XML 81 R70.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED CONSOLIDATING INFORMATION (Unaudited) - Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Revenues:        
Rental income $ 398,570 $ 360,262 $ 800,066 $ 745,071
Income from loans and investments 19,529 56,417 36,655 87,598
Equity earnings in affiliates 0 0 0 0
Interest and other income 9,202 2,347 9,489 11,981
Total revenues 950,717 942,304 1,893,591 1,886,009
Expenses        
Interest 110,369 113,029 220,988 224,392
Depreciation and amortization 226,187 223,634 462,107 456,784
Property-level operating expenses 435,901 421,413 866,405 834,326
Office building services costs 515 534 1,148 649
General, administrative and professional fees 43,079 36,656 83,839 73,830
Loss on extinguishment of debt, net 4,022 (93) 4,427 10,884
Merger-related expenses and deal costs 4,600 4,494 6,780 21,830
Other (11,481) 3,527 (11,458) 6,647
Total expenses 813,192 803,194 1,634,236 1,629,342
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests 137,525 139,110 259,355 256,667
Loss from unconsolidated entities (2,529) (6,371) (3,475) (47,110)
Gain on real estate dispositions 19,150 35,827 24,597 35,875
Income from continuing operations 211,898 169,300 339,486 249,408
Discontinued operations 0 0 0 (10)
Income tax benefit 57,752 734 59,009 3,976
Net income 211,898 169,300 339,486 249,398
Net income attributable to noncontrolling interests 1,369 2,781 3,172 4,176
Net income attributable to common stockholders 210,529 166,519 336,314 245,222
Resident Fees and Services        
Revenues:        
Other revenues 520,725 518,989 1,042,172 1,033,742
Office Building and Other Services Revenue        
Revenues:        
Other revenues 2,691 4,289 5,209 7,617
Consolidated Elimination        
Revenues:        
Rental income 0 0 0 0
Income from loans and investments 0 0 0 0
Equity earnings in affiliates (202,261) (143,197) (299,534) (202,849)
Interest and other income 0 0 0 0
Total revenues (202,261) (143,197) (299,534) (202,849)
Expenses        
Interest 0 0 0 0
Depreciation and amortization 0 0 0 0
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
General, administrative and professional fees 0 0 0 0
Loss on extinguishment of debt, net 0 0 0 0
Merger-related expenses and deal costs 0 0 0 0
Other 0 0 0 0
Total expenses 0 0 0 0
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests (202,261) (143,197) (299,534) (202,849)
Loss from unconsolidated entities 0 0 0 0
Gain on real estate dispositions 0 0 0 0
Income from continuing operations (202,261) (143,197) (299,534) (202,849)
Discontinued operations 0 0 0 0
Income tax benefit 0 0 0 0
Net income (202,261) (143,197) (299,534) (202,849)
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to common stockholders (202,261) (143,197) (299,534) (202,849)
Consolidated Elimination | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
Consolidated Elimination | Office Building and Other Services Revenue        
Revenues:        
Other revenues 0 0 0 0
Ventas, Inc.        
