Ventas Inc
For the period ended Mar 31, 2025. Filed May 1, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed May 1, 2025
VTR$89.49+0.8%Stored close · as of Nov 9, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 1. Financial Statements (Unaudited)
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
| As of March 31, 2025 | As of December 31, 2024 | |
|---|---|---|
| Assets | ||
| Real estate investments: | ||
| Land and improvements | $2,815,178 | $2,775,790 |
| Buildings and improvements | 29,327,280 | 28,717,990 |
| Construction in progress | 354,601 | 336,231 |
| Acquired lease intangibles | 1,608,019 | 1,558,751 |
| Operating lease assets | 306,042 | 308,019 |
| 34,411,120 | 33,696,781 | |
| Accumulated depreciation and amortization | (11,364,107) | (11,096,236) |
| Net real estate property | 23,047,013 | 22,600,545 |
| Secured loans receivable and investments, net | 145,184 | 144,872 |
| Investments in unconsolidated real estate entities | 632,082 | 626,122 |
| Net real estate investments | 23,824,279 | 23,371,539 |
| Cash and cash equivalents | 182,335 | 897,850 |
| Escrow deposits and restricted cash | 63,628 | 59,383 |
| Goodwill | 1,045,399 | 1,044,915 |
| Assets held for sale | 154,912 | 18,625 |
| Deferred income tax assets, net | 1,774 | 1,931 |
| Other assets | 759,968 | 792,663 |
| Total assets | $26,032,295 | $26,186,906 |
| Liabilities and equity | ||
| Liabilities: | ||
| Senior notes payable and other debt | $12,701,675 | $13,522,551 |
| Accrued interest payable | 106,804 | 143,345 |
| Operating lease liabilities | 219,817 | 218,003 |
| Accounts payable and other liabilities | 1,126,242 | 1,152,306 |
| Liabilities related to assets held for sale | 2,374 | 2,726 |
| Deferred income tax liabilities | 9,538 | 8,150 |
| Total liabilities | 14,166,450 | 15,047,081 |
| Redeemable OP unitholder and noncontrolling interests | 339,729 | 310,229 |
| Commitments and contingencies | ||
| Equity: | ||
| Ventas stockholders’ equity: | ||
| Preferred stock, $1.00 par value; 10,000 shares authorized, unissued | — | — |
| Common stock, $0.25 par value; 600,000 shares authorized, 451,211 and 437,085 shares outstanding at March 31, 2025 and December 31, 2024, respectively | 112,497 | 109,119 |
| Capital in excess of par value | 18,488,381 | 17,607,482 |
| Accumulated other comprehensive loss | (32,070) | (33,526) |
| Retained earnings (deficit) | (7,057,776) | (6,886,653) |
| Treasury stock, 254 and 4 shares issued at March 31, 2025 and December 31, 2024, respectively | (41,475) | (25,155) |
| Total Ventas stockholders’ equity | 11,469,557 | 10,771,267 |
| Noncontrolling interests | 56,559 | 58,329 |
| Total equity | 11,526,116 | 10,829,596 |
| Total liabilities and equity | $26,032,295 | $26,186,906 |
CONSOLIDATED STATEMENTS OF INCOME
| For the Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Revenues | ||
| Rental income: | ||
| Triple-net leased properties | $156,113 | $155,368 |
| Outpatient medical and research portfolio | 221,319 | 218,877 |
| 377,432 | 374,245 | |
| Resident fees and services | 968,904 | 813,304 |
| Third-party capital management revenues | 4,336 | 4,296 |
| Income from loans and investments | 4,324 | 1,289 |
| Interest and other income | 3,078 | 6,780 |
| Total revenues | 1,358,074 | 1,199,914 |
| Expenses | ||
| Interest | 149,356 | 149,933 |
| Depreciation and amortization | 321,525 | 300,255 |
| Property-level operating expenses: | ||
| Senior housing | 704,400 | 609,821 |
| Outpatient medical and research portfolio | 75,957 | 73,938 |
| Triple-net leased properties | 3,527 | 3,738 |
| 783,884 | 687,497 | |
| Third-party capital management expenses | 1,825 | 1,753 |
| General, administrative and professional fees | 53,149 | 48,737 |
| Loss on extinguishment of debt, net | — | 252 |
| Transaction, transition and restructuring costs | 5,982 | 4,677 |
| Recovery of allowance on loans receivable and investments, net | — | (68) |
| Shareholder relations matters | — | 15,714 |
