|
Note 21—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 Ventas Issuers' 9% senior notes due 2012, 61/2% senior notes due 2016 and 63/4% senior notes due 2017. Ventas Capital Corporation, one of the Ventas Issuers, was formed in 2002 to facilitate offerings of the senior notes, has no assets or operations, and is a direct subsidiary of Ventas Realty, Limited Partnership, the other Ventas Issuer. Our other subsidiaries (the "Non-Guarantor Subsidiaries") did not provide a guarantee and therefore were not obligated with respect to the Ventas Issuers' senior notes. In September 2010, the Wholly Owned Subsidiary Guarantors were released from their obligations with respect to the Ventas Issuers' 61/2% senior notes due 2016 and 63/4% senior notes due 2017 pursuant to the terms of the applicable indentures.
In connection with the NHP acquisition, our wholly owned subsidiary, NHP 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 NHP LLC) are not obligated with respect to NHP LLC's 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. Certain of our real estate assets are also subject to mortgages.
The following summarizes our condensed consolidating information as of December 31, 2011 and 2010 and for the years ended December 31, 2011, 2010, and 2009:
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ventas, Inc. |
|
Wholly
Owned
Subsidiary
Guarantors |
|
Ventas
Issuers |
|
Non-Guarantor
Subsidiaries |
|
Consolidated
Elimination |
|
Consolidated |
|
|
|
(In thousands)
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net real estate investments |
|
$ |
309 |
|
$ |
3,629,489 |
|
$ |
519,042 |
|
$ |
12,082,772 |
|
$ |
— |
|
$ |
16,231,612 |
|
|
Cash and cash equivalents |
|
|
2,335 |
|
|
7,820 |
|
|
— |
|
|
35,652 |
|
|
— |
|
|
45,807 |
|
|
Escrow deposits and restricted cash |
|
|
1,971 |
|
|
27,523 |
|
|
7,513 |
|
|
39,583 |
|
|
— |
|
|
76,590 |
|
|
Deferred financing costs, net |
|
|
757 |
|
|
434 |
|
|
19,239 |
|
|
6,239 |
|
|
— |
|
|
26,669 |
|
|
Investment in and advances to affiliates |
|
|
8,612,892 |
|
|
— |
|
|
1,728,635 |
|
|
— |
|
|
(10,341,527 |
) |
|
— |
|
|
Other assets |
|
|
54,415 |
|
|
183,801 |
|
|
47,063 |
|
|
605,953 |
|
|
— |
|
|
891,232 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
8,672,679 |
|
$ |
3,849,067 |
|
$ |
2,321,492 |
|
$ |
12,770,199 |
|
$ |
(10,341,527 |
) |
$ |
17,271,910 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes payable and other debt |
|
$ |
— |
|
$ |
502,215 |
|
$ |
2,593,176 |
|
$ |
3,333,725 |
|
$ |
— |
|
$ |
6,429,116 |
|
|
Intercompany loans |
|
|
(68,408 |
) |
|
679,634 |
|
|
(655,914 |
) |
|
44,688 |
|
|
— |
|
|
— |
|
|
Accrued interest |
|
|
— |
|
|
1,431 |
|
|
12,561 |
|
|
23,702 |
|
|
— |
|
|
37,694 |
|
|
Accounts payable and other liabilities |
|
|
86,101 |
|
|
184,331 |
|
|
18,162 |
|
|
797,003 |
|
|
— |
|
|
1,085,597 |
|
|
Deferred income taxes |
|
|
260,722 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
260,722 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
278,415 |
|
|
1,367,611 |
|
|
1,967,985 |
|
|
4,199,118 |
|
|
— |
|
|
7,813,129 |
|
|
Redeemable OP unitholder interests |
