| Schedule of Segment Reporting Information |
The following tables set forth selected segment financial data.
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | (in thousands) | 2025 | | 2024 | | 2025 | | 2024 | Revenue:(1) | | | | | | | | | Independent Living | $ | 156,996 | | | $ | 150,380 | | | $ | 472,248 | | | $ | 448,870 | | | Assisted Living and Memory Care | 531,941 | | | 510,084 | | | 1,596,638 | | | 1,528,147 | | | CCRCs | 86,203 | | | 83,265 | | | 259,322 | | | 250,662 | | | All Other | 38,025 | | | 40,438 | | | 111,765 | | | 116,860 | | | Total revenue | $ | 813,165 | | | $ | 784,167 | | | $ | 2,439,973 | | | $ | 2,344,539 | | | | | | | | | | | Community labor expenses: | | | | | | | | | Independent Living | $ | 60,261 | | | $ | 57,706 | | | $ | 178,659 | | | $ | 171,473 | | | Assisted Living and Memory Care | 260,274 | | | 249,091 | | | 772,218 | | | 740,764 | | | CCRCs | 46,913 | | | 45,639 | | | 139,437 | | | 137,222 | | Other facility operating expenses:(2) | | | | | | | | | Independent Living | 45,232 | | | 43,927 | | | 134,256 | | | 129,673 | | | Assisted Living and Memory Care | 130,982 | | | 129,225 | | | 391,475 | | | 382,002 | | | CCRCs | 23,323 | | | 22,694 | | | 70,244 | | | 67,205 | | | Total facility operating expenses | $ | 566,985 | | | $ | 548,282 | | | $ | 1,686,289 | | | $ | 1,628,339 | | | | | | | | | | Segment operating income:(3) | | | | | | | | | Independent Living | $ | 51,503 | | | $ | 48,747 | | | $ | 159,333 | | | $ | 147,724 | | | Assisted Living and Memory Care | 140,685 | | | 131,768 | | | 432,945 | | | 405,381 | | | CCRCs | 15,967 | | | 14,932 | | | 49,641 | | | 46,235 | | | All Other | 2,698 | | | 2,676 | | | 7,941 | | | 7,910 | | | Total segment operating income | 210,853 | | | 198,123 | | | 649,860 | | | 607,250 | | | | | | | | | | | General and administrative expense (including non-cash stock-based compensation expense) | 50,866 | | | 44,929 | | | 153,713 | | | 137,325 | | | Facility operating lease expense: | | | | | | | | | Independent Living | 9,649 | | | 9,815 | | | 29,072 | | | 28,592 | | | Assisted Living and Memory Care | 38,827 | | | 38,543 | | | 117,834 | | | 114,238 | | | CCRCs | 3,227 | | | 3,369 | | | 9,748 | | | 9,584 | | | Corporate and All Other | 290 | | | 210 | | | 866 | | | 1,983 | | | Depreciation and amortization: | | | | | | | | | Independent Living | 28,097 | | | 23,526 | | | 80,427 | | | 68,430 | | | Assisted Living and Memory Care | 53,004 | | | 51,110 | | | 157,500 | | | 150,089 | | | CCRCs | 9,147 | | | 8,843 | | | 26,710 | | | 26,569 | | | Corporate and All Other | 4,544 | | | 6,585 | | | 13,984 | | | 19,131 | | | Asset impairment: | | | | | | | | | Independent Living | 14,624 | | | 233 | | | 14,624 | | | 233 | | | Assisted Living and Memory Care | 47,883 | | | 701 | | | 49,647 | | | 2,409 | | | CCRCs | 189 | | | — | | | 789 | | | — | | | | | | | | | | | | | | | | | | | Loss (gain) on sale of communities, net | (139) | | | — | | | (182) | | | — | | | Loss (gain) on facility operating lease termination, net | 4,480 | | | — | | | 4,480 | | | — | | | Income (loss) from operations | $ | (53,835) | | | $ | 10,259 | | | $ | (9,352) | | | $ | 48,667 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | (in thousands) | 2025 | | 2024 | | 2025 | | 2024 | | Interest expense: | | | | | | | | | Independent Living | $ | 15,750 | | | $ | 16,301 | | | $ | 46,952 | | | $ | 48,666 | | | Assisted Living and Memory Care | 37,438 | | | 36,617 | | | 112,290 | | | 108,995 | | | CCRCs | 5,056 | | | 5,997 | | | 15,425 | | | 17,756 | | | Corporate and All Other | 5,330 | | | 7,401 | | | 17,019 | | | 10,153 | | | Total interest expense | $ | 63,574 | | | $ | 66,316 | | | $ | 191,686 | | | $ | 185,570 | | | | | | | | | | | Capital expenditures: | | | | | | | | | Independent Living | $ | 10,599 | | | $ | 10,853 | | | $ | 33,441 | | | $ | 35,824 | | | Assisted Living and Memory Care | 28,547 | | | 29,158 | | | 87,207 | | | 93,398 | | | CCRCs | 3,690 | | | 4,402 | | | 11,995 | | | 13,750 | | | Corporate and All Other | 4,347 | | | 4,210 | | | 15,830 | | | 10,300 | | | Total capital expenditures | $ | 47,183 | | | $ | 48,623 | | | $ | 148,473 | | | $ | 153,272 | |
| | | | | | | | | | | | | As of | | (in thousands) | September 30, 2025 | | December 31, 2024 | | Assets: | | | | Independent Living(4) | $ | 1,165,714 | | | $ | 1,252,736 | | | Assisted Living and Memory Care | 3,810,548 | | | 3,983,311 | | | CCRCs | 631,390 | | | 640,720 | | | Corporate and All Other | 405,056 | | | 458,795 | | | Total assets | $ | 6,012,708 | | | $ | 6,335,562 | |
(1)All revenue is earned from external third parties in the United States. (2)Other facility operating expenses is primarily comprised of costs for food, utilities, maintenance, real estate taxes, insurance, marketing, paid referral fees, and other costs of operating the Company's communities. (3)Segment operating income is defined as segment revenues less segment facility operating expenses (excluding facility depreciation and amortization) and costs incurred on behalf of managed communities. (4)The Company's total carrying amount of goodwill is included within the Independent Living segment and was $27.3 million as of both September 30, 2025 and December 31, 2024.
|