| CONDENSED CONSOLIDATING INFORMATION |
NOTE 17 — CONDENSED CONSOLIDATING INFORMATION
At the time of initial issuance, we and certain of our direct and indirect wholly owned
subsidiaries (the “Wholly Owned Subsidiary Guarantors”) fully and unconditionally guaranteed, on a
joint and several basis, the obligation to pay principal and interest with respect to the 9% senior
notes due 2012, the 61/2% senior notes due 2016 and the 63/4% senior notes due 2017 of our wholly owned
subsidiaries, Ventas Realty, Limited Partnership (“Ventas Realty”) and Ventas Capital Corporation
(collectively, the “Ventas Issuers”). Ventas Capital Corporation is a direct subsidiary of Ventas
Realty that was formed in 2002 to facilitate offerings of the senior notes and has no assets or
operations. In addition, at the time of initial issuance, Ventas Realty and the Wholly Owned
Subsidiary Guarantors fully and unconditionally guaranteed, on a joint and several basis, the
obligation to pay principal and interest with respect to our 37/8% convertible senior notes due 2011.
Other subsidiaries (“Non-Guarantor Subsidiaries”) that were not included among the Wholly Owned
Subsidiary Guarantors were not obligated with respect to the senior notes or the convertible notes.
On September 30, 2010, the Wholly Owned
Subsidiary Guarantors were released from their obligations with respect to the 61/2% senior
notes due 2016 and the 63/4% senior notes due 2017 of the Ventas Issuers and our convertible notes
pursuant to the terms of the applicable indentures.
In connection with the NHP acquisition, our wholly owned subsidiary, Nationwide Health
Properties, LLC, assumed the obligation to pay principal and interest with respect to the 81/4%
senior notes due 2012, the 6.25% senior notes due 2013, the 6.00% senior notes due 2015, the 6.90%
senior notes due 2037 and the 6.59% senior notes due 2038 of NHP. We, the Ventas Issuers and our
subsidiaries (other than Nationwide Health Properties, LLC) are not obligated with respect to the
NHP senior notes.
Contractual and legal restrictions, including those contained in the instruments governing our
subsidiaries’ outstanding mortgage indebtedness, may under certain circumstances restrict our
ability to obtain cash from our subsidiaries for the purpose of meeting our debt service
obligations, including our guarantee of payment of principal and interest on the Ventas Issuers’
senior notes and our primary obligation to pay principal and interest on our convertible notes.
Certain of our real estate assets are also subject to mortgages.
The following summarizes our condensed consolidating information as of September 30, 2011 and
December 31, 2010 and for the three and nine months ended September 30, 2011 and 2010:
CONDENSED CONSOLIDATING BALANCE SHEET
As of September 30, 2011
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Wholly |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Owned |
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
| |
|
|
|
|
|
Subsidiary |
|
|
Ventas |
|
|
Guarantor |
|
|
Consolidated |
|
|
|
|
| |
|
Ventas, Inc. |
|
|
Guarantors |
|
|
Issuers |
|
|
Subsidiaries |
|
|
Elimination |
|
|
Consolidated |
|
| |
|
(In thousands) |
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net real estate investments
|
|
$ |
464 |
|
|
$ |
3,388,426 |
|
|
$ |
566,852 |
|
|
$ |
12,461,886 |
|
|
$ |
— |
|
|
$ |
