XML 94 R45.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Summary of Information for Reportable Segments
Summary information for the reportable segments (which excludes unconsolidated entities) during the years ended December 31, 2019, 2018 and 2017 is as follows (in thousands):
Year Ended December 31, 2019:
 
Seniors Housing Operating
 
Triple-net
 
Outpatient Medical
 
Non-segment / Corporate
 
Total
Resident fees and services
 
$
3,448,175

 
$

 
$

 
$

 
$
3,448,175

Rental income
 

 
903,798

 
684,602

 

 
1,588,400

Interest income
 
36

 
62,599

 
1,195

 

 
63,830

Other income
 
8,658

 
6,246

 
2,031

 
3,966

 
20,901

Total revenues
 
3,456,869

 
972,643

 
687,828

 
3,966

 
5,121,306

 
 
 
 
 
 
 
 
 
 


Property operating expenses
 
2,417,349

 
53,900

 
218,793

 

 
2,690,042

Consolidated net operating income
 
1,039,520

 
918,743

 
469,035

 
3,966

 
2,431,264

 
 
 
 
 
 
 
 
 
 


Depreciation and amortization
 
553,189

 
232,626

 
241,258

 

 
1,027,073

Interest expense
 
67,983

 
12,892

 
13,411

 
461,273

 
555,559

General and administrative expenses
 

 

 

 
126,549

 
126,549

Loss (gain) on derivatives and financial instruments, net
 

 
(4,399
)
 

 

 
(4,399
)
Loss (gain) on extinguishment of debt, net
 
1,614

 

 

 
82,541

 
84,155

Provision for loan losses
 

 
18,690

 

 

 
18,690

Impairment of assets
 
2,145

 
11,926

 
14,062

 

 
28,133

Other expenses
 
26,348

 
13,771

 
1,788

 
10,705

 
52,612

Income (loss) from continuing operations before income taxes and other items
 
388,241

 
633,237

 
198,516

 
(677,102
)
 
542,892

Income tax (expense) benefit
 
6,246

 
(4,209
)
 
(2,710
)
 
(2,284
)
 
(2,957
)
(Loss) income from unconsolidated entities
 
12,388

 
22,985

 
7,061

 

 
42,434

Gain (loss) on real estate dispositions, net
 
528,747

 
218,322

 
972

 

 
748,041

Income (loss) from continuing operations
 
935,622

 
870,335

 
203,839

 
(679,386
)
 
1,330,410

Net income (loss)
 
$
935,622

 
$
870,335

 
$
203,839

 
$
(679,386
)
 
$
1,330,410

 
 
 
 
 
 
 
 
 
 


Total assets
 
$
15,784,898

 
$
9,434,817

 
$
7,991,521

 
$
169,515

 
$
33,380,751


Year Ended December 31, 2018:
 
Seniors Housing Operating
 
Triple-net
 
Outpatient Medical
 
Non-segment / Corporate
 
Total
Resident fees and services
 
$
3,234,852

 
$

 
$

 
$

 
$
3,234,852

Rental income
 

 
828,865

 
551,557

 

 
1,380,422

Interest income
 
578

 
54,926

 
310

 

 
55,814

Other income
 
5,024

 
17,173

 
4,939

 
2,275

 
29,411

Total revenues
 
3,240,454


900,964

 
556,806

 
2,275

 
4,700,499

 
 
 
 
 
 
 
 
 
 


Property operating expenses
 
2,255,432

 
915

 
176,670

 

 
2,433,017

Consolidated net operating income
 
985,022


900,049

 
380,136

 
2,275

 
2,267,482

 
 
 
 
 
 
 
 
 
 


Depreciation and amortization
 
529,449

 
235,480

 
185,530

 

 
950,459

Interest expense
 
69,060

 
14,225

 
7,051

 
436,256

 
526,592

General and administrative expenses
 

 

 

 
126,383

 
126,383

Loss (gain) on derivatives and financial instruments, net
 

 
(4,016
)
 

 

 
(4,016
)
Loss (gain) on extinguishment of debt, net
 
110

 
(32
)
 
11,928

 
4,091

 
16,097

Impairment of assets
 
7,599

 
107,980

 

 

 
115,579

Other expenses
 
6,624

 
90,975

(1) 
7,570

 
7,729

 
112,898

Income (loss) from continuing operations before income taxes and other items
 
372,180


455,437

 
168,057

 
(572,184
)
 
423,490

Income tax (expense) benefit
 
1,202

 
1,611

 
(125
)
 
(11,362
)
 
(8,674
)
(Loss) income from unconsolidated entities
 
(28,142
)
 
21,938

 
5,563

 

 
(641
)
Gain (loss) on real estate dispositions, net
 
(2,245
)
 
196,589

 
221,231

 

 
415,575

Income (loss) from continuing operations
 
342,995


675,575

 
394,726

 
(583,546
)
 
