XML 74 R58.htm IDEA: XBRL DOCUMENT v3.6.0.2
Summarized Condensed Consolidating and Combining Information - Condensed Consolidating and Combining Statements of Operations (Detail) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues:                      
Rental income                 $ 93,126 $ 65,979 $ 51,367
Tenant reimbursements                 7,846 5,497 4,956
Independent living facilities                 2,970 2,510 2,519
Interest and other income                 737 965 55
Total revenues $ 28,243 $ 27,106 $ 25,701 $ 23,629 $ 22,632 $ 17,985 $ 17,376 $ 16,958 104,679 74,951 58,897
Expenses:                      
Depreciation and amortization (including a below-market ground lease)                 31,965 24,133 23,000
Interest expense                 23,199 25,256 21,622
Loss on extinguishment of debt                 0 0 4,067
Property taxes                 7,846 5,497 4,956
Acquisition costs                 205 0 47
Independent living facilities                 2,549 2,376 2,243
General and administrative                 9,297 7,655 11,105
Total expenses                 75,061 64,917 67,040
Loss on sale of real estate                 (265) 0 0
Income in Subsidiary                 0 0 0
Net income (loss) $ 8,388 $ 7,832 $ 7,631 $ 5,502 $ 5,003 $ 727 $ 2,266 $ 2,038 29,353 10,034 (8,143)
Other comprehensive income:                      
Unrealized gain on interest rate swap                 0 0 167
Reclassification adjustment on interest rate swap                 0 0 1,661
Comprehensive income (loss)                 29,353 10,034 (6,315)
Reportable Legal Entities [Member] | Parent Guarantor [Member]                      
Revenues:                      
Rental income                 0 0 0
Tenant reimbursements                 0 0 0
Independent living facilities                 0 0 0
Interest and other income                 0 0 0
Total revenues                 0 0 0
Expenses:                      
Depreciation and amortization (including a below-market ground lease)                 0 0 0
Interest expense                 0 0 0
Loss on extinguishment of debt                     0
Property taxes                 0 0 0
Acquisition costs                 0   0
Independent living facilities                 0 0 0
General and administrative                 1,637 1,171 0
Total expenses                 1,637 1,171 0
Loss on sale of real estate                 0    
Income in Subsidiary                 30,990 11,205 (8,143)
Net income (loss)                 29,353 10,034 (8,143)
Other comprehensive income:                      
Unrealized gain on interest rate swap                     0
Reclassification adjustment on interest rate swap                     0
Comprehensive income (loss)                     (8,143)
Reportable Legal Entities [Member] | Issuers [Member]                      
Revenues:                      
Rental income                 36,855 9,979 139
Tenant reimbursements                 2,978 655 11
Independent living facilities                 0 0 0
Interest and other income                 0 19 23
Total revenues                 39,833 10,653 173
Expenses:                      
Depreciation and amortization (including a below-market ground lease)                 11,651 3,165 34
Interest expense                 22,375 19,616 10,425
Loss on extinguishment of debt                     0
Property taxes                 2,978 655 11
Acquisition costs                 205   0
Independent living facilities                 0 0 0
General and administrative                 7,594 6,360 11,105
Total expenses                 44,803 29,796 21,575
Loss on sale of real estate                 0    
Income in Subsidiary                 35,960 30,348 13,259
Net income (loss)                 30,990 11,205 (8,143)
Other comprehensive income:                      
Unrealized gain on interest rate swap                     0
Reclassification adjustment on interest rate swap                     0
Comprehensive income (loss)                     (8,143)
Reportable Legal Entities [Member] | Combined Subsidiary Guarantors [Member]                      
Revenues:                      
Rental income                 45,318 45,100 42,337
Tenant reimbursements                 4,359 4,375 4,460
Independent living facilities                 2,970 2,510 2,519
Interest and other income                 737 946 32
Total revenues                 53,384 52,931 49,348
Expenses:                      
Depreciation and amortization (including a below-market ground lease)                 17,505 18,007 19,577
Interest expense                 0 18 6,315
Loss on extinguishment of debt                     4,067
Property taxes                 4,359 4,375 4,460
Acquisition costs                 0   47
Independent living facilities                 2,549 2,376 2,243
General and administrative                 49 97 0
Total expenses                 24,462 24,873 36,709
Loss on sale of real estate                 (265)    
Income in Subsidiary                 0 0 0
Net income (loss)                 28,657 28,058 12,639
Other comprehensive income:                      
Unrealized gain on interest rate swap                     167
Reclassification adjustment on interest rate swap                     1,661
Comprehensive income (loss)                     14,467
Reportable Legal Entities [Member] | Combined Non-Guarantor Subsidiaries [Member]                      
Revenues:                      
Rental income                 10,953 10,900 8,891
Tenant reimbursements                 509 467 485
Independent living facilities                 0 0 0
Interest and other income                 0 0 0
Total revenues                 11,462 11,367 9,376
Expenses:                      
Depreciation and amortization (including a below-market ground lease)                 2,809 2,961 3,389
Interest expense                 824 5,622 4,882
Loss on extinguishment of debt                     0
Property taxes                 509 467 485
Acquisition costs                 0   0
Independent living facilities                 0 0 0
General and administrative                 17 27 0
Total expenses                 4,159 9,077 8,756
Loss on sale of real estate                 0    
Income in Subsidiary                 0 0 0
Net income (loss)                 7,303 2,290 620
Other comprehensive income:                      
Unrealized gain on interest rate swap                     0
Reclassification adjustment on interest rate swap                     0
Comprehensive income (loss)                     620
Elimination [Member]                      
Revenues:                      
Rental income                 0 0 0
Tenant reimbursements                 0 0 0
Independent living facilities                 0 0 0
Interest and other income                 0 0 0
Total revenues                 0 0 0
Expenses:                      
Depreciation and amortization (including a below-market ground lease)                 0 0 0
Interest expense                 0 0 0
Loss on extinguishment of debt                     0
Property taxes                 0 0 0
Acquisition costs                 0   0
Independent living facilities                 0 0 0
General and administrative                 0 0 0
Total expenses                 0 0 0
Loss on sale of real estate                 0    
Income in Subsidiary                 (66,950) (41,553) (5,116)
Net income (loss)                 $ (66,950) $ (41,553) (5,116)
Other comprehensive income:                      
Unrealized gain on interest rate swap                     0
Reclassification adjustment on interest rate swap                     0
Comprehensive income (loss)                     $ (5,116)