XML 80 R60.htm IDEA: XBRL DOCUMENT v3.7.0.1
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (unaudited) (Details) - USD ($)
$ in Thousands
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
Assets        
Real estate investments, net of accumulated depreciation $ 1,993,592 $ 2,009,939    
Loans receivable and other investments, net 96,489 96,036    
Cash and cash equivalents 12,814 25,663 $ 9,133 $ 7,434
Restricted cash 9,151 9,002    
Assets held for sale 2,073 0    
Prepaid expenses, deferred financing costs and other assets, net 126,007 125,279    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 2,240,126 2,265,919    
Liabilities        
Mortgage notes, net 159,905 160,752    
Revolving credit facility 17,000 26,000    
Term loans, net 336,592 335,673    
Senior unsecured notes, net 688,879 688,246    
Accounts payable and accrued liabilities 33,397 39,639    
Intercompany 0 0    
Total liabilities 1,235,773 1,250,310    
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,004,350 1,015,574    
Noncontrolling interests 3 35    
Total equity 1,004,353 1,015,609 1,007,498 1,053,876
Total liabilities and equity 2,240,126 2,265,919    
Elimination [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 (1,889) (1,909)    
Intercompany (1,009,852) (1,080,899)    
Investment in subsidiaries (1,617,711) (1,559,738)    
Total assets (2,629,452) (2,642,546)    
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 (1,889) (1,909)    
Intercompany (1,009,852) (1,080,899)    
Total liabilities (1,011,741) (1,082,808)    
Total Sabra Health Care REIT, Inc. stockholders’ equity (1,617,711) (1,559,738)    
Noncontrolling interests 0 0    
Total equity (1,617,711) (1,559,738)    
Total liabilities and equity (2,629,452) (2,642,546)    
Parent Company [Member]        
Assets        
Real estate investments, net of accumulated depreciation 146 150    
Loans receivable and other investments, net (222) (410)    
Cash and cash equivalents 5,285 18,168 3,789 2,548
Restricted cash 0 0    
Assets held for sale 0      
Prepaid expenses, deferred financing costs and other assets, net 2,556 2,859    
Intercompany 345,081 368,281    
Investment in subsidiaries 663,960 640,238    
Total assets 1,016,806 1,029,286    
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 12,456 13,712    
Intercompany 0 0    
Total liabilities 12,456 13,712    
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,004,350 1,015,574    
Noncontrolling interests 0 0    
Total equity 1,004,350 1,015,574    
Total liabilities and equity 1,016,806 1,029,286    
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 17,106 18,023    
Intercompany 664,771 687,493    
Investment in subsidiaries 942,039 907,136    
Total assets 1,623,916 1,612,652    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility 17,000 26,000    
Term loans, net 243,711 243,626    
Senior unsecured notes, net 688,879 688,246    
Accounts payable and accrued liabilities 10,366 14,542    
Intercompany 0 0    
Total liabilities 959,956 972,414    
Total Sabra Health Care REIT, Inc. stockholders’ equity 663,960 640,238    
Noncontrolling interests 0 0    
Total equity 663,960 640,238    
Total liabilities and equity 1,623,916 1,612,652    
Combined Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 1,845,293 1,860,850    
Loans receivable and other investments, net 96,711 96,446    
Cash and cash equivalents 3,707 2,675 2,084 456
Restricted cash 67 57    
Assets held for sale 2,073      
Prepaid expenses, deferred financing costs and other assets, net 97,831 96,301    
Intercompany 0 0    
Investment in subsidiaries 11,712 12,364    
Total assets 2,057,394 2,068,693    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility 0 0    
Term loans, net 92,881 92,047    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 9,128 11,606    
Intercompany 1,036,134 1,080,899    
Total liabilities 1,138,143 1,184,552    
Total Sabra Health Care REIT, Inc. stockholders’ equity 919,251 884,141    
Noncontrolling interests 0 0    
Total equity 919,251 884,141    
Total liabilities and equity 2,057,394 2,068,693    
Combined Non-Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 148,153 148,939    
Loans receivable and other investments, net 0 0    
Cash and cash equivalents 3,822 4,820 $ 3,260 $ 4,430
Restricted cash 9,084 8,945    
Assets held for sale 0      
Prepaid expenses, deferred financing costs and other assets, net 10,403 10,005    
Intercompany 0 25,125    
Investment in subsidiaries 0 0    
Total assets 171,462 197,834    
Liabilities        
Mortgage notes, net 159,905 160,752    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 3,336 1,688    
Intercompany (26,282) 0    
Total liabilities 136,959 162,440    
Total Sabra Health Care REIT, Inc. stockholders’ equity 34,500 35,359    
Noncontrolling interests 3 35    
Total equity 34,503 35,394    
Total liabilities and equity $ 171,462 $ 197,834