XML 61 R51.htm IDEA: XBRL DOCUMENT v3.10.0.1
Summarized Condensed Consolidating Information - Condensed Consolidating Income Statements (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Revenues:          
Rental income $ 34,708 $ 28,511 $ 68,524 $ 55,850  
Tenant reimbursements 3,016 2,389 5,984 4,710  
Independent living facilities 845 789 1,644 1,582  
Interest and other income 400 1,140 918 1,295  
Total revenues 38,969 32,829 77,070 63,437  
Expenses:          
Depreciation and amortization 11,299 9,335 22,876 18,411  
Interest expense 7,285 6,219 14,377 12,098  
Loss on the extinguishment of debt 0 11,883 0 11,883  
Property taxes 3,016 2,389 5,984 4,710  
Independent living facilities 744 644 1,460 1,305  
Impairment of real estate investment 0 890 0 890  
General and administrative 3,358 2,977 6,550 5,367  
Total expenses 25,702 34,337 51,247 54,664  
Gain on sale of real estate 0 0 2,051 0  
Gain on disposition of other real estate investment 0 3,538 0 3,538  
Income in Subsidiary 0 0 0 0  
Net income 13,267 2,030 27,874 12,311 $ 25,874
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   0  
General and administrative 931 728 1,835 1,277  
Total expenses 931 728 1,835 1,277  
Gain on sale of real estate     0    
Gain on disposition of other real estate investment   0   0  
Income in Subsidiary 14,198 2,758 29,709 13,588  
Net income 13,267 2,030 27,874 12,311  
Reportable Legal Entities | Issuers          
Revenues:          
Rental income 20,170 14,294 39,568 27,517  
Tenant reimbursements 1,792 1,158 3,556 2,236  
Independent living facilities 0 0 0 0  
Interest and other income 299 0 722 0  
Total revenues 22,261 15,452 43,846 29,753  
Expenses:          
Depreciation and amortization 6,717 4,529 13,655 8,715  
Interest expense 7,285 6,219 14,377 12,098  
Loss on the extinguishment of debt   11,883   11,883  
Property taxes 1,792 1,158 3,556 2,236  
Independent living facilities 0 0 0 0  
Impairment of real estate investment   0   0  
General and administrative 2,351 2,187 4,639 4,028  
Total expenses 18,145 25,976 36,227 38,960  
Gain on sale of real estate     2,051    
Gain on disposition of other real estate investment   0   0  
Income in Subsidiary 10,082 13,282 20,039 22,795  
Net income 14,198 2,758 29,709 13,588  
Reportable Legal Entities | Combined Subsidiary Guarantors          
Revenues:          
Rental income 14,538 14,217 28,956 28,333  
Tenant reimbursements 1,224 1,231 2,428 2,474  
Independent living facilities 845 789 1,644 1,582  
Interest and other income 101 1,140 196 1,295  
Total revenues 16,708 17,377 33,224 33,684  
Expenses:          
Depreciation and amortization 4,582 4,806 9,221 9,696  
Interest expense 0 0 0 0  
Loss on the extinguishment of debt   0   0  
Property taxes 1,224 1,231 2,428 2,474  
Independent living facilities 744 644 1,460 1,305  
Impairment of real estate investment   890   890  
General and administrative 76 62 76 62  
Total expenses 6,626 7,633 13,185 14,427  
Gain on sale of real estate     0    
Gain on disposition of other real estate investment   3,538   3,538  
Income in Subsidiary 0 0 0 0  
Net income 10,082 13,282 20,039 22,795  
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   0  
General and administrative 0 0 0 0  
Total expenses 0 0 0 0  
Gain on sale of real estate     0    
Gain on disposition of other real estate investment   0   0  
Income in Subsidiary (24,280) (16,040) (49,748) (36,383)  
Net income $ (24,280) $ (16,040) $ (49,748) $ (36,383)