Document_and_Entity_Informatio
Document and Entity Information | 9 Months Ended | |
Sep. 30, 2013 | Oct. 25, 2013 | |
Document and Entity Information | ' | ' |
Entity Registrant Name | 'HCP, INC. | ' |
Entity Central Index Key | '0000765880 | ' |
Document Type | '10-Q | ' |
Document Period End Date | 30-Sep-13 | ' |
Amendment Flag | 'false | ' |
Current Fiscal Year End Date | '--12-31 | ' |
Entity Current Reporting Status | 'Yes | ' |
Entity Filer Category | 'Large Accelerated Filer | ' |
Entity Common Stock, Shares Outstanding | ' | 456,271,507 |
Document Fiscal Year Focus | '2013 | ' |
Document Fiscal Period Focus | 'Q3 | ' |
CONDENSED_CONSOLIDATED_BALANCE
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $) | Sep. 30, 2013 | Dec. 31, 2012 | ||
In Thousands, unless otherwise specified | ||||
Real estate: | ' | ' | ||
Buildings and improvements | $10,530,094 | $10,330,668 | ||
Development costs and construction in progress | 247,268 | 236,864 | ||
Land | 1,841,333 | 1,833,607 | ||
Accumulated depreciation and amortization | -1,918,842 | -1,661,572 | ||
Net real estate | 10,699,853 | 10,739,567 | ||
Net investment in direct financing leases | 6,993,352 | 6,881,393 | ||
Loans receivable, net | 390,803 | 276,030 | ||
Investments in and advances to unconsolidated joint ventures | 206,004 | 212,213 | ||
Accounts receivable, net of allowance of $1,843 and $1,668, respectively | 27,343 | 34,150 | ||
Cash and cash equivalents | 49,414 | 247,673 | ||
Restricted cash | 48,224 | 37,848 | ||
Intangible assets, net | 507,754 | 552,540 | ||
Real estate and intangible assets held for sale, net | 130,765 | 145,621 | ||
Other assets, net | 835,997 | 788,520 | ||
Total assets | 19,889,509 | [1] | 19,915,555 | [1] |
LIABILITIES AND EQUITY | ' | ' | ||
Bank line of credit | 285,000 | ' | ||
Term loan | 221,748 | 222,694 | ||
Senior unsecured notes | 6,565,934 | 6,712,624 | ||
Mortgage debt | 1,410,407 | 1,676,544 | ||
Intangible liabilities on assets held for sale | ' | 1,729 | ||
Other debt | 77,503 | 81,958 | ||
Intangible liabilities, net | 103,059 | 104,180 | ||
Accounts payable and accrued liabilities | 303,966 | 293,994 | ||
Deferred revenue | 71,655 | 68,055 | ||
Total liabilities | 9,039,272 | [2] | 9,161,778 | [2] |
Commitments and contingencies | ' | ' | ||
Common stock, $1.00 par value: 750,000,000 shares authorized; 455,873,953 and 453,191,321 shares issued and outstanding, respectively | 455,874 | 453,191 | ||
Additional paid-in capital | 11,306,717 | 11,180,066 | ||
Cumulative dividends in excess of earnings | -1,106,494 | -1,067,367 | ||
Accumulated other comprehensive loss | -15,879 | -14,653 | ||
Total stockholders' equity | 10,640,218 | 10,551,237 | ||
Joint venture partners | 25,228 | 14,752 | ||
Non-managing member unitholders | 184,791 | 187,788 | ||
Total noncontrolling interests | 210,019 | 202,540 | ||
Total equity | 10,850,237 | 10,753,777 | ||
Total liabilities and equity | $19,889,509 | $19,915,555 | ||
[1] | The Company's consolidated total assets at September 30, 2013 and December 31, 2012, include assets of certain variable interest entities ("VIEs") that can only be used to settle the liabilities of those VIEs. At September 30, 2013: $1.5 million, other assets, net. At December 31, 2012: accounts receivable, net, $2 million; cash and cash equivalents, $10 million; and other assets, net, $2 million, respectively. See Note 16 to the Condensed Consolidated Financial Statements for additional information. | |||
[2] | The Company's consolidated total liabilities at September 30, 2013 and December 31, 2012, include liabilities of certain VIEs for which the VIE creditors do not have recourse to HCP, Inc. At September 30, 2013: $9.8 million, accounts payable and accrued liabilities. At December 31, 2012: other debt, $0.2 million; accounts payable and accrued liabilities, $14 million; and deferred revenue, $2 million. See Note 16 to the Condensed Consolidated Financial Statements for additional information. |
CONDENSED_CONSOLIDATED_BALANCE1
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, except Share data, unless otherwise specified | ||
Accounts receivable, net | $27,343 | $34,150 |
Cash and cash equivalents | 49,414 | 247,673 |
Other assets, net | 835,997 | 788,520 |
Other debt | 77,503 | 81,958 |
Accounts payable and accrued liabilities | 303,966 | 293,994 |
Deferred revenue | 71,655 | 68,055 |
Accounts receivable, allowance (in dollars) | 1,843 | 1,668 |
Common stock, par value (in dollars per share) | $1 | $1 |
Common stock, shares authorized | 750,000,000 | 750,000,000 |
Common stock, shares issued | 455,873,953 | 453,191,321 |
Common stock, shares outstanding | 455,873,953 | 453,191,321 |
VIEs | ' | ' |
Accounts receivable, net | ' | 2,000 |
Cash and cash equivalents | ' | 10,000 |
Other assets, net | 2,000 | 2,000 |
Other debt | ' | 200 |
Accounts payable and accrued liabilities | 10,000 | 14,000 |
Deferred revenue | ' | $2,000 |
CONDENSED_CONSOLIDATED_STATEME
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, except Per Share data, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Revenues: | ' | ' | ' | ' |
Rental and related revenues | $280,588 | $241,993 | $833,461 | $714,438 |
Tenant recoveries | 25,986 | 23,425 | 75,335 | 69,656 |
Resident fees and services | 37,589 | 36,076 | 112,070 | 107,824 |
Income from direct financing leases | 157,253 | 155,834 | 472,409 | 465,345 |
Interest income | 42,078 | 10,278 | 68,611 | 12,313 |
Investment management fee income | 464 | 460 | 1,406 | 1,423 |
Total revenues | 543,958 | 468,066 | 1,563,292 | 1,370,999 |
Costs and expenses: | ' | ' | ' | ' |
Interest expense | 108,088 | 103,355 | 326,094 | 309,399 |
Depreciation and amortization | 104,859 | 87,170 | 317,430 | 254,463 |
Operating | 76,569 | 72,653 | 224,982 | 210,034 |
General and administrative | 45,423 | 19,415 | 90,080 | 54,299 |
Impairments | ' | 7,878 | ' | 7,878 |
Total costs and expenses | 334,939 | 290,471 | 958,586 | 836,073 |
Other income, net | 1,584 | 770 | 16,887 | 2,232 |
Income before income taxes and equity income from unconsolidated joint ventures | 210,603 | 178,365 | 621,593 | 537,158 |
Income taxes | -1,033 | 602 | -3,563 | 1,145 |
Equity income from unconsolidated joint ventures | 13,892 | 13,396 | 44,278 | 42,803 |
Income from continuing operations | 223,462 | 192,363 | 662,308 | 581,106 |
Discontinued operations: | ' | ' | ' | ' |
Income before gain on sales of real estate | 5,098 | 6,680 | 15,874 | 16,620 |
Gain on sales of real estate | 8,298 | ' | 9,185 | 2,856 |
Total discontinued operations | 13,396 | 6,680 | 25,059 | 19,476 |
Net income | 236,858 | 199,043 | 687,367 | 600,582 |
Noncontrolling interests' share in earnings | -3,102 | -2,935 | -9,625 | -9,070 |
Net income attributable to HCP, Inc. | 233,756 | 196,108 | 677,742 | 591,512 |
Preferred stock dividends | ' | ' | ' | -17,006 |
Participating securities' share in earnings | -474 | -479 | -1,330 | -2,154 |
Net income applicable to common shares | $233,282 | $195,629 | $676,412 | $572,352 |
Basic earnings per common share: | ' | ' | ' | ' |
Continuing operations (in dollars per share) | $0.48 | $0.44 | $1.43 | $1.32 |
Discontinued operations (in dollars per share) | $0.03 | $0.02 | $0.06 | $0.04 |
Net income applicable to common shares (in dollars per share) | $0.51 | $0.46 | $1.49 | $1.36 |
Diluted earnings per common share: | ' | ' | ' | ' |
Continuing operations (in dollars per share) | $0.48 | $0.44 | $1.43 | $1.32 |
Discontinued operations (in dollars per share) | $0.03 | $0.01 | $0.06 | $0.04 |
Net income applicable to common shares (in dollars per share) | $0.51 | $0.45 | $1.49 | $1.36 |
Weighted average shares used to calculate earnings per common share: | ' | ' | ' | ' |
Basic (in shares) | 455,345 | 429,557 | 454,553 | 420,049 |
Diluted (in shares) | 456,078 | 430,778 | 455,388 | 421,404 |
Dividends declared per common share (in dollars per share) | $0.53 | $0.50 | $1.57 | $1.50 |
CONDENSED_CONSOLIDATED_STATEME1
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ' | ' | ' | ' |
Net income | $236,858 | $199,043 | $687,367 | $600,582 |
Change in net unrealized gains on securities: | ' | ' | ' | ' |
Unrealized gains | ' | 5,374 | 1,355 | 5,716 |
Reclassification adjustment realized in net income | ' | ' | -9,131 | ' |
Change in net unrealized gains (losses) on cash flow hedges: | ' | ' | ' | ' |
Unrealized gains (losses) | -3,710 | -2,734 | 5,635 | -3,513 |
Reclassification adjustment realized in net income | 191 | 129 | 751 | 308 |
Change in Supplemental Executive Retirement Plan obligation | 56 | 46 | 167 | 136 |
Foreign currency translation adjustment | -56 | 243 | -3 | 289 |
Total other comprehensive income (loss) | -3,519 | 3,058 | -1,226 | 2,936 |
Total comprehensive income | 233,339 | 202,101 | 686,141 | 603,518 |
Total comprehensive income attributable to noncontrolling interests | -3,102 | -2,935 | -9,625 | -9,070 |
Total comprehensive income attributable to HCP, Inc. | $230,237 | $199,166 | $676,516 | $594,448 |
CONDENSED_CONSOLIDATED_STATEME2
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (USD $) | Total | Total Stockholders' Equity | Preferred Stock | Common Stock | Additional Paid-In Capital | Cumulative Dividends In Excess Of Earnings | Accumulated Other Comprehensive Income (Loss) | Total Noncontrolling Interests |
In Thousands, unless otherwise specified | ||||||||
Balance at Dec. 31, 2011 | $9,220,622 | $9,033,482 | $285,173 | $408,629 | $9,383,536 | ($1,024,274) | ($19,582) | $187,140 |
Balance (in shares) at Dec. 31, 2011 | ' | ' | 11,820 | 408,629 | ' | ' | ' | ' |
Increase (Decrease) in Stockholders' Equity | ' | ' | ' | ' | ' | ' | ' | ' |
Net income | 600,582 | 591,512 | ' | ' | ' | 591,512 | ' | 9,070 |
Other comprehensive income (loss) | 2,936 | 2,936 | ' | ' | ' | ' | 2,936 | ' |
Preferred stock redemption | -295,500 | -295,500 | -285,173 | ' | ' | -10,327 | ' | ' |
Preferred stock redemption (in shares) | ' | ' | -11,820 | ' | ' | ' | ' | ' |
Issuance of common stock, net | 761,070 | 763,508 | ' | 19,096 | 744,412 | ' | ' | -2,438 |
Issuance of common stock, net (in shares) | ' | ' | ' | 19,096 | ' | ' | ' | ' |
Repurchase of common stock | -8,167 | -8,167 | ' | -196 | -7,971 | ' | ' | ' |
Repurchase of common stock (in shares) | ' | ' | ' | -196 | ' | ' | ' | ' |
Exercise of stock options | 51,509 | 51,509 | ' | 2,451 | 49,058 | ' | ' | ' |
Exercise of stock options (in shares) | 2,451 | ' | ' | 2,451 | ' | ' | ' | ' |
Amortization of deferred compensation | 16,947 | 16,947 | ' | ' | 16,947 | ' | ' | ' |
Preferred dividends | -6,679 | -6,679 | ' | ' | ' | -6,679 | ' | ' |
Common dividends ($1.575 and $1.50 per share for the period ended September 30, 2013 and 2012, respectively) | -631,549 | -631,549 | ' | ' | ' | -631,549 | ' | ' |
Distributions to noncontrolling interests | -11,759 | ' | ' | ' | ' | ' | ' | -11,759 |
Noncontrolling interests in acquisitions | 27,432 | ' | ' | ' | ' | ' | ' | 27,432 |
Issuance of noncontrolling interests | 826 | ' | ' | ' | ' | ' | ' | 826 |
Purchase of noncontrolling interests | -417 | ' | ' | ' | ' | ' | ' | -417 |
Balance at Sep. 30, 2012 | 9,727,853 | 9,517,999 | ' | 429,980 | 10,185,982 | -1,081,317 | -16,646 | 209,854 |
Balance (in shares) at Sep. 30, 2012 | ' | ' | ' | 429,980 | ' | ' | ' | ' |
Increase (Decrease) in Stockholders' Equity | ' | ' | ' | ' | ' | ' | ' | ' |
Issuance of common stock, net | ' | ' | ' | 979,000 | ' | ' | ' | ' |
Issuance of common stock, net (in shares) | ' | ' | ' | 22,000 | ' | ' | ' | ' |
Balance at Oct. 31, 2012 | ' | ' | ' | ' | ' | ' | ' | ' |
Balance at Dec. 31, 2012 | 10,753,777 | 10,551,237 | ' | 453,191 | 11,180,066 | -1,067,367 | -14,653 | 202,540 |
Balance (in shares) at Dec. 31, 2012 | ' | ' | ' | 453,191 | ' | ' | ' | ' |
Increase (Decrease) in Stockholders' Equity | ' | ' | ' | ' | ' | ' | ' | ' |
Net income | 687,367 | 677,742 | ' | ' | ' | 677,742 | ' | 9,625 |
Other comprehensive income (loss) | -1,226 | -1,226 | ' | ' | ' | ' | -1,226 | ' |
Issuance of common stock, net | 77,509 | 80,506 | ' | 1,859 | 78,647 | ' | ' | -2,997 |
Issuance of common stock, net (in shares) | ' | ' | ' | 1,859 | ' | ' | ' | ' |
Repurchase of common stock | -2,502 | -2,502 | ' | -51 | -2,451 | ' | ' | ' |
Repurchase of common stock (in shares) | ' | ' | ' | -51 | ' | ' | ' | ' |
Exercise of stock options | 17,497 | 17,497 | ' | 875 | 16,622 | ' | ' | ' |
Exercise of stock options (in shares) | 875 | ' | ' | 875 | ' | ' | ' | ' |
Amortization of deferred compensation | 33,833 | 33,833 | ' | ' | 33,833 | ' | ' | ' |
Common dividends ($1.575 and $1.50 per share for the period ended September 30, 2013 and 2012, respectively) | -716,869 | -716,869 | ' | ' | ' | -716,869 | ' | ' |
Distributions to noncontrolling interests | -11,536 | ' | ' | ' | ' | ' | ' | -11,536 |
Issuance of noncontrolling interests | 12,387 | ' | ' | ' | ' | ' | ' | 12,387 |
Balance at Sep. 30, 2013 | $10,850,237 | $10,640,218 | ' | $455,874 | $11,306,717 | ($1,106,494) | ($15,879) | $210,019 |
Balance (in shares) at Sep. 30, 2013 | ' | ' | ' | 455,874 | ' | ' | ' | ' |
CONDENSED_CONSOLIDATED_STATEME3
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Parenthetical) (USD $) | 0 Months Ended | 3 Months Ended | 9 Months Ended | |||||
Oct. 24, 2013 | Jul. 25, 2013 | Apr. 25, 2013 | Jan. 24, 2013 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | |
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY | ' | ' | ' | ' | ' | ' | ' | ' |
Common dividends, per share (in dollars per share) | $0.53 | $0.53 | $0.53 | $0.53 | $0.53 | $0.50 | $1.57 | $1.50 |
CONDENSED_CONSOLIDATED_STATEME4
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) | 9 Months Ended | |
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 |
Cash flows from operating activities: | ' | ' |
Net income | $687,367 | $600,582 |
Depreciation and amortization of real estate, in-place lease and other intangibles: | ' | ' |
Continuing operations | 317,430 | 254,463 |
Discontinued operations | 4,346 | 11,876 |
Amortization of above and below market lease intangibles, net | -6,414 | -1,855 |
Amortization of deferred compensation | 33,833 | 16,947 |
Amortization of deferred financing costs, net | 13,922 | 12,415 |
Straight-line rents | -28,559 | -33,608 |
Loan and direct financing lease interest accretion | -65,296 | -71,923 |
Deferred rental revenues | 73 | 1,101 |
Equity income from unconsolidated joint ventures | -44,278 | -42,803 |
Distributions of earnings from unconsolidated joint ventures | 2,724 | 2,775 |
Gain on sales of real estate | -9,185 | -2,856 |
Gain on sales of marketable securities, net | -11,350 | ' |
Foreign currency and derivative losses, net | 386 | 43 |
Impairments | ' | 7,878 |
Changes in: | ' | ' |
Accounts receivable, net | 6,389 | -5,082 |
Other assets | -43,939 | -7,303 |
Accounts payable and accrued liabilities | -13,769 | -21,697 |
Net cash provided by operating activities | 843,680 | 720,953 |
Cash flows from investing activities: | ' | ' |
Acquisitions of real estate | -63,878 | -172,380 |
Development of real estate | -96,914 | -87,119 |
Leasing costs and tenant and capital improvements | -33,964 | -42,817 |
Proceeds from sales of real estate, net | 3,777 | 7,238 |
Distributions in excess of earnings from unconsolidated joint ventures | 1,194 | 2,051 |
Purchases of marketable debt securities | -16,706 | -214,859 |
Proceeds from the sale of marketable securities | 28,403 | ' |
Principal repayments on loans receivable | 231,004 | 4,660 |
Investments in loans receivable | -316,494 | -145,597 |
Increase in restricted cash | -10,376 | -1,875 |
Net cash used in investing activities | -273,954 | -650,698 |
Cash flows from financing activities: | ' | ' |
Net borrowings (repayments) under bank line of credit | 283,082 | -454,000 |
Borrowings under term loan | ' | 214,789 |
Issuance of senior unsecured notes | ' | 750,000 |
Repayments of senior unsecured notes | -150,000 | -250,000 |
Repayments of mortgage debt | -285,005 | -109,569 |
Issuance of mortgage and other debt | 6,798 | ' |
Deferred financing costs | ' | -18,256 |
Preferred stock redemption | ' | -295,500 |
Net proceeds from the issuance of common stock and exercise of options | 92,504 | 804,412 |
Dividends paid on common and preferred stock | -716,869 | -638,228 |
Issuance of noncontrolling interests | 12,387 | 826 |
Distributions to noncontrolling interests | -11,536 | -11,759 |
Net cash used in financing activities | -768,639 | -7,285 |
Effect of foreign exchange on cash and cash equivalents | 654 | ' |
Net increase (decrease) in cash and cash equivalents | -198,259 | 62,970 |
Cash and cash equivalents, beginning of period | 247,673 | 33,506 |
Cash and cash equivalents, end of period | $49,414 | $96,476 |
Business
Business | 9 Months Ended |
Sep. 30, 2013 | |
Business | ' |
Business | ' |
(1) Business | |
HCP, Inc., an S&P 500 company, 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 is a Maryland corporation and was organized to qualify as a self-administered real estate investment trust (“REIT”) in 1985. The Company is headquartered in Long Beach, California, with offices in Nashville, Tennessee and San Francisco, California. The Company acquires, develops, leases, manages and disposes of healthcare real estate, and provides financing to healthcare providers. The Company’s portfolio is comprised of investments in the following five healthcare segments: (i) senior housing, (ii) post-acute/skilled nursing, (iii) life science, (iv) medical office and (v) hospital. The Company makes investments within the healthcare segments using the following five investment products: (i) properties under lease, (ii) debt investments, (iii) developments and redevelopments, (iv) investment management and (v) investments in senior housing operations utilizing the structure permitted by the Housing and Economic Recovery Act of 2008, which is commonly referred to as “RIDEA.” | |
Summary_of_Significant_Account
Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2013 | |
Summary of Significant Accounting Policies | ' |
Summary of Significant Accounting Policies | ' |
(2) Summary of Significant Accounting Policies | |
Basis of Presentation | |
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information. Management is required to make estimates and assumptions in the preparation of financial statements in conformity with 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 financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from management’s estimates. | |
The condensed consolidated financial statements include the accounts of HCP, Inc., its wholly-owned subsidiaries and joint ventures or variable interest entities (“VIEs”) that it controls through voting rights or other means. Intercompany transactions and balances have been eliminated upon consolidation. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) necessary to present fairly the Company’s financial position, results of operations and cash flows have been included. Operating results for the nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013. The accompanying unaudited interim financial information should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2012 included in the Company’s Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (the “SEC”). | |
Certain amounts in the Company’s condensed consolidated financial statements have been reclassified for prior periods to conform to the current period presentation. Assets sold or held for sale and associated liabilities have been reclassified on the condensed consolidated balance sheets and the related operating results reclassified from continuing to discontinued operations on the condensed consolidated statements of income (see Note 4). | |
Acquisition Costs | |
Transaction costs related to acquisitions of businesses, including properties, are expensed as incurred. | |
Recent Accounting Pronouncements | |
In July 2013, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2013-10, Inclusion of the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) as a Benchmark Interest Rate for Hedge Accounting Purposes (a consensus of the FASB Emerging Issues Task Force) (“ASU 2013-10”). This update permits the Fed Funds Effective Swap Rate (“OIS”) to be used as a U.S. benchmark interest rate for hedge accounting purposes under Topic 815, in addition to the interest rates on direct Treasury obligations of the U.S. government (“UST”) and the London Interbank Offered Rate (“LIBOR”). The amendments are effective prospectively for qualifying new or redesignated hedging relationships entered into on or after July 17, 2013. The adoption of ASU 2013-10 on July 17, 2013 did not have a material impact on the Company’s consolidated financial position or results of operations. | |
In February 2013, the FASB issued Accounting Standards Update No. 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (“ASU 2013-02”). This update requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income. The adoption of ASU 2013-02 on January 1, 2013 did not have a material impact on the Company’s consolidated financial position or results of operations. | |
In July 2012, the FASB issued Accounting Standards Update No. 2012-01, Continuing Care Retirement Communities—Refundable Advance Fees (“ASU 2012-01”). This update clarifies the situations in which recognition of deferred revenue for refundable advance fees is appropriate. The adoption of ASU 2012-01 on January 1, 2013 did not have a material impact on the Company’s consolidated financial position or results of operations. | |
Real_Estate_Property_Investmen
Real Estate Property Investments | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Real Estate Property Investments | ' | ||||||||||||||||
Real Estate Property Investments | ' | ||||||||||||||||
(3) Real Estate Property Investments | |||||||||||||||||
$1.73 Billion Senior Housing Portfolio Acquisition (the “Blackstone JV Acquisition”) | |||||||||||||||||
During the fourth quarter of 2012 and first quarter of 2013, the Company acquired 133 senior housing communities for $1.73 billion from a joint venture between Emeritus Corporation (“Emeritus”) and Blackstone Real Estate Partners VI, an affiliate of the Blackstone Group (the “Blackstone JV”). Located in 29 states, the portfolio encompasses a diversified care mix of 61% assisted living, 25% independent living, 13% memory care and 1% skilled nursing based on units. Based on operating performance at closing, the 133 communities consisted of 99 that were stabilized and 34 that were in lease-up. The transaction closed in two stages: (i) 129 senior housing facilities during the fourth quarter of 2012 for $1.7 billion; and (ii) four senior housing facilities during the first quarter of 2013 for $38 million. The Company paid $1.73 billion in cash consideration and assumed $13 million of mortgage debt to acquire: (i) real estate with a fair value of $1.57 billion, (ii) intangible assets with a fair value of $174 million; and (iii) assumed intangible liabilities with a fair value of $4 million. | |||||||||||||||||
Emeritus operates the communities pursuant to a new triple-net master lease for 128 properties (the “Master Lease”) and five individual leases, all guaranteed by Emeritus (together, the “Leases”). The Leases provide aggregate contractual rent in the first year of $105.8 million. The contractual rent will increase annually by the greater of the percentage increase in the Consumer Price Index (“CPI”) or 3.7% on average over the initial five years, and thereafter by the greater of CPI or 3.0% for the remaining initial lease term. At the beginning of the sixth lease year, rent on the 34 lease-up properties will increase to the greater of the percentage increase in CPI or fair market, subject to a floor of 103% and a cap of 130% of the prior year’s rent. | |||||||||||||||||
The Master Lease properties are grouped into three pools that share comparable characteristics. The Leases have initial terms of 14 to 16 years. Emeritus has two extension options, which, if exercised, will provide for lease terms of 30 to 35 years. | |||||||||||||||||
Concurrent with the acquisition in 2012, Emeritus purchased nine communities from the Blackstone JV, for which the Company provided secured debt financing of $52 million with a four-year term. The loan is secured by the underlying real estate and is prepayable at Emeritus’ option. The interest rate on the loan was initially 6.1% and will gradually increase during its four year term to 6.8%. | |||||||||||||||||
Pro Forma Results of Operations | |||||||||||||||||
The following unaudited pro forma consolidated results of operations assume that the Blackstone JV Acquisition was completed as of January 1, 2012 (in thousands, except per share amounts): | |||||||||||||||||
Three Months | Nine Months | ||||||||||||||||
Ended | Ended | ||||||||||||||||
September 30, 2012 | September 30, 2012 | ||||||||||||||||
Revenues | $ | 494,516 | $ | 1,450,349 | |||||||||||||
Net income | 206,448 | 622,797 | |||||||||||||||
Net income applicable to HCP, Inc. | 203,513 | 613,727 | |||||||||||||||
Basic earnings per common share | 0.45 | 1.35 | |||||||||||||||
Diluted earnings per common share | 0.45 | 1.34 | |||||||||||||||
Other Real Estate Acquisitions | |||||||||||||||||
