XML 88 R76.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2018
USD ($)
Mar. 31, 2017
USD ($)
Dec. 31, 2017
USD ($)
Summary of information for reportable segments      
Rental income $ 343,369 $ 367,141  
Resident fees and services 735,934 670,337  
Interest income 14,648 20,748  
Other income 3,014 4,072  
Total revenues 1,096,965 1,062,298  
Property operating expenses 556,465 510,169  
Net Operating Income from Continuing Operations 540,500 [1] 552,129  
Interest expense 122,775 118,597  
Loss (gain) on derivatives and financial instruments, net (7,173) 1,224  
Depreciation and amortization 228,201 228,276  
General and administrative 33,705 31,101  
Loss (gain) on extinguishment of debt, net 11,707 31,356  
Impairment of Asset 28,185 11,031  
Other expenses 3,712 11,675  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 119,388 118,869  
Income tax expense (1,588) (2,245)  
(Loss) income from unconsolidated entities (2,429) (23,106)  
Income (loss) from continuing operations 115,371 93,518  
Gain (loss) on real estate dispositions, net 338,184 244,092  
Net income 453,555 $ 337,610  
Total assets $ 27,746,659   $ 27,944,445
Percent Of Assets 1   1
Percent Of Revenues 1 1  
United States      
Summary of information for reportable segments      
Total revenues $ 863,789 $ 858,668  
Total assets $ 21,847,420   $ 22,274,443
Percent Of Assets 0.787   0.797
Percent Of Revenues 0.788 0.809  
United Kingdom      
Summary of information for reportable segments      
Total revenues $ 116,525 $ 93,843  
Total assets $ 3,397,904   $ 3,239,039
Percent Of Assets 0.123   0.116
Percent Of Revenues 0.106 0.088  
Canada      
Summary of information for reportable segments      
Total revenues $ 116,651 $ 109,787  
Total assets $ 2,501,335   $ 2,430,963
Percent Of Assets 0.09   0.087
Percent Of Revenues 0.106 0.103  
Triple Net [Member]      
Summary of information for reportable segments      
Rental income $ 206,831 $ 227,290  
Resident fees and services 0 0  
Interest income 14,551 20,679  
Other income 1,377 1,766  
Total revenues 222,759 249,735  
Property operating expenses 21 0  
Net Operating Income from Continuing Operations 222,738 249,735  
Interest expense 3,442 5,511  
Loss (gain) on derivatives and financial instruments, net (7,173) 1,224  
Depreciation and amortization 56,032 59,608  
General and administrative 0 0  
Loss (gain) on extinguishment of debt, net (32) 29,084  
Impairment of Asset 25,884 0  
Other expenses 1,120 5,010  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 143,465 149,298  
Income tax expense (1,136) (800)  
(Loss) income from unconsolidated entities 5,821 5,638  
Income (loss) from continuing operations 148,150 154,136  
Gain (loss) on real estate dispositions, net 123,397 231,081  
Net income 271,547 385,217  
Total assets 8,937,964    
Senior housing - operating [Member]      
Summary of information for reportable segments      
Rental income 0 0  
Resident fees and services 735,934 670,337  
Interest income 85 69  
Other income 1,148 1,461  
Total revenues 737,167 671,867  
Property operating expenses 511,941 462,425  
Net Operating Income from Continuing Operations 225,226 209,442  
Interest expense 16,935 15,816  
Loss (gain) on derivatives and financial instruments, net 0 0  
Depreciation and amortization 125,769 119,737  
General and administrative 0 0  
Loss (gain) on extinguishment of debt, net (189) 890  
Impairment of Asset 2,301 5,406  
Other expenses (188) 1,778  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 80,598 65,815  
Income tax expense 162 (1,087)  
(Loss) income from unconsolidated entities (9,480) (29,191) [2]  
Income (loss) from continuing operations 71,280 35,537  
Gain (loss) on real estate dispositions, net 5 13,011  
Net income 71,285 48,548  
Total assets 13,769,265    
Outpatient Medical [Member]      
Summary of information for reportable segments      
Rental income 136,538 139,851  
Resident fees and services 0 0  
Interest income 12 0  
Other income 121 612  
Total revenues 136,671 140,463  
Property operating expenses 44,503 47,744  
Net Operating Income from Continuing Operations 92,168 92,719  
Interest expense 1,676 2,291  
Loss (gain) on derivatives and financial instruments, net 0 0  
Depreciation and amortization 46,400 48,931  
General and administrative 0 0  
Loss (gain) on extinguishment of debt, net 11,928 1,382  
Impairment of Asset 0 5,625  
Other expenses 598 360  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 31,566 34,130  
Income tax expense (428) (335)  
(Loss) income from unconsolidated entities 1,230 447  
Income (loss) from continuing operations 32,368 34,242  
Gain (loss) on real estate dispositions, net 214,782 0  
Net income 247,150 34,242  
Total assets 4,911,566    
Corporate, Non-Segment [Member]      
Summary of information for reportable segments      
Rental income 0 0  
Resident fees and services 0 0  
Interest income 0 0  
Other income 368 233  
Total revenues 368 233  
Property operating expenses 0 0  
Net Operating Income from Continuing Operations 368 233  
Interest expense 100,722 94,979  
Loss (gain) on derivatives and financial instruments, net 0 0  
Depreciation and amortization 0 0  
General and administrative 33,705 31,101  
Loss (gain) on extinguishment of debt, net 0 0  
Impairment of Asset 0 0  
Other expenses 2,182 4,527  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities (136,241) (130,374)  
Income tax expense (186) (23)  
(Loss) income from unconsolidated entities 0 0  
Income (loss) from continuing operations (136,427) (130,397)  
Gain (loss) on real estate dispositions, net 0 0  
Net income (136,427) $ (130,397)  
Total assets $ 127,864    
[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 in both our triple-net and seniors housing operating segments.
[2]
Primarily due to the recognition of goodwill and intangible asset impairments on unconsolidated joint ventures, as well as non-recurring income tax expense.