Biggest changeWe define 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) non-cash charges related to leases; (j) the financial impact of contingent consideration; (k) gains and losses on non-real estate dispositions and other normalizing items related to noncontrolling interests and unconsolidated entities; and (l) other items set forth in the Normalized FFO reconciliation included herein. 55 The following table summarizes our FFO and Normalized FFO for the three years ended December 31, 2024, 2023, and 2022 (dollars in thousands): For the Years Ended December 31, 2024 2023 2022 Net income (loss) attributable to common stockholders $ 81,153 $ (40,973) $ (47,447) Adjustments: Depreciation and amortization on real estate assets 1,250,453 1,390,025 1,194,751 Depreciation on real estate assets related to noncontrolling interests (15,113) (16,657) (17,451) Depreciation on real estate assets related to unconsolidated entities 49,170 44,953 30,940 Gain on real estate dispositions (57,009) (62,119) (7,780) Gain on real estate dispositions related to noncontrolling interests 9 6,685 32 Gain on real estate dispositions and other related to unconsolidated entities (3,216) (180) (14,546) Nareit FFO attributable to common stockholders 1,305,447 1,321,734 1,138,499 Adjustments: Loss (gain) on derivatives, net 11,942 (32,076) 23,615 Non-cash impact of income tax benefit (43,486) (15,269) (21,349) Loss (gain) on extinguishment of debt, net 687 (6,104) 581 Transaction, transition and restructuring costs 20,369 15,215 30,884 Amortization of other intangibles 400 385 385 Non-cash impact of changes to executive equity compensation plan 180 161 (312) Significant disruptive events, net 8,230 (5,339) 12,451 (Reversal of) allowance on loans receivable and investments, net (166) (20,270) 19,757 Normalizing items related to noncontrolling interests and unconsolidated entities, net (2,012) (25,683) (18,233) Other normalizing items, net (1) $ 25,856 $ (20,870) $ 20,693 Normalized FFO attributable to common stockholders $ 1,327,447 $ 1,211,884 $ 1,206,971 ______________________________ (1) For the year ended December 31, 2024, primarily related to shareholder relations matters and certain legal matters.
Biggest changeBeginning 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. 70 Table of Contents The following table summarizes our FFO and Normalized FFO for the three years ended December 31, 2025, 2024, and 2023 (dollars in thousands): For the Years Ended December 31, 2025 2024 2023 Net income (loss) attributable to common stockholders $ 251,381 $ 81,153 $ (40,973) Adjustments: Depreciation and amortization on real estate assets 1,372,904 1,250,453 1,390,025 Depreciation on real estate assets related to noncontrolling interests (16,846) (15,113) (16,657) Depreciation on real estate assets related to unconsolidated entities 78,046 49,170 44,953 Gain on real estate dispositions (38,579) (57,009) (62,119) Gain on real estate dispositions related to noncontrolling interests — 9 6,685 Gain on real estate dispositions and other related to unconsolidated entities (27,960) (3,216) (180) Nareit FFO attributable to common stockholders 1,618,946 1,305,447 1,321,734 Adjustments: (Gain) loss on derivatives (1,026) 11,942 (32,076) Non-cash impact of income tax benefit (24,150) (43,486) (15,269) Loss (gain) on extinguishment of debt, net 172 687 (6,104) Transaction, transition and restructuring costs 10,073 20,369 15,215 Amortization of other intangibles 477 400 385 Non-cash impact of changes to executive equity compensation plan 2,856 180 161 Significant disruptive events, net 5,888 8,230 (5,339) Reversal of allowance on loans receivable and investments, net — (166) (20,270) Normalizing items related to noncontrolling interests and unconsolidated entities, net 11,178 (2,012) (25,683) Other normalizing items, net (1) $ (14,236) $ 25,856 $ (20,870) Normalized FFO attributable to common stockholders $ 1,610,178 $ 1,327,447 $ 1,211,884 ______________________________ (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.
We expect that these liquidity needs generally will be satisfied by a combination of the following: cash flows from operations, cash on hand, debt assumptions and financings (including secured financings), issuances of debt and equity securities, dispositions of assets (including in whole or in part, through joint venture arrangements) and borrowings under our revolving credit facilities and commercial paper program.
We expect that these liquidity needs generally will be satisfied by a combination of the following: cash flows from operations, cash on hand, debt assumptions and financings (including secured financings), issuances of debt and equity securities, dispositions of assets (in whole or in part through joint venture arrangements) and borrowings under our revolving credit facilities and commercial paper program.
Equity Forward Sales Agreements Equity forward sales agreements generally have a maturity of one to two years.
Equity forward sales agreements generally have a maturity of one to two years.
In performing this evaluation, we consider market 46 conditions and our current intentions with respect to holding or disposing of the asset. We adjust the net book value of real estate properties and other long-lived assets to fair value if the sum of the expected future undiscounted cash flows, including sales proceeds, is less than book value.
In performing this evaluation, we consider market conditions and our current intentions with respect to holding or disposing of the asset. We adjust the net book value of real estate properties and other long-lived assets to fair value if the sum of the expected future undiscounted cash flows, including sales proceeds, is less than book value.
Therefore, in accordance with Rule 13-01 of Regulation S-X, we have elected to exclude summarized financial information for the issuer and guarantor of our registered senior notes. Please see “—Liquidity and Capital Resources” for a description of our outstanding senior notes and other debt obligations, including the registered senior notes described above.
Therefore, in accordance with Rule 13-01 of Regulation S-X, we have elected to exclude summarized financial information for the issuer and guarantor of our registered senior notes. Please see “—Liquidity and Capital Resources” for a description of our outstanding senior notes and other debt obligations, including the registered senior notes described above. 87
If any of Brookdale, Ardent or Kindred becomes unable or unwilling to satisfy its obligations to us or to renew its leases with us upon expiration of the terms thereof, our financial condition and results of operations could decline, and our ability to service our indebtedness and to make distributions to our stockholders could be impaired.
If any of Ardent or Kindred becomes unable or unwilling to satisfy its obligations to us or to renew its leases with us upon expiration of the terms thereof, our financial condition and results of operations could decline, and our ability to service our indebtedness and to make distributions to our stockholders could be impaired.
Capital Expenditures From time to time, we engage in development and redevelopment activities within our reportable business segments and through our investments in unconsolidated entities. For example, we are party to certain agreements that commit us to develop properties funded through capital that we and, in certain circumstances, our joint venture partners provide.
Capital Expenditures From time to time, we engage in development and redevelopment activities within our reportable segments and through our investments in unconsolidated entities. For example, we are party to certain agreements that commit us to develop properties funded through capital that we and, in certain circumstances, our joint venture partners provide.
