XML 27 R71.htm IDEA: XBRL DOCUMENT v3.2.0.727
Segment Reporting (Details)
3 Months Ended 6 Months Ended
Jun. 30, 2015
USD ($)
Jun. 30, 2014
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Summary of information for reportable segments          
Rental income $ 396,626,000 $ 347,847,000 $ 776,213,000 $ 684,303,000  
Resident fees and services 535,553,000 467,639,000 1,028,063,000 923,904,000  
Interest income 20,576,000 8,933,000 37,570,000 17,527,000  
Other income 4,414,000 2,027,000 9,500,000 2,520,000  
Total revenues 957,169,000 826,446,000 1,851,346,000 1,628,254,000  
Property operating expenses 398,354,000 343,754,000 774,815,000 685,185,000  
Net Operating Income from Continuing Operations 558,815,000 [1] 482,692,000 1,076,531,000 943,069,000  
Interest expense 118,861,000 121,065,000 239,942,000 241,898,000  
Loss (gain) on derivatives, net 0 (351,000) 58,427,000 [2] (351,000)  
Depreciation and amortization 208,802,000 214,449,000 397,631,000 447,766,000  
General and administrative 38,474,000 51,660,000 73,612,000 84,524,000  
Transaction costs 12,491,000 7,040,000 61,045,000 7,993,000  
Loss (gain) on extinguishment of debt, net (18,887,000) (531,000) (34,288,000) (383,000)  
Impairment of Asset 0 0 2,220,000 0  
Other expenses 10,583,000 0 10,583,000 0  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 150,717,000 87,596,000 315,637,000 160,154,000  
Income tax (expense) benefit (7,417,000) (1,569,000) (7,113,000) (3,830,000)  
(Loss) income from unconsolidated entities (2,952,000) (11,516,000) (15,600,000) (17,073,000)  
Income (loss) from continuing operations 140,348,000 74,511,000 292,924,000 139,251,000  
Discontinued Operation, Amount of Other Income (Loss) from Disposition of Discontinued Operation, Net of Tax 0 264,000 0 724,000  
Discontinued operations, net 0 6,675,000 0 7,135,000  
Gain (loss) on real estate dispositions, net 190,111,000 6,668,000 246,956,000 6,668,000  
Net income 330,459,000 $ 87,854,000 539,880,000 $ 153,054,000  
Total assets $ 27,407,482,000   $ 27,407,482,000   $ 25,014,296,000
Percent Of Assets 1   1    
Percent Of Revenues 1 1 1 1  
Triple Net [Member]          
Summary of information for reportable segments          
Rental income $ 279,990,000 $ 248,134,000 $ 544,396,000 $ 485,852,000  
Resident fees and services 0 0 0 0  
Interest income 18,189,000 7,980,000 32,888,000 15,700,000  
Other income 970,000 325,000 4,853,000 468,000  
Total revenues 299,149,000 256,439,000 582,137,000 502,020,000  
Property operating expenses   447,000 0 690,000  
Net Operating Income from Continuing Operations 299,149,000 255,992,000 582,137,000 501,330,000  
Interest expense 2,679,000 8,655,000 12,706,000 17,769,000  
Loss (gain) on derivatives, net 0 73,000 (58,427,000) 73,000  
Depreciation and amortization 72,402,000 67,372,000 142,434,000 134,640,000  
General and administrative 0 0 0 0  
Transaction costs 7,579,000 4,007,000 43,750,000 4,283,000  
Loss (gain) on extinguishment of debt, net (102,000) 0 10,235,000 0  
Provision for loan losses   0      
Impairment of Asset     2,220,000    
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 216,591,000 175,885,000 429,219,000 344,565,000  
Income tax (expense) benefit (3,121,000) (438,000) (2,703,000) (793,000)  
(Loss) income from unconsolidated entities 1,453,000 1,423,000 2,846,000 2,804,000  
Income (loss) from continuing operations 214,923,000 176,870,000 429,362,000 346,576,000  
Discontinued Operation, Amount of Other Income (Loss) from Disposition of Discontinued Operation, Net of Tax   6,675,000      
Discontinued operations, net     0 7,135,000  
Gain (loss) on real estate dispositions, net 0 5,762,000 54,097,000 5,762,000  
Net income 214,923,000 189,307,000 483,459,000 359,473,000  
Total assets 12,191,264,000   12,191,264,000    
Senior housing - operating [Member]          
Summary of information for reportable segments          
Rental income 0 0 0 0  
Resident fees and services 535,553,000 467,639,000 1,028,063,000 923,904,000  
Interest income 1,042,000 11,000 2,073,000 11,000  
Other income 3,210,000 1,264,000 4,229,000 1,318,000  
Total revenues 539,805,000 468,914,000 1,034,365,000 925,233,000  
Property operating expenses 360,569,000 310,029,000 699,076,000 618,213,000  
Net Operating Income from Continuing Operations 179,236,000 158,885,000 335,289,000 307,020,000  
Interest expense 38,796,000 28,833,000 73,255,000 56,312,000  
Loss (gain) on derivatives, net 0 278,000 0 278,000  
Depreciation and amortization 88,844,000 109,644,000 165,479,000 238,806,000  
General and administrative 0 0 0 0  
Transaction costs 3,937,000 1,660,000 15,979,000 2,290,000  
Loss (gain) on extinguishment of debt, net 0 531,000 0 383,000  
