XML 82 R70.htm IDEA: XBRL DOCUMENT v3.10.0.1
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Assets        
Real estate investments, net of accumulated depreciation $ 5,975,590 $ 5,994,432    
Loans receivable and other investments, net 110,351 114,390    
Investment in unconsolidated joint venture 344,341 0    
Cash and cash equivalents 36,348 518,632    
Restricted cash 103,168 68,817    
Lease intangible assets, net 142,919 167,119    
Accounts receivable, prepaid expenses and other assets, net 197,622 168,887    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 6,910,339 7,032,277    
Liabilities        
Secured debt, net 252,827 256,430    
Revolving credit facility 619,000 641,000    
Term loans, net 1,189,647 1,190,774    
Senior unsecured notes, net 1,307,120 1,306,286    
Accounts payable and accrued liabilities 86,885 102,523    
Lease intangible liabilities, net 87,602 98,015    
Intercompany 0 0    
Total liabilities 3,543,081 3,595,028    
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,362,901 3,432,807    
Noncontrolling interests 4,357 4,442    
Total equity 3,367,258 3,437,249 $ 3,371,829 $ 1,015,609
Total liabilities and equity 6,910,339 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 (9,691) (5,189)    
Intercompany (4,735,715) (4,765,381)    
Investment in subsidiaries (2,893,465) (2,103,428)    
Total assets (7,638,871) (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 (9,691) (5,189)    
Lease intangible liabilities, net 0 0    
Intercompany (4,735,715) (4,765,381)    
Total liabilities (4,745,406) (4,770,570)    
Total Sabra Health Care REIT, Inc. stockholders’ equity (2,893,465) (2,103,428)    
Noncontrolling interests 0 0    
Total equity (2,893,465) (2,103,428)    
Total liabilities and equity (7,638,871) (6,873,998)    
Parent Company | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 329 324    
Loans receivable and other investments, net (688) (97)    
Investment in unconsolidated joint venture 0      
Cash and cash equivalents 29,603 511,670    
Restricted cash 0 0    
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net 607 3,499    
Intercompany 2,089,878 2,043,402    
Investment in subsidiaries 1,266,833 890,462    
Total assets 3,386,562 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 23,661 16,453    
Lease intangible liabilities, net 0 0    
Intercompany 0 0    
Total liabilities 23,661 16,453    
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,362,901 3,432,807    
Noncontrolling interests 0 0    
Total equity 3,362,901 3,432,807    
Total liabilities and equity 3,386,562 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 46,239 36,073    
Intercompany 2,645,837 2,721,979    
Investment in subsidiaries 1,611,594 1,198,305    
Total assets 4,303,670 3,956,357    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 619,000 641,000    
Term loans, net 1,093,772 1,092,397    
Senior unsecured notes, net 1,307,120 1,306,286    
Accounts payable and accrued liabilities 16,945 26,212    
Lease intangible liabilities, net 0 0    
Intercompany 0 0    
Total liabilities 3,036,837 3,065,895    
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,266,833 890,462    
Noncontrolling interests 0 0    
Total equity 1,266,833 890,462    
Total liabilities and equity 4,303,670 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 1,683,780 1,756,933    
Loans receivable and other investments, net 52,165 55,297    
Investment in unconsolidated joint venture 0      
Cash and cash equivalents 1,443 449    
Restricted cash 92,027 36,910    
Lease intangible assets, net 15,965 17,577    
Accounts receivable, prepaid expenses and other assets, net 81,070 80,739    
Intercompany 0 0    
Investment in subsidiaries 15,038 14,661    
Total assets 1,941,488 1,962,566    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 0 0    
Term loans, net 95,875 98,377    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 3,758 3,560    
Lease intangible liabilities, net 0 0    
Intercompany 542,824 785,120    
Total liabilities 642,457 887,057    
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,299,031 1,075,509    
Noncontrolling interests 0 0    
Total equity 1,299,031 1,075,509    
Total liabilities and equity 1,941,488 1,962,566    
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 4,291,481 4,237,175    
Loans receivable and other investments, net 58,874 59,190    
Investment in unconsolidated joint venture 344,341      
Cash and cash equivalents 5,302 6,513    
Restricted cash 11,141 31,907    
Lease intangible assets, net 126,954 149,542    
Accounts receivable, prepaid expenses and other assets, net 79,397 53,765    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 4,917,490 4,538,092    
Liabilities        
Secured debt, net 252,827 256,430    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 52,212 61,487    
Lease intangible liabilities, net 87,602 98,015    
Intercompany 4,192,891 3,980,261    
Total liabilities 4,585,532 4,396,193    
Total Sabra Health Care REIT, Inc. stockholders’ equity 327,601 137,457    
Noncontrolling interests 4,357 4,442    
Total equity 331,958 141,899    
Total liabilities and equity $ 4,917,490 $ 4,538,092