted for under the Revenue ASUs). The Company elected this practical expedient as well and, as a result, beginning January 1, 2019, the
Company will recognize revenue from its senior housing triple-net, medical office, and life science segments under ASC 842 and revenue from its SHOP segment under the Revenue ASUs (codified under ASC 606).
In conjunction with reaching the conclusions above, the Company concluded it was appropriate (under ASC 205, Presentation of Financial Statements) to reclassify amounts previously classified as revenue from tenant recoveries (within the senior housing triple-net, life science, and medical office segments) and present them combined with rental and related revenues within the statements of operations. The Company implemented this change during the fourth quarter of 2018. Included within rental and related revenues for the years ended December 31, 2018, 2017 and 2016 is $157 million, $142 million and $134 million, respectively, of tenant recoveries.
In December 2018, the FASB issued ASU No. 2018-20, Narrow Scope Improvements for Lessors (“ASU 2018-20”), which requires that a lessor: (i) exclude certain lessor costs paid directly by a lessee to third parties on behalf of the lessor from a lessor's measurement of variable lease revenue and associated expense (i.e., no gross up of revenue and expense for these costs), and (ii) include lessor costs that are paid by the lessor and reimbursed by the lessee in the measurement of variable lease revenue and the associated expense (i.e., gross up revenue and expense for these costs). This is consistent with the Company’s current presentation and will not require a material change on January 1, 2019.
Credit Losses. In June 2016, the FASB issued ASU No. 2016-13, Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). ASU 2016-13 is intended to improve financial reporting by requiring timelier recognition of credit losses on loans and other financial instruments held by financial institutions and other organizations. The amendments in ASU 2016-13 eliminate the “probable” initial threshold for recognition of credit losses in current accounting guidance and, instead, reflect an entity’s current estimate of all expected credit losses over the life of the financial instrument. Previously, when credit losses were measured under current accounting guidance, an entity generally only considered past events and current conditions in measuring the incurred loss. The amendments in ASU 2016-13 broaden the information that an entity must consider in developing its expected credit loss estimate for assets measured either collectively or individually. The use of forecasted information incorporates more timely information in the estimate of expected credit loss. ASU 2016-13 is effective for fiscal years, and interim periods within, beginning after December 15, 2019. Early adoption is permitted for fiscal years, and interim periods within, beginning after December 15, 2018. A reporting entity is required to apply the amendments in ASU 2016-13 using a modified retrospective approach by recording a cumulative-effect adjustment to equity as of the beginning of the fiscal year of adoption. A prospective transition approach is required for debt securities for which an other-than-temporary impairment had been recognized before the effective date. Upon adoption of ASU 2016-13, the Company is required to reassess its financing receivables, including DFLs and loans receivable, and expects that application of ASU 2016-13 may result in the Company recognizing credit losses at an earlier date than would otherwise be recognized under current accounting guidance. The Company is evaluating the impact of the adoption of ASU 2016-13 on January 1, 2020 to its consolidated financial position and results of operations.
The following ASU has been issued, but not yet adopted, and the Company does not expect a material impact to its consolidated financial position, results of operations, cash flows, or disclosures upon adoption:
| • | ASU No. 2017-12, Targeted Improvements to Accounting for Hedging Activities (“ASU 2017-12”). ASU 2017-12 is effective for fiscal years, including interim periods within, beginning after December 15, 2018 and early adoption is permitted. For cash flow and net investment hedges existing at the date of adoption, a reporting entity must apply the amendments in ASU 2017-12 using the modified retrospective approach by recording a cumulative-effect adjustment to equity as of the beginning of the fiscal year of adoption. The presentation and disclosure amendments in ASU 2017-12 must be applied using a prospective approach. |
| NOTE 3. | Master Transactions and Cooperation Agreement with Brookdale |
Master Transactions and Cooperation Agreement with Brookdale
In November 2017, the Company and Brookdale Senior Living Inc. (“Brookdale”) entered into a Master Transactions and Cooperation Agreement (the “MTCA”) to provide the Company with the ability to significantly reduce its concentration of assets leased to and/or managed by Brookdale (the “Brookdale Transactions”). In connection with the overall transaction pursuant to the MTCA, the Company and Brookdale, and certain of their respective subsidiaries, agreed to the following:
| • | The Company, which owned 90% of the interests in its RIDEA I and RIDEA III joint ventures with Brookdale at the time the MTCA was executed, agreed to purchase Brookdale’s 10% noncontrolling interest in each joint venture for an aggregate purchase price of $95 million. At the time the MTCA was executed, these joint ventures collectively owned and operated 58 independent living, assisted living, memory care and/or skilled nursing facilities (the “RIDEA Facilities”). The Company completed its acquisitions of the RIDEA III noncontrolling interest for $32 million in December 2017 and the RIDEA I noncontrolling interest for $63 million in March 2018; |
| • | The Company received the right to sell, or transition to other operators, 32 of the 78 total assets under an Amended and Restated Master Lease and Security Agreement (the “Amended Master Lease”) with Brookdale and 36 of the RIDEA Facilities (and terminate related management agreements with an affiliate of Brookdale without penalty); |
| • | The Company provided an aggregate $5 million annual reduction in rent on three assets, effective January 1, 2018; and |
| • | Brookdale agreed to purchase two of the assets under the Amended Master Lease for $35 million, both of which were sold in April 2018, and four of the RIDEA Facilities for $240 million, one of which was sold in January 2018 for $32 million and the remaining three of which were sold in April 2018 for $208 million. |
During the fourth quarter of 2018, the Company sold 19 assets (11 of the 32 senior housing triple-net assets noted above and eight RIDEA Facilities) to a third-party buyer for $377 million. Additionally, during the year ended December 31, 2018, the Company terminated the previous management agreements or leases with Brookdale on 37 assets contemplated under the MTCA and completed the transition of 20 SHOP assets and 17 senior housing triple-net assets to other managers.
Fair Value Measurement Techniques and Quantitative Information
During the fourth quarter of 2017, the Company performed a fair value assessment of each of the MTCA components that provided measurable economic benefit or detriment to the Company. Each fair value calculation is based on an income or market approach and relies on historical and forecasted EBITDAR (defined as earnings before interest, taxes, depreciation, amortization and rent) and revenue, as well as market data, including, but not limited to, a discount rate of 12%, a management fee rate of 5% of revenue, EBITDAR growth rates ranging from zero to 3%, and real estate capitalization rates ranging from 6% to 7%. All assumptions are supported by independent market data and considered to be Level 2 measurements within the fair value hierarchy.
As a result of the assessment, the Company recognized a $20 million net reduction of rental and related revenues related to the right to terminate leases for 32 triple-net assets and the write-off of unamortized lease intangible assets related to those same 32 triple-net assets during the year ended December 31, 2017. Additionally, the Company recognized $35 million of operating expenses related to the right to terminate management agreements for 36 SHOP assets during the year ended December 31, 2017.
| NOTE 4. | Other Real Estate Property Investments |
MSREI MOB JV
In August 2018, the Company and Morgan Stanley Real Estate Investment (“MSREI”) formed a joint venture (the “MSREI JV”) to own a portfolio of medical office buildings ("MOBs"), which the Company owns 51% of and consolidates. To form the joint venture, MSREI contributed cash of $298 million and HCP contributed nine wholly-owned MOBs (the “Contributed Assets”). The Contributed Assets are primarily located in Texas and Florida and were valued at approximately $320 million at the time of contribution. The MSREI JV used substantially all of the cash contributed by MSREI to acquire an additional portfolio of 16 MOBs in Greenville, South Carolina (the “Greenville Portfolio”) for $285 million. Concurrent with acquiring the additional MOBs, the MSREI JV entered into 10-year leases with an anchor tenant on each MOB in the Greenville Portfolio.
The Contributed Assets are accounted for at historical depreciated cost by the Company, as the assets continue to be consolidated. The Greenville Portfolio is accounted for as an asset acquisition, which requires the Company to record the individual components of the acquisition at each component’s relative fair value. As a result, the Company recorded net real estate of $276 million and net intangible assets of $20 million during the year ended December 31, 2018 related to the Greenville Portfolio. Additionally, the Company recognized a noncontrolling interest of $298 million related to the interest owned by MSREI. Refer to Note 19 for a discussion of the Company’s consolidation of the MSREI JV.
Life Science JV Interest Purchase
In November 2018, the Company acquired the outstanding equity interests in three life science joint ventures (which owned four buildings) for $92 million, bringing the Company’s equity ownership to 100% for all three joint ventures. As the Company began consolidating the assets upon acquisition, it derecognized the existing investment in the joint ventures, marked the real estate to fair value (using a relative fair value allocation), and recognized a gain on consolidation of $50 million within other income (expense), net.
Sierra Point Towers Acquisition
In November 2018, the Company entered into definitive agreements to acquire two life science buildings in South San Francisco, California adjacent to the Company’s The Shore at Sierra Point development, for $245 million. The Company made a $15 million nonrefundable deposit upon completing due diligence and expects to close the transaction in the first half of 2019.
Other Real Estate Acquisitions
During the year ended December 31, 2018, the Company acquired development rights on a land parcel in the Boston suburb of Lexington, Massachusetts for $21 million. The Company commenced a life science development on the land in 2018.
Additionally, in January and February 2019, the Company acquired a life science facility for $71 million and development rights at an adjacent undeveloped land parcel for consideration of up to $27 million. The existing facility and land parcel are located in Cambridge, Massachusetts.
2017 Real Estate Acquisitions
The following table summarizes real estate acquisitions for the year ended December 31, 2017 (in thousands):
| Consideration | Assets Acquired | |||||||||||||||
| Segment | Cash Paid | Net Liabilities Assumed | Real Estate | Net Intangibles | ||||||||||||
| SHOP | $ | 44,258 | $ | 797 | $ | 37,940 | $ | 7,115 | ||||||||
| Life science | 315,255 | 3,524 | 305,760 | 13,019 | ||||||||||||
| Medical office | 201,240 | 1,104 | 184,115 | 18,229 | ||||||||||||
| $ | 560,753 | $ | 5,425 | $ | 527,815 | $ | 38,363 |
Construction, Tenant and Other Capital Improvements
The following table summarizes the Company’s expenditures for construction, tenant and other capital improvements (in thousands):
| Year Ended December 31, | ||||||||||||
| Segment | 2018 | 2017 | 2016 | |||||||||
| Senior housing triple-net | $ | 11,311 | $ | 32,343 | $ | 49,109 | ||||||
| SHOP | 53,389 | 49,473 | 74,158 | |||||||||
| Life science | 396,431 | 240,901 | 200,122 | |||||||||
| Medical office | 144,694 | 148,926 | 128,308 | |||||||||
| Other | 1,361 | 135 | 7,203 | |||||||||
| $ | 607,186 | $ | 471,778 | $ | 458,900 |
| NOTE 5. | Dispositions of Real Estate and Discontinued Operations |
Dispositions of Real Estate
Held for Sale
At December 31, 2018, nine SHOP facilities and one undeveloped life science land parcel were classified as held for sale, with an aggregate carrying value of $108 million, primarily comprised of real estate assets of $101 million, net of accumulated depreciation of $30 million. At December 31, 2017, two senior housing triple-net facilities, four life science facilities and six SHOP facilities were classified as held for sale, with an aggregate carrying value of $417 million, primarily comprised of real estate assets of $393 million, net of accumulated depreciation of $93 million. Liabilities of assets held for sale is primarily comprised of intangible and other liabilities at both December 31, 2018 and 2017.
Shoreline Technology Center
In November 2018, the Company sold its Shoreline Technology Center life science campus located in Mountain View, California for $1.0 billion and recognized a gain on sale of $726 million.
Brookdale MTCA Disposition
As noted in Note 3, during the fourth quarter of 2018, the Company sold 19 assets (11 senior housing triple-net assets and eight SHOP assets) to a third-party for $377 million and recognized a gain on sale of $40 million. Refer to Note 3 for further detail on the Brookdale Transactions.
RIDEA II Sale Transaction
In January 2017, the Company completed the contribution of its ownership interest in RIDEA II to an unconsolidated joint venture owned by HCP and an investor group led by Columbia Pacific Advisors, LLC (“CPA”) (“HCP/CPA PropCo” and “HCP/CPA OpCo,” together, the “HCP/CPA JV”). Also in January 2017, RIDEA II was recapitalized with $602 million of debt, of which $360 million was provided by a third-party and $242 million was provided by HCP. In return for both transaction elements, the Company received combined proceeds of $480 million from the HCP/CPA JV and $242 million in loans receivable and retained an approximately 40% ownership interest in RIDEA II. This transaction resulted in the Company deconsolidating the net assets of RIDEA II and recognizing a net gain on sale of $99 million. Refer to Note 2 for the impact of adopting the Revenue ASUs on January 1, 2018 to the Company’s partial sale of RIDEA II in the first quarter of 2017.
On November 1, 2017, the Company entered into a definitive agreement with an investor group led by CPA to sell its remaining 40% ownership interest in RIDEA II for $91 million and cause CPA to refinance the Company’s $242 million of loans receivable from RIDEA II. The Company completed the transaction in June 2018, resulting in proceeds of $332 million. The Company no longer holds an economic interest in RIDEA II.
U.K. Portfolio
In June 2018, the Company entered into a joint venture with an institutional investor (the “U.K. JV”) through which the Company sold a 51% interest in substantially all United Kingdom (“U.K.”) assets previously owned by the Company (the “U.K. Portfolio”) based on a total value of £382 million ($507 million). The Company retained a 49% noncontrolling interest in the U.K. JV and received gross proceeds of $402 million, including proceeds from the refinancing of the Company’s previously held intercompany loans. Upon closing the U.K. JV, the Company deconsolidated the U.K. Portfolio, recognized its retained noncontrolling interest investment at fair value ($105 million) and recognized a gain on sale of $11 million, net of $17 million of cumulative foreign currency translation reclassified from other comprehensive income (see Note 22 for the reclassification impact of the Company’s hedge of its net investment in the U.K.). The U.K. JV provides numerous mechanisms by which the joint venture partner can acquire the Company’s remaining interest in the U.K. JV. The fair value of the Company’s retained noncontrolling interest investment is based on Level 2 measurements within the fair value hierarchy.
Additionally, in August 2018, the Company sold its remaining £11 million U.K. development loan at par.
2018 Other Dispositions
During the quarter ended March 31, 2018, the Company sold two SHOP assets for $35 million, resulting in total gain on sales of $21 million (includes asset sales to Brookdale as discussed in Note 3 above).
During the quarter ended June 30, 2018, the Company sold eight SHOP assets for $268 million and two senior housing triple-net assets for $35 million, resulting in total gain on sales of $25 million (includes asset sales to Brookdale as discussed in Note 3 above).
During the quarter ended September 30, 2018, the Company sold four life science assets for $269 million, 11 SHOP assets for $76 million and two MOBs for $21 million, resulting in total gain on sales of $95 million.
During the quarter ended December 31, 2018, the Company sold two SHOP facilities for $15 million, two MOBs for $4 million, and one undeveloped land parcel for $3 million, resulting in no material gain or loss on sales.
2017 Dispositions
In January 2017, the Company sold four life science facilities in Salt Lake City, Utah for $76 million, resulting in a net gain on sale of $45 million.
In March 2017, the Company sold 64 senior housing triple-net assets, previously under triple-net leases with Brookdale, for $1.125 billion to affiliates of Blackstone Real Estate Partners VIII, L.P., resulting in a net gain on sale of $170 million.
Additionally, during the year ended December 31, 2017, the Company sold the following: (i) a life science land parcel for $27 million, (ii) one life science building for $5 million, (iii) four senior housing triple-net facilities for $27 million, (iv) five SHOP facilities for $43 million and (v) four MOBs for $15 million, and recorded a net gain on sale of $41 million.
2016 Dispositions
During the year ended December 31, 2016, the Company sold the following: (i) a portfolio of five post-acute/skilled nursing facilities and two senior housing triple-net facilities for $130 million, (ii) five life science facilities for $386 million, (iii) seven senior housing triple-net facilities for $88 million, (iv) three MOBs for $20 million and (v) three SHOP facilities for $41 million.
Discontinued Operations - Quality Care Properties, Inc.
Quality Care Properties, Inc.
On October 31, 2016, the Company completed the spin-off (the “Spin-Off”) of its subsidiary, Quality Care Properties, Inc. (“QCP”). The Spin-Off assets were primarily comprised of the HCR ManorCare, Inc. (“HCRMC”) DFL investments and an equity investment in HCRMC. As a result of the Spin-Off, the operations of QCP are classified as discontinued operations for the year ended December 31, 2016.
On October 17, 2016, subsidiaries of QCP issued $750 million in aggregate principal amount of senior secured notes due 2023 (the “QCP Notes”), the gross proceeds of which were deposited in escrow until they were released in connection with the consummation of the Spin-Off on October 31, 2016. The QCP Notes bear interest at a rate of 8.125% per annum, payable semiannually. From October 17, 2016 until the completion of the Spin-Off, QCP (a then wholly-owned subsidiary of HCP) incurred $2 million in interest expense. In addition, immediately prior to the effectiveness of the Spin-Off, subsidiaries of QCP received $1.0 billion of proceeds from their borrowings under a senior secured term loan, bearing interest at a rate at QCP’s option of either: (i) LIBOR plus 5.25%, subject to a 1% floor or (ii) a base rate specified in the first lien credit and guaranty agreement plus 4.25%, bringing the total gross proceeds raised by QCP and its subsidiaries under those financings to $1.75 billion. In connection with the consummation of the Spin-Off, QCP and its subsidiaries transferred $1.69 billion in cash and 94 million shares of QCP common stock to HCP and certain of its other subsidiaries, and HCP and its applicable subsidiaries transferred the assets comprising the QCP portfolio to QCP and its subsidiaries. HCP then distributed substantially all of the outstanding shares of QCP common stock to its stockholders, based on the distribution ratio of one share of QCP common stock for every five shares of HCP common stock held by HCP stockholders as of the October 24, 2016 record date for the distribution. The Company recorded the distribution of the assets and liabilities of QCP from its consolidated balance sheet on a historical cost basis as a dividend from stockholders’ equity of $3.5 billion, and zero gain or loss was recognized. The Company primarily used the $1.69 billion proceeds of the cash distribution it received from QCP upon consummation of the Spin-Off to pay down certain of the Company’s existing debt obligations.
The Company entered into a Separation and Distribution Agreement (the “Separation and Distribution Agreement”) with QCP in connection with the Spin-Off. The Separation and Distribution Agreement divides and allocates the assets and liabilities of the Company prior to the Spin-Off between QCP and HCP, governs the rights and obligations of the parties regarding the Spin-Off, and contains other key provisions relating to the separation of QCP’s business from HCP.
In connection with the Spin-Off, the Company entered into a Transition Services Agreement ("TSA") with QCP. Per the terms of the TSA, the Company agreed to provide certain administrative and support services to QCP on a transitional basis for established fees. The TSA terminated on October 31, 2017.
From October 31, 2016 through June 2017, HCP was the sole lender to QCP of an unsecured revolving credit facility (the “Unsecured Revolving Credit Facility”) which had a total commitment of $100 million at inception. No amounts were drawn on the Unsecured Revolving Credit Facility and the total commitment was reduced to zero at June 30, 2017.
The results of discontinued operations through October 31, 2016, the Spin-Off date, are included in the consolidated results for the year ended December 31, 2016. Summarized financial information for discontinued operations for the year ended December 31, 2016 is as follows (in thousands):
| Revenues: | |||
| Rental and related revenues | $ | 24,204 | |
| Income from direct financing leases | 384,752 | ||
| Total revenues | 408,956 | ||
| Costs and expenses: | |||
| Depreciation and amortization | (4,892 | ) | |
| Operating | (3,367 | ) | |
| General and administrative | (67 | ) | |
| Transaction costs | (86,765 | ) | |
| Other income (expense), net | 71 | ||
| Income (loss) before income taxes | 313,936 | ||
| Income tax benefit (expense) | (48,181 | ) | |
| Total discontinued operations | $ | 265,755 |
During the fourth quarter of 2016, using proceeds from the Spin-Off, the Company repaid $500 million of 6.0% senior unsecured notes that were due to mature in January 2017, $600 million of 6.7% senior unsecured notes that were due to mature in January 2018 and $108 million of mortgage debt; incurring aggregate loss on debt extinguishments of $46 million.
HCR ManorCare, Inc.
Discontinued operations is primarily comprised of QCP’s HCRMC DFL investments and equity investment in HCRMC. During the year ended December 31, 2016, the Company recognized DFL income of $385 million and received cash payments of $385 million from the HCRMC DFL investments. During the year ended December 31, 2016, the Company sold 13 HCRMC facilities for $153 million.
The Company’s acquisition of the HCRMC DFL investments in 2011 was subject to federal and state built-in gain tax of up to $2 billion if all the assets were sold within 10 years. At the time of acquisition, the Company intended to hold the assets for at least 10 years, at which time the assets would no longer be subject to the built-in gain tax. In December 2015, the U.S. Federal Government passed legislation which permanently reduced the holding period, for federal tax purposes, to five years. The Company satisfied the five year holding period requirement in April 2016. This legislation was not extended to certain states, which maintain a 10 year requirement.
During the year ended December 31, 2016, the Company determined that it may sell assets during the next five years and, therefore, recorded a deferred tax liability of $47 million, representing its estimated exposure to state built-in gain tax.
| NOTE 6. | Leases |
Net Investment in Direct Financing Leases
The components of net investment in DFLs consisted of the following (dollars in thousands):
| December 31, | |||||||
| 2018 | 2017 | ||||||
| Minimum lease payments receivable | $ | 1,013,976 | $ | 1,062,452 | |||
| Estimated residual value | 507,484 | 504,457 | |||||
| Less unearned income | (807,642 | ) | (852,557 | ) | |||
| Net investment in direct financing leases | $ | 713,818 | $ | 714,352 | |||
| Properties subject to direct financing leases | 29 | 29 |
Certain DFLs contain provisions that allow the tenants to elect to purchase the properties during or at the end of the lease terms for the aggregate initial investment amount plus adjustments, if any, as defined in the lease agreements. Certain leases also permit the Company to require the tenants to purchase the properties at the end of the lease terms.
The following table summarizes future minimum lease payments contractually due under DFLs at December 31, 2018 (in thousands):
| Year | Amount | |||
| 2019 | $ | 114,970 | ||
| 2020 | 63,308 | |||
| 2021 | 63,687 | |||
| 2022 | 58,135 | |||
| 2023 | 58,570 | |||
| Thereafter | 655,306 | |||
| $ | 1,013,976 |
Direct Financing Lease Internal Ratings
The following table summarizes the Company’s internal ratings for net investment in DFLs at December 31, 2018 (dollars in thousands):
| Internal Ratings | ||||||||||||||||||
| Segment | Carrying Amount | Percentage of DFL Portfolio | Performing DFLs | Watch List DFLs | Workout DFLs | |||||||||||||
| Senior housing triple-net | $ | 629,214 | 88 | $ | 278,503 | $ | 350,711 | $ | — | |||||||||
| Other non-reportable segments | 84,604 | 12 | 84,604 | — | — | |||||||||||||
| $ | 713,818 | 100 | $ | 363,107 | $ | 350,711 | $ | — |
Beginning September 30, 2013, the Company placed a 14 property senior housing DFL (the “DFL Portfolio”) on nonaccrual status and classified the DFL Portfolio on “Watch List” status. The Company determined that the collection of all rental payments was and continues to be no longer reasonably assured; therefore, rental revenue for the DFL Portfolio has been recognized on a cash basis. The Company re-assessed the DFL Portfolio for impairment on December 31, 2018 and determined that the DFL Portfolio was not impaired based on its belief that: (i) it was not probable that it will not collect all of the rental payments under the terms of the lease; and (ii) the fair value of the underlying collateral exceeded the DFL Portfolio’s carrying amount. The fair value of the DFL Portfolio was estimated based on an income approach and utilizes inputs which are considered to be a Level 3 measurement within the fair value hierarchy. Inputs to this valuation model include real estate capitalization rates, industry growth rates, and operating margins, some of which influence the Company’s expectation of future cash flows from the DFL Portfolio and, accordingly, the fair value of its investment. During the years ended December 31, 2018, 2017 and 2016, the Company recognized DFL income of $14 million, $13 million and $13 million, respectively, and received cash payments of $19 million, $18 million and $18 million, respectively, from the DFL Portfolio. The carrying value of the DFL Portfolio was $351 million and $356 million at December 31, 2018 and 2017, respectively.
Operating Leases
Future Minimum Rents
The following table summarizes future minimum lease payments to be received, excluding operating expense reimbursements, from tenants under non-cancelable operating leases as of December 31, 2018 (in thousands):
| Year | Amount | |||
| 2019 | $ | 971,417 | ||
| 2020 | 928,102 | |||
| 2021 | 853,451 | |||
| 2022 | 751,972 | |||
| 2023 | 675,537 | |||
| Thereafter | 2,320,847 | |||
| $ | 6,501,326 |
Tenant Purchase Options
Certain leases, including DFLs contain purchase options whereby the tenant may elect to acquire the underlying real estate. Annualized base rent from leases subject to purchase options, summarized by the year the purchase options are exercisable, are as follows (dollars in thousands):
| Year | Annualized Base Rent(1) | Number of Properties | |||||
| 2019 | $ | 23,771 | 10 | ||||
| 2020 | 14,545 | 4 | |||||
| 2021 | 12,747 | 6 | |||||
| 2022 | 13,315 | 3 | |||||
| Thereafter | 50,577 | 34 | |||||
| $ | 114,955 | 57 |
| (1) | Represents the most recent month’s base rent including additional rent floors and cash income from DFLs annualized for 12 months. Base rent does not include tenant recoveries, additional rents in excess of floors and non-cash revenue adjustments (i.e., straight-line rents, amortization of market lease intangibles, DFL non-cash interest and deferred revenues). |
Operating Lease Expense
In certain situations, the Company leases land or equipment needed for the operation of its business. Such leases generally require fixed annual rent payments, may include escalation clauses and renewal options, and have terms that are up to 99 years, excluding extension options. The Company’s rental expense attributable to continuing operations was $10 million for each of the years ended December 31, 2018, 2017 and 2016.
Future minimum lease obligations under non-cancelable ground and other operating leases as of December 31, 2018 were as follows (in thousands):
| Year | Amount | |||
| 2019 | $ | 5,597 | ||
| 2020 | 5,687 | |||
| 2021 | 5,776 | |||
| 2022 | 5,862 | |||
| 2023 | 5,983 | |||
| Thereafter | 466,130 | |||
| $ | 495,035 |
| NOTE 7. | Loans Receivable |
The following table summarizes the Company’s loans receivable (in thousands):
| December 31, | |||||||||||||||||||||||
| 2018 | 2017 | ||||||||||||||||||||||
| Real Estate Secured | Other Secured | Total | Real Estate Secured | Other Secured | Total | ||||||||||||||||||
| Mezzanine(1) | $ | — | $ | 21,013 | $ | 21,013 | $ | — | $ | 269,299 | $ | 269,299 | |||||||||||
| Other(2) | 42,037 | — | 42,037 | 188,418 | — | 188,418 | |||||||||||||||||
| Unamortized discounts, fees and costs | — | (52 | ) | (52 | ) | — | (596 | ) | (596 | ) | |||||||||||||
| Allowance for loan losses(1) | — | — | — | — | (143,795 | ) | (143,795 | ) | |||||||||||||||
| $ | 42,037 | $ | 20,961 | $ | 62,998 | $ | 188,418 | $ | 124,908 | $ | 313,326 |
| (1) | At December 31, 2017, primarily related to the Company’s mezzanine loan facility to Tandem Health Care discussed below. |
| (2) | At December 31, 2018, the Company had $73 million remaining of commitments to fund a $115 million senior living development project. At December 31, 2017, includes the U.K. Bridge Loan discussed below. |
The following table summarizes the Company’s internal ratings for loans receivable at December 31, 2018 (dollars in thousands):
| Carrying Amount | Percentage of Loan Portfolio | Internal Ratings | ||||||||||||||||
| Investment Type | Performing Loans | Watch List Loans | Workout Loans | |||||||||||||||
| Real estate secured | $ | 42,037 | 67 | $ | 42,037 | $ | — | $ | — | |||||||||
| Other secured | 20,961 | 33 | 20,961 | — | — | |||||||||||||
| $ | 62,998 | 100 | $ | 62,998 | $ | — | $ | — |
Real Estate Secured Loans
The following table summarizes the Company’s loan receivable secured by real estate at December 31, 2018 (dollars in thousands):
| Final Maturity Date | Number of Loans | Payment Terms | Principal Amount(1) | Carrying Amount | ||||||||
| 2022 | 1 | monthly interest-only payments, accrues interest at 6.5% and secured by a senior housing facility in Washington(2) | $ | 42,037 | $ | 42,037 |
| (1) | Represents future contractual principal payments to be received on loans receivable secured by real estate. |
| (2) | Contains a participation feature that allows the Company to participate in up to 20% of the appreciation of the asset through the time the loan is refinanced or repaid. |
During the year ended December 31, 2018, the Company recognized $5 million in interest income related to loans secured by real estate, including interest income related to the U.K. Bridge Loan discussed below.
Four Seasons Health Care
In March 2017, the Company sold its investment in Four Seasons Health Care’s (“Four Seasons”) senior secured term loan at par plus accrued interest for £29 million ($35 million).
Additionally, in March 2017, pursuant to a shift in the Company’s investment strategy, the Company sold its £138.5 million par value Four Seasons senior notes (the “Four Seasons Notes”) for £83 million ($101 million). The disposition of the Four Seasons Notes generated a £42 million ($51 million) gain on sale, recognized in other income (expense), net.
Other Secured Loans
HC-One Facility
On June 30, 2017, the Company received £283 million ($367 million) from the repayment of its HC-One mezzanine loan.
Tandem Health Care Loan
From July 2012 through May 2015, the Company funded, in aggregate, $257 million under a collateralized mezzanine loan facility (the “Mezzanine Loan”) to certain affiliates of Tandem Health Care (together with its affiliates, “Tandem”).
