XML 28 R61.htm IDEA: XBRL DOCUMENT v3.3.0.814
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (unaudited) (Details) - USD ($)
$ in Thousands
Sep. 30, 2015
Jun. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Dec. 31, 2013
Assets          
Real estate investments, net of accumulated depreciation $ 1,974,673   $ 1,645,805    
Loans receivable and other investments, net 287,448   251,583    
Cash and cash equivalents 31,473   61,793 $ 25,479 $ 4,308
Restricted cash 8,239 $ 5,200 7,024    
Prepaid expenses, deferred financing costs and other assets, net 123,620   98,687    
Intercompany 0   0    
Investment in subsidiaries 0   0    
Total assets 2,425,453   2,064,892    
Liabilities          
Mortgage notes 168,608   124,022    
Revolving credit facility 204,000   68,000    
Term loans 267,113   200,000    
Senior unsecured notes 699,349   699,272    
Accounts payable and accrued liabilities 27,139   31,775    
Intercompany 0   0    
Total liabilities 1,366,209   1,123,069    
Total Sabra Health Care REIT, Inc. stockholders' equity 1,059,334   941,866    
Noncontrolling interests (90)   (43)    
Total equity 1,059,244   941,823 663,721 460,164
Total liabilities and equity 2,425,453   2,064,892    
Parent Company [Member]          
Assets          
Real estate investments, net of accumulated depreciation 30   60    
Loans receivable and other investments, net 0   0    
Cash and cash equivalents 26,909   58,799 21,475 3,551
Restricted cash 0   0    
Prepaid expenses, deferred financing costs and other assets, net 2,348   586    
Intercompany 682,313   444,499    
Investment in subsidiaries 355,862   447,916    
Total assets 1,067,462   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 8,128   9,994    
Intercompany 0   0    
Total liabilities 8,128   9,994    
Total Sabra Health Care REIT, Inc. stockholders' equity 1,059,334   941,866    
Noncontrolling interests 0   0    
Total equity 1,059,334   941,866    
Total liabilities and equity 1,067,462   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 27,369   27,803    
Intercompany 701,125   757,676    
Investment in subsidiaries 740,727   642,611    
Total assets 1,469,221   1,428,090    
Liabilities          
Mortgage notes 0   0    
Revolving credit facility 204,000   68,000    
Term loans 200,000   200,000    
Senior unsecured notes 699,349   699,272    
Accounts payable and accrued liabilities 10,010   12,902    
Intercompany 0   0    
Total liabilities 1,113,359   980,174    
Total Sabra Health Care REIT, Inc. stockholders' equity 355,862   447,916    
Noncontrolling interests 0   0    
Total equity 355,862   447,916    
Total liabilities and equity 1,469,221   1,428,090    
Combined Guarantor Subsidiaries [Member]          
Assets          
Real estate investments, net of accumulated depreciation 1,811,010   1,505,974    
Loans receivable and other investments, net 287,448   251,583    
Cash and cash equivalents 211   0 0 0
Restricted cash 181   160    
Prepaid expenses, deferred financing costs and other assets, net 84,459   62,325    
Intercompany 0   0    
Investment in subsidiaries 35,238   25,057    
Total assets 2,218,547   1,845,099    
Liabilities          
Mortgage notes 0   0    
Revolving credit facility 0   0    
Term loans 67,113   0    
Senior unsecured notes 0   0    
Accounts payable and accrued liabilities 9,605   7,422    
Intercompany 1,399,927   1,198,779    
Total liabilities 1,476,645   1,206,201    
Total Sabra Health Care REIT, Inc. stockholders' equity 741,902   638,898    
Noncontrolling interests 0   0    
Total equity 741,902   638,898    
Total liabilities and equity 2,218,547   1,845,099    
Combined Non-Guarantor Subsidiaries [Member]          
Assets          
Real estate investments, net of accumulated depreciation 163,633   139,771    
Loans receivable and other investments, net 0   0    
Cash and cash equivalents 4,353   2,994 4,004 757
Restricted cash 8,058   6,864    
Prepaid expenses, deferred financing costs and other assets, net 11,045   7,973    
Intercompany 16,489   0    
Investment in subsidiaries 0   0    
Total assets 203,578   157,602    
Liabilities          
Mortgage notes 168,608   124,022    
Revolving credit facility 0   0    
Term loans 0   0    
Senior unsecured notes 0   0    
Accounts payable and accrued liabilities 997   1,457    
Intercompany 0   3,396    
Total liabilities 169,605   128,875    
Total Sabra Health Care REIT, Inc. stockholders' equity 34,063   28,770    
Noncontrolling interests (90)   (43)    
Total equity 33,973   28,727    
Total liabilities and equity 203,578   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 (1,601)   0    
Intercompany (1,399,927)   (1,202,175)    
Investment in subsidiaries (1,131,827)   (1,115,584)    
Total assets (2,533,355)   (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 (1,601)   0    
Intercompany (1,399,927)   (1,202,175)    
Total liabilities (1,401,528)   (1,202,175)    
Total Sabra Health Care REIT, Inc. stockholders' equity (1,131,827)   (1,115,584)    
Noncontrolling interests 0   0    
Total equity (1,131,827)   (1,115,584)    
Total liabilities and equity $ (2,533,355)   $ (2,317,759)