XML 101 R83.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUMMARIZED CONSOLIDATING INFORMATION - Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Assets        
Real estate investments, net of accumulated depreciation $ 5,994,432 $ 2,009,939    
Loans receivable and other investments, net 114,390 96,036    
Cash and cash equivalents 518,632 25,663 $ 7,434 $ 61,793
Restricted cash 68,817 9,002    
Lease intangible assets, net 167,119 26,250    
Accounts receivable, prepaid expenses and other assets, net 168,887 99,029    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 7,032,277 2,265,919    
Liabilities        
Secured debt, net 256,430 160,752    
Revolving credit facility 641,000 26,000    
Term loans, net 1,190,774 335,673    
Senior unsecured notes, net 1,306,286 688,246    
Accounts payable and accrued liabilities 102,523 39,639    
Lease intangible liabilities, net 98,015 0    
Intercompany 0 0    
Total liabilities 3,595,028 1,250,310    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,432,807 1,015,574    
Noncontrolling interests 4,442 35    
Total equity 3,437,249 1,015,609 1,053,876 941,823
Total liabilities and equity 7,032,277 2,265,919    
Elimination        
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 (5,189) (1,909)    
Intercompany (4,765,381) (1,080,899)    
Investment in subsidiaries (2,103,428) (1,559,738)    
Total assets (6,873,998) (2,642,546)    
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 (5,189) (1,909)    
Lease intangible liabilities, net 0      
Intercompany (4,765,381) (1,080,899)    
Total liabilities (4,770,570) (1,082,808)    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity (2,103,428) (1,559,738)    
Noncontrolling interests 0 0    
Total equity (2,103,428) (1,559,738)    
Total liabilities and equity (6,873,998) (2,642,546)    
Parent Company | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 324 150    
Loans receivable and other investments, net (97) (410)    
Cash and cash equivalents 511,670 18,168 2,548 58,799
Restricted cash 0 0    
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net 3,499 2,859    
Intercompany 2,043,402 368,281    
Investment in subsidiaries 890,462 640,238    
Total assets 3,449,260 1,029,286    
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 16,453 13,712    
Lease intangible liabilities, net 0      
Intercompany 0 0    
Total liabilities 16,453 13,712    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,432,807 1,015,574    
Noncontrolling interests 0 0    
Total equity 3,432,807 1,015,574    
Total liabilities and equity 3,449,260 1,029,286    
Operating Partnership | Reportable Legal Entities        
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 36,073 18,023    
Intercompany 2,721,979 687,493    
Investment in subsidiaries 1,198,305 907,136    
Total assets 3,956,357 1,612,652    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 641,000 26,000    
Term loans, net 1,092,397 243,626    
Senior unsecured notes, net 1,306,286 688,246    
Accounts payable and accrued liabilities 26,212 14,542    
Lease intangible liabilities, net 0      
Intercompany 0 0    
Total liabilities 3,065,895 972,414    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity 890,462 640,238    
Noncontrolling interests 0 0    
Total equity 890,462 640,238    
Total liabilities and equity 3,956,357 1,612,652    
Sabra Capital Corporation | Reportable Legal Entities        
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    
Equity        
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 | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 1,756,933 1,860,850    
Loans receivable and other investments, net 55,297 96,446    
Cash and cash equivalents 449 2,675 456 0
Restricted cash 36,910 57    
Lease intangible assets, net 17,577 25,489    
Accounts receivable, prepaid expenses and other assets, net 80,739 70,812    
Intercompany 0 0    
Investment in subsidiaries 14,661 12,364    
Total assets 1,962,566 2,068,693    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 0 0    
Term loans, net 98,377 92,047    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 3,560 11,606    
Lease intangible liabilities, net 0      
Intercompany 785,120 1,080,899    
Total liabilities 887,057 1,184,552    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,075,509 884,141    
Noncontrolling interests 0 0    
Total equity 1,075,509 884,141    
Total liabilities and equity 1,962,566 2,068,693    
Combined Non-Guarantor Subsidiaries of 2021 Notes and 2023 Notes | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 4,237,175 148,939    
Loans receivable and other investments, net 59,190 0    
Cash and cash equivalents 6,513 4,820 $ 4,430 $ 2,994
Restricted cash 31,907 8,945    
Lease intangible assets, net 149,542 761    
Accounts receivable, prepaid expenses and other assets, net 53,765 9,244    
Intercompany 0 25,125    
Investment in subsidiaries 0 0    
Total assets 4,538,092 197,834    
Liabilities        
Secured debt, net 256,430 160,752    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 61,487 1,688    
Lease intangible liabilities, net 98,015      
Intercompany 3,980,261 0    
Total liabilities 4,396,193 162,440    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity 137,457 35,359    
Noncontrolling interests 4,442 35    
Total equity 141,899 35,394    
Total liabilities and equity $ 4,538,092 $ 197,834