XML 37 R23.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Segment Reporting
Segment Reporting
 We invest in seniors housing and health care real estate. We evaluate our business and make resource allocations on our three operating segments: triple-net, seniors housing operating and outpatient medical.  Our triple-net properties include long-term/post-acute care facilities, assisted living facilities, independent living/continuing care retirement communities, care homes (United Kingdom), independent supportive living facilities (Canada), care homes with nursing (United Kingdom) and combinations thereof. Under the triple-net segment, we invest in seniors housing and health care real estate through acquisition and financing of primarily single tenant properties. Properties acquired are primarily leased under triple-net leases and we are not involved in the management of the property. Our seniors housing operating properties include the seniors housing communities referenced above that are owned and/or operated through RIDEA structures (see Note 18). Our outpatient medical properties are typically leased to multiple tenants and generally require a certain level of property management.
We evaluate performance based upon consolidated net operating income (“NOI”) of each segment. We define NOI as total revenues, including tenant reimbursements, less property operating expenses. We believe NOI provides investors relevant and useful information as it measures the operating performance of our properties at the property level on an unleveraged basis. We use NOI to make decisions about resource allocations and to assess the property level performance of our properties.    
Non-segment revenue consists mainly of interest income on certain non-real estate investments and other income. Non-segment assets consist of corporate assets including cash, deferred loan expenses and corporate offices and equipment among others. Non-property specific revenues and expenses are not allocated to individual segments in determining NOI. The accounting policies of the segments are the same as those described in the summary of significant accounting policies (see Note 2 to the financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2017). The results of operations for all acquisitions described in Note 3 are included in our consolidated results of operations from the acquisition dates and are components of the appropriate segments.  There are no intersegment sales or transfers.
Summary information for the reportable segments (which excludes unconsolidated entities) is as follows (in thousands): 
Three Months Ended September 30, 2018:

Triple-net

Seniors Housing Operating

Outpatient Medical

Non-segment / Corporate

Total
Rental income

$
203,039


$


$
139,848


$


$
342,887

Resident fees and services



875,171






875,171

Interest income

14,378


159


85




14,622

Other income

1,693


1,175


136


695


3,699

Total revenues

219,110

 
876,505

 
140,069

 
695


1,236,379

 
 
 
 
 
 
 
 
 
 


Property operating expenses

426


610,659


46,072




657,157

Consolidated net operating income

218,684

 
265,846

 
93,997

 
695


579,222

 
 
 
 
 
 
 
 
 
 


Interest expense

3,500


17,319


1,643


115,570


138,032

Loss (gain) on derivatives and financial instruments, net

8,991








8,991

Depreciation and amortization

60,383


136,532


46,234




243,149

General and administrative







28,746


28,746

Loss (gain) on extinguishment of debt, net







4,038


4,038

Impairment of assets

6,178


562






6,740

Other expenses

87,076

(1) 
(811
)

1,055


1,306


88,626

Income (loss) from continuing operations before income taxes and income from unconsolidated entities

52,556

 
112,244

 
45,065

 
(148,965
)

60,900

Income tax (expense) benefit

1,116


211


239


(3,307
)

(1,741
)
Income (loss) from unconsolidated entities

5,377


(6,705
)

1,672




344

Income (loss) from continuing operations

59,049

 
105,750

 
46,976

 
(152,272
)

59,503

Gain (loss) on real estate dispositions, net

24,782


(1
)

(58
)



24,723

Net income (loss)

$
83,831

 
$
105,749

 
$
46,918

 
$
(152,272
)

$
84,226

 
 
 
 
 
 
 
 
 
 


Total assets

$
10,163,867


$
14,989,442


$
4,953,277


$
142,533


$
30,249,119

 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2017:
 
Triple-net
 
Seniors Housing Operating
 
Outpatient Medical
 
Non-segment / Corporate
 
Total
Rental income
 
$
221,555

 
$

 
$
141,325

 
$

 
$
362,880

Resident fees and services
 

 
702,380

 

 

 
702,380

Interest income
 
20,187

 

 

 