|
|
— |
|
|
— |
|
|
— |
|
|
102,837 |
|
|
— |
|
|
102,837 |
|
|
Total equity |
|
|
8,394,264 |
|
|
2,481,456 |
|
|
353,507 |
|
|
8,468,244 |
|
|
(10,341,527 |
) |
|
9,355,944 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
8,672,679 |
|
$ |
3,849,067 |
|
$ |
2,321,492 |
|
$ |
12,770,199 |
|
$ |
(10,341,527 |
) |
$ |
17,271,910 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ventas, Inc. |
|
Wholly
Owned
Subsidiary
Guarantors |
|
Ventas
Issuers |
|
Non-Guarantor
Subsidiaries |
|
Consolidated
Elimination |
|
Consolidated |
|
|
|
(In thousands)
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net real estate investments |
|
$ |
937 |
|
$ |
3,228,731 |
|
$ |
688,158 |
|
$ |
1,526,288 |
|
$ |
— |
|
$ |
5,444,114 |
|
|
Cash and cash equivalents |
|
|
1,083 |
|
|
13,440 |
|
|
— |
|
|
7,289 |
|
|
— |
|
|
21,812 |
|
|
Escrow deposits and restricted cash |
|
|
76 |
|
|
19,787 |
|
|
9,169 |
|
|
9,908 |
|
|
— |
|
|
38,940 |
|
|
Deferred financing costs, net |
|
|
2,691 |
|
|
1,961 |
|
|
7,961 |
|
|
6,920 |
|
|
— |
|
|
19,533 |
|
|
Investment in and advances to affiliates |
|
|
712,545 |
|
|
— |
|
|
1,728,685 |
|
|
— |
|
|
(2,441,230 |
) |
|
— |
|
|
Other assets |
|
|
75,794 |
|
|
106,211 |
|
|
8,057 |
|
|
43,560 |
|
|
— |
|
|
233,622 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
793,126 |
|
$ |
3,370,130 |
|
$ |
2,442,030 |
|
$ |
1,593,965 |
|
$ |
(2,441,230 |
) |
$ |
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 |
) |
|
571,955 |
|
|
(434,454 |
) |
|
7,396 |
|
|
— |
|
|
— |
|
|
Accrued interest |
|
|
(113 |
) |
|
2,704 |
|
|
12,852 |
|
|
3,853 |
|
|
— |
|
|
19,296 |
|
|
Accounts payable and other liabilities |
|
|
41,339 |
|
|
102,723 |
|
|
15,712 |
|
|
47,369 |
|
|
— |
|
|
207,143 |
|
|
Deferred income taxes |
|
|
241,333 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
241,333 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
363,306 |
|
|
1,216,946 |
|
|
895,199 |
|
|
892,365 |
|
|
— |
|
|
3,367,816 |
|
|
Total equity |
|
|
429,820 |
|
|
2,153,184 |
|
|
1,546,831 |
|
|
701,600 |
|
|
(2,441,230 |
) |
|
2,390,205 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
793,126 |
|
$ |
3,370,130 |
|
$ |
2,442,030 |
|
$ |
1,593,965 |
|
$ |
(2,441,230 |
) |
$ |
5,758,021 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Year Ended December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ventas, Inc. |
|
Wholly
Owned
Subsidiary
Guarantors |
|
Ventas
Issuers |
|
Non-Guarantor
Subsidiaries |
|
Consolidated
Elimination |
|
Consolidated |
|
|
|
(In thousands)
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
2,471 |
|
$ |
224,683 |
|
$ |
284,320 |
|
$ |
308,106 |
|
$ |
— |
|
$ |
819,580 |
|
|
Resident fees and services |
|
|
— |
|
|
355,946 |
|
|
— |
|
|
517,362 |
|
|
— |
|
|
873,308 |
|
|
Medical office building and other services revenues |
|
|
— |
|
|
34,374 |
|
|
— |
|
|
2,097 |
|
|
— |
|
|
36,471 |
|
|
Income from loans and investments |
|
|
6,305 |
|
|
2,755 |
|
|
8,570 |
|
|
16,785 |
|
|
— |
|
|
34,415 |
|
|
Equity earnings in affiliates |
|
|
231,297 |
|
|
1,447 |
|
|
— |
|
|
— |
|
|
(232,744 |
) |
|
— |
|
|
Interest and other income |