Information provided for “non-segment” includes management fees and promote revenues, net of expenses related to our third-party institutional private capital management platform, income from loans and investments and corporate-level expenses not directly attributable to any of our three reportable business segments.
Information provided for “non-segment” includes management fees and promote revenues, net of expenses related to our third-party institutional private capital management platform, income from loans and investments and corporate-level expenses not directly attributable to any of our three reportable segments.
Recently developed or redeveloped properties in our 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.
Recently developed or redeveloped properties in our 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.
The initial exchange rate is subject to adjustment, including in the event of the payment of a quarterly dividend in excess of $0.45 per share, but will not be adjusted for any accrued and unpaid interest.
The exchange rate is subject to adjustment, including in the event of the payment of a quarterly dividend in excess of $0.45 per share, but will not be adjusted for any accrued and unpaid interest.
Newly acquired development properties and recently developed or redeveloped properties in our SHOP reportable business segment will be included in same-store once they are stabilized for the full period in both periods presented.
Newly acquired development properties and recently developed or redeveloped properties in our SHOP reportable segment will be included in same-store once they are stabilized for the full period in both periods presented.
When we acquire multiple real estate properties in a single transaction, we first assess the individual fair 45 value of the real estate properties and then determine the individual fair value of the various types of tangible and intangible assets therein.
When we acquire multiple real estate properties in a single transaction, we first assess the individual fair value of the real estate properties and then determine the individual fair value of the various types of tangible and intangible assets therein.
Such ratios and metrics may include, without 62 limitation, the credit history of, and the legal, regulatory or economic conditions affecting, any tenant, guarantor, obligor, or affiliated company associated with the tenant.
Such ratios and metrics may include, without limitation, the credit history of, and the legal, regulatory or economic conditions affecting, any tenant, guarantor, obligor, or affiliated company associated with the tenant.
See “Non-GAAP Financial Measures — NOI” included elsewhere in this Annual Report for additional disclosure regarding same-store NOI for each of our reportable business segments.
See “Non-GAAP Financial Measures — NOI” included elsewhere in this Annual Report for additional disclosure regarding same-store NOI for each of our reportable segments.
In addition, we will be subject to income tax at the regular corporate rate to the extent we distribute less than 100% of our REIT taxable income, including any net capital gains. We intend to pay dividends greater than 100% of our taxable income, after the use of any net operating loss carryforwards, for 2025.
In addition, we will be subject to income tax at the regular corporate rate to the extent we distribute less than 100% of our REIT taxable income, including any net capital gains. We intend to pay dividends greater than 100% of our taxable income, after the use of any net operating loss carryforwards, for 2026.
Accounting for Foreclosed Properties The Company may receive properties pursuant to a foreclosure, deed in lieu of foreclosure or other legal action in full or partial settlement of loans receivable by taking legal title or physical possession of the properties.
Accounting for Foreclosed Properties We may receive properties pursuant to a foreclosure, deed in lieu of foreclosure or other legal action in full or partial settlement of loans receivable by taking legal title or physical possession of the properties.
During the year ended December 31, 2024, we had no triple-net lease expirations that, in the aggregate, had a material impact on our financial condition or results of operations for that period.
During the year ended December 31, 2025, we had no triple-net lease expirations that, in the aggregate, had a material impact on our financial condition or results of operations for that period.
We do not amortize the resulting intangible asset or liability over the term of the lease, but rather adjust the recognized value of the asset or liability upon sale. In connection with an acquisition, we may assume rights and obligations under certain lease agreements pursuant to which we become the lessee of a given property.
We do not amortize the resulting intangible asset or liability over the term of the lease, but rather adjust the recognized value of the asset or liability upon sale. 60 Table of Contents In connection with an acquisition, we may assume rights and obligations under certain lease agreements pursuant to which we become the lessee of a given property.
In addition, from time to time, we engage in redevelopment projects with respect to our existing senior housing communities, outpatient medical buildings and research centers to maximize the value, increase NOI, maintain a market-competitive position, achieve property stabilization or change the primary use of the property.
In addition, from time to time, we engage in redevelopment projects with respect to our existing senior housing communities, outpatient medical buildings and research centers to 85 Table of Contents maximize the value, increase NOI, maintain a market-competitive position, achieve property stabilization or change the primary use of the property.
Conversely, if the fair value of the collateral received is higher than the amortized cost basis in the loan, the difference, less the fair value of any debt assumed, less the principal amount of the loan receivable (after the reversal of previously recorded allowances), and net of working capital assumed and transaction costs, is recorded as a gain on foreclosure of real estate in the Consolidated Statements of Income.
Conversely, if the fair value of the collateral received is higher than the amortized cost basis in the loan, the difference, less the fair value of any debt assumed, less the principal amount of the loan receivable (after the reversal of previously recorded allowances), and net of working capital assumed 61 Table of Contents and transaction costs, is recorded as a Gain on foreclosure of real estate in our Consolidated Statements of Income.
We also earn revenues directly from individual residents in our senior housing communities that are managed by operators, such as Atria, Sunrise and Le Groupe Maurice, and tenants in our outpatient medical buildings. The concentration of our NNN segment revenues and operating income that are attributed to Brookdale, Ardent and Kindred creates credit risk.
We also earn revenues directly from individual residents in our senior housing communities that are managed by operators, such as Atria, Sunrise and Le Groupe Maurice, and tenants in our outpatient medical buildings. 78 Table of Contents The concentration of our NNN segment revenues and operating income that are attributed to Ardent and Kindred creates credit risk.
Based solely on our results for the year ended December 31, 2024 (including the impact of existing hedging arrangements), if the value of the U.S. dollar relative to the British pound and Canadian dollar were to increase or decrease by one standard deviation compared to the average exchange rate during the year, our Net Income and Normalized FFO for the year ended December 31, 2024 would decrease or increase by less than $0.01 per diluted common share.
Based solely on our results for the year ended December 31, 2025 (including the impact of 76 Table of Contents existing hedging arrangements), if the value of the U.S. dollar relative to the British pound and Canadian dollar were to increase or decrease by one standard deviation compared to the average exchange rate during the year, our Net Income and Normalized FFO for the year ended December 31, 2025 would decrease or increase by less than $0.01 per diluted common share.
In March 2024, the SEC adopted the final rule under SEC Release No. 33-11275, The Enhancement and Standardization of Climate Related Disclosures for Investors, which requires registrants to disclose climate-related information in registration statements and annual reports. The new rules would be effective for annual reporting periods beginning in fiscal year 2025.