In addition to the Blackstone JV Acquisition (discussed above), during the nine months ended September 30, 2013, the Company acquired a senior housing facility for $18 million, exercised its purchase option for a senior housing facility it previously leased for $16 million and acquired 38 acres of land in the post-acute/skilled nursing segment for $0.4 million. | |||||||||||||||||
A summary of real estate acquisitions for the nine months ended September 30, 2012 follows (in thousands): | |||||||||||||||||
Consideration | Assets Acquired | ||||||||||||||||
Segment | Cash Paid | Debt and Other | Noncontrolling | Real Estate | Net | ||||||||||||
Liabilities | Interest | Intangibles | |||||||||||||||
Assumed | |||||||||||||||||
Medical office | $ | 157,556 | $ | 35,120 | $ | 27,346 | -1 | $ | 170,443 | $ | 49,579 | ||||||
Life science | 7,964 | — | 86 | 7,580 | 470 | ||||||||||||
Senior housing | 3,860 | — | — | 3,541 | 319 | ||||||||||||
Hospital | 3,000 | — | — | 3,000 | — | ||||||||||||
$ | 172,380 | $ | 35,120 | $ | 27,432 | $ | 184,564 | $ | 50,368 | ||||||||
(1) Represents non-managing member limited liability company units. | |||||||||||||||||
During the nine months ended September 30, 2013 and 2012, the Company funded an aggregate of $123 million and $126 million, respectively, for construction, tenant and other capital improvement projects, primarily in its senior housing, life science and medical office segments. | |||||||||||||||||
Dispositions_of_Real_Estate_an
Dispositions of Real Estate and Discontinued Operations | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Dispositions of Real Estate and Discontinued Operations | ' | |||||||||||||
Dispositions of Real Estate and Discontinued Operations | ' | |||||||||||||
(4) Dispositions of Real Estate and Discontinued Operations | ||||||||||||||
During the nine months ended September 30, 2013, the Company sold a senior housing facility for $4 million. In addition, in September 2013, the Company sold a 62-bed hospital located in Greenfield, Wisconsin in exchange for a 60-bed hospital located in Webster, Texas and recognized a gain of $8 million based on the fair value of the hospital acquired. During the nine months ended September 30, 2012, the Company sold a medical office building for $7 million. | ||||||||||||||
At September 30, 2013, four hospitals were classified as held for sale, with a carrying value of $131 million. At December 31, 2012, properties classified as held for sale included a senior housing facility and five hospitals with a combined aggregate carrying value of $146 million. | ||||||||||||||
The following table summarizes operating loss from discontinued operations and gain on sales of real estate included in discontinued operations (dollars in thousands): | ||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Rental and related revenues | $ | 6,460 | $ | 10,260 | $ | 20,458 | $ | 31,023 | ||||||
Depreciation and amortization expenses | 1,433 | 2,969 | 4,346 | 11,876 | ||||||||||
Operating expenses | 3 | 18 | 9 | 75 | ||||||||||
Other income (expense), net | (74 | ) | 593 | 229 | 2,452 | |||||||||
Income before gain on sales of real estate | $ | 5,098 | $ | 6,680 | $ | 15,874 | $ | 16,620 | ||||||
Gain on sales of real estate, net of income taxes | $ | 8,298 | $ | — | $ | 9,185 | $ | 2,856 | ||||||
Number of properties included in discontinued operations | 5 | 9 | 6 | 10 | ||||||||||
Net_Investment_in_Direct_Finan
Net Investment in Direct Financing Leases | 9 Months Ended | |||||||
Sep. 30, 2013 | ||||||||
Net Investment in Direct Financing Leases | ' | |||||||
Net Investment in Direct Financing Leases | ' | |||||||
(5) Net Investment in Direct Financing Leases | ||||||||
The components of net investment in direct financing leases (“DFLs”) consisted of the following (dollars in thousands): | ||||||||
September 30, | December 31, | |||||||
2013 | 2012 | |||||||
Minimum lease payments receivable(1) | $ | 24,811,003 | $ | 25,217,520 | ||||
Estimated residual values | 4,010,514 | 4,010,514 | ||||||
Less unearned income | (21,828,165 | ) | (22,346,641 | ) | ||||
Net investment in direct financing leases | $ | 6,993,352 | $ | 6,881,393 | ||||
Properties subject to direct financing leases | 361 | 361 | ||||||
(1) The minimum lease payments receivable are primarily attributable to HCR ManorCare, Inc. (“HCR ManorCare”) ($23.7 billion and $24.0 billion at September 30, 2013 and December 31, 2012, respectively). The triple-net master lease with HCR ManorCare provides for annual rent of $506 million beginning April 1, 2013 (prior to April 1, 2013, annual rent was $489 million). The rent increases by 3.5% per year over the next three years and by 3% for the remaining portion of the initial lease term. The properties are grouped into four pools, and HCR ManorCare has a one-time extension option for each pool with rent increased for the first year of the extension option to the greater of fair market rent or a 3% increase over the rent for the prior year. Including the extension options, which the Company determined to be bargain renewal options, the four leased pools had total initial available terms ranging from 23 to 35 years. | ||||||||
Certain leases 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. | ||||||||
During the three months ended September 30, 2013, the Company placed a 14-property senior housing DFL (the “DFL Portfolio”) on non-accrual status. Based on the Company’s determination that the collection of all rental payments is no longer reasonably assured, rental revenue for the DFL Portfolio will be recognized on a cash basis. Furthermore, the Company assessed the DFL Portfolio for impairment. The Company determined that the DFL Portfolio was not impaired at September 30, 2013, based on its belief that: (i) it is 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 exceeds the DFL Portfolio’s $376 million carrying amount. The fair value of the DFL Portfolio was estimated based on a discounted cash flow model, which inputs 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 three months ended September 30, 2013 and 2012, the Company recognized DFL income of $5.1 million and $7.0 million, respectively, and received cash payments of $6.1 million and $5.6 million, respectively, from the DFL Portfolio. During the nine months ended September 30, 2013 and 2012, the Company recognized DFL income of $19.1 million and $20.8 million, respectively, and received cash payments of $17.6 million and $17.3 million, respectively, from the DFL Portfolio. | ||||||||
Loans_Receivable
Loans Receivable | 9 Months Ended | |||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||
Loans Receivable | ' | |||||||||||||||||||
Loans Receivable | ' | |||||||||||||||||||
(6) Loans Receivable | ||||||||||||||||||||
The following table summarizes the Company’s loans receivable (in thousands): | ||||||||||||||||||||
September 30, 2013 | December 31, 2012 | |||||||||||||||||||
Real Estate | Other | Total | Real Estate | Other | Total | |||||||||||||||
Secured | Secured | Secured | Secured | |||||||||||||||||
Mezzanine | $ | — | $ | 245,535 | $ | 245,535 | $ | — | $ | 145,150 | $ | 145,150 | ||||||||
Other(1) | 161,471 | — | 161,471 | 147,264 | — | 147,264 | ||||||||||||||
Unamortized discounts, fees and costs | — | (2,793 | ) | (2,793 | ) | — | (2,974 | ) | (2,974 | ) | ||||||||||
Allowance for loan losses | — | (13,410 | ) | (13,410 | ) | — | (13,410 | ) | (13,410 | ) | ||||||||||
$ | 161,471 | $ | 229,332 | $ | 390,803 | $ | 147,264 | $ | 128,766 | $ | 276,030 | |||||||||
(1) Includes $110 million and $72 million at September 30, 2013 and December 31, 2012, respectively, of construction loans outstanding related to senior housing development projects. At September 30, 2013, the Company had $37 million remaining in its commitments to fund development projects. | ||||||||||||||||||||
Other Secured Loans | ||||||||||||||||||||
Barchester Loan. On May 2, 2013, the Company acquired £121 million ($188 million) of subordinated debt at a discount for £109 million ($170 million). The loan was secured by an interest in 160 facilities leased and operated by Barchester Healthcare (“Barchester”). On August 23, 2013, the Company acquired an additional investment in this loan of £9 million ($14 million) at a discount for £5 million ($8 million). This loan accrued interest on its face value at a floating rate LIBOR plus a weighted-average margin of 3.14%. This loan investment was financed by a GBP denominated draw on the Company’s revolving line of credit facility that is discussed in Note 10. On September 6, 2013, the Company received £129 million ($202 million) from the par payoff of its Barchester debt investments; as a result, the Company recognized interest income of $24 million representing primarily the debt investments’ unamortized discounts. A portion of the proceeds from the Barchester repayment were used to repay the total outstanding amount of the Company’s GBP denominated draw on its revolving line of credit facility. | ||||||||||||||||||||
Tandem Health Care Loan. On July 31, 2012, the Company closed a mezzanine loan facility to lend up to $205 million to Tandem Health Care (“Tandem”), an affiliate of Formation Capital, as part of the recapitalization of a post-acute/skilled nursing portfolio. At closing, the loan was subordinate to $400 million in senior mortgage debt and $137 million in senior mezzanine debt. The Company funded $100 million (the “First Tranche”) at closing and funded an additional $102 million (the “Second Tranche”) in June 2013. The Second Tranche was used to repay the senior mezzanine debt. At September 30, 2013, the loan was subordinate to $443 million of senior mortgage debt. The loan bears interest at a fixed rate of 12% and 14% per annum for the First and Second Tranches, respectively. The facility has a total term of up to 63 months from the initial closing, is prepayable at the borrower’s option and is secured by real estate partnership interests. The loan is subject to a prepayment premium if repaid on or before the third anniversary from the initial closing date. | ||||||||||||||||||||
Delphis Operations, L.P. Loan. The Company holds a secured term loan made to Delphis Operations, L.P. (“Delphis” or the “Borrower”) that is collateralized by all of the assets of the Borrower. The Borrower’s collateral is comprised primarily of interests in partnerships operating surgical facilities, of which one partnership leases a property owned by the Company. In December 2009, the Company determined that the loan was impaired. Further, in January 2011 the Company placed the loan on cost-recovery status, whereby accrual of interest income was suspended, and any payments received from the Borrower are applied to reduce the recorded investment in the loan. | ||||||||||||||||||||
As part of a March 2012 agreement (the “2012 Agreement”) between Delphis, certain past and current principals of Delphis and the Cirrus Group, LLC (the “Guarantors”), and the Company, the Company agreed, among other things, to allow the distribution of $1.5 million to certain of the Guarantors from funds generated from sales of assets that were pledged as additional collateral for this loan. Further, the Company, as part of the 2012 Agreement, agreed to provide financial incentives to the Borrower regarding the liquidation of the primary collateral assets for this loan. | ||||||||||||||||||||
Pursuant to the 2012 Agreement, the Company received the remaining cash ($4.8 million, after reducing this amount by $0.5 million for related legal expenses) and other consideration ($2.1 million) of $6.9 million from the Guarantors. In addition, during 2012, the Company received $38.1 million in net proceeds from the sales of two of the primary collateral assets, which proceeds, together with the cash payments and other consideration, were applied to reduce the carrying value of the loan. The carrying value of the loan was $29.2 million and $30.7 million at September 30, 2013 and December 31, 2012, respectively. During the nine months ended September 30, 2013, the Company received cash payments from the Borrower of $1.5 million. At September 30, 2013, the Company believes the fair value of the collateral supporting this loan is in excess of its carrying value. | ||||||||||||||||||||
Investments_in_and_Advances_to
Investments in and Advances to Unconsolidated Joint Ventures | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Investments in and Advances to Unconsolidated Joint Ventures | ' | |||||||||||||
Investments in and Advances to Unconsolidated Joint Ventures | ' | |||||||||||||
(7) Investments in and Advances to Unconsolidated Joint Ventures | ||||||||||||||
The Company owns interests in the following entities that are accounted for under the equity method at September 30, 2013 (dollars in thousands): | ||||||||||||||
Entity(1) | Properties/Segment | Investment(2) | Ownership% | |||||||||||
HCR ManorCare | post-acute/skilled nursing operations | $ | 85,777 | 9.5 | ||||||||||
HCP Ventures III, LLC | 13 medical office | 7,251 | 30 | |||||||||||
HCP Ventures IV, LLC | 54 medical office and 4 hospital | 30,420 | 20 | |||||||||||
HCP Life Science(3) | 4 life science | 68,992 | 50-63 | |||||||||||
Horizon Bay Hyde Park, LLC | 1 senior housing | 6,725 | 72 | |||||||||||
Suburban Properties, LLC | 1 medical office | 6,666 | 67 | |||||||||||
Advances to unconsolidated joint ventures, net | 173 | |||||||||||||
$ | 206,004 | |||||||||||||
Edgewood Assisted Living Center, LLC | 1 senior housing | $ | (429 | ) | 45 | |||||||||
Seminole Shores Living Center, LLC | 1 senior housing | (697 | ) | 50 | ||||||||||
$ | (1,126 | ) | ||||||||||||
(1) These entities are not consolidated because the Company does not control, through voting rights or other means, the joint ventures. | ||||||||||||||
(2) Represents the carrying value of the Company’s investment in the unconsolidated joint venture. Negative balances are recorded in accounts payable and accrued liabilities on the Company’s Condensed Consolidated Balance Sheets. | ||||||||||||||
(3) Includes three unconsolidated joint ventures between the Company and an institutional capital partner for which the Company is the managing member. HCP Life Science includes the following 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%). | ||||||||||||||
Summarized combined financial information for the Company’s unconsolidated joint ventures follows (in thousands): | ||||||||||||||
September 30, | December 31, | |||||||||||||
2013 | 2012 | |||||||||||||
Real estate, net | $ | 3,676,367 | $ | 3,731,740 | ||||||||||
Goodwill and other assets, net | 5,802,930 | 5,734,318 | ||||||||||||
Total assets | $ | 9,479,297 | $ | 9,466,058 | ||||||||||
Capital lease obligations and mortgage debt | $ | 6,782,574 | $ | 6,875,932 | ||||||||||
Accounts payable | 1,060,153 | 971,095 | ||||||||||||
Other partners’ capital | 1,452,308 | 1,435,885 | ||||||||||||
HCP’s capital(1) | 184,262 | 183,146 | ||||||||||||
Total liabilities and partners’ capital | $ | 9,479,297 | $ | 9,466,058 | ||||||||||
(1) The combined basis difference of the Company’s investments in these joint ventures of $20 million, as of September 30, 2013, is primarily attributable to goodwill, real estate, capital lease obligations, deferred tax assets and lease related net intangibles. | ||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Total revenues | $ | 1,055,889 | $ | 1,057,567 | $ | 3,208,752 | $ | 3,196,086 | ||||||
Net income (loss) | 1,739 | (8,851 | ) | 22,232 | 8,416 | |||||||||
HCP’s share in earnings (1) | 13,892 | 13,396 | 44,278 | 42,803 | ||||||||||
Fees earned by HCP | 464 | 460 | 1,406 | 1,423 | ||||||||||
Distributions received by HCP | 1,390 | 1,419 | 3,918 | 4,826 | ||||||||||
(1) The Company’s joint venture interest in HCR ManorCare is accounted for using the equity method and results in an ongoing reduction of DFL income, proportional to HCP’s ownership in HCR ManorCare. The Company recorded a reduction of $15.4 million and $46.6 million for the three and nine months ended September 30, 2013, respectively. The Company recorded a reduction of $14.9 million and $44.4 million for the three and nine months ended September 30, 2012, respectively. Further, the Company’s share of earnings from HCR ManorCare (equity income) increases for the corresponding reduction of related lease expense recognized at the HCR ManorCare level. | ||||||||||||||
Intangibles
Intangibles | 9 Months Ended |
Sep. 30, 2013 | |
Intangibles | ' |
Intangibles | ' |
(8) Intangibles | |
At September 30, 2013 and December 31, 2012, intangible lease assets, comprised of lease-up intangibles, above market tenant lease intangibles and below market ground lease intangibles, were $784 million and $794 million, respectively. At September 30, 2013 and December 31, 2012, the accumulated amortization of intangible assets was $276 million and $241 million, respectively. | |
At September 30, 2013 and December 31, 2012, intangible lease liabilities, comprised of below market lease intangibles and above market ground lease intangible liabilities were $208 million and $194 million, respectively. At September 30, 2013 and December 31, 2012, the accumulated amortization of intangible liabilities was $105 million and $90 million, respectively. | |
Other_Assets
Other Assets | 9 Months Ended | |||||||
Sep. 30, 2013 | ||||||||
Other Assets. | ' | |||||||
Other Assets | ' | |||||||
(9) Other Assets | ||||||||
The Company’s other assets consisted of the following (in thousands): | ||||||||
September 30, | December 31, | |||||||
2013 | 2012 | |||||||
Straight-line rent assets, net of allowance of $34,123 and $33,521, respectively | $ | 358,514 | $ | 306,294 | ||||
Marketable debt securities, net(1) | 238,834 | 222,809 | ||||||
Leasing costs, net | 98,406 | 93,763 | ||||||
Deferred financing costs, net | 37,379 | 45,490 | ||||||
Goodwill | 50,346 | 50,346 | ||||||
Marketable equity securities | — | 24,829 | ||||||
Other(2) | 52,518 | 44,989 | ||||||
Total other assets | $ | 835,997 | $ | 788,520 | ||||
(1) Includes £137 million ($222 million and $223 million at September 30, 2013 and December 31, 2012, respectively) of Four Seasons senior unsecured notes translated into U.S. dollars (see below for additional information). | ||||||||
(2) Includes a $5.4 million allowance for losses related to accrued interest receivable on the Delphis loan, which accrued interest is included in other assets. At both September 30, 2013 and December 31, 2012, the carrying value of interest accrued related to the Delphis loan was zero. See Note 6 for additional information about the Delphis loan and the related impairment. At both September 30, 2013 and December 31, 2012, includes a loan receivable of $10 million from HCP Ventures IV, LLC, an unconsolidated joint venture (see Note 7 for additional information) with an interest rate of 12% which matures in May 2014. The loan is secured by HCP’s joint venture partner’s 80% partnership interest in the joint venture. | ||||||||
During the nine months ended September 30, 2013, the Company realized gains from the sale of marketable equity securities of $11 million, which were included in other income, net. At December 31, 2012, the fair value and adjusted cost basis of the marketable equity securities were $24.8 million and $17.1 million, respectively. The marketable equity securities were classified as available-for-sale. | ||||||||
Four Seasons Health Care Senior Unsecured Notes | ||||||||
On June 28, 2012, the Company purchased senior unsecured notes with an aggregate par value of £138.5 million at a discount for £136.8 million ($214.9 million). The notes were issued by Elli Investments Limited, a subsidiary of Terra Firma, a European private equity firm, as part of its financing for the acquisition of Four Seasons Health Care (“Four Seasons”), an elderly and specialist care provider in the United Kingdom. The notes mature in June 2020 and are non-callable through June 2016. The notes bear interest on their par value at a fixed rate of 12.25% per annum, with an original issue discount resulting in a yield to maturity of 12.5%. This investment was financed by a GBP denominated unsecured term loan that is discussed in Note 10. These senior unsecured notes are accounted for as marketable debt securities and classified as held-to-maturity. | ||||||||
Debt
Debt | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Debt | ' | ||||||||||||||||
Debt | ' | ||||||||||||||||
(10) Debt | |||||||||||||||||
Bank Line of Credit and Term Loan | |||||||||||||||||
The Company’s $1.5 billion unsecured revolving line of credit facility (the “Facility”) matures in March 2016 and contains a one-year extension option. Borrowings under the Facility accrue interest at LIBOR plus a margin that depends on the Company’s debt ratings. The Company pays a facility fee on the entire revolving commitment that depends upon its debt ratings. Based on the Company’s debt ratings at September 30, 2013, the margin on the Facility was 1.075%, and the facility fee was 0.175%. The Facility also includes a feature that will allow the Company to increase the borrowing capacity by an aggregate amount of up to $500 million, subject to securing additional commitments from existing lenders or new lending institutions. At September 30, 2013, the Company had $285 million outstanding under the Facility. | |||||||||||||||||
On July 30, 2012, the Company entered into a credit agreement with a syndicate of banks for a £137 million ($222 million at September 30, 2013) four-year unsecured term loan (the “Term Loan”) that accrues interest at a rate of GBP LIBOR plus 1.20%, based on the Company’s current debt ratings. Concurrent with the closing of the Term Loan, the Company entered into a four-year interest rate swap contract that fixes the interest rate of the Term Loan at 1.81%, subject to adjustments based on the Company’s debt ratings. The Term Loan contains a one-year committed extension option. | |||||||||||||||||
The Facility and Term Loan contain 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 formula-determined Minimum Consolidated Tangible Net Worth of $9.2 billion at September 30, 2013. At September 30, 2013, the Company was in compliance with each of these restrictions and requirements of the Facility and Term Loan. | |||||||||||||||||
Senior Unsecured Notes | |||||||||||||||||
At September 30, 2013, the Company had senior unsecured notes outstanding with an aggregate principal balance of $6.6 billion. At September 30, 2013, interest rates on the notes ranged from 1.22% to 6.98% with a weighted average effective interest rate of 5.10% and a weighted average maturity of five years. Discounts and premiums are amortized to interest expense over the term of the related senior unsecured notes. 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 September 30, 2013. | |||||||||||||||||
On February 28, 2013, the Company repaid $150 million of maturing 5.625% senior unsecured notes. | |||||||||||||||||
On November 19, 2012, the Company issued $800 million of 2.625% senior unsecured notes due in 2020. The notes were priced at 99.7% of the principal amount with an effective yield to maturity of 2.7%; net proceeds from this offering were $793 million. | |||||||||||||||||
On July 23, 2012, the Company issued $300 million of 3.15% senior unsecured notes due in 2022. The notes were priced at 98.9% of the principal amount with an effective yield to maturity of 3.3%; net proceeds from the offering were $294 million. | |||||||||||||||||
On June 25, 2012, the Company repaid $250 million of maturing 6.45% senior unsecured notes. The notes were repaid with proceeds from the Company’s June 2012 common stock offering. | |||||||||||||||||
On January 23, 2012, the Company issued $450 million of 3.75% senior unsecured notes due in 2019. The notes were priced at 99.5% of the principal amount with an effective yield to maturity of 3.8%; net proceeds from the offering were $444 million. | |||||||||||||||||
Mortgage Debt | |||||||||||||||||
At September 30, 2013, the Company had $1.4 billion in aggregate principal amount of mortgage debt outstanding secured by 132 healthcare facilities (including redevelopment properties) with a carrying value of $2.0 billion. At September 30, 2013, interest rates on the mortgage debt ranged from 0.69% to 8.69% with a weighted average effective interest rate of 6.16% and a weighted average maturity of four years. | |||||||||||||||||
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. | |||||||||||||||||
Other Debt | |||||||||||||||||
At September 30, 2013, the Company had $78 million of non-interest bearing life care bonds at two of its continuing care retirement communities and non-interest bearing occupancy fee deposits at two of its senior housing facilities, all of which were payable to certain residents of the facilities (collectively, “Life Care Bonds”). The Life Care Bonds are generally refundable to the residents upon the termination of the contract or upon the successful resale of the unit. | |||||||||||||||||
Debt Maturities | |||||||||||||||||
The following table summarizes the Company’s stated debt maturities and scheduled principal repayments at September 30, 2013 (in thousands): | |||||||||||||||||
Year | Line of | Term Loan(1) | Senior | Mortgage | Total(2) | ||||||||||||
Credit | Unsecured | Debt | |||||||||||||||
Notes | |||||||||||||||||