|
|
208 |
|
|
9 |
|
|
57 |
|
|
943 |
|
|
— |
|
|
1,217 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
240,281 |
|
|
619,214 |
|
|
292,947 |
|
|
845,293 |
|
|
(232,744 |
) |
|
1,764,991 |
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
(1,897 |
) |
|
59,642 |
|
|
74,157 |
|
|
104,905 |
|
|
— |
|
|
236,807 |
|
|
Depreciation and amortization |
|
|
1,715 |
|
|
129,588 |
|
|
35,441 |
|
|
289,846 |
|
|
— |
|
|
456,590 |
|
|
Property-level operating expenses |
|
|
— |
|
|
271,605 |
|
|
510 |
|
|
379,446 |
|
|
— |
|
|
651,561 |
|
|
Medical office building services costs |
|
|
— |
|
|
27,082 |
|
|
— |
|
|
— |
|
|
— |
|
|
27,082 |
|
|
General, administrative and professional fees |
|
|
(5,328 |
) |
|
38,115 |
|
|
29,336 |
|
|
12,414 |
|
|
— |
|
|
74,537 |
|
|
Loss on extinguishment of debt |
|
|
2,071 |
|
|
16,764 |
|
|
8,769 |
|
|
— |
|
|
— |
|
|
27,604 |
|
|
Litigation proceeds, net |
|
|
(202,259 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(202,259 |
) |
|
Merger-related expenses and deal costs |
|
|
111,845 |
|
|
3,779 |
|
|
— |
|
|
38,299 |
|
|
— |
|
|
153,923 |
|
|
Other |
|
|
778 |
|
|
5,010 |
|
|
— |
|
|
2,865 |
|
|
— |
|
|
8,653 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
(93,075 |
) |
|
551,585 |
|
|
148,213 |
|
|
827,775 |
|
|
— |
|
|
1,434,498 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before loss from unconsolidated entities, income taxes, discontinued operations and noncontrolling interest |
|
|
333,356 |
|
|
67,629 |
|
|
144,734 |
|
|
17,518 |
|
|
(232,744 |
) |
|
330,493 |
|
|
Loss from unconsolidated entities |
|
|
— |
|
|
— |
|
|
(52 |
) |
|
— |
|
|
— |
|
|
(52 |
) |
|
Income tax benefit |
|
|
31,137 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
31,137 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
364,493 |
|
|
67,629 |
|
|
144,682 |
|
|
17,518 |
|
|
(232,744 |
) |
|
361,578 |
|
|
Discontinued operations |
|
|
— |
|
|
— |
|
|
— |
|
|
1,683 |
|
|
— |
|
|
1,683 |
|
|
Net income |
|
|
364,493 |
|
|
67,629 |
|
|
144,682 |
|
|
19,201 |
|
|
(232,744 |
) |
|
363,261 |
|
|
Net loss attributable to noncontrolling interest |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,232 |
) |
|
— |
|
|
(1,232 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
$ |
364,493 |
|
$ |
67,629 |
|
$ |
144,682 |
|
$ |
20,433 |
|
$ |
(232,744 |
) |
$ |
364,493 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Year Ended December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ventas, Inc. |
|
Wholly
Owned
Subsidiary
Guarantors |
|
Ventas
Issuers |
|
Non-Guarantor
Subsidiaries |
|
Consolidated
Elimination |
|
Consolidated |
|
|
|
(In thousands)
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
2,409 |
|
$ |
196,676 |
|
$ |
272,366 |
|
$ |
60,005 |
|
$ |
— |
|
$ |
531,456 |
|
|
Resident fees and services |
|
|
— |
|
|
257,659 |
|
|
— |
|
|
188,642 |
|
|
— |
|
|
446,301 |
|
|
Medical office building and other services revenues |
|
|
— |
|
|
14,570 |
|
|
— |
|
|
(472 |
) |
|
— |
|
|
14,098 |
|
|
Income from loans and investments |
|
|
5,666 |
|
|
2,957 |
|
|
7,789 |
|
|
— |
|
|
— |
|
|
16,412 |
|
|
