XML 66 R55.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Disclosures - Summary Information for the Reportable Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Segment reporting information, revenues        
Rental Revenues $ 465,106 $ 464,291 $ 922,005 $ 936,347
Resident fees and services 164,202 106,838 329,965 211,851
Operating expenses (180,125) (136,342) (357,080) (268,373)
NOI 449,183 434,787 894,890 879,825
Non-cash adjustments to NOI (3,397) (21,528) (10,799) (50,713)
Adjusted (cash) NOI 445,786 413,259 884,091 829,112
Adjusted (cash) NOI from unconsolidated joint ventures 17,570 16,418 34,614 31,962
Interest Income 32,787 35,945 50,816 69,207
Portfolio Income 496,143 465,622 969,521 930,281
Addback non-cash adjustments 3,397 21,528 10,799 50,713
Investment management fee income 81 458 172 918
Interest expense (121,333) (118,632) (243,395) (235,412)
Depreciation and amortization (141,386) (120,403) (282,708) (234,925)
General and administrative expenses (22,793) (28,845) (48,292) (53,618)
Acquisition and pursuit costs (14,527) (18,407) (17,002) (21,797)
Impairments   (44,835)   (523,299)
Gain (loss) on sales of real estate 119,614 61 119,614 6,325
Other income, net 2,280 11,055 3,502 12,779
Income tax benefit (expense) 2,003 4,563 (51,035) 4,640
Equity (loss) income in unconsolidated joint ventures, excluding adjusted (cash) NOI (18,637) (4,417) (36,589) (6,360)
Net income (loss) 304,842 167,748 424,587 (69,755)
Corporate Non-segment        
Segment reporting information, revenues        
Interest expense (104,715) (100,724) (210,125) (199,910)
General and administrative expenses (22,793) (28,845) (48,292) (53,618)
Acquisition and pursuit costs (14,527) (18,407) (17,002) (21,797)
Other income, net 2,280 11,055 3,502 12,779
Income tax benefit (expense) 2,003 4,563 (51,035) 4,640
Net income (loss) (137,752) (132,358) (322,952) (257,906)
Senior housing | Operating segment        
Segment reporting information, revenues        
Rental Revenues 131,495 123,910 260,392 251,292
Resident fees and services 164,202 106,838 329,965 211,851
Operating expenses (117,121) (76,514) (233,257) (152,024)
NOI 178,576 154,234 357,100 311,119
Non-cash adjustments to NOI (2,502) 1,238 (8,458) (5,175)
Adjusted (cash) NOI 176,074 155,472 348,642 305,944
Adjusted (cash) NOI from unconsolidated joint ventures 15,310 14,814 30,208 28,826
Interest Income 16,474 12,237 18,359 19,631
Portfolio Income 207,858 182,523 397,209 354,401
Addback non-cash adjustments 2,502 (1,238) 8,458 5,175
Interest expense (11,885) (12,198) (23,904) (24,288)
Depreciation and amortization (61,257) (48,916) (123,124) (95,942)
Impairments       61,466
Gain (loss) on sales of real estate 23,940 61 23,940 6,325
Equity (loss) income in unconsolidated joint ventures, excluding adjusted (cash) NOI (17,790) (16,774) (35,180) (31,452)
Net income (loss) 143,368 103,458 247,399 275,685
Post-acute/skilled nursing | Operating segment        
Segment reporting information, revenues        
Rental Revenues 110,125 130,895 217,315 271,471
Operating expenses (589) (538) (1,153) (1,071)
NOI 109,536 130,357 216,162 270,400
Non-cash adjustments to NOI (173) (19,077) (444) (37,160)
Adjusted (cash) NOI 109,363 111,280 215,718 233,240
Adjusted (cash) NOI from unconsolidated joint ventures 400   804  
Interest Income 16,313 23,708 32,457 49,576
Portfolio Income 126,076 134,988 248,979 282,816
Addback non-cash adjustments 173 19,077 444 37,160
Interest expense (2,475) (2,492) (4,805) (4,768)
Depreciation and amortization (3,255) (3,210) (6,205) (4,469)
Impairments   (41,887)   (581,817)
Gain (loss) on sales of real estate 57,909   57,909  
Equity (loss) income in unconsolidated joint ventures, excluding adjusted (cash) NOI (182) 13,831 (368) 27,986
Net income (loss) 178,246 120,307 295,954 (243,092)
Life science | Operating segment        
Segment reporting information, revenues        
Rental Revenues 90,201 85,409 179,149 168,960
Operating expenses (17,961) (17,234) (34,704) (33,933)
NOI 72,240 68,175 144,445 135,027
Non-cash adjustments to NOI (545) (2,745) (1,218) (5,820)
Adjusted (cash) NOI 71,695 65,430 143,227 129,207
Adjusted (cash) NOI from unconsolidated joint ventures 1,499 1,298 2,919 2,526
Portfolio Income 73,194 66,728 146,146 131,733
Addback non-cash adjustments 545 2,745 1,218 5,820
Investment management fee income 1 1 2 2
Interest expense (632) (764) (1,270) (1,528)
Depreciation and amortization (32,077) (30,294) (65,674) (60,490)
Gain (loss) on sales of real estate 29,455   29,455  
Equity (loss) income in unconsolidated joint ventures, excluding adjusted (cash) NOI (724) (555) (1,435) (1,109)
Net income (loss) 69,762 37,861 108,442 74,428
Medical office | Operating segment        
Segment reporting information, revenues        
Rental Revenues 111,218 102,585 220,212 200,890
Operating expenses (43,439) (40,785) (85,752) (79,037)
NOI 67,779 61,800 134,460 121,853
Non-cash adjustments to NOI (759) (1,170) (1,564) (3,036)
Adjusted (cash) NOI 67,020 60,630 132,896 118,817
Adjusted (cash) NOI from unconsolidated joint ventures 361 306 683 610
Portfolio Income 67,381 60,936 133,579 119,427
Addback non-cash adjustments 759 1,170 1,564 3,036
Investment management fee income 80 457 170 916
Interest expense (1,626) (2,454) (3,291) (4,918)
Depreciation and amortization (40,986) (34,174) (80,083) (66,356)
Impairments   (2,948)   (2,948)
Gain (loss) on sales of real estate 8,310   8,310  
Equity (loss) income in unconsolidated joint ventures, excluding adjusted (cash) NOI 59 (961) 95 (1,867)
Net income (loss) 33,977 22,026 60,344 47,290
Hospital | Operating segment        
Segment reporting information, revenues        
Rental Revenues 22,067 21,492 44,937 43,734
Operating expenses (1,015) (1,271) (2,214) (2,308)
NOI 21,052 20,221 42,723 41,426
Non-cash adjustments to NOI 582 226 885 478
Adjusted (cash) NOI 21,634 20,447 43,608 41,904
Portfolio Income 21,634 20,447 43,608 41,904
Addback non-cash adjustments (582) (226) (885) (478)
Depreciation and amortization (3,811) (3,809) (7,622) (7,668)
Equity (loss) income in unconsolidated joint ventures, excluding adjusted (cash) NOI   42 299 82
Net income (loss) $ 17,241 $ 16,454 $ 35,400 $ 33,840