XML 47 R59.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATING INFORMATION (unaudited) (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Dec. 31, 2013
Revenues:          
Rental income $ 357,616 $ 323,448 $ 710,685 $ 646,398  
Resident fees and services 374,473 341,594 745,534 680,764  
Medical office building and other services revenue 4,367 3,537 10,667 7,185  
Income from loans and investments 14,625 14,733 25,392 30,836  
Equity earnings in affiliates 0 0 0 0  
Interest and other income 173 797 446 1,835  
Total revenues 751,254 684,109 1,492,724 1,367,018  
Expenses:          
Interest 91,501 82,237 179,342 160,871  
Depreciation and amortization 190,818 171,527 384,412 346,995  
Property-level operating expenses 288,759 269,488 576,399 536,689  
Medical office building services costs 1,626 1,667 4,997 3,306  
General, administrative and professional fees 31,306 27,324 64,172 56,098  
Loss (gain) on extinguishment of debt, net 2,924 (720) 2,665 (720)  
Merger-related expenses and deal costs 9,599 6,667 20,359 10,929  
Other 4,863 4,385 10,092 8,972  
Total expenses 621,396 562,575 1,242,438 1,123,140  
Income before income from unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest 129,858 121,534 250,286 243,878  
Income (loss) from unconsolidated entities 348 (506) 596 423  
Income tax (expense) benefit (3,274) 12,064 (6,707) 10,320  
Income from continuing operations 126,932 133,092 244,175 254,621  
Discontinued operations (255) (18,559) 2,776 (26,990)  
Gain on real estate dispositions 11,889 0 12,889 0  
Net income 138,566 114,533 259,840 227,631 454,889
Net income (loss) attributable to noncontrolling interest 168 (47) 395 858  
Net income attributable to common stockholders 138,398 114,580 259,445 226,773  
Ventas, Inc.
         
Revenues:          
Rental income 626 619 1,244 1,259  
Income from loans and investments 931 1,159 1,236 1,262  
Equity earnings in affiliates 132,423 105,136 258,510 221,203  
Interest and other income 34 259 185 297  
Total revenues 134,014 107,173 261,175 224,021  
Expenses:          
Interest (4,225) (474) (4,872) (941)  
Depreciation and amortization 1,478 1,213 2,898 2,292  
General, administrative and professional fees (12) 1,155 1,875 1,143  
Loss (gain) on extinguishment of debt, net     (3)    
Merger-related expenses and deal costs 6,482 4,227 8,235 6,976  
Other 324 254 1,031 293  
Total expenses 4,047 6,375 9,164 9,763  
Income before income from unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest 129,967 100,798 252,011 214,258  
Income tax (expense) benefit (3,274) 12,064 (6,707) 10,320  
Income from continuing operations 126,693 112,862 245,304 224,578  
Discontinued operations (184) 1,718 1,252 2,195  
Gain on real estate dispositions 11,889   12,889    
Net income 138,398 114,580 259,445 226,773  
Net income attributable to common stockholders 138,398 114,580 259,445 226,773  
Ventas Realty
         
Revenues:          
Rental income 70,859 [1] 69,830 [1] 140,615 [1] 139,117 [1]  
Income from loans and investments   493 [1]   787 [1]  
Interest and other income 5 [1] 5 [1] 11 [1] 11 [1]  
Total revenues 70,864 [1] 70,328 [1] 140,626 [1] 139,915 [1]  
Expenses:          
Interest 46,935 [1] 35,766 [1] 90,029 [1] 68,096 [1]  
Depreciation and amortization 7,753 [1] 7,510 [1] 15,406 [1] 14,726 [1]  
Property-level operating expenses 99 [1] 140 [1] 248 [1] 242 [1]  
General, administrative and professional fees 5,752 [1] 5,165 [1] 11,365 [1] 10,786 [1]  
Loss (gain) on extinguishment of debt, net     3 [1]    
Merger-related expenses and deal costs 2,110 [1]   2,110 [1]    
Other 83 [1]   402 [1] 21 [1]  
Total expenses 62,732 [1] 48,581 [1] 119,563 [1] 93,871 [1]  
Income before income from unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest 8,132 [1] 21,747 [1] 21,063 [1] 46,044 [1]  
Income (loss) from unconsolidated entities 320 [1] 217 [1] 841 [1] 505 [1]  
Income from continuing operations 8,452 [1] 21,964 [1] 21,904 [1] 46,549 [1]  
Discontinued operations (1,329) [1] 303 [1] (774) [1] 731 [1]  
Net income 7,123 [1] 22,267 [1] 21,130 [1] 47,280 [1]  
Net income attributable to common stockholders 7,123 [1] 22,267 [1] 21,130 [1] 47,280 [1]  
Ventas Subsidiaries
         
Revenues:          
Rental income 286,131 252,999 568,826 506,022  
Resident fees and services 374,473 341,594 745,534 680,764  
Medical office building and other services revenue 4,367 3,537 10,667 7,185  
Income from loans and investments 13,694 13,081 24,156 28,787  
Equity earnings in affiliates 73 223 211 473  
Interest and other income 134 533 250 1,527  
Total revenues 678,872 611,967 1,349,644 1,224,758  
Expenses:          
Interest 48,791 46,945 94,185 93,716  
Depreciation and amortization 181,587 162,804 366,108 329,977  
Property-level operating expenses 288,660 269,348 576,151 536,447  
Medical office building services costs 1,626 1,667 4,997 3,306  
General, administrative and professional fees 25,566 21,004 50,932 44,169  
Loss (gain) on extinguishment of debt, net 2,924 (720) 2,665 (720)  
Merger-related expenses and deal costs 1,007 2,440 10,014 3,953  
Other 4,456 4,131 8,659 8,658  
Total expenses 554,617 507,619 1,113,711 1,019,506  
Income before income from unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest 124,255 104,348 235,933 205,252  
Income (loss) from unconsolidated entities 28 (723) (245) (82)  
Income from continuing operations 124,283 103,625 235,688 205,170  
Discontinued operations 1,258 (20,580) 2,298 (29,916)  
Net income 125,541 83,045 237,986 175,254  
Net income (loss) attributable to noncontrolling interest 168 (47) 395 858  
Net income attributable to common stockholders 125,373 83,092 237,591 174,396  
Consolidated Eliminations
         
Revenues:          
Equity earnings in affiliates (132,496) (105,359) (258,721) (221,676)  
Total revenues (132,496) (105,359) (258,721) (221,676)  
Expenses:          
Income before income from unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest (132,496) (105,359) (258,721) (221,676)  
Income from continuing operations (132,496) (105,359) (258,721) (221,676)  
Net income (132,496) (105,359) (258,721) (221,676)  
Net income attributable to common stockholders $ (132,496) $ (105,359) $ (258,721) $ (221,676)  
[1] Certain of Ventas Realty’s outstanding senior notes were issued jointly with our 100% owned subsidiary, Ventas Capital Corporation, which has no assets or operations.