US Market News
2月前
Ventas Reports 2026 First Quarter ResultsApril 27, 2026 4:10 PM
Business Wire
Ventas, Inc. (NYSE: VTR) (“Ventas” or the “Company”) today reported results for the first quarter ended March 31, 2026.
CEO Remarks
“Ventas delivered excellent first quarter results, powered by our senior housing operating portfolio (“SHOP”). We generated outsized organic growth in SHOP and drove significant occupancy gains, utilizing our differentiated platform, proprietary data and analytics capabilities, operating expertise and industry relationships. As the nearly 70 million Baby Boomers begin turning 80 in 2026, we expect durable demand for our attractive senior housing communities located in favorable markets to increase and provide a sustainable growth and value creation opportunity for Ventas,” said Debra A. Cafaro, Ventas Chairman and CEO.
“We continue to make additional investments focused on senior housing that should further increase our enterprise growth rate. We have increased our 2026 investment volume expectations to $3 billion reflecting our strong market momentum, clear competitive advantages and large, active pipeline of senior housing investment opportunities.
“Fueled by our strong start to the year in SHOP and investments, we are increasing our full year guidance. The Ventas team is focused on delivering value and outperformance for our stakeholders as we enable exceptional environments that benefit a large, growing aging population,” Cafaro concluded.
First Quarter and Other 2026 Highlights
Net Income Attributable to Common Stockholders (“Attributable Net Income”) per share of $0.11
Normalized Funds From Operations* (“Normalized FFO”) per share of $0.94, an increase of 9% compared to the prior year
Total Company Net Operating Income* (“NOI”) year-over-year growth of 14% and Total Company Same-Store Cash NOI* year-over-year growth of 9%
On a Same-Store Cash NOI* basis, the senior housing operating portfolio (“SHOP”) grew more than 15% year-over-year, with Same-Store Cash Operating Revenue* growth of nearly 9% including 310 basis points of average occupancy growth and Revenue Per Occupied Room (“RevPOR”) growth of 5%
Year to date, the Company closed $1.7 billion of senior housing investments with attractive financial return expectations, consistent with its Right Market, Right Asset, Right OperatorTM strategy
To fund expected 2026 investment activity, the Company currently has $1.6 billion of unsettled equity forward sales agreements outstanding and during the first quarter settled 10.6 million shares of common stock under equity forward sales agreements for net proceeds of $0.8 billion, totaling $2.4 billion in equity capital
*Some of the financial measures throughout this press release are non-GAAP measures. Refer to the Non-GAAP Financial Measures Reconciliation tables at the end of this press release for additional information and a reconciliation to the most directly comparable GAAP measure.
First Quarter 2026 Company Results
For the First Quarter 2026, reported per share results were:
Quarter Ended March 31,
2026
2025
$ Change
% Change
Attributable Net Income
$0.11
$0.10
$0.01
10%
Nareit FFO*
$0.90
$0.85
$0.05
6%
Normalized FFO*
$0.94
$0.86
$0.08
9%
SHOP Growth
In the first quarter, SHOP Same-Store Cash NOI increased more than 15% year-over-year, led by Same-Store Cash Operating Revenue growth of nearly 9% combined with favorable operating leverage and 170 basis points of NOI margin expansion.
Total SHOP Same-Store average occupancy grew 310 basis points year-over-year due to broad-based demand strength and successful Ventas OITM platform initiatives to drive outperformance. U.S. SHOP Same-Store average occupancy grew 370 basis points year-over-year.
Senior Housing Investment Activity
Ventas closed senior housing investments of $1.0 billion in the first quarter and $1.7 billion year to date through April 2026. The Company expects these investments to increase its growth rate on a multiyear basis and generate attractive financial returns.
The Company is increasing its investment volume expectations for 2026 to $3 billion of investments focused on senior housing, up from the prior guidance of $2.5 billion.
Financial Strength and Flexibility
The Company’s Net Debt-to-Further Adjusted EBITDA* strengthened to 5.0x as of the end of the first quarter, representing the tenth consecutive quarter of sequential improvement. The improvement was driven by SHOP NOI growth and equity-funded senior housing investments.
As of March 31, 2026, the Company had $5.5 billion in liquidity, supporting Ventas’s growth and financial flexibility. Liquidity includes availability under its unsecured credit facilities, cash and cash equivalents and unsettled equity forward sales agreements outstanding.
Increased Full Year 2026 Guidance
The Company is increasing its guidance for the full year. The Company’s 2026 guidance contains forward-looking statements and is based on a number of assumptions, including those identified later in this press release; actual results may differ materially. Ventas expects to report 2026 per share Attributable Net Income to common stockholders, Nareit FFO and Normalized FFO within the following ranges:
As of 2/5/26
As of 4/27/26
Attributable Net Income Per Share Range
$0.52 - $0.62
$0.56 - $0.63
Attributable Net Income Per Share Midpoint
$0.57
$0.60
Nareit FFO Per Share Range*
$3.63 - $3.73
$3.69 - $3.76
Nareit FFO Per Share Midpoint*
$3.68
$3.73
Normalized FFO Per Share Range*
$3.78 - $3.88
$3.82 - $3.89
Normalized FFO Per Share Midpoint*
$3.83
$3.86
Full Year 2026 Guidance Commentary Update
The increase in the Company’s guidance is primarily the result of higher property performance led by SHOP and accretion from investment activity, partially offset by the market expectation of higher interest rates. Certain additional assumptions are set forth in the appendix.
Investor Presentation
An Earnings Presentation is posted to the Events & Presentations section of Ventas’s website at ir.ventasreit.com/events-and-presentations. Additional information regarding the Company can be found in its Supplemental posted at ir.ventasreit.com. The information contained on, or that may be accessed through, the Company’s website, including the information contained in the aforementioned Earnings Presentation and Supplemental, is not incorporated by reference into, and is not part of, this document.
First Quarter 2026 Results Conference Call
Ventas will hold a conference call to discuss this earnings release on Tuesday, April 28, 2026 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time).
The dial-in number for the conference call is (888) 330-3576 (or +1 (646) 960-0672 for international callers), and the participant passcode is 7655497. A live webcast can be accessed from the Investor Relations section of www.ventasreit.com.
A telephonic replay will be available at (800) 770-2030 (or +1 (609) 800-9909 for international callers), passcode 7655497, after the earnings call and will remain available for 30 days. The webcast replay will be posted in the Investor Relations section of www.ventasreit.com.
About Ventas
Ventas, Inc. (NYSE: VTR) is an S&P 500 company enabling exceptional environments that benefit a large and growing aging population. With more than 1,400 properties in North America and the United Kingdom, Ventas occupies an essential role in the longevity economy. The Company’s growth is fueled by its approximately 900 senior housing communities, which provide valuable services to residents and enable them to thrive in supported environments. Ventas aims to deliver outsized performance by leveraging its operational expertise, data-driven insights from its Ventas OITM platform, extensive relationships and strong financial position. The Ventas portfolio also includes outpatient medical buildings, research centers and healthcare facilities. Ventas’s seasoned team of talented professionals shares a commitment to excellence, integrity and a common purpose of helping people live longer, healthier, happier lives.
Non-GAAP Financial Measures
This press release of Ventas, Inc. (the “Company,” “we,” “us,” “our” and similar terms) includes certain financial performance measures not defined by generally accepted accounting principles in the United States (“GAAP”), such as Nareit FFO, Normalized FFO, Net Operating Income (“NOI”), Same-Store Cash NOI, Same-Store Cash NOI Growth, Same-Store Cash NOI Margin, Cash Operating Revenue and Net Debt to Further Adjusted EBITDA. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are included in the appendix to this press release. Our definitions and calculations of these non-GAAP measures may not be the same as similar measures reported by other REITs.
These non-GAAP financial measures should not be considered as alternatives for, or superior to, financial measures calculated in accordance with GAAP.
Cautionary Statements
Certain of the information contained herein, including intra-quarter operating information, has been provided by our operators and we have not verified this information through an independent investigation or otherwise. We have no reason to believe that this information is inaccurate in any material respect, but we cannot assure you of its accuracy.
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements include, among others, statements of expectations, beliefs, future plans and strategies, anticipated results from operations and developments and other matters that are not historical facts. Forward-looking statements include, among other things, statements regarding our and our officers’ intent, belief or expectation as identified by the use of phrases or words such as “assume,” “may,” “will,” “project,” “expect,” “believe,” “intend,” “anticipate,” “seek,” “target,” “forecast,” “plan,” “line-of-sight,” “outlook,” “potential,” “opportunity,” “estimate,” “could,” “would,” “should” and other comparable and derivative terms or the negatives thereof.
Forward-looking statements are based on management’s beliefs as well as on a number of assumptions concerning future events. You should not put undue reliance on these forward-looking statements, which are not a guarantee of performance and are subject to a number of uncertainties and other factors that could cause actual events or results to differ materially from those expressed or implied by the forward-looking statements. We do not undertake a duty to update these forward-looking statements, which speak only as of the date on which they are made. We urge you to carefully review the disclosures we make concerning risks and uncertainties that may affect our business and future financial performance, including those made below and in our filings with the Securities and Exchange Commission, such as in the sections titled “Cautionary Statements — Summary Risk Factors” and “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our subsequent Quarterly Reports on Form 10-Q and our Current Reports on Form 8-K as we file them with the Securities and Exchange Commission.
