XML 35 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
SEGMENT INFORMATION
6 Months Ended
Jun. 30, 2016
Segment Reporting [Abstract]  
SEGMENT INFORMATION
SEGMENT INFORMATION
As of June 30, 2016, 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 invest in 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 throughout the United States. 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 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, 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, 2016:
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
MOB
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
210,119

 
$

 
$
144,087

 
$

 
$
354,206

Resident fees and services

 
464,437

 

 

 
464,437

Medical office building and other services revenue
1,231

 

 
3,369

 
904

 
5,504

Income from loans and investments

 

 

 
24,146

 
24,146

Interest and other income

 

 

 
111

 
111

Total revenues
$
211,350

 
$
464,437

 
$
147,456

 
$
25,161

 
$
848,404

Total revenues
$
211,350

 
$
464,437

 
$
147,456

 
$
25,161

 
$
848,404

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
111

 
111

Property-level operating expenses

 
307,989

 
43,966

 

 
351,955

Medical office building services costs

 

 
1,852

 

 
1,852

Segment NOI
211,350

 
156,448

 
101,638

 
25,050

 
494,486

Income from unconsolidated entities
825

 
336

 
173

 
84

 
1,418

Segment profit
$
212,175

 
$
156,784

 
$
101,811

 
$
25,134

 
495,904

Interest and other income
 

 
 

 
 

 
 

 
111

Interest expense
 

 
 

 
 

 
 

 
(103,665
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(221,961
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(32,094
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(2,468
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(7,224
)
Other
 

 
 

 
 

 
 

 
(2,303
)
Income tax benefit
 

 
 

 
 

 
 

 
11,549

Discontinued operations
 

 
 

 
 

 
 

 
(148
)
Gain on real estate dispositions
 
 
 
 
 
 
 
 
5,739

Net income
 

 
 

 
 

 
 

 
$
143,440


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
$
182,006

 
$

 
$
140,472

 
$

 
$
322,478

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

 

 

 
25,215

 
25,215

Interest and other income

 

 

 
174

 
174

Total revenues
$
183,145

 
$
454,645

 
$
148,221

 
$
25,909

 
$
811,920

Total revenues
$
183,145

 
$
454,645

 
$
148,221

 
$
25,909

 
$
811,920

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
174

 
174

Property-level operating expenses

 
299,252

 
43,410

 

 
342,662

Medical office building services costs

 

 
5,764

 

 
5,764

Segment NOI
183,145

 
155,393

 
99,047

 
25,735

 
463,320

Income (loss) from unconsolidated entities
221

 
(240
)
 
143

 
(115
)
 
9

Segment profit
$
183,366

 
$
155,153

 
$
99,190

 
$
25,620

 
463,329

Interest and other income
 

 
 

 
 

 
 

 
174

Interest expense
 

 
 

 
 

 
 

 
(83,959
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(214,711
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(33,959
)
Gain on extinguishment of debt, net
 
 
 
 
 
 
 
 
455

Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(12,265
)
Other
 

 
 

 
 

 
 

 
(4,279
)
Income tax benefit
 

 
 

 
 

 
 

 
9,789

Discontinued operations
 

 
 

 
 

 
 

 
18,243

Gain on real estate dispositions
 
 
 
 
 
 
 
 
7,469

Net income
 

 
 

 
 

 
 

 
$
150,286


For the six months ended June 30, 2016:
 
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
MOB
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
424,606

 
$

 
$
288,223

 
$

 
$
712,829

Resident fees and services

 
928,413

 

 

 
928,413

Medical office building and other services revenue
2,430

 

 
8,345

 
1,914

 
12,689

Income from loans and investments

 

 

 
46,532

 
46,532

Interest and other income

 

 

 
230

 
230

Total revenues
$
427,036

 
$
928,413

 
$
296,568

 
$
48,676

 
$
1,700,693

Total revenues
$
427,036

 
$
928,413

 
$
296,568

 
$
48,676

 
$
1,700,693

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
230

 
230

Property-level operating expenses

 
620,530

 
87,647

 

 
708,177

Medical office building services costs

 

 
5,303

 

 
5,303

Segment NOI
427,036

 
307,883

 
203,618

 
48,446

 
986,983

Income from unconsolidated entities
154

 
673

 
47

 
346

 
1,220

Segment profit
$
427,190

 
$
308,556

 
$
203,665

 
$
48,792

 
988,203

Interest and other income
 

 
 

 
 

 
 

 
230

Interest expense
 

 
 

 
 

 
 

 
(206,938
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(458,348
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(63,820
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(2,782
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(8,856
)
Other
 

 
 

 
 

 
 

 
(6,471
)
Income tax benefit
 

 
 

 
 

 
 

 
19,970

Discontinued operations
 

 
 

 
 

 
 

 
(637
)
Gain on real estate dispositions
 
 
 
 
 
 
 
 
31,923

Net income
 

 
 

 
 

 
 

 
$
292,474



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
$
370,563

 
$

 
$
277,532

 
$

 
$
648,095

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

 

 

 
47,268

 
47,268

Interest and other income

 

 

 
645

 
645

Total revenues
$
372,838

 
$
901,559

 
$
294,139

 
$
48,982

 
$
1,617,518

Total revenues
$
372,838

 
$
901,559

 
$
294,139

 
$
48,982

 
$
1,617,518

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
645

 
645

Property-level operating expenses

 
597,614

 
85,847

 

 
683,461

Medical office building services costs

 

 
12,682

 

 
12,682

Segment NOI
372,838

 
303,945

 
195,610

 
48,337

 
920,730

Income (loss) from unconsolidated entities
645

 
(662
)
 
119

 
(344
)
 
(242
)
Segment profit
$
373,483

 
$
303,283

 
$
195,729

 
$
47,993

 
920,488

Interest and other income
 

 
 

 
 

 
 

 
645

Interest expense
 

 
 

 
 

 
 

 
(166,287
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(430,930
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(68,285
)
Gain on extinguishment of debt, net
 
 
 
 
 
 
 
 
434

Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(42,878
)
Other
 

 
 

 
 

 
 

 
(9,153
)
Income tax benefit
 

 
 

 
 

 
 

 
17,039

Discontinued operations
 

 
 

 
 

 
 

 
35,817

Gain on real estate dispositions
 
 
 
 
 
 
 
 
14,155

Net income
 

 
 

 
 

 
 

 
$
271,045


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,
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
Capital expenditures:
 
 
 
 
 
 
 
Triple-net leased properties
$
15,949

 
$
102,971

 
$
56,650

 
$
559,989

Senior living operations
24,808

 
29,374

 
43,802

 
311,806

MOB operations
38,192

 
100,447

 
50,605

 
488,174

Total capital expenditures
$
78,949

 
$
232,792

 
$
151,057

 
$
1,359,969


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,
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
United States
$
797,394

 
$
761,428

 
$
1,601,595


$
1,517,459

Canada
44,045

 
44,736

 
85,174

 
88,786

United Kingdom
6,965

 
5,756

 
13,924

 
11,273

Total revenues
$
848,404

 
$
811,920

 
$
1,700,693

 
$
1,617,518



 
As of June 30, 2016
 
As of December 31, 2015
 
(In thousands)
Net real estate property:
 
 
 
United States
$
17,848,183

 
$
18,271,829

Canada
1,088,065

 
1,039,561

United Kingdom
277,502

 
313,830

Total net real estate property
$
19,213,750

 
$
19,625,220