XML 72 R57.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Disclosures - Summary Information for the Reportable Segments (Details)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Oct. 31, 2016
facility
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2016
USD ($)
segment
facility
building
Sep. 30, 2015
USD ($)
property
Segment reporting information, revenues          
Number of reportable segments | segment       5  
Rental Revenues   $ 463,036 $ 482,367 $ 1,385,041 $ 1,418,714
Resident fees and services   170,752 155,290 500,717 367,141
Operating expenses   (188,747) (173,515) (545,827) (441,888)
Segment NOI   455,818 472,917 1,373,811 1,371,770
Non-cash adjustments to NOI   1,509 (23,271) 1,254 (62,634)
Segment adjusted (cash) NOI   457,327 449,646 1,375,065 1,309,136
Addback non-cash adjustments   (1,509) 23,271 (1,254) 62,634
Interest Income   20,482 19,842 71,298 89,049
Interest expense   (117,860) (122,157) (361,255) (357,569)
Depreciation and amortization   (142,874) (134,704) (425,582) (369,629)
General and administrative expenses   (34,787) (20,534) (83,079) (74,152)
Acquisition and pursuit costs   (17,568) (1,553) (34,570) (23,350)
Impairments     (69,622)   (592,921)
(Loss) gain on sales of real estate   (9) 52 119,605 6,377
Other income, net   1,454 (572) 5,128 13,125
Income tax benefit (expense)   2,213 1,980 (48,822) 6,620
Less: HCP share of unconsolidated joint venture NOI   (10,777) (8,775) (33,880) (27,803)
Equity (loss) income in unconsolidated joint ventures   (2,053) 8,314 (4,028) 33,916
Impairments of investments in unconsolidated joint ventures     (27,234)   (27,234)
Net income   154,039 117,954 578,626 48,199
Corporate Non-segment          
Segment reporting information, revenues          
Interest expense   (104,584) (104,130) (314,708) (304,040)
General and administrative expenses   (34,787) (20,534) (83,079) (74,152)
Acquisition and pursuit costs   (17,568) (1,553) (34,570) (23,350)
Other income, net   1,454 (572) 5,128 13,125
Income tax benefit (expense)   2,213 1,980 (48,822) 6,620
Net income   (153,272) (124,809) (476,051) (381,797)
Intersegment Eliminations          
Segment reporting information, revenues          
Rental Revenues   53,814 48,595 160,779 141,892
Operating expenses   (43,037) (39,820) $ (126,899) $ (114,089)
SH NNN          
Segment reporting information, revenues          
Number of properties disposed       2 9
SH NNN | Operating segment          
Segment reporting information, revenues          
Rental Revenues   104,249 105,405 $ 319,976 $ 317,520
Resident fees and services   13   13 12
Operating expenses   (1,794) (871) (5,521) (2,655)
Segment NOI   102,468 104,534 314,468 314,877
Non-cash adjustments to NOI   (1,003) (2,312) (8,464) (8,853)
Segment adjusted (cash) NOI   101,465 102,222 306,004 306,024
Addback non-cash adjustments   1,003 2,312 8,464 8,853
Interest expense   (644) (4,239) (8,859) (12,677)
Depreciation and amortization   (34,030) (31,527) (101,737) (93,260)
(Loss) gain on sales of real estate       23,940 6,325
Net income   67,794 68,768 227,812 215,265
SHOP          
Segment reporting information, revenues          
Number of properties disposed | facility 2        
SHOP | Operating segment          
Segment reporting information, revenues          
Rental Revenues     182   (7,127)
Resident fees and services   170,739 155,290 500,704 367,129
Operating expenses   (121,502) (110,254) (350,949) (260,393)
Segment NOI   57,747 51,883 176,935 121,261
Non-cash adjustments to NOI   4,608 6,984 15,175 26,620
Segment adjusted (cash) NOI   62,355 58,867 192,110 147,881
Addback non-cash adjustments   (4,608) (6,984) (15,175) (26,620)
Interest expense   (8,130) (8,026) (23,818) (23,895)
Depreciation and amortization   (26,837) (24,398) (78,124) (55,627)
Less: HCP share of unconsolidated joint venture NOI   (8,510) (6,665) (27,180) (21,652)
Equity (loss) income in unconsolidated joint ventures   (3,517) (3,291) (8,477) (5,917)
Net income   10,753 9,503 39,336 14,170
