XML 75 R62.htm IDEA: XBRL DOCUMENT v3.20.2
SEGMENT INFORMATION - Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Revenues:        
Rental income $ 369,165 $ 398,570 $ 772,422 $ 800,066
Income from loans and investments 19,491 19,529 43,537 36,655
Interest and other income 1,540 9,202 6,393 9,489
Total revenues 943,198 950,717 1,955,252 1,893,591
Less:        
Interest and other income 1,540 9,202 6,393 9,489
Property-level operating expenses 498,605 435,901 979,573 866,405
Office building services costs 543 515 1,270 1,148
Segment NOI 442,510 505,099 968,016 1,016,549
Interest and other income 1,540 9,202 6,393 9,489
Interest expense (123,132) (110,369) (239,828) (220,988)
Depreciation and amortization (349,594) (226,187) (598,431) (462,107)
General, administrative and professional fees (29,984) (43,079) (72,519) (83,839)
Loss on extinguishment of debt, net 0 (4,022) 0 (4,427)
Merger-related expenses and deal costs (6,586) (4,600) (14,804) (6,780)
Other (3,382) 11,481 (7,090) 11,458
Income Loss from Equity Method Investments and Remeasurement Gain on Equity Interest in Acquiree   (2,529)    
Loss from unconsolidated entities (5,850) (2,529) (16,726) (3,475)
Gain on real estate dispositions 1,254 19,150 227,479 24,597
Income tax (expense) benefit (56,356) 57,752 92,660 59,009
(Loss) income from continuing operations (159,235) 211,898 315,495 339,486
Net income (159,235) 211,898 315,495 339,486
Net (loss) income attributable to noncontrolling interests (2,065) 1,369 (452) 3,172
Net income attributable to common stockholders (157,170) 210,529 315,947 336,314
Financing receivable, Change in allowance (29,655)   (29,655)  
Resident Fees and Services        
Revenues:        
Other revenues 549,329 520,725 1,126,099 1,042,172
Office Building and Other Services Revenue        
Revenues:        
Other revenues 3,673 2,691 6,801 5,209
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 176,240 196,382 371,102 396,450
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 176,240 196,382 371,102 396,450
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 5,275 6,321 11,606 13,754
Office building services costs 0 0 0 0
Segment NOI 170,965 190,061 359,496 382,696
Interest and other income 0 0 0 0
Operating Segments | Triple-Net Leased Properties | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
Operating Segments | Triple-Net Leased Properties | Office Building and Other Services Revenue        
Revenues:        
Other revenues 0 0 0 0
Operating Segments | Senior Living Operations        
Revenues:        
Rental income 0 0 0 0
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 549,329 520,725 1,126,099 1,042,172
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 432,578 366,837 842,709 727,823
Office building services costs 0 0 0 0
Segment NOI 116,751 153,888 283,390 314,349
Interest and other income 0 0 0 0
Operating Segments | Senior Living Operations | Resident Fees and Services        
Revenues:        
Other revenues 549,329 520,725 1,126,099 1,042,172
Operating Segments | Senior Living Operations | Office Building and Other Services Revenue        
Revenues:        
Other revenues 0 0 0 0
Operating Segments | Office Operations        
Revenues:        
Rental income 192,925 202,188 401,320 403,616
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 195,182 204,038 405,752 407,242
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 60,752 62,743 125,258 124,828
Office building services costs 543 515 1,270 1,148
Segment NOI 133,887 140,780 279,224 281,266
Interest and other income 0 0 0 0
Operating Segments | Office Operations | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
Operating Segments | Office Operations | Office Building and Other Services Revenue        
Revenues:        
Other revenues 2,257 1,850 4,432 3,626
All Other        
Revenues:        
Rental income 0 0 0 0
Income from loans and investments 19,491 19,529 43,537 36,655
Interest and other income 1,540 9,202 6,393 9,489
Total revenues 22,447 29,572 52,299 47,727
Less:        
Interest and other income 1,540 9,202 6,393 9,489
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 20,907 20,370 45,906 38,238
Interest and other income 1,540 9,202 6,393 9,489
All Other | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
All Other | Office Building and Other Services Revenue        
Revenues:        
Other revenues $ 1,416 $ 841 $ 2,369 $ 1,583