XML 102 R84.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUMMARIZED CONSOLIDATING INFORMATION - Consolidating Statement of Income (Details) - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenues:      
Rental income $ 364,191,000 $ 225,275,000 $ 209,851,000
Interest and other income 15,026,000 27,463,000 25,505,000
Resident fees and services 26,430,000 7,788,000 3,508,000
Total revenues 405,647,000 260,526,000 238,864,000
Expenses:      
Depreciation and amortization 113,882,000 68,472,000 63,079,000
Interest 88,440,000 64,873,000 59,218,000
Operating expenses 17,860,000 5,703,000 2,576,000
General and administrative 32,401,000 17,672,000 16,093,000
Merger and acquisition costs 30,255,000 1,197,000 7,023,000
Provision for doubtful accounts and loan losses 17,113,000 5,543,000 12,842,000
Impairment of real estate 1,326,000 29,811,000 0
Total expenses 301,277,000 193,271,000 160,831,000
Other income (expense):      
Loss on extinguishment of debt (553,000) (556,000) 0
Other income (expense) 3,170,000 10,677,000 2,260,000
Net gain (loss) on sales of real estate 52,029,000 (6,122,000) (161,000)
Total other income (expense) 54,646,000 3,999,000 2,099,000
Income in subsidiary 0 0 0
Income before income tax benefit (expense) 159,016,000 71,254,000 80,132,000
Income tax expense (651,000) (1,049,000) (749,000)
Net income 158,365,000 70,205,000 79,383,000
Net loss attributable to noncontrolling interests 18,000 71,000 30,000
Net income attributable to Sabra Health Care REIT, Inc. 158,383,000 70,276,000 79,413,000
Preferred stock dividends (10,242,000) (10,242,000) (10,242,000)
Net income attributable to common stockholders $ 148,141,000 $ 60,034,000 $ 69,171,000
Net income attributable to common stockholders, per:      
Basic common share (in dollars per share) $ 1.40 $ 0.92 $ 1.11
Diluted common share (in dollars per share) $ 1.40 $ 0.92 $ 1.11
Weighted-average number of common shares outstanding, basic (in shares) 105,621,242 65,284,251 62,235,014
Weighted-average number of common shares outstanding, diluted (in shares) 105,842,434 65,520,672 62,460,239
Elimination      
Revenues:      
Rental income $ (7,513,000) $ (2,328,000) $ (1,201,000)
Interest and other income (161,000) (253,000) (304,000)
Resident fees and services 0 0 0
Total revenues (7,674,000) (2,581,000) (1,505,000)
Expenses:      
Depreciation and amortization 0 0 0
Interest (143,000) 0 (261,000)
Operating expenses (7,531,000) (2,363,000) (1,213,000)
General and administrative 0 0 0
Merger and acquisition costs 0 0 0
Provision for doubtful accounts and loan losses 0 0 0
Impairment of real estate 0 0  
Total expenses (7,674,000) (2,363,000) (1,474,000)
Other income (expense):      
Loss on extinguishment of debt 0 0  
Other income (expense) 0 0 0
Net gain (loss) on sales of real estate 0 0 0
Total other income (expense) 0 0 0
Income in subsidiary (509,045,000) (219,716,000) (250,001,000)
Income before income tax benefit (expense) (509,045,000) (219,934,000) (250,032,000)
Income tax expense 0 0 0
Net income (509,045,000) (219,934,000) (250,032,000)
Net loss attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. (509,045,000) (219,934,000) (250,032,000)
Preferred stock dividends 0 0 0
Net income attributable to common stockholders (509,045,000) (219,934,000) (250,032,000)
Parent Company | Reportable Legal Entities      
Revenues:      
Rental income 0 0 0
Interest and other income 39,000 3,000 2,000
Resident fees and services 0 0 0
Total revenues 39,000 3,000 2,000
Expenses:      
Depreciation and amortization 867,000 816,000 47,000
Interest 0 0 0
Operating expenses 0 0 0
General and administrative 24,810,000 15,798,000 14,485,000
Merger and acquisition costs 30,208,000 (7,000) (14,000)
Provision for doubtful accounts and loan losses 227,000 (1,376,000) 1,291,000
Impairment of real estate 0 0  
Total expenses 56,112,000 15,231,000 15,809,000
Other income (expense):      
Loss on extinguishment of debt 0 0  
Other income (expense) 2,634,000 7,366,000 0
Net gain (loss) on sales of real estate 0 0 0
Total other income (expense) 2,634,000 7,366,000 0
Income in subsidiary 212,432,000 78,783,000 95,690,000
Income before income tax benefit (expense) 158,993,000 70,921,000 79,883,000
Income tax expense (610,000) (427,000) (439,000)
Net income 158,383,000 70,494,000 79,444,000
Net loss attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 158,383,000 70,494,000 79,444,000
Preferred stock dividends (10,242,000) (10,242,000) (10,242,000)
Net income attributable to common stockholders 148,141,000 60,252,000 69,202,000
Operating Partnership | Reportable Legal Entities      
Revenues:      
Rental income 0 0 0
Interest and other income 143,000 0 334,000
Resident fees and services 0 0 0
Total revenues 143,000 0 334,000
