XML 47 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Revenue    
Resident fees $ 1,052,232us-gaap_HealthCareOrganizationResidentServiceRevenue $ 650,310us-gaap_HealthCareOrganizationResidentServiceRevenue
Management fees 15,097us-gaap_ManagementFeesRevenue 7,402us-gaap_ManagementFeesRevenue
Reimbursed costs incurred on behalf of managed communities 180,552us-gaap_ReimbursementRevenue 89,563us-gaap_ReimbursementRevenue
Total revenue 1,247,881us-gaap_Revenues 747,275us-gaap_Revenues
Expense    
Facility operating expense (excluding depreciation and amortization of $208,823 and $62,695 respectively) 702,215us-gaap_CostOfRealEstateRevenue 429,870us-gaap_CostOfRealEstateRevenue
General and administrative expense (including non-cash stock-based compensation expense of $8,873 and $7,572 respectively) 84,204us-gaap_GeneralAndAdministrativeExpense 44,665us-gaap_GeneralAndAdministrativeExpense
Transaction costs 6,742us-gaap_BusinessCombinationAcquisitionRelatedCosts 10,844us-gaap_BusinessCombinationAcquisitionRelatedCosts
Facility lease expense 94,471us-gaap_LeaseAndRentalExpense 69,869us-gaap_LeaseAndRentalExpense
Depreciation and amortization 220,427us-gaap_DepreciationAndAmortization 70,316us-gaap_DepreciationAndAmortization
Loss on facility lease termination 76,143us-gaap_GainLossOnContractTermination 0us-gaap_GainLossOnContractTermination
Costs incurred on behalf of managed communities 180,552us-gaap_CostOfReimbursableExpense 89,563us-gaap_CostOfReimbursableExpense
Total operating expense 1,364,754us-gaap_CostsAndExpenses 715,127us-gaap_CostsAndExpenses
Income from operations (116,873)us-gaap_OperatingIncomeLoss 32,148us-gaap_OperatingIncomeLoss
Interest income 427us-gaap_InvestmentIncomeInterest 321us-gaap_InvestmentIncomeInterest
Interest expense:    
Debt (42,348)us-gaap_InterestExpenseDebtExcludingAmortization (23,844)us-gaap_InterestExpenseDebtExcludingAmortization
Capital and financing lease obligations (53,203)us-gaap_InterestExpenseLesseeAssetsUnderCapitalLease (6,154)us-gaap_InterestExpenseLesseeAssetsUnderCapitalLease
Amortization of deferred financing costs and debt premium (discount) (381)us-gaap_AmortizationOfFinancingCostsAndDiscounts (4,018)us-gaap_AmortizationOfFinancingCostsAndDiscounts
Change in fair value of derivatives (550)us-gaap_UnrealizedGainLossOnDerivatives (847)us-gaap_UnrealizedGainLossOnDerivatives
Debt modification and extinguishment costs (44)us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt
Equity in earnings of unconsolidated ventures 1,484us-gaap_IncomeLossFromEquityMethodInvestments 636us-gaap_IncomeLossFromEquityMethodInvestments
Other non-operating income 2,491us-gaap_OtherNonoperatingIncomeExpense 465us-gaap_OtherNonoperatingIncomeExpense
Loss before income taxes (208,997)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (1,293)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Benefit (provision) for income taxes 78,288us-gaap_IncomeTaxExpenseBenefit (1,006)us-gaap_IncomeTaxExpenseBenefit
Net loss (130,709)us-gaap_ProfitLoss (2,299)us-gaap_ProfitLoss
Net loss attributable to noncontrolling interest 258us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 0us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net loss attributable to Brookdale Senior Living Inc. common stockholders $ (130,451)us-gaap_NetIncomeLoss $ (2,299)us-gaap_NetIncomeLoss
Basic and diluted net loss per share attributable to Brookdale Senior Living Inc. common shareholders $ (0.71)us-gaap_EarningsPerShareBasicAndDiluted $ (0.02)us-gaap_EarningsPerShareBasicAndDiluted
Weighted average shares used in computing basic and diluted net loss per share 183,678us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 124,478us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted