XML 77 R66.htm IDEA: XBRL DOCUMENT v3.19.2
SEGMENT INFORMATION - Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Revenues:        
Rental income $ 398,570 $ 360,262 $ 800,066 $ 745,071
Income from loans and investments 19,529 56,417 36,655 87,598
Interest and other income 9,202 2,347 9,489 11,981
Total revenues 950,717 942,304 1,893,591 1,886,009
Less:        
Interest and other income 9,202 2,347 9,489 11,981
Property-level operating expenses 435,901 421,413 866,405 834,326
Office building services costs 515 534 1,148 649
Segment NOI 505,099 518,010 1,016,549 1,039,053
Loss from unconsolidated entities (2,529) (6,371) (3,475) (47,110)
Segment profit 502,570 511,639 1,013,074 991,943
Interest and other income 9,202 2,347 9,489 11,981
Interest expense (110,369) (113,029) (220,988) (224,392)
Depreciation and amortization (226,187) (223,634) (462,107) (456,784)
General, administrative and professional fees (43,079) (36,656) (83,839) (73,830)
Loss on extinguishment of debt, net 4,022 (93) 4,427 10,884
Merger-related expenses and deal costs (4,600) (4,494) (6,780) (21,830)
Other 11,481 (3,527) 11,458 (6,647)
Gain on real estate dispositions 19,150 35,827 24,597 35,875
Income tax benefit 57,752 734 59,009 3,976
Income from continuing operations 211,898 169,300 339,486 249,408
Discontinued operations 0 0 0 (10)
Net income 211,898 169,300 339,486 249,398
Net income attributable to noncontrolling interests 1,369 2,781 3,172 4,176
Net income attributable to common stockholders 210,529 166,519 336,314 245,222
Resident Fees and Services        
Revenues:        
Other revenues 520,725 518,989 1,042,172 1,033,742
Office Building and Other Services Revenue        
Revenues:        
Other revenues 2,691 4,289 5,209 7,617
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 196,382 167,870 396,450 358,511
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 196,382 169,047 396,450 360,831
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 6,321 0 13,754 0
Office building services costs 0 0 0 0
Segment NOI 190,061 169,047 382,696 360,831
Loss from unconsolidated entities (1,285) (4,694) (777) (43,349)
Segment profit 188,776 164,353 381,919 317,482
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 0 1,177 0 2,320
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 520,725 518,989 1,042,172 1,033,742
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 366,837 361,112 727,823 713,332
Office building services costs 0 0 0 0
Segment NOI 153,888 157,877 314,349 320,410
Loss from unconsolidated entities (549) (1,714) (1,483) (2,354)
Segment profit 153,339 156,163 312,866 318,056
Interest and other income 0 0 0 0
Operating Segments | Senior Living Operations | Resident Fees and Services        
Revenues:        
Other revenues 520,725 518,989 1,042,172 1,033,742
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 202,188 192,392 403,616 386,560
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 204,038 194,369 407,242 390,170
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 62,743 60,301 124,828 120,994
Office building services costs 515 534 1,148 649
Segment NOI 140,780 133,534 281,266 268,527
Loss from unconsolidated entities 235 885 464 265
Segment profit 141,015 134,419 281,730 268,792
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 1,850 1,977 3,626 3,610
All Other        
Revenues:        
Rental income 0 0 0 0
Income from loans and investments 19,529 56,417 36,655 87,598
Interest and other income 9,202 2,347 9,489 11,981
Total revenues 29,572 59,899 47,727 101,266
Less:        
Interest and other income 9,202 2,347 9,489 11,981
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 20,370 57,552 38,238 89,285
Loss from unconsolidated entities (930) (848) (1,679) (1,672)
Segment profit 19,440 56,704 36,559 87,613
Interest and other income 9,202 2,347 9,489 11,981
All Other | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
All Other | Office Building and Other Services Revenue        
Revenues:        
Other revenues $ 841 $ 1,135 $ 1,583 $ 1,687