16. Segment Reporting

Our chief operating decision maker, or CODM, who is our Interim Chief Executive Officer and President, evaluates our business and makes resource allocations based on four operating segments: ISHC, OM, SHOP and triple-net leased properties. These operating segments are also our reportable segments.

Our ISHC each provide a range of independent living, assisted living, memory care, skilled nursing services and certain ancillary businesses that are owned and operated utilizing a RIDEA structure. Our OM buildings are typically leased to multiple tenants under separate leases, thus requiring active management and responsibility for many of the associated operating expenses (much of which are, or can effectively be, passed through to the tenants). Our SHOP segment includes senior housing, which may provide assisted living care, independent living, memory care or skilled nursing services, that are owned and operated utilizing a RIDEA structure. Our triple-net leased properties segment includes senior housing, skilled nursing facilities and hospital investments, which are single-tenant properties for which we lease the properties to unaffiliated tenants under triple-net and generally master leases that transfer the obligation for all property operating costs (including maintenance, repairs, taxes, insurance and capital expenditures) to the tenant. In addition, our triple-net leased properties segment includes our debt security investment.

Our CODM evaluates the performance of our combined properties in each reportable segment and determines how to allocate resources to those segments, primarily based on net operating income, or NOI, for each segment. NOI excludes certain items that are not associated with the operations of our properties. Our CODM also primarily uses NOI for each segment in the annual budget and forecasting process. Further, our CODM considers budget-to-actual variances in NOI on a quarterly basis when making decisions about the allocation of operating and capital resources to each segment. We define segment NOI as total revenues and grant income, less property operating expenses and rental expenses, which excludes depreciation and amortization, general and administrative expenses, transaction, transition and restructuring costs, net interest expense, gain or loss in fair value of derivative financial instruments, gain or loss on dispositions of real estate investments, impairment of real estate investments, impairment of intangible assets and goodwill, income or loss from unconsolidated entities, gain on re-measurement of previously held equity interests, foreign currency gain or loss, other income or expense and income tax benefit or expense for each segment. We believe that segment NOI serves as an appropriate supplemental performance measure to net income (loss) because it allows investors and our management to measure unlevered property-level operating results and to compare our operating results to the operating results of other real estate companies and between periods on a consistent basis. We also believe that NOI is a widely accepted measure of comparative operating performance in the real estate community. However, our use of the term NOI may not be comparable to that of other real estate companies as they may have different methodologies for computing this performance measure.

Interest expense, depreciation and amortization and other expenses not attributable to individual properties are not allocated to individual segments for purposes of assessing segment performance. Non-segment assets primarily consist of corporate assets, including cash and cash equivalents, deferred financing costs, operating lease right-of-use asset and other assets not attributable to individual properties.

Summary information for our reportable segments, including a summary of segment operating expenses, during the years ended December 31, 2025, 2024 and 2023 was as follows (in thousands):

 

 

ISHC

 

 

SHOP

 

 

OM

 

 

Triple-Net
Leased
Properties

 

 

Year Ended
December 31, 2025

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resident fees and services

 

$

1,763,935

 

 

$

330,571

 

 

$

 

 

$

 

 

$

2,094,506

 

Real estate revenue

 

 

 

 

 

 

 

 

126,078

 

 

 

39,539

 

 

 

165,617

 

Total revenues

 

 

1,763,935

 

 

 

330,571

 

 

 

126,078

 

 

 

39,539

 

 

 

2,260,123

 

Less(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation expense

 

 

901,832

 

 

 

160,271

 

 

 

 

 

 

 

 

 

 

Controllable expenses(2)

 

 

552,675

 

 

 

90,935

 

 

 

 

 

 

 

 

 

 

Non-controllable expenses(3)

 

 

43,770

 

 

 

15,392

 

 

 

 

 

 

 

 

 

 

Facility rental expense(4)

 

 

28,656

 

 

 

 

 

 

 

 

 

 

 

 

 

Other segment items(5)

 

 

 

 

 

 

 

 

48,662

 

 

 

2,770

 

 

 

 

Segment net operating income

 

$

237,002

 

 

$

63,973

 

 

