XML 111 R93.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Information (Income Statement by Segment) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues                      
Rental income                 $ 1,476,176 $ 1,346,046 $ 1,138,457
Resident fees and services                 1,847,306 1,811,255 1,552,951
Office building and other services revenue                 21,070 41,492 29,364
Income from loans and investments                 98,094 86,553 51,778
Interest and other income                 876 1,052 4,263
Total revenues $ 875,713 $ 867,116 $ 848,404 $ 852,289 $ 841,274 $ 827,606 $ 811,920 $ 805,598 3,443,522 3,286,398 2,776,813
Less:                      
Interest and other income                 876 1,052 4,263
Property-level operating expenses                 1,434,762 1,383,640 1,195,388
Office building services costs                 7,311 26,565 17,092
Segment NOI                 2,000,573 1,875,141 1,560,070
Income (loss) from unconsolidated entities                 4,358 (1,420) (139)
Segment profit                 2,004,931 1,873,721 1,559,931
Interest and other income                 876 1,052 4,263
Interest expense                 (419,740) (367,114) (292,065)
Depreciation and amortization                 (898,924) (894,057) (725,216)
General, administrative and professional fees                 (126,875) (128,035) (121,738)
Loss on extinguishment of debt, net                 (2,779) (14,411) (5,564)
Merger-related expenses and deal costs                 (24,635) (102,944) (43,304)
Other                 (9,988) (17,957) (25,743)
Income tax benefit                 31,343 39,284 8,732
Income from continuing operations $ 207,804 $ 149,570 $ 143,310 $ 149,469 $ 127,059 $ 45,235 $ 131,578 $ 102,868 554,209 389,539 359,296
Operating Segments | Triple-net leased properties                      
Revenues                      
Rental income                 845,834 779,801 674,547
Resident fees and services                 0 0 0
Office building and other services revenue                 4,921 4,433 4,565
Income from loans and investments                 0 0 0
Interest and other income                 0 0 0
Total revenues                 850,755 784,234 679,112
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
Segment NOI                 850,755 784,234 679,112
Income (loss) from unconsolidated entities                 2,363 (813) 859
Segment profit                 853,118 783,421 679,971
Interest and other income                 0 0 0
Operating Segments | Senior living operations                      
Revenues                      
Rental income                 0 0 0
Resident fees and services                 1,847,306 1,811,255 1,552,951
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                 1,847,306 1,811,255 1,552,951
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 1,242,978 1,209,415 1,036,556
Office building services costs                 0 0 0
Segment NOI                 604,328 601,840 516,395
Income (loss) from unconsolidated entities                 1,265 (526) (658)
Segment profit                 605,593 601,314 515,737
Interest and other income                 0 0 0
Operating Segments | Office operations                      
Revenues                      
Rental income                 630,342 566,245 463,910
Resident fees and services                 0 0 0
Office building and other services revenue                 13,029 34,436 22,529
Income from loans and investments                 0 0 0
Interest and other income                 0 0 0
Total revenues                 643,371 600,681 486,439
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 191,784 174,225 158,832
Office building services costs                 7,311 26,565 17,092
Segment NOI                 444,276 399,891 310,515
Income (loss) from unconsolidated entities                 590 369 398
Segment profit                 444,866 400,260 310,913
Interest and other income                 0 0 0
All Other                      
Revenues                      
Rental income                 0 0 0
Resident fees and services                 0 0 0
Office building and other services revenue                 3,120 2,623 2,270
Income from loans and investments                 98,094 86,553 51,778
Interest and other income                 876 1,052 4,263
Total revenues                 102,090 90,228 58,311
Less:                      
Interest and other income                 876 1,052 4,263
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
Segment NOI                 101,214 89,176 54,048
Income (loss) from unconsolidated entities                 140 (450) (738)
Segment profit                 101,354 88,726 53,310
Interest and other income                 $ 876 $ 1,052 $ 4,263