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 9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Revenues:          
Rental income $ 35,332 $ 29,404 $ 103,856 $ 85,254  
Tenant reimbursements 2,990 2,543 8,974 7,253  
Independent living facilities 871 825 2,515 2,407  
Interest and other income 317 176 1,235 1,471  
Total revenues 39,510 32,948 116,580 96,385  
Expenses:          
Depreciation and amortization 11,351 9,745 34,227 28,156  
Interest expense 6,805 5,592 21,182 17,690  
Loss on the extinguishment of debt 0 0 0 11,883  
Property taxes 2,990 2,543 8,974 7,253  
Independent living facilities 766 698 2,226 2,003  
Impairment of real estate investment 0 0 0 890  
General and administrative 3,088 3,059 9,638 8,426  
Total expenses 25,000 21,637 76,247 76,301  
Gain on sale of real estate 0 0 2,051 0  
Gain on disposition of other real estate investment 0 0 0 3,538  
Income in Subsidiary 0 0 0 0  
Net income 14,510 11,311 42,384 23,622 $ 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  
Property taxes 0 0 0 0  
Independent living facilities 0 0 0 0  
Impairment of real estate investment       0  
General and administrative 987 671 2,822 1,948  
Total expenses 987 671 2,822 1,948  
Gain on sale of real estate     0    
Gain on disposition of other real estate investment       0  
Income in Subsidiary 15,497 11,982 45,206 25,570  
Net income 14,510 11,311 42,384 23,622  
Reportable Legal Entities | Issuers          
Revenues:          
Rental income 20,554 14,987 60,122 42,503  
Tenant reimbursements 1,804 1,341 5,360 3,577  
Independent living facilities 0 0 0 0  
Interest and other income 317 0 1,039 0  
Total revenues 22,675 16,328 66,521 46,080  
Expenses:          
Depreciation and amortization 6,833 5,014 20,488 13,730  
Interest expense 6,805 5,592 21,182 17,690  
Loss on the extinguishment of debt       11,883  
Property taxes 1,804 1,341 5,360 3,577  
Independent living facilities 0 0 0 0  
Impairment of real estate investment       0  
General and administrative 2,101 2,388 6,740 6,416  
Total expenses 17,543 14,335 53,770 53,296  
Gain on sale of real estate     2,051    
Gain on disposition of other real estate investment       0  
Income in Subsidiary 10,365 9,989 30,404 32,786  
Net income 15,497 11,982 45,206 25,570  
Reportable Legal Entities | Combined Subsidiary Guarantors          
Revenues:          
Rental income 14,778 14,417 43,734 42,751  
Tenant reimbursements 1,186 1,202 3,614 3,676  
Independent living facilities 871 825 2,515 2,407  
Interest and other income 0 176 196 1,471  
Total revenues 16,835 16,620 50,059 50,305  
Expenses:          
Depreciation and amortization 4,518 4,731 13,739 14,426  
Interest expense 0 0 0 0  
Loss on the extinguishment of debt       0  
Property taxes 1,186 1,202 3,614 3,676  
Independent living facilities 766 698 2,226 2,003  
Impairment of real estate investment       890  
General and administrative 0 0 76 62  
Total expenses 6,470 6,631 19,655 21,057  
Gain on sale of real estate     0    
Gain on disposition of other real estate investment       3,538  
Income in Subsidiary 0 0 0 0  
Net income 10,365 9,989 30,404 32,786  
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  
Property taxes 0 0 0 0  
Independent living facilities 0 0 0 0  
Impairment of real estate investment       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  
Income in Subsidiary (25,862) (21,971) (75,610) (58,356)  
Net income $ (25,862) $ (21,971) $ (75,610) $ (58,356)