Expenses:      
Depreciation and amortization 0 0 0
Interest 77,767,000 54,589,000 52,208,000
Operating expenses 0 0 0
General and administrative 65,000 56,000 29,000
Merger and acquisition costs 0 0 0
Provision for doubtful accounts and loan losses 0 0 0
Impairment of real estate 0 0  
Total expenses 77,832,000 54,645,000 52,237,000
Other income (expense):      
Loss on extinguishment of debt (422,000) (468,000)  
Other income (expense) 1,130,000 (196,000) 1,651,000
Net gain (loss) on sales of real estate 0 0 0
Total other income (expense) 708,000 (664,000) 1,651,000
Income in subsidiary 289,414,000 134,093,000 145,943,000
Income before income tax benefit (expense) 212,433,000 78,784,000 95,691,000
Income tax expense (1,000) (1,000) (1,000)
Net income 212,432,000 78,783,000 95,690,000
Net loss attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 212,432,000 78,783,000 95,690,000
Preferred stock dividends 0 0 0
Net income attributable to common stockholders 212,432,000 78,783,000 95,690,000
Sabra Capital Corporation | Reportable Legal Entities      
Revenues:      
Rental income 0 0 0
Interest and other income 0 0 0
Resident fees and services 0 0 0
Total revenues 0 0 0
Expenses:      
Depreciation and amortization 0 0 0
Interest 0 0 0
Operating expenses 0 0 0
General and administrative 0 0 0
Merger and acquisition costs 0 0 0
Provision for doubtful accounts and loan losses 0 0 0
Impairment of real estate 0 0  
Total expenses 0 0 0
Other income (expense):      
Loss on extinguishment of debt 0 0  
Other income (expense) 0 0 0
Net gain (loss) on sales of real estate 0 0 0
Total other income (expense) 0 0 0
Income in subsidiary 0 0 0
Income before income tax benefit (expense) 0 0 0
Income tax expense 0 0 0
Net income 0 0 0
Net loss attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 0 0 0
Preferred stock dividends 0 0 0
Net income attributable to common stockholders 0 0 0
Combined Guarantor Subsidiaries of 2021 Notes and 2023 Notes | Reportable Legal Entities      
Revenues:      
Rental income 213,162,000 206,897,000 190,582,000
Interest and other income 9,098,000 27,712,000 25,472,000
Resident fees and services 0 0 0
Total revenues 222,260,000 234,609,000 216,054,000
Expenses:      
Depreciation and amortization 67,723,000 61,371,000 57,141,000
Interest 2,989,000 3,497,000 1,553,000
Operating expenses 0 0 0
General and administrative 3,854,000 1,652,000 1,411,000
Merger and acquisition costs 47,000 1,204,000 6,868,000
Provision for doubtful accounts and loan losses 16,886,000 6,498,000 11,551,000
Impairment of real estate 1,326,000 29,811,000  
Total expenses 92,825,000 104,033,000 78,524,000
Other income (expense):      
Loss on extinguishment of debt (131,000) (88,000)  
Other income (expense) (617,000) 3,507,000 609,000
Net gain (loss) on sales of real estate 54,627,000 (6,143,000) (161,000)
Total other income (expense) 53,879,000 (2,724,000) 448,000
Income in subsidiary 7,199,000 6,840,000 8,368,000
Income before income tax benefit (expense) 190,513,000 134,692,000 146,346,000
Income tax expense (139,000) (538,000) (284,000)
Net income 190,374,000 134,154,000 146,062,000
Net loss attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 190,374,000 134,154,000 146,062,000
Preferred stock dividends 0 0 0
Net income attributable to common stockholders 190,374,000 134,154,000 146,062,000
Combined Non-Guarantor Subsidiaries of 2021 Notes and 2023 Notes | Reportable Legal Entities      
Revenues:      
Rental income 158,542,000 20,706,000 20,470,000
Interest and other income 5,907,000 1,000 1,000
Resident fees and services 26,430,000 7,788,000 3,508,000
Total revenues 190,879,000 28,495,000 23,979,000
Expenses:      
Depreciation and amortization 45,292,000 6,285,000 5,891,000
Interest 7,827,000 6,787,000 5,718,000
Operating expenses 25,391,000 8,066,000 3,789,000
General and administrative 3,672,000 166,000 168,000
Merger and acquisition costs 0 0 169,000
Provision for doubtful accounts and loan losses 0 421,000 0
Impairment of real estate 0 0  
Total expenses 82,182,000 21,725,000 15,735,000
Other income (expense):      
Loss on extinguishment of debt 0 0  
Other income (expense) 23,000 0 0
Net gain (loss) on sales of real estate (2,598,000) 21,000 0
Total other income (expense) (2,575,000) 21,000 0
Income in subsidiary 0 0 0
Income before income tax benefit (expense) 106,122,000 6,791,000 8,244,000
Income tax expense 99,000 (83,000) (25,000)
Net income 106,221,000 6,708,000 8,219,000
Net loss attributable to noncontrolling interests 18,000 71,000 30,000
Net income attributable to Sabra Health Care REIT, Inc. 106,239,000 6,779,000 8,249,000
Preferred stock dividends 0 0 0
Net income attributable to common stockholders $ 106,239,000 $ 6,779,000 $ 8,249,000