XML 76 R64.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATING INFORMATION - Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Mar. 31, 2015
Revenues:            
Rental income $ 354,206 $ 322,478 $ 712,829 $ 648,095    
Resident fees and services 464,437 454,645 928,413 901,559    
Medical office building and other services revenue 5,504 9,408 12,689 19,951    
Income from loans and investments 24,146 25,215 46,532 47,268    
Equity earnings in affiliates 0 0 0 0    
Interest and other income 111 174 230 645    
Total revenues 848,404 811,920 1,700,693 1,617,518    
Expenses:            
Interest 103,665 83,959 206,938 166,287    
Depreciation and amortization 221,961 214,711 458,348 430,930    
Property-level operating expenses 351,955 342,662 708,177 683,461    
Medical office building services costs 1,852 5,764 5,303 12,682    
General, administrative and professional fees 32,094 33,959 63,820 68,285    
(Gain) loss on extinguishment of debt, net 2,468 (455) 2,782 (434)    
Merger-related expenses and deal costs 7,224 12,265 8,856 42,878    
Other 2,303 4,279 6,471 9,153    
Total expenses 723,522 697,144 1,460,695 1,413,242    
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest 124,882 114,776 239,998 204,276    
Income (loss) from unconsolidated entities 1,418 9 1,220 (242)    
Income tax benefit 11,549 9,789 19,970 17,039    
Income from continuing operations 137,849 124,574 261,188 221,073    
Discontinued operations (148) 18,243 (637) 35,817    
Gain on real estate dispositions 5,739 7,469 31,923 14,155    
Net income 143,440 150,286 292,474 271,045 $ 419,222  
Net income attributable to noncontrolling interest 278 465 332 782    
Net income attributable to common stockholders 143,162 149,821 292,142 270,263    
Consolidated Elimination            
Revenues:            
Rental income 0 0 0 0    
Resident fees and services 0 0 0 0    
Medical office building and other services revenue 0 0 0 0    
Income from loans and investments 0 0 0 0    
Equity earnings in affiliates (123,740) (131,058) (232,159) (260,975)    
Interest and other income 0 0 0 0    
Total revenues (123,740) (131,058) (232,159) (260,975)    
Expenses:            
Interest 0 0 0 0    
Depreciation and amortization 0 0 0 0    
Property-level operating expenses 0 0 0 0    
Medical office building services costs 0 0 0 0    
General, administrative and professional fees 0 0 0 0    
(Gain) loss on extinguishment of debt, net 0 0 0 0    
Merger-related expenses and deal costs 0 0 0 0    
Other 0 0 0 0    
Total expenses 0 0 0 0    
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest (123,740) (131,058) (232,159) (260,975)    
Income (loss) from unconsolidated entities 0 0 0 0    
Income tax benefit 0 0 0 0    
Income from continuing operations (123,740) (131,058) (232,159) (260,975)    
Discontinued operations 0 0 0 0    
Gain on real estate dispositions 0 0 0 0    
Net income (123,740) (131,058) (232,159) (260,975)    
Net income attributable to noncontrolling interest 0 0 0 0    
Net income attributable to common stockholders (123,740) (131,058) (232,159) (260,975)    
Ventas, Inc.            