As part of its quarterly review process, the Company recorded an impairment charge and related allowance of $57 million during the three months ended June 30, 2017, reducing the carrying value to $200 million. The decline in fair value was driven by a variety of factors, including recent operating results of the underlying real estate assets, as well as market and industry data, that reflect a declining trend in admissions and a continuing shift away from higher-rate Medicare plans in the post-acute/skilled nursing sector. The calculation of the fair value was primarily based on an income approach and relies on forecasted EBITDAR and market data, including, but not limited to, sales price per unit/bed, rent coverage ratios, and real estate capitalization rates. All valuation inputs are considered to be Level 2 measurements within the fair value hierarchy.
Additionally, on July 31, 2017, subsequent to its second quarter 2017 quarterly review process and the aforementioned impairment, the Company entered into a binding agreement (the “Repurchase Agreement”) with the borrowers to provide an option to repay the Mezzanine Loan at a discounted value of $197 million (the “Repayment Value”) by October 25, 2017, which date was subsequently extended to December 31, 2017 (the “Agreement Maturity Date”). As a result of entering into the Repurchase Agreement, the Company recorded an additional impairment charge and related allowance of $3 million during the quarter ended September 30, 2017 to write down the carrying value of the Mezzanine Loan to the Repayment Value and assigned the loan an internal rating of Workout. As part of the Repurchase Agreement, Tandem posted, in aggregate, $8 million of non-refundable deposits (the “Deposits”), which the Company was entitled to retain (without any credit against the Mezzanine Loan) if Tandem failed to make interest payments on the $257 million par value of the Mezzanine Loan through the repayment date or the Agreement Maturity Date, as applicable, adjusted for any principal payments received.
On November 17, 2017, the Company declared an event of default under the Mezzanine Loan. Tandem also failed to make its December 2017, January 2018 and February 2018 interest payments to the Company. As a result of the aforementioned events that occurred during the fourth quarter of 2017 and first quarter of 2018 (during the Company's fourth quarter 2017 financial statement close process), the Company concluded that the Mezzanine Loan was impaired and recorded an impairment charge and related allowance of $84 million, reducing the carrying value of the loan to $105 million as of December 31, 2017. Aggregate impairments on the Mezzanine Loan for the year ended December 31, 2017 were $144 million.
The decline in expected recoverable value of the Mezzanine Loan was primarily driven by the Company’s conclusion that the collateral supporting the Mezzanine Loan may no longer be the sole source in recovering the Company’s investment. As a result, the Company utilized a discounted cash flow model to determine expected recoverability of the Mezzanine Loan. Additionally, a variety of factors further impacted the impairment analysis completed during the Company’s fourth quarter 2017 financial statement close process including operating results of the underlying real estate assets, as well as market and industry data, that reflect a declining trend in admissions and a continuing shift away from higher-rate Medicare plans in the post-acute/skilled nursing sector. The calculation relied on: (i) forecasted EBITDAR and market data, including, but not limited to, sales price per unit/bed, rent coverage ratios, and real estate capitalization rates and (ii) bids for a sale of the Mezzanine Loan received in February 2018, which incorporate market participant required rates of return and expected hold periods.
Beginning in the first quarter of 2017, the Company elected to recognize interest income on a cash basis. During the years ended December 31, 2018, 2017 and 2016, the Company recognized interest income of zero, $23 million, and $31 million, respectively, and received cash payments of $25 million and $30 million, respectively, from Tandem. The carrying value of the Mezzanine Loan was $105 million at December 31, 2017.
In March 2018, the Company sold the Mezzanine Loan to a third party for approximately $112 million, resulting in an impairment recovery, net of transaction costs and fees, of $3 million included in other income (expense), net. The Company holds no further economic interest in the operations of Tandem.
U.K. Bridge Loan
In 2016, the Company provided a £105 million ($131 million at closing) bridge loan (the “U.K. Bridge Loan”) to Maria Mallaband Care Group Ltd. ("MMCG") to fund the acquisition of a portfolio of seven care homes in the U.K. Under the U.K. Bridge Loan, the Company retained a three-year call option to acquire those seven care homes at a future date for £105 million, subject to certain conditions precedent being met. In March 2018, upon resolution of all conditions precedent, the Company began the process of exercising its call option to acquire the seven care homes and concluded that it should consolidate the real estate. As a result, the Company derecognized the outstanding loan receivable of £105 million and recognized a £29 million ($41 million) loss on consolidation. Refer to Note 19 for further discussion regarding impact of consolidating the seven care homes during the first quarter of 2018.
In June 2018, the Company completed the process of exercising the above-mentioned call option. The seven care homes acquired through the call option were included in the U.K. JV transaction (see Note 5).
| NOTE 8. | Investments in and Advances to Unconsolidated Joint Ventures |
The Company owns interests in the following entities that are accounted for under the equity method (dollars in thousands):
| Carrying Amount | ||||||||||
| December 31, | ||||||||||
| Entity(1) | Ownership % | 2018 | 2017 | |||||||
| CCRC JV | 49 | $ | 365,764 | $ | 400,241 | |||||
| RIDEA II(2) | 40 | — | 259,651 | |||||||
| U.K. JV(3) | 49 | 101,735 | — | |||||||
| Life Science JVs(4) | 50 - 63 | — | 65,581 | |||||||
| MBK JV | 50 | 35,435 | 38,005 | |||||||
| Development JVs(5) | 50 - 90 | 25,493 | 23,365 | |||||||
| Medical Office JVs(6) | 20 - 67 | 10,160 | 12,488 | |||||||
| K&Y JVs(7) | 80 | 1,430 | 1,283 | |||||||
| Advances to unconsolidated joint ventures, net | 71 | 226 | ||||||||
| $ | 540,088 | $ | 800,840 |
| (1) | These entities are not consolidated because the Company does not control, through voting rights or other means, the joint venture. |
| (2) | In June 2018, the Company sold its equity method investment in RIDEA II (see Note 5). |
| (3) | See Note 5 for discussion of the formation of the U.K. JV and the Company’s equity method investment. |
| (4) | Includes the following unconsolidated partnerships (and the Company’s ownership percentage): (i) Torrey Pines Science Center, LP (50%); (ii) Britannia Biotech Gateway, LP (55%); and (iii) LASDK, LP (63%). In November 2018, the Company acquired the outstanding equity interests and began consolidating the entities (see Note 4). |
| (5) | Includes four unconsolidated development partnerships (and the Company’s ownership percentage): (i) Vintage Park Development JV (85%); (ii) Waldwick JV (85%); (iii) Otay Ranch JV (90%); and (iv) MBK Development JV (50%). |
| (6) | Includes three unconsolidated medical office partnerships (and the Company’s ownership percentage): (i) HCP Ventures IV, LLC (20%); (ii) HCP Ventures III, LLC (30%); and (iii) Suburban Properties, LLC (67%). |
| (7) | Includes three unconsolidated joint ventures. |
The following tables summarize combined financial information for the Company’s unconsolidated joint ventures (in thousands):
| December 31, | ||||||||
| 2018 | 2017 | |||||||
| Real estate, net | $ | 2,128,147 | $ | 2,104,090 | ||||
| Other assets, net | 479,935 | 928,790 | ||||||
| Total assets | $ | 2,608,082 | $ | 3,032,880 | ||||
| Mortgage and other debt | $ | 827,622 | $ | 900,911 | ||||
| Accounts payable and other | 655,177 | 561,523 | ||||||
| Other partners’ capital | 515,791 | 655,311 | ||||||
| HCP’s capital(1) | 609,492 | 915,135 | ||||||
| Total liabilities and partners’ capital | $ | 2,608,082 | $ | 3,032,880 |
| Year Ended December 31, | ||||||||||||
| 2018 | 2017 | 2016 | ||||||||||
| Total revenues | $ | 642,724 | $ | 810,216 | $ | 424,134 | ||||||
| Total operating expense | (492,784 | ) | (643,452 | ) | (344,553 | ) | ||||||
| Income (loss) from discontinued operations | — | — | 8,810 | |||||||||
| Net income (loss) | (43,704 | ) | (42,408 | ) | 43,015 | |||||||
| HCP’s share in earnings | (2,594 | ) | 10,901 | 11,360 | ||||||||
| Fees earned by HCP | 125 | 133 | 299 | |||||||||
| Distributions received by HCP | 48,939 | 81,165 | 54,858 |
At December 31, 2018 and 2017, the aggregate unamortized basis difference of the Company's investments in unconsolidated joint ventures of $69 million and $115 million, respectively, is primarily attributable to the difference between the amount for which the Company purchased its interest in the entity and the historical carrying value of the net assets of the entity. The difference is being amortized over the remaining useful life of the related assets and included in equity income (loss) from unconsolidated joint ventures.
| NOTE 9. | Intangibles |
The following table summarizes the Company’s intangible lease assets (in thousands):
| December 31, | ||||||||
| Intangible lease assets | 2018 | 2017 | ||||||
| Gross intangible lease assets | $ | 556,114 | $ | 795,305 | ||||
| Accumulated depreciation and amortization | (251,035 | ) | (385,223 | ) | ||||
| Net intangible lease assets | $ | 305,079 | $ | 410,082 |
The following table summarizes the Company’s intangible lease liabilities (in thousands):
| December 31, | ||||||||
| Intangible lease liabilities | 2018 | 2017 | ||||||
| Gross intangible lease liabilities | $ | 94,444 | $ | 126,212 | ||||
| Accumulated depreciation and amortization | (39,781 | ) | (73,633 | ) | ||||
| Net intangible lease liabilities | $ | 54,663 | $ | 52,579 |
The following table sets forth amortization related to deferred leasing costs and acquisition-related intangibles (in thousands):
| Year Ended December 31, | ||||||||||||
| 2018 | 2017 | 2016 | ||||||||||
| Depreciation and amortization expense related to amortization of lease-up intangibles | $ | 67,350 | $ | 76,732 | $ | 84,487 | ||||||
| Rental and related revenues related to amortization of net below market lease liabilities | 5,253 | 2,030 | 3,877 | |||||||||
| Operating expense related to amortization of net below market ground lease intangibles | 636 | 740 | 664 |
The following table summarizes the estimated annual amortization for each of the five succeeding fiscal years and thereafter (in thousands):
| Rental and Related Revenues(1) | Operating Expense(2) | Depreciation and Amortization(3) | |||||||||
| 2019 | $ | 4,399 | $ | 505 | $ | 50,762 | |||||
| 2020 | 3,670 | 621 | 39,433 | ||||||||
| 2021 | 3,587 | 738 | 32,214 | ||||||||
| 2022 | 4,331 | 738 | 26,438 | ||||||||
| 2023 | 4,269 | 738 | 24,293 | ||||||||
| Thereafter | 16,521 | 29,901 | 80,812 | ||||||||
| $ | 36,777 | $ | 33,241 | $ | 253,952 |
| (1) | The amortization of net below market lease intangibles is recorded as an increase to rental and related income. |
| (2) | The amortization of net below market ground lease intangibles is recorded as an increase to operating expense. |
| (3) | The amortization of lease-up intangibles is recorded to depreciation and amortization expense. |
| NOTE 10. | Debt |
Bank Line of Credit and Term Loans
The Company's $2.0 billion unsecured revolving line of credit facility (the “Facility”) matures on October 19, 2021 and contains two, six-month extension options. Borrowings under the Facility accrue interest at LIBOR plus a margin that depends upon the Company’s credit ratings. The Company pays a facility fee on the entire revolving commitment that depends on its credit ratings. Based on the Company’s credit ratings at December 31, 2018, the margin on the Facility was 0.875%, and the facility fee was 0.15%. The Facility also includes a feature that allows the Company to increase the borrowing capacity by an aggregate amount of up to $750 million, subject to securing additional commitments. At December 31, 2018, the Company had $80 million, including £55 million ($70 million), outstanding under the Facility with a weighted average effective interest rate of 2.12%.
In March 2017, the Company repaid a £137 million unsecured term loan. On June 30, 2017, the Company repaid £51 million of its four-year unsecured term loan entered into in January 2015 (the "2015 Term Loan"). Concurrently, the Company terminated its three-year interest rate swap which fixed the interest of the 2015 Term Loan and therefore, beginning June 30, 2017, the 2015 Term Loan accrued interest at a rate of GBP LIBOR plus 1.15%, subject to adjustments based on the Company's credit ratings.
On July 3, 2018, the Company exercised its one-time right to repay the outstanding GBP balance and re-borrow in USD with all other key terms unchanged, which resulted in repayment of the £169 million balance and re-borrowing of $224 million. In November 2018, the Company repaid the $224 million unsecured term loan, bringing the total term loan balance to zero as of December 31, 2018.
The Facility contains certain financial restrictions and other customary requirements, including cross-default provisions to other indebtedness. Among other things, these covenants, using terms defined in the agreements: (i) limit the ratio of Consolidated Total Indebtedness to Consolidated Total Asset Value to 60%, (ii) limit the ratio of Secured Debt to Consolidated Total Asset Value to 30%, (iii) limit the ratio of Unsecured Debt to Consolidated Unencumbered Asset Value to 60%; (iv) require a minimum Fixed Charge Coverage ratio of 1.5 times; and (v) require a Minimum Consolidated Tangible Net Worth of $6.5 billion at December 31, 2018. At December 31, 2018, the Company believes it was in compliance with each of these restrictions and requirements of the Facility.
Senior Unsecured Notes
At December 31, 2018, the Company had senior unsecured notes outstanding with an aggregate principal balance of $5.3 billion. The senior unsecured notes contain certain covenants including limitations on debt, maintenance of unencumbered assets, cross-acceleration provisions and other customary terms. The Company believes it was in compliance with these covenants at December 31, 2018.
The following table summarizes the Company’s senior unsecured notes payoffs for the periods presented (dollars in thousands):
| Period | Amount | Coupon Rate | |||||
| Year ended December 31, 2018: | |||||||
| July 16, 2018(1) | $ | 700,000 | 5.375 | % | |||
| November 8, 2018 | $ | 450,000 | 3.750 | % | |||
| Year ended December 31, 2017: | |||||||
| May 1, 2017 | $ | 250,000 | 5.625 | % | |||
| July 27, 2017(2) | $ | 500,000 | 5.375 | % | |||
| Year ended December 31, 2016: | |||||||
| February 1, 2016 | $ | 500,000 | 3.750 | % | |||
| September 15, 2016 | $ | 400,000 | 6.300 | % | |||
| November 30, 2016(3) | $ | 500,000 | 6.000 | % | |||
| November 30, 2016(3) | $ | 600,000 | 6.700 | % |
| (1) | The Company recorded a $44 million loss on debt extinguishment related to the repurchase of senior notes. |
| (2) | The Company recorded a $54 million loss on debt extinguishment related to the repurchase of senior notes. |
| (3) | The Company recorded a $46 million loss on debt extinguishment related to the repurchase of senior notes. |
There were no senior unsecured notes issuances for the years ended December 31, 2018, 2017, and 2016.
Mortgage Debt
At December 31, 2018, the Company had $133 million in aggregate principal of mortgage debt outstanding, which is secured by 15 healthcare facilities with a carrying value of $278 million. In March 2017, the Company paid off $472 million of mortgage debt.
Mortgage debt generally requires monthly principal and interest payments, is collateralized by real estate assets and is generally non-recourse. Mortgage debt typically restricts transfer of the encumbered assets, prohibits additional liens, restricts prepayment, requires payment of real estate taxes, requires maintenance of the assets in good condition, requires maintenance of insurance on the assets and includes conditions to obtain lender consent to enter into or terminate material leases. Some of the mortgage debt is also cross-collateralized by multiple assets and may require tenants or operators to maintain compliance with the applicable leases or operating agreements of such real estate assets.
Debt Maturities
The following table summarizes the Company’s stated debt maturities and scheduled principal repayments at December 31, 2018 (dollars in thousands):
| Bank Line of Credit(1) | Senior Unsecured Notes(2) | Mortgage Debt(3) | Total(4) | |||||||||||||||||||
| Year | Amount | Interest Rate | Amount | Interest Rate | ||||||||||||||||||
| 2019 | $ | — | $ | — | — | % | $ | 3,561 | — | % | $ | 3,561 | ||||||||||
| 2020 | — | 800,000 | 2.79 | % | 3,609 | 5.08 | % | 803,609 | ||||||||||||||
| 2021 | 80,103 | — | — | % | 10,957 | 5.26 | % | 91,060 | ||||||||||||||
| 2022 | — | 900,000 | 3.93 | % | 2,691 | — | % | 902,691 | ||||||||||||||
| 2023 | — | 800,000 | 4.39 | % | 2,811 | — | % | 802,811 | ||||||||||||||
| Thereafter | — | 2,800,000 | 4.34 | % | 109,705 | 4.10 | % | 2,909,705 | ||||||||||||||
| 80,103 | 5,300,000 | 133,334 | 5,513,437 | |||||||||||||||||||
| (Discounts), premium and debt costs, net | — | (41,450 | ) | 5,136 | (36,314 | ) | ||||||||||||||||
| $ | 80,103 | $ | 5,258,550 | $ | 138,470 | $ | 5,477,123 |
| (1) | Includes £55 million translated into USD. |
| (2) | Interest rates on the notes range from 2.79% to 6.87% with a weighted average effective rate of 4.03% and a weighted average maturity of six years. |
| (3) | Interest rates on the mortgage debt range from 2.80% to 5.91% with a weighted average effective interest rate of 4.20% and a weighted average maturity of 19 years. |
| (4) | Excludes $91 million of other debt that have no scheduled maturities. Other debt represents (i) $58 million of non-interest bearing life care bonds and occupancy fee deposits at certain of the Company's senior housing facilities and (ii) $33 million of on-demand notes from the CCRC JV which bear interest at a rate of 3.6%. |
| NOTE 11. | Commitments and Contingencies |
Legal Proceedings
From time to time, the Company is a party to, or has a significant relationship to, legal proceedings, lawsuits and other claims. Except as described below, the Company is not aware of any legal proceedings or claims that it believes may have, individually or taken together, a material adverse effect on the Company’s financial condition, results of operations or cash flows. The Company’s policy is to expense legal costs as they are incurred.
Class Action. On May 9, 2016, a purported stockholder of the Company filed a putative class action complaint, Boynton Beach Firefighters’ Pension Fund v. HCP, Inc., et al., Case No. 3:16-cv-01106-JJH, in the U.S. District Court for the Northern District of Ohio against the Company, certain of its officers, HCR ManorCare, Inc. (“HCRMC”), and certain of its officers, asserting violations of the federal securities laws. The suit asserts claims under sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and alleges that the Company made certain false or misleading statements relating to the value of and risks concerning its investment in HCRMC by allegedly failing to disclose that HCRMC had engaged in billing fraud, as alleged by the U.S. Department of Justice (“DoJ”) in a suit against HCRMC arising from the False Claims Act that the DoJ voluntarily dismissed with prejudice. The plaintiff in the class action suit demands compensatory damages (in an unspecified amount), costs and expenses (including attorneys’ fees and expert fees), and equitable, injunctive, or other relief as the Court deems just and proper. On November 28, 2017, the Court appointed Societe Generale Securities GmbH (SGSS Germany) and the City of Birmingham Retirement and Relief Systems (Birmingham) as Co-Lead Plaintiffs in the class action. The motion to dismiss was fully briefed on May 21, 2018 and oral arguments were held on October 23, 2018. Subsequently, on December 6, 2018, HCRMC and its officers were voluntarily dismissed from the class action lawsuit without prejudice to such claims being refiled. The Company believes the suit to be without merit and intends to vigorously defend against it.
Derivative Actions. On June 16, 2016 and July 5, 2016, purported stockholders of the Company filed two derivative actions, respectively Subodh v. HCR ManorCare Inc., et al., Case No. 30-2016-00858497-CU-PT-CXC and Stearns v. HCR ManorCare, Inc., et al., Case No. 30-2016-00861646-CU-MC-CJC, in the Superior Court of California, County of Orange, against certain of the Company’s current and former directors and officers and HCRMC. The Company is named as a nominal defendant. As both derivative actions contained substantially the same allegations, they have been consolidated into a single action (the “California derivative action”). The consolidated action alleges that the defendants engaged in various acts of wrongdoing, including, among other things, breaching fiduciary duties by publicly making false or misleading statements of fact regarding HCRMC’s finances
and prospects, and failing to maintain adequate internal controls. On April 18, 2017, the Court approved the parties’ stipulation to stay the case pending disposition of the motion to dismiss the class action litigation.
On April 10, 2017, a purported stockholder of the Company filed a derivative action, Weldon v. Martin et al., Case No. 3:17-cv-755, in federal court in the Northern District of Ohio, Western Division, against certain of the Company’s current and former directors and officers and HCRMC. The Company is named as a nominal defendant. The Weldon complaint asserts similar claims to those asserted in the California derivative action. In addition, the complaint asserts a claim under Section 14(a) of the Exchange Act, alleging that the Company made false statements in its 2016 proxy statement by not disclosing that the Company’s performance issues in 2015 were the direct result of alleged billing fraud at HCRMC. On April 18, 2017, the Court re-assigned and transferred this action to the judge presiding over the related federal securities class action. On July 11, 2017, the Court approved a stipulation by the parties to stay the case pending disposition of the motion to dismiss the class action.
On July 21, 2017, a purported stockholder of the Company filed another derivative action, Kelley v. HCR ManorCare, Inc., et al., Case No. 8:17-cv-01259, in federal court in the Central District of California, against certain of the Company’s current and former directors and officers and HCRMC. The Company is named as a nominal defendant. The Kelley complaint asserts similar claims to those asserted in Weldon and in the California derivative action. Like Weldon, the Kelley complaint also additionally alleges that the Company made false statements in its 2016 proxy statement, and asserts a claim for a violation of Section 14(a) of the Exchange Act. On November 28, 2017, the federal court in the Central District of California granted Defendants’ motion to transfer the action to the Northern District of Ohio (i.e., the court where the class action and other federal derivative action are pending). The Court in the Northern District of Ohio is currently considering whether to consolidate the Weldon and Kelley actions, appointment of lead plaintiffs and counsel, and whether the stay in Weldon should continue as to either or both actions.
The Company’s Board of Directors received letters dated August 17, 2016, April 19, 2017, and April 20, 2017 from private law firms acting on behalf of clients who are purported stockholders of the Company, each asserting allegations similar to those made in the California derivative action matters discussed above. Each letter demands that the Board of Directors take action to assert the Company’s rights. The Board of Directors completed its evaluation and rejected the demand letters in December of 2017.
The Company believes that the plaintiffs lack standing or the lawsuits and demands are without merit, but cannot predict the outcome of these proceedings or reasonably estimate any potential loss at this time. Accordingly, no loss contingency has been recorded for these matters as of December 31, 2018, as the likelihood of loss is not considered probable or estimable.
DownREIT LLCs
In connection with the formation of certain DownREIT LLCs, members may contribute appreciated real estate to a DownREIT LLC in exchange for DownREIT units. These contributions are generally tax-deferred, so that the pre-contribution gain related to the property is not taxed to the member. However, if a contributed property is later sold by the DownREIT LLC, the unamortized pre-contribution gain that exists at the date of sale is specifically allocated and taxed to the contributing members. In many of the DownREITs, the Company has entered into indemnification agreements with those members who contributed appreciated property into the DownREIT LLC. Under these indemnification agreements, if any of the appreciated real estate contributed by the members is sold by the DownREIT LLC in a taxable transaction within a specified number of years, the Company will reimburse the affected members for the federal and state income taxes associated with the pre-contribution gain that is specially allocated to the affected member under the Code (“make-whole payments”). These make-whole payments include a tax gross-up provision. These indemnification agreements have expiration terms that range through 2033 on a total of 35 properties.
Commitments
The following table summarizes the Company’s material commitments, excluding debt service obligations (see Note 10) and operating leases (see Note 6), at December 31, 2018 (in thousands):
| Total | 2019 | 2020-2021 | 2022-2023 | More than Five Years | |||||||||||||||
| Construction loan commitments(1) | $ | 72,654 | $ | 68,365 | $ | 4,289 | $ | — | $ | — | |||||||||
| Development commitments(2) | 299,702 | 273,625 | 26,077 | — | — | ||||||||||||||
| Total | $ | 372,356 | $ | 341,990 | $ | 30,366 | $ | — | $ | — |
| (1) | Represents commitments to finance development projects. |
| (2) | Represents construction and other commitments for developments in progress. |
Credit Enhancement Guarantee
At December 31, 2018, certain of the Company’s senior housing facilities serve as collateral for $74 million of debt (maturing May 1, 2025) that is owed by a previous owner of the facilities. This indebtedness is guaranteed by the previous owner who has an investment grade credit rating. These senior housing facilities, which are classified as DFLs, had a carrying value of $351 million as of December 31, 2018.
Environmental Costs
Various environmental laws govern certain aspects of the ongoing management and operation of our facilities, including those related to presence of asbestos-containing materials. The presence of, or the failure to manage and/or remediate, such materials may adversely affect the occupancy and performance of the Company's facilities. The Company monitors its properties for the presence of such hazardous or toxic substances and is not aware of any environmental liability with respect to the properties that would have a material adverse effect on the Company’s business, financial condition or results of operations. The Company carries environmental insurance and believes that the policy terms, conditions, limitations and deductibles are adequate and appropriate under the circumstances, given the relative risk of loss, the cost of such coverage and current industry practice.
General Uninsured Losses
The Company obtains various types of insurance to mitigate the impact of property, business interruption, liability, workers' compensation, flood, windstorm, earthquake, environmental, cyber and terrorism related losses. The Company attempts to obtain appropriate policy terms, conditions, limits and deductibles considering the relative risk of loss, the cost of such coverage and current industry practice. There are, however, certain types of extraordinary losses, such as those due to acts of war or other events that may be either uninsurable or not economically insurable. In addition, the Company has a large number of properties that are exposed to earthquake, flood and windstorm occurrences for which the related insurances carry high deductibles and have limits.
| NOTE 12. | Equity |
Dividends
On January 31, 2019, the Company announced that its Board of Directors declared a quarterly cash dividend of $0.37 per share. The common stock cash dividend will be paid on February 28, 2019 to stockholders of record as of the close of business on February 19, 2019.
During the years ended December 31, 2018, 2017 and 2016, the Company declared and paid common stock cash dividends of $1.480, $1.480 and $2.095 per share, respectively.
At-The-Market Equity Offering Program
In June 2015, the Company established an at-the-market equity offering program (“ATM Program”). In May 2018, the Company renewed its ATM Program. Under this program, the Company may sell shares of its common stock from time to time having an aggregate gross sales price of up to $750 million through a consortium of banks acting as sales agents or directly to the banks acting as principals. During the year ended December 31, 2018, the Company issued 5.4 million shares of common stock at a weighted average net price of $28.27 for net proceeds of $154 million. At December 31, 2018, $594 million of our common stock remained available for sale under the ATM Program. There was no activity during the years ended December 31, 2017 and 2016.
Forward Equity Offering
In December 2018, the Company entered into a forward equity sales agreement to sell up to an aggregate of 15.25 million shares of its common stock (including shares issued through the exercise of underwriters’ options) at an initial net price of $28.60 per share, after underwriting discounts and commissions. The agreement has a one year term and expires on December 13, 2019. The forward sale price that the Company expects to receive upon settlement of the agreement will be subject to adjustments for: (i) the forward purchasers’ stock borrowing costs and (ii) certain fixed price reductions during the term of the agreement. At December 31, 2018, no shares have been issued under the forward equity sales agreement.
In December 2018, contemporaneous with the forward equity offering discussed above, the Company completed an offering of two million shares of common stock at a net price of $28.60 per share, resulting in net proceeds of $57 million.
The following table summarizes the Company’s other common stock activities (shares in thousands):
| Year Ended December 31, | ||||||||
| 2018 | 2017 | 2016 | ||||||
| Dividend Reinvestment and Stock Purchase Plan | 237 | 983 | 2,021 | |||||
| Conversion of DownREIT units | 3 | 78 | 145 | |||||
| Exercise of stock options | 120 | 32 | 133 | |||||
| Vesting of restricted stock units | 401 | 419 | 529 | |||||
| Repurchase of common stock | 141 | 157 | 237 |
Accumulated Other Comprehensive Loss
The following table summarizes the Company’s accumulated other comprehensive loss (in thousands):
| December 31, | |||||||
| 2018 | 2017 | ||||||
| Cumulative foreign currency translation adjustment(1) | $ | (1,683 | ) | $ | (6,955 | ) | |
| Unrealized gains (losses) on derivatives, net | (467 | ) | (13,950 | ) | |||
| Supplemental Executive Retirement plan minimum liability and other | (2,558 | ) | (3,119 | ) | |||
| Total accumulated other comprehensive income (loss) | $ | (4,708 | ) | $ | (24,024 | ) |
| (1) | See Notes 5 and 19 for a discussion of the U.K. JV transaction. |
Noncontrolling Interests
At December 31, 2018, there were four million DownREIT units (seven million shares of HCP common stock are issuable upon conversion) outstanding in five DownREIT LLCs, all of which the Company is the managing member of. At December 31, 2018, the carrying and market values of the four million DownREIT units were $177 million and $185 million, respectively.
See Notes 3, 4 and 5 for transactions involving noncontrolling interests.
| NOTE 13. | Segment Disclosures |
The Company evaluates its business and allocates resources based on its reportable business segments: (i) senior housing triple-net, (ii) SHOP, (iii) life science and (iv) medical office. The Company has non-reportable segments that are comprised primarily of the Company’s debt investments, hospital properties, unconsolidated joint ventures, and U.K. investments. The accounting policies of the segments are the same as those described under Summary of Significant Accounting Policies (see Note 2).
During the years ended December 31, 2018, 2017 and 2016, 22, 25 and 17 senior housing triple-net facilities, respectively, were transferred to the Company’s SHOP segment. When an asset is transferred from one segment to another, the results associated with that asset are included in the original segment until the date of transfer. Results generated after the transfer date are included in the new segment.
The Company evaluates performance based upon: (i) property net operating income from continuing operations (“NOI”) and (ii) Adjusted NOI. NOI is defined as real estate revenues (inclusive of rental and related revenues, resident fees and services, and income from direct financing leases), less property level operating expenses (which exclude transition costs); NOI excludes all other financial statement amounts included in net income (loss). Adjusted NOI is calculated as NOI after eliminating the effects of straight-line rents, DFL non-cash interest, amortization of market lease intangibles, lease termination fees, actuarial reserves for insurance claims that have been incurred but not reported and the impact of deferred community fee income and expense. NOI and Adjusted NOI exclude the Company's share of income (loss) generated by unconsolidated joint ventures, which is recognized in equity income (loss) from unconsolidated joint ventures in the consolidated statements of operations.
