XML 100 R81.htm IDEA: XBRL DOCUMENT v3.6.0.2
SUMMARIZED CONSOLIDATING INFORMATION - Schedule of Consolidating Statement of Income (Details) - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues:      
Rental income $ 225,275,000 $ 209,851,000 $ 161,483,000
Interest and other income 27,463,000 25,505,000 19,367,000
Resident fees and services 7,788,000 3,508,000 2,668,000
Total revenues 260,526,000 238,864,000 183,518,000
Expenses:      
Depreciation and amortization 68,472,000 63,079,000 43,332,000
Interest 64,873,000 59,218,000 46,958,000
Operating expenses 5,703,000 2,576,000 1,930,000
General and administrative 19,918,000 23,865,000 23,815,000
Provision for doubtful accounts and loan losses 5,543,000 12,842,000 3,594,000
Impairment of real estate 29,811,000 0 0
Total expenses 194,320,000 161,580,000 119,629,000
Other income (expense):      
Loss on extinguishment of debt (556,000) 0 (22,454,000)
Other income 10,677,000 2,260,000 1,560,000
Net (loss) gain on sales of real estate (6,122,000) (161,000) 3,914,000
Total other income (expense) 3,999,000 2,099,000 (16,980,000)
Income in subsidiary 0 0 0
Net income 70,205,000 79,383,000 46,909,000
Net loss attributable to noncontrolling interest 71,000 30,000 43,000
Net income attributable to Sabra Health Care REIT, Inc. 70,276,000 79,413,000 46,952,000
Preferred stock dividends (10,242,000) (10,242,000) (10,242,000)
Net income attributable to common stockholders $ 60,034,000 $ 69,171,000 $ 36,710,000
Net income attributable to common stockholders, per:      
Basic common share (in dollars per share) $ 0.92 $ 1.11 $ 0.79
Diluted common share (in dollars per share) $ 0.92 $ 1.11 $ 0.78
Weighted-average number of common shares outstanding, basic (in shares) 65,284,251 62,235,014 46,351,544
Weighted-average number of common shares outstanding, diluted (in shares) 65,520,672 62,460,239 46,889,531
Elimination [Member]      
Revenues:      
Rental income $ (2,328,000) $ (1,201,000) $ 0
Interest and other income (253,000) (304,000) 0
Resident fees and services 0 0 0
Total revenues (2,581,000) (1,505,000) 0
Expenses:      
Depreciation and amortization 0 0 0
Interest 0 (261,000) 0
Operating expenses (2,363,000) (1,213,000) 0
General and administrative 0 0 0
Provision for doubtful accounts and loan losses 0 0 0
Impairment of real estate 0    
Total expenses (2,363,000) (1,474,000) 0
Other income (expense):      
Loss on extinguishment of debt 0   0
Other income 0 0 0
Net (loss) gain on sales of real estate 0 0 0
Total other income (expense) 0 0 0
Income in subsidiary (219,716,000) (250,001,000) (195,709,000)
Net income (219,934,000) (250,032,000) (195,709,000)
Net loss attributable to noncontrolling interest 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. (219,934,000) (250,032,000) (195,709,000)
Preferred stock dividends 0 0 0
Net income attributable to common stockholders (219,934,000) (250,032,000) (195,709,000)
Parent Company [Member]      
Revenues:      
Rental income 0 0 0
Interest and other income 3,000 2,000 9,000
Resident fees and services 0 0 0
Total revenues 3,000 2,000 9,000
Expenses:      
Depreciation and amortization 816,000 47,000 52,000
Interest 0 0 0
Operating expenses 0 0 0
General and administrative 16,218,000 14,910,000 17,922,000
Provision for doubtful accounts and loan losses (1,376,000) 1,291,000 600,000
Impairment of real estate 0    
Total expenses 15,658,000 16,248,000 18,574,000
Other income (expense):      
Loss on extinguishment of debt 0   0
Other income 7,366,000 0 0
Net (loss) gain on sales of real estate 0 0 0
Total other income (expense) 7,366,000 0 0
Income in subsidiary 78,783,000 95,690,000 65,517,000
Net income 70,494,000 79,444,000 46,952,000
