XML 36 R45.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION (Condensed Consolidating Balance Sheet) (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
Mar. 31, 2014
Dec. 31, 2013
Mar. 31, 2013
Mar. 21, 2013
Dec. 31, 2012
Assets          
Real Estate Investment Property, Net $ 1,021,704 $ 915,418      
Loans receivable and other investments, net 199,603 185,293      
Cash and cash equivalents 4,286 4,308 53,565   17,101
Restricted cash 6,364 5,352      
Deferred tax assets 24,212 24,212      
Prepaid expenses, deferred financing costs and other assets 75,187 63,252      
Due from Affiliates 0 0      
Investments in subsidiaries 0 0      
Total assets 1,331,356 1,197,835      
Liabilities and stockholders’ equity          
Mortgage notes payable 130,106 141,328      
Secured revolving credit facility 162,000 135,500      
Senior unsecured notes payable 550,000 414,402      
Accounts payable and accrued liabilities 26,315 22,229      
Tax liability 24,212 24,212      
Intercompany 0 0      
Total liabilities 892,633 737,671      
Equity          
Preferred Stock, Value, Issued 58 58      
Common stock 391 388      
Additional paid-in capital 537,288 534,639      
Cumulative distributions in excess of net income (98,996) (74,921)      
Total Sabra Health Care REIT. Inc. stockholders’ equity 438,741 460,164      
Stockholders' Equity Attributable to Noncontrolling Interest (18) 0      
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 438,723 460,164 440,140   305,488
Total liabilities and stockholders’ equity 1,331,356 1,197,835      
Preferred stock, par value $ 0.01 $ 0.01      
Preferred stock, shares authorized 10,000,000 10,000,000      
Preferred stock, shares issued 5,750,000 5,750,000   5,750,000  
Preferred stock, shares outstanding 5,750,000 5,750,000      
Common stock, par value $ 0.01 $ 0.01      
Common stock, shares authorized 125,000,000 125,000,000      
Common stock, shares issued 39,143,251 38,788,745      
Common stock, shares outstanding 39,143,251 38,788,745      
Parent Company [Member]
         
Assets          
Real Estate Investment Property, Net 88 101      
Loans receivable and other investments, net 0 0      
Cash and cash equivalents 2,301 3,551 52,861   15,075
Restricted cash 0 0      
Deferred tax assets 24,212 24,212      
Prepaid expenses, deferred financing costs and other assets 1,235 1,217      
Due from Affiliates 55,099 63,125      
Investments in subsidiaries 385,248 398,640      
Total assets 468,183 490,846      
Liabilities and stockholders’ equity          
Mortgage notes payable 0 0      
Secured revolving credit facility 0 0      
Senior unsecured notes payable 0 0      
Accounts payable and accrued liabilities 5,230 6,470      
Tax liability 24,212 24,212      
Intercompany 0 0      
Total liabilities 29,442 30,682      
Equity          
Preferred Stock, Value, Issued 58 58      
Common stock 391 388      
Additional paid-in capital 537,288 534,639      
Cumulative distributions in excess of net income (98,996) (74,921)      
Total Sabra Health Care REIT. Inc. stockholders’ equity 438,741 460,164      
Stockholders' Equity Attributable to Noncontrolling Interest 0        
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 438,741        
Total liabilities and stockholders’ equity 468,183 490,846      
Issuers [Member]
         
Assets          
Real Estate Investment Property, Net 0 0      
Loans receivable and other investments, net 0 0      
Cash and cash equivalents 0 0 0   0
Restricted cash 0 0      
Deferred tax assets 0 0      
Prepaid expenses, deferred financing costs and other assets 13,864 9,207      
Due from Affiliates 375,082 270,194      
Investments in subsidiaries 553,523 537,505      
Total assets 942,469 816,906      
Liabilities and stockholders’ equity          
Mortgage notes payable 0 0      
Secured revolving credit facility 0 0      
Senior unsecured notes payable 550,000 414,402      
Accounts payable and accrued liabilities 7,221 3,864      
Tax liability 0 0      
Intercompany 0 0      
Total liabilities 557,221 418,266      
Equity          
Preferred Stock, Value, Issued 0 0      
Common stock 0 0      
Additional paid-in capital 280,437 291,226      
Cumulative distributions in excess of net income 104,811 107,414      
Total Sabra Health Care REIT. Inc. stockholders’ equity 385,248 398,640      
Stockholders' Equity Attributable to Noncontrolling Interest 0        
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 385,248        
Total liabilities and stockholders’ equity 942,469 816,906      
Combined Guarantor Subsidiaries [Member]
         
Assets          
Real Estate Investment Property, Net 850,923 751,771      
Loans receivable and other investments, net 199,603 185,293      
Cash and cash equivalents 0 0 0   0
Restricted cash 142 121      
Deferred tax assets 0 0      
Prepaid expenses, deferred financing costs and other assets 52,618 46,694      
Due from Affiliates 0 0      
Investments in subsidiaries 9,070 25,205      
Total assets 1,112,356 1,009,084      
Liabilities and stockholders’ equity          
Mortgage notes payable 0 0      
Secured revolving credit facility 162,000 135,500      
Senior unsecured notes payable 0 0      
Accounts payable and accrued liabilities 12,892 11,008      
Tax liability 0 0      
Intercompany 440,158 375,956      
Total liabilities 615,050 522,464      
Equity          
Preferred Stock, Value, Issued 0 0      
Common stock 0 0      
Additional paid-in capital 309,490 323,574      
Cumulative distributions in excess of net income 187,816 163,046      
Total Sabra Health Care REIT. Inc. stockholders’ equity 497,306 486,620      
Stockholders' Equity Attributable to Noncontrolling Interest 0        
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 497,306        
Total liabilities and stockholders’ equity 1,112,356 1,009,084      
Combined Non-Guarantor Subsidiaries [Member]
         
Assets          
Real Estate Investment Property, Net 170,693 163,546      
Loans receivable and other investments, net 0 0      
Cash and cash equivalents 1,985 757 704   2,026
Restricted cash 6,222 5,231      
Deferred tax assets 0 0      
Prepaid expenses, deferred financing costs and other assets 7,470 6,134      
Due from Affiliates 9,977 42,637      
Investments in subsidiaries 0 0      
Total assets 196,347 218,305      
Liabilities and stockholders’ equity          
Mortgage notes payable 130,106 141,328      
Secured revolving credit facility 0 0      
Senior unsecured notes payable 0 0      
Accounts payable and accrued liabilities 972 887      
Tax liability 0 0      
Intercompany 0 0      
Total liabilities 131,078 142,215      
Equity          
Preferred Stock, Value, Issued 0 0      
Common stock 0 0      
Additional paid-in capital 34,325 48,507      
Cumulative distributions in excess of net income 30,962 27,583      
Total Sabra Health Care REIT. Inc. stockholders’ equity 65,287 76,090      
Stockholders' Equity Attributable to Noncontrolling Interest (18)        
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 65,269        
Total liabilities and stockholders’ equity 196,347 218,305      
Elimination [Member]
         
Assets          
Real Estate Investment Property, Net 0 0      
Loans receivable and other investments, net 0 0      
Cash and cash equivalents 0 0 0   0
Restricted cash 0 0      
Deferred tax assets 0 0      
Prepaid expenses, deferred financing costs and other assets 0 0      
Due from Affiliates (440,158) (375,956)      
Investments in subsidiaries (947,841) (961,350)      
Total assets (1,387,999) (1,337,306)      
Liabilities and stockholders’ equity          
Mortgage notes payable 0 0      
Secured revolving credit facility 0 0      
Senior unsecured notes payable 0 0      
Accounts payable and accrued liabilities 0 0      
Tax liability 0 0      
Intercompany (440,158) (375,956)      
Total liabilities (440,158) (375,956)      
Equity          
Preferred Stock, Value, Issued 0 0      
Common stock 0 0      
Additional paid-in capital (624,252) (663,307)      
Cumulative distributions in excess of net income (323,589) (298,043)      
Total Sabra Health Care REIT. Inc. stockholders’ equity (947,841) (961,350)      
Stockholders' Equity Attributable to Noncontrolling Interest 0        
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest (947,841)        
Total liabilities and stockholders’ equity $ (1,387,999) $ (1,337,306)