XML 89 R85.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Information (Income Statement) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Revenues:                      
Rental income                 $ 1,325,984 $ 1,178,849 $ 793,802
Resident fees and services                 1,406,005 1,227,124 865,800
Medical office building and other services revenue                 17,809 20,741 36,471
Income from loans and investments                 58,208 39,913 34,415
Equity earnings in affiliates                 0 0 0
Interest and other income                 2,047 1,106 1,216
Total revenues 732,856 [1] 710,924 [1] 683,764 [1] 682,509 [1] 655,730 [2] 637,218 [2] 610,188 [2] 564,597 [2] 2,810,053 2,467,733 1,731,704
Expenses:                      
Interest                 334,484 288,276 223,804
Depreciation and amortization                 721,959 714,505 444,193
Property-level operating expenses                 1,109,632 966,422 645,082
Medical office building services costs                 8,315 9,883 27,082
General, administrative and professional fees                 115,106 98,510 74,537
Loss on extinguishment of debt, net                 1,201 37,640 27,604
Litigation proceeds, net                 0 0 (202,259)
Merger-related expenses and deal costs                 21,634 63,183 153,923
Other                 18,732 6,940 7,270
Total expenses                 2,331,063 2,185,359 1,401,236
Income from continuing operations before income (loss) from unconsolidated entities, income taxes and noncontrolling interest                 478,990 282,374 330,468
(Loss) income from unconsolidated entities                 (508) 18,154 (52)
Income tax benefit                 11,828 6,282 30,660
Income from continuing operations                 490,310 306,810 361,076
Discontinued operations 102 [1] (8,972) [1] (18,315) [1] (8,236) [1] (15,172) [2] (3,855) [2] 30,612 [2] 43,380 [2] (35,421) 54,965 2,185
Net income                 454,889 361,775 363,261
Net (loss) income attributable to noncontrolling interest, net of tax                 1,380 (1,025) (1,232)
Net income attributable to common stockholders 108,440 118,296 114,580 112,193 86,267 111,882 74,025 90,626 453,509 362,800 364,493
Ventas, Inc.
                     
Revenues:                      
Rental income                 2,486 2,538 2,471
Resident fees and services                 0 0 0
Medical office building and other services revenue                 0 0 0
Income from loans and investments                 1,262 2,944 6,305
Equity earnings in affiliates                 449,677 322,660 231,779
Interest and other income                 2,963 476 208
Total revenues                 456,388 328,618 240,763
Expenses:                      
Interest                 (2,167) (3,858) (1,897)
Depreciation and amortization                 4,990 2,777 1,714
Property-level operating expenses                 0 0 0
Medical office building services costs                 0 0 0
General, administrative and professional fees                 2,695 3,682 (5,322)
Loss on extinguishment of debt, net                 3 0 2,071
Litigation proceeds, net                     (202,259)
Merger-related expenses and deal costs                 11,917 53,199 111,845
Other                 884 78 778
Total expenses                 18,322 55,878 (93,070)
Income from continuing operations before income (loss) from unconsolidated entities, income taxes and noncontrolling interest                 438,066 272,740 333,833
(Loss) income from unconsolidated entities                 0 0 0
Income tax benefit                 11,828 6,282 30,660
Income from continuing operations                 449,894 279,022 364,493
Discontinued operations                 3,615 83,778 0
Net income                 453,509 362,800 364,493
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 453,509 362,800 364,493
Ventas Realty (1)
                     
Revenues:                      
Rental income                 277,779 [3] 272,506 [3] 265,039 [3]
Resident fees and services                 0 [3] 0 [3] 0 [3]
Medical office building and other services revenue                 (11) [3] 0 [3] 0 [3]
Income from loans and investments                 908 [3] 1,871 [3] 8,570 [3]
Equity earnings in affiliates                 0 [3] 0 [3] 0 [3]
Interest and other income                 26 [3] 25 [3] 57 [3]
Total revenues                 278,702 [3] 274,402 [3] 273,666 [3]
Expenses:                      
Interest                 147,158 [3] 92,597 [3] 66,633 [3]
Depreciation and amortization                 30,007 [3] 35,414 [3] 30,473 [3]
Property-level operating expenses                 514 [3] 535 [3] 510 [3]
Medical office building services costs                 0 [3] 0 [3] 0 [3]
General, administrative and professional fees                 21,160 [3] 30,317 [3] 29,336 [3]
Loss on extinguishment of debt, net                 1,510 [3] 39,737 [3] 8,769 [3]
Litigation proceeds, net                     0 [3]
Merger-related expenses and deal costs                 0 [3] 0 [3] 0 [3]
Other                 44 [3] 0 [3] 0 [3]
Total expenses                 200,393 [3] 198,600 [3] 135,721 [3]
Income from continuing operations before income (loss) from unconsolidated entities, income taxes and noncontrolling interest                 78,309 [3] 75,802 [3] 137,945 [3]
(Loss) income from unconsolidated entities                 673 [3] 18,266 [3] (52) [3]
Income tax benefit                 0 [3] 0 [3] 0 [3]
Income from continuing operations                 78,982 [3] 94,068 [3] 137,893 [3]
Discontinued operations                 1,012 [3] 5,722 [3] 6,789 [3]
Net income                 79,994 [3] 99,790 [3] 144,682 [3]
Net (loss) income attributable to noncontrolling interest, net of tax                 0 [3] 0 [3] 0 [3]
Net income attributable to common stockholders                 79,994 [3] 99,790 [3] 144,682 [3]
Ventas Subsidiaries
                     