| Other expense (income) | 1,412 | (1,334) |
| Total expenses | 1,317,133 | 1,207,416 |
| Income (loss) before unconsolidated entities, real estate dispositions, income taxes and noncontrolling interests | 40,941 | (7,502) |
| Loss from unconsolidated entities | (3,311) | (8,383) |
| Gain on real estate dispositions | 169 | 341 |
| Income tax benefit | 10,557 | 3,004 |
| Net income (loss) | 48,356 | (12,540) |
| Net income attributable to noncontrolling interests | 1,488 | 1,772 |
| Net income (loss) attributable to common stockholders | $46,868 | $(14,312) |
| Earnings per common share | ||
| Basic: | ||
| Net income (loss) | $0.11 | $(0.03) |
| Net income (loss) attributable to common stockholders | 0.11 | (0.04) |
| Diluted: (1) | ||
| Net income (loss) | $0.11 | $(0.03) |
| Net income (loss) attributable to common stockholders | 0.10 | (0.04) |
(1) Potential common shares are not included in the computation of diluted earnings per share (“EPS”) when a net loss exists as the effect would be an antidilutive per share amount.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| For the Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Net income (loss) | $48,356 | $(12,540) |
| Other comprehensive income: | ||
| Foreign currency translation gain | 7,719 | 3,935 |
| Unrealized gain on available for sale securities | 485 | 120 |
| Unrealized (loss) gain on derivative instruments | (7,751) | 11,022 |
| Total other comprehensive income | 453 | 15,077 |
| Comprehensive income | 48,809 | 2,537 |
| Comprehensive income attributable to noncontrolling interests | 486 | 646 |
| Comprehensive income attributable to common stockholders | $48,323 | $1,891 |
CONSOLIDATED STATEMENTS OF EQUITY
For the Three Months Ended March 31, 2025 and 2024
| For the Three Months Ended March 31, 2025 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Common Stock Par Value | Capital in Excess of Par Value | Accumulated Other Comprehensive (Loss) Income | Retained Earnings (Deficit) | Treasury Stock | Total Ventas Stockholders’ Equity | Noncontrolling Interests | Total Equity | |
| Balance at January 1, 2025 | $109,119 | $17,607,482 | $(33,526) | $(6,886,653) | $(25,155) | $10,771,267 | $58,329 | $10,829,596 |
| Net income | — | — | — | 46,868 | — | 46,868 | 1,488 | 48,356 |
| Other comprehensive income (loss) | — | — | 1,456 | — | — | 1,456 | (1,003) | 453 |
| Net change in noncontrolling interests | — | 3,231 | — | — | — | 3,231 | (2,255) | 976 |
| Dividends to common stockholders—$0.48 per share | — | 24 | — | (217,991) | — | (217,967) | — | (217,967) |
| Issuance of common stock for stock plans, restricted stock grants and other | 3,378 | 912,781 | — | — | (16,320) | 899,839 | — | 899,839 |
| Adjust redeemable OP unitholder interests to current fair value | — | (35,072) | — | — | — | (35,072) | — | (35,072) |
| Redemption of OP Units | — | (65) | — | — | — | (65) | — | (65) |
| Balance at March 31, 2025 | $112,497 | $18,488,381 | $(32,070) | $(7,057,776) | $(41,475) | $11,469,557 | $56,559 | $11,526,116 |
| For the Three Months Ended March 31, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Common Stock Par Value | Capital in Excess of Par Value | Accumulated Other Comprehensive (Loss) Income | Retained Earnings (Deficit) | Treasury Stock | Total Ventas Stockholders’ Equity | Noncontrolling Interests | Total Equity | |
| Balance at January 1, 2024 | $100,648 | $15,650,734 | $(35,757) | $(6,213,803) | $(13,764) | $9,488,058 | $56,347 | $9,544,405 |
| Net (loss) income | — | — | — | (14,312) | — | (14,312) | 1,772 | (12,540) |
| Other comprehensive income (loss) | — | — | 16,203 | — | — | 16,203 | (1,126) | 15,077 |
| Net change in noncontrolling interests | — | (6,983) | — | — | — | (6,983) | (1,000) | (7,983) |
| Dividends to common stockholders—$0.45 per share | — | 11 | — | (182,029) | — | (182,018) | — | (182,018) |
| Issuance of common stock for stock plans, restricted stock grants and other | 446 | 93,089 | — | — | (11,206) | 82,329 | — | 82,329 |
