XML 86 R72.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Reporting (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
Jun. 30, 2015
USD ($)
Dec. 31, 2015
USD ($)
Summary of information for reportable segments          
Rental income $ 422,628 $ 396,626 $ 838,290 $ 776,213  
Resident fees and services 615,220 535,553 1,217,369 1,028,063  
Interest income 24,007 20,576 49,195 37,570  
Other income 14,802 4,414 18,851 9,500  
Total revenues 1,076,657 957,169 2,123,705 1,851,346  
Property operating expenses 458,832 398,354 908,468 774,815  
Net Operating Income from Continuing Operations 617,825 [1] 558,815 1,215,237 [1] 1,076,531  
Interest expense 132,326 118,861 265,285 239,942  
Loss (gain) on derivatives, net 0 0 0 [2] (58,427)  
Depreciation and amortization 226,569 208,802 455,265 397,631  
General and administrative 39,914 38,474 85,606 73,612  
Transaction costs 5,157 12,491 13,365 61,045  
Loss (gain) on extinguishment of debt, net 33 18,887 9 34,288  
Impairment of Asset 0 0 14,314 2,220  
Other expenses 3,161 10,583 3,161 10,583  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 210,665 150,717 378,232 315,637  
Income tax (expense) benefit 513 (7,417) 2,239 (7,113)  
(Loss) income from unconsolidated entities (1,959) (2,952) (5,778) (15,600)  
Income (loss) from continuing operations 209,219 140,348 374,693 292,924  
Gain (loss) on real estate dispositions, net 1,530 190,111 1,530 246,956  
Net income 210,749 $ 330,459 376,223 $ 539,880  
Total assets $ 28,964,501   $ 28,964,501   $ 29,023,845
Percent Of Assets 1   1   1
Percent Of Revenues 1 1 1 1  
Triple Net [Member]          
Summary of information for reportable segments          
Rental income $ 287,134 $ 272,573 $ 570,958 $ 534,565  
Resident fees and services 0 0 0 0  
Interest income 21,971 18,189 44,824 32,888  
Other income 1,206 970 2,695 4,853  
Total revenues 310,311 291,732 618,477 572,306  
Property operating expenses 0 0 0 0  
Net Operating Income from Continuing Operations 310,311 291,732 618,477 572,306  
Interest expense 2,019 1,313 7,623 9,736  
Loss (gain) on derivatives, net 0 0 0 (58,427)  
Depreciation and amortization 75,809 70,525 155,609 139,946  
General and administrative 0 0 0 0  
Transaction costs 1,291 7,579 4,143 43,750  
Loss (gain) on extinguishment of debt, net 121 (102) 97 10,235  
Impairment of Asset 0 0 14,314 2,220  
Other expenses 0 0 0 0  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 231,071 212,417 436,691 424,846  
Income tax (expense) benefit (213) (3,121) (528) (2,703)  
(Loss) income from unconsolidated entities 3,018 1,453 6,100 2,846  
Income (loss) from continuing operations 233,876 210,749 442,263 424,989  
Gain (loss) on real estate dispositions, net 1,530 0 1,530 54,097  
Net income 235,406 210,749 443,793 479,086  
Total assets 12,201,470   12,201,470    
Senior housing - operating [Member]          
Summary of information for reportable segments          
Rental income 0 0 0 0  
Resident fees and services 615,220 535,553 1,217,369 1,028,063  
Interest income 1,042 1,042 2,073 2,073  
Other income 8,989 3,210 11,178 4,229  
Total revenues 625,251 539,805 1,230,620 1,034,365  
Property operating expenses 417,996 360,569 826,890 699,076  
Net Operating Income from Continuing Operations 207,255 179,236 403,730 335,289  
Interest expense 42,689 38,834 83,518 73,293  
Loss (gain) on derivatives, net 0 0 0 0  
Depreciation and amortization 102,312 88,844 204,144 165,479  
General and administrative 0 0 0 0  
Transaction costs 3,247 3,937 7,180 15,979  
Loss (gain) on extinguishment of debt, net (88) 0 (88) 0  
Impairment of Asset 0 0 0 0  
Other expenses 0 0 0 0  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 59,095 47,621 108,976 80,538  
Income tax (expense) benefit 2,023 (3,449) 4,789 (3,982)  
(Loss) income from unconsolidated entities (4,887) (6,083) (11,822) (21,156)  
Income (loss) from continuing operations 56,231 38,089 101,943 55,400  
Gain (loss) on real estate dispositions, net 0 0 0 0  