Recent Accounting Standards In March 2024, the SEC adopted the final rule under SEC Release No. 33-11275, The Enhancement and Standardization of Climate Related Disclosures for Investors, which requires registrants to disclose climate-related information in registration statements and annual reports. The new rule would be effective for annual reporting periods beginning in fiscal year 2025.
In our NNN segment, we invest in and own senior housing communities, skilled nursing facilities (“SNFs”), long-term acute care facilities (“LTACs”), freestanding inpatient rehabilitation facilities (“IRFs”) and other healthcare facilities, throughout the United States and the United Kingdom and lease these properties to tenants under triple-net or absolute-net leases that obligate the tenants to pay all property-related expenses, including maintenance, utilities, repairs, taxes, insurance and capital expenditures.
In our NNN segment, we invest in and own senior housing communities, skilled nursing facilities (“SNFs”), long-term acute care facilities (“LTACs”), freestanding inpatient rehabilitation facilities (“IRFs”) and other healthcare facilities and lease the properties to tenants under triple-net or absolute-net leases that obligate the tenants to pay all property-related expenses, including maintenance, utilities, repairs, taxes, insurance and capital expenditures.
Prior to the close of business on the business day immediately preceding March 1, 2026, the Exchangeable Notes will be exchangeable at the option of the noteholders only upon the satisfaction of specified conditions and during certain periods described in the indenture governing the Exchangeable Notes.
Prior to the close of business on the business day immediately preceding March 1, 2026, the Exchangeable Notes are exchangeable at the option of the noteholders only upon the satisfaction of specified conditions and during certain periods described in the indenture governing the Exchangeable Notes.
For the years ended December 31, 2024 and 2023, we recognized $32.3 million and $17.8 million of contractual interest expense, respectively, and amortization of issuance costs of $6.8 million and $3.6 million, respectively, related to the Exchangeable Notes.
For the years ended December 31, 2025, 2024 and 2023, we recognized $32.3 million, $32.3 million and $17.8 million, respectively, of contractual interest expense and amortization of issuance costs of $7.2 million, $6.8 million and $3.6 million, respectively, related to the Exchangeable Notes.
Years Ended December 31, 2023 and 2022 Our Annual Report for the year ended December 31, 2023, filed with the SEC on February 15, 2024, contains information regarding our results of operations for the years ended December 31, 2023 and 2022 and the effect of changes in those results from period to period on our net income attributable to common stockholders.
Years Ended December 31, 2024 and 2023 Our Annual Report for the year ended December 31, 2024, filed with the SEC on February 13, 2025, contains information regarding our results of operations for the years ended December 31, 2024 and 2023 and the effect of changes in those results from period to period on our net income attributable to common stockholders.
However, for certain acquired properties that are part of a ground-up development, we determine fair value by using the same valuation approach as for all other properties and deducting the estimated cost to complete the development. During the remaining construction period, we capitalize project costs until the development has reached substantial completion.
However, for certain acquired properties that are part of a ground-up development, we determine fair value by using the same valuation approach as for all other properties and deducting the estimated cost to complete the development. During the remaining construction period, we capitalize project costs, including interest on funds used for the construction, until the development has reached substantial completion.
See “Risk Factors—Risks Related to Our Business Operations and Strategy” included in Part I, Item 1A of this Annual Report. Triple-Net Lease Performance and Expirations Any failure, inability or unwillingness by our tenants to satisfy their obligations under our triple-net leases could have a material adverse effect on us.
See “Risk Factors—Risks Relating to Our Business Operations and Strategy ” included in Part I, Item 1A of this Annual Report. Triple-Net Lease Performance and Expirations Any failure, inability or unwillingness by our tenants to satisfy their obligations under our triple-net leases could have a material adverse effect on us.
See “Note 6 – Loans Receivable and Investments” and “Note 11 – Fair Values of Financial Instruments” of the Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.
See “Note 6 – Loans Receivable and Investments, net” and “Note 11 – Fair Values of Financial Instruments” of the Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.
Total consolidated debt does not include our portion of unconsolidated debt related to investments in unconsolidated real estate entities, which was $676.8 million and $575.3 million as of December 31, 2024 and 2023, respectively. The fair value of our fixed rate debt is based on current market interest rates at which we could obtain similar borrowings.
Total consolidated debt does not include our portion of unconsolidated debt related to investments in unconsolidated real estate entities, which was $732.5 million and $676.8 million as of December 31, 2025 and 2024, respectively. The fair value of our fixed rate debt is based on current market interest rates at which we could obtain similar borrowings.
See “Risk Factors—Risks Related to Our Business Operations and Strategy—A significant portion of our revenues and operating income is dependent on a limited number of managers and tenants, including Atria, Sunrise, Le Groupe Maurice, Brookdale, Ardent and Kindred” included in Part I, Item 1A of this Annual Report and “Note 3 – Concentration of Credit Risk” of the Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.
See “Risk Factors—Risks Relating to Our Business Operations and Strategy—A significant portion of our revenues and operating income is dependent on a limited number of tenants and managers, including Ardent, Kindred, Atria, Sunrise and Le Groupe Maurice” included in Part I, Item 1A of this Annual Report and “Note 3 – Concentration of Credit Risk” of the Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report.
We perform this analysis on an ongoing basis. Accounting for Real Estate Acquisitions When we acquire real estate, we first make reasonable judgments about whether the transaction involves an asset or a business.
We perform this analysis on an ongoing basis. 59 Table of Contents Accounting for Real Estate Acquisitions When we acquire real estate, we first make reasonable judgments about whether the transaction involves an asset or a business.
General, administrative and professional fees The $14.1 million increase in general , administrative and professional fees in 2024 over the prior year was primarily due to our expanded employee base consistent with enterprise growth and inflationary increases.
General, administrative and professional fees The $14.4 million increase in general , administrative and professional fees in 2025 over the prior year was primarily due to our expanded employee base consistent with enterprise growth and inflationary increases.
These interest rate swap agreements are used to hedge the variable cash flows associated with variable-rate debt. Periodically, we enter into and designate interest rate locks to partially hedge the risk of changes in interest payments attributable to increases in the benchmark interest rate during the period leading up to the probable issuance of fixed-rate debt.
These interest rate swap agreements are used to hedge the variable cash flows associated with variable-rate debt. Periodically, we enter into interest rate derivatives, such as treasury locks, to partially hedge the risk of changes in interest payments attributable to increases in the benchmark interest rate during the period leading up to the probable issuance of fixed-rate debt.
On November 4, 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses (DISE), which requires disaggregated disclosure of income statement expenses for public business entities (PBEs).
On November 4, 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses (“DISE”), which requires disaggregated disclosure of income statement expenses for public business entities (“PBEs”).
