XML 36 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
SEGMENT INFORMATION
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
SEGMENT INFORMATION
NOTE 16—SEGMENT INFORMATION
As of September 30, 2016, we operated through three reportable business segments: triple-net leased properties, senior living operations and office operations. Under our triple-net leased properties segment, we invest in and own seniors housing and healthcare properties throughout the United States and the United Kingdom and lease those properties to healthcare operating companies under “triple-net” or “absolute-net” leases that obligate the tenants to pay all property-related expenses. In our senior living operations segment, we invest in seniors housing communities throughout the United States and Canada and engage independent operators, such as Atria and Sunrise, to manage those communities. In our office operations segment, we primarily acquire, own, develop, lease and manage MOBs and life science and innovation centers throughout the United States. Information provided for “all other” includes income from loans and investments and other miscellaneous income and various corporate-level expenses not directly attributable to any of our three reportable business segments. Assets included in “all other” consist primarily of corporate assets, including cash, restricted cash, deferred financing costs, loans receivable and investments, and miscellaneous accounts receivable.
We evaluate performance of the combined properties in each reportable business segment based on segment profit, which we define as NOI adjusted for income/loss from unconsolidated entities. We define NOI as total revenues, less interest and other income, property-level operating expenses and office building services costs. We consider segment profit useful because it allows investors, analysts and our management to measure unlevered property-level operating results and to compare our operating results to the operating results of other real estate companies between periods on a consistent basis. In order to facilitate a clear understanding of our historical consolidated operating results, segment profit should be examined in conjunction with net income as presented in our Consolidated Financial Statements and other financial data included elsewhere in this Quarterly Report on Form 10-Q.
Interest expense, depreciation and amortization, general, administrative and professional fees, income tax expense, discontinued operations and other non-property specific revenues and expenses are not allocated to individual reportable business segments for purposes of assessing segment performance. There are no intersegment sales or transfers.
Summary information by reportable business segment is as follows:
 
For the Three Months Ended September 30, 2016
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
210,424

 
$

 
$
158,273

 
$

 
$
368,697

Resident fees and services

 
461,974

 

 

 
461,974

Office building and other services revenue
1,246

 

 
2,211

 
860

 
4,317

Income from loans and investments

 

 

 
31,566

 
31,566

Interest and other income

 

 

 
562

 
562

Total revenues
$
211,670

 
$
461,974

 
$
160,484

 
$
32,988

 
$
867,116

Total revenues
$
211,670

 
$
461,974

 
$
160,484

 
$
32,988

 
$
867,116

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
562

 
562

Property-level operating expenses

 
312,145

 
48,972

 

 
361,117

Office building services costs

 

 
974

 

 
974

Segment NOI
211,670

 
149,829

 
110,538

 
32,426

 
504,463

Income from unconsolidated entities
584

 
75

 
238

 
34

 
931

Segment profit
$
212,254

 
$
149,904

 
$
110,776

 
$
32,460

 
505,394

Interest and other income
 

 
 

 
 

 
 

 
562

Interest expense
 

 
 

 
 

 
 

 
(105,063
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(208,387
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(31,567
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(383
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(16,217
)
Other
 

 
 

 
 

 
 

 
(2,430
)
Income tax benefit
 

 
 

 
 

 
 

 
8,537

Income from continuing operations
 

 
 

 
 

 
 

 
$
150,446


 
For the Three Months Ended September 30, 2015
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
201,028

 
$

 
$
142,755

 
$

 
$
343,783

Resident fees and services

 
454,825

 

 

 
454,825

Office building and other services revenue
1,011

 

 
8,459

 
530

 
10,000

Income from loans and investments

 

 

 
18,924

 
18,924

Interest and other income

 

 

 
74

 
74

Total revenues
$
202,039

 
$
454,825

 
$
151,214

 
$
19,528

 
$
827,606

Total revenues
$
202,039

 
$
454,825

 
$
151,214

 
$
19,528

 
$
827,606

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
74

 
74

Property-level operating expenses

 
304,540

 
43,305

 

 
347,845

Office building services costs

 

 
6,416

 

 
6,416

Segment NOI
202,039

 
150,285

 
101,493

 
19,454

 
473,271

(Loss) income from unconsolidated entities
(1,431
)
 
433

 
108

 
(65
)
 
(955
)
Segment profit
$
200,608

 
$
150,718

 
$
101,601

 
$
19,389

 
472,316

Interest and other income
 

 
 

 
 

 
 

 
74

Interest expense
 

 
 

 
 

 
 

 
(97,135
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(226,332
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(32,114
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(15,331
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(62,145
)
Other
 

 
 

 
 

 
 

