XML 72 R59.htm IDEA: XBRL DOCUMENT v3.4.0.3
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (unaudited) (Details) - USD ($)
$ in Thousands
Mar. 31, 2016
Dec. 31, 2015
Mar. 31, 2015
Dec. 31, 2014
Assets        
Real estate investments, net of accumulated depreciation $ 1,923,773 $ 2,039,616    
Loans receivable and other investments, net 297,508 300,177    
Cash and cash equivalents 9,133 7,434 $ 4,171 $ 61,793
Restricted cash 8,773 9,813    
Assets held for sale 75,450 0    
Prepaid expenses, deferred financing costs and other assets, net 119,519 111,797    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 2,434,156 2,468,837    
Liabilities        
Mortgage notes, net 175,045 174,846    
Revolving credit facility 198,000 255,000    
Term loans, net 338,629 264,229    
Senior unsecured notes, net 686,336 685,704    
Liabilities held for sale 340 0    
Accounts payable and accrued liabilities 28,308 35,182    
Intercompany 0 0    
Total liabilities 1,426,658 1,414,961    
Total Sabra Health Care REIT, Inc. stockholders' equity 1,007,424 1,053,770    
Noncontrolling interests 74 106    
Total equity 1,007,498 1,053,876 932,154 941,823
Total liabilities and equity 2,434,156 2,468,837    
Parent Company [Member]        
Assets        
Real estate investments, net of accumulated depreciation 119 48    
Loans receivable and other investments, net 0 0    
Cash and cash equivalents 3,789 2,548 1,805 58,799
Restricted cash 0 0    
Assets held for sale 0      
Prepaid expenses, deferred financing costs and other assets, net 2,568 2,047    
Intercompany 449,851 489,763    
Investment in subsidiaries 561,125 568,841    
Total assets 1,017,452 1,063,247    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Liabilities held for sale 0      
Accounts payable and accrued liabilities 10,028 9,477    
Intercompany 0 0    
Total liabilities 10,028 9,477    
Total Sabra Health Care REIT, Inc. stockholders' equity 1,007,424 1,053,770    
Noncontrolling interests 0 0    
Total equity 1,007,424 1,053,770    
Total liabilities and equity 1,017,452 1,063,247    
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    
Assets held for sale 0      
Prepaid expenses, deferred financing costs and other assets, net 12,940 13,384    
Intercompany 890,493 918,209    
Investment in subsidiaries 796,160 792,065    
Total assets 1,699,593 1,723,658    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility 198,000 255,000    
Term loans, net 243,372 200,000    
Senior unsecured notes, net 686,336 685,704    
Liabilities held for sale 0      
Accounts payable and accrued liabilities 10,760 14,113    
Intercompany 0 0    
Total liabilities 1,138,468 1,154,817    
Total Sabra Health Care REIT, Inc. stockholders' equity 561,125 568,841    
Noncontrolling interests 0 0    
Total equity 561,125 568,841    
Total liabilities and equity 1,699,593 1,723,658    
Combined Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 1,701,093 1,816,813    
Loans receivable and other investments, net 299,675 302,282    
Cash and cash equivalents 1,726 1,008 0 0
Restricted cash 128 1,618    
Assets held for sale 75,450      
Prepaid expenses, deferred financing costs and other assets, net 96,733 89,590    
Intercompany 0 0    
Investment in subsidiaries 56,849 55,439    
Total assets 2,231,654 2,266,750    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility 0 0    
Term loans, net 95,257 64,229    
Senior unsecured notes, net 0 0    
Liabilities held for sale 340      
Accounts payable and accrued liabilities 8,597 11,254    
Intercompany 1,323,532 1,391,115    
Total liabilities 1,427,726 1,466,598    
Total Sabra Health Care REIT, Inc. stockholders' equity 803,928 800,152    
Noncontrolling interests 0 0    
Total equity 803,928 800,152    
Total liabilities and equity 2,231,654 2,266,750    
Combined Non-Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 222,561 222,755    
Loans receivable and other investments, net 0 0    
Cash and cash equivalents 3,618 3,878 2,366 2,994
Restricted cash 8,645 8,195    
Assets held for sale 0      
Prepaid expenses, deferred financing costs and other assets, net 10,549 9,522    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 245,373 244,350    
Liabilities        
Mortgage notes, net 175,045 174,846    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Liabilities held for sale 0      
Accounts payable and accrued liabilities 1,194 2,084    
Intercompany 16,812 16,857    
Total liabilities 193,051 193,787    
Total Sabra Health Care REIT, Inc. stockholders' equity 52,248 50,457    
Noncontrolling interests 74 106    
Total equity 52,322 50,563    
Total liabilities and equity 245,373 244,350    
Elimination [Member]        
Assets        
Real estate investments, net of accumulated depreciation 0 0    
Loans receivable and other investments, net (2,167) (2,105)    
Cash and cash equivalents 0 0 $ 0 $ 0
Restricted cash 0 0    
Assets held for sale 0      
Prepaid expenses, deferred financing costs and other assets, net (3,271) (2,746)    
Intercompany (1,340,344) (1,407,972)    
Investment in subsidiaries (1,414,134) (1,416,345)    
Total assets (2,759,916) (2,829,168)    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Liabilities held for sale 0      
Accounts payable and accrued liabilities (2,271) (1,746)    
Intercompany (1,340,344) (1,407,972)    
Total liabilities (1,342,615) (1,409,718)    
Total Sabra Health Care REIT, Inc. stockholders' equity (1,417,301) (1,419,450)    
Noncontrolling interests 0 0    
Total equity (1,417,301) (1,419,450)    
Total liabilities and equity $ (2,759,916) $ (2,829,168)