XML 70 R57.htm IDEA: XBRL DOCUMENT v3.10.0.1
Summarized Condensed Consolidating Information - Condensed Consolidating Income Statements (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenues:                      
Rental income                 $ 140,073 $ 117,633 $ 93,126
Tenant reimbursements                 11,924 10,254 7,846
Independent living facilities                 3,379 3,228 2,970
Interest and other income                 1,565 1,867 737
Total revenues $ 40,361 $ 39,510 $ 38,969 $ 38,101 $ 36,597 $ 32,948 $ 32,829 $ 30,608 156,941 132,982 104,679
Expenses:                      
Depreciation and amortization                 45,766 39,159 31,965
Interest expense                 27,860 24,196 22,873
Loss on the extinguishment of debt                 0 11,883 326
Property taxes                 11,924 10,254 7,846
Acquisition costs                 0 0 205
Independent living facilities                 2,964 2,733 2,549
Impairment of real estate investment                 0 890 0
Reserve for advances and deferred rent                 0 10,414 0
General and administrative                 12,555 11,117 9,297
Total expenses                 101,069 110,646 75,061
Gain (loss) on sale of real estate                 2,051 0 (265)
Gain on disposition of other real estate investment                 0 3,538 0
Income in Subsidiary                 0 0 0
Net income $ 15,539 $ 14,510 $ 13,267 $ 14,607 $ 2,252 $ 11,311 $ 2,030 $ 10,281 57,923 25,874 29,353
Reportable Legal Entities | Parent Guarantor                      
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                 0 0 0
Interest expense                 0 0 0
Loss on the extinguishment of debt                   0 0
Property taxes                 0 0 0
Acquisition costs                     0
Independent living facilities                 0 0 0
Impairment of real estate investment                   0  
Reserve for advances and deferred rent                   0  
General and administrative                 3,856 2,638 1,637
Total expenses                 3,856 2,638 1,637
Gain (loss) on sale of real estate                 0   0
Gain on disposition of other real estate investment                   0  
Income in Subsidiary                 61,779 28,512 30,990
Net income                 57,923 25,874 29,353
Reportable Legal Entities | Issuers                      
Revenues:                      
Rental income                 81,560 60,464 36,855
Tenant reimbursements                 7,173 5,493 2,978
Independent living facilities                 0 0 0
Interest and other income                 1,369 215 0
Total revenues                 90,102 66,172 39,833
Expenses:                      
Depreciation and amortization                 27,553 20,048 11,651
Interest expense                 27,860 24,196 22,375
Loss on the extinguishment of debt                   11,883 0
Property taxes                 7,173 5,493 2,978
Acquisition costs                     205
Independent living facilities                 0 0 0
Impairment of real estate investment                   0  
Reserve for advances and deferred rent                   10,414  
General and administrative                 8,623 8,417 7,594
Total expenses                 71,209 80,451 44,803
Gain (loss) on sale of real estate                 2,051   0
Gain on disposition of other real estate investment                   0  
Income in Subsidiary                 40,835 42,791 35,960
Net income                 61,779 28,512 30,990
Reportable Legal Entities | Combined Subsidiary Guarantors                      
Revenues:                      
Rental income                 58,513 57,169 56,271
Tenant reimbursements                 4,751 4,761 4,868
Independent living facilities                 3,379 3,228 2,970
Interest and other income                 196 1,652 737
Total revenues                 66,839 66,810 64,846
Expenses:                      
Depreciation and amortization                 18,213 19,111 20,314
Interest expense                 0 0 498
Loss on the extinguishment of debt                   0 326
Property taxes                 4,751 4,761 4,868
Acquisition costs                     0
Independent living facilities                 2,964 2,733 2,549
Impairment of real estate investment                   890  
Reserve for advances and deferred rent                   0  
General and administrative                 76 62 66
Total expenses                 26,004 27,557 28,621
Gain (loss) on sale of real estate                 0   (265)
Gain on disposition of other real estate investment                   3,538  
Income in Subsidiary                 0 0 0
Net income                 40,835 42,791 35,960
Elimination                      
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                 0 0 0
Interest expense                 0 0 0
Loss on the extinguishment of debt                   0 0
Property taxes                 0 0 0
Acquisition costs                     0
Independent living facilities                 0 0 0
Impairment of real estate investment                   0  
Reserve for advances and deferred rent                   0  
General and administrative                 0 0 0
Total expenses                 0 0 0
Gain (loss) on sale of real estate                 0   0
Gain on disposition of other real estate investment                   0  
Income in Subsidiary                 (102,614) (71,303) (66,950)
Net income                 $ (102,614) $ (71,303) $ (66,950)