XML 113 R95.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Information (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Revenues:                      
Rental income                 $ 1,346,046 $ 1,138,457 $ 1,036,356
Resident fees and services                 1,811,255 1,552,951 1,406,005
Medical office building and other services revenue                 41,492 29,364 17,809
Income from loans and investments                 86,553 51,778 54,425
Equity earnings in affiliates                 0 0 0
Interest and other income                 1,052 4,263 2,022
Total revenues $ 841,274 $ 827,606 $ 811,920 $ 805,598 $ 732,090 $ 704,932 $ 674,529 $ 665,262 3,286,398 2,776,813 2,516,617
Expenses:                      
Interest                 367,114 292,065 249,009
Depreciation and amortization                 894,057 725,216 629,908
Property-level operating expenses                 1,383,640 1,195,388 1,109,925
Medical office building services costs                 26,565 17,092 8,315
General, administrative and professional fees                 128,035 121,738 115,083
Loss on extinguishment of debt, net                 14,411 5,564 1,201
Merger-related expenses and deal costs                 102,944 43,304 21,634
Other                 17,957 25,743 17,364
Total expenses                 2,934,723 2,426,110 2,152,439
Income before loss from unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest                 351,675 350,703 364,178
Loss from unconsolidated entities                 (1,420) (139) (508)
Income tax benefit                 39,284 8,732 11,828
Income from continuing operations                 389,539 359,296 375,498
Discontinued operations (2,331) (22,383) 18,243 17,574 20,709 18,171 30,781 30,074 11,103 99,735 79,171
Gain on real estate dispositions                 18,580 17,970 0
Net income                 419,222 477,001 454,669
Net (loss) income attributable to noncontrolling interest, net of tax                 1,379 1,234 1,160
Net income attributable to common stockholders $ 124,728 $ 22,852 $ 149,821 $ 120,442 $ 107,190 $ 109,132 $ 138,398 $ 121,047 417,843 475,767 453,509
Consolidated Elimination                      
Revenues:                      
Equity earnings in affiliates                 (459,545) (480,466) (450,348)
Total revenues                 (459,545) (480,466) (450,348)
Expenses:                      
Income before loss from unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest                 (459,545) (480,466) (450,348)
Income from continuing operations                 (459,545) (480,466) (450,348)
Net income                 (459,545) (480,466) (450,348)
Net income attributable to common stockholders                 (459,545) (480,466) (450,348)
Ventas, Inc.                      
Revenues:                      
Rental income                 3,663 2,789 2,486
Medical office building and other services revenue                 895    
Income from loans and investments                 8,605 3,052 1,262
Equity earnings in affiliates                 458,213 480,267 449,621
Interest and other income                 495 3,314 2,963
Total revenues                 471,871 489,422 456,332
Expenses:                      
Interest                 (38,393) (18,210) (2,167)
Depreciation and amortization                 5,443 5,860 4,990
Property-level operating expenses                   1  
General, administrative and professional fees                 (321) 3,910 2,695
Loss on extinguishment of debt, net                   (3) 3
Merger-related expenses and deal costs                 98,644 26,209 11,917
Other                 (358) 9,732 194
Total expenses                 65,015 27,499 17,632
Income before loss from unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest                 406,856 461,923 438,700
Income tax benefit                 39,284 8,732 11,828
Income from continuing operations                 446,140 470,655 450,528
Discontinued operations                 (46,877) (12,858) 2,981
Gain on real estate dispositions                 18,580 17,970  
Net income                 417,843 475,767 453,509
Net income attributable to common stockholders                 417,843 475,767 453,509
Ventas Realty                      
Revenues:                      
Rental income                 198,017 180,907 171,953
Medical office building and other services revenue                     (11)
Income from loans and investments                 534   908
Interest and other income                 (6) 26 26
Total revenues                 198,545 180,933 172,876
Expenses:                      
Interest                 257,503 185,983 144,327
Depreciation and amortization                 14,679 15,743 17,248
Property-level operating expenses                 367 481 514
General, administrative and professional fees                 20,777 19,792 20,488
Loss on extinguishment of debt, net                 4,523 3 1,510
Merger-related expenses and deal costs                 75 2,110  
Other                 45   17
Total expenses                 297,969 224,112 184,104
Income before loss from unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest                 (99,424) (43,179) (11,228)
Loss from unconsolidated entities                 (183) 1,250 673
Income from continuing operations                 (99,607) (41,929) (10,555)
Discontinued operations                 34,748 61,755 83,197
Net income                 (64,859) 19,826 72,642
Net income attributable to common stockholders                 $ (64,859) 19,826 72,642
Ownership percentage 100.00%               100.00%    
Ventas Subsidiaries                      
Revenues:                      
Rental income                 $ 1,144,366 954,761 861,917
Resident fees and services                 1,811,255 1,552,951 1,406,005
Medical office building and other services revenue                 40,597 29,364 17,820
Income from loans and investments                 77,414 48,726 52,255
Equity earnings in affiliates                 1,332 199 727
Interest and other income                 563 923 (967)
Total revenues                 3,075,527 2,586,924 2,337,757
Expenses:                      
Interest                 148,004 124,292 106,849
Depreciation and amortization                 873,935 703,613 607,670
Property-level operating expenses                 1,383,273 1,194,906 1,109,411
Medical office building services costs                 26,565 17,092 8,315
General, administrative and professional fees                 107,579 98,036 91,900
Loss on extinguishment of debt, net                 9,888 5,564 (312)
Merger-related expenses and deal costs                 4,225 14,985 9,717
Other                 18,270 16,011 17,153
Total expenses                 2,571,739 2,174,499 1,950,703
Income before loss from unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest                 503,788 412,425 387,054
Loss from unconsolidated entities                 (1,237) (1,389) (1,181)
Income from continuing operations                 502,551 411,036 385,873
Discontinued operations                 23,232 50,838 (7,007)
Net income                 525,783 461,874 378,866
Net (loss) income attributable to noncontrolling interest, net of tax                 1,379 1,234 1,160
Net income attributable to common stockholders                 $ 524,404 $ 460,640 $ 377,706
Ownership percentage   100.00%                  
Ventas Capital Corporation                      
Expenses:                      
Ownership percentage 100.00%       100.00%       100.00% 100.00% 100.00%