XML 86 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
Other Real Estate Property Investments
12 Months Ended
Dec. 31, 2012
Other Real Estate Property Investments  
Other Real Estate Property Investments

(4)   Other Real Estate Property Investments

  • $1.7 Billion Senior Housing Portfolio Acquisition

        During the fourth quarter of 2012, the Company acquired 129 senior housing communities for $1.7 billion, from a joint venture between Emeritus Corporation ("Emeritus") and Blackstone Real Estate Partners VI, an affiliate of Blackstone (the "Blackstone JV"). Located in 29 states, the portfolio encompasses 10,077 units representing a diversified care mix of 61% assisted living, 25% independent living, 13% memory care and 1% skilled nursing. Based on operating performance at closing, the 129 communities consist of 95 that are stabilized and 34 that were in lease-up. The transaction closed in two stages: (i) 127 senior housing facilities on October 31, 2012 for $1.68 billion representing 9,842 units; and (ii) two senior housing facilities on December 4, 2012 for $24 million representing 235 units. The Company paid $1.7 billion in cash consideration to acquire: (i) real estate with a fair value of $1.5 billion, (ii) intangible assets with a fair value of $170 million and assumed intangible liabilities with a fair value of $4 million. As of December 31, 2012, the purchase price allocation is preliminary, and the final purchase price allocation will be determined pending the receipt of information necessary to complete the valuation of certain assets and liabilities, which may result in a change from the initial estimate.

        Emeritus operates the communities pursuant to a new triple-net, master lease for the 129 properties (the "Master Lease") guaranteed by Emeritus. The Master Lease provides aggregate contractual rent in the first year of $103.6 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. From the acquisition dates to December 31, 2012, the Company recognized income of $22 million related to its acquisitions of the 129 senior housing communities.

        The leased properties are grouped into three pools that share comparable characteristics and these leased pools 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, 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 acquisition of 129 senior housing communities from the Blackstone JV were completed as of January 1 for each of the periods presented below (in thousands, except per share amounts):

 
  Year Ended December 31,  
 
  2012   2011   2010  

Revenues

  $ 1,987,055   $ 1,815,696   $ 1,343,806  

Net income

    870,802     584,361     374,262  

Net income applicable to HCP, Inc. 

    856,500     568,758     360,576  

Basic earnings per common share

 
$

1.88
 
$

1.30
 
$

1.03
 

Diluted earnings per common share

    1.88     1.29     1.03  
  • Other Real Estate Acquisitions

        A summary of other acquisitions for the year ended December 31, 2012 follows (in thousands):

 
  Consideration   Assets Acquired  
Acquisitions
  Cash Paid   Debt and Other
Liabilities Assumed
  Noncontrolling
Interest
  Real Estate   Net
Intangibles
 

Senior housing

  $ 3,860   $   $   $ 3,541   $ 319  

Life science

    7,964         86     7,580     470  

Medical office

    171,654     60,597     42,648 (1)   207,561     67,338  

Hospital

    3,000             3,000      
                       

 

  $ 186,478   $ 60,597   $ 42,734   $ 221,682   $ 68,127  
                       

(1)
Represents non-managing member limited liability company units.

        During the year ended December 31, 2012, the Company incurred an aggregate of $183 million for construction, tenant and other capital improvement projects, primarily in the senior housing, life science and medical office segments.

        A summary of acquisitions for the year ended December 31, 2011 follows (in thousands):

 
  Consideration   Assets Acquired  
Acquisitions
  Cash Paid   Debt
Assumed
  Noncontrolling
Interest
  Real Estate   Net
Intangibles
 

Life science

  $ 84,087   $ 57,869   $   $ 133,210   $ 8,746  

Medical office

    29,743         1,500     26,191     5,052  
                       

 

  $ 113,830   $ 57,869   $ 1,500   $ 159,401   $ 13,798  
                       

        During the year ended December 31, 2011, the Company incurred an aggregate of $127 million for construction, tenant and other capital improvement projects, primarily in the life science and medical office segments. During the year ended December 31, 2011, two of the Company's life science facilities located in South San Francisco were placed in service representing 88,000 square feet.