XML 40 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2014
Segment Reporting  
Schedule of segment reporting information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2014

 

 

    

Triple Net

    

Managed

    

 

 

    

 

 

    

 

 

 

 

 

Senior Living

 

Senior Living

 

 

 

 

All Other

 

 

 

 

 

 

Communities

 

Communities

 

MOBs

 

Operations

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

230,718 

 

$

 

$

278,041 

 

$

17,944 

 

$

526,703 

 

Residents fees and services

 

 

 

 

318,184 

 

 

 

 

 

 

318,184 

 

Total revenues

 

 

230,718 

 

 

318,184 

 

 

278,041 

 

 

17,944 

 

 

844,887 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

 

 

 

245,093 

 

 

79,471 

 

 

 

 

324,564 

 

Depreciation

 

 

61,825 

 

 

32,462 

 

 

87,312 

 

 

3,792 

 

 

185,391 

 

General and administrative

 

 

 

 

 

 

 

 

38,946 

 

 

38,946 

 

Acquisition related costs

 

 

 

 

 

 

 

 

4,607 

 

 

4,607 

 

Impairment of assets

 

 

(10)

 

 

 

 

 

 

 —

 

 

(10)

 

Total expenses

 

 

61,815 

 

 

277,555 

 

 

166,783 

 

 

47,345 

 

 

553,498 

 

Operating income (loss)

 

 

168,903 

 

 

40,629 

 

 

111,258 

 

 

(29,401)

 

 

291,389 

 

Interest and other income

 

 

 

 

 

 

 

 

425 

 

 

425 

 

Interest expense

 

 

(25,473)

 

 

(10,599)

 

 

(5,844)

 

 

(93,198)

 

 

(135,114)

 

Gain (loss) on early extinguishment of debt

 

 

128 

 

 

(140)

 

 

 

 

 —

 

 

(12)

 

Income (loss) before income tax expense and equity in earnings of an investee

 

 

143,558 

 

 

29,890 

 

 

105,414 

 

 

(122,174)

 

 

156,688 

 

Income tax expense

 

 

 

 

 

 

 

 

(576)

 

 

(576)

 

Equity in earnings of an investee

 

 

 

 

 

 

 

 

87 

 

 

87 

 

Income (loss) from continuing operations

 

 

143,558 

 

 

29,890 

 

 

105,414 

 

 

(122,663)

 

 

156,199 

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

 

 

 

 

 

1,362 

 

 

 

 

1,362 

 

Impairment of assets from discontinued operations

 

 

 

 

 

 

(4,377)

 

 

 

 

(4,377)

 

Income before gain on sale of properties

 

 

143,558 

 

 

29,890 

 

 

102,399 

 

 

(122,663)

 

 

153,184 

 

Gain on sale of properties

 

 

5,453 

 

 

 

 

 

 

 

 

5,453 

 

Net income (loss)

 

$

149,011 

 

$

29,890 

 

$

102,399 

 

$

(122,663)

 

$

158,637 

 

Total assets

 

$

1,777,684 

 

$

961,618 

 

$

2,922,623 

 

$

306,344 

 

$

5,968,269 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2013

 

 

    

Triple Net

    

Managed

    

 

 

    

 

 

    

 

 

 

 

 

Senior Living

 

Senior Living

 

 

 

 

All Other

 

 

 

 

 

 

Communities

 

Communities

 

MOBs

 

Operations

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

237,209 

 

$

 

$

204,594 

 

$

17,577 

 

$

459,380 

 

Residents fees and services

 

 

 

 

302,058 

 

 

 

 

 

 

302,058 

 

Total revenues

 

 

237,209 

 

 

302,058 

 

 

204,594 

 

 

17,577 

 

 

761,438 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

 

 

 

233,711 

 

 

66,167 

 

 

 

 

299,878 

 

Depreciation

 

 

66,854 

 

 

28,972 

 

 

53,408 

 

 

3,792 

 

 

153,026 

 

General and administrative

 

 

 

 

 

 

 

 

32,657 

 

 

32,657 

 

Acquisition related costs

 

 

 

 

 

 

 

 

3,378 

 

 

3,378 

 

Impairment of assets

 

 

6,685 

 

 

 

 

 

 

1,304 

 

 

7,989 

 

Total expenses

 

 

73,539 

 

 

262,683 

 

 

119,575 

 

 

41,131 

 

 

496,928 

 

Operating income (loss)

 

 

163,670 

 

 

39,375 

 

 

85,019 

 

 

(23,554)

 

 

264,510 

 

Interest and other income

 

 

 

 

