XML 74 R63.htm IDEA: XBRL DOCUMENT v3.22.2.2
SEGMENT INFORMATION - Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Revenues:        
Rental income $ 350,982 $ 383,052 $ 1,051,721 $ 1,100,003
Income from loans and investments 12,672 28,729 33,271 65,404
Interest and other income 489 417 2,191 1,343
Total revenues 1,037,276 976,078 3,077,768 2,805,563
Less:        
Interest and other income 489 417 2,191 1,343
Property-level operating expenses 569,826 523,328 1,686,906 1,504,123
Office building and other services costs 1,750 522 4,473 1,798
NOI 465,211 451,811 1,384,198 1,298,299
Interest and other income 489 417 2,191 1,343
Interest expense (119,413) (108,816) (344,158) (329,634)
Depreciation and amortization (301,481) (313,596) (873,620) (878,444)
General, administrative and professional fees (35,421) (30,259) (111,334) (101,156)
Loss on extinguishment of debt, net (574) (29,792) (581) (56,808)
Transaction expenses and deal costs (4,782) (22,662) (37,852) (28,000)
Allowance on loans receivable and investments 63 60 179 9,021
Other (9,162) (33,673) (30,088) (10,755)
Income (loss) from unconsolidated entities 1,970 2,772 (3,346) 7,289
Gain on real estate dispositions 136 150,292 2,557 194,083
Income tax benefit (expense) 6,027 (3,780) 14,307 (9,574)
Income from continuing operations 3,063 62,774 2,453 95,664
Net income 3,063 62,774 2,453 95,664
Net income attributable to noncontrolling interests 1,807 2,094 4,881 5,802
Net income (loss) attributable to common stockholders 1,256 60,680 (2,428) 89,862
Resident fees and services        
Revenues:        
Other revenues 668,583 558,039 1,977,760 1,622,641
Office building and other services revenue        
Revenues:        
Other revenues 4,550 5,841 12,825 16,172
Operating Segments        
Less:        
Office building and other services costs     4,473  
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 150,115 181,379 451,073 500,487
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 150,115 181,379 451,073 500,487
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 3,756 3,268 11,349 12,525
Office building and other services costs 0 0 0 0
NOI 146,359 178,111 439,724 487,962
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 0 0 0
Operating Segments | SHOP        
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 668,583 558,039 1,977,760 1,622,641
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 499,972 453,659 1,482,948 1,296,301
Office building and other services costs 0 0 0 0
NOI 168,611 104,380 494,812 326,340
Interest and other income 0 0 0 0
Operating Segments | SHOP | Resident fees and services        
Revenues:        
Other revenues 668,583 558,039 1,977,760 1,622,641
Operating Segments | SHOP | Office building and other services revenue        
Revenues:        
Other revenues 0 0 0 0
Operating Segments | Office Operations        
Revenues:        
Rental income 200,867 201,673 600,648 599,516
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 201,414 204,545 602,482 607,272
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 66,098 66,401 192,609 195,297
Office building and other services costs 0 522 0 1,798
NOI 135,316 137,622 409,873 410,177
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 547 2,872 1,834 7,756
Non-Segment        
Revenues:        
Rental income 0 0 0 0
Income from loans and investments 12,672 28,729 33,271 65,404
Interest and other income 489 417 2,191 1,343
Total revenues 17,164 32,115 46,453 75,163
Less:        
Interest and other income 489 417 2,191 1,343
Property-level operating expenses 0 0 0 0
Office building and other services costs 1,750 0 4,473 0
NOI 14,925 31,698 39,789 73,820
Interest and other income 489 417 2,191 1,343
Non-Segment | Resident fees and services        
Revenues:        
Other revenues 0 0 0 0
Non-Segment | Office building and other services revenue        
Revenues:        
Other revenues $ 4,003 $ 2,969 $ 10,991 $ 8,416