XML 78 R65.htm IDEA: XBRL DOCUMENT v3.7.0.1
SEGMENT INFORMATION - Income Statement (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
USD ($)
Jun. 30, 2016
USD ($)
Jun. 30, 2017
USD ($)
segment
Jun. 30, 2016
USD ($)
Segment Reporting [Abstract]        
Number of reportable business segments | segment     3  
Revenues:        
Rental income $ 399,498 $ 354,206 $ 794,720 $ 712,829
Resident fees and services 460,243 464,437 924,431 928,413
Office building and other services revenue 3,179 5,504 6,585 12,689
Income from loans and investments 32,368 24,146 52,514 46,532
Interest and other income 202 111 683 230
Total revenues 895,490 848,404 1,778,933 1,700,693
Less:        
Interest and other income 202 111 683 230
Property-level operating expenses 365,830 351,955 734,817 708,177
Office building services costs 552 1,852 1,290 5,303
Segment NOI 528,906 494,486 1,042,143 986,983
Income (loss) from unconsolidated entities (106) 1,418 3,044 1,220
Segment profit 528,800 495,904 1,045,187 988,203
Interest and other income 202 111 683 230
Interest expense (113,572) (103,665) (222,376) (206,938)
Depreciation and amortization (224,108) (221,961) (441,891) (458,348)
General, administrative and professional fees (33,282) (32,094) (67,243) (63,820)
Loss on extinguishment of debt, net (36) (2,468) (345) (2,782)
Merger-related expenses and deal costs (6,043) (7,224) (8,099) (8,856)
Other (1,848) (2,303) (3,036) (6,471)
Income tax benefit 2,159 11,549 5,304 19,970
Income from continuing operations 152,272 137,849 308,184 261,188
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 213,258 210,119 422,585 424,606
Resident fees and services 0 0 0 0
Office building and other services revenue 1,125 1,231 2,330 2,430
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 214,383 211,350 424,915 427,036
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 214,383 211,350 424,915 427,036
Income (loss) from unconsolidated entities 377 825 3,646 154
Segment profit 214,760 212,175 428,561 427,190
Interest and other income 0 0 0 0
Operating Segments | Senior Living Operations        
Revenues:        
Rental income 0 0 0 0
Resident fees and services 460,243 464,437 924,431 928,413
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 460,243 464,437 924,431 928,413
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 308,625 307,989 620,698 620,530
Office building services costs 0 0 0 0
Segment NOI 151,618 156,448 303,733 307,883
Income (loss) from unconsolidated entities (381) 336 (457) 673
Segment profit 151,237 156,784 303,276 308,556
Interest and other income 0 0 0 0
Operating Segments | Office Operations        
Revenues:        
Rental income 186,240 144,087 372,135 288,223
Resident fees and services 0 0 0 0
Office building and other services revenue 1,848 3,369 3,779 8,345
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 188,088 147,456 375,914 296,568
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 57,205 43,966 114,119 87,647
Office building services costs 552 1,852 1,290 5,303
Segment NOI 130,331 101,638 260,505 203,618
Income (loss) from unconsolidated entities 298 173 633 47
Segment profit 130,629 101,811 261,138 203,665
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 206 904 476 1,914
Income from loans and investments 32,368 24,146 52,514 46,532
Interest and other income 202 111 683 230
Total revenues 32,776 25,161 53,673 48,676
Less:        
Interest and other income 202 111 683 230
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 32,574 25,050 52,990 48,446
Income (loss) from unconsolidated entities (400) 84 (778) 346
Segment profit 32,174 25,134 52,212 48,792
Interest and other income $ 202 $ 111 $ 683 $ 230