 

 

 

 

711 

 

 

711 

 

Interest expense

 

 

(26,501)

 

 

(12,217)

 

 

(5,466)

 

 

(73,635)

 

 

(117,819)

 

Loss on early extinguishment of debt

 

 

 

 

 

 

 

 

(797)

 

 

(797)

 

Income (loss) before income tax expense and equity in earnings of an investee

 

 

137,169 

 

 

27,158 

 

 

79,553 

 

 

(97,275)

 

 

146,605 

 

Income tax expense

 

 

 

 

 

 

 

 

(600)

 

 

(600)

 

Equity in earnings of an investee

 

 

 

 

 

 

 

 

334 

 

 

334 

 

Income (loss) from continuing operations

 

 

137,169 

 

 

27,158 

 

 

79,553 

 

 

(97,541)

 

 

146,339 

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

 

 

 

 

 

5,043 

 

 

 

 

5,043 

 

Impairment of assets from discontinued operations

 

 

 

 

 

 

(37,610)

 

 

 

 

(37,610)

 

Income before loss on sale of properties

 

 

137,169 

 

 

27,158 

 

 

46,986 

 

 

(97,541)

 

 

113,772 

 

Gain on sale of properties

 

 

37,392 

 

 

 

 

 

 

 

 

37,392 

 

Net income (loss)

 

$

174,561 

 

$

27,158 

 

$

46,986 

 

$

(97,541)

 

$

151,164 

 

Total assets

 

$

1,778,591 

 

$

979,152 

 

$

1,727,497 

 

$

279,426 

 

$

4,764,666 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2012

 

 

    

Triple Net

    

Managed

    

 

 

    

 

 

    

 

 

 

 

 

Senior Living

 

Senior Living

 

 

 

 

All Other

 

 

 

 

 

 

Communities

 

Communities

 

MOBs

 

Operations

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

246,948 

 

$

 

$

186,065 

 

$

17,756 

 

$

450,769 

 

Residents fees and services

 

 

 

 

184,031 

 

 

 

 

 

 

184,031 

 

Total revenues

 

 

246,948 

 

 

184,031 

 

 

186,065 

 

 

17,756 

 

 

634,800 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

 

 

 

138,819 

 

 

58,877 

 

 

 

 

197,696 

 

Depreciation

 

 

68,419 

 

 

19,437 

 

 

47,394 

 

 

3,792 

 

 

139,042 

 

General and administrative

 

 

 

 

 

 

 

 

31,517 

 

 

31,517 

 

Acquisition related costs

 

 

 

 

 

 

 

 

9,394 

 

 

9,394 

 

Impairment of assets

 

 

 

 

 

 

3,071 

 

 

 

 

3,071 

 

Total expenses

 

 

68,419 

 

 

158,256 

 

 

109,342 

 

 

44,703 

 

 

380,720 

 

Operating income (loss)

 

 

178,529 

 

 

25,775 

 

 

76,723 

 

 

(26,947)

 

 

254,080 

 

Interest and other income

 

 

 

 

 

 

 

 

1,117 

 

 

1,117 

 

Interest expense

 

 

(35,530)

 

 

(11,769)

 

 

(3,255)

 

 

(66,686)

 

 

(117,240)

 

Loss on early extinguishment of debt

 

 

 

 

 

 

 

 

(6,349)

 

 

(6,349)

 

Gain on lease terminations

 

 

375 

 

 

 

 

 

 

 

 

375 

 

Income (loss) before income tax expense and equity in earnings of an investee

 

 

143,374 

 

 

14,006 

 

 

73,468 

 

 

(98,865)

 

 

131,983 

 

Income tax expense

 

 

 

 

 

 

 

 

(375)

 

 

(375)

 

Equity in earnings of an investee

 

 

 

 

 

 

 

 

316 

 

 

316 

 

Income (loss) from continuing operations

 

 

143,374 

 

 

14,006 

 

 

73,468 

 

 

(98,924)

 

 

131,924 

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

 

 

 

 

 

4,061 

 

 

 

 

4,061 

 

Income before gain on sale of properties

 

 

143,374 

 

 

14,006 

 

 

77,529 

 

 

(98,924)

 

 

135,985 

 

Loss on sale of properties

 

 

 

 

 

 

(101)

 

 

 

 

(101)

 

Net income (loss)

 

$

143,374 

 

$

14,006 

 

$

77,428 

 

$

(98,924)

 

$

135,884 

 

Total assets

 

$

1,817,253 

 

$

949,974 

 

$

1,684,434 

 

$

296,341 

 

$

4,748,002