XML 47 R63.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Summarized Condensed Consolidating Information - Condensed Consolidating Income Statements (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues:                      
Rental income                 $ 155,667    
Rental income                   $ 140,073 $ 117,633
Tenant reimbursements                   11,924 10,254
Independent living facilities                 3,389 3,379 3,228
Interest and other income                 4,345 1,565 1,867
Total revenues $ 44,228 $ 33,314 $ 46,201 $ 39,658 $ 40,361 $ 39,510 $ 38,969 $ 38,101 163,401 156,941 132,982
Expenses:                      
Depreciation and amortization                 51,822 45,766 39,159
Interest expense                 28,125 27,860 24,196
Loss on the extinguishment of debt                 0 0 11,883
Property taxes                 3,048 11,924 10,254
Independent living facilities                 2,898 2,964 2,733
Impairment of real estate investments                 16,692 0 890
Provision for loan losses                 1,076 0 0
Reserve for advances and deferred rent                 0 0 10,414
General and administrative                 15,158 12,555 11,117
Total expenses                 118,819 101,069 110,646
Gain on sale of real estate                 1,777 2,051 0
Gain on disposition of other real estate investment                 0 0 3,538
Income in Subsidiary                 0 0 0
Net income $ 20,662 $ (10,054) $ 19,698 $ 16,053 $ 15,539 $ 14,510 $ 13,267 $ 14,607 46,359 57,923 25,874
Reportable Legal Entities | Parent Guarantor                      
Revenues:                      
Rental income                 0    
Rental income                   0 0
Tenant reimbursements                   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
Property taxes                 0 0 0
Independent living facilities                 0 0 0
Impairment of real estate investments                 0   0
Provision for loan losses                 0    
Reserve for advances and deferred rent                     0
General and administrative                 4,218 3,856 2,638
Total expenses                 4,218 3,856 2,638
Gain on sale of real estate                 0 0  
Gain on disposition of other real estate investment                     0
Income in Subsidiary                 50,577 61,779 28,512
Net income                 46,359 57,923 25,874
Reportable Legal Entities | Issuers                      
Revenues:                      
Rental income                 81,380    
Rental income                   81,560 60,464
Tenant reimbursements                   7,173 5,493
Independent living facilities                 0 0 0
Interest and other income                 3,001 1,369 215
Total revenues                 84,381 90,102 66,172
Expenses:                      
Depreciation and amortization                 30,436 27,553 20,048
Interest expense                 28,125 27,860 24,196
Loss on the extinguishment of debt                     11,883
Property taxes                 2,887 7,173 5,493
Independent living facilities                 0 0 0
Impairment of real estate investments                 16,692   0
Provision for loan losses                 1,076    
Reserve for advances and deferred rent                     10,414
General and administrative                 10,868 8,623 8,417
Total expenses                 90,084 71,209 80,451
Gain on sale of real estate                 217 2,051  
Gain on disposition of other real estate investment                     0
Income in Subsidiary                 56,063 40,835 42,791
Net income                 50,577 61,779 28,512
Reportable Legal Entities | Combined Subsidiary Guarantors                      
Revenues:                      
Rental income                 74,287    
Rental income                   58,513 57,169
Tenant reimbursements                   4,751 4,761
Independent living facilities                 3,389 3,379 3,228
Interest and other income                 1,344 196 1,652
Total revenues                 79,020 66,839 66,810
Expenses:                      
Depreciation and amortization                 21,386 18,213 19,111
Interest expense                 0 0 0
Loss on the extinguishment of debt                     0
Property taxes                 161 4,751 4,761
Independent living facilities                 2,898 2,964 2,733
Impairment of real estate investments                 0   890
Provision for loan losses                 0    
Reserve for advances and deferred rent                     0
General and administrative                 72 76 62
Total expenses                 24,517 26,004 27,557
Gain on sale of real estate                 1,560 0  
Gain on disposition of other real estate investment                     3,538
Income in Subsidiary                 0 0 0
Net income                 56,063 40,835 42,791
Elimination                      
Revenues:                      
Rental income                 0    
Rental income                   0 0
Tenant reimbursements                   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
Property taxes                 0 0 0
Independent living facilities                 0 0 0
Impairment of real estate investments                 0   0
Provision for loan losses                 0    
Reserve for advances and deferred rent                     0
General and administrative                 0 0 0
Total expenses                 0 0 0
Gain on sale of real estate                 0 0  
Gain on disposition of other real estate investment                     0
Income in Subsidiary                 (106,640) (102,614) (71,303)
Net income                 $ (106,640) $ (102,614) $ (71,303)