16,417,628 |
|
|
Cash and cash equivalents
|
|
|
2,252 |
|
|
|
24,898 |
|
|
|
— |
|
|
|
30,332 |
|
|
|
— |
|
|
|
57,482 |
|
|
Escrow deposits and restricted
cash
|
|
|
1,961 |
|
|
|
25,901 |
|
|
|
7,131 |
|
|
|
49,790 |
|
|
|
— |
|
|
|
84,783 |
|
|
Deferred financing costs, net
|
|
|
2,914 |
|
|
|
725 |
|
|
|
2,298 |
|
|
|
6,487 |
|
|
|
— |
|
|
|
12,424 |
|
|
Investment in and advances
to affiliates
|
|
|
8,441,898 |
|
|
|
— |
|
|
|
1,728,685 |
|
|
|
— |
|
|
|
(10,170,583 |
) |
|
|
— |
|
|
Other assets
|
|
|
67,190 |
|
|
|
196,204 |
|
|
|
8,134 |
|
|
|
361,925 |
|
|
|
— |
|
|
|
633,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
8,516,679 |
|
|
$ |
3,636,154 |
|
|
$ |
2,313,100 |
|
|
$ |
12,910,420 |
|
|
$ |
(10,170,583 |
) |
|
$ |
17,205,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes payable and other
debt
|
|
$ |
229,363 |
|
|
$ |
235,185 |
|
|
$ |
2,240,589 |
|
|
$ |
3,608,004 |
|
|
$ |
— |
|
|
$ |
6,313,141 |
|
|
Intercompany loans
|
|
|
(211,796 |
) |
|
|
843,546 |
|
|
|
(670,085 |
) |
|
|
38,335 |
|
|
|
— |
|
|
|
— |
|
|
Accrued interest
|
|
|
(218 |
) |
|
|
744 |
|
|
|
40,093 |
|
|
|
25,366 |
|
|
|
— |
|
|
|
65,985 |
|
|
Accounts payable and other
liabilities
|
|
|
95,091 |
|
|
|
174,086 |
|
|
|
17,867 |
|
|
|
841,662 |
|
|
|
— |
|
|
|
1,128,706 |
|
|
Deferred income taxes
|
|
|
274,852 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
274,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
387,292 |
|
|
|
1,253,561 |
|
|
|
1,628,464 |
|
|
|
4,513,367 |
|
|
|
— |
|
|
|
7,782,684 |
|
|
Redeemable OP unitholder
interests
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
92,817 |
|
|
|
— |
|
|
|
92,817 |
|
|
Total equity
|
|
|
8,129,387 |
|
|
|
2,382,593 |
|
|
|
684,636 |
|
|
|
8,304,236 |
|
|
|
(10,170,583 |
) |
|
|
9,330,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$ |
8,516,679 |
|
|
$ |
3,636,154 |
|
|
$ |
2,313,100 |
|
|
$ |
12,910,420 |
|
|
$ |
(10,170,583 |
) |
|
$ |
17,205,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2010
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Wholly |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Owned |
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
| |
|
|
|
|
|
Subsidiary |
|
|
Ventas |
|
|
Guarantor |
|
|
Consolidated |
|
|
|
|
| |
|
Ventas, Inc. |
|
|
Guarantors |
|
|
Issuers |
|
|
Subsidiaries |
|
|
Elimination |
|
|
Consolidated |
|
| |
|
(In thousands) |
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net real estate investments
|
|
$ |
937 |
|
|
$ |
3,244,243 |
|
|
$ |
688,158 |
|
|
$ |
1,510,776 |
|
|
$ |
— |
|
|
$ |
5,444,114 |
|
|
Cash and cash equivalents
|
|
|
1,083 |
|
|
|
15,659 |
|
|
|
— |
|
|
|
5,070 |
|
|
|
— |
|
|
|
21,812 |
|
|
Escrow deposits and restricted
cash
|
|
|
76 |
|
|
|
19,786 |
|
|
|
9,169 |
|
|
|
9,909 |
|
|
|
— |
|
|
|
38,940 |
|
|
Deferred financing costs, net
|
|
|
2,691 |
|
|
|
1,961 |
|
|
|
7,961 |
|
|
|
6,920 |
|
|
|
— |
|
|
|
19,533 |
|
|
Investment in and advances
to affiliates
|
|
|
1,414,170 |
|
|
|
— |
|
|
|
1,028,721 |
|
|
|
— |
|
|
|
(2,442,891 |
) |
|
|
— |
|
|
Other assets
|
|
|
75,794 |
|
|
|
119,773 |
|
|
|
8,057 |
|
|
|
29,998 |
|
|
|
— |
|
|
|
233,622 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
1,494,751 |
|
|
$ |
3,401,422 |
|
|
$ |
1,742,066 |
|
|
$ |
1,562,673 |
|
|
$ |
(2,442,891 |
) |
|
$ |
5,758,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes payable and other
