XML 83 R70.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Reporting - Segment Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Segment Reporting Information [Line Items]            
Rental and resident fee income           $ 145,404
Net interest income on debt and securities           5,145
Other revenue $ 1,003   $ 930   $ 1,360 1,678
Property operating expenses (44,636)   (47,731)   (89,854) (94,157)
Interest expense (17,294)   (17,693)   (34,690) (34,731)
Other expenses related to securitization trust 0   0   0 (811)
Transaction costs (38)   (41)   (76) (804)
Asset management and other fees - related party (4,995)   (5,951)   (9,989) (11,894)
General and administrative expenses (2,349)   (3,424)   (5,403) (7,111)
Depreciation and amortization (15,962)   (27,494)   (38,361) (56,314)
Impairment of operating real estate (10,146)   (2,456)   (10,146) (5,239)
Unrealized gain (loss) on senior housing mortgage loans and debt held in securitization trust, net           0
Realized gain (loss) on investments and other 5,485   0   5,722 3,495
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense) (13,040)   (30,092)   (31,479) (55,339)
Equity in earnings (losses) of unconsolidated ventures (4,405)   (4,098)   (4,629) (12,724)
Income tax benefit (expense) (15)   (15)   (21) (30)
Net income (loss) (17,460) $ (18,669) (34,205) $ (33,888) (36,129) (68,093)
Discount accretion income         55 49
Operating Segments            
Segment Reporting Information [Line Items]            
Rental and resident fee income 73,969   71,847   146,133 145,404
Net interest income on debt and securities 1,923   1,921   3,825 4,334
Other revenue 1,003   930   1,360 1,678
Property operating expenses (44,636)   (47,731)   (89,854) (94,157)
Interest expense (17,294)   (17,693)   (34,690) (34,731)
Other expenses related to securitization trust           0
Transaction costs (38)   (41)   (76) (804)
Asset management and other fees - related party (4,995)   (5,951)   (9,989) (11,894)
General and administrative expenses (2,349)   (3,424)   (5,403) (7,111)
Depreciation and amortization (15,962)   (27,494)   (38,361) (56,314)
Impairment of operating real estate (10,146)   (2,456)   (10,146) (5,239)
Unrealized gain (loss) on senior housing mortgage loans and debt held in securitization trust, net           0
Realized gain (loss) on investments and other 5,485       5,722 3,495
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense) (13,040)   (30,092)   (31,479) (55,339)
Equity in earnings (losses) of unconsolidated ventures (4,405)   (4,098)   (4,629) (12,724)
Income tax benefit (expense) (15)   (15)   (21) (30)
Net income (loss) (17,460)   (34,205)   (36,129) (68,093)
Operating Segments | Net Lease            
Segment Reporting Information [Line Items]            
Rental and resident fee income 8,446   7,950   16,998 16,696
Net interest income on debt and securities 0   0   0 0
Other revenue 0   0   1 0
Property operating expenses (1)   (825)   (1) (834)
Interest expense (3,124)   (3,306)   (6,399) (6,707)
Other expenses related to securitization trust           0
Transaction costs 0   0   0 0
Asset management and other fees - related party 0   0   0 0
General and administrative expenses (97)   (56)   (112) (61)
Depreciation and amortization (3,499)   (3,368)   (7,063) (6,720)
Impairment of operating real estate (146)   (2,456)   (146) (2,456)
Unrealized gain (loss) on senior housing mortgage loans and debt held in securitization trust, net           0
Realized gain (loss) on investments and other 5,871       5,871 0
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense) 7,450   (2,061)   9,149 (82)
Equity in earnings (losses) of unconsolidated ventures 0   0   0 0
Income tax benefit (expense) 0   0   0 0
Net income (loss) 7,450   (2,061)   9,149 (82)
Operating Segments | Operating            
Segment Reporting Information [Line Items]            
Rental and resident fee income 65,523   63,897   129,135 128,708
Net interest income on debt and securities 0   0   0 0
Other revenue 760   728   760 1,383
Property operating expenses (44,635)   (46,906)   (89,853) (93,323)
Interest expense (14,148)   (14,304)   (28,189) (27,913)
Other expenses related to securitization trust           0
Transaction costs (38)   0   (76) (763)
Asset management and other fees - related party 0   0   0 0
General and administrative expenses (25)   (128)   (37) (441)
Depreciation and amortization (12,463)   (24,126)   (31,298) (49,594)
Impairment of operating real estate (10,000)   0   (10,000) (2,783)
