XML 96 R83.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Reporting - Summary Information for Reportable Segments (Details)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended
Mar. 31, 2019
USD ($)
Jun. 30, 2019
USD ($)
Jun. 30, 2018
USD ($)
Jun. 30, 2019
USD ($)
segment
Jun. 30, 2018
USD ($)
Dec. 31, 2018
USD ($)
[1]
Segment Reporting [Abstract]            
Number of operating segments | segment       3    
Segment Reporting Information [Line Items]            
Rental income   $ 385,586   $ 766,670    
Rental income     $ 333,601   $ 676,970  
Total revenues   1,320,106 1,125,912 2,592,351 2,222,877  
Property operating expenses   701,127 568,751 1,371,934 1,125,216  
Consolidated net operating income   618,979 557,161 1,220,417 1,097,661  
Depreciation and amortization   248,052 236,275 491,984 464,476  
Interest expense   141,336 121,416 286,568 244,191  
General and administrative expenses   33,741 32,831 69,023 66,536  
Loss (gain) on derivatives and financial instruments, net   1,913 (7,460) (574) (14,633)  
Loss (gain) on extinguishment of debt, net   0 299 15,719 12,006  
Provision for loan losses $ 18,690 0 0 18,690 0  
Impairment of assets   9,939 4,632 9,939 32,817  
Other expenses   21,628 10,058 30,384 13,770  
Income (loss) from continuing operations before income taxes and other items   162,370 159,110 298,684 278,498  
Income tax (expense) benefit   (1,599) (3,841) (3,821) (5,429)  
(Loss) income from unconsolidated entities   (9,049) 1,249 (18,248) (1,180)  
Gain (loss) on real estate dispositions, net   (1,682) 10,755 165,727 348,939  
Income (loss) from continuing operations   150,040 167,273 442,342 620,828  
Net income (loss)   150,040 167,273 442,342 620,828  
Total assets   33,148,697   33,148,697   $ 30,342,072
Resident fees and services            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   914,085 763,345 1,782,370 1,499,279  
Interest income            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   17,356 13,462 32,475 28,110  
Other income            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   3,079 15,504 10,836 18,518  
Operating Segments | Seniors Housing Operating            
Segment Reporting Information [Line Items]            
Rental income   0   0    
Rental income     0   0  
Total revenues   915,529 765,167 1,787,915 1,502,334  
Property operating expenses   637,317 525,662 1,245,003 1,037,603  
Consolidated net operating income   278,212 239,505 542,912 464,731  
Depreciation and amortization   136,551 134,779 268,126 260,548  
Interest expense   17,572 16,971 35,823 33,906  
General and administrative expenses   0 0 0 0  
Loss (gain) on derivatives and financial instruments, net   0 0 0 0  
Loss (gain) on extinguishment of debt, net     299 0 110  
Provision for loan losses       0    
Impairment of assets   0 2,212 0 4,513  
Other expenses   11,857 6,167 14,803 5,979  
Income (loss) from continuing operations before income taxes and other items   112,232 79,077 224,160 159,675  
Income tax (expense) benefit   375 (2,617) (244) (2,455)  
(Loss) income from unconsolidated entities   (17,453) (5,204) (34,033) (14,684)  
Gain (loss) on real estate dispositions, net   (550) (1) (710) 4  
Income (loss) from continuing operations   94,604 71,255 189,173 142,540  
Net income (loss)   94,604 71,255 189,173 142,540  
Total assets   16,440,104   16,440,104    
Operating Segments | Seniors Housing Operating | Resident fees and services            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   914,085 763,345 1,782,370 1,499,279  
Operating Segments | Seniors Housing Operating | Interest income            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   0 172 0 257  
Operating Segments | Seniors Housing Operating | Other income            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   1,444 1,650 5,545 2,798  
Operating Segments | Triple-net            
Segment Reporting Information [Line Items]            
Rental income   222,362   454,394    
Rental income     197,961   404,792  
Total revenues   240,758 224,420 488,999 447,179  
Property operating expenses   12,823 136 27,778 157  
Consolidated net operating income   227,935 224,284 461,221 447,022  
Depreciation and amortization   56,056 55,309 117,404 111,341  
Interest expense   3,225 3,800 6,665 7,242  
General and administrative expenses   0 0 0 0  
Loss (gain) on derivatives and financial instruments, net   1,913 (7,460) (574) (14,633)  
