XML 37 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT INFORMATION
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
SEGMENT INFORMATION
NOTE 16—SEGMENT INFORMATION
As of September 30, 2017, we operated through three reportable business segments: triple-net leased properties, senior living operations and office 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 office operations segment, we primarily acquire, own, develop, lease and manage MOBs and life science and innovation centers 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, loans receivable and investments, and miscellaneous accounts receivable.
Our chief operating decision makers evaluate performance of the combined properties in each reportable business segment and determine how to allocate resources to those segments, in significant part, based on segment net operating income (“NOI”) and related measures. We define segment NOI as total revenues, less interest and other income, property-level operating expenses and office building services costs. We consider segment NOI 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 NOI should be examined in conjunction with income from continuing operations 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 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 September 30, 2017
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
212,370

 
$

 
$
189,506

 
$

 
$
401,876

Resident fees and services

 
461,700

 

 

 
461,700

Office building and other services revenue
1,125

 

 
1,568

 
503

 
3,196

Income from loans and investments

 

 

 
32,985

 
32,985

Interest and other income

 

 

 
171

 
171

Total revenues
$
213,495

 
$
461,700

 
$
191,074

 
$
33,659

 
$
899,928

 
 
 
 
 
 
 
 
 
 
Total revenues
$
213,495

 
$
461,700

 
$
191,074

 
$
33,659

 
$
899,928

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
171

 
171

Property-level operating expenses

 
315,598

 
60,609

 

 
376,207

Office building services costs

 

 
418

 

 
418

Segment NOI
213,495

 
146,102

 
130,047

 
33,488

 
523,132

Income (loss) from unconsolidated entities
1,122

 
300

 
(348
)
 
(324
)
 
750

Segment profit
$
214,617

 
$
146,402

 
$
129,699

 
$
33,164

 
523,882

Interest and other income
 

 
 

 
 

 
 

 
171

Interest expense
 

 
 

 
 

 
 

 
(113,869
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(213,407
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(33,317
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(511
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(804
)
Other
 

 
 

 
 

 
 

 
(13,030
)
Income tax benefit
 

 
 

 
 

 
 

 
7,815

Income from continuing operations
 

 
 

 
 

 
 

 
$
156,930


 
For the Three Months Ended September 30, 2016
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
210,424

 
$

 
$
158,273

 
$

 
$
368,697

Resident fees and services

 
461,974

 

 

 
461,974

Office building and other services revenue
1,246

 

 
2,211

 
860

 
4,317

Income from loans and investments

 

 

 
31,566

 
31,566

Interest and other income

 

 

 
562

 
562

Total revenues
$
211,670

 
$
461,974

 
$
160,484

 
$
32,988

 
$
867,116

 
 
 
 
 
 
 
 
 
 
Total revenues
$
211,670

 
$
461,974

 
$
160,484

 
$
32,988

 
$
867,116

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
562

 
562

Property-level operating expenses

 
312,145

 
48,972

 

 
361,117

Office building services costs

 

 
974

 

 
974

Segment NOI
211,670

 
149,829

 
110,538

 
32,426

 
504,463

Income from unconsolidated entities
584

 
75

 
238

 
34

 
931

Segment profit
$
212,254

 
$
149,904

 
$
110,776

 
$
32,460

 
505,394

Interest and other income
 

 
 

 
 

 
 

 
562

Interest expense
 

 
 

 
 

 
 

 
(105,063
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(208,387
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(31,567
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(383
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(16,217
)
Other
 

 
 

 
 

 
 

 
(2,430
)
Income tax benefit
 

 
 

 
 

 
 

 
8,537

Income from continuing operations
 

 
 

 
 

 
 

 
$
150,446

 
For the Nine Months Ended September 30, 2017
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
634,955

 
$

 
$
561,641

 
$

 
$
1,196,596

Resident fees and services

 
1,386,131

 

 

 
1,386,131

Office building and other services revenue
3,455

 

 
5,347

 
979

 
9,781

Income from loans and investments

 

 

 
85,499

 
85,499

Interest and other income

 

 

