XML 31 R62.htm IDEA: XBRL DOCUMENT v3.3.0.814
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Statement of Income (unaudited) (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Revenues:        
Rental income $ 53,173 $ 38,165 $ 152,574 $ 111,743
Interest and other income 6,761 5,819 19,518 16,064
Total revenues 59,934 43,984 172,092 127,807
Expenses:        
Depreciation and amortization 16,306 9,762 44,953 28,867
Interest 15,176 10,540 43,108 32,668
General and administrative 3,991 6,226 20,712 17,011
Provision for doubtful accounts and write-offs 2,489 0 6,605 2,994
Total expenses 37,962 26,528 115,378 81,540
Other (expense) income:        
Loss on extinguishment of debt 0 (158) 0 (22,454)
Other (expense) income (100) (100) (300) 860
Net loss on sales of real estate (3,838) 0 (2,115) 0
Total other (expense) income (3,938) (258) (2,415) (21,594)
Income in subsidiaries 0 0 0 0
Net income 18,034 17,198 54,299 24,673
Net loss attributable to noncontrolling interests 27 6 47 29
Net income attributable to Sabra Health Care REIT, Inc. 18,061 17,204 54,346 24,702
Preferred stock dividends (2,561) (2,561) (7,682) (7,682)
Net income attributable to common stockholders $ 15,500 $ 14,643 $ 46,664 $ 17,020
Net income attributable to common stockholders, per:        
Basic common share (in dollars per share) $ 0.24 $ 0.31 $ 0.76 $ 0.39
Diluted common share (in dollars per share) $ 0.24 $ 0.31 $ 0.76 $ 0.39
Weighted-average number of common shares outstanding, basic (in shares) 65,160,290 47,359,949 61,244,991 43,358,620
Weighted-average number of common shares outstanding, diluted (in shares) 65,398,175 47,877,202 61,468,603 43,840,550
Parent Company [Member]        
Revenues:        
Rental income $ 0 $ 0 $ 0 $ 0
Interest and other income 0 2 1 9
Total revenues 0 2 1 9
Expenses:        
Depreciation and amortization 14 13 41 38
Interest 0 0 0 0
General and administrative 2,759 3,573 12,251 12,133
Provision for doubtful accounts and write-offs 113   (488) 0
Total expenses 2,886 3,586 11,804 12,171
Other (expense) income:        
Loss on extinguishment of debt   0   0
Other (expense) income 0 0 0 0
Net loss on sales of real estate 0   0  
Total other (expense) income 0 0 0 0
Income in subsidiaries 20,947 20,788 66,149 36,864
Net income 18,061 17,204 54,346 24,702
Net loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 18,061 17,204 54,346 24,702
Preferred stock dividends (2,561) (2,561) (7,682) (7,682)
Net income attributable to common stockholders 15,500 14,643 46,664 17,020
Issuers [Member]        
Revenues:        
Rental income 0 0 0 0
Interest and other income 129 0 226 0
Total revenues 129 0 226 0
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 13,211 8,435 38,427 24,189
General and administrative 18 0 21 2
Provision for doubtful accounts and write-offs 0   0 0
Total expenses 13,229 8,435 38,448 24,191
Other (expense) income:        
Loss on extinguishment of debt   0   (21,846)
Other (expense) income 502 0 1,671 0
Net loss on sales of real estate 0   0  
Total other (expense) income 502 0 1,671 (21,846)
Income in subsidiaries 33,545 29,223 102,700 82,901
Net income 20,947 20,788 66,149 36,864
Net loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 20,947 20,788 66,149 36,864
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 20,947 20,788 66,149 36,864
Combined Guarantor Subsidiaries [Member]        
Revenues:        
Rental income 47,760 33,290 137,249 97,384
Interest and other income 6,211 5,141 17,521 14,039
Total revenues 53,971 38,431 154,770 111,423
Expenses:        
Depreciation and amortization 14,674 8,288 40,357 24,642
Interest 676 749 836 4,642
General and administrative 731 2,133 6,858 3,148
Provision for doubtful accounts and write-offs 2,376   7,093 2,994
Total expenses 18,457 11,170 55,144 35,426
Other (expense) income:        
Loss on extinguishment of debt   (158)   (472)
Other (expense) income (602) (100) (1,971) 860
Net loss on sales of real estate (3,838)   (2,115)  
Total other (expense) income (4,440) (258) (4,086) 388
Income in subsidiaries 2,282 1,304 6,697 4,368
Net income 33,356 28,307 102,237 80,753
Net loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 33,356 28,307 102,237 80,753
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 33,356 28,307 102,237 80,753
Combined Non-Guarantor Subsidiaries [Member]        
Revenues:        
Rental income 5,413 4,875 15,325 14,359
Interest and other income 550 676 1,924 2,016
Total revenues 5,963 5,551 17,249 16,375
Expenses:        
Depreciation and amortization 1,618 1,461 4,555 4,187
Interest 1,418 1,356 3,999 3,837
General and administrative 483 520 1,582 1,728
Provision for doubtful accounts and write-offs 0   0 0
Total expenses 3,519 3,337 10,136 9,752
Other (expense) income:        
Loss on extinguishment of debt   0   (136)
Other (expense) income 0 0 0 0
Net loss on sales of real estate 0   0  
Total other (expense) income 0 0 0 (136)
Income in subsidiaries 0 0 0 0
Net income 2,444 2,214 7,113 6,487
Net loss attributable to noncontrolling interests 27 6 47 29
Net income attributable to Sabra Health Care REIT, Inc. 2,471 2,220 7,160 6,516
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 2,471 2,220 7,160 6,516
Elimination [Member]        
Revenues:        
Rental income 0 0 0 0
Interest and other income (129) 0 (154) 0
Total revenues (129) 0 (154) 0
Expenses:        
Depreciation and amortization 0 0 0 0
Interest (129) 0 (154) 0
General and administrative 0 0 0 0
Provision for doubtful accounts and write-offs 0   0 0
Total expenses (129) 0 (154) 0
Other (expense) income:        
Loss on extinguishment of debt   0   0
Other (expense) income 0 0 0 0
Net loss on sales of real estate 0   0  
Total other (expense) income 0 0 0 0
Income in subsidiaries (56,774) (51,315) (175,546) (124,133)
Net income (56,774) (51,315) (175,546) (124,133)
Net loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. (56,774) (51,315) (175,546) (124,133)
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders $ (56,774) $ (51,315) $ (175,546) $ (124,133)