XML 95 R85.htm IDEA: XBRL DOCUMENT v3.23.2
Segment Reporting - Summary Information for Reportable Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
[1]
Segment Reporting Information [Line Items]          
Rental income   $ 383,439 $ 361,411 $ 767,498 $ 717,801  
Total revenues 1,665,478 1,472,536 3,226,207 2,868,240  
Property operating expenses 958,672 854,083 1,916,425 1,707,752  
Consolidated net operating income (loss) 706,806 618,453 1,309,782 1,160,488  
Depreciation and amortization 341,945 310,295 681,057 614,383  
Interest expense 152,337 127,750 296,740 249,446  
General and administrative expenses 44,287 36,554 88,658 74,260  
Loss (gain) on derivatives and financial instruments, net 1,280 (1,407) 2,210 1,171  
Loss (gain) on extinguishment of debt, net 1 603 6 591  
Provision for loan losses, net 2,456 165 3,233 (639)  
Impairment of assets   1,086 0 13,715 0  
Other expenses 11,069 35,166 33,814 61,235  
Income (loss) from continuing operations before income taxes and other items 152,345 109,327 190,349 160,041  
Income tax (expense) benefit (3,503) (3,065) (6,548) (8,078)  
Income (loss) from unconsolidated entities (40,332) (7,058) (47,403) (9,942)  
Gain (loss) on real estate dispositions, net (2,168) (3,532) (1,421) 19,402  
Income (loss) from continuing operations 106,342 95,672 134,977 161,423  
Net income (loss) 106,342 95,672 134,977 161,423  
Total assets 40,064,135   40,064,135   $ 37,893,233
Resident fees and services          
Segment Reporting Information [Line Items]          
Non-cash consideration 1,159,449 1,009,999 2,291,134 2,004,334  
Interest income          
Segment Reporting Information [Line Items]          
Non-cash consideration 38,710 37,140 75,115 76,134  
Other income          
Segment Reporting Information [Line Items]          
Non-cash consideration 83,880 63,986 92,460 69,971  
Seniors Housing Operating          
Segment Reporting Information [Line Items]          
Rental income       222,452 198,052  
Operating Segments | Seniors Housing Operating          
Segment Reporting Information [Line Items]          
Rental income   0 0 0 0  
Total revenues 1,164,439 1,071,210 2,301,120 2,067,822  
Property operating expenses 885,187 789,299 1,768,971 1,579,227  
Consolidated net operating income (loss) 279,252 281,911 532,149 488,595  
Depreciation and amortization 220,428 201,178 440,835 393,971  
Interest expense 16,136 7,481 27,623 15,131  
General and administrative expenses 0 0 0 0  
Loss (gain) on derivatives and financial instruments, net 0 0 0 0  
Loss (gain) on extinguishment of debt, net 0 400 0 385  
Provision for loan losses, net 1,867 342 1,794 609  
Impairment of assets   0   12,629    
Other expenses 8,060 29,249 25,639 37,440  
Income (loss) from continuing operations before income taxes and other items 32,761 43,261 23,629 41,059  
Income tax (expense) benefit 0 0 0 0  
Income (loss) from unconsolidated entities (39,445) (12,669) (55,034) (30,451)  
Gain (loss) on real estate dispositions, net (2,096) (1,224) (1,263) 1,477  
Income (loss) from continuing operations (8,780) 29,368 (32,668) 12,085  
Net income (loss) (8,780) 29,368 (32,668) 12,085  
Total assets 22,074,247   22,074,247    
Operating Segments | Seniors Housing Operating | Resident fees and services          
Segment Reporting Information [Line Items]          
Non-cash consideration 1,159,449 1,009,999 2,291,134 2,004,334  
Operating Segments | Seniors Housing Operating | Interest income          
Segment Reporting Information [Line Items]          
Non-cash consideration 2,095 1,683 4,646 3,100  
Operating Segments | Seniors Housing Operating | Other income          
Segment Reporting Information [Line Items]          
Non-cash consideration 2,895 59,528 5,340 60,388  
Operating Segments | Triple-net          
Segment Reporting Information [Line Items]          
Rental income   198,916 197,182 401,335 393,183  
Total revenues 302,128 234,360 540,193 469,523  
Property operating expenses 10,598 11,491 22,321 22,702  
Consolidated net operating income (loss) 291,530 222,869 517,872 446,821  
Depreciation and amortization 55,234 49,561 109,762 103,065  
Interest expense (795) 320 (810) 634  
General and administrative expenses 0 0 0 0  
Loss (gain) on derivatives and financial instruments, net 1,280 (1,407) 2,210 1,171  
Loss (gain) on extinguishment of debt, net 0 0 0 0  
Provision for loan losses, net 591 (176) 1,441 (1,241)  
