XML 76 R64.htm IDEA: XBRL DOCUMENT v3.5.0.2
SEGMENT INFORMATION - Income Statement (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2016
USD ($)
segment
Sep. 30, 2015
USD ($)
Segment Reporting [Abstract]        
Number of reportable business segments | segment     3  
Revenues:        
Rental income $ 368,697 $ 343,783 $ 1,081,526 $ 991,878
Resident fees and services 461,974 454,825 1,390,387 1,356,384
Office building and other services revenue 4,317 10,000 17,006 29,951
Income from loans and investments 31,566 18,924 78,098 66,192
Interest and other income 562 74 792 719
Total revenues 867,116 827,606 2,567,809 2,445,124
Less:        
Interest and other income 562 74 792 719
Property-level operating expenses 361,117 347,845 1,069,294 1,031,306
Office building services costs 974 6,416 6,277 19,098
Segment NOI 504,463 473,271 1,491,446 1,394,001
Income (loss) from unconsolidated entities 931 (955) 2,151 (1,197)
Segment profit 505,394 472,316 1,493,597 1,392,804
Interest and other income 562 74 792 719
Interest expense (105,063) (97,135) (312,001) (263,422)
Depreciation and amortization (208,387) (226,332) (666,735) (657,262)
General, administrative and professional fees (31,567) (32,114) (95,387) (100,399)
Loss on extinguishment of debt, net (383) (15,331) (3,165) (14,897)
Merger-related expenses and deal costs (16,217) (62,145) (25,073) (105,023)
Other (2,430) (4,795) (8,901) (13,948)
Income tax benefit 8,537 10,697 28,507 27,736
Income from continuing operations 150,446 45,235 411,634 266,308
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 210,424 201,028 635,030 571,591
Resident fees and services 0 0 0 0
Office building and other services revenue 1,246 1,011 3,676 3,286
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 211,670 202,039 638,706 574,877
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 211,670 202,039 638,706 574,877
Income (loss) from unconsolidated entities 584 (1,431) 738 (785)
Segment profit 212,254 200,608 639,444 574,092
Interest and other income 0 0 0 0
Operating Segments | Senior Living Operations        
Revenues:        
Rental income 0 0 0 0
Resident fees and services 461,974 454,825 1,390,387 1,356,384
Office building and other services revenue 0 0 0 0
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 461,974 454,825 1,390,387 1,356,384
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 312,145 304,540 932,675 902,154
Office building services costs 0 0 0 0
Segment NOI 149,829 150,285 457,712 454,230
Income (loss) from unconsolidated entities 75 433 732 (221)
Segment profit 149,904 150,718 458,444 454,009
Interest and other income 0 0 0 0
Operating Segments | Office Operations        
Revenues:        
Rental income 158,273 142,755 446,496 420,287
Resident fees and services 0 0 0 0
Office building and other services revenue 2,211 8,459 10,556 25,066
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 160,484 151,214 457,052 445,353
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 48,972 43,305 136,619 129,152
Office building services costs 974 6,416 6,277 19,098
Segment NOI 110,538 101,493 314,156 297,103
Income (loss) from unconsolidated entities 238 108 301 226
Segment profit 110,776 101,601 314,457 297,329
Interest and other income 0 0 0 0
All Other        
Revenues:        
Rental income 0 0 0 0
Resident fees and services 0 0 0 0
Office building and other services revenue 860 530 2,774 1,599
Income from loans and investments   18,924 78,098 66,192
Interest and other income   74    
Total revenues 32,988 19,528 81,664 68,510
Less:        
Interest and other income   74    
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 32,426 19,454 80,872 67,791
Income (loss) from unconsolidated entities 34 (65) 380 (417)
Segment profit $ 32,460 19,389 $ 81,252 $ 67,374
Interest and other income   $ 74