XML 76 R65.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Disclosures - Summary Information for the Reportable Segments (Details)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Jan. 31, 2017
USD ($)
Jun. 30, 2017
USD ($)
Jun. 30, 2016
USD ($)
Jun. 30, 2017
USD ($)
facility
Jun. 30, 2016
USD ($)
Dec. 31, 2016
facility
Segment reporting information, revenues            
Rental revenues   $ 438,059 $ 505,548 $ 911,896 $ 1,007,976  
HCP share of unconsolidated JV revenues   84,285 55,684 163,495 108,809  
Operating expenses   (153,163) (179,080) (312,244) (355,037)  
HCP share of unconsolidated JV operating expenses   (66,081) (43,035) (126,140) (84,756)  
Segment NOI   303,100 339,117 637,007 676,992  
Adjustments to NOI   2,393 715 1,471 (2,374)  
Adjusted NOI   305,493 339,832 638,478 674,618  
Addback adjustments   (2,393) (715) (1,471) 2,374  
Interest income   20,869 32,787 39,200 50,816  
Interest expense   (77,788) (121,333) (164,506) (243,395)  
Depreciation and amortization   (130,751) (139,919) (267,305) (279,774)  
General and administrative   (21,286) (22,779) (43,764) (48,230)  
Acquisition and pursuit costs   (867) (823) (1,924) (3,298)  
Impairment   (56,682) 0 (56,682) 0  
Gain (loss) on sales of real estate, net   412 119,614 317,670 119,614  
Other income, net   71 2,340 51,279 3,632  
Income tax benefit (expense)   2,987 2,179 9,149 (1,525)  
Less: HCP share of unconsolidated JV NOI   (18,204) (12,649) (37,355) (24,053)  
Equity income (loss) from unconsolidated JVs   240 (1,067) 3,509 (1,975)  
Discontinued operations   0 107,375 0 175,783  
Net income   22,101 304,842 486,278 424,587  
Corporate and other assets            
Segment reporting information, revenues            
Rental revenues   0 0 0 0  
HCP share of unconsolidated JV revenues   0 0 0 0  
Operating expenses   0 0 0 0  
HCP share of unconsolidated JV operating expenses   0 0 0 0  
Segment NOI   0 0 0 0  
Adjustments to NOI   0 0 0 0  
Adjusted NOI   0 0 0 0  
Addback adjustments   0 0 0 0  
Interest income   0 0 0 0  
Interest expense   (74,587) (104,714) (153,852) (210,124)  
Depreciation and amortization   0 0 0 0  
General and administrative   (21,286) (22,779) (43,764) (48,230)  
Acquisition and pursuit costs   (867) (823) (1,924) (3,298)  
Impairment   0   0    
Gain (loss) on sales of real estate, net   0 0 0 0  
Other income, net   71 2,340 51,279 3,632  
Income tax benefit (expense)   2,987 2,179 9,149 (1,525)  
Less: HCP share of unconsolidated JV NOI   0 0 0 0  
Equity income (loss) from unconsolidated JVs   0 0 0 0  
Discontinued operations     107,375   175,783  
Net income   (93,682) (16,422) $ (139,112) (83,762)  
Senior housing triple-net            
Segment Disclosure            
Number of SH NNN facilities transitioned to RIDEA structure | facility       1   17
Senior housing triple-net | Operating segment            
Segment reporting information, revenues            
Rental revenues   78,079 108,841 $ 178,112 215,731  
HCP share of unconsolidated JV revenues   0 0 0 0  
Operating expenses   (882) (1,642) (1,993) (3,716)  
HCP share of unconsolidated JV operating expenses   0 0 0 0  
Segment NOI   77,197 107,199 176,119 212,015  
Adjustments to NOI   (406) (2,022) (2,245) (7,466)  
Adjusted NOI   76,791 105,177 173,874 204,549  
Addback adjustments   406 2,022 2,245 7,466  
Interest income   0 0 0 0  
Interest expense   (631) (4,049) (1,258) (8,215)  
Depreciation and amortization   (25,519) (34,202) (51,930) (67,707)  
General and administrative   0 0 0 0  
Acquisition and pursuit costs   0 0 0 0  
Impairment   0   0    
Gain (loss) on sales of real estate, net   (230) 0 268,234 0  
Other income, net   0 0 0 0  
Income tax benefit (expense)   0 0 0 0  
Less: HCP share of unconsolidated JV NOI   0 0 0 0  
Equity income (loss) from unconsolidated JVs   0 0 0 0  
Discontinued operations     0   0  
Net income   50,817 68,948 391,165 136,093  
SHOP | Operating segment            
Segment reporting information, revenues            
Rental revenues   125,416 164,202 265,644 329,964  
HCP share of unconsolidated JV revenues   81,368 52,855 157,731 103,284  
Operating expenses   (85,866) (115,443) (180,405) (229,446)  
HCP share of unconsolidated JV operating expenses   (65,487) (42,473) (125,014) (83,668)  
Segment NOI   55,431 59,141 117,956 120,134  
