XML 75 R99.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATING FINANCIAL STATEMENTS (Detail 1) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Revenues                      
Rental income                 $ 314,592 $ 273,517 $ 232,772
Mortgage interest income                 30,446 16,274 10,391
Other investment income - net                 4,760 2,070 3,936
Miscellaneous                 662 343 3,886
Nursing home revenues                     7,336 [1]
Total operating revenues 95,012 87,108 83,825 84,515 76,304 72,818 72,606 70,476 350,460 292,204 258,321
Expenses                      
Depreciation and amortization                 112,983 100,337 84,623
General and administrative                 21,330 19,432 15,054
Acquisition costs                 909 1,204 1,554
Impairment on real estate properties                 272 26,344 155
Provisions for uncollectible accounts receivable                   6,439  
Nursing home expenses of owned and operated assets                   653 [2] 7,998 [1]
Total operating expenses                 135,494 154,409 109,384
Income before other income and expense                 214,966 137,795 148,937
Other income (expense)                      
Interest income                 29 40 105
Interest expense                 (95,527) (81,154) (67,340)
Interest - amortization of deferred financing costs                 (2,649) (2,674) (3,780)
Interest - refinancing costs                 (7,920) (3,071) (19,482)
Equity in earnings                        
Total other expense                 (106,067) (86,859) (90,497)
Income before gain (loss) on assets sold                 108,899 50,936 58,440
Gain (loss) on assets sold - net                 11,799 1,670 (4)
Net income 33,923 30,119 30,572 26,084 19,293 21,436 17,790 (5,913) 120,698 52,606 58,436
Preferred stock dividends                    (1,691) (9,086)
Preferred stock redemption                    (3,456)   
Net income available to common 33,923 30,119 30,572 26,084 19,293 21,436 17,806 (11,076) 120,698 47,459 49,350
Issuer & Subsidiary Guarantors
                     
Revenues                      
Rental income                 266,213 239,077 215,992
Mortgage interest income                 30,446 16,274 10,391
Other investment income - net                 4,760 2,070 3,936
Miscellaneous                 662 343 3,886
Nursing home revenues                     7,336
Total operating revenues                 302,081 257,764 241,541
Expenses                      
Depreciation and amortization                 91,672 84,568 76,553
General and administrative                 20,913 19,138 14,744
Acquisition costs                 909 1,204 1,554
Impairment on real estate properties                 272 26,344 155
Provisions for uncollectible accounts receivable                   6,439  
Nursing home expenses of owned and operated assets                   653 7,998
Total operating expenses                 113,766 138,346 101,004
Income before other income and expense                 188,315 119,418 140,537
Other income (expense)                      
Interest income                 2 15 86
Interest expense                 (79,644) (69,881) (61,449)
Interest - amortization of deferred financing costs                 (2,649) (2,674) (3,780)
Interest - refinancing costs                 (7,920) (3,071) (19,482)
Equity in earnings                 10,795 7,129 2,528
Total other expense                 (79,416) (68,482) (82,097)
Income before gain (loss) on assets sold                 108,899 50,936 58,440
Gain (loss) on assets sold - net                 11,799 1,670 (4)
Net income                   52,606 58,436
Preferred stock dividends                   (1,691) (9,086)
Preferred stock redemption                   (3,456)  
Net income available to common                 120,698 47,459 49,350
Non-guarantor subsidiaries
                     
Revenues                      
Rental income                 48,379 34,440 16,780
Mortgage interest income                         
Other investment income - net                         
Miscellaneous                         
Nursing home revenues                       
Total operating revenues                 48,379 34,440 16,780
Expenses                      
Depreciation and amortization                 21,311 15,769 8,070
General and administrative                 417 294 310
Acquisition costs                         
Impairment on real estate properties                         
Provisions for uncollectible accounts receivable                       
Nursing home expenses of owned and operated assets                        
Total operating expenses                 21,728 16,063 8,380
Income before other income and expense                 26,651 18,377 8,400
Other income (expense)                      
Interest income                 27 25 19
Interest expense                 (15,883) (11,273) (5,891)
Interest - amortization of deferred financing costs                         
Interest - refinancing costs                         
Equity in earnings                         
Total other expense                 (15,856) (11,248) (5,872)
Income before gain (loss) on assets sold                 10,795 7,129 2,528
Gain (loss) on assets sold - net                        
Net income                   7,129 2,528
Preferred stock dividends                       
Preferred stock redemption                       
Net income available to common                 10,795 7,129 2,528
Elimination Company
                     
Revenues                      
Rental income                         
Mortgage interest income                         
Other investment income - net                         
Miscellaneous                         
Nursing home revenues                       
Total operating revenues                         
Expenses                      
Depreciation and amortization                         
General and administrative                         
Acquisition costs                         
Impairment on real estate properties                         
Provisions for uncollectible accounts receivable                       
Nursing home expenses of owned and operated assets                        
Total operating expenses                         
Income before other income and expense                         
Other income (expense)                      
Interest income                         
Interest expense                         
Interest - amortization of deferred financing costs                         
Interest - refinancing costs                         
Equity in earnings                 (10,795) (7,129) (2,528)
Total other expense                 (10,795) (7,129) (2,528)
Income before gain (loss) on assets sold                 (10,795) (7,129) (2,528)
Gain (loss) on assets sold - net                        
Net income                   (7,129) (2,528)
Preferred stock dividends                       
Preferred stock redemption                       
Net income available to common                 $ (10,795) $ (7,129) $ (2,528)
[1] 2010 includes revenues and expenses for two facilities from January 1, 2010 through May 31, 2010.
[2] 2011 expense relates to run-off expense associated with shutting down the operations.