Revenues:            
Rental income 583 914 1,499 1,831    
Resident fees and services 0 0 0 0    
Medical office building and other services revenue 602 0 1,204 0    
Income from loans and investments 0 7,169 0 8,605    
Equity earnings in affiliates 124,028 131,120 232,790 261,115    
Interest and other income 41 20 70 376    
Total revenues 125,254 139,223 235,563 271,927    
Expenses:            
Interest (11,094) (8,932) (21,889) (16,760)    
Depreciation and amortization 1,203 1,357 6,135 2,700    
Property-level operating expenses 0 0 0 0    
Medical office building services costs 0 0 0 0    
General, administrative and professional fees 2,246 2,822 2,231 80    
(Gain) loss on extinguishment of debt, net 58 0 58 0    
Merger-related expenses and deal costs 6,743 9,506 8,115 39,299    
Other 76 (465) 27 182    
Total expenses (768) 4,288 (5,323) 25,501    
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest 126,022 134,935 240,886 246,426    
Income (loss) from unconsolidated entities 0 0 0 0    
Income tax benefit 11,549 9,789 19,970 17,039    
Income from continuing operations 137,571 144,724 260,856 263,465    
Discontinued operations (148) (2,372) (637) (7,357)    
Gain on real estate dispositions 5,739 7,469 31,923 14,155    
Net income 143,162 149,821 292,142 270,263    
Net income attributable to noncontrolling interest 0 0 0 0    
Net income attributable to common stockholders $ 143,162 149,821 $ 292,142 270,263    
Ventas Realty            
Condensed financial statements, captions            
Ownership percentage 100.00%   100.00%      
Revenues:            
Rental income $ 49,418 49,620 $ 98,143 99,408    
Resident fees and services 0 0 0 0    
Medical office building and other services revenue 0 0 0 0    
Income from loans and investments 0 252 0 303    
Equity earnings in affiliates 0 0 0 0    
Interest and other income 0          
Total revenues 49,418 49,872 98,143 99,711    
Expenses:            
Interest 69,011 61,572 137,590 122,195    
Depreciation and amortization 2,867 3,505 12,781 7,939    
Property-level operating expenses 77 73 156 204    
Medical office building services costs 0 0 0 0    
General, administrative and professional fees 4,213 5,054 8,717 11,415    
(Gain) loss on extinguishment of debt, net 2,432 0 2,432 0    
Merger-related expenses and deal costs 0 75 0 75    
Other 4 40 4 45    
Total expenses 78,604 70,319 161,680 141,873    
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest (29,186) (20,447) (63,537) (42,162)    
Income (loss) from unconsolidated entities 344 359 447 760    
Income tax benefit 0 0 0 0    
Income from continuing operations (28,842) (20,088) (63,090) (41,402)    
Discontinued operations 0 13,857   27,377    
Gain on real estate dispositions 0 0 0 0    
Net income (28,842) (6,231) (63,090) (14,025)    
Net income attributable to noncontrolling interest 0 0 0 0    
Net income attributable to common stockholders (28,842) (6,231) (63,090) (14,025)    
Ventas Subsidiaries            
Revenues:            
Rental income 304,205 271,944 613,187 546,856    
Resident fees and services 464,437 454,645 928,413 901,559    
Medical office building and other services revenue 4,902 9,408 11,485 19,951    
Income from loans and investments 24,146 17,794 46,532 38,360    
Equity earnings in affiliates (288) (62) (631) (140)    
Interest and other income 70 154 160 269    
Total revenues 797,472 753,883 1,599,146 1,506,855    
Expenses:            
Interest 45,748 31,319 91,237 60,852    
Depreciation and amortization 217,891 209,849 439,432 420,291    
Property-level operating expenses 351,878 342,589 708,021 683,257    
Medical office building services costs 1,852 5,764 5,303 12,682    
General, administrative and professional fees 25,635 26,083 52,872 56,790    
(Gain) loss on extinguishment of debt, net (22) (455) 292 (434)    
Merger-related expenses and deal costs 481 2,684 741 3,504    
Other 2,223 4,704 6,440 8,926    
Total expenses 645,686 622,537 1,304,338 1,245,868    
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest 151,786 131,346 294,808 260,987    
Income (loss) from unconsolidated entities 1,074 (350) 773 (1,002)    
Income tax benefit 0 0 0 0    
Income from continuing operations 152,860 130,996 295,581 259,985    
Discontinued operations 0 6,758   15,797    
Gain on real estate dispositions 0 0 0 0    
Net income 152,860 137,754 295,581 275,782    
Net income attributable to noncontrolling interest 278 465 332 782    
Net income attributable to common stockholders $ 152,582 $ 137,289 $ 295,249 $ 275,000    
Ventas Capital Corporation            
Condensed financial statements, captions            
Ownership percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%