XML 76 R64.htm IDEA: XBRL DOCUMENT v3.22.2
SEGMENT INFORMATION - Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Revenues:        
Rental income $ 348,638 $ 359,611 $ 700,739 $ 716,951
Income from loans and investments 10,752 17,665 20,599 36,675
Interest and other income 1,166 585 1,702 926
Total revenues 1,022,938 919,194 2,040,492 1,829,485
Less:        
Interest and other income 1,166 585 1,702 926
Property-level operating expenses 574,359 494,195 1,117,080 980,795
Office building and other services costs 1,410 658 2,723 1,276
NOI 446,003 423,756 918,987 846,488
Interest and other income 1,166 585 1,702 926
Interest expense (113,951) (110,051) (224,745) (220,818)
Depreciation and amortization (283,075) (250,700) (572,139) (564,848)
General, administrative and professional fees (32,915) (30,588) (75,913) (70,897)
Loss on extinguishment of debt, net (7) 74 (7) (27,016)
Transaction expenses and deal costs (13,078) (721) (33,070) (5,338)
Allowance on loans receivable and investments 62 59 116 8,961
Other (48,116) 13,490 (20,926) 22,918
(Loss) income from unconsolidated entities (1,047) 4,767 (5,316) 4,517
Loss on real estate dispositions (34) 41,258 2,421 43,791
Income tax benefit (expense) 3,790 (3,641) 8,280 (5,794)
(Loss) income from continuing operations (41,202) 88,288 (610) 32,890
Net (loss) income (41,202) 88,288 (610) 32,890
Net income attributable to noncontrolling interests 1,214 1,897 3,074 3,708
Net (loss) income attributable to common stockholders (42,416) 86,391 (3,684) 29,182
Resident fees and services        
Revenues:        
Other revenues 658,056 535,952 1,309,177 1,064,602
Office building and other services revenue        
Revenues:        
Other revenues 4,326 5,381 8,275 10,331
Operating Segments        
Less:        
Office building and other services costs     2,723  
Operating Segments | Triple-Net Leased Properties        
Revenues:        
Rental income 149,397 159,223 300,958 319,108
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 149,397 159,223 300,958 319,108
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 3,585 4,432 7,593 9,257
Office building and other services costs 0 0 0 0
NOI 145,812 154,791 293,365 309,851
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 | SHOP        
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 658,056 535,952 1,309,177 1,064,602
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 507,446 424,813 982,976 842,642
Office building and other services costs 0 0 0 0
NOI 150,610 111,139 326,201 221,960
Interest and other income 0 0 0 0
Operating Segments | SHOP | Resident fees and services        
Revenues:        
Other revenues 658,056 535,952 1,309,177 1,064,602
Operating Segments | SHOP | Office building and other services revenue        
Revenues:        
Other revenues 0 0 0 0
Operating Segments | Office Operations        
Revenues:        
Rental income 199,241 200,388 399,781 397,843
Income from loans and investments 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 199,911 202,928 401,068 402,727
Less:        
Interest and other income 0 0 0 0
Property-level operating expenses 63,328 64,950 126,511 128,896
Office building and other services costs 0 658 0 1,276
NOI 136,583 137,320 274,557 272,555
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 670 2,540 1,287 4,884
Non-Segment        
Revenues:        
Rental income 0 0 0 0
Income from loans and investments 10,752 17,665 20,599 36,675
Interest and other income 1,166 585 1,702 926
Total revenues 15,574 21,091 29,289 43,048
Less:        
Interest and other income 1,166 585 1,702 926
Property-level operating expenses 0 0 0 0
Office building and other services costs 1,410 0 2,723 0
NOI 12,998 20,506 24,864 42,122
Interest and other income 1,166 585 1,702 926
Non-Segment | Resident fees and services        
Revenues:        
Other revenues 0 0 0 0
Non-Segment | Office building and other services revenue        
Revenues:        
Other revenues $ 3,656 $ 2,841 $ 6,988 $ 5,447