$

77,416

 

 

$

36,769

 

 

$

415,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

 

 

 

 

 

$

58,735

 

Transaction, transition and restructuring costs

 

 

 

 

 

 

 

 

 

 

 

 

5,103

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

187,559

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(85,775

)

Loss in fair value of derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

(1,034

)

Loss on dispositions of real estate investments, net

 

 

 

 

 

 

 

 

 

 

 

 

(2,965

)

Impairment of real estate investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(49,935

)

Loss from unconsolidated entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,967

)

Gain on re-measurement of previously held equity interest

 

 

 

 

 

 

 

 

 

 

 

 

14,580

 

Foreign currency gain

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,175

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,805

 

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,647

 

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,171

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

70,818

 

 

 

 

ISHC

 

 

SHOP

 

 

OM

 

 

Triple-Net
Leased
Properties

 

 

Year Ended
December 31, 2024

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resident fees and services

 

$

1,619,812

 

 

$

263,986

 

 

$

 

 

$

 

 

$

1,883,798

 

Real estate revenue

 

 

 

 

 

 

 

 

134,740

 

 

 

52,130

 

 

 

186,870

 

Total revenues

 

 

1,619,812

 

 

 

263,986

 

 

 

134,740

 

 

 

52,130

 

 

 

2,070,668

 

Less(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation expense

 

 

848,630

 

 

 

132,982

 

 

 

 

 

 

 

 

 

 

Controllable expenses(2)

 

 

511,122

 

 

 

74,198

 

 

 

 

 

 

 

 

 

 

Non-controllable expenses(3)

 

 

38,798

 

 

 

16,174

 

 

 

 

 

 

 

 

 

 

Facility rental expense(4)

 

 

31,989

 

 

 

 

 

 

 

 

 

 

 

 

 

Other segment items(5)

 

 

 

 

 

 

 

 

50,885

 

 

 

2,354

 

 

 

 

Segment net operating income

 

$

189,273

 

 

$

40,632

 

 

$

83,855

 

 

$

49,776

 

 

$

363,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

 

 

 

 

 

$

47,559

 

Transaction, transition and restructuring costs

 

 

 

 

 

 

 

 

 

 

 

 

7,141

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

179,192

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(127,730

)

Gain in fair value of derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

1,030

 

Gain on dispositions of real estate investments, net

 

 

 

 

 

 

 

 

 

 

 

 

5,213

 

Impairment of real estate investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(45,755

)

Loss from unconsolidated entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,868

)

Foreign currency loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(774

)

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,353

 

Loss before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(33,887

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,713

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(35,600

)

 

 

 

ISHC

 

 

SHOP

 

 

OM

 

 

Triple-Net
Leased
Properties

 

 

Year Ended
December 31, 2023

 

Revenues and grant income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resident fees and services

 

$

1,481,880

 

 

$

186,862

 

 

$

 

 

$

 

 

$

1,668,742

 

Real estate revenue

 

 

 

 

 

 

 

 

146,068

 

 

 

44,333

 

 

 

190,401

 

Grant income

 

 

7,475

 

 

 

 

 

 

 

 

 

 

 

 

7,475

 

Total revenues and grant income

 

 

1,489,355

 

 

 

186,862

 

 

 

146,068

 

 

 

44,333

 

 

 

1,866,618

 

Less(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation expense

 

 

788,733

 

 

 

95,922

 

 

 

 

 

 

 

 

 

 

Controllable expenses(2)

 

 

472,210

 

 

 

56,863

 

 

 

 

 

 

 

 

 

 

Non-controllable expenses(3)

 

 

37,849

 

 

 

13,708

 

 

 

 

 

 

 

 

 

 

Facility rental expense(4)

 

 

37,025

 

 

 

 

 

 

 

 

 

 

 

 

 

Other segment items(5)

 

 

 

 

 

 

 

 

54,457

 

 

 

3,018

 

 

 

 

Segment net operating income

 

$

153,538

 

 

$

20,369

 

 

$

91,611

 

 

$

41,315

 

 

$

306,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

 

 

 

 

 

$

47,510

 

Transaction, transition and restructuring costs

 