Equity earnings in affiliates |
|
|
258,442 |
|
|
1,914 |
|
|
— |
|
|
— |
|
|
(260,356 |
) |
|
— |
|
|
Interest and other income |
|
|
332 |
|
|
60 |
|
|
83 |
|
|
9 |
|
|
— |
|
|
484 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
266,849 |
|
|
473,836 |
|
|
280,238 |
|
|
248,184 |
|
|
(260,356 |
) |
|
1,008,751 |
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
1,758 |
|
|
74,937 |
|
|
50,403 |
|
|
48,533 |
|
|
— |
|
|
175,631 |
|
|
Depreciation and amortization |
|
|
1,636 |
|
|
111,456 |
|
|
35,851 |
|
|
54,819 |
|
|
— |
|
|
203,762 |
|
|
Property-level operating expenses |
|
|
— |
|
|
177,733 |
|
|
519 |
|
|
137,701 |
|
|
— |
|
|
315,953 |
|
|
Medical office building services costs |
|
|
— |
|
|
9,517 |
|
|
— |
|
|
1 |
|
|
— |
|
|
9,518 |
|
|
General, administrative and professional fees |
|
|
(2,549 |
) |
|
25,306 |
|
|
21,618 |
|
|
5,455 |
|
|
— |
|
|
49,830 |
|
|
Loss on extinguishment of debt |
|
|
— |
|
|
798 |
|
|
8,993 |
|
|
— |
|
|
— |
|
|
9,791 |
|
|
Merger-related expenses and deal costs |
|
|
14,291 |
|
|
4,710 |
|
|
— |
|
|
242 |
|
|
— |
|
|
19,243 |
|
|
Other |
|
|
219 |
|
|
52 |
|
|
— |
|
|
1 |
|
|
— |
|
|
272 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
15,355 |
|
|
404,509 |
|
|
117,384 |
|
|
246,752 |
|
|
— |
|
|
784,000 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before loss from unconsolidated entities, income taxes, discontinued operations and noncontrolling interest |
|
|
251,494 |
|
|
69,327 |
|
|
162,854 |
|
|
1,432 |
|
|
(260,356 |
) |
|
224,751 |
|
|
Loss from unconsolidated entities |
|
|
— |
|
|
— |
|
|
(664 |
) |
|
— |
|
|
— |
|
|
(664 |
) |
|
Income tax expense |
|
|
(5,201 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(5,201 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
246,293 |
|
|
69,327 |
|
|
162,190 |
|
|
1,432 |
|
|
(260,356 |
) |
|
218,886 |
|
|
Discontinued operations |
|
|
(126 |
) |
|
216 |
|
|
29,207 |
|
|
1,546 |
|
|
— |
|
|
30,843 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
246,167 |
|
|
69,543 |
|
|
191,397 |
|
|
2,978 |
|
|
(260,356 |
) |
|
249,729 |
|
|
Net income attributable to noncontrolling interest, net of tax |
|
|
— |
|
|
— |
|
|
— |
|
|
3,562 |
|
|
— |
|
|
3,562 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common stockholders |
|
$ |
246,167 |
|
$ |
69,543 |
|
$ |
191,397 |
|
$ |
(584 |
) |
$ |
(260,356 |
) |
$ |
246,167 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Year Ended December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ventas, Inc. |
|
Wholly
Owned
Subsidiary
Guarantors |
|
Ventas
Issuers |
|
Non-
Guarantor
Subsidiaries |
|
Consolidated
Elimination |
|
Consolidated |
|
|
|
(In thousands)
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
2,351 |
|
$ |
147,737 |
|
$ |
276,008 |
|
$ |
62,362 |
|
$ |
— |
|
$ |
488,458 |
|
|
Resident fees and services |
|
|
— |
|
|
161,380 |
|
|
— |
|
|
259,678 |
|
|
— |
|
|
421,058 |
|
|
Income from loans and investments |
|
|
— |
|
|
3 |
|
|
13,104 |
|
|
— |
|
|
— |
|
|
13,107 |
|
|
Equity earnings in affiliates |
|
|
264,163 |
|
|
2,309 |
|
|
— |
|
|
— |
|
|
(266,472 |
) |
|
— |
|
|