Other expenses 0   0    
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 47,659,000 17,939,000 80,576,000 8,951,000  
Income tax (expense) benefit (3,449,000) (801,000) (3,982,000) (2,444,000)  
(Loss) income from unconsolidated entities (6,083,000) (15,496,000) (21,156,000) (23,457,000)  
Income (loss) from continuing operations 38,127,000 1,642,000 55,438,000 (16,950,000)  
Net income 38,127,000 1,642,000 55,438,000 (16,950,000)  
Total assets 10,432,990,000   10,432,990,000    
Outpatient Medical [Member]          
Summary of information for reportable segments          
Rental income 116,636,000 99,713,000 231,817,000 198,451,000  
Resident fees and services 0 0 0 0  
Interest income 1,345,000 942,000 2,609,000 1,816,000  
Other income 195,000 362,000 356,000 643,000  
Total revenues 118,176,000 101,017,000 234,782,000 200,910,000  
Property operating expenses 37,785,000 33,278,000 75,739,000 66,282,000  
Net Operating Income from Continuing Operations 80,391,000 67,739,000 159,043,000 134,628,000  
Interest expense 7,184,000 8,346,000 14,809,000 17,730,000  
Loss (gain) on derivatives, net 0 0 0 0  
Depreciation and amortization 47,556,000 37,433,000 89,718,000 74,320,000  
General and administrative 0 0 0 0  
Transaction costs 975,000 1,373,000 1,316,000 1,420,000  
Loss (gain) on extinguishment of debt, net 0   0 0  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 24,676,000 20,587,000 53,200,000 41,158,000  
Income tax (expense) benefit (161,000) (330,000) 305,000 (593,000)  
(Loss) income from unconsolidated entities 1,678,000 2,557,000 2,710,000 3,580,000  
Income (loss) from continuing operations 26,193,000 22,814,000 56,215,000 44,145,000  
Discontinued operations, net     0    
Gain (loss) on real estate dispositions, net 190,111,000 906,000 192,859,000 906,000  
Net income 216,304,000 23,720,000 249,074,000 45,051,000  
Total assets 4,701,830,000   4,701,830,000    
Non Segment Corporate [Member]          
Summary of information for reportable segments          
Rental income 0 0 0 0  
Resident fees and services 0 0 0 0  
Interest income 0 0 0 0  
Other income 39,000 76,000 62,000 91,000  
Total revenues 39,000 76,000 62,000 91,000  
Property operating expenses 0 0 0 0  
Net Operating Income from Continuing Operations 39,000 76,000 62,000 91,000  
Interest expense 70,202,000 75,231,000 139,172,000 150,087,000  
Loss (gain) on derivatives, net 0 0 0 0  
Depreciation and amortization 0 0 0 0  
General and administrative 38,474,000 51,660,000 73,612,000 84,524,000  
Transaction costs 0 0 0 0  
Loss (gain) on extinguishment of debt, net 18,989,000 0 24,053,000 0  
Other expenses 10,583,000 [3]   10,583,000    
Income (loss) from continuing operations before income taxes and income from unconsolidated entities (138,209,000) (126,815,000) (247,358,000) (234,520,000)  
Income tax (expense) benefit (686,000) 0 (733,000) 0  
(Loss) income from unconsolidated entities 0 0 0 0  
Income (loss) from continuing operations (138,895,000) (126,815,000) (248,091,000) (234,520,000)  
Net income (138,895,000) (126,815,000) (248,091,000) (234,520,000)  
Total assets 81,398,000   81,398,000    
International [Member]          
Summary of information for reportable segments          
Total revenues 186,138,000 $ 130,524,000 335,178,000 $ 257,233,000  
Total assets $ 5,134,019,000   $ 5,134,019,000   $ 4,285,819,000
Percent Of Assets 0.187   0.187   0.171
Percent Of Revenues 0.194 0.158 0.181 0.158  
United States [Member]          
Summary of information for reportable segments          
Total revenues $ 771,031,000 $ 695,922,000 $ 1,516,168,000 $ 1,371,021,000  
Total assets $ 22,273,463,000   $ 22,273,463,000   $ 20,728,477,000
Percent Of Assets 0.813   0.813   0.829
Percent Of Revenues 0.806 0.842 0.819 0.842  
[1] (1)     Genesis Healthcare is in our triple-net segment. Sunrise Senior Living and Revera are in our seniors housing operating segment. Brookdale Senior Living and Benchmark Senior Living are in both our triple-net and seniors housing operating segments.
[2] (1) In April 2011, we completed the acquisition of substantially all of the real estate assets of privately-owned Genesis Healthcare Corporation. In conjunction with this transaction, we received the option to acquire an ownership interest in Genesis Healthcare. In February 2015, Genesis Healthcare closed on a transaction to merge with Skilled Healthcare Group to become a publicly traded company which required us to record the value of the derivative asset due to the net settlement feature.
[3] Due to termination of our investment in a strategic medical office partnership and costs associated with a retiring executive officer.