XML 85 R72.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONDENSED CONSOLIDATING INFORMATION (Unaudited) - Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Revenues:          
Rental income $ 384,028 $ 401,876 $ 1,129,099 $ 1,196,596  
Income from loans and investments 18,108 32,985 105,706 85,499  
Equity earnings in affiliates 0 0 0 0  
Interest and other income 12,554 171 24,535 854  
Total revenues 936,538 899,928 2,822,547 2,678,861  
Expenses          
Interest 107,581 113,869 331,973 336,245  
Depreciation and amortization 218,579 213,407 675,363 655,298  
Property-level operating expenses 428,389 376,207 1,262,715 1,111,024  
Office building services costs 431 418 1,080 1,708  
General, administrative and professional fees 39,677 33,317 113,507 100,560  
Loss on extinguishment of debt, net 39,527 511 50,411 856  
Merger-related expenses and deal costs 4,458 804 26,288 8,903  
Other 1,244 13,030 7,891 16,066  
Total expenses 839,886 751,563 2,469,228 2,230,660  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 96,652 148,365 353,319 448,201  
(Loss) income from unconsolidated entities (716) 750 (47,826) 3,794  
Income tax benefit 7,327 7,815 11,303 13,119  
Income from continuing operations 103,263 156,930 316,796 465,114  
Discontinued operations 0 (19) (10) (95)  
Gain on real estate dispositions (18) (458,280) (35,893) (502,288)  
Net income 103,281 615,191 352,679 967,307 $ 1,361,112
Net income attributable to noncontrolling interests 1,309 1,233 5,485 3,391  
Net income attributable to common stockholders 101,972 613,958 347,194 963,916  
Consolidated Elimination          
Revenues:          
Rental income 0 0 0 0  
Income from loans and investments 0 0 0 0  
Equity earnings in affiliates (73,174) (599,008) (276,025) (913,158)  
Interest and other income 0 0 0 0  
Total revenues (73,174) (599,008) (276,025) (913,158)  
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 (73,174) (599,008) (276,025) (913,158)  
(Loss) income from unconsolidated entities 0 0 0 0  
Income tax benefit 0 0 0 0  
Income from continuing operations (73,174) (599,008) (276,025) (913,158)  
Discontinued operations   0 0 0  
Gain on real estate dispositions 0 0 0 0  
Net income (73,174) (599,008) (276,025) (913,158)  
Net income attributable to noncontrolling interests 0 0 0 0  
Net income attributable to common stockholders (73,174) (599,008) (276,025) (913,158)  
Ventas, Inc.          
Revenues:          
Rental income 275 601 1,132 1,782  
Income from loans and investments 387 309 1,150 908  
Equity earnings in affiliates 74,048 594,857 278,103 909,605  
Interest and other income 12,335 3 23,726 374  
Total revenues 87,045 595,770 304,111 912,669  
Expenses          
Interest (19,307) (16,836) (76,297) (61,204)  
Depreciation and amortization 1,365 1,314 4,081 4,140  
Property-level operating expenses 0 0 0 0  
Office building services costs 0 0 0 0  
General, administrative and professional fees 2,744 100 2,892 412  
Loss on extinguishment of debt, net 202 0 356 0  
Merger-related expenses and deal costs 2,980 360 23,390 8,007  
Other 28 1,626 4,524 1,743  
Total expenses (11,988) (13,436) (41,054) (46,902)  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 99,033 609,206 345,165 959,571  
(Loss) income from unconsolidated entities 0 0 0 0  
Income tax benefit 2,944 4,771 2,606 4,440  
Income from continuing operations 101,977 613,977 347,771 964,011  
Discontinued operations   (19) (10) (95)  
Gain on real estate dispositions 5 0 567 0  
Net income 101,972 613,958 347,194 963,916  
Net income attributable to noncontrolling interests 0 0 0 0  
Net income attributable to common stockholders 101,972 613,958 347,194 963,916  
Ventas Realty          
Revenues:          
Rental income 35,189 45,447 103,874 141,717  