Non-segment assets consist of assets in the Company's other non-reportable segments (see above) and corporate non-segment assets. Corporate non-segment assets consist primarily of corporate assets, including cash and cash equivalents, restricted cash, accounts receivable, net, marketable equity securities and, if any, real estate held for sale. See Note 20 for other information regarding concentrations of credit risk.
The following tables summarize information for the reportable segments (in thousands):
For the year ended December 31, 2018:
| Segments | Senior Housing Triple-Net | SHOP | Life Science | Medical Office | Other Non-reportable | Corporate Non-segment | Total | |||||||||||||||||||||
| Real estate revenues(1) | $ | 276,091 | $ | 547,976 | $ | 395,064 | $ | 509,019 | $ | 108,133 | $ | — | $ | 1,836,283 | ||||||||||||||
| Operating expenses | (3,618 | ) | (414,312 | ) | (91,742 | ) | (189,859 | ) | (5,507 | ) | — | (705,038 | ) | |||||||||||||||
| NOI | 272,473 | 133,664 | 303,322 | 319,160 | 102,626 | — | 1,131,245 | |||||||||||||||||||||
| Adjustments to NOI(2) | 2,127 | 2,875 | (9,589 | ) | (2,899 | ) | (4,418 | ) | — | (11,904 | ) | |||||||||||||||||
| Adjusted NOI | 274,600 | 136,539 | 293,733 | 316,261 | 98,208 | — | 1,119,341 | |||||||||||||||||||||
| Addback adjustments | (2,127 | ) | (2,875 | ) | 9,589 | 2,899 | 4,418 | — | 11,904 | |||||||||||||||||||
| Interest income | — | — | — | — | 10,406 | — | 10,406 | |||||||||||||||||||||
| Interest expense | (2,404 | ) | (2,725 | ) | (316 | ) | (474 | ) | (1,469 | ) | (258,955 | ) | (266,343 | ) | ||||||||||||||
| Depreciation and amortization | (79,605 | ) | (104,405 | ) | (140,480 | ) | (193,710 | ) | (31,299 | ) | — | (549,499 | ) | |||||||||||||||
| General and administrative | — | — | — | — | — | (96,702 | ) | (96,702 | ) | |||||||||||||||||||
| Transaction costs | — | — | — | — | — | (10,772 | ) | (10,772 | ) | |||||||||||||||||||
| Recoveries (impairments), net | — | (44,343 | ) | (7,639 | ) | — | (3,278 | ) | — | (55,260 | ) | |||||||||||||||||
| Gain (loss) on sales of real estate, net | 641 | 93,977 | 806,184 | 4,428 | 20,755 | — | 925,985 | |||||||||||||||||||||
| Loss on debt extinguishment | — | — | — | — | — | (44,162 | ) | (44,162 | ) | |||||||||||||||||||
| Other income (expense), net | — | — | — | — | 9,605 | 3,711 | 13,316 | |||||||||||||||||||||
| Income tax benefit (expense) | — | — | — | — | — | 17,854 | 17,854 | |||||||||||||||||||||
| Equity income (loss) from unconsolidated joint ventures | — | — | — | — | (2,594 | ) | — | (2,594 | ) | |||||||||||||||||||
| Net income (loss) | $ | 191,105 | $ | 76,168 | $ | 961,071 | $ | 129,404 | $ | 104,752 | $ | (389,026 | ) | $ | 1,073,474 |
| (1) | Represents rental and related revenues, resident fees and services, and income from DFLs. |
| (2) | Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, deferral of community fees, net and termination fees. |
For the year ended December 31, 2017:
| Segments | Senior Housing Triple-Net | SHOP | Life Science | Medical Office | Other Non-reportable | Corporate Non-segment | Total | |||||||||||||||||||||
| Real estate revenues(1) | $ | 313,547 | $ | 525,473 | $ | 358,816 | $ | 477,459 | $ | 116,846 | $ | — | $ | 1,792,141 | ||||||||||||||
| Operating expenses | (3,819 | ) | (396,491 | ) | (78,001 | ) | (183,197 | ) | (4,743 | ) | — | (666,251 | ) | |||||||||||||||
| NOI | 309,728 | 128,982 | 280,815 | 294,262 | 112,103 | — | 1,125,890 | |||||||||||||||||||||
| Adjustments to NOI(2) | 17,098 | 33,227 | (4,517 | ) | (2,952 | ) | (4,446 | ) | — | 38,410 | ||||||||||||||||||
| Adjusted NOI | 326,826 | 162,209 | 276,298 | 291,310 | 107,657 | — | 1,164,300 | |||||||||||||||||||||
| Addback adjustments | (17,098 | ) | (33,227 | ) | 4,517 | 2,952 | 4,446 | — | (38,410 | ) | ||||||||||||||||||
| Interest income | — | — | — | — | 56,237 | — | 56,237 | |||||||||||||||||||||
| Interest expense | (2,518 | ) | (7,920 | ) | (373 | ) | (506 | ) | (4,230 | ) | (292,169 | ) | (307,716 | ) | ||||||||||||||
| Depreciation and amortization | (103,820 | ) | (103,162 | ) | (128,864 | ) | (169,795 | ) | (29,085 | ) | — | (534,726 | ) | |||||||||||||||
| General and administrative | — | — | — | — | — | (88,772 | ) | (88,772 | ) | |||||||||||||||||||
| Transaction costs | — | — | — | — | — | (7,963 | ) | (7,963 | ) | |||||||||||||||||||
| Recoveries (impairments), net | (22,590 | ) | — | — | — | (143,794 | ) | — | (166,384 | ) | ||||||||||||||||||
| Gain (loss) on sales of real estate, net | 280,349 | 17,485 | 45,916 | 9,095 | 3,796 | — | 356,641 | |||||||||||||||||||||
| Loss on debt extinguishment | — | — | — | — | — | (54,227 | ) | (54,227 | ) | |||||||||||||||||||
| Other income (expense), net | — | — | — | — | 50,895 | (19,475 | ) | 31,420 | ||||||||||||||||||||
| Income tax benefit (expense) | — | — | — | — | — | 1,333 | 1,333 | |||||||||||||||||||||
| Equity income (loss) from unconsolidated joint ventures | — | — | — | — | 10,901 | — | 10,901 | |||||||||||||||||||||
| Net income (loss) | $ | 461,149 | $ | 35,385 | $ | 197,494 | $ | 133,056 | $ | 56,823 | $ | (461,273 | ) | $ | 422,634 |
| (1) | Represents rental and related revenues, resident fees and services, and income from DFLs. |
| (2) | Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, deferral of community fees, net and termination fees. |
For the year ended December 31, 2016:
| Segments | Senior Housing Triple-Net | SHOP | Life Science | Medical Office | Other Non-reportable | Corporate Non-segment | Total | |||||||||||||||||||||
| Real estate revenues(1) | $ | 423,118 | $ | 686,822 | $ | 358,537 | $ | 446,280 | $ | 125,729 | $ | — | $ | 2,040,486 | ||||||||||||||
| Operating expenses | (6,710 | ) | (480,870 | ) | (72,478 | ) | (173,687 | ) | (4,654 | ) | — | (738,399 | ) | |||||||||||||||
| NOI | 416,408 | 205,952 | 286,059 | 272,593 | 121,075 | — | 1,302,087 | |||||||||||||||||||||
| Adjustments to NOI(2) | (7,566 | ) | (2,686 | ) | (2,954 | ) | (3,536 | ) | (3,022 | ) | — | (19,764 | ) | |||||||||||||||
| Adjusted NOI | 408,842 | 203,266 | 283,105 | 269,057 | 118,053 | — | 1,282,323 | |||||||||||||||||||||
| Addback adjustments | 7,566 | 2,686 | 2,954 | 3,536 | 3,022 | — | 19,764 | |||||||||||||||||||||
| Interest income | — | — | — | — | 88,808 | — | 88,808 | |||||||||||||||||||||
| Interest expense | (9,499 | ) | (29,745 | ) | (2,357 | ) | (5,895 | ) | (9,153 | ) | (407,754 | ) | (464,403 | ) | ||||||||||||||
| Depreciation and amortization | (136,146 | ) | (108,806 | ) | (130,829 | ) | (161,790 | ) | (30,537 | ) | — | (568,108 | ) | |||||||||||||||
| General and administrative | — | — | — | — | — | (103,611 | ) | (103,611 | ) | |||||||||||||||||||
| Transaction costs | — | — | — | — | — | (9,821 | ) | (9,821 | ) | |||||||||||||||||||
| Gain (loss) on sales of real estate, net | 48,744 | 675 | 49,042 | 8,333 | 57,904 | — | 164,698 | |||||||||||||||||||||
| Loss on debt extinguishment | — | — | — | — | — | (46,020 | ) | (46,020 | ) | |||||||||||||||||||
| Other income (expense), net | — | — | — | — | — | 3,654 | 3,654 | |||||||||||||||||||||
| Income tax benefit (expense) | — | — | — | — | — | (4,473 | ) | (4,473 | ) | |||||||||||||||||||
| Equity income (loss) from unconsolidated joint ventures | — | — | — | — | 11,360 | — | 11,360 | |||||||||||||||||||||
| Discontinued operations | — | — | — | — | — | 265,755 | 265,755 | |||||||||||||||||||||
| Net income (loss) | $ | 319,507 | $ | 68,076 | $ | 201,915 | $ | 113,241 | $ | 239,457 | $ | (302,270 | ) | $ | 639,926 |
| (1) | Represents rental and related revenues, resident fees and services, and income from DFLs. |
| (2) | Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, deferral of community fees, net and termination fees. |
The following table summarizes the Company’s revenues by segment (in thousands):
| Year Ended | ||||||||||||
| December 31, | ||||||||||||
| Segments | 2018 | 2017 | 2016 | |||||||||
| Senior housing triple-net | $ | 276,091 | $ | 313,547 | $ | 423,118 | ||||||
| SHOP | 547,976 | 525,473 | 686,822 | |||||||||
| Life science | 395,064 | 358,816 | 358,537 | |||||||||
| Medical office | 509,019 | 477,459 | 446,280 | |||||||||
| Other non-reportable segments | 118,539 | 173,083 | 214,537 | |||||||||
| Total revenues | $ | 1,846,689 | $ | 1,848,378 | $ | 2,129,294 |
The following table summarizes the Company’s total assets by segment (in thousands):
| December 31, | ||||||||||||
| Segments | 2018 | 2017 | 2016 | |||||||||
| Senior housing triple-net | $ | 2,965,679 | $ | 3,515,400 | $ | 3,871,720 | ||||||
| SHOP | 2,173,795 | 2,392,130 | 3,135,115 | |||||||||
| Life science | 4,303,471 | 4,154,372 | 3,961,623 | |||||||||
| Medical office | 4,354,441 | 3,989,168 | 3,724,483 | |||||||||
| Reportable segment assets | 13,797,386 | 14,051,070 | 14,692,941 | |||||||||
| Accumulated depreciation and amortization | (2,915,592 | ) | (2,919,278 | ) | (2,900,060 | ) | ||||||
| Net reportable segment assets | 10,881,794 | 11,131,792 | 11,792,881 | |||||||||
| Other non-reportable segment assets | 1,015,854 | 1,904,433 | 2,255,712 | |||||||||
| Assets held for sale, net | 108,086 | 417,014 | 927,866 | |||||||||
| Other non-segment assets | 712,819 | 635,222 | 782,806 | |||||||||
| Total assets | $ | 12,718,553 | $ | 14,088,461 | $ | 15,759,265 |
The Company completed the required annual goodwill impairment test during the fourth quarter of 2018, 2017 and 2016, and no impairment was recognized. At December 31, 2018 and 2017, goodwill of $47 million was allocated to segment assets as follows: (i) senior housing triple-net—$21 million, (ii) SHOP—$9 million, (iii) medical office—$11 million and (iv) other—$6 million.
| NOTE 14. | Compensation Plans |
Stock Based Compensation
On May 11, 2006, the Company’s stockholders approved the 2006 Performance Incentive Plan, which was amended and restated in 2009 (“the 2006 Plan”). On May 1, 2014, the Company’s stockholders approved the 2014 Performance Incentive Plan (“the 2014 Plan”) (collectively, “the Plans”). Following the adoption of the 2014 Plan, no new awards will be issued under the 2006 Plan. The Plans provide for the granting of stock-based compensation, including stock options, restricted stock and restricted stock units to officers, employees and directors in connection with their employment with or services provided to the Company. The maximum number of shares reserved for awards under the 2014 Plan is 33 million shares, and, as of December 31, 2018, 29 million of the reserved shares under the 2014 Plan are available for future awards, of which 19 million shares may be issued as restricted stock or restricted stock units.
Total share-based compensation expense recognized during the years ended December 31, 2018, 2017 and 2016 was $15 million, $14 million, and $23 million, respectively. The year ended December 31, 2018 includes a $2 million charge recognized in general and administrative expenses primarily resulting from the departure of our Executive Chairman that was comprised of the accelerated vesting of restricted stock units. The year ended December 31, 2017 includes a $1 million charge recognized in general and administrative expenses related to the accelerated vesting of restricted stock units primarily resulting from the departure of the Company's former Chief Accounting Officer. The year ended December 31, 2016 includes a $7 million charge recognized in general and administrative expenses related to the accelerated vesting of restricted stock units primarily resulting from the departure of the Company’s former chief executive officer (“CEO”). As of December 31, 2018, there was $26 million of future expense related to unvested share-based compensation arrangements granted under the Company’s incentive plans, which is expected to be recognized over a weighted average period of two years associated with future employee service.
Conversion of Equity Awards at the Spin-Off Date
The Plans were established with anti-dilution provisions, such that in the event of an equity restructuring of the Company (including spin-off transactions), equity awards would preserve their value post-transaction. In order to achieve an equitable modification of the existing awards following the Spin-Off, the Company converted pre-spin awards to their post-spin value, resulting in grants to remaining employees denominated solely in the Company’s common stock. The conversion impacted 133 participants, resulting in additional awards being granted. The fair value of these additional awards was immaterial.
Stock Options
There have been no grants of stock options since 2014. Stock options outstanding and exercisable were 0.8 million at December 31, 2018 and 1.1 million at December 31, 2017. Proceeds received from stock options exercised under the Plans for the years ended December 31, 2018, 2017 and 2016 were $2 million, $1 million and $4 million, respectively. Compensation expense related to stock options was immaterial for all periods presented.
Restricted Stock Awards
Under the Plans, restricted stock awards, including restricted stock units and performance stock units are granted subject to certain restrictions. Conditions of vesting are determined at the time of grant. Restrictions on certain awards generally lapse, as provided in the Plans or in the applicable award agreement, upon retirement, a change in control or other specified events. The fair market value of restricted stock awards, both time vesting and those subject to specific performance criteria, are expensed over the period of vesting. Restricted stock units, which vest based solely upon passage of time generally vest over a period of three to six years. The fair value of restricted stock units is determined based on the closing market price of the Company's shares on the grant date. Performance stock units, which are restricted stock awards that vest dependent upon attainment of various levels of performance that equal or exceed targeted levels, generally vest in their entirety at the end of a three year performance period. The number of shares that ultimately vest can vary from 0% to 200% of target depending on the level of achievement of the performance criteria. The fair value of performance stock units is determined based on the Monte Carlo valuation model. The compensation expense recognized for all restricted stock awards is net of actual forfeitures.
Upon vesting of restricted stock awards, the participant is required to pay the related tax withholding obligation. Participants can generally elect to have the Company reduce the number of common stock shares delivered to pay the employee tax withholding obligation. The value of the shares withheld is dependent on the closing market price of the Company’s common stock on the trading date prior to the relevant transaction occurring. During the years ended December 31, 2018, 2017 and 2016, the Company withheld 141,000, 157,000 and 237,000 shares, respectively, to offset tax withholding obligations with respect to the vesting of the restricted stock and performance restricted stock unit awards.
Holders of restricted stock awards, including restricted stock units and performance stock units, are generally entitled to receive dividends equal to the amount that would be paid on an equivalent number of shares of common stock.
The following table summarizes restricted stock award activity, including performance stock units, for the year ended December 31, 2018 (units in thousands):
| Restricted Stock Units | Weighted Average Grant Date Fair Value | |||||
| Unvested at January 1, 2018 | 1,139 | $ | 33.41 | |||
| Granted | 1,097 | 22.95 | ||||
| Vested | (401 | ) | 32.42 | |||
| Forfeited | (137 | ) | 30.34 | |||
| Unvested at December 31, 2018 | 1,698 | 27.13 |
At December 31, 2018, the weighted average remaining vesting period of restricted stock and performance based units was two years. The total fair value (at vesting) of restricted stock and performance based units which vested for the years ended December 31, 2018, 2017 and 2016 was $10 million, $15 million and $24 million, respectively.
| NOTE 15. | Impairments |
Real Estate
During 2018, in conjunction with classifying the assets as held for sale, the Company determined that 17 underperforming SHOP assets and an undeveloped life science land parcel were impaired. Additionally, the Company determined that three additional underperforming SHOP assets that were candidates for potential future sale were impaired under the held-for-use impairment model. Accordingly, the Company recognized total impairment charges of $52 million during 2018 to write-down the carrying value of the assets to their respective fair values (less an estimate of costs to sell for assets classified as held for sale). The fair value of the assets was based on contracted or forecasted sales prices and expected future cash flows, which are considered to be Level 2 measurements within the fair value hierarchy.
During 2017, the Company determined that 11 underperforming senior housing triple-net assets that were candidates for potential future sale were impaired under the held-for-use impairment model. Accordingly, the Company wrote-down the carrying amount of these 11 assets to their fair value, which resulted in an aggregate impairment charge of $23 million. The fair value of the assets was based on forecasted sales prices which are considered to be Level 2 measurements within the fair value hierarchy.
Casualty-Related
As a result of Hurricane Harvey and Hurricane Irma during the year ended December 31, 2017, the Company recorded an estimated $13 million of casualty-related losses, net of a small insurance recovery. The losses are comprised of $8 million of property damage and $5 million of other associated costs, including storm preparation, clean up, relocation and other costs. Of the total $13 million casualty losses incurred, $12 million was recorded in other income (expense), net, and $1 million was recorded in equity income (loss) from unconsolidated joint ventures as it relates to casualty losses for properties owned by certain of our unconsolidated joint ventures. In addition, the Company recorded a $1 million deferred tax benefit associated with the casualty-related losses.
Other
See Note 7 for information on the impairment charge related to the mezzanine loan facility to Tandem and the impairment recovery related to Four Season Notes.
NOTE 16. Income Taxes
The Company has elected to be taxed as a REIT under the applicable provisions of the Code for every year beginning with the year ended December 31, 1985. The Company has also elected for certain of its subsidiaries to be treated as TRSs (the “TRS entities”) which are subject to federal and state income taxes. All entities other than the TRS entities are collectively referred to as the “REIT” within this Note 16. Certain REIT entities are also subject to state, local and foreign income taxes.
Distributions with respect to our common stock can be characterized for federal income tax purposes as ordinary dividends, capital gains, nondividend distributions or a combination thereof. The following table shows the characterization of our annual common stock distributions per share:
| Year Ended December 31, | ||||||||||||
| 2018 | 2017 | 2016 | ||||||||||
| Ordinary dividends(1) | $ | 0.9578 | $ | 1.4800 | $ | 1.5561 | ||||||
| Capital gains | 0.5222 | — | — | |||||||||
| Nondividend distributions | — | — | 6.7089 | |||||||||
| $ | 1.4800 | $ | 1.4800 | $ | 8.2650 | (2) |
| (1) | The 2018 amount includes $0.0164 of qualified dividend income for purposes of Code Section 1(h)(11), and $0.9414 of qualified business income for purposes of Code Section 199A. |
| (2) | Consists of $2.095 per common share of quarterly cash dividends and $6.17 per common share of stock dividends related to the Spin-Off (see Note 5). |
HCP common stockholders on October 24, 2016, the record date for the Spin-Off (the “Record Date”), received upon the Spin-Off on October 31, 2016, one share of QCP common stock for every five shares of HCP common stock they held (the “Distributed Shares”) and cash in lieu of fractional shares of QCP. For U.S. federal income tax purposes, HCP reported the fair market value of the QCP common stock distributed per each share of HCP common stock outstanding on the Record Date as $6.17, or $30.85 for each share of QCP common stock.
The TRS entities subject to tax reported losses before income taxes from continuing operations of $59 million, $58 million and $9 million for the years ended December 31, 2018, 2017 and 2016, respectively. The REIT’s losses from continuing operations before income taxes from the U.K. were $11 million, $4 million and $4 million for the years ended December 31, 2018, 2017 and 2016, respectively.
The total income tax expense (benefit) from continuing operations consists of the following components (in thousands):
| Year Ended December 31, | |||||||||||
| 2018 | 2017 | 2016 | |||||||||
| Current | |||||||||||
| Federal | $ | (568 | ) | $ | 949 | $ | 8,525 | ||||
| State | 4,003 | 1,504 | 8,307 | ||||||||
| Foreign | 84 | 1,737 | 1,332 | ||||||||
| Total current | $ | 3,519 | $ | 4,190 | $ | 18,164 | |||||
| Deferred | |||||||||||
| Federal | $ | (11,905 | ) | $ | 2,730 | $ | (10,241 | ) | |||
| State | (4,589 | ) | (5,889 | ) | (1,401 | ) | |||||
| Foreign | (4,879 | ) | (2,364 | ) | (2,049 | ) | |||||
| Total deferred | $ | (21,373 | ) | $ | (5,523 | ) | $ | (13,691 | ) | ||
| Total income tax expense (benefit) | $ | (17,854 | ) | $ | (1,333 | ) | $ | 4,473 |
On December 22, 2017, the Tax Cuts and Jobs Act was signed into law. As a result of the reduced U.S. federal corporate tax rate, the Company recorded a tax expense of $17 million, due to a remeasurement of deferred tax assets and liabilities, which is included in total deferred tax expense (benefit) in the table above.
The Company’s income tax expense from discontinued operations was $48 million for the year ended December 31, 2016 (see Note 5). There was no income tax expense from discontinued operations for the years ended December 31, 2018 and 2017.
The following table reconciles income tax expense (benefit) from continuing operations at statutory rates to actual income tax expense recorded (in thousands):
| Year Ended December 31, | |||||||||||
| 2018 | 2017 | 2016 | |||||||||
| Tax benefit at U.S. federal statutory income tax rate on income or loss subject to tax | $ | (17,857 | ) | $ | (21,085 | ) | $ | (4,581 | ) | ||
| State income tax expense, net of federal tax | (1,313 | ) | (1,222 | ) | 6,081 | ||||||
| Gross receipts and margin taxes | 1,580 | 1,716 | 1,847 | ||||||||
| Foreign rate differential | 301 | 632 | 647 | ||||||||
| Effect of permanent differences | (34 | ) | 6 | (280 | ) | ||||||
| Return to provision adjustments | (278 | ) | 1,597 | 287 | |||||||
| Remeasurement of deferred tax assets and liabilities | — | 17,080 | — | ||||||||
| Increase (decrease) in valuation allowance | (253 | ) | (57 | ) | 472 | ||||||
| Total income tax expense (benefit) | $ | (17,854 | ) | $ | (1,333 | ) | $ | 4,473 |
Deferred income taxes reflect the net effects of temporary differences between the carrying amounts of the assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The following table summarizes the significant components of the Company’s deferred tax assets and liabilities from continuing operations (in thousands):
| December 31, | |||||||||||
| 2018 | 2017 | 2016 | |||||||||
| Property, primarily differences in depreciation and amortization, the basis of land, and the treatment of interest and certain costs | $ | 31,034 | $ | 31,691 | $ | 28,940 | |||||
| Net operating loss carryforward | 20,559 | 10,720 | 8,784 | ||||||||
| Expense accruals and other | 2,424 | 229 | (847 | ) | |||||||
| Valuation allowance | (295 | ) | (548 | ) | (606 | ) | |||||
| Net deferred tax assets | $ | 53,722 | $ | 42,092 | $ | 36,271 |
Deferred tax assets and liabilities are included in other assets, net and accounts payable and accrued liabilities, respectively.
At December 31, 2018 the Company had a net operating loss (“NOL”) carryforward of $80 million related to the TRS entities. These amounts can be used to offset future taxable income, if any. If unused, $44 million will begin to expire in 2033. The remainder, totaling $36 million, may be carried forward indefinitely.
The Company records a valuation allowance against deferred tax assets in certain jurisdictions when it cannot sustain a conclusion that it is more likely than not that it can realize the deferred tax assets during the periods in which these temporary differences become deductible. The deferred tax asset valuation allowance is adequate to reduce the total deferred tax assets to an amount that the Company estimates will “more-likely-than-not” be realized.
The Company files numerous U.S. federal, state and local income and franchise tax returns. With a few exceptions, the Company is no longer subject to U.S. federal, state, or local tax examinations by taxing authorities for years prior to 2015.
For the years ended December 31, 2018, 2017, and 2016 the tax basis of the Company’s net assets was less than the reported amounts by $1.4 billion, $1.7 billion, and $2.0 billion, respectively. The difference between the reported amounts and the tax basis was primarily related to the Slough Estates USA, Inc. (“SEUSA”) acquisition, which occurred in 2007. SEUSA was a corporation subject to federal and state income taxes. As a result of this acquisition, the Company succeeded to the tax attributes of SEUSA, including the tax basis in the acquired company’s assets and liabilities.
| NOTE 17. | Earnings Per Common Share |
Basic income (loss) per common share is computed based upon the weighted average number of common shares outstanding. Diluted income (loss) per common share is computed based upon the weighted average number of common shares outstanding plus the common shares issuable from the assumed conversion of DownREIT units, stock options, certain performance restricted stock units and unvested restricted stock units. Only those instruments having a dilutive impact on our basic income (loss) per share are included in diluted income (loss) per share during the periods presented.
Restricted stock and certain performance restricted stock units are considered participating securities, because dividend payments are not forfeited even if the underlying award does not vest, and require use of the two-class method when computing basic and diluted earnings per share.
In December 2018, the Company entered into forward equity sales agreement to sell up to an aggregate of 15.25 million shares of its common stock (see Note 12) by no later than December 13, 2019. The Company expects to settle this agreement with shares of common stock prior to expiration.
The Company considered the potential dilution resulting from the forward equity sales agreement to the calculation of earnings per share. At inception, the agreement does not have an effect on the computation of basic EPS as no shares are delivered until settlement. However, the Company uses the treasury stock method to determine the dilution resulting from the forward equity sales agreement during the period of time prior to settlement. As the issuance price under the forward equity sales agreement was greater than the average market price at December 31, 2018, the agreement was anti-dilutive.
The following table illustrates the computation of basic and diluted earnings per share (in thousands, except per share data):
| Year Ended December 31, | |||||||||||
| 2018 | 2017 | 2016 | |||||||||
| Numerator | |||||||||||
| Net income (loss) from continuing operations | $ | 1,073,474 | $ | 422,634 | $ | 374,171 | |||||
| Noncontrolling interests' share in earnings | (12,381 | ) | (8,465 | ) | (12,179 | ) | |||||
| Net income (loss) attributable to HCP, Inc. | 1,061,093 | 414,169 | 361,992 | ||||||||
| Less: Participating securities' share in earnings | (2,669 | ) | (1,156 | ) | (1,198 | ) | |||||
| Income (loss) from continuing operations applicable to common shares | 1,058,424 | 413,013 | 360,794 | ||||||||
| Discontinued operations | — | — | 265,755 | ||||||||
| Net income (loss) applicable to common shares | $ | 1,058,424 | $ | 413,013 | $ | 626,549 | |||||
| Numerator - Dilutive | |||||||||||
| Net income (loss) applicable to common shares | $ | 1,058,424 | $ | 413,013 | $ | 626,549 | |||||
| Add: distributions on dilutive convertible units and other | 6,919 | — | — | ||||||||
| Dilutive net income (loss) available to common shares | $ | 1,065,343 | $ | 413,013 | $ | 626,549 | |||||
| Denominator | |||||||||||
| Basic weighted average shares outstanding | 470,551 | 468,759 | 467,195 | ||||||||
| Dilutive potential common shares - equity awards | 168 | 176 | 208 | ||||||||
| Dilutive potential common shares - DownREIT conversions | 4,668 | — | — | ||||||||
| Diluted weighted average common shares | 475,387 | 468,935 | 467,403 | ||||||||
| Basic earnings per common share | |||||||||||
| Continuing operations | $ | 2.25 | $ | 0.88 | $ | 0.77 | |||||
| Discontinued operations | — | — | 0.57 | ||||||||
| Net income (loss) applicable to common shares | $ | 2.25 | $ | 0.88 | $ | 1.34 | |||||
| Diluted earnings per common share | |||||||||||
| Continuing operations | $ | 2.24 | $ | 0.88 | $ | 0.77 | |||||
| Discontinued operations | — | — | 0.57 | ||||||||
| Net income (loss) applicable to common shares | $ | 2.24 | $ | 0.88 | $ | 1.34 |
For all periods presented in the above table, approximately 1 million equity awards (restricted stock units and stock options) and all shares of common stock issuable pursuant to the settlement of forward equity sales agreement (see discussion above) were not included because they are anti-dilutive. For the years ended December 31, 2018, 2017 and 2016, 2 million, 7 million and 7 million shares, respectively, issuable upon conversion of DownREIT units were not included because they are anti-dilutive.
| NOTE 18. | Supplemental Cash Flow Information |
The following table summarizes supplemental cash flow information (in thousands):
| Year Ended December 31, | |||||||||||
| 2018 | 2017 | 2016 | |||||||||
| Supplemental cash flow information: | |||||||||||
| Interest paid, net of capitalized interest | $ | 275,690 | $ | 309,111 | $ | 489,453 | |||||
| Income taxes paid | 4,480 | 10,045 | 13,727 | ||||||||
| Capitalized interest | 21,056 | 16,937 | 11,108 | ||||||||
| Supplemental schedule of non-cash investing and financing activities: | |||||||||||
| Accrued construction costs | 88,826 | 67,425 | 49,999 | ||||||||
| Non-cash impact of QCP Spin-Off, net | — | — | 3,539,584 | ||||||||
| Securities transferred for debt defeasance | — | — | 73,278 | ||||||||
| Retained equity method investment from U.K. JV transaction | 104,922 | — | — | ||||||||
| Derecognition of U.K. Bridge Loan receivable | 147,474 | — | — | ||||||||
| Consolidation of net assets related to U.K. Bridge Loan | 106,457 | — | — | ||||||||
| Vesting of restricted stock units and conversion of non-managing member units into common stock | 537 | 2,908 | 6,622 | ||||||||
| Net noncash impact from the consolidation of previously unconsolidated joint ventures (see Note 4) | 68,293 | — | — | ||||||||
| Deconsolidation of noncontrolling interest in connection with RIDEA II transaction | — | 58,061 | — | ||||||||
| Mortgages and other liabilities assumed with real estate acquisitions | 8,457 | 5,425 | 82,985 |
See discussions related to: (i) the Brookdale Transactions in Note 3, (ii) the Spin-Off, RIDEA II transaction and U.K. JV transaction in Note 5, (iii) the U.K. Bridge Loan in Notes 7 and 19, and (iv) the acquisition of the outstanding equity interests in three life science joint ventures in Note 4.