debt
|
|
$ |
225,644 |
|
|
$ |
539,564 |
|
|
$ |
1,301,089 |
|
|
$ |
833,747 |
|
|
$ |
— |
|
|
$ |
2,900,044 |
|
|
Intercompany loans
|
|
|
(144,897 |
) |
|
|
586,605 |
|
|
|
(434,454 |
) |
|
|
(7,254 |
) |
|
|
— |
|
|
|
— |
|
|
Accrued interest
|
|
|
(113 |
) |
|
|
2,704 |
|
|
|
12,852 |
|
|
|
3,853 |
|
|
|
— |
|
|
|
19,296 |
|
|
Accounts payable and other
liabilities
|
|
|
41,355 |
|
|
|
103,444 |
|
|
|
15,712 |
|
|
|
46,632 |
|
|
|
— |
|
|
|
207,143 |
|
|
Deferred income taxes
|
|
|
241,333 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
241,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
363,322 |
|
|
|
1,232,317 |
|
|
|
895,199 |
|
|
|
876,978 |
|
|
|
— |
|
|
|
3,367,816 |
|
|
Total equity
|
|
|
1,131,429 |
|
|
|
2,169,105 |
|
|
|
846,867 |
|
|
|
685,695 |
|
|
|
(2,442,891 |
) |
|
|
2,390,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
equity
|
|
$ |
1,494,751 |
|
|
$ |
3,401,422 |
|
|
$ |
1,742,066 |
|
|
$ |
1,562,673 |
|
|
$ |
(2,442,891 |
) |
|
$ |
5,758,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Three Months Ended September 30, 2011
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Wholly |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Owned |
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
| |
|
|
|
|
|
Subsidiary |
|
|
Ventas |
|
|
Guarantor |
|
|
Consolidated |
|
|
|
|
| |
|
Ventas, Inc. |
|
|
Guarantors |
|
|
Issuers |
|
|
Subsidiaries |
|
|
Elimination |
|
|
Consolidated |
|
| |
|
(In thousands) |
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
$ |
623 |
|
|
$ |
55,453 |
|
|
$ |
71,611 |
|
|
$ |
142,190 |
|
|
$ |
— |
|
|
$ |
269,877 |
|
|
Resident fees and services
|
|
|
— |
|
|
|
100,885 |
|
|
|
— |
|
|
|
175,479 |
|
|
|
— |
|
|
|
276,364 |
|
|
Medical office building and other services
revenues
|
|
|
— |
|
|
|
8,162 |
|
|
|
— |
|
|
|
1,109 |
|
|
|
— |
|
|
|
9,271 |
|
|
Income from loans and investments
|
|
|
1,124 |
|
|
|
428 |
|
|
|
103 |
|
|
|
8,417 |
|
|
|
— |
|
|
|
10,072 |
|
|
Equity earnings in affiliates
|
|
|
52,119 |
|
|
|
258 |
|
|
|
— |
|
|
|
— |
|
|
|
(52,377 |
) |
|
|
— |
|
|
Interest and other income
|
|
|
6 |
|
|
|
7 |
|
|
|
10 |
|
|
|
350 |
|
|
|
— |
|
|
|
373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
53,872 |
|
|
|
165,193 |
|
|
|
71,724 |
|
|
|
327,545 |
|
|
|
(52,377 |
) |
|
|
565,957 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
392 |
|
|
|
14,241 |
|
|
|
21,952 |
|
|
|
37,171 |
|
|
|
— |
|
|
|
73,756 |
|
|
Depreciation and amortization
|
|
|
440 |
|
|
|
34,908 |
|
|
|
8,795 |
|
|
|
116,884 |
|
|
|
— |
|
|
|
161,027 |
|
|
Property-level operating expenses
|
|
|
— |
|
|
|
78,415 |
|
|
|
115 |
|
|
|
130,631 |
|
|
|
— |
|
|
|
209,161 |
|
|
Medical office building services costs
|
|
|
— |
|
|
|
6,347 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,347 |
|
|
General, administrative and
professional fees
|
|
|
1,194 |
|
|
|
9,074 |
|
|
|
6,427 |
|
|
|
3,929 |
|
|
|
— |
|
|
|
20,624 |
|
|
Loss on extinguishment of debt
|
|
|
— |
|
|
|
— |
|
|
|
8,685 |
|
|
|
— |
|
|
|
— |
|
|
|
8,685 |
|
|
Litigation proceeds, net
|
|
|
(85,327 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(85,327 |
) |
|
Merger-related expenses and deal costs
|
|
|
47,309 |
|
|
|
674 |
|
|
|
— |
|
|
|
21,367 |
|
|
|
— |
|
|
|
69,350 |
|
|
Other
|
|
|
883 |
|
|
|
1,863 |
|
|
|
— |
|
|
|
11,690 |
|
|
|
— |
|
|
|