Adjustments to NOI   4,523 4,248 7,679 8,642  
Adjusted NOI   59,954 63,389 125,635 128,776  
Addback adjustments   (4,523) (4,248) (7,679) (8,642)  
Interest income   0 0 0 0  
Interest expense   (1,166) (7,837) (6,017) (15,690)  
Depreciation and amortization   (24,415) (24,988) (50,773) (51,286)  
General and administrative   0 0 0 0  
Acquisition and pursuit costs   0 0 0 0  
Impairment   0   0    
Gain (loss) on sales of real estate, net   (232) 0 134 0  
Other income, net   0 0 0 0  
Income tax benefit (expense)   0 0 0 0  
Less: HCP share of unconsolidated JV NOI   (15,881) (10,382) (32,717) (19,616)  
Equity income (loss) from unconsolidated JVs   (1,065) (2,482) 927 (4,960)  
Discontinued operations     0   0  
Net income   12,672 13,452 29,510 28,582  
Life science            
Segment reporting information, revenues            
Gain (loss) on sales of real estate, net $ 45,000          
Life science | Operating segment            
Segment reporting information, revenues            
Rental revenues   86,730 90,201 172,050 179,149  
HCP share of unconsolidated JV revenues   2,004 1,898 3,944 3,708  
Operating expenses   (18,744) (17,961) (36,064) (34,704)  
HCP share of unconsolidated JV operating expenses   (429) (400) (800) (774)  
Segment NOI   69,561 73,738 139,130 147,379  
Adjustments to NOI   (91) (544) (345) (1,217)  
Adjusted NOI   69,470 73,194 138,785 146,162  
Addback adjustments   91 544 345 1,217  
Interest income   0 0 0 0  
Interest expense   (96) (632) (200) (1,270)  
Depreciation and amortization   (31,004) (32,077) (64,795) (65,674)  
General and administrative   0 0 0 0  
Acquisition and pursuit costs   0 0 0 0  
Impairment   0   0    
Gain (loss) on sales of real estate, net   1,280 29,455 45,913 29,455  
Other income, net   0 0 0 0  
Income tax benefit (expense)   0 0 0 0  
Less: HCP share of unconsolidated JV NOI   (1,575) (1,498) (3,144) (2,934)  
Equity income (loss) from unconsolidated JVs   763 776 1,533 1,485  
Discontinued operations     0   0  
Net income   38,929 69,762 118,437 108,441  
Medical office | Operating segment            
Segment reporting information, revenues            
Rental revenues   119,164 110,205 237,535 218,228  
HCP share of unconsolidated JV revenues   496 524 985 1,003  
Operating expenses   (46,581) (43,028) (91,444) (84,977)  
HCP share of unconsolidated JV operating expenses   (146) (155) (288) (304)  
Segment NOI   72,933 67,546 146,788 133,950  
Adjustments to NOI   (769) (753) (1,739) (1,548)  
Adjusted NOI   72,164 66,793 145,049 132,402  
Addback adjustments   769 753 1,739 1,548  
Interest income   0 0 0 0  
Interest expense   (127) (1,625) (256) (3,291)  
Depreciation and amortization   (42,488) (40,604) (85,217) (79,322)  
General and administrative   0 0 0 0  
Acquisition and pursuit costs   0 0 0 0  
Impairment   0   0    
Gain (loss) on sales of real estate, net   (406) 8,311 (406) 8,311  
Other income, net   0 0 0 0  
Income tax benefit (expense)   0 0 0 0  
Less: HCP share of unconsolidated JV NOI   (350) (369) (697) (699)  
Equity income (loss) from unconsolidated JVs   303 421 572 1,079  
Discontinued operations     0   0  
Net income   29,865 33,680 60,784 60,028  
Other non-reportable segments | Operating segment            
Segment reporting information, revenues            
Rental revenues   28,670 32,099 58,555 64,904  
HCP share of unconsolidated JV revenues   417 407 835 814  
Operating expenses   (1,090) (1,006) (2,338) (2,194)  
HCP share of unconsolidated JV operating expenses   (19) (7) (38) (10)  
Segment NOI   27,978 31,493 57,014 63,514  
Adjustments to NOI   (864) (214) (1,879) (785)  
Adjusted NOI   27,114 31,279 55,135 62,729  
Addback adjustments   864 214 1,879 785  
Interest income   20,869 32,787 39,200 50,816  
Interest expense   (1,181) (2,476) (2,923) (4,805)  
Depreciation and amortization   (7,325) (8,048) (14,590) (15,785)  
General and administrative   0 0 0 0  
Acquisition and pursuit costs   0 0 0 0  
Impairment   (56,682)   (56,682)    
Gain (loss) on sales of real estate, net   0 81,848 3,795 81,848  
Other income, net   0 0 0 0  
Income tax benefit (expense)   0 0 0 0  
Less: HCP share of unconsolidated JV NOI   (398) (400) (797) (804)  
Equity income (loss) from unconsolidated JVs   239 218 477 421  
Discontinued operations     0   0  
Net income   $ (16,500) $ 135,422 $ 25,494 $ 175,205