XML 49 R36.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT INFORMATION (Tables)
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Summary information by reportable business segment Summary information by reportable business segment is as follows:
 
For the Three Months Ended September 30, 2018
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
190,117

 
$

 
$
193,911

 
$

 
$
384,028

Resident fees and services

 
518,560

 

 

 
518,560

Office building and other services revenue
202

 

 
2,175

 
911

 
3,288

Income from loans and investments

 

 

 
18,108

 
18,108

Interest and other income

 

 

 
12,554

 
12,554

Total revenues
$
190,319

 
$
518,560

 
$
196,086

 
$
31,573

 
$
936,538

 
 
 
 
 
 
 
 
 
 
Total revenues
$
190,319

 
$
518,560

 
$
196,086

 
$
31,573

 
$
936,538

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
12,554

 
12,554

Property-level operating expenses

 
366,721

 
61,668

 

 
428,389

Office building services costs

 

 
431

 

 
431

Segment NOI
190,319

 
151,839

 
133,987

 
19,019

 
495,164

Income (loss) from unconsolidated entities
1,320

 
(1,314
)
 
56

 
(778
)
 
(716
)
Segment profit
$
191,639

 
$
150,525

 
$
134,043

 
$
18,241

 
494,448

Interest and other income
 

 
 

 
 

 
 

 
12,554

Interest expense
 

 
 

 
 

 
 

 
(107,581
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(218,579
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(39,677
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(39,527
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(4,458
)
Other
 

 
 

 
 

 
 

 
(1,244
)
Income tax benefit
 

 
 

 
 

 
 

 
7,327

Income from continuing operations
 

 
 

 
 

 
 

 
$
103,263



 
For the Three Months Ended September 30, 2017
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
212,370

 
$

 
$
189,506

 
$

 
$
401,876

Resident fees and services

 
461,700

 

 

 
461,700

Office building and other services revenue
1,125

 

 
1,568

 
503

 
3,196

Income from loans and investments

 

 

 
32,985

 
32,985

Interest and other income

 

 

 
171

 
171

Total revenues
$
213,495

 
$
461,700

 
$
191,074

 
$
33,659

 
$
899,928

 
 
 
 
 
 
 
 
 
 
Total revenues
$
213,495

 
$
461,700

 
$
191,074

 
$
33,659

 
$
899,928

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
171

 
171

Property-level operating expenses

 
315,598

 
60,609

 

 
376,207

Office building services costs

 

 
418

 

 
418

Segment NOI
213,495

 
146,102

 
130,047

 
33,488

 
523,132

Income (loss) from unconsolidated entities
1,122

 
300

 
(348
)
 
(324
)
 
750

Segment profit
$
214,617

 
$
146,402

 
$
129,699

 
$
33,164

 
523,882

Interest and other income
 

 
 

 
 

 
 

 
171

Interest expense
 

 
 

 
 

 
 

 
(113,869
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(213,407
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(33,317
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(511
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(804
)
Other
 

 
 

 
 

 
 

 
(13,030
)
Income tax benefit
 

 
 

 
 

 
 

 
7,815

Income from continuing operations
 

 
 

 
 

 
 

 
$
156,930


 
For the Nine Months Ended September 30, 2018
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
548,628

 
$

 
$
580,471

 
$

 
$
1,129,099

Resident fees and services

 
1,552,302

 

 

 
1,552,302

Office building and other services revenue
2,522

 

 
5,785

 
2,598

 
10,905

Income from loans and investments

 

 

 
105,706

 
105,706

Interest and other income

 

 

 
24,535

 
24,535

Total revenues
$
551,150

 
$
1,552,302

 
$
586,256

 
$
132,839

 
$
2,822,547

 
 
 
 
 
 
 
 
 
 
Total revenues
$
551,150

 
$
1,552,302

 
$
586,256

 
$
132,839

 
$
2,822,547

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
24,535

 
24,535

Property-level operating expenses

 
1,080,053

 
182,662

 

 
1,262,715

Office building services costs

 

 
1,080

 

 
1,080

Segment NOI
551,150

 
472,249

 
402,514

 
108,304

 
1,534,217

(Loss) income from unconsolidated entities
(42,029
)
 