We may, from time to time, seek to retire or purchase our outstanding senior notes for cash or in exchange for equity securities in open market purchases, privately negotiated transactions or otherwise. Such repurchases or exchanges, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions, prospects for capital and other factors.
We may, from time to time, seek to retire or purchase our outstanding indebtedness for cash or in exchange for equity securities in open market purchases, privately negotiated transactions or otherwise. Such repurchases or exchanges, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions, prospects for capital and other factors. The amounts involved may be material.
The revenue increase is partially offset by higher operating expenses in 2024, driven by an increase in the number of communities in our SHOP segment and an increase in occupancy. The following table compares results of operations for our 472 same-store SHOP communities (dollars in thousands).
The revenue increase is partially offset by higher operating expenses in 2025, driven by an increase in the number of communities in our SHOP segment, the increase in occupancy and inflationary increases. The following table compares results of operations for our 483 same-store SHOP communities (dollars in thousands).
As of December 31, 2024 and 2023, our joint venture partners’ aggregate share of total consolidated debt was $310.9 million and $297.5 million, respectively, with respect to certain properties we owned through consolidated joint ventures.
As of December 31, 2025 and 2024, our joint venture partners’ aggregate share of total consolidated debt was $328.2 million and $310.9 million, respectively, with respect to certain properties we owned through consolidated joint ventures.
Unamortized issuance costs of $10.3 million and $17.1 million as of December 31, 2024 and 2023 were recorded as an offset to Senior notes payable and other debt on our Consolidated Balance Sheets.
Unamortized deferred financing costs of $3.1 million and $10.3 million as of December 31, 2025 and 2024 were recorded as an offset to Senior notes payable and other debt on our Consolidated Balance Sheets.
Our CODM evaluates performance of the combined properties in each reportable business segment and determines how to allocate resources to those segments based on NOI for each segment.
Our CODM evaluates performance of the combined properties in each operating segment and determines how to allocate resources to these segments, based on NOI for each segment.
The expiration of ABR in 2030 includes rent associated with 20 LTACs currently leased to Kindred. The expiration of ABR in 2034 includes rent associated with 5 LTACs currently leased to Kindred. The expiration of ABR Thereafter includes rent associated with 65 properties currently leased to Brookdale.
(2) The expiration of ABR in 2028, 2030 and 2034 includes rent associated with 6, 20 and 5 LTACs, respectively, currently leased to Kindred. The expiration of ABR thereafter includes rent associated with 65 properties currently leased to Brookdale.
Assuming a 100 basis point increase in the weighted average interest rate related to our consolidated variable rate debt and assuming no change in our consolidated variable rate debt outstanding as of December 31, 2024 of $0.8 billion, interest expense on an annualized basis would increase by approximately $7.9 million, or less than $0.02 per diluted common share.
Assuming a 100 basis point increase in the weighted average interest rate related to our consolidated variable rate debt and assuming no change in our consolidated variable rate debt outstanding as of December 31, 2025 of $1.1 billion, interest expense on an annualized basis would increase by approximately $11.4 million, or $0.02 per diluted common share.
In addition, the fixed rate debt as of December 31, 2024 in the table above reflects, in part, the effect of $526.5 million and C$635.9 million notional amount of interest rate swaps with maturities ranging from February 2025 to April 2031, in each case, that effectively convert variable rate debt to fixed rate debt.
In addition, the fixed rate debt as of December 31, 2025 in the table above reflects, in part, the effect of $125.5 million and C$595.5 million notional amount of interest rate swaps with maturities ranging from June 2027 to April 2031, in each case, that effectively convert variable rate debt to fixed rate debt.
See “Risk Factors—We are exposed to increases in interest rates, which could reduce our profitability and adversely impact our ability to refinance existing debt, sell assets or engage in acquisition, investment, development and redevelopment activity, and our decision to hedge against interest rate risk might not be effective” included in Part I, Item 1A of this Annual Report. 58 The table below sets forth certain information with respect to our debt, excluding premiums and discounts (dollars in thousands): As of December 31, 2024 2023 2022 Balance: Fixed rate: Senior notes/Exchangeable senior notes $ 9,744,519 $ 9,302,840 $ 8,627,540 Unsecured term loans 400,000 400,000 200,000 Mortgage loans and other 2,684,014 2,755,988 2,035,896 Subtotal fixed rate 12,828,533 12,458,828 10,863,436 Variable rate: Unsecured revolving credit facility 6,397 14,006 25,230 Unsecured term loans 300,000 677,501 669,031 Commercial paper notes — — 403,000 Mortgage loans and other 483,872 418,263 400,547 Subtotal variable rate 790,269 1,109,770 1,497,808 Total $ 13,618,802 $ 13,568,598 $ 12,361,244 Percentage of total debt: Fixed rate: Senior notes/Exchangeable senior notes 71.6 % 68.6 % 69.8 % Unsecured term loans 2.9 2.9 1.6 Mortgage loans and other 19.7 20.3 16.5 Variable rate: Unsecured revolving credit facility — 0.1 0.2 Unsecured term loans 2.2 5.0 5.4 Commercial paper notes — — 3.3 Mortgage loans and other 3.6 3.1 3.2 Total 100.0 % 100.0 % 100.0 % Weighted average interest rate at end of period: Fixed rate: Senior notes/Exchangeable senior notes 4.1 % 3.8 % 3.7 % Unsecured term loans 4.7 4.7 3.6 Mortgage loans and other 4.3 4.2 3.7 Variable rate: Unsecured revolving credit facility 5.3 6.1 4.5 Unsecured term loans 5.3 6.3 5.5 Commercial paper notes — — 4.7 Mortgage loans and other 5.1 6.1 5.1 Total 4.2 4.1 3.9 The variable rate debt as of December 31, 2024 in the table above reflects, in part, the effect of $141.3 million notional amount of interest rate swaps with maturities in March 2027, that effectively convert fixed rate debt to variable rate debt.