Interest and other income |
|
|
1 |
|
|
18 |
|
|
800 |
|
|
23 |
|
|
— |
|
|
842 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
266,515 |
|
|
311,447 |
|
|
289,912 |
|
|
322,063 |
|
|
(266,472 |
) |
|
923,465 |
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
4,318 |
|
|
21,975 |
|
|
88,988 |
|
|
58,529 |
|
|
— |
|
|
173,810 |
|
|
Depreciation and amortization |
|
|
651 |
|
|
89,156 |
|
|
40,398 |
|
|
67,093 |
|
|
— |
|
|
197,298 |
|
|
Property-level operating expenses |
|
|
— |
|
|
118,625 |
|
|
456 |
|
|
183,732 |
|
|
— |
|
|
302,813 |
|
|
General, administrative and professional fees |
|
|
109 |
|
|
14,709 |
|
|
18,934 |
|
|
5,078 |
|
|
— |
|
|
38,830 |
|
|
Loss on extinguishment of debt |
|
|
— |
|
|
— |
|
|
6,012 |
|
|
68 |
|
|
— |
|
|
6,080 |
|
|
Merger-related expenses and deal costs |
|
|
— |
|
|
11,682 |
|
|
1,333 |
|
|
— |
|
|
— |
|
|
13,015 |
|
|
Other |
|
|
(3,339 |
) |
|
39,140 |
|
|
(35,107 |
) |
|
(644 |
) |
|
— |
|
|
50 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
1,739 |
|
|
295,287 |
|
|
121,014 |
|
|
313,856 |
|
|
— |
|
|
731,896 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes, discontinued operations and noncontrolling interest |
|
|
264,776 |
|
|
16,160 |
|
|
168,898 |
|
|
8,207 |
|
|
(266,472 |
) |
|
191,569 |
|
|
Income tax benefit |
|
|
1,719 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,719 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
266,495 |
|
|
16,160 |
|
|
168,898 |
|
|
8,207 |
|
|
(266,472 |
) |
|
193,288 |
|
|
Discontinued operations |
|
|
— |
|
|
1,273 |
|
|
61,981 |
|
|
12,818 |
|
|
— |
|
|
76,072 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
266,495 |
|
|
17,433 |
|
|
230,879 |
|
|
21,025 |
|
|
(266,472 |
) |
|
269,360 |
|
|
Net (loss) income attributable to noncontrolling interest, net of tax |
|
|
— |
|
|
(431 |
) |
|
— |
|
|
3,296 |
|
|
— |
|
|
2,865 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
$ |
266,495 |
|
$ |
17,864 |
|
$ |
230,879 |
|
$ |
17,729 |
|
$ |
(266,472 |
) |
$ |
266,495 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ventas, Inc. |
|
Wholly
Owned
Subsidiary
Guarantors |
|
Ventas
Issuers |
|
Non-
Guarantor
Subsidiaries |
|
Consolidated
Elimination |
|
Consolidated |
|
|
|
(In thousands)
|
|
|
Net cash provided by operating activities |
|
$ |
124,784 |
|
$ |
147,052 |
|
$ |
199,431 |
|
$ |
301,930 |
|
$ |
— |
|
$ |
773,197 |
|
|
Net cash (used in) provided by investing activities |
|
|
(618,663 |
) |
|
105,279 |
|
|
(500,879 |
) |
|
16,824 |
|
|
— |
|
|
(997,439 |
) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in borrowings under revolving credit facilities |
|
|
— |
|
|
132,452 |
|
|
405,000 |
|
|
— |
|
|
— |
|
|
537,452 |
|
|
Proceeds from debt |
|
|
(230,000 |
) |
|
— |
|
|
1,069,374 |
|
|
504,266 |
|
|
— |
|
|
1,343,640 |
|
|
Repayment of debt |
|
|
— |
|
|
(216,293 |
) |
|
(206,500 |
) |
|
(966,169 |
) |
|
— |
|
|
(1,388,962 |
) |
|
Net change in intercompany debt |
|
|
1,363,963 |
|
|
(62,196 |
) |
|
(1,559,518 |
) |
|
257,751 |
|
|
— |
|
|
— |
|
|
Payment of deferred financing costs |
|
|
— |
|
|
— |
|
|
(19,661 |
) |
|
(379 |
) |
|
— |
|
|
(20,040 |
