XML 72 R66.htm IDEA: XBRL DOCUMENT v3.2.0.727
Concentration of Credit Risk (Details)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2015
USD ($)
Jun. 30, 2014
USD ($)
Jun. 30, 2015
USD ($)
item
Jun. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Dec. 31, 2013
USD ($)
Concentration of risk            
Number of RIDEA joint ventures | item     3      
Balance Sheets:            
Real estate and other property, net $ 12,227,284   $ 12,227,284   $ 10,886,887  
Cash and cash equivalents 115,770 $ 54,070 115,770 $ 54,070 183,810 $ 300,556
Goodwill, intangible and other assets, net 960,207   960,207   940,172  
Total assets [1] 22,348,127   22,348,127   21,369,940  
Accounts payable, accrued liabilities and other 433,636   433,636   432,934  
Total equity 10,526,997 10,972,594 10,526,997 10,972,594 10,997,099 $ 10,931,134
Total liabilities and equity 22,348,127   22,348,127   21,369,940  
Income Statements:            
Revenues 607,532 536,121 1,218,323 1,066,113    
Depreciation and amortization expense (120,403) (113,133) (234,925) (220,521)    
Interest expense (118,632) (106,842) (235,412) (213,480)    
Other income, net 11,116 709 19,104 2,639    
Income tax (benefit) expense (4,563) 1,339 (4,640) 2,785    
Income (loss) from continuing operations 167,748 222,279 (69,755) 456,156    
Income (loss) from discontinued operations, net of taxes       29,746    
Net income (loss) 167,748 222,279 $ (69,755) 485,902    
Brookdale Senior Living | Maximum            
Income Statements:            
Percentage of EDITDAR payable as base management fee     5.00%      
Brookdale Senior Living | Minimum            
Income Statements:            
Percentage of EDITDAR payable as base management fee     4.50%      
Brookdale Senior Living | CCRC JV            
Concentration of risk            
Number of RIDEA joint ventures | item     2      
HCRMC            
Balance Sheets:            
Real estate and other property, net 2,900,800   $ 2,900,800   2,934,400  
Cash and cash equivalents 165,400   165,400   127,900  
Goodwill, intangible and other assets, net 4,628,900   4,628,900   4,621,700  
Total assets 7,695,100   7,695,100   7,684,000  
Debt and financing obligations 6,065,700   6,065,700   6,108,300  
Accounts payable, accrued liabilities and other 985,800   985,800   932,700  
Total equity 643,600   643,600   643,000  
Total liabilities and equity 7,695,100   7,695,100   $ 7,684,000  
Income Statements:            
Revenues 1,027,500 1,033,900 2,081,500 2,075,800    
Operating, general and administrative expense (884,200) (906,400) (1,782,100) (1,795,200)    
Depreciation and amortization expense (35,400) (35,100) (71,300) (70,300)    
Interest expense (119,900) (102,000) (220,200) (204,300)    
Other income, net 2,100 1,700 4,900 4,600    
(Loss) income from continuing operations before income tax expense (9,900) (7,900) 12,800 10,600    
Income tax (benefit) expense (4,500) (3,200) 5,600 4,300    
Income (loss) from continuing operations (5,400) (4,700) 7,200 6,300    
Income (loss) from discontinued operations, net of taxes (7,100) (6,200) (6,000) (8,800)    
Net income (loss) (12,500) (10,900) 1,200 (2,500)    
Senior housing            
Income Statements:            
Revenues 242,985 193,273 482,774 384,695    
Post-acute/skilled            
Income Statements:            
Revenues $ 154,603 $ 152,055 $ 321,047 $ 303,247    
Management and Accounting Services | Brookdale Senior Living | Maximum            
Income Statements:            
Management Agreement Number of Renewals | item     4      
Management and Accounting Services | Brookdale Senior Living | Minimum            
Income Statements:            
Management Agreement Number of Renewals | item     3      
Management and Accounting Services | Senior housing | Brookdale Senior Living            
Income Statements:            
Number of Facilities | item     106      
Management agreement renewal term (in years)     5 years      
Management and Accounting Services | Senior housing | Brookdale Senior Living | Maximum            
Income Statements:            
Management agreement term (in years)     15 years      
Management and Accounting Services | Senior housing | Brookdale Senior Living | Minimum            
Income Statements:            
Management agreement term (in years)     10 years      
Assets | Post-acute/skilled | HCRMC            
Concentration of risk            
Concentration risk (as a percent)     79.00%   82.00%  
Assets | Tenants and Operators | Brookdale Senior Living            
Concentration of risk            
Concentration risk (as a percent)     12.00%   13.00%  
Assets | Tenants and Operators | HCRMC            
Concentration of risk            
Concentration risk (as a percent)     27.00%   31.00%  
Assets | Tenants and Operators | Senior housing | Brookdale Senior Living            
Concentration of risk            
Concentration risk (as a percent)     28.00%   36.00%  
Assets | Tenants and Operators | Senior housing | HCRMC            
Concentration of risk            
Concentration risk (as a percent)     10.00%   11.00%  
Revenue | Post-acute/skilled | HCRMC            
Concentration of risk            
Concentration risk (as a percent)     79.00% 86.00%    
Revenue | Tenants and Operators | Brookdale Senior Living            
Concentration of risk            
Concentration risk (as a percent) 10.00% 17.00% 10.00% 17.00%    
Revenue | Tenants and Operators | HCRMC            
Concentration of risk            
Concentration risk (as a percent) 23.00% 28.00% 24.00% 28.00%    
Revenue | Tenants and Operators | Senior housing | Brookdale Senior Living            
Concentration of risk            
Concentration risk (as a percent) 25.00% 46.00% 25.00% 46.00%    
Revenue | Tenants and Operators | Senior housing | HCRMC            
Concentration of risk            
Concentration risk (as a percent) 8.00% 10.00% 8.00% 10.00%    
Revenue | Tenants and Operators | Post-acute/skilled | HCRMC            
Concentration of risk            
Concentration risk (as a percent) 78.00% 86.00%        
[1] The Company’s consolidated total assets at June 30, 2015 and December 31, 2014 include assets of certain variable interest entities (“VIEs”) that can only be used to settle the liabilities of those VIEs. Total assets at June 30, 2015 include VIE assets as follows: buildings and improvements $751 million; land $125 million; accumulated depreciation and amortization $121 million; accounts receivable $16 million; cash $57 million; and other assets, net $24 million. Total assets at December 31, 2014 include VIE assets as follows: buildings and improvements $677 million; land $113 million; accumulated depreciation and amortization $111 million; accounts receivable $5 million; cash $42 million; and other assets, net of $23 million from VIEs. See Note 18 to the Consolidated Financial Statements for additional information.