XML 32 R8.htm IDEA: XBRL DOCUMENT v3.3.0.814
Real Estate Properties
9 Months Ended
Sep. 30, 2015
Real Estate Properties  
Real Estate Properties

Note 3.  Real Estate Properties

 

At September 30, 2015, we owned 428 properties (452 buildings) located in 43 states and Washington, D.C. We have accounted, or expect to account for, the following acquisitions as business combinations unless otherwise noted.

 

Senior Living Community Acquisitions:

 

In December 2014, we entered into an agreement to acquire 38 senior living communities with 3,439 living units for an aggregate purchase price of $790,000, excluding net closing adjustments of $76 and closing costs. In May 2015, we acquired 37 of these 38 senior living communities and in September 2015 we acquired the one remaining community. We funded the acquisitions of these 38 senior living communities using cash on hand, borrowings under our revolving credit facility and the assumption of approximately $151,477 of mortgage debt with a weighted average annual interest rate of 4.57%.

 

Nineteen of the 38 communities are triple net leased senior living communities with 2,206 living units, and are leased to seven senior living operators. As of the date acquired, the weighted average amortization period for capitalized lease origination values was 11.5 years.  The remaining 19 acquired managed communities with 1,233 living units were acquired using taxable REIT subsidiary, or TRS, structures, and are being managed by third parties for our account. We paid fees of $975 and terminated the pre-existing management agreements that were in place for 14 of these 19 managed communities, with 838 living units as of the time we acquired those communities, and we entered into management agreements with Five Star Quality Care, Inc. or its subsidiaries, or Five Star, to manage those 14 communities. The remaining five managed communities, with 395 living units, continue to be managed by the pre-existing third party senior living operator.

 

Also in September 2015, we acquired one triple net leased senior living community with 84 living units for a purchase price of $18,250, excluding closing costs. We funded the acquisition of this community using cash on hand and borrowings under our revolving credit facility. This community is leased to a privately owned third party senior living operator. This acquisition was accounted for as an acquisition of assets.

 

In May 2015, we acquired one senior living community with 40 private pay independent living units for a purchase price of approximately $9,750, excluding closing costs. Pursuant to the purchase agreement, $1,000 of the purchase price has been withheld until the seller satisfies various conditions. We anticipate these conditions will be satisfied and therefore have recorded the withheld $1,000 as a liability as of September 30, 2015. This liability is included in other liabilities in our condensed consolidated balance sheets. This senior living community is adjacent to another community that we own which is managed by Five Star. The operations of this community and the community already owned are now conducted as a single integrated community under one management agreement.

 

The table below represents the purchase price allocations (including net closing adjustments) of the managed and triple net leased senior living community acquisitions described above.

 

Senior Living Community Acquisitions since January 1, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

 

    

    

    

    

    

Cash Paid

    

    

 

    

    

 

    

    

 

    

 

    

    

 

    

    

 

    

(Premium) /

 

 

 

 

 

 

Number

 

 

 

plus

 

 

 

 

 

 

 

 

 

Acquired

 

 

 

 

 

 

 

Discount

 

 

 

 

Leased /

 

of

 

Units /

 

Assumed

 

 

 

 

Buildings and

 

 

 

Real Estate

 

Other

 

Assumed

 

on Assumed

Date

 

Location

 

Managed

 

Properties

 

Beds

 

Debt (1)

 

Land

 

Improvements

 

FF&E

 

Leases

 

Liabilities

 

Debt

 

Debt

May-15

 

11 States

 

Leased

 

18

 

2,119

 

$

459,183

 

$

29,715

 

$

373,471

 

$

21,117

 

$

54,096

 

$

(18,091)

 

$

(44,395)

 

$

(1,125)

May-15

 

5 States

 

Managed

 

19

 

1,233

 

 

313,345

 

 

12,267

 

 

214,064

 

 

12,342

 

 

73,840

 

 

 —

 

 

(94,786)

 

 

832

Sep-15

 

NC

 

Leased

 

1

 

87

 

 

17,548

 

 

1,134

 

 

13,749

 

 

1,022

 

 

2,208

 

 

 —

 

 

(12,297)

 

 

(565)

Subtotal 38 senior living communities portfolio

 

38

 

3,439

 

 

790,076

 

 

43,117

 

 

601,284

 

 

34,481

 

 

130,145

 

 

(18,091)

 

 

(151,477)

 

 

(858)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sep-15

 

GA

 

Leased

 

1

 

84

 

 

18,250

 

 

1,825

 

 

16,425

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

May-15

 

GA

 

Managed

 

     (2)

 

40

 

 

8,750

 

 

993

 

 

8,169

 

 

427

 

 

161

 

 

(1,000)

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39

 

3,563

 

$

817,076

 

$

45,935

 

$

625,878

 

$

34,907

 

$

130,305

 

$

(19,091)

 

$

(151,477)

 

$

(858)

(1)

These amounts include the cash we paid plus the debt we assumed, if any, as well as various closing settlement adjustments, but exclude closing costs.  The allocation of the purchase price of these acquisitions shown above is based upon preliminary estimates of the fair value of assets acquired and liabilities assumed.  These amounts preliminarily allocated to assets acquired and liabilities assumed may change from those used in these condensed consolidated financial statements.

