XML 76 R64.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONDENSED CONSOLIDATING INFORMATION - Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Dec. 31, 2015
Revenues:      
Rental income $ 358,623 $ 325,617  
Resident fees and services 463,976 446,914  
Medical office building and other services revenue 7,185 10,543  
Income from loans and investments 22,386 22,053  
Equity earnings in affiliates 0 0  
Interest and other income 119 471  
Total revenues 852,289 805,598  
Expenses:      
Interest 103,273 82,328  
Depreciation and amortization 236,387 216,219  
Property-level operating expenses 356,222 340,799  
Medical office building services costs 3,451 6,918  
General, administrative and professional fees 31,726 34,326  
(Gain) loss on extinguishment of debt, net 314 21  
Merger-related expenses and deal costs 1,632 30,613  
Other 4,168 4,874  
Total expenses 737,173 716,098  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest 115,116 89,500  
Income (loss) from unconsolidated entities (198) (251)  
Income tax benefit 8,421 7,250  
Income from continuing operations 123,339 96,499  
Discontinued operations (489) 17,574  
Gain on real estate dispositions 26,184 6,686  
Net income 149,034 120,759 $ 419,222
Net income attributable to noncontrolling interest 54 317  
Net income attributable to common stockholders 148,980 120,442  
Consolidated Elimination      
Revenues:      
Rental income 0 0  
Resident fees and services 0 0  
Medical office building and other services revenue 0 0  
Income from loans and investments 0 0  
Equity earnings in affiliates (108,420) (129,917)  
Interest and other income 0 0  
Total revenues (108,420) (129,917)  
Expenses:      
Interest 0 0  
Depreciation and amortization 0 0  
Property-level operating expenses 0 0  
Medical office building services costs 0 0  
General, administrative and professional fees 0 0  
(Gain) 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, income taxes, discontinued operations, real estate dispositions and noncontrolling interest (108,420) (129,917)  
Income (loss) from unconsolidated entities 0 0  
Income tax benefit 0 0  
Income from continuing operations (108,420) (129,917)  
Discontinued operations 0 0  
Gain on real estate dispositions 0 0  
Net income (108,420) (129,917)  
Net income attributable to noncontrolling interest 0 0  
Net income attributable to common stockholders (108,420) (129,917)  
Ventas, Inc.      
Revenues:      
Rental income 916 916  
Resident fees and services 0 0  
Medical office building and other services revenue 602 0  
Income from loans and investments 0 1,436  
Equity earnings in affiliates 108,762 129,995  
Interest and other income 29 356  
Total revenues 110,309 132,703  
Expenses:      
Interest (10,795) (7,829)  
Depreciation and amortization 4,932 1,342  
Property-level operating expenses 0 0  
Medical office building services costs 0 0  
General, administrative and professional fees (15) (2,741)  
(Gain) loss on extinguishment of debt, net 0 0  
Merger-related expenses and deal costs 1,372 29,793  
Other (49) 647  
Total expenses (4,555) 21,212  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest 114,864 111,491  
Income (loss) from unconsolidated entities 0 0  
Income tax benefit 8,421 7,250  
Income from continuing operations 123,285 118,741  
Discontinued operations (489) (4,985)  
Gain on real estate dispositions 26,184 6,686  
Net income 148,980 120,442  
Net income attributable to noncontrolling interest 0 0  
Net income attributable to common stockholders $ 148,980 120,442  
Ventas Realty      
Condensed financial statements, captions      
Ownership percentage 100.00%    
Revenues:      
Rental income $ 48,725 49,788  
Resident fees and services 0 0  
Medical office building and other services revenue 0 0  
Income from loans and investments 0 51  
Equity earnings in affiliates 0 0  
Interest and other income 0 5  
Total revenues 48,725 49,844  
Expenses:      
Interest 68,579 60,623  
Depreciation and amortization 9,914 4,434  
Property-level operating expenses 79 131  
Medical office building services costs 0 0  
General, administrative and professional fees 4,504 6,361  
(Gain) loss on extinguishment of debt, net 0 0  
Merger-related expenses and deal costs 0 0  
Other 0 4  
Total expenses 83,076 71,553  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest (34,351) (21,709)  
Income (loss) from unconsolidated entities 103 401  
Income tax benefit 0 0  
Income from continuing operations (34,248) (21,308)  
Discontinued operations 0 13,520  
Gain on real estate dispositions 0 0  
Net income (34,248) (7,788)  
Net income attributable to noncontrolling interest 0 0  
Net income attributable to common stockholders (34,248) (7,788)  
Ventas Subsidiaries      
Revenues:      
Rental income 308,982 274,913  
Resident fees and services 463,976 446,914  
Medical office building and other services revenue 6,583 10,543  
Income from loans and investments 22,386 20,566  
Equity earnings in affiliates (342) (78)  
Interest and other income 90 110  
Total revenues 801,675 752,968  
Expenses:      
Interest 45,489 29,534  
Depreciation and amortization 221,541 210,443  
Property-level operating expenses 356,143 340,668  
Medical office building services costs 3,451 6,918  
General, administrative and professional fees 27,237 30,706  
(Gain) loss on extinguishment of debt, net 314 21  
Merger-related expenses and deal costs 260 820  
Other 4,217 4,223  
Total expenses 658,652 623,333  
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest 143,023 129,635  
Income (loss) from unconsolidated entities (301) (652)  
Income tax benefit 0 0  
Income from continuing operations 142,722 128,983  
Discontinued operations 0 9,039  
Gain on real estate dispositions 0 0  
Net income 142,722 138,022  
Net income attributable to noncontrolling interest 54 317  
Net income attributable to common stockholders $ 142,668 $ 137,705  
Ventas Capital Corporation      
Condensed financial statements, captions      
Ownership percentage 100.00% 100.00% 100.00%