XML 47 R32.htm IDEA: XBRL DOCUMENT v3.22.0.1
INVESTMENT IN REAL ESTATE PROPERTIES (Tables)
12 Months Ended
Dec. 31, 2021
Real Estate [Abstract]  
Schedule of Real Estate Properties Held for Investment
The Company’s real estate properties held for investment consisted of the following (dollars in thousands):
As of December 31, 2021  
Property TypeNumber of
Properties
Number of
Beds/Units
Total
Real Estate
at Cost
Accumulated
Depreciation
Total
Real Estate
Investments, Net
Skilled Nursing/Transitional Care279 30,920 $3,617,359 $(474,534)$3,142,825 
Senior Housing - Leased60 4,099 720,581 (104,046)616,535 
Senior Housing - Managed49 5,140 1,012,398 (174,098)838,300 
Specialty Hospitals and Other28 1,187 643,007 (78,179)564,828 
416 41,346 5,993,345 (830,857)5,162,488 
Corporate Level863 (467)396 
$5,994,208 $(831,324)$5,162,884 
As of December 31, 2020
Property TypeNumber of
Properties
Number of
Beds/Units
Total
Real Estate
at Cost
Accumulated
Depreciation
Total
Real Estate
Investments, Net
Skilled Nursing/Transitional Care287 31,761 $3,644,470 $(385,094)$3,259,376 
Senior Housing - Leased65 4,282 707,634 (87,600)620,034 
Senior Housing - Managed47 4,924 942,996 (142,538)800,458 
Specialty Hospitals and Other27 1,092 670,793 (66,021)604,772 
426 42,059 5,965,893 (681,253)5,284,640 
Corporate Level802 (404)398 
$5,966,695 $(681,657)$5,285,038 
As of December 31,
20212020
Building and improvements$5,145,096 $5,120,598 
Furniture and equipment262,969 249,034 
Land improvements4,295 2,220 
Land581,848 594,843 
Total real estate at cost5,994,208 5,966,695 
Accumulated depreciation(831,324)(681,657)
Total real estate investments, net$5,162,884 $5,285,038 
Schedule of Future Minimum Rental Payments from Non-Cancelable Operating Leases
As of December 31, 2021, the future minimum rental payments from the Company’s properties held for investment under non-cancelable operating leases were as follows and may materially differ from actual future rental payments received (in thousands):
2022$424,942 
2023403,471 
2024404,353 
2025396,638 
2026379,716 
Thereafter1,472,488 
$3,481,608 
Summarized Financial Information for the Enlivant Joint Venture
The following tables present summarized financial information for the Enlivant Joint Venture and, except for basis adjustments, other-than-temporary impairment and loss from unconsolidated joint venture, reflect the historical cost basis of the assets which pre-dated the Company’s investment in the Enlivant Joint Venture (in thousands):
As of December 31,
20212020
Total assets$467,762 $490,541 
Total liabilities822,063 824,410 
Member’s deficit(354,301)(333,869)
Year Ended December 31,
202120202019
Total revenues$274,693 $299,031 $312,055 
Operating expenses (1)
265,194 240,331 231,659 
Net (loss) income(35,276)5,196 13,161 
Company’s share of net (loss) income$(17,184)$2,546 $6,449 
Basis adjustments10,771 19,145 13,245 
Other-than-temporary impairment164,126 — — 
Loss from unconsolidated joint venture$(192,081)$(16,599)$(6,796)
(1)    During the year ended December 31, 2021, TPG caused the Enlivant Joint Venture to fund $20.0 million of payments to Enlivant, the senior housing management platform that manages the portfolio owned by the Enlivant Joint Venture, beyond amounts contractually required under the management agreement. These payments were to support the operations of Enlivant and are reflected as operating expenses.