(2)

This senior living community is adjacent to another community that we own which is managed by Five Star. The operations of this community and the community already owned are now conducted as a single integrated community under one management agreement.

 

MOB Acquisitions:

 

In January 2015, we acquired 23 properties (23 buildings) leased to medical providers, medical related businesses, clinics and biotech laboratory tenants, or MOBs, for an aggregate purchase price of $539,000, excluding net credits received of $7,377 related to debt assumption costs and outstanding tenant improvement allowances and excluding closing costs. These MOBs include approximately 2,170,000 leasable square feet. We funded this acquisition using cash on hand, borrowings under our revolving credit facility and the assumption of $29,955 of mortgage debt with a weighted average annual interest rate of 4.73%. As of the date acquired, the weighted average amortization periods for capitalized above market lease values, lease origination costs and capitalized below market lease values were 9.8 years, 9.5 years and 11.1 years, respectively. These 23 properties were purchased from Select Income REIT, or SIR, in connection with the acquisition by SIR of Cole Corporate Income Trust, Inc., or CCIT. See Note 10 for further information regarding this transaction.

 

MOB Acquisitions since January 1, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

    

    

    

    

Cash Paid

    

    

 

    

    

 

    

    

 

    

Acquired

    

    

 

    

    

 

 

 

 

 

 

Number

 

 

 

plus

 

 

 

 

 

 

 

Acquired

 

Real Estate

 

 

 

 

Premium

 

 

 

 

 

of

 

Square

 

Assumed

 

 

 

 

Buildings and

 

Real Estate

 

Lease

 

Assumed

 

on Assumed

 

Date

 

Location

 

Properties

 

Feet (000’s)

 

Debt (1)

 

Land

 

Improvements

 

Leases

 

Obligations

 

Debt

 

Debt

 

Jan-15

 

12 States

 

23

 

2,170

 

$

531,623

 

$

58,294

 

$

392,205

 

$

85,496

 

$

(3,298)

 

$

(29,955)

 

$

(1,074)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

 

2,170

 

$

531,623

 

$

58,294

 

$

392,205

 

$

85,496

 

$

(3,298)

 

$

(29,955)

 

$

(1,074)

 

 


(1)

This amount includes the cash we paid plus the debt we assumed, if any, as well as various closing settlement adjustments, but excludes closing costs.  The allocation of the purchase price of these acquisitions shown above is based upon preliminary estimates of the fair value of assets acquired and liabilities assumed.  These amounts preliminarily allocated to assets acquired and liabilities assumed may change from those used in these condensed consolidated financial statements.

 

Impairment:

 

We periodically evaluate our properties for impairments. Impairment indicators may include declining tenant occupancy, weak or declining tenant profitability, cash flow or liquidity, our decision to dispose of an asset before the end of its estimated useful life, and legislative, market or industry changes that could permanently reduce the value of a property. If indicators of impairment are present, we evaluate the carrying value of the affected property by comparing it to the expected future undiscounted net cash flows to be generated from that property. If the sum of these expected future net cash flows is less than the carrying value, we reduce the net carrying value of the property to its estimated fair value.

 

Discontinued Operations and Properties Held for Sale:

 

As of September 30, 2015, we had two senior living communities with 257 living units categorized as properties held for sale.  These two properties are included in other assets in our condensed consolidated balance sheets and have a net book value (after impairment) of approximately $5,077 at September 30, 2015. We classify all properties as held for sale in our condensed consolidated balance sheets that meet the applicable criteria for that treatment as set forth in the Property, Plant and Equipment Topic of the FASB Accounting Standards Codification, or the Codification.

 

During 2015, we had one MOB (four buildings) classified in discontinued operations. We sold this MOB in April 2015 as described below. During 2014, we had four MOBs (seven buildings) classified in discontinued operations, three of which ( three buildings) were sold in 2014. Summarized income statement information for these MOBs that met the criteria for inclusion in discontinued operations prior to the adoption of ASU No. 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

    

2015

    

2014

    

2015

    

2014

 

Rental income

 

$

 —

 

$

111

 

$

56

 

$

3,837

 

Property operating expenses

 

 

 —

 

 

(668)

 

 

(406)

 

 

(2,353)

 

(Loss) income from discontinued operations

 

$

 —

 

$

(557)

 

$

(350)

 

$

1,484

 

 

Dispositions:

 

In February 2015, we sold one vacant senior living community for $250, excluding closing costs. In July 2015, we sold one senior living community for $155, excluding closing costs. In August 2015, we sold one senior living community for $850, excluding closing costs.

 

In April 2015, we sold one MOB (four buildings) for $1,500, excluding closing costs.