XML 79 R67.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
Assets        
Real estate investments, net of accumulated depreciation $ 6,108,801 $ 5,994,432    
Loans receivable and other investments, net 100,888 114,390    
Investment in unconsolidated joint venture 354,907 0    
Cash and cash equivalents 46,352 518,632    
Restricted cash 11,818 68,817    
Lease intangible assets, net 161,423 167,119    
Accounts receivable, prepaid expenses and other assets, net 200,380 168,887    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 6,984,569 7,032,277    
Liabilities        
Secured debt, net 254,917 256,430    
Revolving credit facility 611,000 641,000    
Term loans, net 1,188,623 1,190,774    
Senior unsecured notes, net 1,306,566 1,306,286    
Accounts payable and accrued liabilities 102,353 102,523    
Lease intangible liabilities, net 94,544 98,015    
Intercompany 0 0    
Total liabilities 3,558,003 3,595,028    
Total Sabra Health Care REIT, Inc. stockholders' equity 3,422,151 3,432,807    
Noncontrolling interests 4,415 4,442    
Total equity 3,426,566 3,437,249 $ 1,004,353 $ 1,015,609
Total liabilities and equity 6,984,569 7,032,277    
Elimination        
Assets        
Real estate investments, net of accumulated depreciation 0 0    
Loans receivable and other investments, net 0 0    
Investment in unconsolidated joint venture 0      
Cash and cash equivalents 0 0    
Restricted cash 0 0    
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net (7,426) (5,189)    
Intercompany (5,089,544) (4,765,381)    
Investment in subsidiaries (2,290,890) (2,103,428)    
Total assets (7,387,860) (6,873,998)    
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 (7,426) (5,189)    
Lease intangible liabilities, net 0 0    
Intercompany (5,089,544) (4,765,381)    
Total liabilities (5,096,970) (4,770,570)    
Total Sabra Health Care REIT, Inc. stockholders' equity (2,290,890) (2,103,428)    
Noncontrolling interests 0 0    
Total equity (2,290,890) (2,103,428)    
Total liabilities and equity (7,387,860) (6,873,998)    
Parent Company | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 353 324    
Loans receivable and other investments, net (200) (97)    
Investment in unconsolidated joint venture 0      
Cash and cash equivalents 40,119 511,670    
Restricted cash 0 0    
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net 3,038 3,499    
Intercompany 2,422,147 2,043,402    
Investment in subsidiaries 980,552 890,462    
Total assets 3,446,009 3,449,260    
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 23,858 16,453    
Lease intangible liabilities, net 0 0    
Intercompany 0 0    
Total liabilities 23,858 16,453    
Total Sabra Health Care REIT, Inc. stockholders' equity 3,422,151 3,432,807    
Noncontrolling interests 0 0    
Total equity 3,422,151 3,432,807    
Total liabilities and equity 3,446,009 3,449,260    
Operating Partnership | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 0 0    
Loans receivable and other investments, net 0 0    
Investment in unconsolidated joint venture 0      
Cash and cash equivalents 0 0    
Restricted cash 0 0    
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net 44,140 36,073    
Intercompany 2,667,397 2,721,979    
Investment in subsidiaries 1,296,380 1,198,305    
Total assets 4,007,917 3,956,357    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 611,000 641,000    
Term loans, net 1,092,856 1,092,397    
Senior unsecured notes, net 1,306,566 1,306,286    
Accounts payable and accrued liabilities 16,943 26,212    
Lease intangible liabilities, net 0 0    
Intercompany 0 0    
Total liabilities 3,027,365 3,065,895    
Total Sabra Health Care REIT, Inc. stockholders' equity 980,552 890,462    
Noncontrolling interests 0 0    
Total equity 980,552 890,462    
Total liabilities and equity 4,007,917 3,956,357    
Sabra Capital Corporation | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 0 0    
Loans receivable and other investments, net 0 0    
Investment in unconsolidated joint venture 0      
Cash and cash equivalents 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 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 | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 1,733,912 1,756,933    
Loans receivable and other investments, net 50,471 55,297    
Investment in unconsolidated joint venture 0      
Cash and cash equivalents 354 449    
Restricted cash 1,948 36,910    
Lease intangible assets, net 16,841 17,577    
Accounts receivable, prepaid expenses and other assets, net 96,773 80,739    
Intercompany 0 0    
Investment in subsidiaries 13,958 14,661    
Total assets 1,914,257 1,962,566    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 0 0    
Term loans, net 95,767 98,377    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 3,149 3,560    
Lease intangible liabilities, net 0 0    
Intercompany 709,913 785,120    
Total liabilities 808,829 887,057    
Total Sabra Health Care REIT, Inc. stockholders' equity 1,105,428 1,075,509    
Noncontrolling interests 0 0    
Total equity 1,105,428 1,075,509    
Total liabilities and equity 1,914,257 1,962,566    
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 4,374,536 4,237,175    
Loans receivable and other investments, net 50,617 59,190    
Investment in unconsolidated joint venture 354,907      
Cash and cash equivalents 5,879 6,513    
Restricted cash 9,870 31,907    
Lease intangible assets, net 144,582 149,542    
Accounts receivable, prepaid expenses and other assets, net 63,855 53,765    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 5,004,246 4,538,092    
Liabilities        
Secured debt, net 254,917 256,430    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 65,829 61,487    
Lease intangible liabilities, net 94,544 98,015    
Intercompany 4,379,631 3,980,261    
Total liabilities 4,794,921 4,396,193    
Total Sabra Health Care REIT, Inc. stockholders' equity 204,910 137,457    
Noncontrolling interests 4,415 4,442    
Total equity 209,325 141,899    
Total liabilities and equity $ 5,004,246 $ 4,538,092