XML 47 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Reporting (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2016
USD ($)
segment
Sep. 30, 2015
USD ($)
Dec. 31, 2015
USD ($)
Segment reporting          
Number of operating segments | segment     4    
Number of reportable segments | segment     3    
Revenues:          
Rental income $ 165,503 $ 158,863 $ 490,922 $ 460,193  
Residents fees and services 98,480 96,412 292,803 271,061  
Total revenues 263,983 255,275 783,725 731,254  
Expenses:          
Property operating expenses 103,347 96,927 298,776 276,313  
Depreciation and amortization 72,344 70,016 214,938 186,234  
General and administrative 12,107 10,316 34,931 32,563  
Acquisition and certain other transaction related costs 824 742 1,443 6,517  
Impairment of assets 4,578 (98) 16,930 (98)  
Total expenses 193,200 177,903 567,018 501,529  
Operating income 70,783 77,372 216,707 229,725  
Dividend income 659   1,449    
Interest and other income 89 57 330 274  
Interest expense (43,438) (38,989) (123,837) (112,838)  
Loss on early extinguishment of debt (84) (21) (90) (1,469)  
Income from continuing operations before income tax expense and equity in earnings (losses) of an investee 28,009 38,419 94,559 115,692  
Income tax expense (119) (146) (318) (385)  
Equity in earnings (losses) of an investee 13 (24) 107 70  
Income from continuing operations 27,903 38,249 94,348 115,377  
Discontinued operations:          
Loss from discontinued operations 0 0 0 (350)  
Impairment of assets from discontinued operations 0 0 0 (602)  
Income before gain on sale of properties 27,903 38,249 94,348 114,425  
Gain on sale of properties 0 0 4,061 0  
Net income 27,903 38,249 98,409 114,425  
Total assets 7,230,098   7,230,098   $ 7,160,090
Triple Net Leased Senior Living Communities          
Revenues:          
Rental income 66,520 64,222 198,269 180,820  
Residents fees and services 0 0 0 0  
Total revenues 66,520 64,222 198,269 180,820  
Expenses:          
Property operating expenses 47 0 833 0  
Depreciation and amortization 19,727 19,140 58,401 51,322  
General and administrative 0 0 0 0  
Acquisition and certain other transaction related costs 0 0   0  
Impairment of assets 2,191 (98) 6,583 (98)  
Total expenses 21,965 19,042 65,817 51,224  
Operating income 44,555 45,180 132,452 129,596  
Dividend income 0   0    
Interest and other income 0 0 0 0  
Interest expense (6,228) (6,342) (18,892) (18,598)  
Loss on early extinguishment of debt 0 0 0 (6)  
Income from continuing operations before income tax expense and equity in earnings (losses) of an investee 38,327 38,838 113,560 110,992  
Income tax expense 0 0 0 0  
Equity in earnings (losses) of an investee 0 0 0 0  
Income from continuing operations       110,992  
Discontinued operations:          
Loss from discontinued operations       0  
Impairment of assets from discontinued operations       0  
Income before gain on sale of properties   38,838 113,560    
Gain on sale of properties     4,061    
Net income 38,327   117,621 110,992  
Total assets 2,281,420   2,281,420   2,251,212
Managed senior living communities          
Revenues:          
Rental income 0 0 0 0  
Residents fees and services 98,480 96,412 292,803 271,061  
Total revenues 98,480 96,412 292,803 271,061  
Expenses:          
Property operating expenses 74,763 71,983 218,582 204,178  
Depreciation and amortization 20,747 19,248 60,905 41,357  
General and administrative 0 0 0 0  
Acquisition and certain other transaction related costs 0 0   0  
Impairment of assets 2,394 0 2,394 0  
Total expenses 97,904 91,231 281,881 245,535  
Operating income 576 5,181 10,922 25,526  
Dividend income 0   0    
Interest and other income 0 0 0 0  
Interest expense (2,104) (2,705) (7,332) (7,285)  
Loss on early extinguishment of debt (84) 0 (90) (33)  
Income from continuing operations before income tax expense and equity in earnings (losses) of an investee (1,612) 2,476 3,500 18,208  
Income tax expense 0 0 0 0  
Equity in earnings (losses) of an investee 0 0 0 0  
Income from continuing operations       18,208  
Discontinued operations:          
Loss from discontinued operations       0  
Impairment of assets from discontinued operations       0  
Income before gain on sale of properties   2,476 3,500    
Gain on sale of properties     0    
Net income (1,612)   3,500 18,208  
Total assets 1,272,441   1,272,441   1,260,425
MOBs          
Revenues:          
Rental income 94,404 90,072 278,964 265,664  
Residents fees and services 0 0 0 0  
Total revenues 94,404 90,072 278,964 265,664  
Expenses:          
Property operating expenses 28,537 24,944 79,361 72,135  
Depreciation and amortization 30,922 30,680 92,788 90,711  
General and administrative 0 0 0 0  
Acquisition and certain other transaction related costs 0 0   0  
Impairment of assets (7) 0 7,953 0  
Total expenses 59,452 55,624 180,102 162,846  
Operating income 34,952 34,448 98,862 102,818  
Dividend income 0   0    
Interest and other income 0 0 0 0  
Interest expense (5,599) (1,707) (7,398) (5,232)  
Loss on early extinguishment of debt 0 0 0 0  
Income from continuing operations before income tax expense and equity in earnings (losses) of an investee 29,353 32,741 91,464 97,586  
Income tax expense 0 0 0 0  
Equity in earnings (losses) of an investee 0 0 0 0  
Income from continuing operations       97,586  
Discontinued operations:          
Loss from discontinued operations       (350)  
Impairment of assets from discontinued operations       (602)  
Income before gain on sale of properties   32,741 91,464    
Gain on sale of properties     0    
Net income 29,353   91,464 96,634  
Total assets 3,343,492   3,343,492   3,362,214
All Other Operations          
Revenues:          
Rental income 4,579 4,569 13,689 13,709  
Residents fees and services 0 0 0 0  
Total revenues 4,579 4,569 13,689 13,709  
Expenses:          
Property operating expenses 0 0 0 0  
Depreciation and amortization 948 948 2,844 2,844  
General and administrative 12,107 10,316 34,931 32,563  
Acquisition and certain other transaction related costs 824 742 1,443 6,517  
Impairment of assets 0 0 0 0  
Total expenses 13,879 12,006 39,218 41,924  
Operating income (9,300) (7,437) (25,529) (28,215)  
Dividend income 659   1,449    
Interest and other income 89 57 330 274  
Interest expense (29,507) (28,235) (90,215) (81,723)  
Loss on early extinguishment of debt 0 (21) 0 (1,430)  
Income from continuing operations before income tax expense and equity in earnings (losses) of an investee (38,059) (35,636) (113,965) (111,094)  
Income tax expense (119) (146) (318) (385)  
Equity in earnings (losses) of an investee 13 (24) 107 70  
Income from continuing operations       (111,409)  
Discontinued operations:          
Loss from discontinued operations       0  
Impairment of assets from discontinued operations       0  
Income before gain on sale of properties   $ (35,806) (114,176)    
Gain on sale of properties     0    
Net income (38,165)   (114,176) $ (111,409)  
Total assets $ 332,745   $ 332,745   $ 286,239