Certain factors that could affect our future results and our ability to achieve our stated goals include, but are not limited to: (a) our exposure and the exposure of our managers, tenants and borrowers to complex and evolving governmental policy, laws and regulations, including relating to healthcare, data privacy, cybersecurity, international trade and environmental matters, the impact of such policies, laws and regulations on our and our managers’, tenants’ and borrowers’ business and the challenges and expense associated with complying with such policies, laws and regulations; (b) the impact of market, macroeconomic, general economic conditions and fiscal policy on us, our managers, tenants and borrowers and in areas in which our properties are geographically concentrated, including changes in or elevated inflation, interest rates and exchange rates, labor market dynamics and rises in unemployment, tightening of lending standards and reduced availability of credit or capital, events that affect consumer confidence, our occupancy rates and resident fee revenues, and the actual and perceived state of the real estate markets and public and private capital markets; (c) the potential for significant general and commercial claims, legal actions, investigations, regulatory proceedings and enforcement actions that could subject us or our managers, tenants or borrowers to increased operating costs, uninsured liabilities, including fines and other penalties, reputational harm or significant operational limitations, including the loss or suspension of or moratoriums on accreditations, licenses or certificates of need, suspension of or nonpayment for new admissions, denial of reimbursement, suspension, decertification or exclusion from federal, state or foreign healthcare programs or the closure of facilities or communities; (d) our reliance on third-party managers and tenants to operate or exert substantial control over properties they manage for, or rent from, us, which limits our control and influence over such properties, their operations and their performance; (e) our reliance and the reliance of our managers, tenants and borrowers on the financial, credit and capital markets and the risk that those markets may be disrupted or become constrained; (f) our ability, and the ability of our managers, tenants and borrowers, to navigate the trends impacting our or their businesses and the industries in which we or they operate, including their ability to respond to the impact of the U.S. political environment on government funding and reimbursement programs, and the financial condition or business prospect of our managers, tenants and borrowers; (g) our ability to achieve the anticipated benefits and synergies from, and effectively integrate, our completed or anticipated acquisitions and investments; (h) the risk of bankruptcy, inability to obtain benefits from governmental programs, insolvency or financial deterioration of our managers, tenants borrowers and other obligors which may, among other things, have an adverse impact on the ability of such parties to make payments or meet their other obligations to us, which could have an adverse impact on our results of operations and financial condition; (i) the risk that the borrowers under our loans or other investments default or that, to the extent we are able to foreclose or otherwise acquire the collateral securing our loans or other investments, we will be required to incur additional expense or indebtedness in connection therewith, that the assets will underperform expectations or that we may not be able to subsequently dispose of all or part of such assets on favorable terms; (j) our current and future amount of outstanding indebtedness, and our ability to access capital and to incur additional debt which is subject to our compliance with covenants in instruments governing our and our subsidiaries’ existing indebtedness; (k) risks related to the recognition of reserves, allowances, credit losses or impairment charges which are inherently uncertain and may increase or decrease in the future and may not represent or reflect the ultimate value of, or loss that we ultimately realize with respect to, the relevant assets, which could have an adverse impact on our results of operations and financial condition; (l) the risk that our management agreements or leases are not renewed or are renewed on less favorable terms, that our managers or tenants default under those agreements or that we are unable to replace managers or tenants on a timely basis or on favorable terms, if at all; (m) our ability to identify and consummate future investments in, or dispositions of, healthcare assets and effectively manage our portfolio opportunities and our investments in co-investment vehicles, joint ventures and minority interests, including our ability to dispose of such assets on favorable terms as a result of rights of first offer or rights of first refusal in favor of third parties; (n) risks related to development, redevelopment and construction projects, including costs associated with inflation, rising or elevated interest rates, labor conditions and supply chain pressures, and risks related to increased construction and development in markets in which our properties are located, including adverse effect on our future occupancy rates; (o) our ability to attract and retain talented employees; (p) the limitations and significant requirements imposed upon our business as a result of our status as a REIT and the adverse consequences (including the possible loss of our status as a REIT) that would result if we are not able to comply with such requirements; (q) the ownership limits contained in our certificate of incorporation with respect to our capital stock in order to preserve our qualification as a REIT, which may delay, defer or prevent a change of control of our company; (r) increases in our borrowing costs as a result of becoming more leveraged, including in connection with acquisitions or other investment activity and rising or elevated interest rates; (s) our exposure to various operational risks, liabilities and claims from our operating assets; (t) our dependency on a limited number of managers and tenants for a significant portion of our revenues and operating income; (u) our exposure to particular risks due to our specific asset classes and operating markets, such as adverse changes affecting our specific asset classes and the healthcare real estate sector, the competitiveness or financial viability of hospitals on or near the campuses where our outpatient medical buildings are located, our relationships with universities, the level of expense and uncertainty of our research tenants, and the limitation of our uses of some properties we own that are subject to ground lease, air rights or other restrictive agreements; (v) our ability to maintain a positive reputation for quality and service with our key stakeholders; (w) the availability, adequacy and pricing of insurance coverage provided by our policies and policies maintained by our managers, tenants, borrowers or other counterparties; (x) the risk of exposure to unknown liabilities from our investments in properties or businesses; (y) the risks or uncertainties relating to the use of, or inability to use, artificial intelligence by us or our managers, tenants or borrowers; (z) the occurrence of cybersecurity threats and incidents that could disrupt our or our managers’, tenants’ or borrower’s operations, result in the loss of confidential or personal information or damage our business relationships and reputation; (aa) the failure to maintain effective internal controls, which could harm our business, results of operations and financial condition; (bb) the impact of merger, acquisition and investment activity in the healthcare industry or otherwise affecting our managers, tenants or borrowers; (cc) disruptions to the management and operations of our business and the uncertainties caused by activist investors; (dd) the risk of catastrophic or extreme weather and other natural events and the physical effects of climate change; (ee) the risk of potential dilution resulting from future sales or issuances of our equity securities; and (ff) the other factors set forth in our periodic filings with the Securities and Exchange Commission.
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts; dollars in USD; unaudited)
As of March 31, 2026
As of December 31, 2025
Assets
Real estate investments:
Land and improvements
$
3,055,461
$
2,962,738
Buildings and improvements
31,722,596
30,872,598
Construction in progress
361,384
358,811
Acquired lease intangibles
1,771,369
1,680,567
Operating lease assets
293,784
295,838
37,204,594
36,170,552
Accumulated depreciation and amortization
(12,346,970
)
(12,043,619
)
Net real estate property
24,857,624
24,126,933
Secured loans receivable and investments, net
137,374
143,913
Investments in unconsolidated real estate entities
611,285
617,571
Net real estate investments
25,606,283
24,888,417
Cash and cash equivalents
183,613
741,067
Escrow deposits and restricted cash
17,677
45,070
Goodwill
1,045,774
1,046,072
Assets held for sale
13,530
42,993
Deferred income tax assets, net
2,668
2,797
Other assets
817,000
825,529
Total assets
$
27,686,545
$
27,591,945
Liabilities and equity
Liabilities:
Senior notes payable and other debt
$
12,518,493
$
13,011,016
Accrued interest payable
113,612
143,104
Operating lease liabilities
207,656
208,602
Accounts payable and other liabilities
1,241,949
1,240,820
Liabilities related to assets held for sale
1,529
4,032
Deferred income tax liabilities
26,726
23,409
Total liabilities
14,109,965
14,630,983
Redeemable OP unitholder and noncontrolling interests
394,578
375,154
Commitments and contingencies
Equity:
Ventas stockholders’ equity:
Preferred stock, $1.00 par value; 10,000 shares authorized, unissued
—
—
Common stock, $0.25 par value; 1,200,000 shares authorized, 486,097 and 474,926 shares outstanding at March 31, 2026 and December 31, 2025, respectively
121,524
118,732
Capital in excess of par value
20,768,548
19,976,183
Accumulated other comprehensive loss
(38,112
)
(39,851
)
Retained earnings (deficit)
(7,726,996
)
(7,527,777
)
Treasury stock, 0 shares issued
—
(34
)
Total Ventas stockholders’ equity
13,124,964
12,527,253
Noncontrolling interests
57,038
58,555
Total equity
13,182,002
12,585,808
Total liabilities and equity
$
27,686,545
$
27,591,945
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share amounts; dollars in USD; unaudited)
For the Three Months Ended March 31,
2026
2025
Revenues
Rental income:
Triple-net leased properties
$
123,071
$
156,113
Outpatient medical and research portfolio
230,104
221,319
353,175
377,432
Resident fees and services
1,292,790
968,904
Third-party capital management revenues
4,411
4,336
Income from loans and investments
4,069
4,324
Interest and other income
2,499
3,078
Total revenues
1,656,944
1,358,074
Expenses
Interest
156,142
149,356
Depreciation and amortization
382,468
321,525
Property-level operating expenses:
Senior housing
918,332
704,400
Outpatient medical and research portfolio
80,301
75,957
Triple-net leased properties
2,901
3,527
1,001,534
783,884
Third-party capital management expenses
1,833
1,825
General, administrative and professional fees
62,746
53,149
Loss on extinguishment of debt, net
449
—
Transaction, transition and restructuring costs
6,659
5,982
Recovery of allowance on loans receivable and investments, net
—
—
Shareholder relations matters
—
—
Other expense
9,700
1,412
Total expenses
1,621,531
1,317,133
Income before unconsolidated entities, real estate dispositions, income taxes and noncontrolling interests
35,413
40,941
Loss from unconsolidated entities
(7,350
)
(3,311
)
Gain on real estate dispositions
15,046
169
Income tax benefit
15,937
10,557
Net income
59,046
48,356
Net income attributable to noncontrolling interests
3,134
1,488
Net income attributable to common stockholders
$
55,912
$
46,868
Earnings per common share
Basic:
Net income
$
0.12
$
0.11
Net income attributable to common stockholders
0.12
0.11
Diluted:
Net income
$
0.12
$
0.11
Net income attributable to common stockholders
0.11
0.10
Weighted average shares used in computing earnings per common share
Basic
476,185
439,931
Diluted
486,715
446,424
NON-GAAP FINANCIAL MEASURES RECONCILIATION
Funds From Operations Attributable to Common Stockholders (FFO)
(In thousands, except per share amounts; dollars in USD; totals may not sum due to rounding; unaudited)
For the Three Months Ended March 31,
Q1 YoY Change
2026
2025
’26-’25
Net income attributable to common stockholders
$
55,912
$
46,868
19
%
Net income attributable to common stockholders per share
$
0.11
$
0.10
10
%
Adjustments:
Depreciation and amortization on real estate assets
380,811
320,198
Depreciation on real estate assets related to noncontrolling interests
(4,255
)
(4,171
)
Depreciation on real estate assets related to unconsolidated entities
22,099
15,995
Gain on real estate dispositions
(15,046
)
(169
)
Loss on real estate dispositions related to unconsolidated entities
34
38
Subtotal: Nareit FFO adjustments
383,643
331,891
Subtotal: Nareit FFO adjustments per share
$
0.79
$
0.74
Nareit FFO attributable to common stockholders
$
439,555
$
378,759
16
%
Nareit FFO attributable to common stockholders per share
$
0.90
$
0.85
6
%
Adjustments:
Gain on derivatives, net
(114
)
(8,384
)
Non-cash impact of income tax benefit
(19,237
)
(13,781
)
Loss on extinguishment of debt, net
449
—
Transaction, transition and restructuring costs
6,659
5,982
Amortization of other intangibles
119
121
Non-cash stock-based compensation expense (1)
24,842
18,827
Significant disruptive events, net
2,185
4,066
Normalizing items related to noncontrolling interests and unconsolidated entities, net
1,160
488
Subtotal: Normalized FFO adjustments
16,063
7,319
Subtotal: Normalized FFO adjustments per share
$
0.03
$
0.02
Normalized FFO attributable to common stockholders (1)
$
455,618
$
386,078
18
%
Normalized FFO attributable to common stockholders per share
$
0.94
$
0.86
9
%
Weighted average diluted shares
486,715
446,424
(1)
Beginning with the first quarter of 2026, the Company excludes non-cash stock-based compensation expense from the calculation of Normalized FFO. Results for prior periods have been updated to conform to this presentation.
Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. However, since real estate values historically have risen or fallen with market conditions, many industry investors deem presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. For that reason, the Company considers Funds From Operations attributable to common stockholders (“FFO”) and Normalized FFO attributable to common stockholders (“Normalized FFO”) to be appropriate supplemental measures of operating performance of an equity REIT. The Company believes that the presentation of FFO, combined with the presentation of required GAAP financial measures, has improved the understanding of operating results of REITs among the investing public and has helped make comparisons of REIT operating results more meaningful. Management generally considers FFO to be a useful measure for understanding and comparing our operating results because, by excluding gains and losses related to sales of previously depreciated operating real estate assets, impairment losses on depreciable real estate and real estate asset depreciation and amortization (which can differ across owners of similar assets in similar condition based on historical cost accounting and useful life estimates), FFO can help investors compare the operating performance of a company’s real estate across reporting periods and to the operating performance of other companies. The Company believes that Normalized FFO is useful because it allows investors, analysts and Company management to compare the Company’s operating performance across periods on a consistent basis. In some cases, the Company provides information about identified non-cash components of FFO and Normalized FFO because it allows investors, analysts and our management to assess the impact of those items on our financial results.
Nareit Funds From Operations Attributable to Common Stockholders (“Nareit FFO”)
The Company uses the National Association of Real Estate Investment Trusts (“Nareit”) definition of FFO. Nareit defines FFO as net income attributable to common stockholders (computed in accordance with GAAP) excluding gains (or losses) from sales of real estate property, including gain (or loss) on re-measurement of equity method investments and impairment write-downs of depreciable real estate, plus real estate depreciation and amortization, and after adjustments for unconsolidated entities and noncontrolling interests. Adjustments for unconsolidated entities and noncontrolling interests will be calculated to reflect FFO on the same basis.
Normalized FFO Attributable to Common Stockholders (“Normalized FFO”)
The Company defines Normalized FFO as Nareit FFO excluding the following income and expense items, without duplication: (a) gains and losses on derivatives, net and changes in the fair value of financial instruments; (b) the non-cash impact of income tax benefits or expenses; (c) gains and losses on extinguishment of debt, net including the write-off of unamortized deferred financing fees or additional costs, expenses, discounts, make-whole payments, penalties or premiums incurred as a result of early retirement or payment of our debt; (d) transaction, transition and restructuring costs; (e) amortization of other intangibles; (f) non-cash stock-based compensation expense; (g) net expenses or recoveries related to significant disruptive events; (h) the impact of expenses related to asset impairment and valuation allowances; (i) the financial impact of contingent consideration; (j) gains and losses on non-real estate dispositions and other normalizing items related to noncontrolling interests and unconsolidated entities; and (k) other items set forth in the Normalized FFO reconciliation included herein.
Nareit FFO and Normalized FFO presented herein may not be comparable to those presented by other companies, which may define similarly titled measures differently than the Company does. Nareit FFO and Normalized FFO should not be considered as alternatives to net income attributable to common stockholders (determined in accordance with GAAP) as indicators of the Company’s financial performance or as alternatives to cash flow from operating activities (determined in accordance with GAAP) as measures of the Company’s liquidity, nor are they necessarily indicative of sufficient cash flow to fund all of the Company’s needs. The Company believes that in order to facilitate a clear understanding of the consolidated historical operating results of the Company, Nareit FFO and Normalized FFO should be examined in conjunction with net income attributable to common stockholders as presented elsewhere herein.
NON-GAAP FINANCIAL MEASURES RECONCILIATION
Full Year 2026 Guidance as of April 27, 20261
Net Income and FFO Attributable to Common Stockholders2
(In millions, except per share amounts; dollars in USD; totals may not sum due to rounding; unaudited)
FY 2026
FY 2026 - Per Share
Low
High
Low
High
Net income attributable to common stockholders
$
282
$
317
$
0.56
$
0.63
Depreciation and amortization adjustments
1,593
1,593
$
3.16
$
3.16
Gain on real estate dispositions
(15
)
(15
)
($
0.03
)
($
0.03
)
Nareit FFO attributable to common stockholders
$
1,860
$
1,895
$
3.69
$
3.76
Other adjustments3
64
64
$
0.13
$
0.13
Normalized FFO attributable to common stockholders
$
1,924
$
1,959
$
3.82
$
3.89
% Year-over-year growth
7
%
9
%
Weighted average diluted shares (in millions)
504
504
1 The Company’s guidance constitutes forward-looking statements within the meaning of the federal securities laws and is based on a number of assumptions that are subject to change and many of which are outside the control of the Company. Actual results may differ materially from the Company’s expectations depending on factors discussed herein and in the Company’s filings with the Securities and Exchange Commission.
2 Totals may not add due to minor corporate-level adjustments.
3 Other adjustments include the categories of adjustments presented in our “Non-GAAP Financial Measures Reconciliation – Funds From Operations Attributable to Common Stockholders (FFO)”.
Select Guidance Assumptions:
The Company’s guidance includes the following investment and disposition assumptions:
Expect to close ~$3 billion of investments focused on senior housing
Disposition proceeds of ~$300 million
Additional guidance assumptions include:
Interest expense of ~$640 million at midpoint
Interest and other income of ~$8 million at midpoint
Full year weighted average diluted share count of 504 million
FAD capital expenditures of ~$400 million at midpoint
NON-GAAP FINANCIAL MEASURES RECONCILIATION
Full Year 2026 Guidance as of February 5, 20261
Net Income and FFO Attributable to Common Stockholders2
(In millions, except per share amounts; dollars in USD; totals may not sum due to rounding; unaudited)
FY 2026
FY 2026 - Per Share
Low
High
Low
High
Net income attributable to common stockholders
$
260
$
310
$
0.52
$
0.62
Depreciation and amortization adjustments
1,566
1,566
$
3.11
$
3.11
Nareit FFO attributable to common stockholders
$
1,826
$
1,876
$
3.63
$
3.73
Other adjustments3,4
76
76
$
0.15
$
0.15
Normalized FFO attributable to common stockholders4
$
1,902
$
1,952
$
3.78
$
3.88
% Year-over-year growth4
6
%
9
%
Weighted average diluted shares (in millions)
503
503
1 The Company’s guidance constitutes forward-looking statements within the meaning of the federal securities laws and is based on a number of assumptions that are subject to change and many of which are outside the control of the Company. Actual results may differ materially from the Company’s expectations depending on factors discussed herein and in the Company’s filings with the Securities and Exchange Commission.
2 Totals may not add due to minor corporate-level adjustments.
3 Other adjustments include the categories of adjustments presented in our FFO and FAD Reconciliation.
4 Beginning with the first quarter of 2026, the Company excludes non-cash stock-based compensation expense from the calculation of Normalized FFO. Results for prior periods have been updated to conform to this presentation.
Select Guidance Assumptions:
The Company’s guidance includes the following investment and disposition assumptions:
Expect to close ~$2.5 billion of investments focused on senior housing
Disposition proceeds of ~$300 million
Additional guidance assumptions include:
Interest expense of ~$636M at midpoint
Interest and other income of ~$8M at midpoint
Full year weighted average diluted share count of 503 million
FAD capital expenditures of ~$400M at midpoint
NON-GAAP FINANCIAL MEASURES RECONCILIATION
First Quarter 2026 Same-Store Cash NOI by Segment
(In thousands, unless otherwise noted; dollars in USD; totals may not sum due to rounding; unaudited)
For the Three Months Ended March 31, 2026
SHOP
OM&R
NNN
Non-Segment
Total
Net income attributable to common stockholders
$
55,912
Adjustments:
Interest and other income
(2,499
)
Interest expense
156,142
Depreciation and amortization
382,468
General, administrative and professional fees
62,746
Loss on extinguishment of debt, net
449
Transaction, transition and restructuring costs
6,659
Other expense
9,700
Loss from unconsolidated entities
7,350
Gain on real estate dispositions
(15,046
)
Income tax benefit
(15,937
)
Net income attributable to noncontrolling interests
3,134
NOI
$
374,458
$
150,603
$
120,170
$
5,847
$
651,078
Adjustments:
Straight-lining of rental income
—
(2,865
)
(3,790
)
—
(6,655
)
Non-cash rental income
—
(2,979
)
(1,500
)
—
(4,479
)
Cash payments, fees and other consideration
—
1,403
—
—
1,403
NOI not included in Cash NOI (1)
941
(417
)
122
—
646
Non-segment NOI
—
—
—
(5,847
)
(5,847
)
Cash NOI
$
375,399
$
145,745
$
115,002
$
—
$
636,146
Adjustments:
Cash NOI not included in Same-Store
(88,531
)
(4,394
)
(130
)
—
(93,055
)
Same-Store Cash NOI
$
286,868
$
141,351
$
114,872
$
—
$
543,091
Percentage increase
15.4
%
2.4
%
1.6
%
8.7
%
(1)
Includes consolidated properties. Excludes sold assets, assets owned by unconsolidated real estate entities, assets held for sale, loan repayments, development properties not yet operational, land parcels and third-party management revenues from all periods. Assets that have undergone business model transitions are reflected within the new business segment as of the transition date.
For the Three Months Ended March 31, 2025
SHOP
OM&R
NNN
Non-Segment
Total
Net income attributable to common stockholders
$
46,868
Adjustments:
Interest and other income
(3,078
)
Interest expense
149,356
Depreciation and amortization
321,525
General, administrative and professional fees
53,149
Transaction, transition and restructuring costs
5,982
Other expense
1,412
Loss from unconsolidated entities
3,311
Gain on real estate dispositions
(169
)
Income tax benefit
(10,557
)
Net income attributable to noncontrolling interests
1,488
NOI
$
264,504
$
146,042
$
152,586
$
6,155
$
569,287
Adjustments:
Straight-lining of rental income
—
(2,079
)
(2,268
)
—
(4,347
)
Non-cash rental income
—
(1,822
)
(7,656
)
—
(9,478
)
Cash payments, fees and other consideration
—
950
—
—
950
NOI not included in Cash NOI (1)
1,127
(2,190
)
(29,478
)
—
(30,541
)
Non-segment NOI
—
—
—
(6,155
)
(6,155
)
NOI impact from change in FX
2,423
—
239
—
2,662
Cash NOI
$
268,054
$
140,901
$
113,423
$
—
$
522,378
Adjustments:
Cash NOI not included in Same-Store
(19,348
)
(2,845
)
(380
)
—
(22,573
)
NOI impact from change in FX not in Same-Store
(173
)
—
—
—
(173
)
Same-Store Cash NOI
$
248,533
$
138,056
$
113,043
$
—
$
499,632
(1)
Includes consolidated properties. Excludes sold assets, assets owned by unconsolidated real estate entities, assets held for sale, loan repayments, development properties not yet operational, land parcels and third-party management revenues from all periods. Assets that have undergone business model transitions are reflected within the new business segment as of the transition date.
