XML 55 R24.htm IDEA: XBRL DOCUMENT v3.2.0.727
SEGMENT INFORMATION
6 Months Ended
Jun. 30, 2015
Segment Reporting [Abstract]  
SEGMENT INFORMATION
SEGMENT INFORMATION
As of June 30, 2015, we operated through three reportable business segments: triple-net leased properties, senior living operations and MOB operations. Under our triple-net leased properties segment, we acquire and own seniors housing and healthcare properties throughout the United States and the United Kingdom and lease those properties to healthcare operating companies under “triple-net” or “absolute-net” leases that obligate the tenants to pay all property-related expenses. In our senior living operations segment, we invest in seniors housing communities throughout the United States and Canada and engage independent operators, such as Atria and Sunrise, to manage those communities. In our MOB operations segment, we primarily acquire, own, develop, lease and manage MOBs. Information provided for “all other” includes income from loans and investments and other miscellaneous income and various corporate-level expenses not directly attributable to any of our three reportable business segments. Assets included in “all other” consist primarily of corporate assets, including cash, restricted cash, deferred financing costs, loans receivable and investments, and miscellaneous accounts receivable.
We evaluate performance of the combined properties in each reportable business segment based on segment profit, which we define as NOI adjusted for income/loss from unconsolidated entities. We define NOI as total revenues, less interest and other income, property-level operating expenses and medical office building services costs. We consider segment profit useful because it allows investors, analysts and our management to measure unlevered property-level operating results and to compare our operating results to the operating results of other real estate companies and between periods on a consistent basis. In order to facilitate a clear understanding of our historical consolidated operating results, segment profit should be examined in conjunction with net income as presented in our Consolidated Financial Statements and other financial data included elsewhere in this Quarterly Report on Form 10-Q.
Interest expense, depreciation and amortization, general, administrative and professional fees, income tax expense/benefit, discontinued operations and other non-property specific revenues and expenses are not allocated to individual reportable business segments for purposes of assessing segment performance. There are no intersegment sales or transfers.
Summary information by reportable business segment is as follows:
For the three months ended June 30, 2015:
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
MOB
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
260,562

 
$

 
$
140,403

 
$

 
$
400,965

Resident fees and services

 
454,645

 

 

 
454,645

Medical office building and other services revenue
1,139

 

 
7,749

 
520

 
9,408

Income from loans and investments

 

 

 
26,068

 
26,068

Interest and other income

 

 

 
236

 
236

Total revenues
$
261,701

 
$
454,645

 
$
148,152

 
$
26,824

 
$
891,322

Total revenues
$
261,701

 
$
454,645

 
$
148,152

 
$
26,824

 
$
891,322

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
236

 
236

Property-level operating expenses

 
299,252

 
43,321

 

 
342,573

Medical office building services costs

 

 
5,764

 

 
5,764

Segment NOI
261,701

 
155,393

 
99,067

 
26,588

 
542,749

Income (loss) from unconsolidated entities
221

 
(240
)
 
143

 
(115
)
 
9

Segment profit
$
261,922

 
$
155,153

 
$
99,210

 
$
26,473

 
542,758

Interest and other income
 

 
 

 
 

 
 

 
236

Interest expense
 

 
 

 
 

 
 

 
(107,591
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(249,195
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(33,962
)
Gain on extinguishment of debt, net
 
 
 
 
 
 
 
 
455

Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(14,585
)
Other
 

 
 

 
 

 
 

 
(5,091
)
Income tax benefit
 

 
 

 
 

 
 

 
9,789

Discontinued operations
 

 
 

 
 

 
 

 
67

Gain on real estate dispositions
 
 
 
 
 
 
 
 
7,469

Net income
 

 
 

 
 

 
 

 
$
150,350


For the three months ended June 30, 2014:
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
MOB
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
242,726

 
$

 
$
114,890

 
$

 
$
357,616

Resident fees and services

 
374,473

 

 

 
374,473

Medical office building and other services revenue
1,145

 

 
2,722

 
500

 
4,367

Income from loans and investments

 

 

 
14,625

 
14,625

Interest and other income

 

 

 
173

 
173

Total revenues
$
243,871

 
$
374,473

 
$
117,612

 
$
15,298

 
$
751,254

Total revenues
$
243,871

 
$
374,473

 
$
117,612

 
$
15,298

 
$
751,254

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
173

 
173

Property-level operating expenses

 
249,424

 
39,335

 

 
288,759

Medical office building services costs

 

 
1,626

 

 
1,626

Segment NOI
243,871

 
125,049

 
76,651

 
15,125

 
460,696

Income (loss) from unconsolidated entities
17

 
160

 
307

 
(136
)
 
348

Segment profit
$
243,888

 
$
125,209

 
$
76,958

 
$
14,989

 
461,044

Interest and other income
 

 
 

 
 

 
 

 
173

Interest expense
 

 
 

 
 

 
 

 
(91,501
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(190,818
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(31,306
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(2,924
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(9,599
)
Other
 

 
 

 
 

 
 

 
(4,863
)
Income tax expense
 

 
 

 
 

 
 

 
(3,274
)
Discontinued operations
 

 
 

 
 

 
 

 
(255
)
Gain on real estate dispositions
 
 
 
 
 
 
 
 
11,889

Net income
 

 
 

 
 

 
 

 
$
138,566

For the six months ended June 30, 2015:
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
MOB
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
526,768

