XML 78 R66.htm IDEA: XBRL DOCUMENT v3.5.0.2
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, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenues:        
Rental income $ 56,833 $ 53,173 $ 167,442 $ 152,574
Interest and other income 3,157 6,211 25,482 17,594
Resident fees and services 1,937 550 5,811 1,924
Total revenues 61,927 59,934 198,735 172,092
Expenses:        
Depreciation and amortization 17,102 16,306 51,273 44,953
Interest 15,794 15,176 49,139 43,108
Operating expenses 1,404 444 4,256 1,442
General and administrative 6,171 3,547 15,521 19,270
(Recovery of) provision for doubtful accounts and loan losses 540 2,489 3,286 6,605
Impairment of real estate 0 0 29,811 0
Total expenses 41,011 37,962 153,286 115,378
Other income (expense):        
Loss on extinguishment of debt 0 0 (556) 0
Other income (expense) 2,945 (100) 5,345 (300)
Net loss on sales of real estate 1,451 (3,838) (3,203) (2,115)
Total other income (expense) 4,396 (3,938) 1,586 (2,415)
Income in subsidiary 0 0 0 0
Net income 25,312 18,034 47,035 54,299
Net loss attributable to noncontrolling interests 25 27 66 47
Net income attributable to Sabra Health Care REIT, Inc. 25,337 18,061 47,101 54,346
Preferred stock dividends (2,561) (2,561) (7,682) (7,682)
Net income attributable to common stockholders $ 22,776 $ 15,500 $ 39,419 $ 46,664
Net income attributable to common stockholders, per:        
Basic common share (in dollars per share) $ 0.35 $ 0.24 $ 0.60 $ 0.76
Diluted common share (in dollars per share) $ 0.35 $ 0.24 $ 0.60 $ 0.76
Weighted-average number of common shares outstanding, basic (in shares) 65,312,288 65,160,290 65,285,591 61,244,991
Weighted-average number of common shares outstanding, diluted (in shares) 65,591,428 65,398,175 65,470,589 61,468,603
Elimination [Member]        
Revenues:        
Rental income $ (239) $ 0 $ (716) $ 0
Interest and other income (68) (129) (207) (154)
Resident fees and services 0 0 0 0
Total revenues (307) (129) (923) (154)
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 0 (129) 0 (154)
Operating expenses (239) 0 (727) 0
General and administrative 0 0 0 0
(Recovery of) provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate     0  
Total expenses (239) (129) (727) (154)
Other income (expense):        
Loss on extinguishment of debt     0  
Other income (expense) 0 0 0 0
Net loss on sales of real estate 0 0 0 0
Total other income (expense) 0 0 0 0
Income in subsidiary (71,724) (56,774) (160,445) (175,546)
Net income (71,792) (56,774) (160,641) (175,546)
Net loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. (71,792) (56,774) (160,641) (175,546)
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders (71,792) (56,774) (160,641) (175,546)
Parent Company [Member]        
Revenues:        
Rental income 0 0 0 0
Interest and other income 1 0 3 1
Resident fees and services 0 0 0 0
Total revenues 1 0 3 1
Expenses:        
Depreciation and amortization 211 14 595 41
Interest 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 4,528 2,759 12,715 12,251
(Recovery of) provision for doubtful accounts and loan losses 566 113 (89) (488)
Impairment of real estate     0  
Total expenses 5,305 2,886 13,221 11,804
Other income (expense):        
Loss on extinguishment of debt     0  
Other income (expense) 2,636 0 4,732 0
Net loss on sales of real estate 0 0 0 0
Total other income (expense) 2,636 0 4,732 0
Income in subsidiary 28,073 20,947 55,783 66,149
Net income 25,405 18,061 47,297 54,346
Net loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 25,405 18,061 47,297 54,346
Preferred stock dividends (2,561) (2,561) (7,682) (7,682)
Net income attributable to common stockholders 22,844 15,500 39,615 46,664
Issuers [Member]        
Revenues:        
Rental income 0 0 0 0
Interest and other income 0 129 0 226
Resident fees and services 0 0 0 0
Total revenues 0 129 0 226
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 13,215 13,211 41,238 38,427
Operating expenses 0 0 0 0
General and administrative 21 18 43 21
(Recovery of) provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate     0  
Total expenses 13,236 13,229 41,281 38,448
Other income (expense):        
Loss on extinguishment of debt     (468)  
Other income (expense) 400 502 916 1,671
Net loss on sales of real estate 0 0 0 0
Total other income (expense) 400 502 448 1,671
Income in subsidiary 40,909 33,545 96,616 102,700
Net income 28,073 20,947 55,783 66,149
Net loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 28,073 20,947 55,783 66,149
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 28,073 20,947 55,783 66,149
Combined Guarantor Subsidiaries [Member]        
Revenues:        
Rental income 50,346 47,760 147,989 137,249
Interest and other income 3,224 6,211 25,711 17,521
Resident fees and services 1,411 0 4,169 0
Total revenues 54,981 53,971 177,869 154,770
Expenses:        
Depreciation and amortization 14,838 14,674 44,485 40,357
Interest 778 676 2,372 836
Operating expenses 993 0 2,977 0
General and administrative 1,579 731 2,607 6,858
(Recovery of) provision for doubtful accounts and loan losses (26) 2,376 3,375 7,093
Impairment of real estate     29,811  
Total expenses 18,162 18,457 85,627 55,144
Other income (expense):        
Loss on extinguishment of debt     (88)  
Other income (expense) (91) (602) (230) (1,971)
Net loss on sales of real estate 1,451 (3,838) (3,203) (2,115)
Total other income (expense) 1,360 (4,440) (3,521) (4,086)
Income in subsidiary 2,742 2,282 8,046 6,697
Net income 40,921 33,356 96,767 102,237
Net loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 40,921 33,356 96,767 102,237
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 40,921 33,356 96,767 102,237
Combined Non-Guarantor Subsidiaries [Member]        
Revenues:        
Rental income 6,726 5,413 20,169 15,325
Interest and other income 0 0 (25) 0
Resident fees and services 526 550 1,642 1,924
Total revenues 7,252 5,963 21,786 17,249
Expenses:        
Depreciation and amortization 2,053 1,618 6,193 4,555
Interest 1,801 1,418 5,529 3,999
Operating expenses 650 444 2,006 1,442
General and administrative 43 39 156 140
(Recovery of) provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate     0  
Total expenses 4,547 3,519 13,884 10,136
Other income (expense):        
Loss on extinguishment of debt     0  
Other income (expense) 0 0 (73) 0
Net loss on sales of real estate 0 0 0 0
Total other income (expense) 0 0 (73) 0
Income in subsidiary 0 0 0 0
Net income 2,705 2,444 7,829 7,113
Net loss attributable to noncontrolling interests 25 27 66 47
Net income attributable to Sabra Health Care REIT, Inc. 2,730 2,471 7,895 7,160
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders $ 2,730 $ 2,471 $ 7,895 $ 7,160