XML 80 R68.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT INFORMATION - Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenues:        
Rental income $ 360,262 $ 399,498 $ 745,071 $ 794,720
Resident fees and services 518,989 460,243 1,033,742 924,431
Office building and other services revenue 4,289 3,179 7,617 6,585
Income from loans and investments 56,417 32,368 87,598 52,514
Interest and other income 2,347 202 11,981 683
Total revenues 942,304 895,490 1,886,009 1,778,933
Less:        
Interest and other income 2,347 202 11,981 683
Property-level operating expenses 421,413 365,830 834,326 734,817
Office building services costs 534 552 649 1,290
Segment NOI 518,010 528,906 1,039,053 1,042,143
Income (loss) from unconsolidated entities (6,371) (106) (47,110) 3,044
Segment profit 511,639 528,800 991,943 1,045,187
Interest and other income 2,347 202 11,981 683
Interest expense (113,029) (113,572) (224,392) (222,376)
Depreciation and amortization (223,634) (224,108) (456,784) (441,891)
General, administrative and professional fees (36,656) (33,282) (73,830) (67,243)
Gain on extinguishment of debt, net 93 (36) (10,884) (345)
Merger-related expenses and deal costs (4,494) (6,043) (21,830) (8,099)
Other (3,527) (1,848) (6,647) (3,036)
Income tax benefit 734 2,159 3,976 5,304
Income from continuing operations 133,473 152,272 213,533 308,184
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 167,870 213,258 358,511 422,585
Resident fees and services 0 0 0 0
Office building and other services revenue 1,177 1,125 2,320 2,330
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 169,047 214,383 360,831 424,915
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 169,047 214,383 360,831 424,915
Income (loss) from unconsolidated entities (4,694) 377 (43,349) 3,646
Segment profit 164,353 214,760 317,482 428,561
Interest and other income 0 0 0 0
Operating Segments | Senior Living Operations        
Revenues:        
Rental income 0 0 0 0
Resident fees and services 518,989 460,243 1,033,742 924,431
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 518,989 460,243 1,033,742 924,431
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 361,112 308,625 713,332 620,698
Office building services costs 0 0 0 0
Segment NOI 157,877 151,618 320,410 303,733
Income (loss) from unconsolidated entities (1,714) (381) (2,354) (457)
Segment profit 156,163 151,237 318,056 303,276
Interest and other income 0 0 0 0
Operating Segments | Office Operations        
Revenues:        
Rental income 192,392 186,240 386,560 372,135
Resident fees and services 0 0 0 0
Office building and other services revenue 1,977 1,848 3,610 3,779
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 194,369 188,088 390,170 375,914
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 60,301 57,205 120,994 114,119
Office building services costs 534 552 649 1,290
Segment NOI 133,534 130,331 268,527 260,505
Income (loss) from unconsolidated entities 885 298 265 633
Segment profit 134,419 130,629 268,792 261,138
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 1,135 206 1,687 476
Income from loans and investments 56,417 32,368 87,598 52,514
Interest and other income 2,347 202 11,981 683
Total revenues 59,899 32,776 101,266 53,673
Less:        
Interest and other income 2,347 202 11,981 683
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 57,552 32,574 89,285 52,990
Income (loss) from unconsolidated entities (848) (400) (1,672) (778)
Segment profit 56,704 32,174 87,613 52,212
Interest and other income $ 2,347 $ 202 $ 11,981 $ 683