XML 123 R105.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Information (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues                      
Rental income                 $ 1,609,876 $ 1,513,807 $ 1,593,598
Income from loans and investments                 89,201 124,218 117,608
Income from loans and investments                 89,201 124,218 117,608
Equity earnings in affiliates                 0 0 0
Interest and other income                 10,984 24,892 6,034
Revenues $ 996,004 $ 983,155 $ 950,717 $ 942,874 $ 923,263 $ 936,538 $ 942,304 $ 943,705 3,872,750 3,745,810 3,574,149
Expenses                      
Interest                 451,662 442,497 448,196
Depreciation and amortization                 1,045,620 919,639 887,948
Property-level operating expenses                 1,808,208 1,689,880 1,483,072
Office building services costs                 2,319 1,418 3,391
General, administrative and professional fees                 165,996 151,982 135,490
Loss on extinguishment of debt, net                 (41,900) (58,254) (754)
Merger-related expenses and deal costs                 15,235 30,547 10,535
Other                 (17,609) 66,768 20,052
Total expenses                 3,513,331 3,360,985 2,989,438
Income (loss) from continuing operations before equity method investments, real estate dispositions, income taxes and noncontrolling interest                 359,419 384,825 584,711
Loss from unconsolidated entities                 (2,454) (55,034) (561)
Gain on real estate dispositions                 26,022 46,247 717,273
Income tax benefit                 56,310 39,953 59,799
Income from continuing operations 12,893 86,918 211,898 127,588 63,302 103,281 169,300 80,108 439,297 415,991 1,361,222
Discontinued operations         0 0 0 (10) 0 (10) (110)
Net income 12,893 86,918 211,898 127,588 63,302 103,281 169,300 80,098 439,297 415,981 1,361,112
Net (loss) income attributable to noncontrolling interest, net of tax 1,450 1,659 1,369 1,803 1,029 1,309 2,781 1,395 6,281 6,514 4,642
Net income attributable to common stockholders $ 11,443 $ 85,259 $ 210,529 $ 125,785 $ 62,273 $ 101,972 $ 166,519 $ 78,703 433,016 409,467 1,356,470
Consolidated Elimination                      
Revenues                      
Rental income                 0 0 0
Income from loans and investments                 0 0  
Income from loans and investments                     0
Equity earnings in affiliates                 (359,674) (306,068) (1,265,751)
Interest and other income                 0 0 0
Revenues                 (359,674) (306,068) (1,265,751)
Expenses                      
Interest                 0 0 0
Depreciation and amortization                 0 0 0
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
General, administrative and professional fees                 0 0 0
Loss on extinguishment of debt, net                 0 0 0
Merger-related expenses and deal costs                 0 0 0
Other                 0 0 0
Total expenses                 0 0 0
Income (loss) from continuing operations before equity method investments, real estate dispositions, income taxes and noncontrolling interest                 (359,674) (306,068) (1,265,751)
Loss from unconsolidated entities                 0 0 0
Gain on real estate dispositions                 0 0 0
Income tax benefit                 0 0 0
Income from continuing operations                 (359,674) (306,068) (1,265,751)
Discontinued operations                   0 0
Net income                 (359,674) (306,068) (1,265,751)
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 (359,674) (306,068) (1,265,751)
Ventas, Inc.                      
