Segment Disclosures | Segment Disclosures The Company evaluates its business and allocates resources based on its reportable business segments: (i) senior housing triple-net, (ii) SHOP, (iii) life science and (iv) medical office. Under the medical office and life science segments, the Company invests through the acquisition and development of medical office buildings (“MOBs”) and life science facilities, which generally require a greater level of property management. The Company’s senior housing facilities are managed utilizing triple-net leases and RIDEA structures. The Company has non-reportable segments that are comprised primarily of the Company’s debt investments, hospital properties and care homes in the United Kingdom (“U.K.”). The accounting policies of the segments are the same as those in Note 2 to the Consolidated Financial Statements in the Company’s 2016 Annual Report on Form 10-K filed with the SEC, as updated by Note 2 herein. During the year ended December 31, 2016 , 17 senior housing triple-net facilities were transitioned to a RIDEA structure (reported in the Company’s SHOP segment). During the nine months ended September 30, 2017 , four senior housing triple-net facilities were transferred to the Company’s SHOP segment, of which one was transitioned to a RIDEA structure. The Company evaluates performance based upon: (i) property net operating income from continuing operations (“NOI”) and (ii) Adjusted NOI of the combined consolidated and unconsolidated investments in each segment. NOI is defined as rental and related revenues, including tenant recoveries, resident fees and services, and income from DFLs, less property level operating expenses. Adjusted NOI is calculated as NOI after eliminating the effects of straight-line rents, DFL non-cash interest, amortization of market lease intangibles, non-refundable entrance fees, net of entrance fee amortization and lease termination fees and the impact of deferred community fee income and expense. The adjustments to NOI and resulting Adjusted NOI for SHOP have been restated for prior periods presented to conform to the current period presentation for the adjustment to exclude the impact of deferred community fee income and expense, resulting in recognition as cash is received and expenses are paid. Non-segment assets consist primarily of corporate assets, including cash and cash equivalents, restricted cash, accounts receivable, net, marketable equity securities and, if any, real estate held for sale. Interest expense, depreciation and amortization, and non-property specific revenues and expenses are not allocated to individual segments in evaluating the Company’s segment-level performance. See Note 17 for other information regarding concentrations of credit risk. The following tables summarize information for the reportable segments (in thousands): For the three months ended September 30, 2017 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Rental revenues (1) $ 77,220 $ 126,040 $ 90,174 $ 119,847 $ 28,968 $ — $ 442,249 HCP share of unconsolidated JV revenues — 81,936 2,031 496 421 — 84,884 Operating expenses (934 ) (86,821 ) (19,960 ) (46,486 ) (1,137 ) — (155,338 ) HCP share of unconsolidated JV operating expenses — (65,035 ) (433 ) (143 ) (20 ) — (65,631 ) NOI 76,286 56,120 71,812 73,714 28,232 — 306,164 Adjustments to NOI (2) (600 ) 4,551 (751 ) (582 ) (1,283 ) — 1,335 Adjusted NOI 75,686 60,671 71,061 73,132 26,949 — 307,499 Addback adjustments 600 (4,551 ) 751 582 1,283 — (1,335 ) Interest income — — — — 11,774 — 11,774 Interest expense (640 ) (933 ) (87 ) (126 ) (618 ) (68,924 ) (71,328 ) Depreciation and amortization (25,547 ) (24,884 ) (30,851 ) (42,047 ) (7,259 ) — (130,588 ) General