XML 82 R69.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED CONSOLIDATING INFORMATION (Unaudited) - Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Revenues:          
Rental income $ 401,876 $ 368,697 $ 1,196,596 $ 1,081,526  
Resident fees and services 461,700 461,974 1,386,131 1,390,387  
Office building and other services revenue 3,196 4,317 9,781 17,006  
Income from loans and investments 32,985 31,566 85,499 78,098  
Equity earnings in affiliates 0 0 0 0  
Interest and other income 171 562 854 792  
Total revenues 899,928 867,116 2,678,861 2,567,809  
Expenses          
Interest 113,869 105,063 336,245 312,001  
Depreciation and amortization 213,407 208,387 655,298 666,735  
Property-level operating expenses 376,207 361,117 1,111,024 1,069,294  
Office building services costs 418 974 1,708 6,277  
General, administrative and professional fees 33,317 31,567 100,560 95,387  
Loss on extinguishment of debt, net 511 383 856 3,165  
Merger-related expenses and deal costs 804 16,217 8,903 25,073  
Other 13,030 2,430 16,066 8,901  
Total expenses 751,563 726,138 2,230,660 2,186,833  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 148,365 140,978 448,201 380,976  
Income (loss) from unconsolidated entities 750 931 3,794 2,151  
Income tax benefit 7,815 8,537 13,119 28,507  
Income from continuing operations 156,930 150,446 465,114 411,634  
Discontinued operations (19) (118) (95) (755)  
Gain (loss) on real estate dispositions 458,280 (144) 502,288 31,779  
Net income 615,191 150,184 967,307 442,658 $ 651,490
Net income attributable to noncontrolling interests 1,233 732 3,391 1,064  
Net income attributable to common stockholders 613,958 149,452 963,916 441,594  
Consolidated Elimination          
Revenues:          
Rental income 0 0 0 0  
Resident fees and services 0 0 0 0  
Office building and other services revenue 0 0 0 0  
Income from loans and investments 0 0 0 0  
Equity earnings in affiliates (133,159) (143,501) (397,632) (375,657)  
Interest and other income 0 0 0 0  
Total revenues (133,159) (143,501) (397,632) (375,657)  
Expenses          
Interest 0 0 0 0  
Depreciation and amortization 0 0 0 0  
Property-level operating expenses 0 0 0 0  
Office building services costs 0 0 0 0  
General, administrative and professional fees 0 0 0 0  
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 interests (133,159) (143,501) (397,632) (375,657)  
Income (loss) from unconsolidated entities 0 0 0 0  
Income tax benefit 0 0 0 0  
Income from continuing operations (133,159) (143,501) (397,632) (375,657)  
Discontinued operations 0 0 0 0  
Gain (loss) on real estate dispositions 0 0 0 0  
Net income (133,159) (143,501) (397,632) (375,657)  
Net income attributable to noncontrolling interests 0 0 0 0  
Net income attributable to common stockholders (133,159) (143,501) (397,632) (375,657)  
Ventas, Inc.          
Revenues:          
Rental income 602 585 1,782 2,084  
Resident fees and services 0 0 0 0  
Office building and other services revenue 0 401 0 1,605  
Income from loans and investments 309 82 908 82  
Equity earnings in affiliates 133,571 143,782 398,757 376,570  
Interest and other income 3 476 374 546  
Total revenues 134,485 145,326 401,821 380,887  
Expenses          
Interest (16,801) (11,779) (61,095) (33,668)  
Depreciation and amortization 1,314 1,414 4,140 7,549  
Property-level operating expenses 0 0 0 0  
Office building services costs 0 0 0 0  
General, administrative and professional fees 103 (1,359) 421 872  
Loss on extinguishment of debt, net 0 (58) 0 0  
Merger-related expenses and deal costs 361 15,952 8,007 24,067  
Other 1,626 (21) 1,744 4  
Total expenses (13,397) 4,149 (46,783) (1,176)  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 147,882 141,177 448,604 382,063  
Income (loss) from unconsolidated entities 0 0 0 0  
Income tax benefit 7,815 8,537 13,119 28,507  
Income from continuing operations 155,697 149,714 461,723 410,570  
Discontinued operations (19) (118) (95) (755)  
Gain (loss) on real estate dispositions 458,280 (144) 502,288 31,779  
Net income 613,958 149,452 963,916 441,594  
Net income attributable to noncontrolling interests 0 0 0 0  
Net income attributable to common stockholders 613,958 149,452 963,916 441,594  
Ventas Realty          
Revenues:          
Rental income 45,446 49,652 141,717 147,795  
Resident fees and services 0 0 0 0  
Office building and other services revenue 0 0 0 0  
Income from loans and investments 0 0 0 0  
Equity earnings in affiliates 0 0 0 0  
Interest and other income 0 0 0 0  
Total revenues 45,446 49,652 141,717 147,795  
Expenses          
Interest 82,007 70,371 238,312 207,961  
Depreciation and amortization 1,455 2,833 6,062 15,614  
Property-level operating expenses 69 80 235 236  
Office building services costs 0 0 0 0  
General, administrative and professional fees 4,240 4,940 13,570 13,657  
Loss on extinguishment of debt, net 504 340 942 2,772  
Merger-related expenses and deal costs 0 0 0 0  
Other 0 4 0 8  
Total expenses 88,275 78,568 259,121 240,248  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests (42,829) (28,916) (117,404) (92,453)  
Income (loss) from unconsolidated entities 1,614 783 4,919 1,230  
Income tax benefit 0 0 0 0  
Income from continuing operations (41,215) (28,133) (112,485) (91,223)  
Discontinued operations 0 0 0 0  
Gain (loss) on real estate dispositions 0 0 0 0  
Net income (41,215) (28,133) (112,485) (91,223)  
Net income attributable to noncontrolling interests 0 0 0 0  
Net income attributable to common stockholders (41,215) (28,133) (112,485) (91,223)  
Ventas Subsidiaries          
Revenues:          
Rental income 355,828 318,460 1,053,097 931,647  
Resident fees and services 461,700 461,974 1,386,131 1,390,387  
Office building and other services revenue 3,196 3,916 9,781 15,401  
Income from loans and investments 32,676 31,484 84,591 78,016  
Equity earnings in affiliates (412) (281) (1,125) (913)  
Interest and other income 168 86 480 246  
Total revenues 853,156 815,639 2,532,955 2,414,784  
Expenses          
Interest 48,663 46,471 159,028 137,708  
Depreciation and amortization 210,638 204,140 645,096 643,572  
Property-level operating expenses 376,138 361,037 1,110,789 1,069,058  
Office building services costs 418 974 1,708 6,277  
General, administrative and professional fees 28,974 27,986 86,569 80,858  
Loss on extinguishment of debt, net 7 101 (86) 393  
Merger-related expenses and deal costs 443 265 896 1,006  
Other 11,404 2,447 14,322 8,889  
Total expenses 676,685 643,421 2,018,322 1,947,761  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 176,471 172,218 514,633 467,023  
Income (loss) from unconsolidated entities (864) 148 (1,125) 921  
Income tax benefit 0 0 0 0  
Income from continuing operations 175,607 172,366 513,508 467,944  
Discontinued operations 0 0 0 0  
Gain (loss) on real estate dispositions 0 0 0 0  
Net income 175,607 172,366 513,508 467,944  
Net income attributable to noncontrolling interests 1,233 732 3,391 1,064  
Net income attributable to common stockholders $ 174,374 $ 171,634 $ 510,117 $ 466,880