XML 109 R91.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Information (Income Statement by Segment) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Revenues:                      
Rental income                 $ 1,346,046 $ 1,138,457 $ 1,036,356
Resident fees and services                 1,811,255 1,552,951 1,406,005
Medical office building and other services revenue                 41,492 29,364 17,809
Income from loans and investments                 86,553 51,778 54,425
Interest and other income                 1,052 4,263 2,022
Total revenues $ 841,274 $ 827,606 $ 811,920 $ 805,598 $ 732,090 $ 704,932 $ 674,529 $ 665,262 3,286,398 2,776,813 2,516,617
Less:                      
Interest and other income                 1,052 4,263 2,022
Property-level operating expenses                 1,383,640 1,195,388 1,109,925
Medical office building services costs                 26,565 17,092 8,315
Segment NOI                 1,875,141 1,560,070 1,396,355
Income (loss) from unconsolidated entities                 (1,420) (139) (508)
Segment profit                 1,873,721 1,559,931 1,395,847
Interest and other income                 1,052 4,263 2,022
Interest expense                 (367,114) (292,065) (249,009)
Depreciation and amortization                 (894,057) (725,216) (629,908)
General, administrative and professional fees                 (128,035) (121,738) (115,083)
Loss on extinguishment of debt, net                 (14,411) (5,564) (1,201)
Merger-related expenses and deal costs                 (102,944) (43,304) (21,634)
Other                 (17,957) (25,743) (17,364)
Income tax benefit                 39,284 8,732 11,828
Discontinued operations $ (2,331) $ (22,383) $ 18,243 $ 17,574 $ 20,709 $ 18,171 $ 30,781 $ 30,074 11,103 99,735 79,171
Gain on real estate dispositions                 18,580 17,970 0
Net income                 419,222 477,001 454,669
Operating Segments | Triple-net leased properties                      
Revenues:                      
Rental income                 779,801 674,547 586,016
Resident fees and services                 0 0 0
Medical office building and other services revenue                 4,433 4,565 4,469
Income from loans and investments                 0 0 0
Interest and other income                 0 0 0
Total revenues                 784,234 679,112 590,485
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 0 0 0
Medical office building services costs                 0 0 0
Segment NOI                 784,234 679,112 590,485
Income (loss) from unconsolidated entities                 (813) 859 475
Segment profit                 783,421 679,971 590,960
Interest and other income                 0 0 0
Operating Segments | Senior living operations                      
Revenues:                      
Rental income                 0 0 0
Resident fees and services                 1,811,255 1,552,951 1,406,005
Medical office building and other services revenue                 0 0 0
Income from loans and investments                 0 0 0
Interest and other income                 0 0 0
Total revenues                 1,811,255 1,552,951 1,406,005
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 1,209,415 1,036,556 956,684
Medical office building services costs                 0 0 0
Segment NOI                 601,840 516,395 449,321
Income (loss) from unconsolidated entities                 (526) (658) (1,980)
Segment profit                 601,314 515,737 447,341
Interest and other income                 0 0 0
Operating Segments | MOB operations                      
Revenues:                      
Rental income                 566,245 463,910 450,340
Resident fees and services                 0 0 0
Medical office building and other services revenue                 34,436 22,529 12,077
Income from loans and investments                 0 0 0
Interest and other income                 0 0 0
Total revenues                 600,681 486,439 462,417
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 174,225 158,832 153,241
Medical office building services costs                 26,565 17,092 8,315
Segment NOI                 399,891 310,515 300,861
Income (loss) from unconsolidated entities                 369 398 1,451
Segment profit                 400,260 310,913 302,312
Interest and other income                 0 0 0
All Other                      
Revenues:                      
Rental income                 0 0 0
Resident fees and services                 0 0 0
Medical office building and other services revenue                 2,623 2,270 1,263
Income from loans and investments                 86,553 51,778 54,425
Interest and other income                 1,052 4,263 2,022
Total revenues                 90,228 58,311 57,710
Less:                      
Interest and other income                 1,052 4,263 2,022
Property-level operating expenses                 0 0 0
Medical office building services costs                 0 0 0
Segment NOI                 89,176 54,048 55,688
Income (loss) from unconsolidated entities                 (450) (738) (454)
Segment profit                 88,726 53,310 55,234
Interest and other income                 $ 1,052 $ 4,263 $ 2,022