XML 24 R71.htm IDEA: XBRL DOCUMENT v3.3.0.814
Segment Reporting (Details)
3 Months Ended 9 Months Ended
Sep. 30, 2015
USD ($)
Sep. 30, 2014
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Summary of information for reportable segments          
Rental income $ 409,290,000 $ 354,148,000 $ 1,185,502,000 $ 1,038,451,000  
Resident fees and services 545,255,000 482,412,000 1,573,318,000 1,406,316,000  
Interest income 22,380,000 9,344,000 59,950,000 26,871,000  
Other income 2,072,000 1,619,000 11,572,000 4,139,000  
Total revenues 978,997,000 847,523,000 2,830,342,000 2,475,777,000  
Property operating expenses 408,703,000 355,157,000 1,183,519,000 1,040,342,000  
Net Operating Income from Continuing Operations 570,294,000 [1] 492,366,000 1,646,823,000 1,435,435,000  
Interest expense 121,130,000 118,435,000 361,071,000 360,334,000  
Loss (gain) on derivatives, net 0 49,000 (58,427,000) [2] 400,000  
Depreciation and amortization 205,799,000 200,970,000 603,431,000 648,737,000  
General and administrative 36,950,000 30,803,000 110,562,000 115,327,000  
Transaction costs 9,333,000 13,554,000 70,379,000 21,546,000  
Loss (gain) on extinguishment of debt, net 584,000 2,692,000 34,872,000 3,075,000  
Impairment of Asset 0 0 2,220,000 0  
Other expenses 0 10,262,000 10,583,000 10,262,000  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 196,498,000 115,601,000 512,132,000 275,754,000  
Income tax (expense) benefit 3,344,000 10,198,000 (3,769,000) 6,369,000  
(Loss) income from unconsolidated entities (2,631,000) (2,632,000) (18,231,000) (19,705,000)  
Income (loss) from continuing operations 197,211,000 123,167,000 490,132,000 262,418,000  
Discontinued operations, net 0 0 0 7,135,000  
Gain (loss) on real estate dispositions, net 2,046,000 29,604,000 249,002,000 36,272,000  
Net income 199,257,000 $ 152,771,000 739,134,000 $ 305,825,000  
Total assets $ 27,456,366,000   $ 27,456,366,000   $ 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 $ 285,027,000 $ 250,748,000 $ 829,422,000 $ 736,599,000  
Resident fees and services 0 0 0 0  
Interest income 19,454,000 7,520,000 52,343,000 23,220,000  
Other income 969,000 981,000 5,823,000 1,448,000  
Total revenues 305,450,000 259,249,000 887,588,000 761,267,000  
Property operating expenses 0 41,000 0 732,000  
Net Operating Income from Continuing Operations 305,450,000 259,208,000 887,588,000 760,535,000  
Interest expense 12,359,000 10,294,000 25,064,000 28,063,000  
Loss (gain) on derivatives, net 0 52,000 (58,427,000) 125,000  
Depreciation and amortization 74,486,000 68,027,000 216,921,000 202,668,000  
General and administrative 0 0 0 0  
Transaction costs 1,865,000 1,619,000 45,615,000 5,900,000  
Loss (gain) on extinguishment of debt, net (139,000) (36,000) 10,096,000 (36,000)  
Impairment of Asset 0   2,220,000    
Other expenses 0 8,825,000 0 8,825,000  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 216,879,000 170,427,000 646,099,000 514,990,000  
Income tax (expense) benefit 87,000 5,986,000 (2,617,000) 5,194,000  
(Loss) income from unconsolidated entities 2,851,000 1,353,000 5,697,000 4,157,000  
Income (loss) from continuing operations 219,817,000 177,766,000 649,179,000 524,341,000  
Discontinued operations, net   0   7,135,000  
Gain (loss) on real estate dispositions, net 2,155,000 29,604,000 56,251,000 35,366,000  
Net income 221,972,000 207,370,000 705,430,000 566,842,000  
Total assets 12,346,157,000   12,346,157,000    
Senior housing - operating [Member]          
Summary of information for reportable segments          
Rental income 0 0 0 0  
Resident fees and services 545,255,000 482,412,000 1,573,318,000 1,406,316,000  
Interest income 1,054,000 1,054,000 3,126,000 1,065,000  
Other income 772,000 325,000 5,001,000 1,643,000  
Total revenues 547,081,000 483,791,000 1,581,445,000 1,409,024,000  
Property operating expenses 368,050,000 320,895,000 1,067,127,000 939,108,000  
Net Operating Income from Continuing Operations 179,031,000 162,896,000 514,318,000 469,916,000  
Interest expense 30,990,000 26,612,000 104,245,000 82,924,000  
Loss (gain) on derivatives, net 0 (3,000) 0 275,000  
Depreciation and amortization 87,306,000 95,819,000 252,785,000 334,625,000  