14,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
(35,109 |
) |
|
|
145,522 |
|
|
|
45,974 |
|
|
|
321,672 |
|
|
|
— |
|
|
|
478,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before
gain from unconsolidated entities, income
taxes and noncontrolling interest
|
|
|
88,981 |
|
|
|
19,671 |
|
|
|
25,750 |
|
|
|
5,873 |
|
|
|
(52,377 |
) |
|
|
87,898 |
|
|
Gain from unconsolidated entities
|
|
|
— |
|
|
|
— |
|
|
|
61 |
|
|
|
121 |
|
|
|
— |
|
|
|
182 |
|
|
Income tax benefit
|
|
|
13,904 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
13,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
102,885 |
|
|
|
19,671 |
|
|
|
25,811 |
|
|
|
5,994 |
|
|
|
(52,377 |
) |
|
|
101,984 |
|
|
Net loss attributable to noncontrolling
interest, net of tax
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(901 |
) |
|
|
— |
|
|
|
(901 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common
stockholders
|
|
$ |
102,885 |
|
|
$ |
19,671 |
|
|
$ |
25,811 |
|
|
$ |
6,895 |
|
|
$ |
(52,377 |
) |
|
$ |
102,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Three Months Ended September 30, 2010
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Wholly |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Owned |
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
| |
|
|
|
|
|
Subsidiary |
|
|
Ventas |
|
|
Guarantor |
|
|
Consolidated |
|
|
|
|
| |
|
Ventas, Inc. |
|
|
Guarantors |
|
|
Issuers |
|
|
Subsidiaries |
|
|
Elimination |
|
|
Consolidated |
|
| |
|
(In thousands) |
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
$ |
607 |
|
|
$ |
52,463 |
|
|
$ |
70,534 |
|
|
$ |
17,119 |
|
|
$ |
— |
|
|
$ |
140,723 |
|
|
Resident fees and services
|
|
|
— |
|
|
|
65,252 |
|
|
|
— |
|
|
|
47,930 |
|
|
|
— |
|
|
|
113,182 |
|
|
Medical office building and other services
revenues
|
|
|
— |
|
|
|
6,711 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,711 |
|
|
Income from loans and investments
|
|
|
1,406 |
|
|
|
755 |
|
|
|
1,853 |
|
|
|
— |
|
|
|
— |
|
|
|
4,014 |
|
|
Equity earnings in affiliates
|
|
|
61,077 |
|
|
|
439 |
|
|
|
— |
|
|
|
— |
|
|
|
(61,516 |
) |
|
|
— |
|
|
Interest and other income
|
|
|
18 |
|
|
|
4 |
|
|
|
21 |
|
|
|
(8 |
) |
|
|
— |
|
|
|
35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
63,108 |
|
|
|
125,624 |
|
|
|
72,408 |
|
|
|
65,041 |
|
|
|
(61,516 |
) |
|
|
264,665 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
820 |
|
|
|
18,386 |
|
|
|
13,261 |
|
|
|
13,052 |
|
|
|
— |
|
|
|
45,519 |
|
|
Depreciation and amortization
|
|
|
412 |
|
|
|
28,889 |
|
|
|
9,296 |
|
|
|
13,507 |
|
|
|
— |
|
|
|
52,104 |
|
|
Property-level operating expenses
|
|
|
— |
|
|
|
46,908 |
|
|
|
134 |
|
|
|
34,965 |
|
|
|
— |
|
|
|
82,007 |
|
|
Medical office building services costs
|
|
|
— |
|
|
|
4,633 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,633 |
|
|
General, administrative and
professional fees
|
|
|
203 |
|
|
|
8,311 |
|
|
|
5,575 |
|
|
|
1,189 |
|
|
|
— |
|
|
|
15,278 |
|
|
Merger-related expenses and deal costs
|
|
|
3,573 |
|
|
|
1,569 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,142 |
|
|
Other
|
|
|
(477 |
) |
|
|
60 |
|
|
|
— |
|
|
|
(2 |
) |
|
|
— |
|
|
|
(419 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
4,531 |
|
|
|
108,756 |
|
|
|
28,266 |
|
|
|
62,711 |
|
|
|
— |
|
|
|
204,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before loss from unconsolidated entities,