Impairment of assets   1,086   1,086    
Other expenses 818 463 3,285 11,507  
Income (loss) from continuing operations before income taxes and other items 233,316 174,108 400,898 331,685  
Income tax (expense) benefit 0 0 0 0  
Income (loss) from unconsolidated entities (630) 5,874 7,802 21,417  
Gain (loss) on real estate dispositions, net (72) (2,129) 448 18,320  
Income (loss) from continuing operations 232,614 177,853 409,148 371,422  
Net income (loss) 232,614 177,853 409,148 371,422  
Total assets 8,754,820   8,754,820    
Operating Segments | Triple-net | Resident fees and services          
Segment Reporting Information [Line Items]          
Non-cash consideration 0 0 0 0  
Operating Segments | Triple-net | Interest income          
Segment Reporting Information [Line Items]          
Non-cash consideration 36,520 35,392 70,283 72,898  
Operating Segments | Triple-net | Other income          
Segment Reporting Information [Line Items]          
Non-cash consideration 66,692 1,786 68,575 3,442  
Operating Segments | Outpatient Medical          
Segment Reporting Information [Line Items]          
Rental income   184,523 164,229 366,163 324,618  
Total revenues 186,192 166,322 371,023 329,645  
Property operating expenses 58,697 50,648 117,062 100,563  
Consolidated net operating income (loss) 127,495 115,674 253,961 229,082  
Depreciation and amortization 66,283 59,556 130,460 117,347  
Interest expense 3,152 4,531 7,256 9,098  
General and administrative expenses 0 0 0 0  
Loss (gain) on derivatives and financial instruments, net 0 0 0 0  
Loss (gain) on extinguishment of debt, net 1 4 6 7  
Provision for loan losses, net (2) (1) (2) (7)  
Impairment of assets   0   0    
Other expenses 647 207 1,194 996  
Income (loss) from continuing operations before income taxes and other items 57,414 51,377 115,047 101,641  
Income tax (expense) benefit 0 0 0 0  
Income (loss) from unconsolidated entities (257) (263) (171) (908)  
Gain (loss) on real estate dispositions, net 0 (179) (606) (395)  
Income (loss) from continuing operations 57,157 50,935 114,270 100,338  
Net income (loss) 57,157 50,935 114,270 100,338  
Total assets 7,049,214   7,049,214    
Operating Segments | Outpatient Medical | Resident fees and services          
Segment Reporting Information [Line Items]          
Non-cash consideration 0 0 0 0  
Operating Segments | Outpatient Medical | Interest income          
Segment Reporting Information [Line Items]          
Non-cash consideration 95 65 186 136  
Operating Segments | Outpatient Medical | Other income          
Segment Reporting Information [Line Items]          
Non-cash consideration 1,574 2,028 4,674 4,891  
Non-segment / Corporate          
Segment Reporting Information [Line Items]          
Rental income   0 0 0 0  
Total revenues 12,719 644 13,871 1,250  
Property operating expenses 4,190 2,645 8,071 5,260  
Consolidated net operating income (loss) 8,529 (2,001) 5,800 (4,010)  
Depreciation and amortization 0 0 0 0  
Interest expense 133,844 115,418 262,671 224,583  
General and administrative expenses 44,287 36,554 88,658 74,260  
Loss (gain) on derivatives and financial instruments, net 0 0 0 0  
Loss (gain) on extinguishment of debt, net 0 199 0 199  
Provision for loan losses, net 0 0 0 0  
Impairment of assets   0   0    
Other expenses 1,544 5,247 3,696 11,292  
Income (loss) from continuing operations before income taxes and other items (171,146) (159,419) (349,225) (314,344)  
Income tax (expense) benefit (3,503) (3,065) (6,548) (8,078)  
Income (loss) from unconsolidated entities 0 0 0 0  
Gain (loss) on real estate dispositions, net 0 0 0 0  
Income (loss) from continuing operations (174,649) (162,484) (355,773) (322,422)  
Net income (loss) (174,649) (162,484) (355,773) (322,422)  
Total assets 2,185,854   2,185,854    
Non-segment / Corporate | Resident fees and services          
Segment Reporting Information [Line Items]          
Non-cash consideration 0 0 0 0  
Non-segment / Corporate | Interest income          
Segment Reporting Information [Line Items]          
Non-cash consideration 0 0 0 0  
Non-segment / Corporate | Other income          
Segment Reporting Information [Line Items]          
Non-cash consideration $ 12,719 $ 644 $ 13,871 $ 1,250  
[1] The consolidated balance sheet at December 31, 2022 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements.