Current report filing

ACQUISITIONS IN 2013 (Details Narrative)

v2.4.0.8
ACQUISITIONS IN 2013 (Details Narrative) (USD $)
0 Months Ended 0 Months Ended 12 Months Ended 12 Months Ended 0 Months Ended
Dec. 31, 2013
May 15, 2013
Dec. 31, 2012
Dec. 31, 2013
Golf
Nov. 06, 2013
Gatehouse
Sep. 27, 2013
Gatehouse
Nov. 26, 2013
New Media
Feb. 13, 2014
New Media
Dec. 31, 2009
National Golf Properties
Sep. 03, 2013
Credit Suisse Line of Credit
Nov. 26, 2013
Lower Range
New Media
Nov. 26, 2013
Upper Range
New Media
Dec. 31, 2013
Senior Living Assets
Housing
Dec. 23, 2013
Senior Living Assets
Dec. 31, 2013
Senior Living Assets - Tranche 1
Dec. 31, 2013
Senior Living Assets - Tranche 2
Dec. 23, 2013
Holiday Portfolio
Housing
State
Units
Sep. 03, 2013
Dow Jones Local Media Group
State
Dec. 30, 2013
Golf Acquisition - NPG and AGC
State
Dec. 30, 2013
Golf Acquisition - Vineyard Property
Dec. 30, 2013
Golf Acquisition - NGP
Courses
Dec. 30, 2013
Golf Acquisition - AGC
Courses
Dec. 30, 2013
Golf Acquisition
Number of housing assets/facilities acquired                         21       51            
Acquisition Purchase Price                         $ 302,800,000       $ 1,000,000,000 $ 86,900,000 $ 2,000,000 $ 500,000      
Number of facilities managed by affiliated company                         18                    
Management fees paid, as a percentage of effective gross income                             5% of effective gross income 6% of the property’s gross income for the first two years and 7% thereafter              
Number of states entity operates in                                 24 7 8        
Number of units                                 5,842            
Lease term                                 17 years            
First year rent percentage of purchase price                                 6.50%            
Years two through four rent increase from preceding year                                 4.50%            
Years five onwards rent increase from preceding year                                 3.75%            
Master Tenant security deposit                                 43,400,000            
Security deposit guarantor minimum net worth                                 150,000,000            
Security deposit guarantor minimum fixed charge coverage ratio                                 110.00%            
Security deposit guarantor maximum leverage ratio                                 1000.00%            
Debt Face Amount 3,030,490,000   2,786,059,000           110,000,000                           68,000,000
Equity investment made in acquisition                                   53,900,000          
Earn-Out Liability                           1,500,000                  
Undiscounted Earn-Out Liability                           4,600,000                  
Transaction costs incurred and capitalized                                   4,300,000          
Debt financing utilized in acquisition                                   33,000,000          
Drawings from line of credit                   33,000,000                          
Ownership percentage in affiliate's debt           52.20%                                  
Gatehouse Debt           1,200,000                                  
Percentage of par offered to GateHouse creditors for conversion of debt         40.00%                                    
Carrying value of creditor debt positions converted         441,500,000                                    
Subsidiary ownership percentage             84.60%                       100.00% 100.00%      
Credit facility         165,000,000                                    
Percentage of stock issued             15.40%                                
Warrants issued in exchange for common stock of affiliate             1,362,479                                
Warrant strike price             46.35                                
Share price $ 5.74 $ 12.33           $ 12.67                              
Historical attrition rate                     5.00% 7.50%                      
Growth rate             0.00%                                
Discount rate - advertiser relationships                     14.50% 17.00%                      
Discountrate - subscriber and customer relationships                     14.50% 15.50%                      
Royalty rates                     1.30% 2.00%                      
Discount rates                     14.00% 25.00%                      
Number of golf courses owned and operated                                         27 54  
Number of golf courses managed for third parties                                           11  
Debt fair value                                             29,400,000
Cash contributed in restructuring       46,900,000                                      
Debt facility                   43,000,000                         109,000,000
Amount committed to invest                                             $ 54,500,000