XML 122 R103.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Disclosures - Summary Information for the Reportable Segments (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Mar. 31, 2017
Jan. 31, 2017
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Segment reporting information, revenues                          
Rental estate revenues                     $ 1,836,283 $ 1,792,141 $ 2,040,486
Operating expenses                     (705,038) (666,251) (738,399)
NOI                     1,131,245 1,125,890 1,302,087
Adjustments to NOI                     (11,904) 38,410 (19,764)
Adjusted NOI                     1,119,341 1,164,300 1,282,323
Addback adjustments                     11,904 (38,410) 19,764
Interest income                     10,406 56,237 88,808
Interest expense                     (266,343) (307,716) (464,403)
Depreciation and amortization                     (549,499) (534,726) (568,108)
General and administrative                     (96,702) (88,772) (103,611)
Transaction costs                     (10,772) (7,963) (9,821)
Recoveries (impairments), net                     (55,260) (166,384) 0
Gain (loss) on sales of real estate, net       $ 95,000 $ 25,000           925,985 356,641 164,698
Loss on debt extinguishment                     (44,162) (54,227) (46,020)
Other income (expense), net                     13,316 31,420 3,654
Income tax benefit (expense)                     17,854 1,333 (4,473)
Equity income (loss) from unconsolidated joint ventures                     (2,594) 10,901 11,360
Discontinued operations                     0 0 265,755
Net income (loss)     $ 834,383 $ 102,926 $ 92,928 $ 43,237 $ (57,924) $ (5,720) $ 22,101 $ 464,177 1,073,474 422,634 639,926
Corporate Non-segment                          
Segment reporting information, revenues                          
Rental estate revenues                     0 0 0
Operating expenses                     0 0 0
NOI                     0 0 0
Adjustments to NOI                     0 0 0
Adjusted NOI                     0 0 0
Addback adjustments                     0 0 0
Interest income                     0 0 0
Interest expense                     (258,955) (292,169) (407,754)
Depreciation and amortization                     0 0 0
General and administrative                     (96,702) (88,772) (103,611)
Transaction costs                     (10,772) (7,963) (9,821)
Recoveries (impairments), net                     0 0  
Gain (loss) on sales of real estate, net                     0 0 0
Loss on debt extinguishment                     (44,162) (54,227) (46,020)
Other income (expense), net                     3,711 (19,475) 3,654
Income tax benefit (expense)                     17,854 1,333 (4,473)
Equity income (loss) from unconsolidated joint ventures                     0 0 0
Discontinued operations                         265,755
Net income (loss)                     (389,026) (461,273) (302,270)
Senior housing triple-net                          
Segment reporting information, revenues                          
Recoveries (impairments), net                       (23,000)  
Gain (loss) on sales of real estate, net $ 170,000                        
Senior housing triple-net | Operating segment                          
Segment reporting information, revenues                          
Rental estate revenues                     276,091 313,547 423,118
Operating expenses                     (3,618) (3,819) (6,710)
NOI                     272,473 309,728 416,408
Adjustments to NOI                     2,127 17,098 (7,566)
Adjusted NOI                     274,600 326,826 408,842
Addback adjustments                     (2,127) (17,098) 7,566
Interest income                     0 0 0
Interest expense                     (2,404) (2,518) (9,499)
Depreciation and amortization                     (79,605) (103,820) (136,146)
General and administrative                     0 0 0
Transaction costs                     0 0 0
Recoveries (impairments), net                     0 (22,590)  
Gain (loss) on sales of real estate, net                     641 280,349 48,744
Loss on debt extinguishment                     0 0 0
Other income (expense), net                     0 0 0
Income tax benefit (expense)                     0 0 0
Equity income (loss) from unconsolidated joint ventures                     0 0 0
Discontinued operations                         0
Net income (loss)                     191,105 461,149 319,507
SHOP                          
Segment reporting information, revenues                          
Recoveries (impairments), net     $ (33,000)               (52,000)    
Gain (loss) on sales of real estate, net           $ 21,000              
SHOP | Operating segment                          
Segment reporting information, revenues                          
Rental estate revenues                     547,976 525,473 686,822
Operating expenses                     (414,312) (396,491) (480,870)
