XML 81 R69.htm IDEA: XBRL DOCUMENT v3.10.0.1
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Statement of Income (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenues:        
Rental income $ 144,229 $ 55,904 $ 288,484 $ 113,128
Interest and other income 4,553 2,027 8,891 3,972
Resident fees and services 17,530 6,805 35,023 10,286
Total revenues 166,312 64,736 332,398 127,386
Expenses:        
Depreciation and amortization 46,828 17,220 94,833 36,357
Interest 36,757 15,862 72,575 31,650
Operating expenses 12,299 4,407 24,423 6,827
General and administrative 9,271 5,126 17,138 11,215
Merger and acquisition costs 112 5,887 442 6,451
Provision for (recovery of) doubtful accounts and loan losses (674) 535 539 2,305
Impairment of real estate 881 0 1,413 0
Total expenses 105,474 49,037 211,363 94,805
Other income:        
Other income (expense) 0 941 2,820 3,070
Net gain on sales of real estate 142,903 4,032 142,431 4,032
Total other income 142,903 4,973 145,251 7,102
Income in subsidiary 0 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 203,741 20,672 266,286 39,683
Loss from unconsolidated joint venture (2,347) 0 (1,901) 0
Income tax benefit (expense) (605) (136) (1,115) (356)
Net income 200,789 20,536 263,270 39,327
Net income attributable to noncontrolling interests (2) (16) (12) 16
Net income attributable to Sabra Health Care REIT, Inc. 200,787 20,520 263,258 39,343
Preferred stock dividends (7,207) (2,560) (9,768) (5,121)
Net income attributable to common stockholders $ 193,580 $ 17,960 $ 253,490 $ 34,222
Net income attributable to common stockholders, per:        
Basic common share (in dollars per share) $ 1.09 $ 0.27 $ 1.42 $ 0.52
Diluted common share (in dollars per share) $ 1.08 $ 0.27 $ 1.42 $ 0.52
Weighted-average number of common shares outstanding, basic (in shares) 178,314,750 65,438,739 178,304,733 65,396,146
Weighted-average number of common shares outstanding, diluted (in shares) 178,684,024 65,670,853 178,600,789 65,694,019
Elimination        
Revenues:        
Rental income $ (4,320) $ (1,194) $ (8,553) $ (1,978)
Interest and other income (96) (18) (208) (18)
Resident fees and services 0 0 0 0
Total revenues (4,416) (1,212) (8,761) (1,996)
Expenses:        
Depreciation and amortization 0 0 0 0
Interest (96) 0 (208) 0
Operating expenses (4,320) (1,212) (8,553) (1,996)
General and administrative 0 0 0 0
Merger and acquisition costs 0 0 0 0
Provision for (recovery of) doubtful accounts and loan losses 0 0 0 0
Impairment of real estate 0   0  
Total expenses (4,416) (1,212) (8,761) (1,996)
Other income:        
Other income (expense) 0 0 0 0
Net gain on sales of real estate 0 0 0 0
Total other income 0 0 0 0
Income in subsidiary (454,085) (74,403) (626,890) (136,445)
Income before loss from unconsolidated joint venture and income tax expense (454,085) (74,403) (626,890) (136,445)
Loss from unconsolidated joint venture 0   0  
Income tax benefit (expense) 0 0 0 0
Net income (454,085) (74,403) (626,890) (136,445)
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. (454,085) (74,403) (626,890) (136,445)
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders (454,085) (74,403) (626,890) (136,445)
Parent Company | Reportable Legal Entities        
Revenues:        
Rental income 0 0 0 0
Interest and other income 40 6 50 13
Resident fees and services 0 0 0 0
Total revenues 40 6 50 13
Expenses:        
Depreciation and amortization 222 216 443 432
Interest 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 8,009 4,063 13,831 9,322
Merger and acquisition costs 112 5,883 448 6,417
Provision for (recovery of) doubtful accounts and loan losses 311 227 2,492 82
Impairment of real estate 0   0  
Total expenses 8,654 10,389 17,214 16,253
Other income:        
Other income (expense) 0 916 1,977 2,283
Net gain on sales of real estate 0 0 0 0
Total other income 0 916 1,977 2,283
Income in subsidiary 209,456 29,894 278,798 53,331
Income before loss from unconsolidated joint venture and income tax expense 200,842 20,427 263,611 39,374
Loss from unconsolidated joint venture 0   0  
Income tax benefit (expense) (55) 93 (353) (31)
Net income 200,787 20,520 263,258 39,343
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 200,787 20,520 263,258 39,343
Preferred stock dividends (7,207) (2,560) (9,768) (5,121)