 

 

 

 

 

 

 

 

 

 

 

5,795

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

182,604

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(163,191

)

Loss in fair value of derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

(926

)

Gain on dispositions of real estate investments, net

 

 

 

 

 

 

 

 

 

 

 

 

32,472

 

Impairment of real estate investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,899

)

Impairment of intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,520

)

Loss from unconsolidated entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,718

)

Gain on re-measurement of previously held equity interest

 

 

 

 

 

 

 

 

 

 

 

 

726

 

Foreign currency gain

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,307

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,601

 

Loss before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(76,224

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(663

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(76,887

)

 

 

(1)
The significant expense categories and amounts below align with the segment-level information that is regularly provided to our CODM.
(2)
Controllable expenses include utilities, food, repairs and maintenance, and other operating expenses.
(3)
Non-controllable expenses include property taxes and insurance.
(4)
Facility rental expense relates to properties operated, but not owned.
(5)
Other segment items for the following reportable segments primarily includes:
OM property taxes, insurance, utilities, management fees and certain overhead expenses.
Triple-Net Leased Properties property taxes and insurance.

Total assets by reportable segment as of December 31, 2025 and 2024 were as follows (in thousands):

 

 

 

December 31,

 

 

2025

 

 

2024

 

ISHC

 

$

2,666,245

 

 

$

2,202,582

 

SHOP

 

 

1,293,612

 

 

 

729,466

 

OM

 

 

1,048,810

 

 

 

1,140,785

 

Triple-net leased properties

 

 

393,952

 

 

 

401,782

 

Other

 

 

23,607

 

 

 

13,442

 

Total assets

 

$

5,426,226

 

 

$

4,488,057

 

 

As of both December 31, 2025 and 2024, goodwill of $168,177,000, $47,812,000 and $18,953,000 was allocated to our ISHC, OM and triple-net leased properties segments, respectively.

Our portfolio of properties and other investments are located in the United States, the UK and Isle of Man. Revenues and grant income and assets are attributed to the country in which the property is physically located. The following is a summary of geographic information for our operations for the periods presented below (in thousands):

 

 

Year Ended December 31,

 

 

2025

 

 

2024

 

 

2023

 

Revenues and grant income:

 

 

 

 

 

 

 

 

 

United States

 

$

2,253,609

 

 

$

2,064,038

 

 

$

1,861,954

 

International

 

 

6,514

 

 

 

6,630

 

 

 

4,664

 

Total

 

$

2,260,123

 

 

$

2,070,668

 

 

$

1,866,618

 

 

The following is a summary of real estate investments, net by geographic regions as of December 31, 2025 and 2024 (in thousands):

 

 

 

December 31,

 

 

 

2025

 

 

2024

 

Real estate investments, net:

 

 

 

 

 

 

United States

 

$

4,140,169

 

 

$

3,324,982

 

International

 

 

43,250

 

 

 

41,666

 

Total

 

$

4,183,419

 

 

$

3,366,648

 

Historical Timeline

Fiscal YearFiled
2025Feb 27, 2026Showing above
2024Feb 28, 2025
2023Mar 22, 2024
2022Mar 17, 2023
2021Mar 25, 2022
2020Mar 26, 2021
2019Mar 19, 2020
2018Mar 18, 2019
2017Mar 8, 2018
2016Mar 1, 2017

About Segments Disclosures

Segment disclosures break a company into its reportable operating units, revealing revenue, profit, and asset allocation that consolidated financial statements obscure. Under ASC 280, segments must match how the chief operating decision maker views the business, providing a window into internal management structure and resource allocation priorities.

Key signals: compare segment margins to identify which units drive profitability and which destroy value. Watch for changes in the number of reportable segments — segment aggregation or disaggregation often coincides with strategic shifts or attempts to obscure declining performance. Intersegment elimination patterns reveal internal pricing practices. The reconciliation between segment totals and consolidated figures exposes corporate overhead allocation and unallocated items. Geographic revenue concentration highlights regulatory and currency exposure. Compare segment-level capital expenditure against segment revenue to assess where management is investing for future growth versus harvesting existing assets.