income taxes, discontinued operations and
noncontrolling interest
|
|
|
58,577 |
|
|
|
16,868 |
|
|
|
44,142 |
|
|
|
2,330 |
|
|
|
(61,516 |
) |
|
|
60,401 |
|
|
Loss from unconsolidated entities
|
|
|
— |
|
|
|
— |
|
|
|
(392 |
) |
|
|
— |
|
|
|
— |
|
|
|
(392 |
) |
|
Income tax expense
|
|
|
(679 |
) |
|
|
(978 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,657 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
57,898 |
|
|
|
15,890 |
|
|
|
43,750 |
|
|
|
2,330 |
|
|
|
(61,516 |
) |
|
|
58,352 |
|
|
Discontinued operations
|
|
|
— |
|
|
|
422 |
|
|
|
120 |
|
|
|
— |
|
|
|
— |
|
|
|
542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
57,898 |
|
|
|
16,312 |
|
|
|
43,870 |
|
|
|
2,330 |
|
|
|
(61,516 |
) |
|
|
58,894 |
|
|
Net income attributable to noncontrolling
interest, net of tax
|
|
|
— |
|
|
|
352 |
|
|
|
— |
|
|
|
644 |
|
|
|
— |
|
|
|
996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common
stockholders
|
|
$ |
57,898 |
|
|
$ |
15,960 |
|
|
$ |
43,870 |
|
|
$ |
1,686 |
|
|
$ |
(61,516 |
) |
|
$ |
57,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Nine Months Ended September 30, 2011
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Wholly |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Owned |
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
| |
|
|
|
|
|
Subsidiary |
|
|
Ventas |
|
|
Guarantor |
|
|
Consolidated |
|
|
|
|
| |
|
Ventas, Inc. |
|
|
Guarantors |
|
|
Issuers |
|
|
Subsidiaries |
|
|
Elimination |
|
|
Consolidated |
|
| |
|
(In thousands) |
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
$ |
1,848 |
|
|
$ |
165,454 |
|
|
$ |
212,653 |
|
|
$ |
176,648 |
|
|
$ |
— |
|
|
$ |
556,603 |
|
|
Resident fees and services
|
|
|
— |
|
|
|
252,803 |
|
|
|
— |
|
|
|
340,545 |
|
|
|
— |
|
|
|
593,348 |
|
|
Medical office building and other services
revenues
|
|
|
— |
|
|
|
24,941 |
|
|
|
— |
|
|
|
1,109 |
|
|
|
— |
|
|
|
26,050 |
|
|
Income from loans and investments
|
|
|
5,070 |
|
|
|
2,495 |
|
|
|
8,566 |
|
|
|
8,417 |
|
|
|
— |
|
|
|
24,548 |
|
|
Equity earnings in affiliates
|
|
|
160,275 |
|
|
|
1,102 |
|
|
|
— |
|
|
|
— |
|
|
|
(161,377 |
) |
|
|
— |
|
|
Interest and other income
|
|
|
96 |
|
|
|
19 |
|
|
|
52 |
|
|
|
362 |
|
|
|
— |
|
|
|
529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
167,289 |
|
|
|
446,814 |
|
|
|
221,271 |
|
|
|
527,081 |
|
|
|
(161,377 |
) |
|
|
1,201,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
(474 |
) |
|
|
45,409 |
|
|
|
53,457 |
|
|
|
71,654 |
|
|
|
— |
|
|
|
170,046 |
|
|
Depreciation and amortization
|
|
|
1,273 |
|
|
|
95,651 |
|
|
|
26,706 |
|
|
|
169,911 |
|
|
|
— |
|
|
|
293,541 |
|
|
Property-level operating expenses
|
|
|
— |
|
|
|
192,137 |
|
|
|
414 |
|
|
|
248,414 |
|
|
|
— |
|
|
|
440,965 |
|
|
Medical office building services costs
|
|
|
— |
|
|
|
19,837 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
19,837 |
|
|
General, administrative and
professional fees
|
|
|
(5,840 |
) |
|
|
28,101 |
|
|
|
21,625 |
|
|
|
7,124 |
|
|
|
— |
|
|
|
51,010 |
|
|
Loss on extinguishment of debt
|
|
|
— |
|
|
|
16,526 |
|
|
|
8,685 |
|
|
|
— |
|
|
|
— |
|
|
|
25,211 |
|
|
Litigation proceeds, net
|
|
|
(85,327 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(85,327 |
) |
|
Merger-related expenses and deal costs
|
|
|
108,509 |
|
|
|
1,730 |
|
|
|
— |
|
|
|
21,367 |
|
|
|
— |
|
|
|
131,606 |
|
|
Other
|
|
|
913 |
|
|
|
2,950 |
