XML 81 R68.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Statement of Income (unaudited) (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenues:        
Rental income $ 100,145 $ 56,833 $ 213,273 $ 167,442
Interest and other income 4,090 3,157 8,062 25,482
Resident fees and services 7,554 1,937 17,840 5,811
Total revenues 111,789 61,927 239,175 198,735
Expenses:        
Depreciation and amortization 25,933 17,102 62,290 51,273
Interest 24,568 15,794 56,218 49,139
Operating expenses 5,102 1,404 11,929 4,256
General and administrative 12,944 4,966 24,159 13,513
Merger and acquisition costs 23,299 1,051 29,750 1,222
Provision for doubtful accounts and loan losses 5,149 540 7,454 3,286
Impairment of real estate 0 0 0 29,811
Total expenses 96,995 40,857 191,800 152,500
Other income (expense):        
Loss on extinguishment of debt (553) 0 (553) (556)
Other income (expense) 51 2,945 3,121 5,345
Net gain (loss) on sales of real estate 582 1,451 4,614 (3,203)
Total other income (expense) 80 4,396 7,182 1,586
Income in subsidiary 0 0 0 0
Income before income tax expense 14,874 25,466 54,557 47,821
Income tax benefit (expense) 195 (154) (161) (786)
Net income 15,069 25,312 54,396 47,035
Net income (loss) attributable to noncontrolling interests 26 25 42 66
Net income attributable to Sabra Health Care REIT, Inc. 15,095 25,337 54,438 47,101
Preferred stock dividends (2,561) (2,561) (7,682) (7,682)
Net income attributable to common stockholders $ 12,534 $ 22,776 $ 46,756 $ 39,419
Net income attributable to common stockholders, per:        
Basic common share (in dollars per share) $ 0.11 $ 0.35 $ 0.58 $ 0.60
Diluted common share (in dollars per share) $ 0.11 $ 0.35 $ 0.57 $ 0.60
Weighted-average number of common shares outstanding, basic (in shares) 112,149,638 65,312,288 81,150,846 65,285,591
Weighted-average number of common shares outstanding, diluted (in shares) 112,418,100 65,591,428 81,429,044 65,470,589
Elimination [Member]        
Revenues:        
Rental income $ (3,187) $ (587) $ (5,164) $ (1,749)
Interest and other income (47) (68) (65) (207)
Resident fees and services 0 0 0 0
Total revenues (3,234) (655) (5,229) (1,956)
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 0 0 0 0
Operating expenses (3,187) (587) (5,182) (1,760)
General and administrative 0 0 0 0
Merger and acquisition costs 0 0 0 0
Provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate       0
Total expenses (3,187) (587) (5,182) (1,760)
Other income (expense):        
Loss on extinguishment of debt 0   0 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 (121,566) (70,693) (258,725) (157,480)
Income before income tax expense (121,613) (70,761) (258,772) (157,676)
Income tax benefit (expense) 0 0 0 0
Net income (121,613) (70,761) (258,772) (157,676)
Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. (121,613) (70,761) (258,772) (157,676)
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders (121,613) (70,761) (258,772) (157,676)
Parent Company [Member]        
Revenues:        
Rental income 0 0 0 0
Interest and other income 8 1 21 3
Resident fees and services 0 0 0 0
Total revenues 8 1 21 3
Expenses:        
Depreciation and amortization 217 211 649 595
Interest 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 10,058 4,527 19,380 12,440
Merger and acquisition costs 23,287 (105) 29,703 50
Provision for doubtful accounts and loan losses 533 566 615 (89)
Impairment of real estate       0
Total expenses 34,095 5,199 50,347 12,996
Other income (expense):        
Loss on extinguishment of debt 0   0 0
Other income (expense) 349 2,636 2,634 4,732
Net gain (loss) on sales of real estate 0 0 0 0
Total other income (expense) 349 2,636 2,634 4,732
Income in subsidiary 49,145 28,073 102,474 55,783
Income before income tax expense 15,407 25,511 54,782 47,522
Income tax benefit (expense) (265) (106) (297) (225)
Net income 15,142 25,405 54,485 47,297
Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 15,142 25,405 54,485 47,297
Preferred stock dividends (2,561) (2,561) (7,682) (7,682)
Net income attributable to common stockholders 12,581 22,844 46,803 39,615
Issuers [Member]        
Revenues:        
Rental income 0 0 0 0
Interest and other income 47 0 47 0
Resident fees and services 0 0 0 0