Income from loans and investments 0 0 0 0  
Equity earnings in affiliates 0 0 0 0  
Interest and other income 8 0 8 0  
Total revenues 35,197 45,447 103,882 141,717  
Expenses          
Interest 80,255 82,007 245,210 238,312  
Depreciation and amortization 1,411 1,455 4,277 6,062  
Property-level operating expenses 77 69 231 235  
Office building services costs 0 0 0 0  
General, administrative and professional fees 4,477 4,240 13,142 13,570  
Loss on extinguishment of debt, net 36,219 504 48,815 942  
Merger-related expenses and deal costs 0 0 0 0  
Other 25 0 25 0  
Total expenses 122,464 88,275 311,700 259,121  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests (87,267) (42,828) (207,818) (117,404)  
(Loss) income from unconsolidated entities 0 0 0 0  
Income tax benefit 0 0 0 0  
Income from continuing operations (87,267) (42,828) (207,818) (117,404)  
Discontinued operations   0 0 0  
Gain on real estate dispositions 0 (457,952) 0 (472,732)  
Net income (87,267) 415,124 (207,818) 355,328  
Net income attributable to noncontrolling interests 0 0 0 0  
Net income attributable to common stockholders (87,267) 415,124 (207,818) 355,328  
Ventas Subsidiaries          
Revenues:          
Rental income 348,564 355,828 1,024,093 1,053,097  
Income from loans and investments 17,721 32,676 104,556 84,591  
Equity earnings in affiliates (874) 4,151 (2,078) 3,553  
Interest and other income 211 168 801 480  
Total revenues 887,470 857,719 2,690,579 2,537,633  
Expenses          
Interest 46,633 48,698 163,060 159,137  
Depreciation and amortization 215,803 210,638 667,005 645,096  
Property-level operating expenses 428,312 376,138 1,262,484 1,110,789  
Office building services costs 431 418 1,080 1,708  
General, administrative and professional fees 32,456 28,977 97,473 86,578  
Loss on extinguishment of debt, net 3,106 7 1,240 (86)  
Merger-related expenses and deal costs 1,478 444 2,898 896  
Other 1,191 11,404 3,342 14,323  
Total expenses 729,410 676,724 2,198,582 2,018,441  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests 158,060 180,995 491,997 519,192  
(Loss) income from unconsolidated entities (716) 750 (47,826) 3,794  
Income tax benefit 4,383 3,044 8,697 8,679  
Income from continuing operations 161,727 184,789 452,868 531,665  
Discontinued operations   0 0 0  
Gain on real estate dispositions (23) (328) (36,460) (29,556)  
Net income 161,750 185,117 489,328 561,221  
Net income attributable to noncontrolling interests 1,309 1,233 5,485 3,391  
Net income attributable to common stockholders 160,441 183,884 483,843 557,830  
Resident Fees and Services          
Revenues:          
Other revenues 518,560 461,700 1,552,302 1,386,131  
Resident Fees and Services | Consolidated Elimination          
Revenues:          
Other revenues 0 0 0 0  
Resident Fees and Services | Ventas, Inc.          
Revenues:          
Other revenues 0 0 0 0  
Resident Fees and Services | Ventas Realty          
Revenues:          
Other revenues 0 0 0 0  
Resident Fees and Services | Ventas Subsidiaries          
Revenues:          
Other revenues 518,560 461,700 1,552,302 1,386,131  
Office Building and Other Services Revenue          
Revenues:          
Other revenues 3,288 3,196 10,905 9,781  
Office Building and Other Services Revenue | Consolidated Elimination          
Revenues:          
Other revenues 0 0 0 0  
Office Building and Other Services Revenue | Ventas, Inc.          
Revenues:          
Other revenues 0 0 0 0  
Office Building and Other Services Revenue | Ventas Realty          
Revenues:          
Other revenues 0 0 0 0  
Office Building and Other Services Revenue | Ventas Subsidiaries          
Revenues:          
Other revenues $ 3,288 $ 3,196 $ 10,905 $ 9,781