SHOP | Intersegment Eliminations          
Segment reporting information, revenues          
Rental Revenues   50,973 45,891 152,424 134,047
Operating expenses   (42,463) (39,226) (125,244) (112,395)
Life science | Operating segment          
Segment reporting information, revenues          
Rental Revenues   90,847 86,140 269,994 255,100
Operating expenses   (18,487) (17,785) (53,191) (51,718)
Segment NOI   73,883 69,770 221,258 207,466
Non-cash adjustments to NOI   (314) (2,673) (1,545) (8,635)
Segment adjusted (cash) NOI   73,569 67,097 219,713 198,831
Addback non-cash adjustments   314 2,673 1,545 8,635
Interest expense   (634) (701) (1,904) (2,229)
Depreciation and amortization   (31,967) (32,013) (97,640) (92,503)
(Loss) gain on sales of real estate       29,428  
Less: HCP share of unconsolidated joint venture NOI   (1,523) (1,415) (4,455) (4,084)
Equity (loss) income in unconsolidated joint ventures   778 706 2,263 2,123
Net income   40,537 36,347 148,950 110,773
Life science | Intersegment Eliminations          
Segment reporting information, revenues          
Rental Revenues   1,929 1,840 5,628 5,257
Operating expenses   (406) (425) $ (1,173) (1,173)
Medical office          
Segment reporting information, revenues          
Number of properties disposed | building       3  
Medical office | Operating segment          
Segment reporting information, revenues          
Rental Revenues   113,653 108,898 $ 331,881 307,881
Operating expenses   (44,738) (43,008) (129,715) (121,330)
Segment NOI   69,269 66,204 203,217 187,479
Non-cash adjustments to NOI   (814) (1,342) (2,361) (4,326)
Segment adjusted (cash) NOI   68,455 64,862 200,856 183,153
Addback non-cash adjustments   814 1,342 2,361 4,326
Interest expense   (1,608) (2,540) (4,899) (7,458)
Depreciation and amortization   (41,111) (37,151) (120,432) (102,748)
Impairments         (2,948)
(Loss) gain on sales of real estate   (9) 52 8,333 52
Less: HCP share of unconsolidated joint venture NOI   (354) (314) (1,051) (928)
Equity (loss) income in unconsolidated joint ventures   462 (586) 1,541 (1,761)
Net income   26,649 25,665 86,709 71,688
Medical office | Intersegment Eliminations          
Segment reporting information, revenues          
Rental Revenues   502 464 1,503 1,395
Operating expenses   (148) (150) (452) (467)
Other | Operating segment          
Segment reporting information, revenues          
Rental Revenues   30,571 33,143 95,476 90,600
Operating expenses   (1,190) (589) (3,383) (2,894)
Segment NOI   29,771 32,935 93,287 88,845
Non-cash adjustments to NOI   (1,140) (770) (1,926) (1,633)
Segment adjusted (cash) NOI   28,631 32,165 91,361 87,212
Addback non-cash adjustments   1,140 770 1,926 1,633
Interest Income   20,482 19,842 71,298 89,049
Interest expense   (2,260) (2,521) (7,067) (7,270)
Depreciation and amortization   (7,462) (8,145) (23,247) (21,081)
Impairments     (69,622)   (111,509)
(Loss) gain on sales of real estate       57,904  
Less: HCP share of unconsolidated joint venture NOI   (390) (381) (1,194) (1,139)
Equity (loss) income in unconsolidated joint ventures   224   645  
Net income   40,365 (27,892) 191,626 36,895
Other | Intersegment Eliminations          
Segment reporting information, revenues          
Rental Revenues   410 400 1,224 1,193
Operating expenses   (20) (19) (30) (54)
QCP | Operating segment          
Segment reporting information, revenues          
Rental Revenues   123,716 148,599 367,714 454,740
Operating expenses   (1,036) (1,008) (3,068) (2,898)
Segment NOI   122,680 147,591 364,646 451,842
Non-cash adjustments to NOI   172 (23,158) 375 (65,807)
Segment adjusted (cash) NOI   122,852 124,433 365,021 386,035
Addback non-cash adjustments   (172) 23,158 (375) 65,807
Depreciation and amortization   (1,467) (1,470) (4,402) (4,410)
Impairments         (478,464)
Equity (loss) income in unconsolidated joint ventures     11,485   39,471
Impairments of investments in unconsolidated joint ventures     (27,234)   (27,234)
Net income   $ 121,213 $ 130,372 $ 360,244 $ (18,795)