NOI                     133,664 128,982 205,952
Adjustments to NOI                     2,875 33,227 (2,686)
Adjusted NOI                     136,539 162,209 203,266
Addback adjustments                     (2,875) (33,227) 2,686
Interest income                     0 0 0
Interest expense                     (2,725) (7,920) (29,745)
Depreciation and amortization                     (104,405) (103,162) (108,806)
General and administrative                     0 0 0
Transaction costs                     0 0 0
Recoveries (impairments), net                     (44,343) 0  
Gain (loss) on sales of real estate, net                     93,977 17,485 675
Loss on debt extinguishment                     0 0 0
Other income (expense), net                     0 0 0
Income tax benefit (expense)                     0 0 0
Equity income (loss) from unconsolidated joint ventures                     0 0 0
Discontinued operations                         0
Net income (loss)                     76,168 35,385 68,076
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 estate revenues                     395,064 358,816 358,537
Operating expenses                     (91,742) (78,001) (72,478)
NOI                     303,322 280,815 286,059
Adjustments to NOI                     (9,589) (4,517) (2,954)
Adjusted NOI                     293,733 276,298 283,105
Addback adjustments                     9,589 4,517 2,954
Interest income                     0 0 0
Interest expense                     (316) (373) (2,357)
Depreciation and amortization                     (140,480) (128,864) (130,829)
General and administrative                     0 0 0
Transaction costs                     0 0 0
Recoveries (impairments), net                     (7,639) 0  
Gain (loss) on sales of real estate, net                     806,184 45,916 49,042
Loss on debt extinguishment                     0 0 0
Other income (expense), net                     0 0 0
Income tax benefit (expense)                     0 0 0
Equity income (loss) from unconsolidated joint ventures                     0 0 0
Discontinued operations                         0
Net income (loss)                     961,071 197,494 201,915
Medical office                          
Segment reporting information, revenues                          
Gain (loss) on sales of real estate, net                       41,000  
Medical office | Operating segment                          
Segment reporting information, revenues                          
Rental estate revenues                     509,019 477,459 446,280
Operating expenses                     (189,859) (183,197) (173,687)
NOI                     319,160 294,262 272,593
Adjustments to NOI                     (2,899) (2,952) (3,536)
Adjusted NOI                     316,261 291,310 269,057
Addback adjustments                     2,899 2,952 3,536
Interest income                     0 0 0
Interest expense                     (474) (506) (5,895)
Depreciation and amortization                     (193,710) (169,795) (161,790)
General and administrative                     0 0 0
Transaction costs                     0 0 0
Recoveries (impairments), net                     0 0  
Gain (loss) on sales of real estate, net                     4,428 9,095 8,333
Loss on debt extinguishment                     0 0 0
Other income (expense), net                     0 0 0
Income tax benefit (expense)                     0 0 0
Equity income (loss) from unconsolidated joint ventures                     0 0 0
Discontinued operations                         0
Net income (loss)                     129,404 133,056 113,241
Other non-reportable segments | Operating segment                          
Segment reporting information, revenues                          
Rental estate revenues                     108,133 116,846 125,729
Operating expenses                     (5,507) (4,743) (4,654)
NOI                     102,626 112,103 121,075
Adjustments to NOI                     (4,418) (4,446) (3,022)
Adjusted NOI                     98,208 107,657 118,053
Addback adjustments                     4,418 4,446 3,022
Interest income                     10,406 56,237 88,808
Interest expense                     (1,469) (4,230) (9,153)
Depreciation and amortization                     (31,299) (29,085) (30,537)
General and administrative                     0 0 0
Transaction costs                     0 0 0
Recoveries (impairments), net                     (3,278) (143,794)  
Gain (loss) on sales of real estate, net                     20,755 3,796 57,904
Loss on debt extinguishment                     0 0 0
Other income (expense), net                     9,605 50,895 0
Income tax benefit (expense)                     0 0 0
Equity income (loss) from unconsolidated joint ventures                     (2,594) 10,901 11,360
Discontinued operations                         0
Net income (loss)                     $ 104,752 $ 56,823 $ 239,457