XML 19 R79.htm IDEA: XBRL DOCUMENT v3.19.3
Segment Disclosures - Summary Information for the Reportable Segments (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
USD ($)
facility
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
facility
Sep. 30, 2018
USD ($)
facility
Jun. 30, 2018
USD ($)
Mar. 31, 2018
USD ($)
Sep. 30, 2019
USD ($)
facility
Sep. 30, 2018
USD ($)
facility
Segment reporting information, revenues                
Rental revenues $ 535,230     $ 454,786     $ 1,458,824 $ 1,395,722
Operating expenses (248,069)     (181,207)     (630,989) (527,625)
Segment NOI 287,161     273,579     827,835 868,097
Adjustments to NOI (8,963)     (703)     (14,252) (14,051)
Adjusted NOI 278,198     272,876     813,583 854,046
Addback adjustments 8,963     703     14,252 14,051
Interest income 2,741     1,236     6,868 9,048
Interest expense (61,230)     (63,486)     (167,499) (211,626)
Depreciation and amortization (171,944)     (132,198)     (469,191) (418,740)
General and administrative (22,970)     (23,503)     (71,445) (75,192)
Transaction costs (1,319)     (4,489)     (7,174) (9,088)
Recoveries (impairments), net (38,257)     (5,268)     (115,653) (19,180)
Gain (loss) on sales of real estate, net (784) $ 11,000 $ 8,000 95,332     18,708 162,211
Loss on debt extinguishments (35,017)     (43,899)     (36,152) (43,899)
Other income (expense), net 693     1,604     24,834 (37,017)
Income tax benefit (expense) 6,261     4,929     11,583 14,919
Equity income (loss) from unconsolidated joint ventures (7,643)     (911)     (10,012) (442)
Net income (loss) (42,308)     102,926     12,702 239,091
Corporate and other assets                
Segment reporting information, revenues                
Rental revenues 0     0     0 0
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 (58,311)     (62,004)     (161,433) (205,688)
Depreciation and amortization 0     0     0 0
General and administrative (22,970)     (23,503)     (71,445) (75,192)
Transaction costs (1,319)     (4,489)     (7,174) (9,088)
Recoveries (impairments), net 0     0     0 0
Gain (loss) on sales of real estate, net 0     0     0 0
Loss on debt extinguishments (35,017)     (43,899)     (36,152) (43,899)
Other income (expense), net (287)     1,604     11,037 3,550
Income tax benefit (expense) 6,261     4,929     11,583 14,919
Equity income (loss) from unconsolidated joint ventures 0     0     0 0
Net income (loss) $ (111,643)     $ (127,362)     $ (253,584) $ (315,398)
Senior housing triple-net                
Segment Disclosure                
Number of facilities transitioned | facility 0     6     39 16
Segment reporting information, revenues                
Gain (loss) on sales of real estate, net         $ 25,000      
Senior housing triple-net | Operating segment                
Segment reporting information, revenues                
Rental revenues $ 48,018     $ 67,487     $ 156,776 $ 212,489
Operating expenses (865)     (840)     (2,723) (2,677)
Segment NOI 47,153     66,647     154,053 209,812
Adjustments to NOI (1,537)     534     3,833 (323)
Adjusted NOI 45,616     67,181     157,886 209,489
Addback adjustments 1,537     (534)     (3,833) 323
Interest income 0     0     0 0
Interest expense (106)     (599)     (901) (1,806)
Depreciation and amortization (12,778)     (18,884)     (45,154) (62,041)
General and administrative 0     0     0 0
Transaction costs 0     0     0 0
Recoveries (impairments), net (7,430)     0     (22,914) (6,273)
Gain (loss) on sales of real estate, net 0     463     3,557 (22,687)
Loss on debt extinguishments 0     0     0 0
Other income (expense), net 0     0     0 0
Income tax benefit (expense) 0     0     0 0
Equity income (loss) from unconsolidated joint ventures 0     0     0 0
Net income (loss) 26,839     47,627     88,641 117,005
SHOP                
Segment reporting information, revenues                
Gain (loss) on sales of real estate, net           $ 21,000    
SHOP | Operating segment                
Segment reporting information, revenues                
Rental revenues 212,275     137,044     515,457 420,067
Operating expenses (166,201)     (106,182)     (400,608) (309,694)