The following table summarizes cash, cash equivalents and restricted cash (in thousands):
| December 31, | ||||||||
| 2018 | 2017 | |||||||
| Cash and cash equivalents | $ | 110,790 | $ | 55,306 | ||||
| Restricted cash | 29,056 | 26,897 | ||||||
| Cash, cash equivalents and restricted cash | $ | 139,846 | $ | 82,203 |
| NOTE 19. | Variable Interest Entities |
Unconsolidated Variable Interest Entities
At December 31, 2018, the Company had investments in: (i) 48 properties leased to VIE tenants; (ii) four unconsolidated VIE joint ventures; (iii) marketable debt securities of one VIE; and (iv) one loan to a VIE borrower. The Company has determined that it is not the primary beneficiary of and therefore does not consolidate these VIEs because it does not have the ability to control the activities that most significantly impact their economic performance. Except for the Company’s equity interest in the unconsolidated joint ventures (CCRC OpCo, Vintage Park Development JV, Waldwick JV and the LLC investment discussed below), it has no formal involvement in these VIEs beyond its investments.
The Company leases 48 properties to a total of seven tenants that have also been identified as VIEs (“VIE tenants”). These VIE tenants are “thinly capitalized” entities that rely on the operating cash flows generated from the senior housing facilities to pay operating expenses, including the rent obligations under their leases.
The Company holds a 49% ownership interest in CCRC OpCo, a joint venture entity formed in August 2014 that operates senior housing properties in a RIDEA structure and has been identified as a VIE. The equity members of CCRC OpCo “lack power” because they share certain operating rights with Brookdale, as manager of the CCRCs. The assets of CCRC OpCo primarily consist of the CCRCs that it owns and leases, resident fees receivable, notes receivable, and cash and cash equivalents; its obligations primarily consist of operating lease obligations to CCRC PropCo, debt service payments and capital expenditures for the properties, and accounts payable and expense accruals associated with the cost of its CCRCs’ operations. Assets generated by the CCRC operations (primarily rents from CCRC residents) of CCRC OpCo may only be used to settle its contractual obligations (primarily from debt service payments, capital expenditures, and rental costs and operating expenses incurred to manage such facilities).
The Company holds an 85% ownership interest in a joint venture (Vintage Park Development JV), which has been identified as a VIE as power is shared with a member that does not have a substantive equity investment at risk. The assets of the joint venture primarily consist of a leased property (net real estate), rents receivable, and cash and cash equivalents; its obligations primarily consist of debt-service payments. Any assets generated by the joint venture may only be used to settle its respective contractual obligations (primarily debt service payments).
The Company holds an 85% ownership interest in a development joint venture (Waldwick JV), which has been identified as a VIE as power is shared with a member that does not have a substantive equity investment at risk. The assets of the joint venture primarily consist of an in-progress senior housing facility development project that it owns and cash and cash equivalents; its obligations primarily consist of accounts payable and expense accruals associated with the cost of its development obligations. Any assets generated by the joint venture may only be used to settle its respective contractual obligations (primarily development expenses and debt service payments).
The Company holds a limited partner ownership interest in an unconsolidated LLC that has been identified as a VIE. The Company’s involvement in the entity is limited to its equity investment as a limited partner, and it does not have any substantive participating rights or kick-out rights over the general partner. The assets and liabilities of the entity primarily consist of those associated with its senior housing real estate and development activities. Any assets generated by the entity may only be used to settle its contractual obligations (primarily development expenses and debt service payments).
The Company holds commercial mortgage-backed securities (“CMBS”) issued by Federal Home Loan Mortgage Corporation (commonly referred to as Freddie MAC) through a special purpose entity that has been identified as a VIE because it is “thinly capitalized.” The CMBS issued by the VIE are backed by mortgage debt obligations on real estate assets.
The Company provided seller financing of $10 million related to its sale of seven senior housing triple-net facilities. The financing was provided in the form of a secured five-year mezzanine loan to a “thinly capitalized” borrower created to acquire the facilities.
The classification of the related assets and liabilities and their maximum loss exposure as a result of the Company’s involvement with these VIEs at December 31, 2018 are presented below (in thousands):
| VIE Type | Asset/Liability Type | Maximum Loss Exposure and Carrying Amount(1) | ||||
| VIE tenants - DFLs(2) | Net investment in DFLs | $ | 600,230 | |||
| VIE tenants - operating leases(2) | Lease intangibles, net and straight-line rent receivables | 7,396 | ||||
| CCRC OpCo | Investments in unconsolidated joint ventures | 176,236 | ||||
| Unconsolidated development joint ventures | Investments in unconsolidated joint ventures | 15,176 | ||||
| Loan - seller financing | Loans Receivable, net | 10,000 | ||||
| CMBS and LLC investment | Marketable debt and cost method investment | 34,263 |
| (1) | The Company’s maximum loss exposure represents the aggregate carrying amount of such investments (including accrued interest). |
| (2) | The Company’s maximum loss exposure may be mitigated by re-leasing the underlying properties to new tenants upon an event of default. |
As of December 31, 2018, the Company had not provided, and is not required to provide, financial support through a liquidity arrangement or otherwise, to its unconsolidated VIEs, including circumstances in which it could be exposed to further losses (e.g., cash shortfalls). See Notes 4, 6, 7 and 8 for additional descriptions of the nature, purpose and operating activities of the Company’s unconsolidated VIEs and interests therein.
Consolidated Variable Interest Entities
HCP, Inc.'s consolidated total assets and total liabilities at December 31, 2018 and December 31, 2017 include certain assets of VIEs that can only be used to settle the liabilities of the related VIE. The VIE creditors do not have recourse to HCP, Inc. Total assets at December 31, 2018 and December 31, 2017 include VIE assets as follows (in thousands):
| December 31, | ||||||||
| 2018 | 2017 | |||||||
| Assets | ||||||||
| Building and improvements | $ | 1,949,582 | $ | 2,436,414 | ||||
| Developments in process | 39,584 | 32,285 | ||||||
| Land | 151,746 | 227,162 | ||||||
| Accumulated depreciation | (398,143 | ) | (542,091 | ) | ||||
| Net real estate | 1,742,769 | 2,153,770 | ||||||
| Investments in and advances to unconsolidated joint ventures | 1,550 | 2,231 | ||||||
| Accounts receivable, net | 7,904 | 10,242 | ||||||
| Cash and cash equivalents | 23,772 | 15,861 | ||||||
| Restricted cash | 3,399 | 2,619 | ||||||
| Intangible assets, net | 111,333 | 125,475 | ||||||
| Other assets, net | 43,149 | 33,749 | ||||||
| Total assets | $ | 1,933,876 | $ | 2,343,947 | ||||
| Liabilities | ||||||||
| Mortgage debt | $ | 44,598 | $ | 45,016 | ||||
| Intangible liabilities, net | 19,128 | 10,672 | ||||||
| Accounts payable and accrued expenses | 66,736 | 269,280 | ||||||
| Deferred revenue | 24,215 | 14,432 | ||||||
| Total liabilities | $ | 154,677 | $ | 339,400 |
HCP Ventures V, LLC. The Company holds a 51% ownership interest in and is the managing member of a joint venture entity formed in October 2015 that owns and leases MOBs (“HCP Ventures V”). Upon adoption of ASU No. 2015-02, Amendments to the Consolidation Analysis (“ASU 2015-02”), the Company classified HCP Ventures V as a VIE due to the non-managing member lacking substantive participation rights in the management of HCP Ventures V or kick-out rights over the managing member. The Company consolidates HCP Ventures V as the primary beneficiary because it has the ability to control the activities that most significantly impact the VIE’s economic performance. The assets of HCP Ventures V primarily consist of leased properties (net real estate), rents receivable, and cash and cash equivalents; its obligations primarily consist of capital expenditures for the properties. Assets generated by HCP Ventures V may only be used to settle its contractual obligations (primarily from capital expenditures).
Vintage Park JV. The Company holds a 90% ownership interest in and is the managing member of a joint venture entity formed in January 2015 (“Vintage Park JV”) that owns an 85% interest in an unconsolidated development VIE. Upon adoption of ASU 2015-02, the Company classified Vintage Park JV as a VIE due to the non-managing member lacking substantive participation rights in the management of the Vintage Park JV or kick-out rights over the managing member. The Company consolidates Vintage Park JV as the primary beneficiary because it has the ability to control the activities that most significantly impact the VIE’s economic performance. The assets of Vintage Park JV primarily consist of an investment in the Vintage Park Development JV and cash and cash equivalents; its obligations primarily consist of funding the ongoing development of the Vintage Park Development JV. Assets generated by the Vintage Park JV may only be used to settle its contractual obligations (primarily from the funding of the Vintage Park Development JV).
Watertown JV. The Company holds a 95% ownership interest in and is the managing member of joint venture entities formed in November 2017 that own and operate a senior housing property in a RIDEA structure (“Watertown JV”). Watertown PropCo is a VIE as the Company and the non-managing member share in control of the entity, but substantially all of the entity's activities are performed on behalf of the Company. Watertown OpCo is a VIE as the non-managing member, through its equity interest, lacks substantive participation rights in the management of Watertown OpCo or kick-out rights over the managing member. The Company consolidates Watertown PropCo and Watertown OpCo as the primary beneficiary because it has the ability to control the activities
that most significantly impact these VIEs’ economic performance. The assets of Watertown PropCo primarily consist of a leased property (net real estate), rents receivable, and cash and cash equivalents; its obligations primarily consist of notes payable to a non-VIE consolidated subsidiary of the Company. The assets of Watertown OpCo primarily consist of leasehold interests in a senior housing facility (operating lease), resident fees receivable, and cash and cash equivalents; its obligations primarily consist of lease payments to Watertown PropCo and operating expenses of its senior housing facilities (accounts payable and accrued expenses). Assets generated by the senior housing operations (primarily from senior housing resident rents) of the Watertown structure may only be used to settle its contractual obligations (primarily from the rental costs, operating expenses incurred to manage such facilities and debt costs).
Hayden JV. The Company holds a 99% ownership interest in a joint venture entity formed in December 2017 that owns and leases a life science complex (“Hayden JV”). The Hayden JV is a VIE as the members share in control of the entity, but substantially all of the entity's activities are performed on behalf of the Company. The Company consolidates the Hayden JV as the primary beneficiary because it has the ability to control the activities that most significantly impact these VIEs’ economic performance. The assets of the Hayden JV primarily consist of leased properties (net real estate), rents receivable, and cash and cash equivalents; its obligations primarily consist of debt service payments and capital expenditures for the properties. Assets generated by Hayden JV may only be used to settle its contractual obligations (primarily from capital expenditures).
MSREI JV. The Company holds a 51% ownership interest in, and is the managing member of, a joint venture entity formed in August 2018 that owns and leases MOBs (the “MSREI JV” - see Note 4). The MSREI JV is a VIE due to the non-managing member lacking substantive participation rights in the management of the joint venture or kick-out rights over the managing member. The Company consolidates the MSREI JV as the primary beneficiary because it has the ability to control the activities that most significantly impact the VIE’s economic performance. The assets of the MSREI JV primarily consist of leased properties (net real estate), rents receivable, and cash and cash equivalents; its obligations primarily consist of capital expenditures for the properties. Assets generated by the MSREI JV may only be used to settle its contractual obligations (primarily from capital expenditures).
Consolidated Lessees. The Company leases six senior housing properties to lessee entities under cash flow leases through which the Company receives monthly rent equal to the residual cash flows of the properties. The lessee entities are classified as VIEs as they are "thinly capitalized" entities. The Company consolidates the lessee entities as it has the ability to control the activities that most significantly impact the economic performance of the lessee entities. The lessee entities' assets primarily consist of leasehold interests in senior housing facilities (operating leases), resident fees receivable, and cash and cash equivalents; its obligations primarily consist of lease payments to the Company and operating expenses of the senior housing facilities (accounts payable and accrued expenses). Assets generated by the senior housing operations (primarily from senior housing resident rents) may only be used to settle its contractual obligations (primarily from the rental costs, operating expenses incurred to manage such facilities and debt costs).
DownREITs. The Company holds a controlling ownership interest in and is the managing member of five DownREITs. The Company classifies the DownREITs as VIEs due to the non-managing members lacking substantive participation rights in the management of the DownREITs or kick-out rights over the managing member. The Company consolidates the DownREITs as the primary beneficiary because it has the ability to control the activities that most significantly impact these VIEs’ economic performance. The assets of the DownREITs primarily consist of leased properties (net real estate), rents receivable, and cash and cash equivalents; their obligations primarily consist of debt service payments and capital expenditures for the properties. Assets generated by the DownREITs (primarily from resident rents) may only be used to settle their contractual obligations (primarily from debt service and capital expenditures).
Other Consolidated Real Estate Partnerships. The Company holds a controlling ownership interest in and is the general partner (or managing member) of multiple partnerships that own and lease real estate assets (the “Partnerships”). The Company classifies the Partnerships as VIEs due to the limited partners (non-managing members) lacking substantive participation rights in the management of the Partnerships or kick-out rights over the general partner (managing member). The Company consolidates the Partnerships as the primary beneficiary because it has the ability to control the activities that most significantly impact these VIEs’ economic performance. The assets of the Partnerships primarily consist of leased properties (net real estate), rents receivable, and cash and cash equivalents; their obligations primarily consist of debt service payments and capital expenditures for the properties. Assets generated by the Partnerships (primarily from resident rents) may only be used to settle their contractual obligations (primarily from debt service and capital expenditures).
Other consolidated VIEs. The Company made a loan to an entity that entered into a tax credit structure (“Tax Credit Subsidiary”) and a loan to an entity that made an investment in a development joint venture (“Development JV”) both of which are considered VIEs. The Company consolidates the Tax Credit Subsidiary and Development JV as the primary beneficiary because it has the ability to control the activities that most significantly impact the VIEs’ economic performance. The assets and liabilities of the Tax Credit Subsidiary and Development JV substantially consist of a development in progress, notes receivable, prepaid expenses,
notes payable, and accounts payable and accrued liabilities generated from their operating activities. Any assets generated by the operating activities of the Tax Credit Subsidiary and Development JV may only be used to settle their contractual obligations.
U.K. Bridge Loan. In 2016, the Company provided a £105 million ($131 million at closing) bridge loan to MMCG to fund the acquisition of a portfolio of seven care homes in the U.K. MMCG created a special purpose entity to acquire the portfolio and funded it entirely using the Company’s bridge loan. As such, the special purpose entity had historically been identified as a VIE because it was “thinly capitalized.” The Company retained a three-year call option to acquire all the shares of the special purpose entity, which it could only exercise upon the occurrence of certain events. During the quarter ended March 31, 2018, the Company concluded that the conditions required to exercise the call option had been met and initiated the call option process to acquire the special purpose entity. In conjunction with initiating the process to legally exercise its call option and the satisfaction of required contingencies, the Company concluded that it was the primary beneficiary of the special purpose entity and therefore, should consolidate the entity. As such, during the quarter ended March 31, 2018, the Company derecognized the previously outstanding loan receivable, recognized the special purpose entity’s assets and liabilities at their respective fair values, and recognized a £29 million ($41 million) loss on consolidation, net of a tax benefit of £2 million ($3 million), to account for the difference between the carrying value of the loan receivable and the fair value of net assets and liabilities assumed. The loss on consolidation is recognized within other income (expense), net and the tax benefit is recognized within income tax benefit (expense). The fair value of net assets and liabilities consolidated during the first quarter of 2018 consisted of £81 million ($114 million) of net real estate, £4 million ($5 million) of intangible assets, and £9 million ($13 million) of net deferred tax liabilities.
In June 2018, the Company completed the exercise of the above-mentioned call option and formally acquired full ownership of the special purpose entity. As such, the Company reconsidered whether the special purpose entity was a VIE and concluded that it was no longer “thinly capitalized” as the previously outstanding bridge loan converted to equity at risk and, therefore, was no longer a VIE. The real estate assets held by the special purpose entity were contributed to the U.K. JV formed by the Company in June 2018 (see Note 5).
| NOTE 20. | Concentration of Credit Risk |
Concentrations of credit risk arise when one or more tenants, operators or obligors related to the Company’s investments are engaged in similar business activities or activities in the same geographic region, or have similar economic features that would cause their ability to meet contractual obligations, including those to the Company, to be similarly affected by changes in economic conditions. The Company regularly monitors various segments of its portfolio to assess potential concentrations of credit risks.
The following tables provide information regarding the Company’s concentrations with respect to Brookdale as a tenant as of and for the periods presented:
| Percentage of Total Assets | ||||||||
| Total Company | Senior Housing Triple-Net | |||||||
| December 31, | December 31, | |||||||
| Tenant | 2018 | 2017 | 2018 | 2017 | ||||
| Brookdale(1) | 6 | 10 | 27 | 39 |
| Percentage of Revenues | ||||||||||||
| Total Company | Senior Housing Triple-Net | |||||||||||
| Year Ended December 31, | Year Ended December 31, | |||||||||||
| Tenant | 2018 | 2017 | 2016 | 2018 | 2017 | 2016 | ||||||
| Brookdale(1) | 6 | 8 | 12 | 38 | 47 | 59 |
| (1) | Excludes senior housing facilities operated by Brookdale in the Company’s SHOP segment as discussed below. Percentages of segment and total company revenues include partial-year revenue earned from senior housing triple-net facilities that were sold during 2018. Accordingly, the percentages of segment and total company revenues are expected to decrease in 2019. The years ended December 31, 2017 and 2016 include revenues from 64 senior housing triple-net facilities that were sold in March 2017. |
As of December 31, 2018 and 2017, Brookdale managed or operated, in the Company’s SHOP segment, approximately 7% and 13%, respectively, of the Company’s real estate investments based on total assets. Because an operator manages the Company’s facilities in exchange for the receipt of a management fee, the Company is not directly exposed to the credit risk of its operators in the same manner or to the same extent as its triple-net tenants. As of December 31, 2018, Brookdale provided comprehensive facility management and accounting services with respect to 35 of the Company’s SHOP facilities and 16 SHOP facilities owned by its unconsolidated joint ventures, for which the Company or joint venture pay annual management fees pursuant to long-term management agreements. Most of the management agreements have terms ranging from 10 to 15 years, with three to four 5-year renewals. The base management fees are 4.5% to 5.0% of gross revenues (as defined) generated by the RIDEA facilities. In addition, there are incentive management fees payable to Brookdale if operating results of the RIDEA properties exceed pre-established EBITDAR (as defined) thresholds.
Brookdale is subject to the registration and reporting requirements of the U.S. Securities and Exchange Commission (“SEC”) and is required to file with the SEC annual reports containing audited financial information and quarterly reports containing unaudited financial information. The information related to Brookdale contained or referred to in this report has been derived from SEC filings made by Brookdale or other publicly available information, or was provided to the Company by Brookdale, and the Company has not verified this information through an independent investigation or otherwise. The Company has no reason to believe that this information is inaccurate in any material respect, but the Company cannot assure the reader of its accuracy. The Company is providing this data for informational purposes only, and encourages the reader to obtain Brookdale’s publicly available filings, which can be found on the SEC’s website at www.sec.gov.
See Note 3 for further information on the reduction of concentration related to Brookdale.
To mitigate the credit risk of leasing properties to certain senior housing operators, leases with operators are often combined into portfolios that contain cross-default terms, so that if a tenant of any of the properties in a portfolio defaults on its obligations under its lease, the Company may pursue its remedies under the lease with respect to any of the properties in the portfolio. Certain portfolios also contain terms whereby the net operating profits of the properties are combined for the purpose of securing the funding of rental payments due under each lease.
The following table provides information regarding the Company’s concentrations with respect to certain states; the information provided is presented for the gross assets and revenues that are associated with certain real estate assets as percentages of total Company’s total assets and revenues:
| Percentage of Total Company Assets | Percentage of Total Company Revenues | |||||||||
| December 31, | Year Ended December 31, | |||||||||
| State | 2018 | 2017 | 2018 | 2017 | 2016 | |||||
| California | 34 | 31 | 26 | 26 | 26 | |||||
| Texas | 16 | 14 | 18 | 17 | 17 |
| NOTE 21. | Fair Value Measurements |
Financial assets and liabilities measured at fair value on a recurring basis at December 31, 2018 in the consolidated balance sheets are immaterial.
The table below summarizes the carrying amounts and fair values of the Company’s financial instruments (in thousands):
| December 31, | |||||||||||||||
| 2018(3) | 2017(3) | ||||||||||||||
| Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
| Loans receivable, net(2) | $ | 62,998 | $ | 62,998 | $ | 313,326 | $ | 313,242 | |||||||
| Marketable debt securities(2) | 19,202 | 19,202 | 18,690 | 18,690 | |||||||||||
| Bank line of credit(2) | 80,103 | 80,103 | 1,017,076 | 1,017,076 | |||||||||||
| Term loan(2) | — | — | 228,288 | 228,288 | |||||||||||
| Senior unsecured notes(1) | 5,258,550 | 5,302,485 | 6,396,451 | 6,737,825 | |||||||||||
| Mortgage debt(2) | 138,470 | 136,161 | 144,486 | 125,984 | |||||||||||
| Other debt(2) | 90,785 | 90,785 | 94,165 | 94,165 | |||||||||||
| Interest-rate swap liabilities(2) | 1,310 | 1,310 | 2,483 | 2,483 | |||||||||||
| Cross currency swap liability(2) | — | — | 10,968 | 10,968 |
| (1) | Level 1: Fair value calculated based on quoted prices in active markets. |
| (2) | Level 2: Fair value based on (i) for marketable debt securities, quoted prices for similar or identical instruments in active or inactive markets, respectively, or (ii) or for loans receivable, net, mortgage debt, and swaps, calculated utilizing standardized pricing models in which significant inputs or value drivers are observable in active markets. For bank line of credit, term loans and other debt, the carrying values are a reasonable estimate of fair value because the borrowings are primarily based on market interest rates and the Company’s credit rating. |
| (3) | During the years ended December 31, 2018 and 2017, there were no transfers of financial assets or liabilities within the fair value hierarchy. |
| NOTE 22. | Derivative Financial Instruments |
The following table summarizes the Company’s outstanding interest-rate contracts as of December 31, 2018 (dollars in thousands):
| Date Entered | Maturity Date | Hedge Designation | Notional | Pay Rate | Receive Rate | Fair Value(1) | ||||||||||
| Interest rate: | ||||||||||||||||
| July 2005(2) | July 2020 | Cash Flow | $ | 43,000 | 3.820% | BMA Swap Index | $ | (1,310 | ) |
| (1) | Derivative liabilities are recorded in accounts payable and accrued liabilities on the consolidated balance sheets. |
| (2) | Represents three interest-rate swap contracts, which hedge fluctuations in interest payments on variable-rate secured debt due to overall changes in hedged cash flows. |
The Company uses derivative instruments to mitigate the effects of interest rate fluctuations on specific forecasted transactions as well as recognized financial obligations or assets. Utilizing derivative instruments allows the Company to manage the risk of fluctuations in interest rates related to the potential impact these changes could have on future earnings and forecasted cash flows. The Company does not use derivative instruments for speculative or trading purposes. Assuming a one percentage point shift in the underlying interest rate curve, the estimated change in fair value of each of the underlying derivative instruments would not exceed $1 million.
On June 29, 2018, concurrent with closing the U.K. JV transaction, the Company terminated a cross currency swap contract, which was designated as a hedge of the Company’s net investment in the U.K. As such, upon deconsolidation of the U.K. Portfolio, the Company reclassified the $6 million loss in other comprehensive income related to the cross currency swap through gain (loss) on sales of real estate, net.
As of December 31, 2018, £55 million of the Company’s GBP-denominated borrowings under the Facility are designated as a hedge of a portion of the Company’s net investments in GBP-functional currency unconsolidated subsidiaries to mitigate its exposure to fluctuations in the GBP to USD exchange rate. For instruments that are designated and qualify as net investment hedges, the variability in the foreign currency to USD exchange rate of the instrument is recorded as part of the cumulative
translation adjustment component of accumulated other comprehensive income (loss). Accordingly, the remeasurement value of the designated £55 million GBP-denominated borrowings due primarily to fluctuations in the GBP to USD exchange rate are reported in accumulated other comprehensive income (loss) as the hedging relationship is considered to be effective. The balance in accumulated other comprehensive income (loss) (loss of $2 million at December 31, 2018) will be reclassified to earnings when the Company sells its remaining U.K. investments.