829,750

Net income (loss)
 
$
342,995


$
675,575

 
$
394,726

 
$
(583,546
)
 
$
829,750

 
 
 
 
 
 
 
 
 
 


Total assets
 
$
14,607,127

 
$
10,111,227

 
$
5,426,810

 
$
196,908

 
$
30,342,072

(1) Represents non-capitalizable transaction costs of $81,116,000 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 and termination/restructuring of preexisting relationships.
Year Ended December 31, 2017:
 
Seniors Housing Operating
 
Triple-net
 
Outpatient Medical
 
Non-segment / Corporate
 
Total
Resident fees and services
 
$
2,779,423

 
$

 
$

 
$

 
$
2,779,423

Rental income
 

 
885,811

 
560,060

 

 
1,445,871

Interest income
 
69

 
73,742

 

 

 
73,811

Other income
 
5,127

 
7,531

 
3,340

 
1,538

 
17,536

Total revenues
 
2,784,619


967,084

 
563,400

 
1,538

 
4,316,641

 
 
 
 
 
 
 
 
 
 


Property operating expenses
 
1,904,593

 

 
179,332

 

 
2,083,925

Consolidated net operating income
 
880,026


967,084

 
384,068

 
1,538

 
2,232,716

 
 
 
 
 
 
 
 
 
 


Depreciation and amortization
 
484,796

 
243,830

 
193,094

 

 
921,720

Interest expense
 
63,265

 
15,194

 
10,015

 
396,148

 
484,622

General and administrative
 

 

 

 
122,008

 
122,008

Loss (gain) on derivatives and financial instruments, net
 

 
2,284

 

 

 
2,284

Loss (gain) on extinguishment of debt, net
 
3,785

 
29,083

 
4,373

 

 
37,241

Provision for loan losses
 

 
62,966

 

 

 
62,966

Impairment of assets
 
21,949

 
96,909

 
5,625

 

 
124,483

Other expenses
 
8,347

 
116,689

(1) 
1,911

 
50,829

(2) 
177,776

Income (loss) from continuing operations before income taxes and other items
 
297,884


400,129

 
169,050

 
(567,447
)
 
299,616

Income tax (expense) benefit
 
(16,430
)
 
(4,291
)
 
(1,477
)
 
2,070

 
(20,128
)
(Loss) income from unconsolidated entities
 
(105,236
)
 
19,428

 
2,683

 

 
(83,125
)
Gain (loss) on real estate dispositions, net
 
56,295

 
286,325

 
1,630

 

 
344,250

Income (loss) from continuing operations
 
232,513


701,591

 
171,886

 
(565,377
)
 
540,613

Net income (loss)
 
$
232,513


$
701,591

 
$
171,886

 
$
(565,377
)
 
$
540,613


(1) Primarily represents non-capitalizable transaction costs, including $88,316,000 due to a joint venture transaction with an existing seniors housing operator which converted a portfolio of properties from Triple-net to Seniors Housing Operating and termination/restructuring of preexisting relationships. Also includes $18,294,000 other-than-temporary impairment charge on the Genesis available-for-sale equity investment.
(2) Primarily related to $40,730,000 expense recognized for the donation of the corporate headquarters.
The following is a summary of geographic information for the periods presented (dollars in thousands):
 
 
Year Ended
 
 
December 31, 2019
 
December 31, 2018
 
December 31, 2017
Revenues:
 
Amount(1)
 
%
 
Amount
 
%
 
Amount
 
%
United States
 
$
4,205,492

 
82.1
%
 
$
3,777,960

 
80.4
%
 
$
3,464,527

 
80.3
%
United Kingdom
 
452,698

 
8.8
%
 
452,956

 
9.6
%
 
407,351

 
9.4
%
Canada
 
463,116

 
9.1
%
 
469,583

 
10.0
%
 
444,763

 
10.3
%
Total
 
$
5,121,306

 
100.0
%
 
$
4,700,499

 
100.0
%
 
$
4,316,641

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of
 
 
 
 
 
 
December 31, 2019
 
December 31, 2018
 
 
 
 
Assets:
 
Amount
 
%
 
Amount
 
%
 
 
 
 
United States
 
$
27,513,911

 
82.4
%
 
$
24,884,292

 
82.0
%
 
 
 
 
United Kingdom
 
3,405,388

 
10.2
%
 
3,078,994

 
10.1
%
 
 
 
 
Canada
 
2,461,452

 
7.4
%
 
2,378,786

 
7.9
%
 
 
 
 
Total
 
$
33,380,751

 
100.0
%
 
$
30,342,072

 
100.0
%
 
 
 
 
 
(1) The United States, United Kingdom and Canada represent 77%, 10% and 13%, respectively, of our resident fees and services revenue stream for the year ended December 31, 2019.