|
|
|
— |
|
|
|
2,801 |
|
|
|
— |
|
|
|
6,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
19,054 |
|
|
|
402,341 |
|
|
|
110,887 |
|
|
|
521,271 |
|
|
|
— |
|
|
|
1,053,553 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before (loss)
income from unconsolidated entities, income
taxes and noncontrolling interest
|
|
|
148,235 |
|
|
|
44,473 |
|
|
|
110,384 |
|
|
|
5,810 |
|
|
|
(161,377 |
) |
|
|
147,525 |
|
|
(Loss) income from unconsolidated entities
|
|
|
— |
|
|
|
— |
|
|
|
(192 |
) |
|
|
121 |
|
|
|
— |
|
|
|
(71 |
) |
|
Income tax benefit
|
|
|
23,310 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
23,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
171,545 |
|
|
|
44,473 |
|
|
|
110,192 |
|
|
|
5,931 |
|
|
|
(161,377 |
) |
|
|
170,764 |
|
|
Net income attributable to noncontrolling
interest, net of tax
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(781 |
) |
|
|
— |
|
|
|
(781 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common
stockholders
|
|
$ |
171,545 |
|
|
$ |
44,473 |
|
|
$ |
110,192 |
|
|
$ |
6,712 |
|
|
$ |
(161,377 |
) |
|
$ |
171,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Nine Months Ended September 30, 2010
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Wholly |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Owned |
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
| |
|
|
|
|
|
Subsidiary |
|
|
Ventas |
|
|
Guarantor |
|
|
Consolidated |
|
|
|
|
| |
|
Ventas, Inc. |
|
|
Guarantors |
|
|
Issuers |
|
|
Subsidiaries |
|
|
Elimination |
|
|
Consolidated |
|
| |
|
(In thousands) |
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
$ |
1,802 |
|
|
$ |
141,317 |
|
|
$ |
209,879 |
|
|
$ |
45,873 |
|
|
$ |
— |
|
|
$ |
398,871 |
|
|
Resident fees and services
|
|
|
— |
|
|
|
190,801 |
|
|
|
— |
|
|
|
140,734 |
|
|
|
— |
|
|
|
331,535 |
|
|
Medical office building and other services
revenues
|
|
|
— |
|
|
|
6,711 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,711 |
|
|
Income from loans and investments
|
|
|
4,247 |
|
|
|
1,635 |
|
|
|
5,454 |
|
|
|
— |
|
|
|
— |
|
|
|
11,336 |
|
|
Equity earnings in affiliates
|
|
|
176,659 |
|
|
|
1,307 |
|
|
|
— |
|
|
|
— |
|
|
|
(177,966 |
) |
|
|
— |
|
|
Interest and other income
|
|
|
310 |
|
|
|
40 |
|
|
|
63 |
|
|
|
7 |
|
|
|
— |
|
|
|
420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
183,018 |
|
|
|
341,811 |
|
|
|
215,396 |
|
|
|
186,614 |
|
|
|
(177,966 |
) |
|
|
748,873 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
1,096 |
|
|
|
56,371 |
|
|
|
39,658 |
|
|
|
36,324 |
|
|
|
— |
|
|
|
133,449 |
|
|
Depreciation and amortization
|
|
|
1,219 |
|
|
|
84,084 |
|
|
|
28,429 |
|
|
|
40,726 |
|
|
|
— |
|
|
|
154,458 |
|
|
Property-level operating expenses
|
|
|
— |
|
|
|
132,036 |
|
|
|
398 |
|
|
|
103,635 |
|
|
|
— |
|
|
|
236,069 |
|
|
Medical office building services costs
|
|
|
— |
|
|
|
4,633 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,633 |
|
|
General, administrative and
professional fees
|
|
|
323 |
|
|
|
16,870 |
|
|
|
15,414 |
|
|
|
3,212 |
|
|
|
— |
|
|
|
35,819 |
|
|
Loss on extinguishment of debt
|
|
|
— |
|
|
|
102 |
|
|
|
6,447 |
|
|
|
— |
|
|
|
— |
|
|
|
6,549 |
|
|
Merger-related expenses and deal costs
|
|
|
10,041 |
|
|
|
1,617 |
|
|
|
— |
|
|
|
10 |
|
|
|
— |
|
|
|
11,668 |
|
|
Other
|
|
|
(435 |
) |
|
|