and administrative — — — — — (23,523 ) (23,523 ) Acquisition and pursuit costs — — — — — (580 ) (580 ) Recoveries (impairments), net — — — — (25,328 ) — (25,328 ) Gain (loss) on sales of real estate, net (6 ) 5,180 8 — — — 5,182 Loss on debt extinguishments — — — — — (54,227 ) (54,227 ) Other income (expense), net — — — — — (10,556 ) (10,556 ) Income tax benefit (expense) — — — — — 5,481 5,481 Less: HCP share of unconsolidated JV NOI — (16,901 ) (1,598 ) (353 ) (401 ) — (19,253 ) Equity income (loss) from unconsolidated JVs — (245 ) 789 274 244 — 1,062 Net income (loss) $ 50,093 $ 18,337 $ 40,073 $ 31,462 $ 6,644 $ (152,329 ) $ (5,720 ) _______________________________________ (1) Represents rental and related revenues, tenant recoveries, resident fees and services, and income from DFLs. (2) Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, the deferral of community fees, net of amortization, lease termination fees and non-refundable entrance fees as the fees are collected by the Company’s CCRC JV, net of CCRC JV entrance fee amortization. For the three months ended September 30, 2016 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Rental revenues (1) $ 104,262 $ 170,739 $ 90,847 $ 113,653 $ 30,574 $ — $ 510,075 HCP share of unconsolidated JV revenues — 50,973 1,929 502 410 — 53,814 Operating expenses (1,794 ) (121,502 ) (18,487 ) (44,738 ) (1,193 ) — (187,714 ) HCP share of unconsolidated JV operating expenses — (42,463 ) (406 ) (148 ) (20 ) — (43,037 ) NOI 102,468 57,747 73,883 69,269 29,771 — 333,138 Adjustments to NOI (2) (1,003 ) 4,081 (314 ) (814 ) (1,140 ) — 810 Adjusted NOI 101,465 61,828 73,569 68,455 28,631 — 333,948 Addback adjustments 1,003 (4,081 ) 314 814 1,140 — (810 ) Interest income — — — — 20,482 — 20,482 Interest expense (644 ) (8,130 ) (634 ) (1,608 ) (2,260 ) (104,584 ) (117,860 ) Depreciation and amortization (34,030 ) (26,837 ) (31,967 ) (41,111 ) (7,462 ) — (141,407 ) General and administrative — — — — — (34,781 ) (34,781 ) Acquisition and pursuit costs — — — — — (2,763 ) (2,763 ) Gain (loss) on sales of real estate, net — — — (9 ) — — (9 ) Other income (expense), net — — — — — 1,432 1,432 Income tax benefit (expense) — — — — — 424 424 Less: HCP share of unconsolidated JV NOI — (8,510 ) (1,523 ) (354 ) (390 ) — (10,777 ) Equity income (loss) from unconsolidated JVs — (3,517 ) 778 462 224 — (2,053 ) Discontinued operations — — — — — 108,213 108,213 Net income (loss) $ 67,794 $ 10,753 $ 40,537 $ 26,649 $ 40,365 $ (32,059 ) $ 154,039 _______________________________________ (1) Represents rental and related revenues, tenant recoveries, resident fees and services, and income from DFLs. (2) Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, the deferral of community fees, net of amortization, lease termination fees and non-refundable entrance fees as the fees are collected by the Company’s CCRC JV, net of CCRC JV entrance fee amortization. For the nine months ended September 30, 2017 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Rental revenues (1) $ 255,332 $ 391,684 $ 262,224 $ 357,381 $ 87,524 $ — $ 1,354,145 HCP share of unconsolidated JV revenues — 239,667 5,975 1,481 1,256 — 248,379 Operating expenses (2,927 ) (267,226 ) (56,024 ) (137,930 ) (3,475 ) — (467,582 ) HCP share of unconsolidated JV operating expenses — (190,049 ) (1,234 ) (431 ) (58 ) — (191,772 ) NOI 252,405 174,076 210,941 220,501 85,247 — 943,170 Adjustments to NOI (2) (2,844 ) 12,229 (1,094 ) (2,321 ) (3,164 ) — 2,806 Adjusted NOI 249,561 186,305 209,847 218,180 82,083 — 945,976 Addback adjustments 2,844 (12,229 ) 1,094 2,321 3,164 — (2,806 ) Interest income — — — — 50,974 — 50,974 Interest expense (1,898 ) (6,950 ) (288 ) (382 ) (3,541 ) (222,775 ) (235,834 ) Depreciation and amortization (77,478 ) (75,657 ) (95,648 ) (127,261 ) (21,849 ) — (397,893 ) General and administrative — — — — — (67,287 ) (67,287 ) Acquisition and pursuit costs — — — — — (2,504 ) (2,504 ) Recoveries (impairments), net — — — — (82,010 ) — (82,010 ) Gain (loss) on sales of real estate, net 268,227 5,313 45,922 (406 ) 3,796 — 322,852 Loss on debt extinguishments — — — — — (54,227 ) (54,227 ) Other income (expense), net — — — — — 40,723 40,723 Income tax benefit (expense) — — — — — 14,630 14,630 Less: HCP share of unconsolidated JV NOI — (49,618 ) (4,741 ) (1,050 ) (1,198 ) — (56,607 ) Equity income (loss) from unconsolidated JVs — 683 2,322 846 720 — 4,571 Net income (loss) $ 441,256 $ 47,847 $ 158,508 $ 92,248 $ 32,139 $ (291,440 ) $ 480,558 _______________________________________ (1) Represents rental and related revenues, tenant recoveries, resident fees and services, and income from DFLs. (2) Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, the deferral of community fees, net of amortization, lease termination fees and non-refundable entrance fees as the fees are collected by the Company’s CCRC JV, net of CCRC JV entrance fee amortization. For the nine months ended September 30, 2016 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Rental revenues (1) $ 319,989 $ 500,704 $ 269,994 $ 331,881 $ 95,483 $ — $ 1,518,051 HCP share of unconsolidated JV revenues — 152,424 5,628 1,503 1,224 — 160,779 Operating expenses (5,521 ) (350,949 ) (53,191 ) (129,715 ) (3,375 ) — (542,751 ) HCP share of unconsolidated JV operating expenses — (125,244 ) (1,173 ) (452 ) (30 ) — (126,899 ) NOI 314,468 176,935 221,258 203,217 93,302 — 1,009,180 Adjustments to NOI (2) (8,464 ) 14,648 (1,545 ) (2,361 ) (1,926 ) — 352 Adjusted NOI 306,004 191,583 219,713 200,856 91,376 — 1,009,532 Addback adjustments 8,464 (14,648 ) 1,545 2,361 1,926 — (352 ) Interest income — — — — 71,298 — 71,298 Interest expense (8,859 ) (23,818 ) (1,904 ) (4,899 ) (7,067 ) (314,708 ) (361,255 ) Depreciation and amortization (101,737 ) (78,124 ) (97,640 ) (120,432 ) (23,248 ) — (421,181 ) General and administrative — — — — — (83,011 ) (83,011 ) Acquisition and pursuit costs — — — — — (6,061 ) (6,061 ) Gain (loss) on sales of real estate, net 23,940 — 29,428 8,333 57,904 — 119,605 Other income (expense), net — — — — — 5,064 5,064 Income tax benefit (expense) — — — — — (1,101 ) (1,101 ) Less: HCP share of unconsolidated JV NOI — (27,180 ) (4,455 ) (1,051 ) (1,194 ) — (33,880 ) Equity income (loss) from unconsolidated JVs — (8,477 ) 2,263 1,541 645 — (4,028 ) Discontinued operations — — — — — 283,996 283,996 Net income (loss) $ 227,812 $ 39,336 $ 148,950 $ 86,709 $ 191,640 $ (115,821 ) $ 578,626 _______________________________________ (1) Represents rental and related revenues, tenant recoveries, resident fees and services, and income from DFLs. (2) Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, the deferral of community fees, net of amortization, lease termination fees and non-refundable entrance fees as the fees are collected by the Company’s CCRC JV, net of CCRC JV entrance fee amortization. The following table summarizes the Company’s revenues by segment (in thousands): Three Months Ended September 30, Nine Months Ended September 30, Segment 2017 2016 2017 2016 Senior housing triple-net $ 77,220 $ 104,262 $ 255,332 $ 319,989 SHOP 126,040 170,739 391,684 500,704 Life science 90,174 90,847 262,224 269,994 Medical office 119,847 113,653 357,381 331,881 Other non-reportable segments 40,742 51,056 138,498 166,781 Total revenues $ 454,023 $ 530,557 $ 1,405,119 $ 1,589,349 See Notes 3 and 4 for significant transactions impacting the Company’s segment assets during the periods presented. |