XML 26 R38.htm IDEA: XBRL DOCUMENT v2.3.0.15
Segment Disclosures (Tables)
9 Months Ended
Sep. 30, 2011
Segment Disclosures 
Information of revenue of reportable segment

 

 

For the three months ended September 30, 2011:

 

Segments

 

Rental
Revenues(1)

 

Income
From
DFLs

 

Interest
Income

 

Investment
Management
Fee Income

 

Total
Revenues

 

NOI(2)

 

Senior housing

 

$

107,465

 

$

30,652

 

$

42

 

$

 

$

138,159

 

$

128,494

 

Post-acute/skilled

 

9,548

 

122,844

 

287

 

 

132,679

 

132,147

 

Life science

 

71,093

 

 

 

1

 

71,094

 

57,862

 

Medical office

 

81,145

 

 

 

493

 

81,638

 

47,799

 

Hospital

 

20,854

 

 

248

 

 

21,102

 

19,627

 

Total

 

$

290,105

 

$

153,496

 

$

577

 

$

494

 

$

444,672

 

$

385,929

 

 

For the three months ended September 30, 2010:

 

Segments

 

Rental
Revenues(1)

 

Income
From
DFLs

 

Interest
Income

 

Investment
Management
Fee Income

 

Total
Revenues

 

NOI(2)

 

Senior housing

 

$

88,151

 

$

13,028

 

$

67

 

$

577

 

$

101,823

 

$

87,855

 

Life science

 

69,660

 

 

 

1

 

69,661

 

56,953

 

Medical office

 

78,074

 

 

 

579

 

78,653

 

44,775

 

Post-acute/skilled

 

9,274

 

 

28,750

 

 

38,024

 

9,197

 

Hospital

 

21,123

 

 

7,765

 

 

28,888

 

20,104

 

Total

 

$

266,282

 

$

13,028

 

$

36,582

 

$

1,157

 

$

317,049

 

$

218,884

 

 

For the nine months ended September 30, 2011:

 

Segments

 

Rental
Revenues(1)

 

Income
From DFLs

 

Interest
Income

 

Investment
Management
Fees Income

 

Total
Revenues

 

NOI(2)

 

Senior housing

 

$

307,023

 

$

73,671

 

$

49

 

$

70

 

$

380,813

 

$

369,306

 

Post-acute/skilled

 

28,495

 

236,882

 

98,167

 

 

363,544

 

265,058

 

Life science

 

215,045

 

 

 

3

 

215,048

 

176,386

 

Medical office

 

241,045

 

 

 

1,532

 

242,577

 

143,688

 

Hospital

 

62,118

 

 

983

 

 

63,101

 

58,702

 

Total

 

$

853,726

 

$

310,553

 

$

99,199

 

$

1,605

 

$

1,265,083

 

$

1,013,140

 

 

For the nine months ended September 30, 2010:

 

Segments

 

Rental
Revenues(1)

 

Income
From
DFLs

 

Interest
Income

 

Investment
Management
Fee Income

 

Total
Revenues

 

NOI(2)

 

Senior housing

 

$

235,566

 

$

37,238

 

$

352

 

$

1,965

 

$

275,121

 

$

257,794

 

Life science

 

206,641

 

 

 

3

 

206,644

 

170,596

 

Medical office

 

231,967

 

 

 

1,787

 

233,754

 

135,074

 

Post-acute/skilled

 

27,843

 

 

84,636

 

 

112,479

 

27,667

 

Hospital

 

62,732

 

 

23,016

 

 

85,748

 

58,927

 

Total

 

$

764,749

 

$

37,238

 

$

108,004

 

$

3,755

 

$

913,746

 

$

650,058

 

 

(1)          Represents rental and related revenues, tenant recoveries, and resident fees and services.

(2)          The Company defines NOI as rental revenues, including tenant recoveries, resident fees and services, and income from direct financing leases, less property level operating expenses. NOI excludes interest income, investment management fee income, depreciation and amortization, interest expense, general and administrative expenses, impairments, impairment recoveries, other income (expense), net, income taxes, equity income from and impairments of investments in unconsolidated joint ventures, and discontinued operations.

 

Reconciliation from NOI to reported net income

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Net operating income from continuing operations

 

$

385,929

 

$

218,884

 

$

1,013,140

 

$

650,058

 

Interest income

 

577

 

36,582

 

99,199

 

108,004

 

Investment management fee income

 

494

 

1,157

 

1,605

 

3,755

 

Depreciation and amortization

 

(88,556

)

(78,313

)

(270,028

)

(233,948

)

Interest expense

 

(104,198

)

(71,598

)

(317,903

)

(220,295

)

General and administrative

 

(19,648

)

(19,590

)

(76,472

)

(65,039

)

(Impairments) recoveries

 

(15,400

)

 

(15,400

)

11,900

 

Other income (expense), net

 

(772

)

6,657

 

17,058

 

7,151

 

Impairment of investment in unconsolidated joint venture

 

 

(71,693

)

 

(71,693

)

Income taxes

 

(5

)

(867

)

(290

)

(1,809

)

Equity income from unconsolidated joint ventures

 

17,050

 

209

 

32,798

 

4,078

 

Total discontinued operations

 

 

4,745

 

 

6,707

 

Net income

 

$

175,471

 

$

26,173

 

$

483,707

 

$

198,869

 

 

Reconciliation of company's assets to total assets

 

 

 

 

September 30,

 

December 31,

 

Segments

 

2011

 

2010

 

Senior housing

 

$

5,969,625

 

$

4,364,026

 

Post-acute/skilled nursing

 

5,612,116

 

2,133,640

 

Life science

 

3,875,744

 

3,709,528

 

Medical office

 

2,336,474

 

2,305,175

 

Hospital

 

757,144

 

770,038

 

Gross segment assets

 

18,551,103

 

13,282,407

 

Accumulated depreciation and amortization

 

(1,650,685

)

(1,434,150

)

Net segment assets

 

16,900,418

 

11,848,257

 

Other non-segment assets

 

538,959

 

1,483,666

 

Total assets

 

$

17,439,377

 

$

13,331,923