XML 30 R13.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Reporting
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Segment Reporting
Segment Reporting
 
As of September 30, 2016, we have four operating segments, of which three are separate reporting segments. The first reporting segment includes triple net senior living communities that provide short term and long term residential care and other services for residents. The second reporting segment includes managed senior living communities that provide short term and long term residential care and other services for residents. The third reporting segment includes MOBs. Our fourth segment includes all of our other operations, including certain properties that offer wellness, fitness and spa services to members, which we do not consider to be sufficiently material to constitute a separate reporting segment.
 
 
 
For the Three Months Ended September 30, 2016
 
 
Triple Net
 
 
 
 
 
 
 
 
 
 
Leased
 
Managed
 
 
 
 
 
 
 
 
Senior Living
 
Senior Living
 
 
 
All Other
 
 
 
 
Communities
 
Communities
 
MOBs
 
Operations
 
Consolidated
Revenues:
 
 

 
 

 
 

 
 

 
 

Rental income
 
$
66,520

 
$

 
$
94,404

 
$
4,579

 
$
165,503

Residents fees and services
 

 
98,480

 

 

 
98,480

Total revenues
 
66,520

 
98,480

 
94,404

 
4,579

 
263,983

 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 

 
 

 
 

 
 

 
 

Property operating expenses
 
47

 
74,763

 
28,537

 

 
103,347

Depreciation and amortization
 
19,727

 
20,747

 
30,922

 
948

 
72,344

General and administrative
 

 

 

 
12,107

 
12,107

Acquisition and certain other transaction related costs
 

 

 

 
824

 
824

Impairment of assets
 
2,191

 
2,394

 
(7
)
 

 
4,578

Total expenses
 
21,965

 
97,904

 
59,452

 
13,879

 
193,200

 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
44,555

 
576

 
34,952

 
(9,300
)
 
70,783

 
 
 
 
 
 
 
 
 
 
 
Dividend income
 

 

 

 
659

 
659

Interest and other income
 

 

 

 
89

 
89

Interest expense
 
(6,228
)
 
(2,104
)
 
(5,599
)
 
(29,507
)
 
(43,438
)
Loss on early extinguishment of debt
 

 
(84
)
 

 

 
(84
)
Income (loss) from continuing operations before income tax expense and equity in earnings of an investee
 
38,327

 
(1,612
)
 
29,353

 
(38,059
)
 
28,009

Income tax expense
 

 

 

 
(119
)
 
(119
)
Equity in earnings of an investee
 

 

 

 
13

 
13

Net income (loss)
 
$
38,327

 
$
(1,612
)
 
$
29,353

 
$
(38,165
)
 
27,903

 
 
 
 
 
 
 
 
 
 
 
 
 
As of September 30, 2016
 
 
Triple Net
 
 
 
 
 
 
 
 
 
 
Leased
 
Managed
 
 
 
 
 
 
 
 
Senior Living
 
Senior Living
 
 
 
All Other
 
 
 
 
Communities
 
Communities
 
MOBs
 
Operations
 
Consolidated
Total assets
 
$
2,281,420

 
$
1,272,441

 
$
3,343,492

 
$
332,745

 
$
7,230,098


 
 
For the Three Months Ended September 30, 2015
 
 
Triple Net
 
 
 
 
 
 
 
 
 
 
Leased
 
Managed
 
 
 
 
 
 
 
 
Senior Living
 
Senior Living
 
 
 
All Other
 
 
 
 
Communities
 
Communities
 
MOBs
 
Operations
 
Consolidated
Revenues:
 
 

 
 

 
 

 
 

 
 

Rental income
 
$
64,222

 
$

 
$
90,072

 
$
4,569

 
$
158,863

Residents fees and services
 

 
96,412

 

 

 
96,412

Total revenues
 
64,222

 
96,412

 
90,072

 
4,569

 
255,275

 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 

 
 

 
 

 
 

 
 

Property operating expenses
 

 
71,983

 
24,944

 

 
96,927

Depreciation and amortization
 
19,140

 
19,248

 
30,680

 
948

 
70,016

General and administrative
 

 

 

 
10,316

 
10,316

Acquisition and certain other transaction related costs
 

 

 

 
742

 
742

Impairment of assets
 
(98
)
 

 

 

 
(98
)
Total expenses
 
19,042

 
91,231

 
55,624

 
12,006

 
177,903

 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
45,180

 
5,181

 
34,448

 
(7,437
)
 
77,372

 
 
 
 
 
 
 
 
 
 
 
Interest and other income
 

 

 

 
57

 
57

Interest expense
 
(6,342
)
 
(2,705
)
 
(1,707
)
 
(28,235
)
 
(38,989
)
Loss on early extinguishment of debt
 

 

 

 
(21
)
 
(21
)
Income (loss) from continuing operations before income tax expense and equity in losses of an investee
 
38,838

 
2,476

 
32,741

 
(35,636
)
 
38,419

Income tax expense
 

 

 

 
(146
)
 
(146
)
Equity in losses of an investee
 

 

 

 
(24
)
 
(24
)
Net income (loss)
 
$
38,838

 
$
2,476

 
$
32,741

 
$
(35,806
)
 
$
38,249

 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2015
 
 
Triple Net
 
 
 
 
 
 
 
 
 
 
Leased
 
Managed
 
 
 
 
 
 
 
 
Senior Living
 
Senior Living
 
 
 
All Other
 
 
 
 
Communities
 
Communities
 
MOBs
 
Operations
 
Consolidated
Total assets
 
$
2,251,212

 
$
1,260,425

 
$
3,362,214

 
$
286,239

 
$
7,160,090


 
 