(3,668
)
 
321

 
(2,450
)
 
(47,826
)
Segment profit
$
509,121

 
$
468,581

 
$
402,835

 
$
105,854

 
1,486,391

Interest and other income
 

 
 

 
 

 
 

 
24,535

Interest expense
 

 
 

 
 

 
 

 
(331,973
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(675,363
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(113,507
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(50,411
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(26,288
)
Other
 

 
 

 
 

 
 

 
(7,891
)
Income tax benefit
 

 
 

 
 

 
 

 
11,303

Income from continuing operations
 

 
 

 
 

 
 

 
$
316,796


 
For the Nine Months Ended September 30, 2017
 
Triple-Net
Leased
Properties
 
Senior
Living
Operations
 
Office
Operations
 
All
Other
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Rental income
$
634,955

 
$

 
$
561,641

 
$

 
$
1,196,596

Resident fees and services

 
1,386,131

 

 

 
1,386,131

Office building and other services revenue
3,455

 

 
5,347

 
979

 
9,781

Income from loans and investments

 

 

 
85,499

 
85,499

Interest and other income

 

 

 
854

 
854

Total revenues
$
638,410

 
$
1,386,131

 
$
566,988

 
$
87,332

 
$
2,678,861

 
 
 
 
 
 
 
 
 
 
Total revenues
$
638,410

 
$
1,386,131

 
$
566,988

 
$
87,332

 
$
2,678,861

Less:
 
 
 
 
 
 
 
 
 
Interest and other income

 

 

 
854

 
854

Property-level operating expenses

 
936,296

 
174,728

 

 
1,111,024

Office building services costs

 

 
1,708

 

 
1,708

Segment NOI
638,410

 
449,835

 
390,552

 
86,478

 
1,565,275

Income (loss) from unconsolidated entities
4,768

 
(157
)
 
284

 
(1,101
)
 
3,794

Segment profit
$
643,178

 
$
449,678

 
$
390,836

 
$
85,377

 
1,569,069

Interest and other income
 

 
 

 
 

 
 

 
854

Interest expense
 

 
 

 
 

 
 

 
(336,245
)
Depreciation and amortization
 

 
 

 
 

 
 

 
(655,298
)
General, administrative and professional fees
 

 
 

 
 

 
 

 
(100,560
)
Loss on extinguishment of debt, net
 
 
 
 
 
 
 
 
(856
)
Merger-related expenses and deal costs
 

 
 

 
 

 
 

 
(8,903
)
Other
 

 
 

 
 

 
 

 
(16,066
)
Income tax benefit
 

 
 

 
 

 
 

 
13,119

Income from continuing operations
 

 
 

 
 

 
 

 
$
465,114

Capital expenditures, including investments in real estate property and development project expenditures, by reportable business segment 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,
 
2018
 
2017
 
2018
 
2017
 
(In thousands)
Capital expenditures:
 
 
 
 
 
 
 
Triple-net leased properties
$
10,773

 
$
9,954

 
$
31,781

 
$
151,906

Senior living operations
36,138

 
45,152

 
90,892

 
96,533

Office operations
82,294

 
62,108

 
216,500

 
307,494

Total capital expenditures
$
129,205

 
$
117,214

 
$
339,173

 
$
555,933


Revenues from external customers by geographic area 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,
 
2018
 
2017
 
2018
 
2017
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
United States
$
881,477

 
$
844,370

 
$
2,656,487

 
$
2,521,813

Canada
48,080

 
48,639

 
144,366

 
137,647

United Kingdom
6,981

 
6,919

 
21,694

 
19,401

Total revenues
$
936,538

 
$
899,928

 
$
2,822,547

 
$
2,678,861

Net real estate property by geographic area
 
As of September 30, 2018
 
As of December 31, 2017
 
(In thousands)
Net real estate property:
 
 
 
United States
$
18,721,154

 
$
19,253,724

Canada
1,021,728

 
1,070,903

United Kingdom
277,752

 
297,827

Total net real estate property
$
20,020,634

 
$
20,622,454