XML 77 R65.htm IDEA: XBRL DOCUMENT v3.5.0.2
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (unaudited) (Details) - USD ($)
$ in Thousands
Sep. 30, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
Assets        
Real estate investments, net of accumulated depreciation $ 1,999,778 $ 2,039,616    
Loans receivable and other investments, net 94,466 300,177    
Cash and cash equivalents 19,674 7,434 $ 31,473 $ 61,793
Restricted cash 9,150 9,813    
Prepaid expenses, deferred financing costs and other assets, net 116,353 111,797    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 2,239,421 2,468,837    
Liabilities        
Mortgage notes, net 162,130 174,846    
Revolving credit facility 0 255,000    
Term loans, net 337,641 264,229    
Senior unsecured notes, net 687,607 685,704    
Accounts payable and accrued liabilities 38,156 35,182    
Intercompany 0 0    
Total liabilities 1,225,534 1,414,961    
Total Sabra Health Care REIT, Inc. stockholders' equity 1,013,847 1,053,770    
Noncontrolling interests 40 106    
Total equity 1,013,887 1,053,876 1,059,244 941,823
Total liabilities and equity 2,239,421 2,468,837    
Elimination [Member]        
Assets        
Real estate investments, net of accumulated depreciation 0 0    
Loans receivable and other investments, net (2,301) (2,105)    
Cash and cash equivalents 0 0 0 0
Restricted cash 0 0    
Prepaid expenses, deferred financing costs and other assets, net (3,117) (2,746)    
Intercompany (1,076,658) (1,407,972)    
Investment in subsidiaries (1,541,826) (1,416,345)    
Total assets (2,623,902) (2,829,168)    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility   0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities (2,117) (1,746)    
Intercompany (1,076,658) (1,407,972)    
Total liabilities (1,078,775) (1,409,718)    
Total Sabra Health Care REIT, Inc. stockholders' equity (1,545,127) (1,419,450)    
Noncontrolling interests 0 0    
Total equity (1,545,127) (1,419,450)    
Total liabilities and equity (2,623,902) (2,829,168)    
Parent Company [Member]        
Assets        
Real estate investments, net of accumulated depreciation 156 48    
Loans receivable and other investments, net (400) 0    
Cash and cash equivalents 14,258 2,548 26,909 58,799
Restricted cash 0 0    
Prepaid expenses, deferred financing costs and other assets, net 403 2,047    
Intercompany 407,320 489,763    
Investment in subsidiaries 607,204 568,841    
Total assets 1,028,941 1,063,247    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility   0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 15,094 9,477    
Intercompany 0 0    
Total liabilities 15,094 9,477    
Total Sabra Health Care REIT, Inc. stockholders' equity 1,013,847 1,053,770    
Noncontrolling interests 0 0    
Total equity 1,013,847 1,053,770    
Total liabilities and equity 1,028,941 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    
Prepaid expenses, deferred financing costs and other assets, net 12,372 13,384    
Intercompany 669,338 918,209    
Investment in subsidiaries 867,360 792,065    
Total assets 1,549,070 1,723,658    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility   255,000    
Term loans, net 243,540 200,000    
Senior unsecured notes, net 687,607 685,704    
Accounts payable and accrued liabilities 10,719 14,113    
Intercompany 0 0    
Total liabilities 941,866 1,154,817    
Total Sabra Health Care REIT, Inc. stockholders' equity 607,204 568,841    
Noncontrolling interests 0 0    
Total equity 607,204 568,841    
Total liabilities and equity 1,549,070 1,723,658    
Combined Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 1,781,095 1,816,813    
Loans receivable and other investments, net 97,167 302,282    
Cash and cash equivalents 2,487 1,008 211 0
Restricted cash 152 1,618    
Prepaid expenses, deferred financing costs and other assets, net 95,296 89,590    
Intercompany 0 0    
Investment in subsidiaries 67,262 55,439    
Total assets 2,043,459 2,266,750    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility   0    
Term loans, net 94,101 64,229    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 12,945 11,254    
Intercompany 1,032,675 1,391,115    
Total liabilities 1,139,721 1,466,598    
Total Sabra Health Care REIT, Inc. stockholders' equity 903,738 800,152    
Noncontrolling interests 0 0    
Total equity 903,738 800,152    
Total liabilities and equity 2,043,459 2,266,750    
Combined Non-Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 218,527 222,755    
Loans receivable and other investments, net 0 0    
Cash and cash equivalents 2,929 3,878 $ 4,353 $ 2,994
Restricted cash 8,998 8,195    
Prepaid expenses, deferred financing costs and other assets, net 11,399 9,522    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 241,853 244,350    
Liabilities        
Mortgage notes, net 162,130 174,846    
Revolving credit facility   0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 1,515 2,084    
Intercompany 43,983 16,857    
Total liabilities 207,628 193,787    
Total Sabra Health Care REIT, Inc. stockholders' equity 34,185 50,457    
Noncontrolling interests 40 106    
Total equity 34,225 50,563    
Total liabilities and equity $ 241,853 $ 244,350