2013 (Three months) | $ | — | $ | — | $ | 400,000 | $ | 14,003 | $ | 414,003 | |||||||
2014 | — | — | 487,000 | 180,042 | 667,042 | ||||||||||||
2015 | — | — | 400,000 | 308,421 | 708,421 | ||||||||||||
2016 | 285,000 | 221,748 | 900,000 | 291,738 | 1,698,486 | ||||||||||||
2017 | — | — | 750,000 | 550,477 | 1,300,477 | ||||||||||||
Thereafter | — | — | 3,650,000 | 71,825 | 3,721,825 | ||||||||||||
285,000 | 221,748 | 6,587,000 | 1,416,506 | 8,510,254 | |||||||||||||
(Discounts) and premiums, net | — | — | (21,066 | ) | (6,099 | ) | (27,165 | ) | |||||||||
$ | 285,000 | $ | 221,748 | $ | 6,565,934 | $ | 1,410,407 | $ | 8,483,089 | ||||||||
(1) Represents £137 million translated into U.S. dollars. | |||||||||||||||||
(2) Excludes $78 million of other debt that represents Life Care Bonds that have no scheduled maturities. | |||||||||||||||||
Commitments_and_Contingencies
Commitments and Contingencies | 9 Months Ended | |||||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||||
Commitments and Contingencies. | ' | |||||||||||||||||||||
Commitments and Contingencies | ' | |||||||||||||||||||||
(11) Commitments and Contingencies | ||||||||||||||||||||||
Legal Proceedings | ||||||||||||||||||||||
From time to time, the Company is a party to legal proceedings, lawsuits and other claims that arise in the ordinary course of the Company’s business. 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 business, prospects, financial condition, results of operations or cash flows. The Company’s policy is to expense legal costs as they are incurred. | ||||||||||||||||||||||
Concentration of Credit Risk | ||||||||||||||||||||||
Concentrations of credit risks arise when one or more operators, tenants 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 risks. The Company does not have significant foreign operations. | ||||||||||||||||||||||
The following table provides information regarding the Company’s concentrations with respect to certain operators and tenants; the information provided is presented for the gross assets and revenues that are associated with certain operators and tenants as percentages of the respective segment’s and total Company’s assets and revenues: | ||||||||||||||||||||||
Segment Concentrations: | ||||||||||||||||||||||
Percentage of | Percentage of | Percentage of | ||||||||||||||||||||
Senior Housing Gross Assets | Senior Housing Revenues | Senior Housing Revenues | ||||||||||||||||||||
September 30, | December 31, | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||
Operators | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Emeritus | 37.3 | % | 37.3 | % | 34.8 | % | 20.3 | % | 34.6 | % | 20.5 | % | ||||||||||
Sunrise Senior Living (“Sunrise”)(1) | 17.2 | 17.5 | 11.5 | 15.6 | 12.2 | 15.7 | ||||||||||||||||
HCR ManorCare | 11 | 11 | 9.6 | 11.7 | 9.5 | 11.8 | ||||||||||||||||
Brookdale Senior Living (“Brookdale”)(2) | 10.6 | 10.7 | 11.7 | 14.4 | 11.6 | 14.2 | ||||||||||||||||
Percentage of Post-Acute/ | Percentage of Post-Acute/ | Percentage of Post-Acute/ | ||||||||||||||||||||
Skilled Nursing Gross Assets | Skilled Nursing Revenues | Skilled Nursing Revenues | ||||||||||||||||||||
September 30, | December 31, | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||
Operators | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
HCR ManorCare | 88.1 | % | 89.3 | % | 72.7 | % | 87.2 | % | 81.3 | % | 90.9 | % | ||||||||||
Total Company Concentrations: | ||||||||||||||||||||||
Percentage of | Percentage of | Percentage of | ||||||||||||||||||||
Total Company Assets | Total Company Revenues | Total Company Revenues | ||||||||||||||||||||
September 30, | December 31, | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||
Operators | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
HCR ManorCare | 32.1 | % | 31.5 | % | 27 | % | 30.7 | % | 28 | % | 31.2 | % | ||||||||||
Emeritus | 14.6 | 14.3 | 12.2 | 6.6 | 12.6 | 6.7 | ||||||||||||||||
Sunrise(1) | 6.8 | 6.7 | 4 | 5 | 4.4 | 5.2 | ||||||||||||||||
Brookdale(2) | 4.2 | 4.1 | 4.1 | 4.7 | 4.2 | 4.7 | ||||||||||||||||
(1) Certain of the Company’s properties are leased to tenants who have entered into management contracts with Sunrise to operate the respective property on their behalf. The Company’s concentration of gross assets includes properties directly leased to Sunrise and properties that are managed by Sunrise on behalf of third party tenants. | ||||||||||||||||||||||
(2) At September 30, 2013 and December 31, 2012, Brookdale percentages exclude $778 million and $759 million, respectively, of senior housing assets related to 21 senior housing facilities that Brookdale operates on the Company’s behalf under a RIDEA structure. Assuming that these assets were attributable to Brookdale, the percentage of senior housing assets for Brookdale would be 21% at both September 30, 2013 and December 31, 2012. Assuming that these assets were attributable to Brookdale, the percentage of total assets for Brookdale would be 8% at both September 30, 2013 and December 31, 2012. For the three and nine months ended September 30, 2013, Brookdale percentages exclude $37.6 million and $112.0 million, respectively, of senior housing revenues related to these facilities. Assuming that these revenues were attributable to Brookdale, the percentage of senior housing revenues for Brookdale would be 31% for both the three and nine months ended September 30, 2013. Assuming that these revenues were attributable to Brookdale, the percentage of total revenues for Brookdale would be 11% for both the three and nine months ended September 30, 2013. For the three and nine months ended September 30, 2012, Brookdale percentages exclude $36.1 million and $106.8 million, respectively, of senior housing revenues related to these facilities. Assuming that these revenues were attributable to Brookdale, the percentage of senior housing revenues for Brookdale would be 38% for both the three and nine months ended September 30, 2012. Assuming that these revenues were attributable to Brookdale, the percentage of total revenues for Brookdale would be 12% for both the three and nine months ended September 30, 2012. | ||||||||||||||||||||||
HCR ManorCare’s summarized condensed consolidated financial information follows (in millions): | ||||||||||||||||||||||
September 30, | December 31, | |||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||
Real estate and other property, net | $ | 3,008.70 | $ | 3,046.60 | ||||||||||||||||||
Cash and cash equivalents | 158.5 | 120.5 | ||||||||||||||||||||
Goodwill, intangible and other assets, net | 5,563.70 | 5,625.40 | ||||||||||||||||||||
Total assets | $ | 8,730.90 | $ | 8,792.50 | ||||||||||||||||||
Debt and financing obligations | $ | 6,289.00 | $ | 6,374.60 | ||||||||||||||||||
Accounts payable, accrued liabilities and other | 1,021.80 | 1,021.90 | ||||||||||||||||||||
Total equity | 1,420.10 | 1,396.00 | ||||||||||||||||||||
Total liabilities and equity | $ | 8,730.90 | $ | 8,792.50 | ||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
Revenues | $ | 1,030.30 | $ | 1,037.80 | $ | 3,131.70 | $ | 3,113.30 | ||||||||||||||
Operating, general and administrative expense | (888.1 | ) | (880.8 | ) | (2,677.4 | ) | (2,663.7 | ) | ||||||||||||||
Depreciation and amortization expense | (36.3 | ) | (41.6 | ) | (110.0 | ) | (125.2 | ) | ||||||||||||||
Interest expense | (103.8 | ) | (105.2 | ) | (312.3 | ) | (317.3 | ) | ||||||||||||||
Other income, net | 2.3 | 3.7 | 4 | 10.1 | ||||||||||||||||||
Income before income taxes | 4.4 | 13.9 | 36 | 17.2 | ||||||||||||||||||
Income taxes | (1.8 | ) | (4.8 | ) | (11.6 | ) | (4.7 | ) | ||||||||||||||
Net income | $ | 2.6 | $ | 9.1 | $ | 24.4 | $ | 12.5 | ||||||||||||||
To mitigate the credit risk of leasing properties to certain senior housing and post-acute/skilled nursing 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. | ||||||||||||||||||||||
Credit Enhancement Guarantee | ||||||||||||||||||||||
Certain of the Company’s senior housing facilities serve as collateral for $113 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 $376 million as of September 30, 2013. | ||||||||||||||||||||||
Equity
Equity | 9 Months Ended | ||||||||
Sep. 30, 2013 | |||||||||
Equity | ' | ||||||||
Equity | ' | ||||||||
(12) Equity | |||||||||
Preferred Stock | |||||||||
On April 23, 2012, the Company redeemed all of its outstanding preferred stock consisting of 4,000,000 shares of its 7.25% Series E preferred stock and 7,820,000 shares of its 7.10% Series F preferred stock. The shares of Series E and Series F preferred stock were redeemed at a price of $25 per share, or $295.5 million in aggregate, plus all accrued and unpaid dividends to the redemption date. As a result of the redemption, which was announced on March 22, 2012, the Company incurred a charge of $10.4 million during the three months ended March 31, 2012 related to the original issuance costs of the preferred stock (this charge is presented as an additional preferred stock dividend in the Company’s condensed consolidated statements of income). | |||||||||
Common Stock | |||||||||
The following table lists the common stock cash dividends declared by the Company in 2013: | |||||||||
Declaration Date | Record Date | Amount | Dividend | ||||||
Per Share | Payable Date | ||||||||
January 24 | February 4 | $ | 0.525 | February 19 | |||||
April 25 | May 6 | 0.525 | May 21 | ||||||
July 25 | August 5 | 0.525 | August 20 | ||||||
October 24 | November 4 | 0.525 | November 19 | ||||||
In October 2012, the Company completed a $979 million offering of 22 million shares of common stock at a price of $44.50 per share, which proceeds were primarily used to fund the Blackstone JV Acquisition. | |||||||||
In June 2012, the Company completed a $376 million offering of 8.97 million shares of common stock at a price of $41.88 per share, which proceeds were primarily used to repay $250 million of maturing senior unsecured notes. | |||||||||
In March 2012, the Company completed a $359 million offering of 9.0 million shares of common stock at a price of $39.93 per share, which proceeds were primarily used to redeem all outstanding shares of the Company’s preferred stock. | |||||||||
The following is a summary of the Company’s other common stock issuances (shares in thousands): | |||||||||
Nine Months Ended September 30, | |||||||||
2013 | 2012 | ||||||||
Dividend Reinvestment and Stock Purchase Plan | 1,681 | 675 | |||||||
Conversion of DownREIT units(1) | 85 | 72 | |||||||
Exercise of stock options | 875 | 2,451 | |||||||
Vesting of restricted stock units(2) | 110 | 385 | |||||||
(1) Non-managing member LLC units. | |||||||||
(2) Issued under the Company’s 2006 Performance Incentive Plan. | |||||||||
Accumulated Other Comprehensive Loss | |||||||||
The following is a summary of the Company’s accumulated other comprehensive loss (in thousands): | |||||||||
September 30, | December 31, | ||||||||
2013 | 2012 | ||||||||
Unrealized gains on available for sale securities | $ | — | $ | 7,776 | |||||
Unrealized losses on cash flow hedges, net | (12,066 | ) | (18,452 | ) | |||||
Supplemental Executive Retirement Plan minimum liability | (2,983 | ) | (3,150 | ) | |||||
Cumulative foreign currency translation adjustment | (830 | ) | (827 | ) | |||||
Total accumulated other comprehensive loss | $ | (15,879 | ) | $ | (14,653 | ) | |||
Noncontrolling Interests | |||||||||
At September 30, 2013, non-managing members hold an aggregate of 4 million units in four limited liability companies (“DownREITs”), for which the Company is the managing member. At September 30, 2013, the carrying and fair values of these DownREIT units were $185 million and $246 million, respectively. | |||||||||
Segment_Disclosures
Segment Disclosures | 9 Months Ended | ||||||||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||||||||
Segment Disclosures | ' | ||||||||||||||||||||||
Segment Disclosures | ' | ||||||||||||||||||||||
(13) Segment Disclosures | |||||||||||||||||||||||
The Company evaluates its business and makes resource allocations based on its five business segments: (i) senior housing, (ii) post-acute/skilled nursing, (iii) life science, (iv) medical office and (v) hospital. Under the senior housing, post-acute/skilled nursing, life science and hospital segments, the Company invests or co-invests primarily in single operator or tenant properties, through the acquisition and development of real estate, management of operations (RIDEA) and by debt issued by operators in these sectors. Under the medical office segment, the Company invests or co-invests through the acquisition and development of medical office buildings (“MOBs”) that are leased under gross, modified gross or triple-net leases, generally to multiple tenants, and which generally require a greater level of property management. The accounting policies of the segments are the same as those described in Note 2 to the Consolidated Financial Statements for the year ended December 31, 2012 in the Company’s Annual Report on Form 10-K filed with the SEC. There were no intersegment sales or transfers during the nine months ended September 30, 2013 and 2012. The Company evaluates performance based upon property net operating income from continuing operations (“NOI”), adjusted NOI and interest income of the combined investments in each segment. | |||||||||||||||||||||||
Non-segment assets consist primarily of corporate assets including cash and cash equivalents, restricted cash, accounts receivable, net, marketable equity securities, deferred financing costs and, if any, real estate held-for-sale. Interest expense, depreciation and amortization and non-property specific revenues and expenses are not allocated to individual segments in determining the Company’s performance measure. See Note 11 for other information regarding concentrations of credit risk. | |||||||||||||||||||||||
Summary information for the reportable segments follows (in thousands): | |||||||||||||||||||||||
For the three months ended September 30, 2013: | |||||||||||||||||||||||
Segments | Rental | Resident Fees | Interest | Investment | Total | NOI(2) | Adjusted | ||||||||||||||||
Revenues(1) | and Services | Income | Management | Revenues | NOI(2) | ||||||||||||||||||
Fee Income | (Cash NOI) | ||||||||||||||||||||||
Senior housing | $ | 149,443 | $ | 37,589 | $ | 3,121 | $ | — | $ | 190,153 | $ | 162,391 | $ | 148,997 | |||||||||
Post-acute/skilled | 138,289 | — | 38,642 | — | 176,931 | 137,642 | 120,258 | ||||||||||||||||
Life science | 72,531 | — | — | 1 | 72,532 | 58,440 | 56,352 | ||||||||||||||||
Medical office | 88,473 | — | — | 463 | 88,936 | 52,255 | 52,214 | ||||||||||||||||
Hospital | 15,091 | — | 315 | — | 15,406 | 14,119 | 14,148 | ||||||||||||||||
Total | $ | 463,827 | $ | 37,589 | $ | 42,078 | $ | 464 | $ | 543,958 | $ | 424,847 | $ | 391,969 | |||||||||
For the three months ended September 30, 2012: | |||||||||||||||||||||||
Segments | Rental | Resident Fees | Interest | Investment | Total | NOI(2) | Adjusted | ||||||||||||||||
Revenues(1) | and Services | Income | Management | Revenues | NOI(2) | ||||||||||||||||||
Fee Income | (Cash NOI) | ||||||||||||||||||||||
Senior housing | $ | 114,661 | $ | 36,076 | $ | 877 | $ | — | $ | 151,614 | $ | 125,865 | $ | 113,401 | |||||||||
Post-acute/skilled | 135,183 | — | 9,135 | — | 144,318 | 135,029 | 116,573 | ||||||||||||||||
Life science | 71,194 | — | — | 1 | 71,195 | 59,403 | 56,341 | ||||||||||||||||
Medical office | 85,800 | — | — | 459 | 86,259 | 50,852 | 49,669 | ||||||||||||||||
Hospital | 14,414 | — | 266 | — | 14,680 | 13,526 | 13,165 | ||||||||||||||||
Total | $ | 421,252 | $ | 36,076 | $ | 10,278 | $ | 460 | $ | 468,066 | $ | 384,675 | $ | 349,149 | |||||||||
For the nine months ended September 30, 2013: | |||||||||||||||||||||||
Segments | Rental | Resident Fees | Interest | Investment | Total | NOI(2) | Adjusted | ||||||||||||||||
Revenues(1) | and Services | Income | Management | Revenues | NOI(2) | ||||||||||||||||||
Fee Income | (Cash NOI) | ||||||||||||||||||||||
Senior housing | $ | 448,600 | $ | 112,070 | $ | 8,328 | $ | — | $ | 568,998 | $ | 487,501 | $ | 440,395 | |||||||||
Post-acute/skilled | 411,912 | — | 59,656 | — | 471,568 | 409,965 | 356,544 | ||||||||||||||||
Life science | 221,088 | — | — | 3 | 221,091 | 179,775 | 170,957 | ||||||||||||||||
Medical office | 265,902 | — | — | 1,403 | 267,305 | 160,170 | 157,742 | ||||||||||||||||
Hospital | 33,703 | — | 627 | — | 34,330 | 30,882 | 42,369 | ||||||||||||||||
Total | $ | 1,381,205 | $ | 112,070 | $ | 68,611 | $ | 1,406 | $ | 1,563,292 | $ | 1,268,293 | $ | 1,168,007 | |||||||||
For the nine months ended September 30, 2012: | |||||||||||||||||||||||
Segments | Rental | Resident Fees | Interest | Investment | Total | NOI(2) | Adjusted | ||||||||||||||||
Revenues(1) | and Services | Income | Management | Revenues | NOI(2) | ||||||||||||||||||
Fee Income | (Cash NOI) | ||||||||||||||||||||||
Senior housing | $ | 341,353 | $ | 107,824 | $ | 1,686 | $ | — | $ | 450,863 | $ | 379,251 | $ | 341,794 | |||||||||
Post-acute/skilled | 403,209 | — | 9,842 | — | 413,051 | 402,690 | 345,936 | ||||||||||||||||
Life science | 215,569 | — | — | 3 | 215,572 | 177,339 | 171,179 | ||||||||||||||||
Medical office | 246,661 | — | — | 1,420 | 248,081 | 148,030 | 144,272 | ||||||||||||||||
Hospital | 42,647 | — | 785 | — | 43,432 | 39,919 | 38,696 | ||||||||||||||||
Total | $ | 1,249,439 | $ | 107,824 | $ | 12,313 | $ | 1,423 | $ | 1,370,999 | $ | 1,147,229 | $ | 1,041,877 | |||||||||
(1) Represents rental and related revenues, tenant recoveries and income from DFLs. | |||||||||||||||||||||||
(2) NOI is a non-GAAP supplemental financial measure used to evaluate the operating performance of real estate. The Company defines NOI as rental and related revenues, including tenant recoveries, resident fees and services, and income from DFLs, less property level operating expenses. NOI excludes interest income, investment management fee income, interest expense, depreciation and amortization, general and administrative expenses, litigation settlement, impairments, impairment recoveries, other income, net, income taxes, equity income from and impairments of investments in unconsolidated joint ventures, and discontinued operations. The Company believes NOI provides relevant and useful information because it reflects only income and operating expense items that are incurred at the property level and presents them on an unleveraged basis. Adjusted NOI is calculated as NOI after eliminating the effects of straight-line rents, DFL accretion, amortization of above and below market lease intangibles, and lease termination fees. Adjusted NOI is sometimes referred to as “cash NOI.” The Company uses NOI and adjusted NOI to make decisions about resource allocations and to assess and compare property level performance. The Company believes that net income is the most directly comparable GAAP measure to NOI. NOI should not be viewed as an alternative measure of operating performance to net income as defined by GAAP because it does not reflect the aforementioned excluded items. Further, the Company’s definition of NOI may not be comparable to the definition used by other REITs or real estate companies, as those companies may use different methodologies for calculating NOI. | |||||||||||||||||||||||
The following is a reconciliation of reported net income to NOI and adjusted NOI (in thousands): | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||
Net income | $ | 236,858 | $ | 199,043 | $ | 687,367 | $ | 600,582 | |||||||||||||||
Interest income | (42,078 | ) | (10,278 | ) | (68,611 | ) | (12,313 | ) | |||||||||||||||
Investment management fee income | (464 | ) | (460 | ) | (1,406 | ) | (1,423 | ) | |||||||||||||||
Interest expense | 108,088 | 103,355 | 326,094 | 309,399 | |||||||||||||||||||
Depreciation and amortization | 104,859 | 87,170 | 317,430 | 254,463 | |||||||||||||||||||
General and administrative | 45,423 | 19,415 | 90,080 | 54,299 | |||||||||||||||||||
Impairments | — | 7,878 | — | 7,878 | |||||||||||||||||||
Other income, net | (1,584 | ) | (770 | ) | (16,887 | ) | (2,232 | ) | |||||||||||||||
Income taxes | 1,033 | (602 | ) | 3,563 | (1,145 | ) | |||||||||||||||||
Equity income from unconsolidated joint ventures | (13,892 | ) | (13,396 | ) | (44,278 | ) | (42,803 | ) | |||||||||||||||
Total discontinued operations | (13,396 | ) | (6,680 | ) | (25,059 | ) | (19,476 | ) | |||||||||||||||
NOI | 424,847 | 384,675 | 1,268,293 | 1,147,229 | |||||||||||||||||||
Straight-line rents | (12,604 | ) | (11,821 | ) | (28,559 | ) | (33,608 | ) | |||||||||||||||
DFL accretion | (19,822 | ) | (23,433 | ) | (65,386 | ) | (71,072 | ) | |||||||||||||||
Amortization of above and below market lease intangibles, net | (346 | ) | (533 | ) | (6,414 | ) | (1,855 | ) | |||||||||||||||
Lease termination fees | (205 | ) | (175 | ) | (220 | ) | (574 | ) | |||||||||||||||
NOI adjustments related to discontinued operations | 99 | 436 | 293 | 1,757 | |||||||||||||||||||
Adjusted NOI | $ | 391,969 | $ | 349,149 | $ | 1,168,007 | $ | 1,041,877 | |||||||||||||||
The Company’s total assets by segment were (in thousands): | |||||||||||||||||||||||
September 30, | December 31, | ||||||||||||||||||||||
Segments | 2013 | 2012 | |||||||||||||||||||||
Senior housing | $ | 7,811,003 | $ | 7,654,221 | |||||||||||||||||||
Post-acute/skilled nursing | 6,269,566 | 6,080,826 | |||||||||||||||||||||
Life science | 3,969,723 | 3,932,397 | |||||||||||||||||||||
Medical office | 2,686,241 | 2,661,394 | |||||||||||||||||||||
Hospital | 542,187 | 505,393 | |||||||||||||||||||||
Gross segment assets | 21,278,720 | 20,834,231 | |||||||||||||||||||||
Accumulated depreciation and amortization | (2,192,342 | ) | (1,900,221 | ) | |||||||||||||||||||
Net segment assets | 19,086,378 | 18,934,010 | |||||||||||||||||||||
Assets held-for-sale, net | 130,765 | 145,621 | |||||||||||||||||||||
Other non-segment assets | 672,366 | 835,924 | |||||||||||||||||||||
Total assets | $ | 19,889,509 | $ | 19,915,555 | |||||||||||||||||||
At September 30, 2013, goodwill of $50 million was allocated to segment assets as follows: (i) senior housing—$31 million, (ii) post-acute/skilled nursing—$3 million, (iii) medical office—$11 million, and (iv) hospital—$5 million. | |||||||||||||||||||||||
Earnings_Per_Common_Share
Earnings Per Common Share | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Earnings Per Common Share | ' | |||||||||||||
Earnings Per Common Share | ' | |||||||||||||
(14) Earnings Per Common Share | ||||||||||||||
The following table illustrates the computation of basic and diluted earnings per share (in thousands, except per share amounts): | ||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Numerator | ||||||||||||||
Income from continuing operations | $ | 223,462 | $ | 192,363 | $ | 662,308 | $ | 581,106 | ||||||
Noncontrolling interests’ share in continuing operations | (3,102 | ) | (2,935 | ) | (9,625 | ) | (9,070 | ) | ||||||
Income from continuing operations applicable to HCP, Inc. | 220,360 | 189,428 | 652,683 | 572,036 | ||||||||||
Preferred stock dividends | — | — | — | (17,006 | ) | |||||||||
Participating securities’ share in continuing operations | (474 | ) | (479 | ) | (1,330 | ) | (2,154 | ) | ||||||
Income from continuing operations applicable to common shares | 219,886 | 188,949 | 651,353 | 552,876 | ||||||||||
Discontinued operations | 13,396 | 6,680 | 25,059 | 19,476 | ||||||||||
Net income applicable to common shares | $ | 233,282 | $ | 195,629 | $ | 676,412 | $ | 572,352 | ||||||
Denominator | ||||||||||||||
Basic weighted average common shares | 455,345 | 429,557 | 454,553 | 420,049 | ||||||||||
Dilutive potential common shares | 733 | 1,221 | 835 | 1,355 | ||||||||||
Diluted weighted average common shares | 456,078 | 430,778 | 455,388 | 421,404 | ||||||||||
Basic earnings per common share | ||||||||||||||
Income from continuing operations | $ | 0.48 | $ | 0.44 | $ | 1.43 | $ | 1.32 | ||||||
Discontinued operations | 0.03 | 0.02 | 0.06 | 0.04 | ||||||||||
Net income applicable to common shares | $ | 0.51 | $ | 0.46 | $ | 1.49 | $ | 1.36 | ||||||
Diluted earnings per common share | ||||||||||||||
Income from continuing operations | $ | 0.48 | $ | 0.44 | $ | 1.43 | $ | 1.32 | ||||||
Discontinued operations | 0.03 | 0.01 | 0.06 | 0.04 | ||||||||||
Net income applicable to common shares | $ | 0.51 | $ | 0.45 | $ | 1.49 | $ | 1.36 | ||||||
Restricted stock and certain of the Company’s performance restricted stock units are considered participating securities, because dividend payments are not forfeited even if the underlying award does not vest, which require the use of the two-class method when computing basic and diluted earnings per share. | ||||||||||||||
Options to purchase approximately 0.9 million and 0.5 million shares of common stock that had an exercise price (including deferred compensation expense) in excess of the average closing market price of the Company’s common stock during the three months ended September 30, 2013 and 2012, respectively, were not included in the Company’s earnings per share calculations because they are anti-dilutive. Restricted stock and performance restricted stock units representing 7,500 shares of common stock during the three months ended September 30, 2013 were not included because they are anti-dilutive. Additionally, 6.0 million shares issuable upon conversion of 3.9 million DownREIT units during the three months ended September 30, 2013 were not included because they are anti-dilutive. During the three months ended September 30, 2012, 6.4 million shares issuable upon conversion of 4.4 million DownREIT units were not included because they are anti-dilutive. | ||||||||||||||
