XML 118 R101.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Disclosures - Summary Information for the Reportable Segments (Details) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Jan. 31, 2017
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Segment reporting information, revenues                        
Rental Revenues                   $ 1,792,141,000 $ 2,040,486,000 $ 1,828,305,000
Operating expenses                   (666,251,000) (738,399,000) (610,679,000)
Segment NOI                   1,125,890,000 1,302,087,000 1,217,626,000
Non-cash adjustments to NOI                   38,410,000 (19,764,000) (18,988,000)
Segment adjusted (cash) NOI                   1,164,300,000 1,282,323,000 1,198,638,000
Addback adjustments                   (38,410,000) 19,764,000 18,988,000
Interest income                   56,237,000 88,808,000 112,184,000
Interest expense                   (307,716,000) (464,403,000) (479,596,000)
Depreciation and amortization                   (534,726,000) (568,108,000) (504,905,000)
General and administrative                   (88,772,000) (103,611,000) (95,965,000)
Transaction costs                   (7,963,000) (9,821,000) (27,309,000)
Recoveries (impairments), net                   (166,384,000) 0 (108,349,000)
Gain (loss) on sales of real estate, net                   356,641,000 164,698,000 6,377,000
Loss on debt extinguishment           $ (46,000,000)       (54,227,000) (46,020,000) 0
Other income (expense), net                   31,420,000 3,654,000 16,208,000
Income tax benefit (expense)                   1,333,000 (4,473,000) 9,807,000
Equity income (loss) from unconsolidated JVs                   10,901,000 11,360,000 6,590,000
Total discontinued operations           (18,246,000) $ 108,215,000 $ 107,378,000 $ 68,408,000 0 265,755,000 (699,086,000)
Net income (loss)   $ (57,924,000) $ (5,720,000) $ 22,101,000 $ 464,177,000 $ 61,300,000 $ 154,039,000 $ 304,842,000 $ 119,745,000 422,634,000 639,926,000 (546,418,000)
Corporate and other assets                        
Segment reporting information, revenues                        
Rental Revenues                   0 0 0
Operating expenses                   0 0 0
Segment NOI                   0 0 0
Non-cash adjustments to NOI                   0 0 0
Segment adjusted (cash) NOI                   0 0 0
Addback adjustments                   0 0 0
Interest income                   0 0 0
Interest expense                   (292,169,000) (407,754,000) (408,602,000)
Depreciation and amortization                   0 0 0
General and administrative                   (88,772,000) (103,611,000) (95,965,000)
Transaction costs                   (7,963,000) (9,821,000) (27,309,000)
Recoveries (impairments), net                   0   0
Gain (loss) on sales of real estate, net                   0 0 0
Loss on debt extinguishment                   (54,227,000) (46,020,000)  
Other income (expense), net                   (19,475,000) 3,654,000 16,208,000
Income tax benefit (expense)                   1,333,000 (4,473,000) 9,807,000
Equity income (loss) from unconsolidated JVs                   0 0 0
Total discontinued operations                     265,755,000 (699,086,000)
Net income (loss)                   (461,273,000) (302,270,000) (1,204,947,000)
Senior housing triple-net                        
Segment reporting information, revenues                        
Recoveries (impairments), net     $ (23,000,000)                  
Senior housing triple-net | Operating segment                        
Segment reporting information, revenues                        
Rental Revenues                   313,547,000 423,118,000 428,269,000
Operating expenses                   (3,819,000) (6,710,000) (3,427,000)
Segment NOI                   309,728,000 416,408,000 424,842,000
Non-cash adjustments to NOI                   17,098,000 (7,566,000) (9,716,000)
Segment adjusted (cash) NOI                   326,826,000 408,842,000 415,126,000
Addback adjustments                   (17,098,000) 7,566,000 9,716,000
Interest income                   0 0 0
Interest expense                   (2,518,000) (9,499,000) (16,899,000)
Depreciation and amortization                   (103,820,000) (136,146,000) (125,538,000)
General and administrative                   0 0 0
Transaction costs                   0 0 0
Recoveries (impairments), net                   (22,590,000)   0
Gain (loss) on sales of real estate, net                   280,349,000 48,744,000 6,325,000
Loss on debt extinguishment                   0  
Other income (expense), net                   0 0 0
Income tax benefit (expense)                   0 0 0
Equity income (loss) from unconsolidated JVs                   0 0 0
Total discontinued operations                     0 0
Net income (loss)                   461,149,000 319,507,000 288,730,000
SHOP | Operating segment                        
Segment reporting information, revenues                        
Rental Revenues                   525,473,000 686,822,000 518,264,000
Operating expenses                   (396,491,000) (480,870,000) (371,016,000)
Segment NOI                   128,982,000 205,952,000 147,248,000
Non-cash adjustments to NOI                   33,227,000 (2,686,000) 8,145,000