 
$

 
$
277,393

 
$

 
$
804,161

Resident fees and services

 
901,559

 

 

 
901,559

Medical office building and other services revenue
2,275

 

 
16,607

 
1,069

 
19,951

Income from loans and investments

 

 

 
48,967

 
48,967

Interest and other income

 

 

 
708

 
708

Total revenues
$
529,043

 
$
901,559

 
$
294,000

 
$
50,744

 
$
1,775,346

Total revenues
$
529,043

 
$
901,559

 
$
294,000

 
$
50,744

 
$
1,775,346

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
708

 
708

Property-level operating expenses

 
597,614

 
85,670

 

 
683,284

Medical office building services costs

 

 
12,682

 

 
12,682

Segment NOI
529,043

 
303,945

 
195,648

 
50,036

 
1,078,672

Income (loss) from unconsolidated entities
645

 
(662
)
 
119

 
(344
)
 
(242
)
Segment profit
$
529,688

 
$
303,283

 
$
195,767

 
$
49,692

 
1,078,430

Interest and other income
 

 
 

 
 

 
 

 
708

Interest expense
 

 
 

 
 

 
 

 
(214,181
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(496,636
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(68,292
)
Gain on extinguishment of debt, net
 
 
 
 
 
 
 
 
434

Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(49,757
)
Other
 

 
 

 
 

 
 

 
(10,387
)
Income tax benefit
 

 
 

 
 

 
 

 
17,039

Discontinued operations
 

 
 

 
 

 
 

 
(356
)
Gain on real estate dispositions
 
 
 
 
 
 
 
 
14,155

Net income
 

 
 

 
 

 
 

 
$
271,157

For the six months ended June 30, 2014:
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
MOB
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
480,572

 
$

 
$
230,113

 
$

 
$
710,685

Resident fees and services

 
745,534

 

 

 
745,534

Medical office building and other services revenue
2,293

 

 
7,374

 
1,000

 
10,667

Income from loans and investments

 

 

 
25,392

 
25,392

Interest and other income

 

 

 
446

 
446

Total revenues
$
482,865

 
$
745,534

 
$
237,487

 
$
26,838

 
$
1,492,724

Total revenues
$
482,865

 
$
745,534

 
$
237,487

 
$
26,838

 
$
1,492,724

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
446

 
446

Property-level operating expenses

 
497,719

 
78,680

 

 
576,399

Medical office building services costs

 

 
4,997

 

 
4,997

Segment NOI
482,865

 
247,815

 
153,810

 
26,392

 
910,882

Income (loss) from unconsolidated entities
586

 
16

 
260

 
(266
)
 
596

Segment profit
$
483,451

 
$
247,831

 
$
154,070

 
$
26,126

 
911,478

Interest and other income
 

 
 

 
 

 
 

 
446

Interest expense
 

 
 

 
 

 
 

 
(179,342
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(384,412
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(64,172
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(2,665
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(20,359
)
Other
 

 
 

 
 

 
 

 
(10,092
)
Income tax expense
 

 
 

 
 

 
 

 
(6,707
)
Discontinued operations
 

 
 

 
 

 
 

 
2,776

Gain on real estate dispositions
 
 
 
 
 
 
 
 
12,889

Net income
 

 
 

 
 

 
 

 
$
259,840

Assets by reportable business segment are as follows:
 
As of June 30, 2015
 
As of December 31, 2014
 
(Dollars in thousands)
Assets:
 
 
 
 
 
 
 
Triple-net leased properties
$
9,638,035

 
39.7
%
 
$
9,176,159

 
43.2
%
Senior living operations
8,267,934

 
34.0

 
7,421,924

 
35.0

MOB operations
5,233,638

 
21.6

 
3,526,217

 
16.6

All other assets
1,135,555

 
4.7

 
1,101,871

 
5.2

Total assets
$
24,275,162

 
100.0
%
 
$
21,226,171

 
100.0
%
Capital expenditures, including investments in real estate property and development project expenditures, by reportable business segment are as follows:
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
 
(In thousands)
Capital expenditures:
 
 
 
 
 
 
 
Triple-net leased properties
$
102,971

 
$
57,380

 
$
559,989

 
$
249,432

Senior living operations
29,374

 
62,317

 
311,806

 
79,180

MOB operations
100,447

 
9,830

 
488,174

 
22,863

Total capital expenditures
$
232,792

 
$
129,527

 
$
1,359,969

 
$
351,475


Our portfolio of properties and mortgage loan and other investments are located in the United States, Canada and the United Kingdom. Revenues are attributed to an individual country based on the location of each property.
Geographic information regarding our operations is as follows:
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30, 2015
 
2015
 
2014
 
2015
 
2014
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
United States
$
840,830

 
$
724,725

 
$
1,675,287

 
$
1,444,833

Canada
44,736

 
21,821

 
88,786

 
43,038

United Kingdom
5,756

 
4,708

 
11,273

 
4,853

Total revenues
$
891,322

 
$
751,254

 
$
1,775,346

 
$
1,492,724



 
As of June 30, 2015
 
As of December 31, 2014
 
(In thousands)
Net real estate property:
 
 
 
United States
$
19,858,871

 
$
17,547,255

Canada
1,163,102

 
1,269,710

United Kingdom
343,123

 
168,594

Total net real estate property
$
21,365,096

 
$
18,985,559