XML 60 R49.htm IDEA: XBRL DOCUMENT v3.8.0.1
Summarized Condensed Consolidating Information - Condensed Consolidating Income Statements (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Revenues:          
Rental income $ 29,404 $ 24,179 $ 85,254 $ 67,857  
Tenant reimbursements 2,543 2,089 7,253 5,815  
Independent living facilities 825 766 2,407 2,177  
Interest and other income 176 72 1,471 587  
Total revenues 32,948 27,106 96,385 76,436  
Expenses:          
Depreciation and amortization 9,745 8,248 28,156 23,433  
Interest expense 5,592 5,743 17,690 17,044  
Loss on the extinguishment of debt 0 0 11,883 326  
Property taxes 2,543 2,089 7,253 5,815  
Independent living facilities 698 708 2,003 1,926  
Impairment of real estate investment 0 0 890 0  
Acquisition costs 0 203 0 203  
General and administrative 3,059 2,283 8,426 6,724  
Total expenses 21,637 19,274 76,301 55,471  
Gain on disposition of other real estate investment 0 0 3,538 0  
Income in Subsidiary 0 0 0 0  
Net income 11,311 7,832 23,622 20,965 $ 29,353
Reportable Legal Entities | Parent Guarantor          
Revenues:          
Rental income 0 0 0 0  
Tenant reimbursements 0 0 0 0  
Independent living facilities 0 0 0 0  
Interest and other income 0 0 0 0  
Total revenues 0 0 0 0  
Expenses:          
Depreciation and amortization 0 0 0 0  
Interest expense 0 0 0 0  
Loss on the extinguishment of debt     0 0  
Property taxes 0 0 0 0  
Independent living facilities 0 0 0 0  
Impairment of real estate investment     0    
Acquisition costs   0   0  
General and administrative 671 410 1,948 1,281  
Total expenses 671 410 1,948 1,281  
Gain on disposition of other real estate investment     0    
Income in Subsidiary 11,982 8,242 25,570 22,246  
Net income 11,311 7,832 23,622 20,965  
Reportable Legal Entities | Issuers          
Revenues:          
Rental income 14,987 10,063 42,503 25,702  
Tenant reimbursements 1,341 875 3,577 2,138  
Independent living facilities 0 0 0 0  
Interest and other income 0 0 0 0  
Total revenues 16,328 10,938 46,080 27,840  
Expenses:          
Depreciation and amortization 5,014 3,194 13,730 8,118  
Interest expense 5,592 5,742 17,690 16,548  
Loss on the extinguishment of debt     11,883 0  
Property taxes 1,341 875 3,577 2,138  
Independent living facilities 0 0 0 0  
Impairment of real estate investment     0    
Acquisition costs   203   203  
General and administrative 2,388 1,873 6,416 5,377  
Total expenses 14,335 11,887 53,296 32,384  
Gain on disposition of other real estate investment     0    
Income in Subsidiary 9,989 9,191 32,786 26,790  
Net income 11,982 8,242 25,570 22,246  
Reportable Legal Entities | Combined Subsidiary Guarantors          
Revenues:          
Rental income 14,417 14,116 42,751 42,155  
Tenant reimbursements 1,202 1,214 3,676 3,677  
Independent living facilities 825 766 2,407 2,177  
Interest and other income 176 72 1,471 587  
Total revenues 16,620 16,168 50,305 48,596  
Expenses:          
Depreciation and amortization 4,731 5,054 14,426 15,315  
Interest expense 0 1 0 496  
Loss on the extinguishment of debt     0 326  
Property taxes 1,202 1,214 3,676 3,677  
Independent living facilities 698 708 2,003 1,926  
Impairment of real estate investment     890    
Acquisition costs   0   0  
General and administrative 0 0 62 66  
Total expenses 6,631 6,977 21,057 21,806  
Gain on disposition of other real estate investment     3,538    
Income in Subsidiary 0 0 0 0  
Net income 9,989 9,191 32,786 26,790  
Elimination          
Revenues:          
Rental income 0 0 0 0  
Tenant reimbursements 0 0 0 0  
Independent living facilities 0 0 0 0  
Interest and other income 0 0 0 0  
Total revenues 0 0 0 0  
Expenses:          
Depreciation and amortization 0 0 0 0  
Interest expense 0 0 0 0  
Loss on the extinguishment of debt     0 0  
Property taxes 0 0 0 0  
Independent living facilities 0 0 0 0  
Impairment of real estate investment     0    
Acquisition costs   0   0  
General and administrative 0 0 0 0  
Total expenses 0 0 0 0  
Gain on disposition of other real estate investment     0    
Income in Subsidiary (21,971) (17,433) (58,356) (49,036)  
Net income $ (21,971) $ (17,433) $ (58,356) $ (49,036)