XML 60 R68.htm IDEA: XBRL DOCUMENT v3.19.3
SEGMENT INFORMATION - Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenues:        
Rental income $ 408,322 $ 384,028 $ 1,208,388 $ 1,129,099
Income from loans and investments 30,164 18,108 66,819 105,706
Interest and other income 620 12,554 10,109 24,535
Total revenues 983,155 936,538 2,876,746 2,822,547
Less:        
Interest and other income 620 12,554 10,109 24,535
Property-level operating expenses 461,493 428,389 1,327,898 1,262,715
Office building services costs 627 431 1,775 1,080
Segment NOI 520,415 495,164 1,536,964 1,534,217
Interest and other income 620 12,554 10,109 24,535
Interest expense (113,967) (107,581) (334,955) (331,973)
Depreciation and amortization (234,603) (218,579) (696,710) (675,363)
General, administrative and professional fees (40,530) (39,677) (124,369) (113,507)
Loss on extinguishment of debt, net 37,434 39,527 41,861 50,411
Merger-related expenses and deal costs (4,304) (4,458) (11,084) (26,288)
Other (2,164) (1,244) 9,294 (7,891)
Income (loss) from unconsolidated entities 854 (716) (2,621) (47,826)
Gain on real estate dispositions 36 18 24,633 35,893
Income tax (expense) benefit (2,005) 7,327 57,004 11,303
Income from continuing operations 86,918 103,281 426,404 352,689
Discontinued operations 0 0 0 (10)
Net income 86,918 103,281 426,404 352,679
Net income attributable to noncontrolling interests 1,659 1,309 4,831 5,485
Net income attributable to common stockholders 85,259 101,972 421,573 347,194
Resident Fees and Services        
Revenues:        
Other revenues 541,090 518,560 1,583,262 1,552,302
Office Building and Other Services Revenue        
Revenues:        
Other revenues 2,959 3,288 8,168 10,905
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 193,383 190,117 589,833 548,628
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 193,383 190,319 589,833 551,150
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 6,338 0 20,092 0
Office building services costs 0 0 0 0
Segment NOI 187,045 190,319 569,741 551,150
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 0 202 0 2,522
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 541,090 518,560 1,583,262 1,552,302
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 388,011 366,721 1,115,834 1,080,053
Office building services costs 0 0 0 0
Segment NOI 153,079 151,839 467,428 472,249
Interest and other income 0 0 0 0
Operating Segments | Senior Living Operations | Resident Fees and Services        
Revenues:        
Other revenues 541,090 518,560 1,583,262 1,552,302
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 214,939 193,911 618,555 580,471
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 216,998 196,086 624,240 586,256
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 67,144 61,668 191,972 182,662
Office building services costs 627 431 1,775 1,080
Segment NOI 149,227 133,987 430,493 402,514
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 2,059 2,175 5,685 5,785
All Other        
Revenues:        
Rental income 0 0 0 0
Income from loans and investments 30,164 18,108 66,819 105,706
Interest and other income 620 12,554 10,109 24,535
Total revenues 31,684 31,573 79,411 132,839
Less:        
Interest and other income 620 12,554 10,109 24,535
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 31,064 19,019 69,302 108,304
Interest and other income 620 12,554 10,109 24,535
All Other | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
All Other | Office Building and Other Services Revenue        
Revenues:        
Other revenues $ 900 $ 911 $ 2,483 $ 2,598