XML 99 R80.htm IDEA: XBRL DOCUMENT v3.6.0.2
SUMMARIZED CONSOLIDATING INFORMATION - Schedule of Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Assets        
Real estate investments, net of accumulated depreciation $ 2,009,939 $ 2,039,616    
Loans receivable and other investments, net 96,036 300,177    
Cash and cash equivalents 25,663 7,434 $ 61,793 $ 4,308
Restricted cash 9,002 9,813    
Prepaid expenses, deferred financing costs and other assets, net 125,279 111,797    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 2,265,919 2,468,837    
Liabilities        
Mortgage notes, net 160,752 174,846    
Revolving credit facility 26,000 255,000    
Term loans, net 335,673 264,229    
Senior unsecured notes, net 688,246 685,704    
Accounts payable and accrued liabilities 39,639 35,182    
Intercompany 0 0    
Total liabilities 1,250,310 1,414,961    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity: 1,015,574 1,053,770    
Noncontrolling interests 35 106    
Total equity 1,015,609 1,053,876 941,823 460,164
Total liabilities and equity 2,265,919 2,468,837    
Elimination [Member]        
Assets        
Real estate investments, net of accumulated depreciation 0 0    
Loans receivable and other investments, net 0 (2,105)    
Cash and cash equivalents 0 0 0 0
Restricted cash 0 0    
Prepaid expenses, deferred financing costs and other assets, net (1,909) (2,855)    
Intercompany (1,054,657) (1,407,972)    
Investment in subsidiaries (1,560,855) (1,369,761)    
Total assets (2,617,421) (2,782,693)    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities (1,909) (1,856)    
Intercompany (1,054,657) (1,407,972)    
Total liabilities (1,056,566) (1,409,828)    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity: (1,560,855) (1,372,865)    
Noncontrolling interests 0 0    
Total equity (1,560,855) (1,372,865)    
Total liabilities and equity (2,617,421) (2,782,693)    
Parent Company [Member]        
Assets        
Real estate investments, net of accumulated depreciation 150 48    
Loans receivable and other investments, net (410) 0    
Cash and cash equivalents 18,168 2,548 58,799 3,551
Restricted cash 0 0    
Prepaid expenses, deferred financing costs and other assets, net 2,859 2,047    
Intercompany 368,281 489,763    
Investment in subsidiaries 640,238 568,841    
Total assets 1,029,286 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    
Accounts payable and accrued liabilities 13,712 9,477    
Intercompany 0 0    
Total liabilities 13,712 9,477    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity: 1,015,574 1,053,770    
Noncontrolling interests 0 0    
Total equity 1,015,574 1,053,770    
Total liabilities and equity 1,029,286 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 18,023 13,384    
Intercompany 686,376 918,209    
Investment in subsidiaries 908,253 792,065    
Total assets 1,612,652 1,723,658    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility 26,000 255,000    
Term loans, net 243,626 200,000    
Senior unsecured notes, net 688,246 685,704    
Accounts payable and accrued liabilities 14,542 14,113    
Intercompany 0 0    
Total liabilities 972,414 1,154,817    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity: 640,238 568,841    
Noncontrolling interests 0 0    
Total equity 640,238 568,841    
Total liabilities and equity 1,612,652 1,723,658    
Combined Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 1,828,629 1,874,394    
Loans receivable and other investments, net 96,446 302,282    
Cash and cash equivalents 2,675 456 0 0
Restricted cash 57 1,788    
Prepaid expenses, deferred financing costs and other assets, net 95,740 91,225    
Intercompany 0 0    
Investment in subsidiaries 12,364 8,855    
Total assets 2,035,911 2,279,000    
Liabilities        
Mortgage notes, net 0 10,766    
Revolving credit facility 0 0    
Term loans, net 92,047 64,229    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 11,333 11,392    
Intercompany 1,048,309 1,399,041    
Total liabilities 1,151,689 1,485,428    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity: 884,222 793,572    
Noncontrolling interests 0 0    
Total equity 884,222 793,572    
Total liabilities and equity 2,035,911 2,279,000    
Combined Non-Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 181,160 165,174    
Loans receivable and other investments, net 0 0    
Cash and cash equivalents 4,820 4,430 $ 2,994 $ 757
Restricted cash 8,945 8,025    
Prepaid expenses, deferred financing costs and other assets, net 10,566 7,996    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 205,491 185,625    
Liabilities        
Mortgage notes, net 160,752 164,080    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 1,961 2,056    
Intercompany 6,348 8,931    
Total liabilities 169,061 175,067    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity: 36,395 10,452    
Noncontrolling interests 35 106    
Total equity 36,430 10,558    
Total liabilities and equity $ 205,491 $ 185,625