XML 88 R76.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Disclosures - Revenues and Assets by Segment (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Segment Disclosure              
Rental revenues $ 489,153     $ 468,104   $ 923,594 $ 940,936
Operating expenses (213,993)     (173,866)   (382,920) (346,418)
Segment NOI 275,160     294,238   540,674 594,518
Adjustments to NOI (2,950)     (3,662)   (5,288) (13,349)
Adjusted NOI 272,210     290,576   535,386 581,169
Addback adjustments 2,950     3,662   5,288 13,349
Interest income 2,414     1,447   4,127 7,812
Interest expense (56,942)     (73,038)   (106,269) (148,140)
Depreciation and amortization (165,296)     (143,292)   (297,247) (286,542)
General and administrative (27,120)     (22,514)   (48,475) (51,689)
Transaction costs (1,337)     (2,404)   (5,855) (4,599)
Recoveries (impairments), net (68,538)     (13,912)   (77,396) (13,912)
Gain (loss) on sales of real estate, net 11,448 $ 8,000 $ 95,000 46,064   19,492 66,879
Loss on debt extinguishments (1,135)     0   (1,135) 0
Other income (expense), net 21,008     1,786   24,141 (38,621)
Income tax benefit (expense) 1,864     4,654   5,322 9,990
Equity income (loss) from unconsolidated joint ventures (1,506)     (101)   (2,369) 469
Net income (loss) (9,980)     92,928   55,010 136,165
Total revenues 491,567     469,551   927,721 948,748
Senior housing triple-net              
Segment Disclosure              
Gain (loss) on sales of real estate, net       25,000      
SHOP              
Segment Disclosure              
Gain (loss) on sales of real estate, net         $ 21,000    
Operating segment              
Segment Disclosure              
Total revenues 491,567     469,551   927,721 948,748
Operating segment | Senior housing triple-net              
Segment Disclosure              
Rental revenues 49,866     70,713   108,758 145,003
Operating expenses (866)     (791)   (1,859) (1,837)
Segment NOI 49,000     69,922   106,899 143,166
Adjustments to NOI 4,807     1,006   5,371 (858)
Adjusted NOI 53,807     70,928   112,270 142,308
Addback adjustments (4,807)     (1,006)   (5,371) 858
Interest income 0     0   0 0
Interest expense (206)     (607)   (795) (1,207)
Depreciation and amortization (15,693)     (21,251)   (32,376) (43,157)
General and administrative 0     0   0 0
Transaction costs 0     0   0 0
Recoveries (impairments), net (15,485)     (6,273)   (15,485) (6,273)
Gain (loss) on sales of real estate, net 0     (23,039)   3,557 (23,039)
Loss on debt extinguishments 0         0  
Other income (expense), net 0     0   0 0
Income tax benefit (expense) 0     0   0 0
Equity income (loss) from unconsolidated joint ventures 0     0   0 0
Net income (loss) 17,616     18,752   61,800 69,490
Total revenues 49,866     70,713   108,758 145,003
Operating segment | SHOP              
Segment Disclosure              
Rental revenues 177,001     138,352   303,182 283,022
Operating expenses (137,460)     (101,767)   (234,407) (203,513)
Segment NOI 39,541     36,585   68,775 79,509
Adjustments to NOI 841     (124)   1,993 (1,732)
Adjusted NOI 40,382     36,461   70,768 77,777
Addback adjustments (841)     124   (1,993) 1,732
Interest income 0     0   0 0
Interest expense (1,326)     (990)   (1,989) (1,979)
Depreciation and amortization (52,242)     (28,002)   (76,328) (55,630)
General and administrative 0     0   0 0
Transaction costs 0     0   0 0
Recoveries (impairments), net (52,963)     0   (52,963) 0
Gain (loss) on sales of real estate, net 4,691     48,252   9,314 69,067
Loss on debt extinguishments 0         0  
Other income (expense), net 0     0   0 0
Income tax benefit (expense) 0     0   0 0
Equity income (loss) from unconsolidated joint ventures 0     0   0 0
Net income (loss) (62,299)     55,845   (53,191) 90,967
Total revenues 177,001     138,352   303,182 283,022
Operating segment | Life science              
Segment Disclosure              
Rental revenues 107,596     101,031   202,068 200,653
Operating expenses (25,480)     (22,732)   (47,472) (44,541)
Segment NOI 82,116     78,299   154,596 156,112
Adjustments to NOI (7,614)     (2,233)   (10,091) (5,984)
Adjusted NOI 74,502     76,066   144,505 150,128
Addback adjustments 7,614     2,233   10,091 5,984
Interest income 0     0   0 0
Interest expense (70)     (80)   (143) (162)
Depreciation and amortization (41,431)     (35,269)   (77,677) (71,350)
General and administrative 0     0   0 0
Transaction costs 0     0   0 0
Recoveries (impairments), net 0     (7,639)   0 (7,639)
Gain (loss) on sales of real estate, net 3,816     0   3,738 0
Loss on debt extinguishments 0         0  
Other income (expense), net 0     0   0 0
Income tax benefit (expense) 0     0   0 0
Equity income (loss) from unconsolidated joint ventures 0     0   0 0
Net income (loss) 44,431     35,311   80,514 76,961
Total revenues 107,596     101,031   202,068 200,653
Operating segment | Medical office              
Segment Disclosure              
Rental revenues 141,927     134,574   284,122 267,794
Operating expenses (50,176)     (48,528)   (99,163) (96,406)
Segment NOI 91,751     86,046   184,959 171,388
Adjustments to NOI (1,203)     (1,831)   (2,974) (3,764)
Adjusted NOI 90,548     84,215   181,985 167,624
Addback adjustments 1,203     1,831   2,974 3,764
Interest income 0     0   0 0
Interest expense (109)     (119)   (221) (239)
Depreciation and amortization (54,096)     (48,098)   (107,198) (95,295)
General and administrative 0     0   0 0
Transaction costs 0     0   0 0
Recoveries (impairments), net (90)     0   (8,948) 0
Gain (loss) on sales of real estate, net 2,941     0   2,883 0
Loss on debt extinguishments 0         0  
Other income (expense), net 0     0   0 0
Income tax benefit (expense) 0     0   0 0
Equity income (loss) from unconsolidated joint ventures 0     0   0 0
Net income (loss) 40,397     37,829   71,475 75,854
Total revenues 141,927     134,574   284,122 267,794
Operating segment | Other non-reportable segments              
Segment Disclosure              
Rental revenues 12,763     23,434   25,464 44,464
Operating expenses (11)     (48)   (19) (121)
Segment NOI 12,752     23,386   25,445 44,343
Adjustments to NOI 219     (480)   413 (1,011)
Adjusted NOI 12,971     22,906   25,858 43,332
Addback adjustments (219)     480   (413) 1,011
Interest income 2,414     1,447   4,127 7,812
Interest expense 0     (742)   0 (1,469)
Depreciation and amortization (1,834)     (10,672)   (3,668) (21,110)
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     20,851   0 20,851
Loss on debt extinguishments 0         0  
Other income (expense), net 12,817     0   12,817 (40,567)
Income tax benefit (expense) 0     0   0 0
Equity income (loss) from unconsolidated joint ventures (1,506)     (101)   (2,369) 469
Net income (loss) 24,643     34,169   36,352 10,329
Total revenues 15,177     24,881   29,591 52,276
Corporate and other assets              
Segment Disclosure              
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 (55,231)     (70,500)   (103,121) (143,084)
Depreciation and amortization 0     0   0 0
General and administrative (27,120)     (22,514)   (48,475) (51,689)
Transaction costs (1,337)     (2,404)   (5,855) (4,599)
Recoveries (impairments), net 0     0   0 0
Gain (loss) on sales of real estate, net 0     0   0 0
Loss on debt extinguishments (1,135)         (1,135)  
Other income (expense), net 8,191     1,786   11,324 1,946
Income tax benefit (expense) 1,864     4,654   5,322 9,990
Equity income (loss) from unconsolidated joint ventures 0     0   0 0
Net income (loss) $ (74,768)     $ (88,978)   $ (141,940) $ (187,436)