Revenues                      
Rental income                 1,074 1,407 2,383
Income from loans and investments                 2,812 1,640  
Income from loans and investments                     1,236
Equity earnings in affiliates                 362,143 308,764 1,260,665
Interest and other income                 214 23,802 5,388
Revenues                 366,243 335,613 1,269,672
Expenses                      
Interest                 (87,222) (98,411) (101,385)
Depreciation and amortization                 5,686 5,425 5,483
Property-level operating expenses                 0 0 0
Office building services costs                 0 0 0
General, administrative and professional fees                 6,512 (2,866) 2,040
Loss on extinguishment of debt, net                 0 (355) 0
Merger-related expenses and deal costs                 7,170 25,880 9,796
Other                 2,077 4,881 2,247
Total expenses                 (65,777) (64,736) (81,819)
Income (loss) from continuing operations before equity method investments, real estate dispositions, income taxes and noncontrolling interest                 432,020 400,349 1,351,491
Loss from unconsolidated entities                 0 0 0
Gain on real estate dispositions                 930 6,653 0
Income tax benefit                 66 2,475 5,089
Income from continuing operations                 433,016 409,477 1,356,580
Discontinued operations                   (10) (110)
Net income                 433,016 409,467 1,356,470
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 433,016 409,467 1,356,470
Ventas Realty                      
Revenues                      
Rental income                 142,562 139,043 178,165
Income from loans and investments                 0 0  
Income from loans and investments                     0
Equity earnings in affiliates                 0 0 0
Interest and other income                 192 19 0
Revenues                 142,754 139,062 178,165
Expenses                      
Interest                 323,860 327,898 319,632
Depreciation and amortization                 5,410 5,680 7,510
Property-level operating expenses                 578 283 330
Office building services costs                 0 0 0
General, administrative and professional fees                 17,958 18,845 16,976
Loss on extinguishment of debt, net                 (41,875) (55,910) (942)
Merger-related expenses and deal costs                 0 0 0
Other                 2 3 1
Total expenses                 389,683 408,619 345,391
Income (loss) from continuing operations before equity method investments, real estate dispositions, income taxes and noncontrolling interest                 (246,929) (269,557) (167,226)
Loss from unconsolidated entities                 0 0 0
Gain on real estate dispositions                 88 0 675,808
Income tax benefit                 0 0 0
Income from continuing operations                 (246,841) (269,557) 508,582
Discontinued operations                   0 0
Net income                 (246,841) (269,557) 508,582
Net (loss) income attributable to noncontrolling interest, net of tax                 0 0 0
Net income attributable to common stockholders                 (246,841) (269,557) 508,582
Ventas Subsidiaries                      
Revenues                      
Rental income                 1,466,240 1,373,357 1,413,050
Income from loans and investments                 86,389 122,578  
Income from loans and investments                     116,372
Equity earnings in affiliates                 (2,469) (2,696) 5,086
Interest and other income                 10,578 1,071 646
Revenues                 3,723,427 3,577,203 3,392,063
Expenses                      
Interest                 215,024 213,010 229,949
Depreciation and amortization                 1,034,524 908,534 874,955
Property-level operating expenses                 1,807,630 1,689,597 1,482,742
Office building services costs                 2,319 1,418 3,391
General, administrative and professional fees                 141,526 136,003 116,474
Loss on extinguishment of debt, net                 (25) (1,989) 188
Merger-related expenses and deal costs                 8,065 4,667 739
Other                 (19,688) 61,884 17,804
Total expenses                 3,189,425 3,017,102 2,725,866
Income (loss) from continuing operations before equity method investments, real estate dispositions, income taxes and noncontrolling interest                 534,002 560,101 666,197
Loss from unconsolidated entities                 (2,454) (55,034) (561)
Gain on real estate dispositions                 25,004 39,594 41,465
Income tax benefit                 56,244 37,478 54,710
Income from continuing operations                 612,796 582,139 761,811
Discontinued operations                   0 0
Net income                 612,796 582,139 761,811
Net (loss) income attributable to noncontrolling interest, net of tax                 6,281 6,514 4,642
Net income attributable to common stockholders                 606,515 575,625 757,169
Resident Fees and Services                      
Revenues                      
Revenue from contracts with customers                 2,151,533 2,069,477 1,843,232
Resident Fees and Services | Consolidated Elimination                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Resident Fees and Services | Ventas, Inc.                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Resident Fees and Services | Ventas Realty                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Resident Fees and Services | Ventas Subsidiaries                      
Revenues                      
Revenue from contracts with customers                 2,151,533 2,069,477 1,843,232
Office Building and Other Services Revenue                      
Revenues                      
Revenue from contracts with customers                 11,156 13,416 13,677
Office Building and Other Services Revenue | Consolidated Elimination                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Office Building and Other Services Revenue | Ventas, Inc.                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Office Building and Other Services Revenue | Ventas Realty                      
Revenues                      
Revenue from contracts with customers                 0 0 0
Office Building and Other Services Revenue | Ventas Subsidiaries                      
Revenues                      
Revenue from contracts with customers                 $ 11,156 $ 13,416 $ 13,677