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. The Company has non-reportable segments that are comprised primarily of the Company’s debt investments, hospital properties, unconsolidated JVs (see below) and U.K. investments. The accounting policies of the segments are the same as those in Note 2 to the Consolidated Financial Statements in the Company’s 2017 Annual Report on Form 10-K filed with the SEC, as updated by Note 2 herein. During the three and six months ended June 30, 2018 , 10 senior housing triple-net facilities were transferred to the Company’s SHOP segment. During the three and six months ended June 30, 2017 , one senior housing triple-net facility was transferred to the Company’s SHOP segment. When an asset is transferred from one segment to another, the results associated with that asset are included in the original segment until the date of transfer. Results generated after the transfer date are included in the new segment. The Company evaluates performance based upon: (i) property NOI and (ii) Adjusted NOI. NOI is defined as rental and related revenues, including tenant recoveries, resident fees and services, and income from DFLs, less property level operating expenses (which exclude transition costs); NOI excludes all other financial statement amounts included in net income (loss) . Adjusted NOI is calculated as NOI after eliminating the effects of straight-line rents, DFL non-cash interest, amortization of market lease intangibles, termination fees, and the impact of deferred community fee income and expense. During the fourth quarter of 2017, as a result of a change in how operating results are reported to the chief operating decision makers for the purpose of evaluating performance and allocating resources, the Company began excluding unconsolidated JVs from its evaluation of its segments' operating results. Unconsolidated JVs are now reflected in other non-reportable segments. The adjustments to NOI and resulting Adjusted NOI for SHOP have been recast for prior periods to conform to the current period presentation which excludes: (i) the impact of deferred community fee income and expense, resulting in recognition as cash is received and expenses are paid and (ii) adjustments related to unconsolidated JVs (see above). Non-segment assets consist of assets in the Company's other non-reportable segments and corporate non-segment assets. Corporate non-segment assets consist primarily of corporate assets, including cash and cash equivalents, restricted cash, accounts receivable, net, proceeds receivable from the U.K. JV transaction (see Note 4), marketable equity securities and, if any, real estate assets and liabilities held for sale. See Note 16 for other information regarding concentrations of credit risk. The following tables summarize information for the reportable segments (in thousands): For the three months ended June 30, 2018 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Rental revenues (1) $ 70,713 $ 138,352 $ 101,031 $ 125,246 $ 32,762 $ — $ 468,104 Operating expenses (791 ) (101,767 ) (22,732 ) (47,271 ) (1,305 ) — (173,866 ) NOI 69,922 36,585 78,299 77,975 31,457 — 294,238 Adjustments to NOI (2) 1,006 (124 ) (2,233 ) (993 ) (1,318 ) — (3,662 ) Adjusted NOI 70,928 36,461 76,066 76,982 30,139 — 290,576 Addback adjustments (1,006 ) 124 2,233 993 1,318 — 3,662 Interest income — — — — 1,447 — 1,447 Interest expense (607 ) (990 ) (80 ) (119 ) (742 ) (70,500 ) (73,038 ) Depreciation and amortization (21,251 ) (28,002 ) (35,269 ) (46,419 ) (12,351 ) — (143,292 ) General and administrative — — — — — (22,514 ) (22,514 ) Transaction costs — — — — — (2,404 ) (2,404 ) Recoveries (impairments), net (6,273 ) — (7,639 ) — — — (13,912 ) Gain (loss) on sales of real estate, net (23,039 ) 48,252 — — 20,851 — 46,064 Other income (expense), net — — — — — 1,786 1,786 Income tax benefit (expense) — — — — — 4,654 4,654 Equity income (loss) from unconsolidated JVs — — — — (101 ) — (101 ) Net income (loss) $ 18,752 $ 55,845 $ 35,311 $ 31,437 $ 40,561 $ (88,978 ) $ 92,928 _______________________________________ (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, deferral of community fees, net and termination fees. For the three months ended June 30, 2017 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Rental revenues (1) $ 78,079 $ 125,416 $ 86,730 $ 119,164 $ 28,670 $ — $ 438,059 Operating expenses (882 ) (85,866 ) (18,744 ) (46,581 ) (1,090 ) — (153,163 ) NOI 77,197 39,550 67,986 72,583 27,580 — 284,896 Adjustments to NOI (2) (406 ) 12 (123 ) (763 ) (864 ) — (2,144 ) Adjusted NOI 76,791 39,562 67,863 71,820 26,716 — 282,752 Addback adjustments 406 (12 ) 123 763 864 — 2,144 Interest income — — — — 20,869 — 20,869 Interest expense (631 ) (1,166 ) (96 ) (127 ) (1,181 ) (74,587 ) (77,788 ) Depreciation and amortization (25,519 ) (24,415 ) (31,004 ) (42,488 ) (7,325 ) — (130,751 ) General and administrative — — — — — (21,286 ) (21,286 ) Transaction costs — — — — — (867 ) (867 ) Recoveries (impairments), net — — — — (56,682 ) — (56,682 ) Gain (loss) on sales of real estate, net (230 ) (232 ) 1,280 (406 ) — — 412 Other income (expense), net — — — — — 71 71 Income tax benefit (expense) — — — — — 2,987 2,987 Equity income (loss) from unconsolidated JVs — — — — 240 — 240 Net income (loss) $ 50,817 $ 13,737 $ 38,166 $ 29,562 $ (16,499 ) $ (93,682 ) $ 22,101 _______________________________________ (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, deferral of community fees, net and termination fees. For the six months ended June 30, 2018 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Rental revenues (1) $ 145,003 $ 283,022 $ 200,653 $ 249,180 $ 63,078 $ — $ 940,936 Operating expenses (1,837 ) (203,513 ) (44,541 ) (93,967 ) (2,560 ) — (346,418 ) NOI 143,166 79,509 156,112 155,213 60,518 — 594,518 Adjustments to NOI (2) (858 ) (1,732 ) (5,984 ) (2,064 ) (2,711 ) — (13,349 ) Adjusted NOI 142,308 77,777 150,128 153,149 57,807 — 581,169 Addback adjustments 858 1,732 5,984 2,064 2,711 — 13,349 Interest income — — — — 7,812 — 7,812 Interest expense (1,207 ) (1,979 ) (162 ) (239 ) (1,469 ) (143,084 ) (148,140 ) Depreciation and amortization (43,157 ) (55,630 ) (71,350 ) (91,937 ) (24,468 ) — (286,542 ) General and administrative — — — — — (51,689 ) (51,689 ) Transaction costs — — — — — (4,599 ) (4,599 ) Recoveries (impairments), net (6,273 ) — (7,639 ) — — — (13,912 ) Gain (loss) on sales of real estate, net (23,039 ) 69,067 — — 20,851 — 66,879 Other income (expense), net — — — — (40,567 ) 1,946 (38,621 ) Income tax benefit (expense) — — — — — 9,990 9,990 Equity income (loss) from unconsolidated JVs — — — — 469 — 469 Net income (loss) $ 69,490 $ 90,967 $ 76,961 $ 63,037 $ 23,146 $ (187,436 ) $ 136,165 _______________________________________ (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, deferral of community fees, net and termination fees. For the six months ended June 30, 2017 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Rental revenues (1) $ 178,112 $ 265,644 $ 172,050 $ 237,535 $ 58,555 $ — 911,896 Operating expenses (1,993 ) (180,405 ) (36,064 ) (91,444 ) (2,338 ) — (312,244 ) NOI 176,119 85,239 135,986 146,091 56,217 — 599,652 Adjustments to NOI (2) (2,245 ) (299 ) (426 ) (1,726 ) (1,879 ) — (6,575 ) Adjusted NOI 173,874 84,940 135,560 144,365 54,338 — 593,077 Addback adjustments 2,245 299 426 1,726 1,879 — 6,575 Interest income — — — — 39,200 — 39,200 Interest expense (1,258 ) (6,017 ) (200 ) (256 ) (2,923 ) (153,852 ) (164,506 ) Depreciation and amortization (51,930 ) (50,773 ) (64,795 ) (85,217 ) (14,590 ) — (267,305 ) General and administrative — — — — — (43,764 ) (43,764 ) Transaction costs — — — — — (1,924 ) (1,924 ) Recoveries (impairments), net — — — — (56,682 ) — (56,682 ) Gain (loss) on sales of real estate, net 268,234 134 45,913 (406 ) 3,795 — 317,670 Other income (expense), net — — — — 50,895 384 51,279 Income tax benefit (expense) — — — — — 9,149 9,149 Equity income (loss) from unconsolidated JVs — — — — 3,509 — 3,509 Net income (loss) $ 391,165 $ 28,583 $ 116,904 $ 60,212 $ 79,421 $ (190,007 ) $ 486,278 _______________________________________ (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, deferral of community fees, net and termination fees. The following table summarizes the Company’s revenues by segment (in thousands): Three Months Ended June 30, Six Months Ended June 30, Segment 2018 2017 2018 2017 Senior housing triple-net $ 70,713 $ 78,079 $ 145,003 $ 178,112 SHOP 138,352 125,416 283,022 265,644 Life science 101,031 86,730 200,653 172,050 Medical office 125,246 119,164 249,180 237,535 Other non-reportable segments 34,209 49,539 70,890 97,755 Total revenues $ 469,551 $ 458,928 $ 948,748 $ 951,096 See Notes 3, 4 and 6 for significant transactions impacting the Company’s segment assets during the periods presented. |