XML 83 R71.htm IDEA: XBRL DOCUMENT v3.4.0.3
Segment Reporting (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2016
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2015
USD ($)
Summary of information for reportable segments      
Rental income $ 415,663 $ 379,587  
Resident fees and services 602,149 492,510  
Interest income 25,188 16,994  
Other income 4,050 5,086  
Total revenues 1,047,050 894,177  
Property operating expenses 449,636 376,461  
Net Operating Income from Continuing Operations 597,414 [1] 517,716  
Interest expense 132,960 121,080  
Loss (gain) on derivatives, net 0 (58,427) [2]  
Depreciation and amortization 228,696 188,829  
General and administrative 45,691 35,138  
Transaction costs 8,208 48,554  
Loss (gain) on extinguishment of debt, net (24) 15,401  
Impairment of Asset 14,314 2,220  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 167,569 164,921  
Income tax (expense) benefit 1,725 304  
(Loss) income from unconsolidated entities (3,820) (12,648)  
Income (loss) from continuing operations 165,474 152,577  
Gain (loss) on real estate dispositions, net 0 56,845  
Net income 165,474 $ 209,422  
Total assets $ 29,088,293   $ 29,023,845
Percent Of Assets 1   1
Percent Of Revenues 1 1  
Triple Net [Member]      
Summary of information for reportable segments      
Rental income $ 283,825 $ 261,993  
Resident fees and services 0 0  
Interest income 22,853 14,699  
Other income 1,490 3,883  
Total revenues 308,168 280,575  
Property operating expenses 0 0  
Net Operating Income from Continuing Operations 308,168 280,575  
Interest expense 5,606 8,424  
Loss (gain) on derivatives, net 0 (58,427)  
Depreciation and amortization 79,800 69,420  
General and administrative 0 0  
Transaction costs 2,852 36,171  
Loss (gain) on extinguishment of debt, net (24) 10,337  
Impairment of Asset 14,314 2,220  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 205,620 212,430  
Income tax (expense) benefit (317) 419  
(Loss) income from unconsolidated entities 3,081 1,393  
Income (loss) from continuing operations 208,384 214,242  
Gain (loss) on real estate dispositions, net 0 54,096  
Net income 208,384 268,338  
Total assets 12,337,195    
Senior housing - operating [Member]      
Summary of information for reportable segments      
Rental income 0 0  
Resident fees and services 602,149 492,510  
Interest income 1,031 1,031  
Other income 2,189 1,020  
Total revenues 605,369 494,561  
Property operating expenses 408,894 338,507  
Net Operating Income from Continuing Operations 196,475 156,054  
Interest expense 40,828 34,458  
Loss (gain) on derivatives, net 0 0  
Depreciation and amortization 101,832 76,636  
General and administrative 0 0  
Transaction costs 3,933 12,042  
Loss (gain) on extinguishment of debt, net 0 0  
Impairment of Asset 0 0  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 49,882 32,918  
Income tax (expense) benefit 2,767 (533)  
(Loss) income from unconsolidated entities (6,935) (15,073)  
Income (loss) from continuing operations 45,714 17,312  
Gain (loss) on real estate dispositions, net 0 0  
Net income 45,714 17,312  
Total assets 11,595,907    
Outpatient Medical [Member]      
Summary of information for reportable segments      
Rental income 131,838 117,594  
Resident fees and services 0 0  
Interest income 1,304 1,264  
Other income 313 161  
Total revenues 133,455 119,019  
Property operating expenses 40,742 37,954  
Net Operating Income from Continuing Operations 92,713 81,065  
Interest expense 5,744 7,388  
Loss (gain) on derivatives, net 0 0  
Depreciation and amortization 47,064 42,773  
General and administrative 0 0  
Transaction costs 1,423 341  
Loss (gain) on extinguishment of debt, net 0 0  
Impairment of Asset 0 0  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities 38,482 30,563  
Income tax (expense) benefit (228) 466  
(Loss) income from unconsolidated entities 34 1,032  
Income (loss) from continuing operations 38,288 32,061  
Gain (loss) on real estate dispositions, net 0 2,749  
Net income 38,288 34,810  
Total assets 5,059,616    
Non Segment Corporate [Member]      
Summary of information for reportable segments      
Rental income 0 0  
Resident fees and services 0 0  
Interest income 0 0  
Other income 58 22  
Total revenues 58 22  
Property operating expenses 0 0  
Net Operating Income from Continuing Operations 58 22  
Interest expense 80,782 70,810  
Loss (gain) on derivatives, net 0 0  
Depreciation and amortization 0 0  
General and administrative 45,691 35,138  
Transaction costs 0 0  
Loss (gain) on extinguishment of debt, net 0 5,064  
Impairment of Asset 0 0  
Income (loss) from continuing operations before income taxes and income from unconsolidated entities (126,415) (110,990)  
Income tax (expense) benefit (497) (48)  
(Loss) income from unconsolidated entities 0 0  
Income (loss) from continuing operations (126,912) (111,038)  
Gain (loss) on real estate dispositions, net 0 0  
Net income (126,912) (111,038)  
Total assets 95,575    
Canada [Member]      
Summary of information for reportable segments      
Total revenues 104,138 $ 57,226  
Total assets $ 2,676,102   $ 1,286,079
Percent Of Assets 0.092   0.044
Percent Of Revenues 0.099 0.064  
United Kingdom [Member]      
Summary of information for reportable segments      
Total revenues $ 100,555 $ 91,815  
Total assets $ 2,950,387   $ 1,741,973
Percent Of Assets 0.101   0.06
Percent Of Revenues 0.096 0.103  
United States [Member]      
Summary of information for reportable segments      
Total revenues $ 842,357 $ 745,136  
Total assets $ 23,461,804   $ 25,995,793
Percent Of Assets 0.807   0.896
Percent Of Revenues 0.805 0.833  
[1] (1) Genesis Healthcare is in our triple-net segment. Sunrise Senior Living and Revera are in our seniors housing operating segment. Benchmark Senior Living and Brookdale Senior Living are both in 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.