XML 78 R65.htm IDEA: XBRL DOCUMENT v3.7.0.1
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Statement of Income (unaudited) (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Revenues:        
Rental income $ 55,904 $ 55,297 $ 113,128 $ 110,609
Interest and other income 2,027 16,993 3,972 22,325
Resident fees and services 6,805 1,959 10,286 3,874
Total revenues 64,736 74,249 127,386 136,808
Expenses:        
Depreciation and amortization 17,220 16,405 36,357 34,171
Interest 15,862 16,427 31,650 33,345
Operating expenses 4,407 1,440 6,827 2,852
General and administrative 11,149 4,636 18,022 9,350
Provision for doubtful accounts and loan losses 535 223 2,305 2,746
Impairment of real estate 0 0 0 29,811
Total expenses 49,173 39,131 95,161 112,275
Other income (expense):        
Loss on extinguishment of debt 0 0 0 (556)
Other income (expense) 941 2,400 3,070 2,400
Net gain (loss) on sales of real estate 4,032 (52) 4,032 (4,654)
Total other income (expense) 4,973 2,348 7,102 (2,810)
Income in subsidiary 0 0 0 0
Net income 20,536 37,466 39,327 21,723
Net income (loss) attributable to noncontrolling interests (16) 9 16 41
Net income attributable to Sabra Health Care REIT, Inc. 20,520 37,475 39,343 21,764
Preferred stock dividends (2,560) (2,560) (5,121) (5,121)
Net income attributable to common stockholders $ 17,960 $ 34,915 $ 34,222 $ 16,643
Net income attributable to common stockholders, per:        
Basic common share (in dollars per share) $ 0.27 $ 0.53 $ 0.52 $ 0.25
Diluted common share (in dollars per share) $ 0.27 $ 0.53 $ 0.52 $ 0.25
Weighted-average number of common shares outstanding, basic (in shares) 65,438,739 65,303,057 65,396,146 65,274,845
Weighted-average number of common shares outstanding, diluted (in shares) 65,670,853 65,503,383 65,694,019 65,454,337
Elimination [Member]        
Revenues:        
Rental income $ (1,194) $ (591) $ (1,978) $ (1,162)
Interest and other income (18) (196) (18) (377)
Resident fees and services 0 0 0 0
Total revenues (1,212) (787) (1,996) (1,539)
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 0 (119) 0 (238)
Operating expenses (1,212) (603) (1,996) (1,173)
General and administrative 0 0 0 0
Provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate       0
Total expenses (1,212) (722) (1,996) (1,411)
Other income (expense):        
Loss on extinguishment of debt       0
Other income (expense) 0 0 0 0
Net gain (loss) on sales of real estate 0 0 0 0
Total other income (expense) 0 0 0 0
Income in subsidiary (74,403) (92,241) (136,445) (86,545)
Net income (74,403) (92,306) (136,445) (86,673)
Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. (74,403) (92,306) (136,445) (86,673)
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders (74,403) (92,306) (136,445) (86,673)
Parent Company [Member]        
Revenues:        
Rental income 0 0 0 0
Interest and other income 6 1 13 2
Resident fees and services 0 0 0 0
Total revenues 6 1 13 2
Expenses:        
Depreciation and amortization 216 201 432 384
Interest 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 9,853 3,713 15,770 8,187
Provision for doubtful accounts and loan losses 227 (888) 82 (655)
Impairment of real estate       0
Total expenses 10,296 3,026 16,284 7,916
Other income (expense):        
Loss on extinguishment of debt       0
Other income (expense) 916 2,098 2,283 2,098
Net gain (loss) on sales of real estate 0 0 0 0
Total other income (expense) 916 2,098 2,283 2,098
Income in subsidiary 29,894 38,467 53,331 27,708
Net income 20,520 37,540 39,343 21,892
Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 20,520 37,540 39,343 21,892
Preferred stock dividends (2,560) (2,560) (5,121) (5,121)
Net income attributable to common stockholders 17,960 34,980 34,222 16,771
Issuers [Member]        
Revenues:        
Rental income 0 0 0 0
Interest and other income 0 119 0 238
Resident fees and services 0 0 0 0
Total revenues 0 119 0 238
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 13,516 13,720 26,924 28,023
Operating expenses 0 0 0 0
General and administrative 17 12 32 22
Provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate       0
Total expenses 13,533 13,732 26,956 28,045
Other income (expense):        
Loss on extinguishment of debt       (468)
Other income (expense) 703 16 737 516
Net gain (loss) on sales of real estate 0 0 0 0
Total other income (expense) 703 16 737 48
Income in subsidiary 42,724 52,064 79,550 55,467
Net income 29,894 38,467 53,331 27,708
Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 29,894 38,467 53,331 27,708
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 29,894 38,467 53,331 27,708
Combined Guarantor Subsidiaries [Member]        
Revenues:        
Rental income 52,442 50,674 105,481 101,424
Interest and other income 2,039 17,004 3,977 22,335
Resident fees and services 0 0 0 0
Total revenues 54,481 67,678 109,458 123,759
Expenses:        
Depreciation and amortization 15,425 14,620 32,381 30,634
Interest 715 1,114 1,445 2,132
Operating expenses 0 0 0 0
General and administrative 1,222 849 2,019 1,029
Provision for doubtful accounts and loan losses 308 1,111 2,223 3,401
Impairment of real estate       29,811
Total expenses 17,670 17,694 38,068 67,007
Other income (expense):        
Loss on extinguishment of debt       (88)
Other income (expense) (665) 309 50 (141)
Net gain (loss) on sales of real estate 4,026 (52) 4,026 (4,654)
Total other income (expense) 3,361 257 4,076 (4,883)
Income in subsidiary 1,785 1,710 3,564 3,370
Net income 41,957 51,951 79,030 55,239
Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 41,957 51,951 79,030 55,239
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 41,957 51,951 79,030 55,239
Combined Non-Guarantor Subsidiaries [Member]        
Revenues:        
Rental income 4,656 5,214 9,625 10,347
Interest and other income 0 65 0 127
Resident fees and services 6,805 1,959 10,286 3,874
Total revenues 11,461 7,238 19,911 14,348
Expenses:        
Depreciation and amortization 1,579 1,584 3,544 3,153
Interest 1,631 1,712 3,281 3,428
Operating expenses 5,619 2,043 8,823 4,025
General and administrative 57 62 201 112
Provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate       0
Total expenses 8,886 5,401 15,849 10,718
Other income (expense):        
Loss on extinguishment of debt       0
Other income (expense) (13) (23) 0 (73)
Net gain (loss) on sales of real estate 6 0 6 0
Total other income (expense) (7) (23) 6 (73)
Income in subsidiary 0 0 0 0
Net income 2,568 1,814 4,068 3,557
Net income (loss) attributable to noncontrolling interests (16) 9 16 41
Net income attributable to Sabra Health Care REIT, Inc. 2,552 1,823 4,084 3,598
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders $ 2,552 $ 1,823 $ 4,084 $ 3,598