) |
|
Issuance of common stock, net |
|
|
299,847 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
299,847 |
|
|
Cash distribution (to) from affiliates |
|
|
(417,763 |
) |
|
(111,914 |
) |
|
612,798 |
|
|
(83,121 |
) |
|
— |
|
|
— |
|
|
Cash distribution to common stockholders |
|
|
(521,046 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(521,046 |
) |
|
Cash distribution to redeemable OP unitholders |
|
|
(2,359 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,359 |
) |
|
Purchases of redeemable OP units |
|
|
— |
|
|
— |
|
|
— |
|
|
(185 |
) |
|
— |
|
|
(185 |
) |
|
Contributions from noncontrolling interest |
|
|
— |
|
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
2 |
|
|
Distributions to noncontrolling interest |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,556 |
) |
|
— |
|
|
(2,556 |
) |
|
Other |
|
|
2,489 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2,489 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
495,131 |
|
|
(257,951 |
) |
|
301,493 |
|
|
(290,391 |
) |
|
— |
|
|
248,282 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
1,252 |
|
|
(5,620 |
) |
|
45 |
|
|
28,363 |
|
|
— |
|
|
24,040 |
|
|
Effect of foreign currency translation on cash and cash equivalents |
|
|
— |
|
|
— |
|
|
(45 |
) |
|
— |
|
|
— |
|
|
(45 |
) |
|
Cash and cash equivalents at beginning of period |
|
|
1,083 |
|
|
13,440 |
|
|
— |
|
|
7,289 |
|
|
— |
|
|
21,812 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
2,335 |
|
$ |
7,820 |
|
$ |
— |
|
$ |
35,652 |
|
$ |
— |
|
$ |
45,807 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ventas, Inc. |
|
Wholly
Owned
Subsidiary
Guarantors |
|
Ventas
Issuers |
|
Non-
Guarantor
Subsidiaries |
|
Consolidated
Elimination |
|
Consolidated |
|
|
|
(In thousands)
|
|
|
Net cash provided by operating activities |
|
$ |
14,092 |
|
$ |
217,820 |
|
$ |
213,295 |
|
$ |
2,415 |
|
$ |
— |
|
$ |
447,622 |
|
|
Net cash used in investing activities |
|
|
— |
|
|
(32,175 |
) |
|
(266,609 |
) |
|
(3,136 |
) |
|
— |
|
|
(301,920 |
) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in borrowings under revolving credit facilities |
|
|
— |
|
|
(11,436 |
) |
|
40,000 |
|
|
— |
|
|
— |
|
|
28,564 |
|
|
Proceeds from debt |
|
|
— |
|
|
— |
|
|
595,712 |
|
|
1,670 |
|
|
— |
|
|
597,382 |
|
|
Repayment of debt |
|
|
— |
|
|
(262,370 |
) |
|
(244,710 |
) |
|
(17,680 |
) |
|
— |
|
|
(524,760 |
) |
|
Net change in intercompany debt |
|
|
(95,762 |
) |
|
128,791 |
|
|
(26,250 |
) |
|
(6,779 |
) |
|
— |
|
|
— |
|
|
Payment of deferred financing costs |
|
|
— |
|
|
(47 |
) |
|
(2,647 |
) |
|
— |
|
|
— |
|
|
(2,694 |
) |
|
Cash distribution from (to) affiliates |
|
|
405,433 |
|
|
(34,933 |
) |
|
(391,842 |
) |
|
21,342 |
|
|
— |
|
|
— |
|
|
Cash distribution to common stockholders |
|
|
(336,085 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(336,085 |
) |
|
Contributions from noncontrolling interest |
|
|
— |
|
|
— |
|
|
— |
|
|
818 |
|
|
— |
|
|
818 |
|
|
Distributions to noncontrolling interest |
|
|
— |
|
|
— |
|
|
— |
|
|
(8,082 |
) |
|
— |
|
|
(8,082 |
) |
|
Other |
|
|
13,405 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