NON-GAAP FINANCIAL MEASURES RECONCILIATION
Adjusted EBITDA and Net Debt
(Dollars in thousands USD; totals may not sum due to rounding; unaudited)
For the Three Months Ended March 31,
2026
2025
Net income attributable to common stockholders
$
55,912
$
46,868
Adjustments:
Interest expense
156,142
149,356
Loss on extinguishment of debt, net
449
—
Taxes (including tax amounts in general, administrative and professional fees)
(14,800
)
(9,601
)
Depreciation and amortization
382,468
321,525
Non-cash stock-based compensation expense
24,842
18,827
Transaction, transition and restructuring costs
6,659
5,982
Net income attributable to noncontrolling interests, adjusted for partners’ share of consolidated entity EBITDA
(8,034
)
(7,440
)
Income from unconsolidated entities, adjusted for Ventas’ share of EBITDA from unconsolidated entities
40,991
32,603
Gain on real estate dispositions
(15,046
)
(169
)
Unrealized foreign currency gain
(204
)
(116
)
Gain on derivatives, net
—
(7,926
)
Significant disruptive events, net
2,185
4,066
Adjusted EBITDA
$
631,564
$
553,975
Adjustment for current period activity
7,924
13,059
Further Adjusted EBITDA
$
639,488
$
567,034
Further Adjusted EBITDA annualized
$
2,557,952
$
2,268,136
Total Debt
$
12,518,493
$
12,701,675
Cash and cash equivalents
(183,613
)
(182,335
)
Restricted cash pertaining to debt
(3,230
)
(34,607
)
Partners’ share of consolidated debt
(327,241
)
(312,650
)
Ventas’s share of unconsolidated debt
754,296
692,842
Net Debt
$
12,758,705
$
12,864,925
Net Debt / Further Adjusted EBITDA
5.0 x
5.7 x
The Company believes that Further Adjusted EBITDA and Net Debt are useful to investors, analysts and Company management because they allow the comparison of the Company’s credit strength between periods and to other real estate companies without the effect of items that by their nature are not comparable from period to period.
Adjusted EBITDA
The Company defines Adjusted EBITDA as consolidated earnings before interest, taxes, depreciation and amortization (including non-cash stock-based compensation expense, asset impairment and valuation allowances), excluding (a) gains or losses on extinguishment of debt; (b) transaction, transition and restructuring costs; (c) noncontrolling interests’ share of adjusted EBITDA; (d) net gains or losses on real estate activity; (e) gains or losses on re-measurement of equity interest upon acquisition; (f) unrealized foreign currency gains or losses; (g) gains or losses on derivatives, net and changes in the fair value of financial instruments; (h) net expenses or recoveries related to significant disruptive events; and including (x) Ventas’ share of adjusted EBITDA from unconsolidated entities and (y) the impact of other items set forth in the Adjusted EBITDA reconciliation included herein.
Further Adjusted EBITDA
Further Adjusted EBITDA is Adjusted EBITDA further adjusted for transactions and events that were completed during the period, as if the transaction or event had been consummated at the beginning of the relevant period and considers any other incremental items set forth in the Further Adjusted EBITDA reconciliation included herein.
The Company considers NOI and Cash NOI as important supplemental measures because they allow investors, analysts and the Company’s management to assess its unlevered property-level operating results and to compare its operating results with those of other real estate companies and between periods on a consistent basis.
NOI
The Company defines NOI as total revenues, less interest and other income, property-level operating expenses and third-party capital management expenses.
Cash NOI
The Company defines Cash NOI as NOI for its reportable business segments (i.e., SHOP, OM&R and NNN), determined on a Constant Currency basis, excluding the impact of, without duplication (i) non-cash items such as straight-line rent and the amortization of lease intangibles, (ii) sold assets, assets held for sale, development properties not yet operational and land parcels and (iii) other items set forth in the Cash NOI reconciliation included herein. In certain cases, results may be adjusted to reflect the receipt of cash payments, fees, and other consideration that is not fully recognized as NOI in the period.
Same-Store
The Company defines same-store as properties owned, consolidated and operational for the full period in both comparison periods and that are not otherwise excluded; provided, however, that the Company may include selected properties that otherwise meet the same-store criteria if they are included in substantially all of, but not a full, period for one or both of the comparison periods, and in the Company’s judgment such inclusion provides a more meaningful presentation of its segment performance.
Newly acquired development properties and recently developed or redeveloped properties in the Company’s SHOP reportable business segment will be included in same-store once they are stabilized for the full period in both periods presented. These properties are considered stabilized upon the earlier of (a) the achievement of 80% sustained occupancy or (b) 24 months from the date of acquisition or substantial completion of work. Recently developed or redeveloped properties in the Company’s OM&R and NNN reportable business segments will be included in same-store once substantial completion of work has occurred for the full period in both periods presented. Our SHOP and NNN that have undergone operator or business model transitions will be included in same-store once operating under consistent operating structures for the full period in both periods presented.
Properties are excluded from same-store if they are: (i) sold, classified as held for sale or properties whose operations were classified as discontinued operations in accordance with GAAP; (ii) impacted by significant disruptive events such as flood or fire; (iii) for SHOP, those properties that are currently undergoing a significant disruptive redevelopment; (iv) for OM&R and NNN reportable business segments, those properties for which management has an intention to institute, or has instituted, a redevelopment plan because the properties may require major property-level expenditures to maximize value, increase NOI, or maintain a market-competitive position and/or achieve property stabilization, most commonly as the result of an expected or actual material change in occupancy or NOI; or (v) for SHOP and NNN reportable business segments, those properties that are scheduled to undergo operator or business model transitions, or have transitioned operators or business models after the start of the prior comparison period.
Constant Currency
To eliminate the impact of exchange rate movements, certain of our performance-based disclosures, including Same-Store NOI for SHOP and NNN, assume constant exchange rates across comparable periods, using the following methodology: the current period’s results are shown in actual reported USD, while prior comparison period’s results are adjusted and converted to USD based on the average monthly exchange rate for the current period.
View source version on businesswire.com: https://www.businesswire.com/news/home/20260427885146/en/
BJ Grant
(877) 4-VENTAS
Original: Ventas Reports 2026 First Quarter Results
US Market News
5月前
Ventas Reports Fourth Quarter and Full Year 2025 Results, Provides 2026 Outlook and Increases DividendFebruary 5, 2026 4:10 PM
Business Wire
Ventas, Inc. (NYSE: VTR) (“Ventas” or the “Company”) today reported results for the full year and fourth quarter ended December 31, 2025.
CEO Remarks
“Ventas delivered strong performance and enterprise growth in the fourth quarter and full year 2025. We executed our strategy to drive organic and external growth in senior housing and increased our participation in this multiyear growth opportunity,” said Debra A. Cafaro, Ventas Chairman and CEO.
“In 2025, we grew Same-Store Cash Net Operating Income (“NOI”) by over 15% in our senior housing operating portfolio (“SHOP”). We capitalized on powerful secular demand trends and utilized our proprietary analytic and operational insights to deliver our fourth consecutive year of double-digit SHOP Same-Store Cash NOI growth. More seniors than ever are choosing to reside in senior housing for the safety, support and socialization benefits it provides.
“We also built on our senior housing investment momentum and completed $2.5 billion of accretive investments.
“We are increasing our quarterly dividend to common stockholders as a result of our strong results and positive outlook. In 2026 and beyond, the Ventas team remains focused on delivering exceptional performance at scale,” Cafaro concluded.
Fourth Quarter and Full Year 2025 Company Results
For the Fourth Quarter and Full Year 2025, reported per share results were:
Quarter Ended December 31,
2025
2024
$ Change
% Change
Net Income Attributable to Common Stockholders (“Attributable Net Income”)
$0.15
$0.13
$0.02
15%
Nareit Funds From Operations* (“Nareit FFO”)
$0.91
$0.85
$0.06
7%
Normalized Funds From Operations* (“Normalized FFO”)
$0.89
$0.81
$0.08
10%
Year Ended December 31,
2025
2024
$ Change
% Change
Attributable Net Income
$0.54
$0.19
$0.35
184%
Nareit FFO*
$3.50
$3.14
$0.36
11%
Normalized FFO*
$3.48
$3.19
$0.29
9%
Some of the financial measures throughout this press release are non-GAAP measures. Refer to the Non-GAAP Financial Measures Reconciliation tables at the end of this press release for additional information and a reconciliation to the most directly comparable GAAP measure.
Fourth Quarter 2025 Highlights
Attributable Net Income per share of $0.15
Normalized FFO* per share of $0.89, an increase of approximately 10% compared to the prior year
Total Company NOI* year-over-year growth of 15% and Total Company Same-Store Cash NOI* year-over-year growth of 8%
On a Same-Store Cash NOI* basis, SHOP had over 15% year-over-year growth, with year-over-year average occupancy growth of 300 basis points and strong RevPOR growth
SHOP Same-Store Cash NOI* growth of over 15% year-over-year was led by 18% growth in the U.S. portfolio. U.S. average occupancy grew 370 basis points, including 490 basis points of growth at U.S. independent living communities
Ventas’s Net Debt-to-Further Adjusted EBITDA* improved to 5.2x as of the end of the fourth quarter 2025, driven by SHOP segment growth and equity-funded senior housing investments
As of December 31, 2025, the Company had $5.3 billion in liquidity, supporting Ventas’s growth and financial flexibility. Liquidity includes availability under the Company’s unsecured revolving credit facility, cash and cash equivalents and unsettled equity forward sales agreements outstanding
Full Year 2025 and Recent Highlights
Attributable Net Income per share of $0.54
Normalized FFO* per share of $3.48, an increase of approximately 9% compared to the prior year
Total Company NOI* year-over-year growth of 16% and Total Company Same-Store Cash NOI* year-over-year growth of 8%
On a Same-Store Cash NOI* basis, SHOP had over 15% year-over-year growth, led by the U.S. with growth of more than 18%
The Company closed $2.5 billion of senior housing investments in 2025 with attractive growth and financial return expectations
During 2025, the Company raised $3.2 billion of equity and currently has $1.2 billion of unsettled equity forward sales agreements outstanding
Ventas Declares Quarterly Dividend of $0.52 Per Common Share, Representing 8% Increase
The Company’s Board of Directors has declared a quarterly dividend of $0.52 per share, representing an 8% increase, on the strength of the Company’s expected cash flow growth and its positive outlook. The dividend will be payable in cash on April 16, 2026 to stockholders of record on March 31, 2026.
Senior Housing Investments Year to Date
Ventas has closed over $0.8 billion of senior housing investments year to date 2026. These investments follow the Company’s Right Market, Right Asset, Right OperatorTM framework and are expected to enhance enterprise growth and generate attractive financial returns. The Company’s senior housing investment momentum and pipeline remain strong. The year-to-date 2026 investments include relationship-driven transactions with existing and new SHOP operators.
Full Year 2026 Guidance
The Company’s 2026 guidance contains forward-looking statements and is based on a number of assumptions; actual results may differ materially. Ventas expects to report 2026 per share Attributable Net Income, Nareit FFO and Normalized FFO within the following ranges:
2026 Guidance As of 2/5/2026
2025 Result
$ Change
% Change
Attributable Net Income Per Share Range
$0.52 - $0.62
Attributable Net Income Per Share Midpoint
$0.57
$0.54
$0.03
6%
Nareit FFO Per Share Range*
$3.63 - $3.73
Nareit FFO Per Share Midpoint*
$3.68
$3.50
$0.18
5%
Normalized FFO Per Share Range*
$3.78 - $3.88
Normalized FFO Per Share Midpoint*
$3.83†
$3.56†
$0.27
8%
†Beginning with the Company’s reported results for the first quarter 2026, we intend to exclude from the calculation of Normalized FFO the full amount recorded for non-cash stock-based compensation expense as we believe this is more closely comparable to the presentation of similar measures by key industry peers and is also consistent with our calculation of Adjusted EBITDA and the calculations for our financial covenant ratios under our credit facilities and senior notes indentures. The Company’s full year guidance for 2026 Normalized FFO per share gives effect to this exclusion. The Company’s 2025 Normalized FFO per share as shown on this line item has been recalculated to give effect to this exclusion for illustrative comparative purposes only. The expected Normalized FFO per share year-over-year growth rate was calculated using a comparable methodology for both 2025 and 2026. This change in methodology in 2025 has, and in 2026 is expected to have, an impact on Normalized FFO per share of $0.08.
Full Year 2026 Guidance Commentary
In 2026, the Company expects to achieve significant NOI growth in the SHOP segment and to benefit from accretive senior housing investment activity. The Company’s full year guidance for 2026 Attributable Net Income per share of $0.57 at the midpoint of the range compares to 2025 Attributable Net Income of $0.54. The Company’s full year guidance for 2026 Normalized FFO per share of $3.83 at the midpoint represents 8% growth versus 2025 Normalized FFO per share, on a comparable basis. The year-over-year projected increase is composed primarily of: (1) the benefit of (a) NOI growth in the Company’s SHOP segment and (b) accretive senior housing investment activity, partially offset by (2) the expiry of the non-cash rental income from the Brookdale lease on 12/31/25 as previously disclosed and the impact of higher net interest expense. The Company has included approximately $2.5 billion of 2026 investments focused on senior housing in its guidance.
Investor Presentation
An Earnings Presentation is posted to the Events & Presentations section of Ventas’s website at ir.ventasreit.com/events-and-presentations. Additional information regarding the Company can be found in its Supplemental posted at ir.ventasreit.com. The information contained on, or that may be accessed through, the Company’s website, including the information contained in the aforementioned Earnings Presentation and Supplemental, is not incorporated by reference into, and is not part of, this document.
Fourth Quarter and Full Year 2025 Results Conference Call
Ventas will hold a conference call to discuss this earnings release on Friday, February 6, 2026 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time).
The dial-in number for the conference call is (888) 330-3576 (or +1 (646) 960-0672 for international callers), and the participant passcode is 7655497. A live webcast can be accessed from the Investor Relations section of www.ventasreit.com.
A telephonic replay will be available at (800) 770-2030 (or +1 (609) 800-9909 for international callers), passcode 7655497, after the earnings call and will remain available for 30 days. The webcast replay will be posted in the Investor Relations section of www.ventasreit.com.
About Ventas
Ventas, Inc. (NYSE: VTR) is an S&P 500 company enabling exceptional environments that benefit a large and growing aging population. With approximately 1,400 properties in North America and the United Kingdom, Ventas occupies an essential role in the longevity economy. The Company’s growth is fueled by its over 850 senior housing communities, which provide valuable services to residents and enable them to thrive in supported environments. Ventas aims to deliver outsized performance by leveraging its operational expertise, data-driven insights from its Ventas OITM platform, extensive relationships and strong financial position. The Ventas portfolio also includes outpatient medical buildings, research centers and healthcare facilities. Ventas’s seasoned team of talented professionals shares a commitment to excellence, integrity and a common purpose of helping people live longer, healthier, happier lives.
Non-GAAP Financial Measures
This press release of Ventas, Inc. (the “Company,” “we,” “us,” “our” and similar terms) includes certain financial performance measures not defined by generally accepted accounting principles in the United States (“GAAP”), such as Nareit FFO, Normalized FFO, Net Operating Income (“NOI”), Same-Store Cash NOI, Same-Store Cash NOI Growth and Net Debt to Further Adjusted EBITDA. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are included in the appendix to this press release. Our definitions and calculations of these non-GAAP measures may not be the same as similar measures reported by other REITs.
These non-GAAP financial measures should not be considered as alternatives for, or superior to, financial measures calculated in accordance with GAAP.
Cautionary Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements include, among others, statements of expectations, beliefs, future plans and strategies, anticipated results from operations and developments and other matters that are not historical facts. Forward-looking statements include, among other things, statements regarding our and our officers’ intent, belief or expectation as identified by the use of phrases or words such as “assume,” “may,” “will,” “project,” “expect,” “believe,” “intend,” “anticipate,” “seek,” “target,” “forecast,” “plan,” “line-of-sight,” “outlook,” “potential,” “opportunity,” “estimate,” “could,” “would,” “should” and other comparable and derivative terms or the negatives thereof.
Forward-looking statements are based on management’s beliefs as well as on a number of assumptions concerning future events. You should not put undue reliance on these forward-looking statements, which are not a guarantee of performance and are subject to a number of uncertainties and other factors that could cause actual events or results to differ materially from those expressed or implied by the forward-looking statements. We do not undertake a duty to update these forward-looking statements, which speak only as of the date on which they are made. We urge you to carefully review the disclosures we make concerning risks and uncertainties that may affect our business and future financial performance, including those made below and in our filings with the Securities and Exchange Commission, such as in the sections titled “Cautionary Statements — Summary Risk Factors” and “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2025, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our subsequent Quarterly Reports on Form 10-Q and our Current Reports on Form 8-K as we file them with the Securities and Exchange Commission.
Certain factors that could affect our future results and our ability to achieve our stated goals include, but are not limited to: (a) our exposure and the exposure of our managers, tenants and borrowers to complex and evolving governmental policy, laws and regulations, including relating to healthcare, data privacy, cybersecurity, artificial intelligence, international trade and environmental matters, the impact of such policies, laws and regulations on our and our managers’, tenants’ and borrowers’ business and the challenges and expense associated with complying with such policies, laws and regulations; (b) the impact of market, macroeconomic and general economic conditions on us, our managers, tenants and borrowers and in areas in which our properties are geographically concentrated, including changes in or elevated inflation, interest rates and exchange rates, labor market dynamics and rises in unemployment, tightening of lending standards and reduced availability of credit or capital, events that affect consumer confidence, and the actual and perceived state of the real estate markets and public and private capital markets; (c) our ability, and the ability of our managers, tenants and borrowers, to navigate the trends impacting our or their businesses and the industries in which we or they operate, including their ability to respond to the impact of the U.S. political environment on government funding and reimbursement programs, and the financial condition or business prospect of our managers, tenants and borrowers; (d) our ability to achieve the anticipated benefits and synergies from, and effectively integrate, our completed or anticipated acquisitions and investments; (e) our ability to identify and consummate future investments in healthcare assets and effectively manage our portfolio opportunities and our investments in co-investment vehicles, joint ventures and minority interests; (f) the potential for significant general and commercial claims, legal actions, investigations, regulatory proceedings and enforcement actions that could subject us or our managers, tenants or borrowers to increased operating costs, uninsured liabilities, including fines and other penalties, reputational harm or significant operational limitations, including the loss or suspension of or moratoriums on accreditations, licenses or certificates of need, suspension of or nonpayment for new admissions, denial of reimbursement, suspension, decertification or exclusion from federal, state or foreign healthcare programs or the closure of facilities or communities; (g) our reliance on third-party managers and tenants to operate or exert substantial control over properties they manage for, or lease from, us, which limits our control and influence over such properties, their operations and their performance; (h) our reliance and the reliance of our managers, tenants and borrowers on the financial, credit and capital markets and the risk that those markets may be disrupted or become constrained; (i) the risk of bankruptcy, inability to obtain benefits from governmental programs, insolvency or financial deterioration of our managers, tenants, borrowers and other obligors which may, among other things, have an adverse impact on the ability of such parties to make payments or meet their other obligations to us; (j) our dependency on a limited number of managers and tenants for a significant portion of our revenues and operating income; (k) our exposure to various operational risks, liabilities and claims from our operating assets; (l) our exposure to particular risks due to our specific asset classes and operating markets, such as adverse changes affecting our specific asset classes and the healthcare real estate sector, the competitiveness or financial viability of hospitals on or near the campuses where our outpatient medical buildings are located, our relationships with universities, the level of expense and uncertainty of our research tenants, and the limitation of our uses of some properties we own that are subject to ground lease, air rights or other restrictive agreements; (m) our ownership of properties or operation of business outside of the U.S. that may subject us to different or greater risks than those associated with our domestic operations; (n) the risk that our management agreements or leases are not renewed or are renewed on less favorable terms, that our managers or tenants default under those agreements or that we are unable to replace managers or tenants on a timely basis or on favorable terms, if at all; (o) the risk that the borrowers under our loans or other investments default or that, to the extent we are able to foreclose or otherwise acquire the collateral securing our loans or other investments, we will be required to incur additional expense or indebtedness in connection therewith, that the assets will underperform expectations or that we may not be able to subsequently dispose of all or part of such assets on favorable terms; (p) risks related to the recognition of reserves, allowances, credit losses or impairment charges which are inherently uncertain and may increase or decrease in the future and may not represent or reflect the ultimate value of, or loss that we ultimately realize with respect to, the relevant assets; (q) the risk of exposure to unknown liabilities from our investments in properties or businesses; (r) the impact of merger, acquisition and investment activity in the healthcare industry or otherwise affecting our managers, tenants or borrowers; (s) risks related to development, redevelopment and construction projects, including costs associated with inflation, rising or elevated interest rates, labor conditions and supply chain pressures, and risks related to increased construction and development in markets in which our properties are located, including adverse effect on our future occupancy rates; (t) our current and future amount of outstanding indebtedness, and our ability to access capital and to incur additional debt which is subject to our compliance with covenants in instruments governing our and our subsidiaries’ existing indebtedness; (u) increases in our borrowing costs as a result of becoming more leveraged, including in connection with acquisitions or other investment activity and rising or elevated interest rates; (v) the risk of potential dilution resulting from future sales or issuances of our equity securities; (w) the availability, adequacy and pricing of insurance coverage provided by our policies and policies maintained by our managers, tenants, borrowers or other counterparties; (x) the risks or uncertainties relating to the use of, or inability to take advantage of, the benefits of artificial intelligence by us or our managers, tenants or borrowers; (y) the occurrence of cybersecurity threats and incidents that could disrupt our or our managers’, tenants’ or borrower’s operations, result in the loss of confidential or personal information or damage our business relationships and reputation; (z) the risk of catastrophic or extreme weather and other natural events; (aa) our ability to attract and retain talented employees; (bb) our ability to maintain a positive reputation for quality and service with our key stakeholders; (cc) the limitations and significant requirements imposed upon our business as a result of our status as a REIT and the adverse consequences (including the possible loss of our status as a REIT) that would result if we are not able to comply with such requirements; (dd) the ownership limits contained in our certificate of incorporation with respect to our capital stock in order to preserve our qualification as a REIT, which may delay, defer or prevent a change of control of our company; and (ee) the other factors set forth in our periodic filings with the Securities and Exchange Commission.
