XML 84 R72.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONDENSED CONSOLIDATING INFORMATION (Unaudited) - Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Revenues:          
Rental income $ 360,262 $ 399,498 $ 745,071 $ 794,720  
Resident fees and services 518,989 460,243 1,033,742 924,431  
Office building and other services revenue 4,289 3,179 7,617 6,585  
Income from loans and investments 56,417 32,368 87,598 52,514  
Equity earnings in affiliates 0 0 0 0  
Interest and other income 2,347 202 11,981 683  
Total revenues 942,304 895,490 1,886,009 1,778,933  
Expenses          
Interest 113,029 113,572 224,392 222,376  
Depreciation and amortization 223,634 224,108 456,784 441,891  
Property-level operating expenses 421,413 365,830 834,326 734,817  
Office building services costs 534 552 649 1,290  
General, administrative and professional fees 36,656 33,282 73,830 67,243  
(Gain) loss on extinguishment of debt, net (93) 36 10,884 345  
Merger-related expenses and deal costs 4,494 6,043 21,830 8,099  
Other 3,527 1,848 6,647 3,036  
Total expenses 803,194 745,271 1,629,342 1,479,097  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 139,110 150,219 256,667 299,836  
Income (loss) from unconsolidated entities (6,371) (106) (47,110) 3,044  
Income tax benefit 734 2,159 3,976 5,304  
Income from continuing operations 133,473 152,272 213,533 308,184  
Discontinued operations 0 (23) (10) (76)  
Gain on real estate dispositions 35,827 719 35,875 44,008  
Net income 169,300 152,968 249,398 352,116 $ 1,361,112
Net income attributable to noncontrolling interests 2,781 1,137 4,176 2,158  
Net income attributable to common stockholders 166,519 151,831 245,222 349,958  
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 (143,197) (130,806) (202,849) (314,153)  
Interest and other income 0 0 0 0  
Total revenues (143,197) (130,806) (202,849) (314,153)  
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  
(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 interests (143,197) (130,806) (202,849) (314,153)  
Income (loss) from unconsolidated entities 0 0 0 0  
Income tax benefit 0 0 0 0  
Income from continuing operations (143,197) (130,806) (202,849) (314,153)  
Discontinued operations 0 0 0 0  
Gain on real estate dispositions 0 0 0 0  
Net income (143,197) (130,806) (202,849) (314,153)  
Net income attributable to noncontrolling interests 0 0 0 0  
Net income attributable to common stockholders (143,197) (130,806) (202,849) (314,153)  
Ventas, Inc.          
Revenues:          
Rental income 255 596 856 1,181  
Resident fees and services 0 0 0 0  
Office building and other services revenue 0 0 0 0  
Income from loans and investments 272 319 763 600  
Equity earnings in affiliates 143,760 131,210 204,055 314,751  
Interest and other income 2,069 28 11,391 371  
Total revenues 146,356 132,153 217,065 316,903  
Expenses          
Interest (28,295) (27,732) (56,990) (44,367)  
Depreciation and amortization 1,373 1,419 2,717 2,827  
Property-level operating expenses 0 0 0 0  
Office building services costs 0 0 0 0  
General, administrative and professional fees (409) 186 148 313  
(Gain) loss on extinguishment of debt, net (14) 0 154 0  
Merger-related expenses and deal costs 4,164 5,783 20,410 7,646  
Other 2,327 466 4,496 119  
Total expenses (20,854) (19,878) (29,065) (33,462)  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 167,210 152,031 246,130 350,365  
Income (loss) from unconsolidated entities 0 0 0 0  
Income tax benefit (129) (177) (338) (331)  
Income from continuing operations 167,081 151,854 245,792 350,034  
Discontinued operations 0 (23) (10) (76)  
Gain on real estate dispositions (562) 0 (560) 0  
Net income 166,519 151,831 245,222 349,958  
Net income attributable to noncontrolling interests 0 0 0 0  
Net income attributable to common stockholders 166,519 151,831 245,222 349,958  
Ventas Realty          
Revenues:          
Rental income 34,299 48,451 68,685 96,270  
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 34,299 48,451 68,685 96,270  
Expenses          
Interest 82,644 81,516 164,956 156,306  
Depreciation and amortization 1,422 2,239 2,866 4,608  
Property-level operating expenses 82 83 154 165  
Office building services costs 0 0 0 0  
General, administrative and professional fees 4,614 4,630 8,664 9,330  
(Gain) loss on extinguishment of debt, net 1,787 418 12,596 438  
Merger-related expenses and deal costs 0 0 0 0  
Other 0 0 0 0  
Total expenses 90,549 88,886 189,236 170,847  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests (56,250) (40,435) (120,551) (74,577)  
Income (loss) from unconsolidated entities 0 0 0 0  
Income tax benefit 0 0 0 0  
Income from continuing operations (56,250) (40,435) (120,551) (74,577)  
Discontinued operations 0 0 0 0  
Gain on real estate dispositions 0 0 0 14,781  
Net income (56,250) (40,435) (120,551) (59,796)  
Net income attributable to noncontrolling interests 0 0 0 0  
Net income attributable to common stockholders (56,250) (40,435) (120,551) (59,796)  
Ventas Subsidiaries          
Revenues:          
Rental income 325,708 350,451 675,530 697,269  
Resident fees and services 518,989 460,243 1,033,742 924,431  
Office building and other services revenue 4,289 3,179 7,617 6,585  
Income from loans and investments 56,145 32,049 86,835 51,914  
Equity earnings in affiliates (563) (404) (1,206) (598)  
Interest and other income 278 174 590 312  
Total revenues 904,846 845,692 1,803,108 1,679,913  
Expenses          
Interest 58,680 59,788 116,426 110,437  
Depreciation and amortization 220,839 220,450 451,201 434,456  
Property-level operating expenses 421,331 365,747 834,172 734,652  
Office building services costs 534 552 649 1,290  
General, administrative and professional fees 32,451 28,466 65,018 57,600  
(Gain) loss on extinguishment of debt, net (1,866) (382) (1,866) (93)  
Merger-related expenses and deal costs 330 260 1,420 453  
Other 1,200 1,382 2,151 2,917  
Total expenses 733,499 676,263 1,469,171 1,341,712  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 171,347 169,429 333,937 338,201  
Income (loss) from unconsolidated entities (6,371) (106) (47,110) 3,044  
Income tax benefit 863 2,336 4,314 5,635  
Income from continuing operations 165,839 171,659 291,141 346,880  
Discontinued operations 0 0 0 0  
Gain on real estate dispositions 36,389 719 36,435 29,227  
Net income 202,228 172,378 327,576 376,107  
Net income attributable to noncontrolling interests 2,781 1,137 4,176 2,158  
Net income attributable to common stockholders $ 199,447 $ 171,241 $ 323,400 $ 373,949