Supplemental_Cash_Flow_Informa
Supplemental Cash Flow Information | 9 Months Ended | |||||||
Sep. 30, 2013 | ||||||||
Supplemental Cash Flow Information | ' | |||||||
Supplemental Cash Flow Information | ' | |||||||
(15) Supplemental Cash Flow Information | ||||||||
The following table provides supplemental cash flow information (in thousands): | ||||||||
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Supplemental cash flow information: | ||||||||
Interest paid, net of capitalized interest | $ | 363,229 | $ | 339,190 | ||||
Income taxes paid (refunded) | (2 | ) | 1,645 | |||||
Capitalized interest | 10,852 | 18,517 | ||||||
Supplemental schedule of non-cash investing activities: | ||||||||
Accrued construction costs | 18,495 | 18,024 | ||||||
Fair value of real estate acquired in exchange for sale of real estate | 15,204 | — | ||||||
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Supplemental schedule of non-cash financing activities: | ||||||||
Vesting of restricted stock units | 110 | 385 | ||||||
Cancellation of restricted stock | 17 | 6 | ||||||
Conversion of non-managing member units into common stock | 2,997 | 2,398 | ||||||
Noncontrolling interests issued in connection with acquisitions | — | 27,432 | ||||||
Mortgages and other liabilities assumed with real estate acquisitions | 12,728 | 35,120 | ||||||
Unrealized gains on available-for-sale securities and derivatives designated as cash flow hedges, net | 6,990 | 2,203 | ||||||
See additional information regarding supplemental non-cash financing activities related to a real estate exchange in Note 4 and the preferred stock redemption in Note 12. | ||||||||
Variable_Interest_Entities
Variable Interest Entities | 9 Months Ended | |||||||||
Sep. 30, 2013 | ||||||||||
Variable Interest Entities | ' | |||||||||
Variable Interest Entities | ' | |||||||||
(16) Variable Interest Entities | ||||||||||
Unconsolidated Variable Interest Entities | ||||||||||
At September 30, 2013, the Company leased 48 properties to a total of seven VIE tenants and has additional investments in a loan and marketable debt securities to VIE borrowers. The Company has determined that it is not the primary beneficiary of these VIEs. | ||||||||||
The Company holds an interest-only, senior secured term loan made to a borrower (Delphis Operations, L.P.) that has been identified as a VIE (see Note 6 for additional information on the Delphis loan). The Company does not consolidate the VIE because it does not have the ability to control the activities that most significantly impact the VIE’s economic performance. The loan is collateralized by all of the assets of the borrower (comprised primarily of interests in partnerships that operate surgical facilities, of which one partnership is a tenant of the Company). | ||||||||||
The Company holds commercial mortgage-backed securities (“CMBS”) issued by Federal Home Loan Mortgage Corporation (“Freddie MAC”) through a special purpose entity that has been identified as a VIE. The Company does not consolidate the VIE because it does not have the ability to control the activities that most significantly impact the VIE’s economic performance. The CMBS issued by the VIE are backed by mortgages on senior housing facilities. | ||||||||||
The carrying value and classification of the related assets, liabilities and maximum exposure to loss as a result of the Company’s involvement with these VIEs are presented below at September 30, 2013 (in thousands): | ||||||||||
VIE Type | Maximum Loss | Asset/Liability Type | Carrying | |||||||
Exposure(1) | Amount | |||||||||
VIE tenants—operating leases | $ | 262,598 | Lease intangibles, net and straight-line rent receivables | $ | 14,526 | |||||
VIE tenants—DFLs | 1,091,935 | Net investment in DFLs | 602,366 | |||||||
Loan—senior secured | 29,151 | Loans receivable, net | 29,151 | |||||||
Debt investment | 16,984 | Marketable debt securities | 16,984 | |||||||
(1) The Company’s maximum loss exposure related to the VIE tenants represents the future minimum lease payments over the remaining term of the respective leases, which may be mitigated by re-leasing the properties to new tenants. The Company’s maximum loss exposure related to its loans and marketable debt securities to the VIE borrowers represents its current aggregate carrying amount. | ||||||||||
As of September 30, 2013, the Company has 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 5 and 6 for additional descriptions of the nature, purpose and activities of the Company’s unconsolidated VIEs and interests therein. | ||||||||||
Consolidated Variable Interest Entities | ||||||||||
In September 2013, the Company made loans to two entities that entered into a tax credit structure (“Tax Credit Subsidiaries”). The Company consolidates the Tax Credit Subsidiaries because they are VIEs and the Company is the primary beneficiary of these VIEs. The assets and liabilities of the Tax Credit Subsidiaries substantially consist of notes receivable, prepaid expenses, notes payable and accounts payable and accrued liabilities generated from their operating activities. Assets generated by the operating activities of the Tax Credit Subsidiaries may only be used to settle their contractual obligations. | ||||||||||
In September 2011, the Company formed a partnership in which it has a 90% ownership interest in a joint venture entity that owns and operates 21 properties in a RIDEA structure (“RIDEA Entity”). The Company consolidated the RIDEA Entity as a result of the rights it acquired through the joint venture agreement with Brookdale. In the fourth quarter of 2012, upon the occurrence of a reconsideration event, it was determined that this RIDEA Entity was a VIE and that the Company was the primary beneficiary of the VIE; therefore, the Company continued to consolidate this entity. During the second quarter of 2013, upon the occurrence of a reconsideration event, it was determined that this RIDEA Entity was no longer a VIE; however, the Company continues to consolidate the RIDEA Entity. The assets and liabilities of this RIDEA Entity substantially consist of cash and cash equivalents, accounts receivable, and accounts payable and accrued liabilities generated from its operating activities. The assets generated by the operating activities of the RIDEA Entity may be used to settle its contractual obligations, which include lease obligations to the Company. The Company is entitled to its ownership share of the RIDEA Entity’s assets; however, it does not guarantee its liabilities (or contractual obligations) and is not liable to its general creditors. | ||||||||||
Fair_Value_Measurements
Fair Value Measurements | 9 Months Ended | ||||||||||
Sep. 30, 2013 | |||||||||||
Fair Value Measurements | ' | ||||||||||
Fair Value Measurements | ' | ||||||||||
(17) Fair Value Measurements | |||||||||||
The following table illustrates the Company’s financial assets and liabilities measured at fair value on a recurring basis in the condensed consolidated balance sheets. Recognized gains and losses are recorded in other income, net on the Company’s condensed consolidated statements of income. During the nine months ended September 30, 2013, there were no transfers of financial assets or liabilities within the fair value hierarchy. | |||||||||||
The financial assets and liabilities carried at fair value on a recurring basis at September 30, 2013 follow (in thousands): | |||||||||||
Financial Instrument(1) | Fair Value | Level 2 | Level 3 | ||||||||
Currency swap liabilities | $ | (1,897 | ) | $ | (1,897 | ) | $ | — | |||
Interest-rate swap assets | 1,564 | 1,564 | — | ||||||||
Interest-rate swap liabilities | (9,283 | ) | (9,283 | ) | — | ||||||
Warrants | 180 | — | 180 | ||||||||
$ | (9,436 | ) | $ | (9,616 | ) | $ | 180 | ||||
(1) Interest rate and currency swaps as well as common stock warrant fair values are determined based on observable and unobservable market assumptions utilizing standardized derivative pricing models. | |||||||||||
Disclosures_About_Fair_Value_o
Disclosures About Fair Value of Financial Instruments | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Disclosures About Fair Value of Financial Instruments | ' | |||||||||||||
Disclosures About Fair Value of Financial Instruments | ' | |||||||||||||
(18) Disclosures About Fair Value of Financial Instruments | ||||||||||||||
The carrying values of cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities are reasonable estimates of fair value because of the short-term maturities of these instruments. The fair values of loans receivable, bank line of credit, term loan, mortgage debt and other debt are based on rates currently prevailing for similar instruments with similar maturities. The fair values of interest-rate and currency swap contracts as well as common stock warrants are determined based on observable and unobservable market assumptions using standardized pricing models. The fair values of senior unsecured notes and marketable equity and debt securities are determined utilizing market quotes. | ||||||||||||||
The table below summarizes the carrying values and fair values of the Company’s financial instruments (in thousands): | ||||||||||||||
September 30, 2013 | December 31, 2012 | |||||||||||||
Carrying | Fair Value | Carrying | Fair Value | |||||||||||
Value | Value | |||||||||||||
Loans receivable, net(2) | $ | 390,803 | $ | 402,243 | $ | 276,030 | $ | 279,850 | ||||||
Marketable debt securities(1) | 238,834 | 272,745 | 222,809 | 234,137 | ||||||||||
Marketable equity securities(1) | — | — | 24,829 | 24,829 | ||||||||||
Warrants(3) | 180 | 180 | 670 | 670 | ||||||||||
Bank line of credit(2) | 285,000 | 285,000 | — | — | ||||||||||
Term loan(2) | 221,748 | 221,748 | 222,694 | 222,694 | ||||||||||
Senior unsecured notes(1) | 6,565,934 | 7,027,982 | 6,712,624 | 7,432,012 | ||||||||||
Mortgage debt(2) | 1,410,407 | 1,452,732 | 1,676,544 | 1,771,155 | ||||||||||
Other debt(2) | 77,503 | 77,503 | 81,958 | 81,958 | ||||||||||
Interest-rate swap assets(2) | 1,564 | 1,564 | 89 | 89 | ||||||||||
Interest-rate swap liabilities(2) | 9,283 | 9,283 | 12,699 | 12,699 | ||||||||||
Currency swap liabilities(2) | 1,897 | 1,897 | 2,641 | 2,641 | ||||||||||
(1) Level 1: Fair value calculated based on quoted prices in active markets. | ||||||||||||||
(2) Level 2: Fair value based on quoted prices for similar or identical instruments in active or inactive markets, respectively, or calculated utilizing model derived valuations in which significant inputs or value drivers are observable in active markets. | ||||||||||||||
(3) Level 3: Fair value determined based on significant unobservable market inputs using standardized derivative pricing models. | ||||||||||||||
Derivative_Financial_Instrumen
Derivative Financial Instruments | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Derivative Financial Instruments | ' | ||||||||||||||||
Derivative Financial Instruments | ' | ||||||||||||||||
(19) Derivative Financial Instruments | |||||||||||||||||
The following table summarizes the Company’s outstanding interest-rate and foreign currency swap contracts as of September 30, 2013 (dollars and GBP in thousands): | |||||||||||||||||
Date Entered | Maturity Date | Hedge | Fixed | Floating/Exchange | Notional/ | Fair Value(1) | |||||||||||
Designation | Rate/Buy | Rate Index | Sell Amount | ||||||||||||||
Amount | |||||||||||||||||
July 2005(2) | July 2020 | Cash Flow | 3.82 | % | BMA Swap Index | $ | 45,600 | $ | (6,319 | ) | |||||||
November 2008(3) | October 2016 | Cash Flow | 5.95 | % | 1 Month LIBOR+1.50% | $ | 26,600 | $ | (2,964 | ) | |||||||
July 2012(4) | June 2016 | Cash Flow | 1.81 | % | 1 Month GBP LIBOR+1.20% | £ | 137,000 | $ | 1,564 | ||||||||
July 2012(5) | June 2016 | Cash Flow | $ | 68,200 | Buy USD/Sell GBP | £ | 43,500 | $ | (1,897 | ) | |||||||
(1) Interest-rate and foreign currency swap assets are recorded in other assets, net and interest-rate and foreign currency swap liabilities are recorded in accounts payable and accrued liabilities on the condensed consolidated balance sheets. | |||||||||||||||||
(2) Represents three interest-rate swap contracts with an aggregate notional amount of $45.6 million which hedge fluctuations in interest payments on variable-rate secured debt due to overall changes in hedged cash flows. | |||||||||||||||||
(3) Acquired in conjunction with mortgage debt assumed related to real estate acquired on December 28, 2010. Hedges fluctuations in interest payments on variable-rate secured debt due to fluctuations in the underlying benchmark interest rate. | |||||||||||||||||
(4) Hedges fluctuations in interest payments on variable-rate unsecured debt due to fluctuations in the underlying benchmark interest rate. | |||||||||||||||||
(5) Currency swap contract (buy USD/sell GBP) hedges the foreign currency exchange risk related to a portion of the Company’s forecasted interest receipts on GBP denominated senior unsecured notes. Represents six foreign exchange contracts to sell £7.2 million at a rate of 1.5695 on various dates through June 2016. | |||||||||||||||||
The Company uses derivative instruments to mitigate the effects of interest rate and foreign currency 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 and foreign currency 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. | |||||||||||||||||
The primary risks associated with derivative instruments are market and credit risk. Market risk is defined as the potential for loss in value of a derivative instrument due to adverse changes in market prices. Credit risk is the risk that one of the parties to a derivative contract fails to perform or meet its financial obligation. The Company does not obtain collateral associated with its derivative contracts, but monitors the credit standing of its counterparties on a regular basis. Should a counterparty fail to perform, the Company would incur a financial loss to the extent that the associated derivative contract was in an asset position. At September 30, 2013, the Company does not anticipate non-performance by the counterparties to its outstanding derivative contracts. | |||||||||||||||||
On July 27, 2012, the Company entered into a foreign currency swap contract to hedge the foreign currency exchange risk related to a portion of the forecasted interest receipts from its GBP denominated senior unsecured notes (see additional discussion of the Four Seasons senior unsecured notes in Note 9). The cash flow hedge has a fixed USD/GBP exchange rate of 1.5695 (buy $11.4 million and sell £7.2 million semi-annually) for a portion of its forecasted semi-annual cash receipts denominated in GBP. The foreign currency swap contract matures in June 2016 (the end of the non-call period of the senior unsecured notes). The fair value of the contract at September 30, 2013 was a liability of $1.9 million and is included in accounts payable and accrued liabilities. During the nine months ended September 30, 2013, there was no ineffective portion related to this hedge. | |||||||||||||||||
On July 27, 2012, the Company entered into an interest-rate swap contract that is designated as hedging the interest payments on its GBP denominated Term Loan due to fluctuations in the underlying benchmark interest rate (see additional discussion of the Term Loan in Note 10). The cash flow hedge has a notional amount of £137 million and expires in June 2016 (the maturity of the Term Loan). The fair value of the contract at September 30, 2013 was $1.6 million and is included in other assets, net. During the nine months ended September 30, 2013, there was no ineffective portion related to this hedge. | |||||||||||||||||
At September 30, 2013, the Company expects that the hedged forecasted transactions for each of the outstanding qualifying cash flow hedging relationships remain probable of occurring, and as a result, no gains or losses recorded to accumulated other comprehensive loss are expected to be reclassified to earnings. | |||||||||||||||||
To illustrate the effect of movements in the interest rate and foreign currency markets, the Company performed a market sensitivity analysis on its outstanding hedging instruments. The Company applied various basis point spreads to the underlying interest rate curves and foreign currency exchange rates of the derivative portfolio in order to determine the instruments’ change in fair value. The following table summarizes the results of the analysis performed (dollars in thousands): | |||||||||||||||||
Effects of Change in Interest and Foreign Currency Rates | |||||||||||||||||
Date Entered | Maturity Date | +50 Basis | -50 Basis | +100 Basis | -100 Basis | ||||||||||||
Points | Points | Points | Points | ||||||||||||||
July 2005 | July 2020 | $ | 1,442 | $ | (1,455 | ) | $ | 2,890 | $ | (2,904 | ) | ||||||
November 2008 | October 2016 | 404 | (379 | ) | 796 | (770 | ) | ||||||||||
July 2012 (interest-rate swap) | June 2016 | 3,038 | (2,902 | ) | 6,008 | (5,872 | ) | ||||||||||
July 2012 (foreign currency swap) | June 2016 | (580 | ) | 123 | (932 | ) | 475 | ||||||||||
Impairments
Impairments | 9 Months Ended |
Sep. 30, 2013 | |
Impairments | ' |
Impairments | ' |
(20) Impairments | |
During the three months ended September 30, 2012, the Company executed an expansion of its relationship with its tenant General Atomics in Poway, CA, to a total of 396,000 square feet, consisting of the following: (i) a lease extension of 281,000 square feet through June 2024, (ii) a new 10-year lease for a 115,000 square foot building to be developed and (iii) the purchase of a 19 acre land parcel from the Company for $19 million. As a result of the land sale, the Company recognized an impairment charge of $7.9 million, which reduced the carrying value of the Company’s investment from $27 million to the $19 million sales price. The fair value of the Company’s land parcel was based on the sales price from its disposition in conjunction with this transaction. The contractual sales price of the land parcel was considered to be a Level 2 measurement within the fair value hierarchy. | |
Subsequent_Events
Subsequent Events | 9 Months Ended |
Sep. 30, 2013 | |
Subsequent Events | ' |
Subsequent Events | ' |
(21) Subsequent Events | |
The Company’s Board of Directors, after its deliberations during the third quarter 2013, terminated its former Chairman, Chief Executive Officer and President on October 2, 2013. As a result of the termination, general and administrative expenses for the three and nine months ended September 30, 2013 include severance-related charges of $26.4 million related to: (i) the acceleration of $16.7 million of deferred compensation for restricted stock units and options that vested upon termination; and (ii) severance payments and other costs of approximately $9.7 million. | |
Summary_of_Significant_Account1
Summary of Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2013 | |
Summary of Significant Accounting Policies | ' |
Basis of Presentation | ' |
Basis of Presentation | |
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information. Management is required to make estimates and assumptions in the preparation of financial statements in conformity with 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 financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from management’s estimates. | |
The condensed consolidated financial statements include the accounts of HCP, Inc., its wholly-owned subsidiaries and joint ventures or variable interest entities (“VIEs”) that it controls through voting rights or other means. Intercompany transactions and balances have been eliminated upon consolidation. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) necessary to present fairly the Company’s financial position, results of operations and cash flows have been included. Operating results for the nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013. The accompanying unaudited interim financial information should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2012 included in the Company’s Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (the “SEC”). | |
Certain amounts in the Company’s condensed consolidated financial statements have been reclassified for prior periods to conform to the current period presentation. Assets sold or held for sale and associated liabilities have been reclassified on the condensed consolidated balance sheets and the related operating results reclassified from continuing to discontinued operations on the condensed consolidated statements of income (see Note 4). | |
Acquisition Costs | ' |
Acquisition Costs | |
Transaction costs related to acquisitions of businesses, including properties, are expensed as incurred. | |
Recent Accounting Pronouncements | ' |
Recent Accounting Pronouncements | |
In July 2013, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2013-10, Inclusion of the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) as a Benchmark Interest Rate for Hedge Accounting Purposes (a consensus of the FASB Emerging Issues Task Force) (“ASU 2013-10”). This update permits the Fed Funds Effective Swap Rate (“OIS”) to be used as a U.S. benchmark interest rate for hedge accounting purposes under Topic 815, in addition to the interest rates on direct Treasury obligations of the U.S. government (“UST”) and the London Interbank Offered Rate (“LIBOR”). The amendments are effective prospectively for qualifying new or redesignated hedging relationships entered into on or after July 17, 2013. The adoption of ASU 2013-10 on July 17, 2013 did not have a material impact on the Company’s consolidated financial position or results of operations. | |
In February 2013, the FASB issued Accounting Standards Update No. 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (“ASU 2013-02”). This update requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income. The adoption of ASU 2013-02 on January 1, 2013 did not have a material impact on the Company’s consolidated financial position or results of operations. | |
In July 2012, the FASB issued Accounting Standards Update No. 2012-01, Continuing Care Retirement Communities—Refundable Advance Fees (“ASU 2012-01”). This update clarifies the situations in which recognition of deferred revenue for refundable advance fees is appropriate. The adoption of ASU 2012-01 on January 1, 2013 did not have a material impact on the Company’s consolidated financial position or results of operations. | |
Real_Estate_Property_Investmen1
Real Estate Property Investments (Tables) | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Acquisition | ' | ||||||||||||||||
Schedule of real estate acquisitions | ' | ||||||||||||||||
A summary of real estate acquisitions for the nine months ended September 30, 2012 follows (in thousands): | |||||||||||||||||
Consideration | Assets Acquired | ||||||||||||||||
Segment | Cash Paid | Debt and Other | Noncontrolling | Real Estate | Net | ||||||||||||
Liabilities | Interest | Intangibles | |||||||||||||||
Assumed | |||||||||||||||||
Medical office | $ | 157,556 | $ | 35,120 | $ | 27,346 | -1 | $ | 170,443 | $ | 49,579 | ||||||
Life science | 7,964 | — | 86 | 7,580 | 470 | ||||||||||||
Senior housing | 3,860 | — | — | 3,541 | 319 | ||||||||||||
Hospital | 3,000 | — | — | 3,000 | — | ||||||||||||
$ | 172,380 | $ | 35,120 | $ | 27,432 | $ | 184,564 | $ | 50,368 | ||||||||
(1) Represents non-managing member limited liability company units. | |||||||||||||||||
Blackstone JV | Operating segment | Senior housing | ' | ||||||||||||||||
Acquisition | ' | ||||||||||||||||
Schedule of unaudited pro forma consolidated results of operations | ' | ||||||||||||||||
The following unaudited pro forma consolidated results of operations assume that the Blackstone JV Acquisition was completed as of January 1, 2012 (in thousands, except per share amounts): | |||||||||||||||||
Three Months | Nine Months | ||||||||||||||||
Ended | Ended | ||||||||||||||||
September 30, 2012 | September 30, 2012 | ||||||||||||||||
Revenues | $ | 494,516 | $ | 1,450,349 | |||||||||||||
Net income | 206,448 | 622,797 | |||||||||||||||
Net income applicable to HCP, Inc. | 203,513 | 613,727 | |||||||||||||||
Basic earnings per common share | 0.45 | 1.35 | |||||||||||||||
Diluted earnings per common share | 0.45 | 1.34 | |||||||||||||||
Dispositions_of_Real_Estate_an1
Dispositions of Real Estate and Discontinued Operations (Tables) | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Dispositions of Real Estate and Discontinued Operations | ' | |||||||||||||
Summary of operating loss from discontinued operations and gain on sales of real estate included in discontinued operations | ' | |||||||||||||
The following table summarizes operating loss from discontinued operations and gain on sales of real estate included in discontinued operations (dollars in thousands): | ||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Rental and related revenues | $ | 6,460 | $ | 10,260 | $ | 20,458 | $ | 31,023 | ||||||