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts; dollars in USD; unaudited)
As of December 31,
2025
2024
Assets
Real estate investments:
Land and improvements
$
2,962,738
$
2,775,790
Buildings and improvements
30,872,598
28,717,990
Construction in progress
358,811
336,231
Acquired lease intangibles
1,680,567
1,558,751
Operating lease assets
295,838
308,019
36,170,552
33,696,781
Accumulated depreciation and amortization
(12,043,619
)
(11,096,236
)
Net real estate property
24,126,933
22,600,545
Secured loans receivable and investments, net
143,913
144,872
Investments in unconsolidated real estate entities
617,571
626,122
Net real estate investments
24,888,417
23,371,539
Cash and cash equivalents
741,067
897,850
Escrow deposits and restricted cash
45,070
59,383
Goodwill
1,046,072
1,044,915
Assets held for sale
42,993
18,625
Deferred income tax assets, net
2,797
1,931
Other assets
825,529
792,663
Total assets
$
27,591,945
$
26,186,906
Liabilities and equity
Liabilities:
Senior notes payable and other debt
$
13,011,016
$
13,522,551
Accrued interest payable
143,104
143,345
Operating lease liabilities
208,602
218,003
Accounts payable and other liabilities
1,240,820
1,152,306
Liabilities related to assets held for sale
4,032
2,726
Deferred income tax liabilities
23,409
8,150
Total liabilities
14,630,983
15,047,081
Redeemable OP unitholder and noncontrolling interests
375,154
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; 1,200,000 shares authorized, 474,926 and 437,085 shares outstanding at December 31, 2025 and 2024, respectively
118,732
109,119
Capital in excess of par value
19,976,183
17,607,482
Accumulated other comprehensive loss
(39,851
)
(33,526
)
Retained earnings (deficit)
(7,527,777
)
(6,886,653
)
Treasury stock, 0 and 4 shares issued at December 31, 2025 and 2024, respectively
(34
)
(25,155
)
Total Ventas stockholders’ equity
12,527,253
10,771,267
Noncontrolling interests
58,555
58,329
Total equity
12,585,808
10,829,596
Total liabilities and equity
$
27,591,945
$
26,186,906
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share amounts; dollars in USD; unaudited)
For the Three Months Ended December 31,
For the Twelve Months Ended December 31,
2025
2024
2025
2024
Revenues
Rental income:
Triple-net leased properties
$
132,713
$
157,403
$
601,578
$
622,054
Outpatient medical and research portfolio
226,756
216,199
895,089
874,886
359,469
373,602
1,496,667
1,496,940
Resident fees and services
1,185,999
896,360
4,276,163
3,372,796
Third-party capital management revenues
4,322
4,339
17,547
17,359
Income from loans and investments
8,350
4,451
22,593
9,057
Interest and other income
7,877
8,305
21,010
28,114
Total revenues
1,566,017
1,287,057
5,833,980
4,924,266
Expenses
Interest
154,468
153,206
612,246
602,835
Depreciation and amortization
352,723
308,772
1,379,140
1,253,143
Property-level operating expenses:
Senior housing
855,147
661,683
3,092,099
2,506,413
Outpatient medical and research portfolio
77,639
73,617
307,733
298,320
Triple-net leased properties
3,000
4,206
13,505
15,829
935,786
739,506
3,413,337
2,820,562
Third-party capital management expenses
1,610
1,551
6,579
6,507
General, administrative and professional fees
41,008
41,434
177,400
162,990
Loss on extinguishment of debt, net
53
15
172
687
Transaction, transition and restructuring costs
(6,008
)
4,226
10,073
20,369
Reversal of allowance on loans receivable and investments, net
—
—
—
(166
)
Shareholder relations matters
—
—
—
15,751
Other expense
10,091
38,855
30,712
49,584
Total expenses
1,489,731
1,287,565
5,629,659
4,932,262
Income (loss) before unconsolidated entities, real estate dispositions, income taxes and noncontrolling interests
76,286
(508
)
204,321
(7,996
)
(Loss) income from unconsolidated entities
(7,727
)
6,969
4,468
1,563
Gain on real estate dispositions
3,311
6,727
38,579
57,009
Income tax benefit
1,122
45,539
14,150
37,775
Net income
72,992
58,727
261,518
88,351
Net income attributable to noncontrolling interests
2,790
1,892
10,137
7,198
Net income attributable to common stockholders
$
70,202
$
56,835
$
251,381
$
81,153
Earnings per common share
Basic:
Net income
$
0.15
$
0.14
$
0.57
$
0.21
Net income attributable to common stockholders
0.15
0.13
0.55
0.20
Diluted:
Net income
$
0.15
$
0.14
$
0.57
$
0.21
Net income attributable to common stockholders
0.15
0.13
0.54
0.19
Weighted average shares used in computing earnings per common share
Basic
471,138
421,496
455,082
411,770
Diluted
480,763
427,612
462,615
416,366
NON-GAAP FINANCIAL MEASURES RECONCILIATION
Funds From Operations Attributable to Common Stockholders (FFO)
(In thousands, except per share amounts; dollars in USD; totals may not sum due to rounding; unaudited)
Q4 YoY
2025
2024
Change
Q4
Q4
’25-’24
2025
2024
Net income attributable to common stockholders
$
70,202
$
56,835
24%
$
251,381
$
81,153
Net income attributable to common stockholders per share
$
0.15
$
0.13
15%
$
0.54
$
0.19
Adjustments:
Depreciation and amortization on real estate assets
351,039
308,054
1,372,904
1,250,453
Depreciation on real estate assets related to noncontrolling interests
(4,450
)
(3,576
)
(16,846
)
(15,113
)
Depreciation on real estate assets related to unconsolidated entities
22,523
12,463
78,046
49,170
Gain on real estate dispositions
(3,311
)
(6,727
)
(38,579
)
(57,009
)
Gain on real estate dispositions related to noncontrolling interests
—
—
—
9
Loss (gain) on real estate dispositions related to unconsolidated entities
68
(3,182
)
(27,960
)
(3,216
)
Subtotal: Nareit FFO adjustments
365,869
307,032
1,367,565
1,224,294
Subtotal: Nareit FFO adjustments per share
$
0.76
$
0.72
$
2.96
$
2.94
Nareit FFO attributable to common stockholders
$
436,071
$
363,867
20%
$
1,618,946
$
1,305,447
Nareit FFO attributable to common stockholders per share
$
0.91
$
0.85
7%
$
3.50
$
3.14
Adjustments:
(Gain) loss on derivatives, net
(46
)
18,405
(1,026
)
11,942
Non-cash impact of income tax benefit
(2,148
)
(46,022
)
(24,150
)
(43,486
)
Loss on extinguishment of debt, net
53
15
172
687
Transaction, transition and restructuring costs
(6,008
)
4,226
10,073
20,369
Amortization of other intangibles
119
112
477
400
Non-cash impact of changes to executive equity compensation plan
(2,787
)
(2,416
)
2,856
180
Significant disruptive events, net
(297
)
2,603
5,888
8,230
Reversal of allowance on loans receivable and investments, net
—
—
—
(166
)
Normalizing items related to noncontrolling interests and unconsolidated entities, net
2,118
(1,001
)
11,178
(2,012
)
Other normalizing items, net (1)
61
7,445
(14,236
)
25,856
Subtotal: Normalized FFO adjustments
(8,935
)
(16,633
)
(8,768
)
22,000
Subtotal: Normalized FFO adjustments per share
(0.02
)
(0.04
)
(0.02
)
0.05
Normalized FFO attributable to common stockholders
$
427,136
$
347,234
23%
$
1,610,178
$
1,327,447
Normalized FFO attributable to common stockholders per share
$
0.89
$
0.81
10%
$
3.48
$
3.19
Weighted average diluted shares
480,763
427,612
462,615
416,366
n/m - Not meaningful
(1) For the year ended December 31, 2025, primarily related to the net non-cash revenue impact of changed revenue recognition from cash to straight-line related to a Senior Housing Triple-Net tenant. For the year ended December 31, 2024, primarily related to shareholder relations matters and certain legal matters.
Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. However, since real estate values historically have risen or fallen with market conditions, many industry investors deem presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. For that reason, the Company considers Funds From Operations attributable to common stockholders (“FFO”) and Normalized FFO attributable to common stockholders (“Normalized FFO”) to be appropriate supplemental measures of operating performance of an equity REIT. The Company believes that the presentation of FFO, combined with the presentation of required GAAP financial measures, has improved the understanding of operating results of REITs among the investing public and has helped make comparisons of REIT operating results more meaningful. Management generally considers FFO to be a useful measure for understanding and comparing our operating results because, by excluding gains and losses related to sales of previously depreciated operating real estate assets, impairment losses on depreciable real estate and real estate asset depreciation and amortization (which can differ across owners of similar assets in similar condition based on historical cost accounting and useful life estimates), FFO can help investors compare the operating performance of a company’s real estate across reporting periods and to the operating performance of other companies. The Company believes that Normalized FFO is useful because it allows investors, analysts and our management to compare our operating performance across periods on a consistent basis. In some cases, the Company provides information about identified non-cash components of FFO and Normalized FFO because it allows investors, analysts and our management to assess the impact of those items on our financial results.
Nareit Funds From Operations Attributable to Common Stockholders (“Nareit FFO”)
The Company uses the National Association of Real Estate Investment Trusts (“Nareit”) definition of FFO. Nareit defines FFO as net income attributable to common stockholders (computed in accordance with GAAP) excluding gains (or losses) from sales of real estate property, including gain (or loss) on re-measurement of equity method investments and impairment write-downs of depreciable real estate, plus real estate depreciation and amortization, and after adjustments for unconsolidated entities and noncontrolling interests. Adjustments for unconsolidated entities and noncontrolling interests will be calculated to reflect FFO on the same basis.
Normalized FFO Attributable to Common Stockholders (“Normalized FFO”)
The Company defines Normalized FFO as Nareit FFO excluding the following income and expense items, without duplication: (a) gains and losses on derivatives, net and changes in the fair value of financial instruments; (b) the non-cash impact of income tax benefits or expenses; (c) gains and losses on extinguishment of debt, net including the write-off of unamortized deferred financing fees or additional costs, expenses, discounts, make-whole payments, penalties or premiums incurred as a result of early retirement or payment of our debt; (d) transaction, transition and restructuring costs; (e) amortization of other intangibles; (f) the non-cash impact of changes to our executive equity compensation plan; (g) net expenses or recoveries related to significant disruptive events; (h) the impact of expenses related to asset impairment and valuation allowances; (i) the financial impact of contingent consideration; (j) gains and losses on non-real estate dispositions and other normalizing items related to noncontrolling interests and unconsolidated entities; and (k) other items set forth in the Normalized FFO reconciliation included herein.
Beginning with the Company’s reported results for the first quarter 2026, we intend to exclude from the calculation of Normalized FFO the full amount recorded for non-cash stock-based compensation expense as we believe this is more closely comparable to the presentation of similar measures by key industry peers and is also consistent with our calculation of Adjusted EBITDA and the calculations for our financial covenant ratios under our credit facilities and senior notes indentures.
Nareit FFO and Normalized FFO presented herein may not be comparable to those presented by other real estate companies due to the fact that not all real estate companies use the same definitions. Nareit FFO and Normalized FFO should not be considered as alternatives to net income attributable to common stockholders (determined in accordance with GAAP) as indicators of the Company’s financial performance or as alternatives to cash flow from operating activities (determined in accordance with GAAP) as measures of the Company’s liquidity, nor are they necessarily indicative of sufficient cash flow to fund all of the Company’s needs. The Company believes that in order to facilitate a clear understanding of the consolidated historical operating results of the Company, Nareit FFO and Normalized FFO should be examined in conjunction with net income attributable to common stockholders as presented elsewhere herein.
NON-GAAP FINANCIAL MEASURES RECONCILIATION
Full Year 2026 Guidance1
Net Income and FFO Attributable to Common Stockholders2
(In millions, except per share amounts; dollars in USD; totals may not sum due to rounding; unaudited)
FY 2026
FY 2026 - Per Share
Low
High
Low
High
Net income attributable to common stockholders
$260
$310
$0.52
$0.62
Depreciation and amortization adjustments
1,566
1,566
$3.11
$3.11
Nareit FFO attributable to common stockholders
$1,826
$1,876
$3.63
$3.73
Other adjustments3,4
76
76
$0.15
$0.15
Normalized FFO attributable to common stockholders4
$1,902
$1,952
$3.78
$3.88
% Year-over-year growth4
6%
9%
Weighted average diluted shares (in millions)
503
503
1 The Company’s guidance constitutes forward-looking statements within the meaning of the federal securities laws and is based on a number of assumptions that are subject to change and many of which are outside the control of the Company. Actual results may differ materially from the Company’s expectations depending on factors discussed herein and in the Company’s filings with the Securities and Exchange Commission.
2 Totals may not add due to minor corporate-level adjustments.
3 Other adjustments include the categories of adjustments presented in our FFO and FAD Reconciliation.
4 Beginning with the first quarter 2026, the Company intends to add back non-cash stock-based compensation expense in its calculation of Normalized FFO. The Company's full year guidance for 2026 Normalized FFO per share gives effect to this change and the Normalized FFO per share year-over-year growth rate was calculated using a comparable methodology for both 2025 and 2026. This change in methodology in 2025 has, and in 2026 is expected to have, an impact on Normalized FFO per share of $0.08.
Select Guidance Assumptions:
The Company’s guidance includes the following investment and disposition assumptions:
Expect to close ~$2.5 billion of investments focused on senior housing
Disposition proceeds of ~$300 million
Additional guidance assumptions include:
Interest expense of ~$636M at midpoint
Interest and other income of ~$8M at midpoint
Full year weighted average diluted share count of 503 million
FAD capital expenditures of ~$400M at midpoint
Beginning with the first quarter of 2026, Normalized FFO excludes non-cash stock-based compensation expense4 estimated to be $0.08 per share for the full year
NON-GAAP FINANCIAL MEASURES RECONCILIATION
Fourth Quarter 2025 Same-Store Cash NOI by Segment
(In thousands, unless otherwise noted; dollars in USD; totals may not sum due to rounding; unaudited)
For the Three Months Ended December 31, 2025
SHOP
OM&R
NNN
Non-Segment
Total
Net income attributable to common stockholders
$
70,202
Adjustments:
Interest and other income
(7,877
)
Interest expense
154,468
Depreciation and amortization
352,723
General, administrative and professional fees
41,008
Loss on extinguishment of debt, net
53
Transaction, transition and restructuring costs
(6,008
)
Other expense
10,091
Loss from unconsolidated entities
7,727
Gain on real estate dispositions
(3,311
)
Income tax benefit
(1,122
)
Net income attributable to noncontrolling interests
2,790
NOI
$
330,852
$
149,896
$
129,713
$
10,283
$
620,744
Adjustments:
Straight-lining of rental income
—
(2,836
)
(7,231
)
—
(10,067
)
Non-cash rental income
—
(2,853
)
(5,222
)
—
(8,075
)
Cash payments, fees and other consideration
—
961
—
—
961
NOI not included in cash NOI1
2,112
(680
)
(2,724
)
—
(1,292
)
Non-segment NOI
—
—
—
(10,283
)
(10,283
)
Cash NOI
$
332,964
$
144,488
$
114,536
$
—
$
591,988
Adjustments:
Cash NOI not included in Same-Store
(97,343
)
(4,347
)
(4,001
)
—
(105,691
)
Same-Store Cash NOI
$
235,621
$
140,141
$
110,535
$
—
$
486,297
Percentage increase (decrease)
15.4
%
3.7
%
(1.3
%)
7.8
%
1 Includes consolidated properties. Excludes sold assets, assets owned by unconsolidated real estate entities, assets held for sale, loan repayments, development properties not yet operational, land parcels and third-party management revenues from all periods. Assets that have undergone business model transitions are reflected within the new business segment as of the transition date.
For the Three Months Ended December 31, 2024
SHOP
OM&R
NNN
Non-Segment
Total
Net income attributable to common stockholders
$
56,835
Adjustments:
Interest and other income
(8,305
)
Interest expense
153,206
Depreciation and amortization
308,772
General, administrative and professional fees
41,434
Loss on extinguishment of debt, net
15
Transaction, transition and restructuring costs
4,226
Other expense
38,855
Income from unconsolidated entities
(6,969
)
Gain on real estate dispositions
(6,727
)
Income tax benefit
(45,539
)
Net income attributable to noncontrolling interests
1,892
NOI
$
234,677
$
143,332
$
153,197
$
6,489
$
537,695
Adjustments:
Straight-lining of rental income
—
(1,014
)
2,389
—
1,375
Non-cash rental income
—
(1,818
)
(11,129
)
—
(12,947
)
NOI not included in cash NOI1
1,296
(2,262
)
(28,679
)
—
(29,645
)
Non-segment NOI
—
—
—
(6,489
)
(6,489
)
NOI impact from change in FX
237
—
131
—
368
Cash NOI
$
236,210
$
138,238
$
115,909
$
—
$
490,357
Adjustments:
Cash NOI not included in Same-Store
(32,044
)
(3,118
)
(3,877
)
—
(39,039
)
NOI impact from change in FX not in Same-Store
(14
)
—
—
—
(14
)
Same-Store Cash NOI
$
204,152
$
135,120
$
112,032
$
—
$
451,304
1 Includes consolidated properties. Excludes sold assets, assets owned by unconsolidated real estate entities, assets held for sale, loan repayments, development properties not yet operational, land parcels and third-party management revenues from all periods. Assets that have undergone business model transitions are reflected within the new business segment as of the transition date.