13,405 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(13,009 |
) |
|
(179,995 |
) |
|
(29,737 |
) |
|
(8,711 |
) |
|
— |
|
|
(231,452 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
1,083 |
|
|
5,650 |
|
|
(83,051 |
) |
|
(9,432 |
) |
|
— |
|
|
(85,750 |
) |
|
Effect of foreign currency translation on cash and cash equivalents |
|
|
— |
|
|
— |
|
|
165 |
|
|
— |
|
|
— |
|
|
165 |
|
|
Cash and cash equivalents at beginning of period |
|
|
— |
|
|
7,790 |
|
|
82,886 |
|
|
16,721 |
|
|
— |
|
|
107,397 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
1,083 |
|
$ |
13,440 |
|
$ |
— |
|
$ |
7,289 |
|
$ |
— |
|
$ |
21,812 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ventas, Inc. |
|
Wholly
Owned
Subsidiary
Guarantors |
|
Ventas
Issuers |
|
Non-
Guarantor
Subsidiaries |
|
Consolidated
Elimination |
|
Consolidated |
|
|
|
(In thousands)
|
|
|
Net cash provided by operating activities |
|
$ |
1,385 |
|
$ |
125,216 |
|
$ |
220,936 |
|
$ |
74,564 |
|
$ |
— |
|
$ |
422,101 |
|
|
Net cash provided by (used in) investing activities |
|
|
— |
|
|
570 |
|
|
11,447 |
|
|
(13,763 |
) |
|
— |
|
|
(1,746 |
) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in borrowings under revolving credit facilities |
|
|
— |
|
|
(42,633 |
) |
|
(250,240 |
) |
|
— |
|
|
— |
|
|
(292,873 |
) |
|
Proceeds from debt |
|
|
— |
|
|
276 |
|
|
166,000 |
|
|
199,406 |
|
|
— |
|
|
365,682 |
|
|
Repayment of debt |
|
|
— |
|
|
(36,703 |
) |
|
(433,528 |
) |
|
(54,942 |
) |
|
— |
|
|
(525,173 |
) |
|
Net change in intercompany debt |
|
|
(44,623 |
) |
|
(22,143 |
) |
|
105,402 |
|
|
(38,636 |
) |
|
— |
|
|
— |
|
|
Payment of deferred financing costs |
|
|
— |
|
|
(1,172 |
) |
|
(11,034 |
) |
|
(4,449 |
) |
|
— |
|
|
(16,655 |
) |
|
Issuance of common stock, net |
|
|
299,201 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
299,201 |
|
|
Cash distribution from (to) affiliates |
|
|
55,741 |
|
|
(29,603 |
) |
|
128,575 |
|
|
(154,713 |
) |
|
— |
|
|
— |
|
|
Cash distribution to common stockholders |
|
|
(314,399 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(314,399 |
) |
|
Contributions from noncontrolling interest |
|
|
— |
|
|
— |
|
|
— |
|
|
1,211 |
|
|
— |
|
|
1,211 |
|
|
Distributions to noncontrolling interest |
|
|
— |
|
|
(379 |
) |
|
— |
|
|
(9,490 |
) |
|
— |
|
|
(9,869 |
) |
|
Other |
|
|
2,695 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2,695 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(1,385 |
) |
|
(132,357 |
) |
|
(294,825 |
) |
|
(61,613 |
) |
|
— |
|
|
(490,180 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
|
— |
|
|
(6,571 |
) |
|
(62,442 |
) |
|
(812 |
) |
|
— |
|
|
(69,825 |
) |
|
Effect of foreign currency translation on cash and cash equivalents |
|
|
— |
|
|
— |
|
|
410 |
|
|
— |
|
|
— |
|
|
410 |
|
|
Cash and cash equivalents at beginning of period |
|
|
— |
|
|
14,361 |
|
|
144,918 |
|
|
17,533 |
|
|
— |
|
|
176,812 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
— |
|
$ |
7,790 |
|
$ |
82,886 |
|
$ |
16,721 |
|
$ |
— |
|
$ |
107,397 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|