XML 74 R62.htm IDEA: XBRL DOCUMENT v3.20.2
SEGMENT INFORMATION - Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Revenues:        
Rental income $ 354,512 $ 408,322 $ 1,126,934 $ 1,208,388
Income from loans and investments 18,666 30,164 62,203 66,819
Interest and other income 572 620 6,965 10,109
Total revenues 918,940 983,155 2,874,192 2,876,746
Less:        
Interest and other income 572 620 6,965 10,109
Property-level operating expenses 494,985 461,493 1,474,558 1,327,898
Office building services costs 557 627 1,827 1,775
Segment NOI 422,826 520,415 1,390,842 1,536,964
Interest and other income 572 620 6,965 10,109
Interest expense (115,505) (113,967) (355,333) (334,955)
Depreciation and amortization (249,366) (234,603) (847,797) (696,710)
General, administrative and professional fees (34,228) (40,530) (106,747) (124,369)
Loss on extinguishment of debt, net (7,386) (37,434) (7,386) (41,861)
Merger-related expenses and deal costs (11,325) (4,304) (26,129) (11,084)
Other (3,534) (2,164) (10,624) 9,294
Income Loss from Equity Method Investments and Remeasurement Gain on Equity Interest in Acquiree   854    
Income (loss) from unconsolidated entities 865 854 (15,861) (2,621)
Gain on real estate dispositions 12,622 36 240,101 24,633
Income tax benefit (expense) 3,195 (2,005) 95,855 57,004
Income from continuing operations 13,737 86,918 329,232 426,404
Net income 13,737 86,918 329,232 426,404
Net income attributable to noncontrolling interests 986 1,659 534 4,831
Net income attributable to common stockholders 12,751 85,259 328,698 421,573
Financing receivable, Change in allowance (4,999)   (34,654)  
Resident fees and services        
Revenues:        
Other revenues 541,322 541,090 1,667,421 1,583,262
Office building and other services revenue        
Revenues:        
Other revenues 3,868 2,959 10,669 8,168
Operating Segments        
Less:        
Office building services costs     1,827  
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 156,136 193,383 527,238 589,833
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 156,136 193,383 527,238 589,833
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 5,398 6,338 17,004 20,092
Office building services costs 0 0 0 0
Segment NOI 150,738 187,045 510,234 569,741
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 541,322 541,090 1,667,421 1,583,262
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 422,653 388,011 1,265,362 1,115,834
Office building services costs 0 0 0 0
Segment NOI 118,669 153,079 402,059 467,428
Interest and other income 0 0 0 0
Operating Segments | Senior Living Operations | Resident fees and services        
Revenues:        
Other revenues 541,322 541,090 1,667,421 1,583,262
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 198,376 214,939 599,696 618,555
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 200,816 216,998 606,567 624,240
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 66,934 67,144 192,192 191,972
Office building services costs 557 627   1,775
Segment NOI 133,325 149,227 412,548 430,493
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 2,440 2,059 6,871 5,685
All Other        
Revenues:        
Rental income 0 0 0 0
Income from loans and investments 18,666 30,164 62,203 66,819
Interest and other income 572 620 6,965 10,109
Total revenues 20,666 31,684 72,966 79,411
Less:        
Interest and other income 572 620 6,965 10,109
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
Segment NOI 20,094 31,064 66,001 69,302
Interest and other income 572 620 6,965 10,109
All Other | Resident fees and services        
Revenues:        
Other revenues 0 0 0 0
All Other | Office building and other services revenue        
Revenues:        
Other revenues $ 1,428 $ 900 $ 3,798 $ 2,483