XML 30 R14.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Segment Reporting
Segment Reporting
 
As of September 30, 2017, we have four operating segments, of which three are separate reporting segments. We aggregate our triple net leased senior living communities, our managed senior living communities and our MOBs into three reporting segments, based on their similar operating and economic characteristics. The first reporting segment includes triple net leased senior living communities that provide short term and long term residential care and other services for residents and with respect to which we receive rents from the operators. The second reporting segment includes managed senior living communities that provide short term and long term residential care and other services for residents where we pay fees to the operator to manage the communities for our account. The third reporting segment includes MOBs where the tenants pay us rent. Our fourth segment includes all of our other operations, including certain properties that offer wellness, fitness and spa services to members and with respect to which we receive rents from operators, which we do not consider to be sufficiently material to constitute a separate reporting segment.
 
 
 
For the Three Months Ended September 30, 2017
 
 
Triple Net Leased Senior Living Communities
 
Managed Senior Living Communities
 
MOBs
 
All Other Operations
 
Consolidated
Revenues:
 
 

 
 

 
 

 
 

 
 

Rental income
 
$
67,662

 
$

 
$
96,116

 
$
4,570

 
$
168,348

Residents fees and services
 

 
98,331

 

 

 
98,331

Total revenues
 
67,662

 
98,331

 
96,116

 
4,570

 
266,679

 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 

 
 

 
 

 
 

 
 

Property operating expenses
 

 
75,556

 
29,158

 

 
104,714

Depreciation and amortization
 
20,629

 
12,691

 
32,351

 
948

 
66,619

General and administrative
 

 

 

 
19,883

 
19,883

Total expenses
 
20,629

 
88,247

 
61,509

 
20,831

 
191,216

 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
47,033

 
10,084

 
34,607

 
(16,261
)
 
75,463

 
 
 
 
 
 
 
 
 
 
 
Dividend income
 

 

 

 
659

 
659

Interest and other income
 

 

 

 
128

 
128

Interest expense
 
(655
)
 
(1,172
)
 
(6,172
)
 
(32,106
)
 
(40,105
)
Loss on early extinguishment of debt
 

 

 

 
(274
)
 
(274
)
Income (loss) from continuing operations before income tax expense and equity in earnings of an investee
 
46,378

 
8,912

 
28,435

 
(47,854
)
 
35,871

Income tax expense
 

 

 

 
(109
)
 
(109
)
Equity in earnings of an investee
 

 

 

 
31

 
31

Net income (loss)
 
46,378

 
8,912

 
28,435

 
(47,932
)
 
35,793

Net income attributable to noncontrolling interest
 

 

 
(1,379
)
 

 
(1,379
)
Net income (loss) attributable to common shareholders
 
$
46,378

 
$
8,912

 
$
27,056

 
$
(47,932
)
 
$
34,414

 
 
 
 
 
 
 
 
 
 
 
 
 
As of September 30, 2017
 
 
Triple Net Leased Senior Living Communities
 
Managed Senior Living Communities
 
MOBs
 
All Other Operations
 
Consolidated
Total assets
 
$
2,270,952

 
$
1,241,190

 
$
3,290,138

 
$
385,461

 
$
7,187,741


 
 
For the Three Months Ended September 30, 2016
 
 
Triple Net Leased Senior Living Communities
 
Managed Senior Living Communities
 
MOBs
 
All Other Operations
 
Consolidated
Revenues:
 
 

 
 

 
 

 
 

 
 

Rental income
 
$
66,520

 
$

 
$
94,404

 
$
4,579

 
$
165,503

Residents fees and services
 

 
98,480

 

 

 
98,480

Total revenues
 
66,520

 
98,480

 
94,404

 
4,579

 
263,983

 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 

 
 

 
 

 
 

 
 

Property operating expenses
 
47

 
74,763

 
28,537

 

 
103,347

Depreciation and amortization
 
19,727

 
20,747

 
30,922

 
948

 
72,344

General and administrative
 

 

 

 
12,107

 
12,107

Acquisition and certain other transaction related costs
 

 

 

 
824

 
824

Impairment of assets
 
2,191

 
2,394

 
(7
)
 

 
4,578

Total expenses
 
21,965

 
97,904


59,452


13,879


193,200

 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
44,555

 
576

 
34,952

 
(9,300
)
 
70,783

 
 
 
 
 
 
 
 
 
 
 
Dividend income
 

 

 

 
659

 
659

Interest and other income
 

 

 

 
89

 
89

Interest expense
 
(6,228
)
 
(2,104
)
 
(5,599
)
 
(29,507
)
 
(43,438
)
Loss on early extinguishment of debt
 

 
(84
)
 

 

 
(84
)
Income (loss) from continuing operations before income tax expense and equity in earnings of an investee
 
38,327

 
(1,612
)
 
29,353

 
(38,059
)
 
28,009

Income tax expense
 

 

 

 
(119
)
 
(119
)
Equity in earnings of an investee
 

 

 

 
13

 
13

Net income (loss)
 
$
38,327

 
$
(1,612
)
 
$
29,353

 
$
(38,165
)
 