 
20,187

Other income
 
3,174

 
1,497

 
667

 
698

 
6,036

Total revenues
 
244,916

 
703,877

 
141,992

 
698

 
1,091,483

 
 
 
 
 
 
 
 
 
 


Property operating expenses
 

 
478,777

 
45,220

 

 
523,997

Consolidated net operating income
 
244,916

 
225,100

 
96,772

 
698

 
567,486

 
 
 
 
 
 
 
 
 
 


Interest expense
 
3,622

 
16,369

 
2,929

 
99,658

 
122,578

Loss (gain) on derivatives and financial instruments, net
 
324

 

 

 

 
324

Depreciation and amortization
 
62,891

 
119,089

 
48,158

 

 
230,138

General and administrative
 

 

 

 
29,913

 
29,913

Other expenses
 
89,236

(1) 
5,157

 
530

 
4,672

 
99,595

Income (loss) from continuing operations before income taxes and income from unconsolidated entities
 
88,843

 
84,485

 
45,155

 
(133,545
)
 
84,938

Income tax (expense) benefit
 
(816
)
 
(1,519
)
 
(366
)
 
2,032

 
(669
)
Income (loss) from unconsolidated entities
 
5,478

 
(2,886
)
 
816

 

 
3,408

Income (loss) from continuing operations
 
93,505

 
80,080

 
45,605

 
(131,513
)
 
87,677

Gain (loss) on real estate dispositions, net
 
(185
)
 
(197
)
 
2,004

 

 
1,622

Net income (loss)
 
$
93,320

 
$
79,883

 
$
47,609

 
$
(131,513
)
 
$
89,299

 
 
 
 
 
 
 
 
 
 
 
(1) Represents non-capitalizable transaction costs primarily related to a joint venture transaction with an existing seniors housing operator including the conversion of properties from triple-net to seniors housing operating, an exchange of PropCo/OpCo interests, and termination/restructuring of pre-existing relationships.

Nine Months Ended September 30, 2018
 
Triple-net
 
Seniors Housing Operating
 
Outpatient Medical
 
Non-segment / Corporate
 
Total
Rental income
 
$
607,831

 
$

 
$
412,026

 
$

 
$
1,019,857

Resident fees and services
 

 
2,374,450

 

 

 
2,374,450

Interest income
 
42,176

 
416

 
140

 

 
42,732

Other income
 
16,282

 
3,973

 
401

 
1,561

 
22,217

Total revenues
 
666,289

 
2,378,839

 
412,567

 
1,561

 
3,459,256

 
 
 
 
 
 
 
 
 
 

Property operating expenses
 
583

 
1,648,262

 
133,528

 

 
1,782,373

Consolidated net operating income
 
665,706

 
730,577

 
279,039

 
1,561

 
1,676,883

 
 
 
 
 
 
 
 
 
 

Interest expense
 
10,742

 
51,225

 
4,975

 
315,281

 
382,223

Loss (gain) on derivatives and financial instruments, net
 
(5,642
)
 

 

 

 
(5,642
)
Depreciation and amortization
 
171,724

 
397,080

 
138,821

 

 
707,625

General and administrative
 

 

 

 
95,282

 
95,282

Loss (gain) on extinguishment of debt, net
 
(32
)
 
110

 
11,928

 
4,038

 
16,044

Impairment of assets
 
34,482

 
5,075

 

 

 
39,557

Other expenses
 
89,153

 
5,168

 
3,748

 
4,327

 
102,396

Income (loss) from continuing operations before income taxes and income from unconsolidated entities
 
365,279

 
271,919

 
119,567

 
(417,367
)
 
339,398

Income tax (expense) benefit
 
(708
)
 
(2,244
)
 
(567
)
 
(3,651
)
 
(7,170
)
Income (loss) from unconsolidated entities
 
16,260

 
(21,389
)
 
4,293

 

 
(836
)
Income (loss) from continuing operations
 
380,831

 
248,286

 
123,293

 
(421,018
)
 
331,392

Gain (loss) on real estate dispositions, net
 
158,938

 
3

 
214,721

 

 
373,662

Net income (loss)
 
$
539,769

 
$
248,289

 
$
338,014

 
$
(421,018
)
 