Net loss attributable to noncontrolling interest 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 70,494,000 79,444,000 46,952,000
Preferred stock dividends (10,242,000) (10,242,000) (10,242,000)
Net income attributable to common stockholders 60,252,000 69,202,000 36,710,000
Issuers [Member]      
Revenues:      
Rental income 0 0 0
Interest and other income 0 334,000 0
Resident fees and services 0 0 0
Total revenues 0 334,000 0
Expenses:      
Depreciation and amortization 0 0 0
Interest 54,589,000 52,208,000 37,129,000
Operating expenses 0 0 0
General and administrative 57,000 30,000 2,000
Provision for doubtful accounts and loan losses 0 0 0
Impairment of real estate 0    
Total expenses 54,646,000 52,238,000 37,131,000
Other income (expense):      
Loss on extinguishment of debt (468,000)   (21,846,000)
Other income (196,000) 1,651,000 0
Net (loss) gain on sales of real estate 0 0 0
Total other income (expense) (664,000) 1,651,000 (21,846,000)
Income in subsidiary 134,093,000 145,943,000 124,494,000
Net income 78,783,000 95,690,000 65,517,000
Net loss attributable to noncontrolling interest 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 78,783,000 95,690,000 65,517,000
Preferred stock dividends 0 0 0
Net income attributable to common stockholders 78,783,000 95,690,000 65,517,000
Combined Guarantor Subsidiaries [Member]      
Revenues:      
Rental income 206,406,000 190,582,000 142,249,000
Interest and other income 27,712,000 25,472,000 19,357,000
Resident fees and services 0 0 0
Total revenues 234,118,000 216,054,000 161,606,000
Expenses:      
Depreciation and amortization 60,910,000 57,141,000 37,645,000
Interest 3,497,000 1,536,000 4,642,000
Operating expenses 0 0 0
General and administrative 3,284,000 8,566,000 5,561,000
Provision for doubtful accounts and loan losses 6,498,000 11,551,000 2,994,000
Impairment of real estate 29,811,000    
Total expenses 104,000,000 78,794,000 50,842,000
Other income (expense):      
Loss on extinguishment of debt (88,000)   (472,000)
Other income 3,507,000 (101,000) 1,560,000
Net (loss) gain on sales of real estate (6,143,000) (161,000) 3,914,000
Total other income (expense) (2,724,000) (262,000) 5,002,000
Income in subsidiary 6,840,000 8,368,000 5,698,000
Net income 134,234,000 145,366,000 121,464,000
Net loss attributable to noncontrolling interest 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 134,234,000 145,366,000 121,464,000
Preferred stock dividends 0 0 0
Net income attributable to common stockholders 134,234,000 145,366,000 121,464,000
Combined Non-Guarantor Subsidiaries [Member]      
Revenues:      
Rental income 21,197,000 20,470,000 19,234,000
Interest and other income 1,000 1,000 1,000
Resident fees and services 7,788,000 3,508,000 2,668,000
Total revenues 28,986,000 23,979,000 21,903,000
Expenses:      
Depreciation and amortization 6,746,000 5,891,000 5,635,000
Interest 6,787,000 5,735,000 5,187,000
Operating expenses 8,066,000 3,789,000 1,930,000
General and administrative 359,000 359,000 330,000
Provision for doubtful accounts and loan losses 421,000 0 0
Impairment of real estate 0    
Total expenses 22,379,000 15,774,000 13,082,000
Other income (expense):      
Loss on extinguishment of debt 0   (136,000)
Other income 0 710,000 0
Net (loss) gain on sales of real estate 21,000 0 0
Total other income (expense) 21,000 710,000 (136,000)
Income in subsidiary 0 0 0
Net income 6,628,000 8,915,000 8,685,000
Net loss attributable to noncontrolling interest 71,000 30,000 43,000
Net income attributable to Sabra Health Care REIT, Inc. 6,699,000 8,945,000 8,728,000
Preferred stock dividends 0 0 0
Net income attributable to common stockholders $ 6,699,000 $ 8,945,000 $ 8,728,000