31 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(404 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
12,244 |
|
|
|
295,744 |
|
|
|
90,346 |
|
|
|
183,907 |
|
|
|
— |
|
|
|
582,241 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before loss from unconsolidated entities,
income taxes, discontinued operations and
noncontrolling interest
|
|
|
170,774 |
|
|
|
46,067 |
|
|
|
125,050 |
|
|
|
2,707 |
|
|
|
(177,966 |
) |
|
|
166,632 |
|
|
Loss from unconsolidated entities
|
|
|
— |
|
|
|
— |
|
|
|
(392 |
) |
|
|
— |
|
|
|
— |
|
|
|
(392 |
) |
|
Income tax expense
|
|
|
(2,190 |
) |
|
|
(162 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,352 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
168,584 |
|
|
|
45,905 |
|
|
|
124,658 |
|
|
|
2,707 |
|
|
|
(177,966 |
) |
|
|
163,888 |
|
|
Discontinued operations
|
|
|
— |
|
|
|
1,132 |
|
|
|
6,007 |
|
|
|
— |
|
|
|
— |
|
|
|
7,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
168,584 |
|
|
|
47,037 |
|
|
|
130,665 |
|
|
|
2,707 |
|
|
|
(177,966 |
) |
|
|
171,027 |
|
|
Net income attributable to noncontrolling
interest, net of tax
|
|
|
— |
|
|
|
1,134 |
|
|
|
— |
|
|
|
1,309 |
|
|
|
— |
|
|
|
2,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common
stockholders
|
|
$ |
168,584 |
|
|
$ |
45,903 |
|
|
$ |
130,665 |
|
|
$ |
1,398 |
|
|
$ |
(177,966 |
) |
|
$ |
168,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2011
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Wholly |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Owned |
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
| |
|
|
|
|
|
Subsidiary |
|
|
Ventas |
|
|
Guarantor |
|
|
Consolidated |
|
|
|
|
| |
|
Ventas, Inc. |
|
|
Guarantors |
|
|
Issuers |
|
|
Subsidiaries |
|
|
Elimination |
|
|
Consolidated |
|
| |
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by operating activities
|
|
$ |
(3,510 |
) |
|
$ |
107,282 |
|
|
$ |
180,935 |
|
|
$ |
159,194 |
|
|
$ |
— |
|
|
$ |
443,901 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities
|
|
|
(431,727 |
) |
|
|
89,296 |
|
|
|
(500,879 |
) |
|
|
386 |
|
|
|
— |
|
|
|
(842,924 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in borrowings under
revolving credit facilities
|
|
|
— |
|
|
|
— |
|
|
|
434,000 |
|
|
|
— |
|
|
|
— |
|
|
|
434,000 |
|
|
Proceeds from debt
|
|
|
— |
|
|
|
— |
|
|
|
689,374 |
|
|
|
268,379 |
|
|
|
— |
|
|
|
957,753 |
|
|
Repayment of debt
|
|
|
— |
|
|
|
(328,691 |
) |
|
|
(206,500 |
) |
|
|
(359,852 |
) |
|
|
— |
|
|
|
(895,043 |
) |
|
Net change in intercompany debt
|
|
|
981,494 |
|
|
|
84,585 |
|
|
|
(1,208,212 |
) |
|
|
142,133 |
|
|
|
— |
|
|
|
— |
|
|
Payment of deferred financing costs
|
|
|
— |
|
|
|
— |
|
|
|
(1,519 |
) |
|
|
(379 |
) |
|
|
— |
|
|
|
(1,898 |
) |
|
Issuance of common stock, net
|
|
|
299,926 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
299,926 |
|
|
Cash distribution (to) from affiliates
|
|
|
(491,099 |
) |
|
|
56,767 |
|
|
|
612,898 |
|
|
|
(178,566 |
) |
|
|
— |
|
|
|
— |
|
|
Cash distribution to common stockholders
|
|
|
(354,932 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(354,932 |
) |
|
Cash distribution to redeemable OP unitholders
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,038 |
) |
|
|
— |
|
|
|
(4,038 |
) |
|
Contributions from noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
|
2 |
|
|
Distributions to noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,997 |
) |
|
|
— |
