XML 76 R65.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Disclosures - Summary Information for the Reportable Segments (Details)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended
Jan. 31, 2018
USD ($)
Mar. 31, 2017
USD ($)
Jan. 31, 2017
USD ($)
Jun. 30, 2018
USD ($)
facility
Jun. 30, 2017
USD ($)
facility
Jun. 30, 2018
USD ($)
facility
Jun. 30, 2017
USD ($)
facility
Segment reporting information, revenues              
Rental revenues       $ 468,104 $ 438,059 $ 940,936 $ 911,896
Operating expenses       (173,866) (153,163) (346,418) (312,244)
Segment NOI       294,238 284,896 594,518 599,652
Adjustments to NOI       (3,662) (2,144) (13,349) (6,575)
Adjusted NOI       290,576 282,752 581,169 593,077
Addback adjustments       3,662 2,144 13,349 6,575
Interest income       1,447 20,869 7,812 39,200
Interest expense       (73,038) (77,788) (148,140) (164,506)
Depreciation and amortization       (143,292) (130,751) (286,542) (267,305)
General and administrative       (22,514) (21,286) (51,689) (43,764)
Transaction costs       (2,404) (867) (4,599) (1,924)
Recoveries (impairments), net       (13,912) (56,682) (13,912) (56,682)
Gain (loss) on sales of real estate, net       46,064 412 66,879 317,670
Other income (expense), net       1,786 71 (38,621) 51,279
Income tax benefit (expense)       4,654 2,987 9,990 9,149
Equity income (loss) from unconsolidated JVs       (101) 240 469 3,509
Net income (loss)       92,928 22,101 136,165 486,278
Corporate and other assets              
Segment reporting information, revenues              
Rental revenues       0 0 0 0
Operating expenses       0 0 0 0
Segment NOI       0 0 0 0
Adjustments to NOI       0 0 0 0
Adjusted NOI       0 0 0 0
Addback adjustments       0 0 0 0
Interest income       0 0 0 0
Interest expense       (70,500) (74,587) (143,084) (153,852)
Depreciation and amortization       0 0 0 0
General and administrative       (22,514) (21,286) (51,689) (43,764)
Transaction costs       (2,404) (867) (4,599) (1,924)
Recoveries (impairments), net       0 0 0 0
Gain (loss) on sales of real estate, net       0 0 0 0
Other income (expense), net       1,786 71 1,946 384
Income tax benefit (expense)       4,654 2,987 9,990 9,149
Equity income (loss) from unconsolidated JVs       0 0 0 0
Net income (loss)       $ (88,978) $ (93,682) $ (187,436) $ (190,007)
Senior housing triple-net              
Segment Disclosure              
Number of SH NNN facilities transitioned to RIDEA structure | facility       10,000 1,000 10 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       $ 70,713 $ 78,079 $ 145,003 $ 178,112
Operating expenses       (791) (882) (1,837) (1,993)
Segment NOI       69,922 77,197 143,166 176,119
Adjustments to NOI       1,006 (406) (858) (2,245)
Adjusted NOI       70,928 76,791 142,308 173,874
Addback adjustments       (1,006) 406 858 2,245
Interest income       0 0 0 0
Interest expense       (607) (631) (1,207) (1,258)
Depreciation and amortization       (21,251) (25,519) (43,157) (51,930)
General and administrative       0 0 0 0
Transaction costs       0 0 0 0
Recoveries (impairments), net       (6,273) 0 (6,273) 0
Gain (loss) on sales of real estate, net       (23,039) (230) (23,039) 268,234
Other income (expense), net       0 0 0 0
Income tax benefit (expense)       0 0 0 0
Equity income (loss) from unconsolidated JVs       0 0 0 0
Net income (loss)       18,752 50,817 69,490 391,165
SHOP              
Segment reporting information, revenues              
Gain (loss) on sales of real estate, net $ 21,000            
SHOP | Operating segment              
Segment reporting information, revenues              