Depreciation and amortization expenses | 1,433 | 2,969 | 4,346 | 11,876 | ||||||||||
Operating expenses | 3 | 18 | 9 | 75 | ||||||||||
Other income (expense), net | (74 | ) | 593 | 229 | 2,452 | |||||||||
Income before gain on sales of real estate | $ | 5,098 | $ | 6,680 | $ | 15,874 | $ | 16,620 | ||||||
Gain on sales of real estate, net of income taxes | $ | 8,298 | $ | — | $ | 9,185 | $ | 2,856 | ||||||
Number of properties included in discontinued operations | 5 | 9 | 6 | 10 | ||||||||||
Net_Investment_in_Direct_Finan1
Net Investment in Direct Financing Leases (Tables) | 9 Months Ended | |||||||
Sep. 30, 2013 | ||||||||
Net Investment in Direct Financing Leases | ' | |||||||
Schedule of net investment in direct financing leases | ' | |||||||
The components of net investment in direct financing leases (“DFLs”) consisted of the following (dollars in thousands): | ||||||||
September 30, | December 31, | |||||||
2013 | 2012 | |||||||
Minimum lease payments receivable(1) | $ | 24,811,003 | $ | 25,217,520 | ||||
Estimated residual values | 4,010,514 | 4,010,514 | ||||||
Less unearned income | (21,828,165 | ) | (22,346,641 | ) | ||||
Net investment in direct financing leases | $ | 6,993,352 | $ | 6,881,393 | ||||
Properties subject to direct financing leases | 361 | 361 | ||||||
(1) The minimum lease payments receivable are primarily attributable to HCR ManorCare, Inc. (“HCR ManorCare”) ($23.7 billion and $24.0 billion at September 30, 2013 and December 31, 2012, respectively). The triple-net master lease with HCR ManorCare provides for annual rent of $506 million beginning April 1, 2013 (prior to April 1, 2013, annual rent was $489 million). The rent increases by 3.5% per year over the next three years and by 3% for the remaining portion of the initial lease term. The properties are grouped into four pools, and HCR ManorCare has a one-time extension option for each pool with rent increased for the first year of the extension option to the greater of fair market rent or a 3% increase over the rent for the prior year. Including the extension options, which the Company determined to be bargain renewal options, the four leased pools had total initial available terms ranging from 23 to 35 years. |
Loans_Receivable_Tables
Loans Receivable (Tables) | 9 Months Ended | |||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||
Loans Receivable | ' | |||||||||||||||||||
Schedule of loans receivable | ' | |||||||||||||||||||
The following table summarizes the Company’s loans receivable (in thousands): | ||||||||||||||||||||
September 30, 2013 | December 31, 2012 | |||||||||||||||||||
Real Estate | Other | Total | Real Estate | Other | Total | |||||||||||||||
Secured | Secured | Secured | Secured | |||||||||||||||||
Mezzanine | $ | — | $ | 245,535 | $ | 245,535 | $ | — | $ | 145,150 | $ | 145,150 | ||||||||
Other(1) | 161,471 | — | 161,471 | 147,264 | — | 147,264 | ||||||||||||||
Unamortized discounts, fees and costs | — | (2,793 | ) | (2,793 | ) | — | (2,974 | ) | (2,974 | ) | ||||||||||
Allowance for loan losses | — | (13,410 | ) | (13,410 | ) | — | (13,410 | ) | (13,410 | ) | ||||||||||
$ | 161,471 | $ | 229,332 | $ | 390,803 | $ | 147,264 | $ | 128,766 | $ | 276,030 | |||||||||
(1) Includes $110 million and $72 million at September 30, 2013 and December 31, 2012, respectively, of construction loans outstanding related to senior housing development projects. At September 30, 2013, the Company had $37 million remaining in its commitments to fund development projects. |
Investments_in_and_Advances_to1
Investments in and Advances to Unconsolidated Joint Ventures (Tables) | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Investments in and Advances to Unconsolidated Joint Ventures | ' | |||||||||||||
Company owned interests in entities, accounted under equity method | ' | |||||||||||||
The Company owns interests in the following entities that are accounted for under the equity method at September 30, 2013 (dollars in thousands): | ||||||||||||||
Entity(1) | Properties/Segment | Investment(2) | Ownership% | |||||||||||
HCR ManorCare | post-acute/skilled nursing operations | $ | 85,777 | 9.5 | ||||||||||
HCP Ventures III, LLC | 13 medical office | 7,251 | 30 | |||||||||||
HCP Ventures IV, LLC | 54 medical office and 4 hospital | 30,420 | 20 | |||||||||||
HCP Life Science(3) | 4 life science | 68,992 | 50-63 | |||||||||||
Horizon Bay Hyde Park, LLC | 1 senior housing | 6,725 | 72 | |||||||||||
Suburban Properties, LLC | 1 medical office | 6,666 | 67 | |||||||||||
Advances to unconsolidated joint ventures, net | 173 | |||||||||||||
$ | 206,004 | |||||||||||||
Edgewood Assisted Living Center, LLC | 1 senior housing | $ | (429 | ) | 45 | |||||||||
Seminole Shores Living Center, LLC | 1 senior housing | (697 | ) | 50 | ||||||||||
$ | (1,126 | ) | ||||||||||||
(1) These entities are not consolidated because the Company does not control, through voting rights or other means, the joint ventures. | ||||||||||||||
(2) Represents the carrying value of the Company’s investment in the unconsolidated joint venture. Negative balances are recorded in accounts payable and accrued liabilities on the Company’s Condensed Consolidated Balance Sheets. | ||||||||||||||
(3) Includes three unconsolidated joint ventures between the Company and an institutional capital partner for which the Company is the managing member. HCP Life Science includes the following 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%). | ||||||||||||||
Summarized combined financial information for unconsolidated joint ventures | ' | |||||||||||||
Summarized combined financial information for the Company’s unconsolidated joint ventures follows (in thousands): | ||||||||||||||
September 30, | December 31, | |||||||||||||
2013 | 2012 | |||||||||||||
Real estate, net | $ | 3,676,367 | $ | 3,731,740 | ||||||||||
Goodwill and other assets, net | 5,802,930 | 5,734,318 | ||||||||||||
Total assets | $ | 9,479,297 | $ | 9,466,058 | ||||||||||
Capital lease obligations and mortgage debt | $ | 6,782,574 | $ | 6,875,932 | ||||||||||
Accounts payable | 1,060,153 | 971,095 | ||||||||||||
Other partners’ capital | 1,452,308 | 1,435,885 | ||||||||||||
HCP’s capital(1) | 184,262 | 183,146 | ||||||||||||
Total liabilities and partners’ capital | $ | 9,479,297 | $ | 9,466,058 | ||||||||||
(1) The combined basis difference of the Company’s investments in these joint ventures of $20 million, as of September 30, 2013, is primarily attributable to goodwill, real estate, capital lease obligations, deferred tax assets and lease related net intangibles. | ||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Total revenues | $ | 1,055,889 | $ | 1,057,567 | $ | 3,208,752 | $ | 3,196,086 | ||||||
Net income (loss) | 1,739 | (8,851 | ) | 22,232 | 8,416 | |||||||||
HCP’s share in earnings (1) | 13,892 | 13,396 | 44,278 | 42,803 | ||||||||||
Fees earned by HCP | 464 | 460 | 1,406 | 1,423 | ||||||||||
Distributions received by HCP | 1,390 | 1,419 | 3,918 | 4,826 | ||||||||||
(1) The Company’s joint venture interest in HCR ManorCare is accounted for using the equity method and results in an ongoing reduction of DFL income, proportional to HCP’s ownership in HCR ManorCare. The Company recorded a reduction of $15.4 million and $46.6 million for the three and nine months ended September 30, 2013, respectively. The Company recorded a reduction of $14.9 million and $44.4 million for the three and nine months ended September 30, 2012, respectively. Further, the Company’s share of earnings from HCR ManorCare (equity income) increases for the corresponding reduction of related lease expense recognized at the HCR ManorCare level. |
Other_Assets_Tables
Other Assets (Tables) | 9 Months Ended | |||||||
Sep. 30, 2013 | ||||||||
Other Assets. | ' | |||||||
Schedule of other assets | ' | |||||||
The Company’s other assets consisted of the following (in thousands): | ||||||||
September 30, | December 31, | |||||||
2013 | 2012 | |||||||
Straight-line rent assets, net of allowance of $34,123 and $33,521, respectively | $ | 358,514 | $ | 306,294 | ||||
Marketable debt securities, net(1) | 238,834 | 222,809 | ||||||
Leasing costs, net | 98,406 | 93,763 | ||||||
Deferred financing costs, net | 37,379 | 45,490 | ||||||
Goodwill | 50,346 | 50,346 | ||||||
Marketable equity securities | — | 24,829 | ||||||
Other(2) | 52,518 | 44,989 | ||||||
Total other assets | $ | 835,997 | $ | 788,520 | ||||
(1) Includes £137 million ($222 million and $223 million at September 30, 2013 and December 31, 2012, respectively) of Four Seasons senior unsecured notes translated into U.S. dollars (see below for additional information). | ||||||||
(2) Includes a $5.4 million allowance for losses related to accrued interest receivable on the Delphis loan, which accrued interest is included in other assets. At both September 30, 2013 and December 31, 2012, the carrying value of interest accrued related to the Delphis loan was zero. See Note 6 for additional information about the Delphis loan and the related impairment. At both September 30, 2013 and December 31, 2012, includes a loan receivable of $10 million from HCP Ventures IV, LLC, an unconsolidated joint venture (see Note 7 for additional information) with an interest rate of 12% which matures in May 2014. The loan is secured by HCP’s joint venture partner’s 80% partnership interest in the joint venture. |
Debt_Tables
Debt (Tables) | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Debt | ' | ||||||||||||||||
Summary of stated debt maturities and scheduled principal repayments | ' | ||||||||||||||||
The following table summarizes the Company’s stated debt maturities and scheduled principal repayments at September 30, 2013 (in thousands): | |||||||||||||||||
Year | Line of | Term Loan(1) | Senior | Mortgage | Total(2) | ||||||||||||
Credit | Unsecured | Debt | |||||||||||||||
Notes | |||||||||||||||||
2013 (Three months) | $ | — | $ | — | $ | 400,000 | $ | 14,003 | $ | 414,003 | |||||||
2014 | — | — | 487,000 | 180,042 | 667,042 | ||||||||||||
2015 | — | — | 400,000 | 308,421 | 708,421 | ||||||||||||
2016 | 285,000 | 221,748 | 900,000 | 291,738 | 1,698,486 | ||||||||||||
2017 | — | — | 750,000 | 550,477 | 1,300,477 | ||||||||||||
Thereafter | — | — | 3,650,000 | 71,825 | 3,721,825 | ||||||||||||
285,000 | 221,748 | 6,587,000 | 1,416,506 | 8,510,254 | |||||||||||||
(Discounts) and premiums, net | — | — | (21,066 | ) | (6,099 | ) | (27,165 | ) | |||||||||
$ | 285,000 | $ | 221,748 | $ | 6,565,934 | $ | 1,410,407 | $ | 8,483,089 | ||||||||
(1) Represents £137 million translated into U.S. dollars. | |||||||||||||||||
(2) Excludes $78 million of other debt that represents Life Care Bonds that have no scheduled maturities. |
Commitments_and_Contingencies_
Commitments and Contingencies (Tables) | 9 Months Ended | |||||||||||||||||||||
Sep. 30, 2013 | ||||||||||||||||||||||
Commitments and Contingencies. | ' | |||||||||||||||||||||
Schedule of concentration of credit risk by segments | ' | |||||||||||||||||||||
Segment Concentrations: | ||||||||||||||||||||||
Percentage of | Percentage of | Percentage of | ||||||||||||||||||||
Senior Housing Gross Assets | Senior Housing Revenues | Senior Housing Revenues | ||||||||||||||||||||
September 30, | December 31, | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||
Operators | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
Emeritus | 37.3 | % | 37.3 | % | 34.8 | % | 20.3 | % | 34.6 | % | 20.5 | % | ||||||||||
Sunrise Senior Living (“Sunrise”)(1) | 17.2 | 17.5 | 11.5 | 15.6 | 12.2 | 15.7 | ||||||||||||||||
HCR ManorCare | 11 | 11 | 9.6 | 11.7 | 9.5 | 11.8 | ||||||||||||||||
Brookdale Senior Living (“Brookdale”)(2) | 10.6 | 10.7 | 11.7 | 14.4 | 11.6 | 14.2 | ||||||||||||||||
Percentage of Post-Acute/ | Percentage of Post-Acute/ | Percentage of Post-Acute/ | ||||||||||||||||||||
Skilled Nursing Gross Assets | Skilled Nursing Revenues | Skilled Nursing Revenues | ||||||||||||||||||||
September 30, | December 31, | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||
Operators | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
HCR ManorCare | 88.1 | % | 89.3 | % | 72.7 | % | 87.2 | % | 81.3 | % | 90.9 | % | ||||||||||
Total Company Concentrations: | ||||||||||||||||||||||
Percentage of | Percentage of | Percentage of | ||||||||||||||||||||
Total Company Assets | Total Company Revenues | Total Company Revenues | ||||||||||||||||||||
September 30, | December 31, | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||
Operators | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
HCR ManorCare | 32.1 | % | 31.5 | % | 27 | % | 30.7 | % | 28 | % | 31.2 | % | ||||||||||
Emeritus | 14.6 | 14.3 | 12.2 | 6.6 | 12.6 | 6.7 | ||||||||||||||||
Sunrise(1) | 6.8 | 6.7 | 4 | 5 | 4.4 | 5.2 | ||||||||||||||||
Brookdale(2) | 4.2 | 4.1 | 4.1 | 4.7 | 4.2 | 4.7 | ||||||||||||||||
(1) Certain of the Company’s properties are leased to tenants who have entered into management contracts with Sunrise to operate the respective property on their behalf. The Company’s concentration of gross assets includes properties directly leased to Sunrise and properties that are managed by Sunrise on behalf of third party tenants. | ||||||||||||||||||||||
(2) At September 30, 2013 and December 31, 2012, Brookdale percentages exclude $778 million and $759 million, respectively, of senior housing assets related to 21 senior housing facilities that Brookdale operates on the Company’s behalf under a RIDEA structure. Assuming that these assets were attributable to Brookdale, the percentage of senior housing assets for Brookdale would be 21% at both September 30, 2013 and December 31, 2012. Assuming that these assets were attributable to Brookdale, the percentage of total assets for Brookdale would be 8% at both September 30, 2013 and December 31, 2012. For the three and nine months ended September 30, 2013, Brookdale percentages exclude $37.6 million and $112.0 million, respectively, of senior housing revenues related to these facilities. Assuming that these revenues were attributable to Brookdale, the percentage of senior housing revenues for Brookdale would be 31% for both the three and nine months ended September 30, 2013. Assuming that these revenues were attributable to Brookdale, the percentage of total revenues for Brookdale would be 11% for both the three and nine months ended September 30, 2013. For the three and nine months ended September 30, 2012, Brookdale percentages exclude $36.1 million and $106.8 million, respectively, of senior housing revenues related to these facilities. Assuming that these revenues were attributable to Brookdale, the percentage of senior housing revenues for Brookdale would be 38% for both the three and nine months ended September 30, 2012. Assuming that these revenues were attributable to Brookdale, the percentage of total revenues for Brookdale would be 12% for both the three and nine months ended September 30, 2012. | ||||||||||||||||||||||
Summary of HCR ManorCare's condensed consolidated financial information | ' | |||||||||||||||||||||
HCR ManorCare’s summarized condensed consolidated financial information follows (in millions): | ||||||||||||||||||||||
September 30, | December 31, | |||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||
Real estate and other property, net | $ | 3,008.70 | $ | 3,046.60 | ||||||||||||||||||
Cash and cash equivalents | 158.5 | 120.5 | ||||||||||||||||||||
Goodwill, intangible and other assets, net | 5,563.70 | 5,625.40 | ||||||||||||||||||||
Total assets | $ | 8,730.90 | $ | 8,792.50 | ||||||||||||||||||
Debt and financing obligations | $ | 6,289.00 | $ | 6,374.60 | ||||||||||||||||||
Accounts payable, accrued liabilities and other | 1,021.80 | 1,021.90 | ||||||||||||||||||||
Total equity | 1,420.10 | 1,396.00 | ||||||||||||||||||||
Total liabilities and equity | $ | 8,730.90 | $ | 8,792.50 | ||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
Revenues | $ | 1,030.30 | $ | 1,037.80 | $ | 3,131.70 | $ | 3,113.30 | ||||||||||||||
Operating, general and administrative expense | (888.1 | ) | (880.8 | ) | (2,677.4 | ) | (2,663.7 | ) | ||||||||||||||
Depreciation and amortization expense | (36.3 | ) | (41.6 | ) | (110.0 | ) | (125.2 | ) | ||||||||||||||
Interest expense | (103.8 | ) | (105.2 | ) | (312.3 | ) | (317.3 | ) | ||||||||||||||
Other income, net | 2.3 | 3.7 | 4 | 10.1 | ||||||||||||||||||
Income before income taxes | 4.4 | 13.9 | 36 | 17.2 | ||||||||||||||||||
Income taxes | (1.8 | ) | (4.8 | ) | (11.6 | ) | (4.7 | ) | ||||||||||||||
Net income | $ | 2.6 | $ | 9.1 | $ | 24.4 | $ | 12.5 |
Equity_Tables
Equity (Tables) | 9 Months Ended | ||||||||
Sep. 30, 2013 | |||||||||
Equity | ' | ||||||||
Schedule of common stock, cash dividends | ' | ||||||||
Declaration Date | Record Date | Amount | Dividend | ||||||
Per Share | Payable Date | ||||||||
January 24 | February 4 | $ | 0.525 | February 19 | |||||
April 25 | May 6 | 0.525 | May 21 | ||||||
July 25 | August 5 | 0.525 | August 20 | ||||||
October 24 | November 4 | 0.525 | November 19 | ||||||
Schedule of company's other common stock issuances | ' | ||||||||
The following is a summary of the Company’s other common stock issuances (shares in thousands): | |||||||||
Nine Months Ended September 30, | |||||||||
2013 | 2012 | ||||||||
Dividend Reinvestment and Stock Purchase Plan | 1,681 | 675 | |||||||
Conversion of DownREIT units(1) | 85 | 72 | |||||||
Exercise of stock options | 875 | 2,451 | |||||||
Vesting of restricted stock units(2) | 110 | 385 | |||||||
(1) Non-managing member LLC units. | |||||||||
(2) Issued under the Company’s 2006 Performance Incentive Plan. | |||||||||
Schedule of accumulated other comprehensive income (loss) | ' | ||||||||
The following is a summary of the Company’s accumulated other comprehensive loss (in thousands): | |||||||||
September 30, | December 31, | ||||||||
2013 | 2012 | ||||||||
Unrealized gains on available for sale securities | $ | — | $ | 7,776 | |||||
Unrealized losses on cash flow hedges, net | (12,066 | ) | (18,452 | ) | |||||
Supplemental Executive Retirement Plan minimum liability | (2,983 | ) | (3,150 | ) | |||||
Cumulative foreign currency translation adjustment | (830 | ) | (827 | ) | |||||
Total accumulated other comprehensive loss | $ | (15,879 | ) | $ | (14,653 | ) |
Segment_Disclosures_Tables
Segment Disclosures (Tables) | 9 Months Ended | ||||||||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||||||||
Segment Disclosures | ' | ||||||||||||||||||||||
Information of revenue of reportable segment | ' | ||||||||||||||||||||||
Summary information for the reportable segments follows (in thousands): | |||||||||||||||||||||||
For the three months ended September 30, 2013: | |||||||||||||||||||||||
Segments | Rental | Resident Fees | Interest | Investment | Total | NOI(2) | Adjusted | ||||||||||||||||
Revenues(1) | and Services | Income | Management | Revenues | NOI(2) | ||||||||||||||||||
Fee Income | (Cash NOI) | ||||||||||||||||||||||
Senior housing | $ | 149,443 | $ | 37,589 | $ | 3,121 | $ | — | $ | 190,153 | $ | 162,391 | $ | 148,997 | |||||||||
Post-acute/skilled | 138,289 | — | 38,642 | — | 176,931 | 137,642 | 120,258 | ||||||||||||||||
Life science | 72,531 | — | — | 1 | 72,532 | 58,440 | 56,352 | ||||||||||||||||
Medical office | 88,473 | — | — | 463 | 88,936 | 52,255 | 52,214 | ||||||||||||||||
Hospital | 15,091 | — | 315 | — | 15,406 | 14,119 | 14,148 | ||||||||||||||||
Total | $ | 463,827 | $ | 37,589 | $ | 42,078 | $ | 464 | $ | 543,958 | $ | 424,847 | $ | 391,969 | |||||||||
For the three months ended September 30, 2012: | |||||||||||||||||||||||
Segments | Rental | Resident Fees | Interest | Investment | Total | NOI(2) | Adjusted | ||||||||||||||||
Revenues(1) | and Services | Income | Management | Revenues | NOI(2) | ||||||||||||||||||
Fee Income | (Cash NOI) | ||||||||||||||||||||||
Senior housing | $ | 114,661 | $ | 36,076 | $ | 877 | $ | — | $ | 151,614 | $ | 125,865 | $ | 113,401 | |||||||||
Post-acute/skilled | 135,183 | — | 9,135 | — | 144,318 | 135,029 | 116,573 | ||||||||||||||||
Life science | 71,194 | — | — | 1 | 71,195 | 59,403 | 56,341 | ||||||||||||||||
Medical office | 85,800 | — | — | 459 | 86,259 | 50,852 | 49,669 | ||||||||||||||||
Hospital | 14,414 | — | 266 | — | 14,680 | 13,526 | 13,165 | ||||||||||||||||
Total | $ | 421,252 | $ | 36,076 | $ | 10,278 | $ | 460 | $ | 468,066 | $ | 384,675 | $ | 349,149 | |||||||||
For the nine months ended September 30, 2013: | |||||||||||||||||||||||
Segments | Rental | Resident Fees | Interest | Investment | Total | NOI(2) | Adjusted | ||||||||||||||||
Revenues(1) | and Services | Income | Management | Revenues | NOI(2) | ||||||||||||||||||
Fee Income | (Cash NOI) | ||||||||||||||||||||||
Senior housing | $ | 448,600 | $ | 112,070 | $ | 8,328 | $ | — | $ | 568,998 | $ | 487,501 | $ | 440,395 | |||||||||
Post-acute/skilled | 411,912 | — | 59,656 | — | 471,568 | 409,965 | 356,544 | ||||||||||||||||
Life science | 221,088 | — | — | 3 | 221,091 | 179,775 | 170,957 | ||||||||||||||||
Medical office | 265,902 | — | — | 1,403 | 267,305 | 160,170 | 157,742 | ||||||||||||||||
Hospital | 33,703 | — | 627 | — | 34,330 | 30,882 | 42,369 | ||||||||||||||||
Total | $ | 1,381,205 | $ | 112,070 | $ | 68,611 | $ | 1,406 | $ | 1,563,292 | $ | 1,268,293 | $ | 1,168,007 | |||||||||
For the nine months ended September 30, 2012: | |||||||||||||||||||||||
Segments | Rental | Resident Fees | Interest | Investment | Total | NOI(2) | Adjusted | ||||||||||||||||
Revenues(1) | and Services | Income | Management | Revenues | NOI(2) | ||||||||||||||||||
Fee Income | (Cash NOI) | ||||||||||||||||||||||
Senior housing | $ | 341,353 | $ | 107,824 | $ | 1,686 | $ | — | $ | 450,863 | $ | 379,251 | $ | 341,794 | |||||||||
Post-acute/skilled | 403,209 | — | 9,842 | — | 413,051 | 402,690 | 345,936 | ||||||||||||||||
Life science | 215,569 | — | — | 3 | 215,572 | 177,339 | 171,179 | ||||||||||||||||
Medical office | 246,661 | — | — | 1,420 | 248,081 | 148,030 | 144,272 | ||||||||||||||||
Hospital | 42,647 | — | 785 | — | 43,432 | 39,919 | 38,696 | ||||||||||||||||
Total | $ | 1,249,439 | $ | 107,824 | $ | 12,313 | $ | 1,423 | $ | 1,370,999 | $ | 1,147,229 | $ | 1,041,877 | |||||||||
(1) Represents rental and related revenues, tenant recoveries and income from DFLs. | |||||||||||||||||||||||
(2) NOI is a non-GAAP supplemental financial measure used to evaluate the operating performance of real estate. The Company defines NOI as rental and related revenues, including tenant recoveries, resident fees and services, and income from DFLs, less property level operating expenses. NOI excludes interest income, investment management fee income, interest expense, depreciation and amortization, general and administrative expenses, litigation settlement, impairments, impairment recoveries, other income, net, income taxes, equity income from and impairments of investments in unconsolidated joint ventures, and discontinued operations. The Company believes NOI provides relevant and useful information because it reflects only income and operating expense items that are incurred at the property level and presents them on an unleveraged basis. Adjusted NOI is calculated as NOI after eliminating the effects of straight-line rents, DFL accretion, amortization of above and below market lease intangibles, and lease termination fees. Adjusted NOI is sometimes referred to as “cash NOI.” The Company uses NOI and adjusted NOI to make decisions about resource allocations and to assess and compare property level performance. The Company believes that net income is the most directly comparable GAAP measure to NOI. NOI should not be viewed as an alternative measure of operating performance to net income as defined by GAAP because it does not reflect the aforementioned excluded items. Further, the Company’s definition of NOI may not be comparable to the definition used by other REITs or real estate companies, as those companies may use different methodologies for calculating NOI. | |||||||||||||||||||||||
Reconciliation of reported net income to NOI and adjusted NOI | ' | ||||||||||||||||||||||
The following is a reconciliation of reported net income to NOI and adjusted NOI (in thousands): | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||
Net income | $ | 236,858 | $ | 199,043 | $ | 687,367 | $ | 600,582 | |||||||||||||||
Interest income | (42,078 | ) | (10,278 | ) | (68,611 | ) | (12,313 | ) | |||||||||||||||
Investment management fee income | (464 | ) | (460 | ) | (1,406 | ) | (1,423 | ) | |||||||||||||||
Interest expense | 108,088 | 103,355 | 326,094 | 309,399 | |||||||||||||||||||
Depreciation and amortization | 104,859 | 87,170 | 317,430 | 254,463 | |||||||||||||||||||
General and administrative | 45,423 | 19,415 | 90,080 | 54,299 | |||||||||||||||||||
Impairments | — | 7,878 | — | 7,878 | |||||||||||||||||||
Other income, net | (1,584 | ) | (770 | ) | (16,887 | ) | (2,232 | ) | |||||||||||||||
Income taxes | 1,033 | (602 | ) | 3,563 | (1,145 | ) | |||||||||||||||||
Equity income from unconsolidated joint ventures | (13,892 | ) | (13,396 | ) | (44,278 | ) | (42,803 | ) | |||||||||||||||
Total discontinued operations | (13,396 | ) | (6,680 | ) | (25,059 | ) | (19,476 | ) | |||||||||||||||
NOI | 424,847 | 384,675 | 1,268,293 | 1,147,229 | |||||||||||||||||||