Segment NOI 46,074     30,862     114,849 110,373
Adjustments to NOI 740     1,378     2,732 (356)
Adjusted NOI 46,814     32,240     117,581 110,017
Addback adjustments (740)     (1,378)     (2,732) 356
Interest income 0     0     0 0
Interest expense (2,637)     (688)     (4,626) (2,067)
Depreciation and amortization (58,152)     (25,166)     (134,481) (80,797)
General and administrative 0     0     0 0
Transaction costs 0     0     0 0
Recoveries (impairments), net (24,721)     (5,268)     (77,685) (5,268)
Gain (loss) on sales of real estate, net (734)     10,163     8,844 79,340
Loss on debt extinguishments 0     0     0 0
Other income (expense), net 0     0     0 0
Income tax benefit (expense) 0     0     0 0
Equity income (loss) from unconsolidated joint ventures 0     0     0 0
Net income (loss) (40,170)     9,903     (93,099) 101,581
Life science | Operating segment                
Segment reporting information, revenues                
Rental revenues 118,561     98,040     320,630 298,692
Operating expenses (29,520)     (23,668)     (76,992) (68,208)
Segment NOI 89,041     74,372     243,638 230,484
Adjustments to NOI (7,067)     (1,439)     (17,159) (7,423)
Adjusted NOI 81,974     72,933     226,479 223,061
Addback adjustments 7,067     1,439     17,159 7,423
Interest income 0     0     0 0
Interest expense (68)     (78)     (211) (240)
Depreciation and amortization (45,028)     (34,432)     (122,705) (105,782)
General and administrative 0     0     0 0
Transaction costs 0     0     0 0
Recoveries (impairments), net 0     0     0 (7,639)
Gain (loss) on sales of real estate, net (87)     80,580     3,651 80,581
Loss on debt extinguishments 0     0     0 0
Other income (expense), net 0     0     0 0
Income tax benefit (expense) 0     0     0 0
Equity income (loss) from unconsolidated joint ventures 0     0     0 0
Net income (loss) 43,858     120,442     $ 124,373 197,404
Medical office                
Segment Disclosure                
Number of facilities transitioned | facility     2       2  
Medical office | Operating segment                
Segment reporting information, revenues                
Rental revenues 143,639     139,566     $ 427,761 407,361
Operating expenses (51,472)     (50,478)     (150,635) (146,881)
Segment NOI 92,167     89,088     277,126 260,480
Adjustments to NOI (1,568)     (1,364)     (4,542) (5,129)
Adjusted NOI 90,599     87,724     272,584 255,351
Addback adjustments 1,568     1,364     4,542 5,129
Interest income 0     0     0 0
Interest expense (108)     (117)     (328) (356)
Depreciation and amortization (54,152)     (51,977)     (161,350) (147,270)
General and administrative 0     0     0 0
Transaction costs 0     0     0 0
Recoveries (impairments), net (5,729)     0     (14,677) 0
Gain (loss) on sales of real estate, net (7)     3,903     2,876 3,903
Loss on debt extinguishments 0     0     0 0
Other income (expense), net 0     0     0 0
Income tax benefit (expense) 0     0     0 0
Equity income (loss) from unconsolidated joint ventures 0     0     0 0
Net income (loss) 32,171     40,897     103,647 116,757
Other non-reportable segments | Operating segment                
Segment reporting information, revenues                
Rental revenues 12,737     12,649     38,200 57,113
Operating expenses (11)     (39)     (31) (165)
Segment NOI 12,726     12,610     38,169 56,948
Adjustments to NOI 469     188     884 (820)
Adjusted NOI 13,195     12,798     39,053 56,128
Addback adjustments (469)     (188)     (884) 820
Interest income 2,741     1,236     6,868 9,048
Interest expense 0     0     0 (1,469)
Depreciation and amortization (1,834)     (1,739)     (5,501) (22,850)
General and administrative 0     0     0 0
Transaction costs 0     0     0 0
Recoveries (impairments), net (377)     0     (377) 0
Gain (loss) on sales of real estate, net 44     223     (220) 21,074
Loss on debt extinguishments 0     0     0 0
Other income (expense), net 980     0     13,797 (40,567)
Income tax benefit (expense) 0     0     0 0
Equity income (loss) from unconsolidated joint ventures (7,643)     (911)     (10,012) (442)
Net income (loss) $ 6,637     $ 11,419     $ 42,724 $ 21,742