 
854

 
854

Total revenues
$
638,410

 
$
1,386,131

 
$
566,988

 
$
87,332

 
$
2,678,861

 
 
 
 
 
 
 
 
 
 
Total revenues
$
638,410

 
$
1,386,131

 
$
566,988

 
$
87,332

 
$
2,678,861

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
854

 
854

Property-level operating expenses

 
936,296

 
174,728

 

 
1,111,024

Office building services costs

 

 
1,708

 

 
1,708

Segment NOI
638,410

 
449,835

 
390,552

 
86,478

 
1,565,275

Income (loss) from unconsolidated entities
4,768

 
(157
)
 
284

 
(1,101
)
 
3,794

Segment profit
$
643,178

 
$
449,678

 
$
390,836

 
$
85,377

 
1,569,069

Interest and other income
 

 
 

 
 

 
 

 
854

Interest expense
 

 
 

 
 

 
 

 
(336,245
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(655,298
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(100,560
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(856
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(8,903
)
Other
 

 
 

 
 

 
 

 
(16,066
)
Income tax benefit
 

 
 

 
 

 
 

 
13,119

Income from continuing operations
 

 
 

 
 

 
 

 
$
465,114



 
For the Nine Months Ended September 30, 2016
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
635,030

 
$

 
$
446,496

 
$

 
$
1,081,526

Resident fees and services

 
1,390,387

 

 

 
1,390,387

Office building and other services revenue
3,676

 

 
10,556

 
2,774

 
17,006

Income from loans and investments

 

 

 
78,098

 
78,098

Interest and other income

 

 

 
792

 
792

Total revenues
$
638,706

 
$
1,390,387

 
$
457,052

 
$
81,664

 
$
2,567,809

 
 
 
 
 
 
 
 
 
 
Total revenues
$
638,706

 
$
1,390,387

 
$
457,052

 
$
81,664

 
$
2,567,809

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
792

 
792

Property-level operating expenses

 
932,675

 
136,619

 

 
1,069,294

Office building services costs

 

 
6,277

 

 
6,277

Segment NOI
638,706

 
457,712

 
314,156

 
80,872

 
1,491,446

Income from unconsolidated entities
738

 
732

 
301

 
380

 
2,151

Segment profit
$
639,444

 
$
458,444

 
$
314,457

 
$
81,252

 
1,493,597

Interest and other income
 

 
 

 
 

 
 

 
792

Interest expense
 

 
 

 
 

 
 

 
(312,001
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(666,735
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(95,387
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(3,165
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(25,073
)
Other
 

 
 

 
 

 
 

 
(8,901
)
Income tax benefit
 

 
 

 
 

 
 

 
28,507

Income from continuing operations
 

 
 

 
 

 
 

 
$
411,634


Capital expenditures, including investments in real estate property and development project expenditures, by reportable business segment are as follows:
 
For the Three Months Ended September 30,
 
For the Nine Months Ended September 30,
 
2017
 
2016
 
2017
 
2016
 
(In thousands)
Capital expenditures:
 
 
 
 
 
 
 
Triple-net leased properties
$
9,954

 
$
12,992

 
$
151,906

 
$
69,642

Senior living operations
45,152

 
26,495

 
96,533

 
70,297

Office operations
62,108

 
1,400,742

 
307,494

 
1,451,347

Total capital expenditures
$
117,214

 
$
1,440,229

 
$
555,933

 
$
1,591,286


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 September 30,
 
For the Nine Months Ended September 30,
 
2017
 
2016
 
2017
 
2016
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
United States
$
844,370

 
$
815,719

 
$
2,521,813

 
$
2,417,314

Canada
48,639

 
45,021

 
137,647

 
130,195

United Kingdom
6,919

 
6,376

 
19,401

 
20,300

Total revenues
$
899,928

 
$
867,116

 
$
2,678,861

 
$
2,567,809

 
As of September 30, 2017
 
As of December 31, 2016
 
(In thousands)
Net real estate property:
 
 
 
United States
$
19,079,529

 
$
19,105,939

Canada
1,086,929

 
1,037,105

United Kingdom
298,415

 
251,710

Total net real estate property
$
20,464,873

 
20,394,754