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 nine months ended September 30, 2018 , six and 16 senior housing triple-net facilities, respectively, were transferred to the Company’s SHOP segment. During the three and nine months ended September 30, 2017 , three and four senior housing triple-net facilities, respectively, were 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, 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 September 30, 2018 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Rental revenues (1) $ 67,487 $ 137,044 $ 98,040 $ 129,618 $ 22,597 $ — $ 454,786 Operating expenses (840 ) (106,182 ) (23,668 ) (49,150 ) (1,367 ) — (181,207 ) NOI 66,647 30,862 74,372 80,468 21,230 — 273,579 Adjustments to NOI (2) 534 1,378 (1,439 ) (319 ) (857 ) — (703 ) Adjusted NOI 67,181 32,240 72,933 80,149 20,373 — 272,876 Addback adjustments (534 ) (1,378 ) 1,439 319 857 — 703 Interest income — — — — 1,236 — 1,236 Interest expense (599 ) (688 ) (78 ) (117 ) — (62,004 ) (63,486 ) Depreciation and amortization (18,884 ) (25,166 ) (34,432 ) (50,294 ) (3,422 ) — (132,198 ) General and administrative — — — — — (23,503 ) (23,503 ) Transaction costs — — — — — (4,489 ) (4,489 ) Recoveries (impairments), net — (5,268 ) — — — — (5,268 ) Gain (loss) on sales of real estate, net 463 10,163 80,580 3,903 223 — 95,332 Loss on debt extinguishments — — — — — (43,899 ) (43,899 ) Other income (expense), net — — — — — 1,604 1,604 Income tax benefit (expense) — — — — — 4,929 4,929 Equity income (loss) from unconsolidated JVs — — — — (911 ) — (911 ) Net income (loss) $ 47,627 $ 9,903 $ 120,442 $ 33,960 $ 18,356 $ (127,362 ) $ 102,926 _______________________________________ (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 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 Operating expenses (934 ) (86,821 ) (19,960 ) (46,486 ) (1,137 ) — (155,338 ) NOI 76,286 39,219 70,214 73,361 27,831 — 286,911 Adjustments to NOI (2) (600 ) (35 ) (785 ) (578 ) (1,283 ) — (3,281 ) Adjusted NOI 75,686 39,184 69,429 72,783 26,548 — 283,630 Addback adjustments 600 35 785 578 1,283 — 3,281 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 ) Transaction costs — — — — — (580 ) (580 ) Recoveries (impairments), net — — — — (25,328 ) — (25,328 ) Gain (loss) on sales of real estate, net 5,176 (2 ) 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 Equity income (loss) from unconsolidated JVs — — — — 1,062 — 1,062 Net income (loss) $ 55,275 $ 13,400 $ 39,284 $ 31,188 $ 7,462 $ (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, deferral of community fees, net and termination fees. For the nine months ended September 30, 2018 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Rental revenues (1) $ 212,489 $ 420,067 $ 298,692 $ 378,798 $ 85,676 $ — $ 1,395,722 Operating expenses (2,677 ) (309,694 ) (68,208 ) (143,114 ) (3,932 ) — (527,625 ) NOI 209,812 110,373 230,484 235,684 81,744 — 868,097 Adjustments to NOI (2) (323 ) (356 ) (7,423 ) (2,383 ) (3,566 ) — (14,051 ) Adjusted NOI 209,489 110,017 223,061 233,301 78,178 — 854,046 Addback adjustments 323 356 7,423 2,383 3,566 — 14,051 Interest income — — — — 9,048 — 9,048 Interest expense (1,806 ) (2,067 ) (240 ) (356 ) (1,469 ) (205,688 ) (211,626 ) Depreciation and amortization (62,041 ) (80,797 ) (105,782 ) (142,229 ) (27,891 ) — (418,740 ) General and administrative — — — — — (75,192 ) (75,192 ) Transaction costs — — — — — (9,088 ) (9,088 ) Recoveries (impairments), net (6,273 ) (5,268 ) (7,639 ) — — — (19,180 ) Gain (loss) on sales of real estate, net (22,687 ) 79,340 80,581 3,903 21,074 — 162,211 Loss on debt extinguishments — — — — — (43,899 ) (43,899 ) Other income (expense), net — — — — (40,567 ) 3,550 (37,017 ) Income tax benefit (expense) — — — — — 14,919 14,919 Equity income (loss) from unconsolidated JVs — — — — (442 ) — (442 ) Net income (loss) $ 117,005 $ 101,581 $ 197,404 $ 97,002 $ 41,497 $ (315,398 ) $ 239,091 _______________________________________ (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 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 Operating expenses (2,927 ) (267,226 ) (56,024 ) (137,930 ) (3,475 ) — (467,582 ) NOI 252,405 124,458 206,200 219,451 84,049 — 886,563 Adjustments to NOI (2) (2,844 ) (334 ) (1,211 ) (2,304 ) (3,162 ) — (9,855 ) Adjusted NOI 249,561 124,124 204,989 217,147 80,887 — 876,708 Addback adjustments 2,844 334 1,211 2,304 3,162 — 9,855 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 ) Transaction costs — — — — — (2,504 ) (2,504 ) Recoveries (impairments), net — — — — (82,010 ) — (82,010 ) Gain (loss) on sales of real estate, net 273,409 131 45,922 (406 ) 3,796 — 322,852 Loss on debt extinguishments — — — — — (54,227 ) (54,227 ) Other income (expense), net — — — — 50,895 (10,172 ) 40,723 Income tax benefit (expense) — — — — — 14,630 14,630 Equity income (loss) from unconsolidated JVs — — — — 4,571 — 4,571 Net income (loss) $ 446,438 $ 41,982 $ 156,186 $ 91,402 $ 86,885 $ (342,335 ) $ 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, deferral of community fees, net and termination fees. The following table summarizes the Company’s revenues by segment (in thousands): Three Months Ended September 30, Nine Months Ended September 30, Segment 2018 2017 2018 2017 Senior housing triple-net $ 67,487 $ 77,220 $ 212,489 $ 255,332 SHOP 137,044 126,040 420,067 391,684 Life science 98,040 90,174 298,692 262,224 Medical office 129,618 119,847 378,798 357,381 Other non-reportable segments 23,833 40,742 94,724 138,498 Total revenues $ 456,022 $ 454,023 $ 1,404,770 $ 1,405,119 See Notes 3, 4 and 6 for significant transactions impacting the Company’s segment assets during the periods presented. |