XML 80 R67.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (unaudited) (Details) - USD ($)
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
Assets        
Real estate investments, net of accumulated depreciation $ 5,972,785,000 $ 2,009,939,000    
Loans receivable and other investments, net 149,766,000 96,036,000    
Cash and cash equivalents 30,873,000 25,663,000 $ 19,674,000 $ 7,434,000
Restricted cash 12,489,000 9,002,000    
Lease intangible assets, net 262,817,000 26,250,000    
Accounts receivable, prepaid expenses and other assets, net 159,577,000 99,029,000    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 6,588,307,000 2,265,919,000    
Liabilities        
Secured debt, net 257,571,000 160,752,000    
Revolving credit facility 251,000,000 26,000,000    
Term loans, net 1,190,887,000 335,673,000    
Senior unsecured notes, net 1,305,996,000 688,246,000    
Accounts payable and accrued liabilities 116,146,000 39,639,000    
Lease intangible liabilities, net 94,878,000 0    
Intercompany 0 0    
Total liabilities 3,216,478,000 1,250,310,000    
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,369,103,000 1,015,574,000    
Noncontrolling interests 2,726,000 35,000    
Total equity 3,371,829,000 1,015,609,000 1,013,887,000 1,053,876,000
Total liabilities and equity 6,588,307,000 2,265,919,000    
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    
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net (4,200,000) (1,909,000)    
Intercompany (4,957,890,000) (1,080,899,000)    
Investment in subsidiaries (1,797,499,000) (1,559,738,000)    
Total assets (6,759,589,000) (2,642,546,000)    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities (4,200,000) (1,909,000)    
Lease intangible liabilities, net 0      
Intercompany (4,957,890,000) (1,080,899,000)    
Total liabilities (4,962,090,000) (1,082,808,000)    
Total Sabra Health Care REIT, Inc. stockholders’ equity (1,797,499,000) (1,559,738,000)    
Noncontrolling interests 0 0    
Total equity (1,797,499,000) (1,559,738,000)    
Total liabilities and equity (6,759,589,000) (2,642,546,000)    
Parent Company [Member]        
Assets        
Real estate investments, net of accumulated depreciation 174,000 150,000    
Loans receivable and other investments, net (140,000) (410,000)    
Cash and cash equivalents 25,214,000 18,168,000 14,258,000 2,548,000
Restricted cash 0 0    
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net 2,219,000 2,859,000    
Intercompany 2,618,618,000 368,281,000    
Investment in subsidiaries 744,470,000 640,238,000    
Total assets 3,390,555,000 1,029,286,000    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 21,452,000 13,712,000    
Lease intangible liabilities, net 0      
Intercompany 0 0    
Total liabilities 21,452,000 13,712,000    
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,369,103,000 1,015,574,000    
Noncontrolling interests 0 0    
Total equity 3,369,103,000 1,015,574,000    
Total liabilities and equity 3,390,555,000 1,029,286,000    
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    
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net 30,483,000 18,023,000    
Intercompany 2,339,272,000 687,493,000    
Investment in subsidiaries 1,040,196,000 907,136,000    
Total assets 3,409,951,000 1,612,652,000    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 251,000,000 26,000,000    
Term loans, net 1,091,939,000 243,626,000    
Senior unsecured notes, net 1,305,996,000 688,246,000    
Accounts payable and accrued liabilities 16,546,000 14,542,000    
Lease intangible liabilities, net 0      
Intercompany 0 0    
Total liabilities 2,665,481,000 972,414,000    
Total Sabra Health Care REIT, Inc. stockholders’ equity 744,470,000 640,238,000    
Noncontrolling interests 0 0    
Total equity 744,470,000 640,238,000    
Total liabilities and equity 3,409,951,000 1,612,652,000    
Sabra Capital Corporation [Member] | Combined Guarantor Subsidiaries [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    
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net 0 0    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 0 0    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 0 0    
Lease intangible liabilities, net 0      
Intercompany 0 0    
Total liabilities 0 0    
Total Sabra Health Care REIT, Inc. stockholders’ equity 0 0    
Noncontrolling interests 0 0    
Total equity 0 0    
Total liabilities and equity 0 0    
Combined Guarantor Subsidiaries of 2021 Notes and 2023 Notes [Member] | Combined Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 1,832,335,000 1,860,850,000    
Loans receivable and other investments, net 89,911,000 96,446,000    
Cash and cash equivalents 1,014,000 2,675,000 1,846,000 1,008,000
Restricted cash 2,038,000 57,000    
Lease intangible assets, net 22,801,000 25,489,000    
Accounts receivable, prepaid expenses and other assets, net 87,304,000 70,812,000    
Intercompany 0 0    
Investment in subsidiaries 12,833,000 12,364,000    
Total assets 2,048,236,000 2,068,693,000    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 0 0    
Term loans, net 98,948,000 92,047,000    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 7,230,000 11,606,000    
Lease intangible liabilities, net 0      
Intercompany 941,667,000 1,080,899,000    
Total liabilities 1,047,845,000 1,184,552,000    
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,000,391,000 884,141,000    
Noncontrolling interests 0 0    
Total equity 1,000,391,000 884,141,000    
Total liabilities and equity 2,048,236,000 2,068,693,000    
Combined Non-Guarantor Subsidiaries of 2021 Notes and 2023 Notes [Member] | Combined Non-Guarantor Subsidiaries [Member]        
Assets        
Real estate investments, net of accumulated depreciation 4,140,276,000 148,939,000    
Loans receivable and other investments, net 59,995,000 0    
Cash and cash equivalents 4,645,000 4,820,000 $ 3,570,000 $ 3,878,000
Restricted cash 10,451,000 8,945,000    
Lease intangible assets, net 240,016,000 761,000    
Accounts receivable, prepaid expenses and other assets, net 43,771,000 9,244,000    
Intercompany 0 25,125,000    
Investment in subsidiaries 0 0    
Total assets 4,499,154,000 197,834,000    
Liabilities        
Secured debt, net 257,571,000 160,752,000    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 75,118,000 1,688,000    
Lease intangible liabilities, net 94,878,000      
Intercompany 4,016,223,000 0    
Total liabilities 4,443,790,000 162,440,000    
Total Sabra Health Care REIT, Inc. stockholders’ equity 52,638,000 35,359,000    
Noncontrolling interests 2,726,000 35,000    
Total equity 55,364,000 35,394,000    
Total liabilities and equity $ 4,499,154,000 $ 197,834,000