Net income 56,231 38,089 101,943 55,400  
Total assets 11,626,090   11,626,090    
Outpatient Medical [Member]          
Summary of information for reportable segments          
Rental income 135,494 124,053 267,332 241,648  
Resident fees and services 0 0 0 0  
Interest income 994 1,345 2,298 2,609  
Other income 4,153 195 4,466 356  
Total revenues 140,641 125,593 274,096 244,613  
Property operating expenses 40,836 37,785 81,578 75,739  
Net Operating Income from Continuing Operations 99,805 87,808 192,518 168,874  
Interest expense 5,402 6,993 11,146 14,382  
Loss (gain) on derivatives, net 0 0 0 0  
Depreciation and amortization 48,448 49,433 95,512 92,206  
General and administrative 0 0 0 0  
Transaction costs 619 975 2,042 1,316  
Loss (gain) on extinguishment of debt, net 0 0 0 0  
Impairment of Asset 0 0 0 0  
Other expenses 0 0 0 0  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 45,336 30,407 83,818 60,970  
Income tax (expense) benefit (248) (161) (476) 305  
(Loss) income from unconsolidated entities (90) 1,678 (56) 2,710  
Income (loss) from continuing operations 44,998 31,924 83,286 63,985  
Gain (loss) on real estate dispositions, net 0 190,111 0 192,859  
Net income 44,998 222,035 83,286 256,844  
Total assets 5,020,102   5,020,102    
Non Segment Corporate [Member]          
Summary of information for reportable segments          
Rental income 0 0 0 0  
Resident fees and services 0 0 0 0  
Interest income 0 0 0 0  
Other income 454 39 512 62  
Total revenues 454 39 512 62  
Property operating expenses 0 0 0 0  
Net Operating Income from Continuing Operations 454 39 512 62  
Interest expense 82,216 71,721 162,998 142,531  
Loss (gain) on derivatives, net 0 0 0 0  
Depreciation and amortization 0 0 0 0  
General and administrative 39,914 38,474 85,606 73,612  
Transaction costs 0 0 0 0  
Loss (gain) on extinguishment of debt, net 0 18,989 0 24,053  
Impairment of Asset 0 0 0 0  
Other expenses 3,161 10,583 3,161 10,583  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities (124,837) (139,728) (251,253) (250,717)  
Income tax (expense) benefit (1,049) (686) (1,546) (733)  
(Loss) income from unconsolidated entities 0 0 0 0  
Income (loss) from continuing operations (125,886) (140,414) (252,799) (251,450)  
Gain (loss) on real estate dispositions, net 0 0 0 0  
Net income (125,886) (140,414) (252,799) (251,450)  
Total assets 116,839   116,839    
Canada [Member]          
Summary of information for reportable segments          
Total revenues 111,949 $ 82,607 216,087 $ 139,833  
Total assets $ 2,628,887   $ 2,628,887   $ 1,286,079
Percent Of Assets 0.091   0.091   0.044
Percent Of Revenues 0.104 0.086 0.102 0.076  
United Kingdom [Member]          
Summary of information for reportable segments          
Total revenues $ 102,593 $ 103,531 $ 203,148 $ 195,345  
Total assets $ 2,789,104   $ 2,789,104   $ 1,741,973
Percent Of Assets 0.096   0.096   0.06
Percent Of Revenues 0.095 0.108 0.095 0.106  
United States [Member]          
Summary of information for reportable segments          
Total revenues $ 862,115 $ 771,031 $ 1,704,470 $ 1,516,168  
Total assets $ 23,546,510   $ 23,546,510   $ 25,995,793
Percent Of Assets 0.813   0.813   0.896
Percent Of Revenues 0.801 0.806 0.803 0.819  
[1] (1) Genesis Healthcare is in our triple-net segment. Sunrise Senior Living and Revera are in our seniors housing operating segment. Benchmark Senior Living and Brookdale Senior Living are both in our triple-net and seniors housing operating segments.
[2] (1) In April 2011, we completed the acquisition of substantially all of the real estate assets of privately-owned Genesis Healthcare Corporation. In conjunction with this transaction, we received the option to acquire an ownership interest in Genesis Healthcare. In February 2015, Genesis Healthcare closed on a transaction to merge with Skilled Healthcare Group to become a publicly traded company which required us to record the value of the derivative asset due to the net settlement feature.