XML 117 R96.htm IDEA: XBRL DOCUMENT v3.20.4
Segment Information (Income Statement by Segment) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Revenues                      
Rental income                 $ 1,494,892 $ 1,609,876 $ 1,513,807
Interest and other income                 7,609 10,984 24,892
Total revenues $ 921,165 $ 918,940 $ 943,198 $ 1,012,054 $ 996,004 $ 983,155 $ 950,717 $ 942,874 3,795,357 3,872,750 3,745,810
Less:                      
Interest and other income                 7,609 10,984 24,892
Property-level operating expenses                 1,937,443 1,808,208 1,689,880
Office building services costs                 2,315 2,319 1,418
Segment NOI                 1,847,990 2,051,239 2,029,620
Interest expense                 (469,541) (451,662) (442,497)
Depreciation and amortization                 (1,109,763) (1,045,620) (919,639)
General, administrative and professional fees                 (130,158) (158,726) (145,978)
Loss on extinguishment of debt, net                 (10,791) (41,900) (58,254)
Merger-related expenses and deal costs                 (29,812) (15,235) (30,547)
Financing Receivable, Allowance for Credit Loss, Period Increase (Decrease)                 (24,238)    
Other                 707 (10,339) 72,772
Income (loss) from unconsolidated entities                 1,844 (2,454) (55,034)
Gain on real estate dispositions                 262,218 26,022 46,247
Income tax benefit                 96,534 56,310 39,953
Income from continuing operations                 441,185 439,297 415,991
Discontinued operations                 0 0 (10)
Net income 111,953 13,737 (159,235) 474,730 12,893 86,918 211,898 127,588 441,185 439,297 415,981
Comprehensive income attributable to noncontrolling interests 1,502 986 (2,065) 1,613 1,450 1,659 1,369 1,803 2,036 6,281 6,514
Net income $ 110,451 $ 12,751 $ (157,170) $ 473,117 $ 11,443 $ 85,259 $ 210,529 $ 125,785 439,149 433,016 409,467
Interest and Dividend Income, Operating                 80,505 89,201 124,218
Other                 707 (10,339) 72,772
Interest and Dividend Income, Operating                 80,505 89,201 124,218
Operating Segments | Triple-net leased properties                      
Revenues                      
Rental income                 695,265 780,898 737,796
Interest and other income                 0 0 0
Total revenues                 695,265 780,898 740,318
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 22,160 26,561 0
Office building services costs                 0 0 0
Segment NOI                 673,105 754,337 740,318
Interest and Dividend Income, Operating                 0 0 0
Interest and Dividend Income, Operating                 0 0 0
Operating Segments | Senior living operations                      
Revenues                      
Rental income                 0 0 0
Interest and other income                 0 0 0
Total revenues                 2,197,160 2,151,533 2,069,477
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 1,658,671 1,521,398 1,446,201
Office building services costs                 0 0 0
Segment NOI                 538,489 630,135 623,276
Interest and Dividend Income, Operating                 0 0 0
Interest and Dividend Income, Operating                 0 0 0
Operating Segments | Office operations                      
Revenues                      
Rental income                 799,627 828,978 776,011
Interest and other income                 0 0 0
Total revenues                 808,302 836,725 783,603
Less:                      
Interest and other income                 0 0 0
Property-level operating expenses                 256,612 260,249 243,679
Office building services costs                 2,315 2,319 1,418
Segment NOI                 549,375 574,157 538,506
Interest and Dividend Income, Operating                 0 0 0
Interest and Dividend Income, Operating                 0 0 0
All Other                      
Revenues                      
Rental income                 0 0 0
Interest and other income                 7,609 10,984 24,892
Total revenues                 94,630 103,594 152,412
Less:                      
Interest and other income                 7,609 10,984 24,892
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
Segment NOI                 87,021 92,610 127,520
Interest and Dividend Income, Operating                 80,505 89,201 124,218
Interest and Dividend Income, Operating                 80,505 89,201 124,218
Resident Fees and Services                      
Revenues                      
Revenue from contracts with customers                 2,197,160 2,151,533 2,069,477
Resident Fees and Services | Operating Segments | Triple-net leased properties                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Resident Fees and Services | Operating Segments | Senior living operations                      
Revenues                      
Revenue from contracts with customers                 2,197,160 2,151,533 2,069,477
Resident Fees and Services | Operating Segments | Office operations                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Resident Fees and Services | All Other                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Office Building and Other Services Revenue                      
Revenues                      
Revenue from contracts with customers                 15,191 11,156 13,416
Office Building and Other Services Revenue | Operating Segments | Triple-net leased properties                      
Revenues                      
Revenue from contracts with customers                 0 0 2,522
Office Building and Other Services Revenue | Operating Segments | Senior living operations                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Office Building and Other Services Revenue | Operating Segments | Office operations                      
Revenues                      
Revenue from contracts with customers                 8,675 7,747 7,592
Office Building and Other Services Revenue | All Other                      
Revenues                      
Revenue from contracts with customers                 $ 6,516 $ 3,409 $ 3,302