See “Risk Factors—We are exposed to increases in interest rates, which could reduce our profitability and adversely impact our ability to refinance existing debt, sell assets or engage in acquisition, investment, development and redevelopment activity, and our decision to hedge against interest rate risk might not be effective” included in Part I, Item 1A of this Annual Report. 74 Table of Contents The table below sets forth certain information with respect to our debt, excluding premiums and discounts (dollars in thousands): As of December 31, 2025 2024 2023 Balance: Fixed rate: Senior notes/Exchangeable senior notes $ 9,761,830 $ 9,744,519 $ 9,302,840 Unsecured term loans — 400,000 400,000 Mortgage loans and other 2,202,886 2,684,014 2,755,988 Subtotal fixed rate 11,964,716 12,828,533 12,458,828 Variable rate: Unsecured revolving credit facility — 6,397 14,006 Unsecured term loans 700,000 300,000 677,501 Mortgage loans and other 438,911 483,872 418,263 Subtotal variable rate 1,138,911 790,269 1,109,770 Total $ 13,103,627 $ 13,618,802 $ 13,568,598 Percentage of total debt: Fixed rate: Senior notes/Exchangeable senior notes 74.5 % 71.6 % 68.6 % Unsecured term loans — 2.9 2.9 Mortgage loans and other 16.8 19.7 20.3 Variable rate: Unsecured revolving credit facility — — 0.1 Unsecured term loans 5.3 2.2 5.0 Mortgage loans and other 3.4 3.6 3.1 Total 100.0 % 100.0 % 100.0 % Weighted average interest rate at end of period: Fixed rate: Senior notes/Exchangeable senior notes 4.3 % 4.1 % 3.8 % Unsecured term loans — 4.7 4.7 Mortgage loans and other 4.4 4.3 4.2 Variable rate: Unsecured revolving credit facility — 5.3 6.1 Unsecured term loans 4.7 5.3 6.3 Mortgage loans and other 4.9 5.1 6.1 Total 4.3 4.2 4.1 The variable rate debt as of December 31, 2025 in the table above reflects, in part, the effect of $75.3 million notional amount of interest rate swaps with maturities in March 2027, that effectively convert fixed rate debt to variable rate debt.
We estimate the fair value of buildings acquired on an as-if-vacant basis or replacement cost basis and depreciate the building value over the estimated remaining life of the building, generally not to exceed 35 years.
We estimate the fair value of buildings acquired on an as-if-vacant basis or replacement cost basis and depreciate the building value on a straight-line basis over the estimated remaining useful life of the building, generally 35 years.
Business Summary and Overview of 2024 Ventas, Inc., (together with its consolidated subsidiaries, unless otherwise indicated or except where the context otherwise requires, “we,” “us,” “our,” “Company” and other similar terms) is a real estate investment trust (“REIT”) focused on delivering strong, sustainable shareholder returns by enabling exceptional environments that benefit a large and growing aging population.
Business Summary and Overview of 2025 Ventas, Inc., (together with its consolidated subsidiaries, unless otherwise indicated or except where the context otherwise requires, “we,” “us,” “our,” “Ventas,” “Company” and other similar terms) is an S&P 500 company focused on delivering strong, sustainable shareholder returns by enabling exceptional environments that benefit a large and growing aging population.
Occupancy rates may affect the profitability of our tenants’ operations. For senior housing communities and post-acute properties in our NNN segment, occupancy generally reflects average operator-reported unit and bed occupancy, respectively, for the reporting period. Because triple-net financials are delivered to us following the reporting period, occupancy is reported in arrears.
For senior housing communities and post-acute properties in our NNN segment, occupancy generally reflects average operator-reported unit and bed occupancy, respectively, for the reporting period. Because triple-net occupancy reporting is delivered to us following the reporting period, occupancy is reported in arrears.
The Exchangeable Notes are exchangeable at an initial exchange rate of 18.2460 shares of our common stock per $1,000 principal amount of Exchangeable Notes (equivalent to an initial exchange price of approximately $54.81 per share of 65 common stock).
The Exchangeable Notes are currently exchangeable at an exchange rate of 18.2778 shares of our common stock per $1,000 principal amount of Exchangeable Notes (equivalent to an exchange price of approximately $54.71 per share of common stock).
As of December 31, 2024, we owned or had investments in 1,387 properties consisting of 1,356 properties in our reportable business segments (“Segment Properties”) and 31 properties held by unconsolidated real estate entities in our non-segment operations. Our Company is headquartered in Chicago, Illinois with additional corporate offices in Louisville, Kentucky and New York, New York.
As of December 31, 2025, we owned or had investments in 1,409 properties consisting of 1,374 properties in our reportable segments (“Segment Properties”) and 35 properties held by unconsolidated real estate entities in our non-segment operations. We are headquartered in Chicago, Illinois with additional corporate offices in Louisville, Kentucky and New York, New York.
We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code (the “Code”), commencing with our taxable year ended December 31, 1999.
We elected to be taxed as a real estate investment trust (“REIT”) under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”), commencing with our taxable year ended December 31, 1999.
To highlight the sensitivity of our fixed rate debt to changes in interest rates, the following summary shows the effects of a hypothetical instantaneous change of 100 basis points in interest rates (dollars in thousands): As of December 31, 2024 2023 Gross book value $ 12,828,533 $ 12,458,828 Fair value 12,620,797 11,994,321 Fair value reflecting change in interest rates: -100 basis points 13,078,684 12,457,648 +100 basis points 12,158,222 11,568,461 As of December 31, 2024 and 2023, the fair value of our secured and non-mortgage loans receivable, based on our estimates of currently prevailing rates for comparable loans, was $173.9 million and $53.1 million, respectively.
To highlight the sensitivity of our fixed rate debt to changes in interest rates, the following summary shows the effects of a hypothetical instantaneous change of 100 basis points in interest rates (dollars in thousands): As of December 31, 2025 2024 Gross book value $ 11,964,716 $ 12,828,533 Fair value 12,290,096 12,620,797 Fair value reflecting change in interest rates: -100 basis points 12,826,536 13,078,684 +100 basis points 11,859,768 12,158,222 As of December 31, 2025 and 2024, the fair value of our secured and non-mortgage loans receivable, based on our estimates of currently prevailing rates for comparable loans, was $166.8 million and $173.9 million, respectively.
In September 2024, we terminated the February 2024 ATM Program and entered into an ATM Sales Agreement providing for the sale, from time to time, of up to $2.0 billion aggregate gross sales price of shares of our common stock (the “September 2024 ATM Program” and, together with the February 2024 ATM Program, the “ATM Programs”).
In September 2024, we entered into an ATM Sales Agreement providing for the sale, from time to time, of up to $2.0 billion aggregate gross sales price of shares of our common stock under the ATM Program.
By utilizing a forward sales agreement, we can secure a share price on the sale of 67 shares of our common stock at or shortly after the time the forward sales agreement becomes effective, while postponing the receipt of proceeds from the sale of shares until a future date.
An equity forward sales agreement enables us to secure a share price on the sale of shares of our common stock at or shortly after the time the forward sales agreement becomes effective, while postponing the receipt of proceeds from the sale of shares until a future date.