| NOTE 23. | Selected Quarterly Financial Data (Unaudited) |
The following table summarizes selected quarterly information for the years ended December 31, 2018 and 2017 (in thousands, except per share amounts):
| Three Months Ended 2018 | |||||||||||||||
| March 31 | June 30 | September 30 | December 31 | ||||||||||||
| Total revenues | $ | 479,197 | $ | 469,551 | $ | 456,022 | $ | 441,919 | |||||||
| Income (loss) before income taxes and equity income from investments in unconsolidated joint ventures | 37,331 | 88,375 | 98,908 | 833,600 | |||||||||||
| Net income (loss) | 43,237 | 92,928 | 102,926 | 834,383 | |||||||||||
| Net income (loss) applicable to HCP, Inc. | 40,232 | 89,942 | 99,371 | 831,548 | |||||||||||
| Dividends paid per common share | 0.37 | 0.37 | 0.37 | 0.37 | |||||||||||
| Basic earnings per common share | 0.08 | 0.19 | 0.21 | 1.75 | |||||||||||
| Diluted earnings per common share | 0.08 | 0.19 | 0.21 | 1.73 |
| Three Months Ended 2017 | |||||||||||||||
| March 31 | June 30 | September 30 | December 31 | ||||||||||||
| Total revenues | $ | 492,168 | $ | 458,928 | $ | 454,023 | $ | 443,259 | |||||||
| Income (loss) before income taxes and equity income from investments in unconsolidated joint ventures | 454,746 | 18,874 | (12,263 | ) | (50,957 | ) | |||||||||
| Net (loss) income | 464,177 | 22,101 | (5,720 | ) | (57,924 | ) | |||||||||
| Net (loss) income applicable to HCP, Inc. | 461,145 | 19,383 | (7,657 | ) | (58,702 | ) | |||||||||
| Dividends paid per common share | 0.37 | 0.37 | 0.37 | 0.37 | |||||||||||
| Basic earnings per common share | 0.98 | 0.04 | (0.02 | ) | (0.13 | ) | |||||||||
| Diluted earnings per common share | 0.97 | 0.04 | (0.02 | ) | (0.13 | ) |
The above selected quarterly financial data includes the following significant transactions:
2018
| • | During the quarter ended December 31, 2018, the Company sold its Shoreline Technology Center life science campus for $1.0 billion and recognized a gain on sale of $726 million. |
| • | During the quarter ended December 31, 2018, the Company acquired the outstanding equity interests in three life science joint ventures for $92 million and recognized a gain on consolidation of $50 million. |
| • | During the quarter ended December 31, 2018, the Company sold 19 senior housing assets (11 senior housing triple-net assets and eight SHOP assets) for $377 million and recognized gain on sales of $40 million. |
| • | During the quarter ended December 31, 2018, the Company recognized impairment charges of $33 million related to four underperforming SHOP assets. |
| • | During the quarter ended September 30, 2018, the Company repurchased $700 million of its 5.375% senior notes due 2021 and recorded a $44 million loss on debt extinguishment. |
| • | During the quarter ended March 31, 2018, The Company recognized a £29 million ($41 million) loss on consolidation related to the U.K. Bridge Loan (see Notes 7 and 19). |
2017
| • | During the quarter ended December 31, 2017, the Company recognized a $20 million net reduction of rental and related revenues and $35 million of operating expense related to the Brookdale Transactions. |
| • | During the quarter ended December 31, 2017, the Company recorded an impairment charge of $84 million related to the Tandem Mezzanine Loan. |
| • | During the quarter ended December 31, 2017, the Company recognized a tax expense of $17 million due to a remeasurement of deferred tax assets and liabilities. |
| • | During the quarter ended September 30, 2017, the Company repurchased $500 million of its 5.375% senior notes due 2021 and recorded a $54 million loss on debt extinguishment. |
| • | During the quarter ended June 30, 2017, the Company recorded an impairment charge of $57 million related to the Tandem Mezzanine Loan. |
| • | During the quarter ended March 31, 2017, the Company deconsolidated the net assets of RIDEA II and recognized a net gain on sale of $99 million. |
| • | During the quarter ended March 31, 2017, the Company sold 64 senior housing triple-net assets, resulting in a net gain on sale of $170 million. |
| • | During the quarter ended March 31, 2017, the Company sold its Four Seasons Notes, which generated a £42 million ($51 million) gain on sale. |
Schedule II: Valuation and Qualifying Accounts
| Allowance Accounts(1) | Additions | Deductions | ||||||||||||||||||||||
| Year Ended December 31, | Balance at Beginning of Year | Amounts Charged Against Operations, net | Acquired Properties | Uncollectible Accounts Written-off | Dispositions | Balance at End of Year | ||||||||||||||||||
| 2018 | $ | 169,374 | $ | 4,105 | $ | — | $ | (1,887 | ) | $ | (143,795 | ) | $ | 27,797 | ||||||||||
| 2017 | 29,518 | 144,135 | — | (2,732 | ) | (1,547 | ) | 169,374 | ||||||||||||||||
| 2016 | 36,180 | 1,177 | — | (2,843 | ) | (4,996 | ) | 29,518 |
| (1) | Includes allowance for doubtful accounts, straight-line rent reserves, and allowances for loan and direct financing lease losses (see Note 6 to the Consolidated Financial Statements). |
Schedule III: Real Estate and Accumulated Depreciation
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| Senior housing triple-net | |||||||||||||||||||||||||||||||||||||||
| 1107 | Huntsville | AL | $ | — | $ | 307 | $ | 5,813 | $ | — | $ | 307 | $ | 5,453 | $ | 5,760 | $ | (1,670 | ) | 2006 | |||||||||||||||||||
| 0786 | Douglas | AZ | — | 110 | 703 | — | 110 | 703 | 813 | (385 | ) | 2005 | |||||||||||||||||||||||||||
| 0518 | Tucson | AZ | — | 2,350 | 24,037 | — | 2,350 | 24,037 | 26,387 | (12,219 | ) | 2002 | |||||||||||||||||||||||||||
| 1238 | Beverly Hills | CA | — | 9,872 | 32,590 | 9,257 | 9,872 | 38,972 | 48,844 | (11,638 | ) | 2006 | |||||||||||||||||||||||||||
| 0883 | Carmichael | CA | — | 4,270 | 13,846 | — | 4,270 | 13,236 | 17,506 | (3,998 | ) | 2006 | |||||||||||||||||||||||||||
| 2204 | Chino Hills | CA | — | 3,720 | 41,183 | — | 3,720 | 41,183 | 44,903 | (6,307 | ) | 2014 | |||||||||||||||||||||||||||
| 0851 | Citrus Heights | CA | — | 1,180 | 8,367 | — | 1,180 | 8,037 | 9,217 | (3,370 | ) | 2006 | |||||||||||||||||||||||||||
| 0790 | Concord | CA | 25,000 | 6,010 | 39,601 | — | 6,010 | 38,301 | 44,311 | (12,835 | ) | 2005 | |||||||||||||||||||||||||||
| 0787 | Dana Point | CA | — | 1,960 | 15,946 | — | 1,960 | 15,466 | 17,426 | (5,187 | ) | 2005 | |||||||||||||||||||||||||||
| 0798 | Escondido | CA | 14,340 | 5,090 | 24,253 | — | 5,090 | 23,353 | 28,443 | (7,833 | ) | 2005 | |||||||||||||||||||||||||||
| 0791 | Fremont | CA | — | 2,360 | 11,672 | — | 2,360 | 11,192 | 13,552 | (3,754 | ) | 2005 | |||||||||||||||||||||||||||
| 0788 | Granada Hills | CA | — | 2,200 | 18,257 | — | 2,200 | 17,637 | 19,837 | (5,916 | ) | 2005 | |||||||||||||||||||||||||||
| 0227 | Lodi | CA | — | 732 | 5,453 | — | 732 | 5,453 | 6,185 | (3,164 | ) | 1997 | |||||||||||||||||||||||||||
| 0226 | Murietta | CA | — | 435 | 5,729 | — | 435 | 5,729 | 6,164 | (3,257 | ) | 1997 | |||||||||||||||||||||||||||
| 1165 | Northridge | CA | — | 6,718 | 26,309 | 2,820 | 6,752 | 27,890 | 34,642 | (9,012 | ) | 2006 | |||||||||||||||||||||||||||
| 0789 | Pleasant Hill | CA | 6,270 | 2,480 | 21,333 | — | 2,480 | 20,633 | 23,113 | (6,921 | ) | 2005 | |||||||||||||||||||||||||||
| 2205 | Roseville | CA | — | 3,844 | 33,527 | — | 3,844 | 33,527 | 37,371 | (5,038 | ) | 2014 | |||||||||||||||||||||||||||
| 0793 | South San Francisco | CA | — | 3,000 | 16,586 | — | 3,000 | 16,056 | 19,056 | (5,380 | ) | 2005 | |||||||||||||||||||||||||||
| 0792 | Ventura | CA | — | 2,030 | 17,379 | — | 2,030 | 16,749 | 18,779 | (5,618 | ) | 2005 | |||||||||||||||||||||||||||
| 0512 | Denver | CO | — | 2,810 | 36,021 | 1,885 | 2,810 | 37,686 | 40,496 | (18,826 | ) | 2002 | |||||||||||||||||||||||||||
| 1000 | Greenwood Village | CO | — | 3,367 | 43,610 | 2,894 | 3,367 | 45,708 | 49,075 | (13,295 | ) | 2006 | |||||||||||||||||||||||||||
| 0861 | Apopka | FL | — | 920 | 4,816 | 994 | 920 | 5,710 | 6,630 | (2,073 | ) | 2006 | |||||||||||||||||||||||||||
| 0852 | Boca Raton | FL | — | 4,730 | 17,532 | 5,471 | 4,730 | 22,391 | 27,121 | (8,375 | ) | 2006 | |||||||||||||||||||||||||||
| 2467 | Ft Myers | FL | — | 2,782 | 21,827 | — | 2,782 | 21,827 | 24,609 | (2,400 | ) | 2016 | |||||||||||||||||||||||||||
| 1095 | Gainesville | FL | — | 1,221 | 12,226 | 83 | 1,221 | 12,084 | 13,305 | (3,675 | ) | 2006 | |||||||||||||||||||||||||||
| 0490 | Jacksonville | FL | — | 3,250 | 25,936 | 6,170 | 3,250 | 32,106 | 35,356 | (13,791 | ) | 2002 | |||||||||||||||||||||||||||
| 1096 | Jacksonville | FL | — | 1,587 | 15,616 | 65 | 1,587 | 15,363 | 16,950 | (4,685 | ) | 2006 | |||||||||||||||||||||||||||
| 1017 | Palm Harbor | FL | — | 1,462 | 16,774 | 696 | 1,462 | 17,084 | 18,546 | (5,277 | ) | 2006 | |||||||||||||||||||||||||||
| 0802 | St. Augustine | FL | — | 830 | 11,627 | 1,471 | 830 | 12,698 | 13,528 | (4,887 | ) | 2005 | |||||||||||||||||||||||||||
| 1097 | Tallahassee | FL | — | 1,331 | 19,039 | 123 | 1,331 | 18,818 | 20,149 | (5,725 | ) | 2006 | |||||||||||||||||||||||||||
| 1605 | Vero Beach | FL | — | 700 | 16,234 | — | 700 | 15,484 | 16,184 | (3,539 | ) | 2010 | |||||||||||||||||||||||||||
| 1257 | Vero Beach | FL | — | 2,035 | 34,993 | 201 | 2,035 | 33,634 | 35,669 | (10,298 | ) | 2006 | |||||||||||||||||||||||||||
| 2165 | Hartwell | GA | — | 368 | 6,337 | 320 | 368 | 6,657 | 7,025 | (1,235 | ) | 2012 | |||||||||||||||||||||||||||
| 2066 | Lawrenceville | GA | — | 581 | 2,669 | 576 | 581 | 3,245 | 3,826 | (860 | ) | 2012 | |||||||||||||||||||||||||||
| 1241 | Lilburn | GA | — | 907 | 17,340 | 370 | 907 | 17,125 | 18,032 | (5,296 | ) | 2006 | |||||||||||||||||||||||||||
| 2086 | Newnan | GA | — | 1,227 | 4,202 | 533 | 1,227 | 4,735 | 5,962 | (1,183 | ) | 2012 | |||||||||||||||||||||||||||
| 1005 | Oak Park | IL | — | 3,476 | 35,259 | 1,862 | 3,476 | 36,575 | 40,051 | (10,507 | ) | 2006 | |||||||||||||||||||||||||||
| 1162 | Orland Park | IL | — | 2,623 | 23,154 | 1,732 | 2,623 | 24,111 | 26,734 | (7,514 | ) | 2006 | |||||||||||||||||||||||||||
| 1237 | Wilmette | IL | — | 1,100 | 9,373 | 791 | 1,100 | 9,940 | 11,040 | (3,091 | ) | 2006 | |||||||||||||||||||||||||||
| 2115 | Murray | KY | — | 288 | 7,400 | 319 | 288 | 7,719 | 8,007 | (1,574 | ) | 2012 | |||||||||||||||||||||||||||
| 1249 | Frederick | MD | — | 609 | 9,158 | 1,217 | 609 | 9,811 | 10,420 | (2,948 | ) | 2006 | |||||||||||||||||||||||||||
| 0546 | Cape Elizabeth | ME | — | 630 | 3,524 | 93 | 630 | 3,617 | 4,247 | (1,428 | ) | 2003 | |||||||||||||||||||||||||||
| 0545 | Saco | ME | — | 80 | 2,363 | 155 | 80 | 2,518 | 2,598 | (991 | ) | 2003 | |||||||||||||||||||||||||||
| 1258 | Auburn Hills | MI | — | 2,281 | 10,692 | — | 2,281 | 10,692 | 12,973 | (3,274 | ) | 2006 | |||||||||||||||||||||||||||
| 1248 | Farmington Hills | MI | — | 1,013 | 12,119 | 968 | 1,013 | 12,435 | 13,448 | (3,928 | ) | 2006 | |||||||||||||||||||||||||||
| 1259 | Sterling Heights | MI | — | 1,593 | 11,500 | — | 1,593 | 11,181 | 12,774 | (3,424 | ) | 2006 | |||||||||||||||||||||||||||
| 1235 | Des Peres | MO | — | 4,361 | 20,664 | 1,333 | 4,361 | 21,379 | 25,740 | (6,385 | ) | 2006 | |||||||||||||||||||||||||||
| 1236 | Richmond Heights | MO | — | 1,744 | 24,232 | 413 | 1,744 | 23,961 | 25,705 | (7,364 | ) | 2006 | |||||||||||||||||||||||||||
| 0853 | St. Louis | MO | — | 2,500 | 20,343 | — | 2,500 | 19,853 | 22,353 | (8,327 | ) | 2006 | |||||||||||||||||||||||||||
| 0878 | Charlotte | NC | — | 710 | 9,559 | — | 710 | 9,159 | 9,869 | (2,767 | ) | 2006 | |||||||||||||||||||||||||||
| 2465 | Charlotte | NC | — | 1,373 | 10,774 | — | 1,373 | 10,774 | 12,147 | (1,185 | ) | 2016 | |||||||||||||||||||||||||||
| 2468 | Franklin | NC | — | 1,082 | 8,489 | — | 1,082 | 8,489 | 9,571 | (933 | ) | 2016 | |||||||||||||||||||||||||||
| 2466 | Raeford | NC | — | 1,304 | 10,230 | — | 1,304 | 10,230 | 11,534 | (1,125 | ) | 2016 | |||||||||||||||||||||||||||
| 1254 | Raleigh | NC | — | 1,191 | 11,532 | 1,198 | 1,191 | 12,182 | 13,373 | (3,572 | ) | 2006 | |||||||||||||||||||||||||||
| 1239 | Cresskill | NJ | — | 4,684 | 53,927 | 618 | 4,684 | 53,503 | 58,187 | (16,460 | ) | 2006 | |||||||||||||||||||||||||||
| 0734 | Hillsborough | NJ | — | 1,042 | 10,042 | 796 | 1,042 | 10,372 | 11,414 | (3,485 | ) | 2005 | |||||||||||||||||||||||||||
| 1242 | Madison | NJ | — | 3,157 | 19,909 | 252 | 3,157 | 19,523 | 22,680 | (5,969 | ) | 2006 | |||||||||||||||||||||||||||
| 1231 | Saddle River | NJ | — | 1,784 | 15,625 | 754 | 1,784 | 15,710 | 17,494 | (4,848 | ) | 2006 | |||||||||||||||||||||||||||
| 0796 | Las Vegas | NV | — | 1,960 | 5,816 | — | 1,960 | 5,426 | 7,386 | (1,820 | ) | 2005 | |||||||||||||||||||||||||||
| 1252 | Brooklyn | NY | — | 8,117 | 23,627 | 1,198 | 8,117 | 23,669 | 31,786 | (7,319 | ) | 2006 | |||||||||||||||||||||||||||
| 1256 | Brooklyn | NY | — | 5,215 | 39,052 | 1,290 | 5,215 | 39,312 | 44,527 | (12,230 | ) | 2006 | |||||||||||||||||||||||||||
| 1253 | Youngstown | OH | — | 695 | 10,444 | 760 | 695 | 10,824 | 11,519 | (3,478 | ) | 2006 | |||||||||||||||||||||||||||
| 2131 | Keizer | OR | 2,262 | 551 | 6,454 | — | 551 | 6,454 | 7,005 | (1,136 | ) | 2013 | |||||||||||||||||||||||||||
| 2152 | McMinnville | OR | — | 3,203 | 24,909 | 5,839 | 3,203 | 29,253 | 32,456 | (6,757 | ) | 2012 | |||||||||||||||||||||||||||
| 2089 | Newberg | OR | — | 1,889 | 16,855 | 874 | 1,889 | 17,729 | 19,618 | (3,025 | ) | 2012 | |||||||||||||||||||||||||||
| 2133 | Portland | OR | — | 1,615 | 12,030 | 189 | 1,615 | 12,219 | 13,834 | (1,926 | ) | 2012 | |||||||||||||||||||||||||||
| 2050 | Redmond | OR | — | 1,229 | 21,921 | 844 | 1,229 | 22,765 | 23,994 | (3,594 | ) | 2012 | |||||||||||||||||||||||||||
| 2084 | Roseburg | OR | — | 1,042 | 12,090 | 145 | 1,042 | 12,235 | 13,277 | (2,305 | ) | 2012 | |||||||||||||||||||||||||||
| 2134 | Scappoose | OR | — | 353 | 1,258 | 17 | 353 | 1,275 | 1,628 | (317 | ) | 2012 | |||||||||||||||||||||||||||
| 2153 | Scappoose | OR | — | 971 | 7,116 | 162 | 971 | 7,278 | 8,249 | (1,584 | ) | 2012 | |||||||||||||||||||||||||||
| 2088 | Tualatin | OR | — | — | 6,326 | 396 | — | 6,722 | 6,722 | (1,687 | ) | 2012 | |||||||||||||||||||||||||||
| 2180 | Windfield Village | OR | 2,456 | 580 | 9,817 | — | 580 | 9,817 | 10,397 | (1,723 | ) | 2013 | |||||||||||||||||||||||||||
| 1163 | Haverford | PA | — | 16,461 | 108,816 | 14,337 | 16,461 | 118,289 | 134,750 | (37,303 | ) | 2006 | |||||||||||||||||||||||||||
| 2063 | Selinsgrove | PA | — | 529 | 9,111 | 255 | 529 | 9,366 | 9,895 | (1,971 | ) | 2012 | |||||||||||||||||||||||||||
| 1973 | South Kingstown | RI | — | 1,390 | 12,551 | 630 | 1,390 | 12,918 | 14,308 | (3,660 | ) | 2011 | |||||||||||||||||||||||||||
| 1975 | Tiverton | RI | — | 3,240 | 25,735 | 651 | 3,240 | 25,939 | 29,179 | (7,152 | ) | 2011 | |||||||||||||||||||||||||||
| 1104 | Aiken | SC | — | 357 | 14,832 | 151 | 363 | 14,395 | 14,758 | (4,447 | ) | 2006 | |||||||||||||||||||||||||||
| 1109 | Columbia | SC | — | 408 | 7,527 | 131 | 412 | 7,411 | 7,823 | (2,311 | ) | 2006 | |||||||||||||||||||||||||||
| 0306 | Georgetown | SC | — | 239 | 3,008 | — | 239 | 3,008 | 3,247 | (1,303 | ) | 1998 | |||||||||||||||||||||||||||
| 0879 | Greenville | SC | — | 1,090 | 12,558 | — | 1,090 | 12,058 | 13,148 | (3,642 | ) | 2006 |
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| 0305 | Lancaster | SC | — | 84 | 2,982 | — | 84 | 2,982 | 3,066 | (1,208 | ) | 1998 | |||||||||||||||||||||||||||
| 0880 | Myrtle Beach | SC | — | 900 | 10,913 | — | 900 | 10,513 | 11,413 | (3,176 | ) | 2006 | |||||||||||||||||||||||||||
| 0312 | Rock Hill | SC | — | 203 | 2,671 | — | 203 | 2,671 | 2,874 | (1,136 | ) | 1998 | |||||||||||||||||||||||||||
| 1113 | Rock Hill | SC | — | 695 | 4,119 | 322 | 795 | 4,074 | 4,869 | (1,440 | ) | 2006 | |||||||||||||||||||||||||||
| 0313 | Sumter | SC | — | 196 | 2,623 | — | 196 | 2,623 | 2,819 | (1,136 | ) | 1998 | |||||||||||||||||||||||||||
| 2073 | Kingsport | TN | — | 1,113 | 8,625 | 335 | 1,113 | 8,960 | 10,073 | (1,732 | ) | 2012 | |||||||||||||||||||||||||||
| 1003 | Nashville | TN | — | 812 | 16,983 | 2,524 | 812 | 18,759 | 19,571 | (5,180 | ) | 2006 | |||||||||||||||||||||||||||
| 0843 | Abilene | TX | — | 300 | 2,830 | — | 300 | 2,710 | 3,010 | (853 | ) | 2006 | |||||||||||||||||||||||||||
| 2107 | Amarillo | TX | — | 1,315 | 26,838 | 894 | 1,315 | 27,732 | 29,047 | (4,649 | ) | 2012 | |||||||||||||||||||||||||||
| 0511 | Austin | TX | — | 2,960 | 41,645 | — | 2,960 | 41,645 | 44,605 | (21,169 | ) | 2002 | |||||||||||||||||||||||||||
| 2075 | Bedford | TX | — | 1,204 | 26,845 | 1,704 | 1,204 | 28,549 | 29,753 | (5,120 | ) | 2012 | |||||||||||||||||||||||||||
| 0844 | Burleson | TX | — | 1,050 | 5,242 | — | 1,050 | 4,902 | 5,952 | (1,542 | ) | 2006 | |||||||||||||||||||||||||||
| 0848 | Cedar Hill | TX | — | 1,070 | 11,554 | — | 1,070 | 11,104 | 12,174 | (3,493 | ) | 2006 | |||||||||||||||||||||||||||
| 1325 | Cedar Hill | TX | — | 440 | 7,494 | — | 440 | 6,974 | 7,414 | (2,048 | ) | 2007 | |||||||||||||||||||||||||||
| 1106 | Houston | TX | — | 1,008 | 15,333 | 183 | 1,020 | 14,955 | 15,975 | (4,601 | ) | 2006 | |||||||||||||||||||||||||||
| 0845 | North Richland Hills | TX | — | 520 | 5,117 | — | 520 | 4,807 | 5,327 | (1,512 | ) | 2006 | |||||||||||||||||||||||||||
| 0846 | North Richland Hills | TX | — | 870 | 9,259 | — | 870 | 8,819 | 9,689 | (3,171 | ) | 2006 | |||||||||||||||||||||||||||
| 2162 | Portland | TX | — | 1,233 | 14,001 | 3,027 | 1,233 | 17,028 | 18,261 | (3,484 | ) | 2012 | |||||||||||||||||||||||||||
| 2116 | Sherman | TX | — | 209 | 3,492 | 187 | 209 | 3,679 | 3,888 | (787 | ) | 2012 | |||||||||||||||||||||||||||
| 0847 | Waxahachie | TX | — | 390 | 3,879 | — | 390 | 3,659 | 4,049 | (1,151 | ) | 2006 | |||||||||||||||||||||||||||
| 2470 | Abingdon | VA | — | 1,584 | 12,431 | — | 1,584 | 12,431 | 14,015 | (1,367 | ) | 2016 | |||||||||||||||||||||||||||
| 1244 | Arlington | VA | — | 3,833 | 7,076 | 940 | 3,833 | 7,573 | 11,406 | (2,456 | ) | 2006 | |||||||||||||||||||||||||||
| 1245 | Arlington | VA | — | 7,278 | 37,407 | 3,543 | 7,278 | 39,779 | 47,057 | (12,340 | ) | 2006 | |||||||||||||||||||||||||||
| 0881 | Chesapeake | VA | — | 1,090 | 12,444 | — | 1,090 | 11,944 | 13,034 | (3,608 | ) | 2006 | |||||||||||||||||||||||||||
| 1247 | Falls Church | VA | — | 2,228 | 8,887 | 969 | 2,228 | 9,522 | 11,750 | (3,051 | ) | 2006 | |||||||||||||||||||||||||||
| 1164 | Fort Belvoir | VA | — | 11,594 | 99,528 | 12,927 | 11,594 | 109,472 | 121,066 | (35,474 | ) | 2006 | |||||||||||||||||||||||||||
| 1250 | Leesburg | VA | — | 607 | 3,236 | 275 | 607 | 3,296 | 3,903 | (3,415 | ) | 2006 | |||||||||||||||||||||||||||
| 1246 | Sterling | VA | — | 2,360 | 22,932 | 1,279 | 2,360 | 23,297 | 25,657 | (7,241 | ) | 2006 | |||||||||||||||||||||||||||
| 0225 | Woodbridge | VA | — | 950 | 6,983 | 1,652 | 950 | 8,460 | 9,410 | (3,916 | ) | 1997 | |||||||||||||||||||||||||||
| 2095 | College Place | WA | — | 758 | 8,051 | 720 | 758 | 8,771 | 9,529 | (1,814 | ) | 2012 | |||||||||||||||||||||||||||
| 1240 | Edmonds | WA | — | 1,418 | 16,502 | 155 | 1,418 | 16,138 | 17,556 | (4,953 | ) | 2006 | |||||||||||||||||||||||||||
| 0797 | Kirkland | WA | — | 1,000 | 13,403 | — | 1,000 | 13,043 | 14,043 | (4,375 | ) | 2005 | |||||||||||||||||||||||||||
| 1251 | Mercer Island | WA | — | 4,209 | 8,123 | 640 | 4,209 | 8,253 | 12,462 | (2,575 | ) | 2006 | |||||||||||||||||||||||||||
| 2096 | Poulsbo | WA | — | 1,801 | 18,068 | 231 | 1,801 | 18,299 | 20,100 | (3,288 | ) | 2012 | |||||||||||||||||||||||||||
| 2102 | Richland | WA | — | 249 | 5,067 | 138 | 249 | 5,205 | 5,454 | (926 | ) | 2012 | |||||||||||||||||||||||||||
| 0794 | Shoreline | WA | — | 1,590 | 10,671 | — | 1,590 | 10,261 | 11,851 | (3,442 | ) | 2005 | |||||||||||||||||||||||||||
| 0795 | Shoreline | WA | — | 4,030 | 26,421 | — | 4,030 | 25,651 | 29,681 | (8,542 | ) | 2005 | |||||||||||||||||||||||||||
| 2061 | Vancouver | WA | — | 513 | 4,556 | 263 | 513 | 4,819 | 5,332 | (1,092 | ) | 2012 | |||||||||||||||||||||||||||
| 2062 | Vancouver | WA | — | 1,498 | 9,997 | 211 | 1,498 | 10,207 | 11,705 | (1,787 | ) | 2012 | |||||||||||||||||||||||||||
| $ | 50,328 | $ | 243,697 | $ | 1,955,332 | $ | 107,418 | $ | 243,853 | $ | 2,011,624 | $ | 2,255,477 | $ | (604,961 | ) |
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| Senior housing operating portfolio | |||||||||||||||||||||||||||||||||||||||
| 1974 | Sun City | AZ | $ | — | $ | 2,640 | $ | 33,223 | $ | 3,260 | $ | 2,640 | $ | 35,953 | $ | 38,593 | $ | (10,613 | ) | 2011 | |||||||||||||||||||
| 1965 | Fresno | CA | — | 1,730 | 31,918 | 2,583 | 1,730 | 34,071 | 35,801 | (9,839 | ) | 2011 | |||||||||||||||||||||||||||
| 2593 | Irvine | CA | — | 8,220 | 14,104 | 3,191 | 8,220 | 16,755 | 24,975 | (3,846 | ) | 2006 | |||||||||||||||||||||||||||
| 2792 | Santa Rosa | CA | — | 3,582 | 21,113 | 2,314 | 3,627 | 22,087 | 25,714 | (6,971 | ) | 2006 | |||||||||||||||||||||||||||
| 1966 | Sun City | CA | — | 2,650 | 22,709 | 4,471 | 2,650 | 26,725 | 29,375 | (8,704 | ) | 2011 | |||||||||||||||||||||||||||
| 2505 | Arvada | CO | — | 1,788 | 29,896 | 1,744 | 1,788 | 31,640 | 33,428 | (3,885 | ) | 2015 | |||||||||||||||||||||||||||
| 2506 | Boulder | CO | — | 2,424 | 36,746 | 2,064 | 2,424 | 38,810 | 41,234 | (3,546 | ) | 2015 | |||||||||||||||||||||||||||
| 2515 | Denver | CO | — | 2,311 | 18,645 | 2,204 | 2,311 | 20,849 | 23,160 | (3,673 | ) | 2015 | |||||||||||||||||||||||||||
| 2508 | Lakewood | CO | — | 4,384 | 60,795 | 2,244 | 4,384 | 63,039 | 67,423 | (7,050 | ) | 2015 | |||||||||||||||||||||||||||
