XML 81 R70.htm IDEA: XBRL DOCUMENT v3.19.1
CONDENSED CONSOLIDATING INFORMATION (Unaudited) - Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Revenues:    
Rental income $ 401,496 $ 384,809
Income from loans and investments 17,126 31,181
Equity earnings in affiliates 0 0
Interest and other income 287 9,634
Total revenues 942,874 943,705
Expenses    
Interest 110,619 111,363
Depreciation and amortization 235,920 233,150
Property-level operating expenses 430,504 412,913
Office building services costs 633 115
General, administrative and professional fees 40,760 37,174
Loss on extinguishment of debt, net 405 10,977
Merger-related expenses and deal costs 2,180 17,336
Other 23 3,120
Total expenses 821,044 826,148
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests 121,830 117,557
Loss from unconsolidated entities (946) (40,739)
Gain (Loss) on Disposition of Assets 5,447 48
Income tax benefit 1,257 3,242
Income from continuing operations 127,588 80,108
Discontinued operations 0 (10)
Net income 127,588 80,098
Net income attributable to noncontrolling interests 1,803 1,395
Net income attributable to common stockholders 125,785 78,703
Resident Fees and Services    
Revenues:    
Other revenues 521,447 514,753
Office Building and Other Services Revenue    
Revenues:    
Other revenues 2,518 3,328
Consolidated Elimination    
Revenues:    
Rental income 0 0
Income from loans and investments 0 0
Equity earnings in affiliates (97,274) (59,651)
Interest and other income 0 0
Total revenues (97,274) (59,651)
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, real estate dispositions, income taxes, discontinued operations and noncontrolling interests (97,274) (59,651)
Loss from unconsolidated entities 0 0
Gain (Loss) on Disposition of Assets 0 0
Income tax benefit 0 0
Income from continuing operations (97,274) (59,651)
Discontinued operations 0 0
Net income (97,274) (59,651)
Net income attributable to noncontrolling interests 0 0
Net income attributable to common stockholders (97,274) (59,651)
Consolidated Elimination | Resident Fees and Services    
Revenues:    
Other revenues 0 0
Consolidated Elimination | Office Building and Other Services Revenue    
Revenues:    
Other revenues 0 0
Ventas, Inc.    
Revenues:    
Rental income 266 601
Income from loans and investments 423 491
Equity earnings in affiliates 97,834 60,297
Interest and other income 12 9,323
Total revenues 98,535 70,712
Expenses    
Interest (20,672) (28,694)
Depreciation and amortization 1,351 1,344
Property-level operating expenses 0 0
Office building services costs 0 0
General, administrative and professional fees (8,667) 557
Loss on extinguishment of debt, net 0 168
Merger-related expenses and deal costs 886 16,246
Other (257) 2,169
Total expenses (27,359) (8,210)
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests 125,894 78,922
Loss from unconsolidated entities 0 0
Gain (Loss) on Disposition of Assets 0 0
Income tax benefit (109) (209)
Income from continuing operations 125,785 78,713
Discontinued operations 0 (10)
Net income 125,785 78,703
Net income attributable to noncontrolling interests 0 0
Net income attributable to common stockholders 125,785 78,703
Ventas, Inc. | Resident Fees and Services    
Revenues:    
Other revenues 0 0
Ventas, Inc. | Office Building and Other Services Revenue    
Revenues:    
Other revenues 0 0
Ventas Realty    
Revenues:    
Rental income 35,459 34,386
Income from loans and investments 0 0
Equity earnings in affiliates 0 0
Interest and other income 29 0
Total revenues 35,488 34,386
Expenses    
Interest 83,094 82,312
Depreciation and amortization 1,388 1,444
Property-level operating expenses 162 72
Office building services costs 0 0
General, administrative and professional fees 6,468 4,050
Loss on extinguishment of debt, net 405 10,809
Merger-related expenses and deal costs 0 0
Other 1 0
Total expenses 91,518 98,687
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests (56,030) (64,301)
Loss from unconsolidated entities 0 0
Gain (Loss) on Disposition of Assets 0 0
Income tax benefit 0 0
Income from continuing operations (56,030) (64,301)
Discontinued operations 0 0
Net income (56,030) (64,301)
Net income attributable to noncontrolling interests 0 0
Net income attributable to common stockholders (56,030) (64,301)
Ventas Realty | Resident Fees and Services    
Revenues:    
Other revenues 0 0
Ventas Realty | Office Building and Other Services Revenue    
Revenues:    
Other revenues 0 0
Ventas Subsidiaries    
Revenues:    
Rental income 365,771 349,822
Income from loans and investments 16,703 30,690
Equity earnings in affiliates (560) (646)
Interest and other income 246 311
Total revenues 906,125 898,258
Expenses    
Interest 48,197 57,745
Depreciation and amortization 233,181 230,362
Property-level operating expenses 430,342 412,841
Office building services costs 633 115
General, administrative and professional fees 42,959 32,567
Loss on extinguishment of debt, net 0 0
Merger-related expenses and deal costs 1,294 1,090
Other 279 951
Total expenses 756,885 735,671
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests 149,240 162,587
Loss from unconsolidated entities (946) (40,739)
Gain (Loss) on Disposition of Assets 5,447 48
Income tax benefit 1,366 3,451
Income from continuing operations 155,107 125,347
Discontinued operations 0 0
Net income 155,107 125,347
Net income attributable to noncontrolling interests 1,803 1,395
Net income attributable to common stockholders 153,304 123,952
Ventas Subsidiaries | Resident Fees and Services    
Revenues:    
Other revenues 521,447 514,753
Ventas Subsidiaries | Office Building and Other Services Revenue    
Revenues:    
Other revenues $ 2,518 $ 3,328