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.