| 2509 | Lakewood | CO | — | 2,296 | 37,236 | 1,815 | 2,296 | 39,051 | 41,347 | (3,664 | ) | 2015 | |||||||||||||||||||||||||||
| 2782 | Glastonbury | CT | — | 1,658 | 16,046 | 653 | 1,658 | 16,699 | 18,357 | (3,148 | ) | 2012 | |||||||||||||||||||||||||||
| 2783 | Torrington | CT | — | 166 | 11,001 | 4,637 | 166 | 15,228 | 15,394 | (4,941 | ) | 2005 | |||||||||||||||||||||||||||
| 2603 | Boca Raton | FL | — | 2,415 | 17,923 | 2,062 | 2,415 | 18,960 | 21,375 | (5,124 | ) | 2006 | |||||||||||||||||||||||||||
| 1963 | Boynton Beach | FL | — | 2,550 | 31,521 | 4,971 | 2,550 | 35,827 | 38,377 | (11,022 | ) | 2011 | |||||||||||||||||||||||||||
| 1964 | Boynton Beach | FL | — | 570 | 5,649 | 2,550 | 570 | 8,006 | 8,576 | (3,052 | ) | 2011 | |||||||||||||||||||||||||||
| 2602 | Boynton Beach | FL | — | 1,270 | 4,773 | 4,124 | 1,270 | 7,123 | 8,393 | (1,589 | ) | 2003 | |||||||||||||||||||||||||||
| 2520 | Clearwater | FL | — | 2,250 | 2,627 | 2,284 | 2,250 | 4,331 | 6,581 | (1,353 | ) | 2015 | |||||||||||||||||||||||||||
| 2604 | Coconut Creek | FL | — | 2,461 | 16,006 | 3,026 | 2,461 | 17,598 | 20,059 | (4,568 | ) | 2006 | |||||||||||||||||||||||||||
| 2601 | Delray Beach | FL | — | 850 | 6,637 | 3,139 | 850 | 8,863 | 9,713 | (2,587 | ) | 2002 | |||||||||||||||||||||||||||
| 2517 | Ft Lauderdale | FL | — | 2,867 | 43,126 | 4,806 | 2,867 | 47,776 | 50,643 | (6,847 | ) | 2015 | |||||||||||||||||||||||||||
| 2592 | Lantana | FL | — | 3,520 | 26,452 | 1,317 | 3,520 | 26,969 | 30,489 | (10,731 | ) | 2006 | |||||||||||||||||||||||||||
| 2522 | Lutz | FL | — | 902 | 15,169 | 2,494 | 902 | 17,663 | 18,565 | (1,759 | ) | 2015 | |||||||||||||||||||||||||||
| 2523 | Orange City | FL | — | 912 | 9,724 | 1,320 | 912 | 11,044 | 11,956 | (1,599 | ) | 2015 | |||||||||||||||||||||||||||
| 2775 | Port Orange | FL | — | 2,340 | 9,898 | 1,498 | 2,340 | 10,875 | 13,215 | (3,737 | ) | 2005 | |||||||||||||||||||||||||||
| 2524 | Port St Lucie | FL | — | 893 | 10,333 | 1,319 | 893 | 11,652 | 12,545 | (1,802 | ) | 2015 | |||||||||||||||||||||||||||
| 1971 | Sarasota | FL | — | 3,050 | 29,516 | 7,938 | 3,050 | 37,025 | 40,075 | (11,489 | ) | 2011 | |||||||||||||||||||||||||||
| 2861 | Springtree | FL | — | 1,066 | 15,874 | 1,451 | 1,066 | 8,429 | 9,495 | (3,258 | ) | 2013 | |||||||||||||||||||||||||||
| 2526 | Tamarac | FL | — | 970 | 16,037 | 1,577 | 970 | 17,614 | 18,584 | (1,943 | ) | 2015 | |||||||||||||||||||||||||||
| 2527 | Vero Beach | FL | — | 1,048 | 17,392 | 1,762 | 1,048 | 19,154 | 20,202 | (2,124 | ) | 2015 | |||||||||||||||||||||||||||
| 2858 | Canton | GA | — | 401 | 17,888 | 473 | 401 | 6,609 | 7,010 | (2,881 | ) | 2012 | |||||||||||||||||||||||||||
| 2859 | Bufford | GA | — | 562 | 3,604 | 500 | 562 | 4,104 | 4,666 | (994 | ) | 2015 | |||||||||||||||||||||||||||
| 2860 | Bufford | GA | — | 536 | 3,142 | 343 | 536 | 3,485 | 4,021 | (803 | ) | 2012 | |||||||||||||||||||||||||||
| 2200 | Deer Park | IL | — | 4,172 | 2,417 | 44,603 | 4,229 | 44,546 | 48,775 | (3,584 | ) | 2014 | |||||||||||||||||||||||||||
| 1961 | Olympia Fields | IL | — | 4,120 | 29,400 | 4,420 | 4,120 | 33,294 | 37,414 | (9,914 | ) | 2011 | |||||||||||||||||||||||||||
| 1952 | Vernon Hills | IL | — | 4,900 | 45,854 | 7,677 | 4,900 | 52,835 | 57,735 | (16,017 | ) | 2011 | |||||||||||||||||||||||||||
| 2595 | Indianapolis | IN | — | 1,197 | 7,718 | 1,092 | 1,197 | 8,578 | 9,775 | (2,448 | ) | 2006 | |||||||||||||||||||||||||||
| 2596 | W Lafayette | IN | — | 813 | 10,876 | 1,432 | 813 | 8,011 | 8,824 | (3,433 | ) | 2006 |
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| 2778 | Louisville | KY | — | 1,499 | 26,252 | 734 | 1,513 | 26,138 | 27,651 | (7,869 | ) | 2006 | |||||||||||||||||||||||||||
| 2787 | Plymouth | MA | — | 2,434 | 9,027 | 1,033 | 2,438 | 9,260 | 11,698 | (2,855 | ) | 2006 | |||||||||||||||||||||||||||
| 2746 | Watertown | MA | — | 8,828 | 29,317 | 203 | 8,828 | 29,520 | 38,348 | (923 | ) | 2017 | |||||||||||||||||||||||||||
| 2583 | Ellicott City | MD | 18,985 | 3,607 | 31,720 | 1,626 | 3,607 | 33,346 | 36,953 | (2,413 | ) | 2016 | |||||||||||||||||||||||||||
| 2584 | Hanover | MD | 8,839 | 4,513 | 25,625 | 1,208 | 4,513 | 26,833 | 31,346 | (1,907 | ) | 2016 | |||||||||||||||||||||||||||
| 2585 | Laurel | MD | 5,733 | 3,895 | 13,331 | 1,279 | 3,895 | 14,610 | 18,505 | (1,381 | ) | 2016 | |||||||||||||||||||||||||||
| 2541 | Olney | MD | — | 1,580 | 33,802 | 228 | 1,580 | 34,030 | 35,610 | (3,309 | ) | 2015 | |||||||||||||||||||||||||||
| 2586 | Parkville | MD | 20,485 | 3,854 | 29,061 | 1,209 | 3,854 | 30,270 | 34,124 | (2,558 | ) | 2016 | |||||||||||||||||||||||||||
| 2587 | Waldorf | MD | 8,289 | 392 | 20,514 | 868 | 392 | 21,382 | 21,774 | (1,507 | ) | 2016 | |||||||||||||||||||||||||||
| 2788 | Westminster | MD | — | 768 | 5,251 | 1,963 | 768 | 6,902 | 7,670 | (2,908 | ) | 1998 | |||||||||||||||||||||||||||
| 2776 | Mooresville | NC | — | 2,538 | 37,617 | 2,114 | 2,538 | 39,731 | 42,269 | (6,653 | ) | 2012 | |||||||||||||||||||||||||||
| 2780 | Cherry Hill | NJ | — | 2,420 | 11,042 | 2,545 | 2,420 | 13,037 | 15,457 | (4,374 | ) | 2010 | |||||||||||||||||||||||||||
| 2781 | Manahawkin | NJ | — | 921 | 9,927 | 891 | 921 | 10,352 | 11,273 | (3,544 | ) | 2005 | |||||||||||||||||||||||||||
| 2779 | Voorhees Township | NJ | — | 900 | 7,629 | 934 | 900 | 8,224 | 9,124 | (3,542 | ) | 1998 | |||||||||||||||||||||||||||
| 2589 | Albuquerque | NM | — | 767 | 9,324 | 539 | 767 | 9,364 | 10,131 | (4,322 | ) | 1996 | |||||||||||||||||||||||||||
| 2516 | Centerville | OH | — | 1,065 | 10,901 | 1,658 | 1,065 | 12,559 | 13,624 | (2,337 | ) | 2015 | |||||||||||||||||||||||||||
| 2512 | Cincinnati | OH | — | 1,180 | 6,157 | 2,702 | 1,180 | 8,859 | 10,039 | (2,137 | ) | 2015 | |||||||||||||||||||||||||||
| 2597 | Fairborn | OH | — | 298 | 10,704 | 3,983 | 298 | 14,456 | 14,754 | (4,140 | ) | 2006 | |||||||||||||||||||||||||||
| 2789 | Portland | OR | — | — | 16,087 | 486 | — | 16,573 | 16,573 | (2,512 | ) | 2012 | |||||||||||||||||||||||||||
| 1962 | Warwick | RI | — | 1,050 | 17,389 | 5,807 | 1,050 | 22,841 | 23,891 | (6,867 | ) | 2011 | |||||||||||||||||||||||||||
| 2401 | Germantown | TN | — | 3,640 | 64,588 | 528 | 3,640 | 65,116 | 68,756 | (7,538 | ) | 2015 | |||||||||||||||||||||||||||
| 2784 | Arlington | TX | — | 2,494 | 12,192 | 576 | 2,540 | 12,012 | 14,552 | (3,622 | ) | 2006 | |||||||||||||||||||||||||||
| 2608 | Arlington | TX | — | 2,002 | 19,110 | 239 | 2,002 | 18,968 | 20,970 | (5,553 | ) | 2006 | |||||||||||||||||||||||||||
| 2531 | Austin | TX | — | 607 | 15,972 | 573 | 607 | 16,545 | 17,152 | (1,624 | ) | 2015 | |||||||||||||||||||||||||||
| 2786 | Friendswood | TX | — | 400 | 7,354 | 723 | 400 | 7,756 | 8,156 | (2,776 | ) | 2002 | |||||||||||||||||||||||||||
| 2529 | Grand Prairie | TX | — | 865 | 10,650 | 1,395 | 865 | 12,045 | 12,910 | (1,728 | ) | 2015 | |||||||||||||||||||||||||||
| 1955 | Houston | TX | — | 9,820 | 50,079 | 11,978 | 9,820 | 60,746 | 70,566 | (19,773 | ) | 2011 | |||||||||||||||||||||||||||
| 1957 | Houston | TX | — | 8,170 | 37,285 | 6,545 | 8,170 | 42,999 | 51,169 | (13,451 | ) | 2011 | |||||||||||||||||||||||||||
| 2785 | Houston | TX | — | 835 | 7,195 | 671 | 835 | 7,866 | 8,701 | (3,557 | ) | 1997 | |||||||||||||||||||||||||||
| 2402 | Houston | TX | — | 1,740 | 32,057 | 153 | 1,740 | 32,210 | 33,950 | (3,840 | ) | 2015 | |||||||||||||||||||||||||||
| 2606 | Houston | TX | — | 2,470 | 21,710 | 4,132 | 2,470 | 24,992 | 27,462 | (11,297 | ) | 2002 | |||||||||||||||||||||||||||
| 2530 | N Richland Hills | TX | — | 1,190 | 17,756 | 1,493 | 1,190 | 19,249 | 20,439 | (2,434 | ) | 2015 | |||||||||||||||||||||||||||
| 2532 | San Antonio | TX | — | 613 | 5,874 | 1,027 | 613 | 6,901 | 7,514 | (1,367 | ) | 2015 | |||||||||||||||||||||||||||
| 2607 | San Antonio | TX | — | 730 | 3,961 | 421 | 730 | 4,067 | 4,797 | (1,500 | ) | 2002 | |||||||||||||||||||||||||||
| 2533 | San Marcos | TX | — | 765 | 18,175 | 996 | 765 | 19,171 | 19,936 | (1,980 | ) | 2015 | |||||||||||||||||||||||||||
| 1954 | Sugar Land | TX | — | 3,420 | 36,846 | 6,275 | 3,420 | 42,422 | 45,842 | (13,190 | ) | 2011 | |||||||||||||||||||||||||||
| 2510 | Temple | TX | — | 2,354 | 52,859 | 1,384 | 2,354 | 54,243 | 56,597 | (5,438 | ) | 2015 | |||||||||||||||||||||||||||
| 2400 | Victoria | TX | — | 1,032 | 7,743 | 2,406 | 1,032 | 9,253 | 10,285 | (1,347 | ) | 2015 | |||||||||||||||||||||||||||
| 2605 | Victoria | TX | — | 175 | 4,290 | 5,589 | 175 | 8,424 | 8,599 | (2,878 | ) | 1995 | |||||||||||||||||||||||||||
| 1953 | Webster | TX | — | 4,780 | 30,854 | 8,547 | 4,780 | 35,409 | 40,189 | (9,958 | ) | 2011 | |||||||||||||||||||||||||||
| 2582 | Fredericksburg | VA | — | 2,370 | 19,725 | 157 | 2,370 | 19,882 | 22,252 | (1,260 | ) | 2016 | |||||||||||||||||||||||||||
| 2581 | Leesburg | VA | 12,039 | 1,340 | 17,605 | 1,054 | 1,340 | 18,659 | 19,999 | (1,304 | ) | 2016 | |||||||||||||||||||||||||||
| 2514 | Richmond | VA | — | 2,981 | 54,203 | 2,437 | 2,981 | 56,640 | 59,621 | (5,253 | ) | 2015 | |||||||||||||||||||||||||||
| 2777 | Sterling | VA | — | 1,046 | 15,788 | 599 | 1,046 | 16,378 | 17,424 | (2,690 | ) | 2012 | |||||||||||||||||||||||||||
| 2790 | Bellevue | WA | — | 3,734 | 16,171 | 775 | 3,737 | 16,224 | 19,961 | (5,014 | ) | 2006 | |||||||||||||||||||||||||||
| 2791 | Kenmore | WA | — | 3,284 | 16,641 | 694 | 3,284 | 17,335 | 20,619 | (2,954 | ) | 2012 | |||||||||||||||||||||||||||
| 2745 | Madison | WI | — | 834 | 10,050 | 449 | 834 | 10,499 | 11,333 | (2,116 | ) | 2012 | |||||||||||||||||||||||||||
| $ | 74,370 | $ | 186,684 | $ | 1,700,398 | $ | 233,184 | $ | 186,853 | $ | 1,875,576 | $ | 2,062,429 | $ | (388,038 | ) |
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| Life science | |||||||||||||||||||||||||||||||||||||||
| 1483 | Brisbane | CA | $ | — | $ | 8,498 | $ | 500 | $ | 5,740 | $ | 8,498 | $ | 6,240 | $ | 14,738 | $ | — | 2007 | ||||||||||||||||||||
| 1484 | Brisbane | CA | — | 11,331 | 689 | 8,775 | 11,331 | 9,464 | 20,795 | — | 2007 | ||||||||||||||||||||||||||||
| 1485 | Brisbane | CA | — | 11,331 | 600 | 7,648 | 11,331 | 8,248 | 19,579 | — | 2007 | ||||||||||||||||||||||||||||
| 1486 | Brisbane | CA | — | 11,331 | — | 75,700 | 11,331 | 75,700 | 87,031 | — | 2007 | ||||||||||||||||||||||||||||
| 1487 | Brisbane | CA | — | 8,498 | — | 6,940 | 8,498 | 6,940 | 15,438 | — | 2007 | ||||||||||||||||||||||||||||
| 1401 | Hayward | CA | — | 900 | 7,100 | 1,746 | 900 | 7,992 | 8,892 | (2,077 | ) | 2007 | |||||||||||||||||||||||||||
| 1402 | Hayward | CA | — | 1,500 | 6,400 | 3,682 | 1,719 | 9,863 | 11,582 | (4,881 | ) | 2007 | |||||||||||||||||||||||||||
| 1403 | Hayward | CA | — | 1,900 | 7,100 | 4,722 | 1,900 | 11,568 | 13,468 | (3,734 | ) | 2007 | |||||||||||||||||||||||||||
| 1404 | Hayward | CA | — | 2,200 | 17,200 | 1,402 | 2,200 | 18,602 | 20,802 | (4,987 | ) | 2007 | |||||||||||||||||||||||||||
| 1405 | Hayward | CA | — | 1,000 | 3,200 | 7,478 | 1,000 | 10,678 | 11,678 | (7,239 | ) | 2007 | |||||||||||||||||||||||||||
| 1549 | Hayward | CA | — | 1,006 | 4,259 | 3,463 | 1,055 | 6,409 | 7,464 | (3,005 | ) | 2007 | |||||||||||||||||||||||||||
| 1550 | Hayward | CA | — | 677 | 2,761 | 5,583 | 710 | 2,836 | 3,546 | (1,695 | ) | 2007 | |||||||||||||||||||||||||||
| 1551 | Hayward | CA | — | 661 | 1,995 | 4,632 | 693 | 5,489 | 6,182 | (3,885 | ) | 2007 | |||||||||||||||||||||||||||
| 1552 | Hayward | CA | — | 1,187 | 7,139 | 1,346 | 1,222 | 8,094 | 9,316 | (3,874 | ) | 2007 | |||||||||||||||||||||||||||
| 1553 | Hayward | CA | — | 1,189 | 9,465 | 7,361 | 1,225 | 16,265 | 17,490 | (6,377 | ) | 2007 | |||||||||||||||||||||||||||
| 1554 | Hayward | CA | — | 1,246 | 5,179 | 3,332 | 1,283 | 7,599 | 8,882 | (3,070 | ) | 2007 | |||||||||||||||||||||||||||
| 1555 | Hayward | CA | — | 1,521 | 13,546 | 6,401 | 1,566 | 19,888 | 21,454 | (8,316 | ) | 2007 | |||||||||||||||||||||||||||
| 1556 | Hayward | CA | — | 1,212 | 5,120 | 3,661 | 1,249 | 5,828 | 7,077 | (2,324 | ) | 2007 | |||||||||||||||||||||||||||
| 1424 | La Jolla | CA | — | 9,600 | 25,283 | 9,309 | 9,719 | 32,286 | 42,005 | (10,326 | ) | 2007 | |||||||||||||||||||||||||||
| 1425 | La Jolla | CA | — | 6,200 | 19,883 | 431 | 6,276 | 20,228 | 26,504 | (5,764 | ) | 2007 | |||||||||||||||||||||||||||
| 1426 | La Jolla | CA | — | 7,200 | 12,412 | 12,379 | 7,287 | 21,690 | 28,977 | (6,393 | ) | 2007 | |||||||||||||||||||||||||||
| 1427 | La Jolla | CA | — | 8,700 | 16,983 | 6,273 | 8,767 | 21,894 | 30,661 | (8,488 | ) | 2007 | |||||||||||||||||||||||||||
| 1949 | La Jolla | CA | — | 2,686 | 11,045 | 769 | 2,686 | 11,474 | 14,160 | (3,106 | ) | 2011 | |||||||||||||||||||||||||||
| 2229 | La Jolla | CA | — | 8,753 | 32,528 | 7,427 | 8,777 | 39,791 | 48,568 | (5,363 | ) | 2014 | |||||||||||||||||||||||||||
| 1470 | Poway | CA | — | 5,826 | 12,200 | 6,048 | 5,826 | 12,542 | 18,368 | (3,515 | ) | 2007 | |||||||||||||||||||||||||||
| 1471 | Poway | CA | — | 5,978 | 14,200 | 4,253 | 5,978 | 14,200 | 20,178 | (4,053 | ) | 2007 | |||||||||||||||||||||||||||
| 1472 | Poway | CA | — | 8,654 | — | 11,906 | 8,654 | 11,906 | 20,560 | (1,692 | ) | 2007 | |||||||||||||||||||||||||||
| 1473 | Poway | CA | — | 11,024 | 2,405 | 26,213 | 11,024 | 28,618 | 39,642 | — | 2007 | ||||||||||||||||||||||||||||
| 1474 | Poway | CA | — | 5,051 | — | 8,345 | 5,051 | 8,345 | 13,396 | — | 2007 | ||||||||||||||||||||||||||||
| 1475 | Poway | CA | — | 5,655 | — | 9,051 | 5,655 | 9,051 | 14,706 | — | 2007 | ||||||||||||||||||||||||||||
| 1478 | Poway | CA | — | 6,700 | 14,400 | 6,145 | 6,700 | 14,400 | 21,100 | (4,110 | ) | 2007 | |||||||||||||||||||||||||||
| 1499 | Redwood City | CA | — | 3,400 | 5,500 | 2,631 | 3,407 | 7,231 | 10,638 | (2,881 | ) | 2007 | |||||||||||||||||||||||||||
| 1500 | Redwood City | CA | — | 2,500 | 4,100 | 1,220 | 2,506 | 4,563 | 7,069 | (1,657 | ) | 2007 | |||||||||||||||||||||||||||
| 1501 | Redwood City | CA | — | 3,600 | 4,600 | 860 | 3,607 | 5,024 | 8,631 | (1,892 | ) | 2007 | |||||||||||||||||||||||||||
| 1502 | Redwood City | CA | — | 3,100 | 5,100 | 954 | 3,107 | 5,801 | 8,908 | (2,157 | ) | 2007 | |||||||||||||||||||||||||||
| 1503 | Redwood City | CA | — | 4,800 | 17,300 | 3,794 | 4,818 | 21,076 | 25,894 | (6,984 | ) | 2007 | |||||||||||||||||||||||||||
| 1504 | Redwood City | CA | — | 5,400 | 15,500 | 10,450 | 5,418 | 25,932 | 31,350 | (4,889 | ) | 2007 | |||||||||||||||||||||||||||
| 1505 | Redwood City | CA | — | 3,000 | 3,500 | 826 | 3,006 | 4,115 | 7,121 | (1,842 | ) | 2007 | |||||||||||||||||||||||||||
| 1506 | Redwood City | CA | — | 6,000 | 14,300 | 14,556 | 6,018 | 28,230 | 34,248 | (6,207 | ) | 2007 | |||||||||||||||||||||||||||
| 1507 | Redwood City | CA | — | 1,900 | 12,800 | 13,559 | 1,912 | 26,347 | 28,259 | (8,935 | ) | 2007 | |||||||||||||||||||||||||||
| 1508 | Redwood City | CA | — | 2,700 | 11,300 | 12,120 | 2,712 | 23,408 | 26,120 | (7,055 | ) | 2007 | |||||||||||||||||||||||||||
| 1509 | Redwood City | CA | — | 2,700 | 10,900 | 10,476 | 2,712 | 20,841 | 23,553 | (8,950 | ) | 2007 | |||||||||||||||||||||||||||
| 1510 | Redwood City | CA | — | 2,200 | 12,000 | 5,515 | 2,212 | 13,621 | 15,833 | (3,912 | ) | 2007 | |||||||||||||||||||||||||||
| 1511 | Redwood City | CA | — | 2,600 | 9,300 | 2,031 | 2,612 | 10,764 | 13,376 | (2,992 | ) | 2007 | |||||||||||||||||||||||||||
| 1512 | Redwood City | CA | — | 3,300 | 18,000 | 12,425 | 3,300 | 30,425 | 33,725 | (9,824 | ) | 2007 | |||||||||||||||||||||||||||
| 1513 | Redwood City | CA | — | 3,300 | 17,900 | 14,794 | 3,326 | 32,668 | 35,994 | (11,920 | ) | 2007 | |||||||||||||||||||||||||||
| 0678 | San Diego | CA | — | 2,603 | 11,051 | 3,143 | 2,603 | 14,194 | 16,797 | (4,995 | ) | 2002 | |||||||||||||||||||||||||||
| 0679 | San Diego | CA | — | 5,269 | 23,566 | 21,860 | 5,669 | 41,726 | 47,395 | (13,463 | ) | 2002 | |||||||||||||||||||||||||||
| 0837 | San Diego | CA | — | 4,630 | 2,028 | 8,982 | 4,630 | 7,850 | 12,480 | (4,139 | ) | 2006 | |||||||||||||||||||||||||||
| 0838 | San Diego | CA | — | 2,040 | 903 | 5,111 | 2,040 | 6,014 | 8,054 | (2,710 | ) | 2006 | |||||||||||||||||||||||||||
| 0839 | San Diego | CA | — | 3,940 | 3,184 | 5,733 | 4,047 | 5,591 | 9,638 | (2,245 | ) | 2006 | |||||||||||||||||||||||||||
| 0840 | San Diego | CA | — | 5,690 | 4,579 | 789 | 5,830 | 4,802 | 10,632 | (1,747 | ) | 2006 | |||||||||||||||||||||||||||
| 1418 | San Diego | CA | — | 11,700 | 31,243 | 6,408 | 11,700 | 37,651 | 49,351 | (14,414 | ) | 2007 | |||||||||||||||||||||||||||
| 1420 | San Diego | CA | — | 6,524 | — | 5,327 | 6,524 | 5,327 | 11,851 | — | 2007 | ||||||||||||||||||||||||||||
| 1421 | San Diego | CA | — | 7,000 | 33,779 | 1,209 | 7,000 | 34,988 | 41,988 | (10,073 | ) | 2007 | |||||||||||||||||||||||||||
| 1422 | San Diego | CA | — | 7,179 | 3,687 | 4,681 | 7,336 | 8,211 | 15,547 | (2,911 | ) | 2007 | |||||||||||||||||||||||||||
| 1423 | San Diego | CA | — | 8,400 | 33,144 | 466 | 8,400 | 33,610 | 42,010 | (9,467 | ) | 2007 | |||||||||||||||||||||||||||
| 1514 | San Diego | CA | — | 5,200 | — | — | 5,200 | — | 5,200 | — | 2007 | ||||||||||||||||||||||||||||
| 1558 | San Diego | CA | — | 7,740 | 22,654 | 3,461 | 7,888 | 24,736 | 32,624 | (7,051 | ) | 2007 | |||||||||||||||||||||||||||
| 1947 | San Diego | CA | — | 2,581 | 10,534 | 4,164 | 2,581 | 14,698 | 17,279 | (3,905 | ) | 2011 | |||||||||||||||||||||||||||
| 1948 | San Diego | CA | — | 5,879 | 25,305 | 2,619 | 5,879 | 26,741 | 32,620 | (7,767 | ) | 2011 | |||||||||||||||||||||||||||
| 2197 | San Diego | CA | — | 7,621 | 3,913 | 8,150 | 7,626 | 10,767 | 18,393 | (2,868 | ) | 2007 | |||||||||||||||||||||||||||
| 2476 | San Diego | CA | — | 7,661 | 9,918 | 5,388 | 7,661 | 15,306 | 22,967 | (194 | ) | 2016 | |||||||||||||||||||||||||||
| 2477 | San Diego | CA | — | 9,207 | 14,613 | 6,543 | 9,207 | 21,156 | 30,363 | (1,779 | ) | 2016 | |||||||||||||||||||||||||||
| 2478 | San Diego | CA | — | 6,000 | — | 517 | 6,000 | 517 | 6,517 | — | 2016 | ||||||||||||||||||||||||||||
| 2617 | San Diego | CA | — | 2,734 | 5,195 | 8,494 | 2,734 | 13,689 | 16,423 | — | 2017 | ||||||||||||||||||||||||||||
| 2618 | San Diego | CA | — | 4,100 | 12,395 | 69 | 4,100 | 12,464 | 16,564 | (860 | ) | 2017 | |||||||||||||||||||||||||||
| 2622 | San Diego | CA | — | — | — | 5,899 | — | 5,899 | 5,899 | — | 2004 | ||||||||||||||||||||||||||||
| 2872 | San Diego | CA | — | 10,120 | 38,351 | 1,265 | 10,120 | 39,616 | 49,736 | (121 | ) | 2018 | |||||||||||||||||||||||||||
| 2873 | San Diego | CA | — | 6,052 | 14,122 | — | 6,052 | 14,122 | 20,174 | (52 | ) | 2018 | |||||||||||||||||||||||||||
| 1407 | South San Francisco | CA | — | 7,182 | 12,140 | 9,752 | 7,186 | 13,134 | 20,320 | (4,173 | ) | 2007 | |||||||||||||||||||||||||||
| 1408 | South San Francisco | CA | — | 9,000 | 17,800 | 1,460 | 9,000 | 18,237 | 27,237 | (5,160 | ) | 2007 | |||||||||||||||||||||||||||
| 1409 | South San Francisco | CA | — | 18,000 | 38,043 | 5,248 | 18,000 | 43,291 | 61,291 | (12,226 | ) | 2007 | |||||||||||||||||||||||||||
| 1410 | South San Francisco | CA | — | 4,900 | 18,100 | 6,506 | 4,900 | 24,606 | 29,506 | (5,067 | ) | 2007 | |||||||||||||||||||||||||||
| 1411 | South San Francisco | CA | — | 8,000 | 27,700 | 2,812 | 8,000 | 30,512 | 38,512 | (7,701 | ) | 2007 | |||||||||||||||||||||||||||
| 1412 | South San Francisco | CA | — | 10,100 | 22,521 | 2,222 | 10,100 | 24,504 | 34,604 | (6,981 | ) | 2007 | |||||||||||||||||||||||||||
| 1413 | South San Francisco | CA | — | 8,000 | 28,299 | 7,826 | 8,000 | 36,125 | 44,125 | (8,450 | ) | 2007 | |||||||||||||||||||||||||||
| 1414 | South San Francisco | CA | — | 3,700 | 20,800 | 2,248 | 3,700 | 22,845 | 26,545 | (6,881 | ) | 2007 | |||||||||||||||||||||||||||
| 1430 | South San Francisco | CA | — | 10,700 | 23,621 | 9,224 | 10,700 | 31,485 | 42,185 | (6,318 | ) | 2007 | |||||||||||||||||||||||||||
| 1431 | South San Francisco | CA | — | 7,000 | 15,500 | 5,096 | 7,000 | 20,596 | 27,596 | (4,608 | ) | 2007 | |||||||||||||||||||||||||||
| 1435 | South San Francisco | CA | — | 13,800 | 42,500 | 37,058 | 13,800 | 79,558 | 93,358 | (22,319 | ) | 2008 | |||||||||||||||||||||||||||
| 1436 | South San Francisco | CA | — | 14,500 | 45,300 | 36,935 | 14,500 | 82,235 | 96,735 | (22,804 | ) | 2008 | |||||||||||||||||||||||||||
| 1437 | South San Francisco | CA | — | 9,400 | 24,800 | 50,276 | 9,400 | 73,506 | 82,906 | (18,430 | ) | 2008 |
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| 1439 | South San Francisco | CA | — | 11,900 | 68,848 | 95 | 11,900 | 68,943 | 80,843 | (19,674 | ) | 2007 | |||||||||||||||||||||||||||
| 1440 | South San Francisco | CA | — | 10,000 | 57,954 | 448 | 10,000 | 58,402 | 68,402 | (16,543 | ) | 2007 | |||||||||||||||||||||||||||
| 1441 | South San Francisco | CA | — | 9,300 | 43,549 | 8 | 9,300 | 43,557 | 52,857 | (12,432 | ) | 2007 | |||||||||||||||||||||||||||
| 1442 | South San Francisco | CA | — | 11,000 | 47,289 | 91 | 11,000 | 47,380 | 58,380 | (13,561 | ) | 2007 | |||||||||||||||||||||||||||
| 1443 | South San Francisco | CA | — | 13,200 | 60,932 | 2,642 | 13,200 | 63,574 | 76,774 | (17,643 | ) | 2007 | |||||||||||||||||||||||||||
| 1444 | South San Francisco | CA | — | 10,500 | 33,776 | 360 | 10,500 | 34,136 | 44,636 | (9,874 | ) | 2007 | |||||||||||||||||||||||||||
| 1445 | South San Francisco | CA | — | 10,600 | 34,083 | 9 | 10,600 | 34,092 | 44,692 | (9,730 | ) | 2007 | |||||||||||||||||||||||||||
| 1458 | South San Francisco | CA | — | 10,900 | 20,900 | 8,704 | 10,909 | 24,372 | 35,281 | (8,268 | ) | 2007 | |||||||||||||||||||||||||||
