XML 85 R69.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED CONSOLIDATING INFORMATION (Unaudited) - Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Revenues:      
Rental income $ 384,809 $ 395,222  
Resident fees and services 514,753 464,188  
Office building and other services revenue 3,328 3,406  
Income from loans and investments 31,181 20,146  
Equity earnings in affiliates 0 0  
Interest and other income 9,634 481  
Total revenues 943,705 883,443  
Expenses      
Interest 111,363 108,804  
Depreciation and amortization 233,150 217,783  
Property-level operating expenses 412,913 368,987  
Office building services costs 115 738  
General, administrative and professional fees 37,174 33,961  
Loss on extinguishment of debt, net 10,977 309  
Merger-related expenses and deal costs 17,336 2,056  
Other 3,120 1,188  
Total expenses 826,148 733,826  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 117,557 149,617  
Income (loss) from unconsolidated entities (40,739) 3,150  
Income tax benefit 3,242 3,145  
Income from continuing operations 80,060 155,912  
Discontinued operations (10) (53)  
Gain on real estate dispositions 48 43,289  
Net income 80,098 199,148 $ 1,361,112
Net income attributable to noncontrolling interests 1,395 1,021  
Net income attributable to common stockholders 78,703 198,127  
Consolidated Elimination      
Revenues:      
Rental income 0 0  
Resident fees and services 0 0  
Office building and other services revenue 0 0  
Income from loans and investments 0 0  
Equity earnings in affiliates (55,662) (136,681)  
Interest and other income 0 0  
Total revenues (55,662) (136,681)  
Expenses      
Interest 0 0  
Depreciation and amortization 0 0  
Property-level operating expenses 0 0  
Office building services costs 0 0  
General, administrative and professional fees 0 0  
Loss on extinguishment of debt, net 0 0  
Merger-related expenses and deal costs 0 0  
Other 0 0  
Total expenses 0 0  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests (55,662) (136,681)  
Income (loss) from unconsolidated entities 0 0  
Income tax benefit 0 0  
Income from continuing operations (55,662) (136,681)  
Discontinued operations 0 0  
Gain on real estate dispositions 0 0  
Net income (55,662) (136,681)  
Net income attributable to noncontrolling interests 0 0  
Net income attributable to common stockholders (55,662) (136,681)  
Ventas, Inc.      
Revenues:      
Rental income 601 585  
Resident fees and services 0 0  
Office building and other services revenue 0 0  
Income from loans and investments 491 281  
Equity earnings in affiliates 56,662 136,989  
Interest and other income 9,323 343  
Total revenues 67,077 138,198  
Expenses      
Interest (28,661) (16,600)  
Depreciation and amortization 1,344 1,409  
Property-level operating expenses 0 0  
Office building services costs 0 0  
General, administrative and professional fees 556 130  
Loss on extinguishment of debt, net 0 0  
Merger-related expenses and deal costs 16,246 1,863  
Other 2,169 (349)  
Total expenses (8,346) (13,547)  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 75,423 151,745  
Income (loss) from unconsolidated entities 0 0  
Income tax benefit 3,242 3,145  
Income from continuing operations 78,665 154,890  
Discontinued operations (10) (53)  
Gain on real estate dispositions 48 43,290  
Net income 78,703 198,127  
Net income attributable to noncontrolling interests 0 0  
Net income attributable to common stockholders 78,703 198,127  
Ventas Realty      
Revenues:      
Rental income 34,386 47,819  
Resident fees and services 0 0  
Office building and other services revenue 0 0  
Income from loans and investments 0 0  
Equity earnings in affiliates 0 0  
Interest and other income 0 0  
Total revenues 34,386 47,819  
Expenses      
Interest 82,312 74,789  
Depreciation and amortization 1,444 2,371  
Property-level operating expenses 72 83  
Office building services costs 0 0  
General, administrative and professional fees 4,050 4,700  
Loss on extinguishment of debt, net 10,977 19  
Merger-related expenses and deal costs 0 0  
Other 0 0  
Total expenses 98,855 81,962  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests (64,469) (34,143)  
Income (loss) from unconsolidated entities (35,504) 3,321  
Income tax benefit 0 0  
Income from continuing operations (99,973) (30,822)  
Discontinued operations 0 0  
Gain on real estate dispositions 0 0  
Net income (99,973) (30,822)  
Net income attributable to noncontrolling interests 0 0  
Net income attributable to common stockholders (99,973) (30,822)  
Ventas Subsidiaries      
Revenues:      
Rental income 349,822 346,818  
Resident fees and services 514,753 464,188  
Office building and other services revenue 3,328 3,406  
Income from loans and investments 30,690 19,865  
Equity earnings in affiliates (1,000) (308)  
Interest and other income 311 138  
Total revenues 897,904 834,107  
Expenses      
Interest 57,712 50,615  
Depreciation and amortization 230,362 214,003  
Property-level operating expenses 412,841 368,904  
Office building services costs 115 738  
General, administrative and professional fees 32,568 29,131  
Loss on extinguishment of debt, net 0 290  
Merger-related expenses and deal costs 1,090 193  
Other 951 1,537  
Total expenses 735,639 665,411  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 162,265 168,696  
Income (loss) from unconsolidated entities (5,235) (171)  
Income tax benefit 0 0  
Income from continuing operations 157,030 168,525  
Discontinued operations 0 0  
Gain on real estate dispositions 0 (1)  
Net income 157,030 168,524  
Net income attributable to noncontrolling interests 1,395 1,021  
Net income attributable to common stockholders $ 155,635 $ 167,503