XML 117 R99.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Information (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues                      
Rental income                 $ 1,476,176 $ 1,346,046 $ 1,138,457
Resident fees and services                 1,847,306 1,811,255 1,552,951
Office building and other services revenue                 21,070 41,492 29,364
Income from loans and investments                 98,094 86,553 51,778
Equity earnings in affiliates                 0 0 0
Interest and other income                 876 1,052 4,263
Total revenues $ 875,713 $ 867,116 $ 848,404 $ 852,289 $ 841,274 $ 827,606 $ 811,920 $ 805,598 3,443,522 3,286,398 2,776,813
Expenses                      
Interest                 419,740 367,114 292,065
Depreciation and amortization                 898,924 894,057 725,216
Property-level operating expenses                 1,434,762 1,383,640 1,195,388
Office building services costs                 7,311 26,565 17,092
General, administrative and professional fees                 126,875 128,035 121,738
Loss on extinguishment of debt, net                 2,779 14,411 5,564
Merger-related expenses and deal costs                 24,635 102,944 43,304
Other                 9,988 17,957 25,743
Total expenses                 2,925,014 2,934,723 2,426,110
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest                 518,508 351,675 350,703
Income (loss) from unconsolidated entities                 4,358 (1,420) (139)
Income tax benefit                 31,343 39,284 8,732
Income from continuing operations                 554,209 389,539 359,296
Discontinued operations (167) (118) (148) (489) (2,331) (22,383) 18,243 17,574 (922) 11,103 99,735
Gain on real estate dispositions                 98,203 18,580 17,970
Net income                 651,490 419,222 477,001
Net (loss) income attributable to noncontrolling interest, net of tax                 2,259 1,379 1,234
Net income attributable to common stockholders $ 207,637 $ 149,452 $ 143,162 $ 148,980 $ 124,728 $ 22,852 $ 149,821 $ 120,442 649,231 417,843 475,767
Consolidated Elimination                      
Revenues                      
Equity earnings in affiliates                 (499,292) (457,564) (480,466)
Total revenues                 (499,292) (457,564) (480,466)
Expenses                      
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest                 (499,292) (457,564) (480,466)
Income from continuing operations                 (499,292) (457,564) (480,466)
Net income                 (499,292) (457,564) (480,466)
Net income attributable to common stockholders                 (499,292) (457,564) (480,466)
Ventas, Inc.                      
Revenues                      
Rental income                 2,670 3,663 2,789
Office building and other services revenue                 1,605 895  
Income from loans and investments                 341 8,605 3,052
Equity earnings in affiliates                 500,515 458,213 480,267
Interest and other income                 666 495 3,314
Total revenues                 505,797 471,871 489,422
Expenses                      
Interest                 (46,650) (38,393) (18,210)
Depreciation and amortization                 8,968 5,443 5,860
Property-level operating expenses                     1
General, administrative and professional fees                 509 (321) 3,910
Loss on extinguishment of debt, net                     (3)
Merger-related expenses and deal costs                 23,068 98,644 26,209
Other                 (705) (358) 9,732
Total expenses                 (14,810) 65,015 27,499
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest                 520,607 406,856 461,923
Income tax benefit                 31,343 39,284 8,732
Income from continuing operations                 551,950 446,140 470,655
Discontinued operations                 (922) (46,877) (12,858)
Gain on real estate dispositions                 98,203 18,580 17,970
Net income                 649,231 417,843 475,767
Net income attributable to common stockholders                 649,231 417,843 475,767
Ventas Realty                      
Revenues                      
Rental income                 196,991 198,017 180,907
Income from loans and investments                   534  
Interest and other income                   (6) 26
Total revenues                 196,991 198,545 180,933
Expenses                      
Interest                 281,458 257,503 185,983
Depreciation and amortization                 18,297 14,679 15,743
Property-level operating expenses                 317 367 481
General, administrative and professional fees                 18,320 20,777 19,792
Loss on extinguishment of debt, net                 2,770 4,523 3
Merger-related expenses and deal costs                   75 2,110
Other                 41 45  
Total expenses                 321,203 297,969 224,112
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest                 (124,212) (99,424) (43,179)
Income (loss) from unconsolidated entities                 1,840 (183) 1,250
Income from continuing operations                 (122,372) (99,607) (41,929)
Discontinued operations                   34,748 61,755
Net income                 (122,372) (64,859) 19,826
Net income attributable to common stockholders                 (122,372) (64,859) 19,826
Ventas Subsidiaries                      
Revenues                      
Rental income                 1,276,515 1,144,366 954,761
Resident fees and services                 1,847,306 1,811,255 1,552,951
Office building and other services revenue                 19,465 40,597 29,364
Income from loans and investments                 97,753 77,414 48,726
Equity earnings in affiliates                 (1,223) (649) 199
Interest and other income                 210 563 923
Total revenues                 3,240,026 3,073,546 2,586,924
Expenses                      
Interest                 184,932 148,004 124,292
Depreciation and amortization                 871,659 873,935 703,613
Property-level operating expenses                 1,434,445 1,383,273 1,194,906
Office building services costs                 7,311 26,565 17,092
General, administrative and professional fees                 108,046 107,579 98,036
Loss on extinguishment of debt, net                 9 9,888 5,564
Merger-related expenses and deal costs                 1,567 4,225 14,985
Other                 10,652 18,270 16,011
Total expenses                 2,618,621 2,571,739 2,174,499
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interest                 621,405 501,807 412,425
Income (loss) from unconsolidated entities                 2,518 (1,237) (1,389)
Income from continuing operations                 623,923 500,570 411,036
Discontinued operations                   23,232 50,838
Net income                 623,923 523,802 461,874
Net (loss) income attributable to noncontrolling interest, net of tax                 2,259 1,379 1,234
Net income attributable to common stockholders                 $ 621,664 $ 522,423 $ 460,640