Revenues:        
Rental income 268 255 534 856
Income from loans and investments 736 272 1,159 763
Equity earnings in affiliates 202,825 143,760 300,660 204,055
Interest and other income 9 2,069 21 11,391
Total revenues 203,838 146,356 302,374 217,065
Expenses        
Interest (17,672) (28,295) (38,343) (56,990)
Depreciation and amortization 1,460 1,373 2,812 2,717
Property-level operating expenses 0 0 0 0
Office building services costs 0 0 0 0
General, administrative and professional fees 7,079 (409) (1,589) 148
Loss on extinguishment of debt, net 0 (14) 0 154
Merger-related expenses and deal costs 2,070 4,164 2,955 20,410
Other 263 2,327 6 4,496
Total expenses (6,800) (20,854) (34,159) (29,065)
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests 210,638 167,210 336,533 246,130
Loss from unconsolidated entities 0 0 0 0
Gain on real estate dispositions 0 (562) (1) (560)
Income from continuing operations 210,529 166,519 336,314 245,232
Discontinued operations 0 0 0 (10)
Income tax benefit (109) (129) (218) (338)
Net income 210,529 166,519 336,314 245,222
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to common stockholders 210,529 166,519 336,314 245,222
Ventas, Inc. | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
Ventas, Inc. | Office Building and Other Services Revenue        
Revenues:        
Other revenues 0 0 0 0
Ventas Realty        
Revenues:        
Rental income 35,725 34,299 71,184 68,685
Income from loans and investments 0 0 0 0
Equity earnings in affiliates 0 0 0 0
Interest and other income 51 0 80 0
Total revenues 35,776 34,299 71,264 68,685
Expenses        
Interest 82,940 82,644 166,034 164,956
Depreciation and amortization 1,367 1,422 2,755 2,866
Property-level operating expenses 151 82 313 154
Office building services costs 0 0 0 0
General, administrative and professional fees 3,685 4,614 10,153 8,664
Loss on extinguishment of debt, net 4,022 1,787 4,427 12,596
Merger-related expenses and deal costs 0 0 0 0
Other 0 0 1 0
Total expenses 92,165 90,549 183,683 189,236
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests (56,389) (56,250) (112,419) (120,551)
Loss from unconsolidated entities 0 0 0 0
Gain on real estate dispositions 0 0 0 0
Income from continuing operations (56,389) (56,250) (112,419) (120,551)
Discontinued operations 0 0 0 0
Income tax benefit 0 0 0 0
Net income (56,389) (56,250) (112,419) (120,551)
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to common stockholders (56,389) (56,250) (112,419) (120,551)
Ventas Realty | Resident Fees and Services        
Revenues:        
Other revenues 0 0 0 0
Ventas Realty | Office Building and Other Services Revenue        
Revenues:        
Other revenues 0 0 0 0
Ventas Subsidiaries        
Revenues:        
Rental income 362,577 325,708 728,348 675,530
Income from loans and investments 18,793 56,145 35,496 86,835
Equity earnings in affiliates (564) (563) (1,126) (1,206)
Interest and other income 9,142 278 9,388 590
Total revenues 913,364 904,846 1,819,487 1,803,108
Expenses        
Interest 45,101 58,680 93,297 116,426
Depreciation and amortization 223,360 220,839 456,540 451,201
Property-level operating expenses 435,750 421,331 866,092 834,172
Office building services costs 515 534 1,148 649
General, administrative and professional fees 32,315 32,451 75,275 65,018
Loss on extinguishment of debt, net 0 (1,866) 0 (1,866)
Merger-related expenses and deal costs 2,530 330 3,825 1,420
Other (11,744) 1,200 (11,465) 2,151
Total expenses 727,827 733,499 1,484,712 1,469,171
Income before unconsolidated entities, real estate dispositions, income taxes, discontinued operations and noncontrolling interests 185,537 171,347 334,775 333,937
Loss from unconsolidated entities (2,529) (6,371) (3,475) (47,110)
Gain on real estate dispositions 19,150 36,389 24,598 36,435
Income from continuing operations 260,019 202,228 415,125 327,576
Discontinued operations 0 0 0 0
Income tax benefit 57,861 863 59,227 4,314
Net income 260,019 202,228 415,125 327,576
Net income attributable to noncontrolling interests 1,369 2,781 3,172 4,176
Net income attributable to common stockholders 258,650 199,447 411,953 323,400
Ventas Subsidiaries | Resident Fees and Services        
Revenues:        
Other revenues 520,725 518,989 1,042,172 1,033,742
Ventas Subsidiaries | Office Building and Other Services Revenue        
Revenues:        
Other revenues $ 2,691 $ 4,289 $ 5,209 $ 7,617