XML 122 R108.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Information (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenues                      
Rental income                 $ 1,513,807 $ 1,593,598 $ 1,476,176
Income from loans and investments                 124,218 117,608 98,094
Equity earnings in affiliates                 0 0 0
Interest and other income                 24,892 6,034 876
Revenues $ 923,263 $ 936,538 $ 942,304 $ 943,705 $ 895,288 $ 899,928 $ 895,490 $ 883,443 3,745,810 3,574,149 3,443,522
Expenses                      
Interest                 442,497 448,196 419,740
Depreciation and amortization                 919,639 887,948 898,924
Property-level operating expenses                 1,689,880 1,483,072 1,434,762
Office building services costs                 1,418 3,391 7,311
General, administrative and professional fees                 151,982 135,490 126,875
Loss on extinguishment of debt, net                 58,254 754 2,779
Merger-related expenses and deal costs                 30,547 10,535 24,635
Other                 66,768 20,052 9,988
Total expenses                 3,360,985 2,989,438 2,925,014
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests                 384,825 584,711 518,508
Loss from unconsolidated entities                 (55,034) (561) 4,358
Gain on real estate dispositions                 46,247 717,273 98,203
Income tax benefit                 39,953 59,799 31,343
Income from continuing operations 63,302 103,281 169,300 80,108 393,820 615,210 152,991 199,201 415,991 1,361,222 652,412
Discontinued operations 0 0 0 (10) (15) (19) (23) (53) (10) (110) (922)
Net income 63,302 103,281 169,300 80,098 393,805 615,191 152,968 199,148 415,981 1,361,112 651,490
Net (loss) income attributable to noncontrolling interest, net of tax 1,029 1,309 2,781 1,395 1,251 1,233 1,137 1,021 6,514 4,642 2,259
Net income attributable to common stockholders $ 62,273 $ 101,972 $ 166,519 $ 78,703 $ 392,554 $ 613,958 $ 151,831 $ 198,127 409,467 1,356,470 649,231
Consolidated Elimination                      
Revenues                      
Rental income                 0 0 0
Income from loans and investments                 0 0 0
Equity earnings in affiliates                 (306,068) (1,265,751) (626,041)
Interest and other income                 0 0 0
Revenues                 (306,068) (1,265,751) (626,041)
Expenses                      
Interest                 0 0 0
Depreciation and amortization                 0 0 0
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
General, administrative and professional fees                 0 0 0
Loss on extinguishment of debt, net                 0 0 0
Merger-related expenses and deal costs                 0 0 0
Other                 0 0 0
Total expenses                 0 0 0
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests                 (306,068) (1,265,751) (626,041)
Loss from unconsolidated entities                 0 0 0
Gain on real estate dispositions                 0 0 0
Income tax benefit                 0 0 0
Income from continuing operations                 (306,068) (1,265,751) (626,041)
Discontinued operations                 0 0 0
Net income                 (306,068) (1,265,751) (626,041)
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 (306,068) (1,265,751) (626,041)
Ventas, Inc.                      
Revenues                      
Rental income                 1,407 2,383 2,670
Income from loans and investments                 1,640 1,236 341
Equity earnings in affiliates                 308,764 1,260,665 626,644
Interest and other income                 23,802 5,388 665
Revenues                 335,613 1,269,672 631,925
Expenses                      
Interest                 (98,411) (101,385) (46,820)
Depreciation and amortization                 5,425 5,483 8,968
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
General, administrative and professional fees                 (2,866) 2,040 498
Loss on extinguishment of debt, net                 355 0 58
Merger-related expenses and deal costs                 25,880 9,796 23,067
Other                 4,881 2,247 (705)
Total expenses                 (64,736) (81,819) (14,934)
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests                 400,349 1,351,491 646,859
Loss from unconsolidated entities                 0 0 0
Gain on real estate dispositions                 6,653 0 299
Income tax benefit                 2,475 5,089 2,994
Income from continuing operations                 409,477 1,356,580 650,152
Discontinued operations                 (10) (110) (921)
Net income                 409,467 1,356,470 649,231
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 409,467 1,356,470 649,231
Ventas Realty                      
Revenues                      
Rental income                 139,043 178,165 196,991
Income from loans and investments                 0 0 0
Equity earnings in affiliates                 0 0 0
Interest and other income                 19 0 0
Revenues                 139,062 178,165 196,991
Expenses                      
Interest                 327,898 319,632 281,458
Depreciation and amortization                 5,680 7,510 18,297
Property-level operating expenses                 283 330 317
Office building services costs                 0 0 0
General, administrative and professional fees                 18,845 16,976 18,320
Loss on extinguishment of debt, net                 55,910 942 2,711
Merger-related expenses and deal costs                 0 0 0
Other                 3 1 41
Total expenses                 408,619 345,391 321,144
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests                 (269,557) (167,226) (124,153)
Loss from unconsolidated entities                 0 0 0
Gain on real estate dispositions                 0 675,808 63,821
Income tax benefit                 0 0 0
Income from continuing operations                 (269,557) 508,582 (60,332)
Discontinued operations                 0 0 0
Net income                 (269,557) 508,582 (60,332)
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 (269,557) 508,582 (60,332)
Ventas Subsidiaries                      
Revenues                      
Rental income                 1,373,357 1,413,050 1,276,515
Income from loans and investments                 122,578 116,372 97,753
Equity earnings in affiliates                 (2,696) 5,086 (603)
Interest and other income                 1,071 646 211
Revenues                 3,577,203 3,392,063 3,240,647
Expenses                      
Interest                 213,010 229,949 185,102
Depreciation and amortization                 908,534 874,955 871,659
Property-level operating expenses                 1,689,597 1,482,742 1,434,445
Office building services costs                 1,418 3,391 7,311
General, administrative and professional fees                 136,003 116,474 108,057
Loss on extinguishment of debt, net                 1,989 (188) 10
Merger-related expenses and deal costs                 4,667 739 1,568
Other                 61,884 17,804 10,652
Total expenses                 3,017,102 2,725,866 2,618,804
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests                 560,101 666,197 621,843
Loss from unconsolidated entities                 (55,034) (561) 4,358
Gain on real estate dispositions                 39,594 41,465 34,083
Income tax benefit                 37,478 54,710 28,349
Income from continuing operations                 582,139 761,811 688,633
Discontinued operations                 0 0 (1)
Net income                 582,139 761,811 688,632
Net (loss) income attributable to noncontrolling interest, net of tax                 6,514 4,642 2,259
Net income attributable to common stockholders                 575,625 757,169 686,373
Resident Fees and Services                      
Revenues                      
Revenue from contracts with customers                 2,069,477 1,843,232 1,847,306
Resident Fees and Services | Consolidated Elimination                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Resident Fees and Services | Ventas, Inc.                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Resident Fees and Services | Ventas Realty                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Resident Fees and Services | Ventas Subsidiaries                      
Revenues                      
Revenue from contracts with customers                 2,069,477 1,843,232 1,847,306
Office Building and Other Services Revenue                      
Revenues                      
Revenue from contracts with customers                 13,416 13,677 21,070
Office Building and Other Services Revenue | Consolidated Elimination                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Office Building and Other Services Revenue | Ventas, Inc.                      
Revenues                      
Revenue from contracts with customers                 0 0 1,605
Office Building and Other Services Revenue | Ventas Realty                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Office Building and Other Services Revenue | Ventas Subsidiaries                      
Revenues                      
Revenue from contracts with customers                 $ 13,416 $ 13,677 $ 19,465