Total revenues 47 0 47 0
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 21,765 13,215 48,689 41,238
Operating expenses 0 0 0 0
General and administrative 16 21 47 42
Merger and acquisition costs 0 0 0 0
Provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate       0
Total expenses 21,781 13,236 48,736 41,280
Other income (expense):        
Loss on extinguishment of debt (422)   (422) (468)
Other income (expense) 688 400 707 916
Net gain (loss) on sales of real estate 0 0 0 0
Total other income (expense) 266 400 285 448
Income in subsidiary 70,613 40,909 150,879 96,616
Income before income tax expense 49,145 28,073 102,475 55,784
Income tax benefit (expense) 0 0 (1) (1)
Net income 49,145 28,073 102,474 55,783
Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 49,145 28,073 102,474 55,783
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 49,145 28,073 102,474 55,783
Sabra Capital Corporation [Member] | Combined Guarantor Subsidiaries [Member]        
Revenues:        
Rental income 0 0 0 0
Interest and other income 0 0 0 0
Resident fees and services 0 0 0 0
Total revenues 0 0 0 0
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 0 0 0 0
Merger and acquisition costs 0 0 0 0
Provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate       0
Total expenses 0 0 0 0
Other income (expense):        
Loss on extinguishment of debt 0   0 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 0   0 0
Income before income tax expense 0 0 0 0
Income tax benefit (expense) 0 0 0 0
Net income 0 0 0 0
Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 0 0 0 0
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 0 0 0 0
Combined Guarantor Subsidiaries of 2021 Notes and 2023 Notes [Member] | Combined Guarantor Subsidiaries [Member]        
Revenues:        
Rental income 54,640 52,233 160,121 153,658
Interest and other income 1,991 3,156 6,014 25,490
Resident fees and services 0 0 0 0
Total revenues 56,631 55,389 166,135 179,148
Expenses:        
Depreciation and amortization 15,500 15,320 47,882 45,955
Interest 792 878 2,237 2,772
Operating expenses 0 0 0 0
General and administrative 1,671 375 3,429 902
Merger and acquisition costs 12 1,156 47 1,171
Provision for doubtful accounts and loan losses 4,616 (26) 6,839 3,375
Impairment of real estate       29,811
Total expenses 22,591 17,703 60,434 83,986
Other income (expense):        
Loss on extinguishment of debt (131)   (131) (88)
Other income (expense) (986) (91) (220) (230)
Net gain (loss) on sales of real estate 614 1,451 4,640 (3,203)
Total other income (expense) (503) 1,360 4,289 (3,521)
Income in subsidiary 1,808 1,711 5,372 5,081
Income before income tax expense 35,345 40,757 115,362 96,722
Income tax benefit (expense) 482 (27) 255 (512)
Net income 35,827 40,730 115,617 96,210
Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 35,827 40,730 115,617 96,210
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 35,827 40,730 115,617 96,210
Combined Non-Guarantor Subsidiaries of 2021 Notes and 2023 Notes [Member] | Combined Non-Guarantor Subsidiaries [Member]        
Revenues:        
Rental income 48,692 5,187 58,316 15,533
Interest and other income 2,091 68 2,045 196
Resident fees and services 7,554 1,937 17,840 5,811
Total revenues 58,337 7,192 78,201 21,540
Expenses:        
Depreciation and amortization 10,216 1,571 13,759 4,723
Interest 2,011 1,701 5,292 5,129
Operating expenses 8,289 1,991 17,111 6,016
General and administrative 1,199 43 1,303 129
Merger and acquisition costs 0 0 0 1
Provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate       0
Total expenses 21,715 5,306 37,465 15,998
Other income (expense):        
Loss on extinguishment of debt 0   0 0
Other income (expense) 0 0 0 (73)
Net gain (loss) on sales of real estate (32) 0 (26) 0
Total other income (expense) (32) 0 (26) (73)
Income in subsidiary 0 0 0 0
Income before income tax expense 36,590 1,886 40,710 5,469
Income tax benefit (expense) (22) (21) (118) (48)
Net income 36,568 1,865 40,592 5,421
Net income (loss) attributable to noncontrolling interests 26 25 42 66
Net income attributable to Sabra Health Care REIT, Inc. 36,594 1,890 40,634 5,487
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders $ 36,594 $ 1,890 $ 40,634 $ 5,487