| 1459 | South San Francisco | CA | — | 3,600 | 100 | 276 | 3,600 | 376 | 3,976 | (94 | ) | 2007 | |||||||||||||||||||||||||||
| 1460 | South San Francisco | CA | — | 2,300 | 100 | 145 | 2,300 | 245 | 2,545 | (100 | ) | 2007 | |||||||||||||||||||||||||||
| 1461 | South San Francisco | CA | — | 3,900 | 200 | 267 | 3,900 | 467 | 4,367 | (200 | ) | 2007 | |||||||||||||||||||||||||||
| 1462 | South San Francisco | CA | — | 7,117 | 600 | 4,939 | 7,117 | 5,191 | 12,308 | (2,438 | ) | 2007 | |||||||||||||||||||||||||||
| 1463 | South San Francisco | CA | — | 10,381 | 2,300 | 20,647 | 10,381 | 20,599 | 30,980 | (4,210 | ) | 2007 | |||||||||||||||||||||||||||
| 1464 | South San Francisco | CA | — | 7,403 | 700 | 11,638 | 7,403 | 7,987 | 15,390 | (1,670 | ) | 2007 | |||||||||||||||||||||||||||
| 1468 | South San Francisco | CA | — | 10,100 | 24,013 | 4,774 | 10,100 | 26,642 | 36,742 | (8,863 | ) | 2007 | |||||||||||||||||||||||||||
| 1480 | South San Francisco | CA | — | 32,210 | 3,110 | 11,653 | 32,210 | 14,763 | 46,973 | — | 2007 | ||||||||||||||||||||||||||||
| 1559 | South San Francisco | CA | — | 5,666 | 5,773 | 12,970 | 5,695 | 18,645 | 24,340 | (12,153 | ) | 2007 | |||||||||||||||||||||||||||
| 1560 | South San Francisco | CA | — | 1,204 | 1,293 | 2,627 | 1,210 | 3,799 | 5,009 | (1,421 | ) | 2007 | |||||||||||||||||||||||||||
| 1983 | South San Francisco | CA | — | 8,648 | — | 95,927 | 8,648 | 95,927 | 104,575 | (10,795 | ) | 2016 | |||||||||||||||||||||||||||
| 1984 | South San Francisco | CA | — | 7,845 | — | 84,580 | 7,844 | 84,581 | 92,425 | (6,250 | ) | 2017 | |||||||||||||||||||||||||||
| 1985 | South San Francisco | CA | — | 6,708 | — | 120,735 | 6,708 | 120,735 | 127,443 | (7,119 | ) | 2017 | |||||||||||||||||||||||||||
| 1986 | South San Francisco | CA | — | 6,708 | — | 106,278 | 6,708 | 106,278 | 112,986 | (4,392 | ) | 2018 | |||||||||||||||||||||||||||
| 1987 | South San Francisco | CA | — | 8,544 | — | 143,536 | 8,544 | 143,536 | 152,080 | — | 2011 | ||||||||||||||||||||||||||||
| 1988 | South San Francisco | CA | — | 10,120 | — | 11,437 | 10,120 | 11,437 | 21,557 | — | 2011 | ||||||||||||||||||||||||||||
| 1989 | South San Francisco | CA | — | 9,169 | — | 22,380 | 9,169 | 22,380 | 31,549 | — | 2011 | ||||||||||||||||||||||||||||
| 2553 | South San Francisco | CA | — | 2,897 | 8,691 | 2,824 | 2,897 | 11,515 | 14,412 | (1,297 | ) | 2015 | |||||||||||||||||||||||||||
| 2554 | South San Francisco | CA | — | 995 | 2,754 | 1,930 | 995 | 4,684 | 5,679 | (276 | ) | 2015 | |||||||||||||||||||||||||||
| 2555 | South San Francisco | CA | — | 2,202 | 10,776 | 578 | 2,202 | 11,354 | 13,556 | (1,048 | ) | 2015 | |||||||||||||||||||||||||||
| 2556 | South San Francisco | CA | — | 2,962 | 15,108 | 210 | 2,962 | 15,318 | 18,280 | (1,356 | ) | 2015 | |||||||||||||||||||||||||||
| 2557 | South San Francisco | CA | — | 2,453 | 13,063 | 3,616 | 2,453 | 16,679 | 19,132 | (1,418 | ) | 2015 | |||||||||||||||||||||||||||
| 2558 | South San Francisco | CA | — | 1,163 | 5,925 | 58 | 1,163 | 5,983 | 7,146 | (531 | ) | 2015 | |||||||||||||||||||||||||||
| 2614 | South San Francisco | CA | — | 5,079 | 8,584 | 1,330 | 5,083 | 9,261 | 14,344 | (3,110 | ) | 2007 | |||||||||||||||||||||||||||
| 2615 | South San Francisco | CA | — | 7,984 | 13,495 | 3,243 | 7,988 | 16,719 | 24,707 | (6,514 | ) | 2007 | |||||||||||||||||||||||||||
| 2616 | South San Francisco | CA | — | 8,355 | 14,121 | 1,876 | 8,358 | 14,565 | 22,923 | (4,722 | ) | 2007 | |||||||||||||||||||||||||||
| 2624 | South San Francisco | CA | — | 25,502 | 42,910 | 5,081 | 25,502 | 47,945 | 73,447 | (2,064 | ) | 2017 | |||||||||||||||||||||||||||
| 2870 | South San Francisco | CA | — | 23,297 | 41,797 | 5,324 | 23,297 | 47,121 | 70,418 | — | 2018 | ||||||||||||||||||||||||||||
| 2871 | South San Francisco | CA | — | 20,293 | 41,262 | 12,476 | 20,293 | 53,738 | 74,031 | (125 | ) | 2018 | |||||||||||||||||||||||||||
| 9999 | Denton | TX | — | 100 | — | — | 100 | — | 100 | — | 2016 | ||||||||||||||||||||||||||||
| 2630 | Lexington | MA | — | 16,411 | 49,681 | 415 | 16,411 | 50,096 | 66,507 | (2,502 | ) | 2017 | |||||||||||||||||||||||||||
| 2631 | Lexington | MA | — | 7,759 | 142,081 | 14,269 | 7,759 | 156,350 | 164,109 | (4,724 | ) | 2017 | |||||||||||||||||||||||||||
| 2632 | Lexington | MA | — | — | 21,390 | 21,055 | — | 42,445 | 42,445 | — | 2018 | ||||||||||||||||||||||||||||
| 2011 | Durham | NC | 5,399 | 448 | 6,152 | 21,524 | 448 | 27,639 | 28,087 | (6,291 | ) | 2011 | |||||||||||||||||||||||||||
| 2030 | Durham | NC | — | 1,920 | 5,661 | 34,187 | 1,920 | 39,848 | 41,768 | (8,964 | ) | 2012 | |||||||||||||||||||||||||||
| 0464 | Salt Lake City | UT | — | 630 | 6,921 | 2,562 | 630 | 9,483 | 10,113 | (3,571 | ) | 2001 | |||||||||||||||||||||||||||
| 0465 | Salt Lake City | UT | — | 125 | 6,368 | 68 | 125 | 6,436 | 6,561 | (2,527 | ) | 2001 | |||||||||||||||||||||||||||
| 0466 | Salt Lake City | UT | — | — | 14,614 | 7 | — | 14,621 | 14,621 | (5,200 | ) | 2001 | |||||||||||||||||||||||||||
| 0507 | Salt Lake City | UT | — | 280 | 4,345 | 231 | 280 | 4,350 | 4,630 | (1,593 | ) | 2002 | |||||||||||||||||||||||||||
| 0799 | Salt Lake City | UT | — | — | 14,600 | 90 | — | 14,690 | 14,690 | (4,343 | ) | 2005 | |||||||||||||||||||||||||||
| 1593 | Salt Lake City | UT | — | — | 23,998 | — | — | 23,998 | 23,998 | (6,121 | ) | 2010 | |||||||||||||||||||||||||||
| $ | 5,399 | $ | 833,745 | $ | 1,976,797 | $ | 1,461,433 | $ | 835,829 | $ | 3,347,365 | $ | 4,183,194 | $ | (647,977 | ) |
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| Medical office | |||||||||||||||||||||||||||||||||||||||
| 0638 | Anchorage | AK | $ | — | $ | 1,456 | $ | 10,650 | $ | 12,360 | $ | 1,456 | $ | 22,957 | $ | 24,413 | $ | (7,603 | ) | 2006 | |||||||||||||||||||
| 2572 | Springdale | AR | — | — | 27,714 | — | — | 27,714 | 27,714 | (1,833 | ) | 2016 | |||||||||||||||||||||||||||
| 0520 | Chandler | AZ | — | 3,669 | 13,503 | 6,460 | 3,749 | 18,696 | 22,445 | (5,558 | ) | 2002 | |||||||||||||||||||||||||||
| 2040 | Mesa | AZ | — | — | 17,314 | 1,303 | — | 18,431 | 18,431 | (2,990 | ) | 2012 | |||||||||||||||||||||||||||
| 0468 | Oro Valley | AZ | — | 1,050 | 6,774 | 983 | 1,084 | 7,148 | 8,232 | (3,093 | ) | 2001 | |||||||||||||||||||||||||||
| 0356 | Phoenix | AZ | — | 780 | 3,199 | 2,795 | 865 | 4,987 | 5,852 | (2,228 | ) | 1999 | |||||||||||||||||||||||||||
| 0470 | Phoenix | AZ | — | 280 | 877 | 166 | 280 | 1,008 | 1,288 | (386 | ) | 2001 | |||||||||||||||||||||||||||
| 1066 | Scottsdale | AZ | — | 5,115 | 14,064 | 4,215 | 4,839 | 17,150 | 21,989 | (5,695 | ) | 2006 | |||||||||||||||||||||||||||
| 2021 | Scottsdale | AZ | — | — | 12,312 | 2,153 | — | 14,238 | 14,238 | (4,586 | ) | 2012 | |||||||||||||||||||||||||||
| 2022 | Scottsdale | AZ | — | — | 9,179 | 1,684 | — | 10,713 | 10,713 | (3,598 | ) | 2012 | |||||||||||||||||||||||||||
| 2023 | Scottsdale | AZ | — | — | 6,398 | 1,597 | — | 7,860 | 7,860 | (2,380 | ) | 2012 | |||||||||||||||||||||||||||
| 2024 | Scottsdale | AZ | — | — | 9,522 | 905 | — | 10,427 | 10,427 | (2,930 | ) | 2012 | |||||||||||||||||||||||||||
| 2025 | Scottsdale | AZ | — | — | 4,102 | 1,805 | — | 5,756 | 5,756 | (1,999 | ) | 2012 | |||||||||||||||||||||||||||
| 2026 | Scottsdale | AZ | — | — | 3,655 | 2,112 | — | 5,692 | 5,692 | (1,389 | ) | 2012 | |||||||||||||||||||||||||||
| 2027 | Scottsdale | AZ | — | — | 7,168 | 2,179 | — | 9,230 | 9,230 | (2,627 | ) | 2012 | |||||||||||||||||||||||||||
| 2028 | Scottsdale | AZ | — | — | 6,659 | 3,658 | — | 10,317 | 10,317 | (2,384 | ) | 2012 | |||||||||||||||||||||||||||
| 0453 | Tucson | AZ | — | 215 | 6,318 | 1,464 | 326 | 7,113 | 7,439 | (3,710 | ) | 2000 | |||||||||||||||||||||||||||
| 0556 | Tucson | AZ | — | 215 | 3,940 | 1,613 | 267 | 5,073 | 5,340 | (1,783 | ) | 2003 | |||||||||||||||||||||||||||
| 1041 | Brentwood | CA | — | — | 30,864 | 3,135 | 309 | 32,911 | 33,220 | (10,485 | ) | 2006 | |||||||||||||||||||||||||||
| 1200 | Encino | CA | — | 6,151 | 10,438 | 4,890 | 6,646 | 13,427 | 20,073 | (5,175 | ) | 2006 | |||||||||||||||||||||||||||
| 0436 | Murietta | CA | — | 400 | 9,266 | 4,755 | 638 | 12,319 | 12,957 | (6,168 | ) | 1999 | |||||||||||||||||||||||||||
| 0239 | Poway | CA | — | 2,700 | 10,839 | 4,239 | 2,887 | 12,603 | 15,490 | (6,904 | ) | 1997 | |||||||||||||||||||||||||||
| 2654 | Riverside | CA | — | 2,758 | 9,908 | 214 | 2,758 | 10,122 | 12,880 | (443 | ) | 2017 | |||||||||||||||||||||||||||
| 0318 | Sacramento | CA | — | 2,860 | 37,566 | 27,503 | 2,911 | 65,005 | 67,916 | (14,223 | ) | 1998 | |||||||||||||||||||||||||||
| 2404 | Sacramento | CA | — | 1,268 | 5,109 | 594 | 1,299 | 5,672 | 6,971 | (926 | ) | 2015 | |||||||||||||||||||||||||||
| 0234 | San Diego | CA | — | 2,848 | 5,879 | 1,450 | 3,009 | 4,981 | 7,990 | (3,361 | ) | 1997 | |||||||||||||||||||||||||||
| 0235 | San Diego | CA | — | 2,863 | 8,913 | 2,913 | 3,068 | 8,154 | 11,222 | (5,437 | ) | 1997 | |||||||||||||||||||||||||||
| 0236 | San Diego | CA | — | 4,619 | 19,370 | 4,023 | 4,711 | 16,004 | 20,715 | (9,933 | ) | 1997 | |||||||||||||||||||||||||||
| 0421 | San Diego | CA | — | 2,910 | 19,984 | 16,349 | 2,964 | 34,960 | 37,924 | (10,037 | ) | 1999 | |||||||||||||||||||||||||||
| 0564 | San Jose | CA | — | 1,935 | 1,728 | 2,756 | 1,935 | 3,283 | 5,218 | (1,476 | ) | 2003 | |||||||||||||||||||||||||||
| 0565 | San Jose | CA | — | 1,460 | 7,672 | 958 | 1,460 | 8,149 | 9,609 | (3,215 | ) | 2003 | |||||||||||||||||||||||||||
| 0659 | Los Gatos | CA | — | 1,718 | 3,124 | 662 | 1,758 | 3,632 | 5,390 | (1,487 | ) | 2000 | |||||||||||||||||||||||||||
| 0439 | Valencia | CA | — | 2,300 | 6,967 | 4,054 | 2,404 | 8,855 | 11,259 | (4,035 | ) | 1999 | |||||||||||||||||||||||||||
| 1211 | Valencia | CA | — | 1,344 | 7,507 | 797 | 1,383 | 7,965 | 9,348 | (2,552 | ) | 2006 | |||||||||||||||||||||||||||
| 0440 | West Hills | CA | — | 2,100 | 11,595 | 4,472 | 2,259 | 12,284 | 14,543 | (6,231 | ) | 1999 | |||||||||||||||||||||||||||
| 0728 | Aurora | CO | — | — | 8,764 | 3,082 | — | 9,273 | 9,273 | (3,701 | ) | 2005 | |||||||||||||||||||||||||||
| 1196 | Aurora | CO | — | 210 | 12,362 | 7,310 | 210 | 18,828 | 19,038 | (4,677 | ) | 2006 | |||||||||||||||||||||||||||
| 1197 | Aurora | CO | — | 200 | 8,414 | 5,729 | 285 | 13,482 | 13,767 | (3,935 | ) | 2006 | |||||||||||||||||||||||||||
| 0882 | Colorado Springs | CO | — | — | 12,933 | 11,273 | — | 19,512 | 19,512 | (5,300 | ) | 2006 | |||||||||||||||||||||||||||
| 1199 | Denver | CO | — | 493 | 7,897 | 1,865 | 622 | 9,367 | 9,989 | (3,916 | ) | 2006 | |||||||||||||||||||||||||||
| 0808 | Englewood | CO | — | — | 8,616 | 9,472 | 11 | 16,904 | 16,915 | (7,304 | ) | 2005 | |||||||||||||||||||||||||||
| 0809 | Englewood | CO | — | — | 8,449 | 4,510 | — | 11,508 | 11,508 | (4,680 | ) | 2005 | |||||||||||||||||||||||||||
| 0810 | Englewood | CO | — | — | 8,040 | 13,144 | — | 18,828 | 18,828 | (5,465 | ) | 2005 | |||||||||||||||||||||||||||
| 0811 | Englewood | CO | — | — | 8,472 | 5,951 | — | 12,747 | 12,747 | (4,403 | ) | 2005 | |||||||||||||||||||||||||||
| 2658 | Highlands Ranch | CO | — | 1,637 | 10,063 | — | 1,637 | 10,063 | 11,700 | (387 | ) | 2017 | |||||||||||||||||||||||||||
| 0812 | Littleton | CO | — | — | 4,562 | 2,561 | 257 | 5,816 | 6,073 | (2,497 | ) | 2005 | |||||||||||||||||||||||||||
| 0813 | Littleton | CO | — | — | 4,926 | 2,326 | 106 | 6,456 | 6,562 | (2,375 | ) | 2005 | |||||||||||||||||||||||||||
| 0570 | Lone Tree | CO | — | — | — | 20,148 | — | 19,410 | 19,410 | (7,306 | ) | 2003 | |||||||||||||||||||||||||||
| 0666 | Lone Tree | CO | — | — | 23,274 | 3,384 | — | 25,328 | 25,328 | (8,783 | ) | 2000 | |||||||||||||||||||||||||||
| 2233 | Lone Tree | CO | — | — | 6,734 | 30,176 | — | 37,573 | 37,573 | (4,704 | ) | 2014 | |||||||||||||||||||||||||||
| 1076 | Parker | CO | — | — | 13,388 | 1,112 | 8 | 14,240 | 14,248 | (4,728 | ) | 2006 | |||||||||||||||||||||||||||
| 0510 | Thornton | CO | — | 236 | 10,206 | 4,332 | 454 | 13,741 | 14,195 | (5,710 | ) | 2002 | |||||||||||||||||||||||||||
| 0434 | Atlantis | FL | — | — | 2,027 | 462 | 5 | 2,269 | 2,274 | (1,152 | ) | 1999 | |||||||||||||||||||||||||||
| 0435 | Atlantis | FL | — | — | 2,000 | 1,190 | — | 2,578 | 2,578 | (1,210 | ) | 1999 | |||||||||||||||||||||||||||
| 0602 | Atlantis | FL | — | 455 | 2,231 | 1,006 | 455 | 2,879 | 3,334 | (1,079 | ) | 2000 | |||||||||||||||||||||||||||
| 0604 | Englewood | FL | — | 170 | 1,134 | 495 | 226 | 1,346 | 1,572 | (561 | ) | 2000 | |||||||||||||||||||||||||||
| 0609 | Kissimmee | FL | — | 788 | 174 | 649 | 788 | 721 | 1,509 | (290 | ) | 2000 | |||||||||||||||||||||||||||
| 0610 | Kissimmee | FL | — | 481 | 347 | 790 | 494 | 901 | 1,395 | (484 | ) | 2000 | |||||||||||||||||||||||||||
| 0671 | Kissimmee | FL | — | — | 7,574 | 2,637 | — | 8,483 | 8,483 | (3,016 | ) | 2000 | |||||||||||||||||||||||||||
| 0603 | Lake Worth | FL | — | 1,507 | 2,894 | 1,807 | 1,507 | 4,562 | 6,069 | (2,211 | ) | 2000 | |||||||||||||||||||||||||||
| 0612 | Margate | FL | — | 1,553 | 6,898 | 1,811 | 1,553 | 8,364 | 9,917 | (3,025 | ) | 2000 | |||||||||||||||||||||||||||
| 0613 | Miami | FL | — | 4,392 | 11,841 | 5,072 | 4,392 | 14,740 | 19,132 | (5,581 | ) | 2000 | |||||||||||||||||||||||||||
| 2202 | Miami | FL | — | — | 13,123 | 4,918 | — | 17,903 | 17,903 | (3,791 | ) | 2014 | |||||||||||||||||||||||||||
| 2203 | Miami | FL | — | — | 8,877 | 3,245 | — | 12,111 | 12,111 | (2,243 | ) | 2014 | |||||||||||||||||||||||||||
| 1067 | Milton | FL | — | — | 8,566 | 356 | — | 8,903 | 8,903 | (2,781 | ) | 2006 | |||||||||||||||||||||||||||
| 2577 | Naples | FL | — | — | 29,186 | 97 | — | 29,283 | 29,283 | (1,805 | ) | 2016 | |||||||||||||||||||||||||||
| 2578 | Naples | FL | — | — | 18,819 | 433 | — | 19,252 | 19,252 | (989 | ) | 2016 | |||||||||||||||||||||||||||
| 0563 | Orlando | FL | — | 2,144 | 5,136 | 14,659 | 11,769 | 8,479 | 20,248 | (4,606 | ) | 2003 | |||||||||||||||||||||||||||
| 0833 | Pace | FL | — | — | 10,309 | 3,528 | 26 | 11,517 | 11,543 | (3,302 | ) | 2006 | |||||||||||||||||||||||||||
| 0834 | Pensacola | FL | — | — | 11,166 | 478 | — | 11,644 | 11,644 | (3,612 | ) | 2006 | |||||||||||||||||||||||||||
| 0614 | Plantation | FL | — | 969 | 3,241 | 1,754 | 1,017 | 4,246 | 5,263 | (1,638 | ) | 2000 | |||||||||||||||||||||||||||
| 0673 | Plantation | FL | — | 1,091 | 7,176 | 2,002 | 1,091 | 8,724 | 9,815 | (2,970 | ) | 2002 | |||||||||||||||||||||||||||
| 2579 | Punta Gorda | FL | — | — | 9,379 | — | — | 9,379 | 9,379 | (559 | ) | 2016 | |||||||||||||||||||||||||||
| 2833 | St. Petersburg | FL | — | — | 13,754 | 10,904 | — | 22,810 | 22,810 | (6,704 | ) | 2006 | |||||||||||||||||||||||||||
| 2836 | Tampa | FL | — | 1,967 | 6,602 | 7,747 | 2,425 | 11,056 | 13,481 | (4,844 | ) | 2006 | |||||||||||||||||||||||||||
| 1058 | Blue Ridge | GA | — | — | 3,231 | 260 | — | 3,473 | 3,473 | (1,030 | ) | 2006 | |||||||||||||||||||||||||||
| 2576 | Statesboro | GA | — | — | 10,234 | 120 | — | 10,354 | 10,354 | (823 | ) | 2016 | |||||||||||||||||||||||||||
| 1065 | Marion | IL | — | 99 | 11,538 | 2,075 | 100 | 13,184 | 13,284 | (3,883 | ) | 2006 | |||||||||||||||||||||||||||
| 1057 | Newburgh | IN | — | — | 14,019 | 5,383 | — | 19,394 | 19,394 | (5,950 | ) | 2006 | |||||||||||||||||||||||||||
| 2039 | Kansas City | KS | — | 440 | 2,173 | 17 | 448 | 2,182 | 2,630 | (438 | ) | 2012 | |||||||||||||||||||||||||||
| 2043 | Overland Park | KS | — | — | 7,668 | 947 | — | 8,615 | 8,615 | (1,603 | ) | 2012 | |||||||||||||||||||||||||||
| 0483 | Wichita | KS | — | 530 | 3,341 | 713 | 530 | 3,617 | 4,147 | (1,323 | ) | 2001 | |||||||||||||||||||||||||||
| 1064 | Lexington | KY | — | — | 12,726 | 1,381 | — | 13,863 | 13,863 | (4,851 | ) | 2006 |
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| 0735 | Louisville | KY | — | 936 | 8,426 | 8,002 | 1,232 | 13,584 | 14,816 | (10,052 | ) | 2005 | |||||||||||||||||||||||||||
| 0737 | Louisville | KY | — | 835 | 27,627 | 7,344 | 878 | 33,344 | 34,222 | (12,665 | ) | 2005 | |||||||||||||||||||||||||||
| 0738 | Louisville | KY | — | 780 | 8,582 | 6,189 | 851 | 12,514 | 13,365 | (8,055 | ) | 2005 | |||||||||||||||||||||||||||
| 0739 | Louisville | KY | — | 826 | 13,814 | 1,992 | 832 | 14,277 | 15,109 | (5,127 | ) | 2005 | |||||||||||||||||||||||||||
| 2834 | Louisville | KY | — | 2,983 | 13,171 | 5,188 | 2,991 | 17,068 | 20,059 | (7,916 | ) | 2005 | |||||||||||||||||||||||||||
| 1944 | Louisville | KY | — | 788 | 2,414 | — | 788 | 2,414 | 3,202 | (773 | ) | 2010 | |||||||||||||||||||||||||||
| 1945 | Louisville | KY | — | 3,255 | 28,644 | 1,393 | 3,291 | 29,700 | 32,991 | (8,126 | ) | 2010 | |||||||||||||||||||||||||||
| 1946 | Louisville | KY | — | 430 | 6,125 | 197 | 430 | 6,322 | 6,752 | (1,682 | ) | 2010 | |||||||||||||||||||||||||||
| 2237 | Louisville | KY | — | 1,519 | 15,386 | 3,741 | 1,618 | 19,022 | 20,640 | (3,185 | ) | 2014 | |||||||||||||||||||||||||||
| 2238 | Louisville | KY | — | 1,334 | 12,172 | 1,786 | 1,511 | 13,701 | 15,212 | (2,590 | ) | 2014 | |||||||||||||||||||||||||||
| 2239 | Louisville | KY | — | 1,644 | 10,832 | 5,748 | 2,041 | 16,183 | 18,224 | (2,886 | ) | 2014 | |||||||||||||||||||||||||||
| 1324 | Haverhill | MA | — | 800 | 8,537 | 2,327 | 869 | 9,128 | 9,997 | (2,763 | ) | 2007 | |||||||||||||||||||||||||||
| 1213 | Ellicott City | MD | — | 1,115 | 3,206 | 3,001 | 1,222 | 5,203 | 6,425 | (2,362 | ) | 2006 | |||||||||||||||||||||||||||
| 0361 | GlenBurnie | MD | — | 670 | 5,085 | — | 670 | 5,085 | 5,755 | (2,857 | ) | 1999 | |||||||||||||||||||||||||||
| 1052 | Towson | MD | — | — | 14,233 | 3,754 | — | 12,684 | 12,684 | (3,816 | ) | 2006 | |||||||||||||||||||||||||||
| 2650 | Biddeford | ME | — | 1,949 | 12,244 | — | 1,949 | 12,244 | 14,193 | (458 | ) | 2017 | |||||||||||||||||||||||||||
| 0240 | Minneapolis | MN | — | 117 | 13,213 | 4,070 | 117 | 16,704 | 16,821 | (9,159 | ) | 1997 | |||||||||||||||||||||||||||
| 0300 | Minneapolis | MN | — | 160 | 10,131 | 4,659 | 160 | 13,604 | 13,764 | (7,418 | ) | 1997 | |||||||||||||||||||||||||||
| 2032 | Independence | MO | — | — | 48,025 | 2,304 | — | 50,329 | 50,329 | (7,787 | ) | 2012 | |||||||||||||||||||||||||||
| 1078 | Flowood | MS | — | — | 8,413 | 1,233 | — | 8,979 | 8,979 | (2,619 | ) | 2006 | |||||||||||||||||||||||||||
| 1059 | Jackson | MS | — | — | 8,868 | 167 | — | 9,027 | 9,027 | (2,759 | ) | 2006 | |||||||||||||||||||||||||||
| 1060 | Jackson | MS | — | — | 7,187 | 2,217 | — | 9,161 | 9,161 | (3,329 | ) | 2006 | |||||||||||||||||||||||||||
| 1068 | Omaha | NE | — | — | 16,243 | 1,499 | 17 | 17,367 | 17,384 | (5,560 | ) | 2006 | |||||||||||||||||||||||||||
| 2651 | Charlotte | NC | — | 2,001 | 11,217 | 37 | 2,001 | 11,254 | 13,255 | (419 | ) | 2017 | |||||||||||||||||||||||||||
| 2655 | Wilmington | NC | — | 1,341 | 17,376 | — | 1,341 | 17,376 | 18,717 | (704 | ) | 2017 | |||||||||||||||||||||||||||
| 2656 | Wilmington | NC | — | 2,071 | 11,592 | — | 2,071 | 11,592 | 13,663 | (429 | ) | 2017 | |||||||||||||||||||||||||||
| 2657 | Shallotte | NC | — | 918 | 3,609 | — | 918 | 3,609 | 4,527 | (184 | ) | 2017 | |||||||||||||||||||||||||||
| 2647 | Concord | NH | — | 1,961 | 23,516 | 85 | 1,961 | 23,601 | 25,562 | (925 | ) | 2017 | |||||||||||||||||||||||||||
| 2648 | Concord | NH | — | 815 | 8,902 | 136 | 815 | 9,038 | 9,853 | (371 | ) | 2017 | |||||||||||||||||||||||||||
| 2649 | Epsom | NH | — | 919 | 5,868 | 18 | 919 | 5,886 | 6,805 | (320 | ) | 2017 | |||||||||||||||||||||||||||
| 0729 | Albuquerque | NM | — | — | 5,380 | 757 | — | 5,746 | 5,746 | (1,880 | ) | 2005 | |||||||||||||||||||||||||||
| 0348 | Elko | NV | — | 55 | 2,637 | 22 | 55 | 2,659 | 2,714 | (1,509 | ) | 1999 | |||||||||||||||||||||||||||
| 0571 | Las Vegas | NV | — | — | — | 19,618 | — | 18,200 | 18,200 | (6,870 | ) | 2003 | |||||||||||||||||||||||||||
| 0660 | Las Vegas | NV | — | 1,121 | 4,363 | 6,756 | 1,328 | 8,395 | 9,723 | (3,362 | ) | 2000 | |||||||||||||||||||||||||||
| 0661 | Las Vegas | NV | — | 2,305 | 4,829 | 6,057 | 2,447 | 9,458 | 11,905 | (4,481 | ) | 2000 | |||||||||||||||||||||||||||
| 0662 | Las Vegas | NV | — | 3,480 | 12,305 | 6,385 | 3,480 | 15,850 | 19,330 | (5,842 | ) | 2000 | |||||||||||||||||||||||||||
| 0663 | Las Vegas | NV | — | 1,717 | 3,597 | 11,588 | 1,724 | 13,468 | 15,192 | (3,086 | ) | 2000 | |||||||||||||||||||||||||||
| 0664 | Las Vegas | NV | — | 1,172 | — | 633 | 1,805 | — | 1,805 | (116 | ) | 2000 | |||||||||||||||||||||||||||
| 0691 | Las Vegas | NV | — | 3,244 | 18,339 | 7,961 | 3,338 | 24,718 | 28,056 | (10,680 | ) | 2004 | |||||||||||||||||||||||||||
| 2037 | Mesquite | NV | — | — | 5,559 | 491 | 34 | 5,905 | 5,939 | (974 | ) | 2012 | |||||||||||||||||||||||||||
| 1285 | Cleveland | OH | — | 823 | 2,726 | 1,259 | 853 | 3,031 | 3,884 | (1,225 | ) | 2006 | |||||||||||||||||||||||||||
| 0400 | Harrison | OH | — | — | 4,561 | 300 | — | 4,861 | 4,861 | (2,738 | ) | 1999 | |||||||||||||||||||||||||||
| 1054 | Durant | OK | — | 619 | 9,256 | 1,925 | 659 | 11,100 | 11,759 | (3,440 | ) | 2006 | |||||||||||||||||||||||||||
| 0817 | Owasso | OK | — | — | 6,582 | 1,543 | — | 5,614 | 5,614 | (1,670 | ) | 2005 | |||||||||||||||||||||||||||
| 0404 | Roseburg | OR | — | — | 5,707 | 700 | — | 6,407 | 6,407 | (3,555 | ) | 1999 | |||||||||||||||||||||||||||
| 2570 | Limerick | PA | — | 925 | 20,072 | 51 | 925 | 20,123 | 21,048 | (1,561 | ) | 2016 | |||||||||||||||||||||||||||
| 2234 | Philadelphia | PA | — | 24,264 | 99,904 | 36,386 | 24,288 | 136,146 | 160,434 | (12,528 | ) | 2014 | |||||||||||||||||||||||||||
