XML 78 R65.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT INFORMATION - Income Statement (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
USD ($)
Sep. 30, 2016
USD ($)
Sep. 30, 2017
USD ($)
segment
Sep. 30, 2016
USD ($)
Segment Reporting [Abstract]        
Number of reportable business segments | segment     3  
Revenues:        
Rental income $ 401,876 $ 368,697 $ 1,196,596 $ 1,081,526
Resident fees and services 461,700 461,974 1,386,131 1,390,387
Office building and other services revenue 3,196 4,317 9,781 17,006
Income from loans and investments 32,985 31,566 85,499 78,098
Interest and other income 171 562 854 792
Total revenues 899,928 867,116 2,678,861 2,567,809
Less:        
Interest and other income 171 562 854 792
Property-level operating expenses 376,207 361,117 1,111,024 1,069,294
Office building services costs 418 974 1,708 6,277
Segment NOI 523,132 504,463 1,565,275 1,491,446
Income (loss) from unconsolidated entities 750 931 3,794 2,151
Segment profit 523,882 505,394 1,569,069 1,493,597
Interest and other income 171 562 854 792
Interest expense (113,869) (105,063) (336,245) (312,001)
Depreciation and amortization (213,407) (208,387) (655,298) (666,735)
General, administrative and professional fees (33,317) (31,567) (100,560) (95,387)
Loss on extinguishment of debt, net (511) (383) (856) (3,165)
Merger-related expenses and deal costs (804) (16,217) (8,903) (25,073)
Other (13,030) (2,430) (16,066) (8,901)
Income tax benefit 7,815 8,537 13,119 28,507
Income from continuing operations 156,930 150,446 465,114 411,634
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 212,370 210,424 634,955 635,030
Resident fees and services 0 0 0 0
Office building and other services revenue 1,125 1,246 3,455 3,676
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 213,495 211,670 638,410 638,706
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 213,495 211,670 638,410 638,706
Income (loss) from unconsolidated entities 1,122 584 4,768 738
Segment profit 214,617 212,254 643,178 639,444
Interest and other income 0 0 0 0
Operating Segments | Senior Living Operations        
Revenues:        
Rental income 0 0 0 0
Resident fees and services 461,700 461,974 1,386,131 1,390,387
Office building and other services revenue 0 0 0 0
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 461,700 461,974 1,386,131 1,390,387
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 315,598 312,145 936,296 932,675
Office building services costs 0 0 0 0
Segment NOI 146,102 149,829 449,835 457,712
Income (loss) from unconsolidated entities 300 75 (157) 732
Segment profit 146,402 149,904 449,678 458,444
Interest and other income 0 0 0 0
Operating Segments | Office Operations        
Revenues:        
Rental income 189,506 158,273 561,641 446,496
Resident fees and services 0 0 0 0
Office building and other services revenue 1,568 2,211 5,347 10,556
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 191,074 160,484 566,988 457,052
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 60,609 48,972 174,728 136,619
Office building services costs 418 974 1,708 6,277
Segment NOI 130,047 110,538 390,552 314,156
Income (loss) from unconsolidated entities (348) 238 284 301
Segment profit 129,699 110,776 390,836 314,457
Interest and other income 0 0 0 0
All Other        
Revenues:        
Rental income 0 0 0 0
Resident fees and services 0 0 0 0
Office building and other services revenue 503 860 979 2,774
Income from loans and investments 32,985 31,566 85,499 78,098
Interest and other income 171 562 854 792
Total revenues 33,659 32,988 87,332 81,664
Less:        
Interest and other income 171 562 854 792
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 33,488 32,426 86,478 80,872
Income (loss) from unconsolidated entities (324) 34 (1,101) 380
Segment profit 33,164 32,460 85,377 81,252
Interest and other income $ 171 $ 562 $ 854 $ 792