 
(4,795
)
Income tax benefit
 

 
 

 
 

 
 

 
10,697

Income from continuing operations
 

 
 

 
 

 
 

 
$
45,235


 
For the Nine Months Ended September 30, 2016
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
635,030

 
$

 
$
446,496

 
$

 
$
1,081,526

Resident fees and services

 
1,390,387

 

 

 
1,390,387

Office building and other services revenue
3,676

 

 
10,556

 
2,774

 
17,006

Income from loans and investments

 

 

 
78,098

 
78,098

Interest and other income

 

 

 
792

 
792

Total revenues
$
638,706

 
$
1,390,387

 
$
457,052

 
$
81,664

 
$
2,567,809

Total revenues
$
638,706

 
$
1,390,387

 
$
457,052

 
$
81,664

 
$
2,567,809

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
792

 
792

Property-level operating expenses

 
932,675

 
136,619

 

 
1,069,294

Office building services costs

 

 
6,277

 

 
6,277

Segment NOI
638,706

 
457,712

 
314,156

 
80,872

 
1,491,446

Income from unconsolidated entities
738

 
732

 
301

 
380

 
2,151

Segment profit
$
639,444

 
$
458,444

 
$
314,457

 
$
81,252

 
1,493,597

Interest and other income
 

 
 

 
 

 
 

 
792

Interest expense
 

 
 

 
 

 
 

 
(312,001
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(666,735
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(95,387
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(3,165
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(25,073
)
Other
 

 
 

 
 

 
 

 
(8,901
)
Income tax benefit
 

 
 

 
 

 
 

 
28,507

Income from continuing operations
 

 
 

 
 

 
 

 
$
411,634



 
For the Nine Months Ended September 30, 2015
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
571,591

 
$

 
$
420,287

 
$

 
$
991,878

Resident fees and services

 
1,356,384

 

 

 
1,356,384

Office building and other services revenue
3,286

 

 
25,066

 
1,599

 
29,951

Income from loans and investments

 

 

 
66,192

 
66,192

Interest and other income

 

 

 
719

 
719

Total revenues
$
574,877

 
$
1,356,384

 
$
445,353

 
$
68,510

 
$
2,445,124

Total revenues
$
574,877

 
$
1,356,384

 
$
445,353

 
$
68,510

 
$
2,445,124

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
719

 
719

Property-level operating expenses

 
902,154

 
129,152

 

 
1,031,306

Office building services costs

 

 
19,098

 

 
19,098

Segment NOI
574,877

 
454,230

 
297,103

 
67,791

 
1,394,001

(Loss) income from unconsolidated entities
(785
)
 
(221
)
 
226

 
(417
)
 
(1,197
)
Segment profit
$
574,092

 
$
454,009

 
$
297,329

 
$
67,374

 
1,392,804

Interest and other income
 

 
 

 
 

 
 

 
719

Interest expense
 

 
 

 
 

 
 

 
(263,422
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(657,262
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(100,399
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(14,897
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(105,023
)
Other
 

 
 

 
 

 
 

 
(13,948
)
Income tax benefit
 

 
 

 
 

 
 

 
27,736

Income from continuing operations
 

 
 

 
 

 
 

 
$
266,308



Capital expenditures, including investments in real estate property and development project expenditures, by reportable business segment are as follows:
 
For the Three Months Ended September 30,
 
For the Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
Capital expenditures:
 
 
 
 
 
 
 
Triple-net leased properties
$
12,992

 
$
1,318,868

 
$
69,642

 
$
1,878,857

Senior living operations
26,495

 
34,104

 
70,297

 
345,910

Office operations
1,400,742

 
10,317

 
1,451,347

 
498,491

Total capital expenditures
$
1,440,229

 
$
1,363,289

 
$
1,591,286

 
$
2,723,258


Our portfolio of properties and mortgage loan and other investments are located in the United States, Canada and the United Kingdom. Revenues are attributed to an individual country based on the location of each property.
Geographic information regarding our operations is as follows:
 
For the Three Months Ended September 30,
 
For the Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
United States
$
815,719

 
$
777,320

 
$
2,417,314

 
$
2,294,780

Canada
45,021

 
42,756

 
130,195

 
131,542

United Kingdom
6,376

 
7,530

 
20,300

 
18,802

Total revenues
$
867,116

 
$
827,606

 
$
2,567,809

 
$
2,445,124


 
As of September 30, 2016
 
As of December 31, 2015
 
(In thousands)
Net real estate property:
 
 
 
United States
$
19,266,865

 
$
18,271,829

Canada
1,066,924

 
1,039,561

United Kingdom
267,613

 
313,830

Total net real estate property
$
20,601,402

 
$
19,625,220