Rental revenues       138,352 125,416 283,022 265,644
Operating expenses       (101,767) (85,866) (203,513) (180,405)
Segment NOI       36,585 39,550 79,509 85,239
Adjustments to NOI       (124) 12 (1,732) (299)
Adjusted NOI       36,461 39,562 77,777 84,940
Addback adjustments       124 (12) 1,732 299
Interest income       0 0 0 0
Interest expense       (990) (1,166) (1,979) (6,017)
Depreciation and amortization       (28,002) (24,415) (55,630) (50,773)
General and administrative       0 0 0 0
Transaction costs       0 0 0 0
Recoveries (impairments), net       0 0 0 0
Gain (loss) on sales of real estate, net       48,252 (232) 69,067 134
Other income (expense), net       0 0 0 0
Income tax benefit (expense)       0 0 0 0
Equity income (loss) from unconsolidated JVs       0 0 0 0
Net income (loss)       55,845 13,737 90,967 28,583
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       101,031 86,730 200,653 172,050
Operating expenses       (22,732) (18,744) (44,541) (36,064)
Segment NOI       78,299 67,986 156,112 135,986
Adjustments to NOI       (2,233) (123) (5,984) (426)
Adjusted NOI       76,066 67,863 150,128 135,560
Addback adjustments       2,233 123 5,984 426
Interest income       0 0 0 0
Interest expense       (80) (96) (162) (200)
Depreciation and amortization       (35,269) (31,004) (71,350) (64,795)
General and administrative       0 0 0 0
Transaction costs       0 0 0 0
Recoveries (impairments), net       (7,639) 0 (7,639) 0
Gain (loss) on sales of real estate, net       0 1,280 0 45,913
Other income (expense), net       0 0 0 0
Income tax benefit (expense)       0 0 0 0
Equity income (loss) from unconsolidated JVs       0 0 0 0
Net income (loss)       35,311 38,166 76,961 116,904
Medical office | Operating segment              
Segment reporting information, revenues              
Rental revenues       125,246 119,164 249,180 237,535
Operating expenses       (47,271) (46,581) (93,967) (91,444)
Segment NOI       77,975 72,583 155,213 146,091
Adjustments to NOI       (993) (763) (2,064) (1,726)
Adjusted NOI       76,982 71,820 153,149 144,365
Addback adjustments       993 763 2,064 1,726
Interest income       0 0 0 0
Interest expense       (119) (127) (239) (256)
Depreciation and amortization       (46,419) (42,488) (91,937) (85,217)
General and administrative       0 0 0 0
Transaction costs       0 0 0 0
Recoveries (impairments), net       0 0 0 0
Gain (loss) on sales of real estate, net       0 (406) 0 (406)
Other income (expense), net       0 0 0 0
Income tax benefit (expense)       0 0 0 0
Equity income (loss) from unconsolidated JVs       0 0 0 0
Net income (loss)       31,437 29,562 63,037 60,212
Other non-reportable segments | Operating segment              
Segment reporting information, revenues              
Rental revenues       32,762 28,670 63,078 58,555
Operating expenses       (1,305) (1,090) (2,560) (2,338)
Segment NOI       31,457 27,580 60,518 56,217
Adjustments to NOI       (1,318) (864) (2,711) (1,879)
Adjusted NOI       30,139 26,716 57,807 54,338
Addback adjustments       1,318 864 2,711 1,879
Interest income       1,447 20,869 7,812 39,200
Interest expense       (742) (1,181) (1,469) (2,923)
Depreciation and amortization       (12,351) (7,325) (24,468) (14,590)
General and administrative       0 0 0 0
Transaction costs       0 0 0 0
Recoveries (impairments), net       0 (56,682) 0 (56,682)
Gain (loss) on sales of real estate, net       20,851 0 20,851 3,795
Other income (expense), net       0 0 (40,567) 50,895
Income tax benefit (expense)       0 0 0 0
Equity income (loss) from unconsolidated JVs       (101) 240 469 3,509
Net income (loss)       $ 40,561 $ (16,499) $ 23,146 $ 79,421