Net income attributable to common stockholders 193,580 17,960 253,490 34,222
Operating Partnership | Reportable Legal Entities        
Revenues:        
Rental income 0 0 0 0
Interest and other income 96 0 208 0
Resident fees and services 0 0 0 0
Total revenues 96 0 208 0
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 33,415 13,516 65,980 26,924
Operating expenses 0 0 0 0
General and administrative 14 17 29 31
Merger and acquisition costs 0 0 0 0
Provision for (recovery of) doubtful accounts and loan losses 0 0 0 0
Impairment of real estate 0   0  
Total expenses 33,429 13,533 66,009 26,955
Other income:        
Other income (expense) 32 703 233 737
Net gain on sales of real estate 0 0 0 0
Total other income 32 703 233 737
Income in subsidiary 242,758 42,724 344,367 79,550
Income before loss from unconsolidated joint venture and income tax expense 209,457 29,894 278,799 53,332
Loss from unconsolidated joint venture 0   0  
Income tax benefit (expense) (1) 0 (1) (1)
Net income 209,456 29,894 278,798 53,331
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 209,456 29,894 278,798 53,331
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 209,456 29,894 278,798 53,331
Sabra Capital Corporation | Reportable Legal Entities        
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 (recovery of) doubtful accounts and loan losses 0 0 0 0
Impairment of real estate 0   0  
Total expenses 0 0 0 0
Other income:        
Other income (expense) 0 0 0 0
Net gain on sales of real estate 0 0 0 0
Total other income 0 0 0 0
Income in subsidiary 0 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 0 0 0 0
Loss from unconsolidated joint venture 0   0  
Income tax benefit (expense) 0 0 0 0
Net income 0 0 0 0
Net income 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 | Reportable Legal Entities        
Revenues:        
Rental income 44,560 52,442 90,024 105,481
Interest and other income 1,198 2,039 2,465 3,977
Resident fees and services 0 0 0 0
Total revenues 45,758 54,481 92,489 109,458
Expenses:        
Depreciation and amortization 14,146 15,425 29,076 32,381
Interest 810 715 1,601 1,445
Operating expenses 0 0 0 0
General and administrative 379 991 810 1,758
Merger and acquisition costs 0 4 0 34
Provision for (recovery of) doubtful accounts and loan losses (985) 308 (1,956) 2,223
Impairment of real estate 881   1,413  
Total expenses 15,231 17,443 30,944 37,841
Other income:        
Other income (expense) (32) (665) 378 50
Net gain on sales of real estate 141,918 4,026 141,862 4,026
Total other income 141,886 3,361 142,240 4,076
Income in subsidiary 1,871 1,785 3,725 3,564
Income before loss from unconsolidated joint venture and income tax expense 174,284 42,184 207,510 79,257
Loss from unconsolidated joint venture 0   0  
Income tax benefit (expense) (489) (227) (542) (227)
Net income 173,795 41,957 206,968 79,030
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 173,795 41,957 206,968 79,030
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders 173,795 41,957 206,968 79,030
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities        
Revenues:        
Rental income 103,989 4,656 207,013 9,625
Interest and other income 3,315 0 6,376 0
Resident fees and services 17,530 6,805 35,023 10,286
Total revenues 124,834 11,461 248,412 19,911
Expenses:        
Depreciation and amortization 32,460 1,579 65,314 3,544
Interest 2,628 1,631 5,202 3,281
Operating expenses 16,619 5,619 32,976 8,823
General and administrative 869 55 2,468 104
Merger and acquisition costs 0 0 (6) 0
Provision for (recovery of) doubtful accounts and loan losses 0 0 3 0
Impairment of real estate 0   0  
Total expenses 52,576 8,884 105,957 15,752
Other income:        
Other income (expense) 0 (13) 232 0
Net gain on sales of real estate 985 6 569 6
Total other income 985 (7) 801 6
Income in subsidiary 0 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 73,243 2,570 143,256 4,165
Loss from unconsolidated joint venture (2,347)   (1,901)  
Income tax benefit (expense) (60) (2) (219) (97)
Net income 70,836 2,568 141,136 4,068
Net income attributable to noncontrolling interests (2) (16) (12) 16
Net income attributable to Sabra Health Care REIT, Inc. 70,834 2,552 141,124 4,084
Preferred stock dividends 0 0 0 0
Net income attributable to common stockholders $ 70,834 $ 2,552 $ 141,124 $ 4,084