$
705,054


Nine Months Ended September 30, 2017
 
Triple-net
 
Seniors Housing Operating
 
Outpatient Medical
 
Non-segment / Corporate
 
Total
Rental income
 
$
666,735

 
$

 
$
418,886

 
$

 
$
1,085,621

Resident fees and services
 

 
2,049,757

 

 

 
2,049,757

Interest income
 
61,767

 
69

 

 

 
61,836

Other income
 
7,496

 
4,005

 
2,497

 
1,171

 
15,169

Total revenues
 
735,998

 
2,053,831

 
421,383

 
1,171

 
3,212,383

 
 
 
 
 
 
 
 
 
 


Property operating expenses
 

 
1,400,313

 
135,708

 

 
1,536,021

Consolidated net operating income
 
735,998

 
653,518

 
285,675

 
1,171

 
1,676,362

 
 
 
 
 
 
 
 
 
 


Interest expense
 
11,647

 
47,587

 
7,342

 
290,829

 
357,405

Loss (gain) on derivatives and financial
instruments, net
 
2,284

 

 

 

 
2,284

Depreciation and amortization
 
182,672

 
356,023

 
144,567

 

 
683,262

General and administrative
 

 

 

 
93,643

 
93,643

Loss (gain) on extinguishment of debt, net
 
29,083

 
3,414

 
4,373

 

 
36,870

Impairment of assets
 
4,846

 
14,191

 
5,625

 

 
24,662

Other expenses
 
96,425

 
8,100

 
2,201

 
10,882

 
117,608

Income (loss) from continuing operations before income taxes and income from unconsolidated entities
 
409,041

 
224,203

 
121,567

 
(394,183
)
 
360,628

Income tax (expense) benefit
 
(2,070
)
 
9,133

 
(655
)
 
(873
)
 
5,535

Income (loss) from unconsolidated entities
 
14,983

 
(40,527
)
 
1,868

 

 
(23,676
)
Income (loss) from continuing operations
 
421,954

 
192,809

 
122,780

 
(395,056
)
 
342,487

Gain (loss) on real estate dispositions, net
 
273,051

 
12,814

 
2,004

 

 
287,869

Net income (loss)
 
$
695,005

 
$
205,623

 
$
124,784

 
$
(395,056
)
 
$
630,356



Our portfolio of properties and other investments are located in the United States, the United Kingdom and Canada.  Revenues and assets are attributed to the country in which the property is physically located.  The following is a summary of geographic information for the periods presented (dollars in thousands): 
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30, 2018
 
September 30, 2017
 
September 30, 2018
 
September 30, 2017
Revenues:
 
Amount
 
%
 
Amount
 
%
 
Amount
 
%
 
Amount
 
%
United States
 
$
1,007,203

 
81.5
%
 
$
871,431

 
79.9
%
 
$
2,766,726

 
80.0
%
 
$
2,582,042

 
80.4
%
United Kingdom
 
111,503

 
9.0
%
 
105,028

 
9.6
%
 
340,059

 
9.8
%
 
298,618

 
9.3
%
Canada
 
117,673

 
9.5
%
 
115,024

 
10.5
%
 
352,471

 
10.2
%
 
331,723

 
10.3
%
Total
 
$
1,236,379

 
100.0
%
 
$
1,091,483

 
100.0
%
 
$
3,459,256

 
100.0
%
 
$
3,212,383

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of
 
 
 
 
September 30, 2018
 
December 31, 2017
 
 
 
 
Assets:
 
Amount
 
%
 
Amount
 
%
 
 
 
 
 
 
 
 
United States
 
$
24,616,066

 
81.4
%
 
$
22,274,443

 
79.7
%
 
 
 
 
 
 
 
 
United Kingdom
 
3,150,305

 
10.4
%
 
3,239,039

 
11.6
%
 
 
 
 
 
 
 
 
Canada
 
2,482,748

 
8.2
%
 
2,430,963

 
8.7
%
 
 
 
 
 
 
 
 
Total
 
$
30,249,119

 
100.0
%
 
$
27,944,445

 
100.0
%