Unrealized gain (loss) on senior housing mortgage loans and debt held in securitization trust, net           0
Realized gain (loss) on investments and other (10)       227 0
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense) (15,036)   (20,839)   (29,331) (44,726)
Equity in earnings (losses) of unconsolidated ventures 0   0   0 0
Income tax benefit (expense) (15)   (15)   (21) (30)
Net income (loss) (15,051)   (20,854)   (29,352) (44,756)
Operating Segments | Unconsolidated Investments            
Segment Reporting Information [Line Items]            
Rental and resident fee income 0   0   0 0
Net interest income on debt and securities 0   0   0 0
Other revenue 0   0   0 0
Property operating expenses 0   0   0 0
Interest expense 0   0   0 0
Other expenses related to securitization trust           0
Transaction costs 0   0   0 0
Asset management and other fees - related party 0   0   0 0
General and administrative expenses 0   0   0 0
Depreciation and amortization 0   0   0 0
Impairment of operating real estate 0   0   0 0
Unrealized gain (loss) on senior housing mortgage loans and debt held in securitization trust, net           0
Realized gain (loss) on investments and other 0       0 0
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense) 0   0   0 0
Equity in earnings (losses) of unconsolidated ventures (4,405)   (4,098)   (4,629) (12,724)
Income tax benefit (expense) 0   0   0 0
Net income (loss) (4,405)   (4,098)   (4,629) (12,724)
Operating Segments | Debt and Securities            
Segment Reporting Information [Line Items]            
Rental and resident fee income 0   0   0 0
Net interest income on debt and securities 1,923   1,921   3,825 4,648
Other revenue 10   0   19 0
Property operating expenses 0   0   0 0
Interest expense 0   0   0 0
Other expenses related to securitization trust           0
Transaction costs 0   0   0 0
Asset management and other fees - related party 0   0   0 0
General and administrative expenses (9)   (10)   (19) (25)
Depreciation and amortization 0   0   0 0
Impairment of operating real estate 0   0   0 0
Unrealized gain (loss) on senior housing mortgage loans and debt held in securitization trust, net           (314)
Realized gain (loss) on investments and other 0       0 3,495
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense) 1,924   1,911   3,825 7,804
Equity in earnings (losses) of unconsolidated ventures 0   0   0 0
Income tax benefit (expense) 0   0   0 0
Net income (loss) 1,924   1,911   3,825 7,804
Operating Segments | Corporate            
Segment Reporting Information [Line Items]            
Rental and resident fee income 0   0   0 0
Net interest income on debt and securities 0   0   0 (314)
Other revenue 233   202   580 295
Property operating expenses 0   0   0 0
Interest expense (22)   (83)   (102) (111)
Other expenses related to securitization trust           0
Transaction costs 0   (41)   0 (41)
Asset management and other fees - related party (4,995)   (5,951)   (9,989) (11,894)
General and administrative expenses (2,218)   (3,230)   (5,235) (6,584)
Depreciation and amortization 0   0   0 0
Impairment of operating real estate 0   0   0 0
Unrealized gain (loss) on senior housing mortgage loans and debt held in securitization trust, net           314
Realized gain (loss) on investments and other (376)       (376) 0
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense) (7,378)   (9,103)   (15,122) (18,335)
Equity in earnings (losses) of unconsolidated ventures 0   0   0 0
Income tax benefit (expense) 0   0   0 0
Net income (loss) $ (7,378)   $ (9,103)   $ (15,122) (18,335)
Discount accretion income           300
Segment Reconciling Items            
Segment Reporting Information [Line Items]            
Rental and resident fee income           0
Net interest income on debt and securities           811
Other revenue           0
Property operating expenses           0
Interest expense           0
Other expenses related to securitization trust           (811)
Transaction costs           0
Asset management and other fees - related party           0
General and administrative expenses           0
Depreciation and amortization           0
Impairment of operating real estate           0
Unrealized gain (loss) on senior housing mortgage loans and debt held in securitization trust, net           0
Realized gain (loss) on investments and other           0
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense)           0
Equity in earnings (losses) of unconsolidated ventures           0
Income tax benefit (expense)           0
Net income (loss)           $ 0