| 2403 | Philadelphia | PA | — | 26,063 | 97,646 | 14,725 | 26,110 | 112,324 | 138,434 | (16,206 | ) | 2015 | |||||||||||||||||||||||||||
| 2571 | Wilkes-Barre | PA | — | — | 9,138 | — | — | 9,138 | 9,138 | (729 | ) | 2016 | |||||||||||||||||||||||||||
| 2573 | Florence | SC | — | — | 12,090 | 91 | — | 12,181 | 12,181 | (769 | ) | 2016 | |||||||||||||||||||||||||||
| 2574 | Florence | SC | — | — | 12,190 | 88 | — | 12,278 | 12,278 | (774 | ) | 2016 | |||||||||||||||||||||||||||
| 2575 | Florence | SC | — | — | 11,243 | 56 | — | 11,299 | 11,299 | (875 | ) | 2016 | |||||||||||||||||||||||||||
| 2841 | Greenville | SC | — | 627 | 38,391 | — | 627 | 38,391 | 39,018 | (746 | ) | 2018 | |||||||||||||||||||||||||||
| 2842 | Greenville | SC | — | 809 | 41,260 | — | 809 | 41,260 | 42,069 | (824 | ) | 2018 | |||||||||||||||||||||||||||
| 2843 | Greenville | SC | — | 610 | 22,251 | — | 610 | 22,251 | 22,861 | (451 | ) | 2018 | |||||||||||||||||||||||||||
| 2844 | Greenville | SC | — | 799 | 18,914 | — | 799 | 18,914 | 19,713 | (403 | ) | 2018 | |||||||||||||||||||||||||||
| 2845 | Greenville | SC | — | 944 | 40,841 | — | 944 | 40,841 | 41,785 | (744 | ) | 2018 | |||||||||||||||||||||||||||
| 2846 | Greenville | SC | — | 921 | 38,416 | — | 921 | 38,416 | 39,337 | (715 | ) | 2018 | |||||||||||||||||||||||||||
| 2847 | Greenville | SC | — | 621 | 26,358 | — | 621 | 26,358 | 26,979 | (649 | ) | 2018 | |||||||||||||||||||||||||||
| 2848 | Greenville | SC | — | 318 | 5,816 | — | 318 | 5,816 | 6,134 | (116 | ) | 2018 | |||||||||||||||||||||||||||
| 2849 | Greenville | SC | — | 310 | 5,675 | — | 310 | 5,675 | 5,985 | (126 | ) | 2018 | |||||||||||||||||||||||||||
| 2850 | Greenville | SC | — | 201 | 6,590 | — | 201 | 6,590 | 6,791 | (143 | ) | 2018 | |||||||||||||||||||||||||||
| 2853 | Greenville | SC | — | 503 | 6,522 | — | 503 | 6,522 | 7,025 | (225 | ) | 2018 | |||||||||||||||||||||||||||
| 2854 | Greenville | SC | — | 804 | 13,719 | — | 804 | 13,719 | 14,523 | (352 | ) | 2018 | |||||||||||||||||||||||||||
| 2855 | Greenville | SC | — | 377 | 496 | — | 377 | 496 | 873 | (53 | ) | 2018 | |||||||||||||||||||||||||||
| 2856 | Greenville | SC | — | 246 | 416 | — | 246 | 416 | 662 | (50 | ) | 2018 | |||||||||||||||||||||||||||
| 2857 | Greenville | SC | — | 186 | 210 | — | 186 | 210 | 396 | (27 | ) | 2018 | |||||||||||||||||||||||||||
| 2851 | Travelers Rest | SC | — | 498 | 1,015 | — | 498 | 1,015 | 1,513 | (66 | ) | 2018 | |||||||||||||||||||||||||||
| 2862 | Myrtle Beach | SC | — | — | — | 2,852 | — | 2,882 | 2,882 | — | 2018 | ||||||||||||||||||||||||||||
| 0624 | Hendersonville | TN | — | 256 | 1,530 | 2,541 | 256 | 3,372 | 3,628 | (1,169 | ) | 2000 | |||||||||||||||||||||||||||
| 0559 | Hermitage | TN | — | 830 | 5,036 | 12,083 | 851 | 15,024 | 15,875 | (3,735 | ) | 2003 | |||||||||||||||||||||||||||
| 0561 | Hermitage | TN | — | 596 | 9,698 | 6,642 | 596 | 14,544 | 15,140 | (6,241 | ) | 2003 | |||||||||||||||||||||||||||
| 0562 | Hermitage | TN | — | 317 | 6,528 | 3,199 | 317 | 8,860 | 9,177 | (4,403 | ) | 2003 | |||||||||||||||||||||||||||
| 0154 | Knoxville | TN | — | 700 | 4,559 | 5,016 | 700 | 9,119 | 9,819 | (4,890 | ) | 1994 | |||||||||||||||||||||||||||
| 0625 | Nashville | TN | — | 955 | 14,289 | 4,470 | 955 | 16,768 | 17,723 | (5,977 | ) | 2000 | |||||||||||||||||||||||||||
| 0626 | Nashville | TN | — | 2,050 | 5,211 | 4,631 | 2,055 | 8,738 | 10,793 | (3,646 | ) | 2000 | |||||||||||||||||||||||||||
| 0627 | Nashville | TN | — | 1,007 | 181 | 752 | 1,060 | 813 | 1,873 | (495 | ) | 2000 | |||||||||||||||||||||||||||
| 0628 | Nashville | TN | — | 2,980 | 7,164 | 3,993 | 2,980 | 11,202 | 14,182 | (5,152 | ) | 2000 | |||||||||||||||||||||||||||
| 0630 | Nashville | TN | — | 515 | 848 | 437 | 528 | 1,085 | 1,613 | (383 | ) | 2000 | |||||||||||||||||||||||||||
| 0631 | Nashville | TN | — | 266 | 1,305 | 1,644 | 266 | 2,461 | 2,727 | (1,033 | ) | 2000 | |||||||||||||||||||||||||||
| 0632 | Nashville | TN | — | 827 | 7,642 | 4,532 | 827 | 10,111 | 10,938 | (3,855 | ) | 2000 | |||||||||||||||||||||||||||
| 0633 | Nashville | TN | — | 5,425 | 12,577 | 6,397 | 5,425 | 18,049 | 23,474 | (8,895 | ) | 2000 | |||||||||||||||||||||||||||
| 0634 | Nashville | TN | — | 3,818 | 15,185 | 11,118 | 3,818 | 24,285 | 28,103 | (10,002 | ) | 2000 | |||||||||||||||||||||||||||
| 0636 | Nashville | TN | — | 583 | 450 | 360 | 583 | 717 | 1,300 | (233 | ) | 2000 |
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| 2611 | Allen | TX | — | 1,330 | 5,960 | 426 | 1,330 | 6,386 | 7,716 | (439 | ) | 2016 | |||||||||||||||||||||||||||
| 2612 | Allen | TX | — | 1,310 | 4,165 | 596 | 1,310 | 4,761 | 6,071 | (378 | ) | 2016 | |||||||||||||||||||||||||||
| 0573 | Arlington | TX | — | 769 | 12,355 | 4,678 | 769 | 15,695 | 16,464 | (6,049 | ) | 2003 | |||||||||||||||||||||||||||
| 2621 | Cedar Park | TX | — | 1,617 | 11,640 | — | 1,617 | 11,640 | 13,257 | (427 | ) | 2017 | |||||||||||||||||||||||||||
| 0576 | Conroe | TX | — | 324 | 4,842 | 3,068 | 324 | 6,491 | 6,815 | (2,253 | ) | 2000 | |||||||||||||||||||||||||||
| 0577 | Conroe | TX | — | 397 | 7,966 | 2,469 | 397 | 9,764 | 10,161 | (3,966 | ) | 2000 | |||||||||||||||||||||||||||
| 0578 | Conroe | TX | — | 388 | 7,975 | 4,540 | 388 | 10,986 | 11,374 | (3,941 | ) | 2006 | |||||||||||||||||||||||||||
| 0579 | Conroe | TX | — | 188 | 3,618 | 1,343 | 188 | 4,805 | 4,993 | (1,943 | ) | 2000 | |||||||||||||||||||||||||||
| 0581 | Corpus Christi | TX | — | 717 | 8,181 | 5,953 | 717 | 11,728 | 12,445 | (4,542 | ) | 2000 | |||||||||||||||||||||||||||
| 0600 | Corpus Christi | TX | — | 328 | 3,210 | 4,468 | 328 | 5,801 | 6,129 | (2,168 | ) | 2000 | |||||||||||||||||||||||||||
| 0601 | Corpus Christi | TX | — | 313 | 1,771 | 2,047 | 325 | 3,098 | 3,423 | (1,197 | ) | 2000 | |||||||||||||||||||||||||||
| 2839 | Cypress | TX | — | — | — | 34,265 | 11 | 34,254 | 34,265 | (3,795 | ) | 2015 | |||||||||||||||||||||||||||
| 0582 | Dallas | TX | — | 1,664 | 6,785 | 4,588 | 1,746 | 9,642 | 11,388 | (3,775 | ) | 2000 | |||||||||||||||||||||||||||
| 1314 | Dallas | TX | — | 15,230 | 162,971 | 42,680 | 23,992 | 193,414 | 217,406 | (60,706 | ) | 2006 | |||||||||||||||||||||||||||
| 0583 | Fort Worth | TX | — | 898 | 4,866 | 3,626 | 898 | 7,643 | 8,541 | (2,557 | ) | 2000 | |||||||||||||||||||||||||||
| 0805 | Fort Worth | TX | — | — | 2,481 | 1,315 | 2 | 3,329 | 3,331 | (1,755 | ) | 2005 | |||||||||||||||||||||||||||
| 0806 | Fort Worth | TX | — | — | 6,070 | 1,155 | 5 | 6,928 | 6,933 | (2,221 | ) | 2005 | |||||||||||||||||||||||||||
| 2231 | Fort Worth | TX | — | 902 | — | 44 | 946 | — | 946 | (17 | ) | 2014 | |||||||||||||||||||||||||||
| 2619 | Fort Worth | TX | — | 1,180 | 13,432 | 6 | 1,180 | 13,438 | 14,618 | (458 | ) | 2017 | |||||||||||||||||||||||||||
| 2620 | Fort Worth | TX | — | 1,961 | 14,155 | 138 | 1,961 | 14,293 | 16,254 | (503 | ) | 2017 | |||||||||||||||||||||||||||
| 1061 | Granbury | TX | — | — | 6,863 | 1,125 | — | 7,848 | 7,848 | (2,309 | ) | 2006 | |||||||||||||||||||||||||||
| 0430 | Houston | TX | — | 1,927 | 33,140 | 17,718 | 2,200 | 48,704 | 50,904 | (21,111 | ) | 1999 | |||||||||||||||||||||||||||
| 0446 | Houston | TX | — | 2,200 | 19,585 | 21,378 | 2,936 | 33,668 | 36,604 | (19,818 | ) | 1999 | |||||||||||||||||||||||||||
| 0589 | Houston | TX | — | 1,676 | 12,602 | 6,758 | 1,706 | 16,361 | 18,067 | (6,139 | ) | 2000 | |||||||||||||||||||||||||||
| 0670 | Houston | TX | — | 257 | 2,884 | 1,606 | 318 | 3,689 | 4,007 | (1,406 | ) | 2000 | |||||||||||||||||||||||||||
| 0702 | Houston | TX | — | — | 7,414 | 2,906 | 7 | 9,239 | 9,246 | (3,219 | ) | 2004 | |||||||||||||||||||||||||||
| 1044 | Houston | TX | — | — | 4,838 | 3,498 | — | 6,634 | 6,634 | (2,112 | ) | 2006 | |||||||||||||||||||||||||||
| 2542 | Houston | TX | — | 304 | 17,764 | — | 304 | 17,764 | 18,068 | (1,909 | ) | 2015 | |||||||||||||||||||||||||||
| 2543 | Houston | TX | — | 116 | 6,555 | — | 116 | 6,555 | 6,671 | (832 | ) | 2015 | |||||||||||||||||||||||||||
| 2544 | Houston | TX | — | 312 | 12,094 | — | 312 | 12,094 | 12,406 | (1,548 | ) | 2015 | |||||||||||||||||||||||||||
| 2545 | Houston | TX | — | 316 | 13,931 | — | 316 | 13,931 | 14,247 | (1,357 | ) | 2015 | |||||||||||||||||||||||||||
| 2546 | Houston | TX | — | 408 | 18,332 | — | 408 | 18,332 | 18,740 | (2,804 | ) | 2015 | |||||||||||||||||||||||||||
| 2547 | Houston | TX | — | 470 | 18,197 | — | 470 | 18,197 | 18,667 | (2,358 | ) | 2015 | |||||||||||||||||||||||||||
| 2548 | Houston | TX | — | 313 | 7,036 | — | 313 | 7,036 | 7,349 | (1,167 | ) | 2015 | |||||||||||||||||||||||||||
| 2549 | Houston | TX | — | 530 | 22,711 | — | 530 | 22,711 | 23,241 | (1,952 | ) | 2015 | |||||||||||||||||||||||||||
| 0590 | Irving | TX | — | 828 | 6,160 | 3,153 | 828 | 8,743 | 9,571 | (3,658 | ) | 2000 | |||||||||||||||||||||||||||
| 0700 | Irving | TX | — | — | 8,550 | 3,980 | 8 | 11,513 | 11,521 | (5,226 | ) | 2006 | |||||||||||||||||||||||||||
| 1202 | Irving | TX | — | 1,604 | 16,107 | 1,203 | 1,633 | 16,971 | 18,604 | (6,550 | ) | 2006 | |||||||||||||||||||||||||||
| 1207 | Irving | TX | — | 1,955 | 12,793 | 2,219 | 1,986 | 14,902 | 16,888 | (5,058 | ) | 2006 | |||||||||||||||||||||||||||
| 2840 | Kingwood | TX | — | 3,035 | 28,373 | 958 | 3,035 | 29,331 | 32,366 | (2,223 | ) | 2016 | |||||||||||||||||||||||||||
| 1062 | Lancaster | TX | — | 172 | 2,692 | 1,134 | 185 | 3,520 | 3,705 | (1,500 | ) | 2006 | |||||||||||||||||||||||||||
| 2195 | Lancaster | TX | — | — | 1,138 | 700 | 131 | 1,707 | 1,838 | (492 | ) | 2006 | |||||||||||||||||||||||||||
| 0591 | Lewisville | TX | — | 561 | 8,043 | 2,347 | 561 | 9,796 | 10,357 | (3,681 | ) | 2000 | |||||||||||||||||||||||||||
| 0144 | Longview | TX | — | 102 | 7,998 | 824 | 102 | 8,379 | 8,481 | (4,469 | ) | 1992 | |||||||||||||||||||||||||||
| 0143 | Lufkin | TX | — | 338 | 2,383 | 321 | 338 | 2,664 | 3,002 | (1,313 | ) | 1992 | |||||||||||||||||||||||||||
| 0568 | Mckinney | TX | — | 541 | 6,217 | 3,396 | 541 | 8,659 | 9,200 | (3,061 | ) | 2003 | |||||||||||||||||||||||||||
| 0569 | Mckinney | TX | — | — | 636 | 8,655 | — | 8,406 | 8,406 | (2,960 | ) | 2003 | |||||||||||||||||||||||||||
| 1079 | Nassau Bay | TX | — | — | 8,942 | 1,748 | — | 10,271 | 10,271 | (3,488 | ) | 2006 | |||||||||||||||||||||||||||
| 0596 | N Richland Hills | TX | — | 812 | 8,883 | 3,395 | 812 | 11,648 | 12,460 | (4,394 | ) | 2000 | |||||||||||||||||||||||||||
| 2048 | North Richland Hills | TX | — | 1,385 | 10,213 | 2,135 | 1,400 | 12,048 | 13,448 | (3,080 | ) | 2012 | |||||||||||||||||||||||||||
| 2835 | Pearland | TX | — | — | 4,014 | 4,693 | — | 7,276 | 7,276 | (2,217 | ) | 2006 | |||||||||||||||||||||||||||
| 2838 | Pearland | TX | — | — | — | 17,622 | — | 17,622 | 17,622 | (1,521 | ) | 2014 | |||||||||||||||||||||||||||
| 0447 | Plano | TX | — | 1,700 | 7,810 | 6,454 | 1,792 | 13,388 | 15,180 | (7,113 | ) | 1999 | |||||||||||||||||||||||||||
| 0597 | Plano | TX | — | 1,210 | 9,588 | 4,924 | 1,224 | 13,357 | 14,581 | (5,188 | ) | 2000 | |||||||||||||||||||||||||||
| 0672 | Plano | TX | — | 1,389 | 12,768 | 3,332 | 1,389 | 14,616 | 16,005 | (5,119 | ) | 2002 | |||||||||||||||||||||||||||
| 1284 | Plano | TX | — | 2,049 | 18,793 | 2,445 | 2,101 | 18,657 | 20,758 | (8,188 | ) | 2006 | |||||||||||||||||||||||||||
| 1286 | Plano | TX | — | 3,300 | — | — | 3,300 | — | 3,300 | — | 2006 | ||||||||||||||||||||||||||||
| 2653 | Rockwall | TX | — | 788 | 9,020 | — | 788 | 9,020 | 9,808 | (315 | ) | 2017 | |||||||||||||||||||||||||||
| 0815 | San Antonio | TX | — | — | 9,193 | 2,917 | 87 | 11,083 | 11,170 | (3,984 | ) | 2006 | |||||||||||||||||||||||||||
| 0816 | San Antonio | TX | 3,115 | — | 8,699 | 3,218 | 175 | 10,930 | 11,105 | (4,170 | ) | 2006 | |||||||||||||||||||||||||||
| 1591 | San Antonio | TX | — | — | 7,309 | 730 | 43 | 7,957 | 8,000 | (2,434 | ) | 2010 | |||||||||||||||||||||||||||
| 2837 | San Antonio | TX | — | — | 26,191 | 1,847 | — | 27,775 | 27,775 | (7,742 | ) | 2011 | |||||||||||||||||||||||||||
| 2852 | Shenandoah | TX | — | — | — | 28,557 | — | 28,557 | 28,557 | (1,396 | ) | 2016 | |||||||||||||||||||||||||||
| 0598 | Sugarland | TX | — | 1,078 | 5,158 | 3,397 | 1,170 | 7,350 | 8,520 | (2,808 | ) | 2000 | |||||||||||||||||||||||||||
| 0599 | Texas City | TX | — | — | 9,519 | 582 | — | 9,944 | 9,944 | (3,138 | ) | 2000 | |||||||||||||||||||||||||||
| 0152 | Victoria | TX | — | 125 | 8,977 | 394 | 125 | 9,371 | 9,496 | (5,112 | ) | 1994 | |||||||||||||||||||||||||||
| 2550 | The Woodlands | TX | — | 115 | 5,141 | — | 115 | 5,141 | 5,256 | (565 | ) | 2015 | |||||||||||||||||||||||||||
| 2551 | The Woodlands | TX | — | 296 | 18,282 | — | 296 | 18,282 | 18,578 | (1,729 | ) | 2015 | |||||||||||||||||||||||||||
| 2552 | The Woodlands | TX | — | 374 | 25,125 | — | 374 | 25,125 | 25,499 | (2,118 | ) | 2015 | |||||||||||||||||||||||||||
| 1592 | Bountiful | UT | — | 999 | 7,426 | 913 | 1,019 | 8,265 | 9,284 | (2,304 | ) | 2010 | |||||||||||||||||||||||||||
| 0169 | Bountiful | UT | — | 276 | 5,237 | 1,665 | 396 | 6,327 | 6,723 | (3,208 | ) | 1995 | |||||||||||||||||||||||||||
| 0346 | Castle Dale | UT | — | 50 | 1,818 | 163 | 50 | 1,918 | 1,968 | (1,036 | ) | 1998 | |||||||||||||||||||||||||||
| 0347 | Centerville | UT | — | 300 | 1,288 | 234 | 300 | 1,352 | 1,652 | (753 | ) | 1999 | |||||||||||||||||||||||||||
| 2035 | Draper | UT | 4,928 | — | 10,803 | 516 | — | 11,212 | 11,212 | (1,764 | ) | 2012 | |||||||||||||||||||||||||||
| 0469 | Kaysville | UT | — | 530 | 4,493 | 226 | 530 | 4,719 | 5,249 | (1,920 | ) | 2001 | |||||||||||||||||||||||||||
| 0456 | Layton | UT | — | 371 | 7,073 | 1,303 | 389 | 8,009 | 8,398 | (3,978 | ) | 2001 | |||||||||||||||||||||||||||
| 2042 | Layton | UT | — | — | 10,975 | 537 | 27 | 11,485 | 11,512 | (1,837 | ) | 2012 | |||||||||||||||||||||||||||
| 0359 | Ogden | UT | — | 180 | 1,695 | 240 | 180 | 1,730 | 1,910 | (977 | ) | 1999 | |||||||||||||||||||||||||||
| 0357 | Orem | UT | — | 337 | 8,744 | 2,834 | 306 | 9,026 | 9,332 | (4,675 | ) | 1999 | |||||||||||||||||||||||||||
| 0353 | Salt Lake City | UT | — | 190 | 779 | 196 | 234 | 869 | 1,103 | (499 | ) | 1999 | |||||||||||||||||||||||||||
| 0354 | Salt Lake City | UT | — | 220 | 10,732 | 2,955 | 220 | 12,819 | 13,039 | (6,815 | ) | 1999 | |||||||||||||||||||||||||||
| 0355 | Salt Lake City | UT | — | 180 | 14,792 | 2,826 | 180 | 16,844 | 17,024 | (9,358 | ) | 1999 | |||||||||||||||||||||||||||
| 0467 | Salt Lake City | UT | — | 3,000 | 7,541 | 2,592 | 3,145 | 9,629 | 12,774 | (4,188 | ) | 2001 | |||||||||||||||||||||||||||
| 0566 | Salt Lake City | UT | — | 509 | 4,044 | 2,733 | 509 | 6,248 | 6,757 | (2,651 | ) | 2003 |
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| 2041 | Salt Lake City | UT | — | — | 12,326 | 635 | — | 12,940 | 12,940 | (2,024 | ) | 2012 | |||||||||||||||||||||||||||
| 2033 | Sandy | UT | — | 867 | 3,513 | 1,694 | 1,153 | 4,794 | 5,947 | (1,395 | ) | 2012 | |||||||||||||||||||||||||||
| 0482 | Stansbury | UT | — | 450 | 3,201 | 1,204 | 529 | 3,966 | 4,495 | (1,392 | ) | 2001 | |||||||||||||||||||||||||||
| 0351 | Washington Terrace | UT | — | — | 4,573 | 2,511 | 17 | 6,176 | 6,193 | (3,722 | ) | 1999 | |||||||||||||||||||||||||||
| 0352 | Washington Terrace | UT | — | — | 2,692 | 1,364 | 15 | 3,348 | 3,363 | (1,819 | ) | 1999 | |||||||||||||||||||||||||||
| 2034 | West Jordan | UT | — | — | 12,021 | 323 | — | 12,344 | 12,344 | (1,960 | ) | 2012 | |||||||||||||||||||||||||||
| 2036 | West Jordan | UT | 330 | — | 1,383 | 1,544 | — | 2,798 | 2,798 | (709 | ) | 2012 | |||||||||||||||||||||||||||
| 0495 | West Valley City | UT | — | 410 | 8,266 | 1,002 | 410 | 9,268 | 9,678 | (4,897 | ) | 2002 | |||||||||||||||||||||||||||
| 0349 | West Valley City | UT | — | 1,070 | 17,463 | 142 | 1,036 | 17,595 | 18,631 | (10,002 | ) | 1999 | |||||||||||||||||||||||||||
| 1208 | Fairfax | VA | — | 8,396 | 16,710 | 13,723 | 8,828 | 28,900 | 37,728 | (9,984 | ) | 2006 | |||||||||||||||||||||||||||
| 2230 | Fredericksburg | VA | — | 1,101 | 8,570 | — | 1,101 | 8,570 | 9,671 | (1,081 | ) | 2014 | |||||||||||||||||||||||||||
| 0572 | Reston | VA | — | — | 11,902 | 967 | — | 12,027 | 12,027 | (4,890 | ) | 2003 | |||||||||||||||||||||||||||
| 0448 | Renton | WA | — | — | 18,724 | 4,560 | — | 22,145 | 22,145 | (11,288 | ) | 1999 | |||||||||||||||||||||||||||
| 0781 | Seattle | WA | — | — | 52,703 | 16,748 | — | 65,633 | 65,633 | (26,312 | ) | 2004 | |||||||||||||||||||||||||||
| 0782 | Seattle | WA | — | — | 24,382 | 13,599 | 126 | 35,209 | 35,335 | (15,444 | ) | 2004 | |||||||||||||||||||||||||||
| 0783 | Seattle | WA | — | — | 5,625 | 1,635 | 183 | 6,929 | 7,112 | (6,432 | ) | 2004 | |||||||||||||||||||||||||||
| 0785 | Seattle | WA | — | — | 7,293 | 6,215 | — | 12,112 | 12,112 | (5,983 | ) | 2004 | |||||||||||||||||||||||||||
| 1385 | Seattle | WA | — | — | 45,027 | 8,973 | — | 53,757 | 53,757 | (17,481 | ) | 2007 | |||||||||||||||||||||||||||
| 2038 | Evanston | WY | — | — | 4,601 | 1,009 | — | 5,542 | 5,542 | (799 | ) | 2012 | |||||||||||||||||||||||||||
| $ | 8,373 | $ | 279,768 | $ | 3,025,955 | $ | 977,128 | $ | 308,003 | $ | 3,783,938 | $ | 4,091,941 | $ | (1,037,768 | ) |
| Encumbrances at December 31, 2018 | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross Amount at Which Carried As of December 31, 2018 | Accumulated Depreciation(2) | Year Acquired/ Constructed | ||||||||||||||||||||||||||||||||||
| City | State | Land | Buildings and Improvements | Land | Buildings and Improvements | Total(1) | |||||||||||||||||||||||||||||||||
| Other non-reportable segments | |||||||||||||||||||||||||||||||||||||||
| Other-Hospitals | |||||||||||||||||||||||||||||||||||||||
| 0126 | Sherwood | AR | $ | — | $ | 709 | $ | 9,604 | $ | — | $ | 709 | $ | 9,599 | $ | 10,308 | $ | (5,914 | ) | 1989 | |||||||||||||||||||
| 0113 | Glendale | AZ | — | 1,565 | 7,050 | 20 | 1,565 | 7,067 | 8,632 | (4,290 | ) | 1988 | |||||||||||||||||||||||||||
| 1038 | Fresno | CA | — | 3,652 | 29,113 | 21,935 | 3,652 | 51,048 | 54,700 | (17,545 | ) | 2006 | |||||||||||||||||||||||||||
| 0423 | Irvine | CA | — | 18,000 | 70,800 | — | 18,000 | 70,800 | 88,800 | (38,777 | ) | 1999 | |||||||||||||||||||||||||||
| 0127 | Colorado Springs | CO | — | 690 | 8,338 | — | 690 | 8,346 | 9,036 | (5,072 | ) | 1989 | |||||||||||||||||||||||||||
| 0887 | Atlanta | GA | — | 4,300 | 13,690 | — | 4,300 | 11,890 | 16,190 | (7,035 | ) | 2007 | |||||||||||||||||||||||||||
| 0112 | Overland Park | KS | — | 2,316 | 10,681 | 24 | 2,316 | 10,693 | 13,009 | (6,837 | ) | 1988 | |||||||||||||||||||||||||||
| 1383 | Baton Rouge | LA | — | 690 | 8,545 | 87 | 690 | 8,496 | 9,186 | (4,656 | ) | 2007 | |||||||||||||||||||||||||||
| 0886 | Dallas | TX | — | 1,820 | 8,508 | 26 | 1,820 | 7,454 | 9,274 | (2,205 | ) | 2007 | |||||||||||||||||||||||||||
| 1319 | Dallas | TX | — | 18,840 | 155,659 | 2,950 | 18,840 | 158,606 | 177,446 | (53,011 | ) | 2007 | |||||||||||||||||||||||||||
| 1384 | Plano | TX | — | 6,290 | 22,686 | 5,707 | 6,290 | 28,203 | 34,493 | (15,193 | ) | 2007 | |||||||||||||||||||||||||||
| 2198 | Webster | TX | — | 2,220 | 9,602 | — | 2,220 | 9,282 | 11,502 | (1,949 | ) | 2013 | |||||||||||||||||||||||||||
| Other-Post-acute/skilled nursing | |||||||||||||||||||||||||||||||||||||||
| 2469 | Rural Retreat | VA | — | 1,876 | 14,720 | — | 1,876 | 14,904 | 16,780 | (1,719 | ) | 2013 | |||||||||||||||||||||||||||
| $ | — | $ | 62,968 | $ | 368,996 | $ | 30,749 | $ | 62,968 | $ | 396,388 | $ | 459,356 | $ | (164,203 | ) | |||||||||||||||||||||||
| Total | $ | 138,470 | $ | 1,606,862 | $ | 9,027,478 | $ | 2,809,912 | $ | 1,637,506 | $ | 11,414,891 | $ | 13,052,397 | $ | (2,842,947 | ) |
| (1) | At December 31, 2018, the tax basis of the Company’s net real estate assets is less than the reported amounts by $1.0 billion (unaudited). |
| (2) | Buildings and improvements are depreciated over useful lives ranging up to 60 years. |
A summary of activity for real estate and accumulated depreciation follows (in thousands):
| Year ended December 31, | |||||||||||
| 2018 | 2017 | 2016 | |||||||||
| Real estate: | |||||||||||
| Balances at beginning of year | $ | 13,473,573 | $ | 13,974,760 | $ | 14,330,257 | |||||
| Acquisition of real estate and development and improvements | 1,093,903 | 995,443 | 987,135 | ||||||||
| Sales and/or transfers to assets held for sale and discontinued operations | (1,052,145 | ) | (589,391 | ) | (1,227,614 | ) | |||||
| Deconsolidation of real estate | (325,580 | ) | (825,074 | ) | (10,306 | ) | |||||
| Impairments | (49,729 | ) | (37,274 | ) | — | ||||||
| Other(1) | (87,625 | ) | (44,891 | ) | (104,712 | ) | |||||
| Balances at end of year | $ | 13,052,397 | $ | 13,473,573 | $ | 13,974,760 | |||||
| Accumulated depreciation: | |||||||||||
| Balances at beginning of year | $ | 2,741,695 | $ | 2,648,930 | $ | 2,476,015 | |||||
| Depreciation expense | 461,664 | 436,085 | 465,945 | ||||||||
| Sales and/or transfers to assets held for sale and discontinued operations | (239,231 | ) | (115,195 | ) | (239,112 | ) | |||||
| Deconsolidation of real estate | (43,525 | ) | (152,572 | ) | (5,868 | ) | |||||
| Other(1) | (77,656 | ) | (75,553 | ) | (48,050 | ) | |||||
| Balances at end of year | $ | 2,842,947 | $ | 2,741,695 | $ | 2,648,930 |
| (1) | Represents real estate and accumulated depreciation related to fully depreciated assets, foreign exchange translation, or changes in lease classification. |
Previous: Item 7A. Quantitative and Qualitative Disclosures About Market Risk · Next: Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure