XML 39 R81.htm IDEA: XBRL DOCUMENT v2.4.1.9
Segment Disclosures - NOI (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Reconciliation of reported net income to NOI and adjusted NOI                      
Net income $ 199,630us-gaap_ProfitLoss $ 251,059us-gaap_ProfitLoss $ 222,279us-gaap_ProfitLoss $ 263,623us-gaap_ProfitLoss $ 297,639us-gaap_ProfitLoss $ 236,858us-gaap_ProfitLoss $ 216,725us-gaap_ProfitLoss $ 233,784us-gaap_ProfitLoss $ 936,591us-gaap_ProfitLoss $ 985,006us-gaap_ProfitLoss $ 846,842us-gaap_ProfitLoss
Interest income                 (74,491)us-gaap_InterestIncomeOperating (86,159)us-gaap_InterestIncomeOperating (24,536)us-gaap_InterestIncomeOperating
Investment management fee income                 (1,809)us-gaap_ManagementFeesRevenue (1,847)us-gaap_ManagementFeesRevenue (1,895)us-gaap_ManagementFeesRevenue
Interest expense                 439,742us-gaap_InterestExpense 435,252us-gaap_InterestExpense 416,172us-gaap_InterestExpense
Depreciation and amortization                 459,995us-gaap_DepreciationAndAmortization 423,312us-gaap_DepreciationAndAmortization 353,704us-gaap_DepreciationAndAmortization
General and administrative                 82,175us-gaap_GeneralAndAdministrativeExpense 103,042us-gaap_GeneralAndAdministrativeExpense 68,414us-gaap_GeneralAndAdministrativeExpense
Business Combination, Acquisition Related Costs                 17,142us-gaap_BusinessCombinationAcquisitionRelatedCosts 6,191us-gaap_BusinessCombinationAcquisitionRelatedCosts 10,981us-gaap_BusinessCombinationAcquisitionRelatedCosts
Impairments                     7,878us-gaap_AssetImpairmentCharges
Gain on sales of real estate, net of income taxes                 (3,288)us-gaap_GainsLossesOnSalesOfInvestmentRealEstate    
Other non-operating income, net                 (7,528)us-gaap_OtherNonoperatingIncomeExpense (18,216)us-gaap_OtherNonoperatingIncomeExpense (2,976)us-gaap_OtherNonoperatingIncomeExpense
Income taxes                 250us-gaap_IncomeTaxExpenseBenefit 5,815us-gaap_IncomeTaxExpenseBenefit (1,654)us-gaap_IncomeTaxExpenseBenefit
Equity income from unconsolidated joint ventures                 (49,570)us-gaap_IncomeLossFromEquityMethodInvestments (64,433)us-gaap_IncomeLossFromEquityMethodInvestments (54,455)us-gaap_IncomeLossFromEquityMethodInvestments
Equity Method Investment, Other than Temporary Impairment                 35,913us-gaap_EquityMethodInvestmentOtherThanTemporaryImpairment    
Total discontinued operations       (29,746)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (59,489)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (9,824)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (2,828)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (2,232)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (29,746)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (74,373)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (45,652)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
NOI                 1,805,376hcp_NetOperatingIncomeFromContinuingOperations 1,713,590hcp_NetOperatingIncomeFromContinuingOperations 1,572,823hcp_NetOperatingIncomeFromContinuingOperations
Straight-line rents                 (41,032)us-gaap_StraightLineRentAdjustments (39,587)us-gaap_StraightLineRentAdjustments (47,311)us-gaap_StraightLineRentAdjustments
DFL accretion                 (77,568)hcp_DirectFinancingLeasesAccretionExpense (86,055)hcp_DirectFinancingLeasesAccretionExpense (94,240)hcp_DirectFinancingLeasesAccretionExpense
Amortization of above and below market lease intangibles, net                 (949)us-gaap_AmortizationOfAboveAndBelowMarketLeases (6,646)us-gaap_AmortizationOfAboveAndBelowMarketLeases (2,232)us-gaap_AmortizationOfAboveAndBelowMarketLeases
Lease termination fees                 (38,816)hcp_LeaseTerminationFees (217)hcp_LeaseTerminationFees (636)hcp_LeaseTerminationFees
NOI adjustments related to discontinued operations                 (11)hcp_AdjustedNetOperatingIncomeFromDiscontinuedOperations (47)hcp_AdjustedNetOperatingIncomeFromDiscontinuedOperations 1,585hcp_AdjustedNetOperatingIncomeFromDiscontinuedOperations
Adjusted (Cash) NOI                 $ 1,647,000hcp_AdjustedNetOperatingIncomeFromContinuingOperations $ 1,581,038hcp_AdjustedNetOperatingIncomeFromContinuingOperations $ 1,429,989hcp_AdjustedNetOperatingIncomeFromContinuingOperations