Straight-line rents | (12,604 | ) | (11,821 | ) | (28,559 | ) | (33,608 | ) | |||||||||||||||
DFL accretion | (19,822 | ) | (23,433 | ) | (65,386 | ) | (71,072 | ) | |||||||||||||||
Amortization of above and below market lease intangibles, net | (346 | ) | (533 | ) | (6,414 | ) | (1,855 | ) | |||||||||||||||
Lease termination fees | (205 | ) | (175 | ) | (220 | ) | (574 | ) | |||||||||||||||
NOI adjustments related to discontinued operations | 99 | 436 | 293 | 1,757 | |||||||||||||||||||
Adjusted NOI | $ | 391,969 | $ | 349,149 | $ | 1,168,007 | $ | 1,041,877 | |||||||||||||||
Reconciliation of company's assets to total assets | ' | ||||||||||||||||||||||
The Company’s total assets by segment were (in thousands): | |||||||||||||||||||||||
September 30, | December 31, | ||||||||||||||||||||||
Segments | 2013 | 2012 | |||||||||||||||||||||
Senior housing | $ | 7,811,003 | $ | 7,654,221 | |||||||||||||||||||
Post-acute/skilled nursing | 6,269,566 | 6,080,826 | |||||||||||||||||||||
Life science | 3,969,723 | 3,932,397 | |||||||||||||||||||||
Medical office | 2,686,241 | 2,661,394 | |||||||||||||||||||||
Hospital | 542,187 | 505,393 | |||||||||||||||||||||
Gross segment assets | 21,278,720 | 20,834,231 | |||||||||||||||||||||
Accumulated depreciation and amortization | (2,192,342 | ) | (1,900,221 | ) | |||||||||||||||||||
Net segment assets | 19,086,378 | 18,934,010 | |||||||||||||||||||||
Assets held-for-sale, net | 130,765 | 145,621 | |||||||||||||||||||||
Other non-segment assets | 672,366 | 835,924 | |||||||||||||||||||||
Total assets | $ | 19,889,509 | $ | 19,915,555 |
Earnings_Per_Common_Share_Tabl
Earnings Per Common Share (Tables) | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Earnings Per Common Share | ' | |||||||||||||
Computation of basic and diluted earnings per share | ' | |||||||||||||
The following table illustrates the computation of basic and diluted earnings per share (in thousands, except per share amounts): | ||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||
Numerator | ||||||||||||||
Income from continuing operations | $ | 223,462 | $ | 192,363 | $ | 662,308 | $ | 581,106 | ||||||
Noncontrolling interests’ share in continuing operations | (3,102 | ) | (2,935 | ) | (9,625 | ) | (9,070 | ) | ||||||
Income from continuing operations applicable to HCP, Inc. | 220,360 | 189,428 | 652,683 | 572,036 | ||||||||||
Preferred stock dividends | — | — | — | (17,006 | ) | |||||||||
Participating securities’ share in continuing operations | (474 | ) | (479 | ) | (1,330 | ) | (2,154 | ) | ||||||
Income from continuing operations applicable to common shares | 219,886 | 188,949 | 651,353 | 552,876 | ||||||||||
Discontinued operations | 13,396 | 6,680 | 25,059 | 19,476 | ||||||||||
Net income applicable to common shares | $ | 233,282 | $ | 195,629 | $ | 676,412 | $ | 572,352 | ||||||
Denominator | ||||||||||||||
Basic weighted average common shares | 455,345 | 429,557 | 454,553 | 420,049 | ||||||||||
Dilutive potential common shares | 733 | 1,221 | 835 | 1,355 | ||||||||||
Diluted weighted average common shares | 456,078 | 430,778 | 455,388 | 421,404 | ||||||||||
Basic earnings per common share | ||||||||||||||
Income from continuing operations | $ | 0.48 | $ | 0.44 | $ | 1.43 | $ | 1.32 | ||||||
Discontinued operations | 0.03 | 0.02 | 0.06 | 0.04 | ||||||||||
Net income applicable to common shares | $ | 0.51 | $ | 0.46 | $ | 1.49 | $ | 1.36 | ||||||
Diluted earnings per common share | ||||||||||||||
Income from continuing operations | $ | 0.48 | $ | 0.44 | $ | 1.43 | $ | 1.32 | ||||||
Discontinued operations | 0.03 | 0.01 | 0.06 | 0.04 | ||||||||||
Net income applicable to common shares | $ | 0.51 | $ | 0.45 | $ | 1.49 | $ | 1.36 |
Supplemental_Cash_Flow_Informa1
Supplemental Cash Flow Information (Tables) | 9 Months Ended | |||||||
Sep. 30, 2013 | ||||||||
Supplemental Cash Flow Information | ' | |||||||
Supplemental Cash Flow Information | ' | |||||||
The following table provides supplemental cash flow information (in thousands): | ||||||||
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Supplemental cash flow information: | ||||||||
Interest paid, net of capitalized interest | $ | 363,229 | $ | 339,190 | ||||
Income taxes paid (refunded) | (2 | ) | 1,645 | |||||
Capitalized interest | 10,852 | 18,517 | ||||||
Supplemental schedule of non-cash investing activities: | ||||||||
Accrued construction costs | 18,495 | 18,024 | ||||||
Fair value of real estate acquired in exchange for sale of real estate | 15,204 | — | ||||||
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Supplemental schedule of non-cash financing activities: | ||||||||
Vesting of restricted stock units | 110 | 385 | ||||||
Cancellation of restricted stock | 17 | 6 | ||||||
Conversion of non-managing member units into common stock | 2,997 | 2,398 | ||||||
Noncontrolling interests issued in connection with acquisitions | — | 27,432 | ||||||
Mortgages and other liabilities assumed with real estate acquisitions | 12,728 | 35,120 | ||||||
Unrealized gains on available-for-sale securities and derivatives designated as cash flow hedges, net | 6,990 | 2,203 |
Variable_Interest_Entities_Tab
Variable Interest Entities (Tables) | 9 Months Ended | |||||||||
Sep. 30, 2013 | ||||||||||
Variable Interest Entities | ' | |||||||||
Variable Interest Entities | ' | |||||||||
The carrying value and classification of the related assets, liabilities and maximum exposure to loss as a result of the Company’s involvement with these VIEs are presented below at September 30, 2013 (in thousands): | ||||||||||
VIE Type | Maximum Loss | Asset/Liability Type | Carrying | |||||||
Exposure(1) | Amount | |||||||||
VIE tenants—operating leases | $ | 262,598 | Lease intangibles, net and straight-line rent receivables | $ | 14,526 | |||||
VIE tenants—DFLs | 1,091,935 | Net investment in DFLs | 602,366 | |||||||
Loan—senior secured | 29,151 | Loans receivable, net | 29,151 | |||||||
Debt investment | 16,984 | Marketable debt securities | 16,984 | |||||||
(1) The Company’s maximum loss exposure related to the VIE tenants represents the future minimum lease payments over the remaining term of the respective leases, which may be mitigated by re-leasing the properties to new tenants. The Company’s maximum loss exposure related to its loans and marketable debt securities to the VIE borrowers represents its current aggregate carrying amount. |
Fair_Value_Measurements_Tables
Fair Value Measurements (Tables) | 9 Months Ended | ||||||||||
Sep. 30, 2013 | |||||||||||
Fair Value Measurements | ' | ||||||||||
Fair value measurements of financial assets and liabilities | ' | ||||||||||
The financial assets and liabilities carried at fair value on a recurring basis at September 30, 2013 follow (in thousands): | |||||||||||
Financial Instrument(1) | Fair Value | Level 2 | Level 3 | ||||||||
Currency swap liabilities | $ | (1,897 | ) | $ | (1,897 | ) | $ | — | |||
Interest-rate swap assets | 1,564 | 1,564 | — | ||||||||
Interest-rate swap liabilities | (9,283 | ) | (9,283 | ) | — | ||||||
Warrants | 180 | — | 180 | ||||||||
$ | (9,436 | ) | $ | (9,616 | ) | $ | 180 | ||||
(1) Interest rate and currency swaps as well as common stock warrant fair values are determined based on observable and unobservable market assumptions utilizing standardized derivative pricing models. |
Disclosures_About_Fair_Value_o1
Disclosures About Fair Value of Financial Instruments (Tables) | 9 Months Ended | |||||||||||||
Sep. 30, 2013 | ||||||||||||||
Disclosures About Fair Value of Financial Instruments | ' | |||||||||||||
Summary of the carrying values and fair values of financial instruments | ' | |||||||||||||
The table below summarizes the carrying values and fair values of the Company’s financial instruments (in thousands): | ||||||||||||||
September 30, 2013 | December 31, 2012 | |||||||||||||
Carrying | Fair Value | Carrying | Fair Value | |||||||||||
Value | Value | |||||||||||||
Loans receivable, net(2) | $ | 390,803 | $ | 402,243 | $ | 276,030 | $ | 279,850 | ||||||
Marketable debt securities(1) | 238,834 | 272,745 | 222,809 | 234,137 | ||||||||||
Marketable equity securities(1) | — | — | 24,829 | 24,829 | ||||||||||
Warrants(3) | 180 | 180 | 670 | 670 | ||||||||||
Bank line of credit(2) | 285,000 | 285,000 | — | — | ||||||||||
Term loan(2) | 221,748 | 221,748 | 222,694 | 222,694 | ||||||||||
Senior unsecured notes(1) | 6,565,934 | 7,027,982 | 6,712,624 | 7,432,012 | ||||||||||
Mortgage debt(2) | 1,410,407 | 1,452,732 | 1,676,544 | 1,771,155 | ||||||||||
Other debt(2) | 77,503 | 77,503 | 81,958 | 81,958 | ||||||||||
Interest-rate swap assets(2) | 1,564 | 1,564 | 89 | 89 | ||||||||||
Interest-rate swap liabilities(2) | 9,283 | 9,283 | 12,699 | 12,699 | ||||||||||
Currency swap liabilities(2) | 1,897 | 1,897 | 2,641 | 2,641 | ||||||||||
(1) Level 1: Fair value calculated based on quoted prices in active markets. | ||||||||||||||
(2) Level 2: Fair value based on quoted prices for similar or identical instruments in active or inactive markets, respectively, or calculated utilizing model derived valuations in which significant inputs or value drivers are observable in active markets. | ||||||||||||||
(3) Level 3: Fair value determined based on significant unobservable market inputs using standardized derivative pricing models. |
Derivative_Financial_Instrumen1
Derivative Financial Instruments (Tables) | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Derivative Financial Instruments | ' | ||||||||||||||||
Schedule of derivative instruments | ' | ||||||||||||||||
The following table summarizes the Company’s outstanding interest-rate and foreign currency swap contracts as of September 30, 2013 (dollars and GBP in thousands): | |||||||||||||||||
Date Entered | Maturity Date | Hedge | Fixed | Floating/Exchange | Notional/ | Fair Value(1) | |||||||||||
Designation | Rate/Buy | Rate Index | Sell Amount | ||||||||||||||
Amount | |||||||||||||||||
July 2005(2) | July 2020 | Cash Flow | 3.82 | % | BMA Swap Index | $ | 45,600 | $ | (6,319 | ) | |||||||
November 2008(3) | October 2016 | Cash Flow | 5.95 | % | 1 Month LIBOR+1.50% | $ | 26,600 | $ | (2,964 | ) | |||||||
July 2012(4) | June 2016 | Cash Flow | 1.81 | % | 1 Month GBP LIBOR+1.20% | £ | 137,000 | $ | 1,564 | ||||||||
July 2012(5) | June 2016 | Cash Flow | $ | 68,200 | Buy USD/Sell GBP | £ | 43,500 | $ | (1,897 | ) | |||||||
(1) Interest-rate and foreign currency swap assets are recorded in other assets, net and interest-rate and foreign currency swap liabilities are recorded in accounts payable and accrued liabilities on the condensed consolidated balance sheets. | |||||||||||||||||
(2) Represents three interest-rate swap contracts with an aggregate notional amount of $45.6 million which hedge fluctuations in interest payments on variable-rate secured debt due to overall changes in hedged cash flows. | |||||||||||||||||
(3) Acquired in conjunction with mortgage debt assumed related to real estate acquired on December 28, 2010. Hedges fluctuations in interest payments on variable-rate secured debt due to fluctuations in the underlying benchmark interest rate. | |||||||||||||||||
(4) Hedges fluctuations in interest payments on variable-rate unsecured debt due to fluctuations in the underlying benchmark interest rate. | |||||||||||||||||
(5) Currency swap contract (buy USD/sell GBP) hedges the foreign currency exchange risk related to a portion of the Company’s forecasted interest receipts on GBP denominated senior unsecured notes. Represents six foreign exchange contracts to sell £7.2 million at a rate of 1.5695 on various dates through June 2016. | |||||||||||||||||
Schedule of effect of change in interest and foreign currency rate | ' | ||||||||||||||||
The following table summarizes the results of the analysis performed (dollars in thousands): | |||||||||||||||||
Effects of Change in Interest and Foreign Currency Rates | |||||||||||||||||
Date Entered | Maturity Date | +50 Basis | -50 Basis | +100 Basis | -100 Basis | ||||||||||||
Points | Points | Points | Points | ||||||||||||||
July 2005 | July 2020 | $ | 1,442 | $ | (1,455 | ) | $ | 2,890 | $ | (2,904 | ) | ||||||
November 2008 | October 2016 | 404 | (379 | ) | 796 | (770 | ) | ||||||||||
July 2012 (interest-rate swap) | June 2016 | 3,038 | (2,902 | ) | 6,008 | (5,872 | ) | ||||||||||
July 2012 (foreign currency swap) | June 2016 | (580 | ) | 123 | (932 | ) | 475 | ||||||||||
Business_Details
Business (Details) | 9 Months Ended |
Sep. 30, 2013 | |
item | |
Business | ' |
Number of reportable segments | 5 |
Number of products in reportable segment | 5 |
Real_Estate_Property_Investmen2
Real Estate Property Investments (Details) (Operating segment, USD $) | 9 Months Ended | 3 Months Ended | 6 Months Ended | 9 Months Ended | 6 Months Ended | 3 Months Ended | 6 Months Ended | |||||
Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Mar. 31, 2013 | Sep. 30, 2012 | Mar. 31, 2013 | Dec. 31, 2012 | Mar. 31, 2013 | Mar. 31, 2013 | |
Senior housing | Senior housing | Blackstone JV | Blackstone JV | Blackstone JV | Blackstone JV | Blackstone JV | Blackstone JV | Blackstone JV | Blackstone JV | Blackstone JV | ||
Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | ||||
item | item | item | Emeritus Corporation | Emeritus Corporation | Minimum | Maximum | ||||||
item | Real Estate Secured | Emeritus Corporation | Emeritus Corporation | |||||||||
item | ||||||||||||
Acquisition | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Acquisition of facility | ' | $18,000,000 | ' | $38,000,000 | $1,700,000,000 | ' | ' | ' | ' | ' | ' | ' |
Consideration, Cash Paid | 172,380,000 | ' | 3,860,000 | 1,730,000,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Assets Acquired, Real Estate | 184,564,000 | ' | 3,541,000 | 1,570,000,000 | ' | ' | 1,570,000,000 | ' | ' | ' | ' | ' |
Assets Acquired, Net Intangibles | 50,368,000 | ' | 319,000 | 174,000,000 | ' | ' | 174,000,000 | ' | ' | ' | ' | ' |
Number of senior housing communities | ' | ' | ' | 4 | 129 | ' | 133 | ' | ' | 9 | ' | ' |
Number of individual leases | ' | ' | ' | ' | ' | ' | ' | ' | 5 | ' | ' | ' |
Number of properties operated pursuant to a new triple-net master lease | ' | ' | ' | ' | ' | ' | ' | ' | 128 | ' | ' | ' |
Number of states where acquired senior housing communities are located | ' | ' | ' | 29 | ' | ' | 29 | ' | ' | ' | ' | ' |
Percentage of assisted living units | ' | ' | ' | ' | ' | ' | 61.00% | ' | ' | ' | ' | ' |
Percentage of independent living units | ' | ' | ' | ' | ' | ' | 25.00% | ' | ' | ' | ' | ' |
Percentage of memory care units | ' | ' | ' | ' | ' | ' | 13.00% | ' | ' | ' | ' | ' |
Percentage of skilled nursing | ' | ' | ' | ' | ' | ' | 1.00% | ' | ' | ' | ' | ' |
Number of communities that are stabilized | ' | ' | ' | 99 | ' | ' | 99 | ' | ' | ' | ' | ' |
Number of communities currently lease-up | ' | ' | ' | 34 | ' | ' | 34 | ' | 34 | ' | ' | ' |
Number of stages for acquisition to close | ' | ' | ' | ' | ' | ' | 2 | ' | ' | ' | ' | ' |
Liabilities assumed | 35,120,000 | ' | ' | 13,000,000 | ' | ' | 13,000,000 | ' | ' | ' | ' | ' |
Consideration, assumed intangible liabilities | ' | ' | ' | 4,000,000 | ' | ' | 4,000,000 | ' | ' | ' | ' | ' |
Rental and related revenues | ' | ' | ' | ' | ' | ' | ' | ' | 105,800,000 | ' | ' | ' |
Rate of increase in minimum lease revenue per year on average over the initial 5 years of the lease (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | 3.70% | ' | ' | ' |
Initial lease term with Emeritus Corporation | ' | ' | ' | ' | ' | ' | ' | ' | '5 years | ' | ' | ' |
Rate of increase in minimum lease revenue per year for remaining years of lease term (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | 3.00% | ' | ' | ' |
Percentage of operating leases basis spread on variable floor rate | ' | ' | ' | ' | ' | ' | ' | ' | 103.00% | ' | ' | ' |
Percentage of operating leases basis spread on variable cap rate | ' | ' | ' | ' | ' | ' | ' | ' | 130.00% | ' | ' | ' |
Number of asset pools | ' | ' | ' | ' | ' | ' | ' | ' | 3 | ' | ' | ' |
Initial available term of asset pools | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '14 years | '16 years |
Number of extension options with Emeritus Corporation | ' | ' | ' | ' | ' | ' | ' | ' | 2 | ' | ' | ' |
Total initial available term of asset pools | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '30 years | '35 years |
Principal amount of secured debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | 52,000,000 | ' | ' |
Term of loan | ' | ' | ' | ' | ' | ' | ' | ' | ' | '4 years | ' | ' |
Interest rate on debt, initially (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | 6.10% | ' | ' |
Interest rate on debt after four year term (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | 6.80% | ' | ' |
Unaudited pro forma consolidated results of operations | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Revenues | ' | ' | ' | ' | ' | 494,516,000 | ' | 1,450,349,000 | ' | ' | ' | ' |
Net income | ' | ' | ' | ' | ' | 206,448,000 | ' | 622,797,000 | ' | ' | ' | ' |
Net income applicable to HCP, Inc. | ' | ' | ' | ' | ' | $203,513,000 | ' | $613,727,000 | ' | ' | ' | ' |
Basic earnings per common share (in dollars per share) | ' | ' | ' | ' | ' | $0.45 | ' | $1.35 | ' | ' | ' | ' |
Diluted earnings per common share (in dollars per share) | ' | ' | ' | ' | ' | $0.45 | ' | $1.34 | ' | ' | ' | ' |
Real_Estate_Property_Investmen3
Real Estate Property Investments (Details 2) (USD $) | 9 Months Ended | |
Sep. 30, 2013 | Sep. 30, 2012 | |
Other real estate acquisitions | ' | ' |
Consideration, Noncontrolling Interest | ' | $27,432,000 |
Operating segment | ' | ' |
Other real estate acquisitions | ' | ' |
Consideration, Cash Paid | ' | 172,380,000 |
Consideration, Debt and Other Liabilities Assumed | ' | 35,120,000 |
Consideration, Noncontrolling Interest | ' | 27,432,000 |
Assets Acquired, Real Estate | ' | 184,564,000 |
Assets Acquired, Net Intangibles | ' | 50,368,000 |
Operating segment | Post-acute/skilled | ' | ' |
Acquisition | ' | ' |
Acquisition of facility | 400,000 | ' |
Land acquired (in acres) | 38 | ' |
Operating segment | Medical office | ' | ' |
Other real estate acquisitions | ' | ' |
Consideration, Cash Paid | ' | 157,556,000 |
Consideration, Debt and Other Liabilities Assumed | ' | 35,120,000 |
Consideration, Noncontrolling Interest | ' | 27,346,000 |
Assets Acquired, Real Estate | ' | 170,443,000 |
Assets Acquired, Net Intangibles | ' | 49,579,000 |
Operating segment | Life science | ' | ' |
Other real estate acquisitions | ' | ' |
Consideration, Cash Paid | ' | 7,964,000 |
Consideration, Noncontrolling Interest | ' | 86,000 |
Assets Acquired, Real Estate | ' | 7,580,000 |
Assets Acquired, Net Intangibles | ' | 470,000 |
Operating segment | Senior housing | ' | ' |
Acquisition | ' | ' |
Acquisition of facility | 18,000,000 | ' |
Price paid upon exercise of purchase option | 16,000,000 | ' |
Other real estate acquisitions | ' | ' |
Consideration, Cash Paid | ' | 3,860,000 |
Assets Acquired, Real Estate | ' | 3,541,000 |
Assets Acquired, Net Intangibles | ' | 319,000 |
Operating segment | Hospital | ' | ' |
Other real estate acquisitions | ' | ' |
Consideration, Cash Paid | ' | 3,000,000 |
Assets Acquired, Real Estate | ' | 3,000,000 |
Operating segment | Senior housing, life science and medical office | ' | ' |
Other real estate acquisitions | ' | ' |
Payments to acquire productive assets | $123,000,000 | $126,000,000 |
Dispositions_of_Real_Estate_an2
Dispositions of Real Estate and Discontinued Operations (Details) (USD $) | 3 Months Ended | 9 Months Ended | 9 Months Ended | 1 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | |||||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | |
item | item | item | item | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | ||
Medical office | Hospital | Hospital | Hospital | Senior housing | ||||||||
item | item | item | ||||||||||
Dispositions of Real Estate and Land | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total consideration for disposition of real estate | ' | ' | ' | ' | ' | ' | ' | $7,000,000 | ' | ' | ' | $4,000,000 |
Number of beds sold | ' | ' | ' | ' | ' | ' | ' | ' | 62 | ' | ' | ' |
Number of beds acquired | ' | ' | ' | ' | ' | ' | ' | ' | 60 | ' | ' | ' |
Number of properties held for sale | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4 | 5 | ' |
Carrying value of properties classified as held for sale | 130,765,000 | ' | 130,765,000 | ' | 145,621,000 | 130,765,000 | 145,621,000 | ' | 131,000,000 | 131,000,000 | 146,000,000 | ' |
Gain on sales of real estate, net of income taxes | 8,298,000 | ' | 9,185,000 | 2,856,000 | ' | ' | ' | ' | 8,000,000 | ' | ' | ' |
Operating income from discontinued operations | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Rental and related revenues | 6,460,000 | 10,260,000 | 20,458,000 | 31,023,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Depreciation and amortization expenses | 1,433,000 | 2,969,000 | 4,346,000 | 11,876,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Operating expenses | 3,000 | 18,000 | 9,000 | 75,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Other income (expense), net | -74,000 | 593,000 | 229,000 | 2,452,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Income before gain on sales of real estate | $5,098,000 | $6,680,000 | $15,874,000 | $16,620,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Number of properties included in discontinued operations | 5 | 9 | 6 | 10 | ' | ' | ' | ' | ' | ' | ' | ' |
Net_Investment_in_Direct_Finan2
Net Investment in Direct Financing Leases (Details) (USD $) | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 0 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | |||||||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Apr. 02, 2013 | Sep. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2013 | |
item | item | item | DFL Portfolio | DFL Portfolio | DFL Portfolio | DFL Portfolio | HCR ManorCare | HCR ManorCare | HCR ManorCare | HCR ManorCare | HCR ManorCare | HCR ManorCare | |||
item | item | item | Minimum | Maximum | |||||||||||
Acquisition | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Minimum lease payments receivable | $24,811,003,000 | ' | $24,811,003,000 | ' | $25,217,520,000 | ' | ' | ' | ' | ' | $23,700,000,000 | ' | $24,000,000,000 | ' | ' |
Rent receivable from triple-net lease with HCR ManorCare | ' | ' | ' | ' | ' | ' | ' | ' | ' | 506,000,000 | ' | 489,000,000 | ' | ' | ' |
Rate of increase in minimum lease revenue per year over each of the next 3 years (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.50% | ' | ' | ' | ' |
Remaining specified period of the initial lease term during which the minimum lease revenue increases by a specified percentage per year | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '3 years | ' | ' | ' | ' |
Rate of increase in minimum lease revenue per year for remaining years of lease term (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.00% | ' | ' | ' | ' |
Number of asset pools | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4 | ' | ' | ' | ' |
Rate of increase in rent receivable for first year of extension option (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.00% | ' | ' | ' | ' |
Total initial available term of asset pools | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '23 years | '35 years |
Estimated residual values | 4,010,514,000 | ' | 4,010,514,000 | ' | 4,010,514,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Less unearned income | -21,828,165,000 | ' | -21,828,165,000 | ' | -22,346,641,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net investment in direct financing leases | 6,993,352,000 | ' | 6,993,352,000 | ' | 6,881,393,000 | 376,000,000 | ' | 376,000,000 | ' | ' | ' | ' | ' | ' | ' |
Properties subject to direct financing leases | 361 | ' | 361 | ' | 361 | 14 | ' | 14 | ' | ' | ' | ' | ' | ' | ' |
DFL income | 157,253,000 | 155,834,000 | 472,409,000 | 465,345,000 | ' | 5,100,000 | 7,000,000 | 19,100,000 | 20,800,000 | ' | ' | ' | ' | ' | ' |
Cash proceeds from DFL portfolio | ' | ' | ' | ' | ' | $6,100,000 | $5,600,000 | $17,600,000 | $17,300,000 | ' | ' | ' | ' | ' | ' |
Loans_Receivable_Details
Loans Receivable (Details) | 3 Months Ended | 9 Months Ended | 9 Months Ended | 0 Months Ended | 0 Months Ended | 1 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||||||||||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 06, 2013 | Sep. 06, 2013 | Aug. 23, 2013 | Aug. 23, 2013 | 2-May-13 | 2-May-13 | Sep. 30, 2013 | Jul. 31, 2012 | Jul. 30, 2012 | Jul. 31, 2012 | Jul. 31, 2012 | Jun. 30, 2013 | Mar. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | |
USD ($) | USD ($) | USD ($) | USD ($) | USD ($) | Real Estate Secured | Real Estate Secured | Other Secured | Other Secured | Barchester Loan | Barchester Loan | Barchester Loan | Barchester Loan | Barchester Loan | Barchester Loan | Tandem Health Care Loan | Tandem Health Care Loan | Tandem Health Care Loan | Tandem Health Care Loan | Tandem Health Care Loan - First Tranche | Tandem Health Care Loan - Second Tranche | Delphis | Delphis | Delphis | |
USD ($) | USD ($) | USD ($) | USD ($) | USD ($) | GBP (£) | USD ($) | GBP (£) | USD ($) | GBP (£) | USD ($) | USD ($) | Maximum | Maximum | USD ($) | USD ($) | USD ($) | USD ($) | USD ($) | ||||||
item | USD ($) | item | item | |||||||||||||||||||||
