XML 96 R77.htm IDEA: XBRL DOCUMENT v3.25.4
Segment Reporting - Income Statements (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Revenues:      
Total revenues $ 1,537,853 $ 1,495,427 $ 1,410,308
Less:      
Interest expense 204,498 235,239 191,775
Depreciation and amortization 261,923 284,957 284,083
Segment loss (285,886) (370,255) (293,572)
Reconciliation of segment loss:      
General and administrative (45,502) (26,518) (26,131)
Acquisition and certain other transaction related costs (10,356) (2,510) (10,853)
Gain (loss) on sale of properties 117,730 (18,938) 1,205
Gains on equity securities, net 0 0 8,126
Interest and other income 5,839 8,950 15,536
Interest expense (204,498) (235,239) (191,775)
Loss on modification or early extinguishment of debt (42,526) (324) (2,468)
Income tax expense (1,743) (467) (445)
Equity in net earnings (losses) of investees 36,760 1,597 (20,461)
Net loss (285,886) (370,255) (293,572)
Rental income      
Revenues:      
Total revenues 225,198 251,038 258,400
Residents fees and services      
Revenues:      
Total revenues 1,312,655 1,244,389 1,151,908
Operating Segments      
Revenues:      
Total revenues 1,506,464 1,457,709 1,372,438
Less:      
Senior living labor and benefits 663,431 630,998 603,711
Dietary 83,773 85,620 78,508
Utilities 87,869 84,303 83,198
Real estate taxes 68,688 72,107 73,921
Insurance 37,256 44,066 42,426
Other operating expenses 318,061 318,872 291,291
Interest expense 27,824 5,972 1,000
Depreciation and amortization 252,398 275,024 274,131
Other segment items 125,797 97,222 36,055
Segment loss (158,633) (156,475) (111,803)
Reconciliation of segment loss:      
Interest expense (27,824) (5,972) (1,000)
Net loss (158,633) (156,475) (111,803)
Operating Segments | SHOP      
Revenues:      
Total revenues 1,312,655 1,244,389 1,151,908
Less:      
Senior living labor and benefits 663,431 630,998 603,711
Dietary 83,773 85,620 78,508
Utilities 74,742 70,616 69,280
Real estate taxes 45,877 43,624 44,476
Insurance 35,071 41,066 39,572
Other operating expenses 270,505 266,405 239,544
Interest expense 18,728 229 551
Depreciation and amortization 189,985 195,638 175,926
Other segment items 40,543 0 (40)
Segment loss (110,000) (89,807) (99,620)
Reconciliation of segment loss:      
Interest and other income 0 0 1,581
Interest expense (18,728) (229) (551)
Net loss (110,000) (89,807) (99,620)
Operating Segments | Medical Office and Life Science Portfolio      
Revenues:      
Total revenues 193,809 213,320 220,530
Less:      
Senior living labor and benefits 0 0 0
Dietary 0 0 0
Utilities 13,127 13,687 13,918
Real estate taxes 22,811 28,483 29,445
Insurance 2,185 3,000 2,854
Other operating expenses 47,556 52,467 51,747
Interest expense 9,096 5,743 449
Depreciation and amortization 62,413 79,386 98,205
Other segment items 85,254 97,222 36,095
Segment loss (48,633) (66,668) (12,183)
Reconciliation of segment loss:      
Interest expense (9,096) (5,743) (449)
Net loss (48,633) (66,668) (12,183)
Operating Segments | Rental income      
Revenues:      
Total revenues 193,809 213,320 220,530
Operating Segments | Rental income | SHOP      
Revenues:      
Total revenues 0 0 0
Operating Segments | Rental income | Medical Office and Life Science Portfolio      
Revenues:      
Total revenues 193,809 213,320 220,530
Operating Segments | Residents fees and services      
Revenues:      
Total revenues 1,312,655 1,244,389 1,151,908
Operating Segments | Residents fees and services | SHOP      
Revenues:      
Total revenues 1,312,655 1,244,389 1,151,908
Operating Segments | Residents fees and services | Medical Office and Life Science Portfolio      
Revenues:      
Total revenues 0 0 0
All Other      
Revenues:      
Total revenues 31,389 37,718 37,870
Less:      
Interest expense 176,674 229,267 190,775
Reconciliation of segment loss:      
Other income 21,602 27,209 26,822
General and administrative (45,502) (26,518) (26,131)
Acquisition and certain other transaction related costs (10,356) (2,510) (10,853)
Gain (loss) on sale of properties 99,114    
Gains on equity securities, net     8,126
Interest and other income 5,839 8,950 13,955
Interest expense (176,674) (229,267) (190,775)
Loss on modification or early extinguishment of debt (42,526) (324) (2,468)
Income tax expense (1,743) (467) $ (445)
Equity in net earnings (losses) of investees $ 22,993 $ (9,147)