XML 77 R63.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Disclosures - Summary Information for the Reportable Segments (Details)
$ in Thousands
1 Months Ended 3 Months Ended
Jan. 31, 2018
USD ($)
Mar. 31, 2017
USD ($)
Jan. 31, 2017
USD ($)
Mar. 31, 2018
USD ($)
facility
Mar. 31, 2017
USD ($)
facility
Segment Disclosure          
Number of SH NNN facilities transitioned to RIDEA structure | facility       0  
Segment reporting information, revenues          
Rental revenues       $ 472,832 $ 473,837
Operating expenses       (172,552) (159,081)
Segment NOI       300,280 314,756
Adjustments to NOI       (9,686) (4,427)
Adjusted NOI       290,594 310,329
Addback adjustments       9,686 4,427
Interest income       6,365 18,331
Interest expense       (75,102) (86,718)
Depreciation and amortization       (143,250) (136,554)
General and administrative       (29,175) (22,478)
Transaction costs       (2,195) (1,057)
Gain (loss) on sales of real estate, net       20,815 317,258
Other income (expense), net       (40,407) 51,208
Income tax benefit (expense)       5,336 6,162
Equity income (loss) from unconsolidated JVs       570 3,269
Net income (loss)       43,237 464,177
Corporate and other assets          
Segment reporting information, revenues          
Rental revenues       0 0
Operating expenses       0 0
Segment NOI       0 0
Adjustments to NOI       0 0
Adjusted NOI       0 0
Addback adjustments       0 0
Interest income       0 0
Interest expense       (72,583) (79,265)
Depreciation and amortization       0 0
General and administrative       (29,175) (22,478)
Transaction costs       (2,195) (1,057)
Gain (loss) on sales of real estate, net       0 0
Other income (expense), net       160 313
Income tax benefit (expense)       5,336 6,162
Equity income (loss) from unconsolidated JVs       0 0
Net income (loss)       (98,457) $ (96,325)
Senior housing triple-net          
Segment Disclosure          
Number of SH NNN facilities transitioned to RIDEA structure | facility         1
Segment reporting information, revenues          
Gain (loss) on sales of real estate, net   $ 170,000      
Senior housing triple-net | Operating segment          
Segment reporting information, revenues          
Rental revenues       74,289 $ 100,034
Operating expenses       (1,045) (1,111)
Segment NOI       73,244 98,923
Adjustments to NOI       (1,865) (1,839)
Adjusted NOI       71,379 97,084
Addback adjustments       1,865 1,839
Interest income       0 0
Interest expense       (600) (627)
Depreciation and amortization       (21,906) (26,411)
General and administrative       0 0
Transaction costs       0 0
Gain (loss) on sales of real estate, net       0 268,464
Other income (expense), net       0 0
Income tax benefit (expense)       0 0
Equity income (loss) from unconsolidated JVs       0 0
Net income (loss)       50,738 340,349
SHOP          
Segment reporting information, revenues          
Gain (loss) on sales of real estate, net $ 21,000        
SHOP | Operating segment          
Segment reporting information, revenues          
Rental revenues       144,670 140,228
Operating expenses       (101,746) (94,539)
Segment NOI       42,924 45,689
Adjustments to NOI       (1,607) (310)
Adjusted NOI       41,317 45,379
Addback adjustments       1,607 310
Interest income       0 0
Interest expense       (988) (4,596)
Depreciation and amortization       (27,628) (26,358)
General and administrative       0 0
Transaction costs       0 0
Gain (loss) on sales of real estate, net       20,815 366
Other income (expense), net       0 0
Income tax benefit (expense)       0 0
Equity income (loss) from unconsolidated JVs       0 0
Net income (loss)       35,123 15,101
Life science          
Segment reporting information, revenues          
Gain (loss) on sales of real estate, net     $ 45,000    
Life science | Operating segment          
Segment reporting information, revenues          
Rental revenues       99,622 85,321
Operating expenses       (21,809) (17,319)
Segment NOI       77,813 68,002
Adjustments to NOI       (3,751) (305)
Adjusted NOI       74,062 67,697
Addback adjustments       3,751 305
Interest income       0 0
Interest expense       (83) (104)
Depreciation and amortization       (36,080) (33,791)
General and administrative       0 0
Transaction costs       0 0
Gain (loss) on sales of real estate, net       0 44,633
Other income (expense), net       0 0
Income tax benefit (expense)       0 0
Equity income (loss) from unconsolidated JVs       0 0
Net income (loss)       41,650 78,740
Medical office | Operating segment          
Segment reporting information, revenues          
Rental revenues       123,935 118,371
Operating expenses       (46,696) (44,864)
Segment NOI       77,239 73,507
Adjustments to NOI       (1,071) (961)
Adjusted NOI       76,168 72,546
Addback adjustments       1,071 961
Interest income       0 0
Interest expense       (120) (129)
Depreciation and amortization       (45,519) (42,729)
General and administrative       0 0
Transaction costs       0 0
Gain (loss) on sales of real estate, net       0 0
Other income (expense), net       0 0
Income tax benefit (expense)       0 0
Equity income (loss) from unconsolidated JVs       0 0
Net income (loss)       31,600 30,649
Other non-reportable segments | Operating segment          
Segment reporting information, revenues          
Rental revenues       30,316 29,883
Operating expenses       (1,256) (1,248)
Segment NOI       29,060 28,635
Adjustments to NOI       (1,392) (1,012)
Adjusted NOI       27,668 27,623
Addback adjustments       1,392 1,012
Interest income       6,365 18,331
Interest expense       (728) (1,997)
Depreciation and amortization       (12,117) (7,265)
General and administrative       0 0
Transaction costs       0 0
Gain (loss) on sales of real estate, net       0 3,795
Other income (expense), net       (40,567) 50,895
Income tax benefit (expense)       0 0
Equity income (loss) from unconsolidated JVs       570 3,269
Net income (loss)       $ (17,417) $ 95,663