Loans receivable: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Mezzanine | $245,535,000 | ' | $245,535,000 | ' | $145,150,000 | ' | ' | $245,535,000 | $145,150,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loan receivable, other | 161,471,000 | ' | 161,471,000 | ' | 147,264,000 | 161,471,000 | 147,264,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 205,000,000 | 100,000,000 | 102,000,000 | ' | ' | ' |
Unamortized discounts, fees and costs | -2,793,000 | ' | -2,793,000 | ' | -2,974,000 | ' | ' | -2,793,000 | -2,974,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Allowance for loan losses | -13,410,000 | ' | -13,410,000 | ' | -13,410,000 | ' | ' | -13,410,000 | -13,410,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loans receivable, net | 390,803,000 | ' | 390,803,000 | ' | 276,030,000 | 161,471,000 | 147,264,000 | 229,332,000 | 128,766,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Construction loans outstanding related to senior housing development projects | ' | ' | ' | ' | ' | ' | ' | 110,000,000 | 72,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Remaining commitments to fund development projects | ' | ' | ' | ' | ' | ' | ' | 37,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loans receivable purchased, face or par value | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 14,000,000 | 9,000,000 | 188,000,000 | 121,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loans receivable purchased, discount | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 8,000,000 | 5,000,000 | 170,000,000 | 109,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of facilities | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 160 | 160 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, variable rate basis | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 'London Interbank Offered Rate ("LIBOR") | 'London Interbank Offered Rate ("LIBOR") | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, weighted-average basis spread on variable rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.14% | 3.14% | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loan receivable subordinated to senior mortgage debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 443,000,000 | 400,000,000 | ' | ' | ' | ' | ' | ' | ' |
Loan receivable subordinated to senior mezzanine debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 137,000,000 | ' | ' | ' | ' | ' | ' | ' |
Loan receivable, interest rate payable (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 12.00% | 14.00% | ' | ' | ' |
Loan receivable term | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '63 months | ' | ' | ' | ' | ' | ' |
Number of partnerships that lease a property owned by the Company | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1 | ' |
Distribution of fund to guarantor | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,500,000 | ' | ' |
Cash payment received | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4,800,000 | ' | ' |
Legal expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 500,000 | ' | ' |
Other consideration received | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,100,000 | ' | ' |
Proceeds from guarantor | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 6,900,000 | ' | ' |
Proceeds from sale of collateral asset | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 38,100,000 |
Number of collateral primary assets sold | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2 |
Loans receivable, net reported amount | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 29,200,000 | 30,700,000 |
Cash payments received from borrower | ' | ' | ' | ' | ' | ' | ' | ' | ' | 202,000,000 | 129,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,500,000 | ' |
Additional interest income as a result of extinguishment of loans | $42,078,000 | $10,278,000 | $68,611,000 | $12,313,000 | ' | ' | ' | ' | ' | $24,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Investments_in_and_Advances_to2
Investments in and Advances to Unconsolidated Joint Ventures (Details) (USD $) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Investments in and advances to unconsolidated joint ventures | $206,004,000 | ' | $206,004,000 | ' | $212,213,000 |
Investment reported in liabilities | -1,126,000 | ' | -1,126,000 | ' | ' |
Summarized combined financial information for unconsolidated joint ventures: | ' | ' | ' | ' | ' |
Real estate, net | 3,676,367,000 | ' | 3,676,367,000 | ' | 3,731,740,000 |
Goodwill and other assets, net | 5,802,930,000 | ' | 5,802,930,000 | ' | 5,734,318,000 |
Total assets | 9,479,297,000 | ' | 9,479,297,000 | ' | 9,466,058,000 |
Capital lease obligations and mortgage debt | 6,782,574,000 | ' | 6,782,574,000 | ' | 6,875,932,000 |
Accounts payable | 1,060,153,000 | ' | 1,060,153,000 | ' | 971,095,000 |
Other partners' capital | 1,452,308,000 | ' | 1,452,308,000 | ' | 1,435,885,000 |
HCP's capital | 184,262,000 | ' | 184,262,000 | ' | 183,146,000 |
Total liabilities and partners' capital | 9,479,297,000 | ' | 9,479,297,000 | ' | 9,466,058,000 |
Combined basis difference | 20,000,000 | ' | 20,000,000 | ' | ' |
Total revenues | 1,055,889,000 | 1,057,567,000 | 3,208,752,000 | 3,196,086,000 | ' |
Net income (loss) | 1,739,000 | -8,851,000 | 22,232,000 | 8,416,000 | ' |
HCP's share in earnings | 13,892,000 | 13,396,000 | 44,278,000 | 42,803,000 | ' |
Fees earned by HCP | 464,000 | 460,000 | 1,406,000 | 1,423,000 | ' |
Distributions received by HCP | 1,390,000 | 1,419,000 | 3,918,000 | 4,826,000 | ' |
HCR ManorCare | Operating segment | Post-acute/skilled | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Investments in and advances to unconsolidated joint ventures | 85,777,000 | ' | 85,777,000 | ' | ' |
Investment ownership percentage | 9.50% | ' | 9.50% | ' | ' |
Reduction in DFL income | 15,400,000 | 14,900,000 | 46,600,000 | 44,400,000 | ' |
HCP Ventures III, LLC | Operating segment | Medical office | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Number of properties | 13 | ' | 13 | ' | ' |
Investments in and advances to unconsolidated joint ventures | 7,251,000 | ' | 7,251,000 | ' | ' |
Investment ownership percentage | 30.00% | ' | 30.00% | ' | ' |
HCP Ventures IV, LLC | Operating segment | Hospital and medical office segments | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Investments in and advances to unconsolidated joint ventures | 30,420,000 | ' | 30,420,000 | ' | ' |
Investment ownership percentage | 20.00% | ' | 20.00% | ' | ' |
HCP Ventures IV, LLC | Operating segment | Medical office | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Number of properties | 54 | ' | 54 | ' | ' |
HCP Ventures IV, LLC | Operating segment | Hospital | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Number of properties | 4 | ' | 4 | ' | ' |
HCP Life Science | Operating segment | Life science | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Number of properties | 4 | ' | 4 | ' | ' |
Investments in and advances to unconsolidated joint ventures | 68,992,000 | ' | 68,992,000 | ' | ' |
Number of unconsolidated joint ventures | ' | ' | 3 | ' | ' |
HCP Life Science | Operating segment | Life science | Minimum | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Investment ownership percentage | 50.00% | ' | 50.00% | ' | ' |
HCP Life Science | Operating segment | Life science | Maximum | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Investment ownership percentage | 63.00% | ' | 63.00% | ' | ' |
Torrey Pines Science Center, LP | Operating segment | Life science | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Investment ownership percentage | 50.00% | ' | 50.00% | ' | ' |
Britannia Biotech Gateway, LP | Operating segment | Life science | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Investment ownership percentage | 55.00% | ' | 55.00% | ' | ' |
LASDK, LP | Operating segment | Life science | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Investment ownership percentage | 63.00% | ' | 63.00% | ' | ' |
Horizon Bay Hyde Park, LLC | Operating segment | Senior housing | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Number of properties | 1 | ' | 1 | ' | ' |
Investments in and advances to unconsolidated joint ventures | 6,725,000 | ' | 6,725,000 | ' | ' |
Investment ownership percentage | 72.00% | ' | 72.00% | ' | ' |
Suburban Properties, LLC | Operating segment | Medical office | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Number of properties | 1 | ' | 1 | ' | ' |
Investments in and advances to unconsolidated joint ventures | 6,666,000 | ' | 6,666,000 | ' | ' |
Investment ownership percentage | 67.00% | ' | 67.00% | ' | ' |
Advances to unconsolidated joint ventures, net | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Investments in and advances to unconsolidated joint ventures | 173,000 | ' | 173,000 | ' | ' |
Edgewood Assisted Living Center, LLC | Operating segment | Senior housing | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Number of properties | 1 | ' | 1 | ' | ' |
Investment reported in liabilities | -429,000 | ' | -429,000 | ' | ' |
Investment ownership percentage | 45.00% | ' | 45.00% | ' | ' |
Seminole Shores Living Center, LLC | Operating segment | Senior housing | ' | ' | ' | ' | ' |
Company owned interests in entities, accounted under equity method: | ' | ' | ' | ' | ' |
Number of properties | 1 | ' | 1 | ' | ' |
Investment reported in liabilities | ($697,000) | ' | ($697,000) | ' | ' |
Investment ownership percentage | 50.00% | ' | 50.00% | ' | ' |
Intangibles_Details
Intangibles (Details) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Millions, unless otherwise specified | ||
Intangibles | ' | ' |
Intangible assets, gross | $784 | $794 |
Intangible assets, accumulated amortization | 276 | 241 |
Intangible liabilities, gross | 208 | 194 |
Intangible liabilities, accumulated amortization | $105 | $90 |
Other_Assets_Details
Other Assets (Details) | 9 Months Ended | 0 Months Ended | ||||||||||
Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Jun. 28, 2012 | Jun. 28, 2012 | Sep. 30, 2013 | Sep. 30, 2013 | Dec. 31, 2012 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | |
USD ($) | USD ($) | Delphis | Delphis | Four Seasons | Four Seasons | Four Seasons | Four Seasons | Four Seasons | Four Seasons | HCP Ventures IV, LLC | HCP Ventures IV, LLC | |
USD ($) | USD ($) | USD ($) | GBP (£) | USD ($) | GBP (£) | USD ($) | GBP (£) | USD ($) | USD ($) | |||
Other Assets. | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Straight-line rent assets, net of allowance of $34,123 and $33,521, respectively | $358,514,000 | $306,294,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Allowance on straight-line rent assets | 34,123,000 | 33,521,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Marketable debt securities, net | 238,834,000 | 222,809,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Leasing costs, net | 98,406,000 | 93,763,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Deferred financing costs, net | 37,379,000 | 45,490,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Goodwill | 50,346,000 | 50,346,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Marketable equity securities | ' | 24,829,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Other | 52,518,000 | 44,989,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total other assets | 835,997,000 | 788,520,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Cost basis of marketable equity securities | ' | 17,100,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Other assets | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Carrying value of interest accrued related to the Delphis loan | ' | ' | 0 | 0 | ' | ' | ' | ' | ' | ' | ' | ' |
Reserve related to accrued interest receivable | ' | ' | 5,400,000 | 5,400,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Loans receivables | 390,803,000 | 276,030,000 | ' | ' | ' | ' | ' | ' | ' | ' | 10,000,000 | 10,000,000 |
Loan receivable, interest rate payable (as a percent) | ' | ' | ' | ' | 12.25% | 12.25% | ' | ' | ' | ' | 12.00% | 12.00% |
Percentage of counter party's partnership interest in the joint venture, by which loans receivable from unconsolidated joint venture are secured | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 80.00% | ' |
Realized gains on marketable debt securities sold | 11,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Marketable debt security, par value | ' | ' | ' | ' | ' | 138,500,000 | ' | ' | ' | ' | ' | ' |
Marketable debt security, par value, discounted | ' | ' | ' | ' | $214,900,000 | £ 136,800,000 | $222,000,000 | £ 137,000,000 | $223,000,000 | £ 137,000,000 | ' | ' |
Yield to maturity (as a percent) | ' | ' | ' | ' | 12.50% | 12.50% | ' | ' | ' | ' | ' | ' |
Debt_Details
Debt (Details) | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2013 | Jul. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2013 | Jul. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Jun. 25, 2012 | Jan. 23, 2012 | Jul. 23, 2012 | Nov. 19, 2012 | Feb. 28, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 |
USD ($) | USD ($) | Line of Credit and Term Loan | Bank Line of Credit | 2012 Term Loan | 2012 Term Loan | 2012 Term Loan | 2012 Term Loan | Senior Unsecured Notes | Senior Unsecured Notes | Senior Unsecured Notes | Senior Unsecured, 6.45% notes due 2012 | Senior Unsecured, 3.75% notes due 2019 | Senior Unsecured, 3.15% notes due 2022 | Senior Unsecured, 2.625% notes due 2020 | Senior Unsecured, 5.625% | Mortgage Debt | Mortgage Debt | Mortgage Debt | Other Debt | |
USD ($) | USD ($) | GBP (£) | USD ($) | GBP (£) | Interest-rate swap contracts | USD ($) | Minimum | Maximum | USD ($) | USD ($) | USD ($) | USD ($) | USD ($) | USD ($) | Minimum | Maximum | USD ($) | |||
item | item | |||||||||||||||||||
Debt Instrument | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Line of credit facility, maximum borrowing capacity | ' | ' | ' | $1,500,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Length of debt instrument extension period | ' | ' | ' | '1 year | '1 year | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, variable rate basis | ' | ' | ' | 'LIBOR | 'GBP LIBOR | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, basis spread on variable rate (as a percent) | ' | ' | ' | 1.08% | 1.20% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, facility fee (as a percent) | ' | ' | ' | 0.18% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Line of credit facility additional aggregate amount, maximum | ' | ' | ' | 500,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Line of credit facility, amount outstanding | ' | ' | ' | 285,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, covenant debt to assets (as a percent) | ' | ' | 60.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, covenant secured debt to assets (as a percent) | ' | ' | 30.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, covenant unsecured debt to unencumbered assets (as a percent) | ' | ' | 60.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, covenant minimum fixed charge coverage ratio | ' | ' | 1.5 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, covenant net worth | ' | ' | 9,200,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, effective interest rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.80% | 3.30% | 2.70% | ' | ' | ' | ' | ' |
Weighted-average interest rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | 5.10% | ' | ' | ' | ' | ' | ' | ' | 6.16% | ' | ' | ' |
Weighted-average maturity | ' | ' | ' | ' | ' | ' | ' | ' | '5 years | ' | ' | ' | ' | ' | ' | ' | '4 years | ' | ' | ' |
Issuance of senior unsecured notes | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 450,000,000 | 300,000,000 | 800,000,000 | ' | ' | ' | ' | ' |
Debt issuance price as a percentage of principal amount | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 99.50% | 98.90% | 99.70% | ' | ' | ' | ' | ' |
Net proceeds from issuance of senior unsecured notes | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 444,000,000 | 294,000,000 | 793,000,000 | ' | ' | ' | ' | ' |
Repayment of senior unsecured notes | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 250,000,000 | ' | ' | ' | 150,000,000 | ' | ' | ' | ' |
Stated interest rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.22% | 6.98% | 6.45% | 3.75% | 3.15% | 2.63% | 5.63% | ' | 0.69% | 8.69% | ' |
2013 (Three months) | 414,003,000 | ' | ' | ' | ' | ' | ' | ' | 400,000,000 | ' | ' | ' | ' | ' | ' | ' | 14,003,000 | ' | ' | ' |
2014 | 667,042,000 | ' | ' | ' | ' | ' | ' | ' | 487,000,000 | ' | ' | ' | ' | ' | ' | ' | 180,042,000 | ' | ' | ' |
2015 | 708,421,000 | ' | ' | ' | ' | ' | ' | ' | 400,000,000 | ' | ' | ' | ' | ' | ' | ' | 308,421,000 | ' | ' | ' |
2016 | 1,698,486,000 | ' | ' | 285,000,000 | ' | 221,748,000 | ' | ' | 900,000,000 | ' | ' | ' | ' | ' | ' | ' | 291,738,000 | ' | ' | ' |
2017 | 1,300,477,000 | ' | ' | ' | ' | ' | ' | ' | 750,000,000 | ' | ' | ' | ' | ' | ' | ' | 550,477,000 | ' | ' | ' |
Thereafter | 3,721,825,000 | ' | ' | ' | ' | ' | ' | ' | 3,650,000,000 | ' | ' | ' | ' | ' | ' | ' | 71,825,000 | ' | ' | ' |
Debt instrument principal outstanding, total | 8,510,254,000 | ' | ' | 285,000,000 | ' | 221,748,000 | ' | ' | 6,587,000,000 | ' | ' | ' | ' | ' | ' | ' | 1,416,506,000 | ' | ' | ' |
(Discounts) and premiums, net | -27,165,000 | ' | ' | ' | ' | ' | ' | ' | -21,066,000 | ' | ' | ' | ' | ' | ' | ' | -6,099,000 | ' | ' | ' |
Debt instruments, carrying amount | 8,483,089,000 | ' | ' | 285,000,000 | 137,000,000 | 222,000,000 | 137,000,000 | ' | 6,565,934,000 | ' | ' | ' | ' | ' | ' | ' | 1,410,407,000 | ' | ' | ' |
Maturity period of debt instruments | ' | ' | ' | ' | '4 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Term of the interest rate swap agreement | ' | ' | ' | ' | ' | ' | ' | '4 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt instrument, fixed interest rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | 1.81% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of healthcare facilities used to secure debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 132 | ' | ' | ' |
Debt instrument, collateral, healthcare facilities carrying value | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,000,000,000 | ' | ' | ' |
Portion of other debt and occupancy fee deposits excluded from schedule of debt maturities | $77,503,000 | $81,958,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $78,000,000 |
Number of continuing care retirement communities issuing life care bonds | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2 |
Non-interest bearing occupancy fee deposits | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2 |
Commitments_and_Contingencies_1
Commitments and Contingencies (Details) (USD $) | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 12 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | |||||||||||||||||||||||||||||||||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | Dec. 31, 2011 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | ||||
HCR ManorCare | HCR ManorCare | HCR ManorCare | HCR ManorCare | HCR ManorCare | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Total Assets | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | Revenue | ||||||||||
Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | Operators | |||||||||||||||||
Brookdale Senior Living | Brookdale Senior Living | Brookdale Senior Living | Brookdale Senior Living | Brookdale Senior Living | Emeritus | Emeritus | Sunrise Senior Living | Sunrise Senior Living | HCR ManorCare | HCR ManorCare | Brookdale Senior Living | Brookdale Senior Living | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Emeritus | Emeritus | Emeritus | Emeritus | Sunrise Senior Living | Sunrise Senior Living | Sunrise Senior Living | Sunrise Senior Living | HCR ManorCare | HCR ManorCare | HCR ManorCare | HCR ManorCare | Brookdale Senior Living | Brookdale Senior Living | Brookdale Senior Living | Brookdale Senior Living | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | Operating segment | |||||||||||||||||
item | item | item | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Post-acute/skilled | Post-acute/skilled | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Senior housing | Post-acute/skilled | Post-acute/skilled | Post-acute/skilled | Post-acute/skilled | |||||||||||||||||||||||||||||||||||||||||||
Emeritus | Emeritus | Sunrise Senior Living | Sunrise Senior Living | HCR ManorCare | HCR ManorCare | Brookdale Senior Living | Brookdale Senior Living | HCR ManorCare | HCR ManorCare | Emeritus | Emeritus | Emeritus | Emeritus | Sunrise Senior Living | Sunrise Senior Living | Sunrise Senior Living | Sunrise Senior Living | HCR ManorCare | HCR ManorCare | HCR ManorCare | HCR ManorCare | Brookdale Senior Living | Brookdale Senior Living | Brookdale Senior Living | Brookdale Senior Living | HCR ManorCare | HCR ManorCare | HCR ManorCare | HCR ManorCare | ||||||||||||||||||||||||||||||||||||||||||||||
Concentration of Credit Risk | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Concentration risk (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 14.60% | 14.30% | 6.80% | 6.70% | 32.10% | 31.50% | 4.20% | 4.10% | 37.30% | 37.30% | 17.20% | 17.50% | 11.00% | 11.00% | 10.60% | 10.70% | 88.10% | 89.30% | 34.80% | 20.30% | 34.60% | 20.50% | 11.50% | 15.60% | 12.20% | 15.70% | 9.60% | 11.70% | 9.50% | 11.80% | 11.70% | 14.40% | 11.60% | 14.20% | 12.20% | 6.60% | 12.60% | 6.70% | 4.00% | 5.00% | 4.40% | 5.20% | 27.00% | 30.70% | 28.00% | 31.20% | 4.10% | 4.70% | 4.20% | 4.70% | 72.70% | 87.20% | 81.30% | 90.90% | |||
Concentration risk, assets | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $778,000,000 | ' | $778,000,000 | ' | $759,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Concentration risk, revenue | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 37,600,000 | 36,100,000 | 112,000,000 | 106,800,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Number of senior living communities operated in a RIDEA structure | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 21 | ' | 21 | ' | 21 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Percentage of operator assets to segment assets after inclusion of assets under RIDEA structure | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 21.00% | 21.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Percentage of operator assets to total entity assets after inclusion of assets under RIDEA structure | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 8.00% | 8.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Percentage of operator revenue to segment revenue after inclusion of revenue under RIDEA structure | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 31.00% | 38.00% | 31.00% | 38.00% | ' | ' | ' | ' | |||
Percentage of operator revenue to total entity revenue after inclusion of revenue under RIDEA structure | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 11.00% | 12.00% | 11.00% | 12.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Balance Sheets: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Real estate and other property, net | 10,699,853,000 | ' | 10,699,853,000 | ' | 10,739,567,000 | ' | 3,008,700,000 | ' | 3,008,700,000 | ' | 3,046,600,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Cash and cash equivalents | 49,414,000 | 96,476,000 | 49,414,000 | 96,476,000 | 247,673,000 | 33,506,000 | 158,500,000 | ' | 158,500,000 | ' | 120,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Goodwill, intangible and other assets, net | 835,997,000 | ' | 835,997,000 | ' | 788,520,000 | ' | 5,563,700,000 | ' | 5,563,700,000 | ' | 5,625,400,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Total assets | 19,889,509,000 | [1] | ' | 19,889,509,000 | [1] | ' | 19,915,555,000 | [1] | ' | 8,730,900,000 | ' | 8,730,900,000 | ' | 8,792,500,000 | 19,086,378,000 | 18,934,010,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt and financing obligations | ' | ' | ' | ' | ' | ' | 6,289,000,000 | ' | 6,289,000,000 | ' | 6,374,600,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Accounts payable, accrued liabilities and other | 303,966,000 | ' | 303,966,000 | ' | 293,994,000 | ' | 1,021,800,000 | ' | 1,021,800,000 | ' | 1,021,900,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Total equity | 10,850,237,000 | 9,727,853,000 | 10,850,237,000 | 9,727,853,000 | 10,753,777,000 | 9,220,622,000 | 1,420,100,000 | ' | 1,420,100,000 | ' | 1,396,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Total liabilities and equity | 19,889,509,000 | ' | 19,889,509,000 | ' | 19,915,555,000 | ' | 8,730,900,000 | ' | 8,730,900,000 | ' | 8,792,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Income Statements: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Revenues | 543,958,000 | 468,066,000 | 1,563,292,000 | 1,370,999,000 | ' | ' | 1,030,300,000 | 1,037,800,000 | 3,131,700,000 | 3,113,300,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Operating, general and administrative expense | ' | ' | ' | ' | ' | ' | -888,100,000 | -880,800,000 | -2,677,400,000 | -2,663,700,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Depreciation and amortization expense | -104,859,000 | -87,170,000 | -317,430,000 | -254,463,000 | ' | ' | -36,300,000 | -41,600,000 | -110,000,000 | -125,200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Interest expense | -108,088,000 | -103,355,000 | -326,094,000 | -309,399,000 | ' | ' | -103,800,000 | -105,200,000 | -312,300,000 | -317,300,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Other income, net | 1,584,000 | 770,000 | 16,887,000 | 2,232,000 | ' | ' | 2,300,000 | 3,700,000 | 4,000,000 | 10,100,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Income before income taxes | ' | ' | ' | ' | ' | ' | 4,400,000 | 13,900,000 | 36,000,000 | 17,200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Income taxes | -1,033,000 | 602,000 | -3,563,000 | 1,145,000 | ' | ' | -1,800,000 | -4,800,000 | -11,600,000 | -4,700,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Net income | 236,858,000 | 199,043,000 | 687,367,000 | 600,582,000 | ' | ' | 2,600,000 | 9,100,000 | 24,400,000 | 12,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Credit Enhancement Guarantee | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Third party debt collateralized by facilities, debt amount (maturing in May 1, 2025) | 113,000,000 | ' | 113,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
