XML 24 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION (Condensed Consolidating Statement of Income) (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Revenues:        
Rental income $ 37,485 $ 31,518 $ 73,578 $ 62,993
Interest and other income 5,488 757 10,245 1,304
Total revenues 42,973 32,275 83,823 64,297
Expenses:        
Depreciation and amortization 9,755 8,222 19,105 16,468
Interest 10,994 10,143 22,128 20,145
General and administrative 7,926 3,422 13,779 8,139
Total expenses 28,675 21,787 55,012 44,752
Loss on extinguishment of debt (162) (9,750) (22,296) (9,750)
Other income (expense) 660 (1,400) 960 (900)
Total other income (expense) 498 (11,150) (21,336) (10,650)
(Income) loss in subsidiary 0 0 0 0
Net income (loss) 14,796 (662) 7,475 8,895
Net Income (Loss) Attributable to Noncontrolling Interest (5) 0 (23) 0
Net income (loss) attributable to Sabra Health Care REIT, Inc 14,801 (662) 7,498 8,895
Preferred stock dividends (2,560) (2,523) (5,121) (2,827)
Net income (loss) attributable to common stockholders 12,241 (3,185) 2,377 6,068
Basic common share $ 0.28 $ (0.09) $ 0.06 $ 0.16
Diluted common share $ 0.28 $ (0.09) $ 0.06 $ 0.16
Weighted-average number of common shares outstanding, basic 43,655,292 37,357,112 41,324,795 37,321,813
Weighted-average number of common shares outstanding, diluted 44,096,297 37,357,112 41,791,470 37,789,804
Parent Company [Member]
       
Revenues:        
Rental income 0 0 0 0
Interest and other income 3 16 7 69
Total revenues 3 16 7 69
Expenses:        
Depreciation and amortization 13 13 25 25
Interest 0 0 0 0
General and administrative 3,869 3,091 8,559 7,675
Total expenses 3,882 3,104 8,584 7,700
Loss on extinguishment of debt 0 0 0 0
Other income (expense) 0 0 0 0
Total other income (expense) 0 0 0 0
(Income) loss in subsidiary 18,680 2,426 16,075 16,526
Net income (loss) 14,801   7,498  
Net Income (Loss) Attributable to Noncontrolling Interest 0   0  
Net income (loss) attributable to Sabra Health Care REIT, Inc 14,801 (662) 7,498 8,895
Preferred stock dividends (2,560) (2,523) (5,121) (2,827)
Net income (loss) attributable to common stockholders 12,241 (3,185) 2,377 6,068
Issuers [Member]
       
Revenues:        
Rental income 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 0 0 0 0
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 7,964 7,722 15,754 14,438
General and administrative 1 2 2 4
Total expenses 7,965 7,724 15,756 14,442
Loss on extinguishment of debt (70) (9,750) (21,689) (9,750)
Other income (expense) 0 0 0 0
Total other income (expense) (70) (9,750) (21,689) (9,750)
(Income) loss in subsidiary 26,715 19,900 53,520 40,718
Net income (loss) 18,680   16,075  
Net Income (Loss) Attributable to Noncontrolling Interest 0   0  
Net income (loss) attributable to Sabra Health Care REIT, Inc 18,680 2,426 16,075 16,526
Preferred stock dividends 0 0 0 0
Net income (loss) attributable to common stockholders 18,680 2,426 16,075 16,526
Combined Guarantor Subsidiaries [Member]
       
Revenues:        
Rental income 29,795 24,219 58,572 48,353
Interest and other income 4,806 741 8,898 1,235
Total revenues 34,601 24,960 67,470 49,588
Expenses:        
Depreciation and amortization 7,725 6,302 15,146 12,617
Interest 1,613 639 3,488 1,979
General and administrative 3,483 299 3,928 412
Total expenses 12,821 7,240 22,562 15,008
Loss on extinguishment of debt 0 0 0 0
Other income (expense) 660 (1,400) 960 (900)
Total other income (expense) 660 (1,400) 960 (900)
(Income) loss in subsidiary 1,078 930 2,419 1,909
Net income (loss) 23,518   48,287  
Net Income (Loss) Attributable to Noncontrolling Interest 0   0  
Net income (loss) attributable to Sabra Health Care REIT, Inc 23,518 17,250 48,287 35,589
Preferred stock dividends 0 0 0 0
Net income (loss) attributable to common stockholders 23,518 17,250 48,287 35,589
Combined Non-Guarantor Subsidiaries [Member]
       
Revenues:        
Rental income 7,690 7,299 15,006 14,640
Interest and other income 679 0 1,340 0
Total revenues 8,369 7,299 16,346 14,640
Expenses:        
Depreciation and amortization 2,017 1,907 3,934 3,826
Interest 1,417 1,782 2,886 3,728
General and administrative 573 30 1,290 48
Total expenses 4,007 3,719 8,110 7,602
Loss on extinguishment of debt (92) 0 (607) 0
Other income (expense) 0 0 0 0
Total other income (expense) (92) 0 (607) 0
(Income) loss in subsidiary 0 0 0 0
Net income (loss) 4,270   7,629  
Net Income (Loss) Attributable to Noncontrolling Interest (5)   (23)  
Net income (loss) attributable to Sabra Health Care REIT, Inc 4,275 3,580 7,652 7,038
Preferred stock dividends 0 0 0 0
Net income (loss) attributable to common stockholders 4,275 3,580 7,652 7,038
Elimination [Member]
       
Revenues:        
Rental income 0 0 0 0
Interest and other income 0 0 0 0
Total revenues 0 0 0 0
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 0 0 0 0
General and administrative 0 0 0 0
Total expenses 0 0 0 0
Loss on extinguishment of debt 0 0 0 0
Other income (expense) 0 0 0 0
Total other income (expense) 0 0 0 0
(Income) loss in subsidiary (46,473) (23,256) (72,014) (59,153)
Net income (loss) (46,473)   (72,014)  
Net Income (Loss) Attributable to Noncontrolling Interest 0   0  
Net income (loss) attributable to Sabra Health Care REIT, Inc (46,473) (23,256) (72,014) (59,153)
Preferred stock dividends 0 0 0 0
Net income (loss) attributable to common stockholders $ (46,473) $ (23,256) $ (72,014) $ (59,153)