XML 99 R80.htm IDEA: XBRL DOCUMENT v3.3.1.900
SUMMARIZED CONSOLIDATING INFORMATION - Schedule of Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Assets        
Real estate investments, net of accumulated depreciation $ 2,039,616 $ 1,645,805    
Loans receivable and other investments, net 300,177 251,583    
Cash and cash equivalents 7,434 61,793 $ 4,308 $ 17,101
Restricted cash 9,813 7,024    
Prepaid expenses, deferred financing costs and other assets, net 129,134 98,687    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 2,486,174 2,064,892    
Liabilities        
Mortgage notes 177,850 124,022    
Revolving credit facility 255,000 68,000    
Term loans 264,890 200,000    
Senior unsecured notes 699,376 699,272    
Accounts payable and accrued liabilities 35,182 31,775    
Intercompany 0 0    
Total liabilities 1,432,298 1,123,069    
Equity        
Total Sabra Health Care REIT, Inc. stockholders' equity 1,053,770 941,866    
Noncontrolling interests 106 (43)    
Total equity 1,053,876 941,823 460,164 305,488
Total liabilities and equity 2,486,174 2,064,892    
Parent Company [Member]        
Assets        
Real estate investments, net of accumulated depreciation 48 60    
Loans receivable and other investments, net 0 0    
Cash and cash equivalents 2,548 58,799 3,551 15,075
Restricted cash 0 0    
Prepaid expenses, deferred financing costs and other assets, net 2,047 586    
Intercompany 489,763 444,499    
Investment in subsidiaries 568,841 447,916    
Total assets 1,063,247 951,860    
Liabilities        
Mortgage notes 0 0    
Revolving credit facility 0 0    
Term loans 0 0    
Senior unsecured notes 0 0    
Accounts payable and accrued liabilities 9,477 9,994    
Intercompany 0 0    
Total liabilities 9,477 9,994    
Equity        
Total Sabra Health Care REIT, Inc. stockholders' equity 1,053,770 941,866    
Noncontrolling interests 0 0    
Total equity 1,053,770 941,866    
Total liabilities and equity 1,063,247 951,860    
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 27,056 27,803    
Intercompany 918,209 757,676    
Investment in subsidiaries 792,065 642,611    
Total assets 1,737,330 1,428,090    
Liabilities        
Mortgage notes 0 0    
Revolving credit facility 255,000 68,000    
Term loans 200,000 200,000    
Senior unsecured notes 699,376 699,272    
Accounts payable and accrued liabilities 14,113 12,902    
Intercompany 0 0    
Total liabilities 1,168,489 980,174    
Equity        
Total Sabra Health Care REIT, Inc. stockholders' equity 568,841 447,916    
Noncontrolling interests 0 0    
Total equity 568,841 447,916    
Total liabilities and equity 1,737,330 1,428,090    
Combined Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 1,816,813 1,505,974    
Loans receivable and other investments, net 302,282 251,583    
Cash and cash equivalents 1,008 0 0 0
Restricted cash 1,618 160    
Prepaid expenses, deferred financing costs and other assets, net 90,251 62,325    
Intercompany 0 0    
Investment in subsidiaries 55,439 25,057    
Total assets 2,267,411 1,845,099    
Liabilities        
Mortgage notes 0 0    
Revolving credit facility 0 0    
Term loans 64,890 0    
Senior unsecured notes 0 0    
Accounts payable and accrued liabilities 11,254 7,422    
Intercompany 1,391,115 1,198,779    
Total liabilities 1,467,259 1,206,201    
Equity        
Total Sabra Health Care REIT, Inc. stockholders' equity 800,152 638,898    
Noncontrolling interests 0 0    
Total equity 800,152 638,898    
Total liabilities and equity 2,267,411 1,845,099    
Combined Non-Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 222,755 139,771    
Loans receivable and other investments, net 0 0    
Cash and cash equivalents 3,878 2,994 757 2,026
Restricted cash 8,195 6,864    
Prepaid expenses, deferred financing costs and other assets, net 12,526 7,973    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 247,354 157,602    
Liabilities        
Mortgage notes 177,850 124,022    
Revolving credit facility 0 0    
Term loans 0 0    
Senior unsecured notes 0 0    
Accounts payable and accrued liabilities 2,084 1,457    
Intercompany 16,857 3,396    
Total liabilities 196,791 128,875    
Equity        
Total Sabra Health Care REIT, Inc. stockholders' equity 50,457 28,770    
Noncontrolling interests 106 (43)    
Total equity 50,563 28,727    
Total liabilities and equity 247,354 157,602    
Elimination [Member]        
Assets        
Real estate investments, net of accumulated depreciation 0 0    
Loans receivable and other investments, net (2,105) 0    
Cash and cash equivalents 0 0 $ 0 $ 0
Restricted cash 0 0    
Prepaid expenses, deferred financing costs and other assets, net (2,746) 0    
Intercompany (1,407,972) (1,202,175)    
Investment in subsidiaries (1,416,345) (1,115,584)    
Total assets (2,829,168) (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 (1,746) 0    
Intercompany (1,407,972) (1,202,175)    
Total liabilities (1,409,718) (1,202,175)    
Equity        
Total Sabra Health Care REIT, Inc. stockholders' equity (1,419,450) (1,115,584)    
Noncontrolling interests 0 0    
Total equity (1,419,450) (1,115,584)    
Total liabilities and equity $ (2,829,168) $ (2,317,759)