The following table sets forth a reconciliation of net income attributable to common stockholders to NOI (dollars in thousands): For the Years Ended December 31, 2024 2023 2022 Net income (loss) attributable to common stockholders $ 81,153 $ (40,973) $ (47,447) Adjustments: Interest and other income (28,114) (11,414) (3,635) Interest expense 602,835 574,112 467,557 Depreciation and amortization 1,253,143 1,392,461 1,197,798 General, administrative and professional fees 162,990 148,876 144,874 Loss (gain) on extinguishment of debt, net 687 (6,104) 581 Transaction, transition and restructuring costs 20,369 15,215 30,884 (Reversal of) allowance on loans receivable and investments, net (166) (20,270) 19,757 Gain on foreclosure of real estate — (29,127) — Shareholder relations matters 15,751 — 20,693 Other expense (income) 49,584 (23,001) 58,268 Net income attributable to noncontrolling interests 7,198 10,676 6,516 Income from unconsolidated entities (1,563) (13,626) (28,500) Income tax benefit (37,775) (9,539) (16,926) Gain on real estate dispositions (57,009) (62,119) (7,780) NOI $ 2,069,083 $ 1,925,167 $ 1,842,640 See “Results of Operations” for discussions regarding both NOI and same-store NOI.
The following table sets forth a reconciliation of net income attributable to common stockholders to NOI (dollars in thousands): For the Years Ended December 31, 2025 2024 2023 Net income (loss) attributable to common stockholders $ 251,381 $ 81,153 $ (40,973) Adjustments: Interest and other income (21,010) (28,114) (11,414) Interest expense 612,246 602,835 574,112 Depreciation and amortization 1,379,140 1,253,143 1,392,461 General, administrative and professional fees 177,400 162,990 148,876 Loss (gain) on extinguishment of debt, net 172 687 (6,104) Transaction, transition and restructuring costs 10,073 20,369 15,215 Reversal of allowance on loans receivable and investments, net — (166) (20,270) Gain on foreclosure of real estate — — (29,127) Shareholder relations matters — 15,751 — Other expense (income) 30,712 49,584 (23,001) Net income attributable to noncontrolling interests 10,137 7,198 10,676 Income from unconsolidated entities (4,468) (1,563) (13,626) Income tax benefit (14,150) (37,775) (9,539) Gain on real estate dispositions (38,579) (57,009) (62,119) NOI $ 2,393,054 $ 2,069,083 $ 1,925,167 See “Results of Operations” for discussions regarding both NOI and same-store NOI.
Investment mix measures the percentage of our investments that is concentrated in a specific asset type or that is operated or managed by a particular manager, tenant or borrower.
Investment mix measures the percentage of our investments that is concentrated in a specific asset type or that is operated or managed by a particular manager, tenant or borrower. Operations mix measures the percentage of our operating results that is attributed to a particular manager, tenant, or borrower, geographic location or business model.
Market Risk We are primarily exposed to market risk related to changes in interest rates with respect to borrowings under our unsecured revolving credit facility, our unsecured term loans and our commercial paper program, certain of our mortgage loans that are variable rate obligations, mortgage loans receivable that bear interest at variable rates and available for sale securities.
The following discussion addresses our integrated management of assets and liabilities, including the use of derivative financial instruments. 73 Table of Contents Market Risk We are primarily exposed to market risk related to changes in interest rates with respect to borrowings under our unsecured revolving credit facility, our unsecured term loans and our commercial paper program, certain of our mortgage loans that are variable rate obligations, loans receivable that bear interest at variable rates and available for sale securities.
Mortgages At December 31, 2024, our consolidated aggregate principal amount of mortgage debt outstanding was $3.2 billion, of which our share was $2.9 billion. 66 Under certain circumstances, contractual and legal restrictions, including those contained in the instruments governing our subsidiaries’ outstanding mortgage indebtedness, may restrict our ability to obtain cash from our subsidiaries for the purpose of meeting our debt service obligations, including our payment guarantees with respect to Ventas Realty’s and Ventas Canada’s senior notes.
Under certain circumstances, contractual and legal restrictions, including those contained in the instruments governing our subsidiaries’ outstanding mortgage indebtedness, may restrict our ability to obtain cash from our subsidiaries for the purpose of meeting our debt service obligations, including our payment guarantees with respect to Ventas Realty’s and Ventas Canada’s senior notes.
We operate through three reportable business segments: senior housing operating portfolio, which we refer to as “SHOP,” outpatient medical and research portfolio, which we refer to as “OM&R,” and triple-net leased properties, which we refer to as “NNN.” We also hold assets outside of our reportable business segments, which we refer to as non-segment assets and which consist primarily of corporate assets, including cash and cash equivalents, restricted cash, loans receivable and investments and accounts receivable as well as investments in unconsolidated entities.
See “Risk Factors—Risks Relating to Our REIT Status” included in Part I, Item 1A of this Annual Report. 54 Table of Contents We operate through three reportable segments: senior housing operating portfolio, which we refer to as “SHOP,” outpatient medical and research portfolio, which we refer to as “OM&R,” and triple-net leased properties, which we refer to as “NNN.” We also hold assets outside of our reportable segments, which we refer to as non-segment assets, and which consist primarily of corporate assets, including cash and cash equivalents, restricted cash, loans receivable and investments, accounts receivable and investments in unconsolidated entities.
Operations mix measures the percentage of our operating results that is attributed to a particular manager, tenant, or borrower, geographic location or business model. 60 The following tables reflect our concentration risk as of the dates and for the periods presented: As of December 31, 2024 2023 Investment mix by asset type (1) : Senior housing communities 67.3 % 65.8 % Outpatient medical buildings 19.7 20.4 Research centers 5.3 5.7 Other healthcare facilities 4.5 4.8 Inpatient rehabilitation facilities (“IRFs”) and long-term acute care facilities (“LTACs”) 2.0 1.5 Skilled nursing facilities (“SNFs”) 1.2 1.7 Secured loans receivable and investments, net — 0.1 Total 100.0 % 100.0 % Investment mix by manager and tenant (1) : Atria 21.0 % 23.5 % Sunrise 9.9 9.0 Lillibridge 9.8 10.2 Brookdale 6.6 7.7 Le Groupe Maurice 6.4 7.0 Wexford 5.1 5.4 Ardent 4.9 5.1 Kindred 1.3 0.8 All other 35.0 31.3 Total 100.0 % 100.0 % ______________________________ (1) Ratios are based on the gross book value of consolidated real estate investments (excluding properties classified as held for sale, development properties not yet operational and land parcels) as of each reporting date. 61 For the Years Ended December 31, 2024 2023 2022 Operations mix by manager and tenant and business model: Revenues (1) : SHOP 68.5 % 65.8 % 64.3 % Brookdale (2) 3.1 3.3 3.6 Ardent (3) 2.8 3.0 3.2 Kindred 2.8 2.9 3.2 All others 22.8 25.0 25.7 Total 100.0 % 100.0 % 100.0 % Net operating income (“NOI”): SHOP 41.9 % 37.0 % 35.1 % Brookdale (2) 7.2 7.7 8.1 Kindred 6.7 6.9 7.3 Ardent (3) 6.6 6.9 7.1 All others 37.6 41.5 42.4 Total 100.0 % 100.0 % 100.0 % Operations mix by geographic location (1) : California 13.4 % 13.6 % 14.3 % New York 7.0 7.4 7.5 Texas 6.6 6.5 6.6 Quebec, Canada 5.9 6.0 6.2 Illinois 4.9 4.4 4.3 All others 62.2 62.1 61.1 Total 100.0 % 100.0 % 100.0 % ______________________________ (1) Represents percentage of total revenues which include third-party capital management revenues, income from loans and investments and interest and other income.
The following tables reflect our concentration risk as of the dates and for the periods presented: As of December 31, 2025 2024 Investment mix by asset type (1) : Senior housing communities 69.2 % 67.3 % Outpatient medical buildings 18.2 19.7 Research centers 5.6 5.3 Other healthcare facilities 4.1 4.5 Inpatient rehabilitation facilities (“IRFs”) and long-term acute care facilities (“LTACs”) 1.8 2.0 Skilled nursing facilities (“SNFs”) 0.7 1.2 Secured loans receivable and investments, net 0.4 — Total 100.0 % 100.0 % Investment mix by manager and tenant (1) : Atria 19.6 % 21.0 % Lillibridge 9.5 9.8 Sunrise 9.3 9.9 Le Groupe Maurice 6.2 6.4 Wexford 5.3 5.1 Ardent 4.5 4.9 Brookdale 3.1 6.6 Kindred 1.2 1.3 All other 41.3 35.0 Total 100.0 % 100.0 % ______________________________ (1) Ratios are based on the gross book value of consolidated real estate investments (excluding properties classified as held for sale, development properties not yet operational and land parcels and including secured loan receivable and investments, net) as of each reporting date. 77 Table of Contents For the Years Ended December 31, 2025 2024 2023 Operations mix by manager and tenant and business model: Total Revenues: SHOP 73.3 % 68.5 % 65.8 % Brookdale (1) 2.6 3.1 3.3 Ardent 2.6 3.1 3.3 Kindred 2.4 2.8 2.9 All others 19.1 22.5 24.7 Total 100.0 % 100.0 % 100.0 % Net operating income (“NOI”): SHOP 49.5 % 41.9 % 37.0 % Ardent 6.4 7.3 7.6 Brookdale (1) 6.2 7.2 7.7 Kindred 5.8 6.7 6.9 All others 32.1 36.9 40.8 Total 100.0 % 100.0 % 100.0 % Operations mix by geographic location: Total Revenues: California 12.3 % 13.4 % 13.6 % Texas 8.0 6.6 6.5 New York 7.4 7.0 7.4 Quebec, Canada 5.3 5.9 6.0 Illinois 4.5 4.9 4.4 All others 62.5 62.2 62.1 Total 100.0 % 100.0 % 100.0 % ______________________________ (1) For all periods presented, includes 121 senior housing properties in our NNN segment leased to Brookdale, including 56 properties for which the lease expired on or before December 31, 2025 (the “Brookdale Conversion and Sale Communities”).
The Exchangeable Notes mature on June 1, 2026, unless earlier exchanged, redeemed or repurchased. As of both December 31, 2024 and 2023, we had $862.5 million aggregate principal amount of the Exchangeable Notes outstanding with an effective interest rate of 4.62% inclusive of the impact of the amortization of issuance costs.
As of both December 31, 2025 and 2024, we had $862.5 million aggregate principal amount of the Exchangeable Notes outstanding with an effective interest rate of 4.62% inclusive of the impact of the amortization of issuance costs.
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. 57 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.
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. 72 Table of Contents 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.
The increase in our SHOP segment NOI in 2024 over the prior year was driven by positive trends in revenue driven by gains in occupancy and revenue per occupied room, the addition of communities acquired in our SHOP segment and conversions of senior housing communities from our NNN segment to our SHOP segment.
The increase in our SHOP segment NOI in 2025 over the prior year was primarily driven by revenue growth due to an increase in average occupancy, revenue per occupied room, additional properties acquired and conversions of senior housing communities from our NNN segment to our SHOP segment.
As of December 31, 2024, our variable rate debt obligations of $0.8 billion reflect, in part, the effect of $141.3 million notional amount of interest rate swaps with maturities in March 2027, that effectively convert fixed rate debt to variable rate debt.
As of December 31, 2025, our variable rate debt obligations of $1.1 billion reflect, in part, the effect of $75.3 million notional amount of interest rate swaps with maturities in March 2027, that effectively convert fixed rate debt to variable rate debt. These interest rate swaps were not designated for hedge accounting.
Critical Accounting Policies and Estimates Our Consolidated Financial Statements included in Part II, Item 8 of this Annual Report have been prepared in accordance with GAAP set forth in the Accounting Standards Codification (“ASC”), as published by the Financial Accounting Standards Board (“FASB”).
“Risk Factors” of this Annual Report for additional discussion of the risks and uncertainties we and our managers, tenants or borrowers may face. 58 Table of Contents Critical Accounting Policies and Estimates Our Consolidated Financial Statements included in Part II, Item 8 of this Annual Report have been prepared in accordance with GAAP set forth in the Accounting Standards Codification (“ASC”), as published by the Financial Accounting Standards Board (“FASB”).
It matures in June 2027 and includes an accordion feature that permits Ventas Realty to increase the aggregate borrowings thereunder to up to $1.25 billion, subject to the satisfaction of certain conditions, including the receipt of additional commitments for such increase.
The amended term loan included an accordion feature that permits Ventas Realty to increase the aggregate borrowings thereunder to up to $1.75 billion, subject to the satisfaction of certain conditions, including the receipt of additional commitments for such increase.
The non-GAAP financial measures we present in this Annual Report 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. You should not consider these measures as alternatives for, or superior to, financial measures calculated in accordance with GAAP.
The non-GAAP financial measures we present in this Annual Report may not be comparable to those presented by other companies, which may define similarly titled measures differently than we do. You should not consider these measures as alternatives for, or superior to, financial measures calculated in accordance with GAAP.
ASU 2024-03 requires a footnote disclosure about specific expenses by requiring PBEs to disaggregate, in a tabular presentation, each relevant expense caption on the face of the income statement that includes certain natural expenses relevant to the Company, such as (1) employee compensation, (2) depreciation and (3) intangible asset amortization.
