XML 39 R26.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2022
Segment Reporting [Abstract]  
Schedule of segment reporting information
 For the Three Months Ended September 30, 2022
 Office PortfolioSHOPNon-SegmentConsolidated
Revenues:    
Rental income$55,254 $— $8,706 $63,960 
Residents fees and services— 258,960 — 258,960 
Total revenues55,254 258,960 8,706 322,920 
Expenses:    
Property operating expenses24,179 264,722 195 289,096 
Depreciation and amortization19,037 38,484 2,886 60,407 
General and administrative— — 6,179 6,179 
Acquisition and certain other transaction related costs
— — 289 289 
Total expenses43,216 303,206 9,549 355,971 
(Loss) gain on sale of properties(5,074)30 — (5,044)
Losses on equity securities, net— — (2,674)(2,674)
Interest and other income— 125 3,974 4,099 
Interest expense(217)(298)(46,421)(46,936)
Income (loss) from continuing operations before income tax expense and equity in earnings of investees6,747 (44,389)(45,964)(83,606)
Income tax expense— — (13)(13)
Equity in earnings of investees2,127 — — 2,127 
Net income (loss)$8,874 $(44,389)$(45,977)$(81,492)
 For the Nine Months Ended September 30, 2022
 Office PortfolioSHOPNon-SegmentConsolidated
Revenues:    
Rental income$162,861 $— $28,906 $191,767 
Residents fees and services— 754,914 — 754,914 
Total revenues162,861 754,914 28,906 946,681 
Expenses:    
Property operating expenses69,652 754,057 195 823,904 
Depreciation and amortization55,424 111,836 8,667 175,927 
General and administrative— — 20,671 20,671 
Acquisition and certain other transaction related costs
— — 1,826 1,826 
Total expenses125,076 865,893 31,359 1,022,328 
Gain on sale of properties321,242 822 — 322,064 
Losses on equity securities, net— — (21,384)(21,384)
Interest and other income— 1,084 5,676 6,760 
Interest expense(798)(1,283)(157,961)(160,042)
Gain (loss) on modification or early extinguishment of debt16 — (30,059)(30,043)
Income (loss) from continuing operations before income tax expense and equity in earnings of investees358,245 (110,356)(206,181)41,708 
Income tax expense— — (845)(845)
Equity in earnings of investees8,685 — — 8,685 
Net income (loss)$366,930 $(110,356)$(207,026)$49,548 
 As of September 30, 2022
 Office PortfolioSHOP Non-SegmentConsolidated
Total assets$1,969,679 $3,039,210 $1,063,597 $6,072,486 
 For the Three Months Ended September 30, 2021
 Office PortfolioSHOPNon-SegmentConsolidated
Revenues:    
Rental income$91,520 $— $9,883 $101,403 
Residents fees and services— 236,013 — 236,013 
Total revenues91,520 236,013 9,883 337,416 
Expenses:    
Property operating expenses32,386 233,687 — 266,073 
Depreciation and amortization32,142 33,688 2,872 68,702 
General and administrative— — 8,870 8,870 
Acquisition and certain other transaction related costs
— — 3,108 3,108 
Total expenses64,528 267,375 14,850 346,753 
Gain on sale of properties— 200 — 200 
Losses on equity securities, net— — (14,755)(14,755)
Interest and other income— 786 190 976 
Interest expense(6,053)(523)(57,917)(64,493)
Income (loss) from continuing operations before income tax expense20,939 (30,899)(77,449)(87,409)
Income tax expense— — (595)(595)
Net income (loss)20,939 (30,899)(78,044)(88,004)
Net income attributable to noncontrolling interest
(1,339)— — (1,339)
Net income (loss) attributable to common shareholders
$19,600 $(30,899)$(78,044)$(89,343)
 For the Nine Months Ended September 30, 2021
 Office PortfolioSHOP Non-SegmentConsolidated
Revenues:    
Rental income$277,647 $— $28,908 $306,555 
Residents fees and services— 739,926 — 739,926 
Total revenues277,647 739,926 28,908 1,046,481 
Expenses:    
Property operating expenses95,000 723,096 — 818,096 
Depreciation and amortization96,577 97,587 8,579 202,743 
General and administrative— — 25,538 25,538 
Acquisition and certain other transaction related costs
— — 15,179 15,179 
Impairment of assets— (174)— (174)
Total expenses191,577 820,509 49,296 1,061,382 
Gain on sale of properties30,638 200 — 30,838 
Losses on equity securities, net— — (26,943)(26,943)
Interest and other income— 18,967 882 19,849 
Interest expense(17,984)(1,576)(172,681)(192,241)
Loss on modification or early extinguishment of debt— — (2,410)(2,410)
Income (loss) from continuing operations before income tax expense98,724 (62,992)(221,540)(185,808)
Income tax expense— — (1,024)(1,024)
Net income (loss)98,724 (62,992)(222,564)(186,832)
Net income attributable to noncontrolling interest
(4,238)— — (4,238)
Net income (loss) attributable to common shareholders
$94,486 $(62,992)$(222,564)$(191,070)
 As of December 31, 2021
Office PortfolioSHOP Non-SegmentConsolidated
Total assets$2,282,652 $2,995,819 $1,345,043 $6,623,514