XML 99 R117.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Disclosures - Summary Information for the Reportable Segments (Details) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Mar. 31, 2017
Jan. 31, 2017
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Segment reporting information, revenues                          
Rental estate revenues                     $ 1,987,539,000 $ 1,836,283,000 $ 1,792,141,000
Operating expenses                     (879,370,000) (705,038,000) (666,251,000)
NOI                     1,108,169,000 1,131,245,000 1,125,890,000
Adjustments to NOI                     (21,058,000) (11,904,000) 38,410,000
Adjusted NOI                     1,087,111,000 1,119,341,000 1,164,300,000
Addback adjustments                     21,058,000 11,904,000 (38,410,000)
Interest income                     9,844,000 10,406,000 56,237,000
Interest expense                     (225,619,000) (266,343,000) (307,716,000)
Depreciation and amortization                     (659,989,000) (549,499,000) (534,726,000)
General and administrative                     (92,966,000) (96,702,000) (88,772,000)
Transaction costs                     (8,743,000) (10,772,000) (7,963,000)
Recoveries (impairments), net                     (225,937,000) (55,260,000) (166,384,000)
Gain (loss) on sales of real estate, net     $ 11,000,000 $ 0 $ 11,000,000 $ 8,000,000   $ 95,000,000 $ 25,000,000   22,900,000 925,985,000 356,641,000
Loss on debt extinguishment                     (58,364,000) (44,162,000) (54,227,000)
Other income (expense), net                     182,129,000 13,316,000 31,420,000
Income tax benefit (expense)                     17,262,000 17,854,000 1,333,000
Equity income (loss) from unconsolidated joint ventures                     (8,625,000) (2,594,000) 10,901,000
Discontinued operations                         0
Net income (loss)     $ 47,359,000 $ (42,308,000) (9,980,000) $ 64,990,000 $ 834,383,000 $ 102,926,000 $ 92,928,000 $ 43,237,000 60,061,000 1,073,474,000 422,634,000
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                     (216,386,000) (258,955,000) (292,169,000)
Depreciation and amortization                     0 0 0
General and administrative                     (92,966,000) (96,702,000) (88,772,000)
Transaction costs                     (8,743,000) (10,772,000) (7,963,000)
Recoveries (impairments), net                     0 0 0
Gain (loss) on sales of real estate, net                     0 0 0
Loss on debt extinguishment                     (58,364,000) (44,162,000) (54,227,000)
Other income (expense), net                     13,106,000 3,711,000 (19,475,000)
Income tax benefit (expense)                     17,262,000 17,854,000 1,333,000
Equity income (loss) from unconsolidated joint ventures                     0 0 0
Discontinued operations                         0
Net income (loss)                     (346,091,000) (389,026,000) (461,273,000)
Senior housing triple-net                          
Segment reporting information, revenues                          
Recoveries (impairments), net                         (23,000,000)
Gain (loss) on sales of real estate, net $ 170,000,000                        
Senior housing triple-net | Operating segment                          
Segment reporting information, revenues                          
Rental estate revenues                     199,441,000 276,091,000 313,547,000
Operating expenses                     (4,565,000) (3,618,000) (3,819,000)
NOI                     194,876,000 272,473,000 309,728,000
Adjustments to NOI                     2,725,000 2,127,000 17,098,000
Adjusted NOI                     197,601,000 274,600,000 326,826,000
Addback adjustments                     (2,725,000) (2,127,000) (17,098,000)
Interest income                     0 0 0
Interest expense                     (1,003,000) (2,404,000) (2,518,000)
Depreciation and amortization                     (55,361,000) (79,605,000) (103,820,000)
General and administrative                     0 0 0
Transaction costs                     0 0 0
Recoveries (impairments), net                     (43,859,000) 0 (22,590,000)
Gain (loss) on sales of real estate, net                     3,557,000 641,000 280,349,000
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)                     98,210,000 191,105,000 461,149,000
SHOP                          
Segment reporting information, revenues                          
Recoveries (impairments), net         $ (10,000,000)             (52,000,000)  
Gain (loss) on sales of real estate, net                   $ 21,000,000      
SHOP | Operating segment                          
Segment reporting information, revenues                          
Rental estate revenues                     725,171,000 547,976,000 525,473,000
Operating expenses                     (565,713,000) (414,312,000) (396,491,000)
NOI                     159,458,000 133,664,000 128,982,000
Adjustments to NOI                     2,872,000 2,875,000 33,227,000
Adjusted NOI                     162,330,000 136,539,000 162,209,000
Addback adjustments                     (2,872,000) (2,875,000) (33,227,000)
Interest income                     0 0 0
Interest expense                     (7,519,000) (2,725,000) (7,920,000)
Depreciation and amortization                     (214,590,000) (104,405,000) (103,162,000)
General and administrative                     0 0 0
Transaction costs                     0 0 0
Recoveries (impairments), net                     (164,369,000) (44,343,000) 0
Gain (loss) on sales of real estate, net                     19,384,000 93,977,000 17,485,000
Loss on debt extinguishment                     0 0 0
Other income (expense), net                     160,886,000 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)                     (46,750,000) 76,168,000 35,385,000
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 estate revenues                     440,784,000 395,064,000 358,816,000
Operating expenses                     (107,472,000) (91,742,000) (78,001,000)
NOI                     333,312,000 303,322,000 280,815,000
Adjustments to NOI                     (22,120,000) (9,589,000) (4,517,000)
Adjusted NOI                     311,192,000 293,733,000 276,298,000
Addback adjustments                     22,120,000 9,589,000 4,517,000
Interest income                     0 0 0
Interest expense                     (277,000) (316,000) (373,000)
Depreciation and amortization                     (168,339,000) (140,480,000) (128,864,000)
General and administrative                     0 0 0
Transaction costs                     0 0 0
Recoveries (impairments), net                     0 (7,639,000) 0
Gain (loss) on sales of real estate, net                     3,651,000 806,184,000 45,916,000
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)                     168,347,000 961,071,000 197,494,000
Medical office                          
Segment reporting information, revenues                          
Recoveries (impairments), net                     (4,000,000)    
Gain (loss) on sales of real estate, net                         41,000,000
Medical office | Operating segment                          
Segment reporting information, revenues                          
Rental estate revenues                     571,530,000 547,375,000 512,385,000
Operating expenses                     (201,538,000) (195,100,000) (187,688,000)
NOI                     369,992,000 352,275,000 324,697,000
Adjustments to NOI                     (5,877,000) (6,690,000) (5,405,000)
Adjusted NOI                     364,115,000 345,585,000 319,292,000
Addback adjustments                     5,877,000 6,690,000 5,405,000
Interest income                     0 0 0
Interest expense                     (434,000) (474,000) (506,000)
Depreciation and amortization                     (214,669,000) (200,430,000) (176,507,000)
General and administrative                     0 0 0
Transaction costs                     0 0 0
Recoveries (impairments), net                     (17,332,000) 0 0
Gain (loss) on sales of real estate, net                     3,139,000 4,428,000 9,095,000
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)                     140,696,000 155,799,000 156,779,000
Other non-reportable segments | Operating segment                          
Segment reporting information, revenues                          
Rental estate revenues                     50,613,000 69,777,000 81,920,000
Operating expenses                     (82,000) (266,000) (252,000)
NOI                     50,531,000 69,511,000 81,668,000
Adjustments to NOI                     1,342,000 (627,000) (1,993,000)
Adjusted NOI                     51,873,000 68,884,000 79,675,000
Addback adjustments                     (1,342,000) 627,000 1,993,000
Interest income                     9,844,000 10,406,000 56,237,000
Interest expense                     0 (1,469,000) (4,230,000)
Depreciation and amortization                     (7,030,000) (24,579,000) (22,373,000)
General and administrative                     0 0 0
Transaction costs                     0 0 0
Recoveries (impairments), net                     (377,000) (3,278,000) (143,794,000)
Gain (loss) on sales of real estate, net                     (6,831,000) 20,755,000 3,796,000
Loss on debt extinguishment                     0 0 0
Other income (expense), net                     8,137,000 9,605,000 50,895,000
Income tax benefit (expense)                     0 0 0
Equity income (loss) from unconsolidated joint ventures                     (8,625,000) (2,594,000) 10,901,000
Discontinued operations                         0
Net income (loss)                     $ 45,649,000 $ 78,357,000 $ 33,100,000