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 joint ventures, 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 2018 Annual Report on Form 10-K filed with the SEC, as updated by Note 2 herein. During the first quarter of 2019, 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 reclassified operating results related to two facilities from its other non-reportable segment to its medical office segment. Accordingly, all prior period segment information has been recast to conform to current period presentation. During the three and six months ended June 30, 2019 , 21 and 39 senior housing triple-net facilities, respectively, were transferred to the Company’s SHOP segment as a result of terminating the triple-net leases and transitioning the assets to a RIDEA structure. During each of the three and six months ended June 30, 2018 , 10 senior housing triple-net facilities 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 property NOI and Adjusted NOI. NOI is defined as real estate revenues (inclusive of rental and related revenues, resident fees and services, and income from direct financing leases), 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, actuarial reserves for insurance claims that have been incurred but not reported, and the impact of deferred community fee income and expense. NOI and Adjusted NOI exclude the Company’s share of income (loss) from unconsolidated joint ventures, which is recognized as equity income (loss) from unconsolidated joint ventures in the consolidated statements of operations. 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 real estate assets and liabilities held for sale. See Note 15 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, 2019 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Real estate revenues (1) $ 49,866 $ 177,001 $ 107,596 $ 141,927 $ 12,763 $ — $ 489,153 Operating expenses (866 ) (137,460 ) (25,480 ) (50,176 ) (11 ) — (213,993 ) NOI 49,000 39,541 82,116 91,751 12,752 — 275,160 Adjustments to NOI (2) 4,807 841 (7,614 ) (1,203 ) 219 — (2,950 ) Adjusted NOI 53,807 40,382 74,502 90,548 12,971 — 272,210 Addback adjustments (4,807 ) (841 ) 7,614 1,203 (219 ) — 2,950 Interest income — — — — 2,414 — 2,414 Interest expense (206 ) (1,326 ) (70 ) (109 ) — (55,231 ) (56,942 ) Depreciation and amortization (15,693 ) (52,242 ) (41,431 ) (54,096 ) (1,834 ) — (165,296 ) General and administrative — — — — — (27,120 ) (27,120 ) Transaction costs — — — — — (1,337 ) (1,337 ) Recoveries (impairments), net (15,485 ) (52,963 ) — (90 ) — — (68,538 ) Gain (loss) on sales of real estate, net — 4,691 3,816 2,941 — — 11,448 Loss on debt extinguishments — — — — — (1,135 ) (1,135 ) Other income (expense), net — — — — 12,817 8,191 21,008 Income tax benefit (expense) — — — — — 1,864 1,864 Equity income (loss) from unconsolidated joint ventures — — — — (1,506 ) — (1,506 ) Net income (loss) $ 17,616 $ (62,299 ) $ 44,431 $ 40,397 $ 24,643 $ (74,768 ) $ (9,980 ) _______________________________________ (1) Represents rental and related revenues, resident fees and services, and income from DFLs. (2) Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, deferral of community fees, net, and termination fees. For the three months ended June 30, 2018 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Real estate revenues (1) $ 70,713 $ 138,352 $ 101,031 $ 134,574 $ 23,434 $ — $ 468,104 Operating expenses (791 ) (101,767 ) (22,732 ) (48,528 ) (48 ) — (173,866 ) NOI 69,922 36,585 78,299 86,046 23,386 — 294,238 Adjustments to NOI (2) 1,006 (124 ) (2,233 ) (1,831 ) (480 ) — (3,662 ) Adjusted NOI 70,928 36,461 76,066 84,215 22,906 — 290,576 Addback adjustments (1,006 ) 124 2,233 1,831 480 — 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 ) (48,098 ) (10,672 ) — (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 joint ventures — — — — (101 ) — (101 ) Net income (loss) $ 18,752 $ 55,845 $ 35,311 $ 37,829 $ 34,169 $ (88,978 ) $ 92,928 _______________________________________ (1) Represents rental and related revenues, resident fees and services, and income from DFLs. (2) Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, deferral of community fees, net, and termination fees. For the six months ended June 30, 2019 : Senior Housing Triple-Net SHOP Life Science Medical Office Other Non-reportable Corporate Non-segment Total Real estate revenues (1) $ 108,758 $ 303,182 $ 202,068 $ 284,122 $ 25,464 $ — $ 923,594 Operating expenses (1,859 ) (234,407 ) (47,472 ) (99,163 ) (19 ) — (382,920 ) NOI 106,899 68,775 154,596 184,959 25,445 — 540,674 Adjustments to NOI (2) 5,371 1,993 (10,091 ) (2,974 ) 413 — (5,288 ) Adjusted NOI 112,270 70,768 144,505 181,985 25,858 — 535,386 Addback adjustments (5,371 ) (1,993 ) 10,091 2,974 (413 ) — 5,288 Interest income — — — — 4,127 — 4,127 Interest expense (795 ) (1,989 ) (143 ) (221 ) — (103,121 ) (106,269 ) Depreciation and amortization (32,376 ) (76,328 ) (77,677 ) (107,198 ) (3,668 ) — (297,247 ) General and administrative — — — — — (48,475 ) (48,475 ) Transaction costs — — — — — (5,855 ) (5,855 ) Recoveries (impairments), net (15,485 ) (52,963 ) — (8,948 ) — — (77,396 ) Gain (loss) on sales of real estate, net 3,557 9,314 3,738 2,883 — — 19,492 Loss on debt extinguishments — — — — — (1,135 ) (1,135 ) Other income (expense), net — — — — 12,817 11,324 24,141 Income tax benefit (expense) — — — — — 5,322 5,322 Equity income (loss) from unconsolidated joint ventures — — — — (2,369 ) — (2,369 ) Net income (loss) $ 61,800 $ (53,191 ) $ 80,514 $ 71,475 $ 36,352 $ (141,940 ) $ 55,010 _______________________________________ (1) Represents rental and related revenues, resident fees and services, and income from DFLs. (2) Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, 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 Real estate revenues (1) $ 145,003 $ 283,022 $ 200,653 $ 267,794 $ 44,464 $ — $ 940,936 Operating expenses (1,837 ) (203,513 ) (44,541 ) (96,406 ) (121 ) — (346,418 ) NOI 143,166 79,509 156,112 171,388 44,343 — 594,518 Adjustments to NOI (2) (858 ) (1,732 ) (5,984 ) (3,764 ) (1,011 ) — (13,349 ) Adjusted NOI 142,308 77,777 150,128 167,624 43,332 — 581,169 Addback adjustments 858 1,732 5,984 3,764 1,011 — 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 ) (95,295 ) (21,110 ) — (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 joint ventures — — — — 469 — 469 Net income (loss) $ 69,490 $ 90,967 $ 76,961 $ 75,854 $ 10,329 $ (187,436 ) $ 136,165 _______________________________________ (1) Represents rental and related revenues, resident fees and services, and income from DFLs. (2) Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, actuarial reserves for insurance claims that have been incurred but not reported, deferral of community fees, net, and termination fees. The following table summarizes the Company’s revenues by segment (in thousands): Three Months Ended Six Months Ended Segment 2019 2018 2019 2018 Senior housing triple-net $ 49,866 $ 70,713 $ 108,758 $ 145,003 SHOP 177,001 138,352 303,182 283,022 Life science 107,596 101,031 202,068 200,653 Medical office 141,927 134,574 284,122 267,794 Other non-reportable segments 15,177 24,881 29,591 52,276 Total revenues $ 491,567 $ 469,551 $ 927,721 $ 948,748 See Note 3 for significant transactions impacting the Company’s segment assets during the periods presented. |