| Adjust redeemable OP unitholder interests to current fair value | — | 20,359 | — | — | — | 20,359 | — | 20,359 |
| Redemption of OP Units | — | (796) | — | — | — | (796) | — | (796) |
| Balance at March 31, 2024 | $101,094 | $15,756,414 | $(19,554) | $(6,410,144) | $(24,970) | $9,402,840 | $55,993 | $9,458,833 |
CONSOLIDATED STATEMENTS OF CASH FLOWS
| For the Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Cash flows from operating activities: | ||
| Net income (loss) | $48,356 | $(12,540) |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||
| Depreciation and amortization | 321,525 | 300,255 |
| Amortization of deferred revenue and lease intangibles, net | (9,563) | (13,645) |
| Other non-cash amortization | 7,363 | 7,298 |
| Recovery of allowance on loans receivable and investments, net | — | (68) |
| Stock-based compensation | 18,827 | 16,284 |
| Straight-lining of rental income | (4,347) | (2,612) |
| Loss on extinguishment of debt, net | — | 252 |
| Gain on real estate dispositions | (169) | (341) |
| Income tax benefit | (13,781) | (4,696) |
| Loss from unconsolidated entities | 3,311 | 8,383 |
| Distributions from unconsolidated entities | 5,091 | 4,576 |
| Other | (4,227) | (5,422) |
| Changes in operating assets and liabilities: | ||
| Decrease (increase) in other assets | 36,154 | (25,839) |
| (Decrease) increase in accrued interest payable | (36,514) | 6,096 |
| Decrease in accounts payable and other liabilities | (50,882) | (11,533) |
| Net cash provided by operating activities | 321,144 | 266,448 |
| Cash flows from investing activities: | ||
| Net investment in real estate property | (767,269) | (36,092) |
| Investment in loans receivable | (462) | (5,232) |
| Proceeds from real estate disposals | 13,250 | 40,016 |
| Proceeds from loans receivable | 2,870 | 268 |
| Development project expenditures | (58,368) | (84,737) |
| Capital expenditures | (58,906) | (49,387) |
| Investment in unconsolidated entities | (14,928) | (11,179) |
| Insurance proceeds for property damage claims | 69 | 1,756 |
| Net cash used in investing activities | (883,744) | (144,587) |
| Cash flows from financing activities: | ||
| Net change in borrowings under revolving credit facilities | (6,550) | (5,708) |
| Net change in borrowings under commercial paper program | 242,969 | — |
| Proceeds from debt | 29,680 | 555,489 |
| Repayment of debt | (1,090,710) | (419,310) |
| Purchase of noncontrolling interests | — | — |
| Payment of deferred financing costs | (175) | (5,283) |
| Issuance of common stock, net | 876,463 | 77,430 |
| Cash distributions to common stockholders | (199,025) | (182,854) |
| Cash distributions to redeemable OP unitholders | (1,503) | (1,555) |
| Cash issued for redemption of OP Units | (337) | (1,064) |
| Contributions from noncontrolling interests | 80 | 3,534 |
| Distributions to noncontrolling interests | (2,743) | (4,473) |
| Proceeds from stock option exercises | 19,766 | — |
| Other | (17,051) | (11,382) |
| Net cash (used in) provided by financing activities | (149,136) | 4,824 |
| Net (decrease) increase in cash, cash equivalents and restricted cash | (711,736) | 126,685 |
| Effect of foreign currency translation | 466 | (1,738) |
| Cash, cash equivalents and restricted cash at beginning of period | 957,233 | 563,462 |
| Cash, cash equivalents and restricted cash at end of period | $245,963 | $688,409 |
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
| For the Three Months Ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Supplemental disclosure of cash flow information: | ||
| Income taxes paid, net | $4,004 | $474 |
| Supplemental schedule of non-cash activities: | ||
| Assets acquired and liabilities assumed from acquisitions and other: | ||
| Real estate investments | $20,954 | $942 |
| Other assets | 2,736 | 83 |
| Other liabilities | (8,352) | 632 |
| Deferred income tax liability | (15,337) | 393 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.