$
27,903

 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2016
 
 
Triple Net Leased Senior Living Communities
 
Managed Senior Living Communities
 
MOBs
 
All Other Operations
 
Consolidated
Total assets
 
$
2,289,045

 
$
1,260,032

 
$
3,333,141

 
$
345,536

 
$
7,227,754













 
 
For the Nine Months Ended September 30, 2017
 
 
Triple Net Leased Senior Living Communities
 
Managed Senior Living Communities
 
MOBs
 
All Other Operations
 
Consolidated
Revenues:
 
 

 
 

 
 

 
 

 
 

Rental income
 
$
202,340

 
$

 
$
285,413

 
$
13,684

 
$
501,437

Residents fees and services
 

 
294,816

 

 

 
294,816

Total revenues
 
202,340

 
294,816

 
285,413

 
13,684

 
796,253

 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 

 
 

 
 

 
 

 
 

Property operating expenses
 

 
224,585

 
83,980

 

 
308,565

Depreciation and amortization
 
61,434

 
49,295

 
95,890

 
2,844

 
209,463

General and administrative
 

 

 

 
57,889

 
57,889

Acquisition and certain other transaction related costs
 

 

 

 
292

 
292

Impairment of assets
 

 

 

 
5,082

 
5,082

Total expenses
 
61,434

 
273,880

 
179,870

 
66,107

 
581,291

 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
140,906

 
20,936

 
105,543

 
(52,423
)
 
214,962

 
 
 
 
 
 
 
 
 
 
 
Dividend income
 

 

 

 
1,978

 
1,978

Interest and other income
 

 

 

 
323

 
323

Interest expense
 
(8,205
)
 
(3,523
)
 
(18,742
)
 
(93,924
)
 
(124,394
)
Loss on early extinguishment of debt
 
(7,294
)
 

 
(59
)
 
(274
)
 
(7,627
)
Income (loss) from continuing operations before income tax expense and equity in earnings of an investee
 
125,407

 
17,413

 
86,742

 
(144,320
)
 
85,242

Income tax expense
 

 

 

 
(300
)
 
(300
)
Equity in earnings of an investee
 

 

 

 
533

 
533

Net income (loss)
 
125,407

 
17,413

 
86,742

 
(144,087
)
 
85,475

Net income attributable to noncontrolling interest
 

 

 
(2,865
)
 

 
(2,865
)
Net income (loss) attributable to common shareholders
 
$
125,407

 
$
17,413

 
$
83,877

 
$
(144,087
)
 
$
82,610

 
 
 
 
 
 
 
 
 
 
 
 
 
As of September 30, 2017
 
 
Triple Net Leased Senior Living Communities
 
Managed Senior Living Communities
 
MOBs
 
All Other Operations
 
Consolidated
Total assets
 
$
2,270,952

 
$
1,241,190

 
$
3,290,138

 
$
385,461

 
$
7,187,741













 
 
For the Nine Months Ended September 30, 2016
 
 
Triple Net Leased Senior Living Communities
 
Managed Senior Living Communities
 
MOBs
 
All Other Operations
 
Consolidated
Revenues:
 
 

 
 

 
 

 
 

 
 

Rental income
 
$
198,269

 
$

 
$
278,964

 
$
13,689

 
$
490,922

Residents fees and services
 

 
292,803

 

 

 
292,803

Total revenues
 
198,269

 
292,803

 
278,964

 
13,689

 
783,725

 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 

 
 

 
 

 
 

 
 

Property operating expenses
 
833

 
218,582

 
79,361

 

 
298,776

Depreciation and amortization
 
58,401

 
60,905

 
92,788

 
2,844

 
214,938

General and administrative
 

 

 

 
34,931

 
34,931

Acquisition and certain other transaction related costs
 

 

 

 
1,443

 
1,443

Impairment of assets
 
6,583

 
2,394

 
7,953

 

 
16,930

Total expenses
 
65,817

 
281,881

 
180,102

 
39,218

 
567,018

 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
132,452

 
10,922

 
98,862

 
(25,529
)
 
216,707

 
 
 
 
 
 
 
 
 
 
 
Dividend income
 

 

 

 
1,449

 
1,449

Interest and other income
 

 

 

 
330

 
330

Interest expense
 
(18,892
)
 
(7,332
)
 
(7,398
)
 
(90,215
)
 
(123,837
)
Loss on early extinguishment of debt
 

 
(90
)
 

 

 
(90
)
Income (loss) from continuing operations before income tax expense and equity in earnings of an investee
 
113,560

 
3,500

 
91,464

 
(113,965
)
 
94,559

Income tax expense
 

 

 

 
(318
)
 
(318
)
Equity in earnings of an investee
 

 

 

 
107

 
107

Income (loss) from before gain on sale of properties
 
113,560

 
3,500

 
91,464

 
(114,176
)
 
94,348

Gain on sale of properties
 
4,061

 

 

 

 
4,061

Net income (loss)
 
$
117,621

 
$
3,500

 
$
91,464

 
$
(114,176
)
 
$
98,409

 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2016
 
 
Triple Net Leased Senior Living Communities
 
Managed Senior Living Communities
 
MOBs
 
All Other Operations
 
Consolidated
Total assets
 
$
2,289,045

 
$
1,260,032

 
$
3,333,141

 
$
345,536

 
$
7,227,754