XML 118 R99.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Income Statement by Segment) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenues                      
Rental income                 $ 1,593,598 $ 1,476,176 $ 1,346,046
Resident fees and services                 1,843,232 1,847,306 1,811,255
Office building and other services revenue                 13,677 21,070 41,492
Income from loans and investments                 117,608 98,094 86,553
Interest and other income                 6,034 876 1,052
Total revenues $ 895,288 $ 899,928 $ 895,490 $ 883,443 $ 875,713 $ 867,116 $ 848,404 $ 852,289 3,574,149 3,443,522 3,286,398
Less:                      
Interest and other income                 6,034 876 1,052
Property-level operating expenses                 1,483,072 1,434,762 1,383,640
Office building services costs                 3,391 7,311 26,565
Segment NOI                 2,081,652 2,000,573 1,875,141
(Loss) income from unconsolidated entities                 (561) 4,358 (1,420)
Segment profit                 2,081,091 2,004,931 1,873,721
Interest and other income                 6,034 876 1,052
Interest expense                 (448,196) (419,740) (367,114)
Depreciation and amortization                 (887,948) (898,924) (894,057)
General, administrative and professional fees                 (135,490) (126,875) (128,035)
Loss on extinguishment of debt, net                 (754) (2,779) (14,411)
Merger-related expenses and deal costs                 (10,535) (24,635) (102,944)
Other                 (20,052) (9,988) (17,957)
Income tax benefit                 59,799 31,343 39,284
Income from continuing operations                 643,949 554,209 389,539
Operating Segments | Triple-Net Leased Properties                      
Revenues                      
Rental income                 840,131 845,834 779,801
Resident fees and services                 0 0 0
Office building and other services revenue                 4,580 4,921 4,433
Income from loans and investments                 0 0 0
Interest and other income                 0 0 0
Total revenues                 844,711 850,755 784,234
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
Segment NOI                 844,711 850,755 784,234
(Loss) income from unconsolidated entities                 845 2,363 (813)
Segment profit                 845,556 853,118 783,421
Interest and other income                 0 0 0
Operating Segments | Senior Living Operations                      
Revenues                      
Rental income                 0 0 0
Resident fees and services                 1,843,232 1,847,306 1,811,255
Office building and other services revenue                 0 0 0
Income from loans and investments                 0 0 0
Interest and other income                 0 0 0
Total revenues                 1,843,232 1,847,306 1,811,255
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 1,250,065 1,242,978 1,209,415
Office building services costs                 0 0 0
Segment NOI                 593,167 604,328 601,840
(Loss) income from unconsolidated entities                 (61) 1,265 (526)
Segment profit                 593,106 605,593 601,314
Interest and other income                 0 0 0
Operating Segments | Office Operations                      
Revenues                      
Rental income                 753,467 630,342 566,245
Resident fees and services                 0 0 0
Office building and other services revenue                 7,497 13,029 34,436
Income from loans and investments                 0 0 0
Interest and other income                 0 0 0
Total revenues                 760,964 643,371 600,681
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 233,007 191,784 174,225
Office building services costs                 3,391 7,311 26,565
Segment NOI                 524,566 444,276 399,891
(Loss) income from unconsolidated entities                 503 590 369
Segment profit                 525,069 444,866 400,260
Interest and other income                 0 0 0
All Other                      
Revenues                      
Rental income                 0 0 0
Resident fees and services                 0 0 0
Office building and other services revenue                 1,600 3,120 2,623
Income from loans and investments                 117,608 98,094 86,553
Interest and other income                 6,034 876 1,052
Total revenues                 125,242 102,090 90,228
Less:                      
Interest and other income                 6,034 876 1,052
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
Segment NOI                 119,208 101,214 89,176
(Loss) income from unconsolidated entities                 (1,848) 140 (450)
Segment profit                 117,360 101,354 88,726
Interest and other income                 $ 6,034 $ 876 $ 1,052