Loss (gain) on extinguishment of debt, net     0 0 (32)  
Provision for loan losses       18,690    
Impairment of assets   (940) 2,420 (940) 28,304  
Other expenses   5,560 957 8,589 2,077  
Income (loss) from continuing operations before income taxes and other items   162,121 169,258 311,387 312,723  
Income tax (expense) benefit   (1,361) (688) (2,312) (1,824)  
(Loss) income from unconsolidated entities   6,578 5,062 12,236 10,883  
Gain (loss) on real estate dispositions, net   (1,130) 10,759 166,444 134,156  
Income (loss) from continuing operations   166,208 184,391 487,755 455,938  
Net income (loss)   166,208 184,391 487,755 455,938  
Total assets   9,494,388   9,494,388    
Operating Segments | Triple-net | Resident fees and services            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   0 0 0 0  
Operating Segments | Triple-net | Interest income            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   17,118 13,247 32,064 27,798  
Operating Segments | Triple-net | Other income            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   1,278 13,212 2,541 14,589  
Operating Segments | Outpatient Medical            
Segment Reporting Information [Line Items]            
Rental income   163,224   312,276    
Rental income     135,640   272,178  
Total revenues   163,365 135,827 312,826 272,498  
Property operating expenses   50,987 42,953 99,153 87,456  
Consolidated net operating income   112,378 92,874 213,673 185,042  
Depreciation and amortization   55,445 46,187 106,454 92,587  
Interest expense   3,386 1,656 6,734 3,332  
General and administrative expenses   0 0 0 0  
Loss (gain) on derivatives and financial instruments, net   0 0 0 0  
Loss (gain) on extinguishment of debt, net     0 0 11,928  
Provision for loan losses       0    
Impairment of assets   10,879 0 10,879 0  
Other expenses   (4) 2,095 750 2,693  
Income (loss) from continuing operations before income taxes and other items   42,672 42,936 88,856 74,502  
Income tax (expense) benefit   (586) (378) (951) (806)  
(Loss) income from unconsolidated entities   1,826 1,391 3,549 2,621  
Gain (loss) on real estate dispositions, net   (2) (3) (7) 214,779  
Income (loss) from continuing operations   43,910 43,946 91,447 291,096  
Net income (loss)   43,910 43,946 91,447 291,096  
Total assets   7,004,561   7,004,561    
Operating Segments | Outpatient Medical | Resident fees and services            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   0 0 0 0  
Operating Segments | Outpatient Medical | Interest income            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   238 43 411 55  
Operating Segments | Outpatient Medical | Other income            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   (97) 144 139 265  
Non-segment / Corporate            
Segment Reporting Information [Line Items]            
Rental income   0   0    
Rental income     0   0  
Total revenues   454 498 2,611 866  
Property operating expenses   0 0 0 0  
Consolidated net operating income   454 498 2,611 866  
Depreciation and amortization   0 0 0 0  
Interest expense   117,153 98,989 237,346 199,711  
General and administrative expenses   33,741 32,831 69,023 66,536  
Loss (gain) on derivatives and financial instruments, net   0 0 0 0  
Loss (gain) on extinguishment of debt, net     0 15,719 0  
Provision for loan losses       0    
Impairment of assets   0 0 0 0  
Other expenses   4,215 839 6,242 3,021  
Income (loss) from continuing operations before income taxes and other items   (154,655) (132,161) (325,719) (268,402)  
Income tax (expense) benefit   (27) (158) (314) (344)  
(Loss) income from unconsolidated entities   0 0 0 0  
Gain (loss) on real estate dispositions, net   0 0 0 0  
Income (loss) from continuing operations   (154,682) (132,319) (326,033) (268,746)  
Net income (loss)   (154,682) (132,319) (326,033) (268,746)  
Total assets   209,644   209,644    
Non-segment / Corporate | Resident fees and services            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   0 0 0 0  
Non-segment / Corporate | Interest income            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   0 0 0 0  
Non-segment / Corporate | Other income            
Segment Reporting Information [Line Items]            
Revenue from contract with customer   $ 454 $ 498 $ 2,611 $ 866  
[1] The consolidated balance sheet at December 31, 2018 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements.