XML 20 R42.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
Jun. 30, 2014
Dec. 31, 2013
Jun. 30, 2013
Mar. 21, 2013
Dec. 31, 2012
Assets          
Real estate investments, net of accumulated depreciation $ 1,036,312 $ 915,418      
Loans receivable and other investments, net 225,787 185,293      
Cash and cash equivalents 15,085 4,308 92,770   17,101
Restricted cash 6,125 5,352      
Deferred tax assets 24,212 24,212      
Prepaid expenses, deferred financing costs and other assets 68,990 63,252      
Intercompany 0 0      
Investments in subsidiaries 0 0      
Total assets 1,376,511 1,197,835      
Liabilities          
Mortgage notes 125,400 141,328      
Secured revolving credit facility 0 135,500      
Senior unsecured notes 550,000 414,402      
Accounts payable and accrued liabilities 21,084 22,229      
Tax liability 24,212 24,212      
Intercompany 0 0      
Total liabilities 720,696 737,671      
Equity          
Preferred Stock, Value, Issued 58 58      
Common stock 473 388      
Additional paid-in capital 760,258 534,639      
Cumulative distributions in excess of net income (104,951) (74,921)      
Total Sabra Health Care REIT. Inc. stockholders’ equity 655,838 460,164      
Noncontrolling interests (23) 0      
Total equity 655,815 460,164 425,567   305,488
Total liabilities and equity 1,376,511 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   5,800,000  
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 47,263,151 38,788,745      
Common stock, shares outstanding 47,263,151 38,788,745      
Parent Company [Member]
         
Assets          
Real estate investments, net of accumulated depreciation 75 101      
Loans receivable and other investments, net 0 0      
Cash and cash equivalents 12,209 3,551 91,208   15,075
Restricted cash 0 0      
Deferred tax assets 24,212 24,212      
Prepaid expenses, deferred financing costs and other assets 985 1,217      
Intercompany 243,557 63,125      
Investments in subsidiaries 403,710 398,640      
Total assets 684,748 490,846      
Liabilities          
Mortgage notes 0 0      
Secured revolving credit facility 0 0      
Senior unsecured notes 0 0      
Accounts payable and accrued liabilities 4,698 6,470      
Tax liability 24,212 24,212      
Intercompany 0 0      
Total liabilities 28,910 30,682      
Equity          
Preferred Stock, Value, Issued 58 58      
Common stock 473 388      
Additional paid-in capital 760,258 534,639      
Cumulative distributions in excess of net income (104,951) (74,921)      
Total Sabra Health Care REIT. Inc. stockholders’ equity 655,838        
Noncontrolling interests 0        
Total equity 655,838 460,164      
Total liabilities and equity 684,748 490,846      
Issuers [Member]
         
Assets          
Real estate investments, net of accumulated depreciation 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 13,466 9,207      
Intercompany 369,569 270,194      
Investments in subsidiaries 580,020 537,505      
Total assets 963,055 816,906      
Liabilities          
Mortgage notes 0 0      
Secured revolving credit facility 0 0      
Senior unsecured notes 550,000 414,402      
Accounts payable and accrued liabilities 9,345 3,864      
Tax liability 0 0      
Intercompany 0 0      
Total liabilities 559,345 418,266      
Equity          
Preferred Stock, Value, Issued 0 0      
Common stock 0 0      
Additional paid-in capital 280,220 291,226      
Cumulative distributions in excess of net income 123,490 107,414      
Total Sabra Health Care REIT. Inc. stockholders’ equity 403,710        
Noncontrolling interests 0        
Total equity 403,710 398,640      
Total liabilities and equity 963,055 816,906      
Combined Guarantor Subsidiaries [Member]
         
Assets          
Real estate investments, net of accumulated depreciation 844,136 751,771      
Loans receivable and other investments, net 225,787 185,293      
Cash and cash equivalents 0 0 0   0
Restricted cash 160 121      
Deferred tax assets 0 0      
Prepaid expenses, deferred financing costs and other assets 45,875 46,694      
Intercompany 0 0      
Investments in subsidiaries 9,326 25,205      
Total assets 1,125,284 1,009,084      
Liabilities          
Mortgage notes 0 0      
Secured revolving credit facility 0 135,500      
Senior unsecured notes 0 0      
Accounts payable and accrued liabilities 5,691 11,008      
Tax liability 0 0      
Intercompany 598,992 375,956      
Total liabilities 604,683 522,464      
Equity          
Preferred Stock, Value, Issued 0 0      
Common stock 0 0      
Additional paid-in capital 309,266 323,574      
Cumulative distributions in excess of net income 211,335 163,046      
Total Sabra Health Care REIT. Inc. stockholders’ equity 520,601        
Noncontrolling interests 0        
Total equity 520,601 486,620      
Total liabilities and equity 1,125,284 1,009,084      
Combined Non-Guarantor Subsidiaries [Member]
         
Assets          
Real estate investments, net of accumulated depreciation 192,101 163,546      
Loans receivable and other investments, net 0 0      
Cash and cash equivalents 2,876 757 1,562   2,026
Restricted cash 5,965 5,231      
Deferred tax assets 0 0      
Prepaid expenses, deferred financing costs and other assets 8,664 6,134      
Intercompany 0 42,637      
Investments in subsidiaries 0 0      
Total assets 209,606 218,305      
Liabilities          
Mortgage notes 125,400 141,328      
Secured revolving credit facility 0 0      
Senior unsecured notes 0 0      
Accounts payable and accrued liabilities 1,350 887      
Tax liability 0 0      
Intercompany 14,134 0      
Total liabilities 140,884 142,215      
Equity          
Preferred Stock, Value, Issued 0 0      
Common stock 0 0      
Additional paid-in capital 33,509 48,507      
Cumulative distributions in excess of net income 35,236 27,583      
Total Sabra Health Care REIT. Inc. stockholders’ equity 68,745        
Noncontrolling interests (23)        
Total equity 68,722 76,090      
Total liabilities and equity 209,606 218,305      
Elimination [Member]
         
Assets          
Real estate investments, net of accumulated depreciation 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      
Intercompany (613,126) (375,956)      
Investments in subsidiaries (993,056) (961,350)      
Total assets (1,606,182) (1,337,306)      
Liabilities          
Mortgage notes 0 0      
Secured revolving credit facility 0 0      
Senior unsecured notes 0 0      
Accounts payable and accrued liabilities 0 0      
Tax liability 0 0      
Intercompany (613,126) (375,956)      
Total liabilities (613,126) (375,956)      
Equity          
Preferred Stock, Value, Issued 0 0      
Common stock 0 0      
Additional paid-in capital (622,995) (663,307)      
Cumulative distributions in excess of net income (370,061) (298,043)      
Total Sabra Health Care REIT. Inc. stockholders’ equity (993,056)        
Noncontrolling interests 0        
Total equity (993,056) (961,350)      
Total liabilities and equity $ (1,606,182) $ (1,337,306)