XML 83 R66.htm IDEA: XBRL DOCUMENT v3.8.0.1
Discontinued Operations and Dispositions of Real Estate - Quantitative Information about Fair Value Measurements in HCRMC (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2015
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Discount rate 12.00%  
HCRMC | Level 3 | Discounted cash flow valuation technique    
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Discount rate   15.20%
Minimum | HCRMC | Level 3 | Discounted cash flow valuation technique    
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Range of occupancy growth rates   (0.80%)
Range of earnings multiples   6.0
Maximum | HCRMC | Level 3 | Discounted cash flow valuation technique    
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Range of earnings multiples   7.0
HCRMC | Minimum | Level 3 | Discounted cash flow valuation technique    
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Range of revenue growth rate   (1.80%)
Range of operating expense growth rates   (1.10%)
HCRMC | Maximum | Level 3 | Discounted cash flow valuation technique    
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Range of revenue growth rate   3.00%
Range of occupancy growth rates   0.20%
Range of operating expense growth rates   3.10%
DFL Portfolio | Senior housing | HCRMC | Minimum | Income approach    
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Range of EBITDAR   $ 75
Range of rent coverage ratio   1.05
Range of real estate capitalization rate   6.25%
DFL Portfolio | Senior housing | HCRMC | Maximum | Income approach    
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Range of EBITDAR   $ 85
Range of rent coverage ratio   1.15
Range of real estate capitalization rate   7.25%
DFL Portfolio | Post-acute/skilled | HCRMC | Income approach    
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Range of EBITDAR   $ 435,000
DFL Portfolio | Post-acute/skilled | HCRMC | Minimum | Income approach    
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Range of EBITDAR   $ 385
Range of rent coverage ratio   1.25
Range of real estate capitalization rate   7.50%
DFL Portfolio | Post-acute/skilled | HCRMC | Maximum | Income approach    
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]    
Range of rent coverage ratio   1.35
Range of real estate capitalization rate   8.50%