XML 77 R66.htm IDEA: XBRL DOCUMENT v3.19.1
SEGMENT INFORMATION - Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Revenues:    
Rental income $ 401,496 $ 384,809
Income from loans and investments 17,126 31,181
Interest and other income 287 9,634
Total revenues 942,874 943,705
Less:    
Interest and other income 287 9,634
Property-level operating expenses 430,504 412,913
Office building services costs 633 115
Segment NOI 511,450 521,043
Loss from unconsolidated entities (946) (40,739)
Segment profit 510,504 480,304
Interest and other income 287 9,634
Interest expense (110,619) (111,363)
Depreciation and amortization (235,920) (233,150)
General, administrative and professional fees (40,760) (37,174)
Loss on extinguishment of debt, net (405) (10,977)
Merger-related expenses and deal costs (2,180) (17,336)
Other (23) (3,120)
Gain (Loss) on Disposition of Assets 5,447 48
Income tax benefit 1,257 3,242
Income from continuing operations 127,588 80,108
Discontinued operations 0 (10)
Net income 127,588 80,098
Net income attributable to noncontrolling interests 1,803 1,395
Net income attributable to common stockholders 125,785 78,703
Resident Fees and Services    
Revenues:    
Other revenues 521,447 514,753
Office Building and Other Services Revenue    
Revenues:    
Other revenues 2,518 3,328
Operating Segments | Triple-Net Leased Properties    
Revenues:    
Rental income 200,068 190,641
Income from loans and investments 0 0
Interest and other income 0 0
Total revenues 200,068 191,783
Less:    
Interest and other income 0 0
Property-level operating expenses 7,433 0
Office building services costs 0 0
Segment NOI 192,635 191,783
Loss from unconsolidated entities 508 (38,654)
Segment profit 193,143 153,129
Interest and other income 0 0
Operating Segments | Triple-Net Leased Properties | Resident Fees and Services    
Revenues:    
Other revenues 0 0
Operating Segments | Triple-Net Leased Properties | Office Building and Other Services Revenue    
Revenues:    
Other revenues 0 1,142
Operating Segments | Senior Living Operations    
Revenues:    
Rental income 0 0
Income from loans and investments 0 0
Interest and other income 0 0
Total revenues 521,447 514,753
Less:    
Interest and other income 0 0
Property-level operating expenses 360,986 352,220
Office building services costs 0 0
Segment NOI 160,461 162,533
Loss from unconsolidated entities (934) (641)
Segment profit 159,527 161,892
Interest and other income 0 0
Operating Segments | Senior Living Operations | Resident Fees and Services    
Revenues:    
Other revenues 521,447 514,753
Operating Segments | Senior Living Operations | Office Building and Other Services Revenue    
Revenues:    
Other revenues 0 0
Operating Segments | Office Operations    
Revenues:    
Rental income 201,428 194,168
Income from loans and investments 0 0
Interest and other income 0 0
Total revenues 203,203 195,802
Less:    
Interest and other income 0 0
Property-level operating expenses 62,085 60,693
Office building services costs 633 115
Segment NOI 140,485 134,994
Loss from unconsolidated entities 229 (620)
Segment profit 140,714 134,374
Interest and other income 0 0
Operating Segments | Office Operations | Resident Fees and Services    
Revenues:    
Other revenues 0 0
Operating Segments | Office Operations | Office Building and Other Services Revenue    
Revenues:    
Other revenues 1,775 1,634
All Other    
Revenues:    
Rental income 0 0
Income from loans and investments 17,126 31,181
Interest and other income 287 9,634
Total revenues 18,156 41,367
Less:    
Interest and other income 287 9,634
Property-level operating expenses 0 0
Office building services costs 0 0
Segment NOI 17,869 31,733
Loss from unconsolidated entities (749) (824)
Segment profit 17,120 30,909
Interest and other income 287 9,634
All Other | Resident Fees and Services    
Revenues:    
Other revenues 0 0
All Other | Office Building and Other Services Revenue    
Revenues:    
Other revenues $ 743 $ 552