Revenues:                      
Rental income                 1,045,719 903,805 526,292
Resident fees and services                 1,406,005 1,227,124 865,800
Medical office building and other services revenue                 17,820 20,741 36,471
Income from loans and investments                 56,038 35,098 19,540
Equity earnings in affiliates                 800 998 1,447
Interest and other income                 (942) 605 951
Total revenues                 2,525,440 2,188,371 1,450,501
Expenses:                      
Interest                 189,493 199,537 159,068
Depreciation and amortization                 686,962 676,314 412,006
Property-level operating expenses                 1,109,118 965,887 644,572
Medical office building services costs                 8,315 9,883 27,082
General, administrative and professional fees                 91,251 64,511 50,523
Loss on extinguishment of debt, net                 (312) (2,097) 16,764
Litigation proceeds, net                     0
Merger-related expenses and deal costs                 9,717 9,984 42,078
Other                 17,804 6,862 6,492
Total expenses                 2,112,348 1,930,881 1,358,585
Income from continuing operations before income (loss) from unconsolidated entities, income taxes and noncontrolling interest                 413,092 257,490 91,916
(Loss) income from unconsolidated entities                 (1,181) (112) 0
Income tax benefit                 0 0 0
Income from continuing operations                 411,911 257,378 91,916
Discontinued operations                 (40,048) (34,535) (4,604)
Net income                 371,863 222,843 87,312
Net (loss) income attributable to noncontrolling interest, net of tax                 1,380 (1,025) (1,232)
Net income attributable to common stockholders                 370,483 223,868 88,544
Consolidated Elimination
                     
Revenues:                      
Rental income                 0 0 0
Resident fees and services                 0 0 0
Medical office building and other services revenue                 0 0 0
Income from loans and investments                 0 0 0
Equity earnings in affiliates                 (450,477) (323,658) (233,226)
Interest and other income                 0 0 0
Total revenues                 (450,477) (323,658) (233,226)
Expenses:                      
Interest                 0 0 0
Depreciation and amortization                 0 0 0
Property-level operating expenses                 0 0 0
Medical office building services costs                 0 0 0
General, administrative and professional fees                 0 0 0
Loss on extinguishment of debt, net                 0 0 0
Litigation proceeds, net                     0
Merger-related expenses and deal costs                 0 0 0
Other                 0 0 0
Total expenses                 0 0 0
Income from continuing operations before income (loss) from unconsolidated entities, income taxes and noncontrolling interest                 (450,477) (323,658) (233,226)
(Loss) income from unconsolidated entities                 0 0 0
Income tax benefit                 0 0 0
Income from continuing operations                 (450,477) (323,658) (233,226)
Discontinued operations                 0 0 0
Net income                 (450,477) (323,658) (233,226)
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 $ (450,477) $ (323,658) $ (233,226)
[1] The amounts presented for the three months ended March 31, 2013, June 30, 2013 and September 30, 2013 differ from the amounts previously reported in our Quarterly Reports on Form 10-Q as a result of discontinued operations consisting of properties sold in 2013 or classified as held for sale as of December 31, 2013.
[2] The amounts presented for the three months ended March 31, 2012, June 30, 2012, September 30, 2012 and December 31, 2012 differ from the amounts previously reported in our Annual Report on Form 10-K for the year ended December 31, 2012 as a result of discontinued operations consisting of properties sold in 2013 or classified as held for sale as of December 31, 2013.
[3] Certain of Ventas Realty’s outstanding senior notes were issued jointly with our 100% owned subsidiary, Ventas Capital Corporation, which has no assets or operations.