General and administrative 0 0 0 0  
Transaction costs 7,630,000 10,572,000 23,610,000 12,863,000  
Loss (gain) on extinguishment of debt, net 0 0 0 383,000  
Impairment of Asset 0   0    
Other expenses 0 1,437,000 0 1,437,000  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 53,105,000 28,459,000 133,678,000 37,409,000  
Income tax (expense) benefit 3,237,000 3,746,000 (745,000) 1,302,000  
(Loss) income from unconsolidated entities (5,629,000) (5,550,000) (26,785,000) (29,007,000)  
Income (loss) from continuing operations 50,713,000 26,655,000 106,148,000 9,704,000  
Discontinued operations, net   0   0  
Gain (loss) on real estate dispositions, net 0 0 0 0  
Net income 50,713,000 26,655,000 106,148,000 9,704,000  
Total assets 10,325,540,000   10,325,540,000    
Outpatient Medical [Member]          
Summary of information for reportable segments          
Rental income 124,263,000 103,400,000 356,080,000 301,852,000  
Resident fees and services 0 0 0 0  
Interest income 1,872,000 770,000 4,481,000 2,586,000  
Other income 309,000 207,000 665,000 850,000  
Total revenues 126,444,000 104,377,000 361,226,000 305,288,000  
Property operating expenses 40,653,000 34,221,000 116,392,000 100,502,000  
Net Operating Income from Continuing Operations 85,791,000 70,156,000 244,834,000 204,786,000  
Interest expense 7,120,000 7,692,000 21,929,000 25,423,000  
Loss (gain) on derivatives, net 0 0 0 0  
Depreciation and amortization 44,007,000 37,124,000 133,725,000 111,444,000  
General and administrative 0 0 0 0  
Transaction costs (162,000) 1,363,000 1,154,000 2,783,000  
Loss (gain) on extinguishment of debt, net 0 0 0 0  
Impairment of Asset 0   0    
Other expenses 0   0    
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 34,826,000 23,977,000 88,026,000 65,136,000  
Income tax (expense) benefit 154,000 466,000 460,000 (127,000)  
(Loss) income from unconsolidated entities 147,000 1,565,000 2,857,000 5,145,000  
Income (loss) from continuing operations 35,127,000 26,008,000 91,343,000 70,154,000  
Discontinued operations, net   0   0  
Gain (loss) on real estate dispositions, net (109,000) 0 192,751,000 906,000  
Net income 35,018,000 26,008,000 284,094,000 71,060,000  
Total assets 4,699,643,000   4,699,643,000    
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 22,000 106,000 83,000 198,000  
Total revenues 22,000 106,000 83,000 198,000  
Property operating expenses 0 0 0 0  
Net Operating Income from Continuing Operations 22,000 106,000 83,000 198,000  
Interest expense 70,661,000 73,837,000 209,833,000 223,924,000  
Loss (gain) on derivatives, net 0 0 0 0  
Depreciation and amortization 0 0 0 0  
General and administrative 36,950,000 30,803,000 110,562,000 115,327,000  
Transaction costs 0 0 0 0  
Loss (gain) on extinguishment of debt, net 723,000 2,728,000 24,776,000 2,728,000  
Impairment of Asset 0   0    
Other expenses 0 [3]   10,583,000    
Income (loss) from continuing operations before income taxes and income from unconsolidated entities (108,312,000) (107,262,000) (355,671,000) (341,781,000)  
Income tax (expense) benefit (134,000) 0 (867,000) 0  
(Loss) income from unconsolidated entities 0 0 0 0  
Income (loss) from continuing operations (108,446,000) (107,262,000) (356,538,000) (341,781,000)  
Discontinued operations, net   0   0  
Gain (loss) on real estate dispositions, net 0 0 0 0  
Net income (108,446,000) (107,262,000) (356,538,000) (341,781,000)  
Total assets 85,026,000   85,026,000    
International [Member]          
Summary of information for reportable segments          
Total revenues 185,568,000 $ 139,681,000 520,746,000 $ 396,914,000  
Total assets $ 4,948,132,000   $ 4,948,132,000   $ 4,285,819,000
Percent Of Assets 0.18   0.18   0.171
Percent Of Revenues 0.19 0.165 0.184 0.16  
United States [Member]          
Summary of information for reportable segments          
Total revenues $ 793,429,000 $ 707,842,000 $ 2,309,596,000 $ 2,078,863,000  
Total assets $ 22,508,234,000   $ 22,508,234,000   $ 20,728,477,000
Percent Of Assets 0.82   0.82   0.829
Percent Of Revenues 0.81 0.835 0.816 0.84  
[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]