NON-GAAP FINANCIAL MEASURES RECONCILIATION
Full Year 2025 Same-Store Cash NOI by Segment
(In thousands, unless otherwise noted; dollars in USD; totals may not sum due to rounding; unaudited)
For the Year Ended December 31, 2025
SHOP
OM&R
NNN
Non-Segment
Total
Net income attributable to common stockholders
$
251,381
Adjustments:
Interest and other income
(21,010
)
Interest expense
612,246
Depreciation and amortization
1,379,140
General, administrative and professional fees
177,400
Loss on extinguishment of debt, net
172
Transaction, transition and restructuring costs
10,073
Other expense
30,712
Income from unconsolidated entities
(4,468
)
Gain on real estate dispositions
(38,579
)
Income tax benefit
(14,150
)
Net income attributable to noncontrolling interests
10,137
NOI
$
1,184,064
$
590,169
$
588,073
$
30,748
$
2,393,054
Adjustments:
Straight-lining of rental income
—
(11,100
)
(37,752
)
—
(48,852
)
Non-cash rental income
—
(9,263
)
(29,559
)
—
(38,822
)
Cash payments, fees and other consideration
—
5,570
—
—
5,570
NOI not included in cash NOI1
6,056
(5,222
)
(59,414
)
—
(58,580
)
Non-segment NOI
—
—
—
(30,748
)
(30,748
)
Cash NOI
$
1,190,120
$
570,154
$
461,348
$
—
$
2,221,622
Adjustments:
Cash NOI not included in Same-Store
(312,122
)
(27,822
)
(36,303
)
—
(376,247
)
Same-Store Cash NOI
$
877,998
$
542,332
$
425,045
$
—
$
1,845,375
Percentage increase (decrease)
15.4
%
2.5
%
(0.2
%)
7.6
%
1 Includes consolidated properties. Excludes sold assets, assets owned by unconsolidated real estate entities, assets held for sale, loan repayments, development properties not yet operational, land parcels and third-party management revenues from all periods. Assets that have undergone business model transitions are reflected within the new business segment as of the transition date.
For the Year Ended December 31, 2024
SHOP
OM&R
NNN
Non-Segment
Total
Net income attributable to common stockholders
$
81,153
Adjustments:
Interest and other income
(28,114
)
Interest expense
602,835
Depreciation and amortization
1,253,143
General, administrative and professional fees
162,990
Loss on extinguishment of debt, net
687
Transaction, transition and restructuring costs
20,369
Reversal of allowance on loans receivable and investments, net
(166
)
Shareholder relations matters
15,751
Other expense
49,584
Income from unconsolidated entities
(1,563
)
Gain on real estate dispositions
(57,009
)
Income tax benefit
(37,775
)
Net income attributable to noncontrolling interests
7,198
NOI
$
866,383
$
579,271
$
606,225
$
17,204
$
2,069,083
Adjustments:
Straight-lining of rental income
—
(10,181
)
5,087
—
(5,094
)
Non-cash rental income
—
(8,112
)
(46,015
)
—
(54,127
)
Cash payments, fees and other consideration
—
3,000
—
—
3,000
NOI not included in cash NOI1
5,610
(10,611
)
(117,723
)
(122,724
)
Non-segment NOI
—
—
—
(17,204
)
(17,204
)
NOI impact from change in FX
(3,860
)
—
428
—
(3,432
)
Cash NOI
$
868,133
$
553,367
$
448,002
$
—
$
1,869,502
Adjustments:
Cash NOI not included in Same-Store
(107,849
)
(24,065
)
(22,233
)
—
(154,147
)
NOI impact from change in FX not in Same-Store
247
—
—
—
247
Same-Store Cash NOI
$
760,531
$
529,302
$
425,769
$
—
$
1,715,602
1 Includes consolidated properties. Excludes sold assets, assets owned by unconsolidated real estate entities, assets held for sale, loan repayments, development properties not yet operational, land parcels and third-party management revenues from all periods. Assets that have undergone business model transitions are reflected within the new business segment as of the transition date.
NON-GAAP FINANCIAL MEASURES RECONCILIATION
Adjusted EBITDA and Net Debt
(Dollars in thousands USD; totals may not sum due to rounding; unaudited)
For the Year Ended
For the Three Months Ended
December 31, 2025
December 31, 2025
September 30, 2025
December 31, 2024
Net income attributable to common stockholders
$
251,381
$
70,202
$
66,047
$
56,835
Adjustments:
Interest expense
612,246
154,468
158,124
153,206
Loss on extinguishment of debt, net
172
53
119
15
Taxes (including tax amounts in general, administrative and professional fees)
(10,128
)
(105
)
(5,210
)
(44,153
)
Depreciation and amortization
1,379,140
352,723
357,173
308,772
Non-cash stock-based compensation expense
38,734
6,319
5,905
4,648
Transaction, transition and restructuring costs
10,073
(6,008
)
5,472
4,226
Net income attributable to noncontrolling interests, adjusted for partners’ share of consolidated entity EBITDA
(31,914
)
(8,383
)
(8,061
)
(6,902
)
Income from unconsolidated entities, adjusted for Ventas’ share of EBITDA from unconsolidated entities
131,078
42,820
18,238
24,368
Gain on real estate dispositions
(38,579
)
(3,311
)
(1,283
)
(6,727
)
Unrealized foreign currency gain
270
644
234
362
(Gain) loss on derivatives, net
(765
)
—
8,362
21,173
Significant disruptive events, net
5,888
(297
)
1,161
2,603
Other normalizing items, net 1
(14,292
)
9
(14,298
)
7,446
Adjusted EBITDA
$
2,333,304
$
609,134
$
591,983
$
525,872
Adjustment for current period activity
77,737
(1,614
)
5,269
15,885
Further Adjusted EBITDA
$
2,411,041
$
607,520
$
597,252
$
541,757
Further Adjusted EBITDA annualized
$
2,411,041
$
2,430,080
$
2,389,008
$
2,167,028
Total debt
$
13,011,016
$
13,011,016
$
12,571,614
$
13,522,551
Cash and cash equivalents
(741,067
)
(741,067
)
(188,617
)
(897,850
)
Restricted cash pertaining to debt
(24,845
)
(24,845
)
(36,515
)
(32,588
)
Partners’ share of consolidated debt
(328,171
)
(328,171
)
(324,932
)
(310,881
)
Ventas’ share of unconsolidated debt
732,515
732,515
724,279
676,839
Net debt
$
12,649,448
$
12,649,448
$
12,745,829
$
12,958,071
Net debt / Further Adjusted EBITDA
5.2 x
5.2 x
5.3 x
6.0 x
1 For the year ended December 31, 2025, principally due to the net non-cash revenue impact of changed revenue recognition from cash to straight-line related to a Senior Housing Triple-Net tenant. For the year ended December 31, 2024, primarily related to shareholder relations matters and certain legal matters.
The Company believes that Net debt and Adjusted Pro Forma EBITDA are useful to investors, analysts and Company management because they allow the comparison of the Company’s credit strength between periods and to other real estate companies without the effect of items that by their nature are not comparable from period to period.
Adjusted EBITDA
The Company defines Adjusted EBITDA as consolidated earnings before interest, taxes, depreciation and amortization (including non-cash stock-based compensation expense, asset impairment and valuation allowances), excluding (a) gains or losses on extinguishment of debt; (b) transaction, transition and restructuring costs; (c) noncontrolling interests’ share of adjusted EBITDA; (d) net gains or losses on real estate activity; (e) gains or losses on re-measurement of equity interest upon acquisition; (f) unrealized foreign currency gains or losses; (g) gains or losses on derivatives, net and changes in the fair value of financial instruments; (h) net expenses or recoveries related to significant disruptive events; and (i) non-cash charges related to leases, and including (x) Ventas’ share of adjusted EBITDA from unconsolidated entities and (y) the impact of other items set forth in the Adjusted EBITDA reconciliation included herein.
Adjusted Pro Forma EBITDA
Adjusted Pro Forma EBITDA considers the pro forma effect on Adjusted EBITDA of transactions and events that were completed during the period, as if the transaction or event had been consummated at the beginning of the relevant period and considers any other incremental items set forth in the Adjusted Pro Forma EBITDA reconciliation included herein.
The Company considers NOI and Cash NOI as important supplemental measures because they allow investors, analysts and the Company’s management to assess its unlevered property-level operating results and to compare its operating results with those of other real estate companies and between periods on a consistent basis.
NOI
The Company defines NOI as total revenues, less interest and other income, property-level operating expenses and third-party capital management expenses.
Cash NOI
The Company defines Cash NOI as NOI for its reportable business segments (i.e., SHOP, OM&R and NNN), determined on a Constant Currency basis, excluding the impact of, without duplication (i) non-cash items such as straight-line rent and the amortization of lease intangibles, (ii) sold assets, assets held for sale, development properties not yet operational and land parcels and (iii) other items set forth in the Cash NOI reconciliation included herein. In certain cases, results may be adjusted to reflect the receipt of cash payments, fees, and other consideration that is not fully recognized as NOI in the period.
Same-Store
The Company defines same-store as properties owned, consolidated and operational for the full period in both comparison periods and that are not otherwise excluded; provided, however, that the Company may include selected properties that otherwise meet the same-store criteria if they are included in substantially all of, but not a full, period for one or both of the comparison periods, and in the Company’s judgment such inclusion provides a more meaningful presentation of its segment performance.
Newly acquired development properties and recently developed or redeveloped properties in the Company’s SHOP reportable segment will be included in same-store once they are stabilized for the full period in both periods presented. These properties are considered stabilized upon the earlier of (a) the achievement of 80% sustained occupancy or (b) 24 months from the date of acquisition or substantial completion of work. Recently developed or redeveloped properties in the Company’s OM&R and NNN reportable segments will be included in same-store once substantial completion of work has occurred for the full period in both periods presented. Our SHOP and NNN that have undergone operator or business model transitions will be included in same-store once operating under consistent operating structures for the full period in both periods presented.
Properties are excluded from same-store if they are: (i) sold, classified as held for sale or properties whose operations were classified as discontinued operations in accordance with GAAP; (ii) impacted by significant disruptive events such as flood or fire; (iii) for SHOP, those properties that are currently undergoing a significant disruptive redevelopment; (iv) for OM&R and NNN reportable segments, those properties for which management has an intention to institute, or has instituted, a redevelopment plan because the properties may require major property-level expenditures to maximize value, increase NOI, or maintain a market-competitive position and/or achieve property stabilization, most commonly as the result of an expected or actual material change in occupancy or NOI; or (v) for SHOP and NNN reportable segments, those properties that are scheduled to undergo operator or business model transitions, or have transitioned operators or business models after the start of the prior comparison period.
Constant Currency
To eliminate the impact of exchange rate movements, all portfolio performance-based disclosures assume constant exchange rates across comparable periods, using the following methodology: the current period’s results are shown in actual reported USD, while prior comparison period’s results are adjusted and converted to USD based on the average monthly exchange rate for the current period.
View source version on businesswire.com: https://www.businesswire.com/news/home/20260205017229/en/
BJ Grant
(877) 4-VENTAS
Original: Ventas Reports Fourth Quarter and Full Year 2025 Results, Provides 2026 Outlook and Increases Dividend
Hot Features
プレミアム
登録してリアルタイムのアラート、カスタムポートフォリオ、市場の動きを入手してください。
BottomBounce
11月前
whytestocks
6年前
eastunder
12年前
Penny Roger$
14年前
メールアドレスで登録
