XML 35 R62.htm IDEA: XBRL DOCUMENT v3.2.0.727
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (unaudited) (Details) - USD ($)
$ in Thousands
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2014
Dec. 31, 2013
Assets        
Real estate investments, net of accumulated depreciation $ 1,933,831 $ 1,645,805    
Loans receivable and other investments, net 278,507 251,583    
Cash and cash equivalents 6,042 61,793 $ 15,085 $ 4,308
Restricted cash 7,093 7,024    
Prepaid expenses, deferred financing costs and other assets, net 112,329 98,687    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 2,337,802 2,064,892    
Liabilities        
Mortgage notes 142,252 124,022    
Revolving credit facility 122,000 68,000    
Term loans 272,846 200,000    
Senior unsecured notes 699,323 699,272    
Accounts payable and accrued liabilities 30,573 31,775    
Intercompany 0 0    
Total liabilities 1,266,994 1,123,069    
Total Sabra Health Care REIT, Inc. stockholders' equity 1,070,871 941,866    
Noncontrolling interests (63) (43)    
Total equity 1,070,808 941,823 655,815 460,164
Total liabilities and equity 2,337,802 2,064,892    
Parent Company [Member]        
Assets        
Real estate investments, net of accumulated depreciation 44 60    
Loans receivable and other investments, net 0 0    
Cash and cash equivalents 2,455 58,799 12,209 3,551
Restricted cash 0 0    
Prepaid expenses, deferred financing costs and other assets, net 2,269 586    
Intercompany 577,489 444,499    
Investment in subsidiaries 495,905 447,916    
Total assets 1,078,162 951,860    
Liabilities        
Mortgage notes 0 0    
Revolving credit facility 0 0    
Term loans 0 0    
Senior unsecured notes 0 0    
Accounts payable and accrued liabilities 7,291 9,994    
Intercompany 0 0    
Total liabilities 7,291 9,994    
Total Sabra Health Care REIT, Inc. stockholders' equity 1,070,871 941,866    
Noncontrolling interests 0 0    
Total equity 1,070,871 941,866    
Total liabilities and equity 1,078,162 951,860    
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    
Prepaid expenses, deferred financing costs and other assets, net 23,870 27,803    
Intercompany 795,386 757,676    
Investment in subsidiaries 712,059 642,611    
Total assets 1,531,315 1,428,090    
Liabilities        
Mortgage notes 0 0    
Revolving credit facility 122,000 68,000    
Term loans 200,000 200,000    
Senior unsecured notes 699,323 699,272    
Accounts payable and accrued liabilities 14,087 12,902    
Intercompany 0 0    
Total liabilities 1,035,410 980,174    
Total Sabra Health Care REIT, Inc. stockholders' equity 495,905 447,916    
Noncontrolling interests 0 0    
Total equity 495,905 447,916    
Total liabilities and equity 1,531,315 1,428,090    
Combined Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 1,766,502 1,505,974    
Loans receivable and other investments, net 278,507 251,583    
Cash and cash equivalents 0 0 0 0
Restricted cash 160 160    
Prepaid expenses, deferred financing costs and other assets, net 76,491 62,325    
Intercompany 0 0    
Investment in subsidiaries 27,023 25,057    
Total assets 2,148,683 1,845,099    
Liabilities        
Mortgage notes 0 0    
Revolving credit facility 0 0    
Term loans 72,846 0    
Senior unsecured notes 0 0    
Accounts payable and accrued liabilities 8,406 7,422    
Intercompany 1,360,918 1,198,779    
Total liabilities 1,442,170 1,206,201    
Total Sabra Health Care REIT, Inc. stockholders' equity 706,513 638,898    
Noncontrolling interests 0 0    
Total equity 706,513 638,898    
Total liabilities and equity 2,148,683 1,845,099    
Combined Non-Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 167,285 139,771    
Loans receivable and other investments, net 0 0    
Cash and cash equivalents 3,587 2,994 2,876 757
Restricted cash 6,933 6,864    
Prepaid expenses, deferred financing costs and other assets, net 9,699 7,973    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 187,504 157,602    
Liabilities        
Mortgage notes 142,252 124,022    
Revolving credit facility 0 0    
Term loans 0 0    
Senior unsecured notes 0 0    
Accounts payable and accrued liabilities 789 1,457    
Intercompany 11,957 3,396    
Total liabilities 154,998 128,875    
Total Sabra Health Care REIT, Inc. stockholders' equity 32,569 28,770    
Noncontrolling interests (63) (43)    
Total equity 32,506 28,727    
Total liabilities and equity 187,504 157,602    
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    
Prepaid expenses, deferred financing costs and other assets, net 0 0    
Intercompany (1,372,875) (1,202,175)    
Investment in subsidiaries (1,234,987) (1,115,584)    
Total assets (2,607,862) (2,317,759)    
Liabilities        
Mortgage notes 0 0    
Revolving credit facility 0 0    
Term loans 0 0    
Senior unsecured notes 0 0    
Accounts payable and accrued liabilities 0 0    
Intercompany (1,372,875) (1,202,175)    
Total liabilities (1,372,875) (1,202,175)    
Total Sabra Health Care REIT, Inc. stockholders' equity (1,234,987) (1,115,584)    
Noncontrolling interests 0 0    
Total equity (1,234,987) (1,115,584)    
Total liabilities and equity $ (2,607,862) $ (2,317,759)