ASU 2024-03 requires PBEs to include footnote disclosure that disaggregates, in a tabular presentation, each relevant expense caption on the face of the income statement that includes certain natural expenses relevant to the Company, such as (i) employee compensation, (ii) depreciation and (iii) intangible asset amortization. The tabular disclosure must also include certain other expenses, when applicable.
For the next 12 months, our principal liquidity needs are to: (i) fund operating expenses; (ii) meet our debt service requirements; (iii) repay maturing mortgage and other debt; (iv) fund acquisitions, investments and commitments and any development and redevelopment activities; (v) fund capital expenditures; and (vi) make distributions to our stockholders and unitholders, as required for us to continue to qualify as a REIT.
Liquidity and Capital Resources Our principal sources of liquidity are cash flows from operations, proceeds from the issuance of debt and equity securities, borrowings under our unsecured revolving credit facility and commercial paper program, and proceeds from asset sales. 80 Table of Contents For the next 12 months, our principal liquidity needs are to: (i) fund operating expenses; (ii) meet our debt service requirements; (iii) repay maturing mortgage and other debt; (iv) fund acquisitions, investments and commitments and any development and redevelopment activities; (v) fund capital expenditures; and (vi) make distributions to our stockholders and unitholders, as required for us to continue to qualify as a REIT.
We do not use derivative instruments for trading or speculative purposes, and we have a policy of entering into contracts only with major financial institutions based upon their credit ratings and other factors.
We follow established risk management policies and procedures, including the use of derivative instruments, to mitigate the impact of these risks. 83 Table of Contents We do not use derivative instruments for trading or speculative purposes, and we have a policy of entering into contracts only with major financial institutions based upon their credit ratings and other factors.
For the year ended December 31, 2022, primarily related to shareholder relations matters. 56 NOI We also consider NOI an important supplemental measure because it allows investors, analysts and our management to assess our unlevered property-level operating results and to compare our operating results with those of other real estate companies and between periods on a consistent basis.
For the year ended December 31, 2023, primarily related to gain on foreclosure of real estate, payment obligation arising in connection with sale of real estate and certain legal matters. 71 Table of Contents NOI We consider NOI an important supplemental measure because it allows investors, analysts and our management to assess our unlevered property-level operating results and to compare our operating results between periods on a consistent basis.
Ventas Realty has a $200.0 million unsecured term loan priced at Adjusted SOFR plus 0.85%, which is subject to adjustment based on Ventas Realty’s debt ratings. This term loan is fully and unconditionally guaranteed by Ventas, Inc.
As of December 31, 2025, Ventas Realty had a $200.0 million unsecured term loan priced at Adjusted SOFR plus 0.85%, which was subject to adjustment based on Ventas Realty’s debt ratings. This term loan was fully and unconditionally guaranteed by Ventas and subject to certain customary covenants and other terms and conditions.
Derivatives and Hedging In the normal course of our business, interest rate fluctuations affect future cash flows under our variable rate debt obligations, loans receivable and marketable debt securities, and foreign currency exchange rate fluctuations affect our operating results. We follow established risk management policies and procedures, including the use of derivative instruments, to mitigate the impact of these risks.
Derivatives and Hedging In the normal course of our business, interest rate fluctuations affect future cash flows under our variable rate debt obligations, loans receivable and marketable debt securities, and foreign currency exchange rate fluctuations affect our operating results.
The Segment Properties in the table below excludes non-stabilized properties, certain properties for which we do not receive occupancy information and properties acquired or properties that transitioned operators for which we do not have a full four quarters of occupancy results.
The table excludes (i) properties classified as held for sale, (ii) non-stabilized properties, (iii) certain properties for which we do not receive occupancy information and (iv) properties acquired or properties that transitioned operators for which we do not have a full quarter of occupancy results.
ABR does not include straight-line rental income, rent escalators, common area maintenance charges, the amortization of above / below market lease intangibles or other non-cash items.
ABR does not include future rent escalators, percentage rent, which is a rental charge typically based on certain tenants’ gross revenue, common area maintenance charges or non-cash items such as straight-line rental income, the amortization of above / below market lease intangibles or other items.
Income tax benefit The 2024 income tax benefit is primarily due to losses in certain of our TRS entities and a $28.6 million change in valuation allowance due to purchase accounting activity. The 2023 income tax benefit is primarily due to losses in certain of our TRS entities and a $3.2 million benefit from internal restructurings of U.S. TRS entities.
Income tax benefit The 2025 income tax benefit is primarily due to losses in certain of our TRS entities and a $15.0 million net change in valuation allowances. The 2024 income tax benefit is primarily due to losses in certain of our TRS entities and a $28.6 million change in valuation allowance due to purchase accounting activities.
Effective management of these risks is a contributing factor to the absolute levels and variability of our FFO and net worth. The following discussion addresses our integrated management of assets and liabilities, including the use of derivative financial instruments.
Effective management of these risks is a contributing factor to the absolute levels and variability of our FFO and net worth.
See “Note 10 – Senior Notes Payable and Other Debt” and “Note 14 – Commitments and Contingencies” of the Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report for further information regarding our long-term debt obligations and operating obligations, respectively. 64 We may, from time to time, seek to retire or purchase our outstanding indebtedness for cash or in exchange for equity securities in open market purchases, privately negotiated transactions or otherwise.
See “Note 10 – Senior Notes Payable and Other Debt” and “Note 14 – Commitments and Contingencies” of the Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report for further information regarding our long-term debt obligations and operating obligations, respectively.
Commitments and Contingencies The information contained in “Note 14 – Commitments and Contingencies” of the Notes to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report is incorporated by reference into this Item 7. 69 Guarantor and Issuer Information - Registered Senior Notes Ventas, Inc. has fully and unconditionally guaranteed the obligation to pay principal and interest with respect to the outstanding senior notes issued by our 100% owned subsidiary, Ventas Realty, that were issued in transactions registered under the Securities Act of 1933.
Guarantor and Issuer Information - Registered Senior Notes Ventas, Inc. has fully and unconditionally guaranteed the obligation to pay principal and interest with respect to the outstanding senior notes issued by our 100% owned subsidiary, Ventas Realty, that were issued in transactions registered under the Securities Act of 1933.
We determine the fair value of other fixed assets, such as site improvements and furniture, fixtures and equipment, based upon the replacement cost and depreciate such value over the assets’ estimated remaining useful lives as determined at the applicable acquisition date.
We determine the fair value of other fixed assets, such as site improvements, and furniture, fixtures and equipment, based upon the replacement cost and depreciate such value on a straight-line basis over the assets’ estimated remaining useful lives, generally 15 years for land improvements and 20 years for building improvements.