XML 81 R68.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT INFORMATION - Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenues:        
Rental income $ 384,028 $ 401,876 $ 1,129,099 $ 1,196,596
Income from loans and investments 18,108 32,985 105,706 85,499
Interest and other income 12,554 171 24,535 854
Total revenues 936,538 899,928 2,822,547 2,678,861
Less:        
Interest and other income 12,554 171 24,535 854
Property-level operating expenses 428,389 376,207 1,262,715 1,111,024
Office building services costs 431 418 1,080 1,708
Segment NOI 495,164 523,132 1,534,217 1,565,275
(Loss) income from unconsolidated entities (716) 750 (47,826) 3,794
Segment profit 494,448 523,882 1,486,391 1,569,069
Interest and other income 12,554 171 24,535 854
Interest expense (107,581) (113,869) (331,973) (336,245)
Depreciation and amortization (218,579) (213,407) (675,363) (655,298)
General, administrative and professional fees (39,677) (33,317) (113,507) (100,560)
Loss on extinguishment of debt, net (39,527) (511) (50,411) (856)
Merger-related expenses and deal costs (4,458) (804) (26,288) (8,903)
Other (1,244) (13,030) (7,891) (16,066)
Income tax benefit 7,327 7,815 11,303 13,119
Income from continuing operations 103,263 156,930 316,796 465,114
Resident Fees and Services        
Revenues:        
Other revenues 518,560 461,700 1,552,302 1,386,131
Office Building and Other Services Revenue        
Revenues:        
Other revenues 3,288 3,196 10,905 9,781
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 190,117 212,370 548,628 634,955
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 190,319 213,495 551,150 638,410
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 190,319 213,495 551,150 638,410
(Loss) income from unconsolidated entities 1,320 1,122 (42,029) 4,768
Segment profit 191,639 214,617 509,121 643,178
Interest and other income 0 0 0 0
Operating Segments | Triple-Net Leased Properties | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
Operating Segments | Triple-Net Leased Properties | Office Building and Other Services Revenue        
Revenues:        
Other revenues 202 1,125 2,522 3,455
Operating Segments | Senior Living Operations        
Revenues:        
Rental income 0 0 0 0
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 518,560 461,700 1,552,302 1,386,131
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 366,721 315,598 1,080,053 936,296
Office building services costs 0 0 0 0
Segment NOI 151,839 146,102 472,249 449,835
(Loss) income from unconsolidated entities (1,314) 300 (3,668) (157)
Segment profit 150,525 146,402 468,581 449,678
Interest and other income 0 0 0 0
Operating Segments | Senior Living Operations | Resident Fees and Services        
Revenues:        
Other revenues 518,560 461,700 1,552,302 1,386,131
Operating Segments | Senior Living Operations | Office Building and Other Services Revenue        
Revenues:        
Other revenues 0 0 0 0
Operating Segments | Office Operations        
Revenues:        
Rental income 193,911 189,506 580,471 561,641
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 196,086 191,074 586,256 566,988
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 61,668 60,609 182,662 174,728
Office building services costs 431 418 1,080 1,708
Segment NOI 133,987 130,047 402,514 390,552
(Loss) income from unconsolidated entities 56 (348) 321 284
Segment profit 134,043 129,699 402,835 390,836
Interest and other income 0 0 0 0
Operating Segments | Office Operations | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
Operating Segments | Office Operations | Office Building and Other Services Revenue        
Revenues:        
Other revenues 2,175 1,568 5,785 5,347
All Other        
Revenues:        
Rental income 0 0 0 0
Income from loans and investments 18,108 32,985 105,706 85,499
Interest and other income 12,554 171 24,535 854
Total revenues 31,573 33,659 132,839 87,332
Less:        
Interest and other income 12,554 171 24,535 854
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 19,019 33,488 108,304 86,478
(Loss) income from unconsolidated entities (778) (324) (2,450) (1,101)
Segment profit 18,241 33,164 105,854 85,377
Interest and other income 12,554 171 24,535 854
All Other | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
All Other | Office Building and Other Services Revenue        
Revenues:        
Other revenues $ 911 $ 503 $ 2,598 $ 979