For the Nine Months Ended September 30, 2016
 
 
Triple Net
 
 
 
 
 
 
 
 
 
 
Leased
 
Managed
 
 
 
 
 
 
 
 
Senior Living
 
Senior Living
 
 
 
All Other
 
 
 
 
Communities
 
Communities
 
MOBs
 
Operations
 
Consolidated
Revenues:
 
 

 
 

 
 

 
 

 
 

Rental income
 
$
198,269

 
$

 
$
278,964

 
$
13,689

 
$
490,922

Residents fees and services
 

 
292,803

 

 

 
292,803

Total revenues
 
198,269

 
292,803

 
278,964

 
13,689

 
783,725

 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 

 
 

 
 

 
 

 
 

Property operating expenses
 
833

 
218,582

 
79,361

 

 
298,776

Depreciation and amortization
 
58,401

 
60,905

 
92,788

 
2,844

 
214,938

General and administrative
 

 

 

 
34,931

 
34,931

Acquisition and certain other transaction related costs
 

 

 

 
1,443

 
1,443

Impairment of assets
 
6,583

 
2,394

 
7,953

 

 
16,930

Total expenses
 
65,817

 
281,881

 
180,102

 
39,218

 
567,018

 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
132,452

 
10,922

 
98,862

 
(25,529
)
 
216,707

 
 
 
 
 
 
 
 
 
 
 
Dividend income
 

 

 

 
1,449

 
1,449

Interest and other income
 

 

 

 
330

 
330

Interest expense
 
(18,892
)
 
(7,332
)
 
(7,398
)
 
(90,215
)
 
(123,837
)
Loss on early extinguishment of debt
 

 
(90
)
 

 

 
(90
)
Income (loss) from continuing operations before income tax expense and equity in earnings of an investee
 
113,560

 
3,500

 
91,464

 
(113,965
)
 
94,559

Income tax expense
 

 

 

 
(318
)
 
(318
)
Equity in earnings of an investee
 

 

 

 
107

 
107

Income (loss) before gain on sale of properties
 
113,560

 
3,500

 
91,464

 
(114,176
)
 
94,348

Gain on sale of properties
 
4,061

 

 

 

 
4,061

Net income (loss)
 
$
117,621

 
$
3,500

 
$
91,464

 
$
(114,176
)
 
$
98,409

 
 
 
 
 
 
 
 
 
 
 
 
 
As of September 30, 2016
 
 
Triple Net
 
 
 
 
 
 
 
 
 
 
Leased
 
Managed
 
 
 
 
 
 
 
 
Senior Living
 
Senior Living
 
 
 
All Other
 
 
 
 
Communities
 
Communities
 
MOBs
 
Operations
 
Consolidated
Total assets
 
$
2,281,420

 
$
1,272,441

 
$
3,343,492

 
$
332,745

 
$
7,230,098


 
 
 
For the Nine Months Ended September 30, 2015
 
 
Triple Net
 
 
 
 
 
 
 
 
 
 
Leased
 
Managed
 
 
 
 
 
 
 
 
Senior Living
 
Senior Living
 
 
 
All Other
 
 
 
 
Communities
 
Communities
 
MOBs
 
Operations
 
Consolidated
Revenues:
 
 

 
 

 
 

 
 

 
 

Rental income
 
$
180,820

 
$

 
$
265,664

 
$
13,709

 
$
460,193

Residents fees and services
 

 
271,061

 

 

 
271,061

Total revenues
 
180,820

 
271,061

 
265,664

 
13,709

 
731,254

 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 

 
 

 
 

 
 

 
 

Property operating expenses
 

 
204,178

 
72,135

 

 
276,313

Depreciation and amortization
 
51,322

 
41,357

 
90,711

 
2,844

 
186,234

General and administrative
 

 

 

 
32,563

 
32,563

Acquisition and certain other transaction related costs
 

 

 

 
6,517

 
6,517

Impairment of assets
 
(98
)
 

 

 

 
(98
)
Total expenses
 
51,224

 
245,535

 
162,846

 
41,924

 
501,529

 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
129,596

 
25,526

 
102,818

 
(28,215
)
 
229,725

 
 
 
 
 
 
 
 
 
 
 
Interest and other income
 

 

 

 
274

 
274

Interest expense
 
(18,598
)
 
(7,285
)
 
(5,232
)
 
(81,723
)
 
(112,838
)
Loss on early extinguishment of debt
 
(6
)
 
(33
)
 

 
(1,430
)
 
(1,469
)
Income (loss) from continuing operations before income tax expense and equity in earnings of an investee
 
110,992

 
18,208

 
97,586

 
(111,094
)
 
115,692

Income tax expense
 

 

 

 
(385
)
 
(385
)
Equity in earnings of an investee
 

 

 

 
70

 
70

Income (loss) from continuing operations
 
110,992

 
18,208

 
97,586

 
(111,409
)
 
115,377

Discontinued operations:
 
 

 
 

 
 

 
 

 
 

Loss from discontinued operations
 

 

 
(350
)
 

 
(350
)
Impairment of assets from discontinued operations
 

 

 
(602
)
 

 
(602
)
Net income (loss)
 
$
110,992

 
$
18,208

 
$
96,634

 
$
(111,409
)
 
$
114,425

 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2015
 
 
Triple Net
 
 
 
 
 
 
 
 
 
 
Leased
 
Managed
 
 
 
 
 
 
 
 
Senior Living
 
Senior Living
 
 
 
All Other
 
 
 
 
Communities
 
Communities
 
MOBs
 
Operations
 
Consolidated
Total assets
 
$
2,251,212

 
$
1,260,425

 
$
3,362,214

 
$
286,239

 
$
7,160,090