|
|
|
(1,997 |
) |
|
Other
|
|
|
1,017 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
436,406 |
|
|
|
(187,339 |
) |
|
|
320,041 |
|
|
|
(134,318 |
) |
|
|
— |
|
|
|
434,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash
equivalents
|
|
|
1,169 |
|
|
|
9,239 |
|
|
|
97 |
|
|
|
25,262 |
|
|
|
— |
|
|
|
35,767 |
|
|
Effect of foreign currency translation on
cash and cash equivalents
|
|
|
— |
|
|
|
— |
|
|
|
(97 |
) |
|
|
— |
|
|
|
— |
|
|
|
(97 |
) |
|
Cash and cash equivalents at beginning
of period
|
|
|
1,083 |
|
|
|
15,659 |
|
|
|
— |
|
|
|
5,070 |
|
|
|
— |
|
|
|
21,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$ |
2,252 |
|
|
$ |
24,898 |
|
|
$ |
— |
|
|
$ |
30,332 |
|
|
$ |
— |
|
|
$ |
57,482 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2010
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Wholly |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
Owned |
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
| |
|
|
|
|
|
Subsidiary |
|
|
Ventas |
|
|
Guarantor |
|
|
Consolidated |
|
|
|
|
| |
|
Ventas, Inc. |
|
|
Guarantors |
|
|
Issuers |
|
|
Subsidiaries |
|
|
Elimination |
|
|
Consolidated |
|
| |
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by operating activities
|
|
$ |
(864 |
) |
|
$ |
118,174 |
|
|
$ |
179,105 |
|
|
$ |
49,704 |
|
|
$ |
— |
|
|
$ |
346,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
— |
|
|
|
(57,096 |
) |
|
|
(207,509 |
) |
|
|
(3,871 |
) |
|
|
— |
|
|
|
(268,476 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in borrowings under
revolving credit facilities
|
|
|
— |
|
|
|
102,004 |
|
|
|
131,000 |
|
|
|
— |
|
|
|
— |
|
|
|
233,004 |
|
|
Proceeds from debt
|
|
|
— |
|
|
|
— |
|
|
|
200,000 |
|
|
|
1,237 |
|
|
|
— |
|
|
|
201,237 |
|
|
Repayment of debt
|
|
|
— |
|
|
|
(144,739 |
) |
|
|
(178,139 |
) |
|
|
(8,500 |
) |
|
|
— |
|
|
|
(331,378 |
) |
|
Net change in intercompany debt
|
|
|
48,748 |
|
|
|
(59,452 |
) |
|
|
10,704 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Payment of deferred financing costs
|
|
|
— |
|
|
|
(46 |
) |
|
|
(1,826 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,872 |
) |
|
Cash distribution from (to) affiliates
|
|
|
199,706 |
|
|
|
50,104 |
|
|
|
(216,290 |
) |
|
|
(33,520 |
) |
|
|
— |
|
|
|
— |
|
|
Cash distribution to common stockholders
|
|
|
(251,921 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(251,921 |
) |
|
Contributions from noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
818 |
|
|
|
— |
|
|
|
818 |
|
|
Distributions to noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,633 |
) |
|
|
— |
|
|
|
(6,633 |
) |
|
Other
|
|
|
5,426 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
1,959 |
|
|
|
(52,129 |
) |
|
|
(54,551 |
) |
|
|
(46,598 |
) |
|
|
— |
|
|
|
(151,319 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash
equivalents
|
|
|
1,095 |
|
|
|
8,949 |
|
|
|
(82,955 |
) |
|
|
(765 |
) |
|
|
— |
|
|
|
(73,676 |
) |
|
Effect of foreign currency translation on
cash and cash equivalents
|
|
|
— |
|
|
|
— |
|
|
|
69 |
|
|
|
— |
|
|
|
— |
|
|
|
69 |
|
|
Cash and cash equivalents at beginning
of period
|
|
|
— |
|
|
|
7,864 |
|
|
|
82,886 |
|
|
|
16,647 |
|
|
|
— |
|
|
|
107,397 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$ |
1,095 |
|
|
$ |
16,813 |
|
|
$ |
— |
|
|
$ |
15,882 |
|
|
$ |
— |
|
|
$ |
33,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|