XML 77 R64.htm IDEA: XBRL DOCUMENT v3.7.0.1
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (unaudited) (Details) - USD ($)
$ in Thousands
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Assets        
Real estate investments, net of accumulated depreciation $ 1,995,911 $ 2,009,939    
Loans receivable and other investments, net 94,208 96,036    
Cash and cash equivalents 13,235 25,663 $ 103,868 $ 7,434
Restricted cash 9,413 9,002    
Prepaid expenses, deferred financing costs and other assets, net 141,193 125,279    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 2,253,960 2,265,919    
Liabilities        
Mortgage notes, net 159,366 160,752    
Revolving credit facility 32,000 26,000    
Term loans, net 339,248 335,673    
Senior unsecured notes, net 689,508 688,246    
Accounts payable and accrued liabilities 37,123 39,639    
Intercompany 0 0    
Total liabilities 1,257,245 1,250,310    
Total Sabra Health Care REIT, Inc. stockholders’ equity 996,696 1,015,574    
Noncontrolling interests 19 35    
Total equity 996,715 1,015,609 1,016,912 1,053,876
Total liabilities and equity 2,253,960 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    
Prepaid expenses, deferred financing costs and other assets, net (1,723) (1,909)    
Intercompany (967,326) (1,080,899)    
Investment in subsidiaries (1,699,565) (1,559,738)    
Total assets (2,668,614) (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 (1,723) (1,909)    
Intercompany (967,326) (1,080,899)    
Total liabilities (969,049) (1,082,808)    
Total Sabra Health Care REIT, Inc. stockholders’ equity (1,699,565) (1,559,738)    
Noncontrolling interests 0 0    
Total equity (1,699,565) (1,559,738)    
Total liabilities and equity (2,668,614) (2,642,546)    
Parent Company [Member]        
Assets        
Real estate investments, net of accumulated depreciation 151 150    
Loans receivable and other investments, net (172) (410)    
Cash and cash equivalents 4,718 18,168 95,604 2,548
Restricted cash 0 0    
Prepaid expenses, deferred financing costs and other assets, net 13,963 2,859    
Intercompany 292,398 368,281    
Investment in subsidiaries 698,329 640,238    
Total assets 1,009,387 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 12,691 13,712    
Intercompany 0 0    
Total liabilities 12,691 13,712    
Total Sabra Health Care REIT, Inc. stockholders’ equity 996,696 1,015,574    
Noncontrolling interests 0 0    
Total equity 996,696 1,015,574    
Total liabilities and equity 1,009,387 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    
Prepaid expenses, deferred financing costs and other assets, net 15,113 18,023    
Intercompany 674,928 687,493    
Investment in subsidiaries 987,422 907,136    
Total assets 1,677,463 1,612,652    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility 32,000 26,000    
Term loans, net 243,795 243,626    
Senior unsecured notes, net 689,508 688,246    
Accounts payable and accrued liabilities 13,831 14,542    
Intercompany 0 0    
Total liabilities 979,134 972,414    
Total Sabra Health Care REIT, Inc. stockholders’ equity 698,329 640,238    
Noncontrolling interests 0 0    
Total equity 698,329 640,238    
Total liabilities and equity 1,677,463 1,612,652    
Combined Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 1,848,316 1,860,850    
Loans receivable and other investments, net 94,380 96,446    
Cash and cash equivalents 2,431 2,675 3,791 456
Restricted cash 67 57    
Prepaid expenses, deferred financing costs and other assets, net 102,856 96,301    
Intercompany 0 0    
Investment in subsidiaries 13,814 12,364    
Total assets 2,061,864 2,068,693    
Liabilities        
Mortgage notes, net 0 0    
Revolving credit facility 0 0    
Term loans, net 95,453 92,047    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 8,626 11,606    
Intercompany 994,200 1,080,899    
Total liabilities 1,098,279 1,184,552    
Total Sabra Health Care REIT, Inc. stockholders’ equity 963,585 884,141    
Noncontrolling interests 0 0    
Total equity 963,585 884,141    
Total liabilities and equity 2,061,864 2,068,693    
Combined Non-Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 147,444 148,939    
Loans receivable and other investments, net 0 0    
Cash and cash equivalents 6,086 4,820 $ 4,473 $ 4,430
Restricted cash 9,346 8,945    
Prepaid expenses, deferred financing costs and other assets, net 10,984 10,005    
Intercompany 0 25,125    
Investment in subsidiaries 0 0    
Total assets 173,860 197,834    
Liabilities        
Mortgage notes, net 159,366 160,752    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 3,698 1,688    
Intercompany (26,874) 0    
Total liabilities 136,190 162,440    
Total Sabra Health Care REIT, Inc. stockholders’ equity 37,651 35,359    
Noncontrolling interests 19 35    
Total equity 37,670 35,394    
Total liabilities and equity $ 173,860 $ 197,834