Segment adjusted (cash) NOI                   162,209,000 203,266,000 155,393,000
Addback adjustments                   (33,227,000) 2,686,000 (8,145,000)
Interest income                   0 0 0
Interest expense                   (7,920,000) (29,745,000) (31,869,000)
Depreciation and amortization                   (103,162,000) (108,806,000) (80,981,000)
General and administrative                   0 0 0
Transaction costs                   0 0 0
Recoveries (impairments), net                   0   0
Gain (loss) on sales of real estate, net                   17,485,000 675,000 0
Loss on debt extinguishment                   0  
Other income (expense), net                   0 0 0
Income tax benefit (expense)                   0 0 0
Equity income (loss) from unconsolidated JVs                   0 0 0
Total discontinued operations                     0 0
Net income (loss)                   35,385,000 68,076,000 34,398,000
Life science                        
Segment reporting information, revenues                        
Gain (loss) on sales of real estate, net $ 45,000,000                      
Life science | Operating segment                        
Segment reporting information, revenues                        
Rental Revenues                   358,816,000 358,537,000 342,984,000
Operating expenses                   (78,001,000) (72,478,000) (70,217,000)
Segment NOI                   280,815,000 286,059,000 272,767,000
Non-cash adjustments to NOI                   (4,517,000) (2,954,000) (10,128,000)
Segment adjusted (cash) NOI                   276,298,000 283,105,000 262,639,000
Addback adjustments                   4,517,000 2,954,000 10,128,000
Interest income                   0 0 0
Interest expense                   (373,000) (2,357,000) (2,878,000)
Depreciation and amortization                   (128,864,000) (130,829,000) (126,241,000)
General and administrative                   0 0 0
Transaction costs                   0 0 0
Recoveries (impairments), net                   0   0
Gain (loss) on sales of real estate, net                   45,916,000 49,042,000 0
Loss on debt extinguishment                   0  
Other income (expense), net                   0 0 0
Income tax benefit (expense)                   0 0 0
Equity income (loss) from unconsolidated JVs                   0 0 0
Total discontinued operations                     0 0
Net income (loss)                   197,494,000 201,915,000 143,648,000
Medical office | Operating segment                        
Segment reporting information, revenues                        
Rental Revenues                   477,459,000 446,280,000 415,351,000
Operating expenses                   (183,197,000) (173,687,000) (162,054,000)
Segment NOI                   294,262,000 272,593,000 253,297,000
Non-cash adjustments to NOI                   (2,952,000) (3,536,000) (4,933,000)
Segment adjusted (cash) NOI                   291,310,000 269,057,000 248,364,000
Addback adjustments                   2,952,000 3,536,000 4,933,000
Interest income                   0 0 0
Interest expense                   (506,000) (5,895,000) (9,603,000)
Depreciation and amortization                   (169,795,000) (161,790,000) (143,682,000)
General and administrative                   0 0 0
Transaction costs                   0 0 0
Recoveries (impairments), net                   0   0
Gain (loss) on sales of real estate, net                   9,095,000 8,333,000 52,000
Loss on debt extinguishment                   0  
Other income (expense), net                   0 0 0
Income tax benefit (expense)                   0 0 0
Equity income (loss) from unconsolidated JVs                   0 0 0
Total discontinued operations                     0 0
Net income (loss)                   133,056,000 113,241,000 100,064,000
Other non-reportable segments | Operating segment                        
Segment reporting information, revenues                        
Rental Revenues                   116,846,000 125,729,000 123,437,000
Operating expenses                   (4,743,000) (4,654,000) (3,965,000)
Segment NOI                   112,103,000 121,075,000 119,472,000
Non-cash adjustments to NOI                   (4,446,000) (3,022,000) (2,356,000)
Segment adjusted (cash) NOI                   107,657,000 118,053,000 117,116,000
Addback adjustments                   4,446,000 3,022,000 2,356,000
Interest income                   56,237,000 88,808,000 112,184,000
Interest expense                   (4,230,000) (9,153,000) (9,745,000)
Depreciation and amortization                   (29,085,000) (30,537,000) (28,463,000)
General and administrative                   0 0 0
Transaction costs                   0 0 0
Recoveries (impairments), net                   (143,794,000)   (108,349,000)
Gain (loss) on sales of real estate, net                   3,796,000 57,904,000 0
Loss on debt extinguishment                   0  
Other income (expense), net                   50,895,000 0 0
Income tax benefit (expense)                   0 0 0
Equity income (loss) from unconsolidated JVs                   10,901,000 11,360,000 6,590,000
Total discontinued operations                     0 0
Net income (loss)                   $ 56,823,000 $ 239,457,000 $ 91,689,000