Third party debt collateralized by facilities, asset carrying amount (maturing in May 1, 2025) | $376,000,000 | ' | $376,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | |||
[1] | The Company's consolidated total assets at September 30, 2013 and December 31, 2012, include assets of certain variable interest entities ("VIEs") that can only be used to settle the liabilities of those VIEs. At September 30, 2013: $1.5 million, other assets, net. At December 31, 2012: accounts receivable, net, $2 million; cash and cash equivalents, $10 million; and other assets, net, $2 million, respectively. See Note 16 to the Condensed Consolidated Financial Statements for additional information. |
Equity_Details
Equity (Details) (USD $) | 0 Months Ended | 3 Months Ended | 9 Months Ended | 0 Months Ended | 3 Months Ended | 0 Months Ended | 1 Months Ended | 9 Months Ended | ||||||||||
Oct. 24, 2013 | Jul. 25, 2013 | Apr. 25, 2013 | Jan. 24, 2013 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | Apr. 23, 2012 | Mar. 31, 2012 | Apr. 23, 2012 | Apr. 23, 2012 | Oct. 31, 2012 | Jun. 30, 2012 | Mar. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | |
item | item | Preferred Stock | Preferred Stock | Preferred Stock | Preferred Stock | Common Stock | Common Stock | Common Stock | Common Stock | Common Stock | ||||||||
Series E cumulative redeemable preferred stock | Series F cumulative redeemable preferred stock | |||||||||||||||||
Class of Stock | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Shares redeemed | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4,000,000 | 7,820,000 | ' | ' | ' | ' | ' |
Dividend Rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 7.25% | 7.10% | ' | ' | ' | ' | ' |
Preferred stock redemption value (in dollars per share) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $25 | $25 | ' | ' | ' | ' | ' |
Aggregate redemption amount | ' | ' | ' | ' | ' | ' | ' | $295,500,000 | ' | $295,500,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Preferred stock issuance costs write-off | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 10,400,000 | ' | ' | ' | ' | ' | ' | ' |
Dividends declared per common share (in dollars per share) | $0.53 | $0.53 | $0.53 | $0.53 | $0.53 | $0.50 | $1.57 | $1.50 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Issuance of common stock, net | ' | ' | ' | ' | ' | ' | 77,509,000 | 761,070,000 | ' | ' | ' | ' | ' | 979,000,000 | 376,000,000 | 359,000,000 | 1,859,000 | 19,096,000 |
Issuance of common stock, net (in shares) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 22,000,000 | 8,970,000 | 9,000,000 | 1,859,000 | 19,096,000 |
Stock issued under new issues (in dollars per share) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $44.50 | $41.88 | $39.93 | ' | ' |
Repayment of senior unsecured notes | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 250,000,000 | ' | ' | ' |
Dividend Reinvestment and Stock Purchase Plan (in shares) | ' | ' | ' | ' | ' | ' | 1,681,000 | 675,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Conversion of DownREIT units (in shares) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 85,000 | 72,000 |
Exercise of stock options (in shares) | ' | ' | ' | ' | ' | ' | 875,000 | 2,451,000 | ' | ' | ' | ' | ' | ' | ' | ' | 875,000 | 2,451,000 |
Vesting of restricted stock units (in shares) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 110,000 | 385,000 |
Accumulated Other Comprehensive Loss | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Unrealized gains on available for sale securities | ' | ' | ' | ' | ' | ' | ' | ' | 7,776,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Unrealized losses on cash flow hedges, net | ' | ' | ' | ' | -12,066,000 | ' | -12,066,000 | ' | -18,452,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Supplemental Executive Retirement Plan minimum liability | ' | ' | ' | ' | -2,983,000 | ' | -2,983,000 | ' | -3,150,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Cumulative foreign currency translation adjustment | ' | ' | ' | ' | -830,000 | ' | -830,000 | ' | -827,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total accumulated other comprehensive loss | ' | ' | ' | ' | -15,879,000 | ' | -15,879,000 | ' | -14,653,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Noncontrolling interests | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Non-managing members DownREIT units outstanding | ' | ' | ' | ' | 4,000,000 | ' | 4,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of DownREIT LLCs | ' | ' | ' | ' | 4 | ' | 4 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
DownREIT unit, carrying value | ' | ' | ' | ' | 184,791,000 | ' | 184,791,000 | ' | 187,788,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
DownREIT unit, fair value | ' | ' | ' | ' | $246,000,000 | ' | $246,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Segment_Disclosures_Details
Segment Disclosures (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
item | ||||
Segment reporting information, revenues | ' | ' | ' | ' |
Number of reportable segments | ' | ' | 5 | ' |
Resident Fees and Services | $37,589 | $36,076 | $112,070 | $107,824 |
Interest Income | 42,078 | 10,278 | 68,611 | 12,313 |
Investment Management Fee Income | 464 | 460 | 1,406 | 1,423 |
Total revenues | 543,958 | 468,066 | 1,563,292 | 1,370,999 |
NOI | 424,847 | 384,675 | 1,268,293 | 1,147,229 |
Adjusted NOI (Cash NOI) | 391,969 | 349,149 | 1,168,007 | 1,041,877 |
Operating segment | ' | ' | ' | ' |
Segment reporting information, revenues | ' | ' | ' | ' |
Rental Revenues | 463,827 | 421,252 | 1,381,205 | 1,249,439 |
Resident Fees and Services | 37,589 | 36,076 | 112,070 | 107,824 |
Interest Income | 42,078 | 10,278 | 68,611 | 12,313 |
Investment Management Fee Income | 464 | 460 | 1,406 | 1,423 |
Total revenues | 543,958 | 468,066 | 1,563,292 | 1,370,999 |
NOI | 424,847 | 384,675 | 1,268,293 | 1,147,229 |
Adjusted NOI (Cash NOI) | 391,969 | 349,149 | 1,168,007 | 1,041,877 |
Operating segment | Senior housing | ' | ' | ' | ' |
Segment reporting information, revenues | ' | ' | ' | ' |
Rental Revenues | 149,443 | 114,661 | 448,600 | 341,353 |
Resident Fees and Services | 37,589 | 36,076 | 112,070 | 107,824 |
Interest Income | 3,121 | 877 | 8,328 | 1,686 |
Total revenues | 190,153 | 151,614 | 568,998 | 450,863 |
NOI | 162,391 | 125,865 | 487,501 | 379,251 |
Adjusted NOI (Cash NOI) | 148,997 | 113,401 | 440,395 | 341,794 |
Operating segment | Post-acute/skilled | ' | ' | ' | ' |
Segment reporting information, revenues | ' | ' | ' | ' |
Rental Revenues | 138,289 | 135,183 | 411,912 | 403,209 |
Interest Income | 38,642 | 9,135 | 59,656 | 9,842 |
Total revenues | 176,931 | 144,318 | 471,568 | 413,051 |
NOI | 137,642 | 135,029 | 409,965 | 402,690 |
Adjusted NOI (Cash NOI) | 120,258 | 116,573 | 356,544 | 345,936 |
Operating segment | Life science | ' | ' | ' | ' |
Segment reporting information, revenues | ' | ' | ' | ' |
Rental Revenues | 72,531 | 71,194 | 221,088 | 215,569 |
Investment Management Fee Income | 1 | 1 | 3 | 3 |
Total revenues | 72,532 | 71,195 | 221,091 | 215,572 |
NOI | 58,440 | 59,403 | 179,775 | 177,339 |
Adjusted NOI (Cash NOI) | 56,352 | 56,341 | 170,957 | 171,179 |
Operating segment | Medical office | ' | ' | ' | ' |
Segment reporting information, revenues | ' | ' | ' | ' |
Rental Revenues | 88,473 | 85,800 | 265,902 | 246,661 |
Investment Management Fee Income | 463 | 459 | 1,403 | 1,420 |
Total revenues | 88,936 | 86,259 | 267,305 | 248,081 |
NOI | 52,255 | 50,852 | 160,170 | 148,030 |
Adjusted NOI (Cash NOI) | 52,214 | 49,669 | 157,742 | 144,272 |
Operating segment | Hospital | ' | ' | ' | ' |
Segment reporting information, revenues | ' | ' | ' | ' |
Rental Revenues | 15,091 | 14,414 | 33,703 | 42,647 |
Interest Income | 315 | 266 | 627 | 785 |
Total revenues | 15,406 | 14,680 | 34,330 | 43,432 |
NOI | 14,119 | 13,526 | 30,882 | 39,919 |
Adjusted NOI (Cash NOI) | $14,148 | $13,165 | $42,369 | $38,696 |
Segment_Disclosures_Details_2
Segment Disclosures (Details 2) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Reconciliation from reported net income to NOI and adjusted NOI | ' | ' | ' | ' |
Net income | $236,858 | $199,043 | $687,367 | $600,582 |
Interest income | -42,078 | -10,278 | -68,611 | -12,313 |
Investment management fee income | -464 | -460 | -1,406 | -1,423 |
Interest expense | 108,088 | 103,355 | 326,094 | 309,399 |
Depreciation and amortization | 104,859 | 87,170 | 317,430 | 254,463 |
General and administrative | 45,423 | 19,415 | 90,080 | 54,299 |
Impairments | ' | 7,878 | ' | 7,878 |
Other income, net | -1,584 | -770 | -16,887 | -2,232 |
Income taxes | 1,033 | -602 | 3,563 | -1,145 |
Equity income from unconsolidated joint ventures | -13,892 | -13,396 | -44,278 | -42,803 |
Total discontinued operations | -13,396 | -6,680 | -25,059 | -19,476 |
NOI | 424,847 | 384,675 | 1,268,293 | 1,147,229 |
Straight-line rents | -12,604 | -11,821 | -28,559 | -33,608 |
DFL accretion | -19,822 | -23,433 | -65,386 | -71,072 |
Amortization of above and below market lease intangibles, net | -346 | -533 | -6,414 | -1,855 |
Lease termination fees | -205 | -175 | -220 | -574 |
NOI adjustments related to discontinued operations | 99 | 436 | 293 | 1,757 |
Adjusted NOI | $391,969 | $349,149 | $1,168,007 | $1,041,877 |
Segment_Disclosures_Details_3
Segment Disclosures (Details 3) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 | ||
In Thousands, unless otherwise specified | ||||
Segment Disclosure | ' | ' | ||
Assets held-for-sale, net | $130,765 | $145,621 | ||
Total assets | 19,889,509 | [1] | 19,915,555 | [1] |
Goodwill | 50,346 | 50,346 | ||
Operating segment | ' | ' | ||
Segment Disclosure | ' | ' | ||
Gross assets | 21,278,720 | 20,834,231 | ||
Accumulated depreciation and amortization | -2,192,342 | -1,900,221 | ||
Assets held-for-sale, net | 130,765 | 145,621 | ||
Total assets | 19,086,378 | 18,934,010 | ||
Operating segment | Senior housing | ' | ' | ||
Segment Disclosure | ' | ' | ||
Gross assets | 7,811,003 | 7,654,221 | ||
Goodwill | 31,000 | ' | ||
Operating segment | Post-acute/skilled nursing | ' | ' | ||
Segment Disclosure | ' | ' | ||
Gross assets | 6,269,566 | 6,080,826 | ||
Goodwill | 3,000 | ' | ||
Operating segment | Life science | ' | ' | ||
Segment Disclosure | ' | ' | ||
Gross assets | 3,969,723 | 3,932,397 | ||
Operating segment | Medical office | ' | ' | ||
Segment Disclosure | ' | ' | ||
Gross assets | 2,686,241 | 2,661,394 | ||
Goodwill | 11,000 | ' | ||
Operating segment | Hospital | ' | ' | ||
Segment Disclosure | ' | ' | ||
Gross assets | 542,187 | 505,393 | ||
Assets held-for-sale, net | 131,000 | 146,000 | ||
Goodwill | 5,000 | ' | ||
Other non-segment | ' | ' | ||
Segment Disclosure | ' | ' | ||
Total assets | $672,366 | $835,924 | ||
[1] | The Company's consolidated total assets at September 30, 2013 and December 31, 2012, include assets of certain variable interest entities ("VIEs") that can only be used to settle the liabilities of those VIEs. At September 30, 2013: $1.5 million, other assets, net. At December 31, 2012: accounts receivable, net, $2 million; cash and cash equivalents, $10 million; and other assets, net, $2 million, respectively. See Note 16 to the Condensed Consolidated Financial Statements for additional information. |
Earnings_Per_Common_Share_Deta
Earnings Per Common Share (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, except Share data, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Numerator | ' | ' | ' | ' |
Income from continuing operations | $223,462 | $192,363 | $662,308 | $581,106 |
Noncontrolling interests' share in continuing operations | -3,102 | -2,935 | -9,625 | -9,070 |
Income from continuing operations applicable to HCP, Inc. | 220,360 | 189,428 | 652,683 | 572,036 |
Preferred stock dividends | ' | ' | ' | -17,006 |
Participating securities' share in continuing operations | -474 | -479 | -1,330 | -2,154 |
Income from continuing operations applicable to common shares | 219,886 | 188,949 | 651,353 | 552,876 |
Discontinued operations | 13,396 | 6,680 | 25,059 | 19,476 |
Net income applicable to common shares | $233,282 | $195,629 | $676,412 | $572,352 |
Denominator | ' | ' | ' | ' |
Basic weighted average common shares | 455,345,000 | 429,557,000 | 454,553,000 | 420,049,000 |
Dilutive potential common shares | 733,000 | 1,221,000 | 835,000 | 1,355,000 |
Diluted weighted average common shares | 456,078,000 | 430,778,000 | 455,388,000 | 421,404,000 |
Basic earnings per common share | ' | ' | ' | ' |
Income from continuing operations (in dollars per share) | $0.48 | $0.44 | $1.43 | $1.32 |
Discontinued operations (in dollars per share) | $0.03 | $0.02 | $0.06 | $0.04 |
Net income applicable to common shares (in dollars per share) | $0.51 | $0.46 | $1.49 | $1.36 |
Diluted earnings per common share | ' | ' | ' | ' |
Income from continuing operations (in dollars per share) | $0.48 | $0.44 | $1.43 | $1.32 |
Discontinued operations (in dollars per share) | $0.03 | $0.01 | $0.06 | $0.04 |
Net income applicable to common shares (in dollars per share) | $0.51 | $0.45 | $1.49 | $1.36 |
Common stock options | ' | ' | ' | ' |
Diluted earnings per common share | ' | ' | ' | ' |
Shares of anti-dilutive securities excluded from earnings per share calculation | 900,000 | 500,000 | ' | ' |
Restricted Stock and Performance Restricted Stock Units | ' | ' | ' | ' |
Diluted earnings per common share | ' | ' | ' | ' |
Shares of anti-dilutive securities excluded from earnings per share calculation | 7,500 | ' | ' | ' |
Down REIT | ' | ' | ' | ' |
Diluted earnings per common share | ' | ' | ' | ' |
Shares of anti-dilutive securities excluded from earnings per share calculation | 6,000,000 | 6,400,000 | ' | ' |
DownREIT LLCs, non-managing member units outstanding | 3,900,000 | 4,400,000 | ' | ' |
Supplemental_Cash_Flow_Informa2
Supplemental Cash Flow Information (Details) (USD $) | 9 Months Ended | |
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 |
Supplemental cash flow information: | ' | ' |
Interest paid, net of capitalized interest | $363,229 | $339,190 |
Income taxes paid (refunded) | -2 | 1,645 |
Capitalized interest | 10,852 | 18,517 |
Supplemental schedule of non-cash investing activities: | ' | ' |
Accrued construction costs | 18,495 | 18,024 |
Fair value of real estate acquired in exchange for sale of real estate | 15,204 | ' |
Supplemental schedule of non-cash financing activities: | ' | ' |
Vesting of restricted stock units | 110 | 385 |
Cancellation of restricted stock | 17 | 6 |
Conversion of non-managing member units into common stock | 2,997 | 2,398 |
Noncontrolling interests issued in connection with acquisitions | ' | 27,432 |
Mortgages and other liabilities assumed with real estate acquisitions | 12,728 | 35,120 |
Unrealized gains on available-for-sale securities and derivatives designated as cash flow hedges, net | $6,990 | $2,203 |
Variable_Interest_Entities_Det
Variable Interest Entities (Details) (USD $) | 9 Months Ended | 9 Months Ended | 1 Months Ended | ||||||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2011 | Sep. 30, 2013 |
Delphis | Unconsolidated Variable Interest Entities | VIE tenants-operating leases | VIE tenants-DFLs | Loan-senior secured | Loan-senior secured | Debt investment | Consolidated Variable Interest Entities | Consolidated Variable Interest Entities | |
item | item | Delphis | item | item | |||||
item | |||||||||
Company's involvement with VIEs: | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of senior housing facilities leased | ' | 48 | ' | ' | ' | ' | ' | 21 | ' |
Number of partnerships, which are tenants of the company | 1 | ' | ' | ' | ' | 1 | ' | ' | ' |
Number of VIE tenants | ' | 7 | ' | ' | ' | ' | ' | ' | ' |
Maximum Loss Exposure | ' | ' | $262,598 | $1,091,935 | $29,151 | ' | $16,984 | ' | ' |
Assets/liability type | ' | ' | 'Lease intangibles, net and straight-line rent receivables | 'Net investment in DFLs | 'Loans receivable, net | ' | 'Marketable debt securities | ' | ' |
Carrying amount | ' | ' | $14,526 | $602,366 | $29,151 | ' | $16,984 | ' | ' |
Percentage of partnership interest | ' | ' | ' | ' | ' | ' | ' | 90.00% | ' |
Number of tax credit subsidiaries | ' | ' | ' | ' | ' | ' | ' | ' | 2 |
Fair_Value_Measurements_Detail
Fair Value Measurements (Details) (Fair value on a recurring basis, USD $) | 9 Months Ended |
In Thousands, unless otherwise specified | Sep. 30, 2013 |
Fair Value Assets and Liabilities Measured on Recurring Basis | ' |
Transfers of financial assets or liabilities within the fair value hierarchy | $0 |
Fair Value | ' |
Fair value assets and liabilities measured on recurring basis: | ' |
Total fair value assets and liabilities measured on recurring basis | -9,436 |
Fair Value | Currency swap contracts | ' |
Fair value assets and liabilities measured on recurring basis: | ' |
Derivative liabilities | -1,897 |
Fair Value | Interest-rate swap contracts | ' |
Fair value assets and liabilities measured on recurring basis: | ' |
Derivative assets | 1,564 |
Derivative liabilities | -9,283 |
Fair Value | Warrants | ' |
Fair value assets and liabilities measured on recurring basis: | ' |
Derivative assets | 180 |
Level 2 | ' |
Fair value assets and liabilities measured on recurring basis: | ' |
Total fair value assets and liabilities measured on recurring basis | -9,616 |
Level 2 | Currency swap contracts | ' |
Fair value assets and liabilities measured on recurring basis: | ' |
Derivative liabilities | -1,897 |
Level 2 | Interest-rate swap contracts | ' |
Fair value assets and liabilities measured on recurring basis: | ' |
Derivative assets | 1,564 |
Derivative liabilities | -9,283 |
Level 3 | ' |
Fair value assets and liabilities measured on recurring basis: | ' |
Total fair value assets and liabilities measured on recurring basis | 180 |
Level 3 | Warrants | ' |
Fair value assets and liabilities measured on recurring basis: | ' |
Derivative assets | $180 |
Disclosures_About_Fair_Value_o2
Disclosures About Fair Value of Financial Instruments (Details) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Summary of financial instruments | ' | ' |
Marketable equity securities | ' | $24,829 |
Bank line of credit | 285,000 | ' |
Senior unsecured notes | 6,565,934 | 6,712,624 |
Mortgage debt | 1,410,407 | 1,676,544 |
Other debt | 77,503 | 81,958 |
Carrying Value | ' | ' |
Summary of financial instruments | ' | ' |
Loans receivable, net | 390,803 | 276,030 |
Marketable debt securities | 238,834 | 222,809 |
Marketable equity securities | ' | 24,829 |
Bank line of credit | 285,000 | ' |
Term loan | 221,748 | 222,694 |
Senior unsecured notes | 6,565,934 | 6,712,624 |
Mortgage debt | 1,410,407 | 1,676,544 |
Other debt | 77,503 | 81,958 |
Carrying Value | Warrants | ' | ' |
Summary of financial instruments | ' | ' |
Derivative assets | 180 | 670 |
Carrying Value | Interest-rate swap contracts | ' | ' |
Summary of financial instruments | ' | ' |
Derivative assets | 1,564 | 89 |
Derivative liabilities | 9,283 | 12,699 |
Carrying Value | Currency swap contracts | ' | ' |
Summary of financial instruments | ' | ' |
Derivative liabilities | 1,897 | 2,641 |
Fair Value | Level 1 | ' | ' |
Summary of financial instruments | ' | ' |
Marketable debt securities | 272,745 | 234,137 |
Marketable equity securities | ' | 24,829 |
Senior unsecured notes | 7,027,982 | 7,432,012 |
Fair Value | Level 2 | ' | ' |
Summary of financial instruments | ' | ' |
Loans receivable, net | 402,243 | 279,850 |
Bank line of credit | 285,000 | ' |
Term loan | 221,748 | 222,694 |
Mortgage debt | 1,452,732 | 1,771,155 |
Other debt | 77,503 | 81,958 |
Fair Value | Warrants | Level 3 | ' | ' |
Summary of financial instruments | ' | ' |
Derivative assets | 180 | 670 |
Fair Value | Interest-rate swap contracts | Level 2 | ' | ' |
Summary of financial instruments | ' | ' |
Derivative assets | 1,564 | 89 |
Derivative liabilities | 9,283 | 12,699 |
Fair Value | Currency swap contracts | Level 2 | ' | ' |
Summary of financial instruments | ' | ' |
Derivative liabilities | $1,897 | $2,641 |
Derivative_Financial_Instrumen2
Derivative Financial Instruments (Details) | 3 Months Ended | 9 Months Ended | 9 Months Ended | ||||||||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | |
USD ($) | USD ($) | USD ($) | USD ($) | Accumulated Net Gain (Loss) from Designated or Qualifying Cash Flow Hedges | Interest rate swap, entered in July 2005, maturity in July 2020 | Interest rate swap, entered in November 2008, maturity in October 2016 | Interest rate swap, entered in July 2012, maturity in June 2016 | Interest rate swap, entered in July 2012, maturity in June 2016 | Foreign currency swap, entered in July 2012, maturity in June 2016 | Foreign currency swap, entered in July 2012, maturity in June 2016 | |
Reclassification out of Accumulated Other Comprehensive Income | Cash flow hedge | Cash flow hedge | Cash flow hedge | Cash flow hedge | Cash flow hedge | Cash flow hedge | |||||
USD ($) | USD ($) | USD ($) | USD ($) | GBP (£) | USD ($) | GBP (£) | |||||
item | item | ||||||||||
Derivative | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Fixed Rate/Buy Amount (as a percent) | ' | ' | ' | ' | ' | 3.82% | 5.95% | 1.81% | ' | ' | ' |
Floating/Exchange Rate Index | ' | ' | ' | ' | ' | 'BMA Swap Index | '1 Month LIBOR | '1 Month GBP LIBOR | ' | ' | ' |
Floating/Exchange Rate Index, percentage | ' | ' | ' | ' | ' | ' | 1.50% | 1.20% | ' | ' | ' |
Buy (sell) amount | ' | ' | ' | ' | ' | ' | ' | ' | ' | $68,200,000 | ' |
Notional amount | ' | ' | ' | ' | ' | 45,600,000 | 26,600,000 | ' | 137,000,000 | ' | 43,500,000 |
Semi-annual buy (sell) amount | ' | ' | ' | ' | ' | ' | ' | ' | ' | 11,400,000 | -7,200,000 |
Fair value of hedge, liabilities | ' | ' | ' | ' | ' | -6,319,000 | -2,964,000 | ' | ' | ' | ' |
Fair value of hedge, liabilities | ' | ' | ' | ' | ' | ' | ' | ' | ' | -1,897,000 | ' |
Number of interest-rate swap contracts | ' | ' | ' | ' | ' | 3 | ' | ' | ' | ' | ' |
Exchange rate USD/GBP | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.5695 | ' |
Number of foreign exchange contracts | ' | ' | ' | ' | ' | ' | ' | ' | ' | 6 | ' |
Fair value of hedge, assets | ' | ' | ' | ' | ' | ' | ' | 1,564,000 | ' | ' | ' |
Gain (loss) on cash flow hedge, ineffective portion | ' | ' | ' | ' | ' | ' | ' | 0 | ' | 0 | ' |
Gains or losses recorded to accumulated other comprehensive loss reclassified to earnings | 236,858,000 | 199,043,000 | 687,367,000 | 600,582,000 | 0 | ' | ' | ' | ' | ' | ' |
Effects of Change in Interest Rates | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
+50 Basis Points | ' | ' | ' | ' | ' | 1,442,000 | 404,000 | 3,038,000 | ' | -580,000 | ' |
-50 Basis Points | ' | ' | ' | ' | ' | -1,455,000 | -379,000 | -2,902,000 | ' | 123,000 | ' |
+100 Basis Points | ' | ' | ' | ' | ' | 2,890,000 | 796,000 | 6,008,000 | ' | -932,000 | ' |
-100 Basis Points | ' | ' | ' | ' | ' | ($2,904,000) | ($770,000) | ($5,872,000) | ' | $475,000 | ' |
Impairments_Details
Impairments (Details) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Sep. 30, 2012 |
Poway, CA property | Poway, CA property | |||
sqft | Land | |||
acre | ||||
Impairments | ' | ' | ' | ' |
Area under expanded tenant relationship (in square feet) | ' | ' | 396,000 | ' |
Area of lease extension (in square feet) | ' | ' | 281,000 | ' |
Real estate lease term | ' | ' | '10 years | ' |
Area of building to be developed (in square feet) | ' | ' | 115,000 | ' |
Land acquired (in acres) | ' | ' | ' | 19 |
Sales price of parcel | ' | ' | ' | $19,000,000 |
Impairment related to parcel of land | ' | ' | ' | 7,900,000 |
Carrying value, land | $1,841,333,000 | $1,833,607,000 | ' | $27,000,000 |
Subsequent_Events_Details
Subsequent Events (Details) (Subsequent event, Former Chairman, Chief Executive Officer and President, USD $) | 3 Months Ended | 9 Months Ended |
In Millions, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2013 |
Subsequent event | Former Chairman, Chief Executive Officer and President | ' | ' |
Subsequent Events | ' | ' |
Severance-related charges | $26.40 | $26.40 |
Accelerated deferred compensation on termination | 16.7 | 16.7 |
Severance payments and other costs | $9.70 | $9.70 |