XML 83 R71.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 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenues:        
Rental income $ 130,467 $ 100,145 $ 418,951 $ 213,273
Interest and other income 3,932 4,090 12,823 8,062
Resident fees and services 17,403 7,554 52,426 17,840
Total revenues 151,802 111,789 484,200 239,175
Expenses:        
Depreciation and amortization 48,468 25,933 143,301 62,290
Interest 37,305 24,568 109,880 56,218
Operating expenses 12,611 5,102 37,034 11,929
General and administrative 8,022 12,944 25,160 24,159
Merger and acquisition costs 151 23,299 593 29,750
(Recovery of) provision for doubtful accounts and loan losses 8,910 5,149 9,449 7,454
Impairment of real estate 0 0 1,413 0
Total expenses 115,467 96,995 326,830 191,800
Other (expense) income:        
Loss on extinguishment of debt 0 (553) 0 (553)
Other income (expense) 1,336 51 4,156 3,121
Net gain on sales of real estate 14 582 142,445 4,614
Total other income 1,350 80 146,601 7,182
Income in subsidiary 0 0 0 0
Income before loss from unconsolidated joint venture and income tax (expense) benefit 37,685 14,874 303,971 54,557
Loss from unconsolidated joint venture (1,725) 0 (3,626) 0
Income tax (expense) benefit (732) 195 (1,847) (161)
Net income 35,228 15,069 298,498 54,396
Net income attributable to noncontrolling interests (10) 26 (22) 42
Net income attributable to Sabra Health Care REIT, Inc. 35,218 15,095 298,476 54,438
Preferred stock dividends 0 (2,561) (9,768) (7,682)
Net income attributable to common stockholders $ 35,218 $ 12,534 $ 288,708 $ 46,756
Net income attributable to common stockholders, per:        
Basic common share (in dollars per share) $ 0.20 $ 0.11 $ 1.62 $ 0.58
Diluted common share (in dollars per share) $ 0.20 $ 0.11 $ 1.62 $ 0.57
Weighted-average number of common shares outstanding, basic (in shares) 178,317,769 112,149,638 178,309,127 81,150,846
Weighted-average number of common shares outstanding, diluted (in shares) 178,941,213 112,418,100 178,729,853 81,429,044
Elimination        
Revenues:        
Rental income $ (4,303) $ (3,187) $ (12,856) $ (5,164)
Interest and other income (95) (47) (303) (65)
Resident fees and services 0 0 0 0
Total revenues (4,398) (3,234) (13,159) (5,229)
Expenses:        
Depreciation and amortization 0 0 0 0
Interest (95) 0 (303) 0
Operating expenses (4,303) (3,187) (12,856) (5,182)
General and administrative 0 0 0 0
Merger and acquisition costs 0 0 0 0
(Recovery of) provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate     0  
Total expenses (4,398) (3,187) (13,159) (5,182)
Other (expense) income:        
Loss on extinguishment of debt   0   0
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 (118,322) (121,566) (745,214) (258,725)
Income before loss from unconsolidated joint venture and income tax (expense) benefit (118,322) (121,613) (745,214) (258,772)
Loss from unconsolidated joint venture 0   0  
Income tax (expense) benefit 0 0 0 0
Net income (118,322) (121,613) (745,214) (258,772)
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   (121,613) (745,214) (258,772)
Preferred stock dividends   0 0 0
Net income attributable to common stockholders (118,322) (121,613) (745,214) (258,772)
Parent Company | Reportable Legal Entities        
Revenues:        
Rental income 0 0 0 0
Interest and other income 33 8 83 21
Resident fees and services 0 0 0 0
Total revenues 33 8 83 21
Expenses:        
Depreciation and amortization 221 217 665 649
Interest 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 6,933 10,058 20,764 19,380
Merger and acquisition costs 151 23,287 599 29,703
(Recovery of) provision for doubtful accounts and loan losses (1,699) 533 793 615
Impairment of real estate     0  
Total expenses 5,606 34,095 22,821 50,347
Other (expense) income:        
Loss on extinguishment of debt   0   0
Other income (expense) 0 349 1,977 2,634
Net gain on sales of real estate 0 0 0 0
Total other income 0 349 1,977 2,634
Income in subsidiary 41,283 49,145 320,082 102,474
Income before loss from unconsolidated joint venture and income tax (expense) benefit 35,710 15,407 299,321 54,782
Loss from unconsolidated joint venture 0   0  
Income tax (expense) benefit (492) (265) (845) (297)
Net income 35,218 15,142 298,476 54,485
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   15,142 298,476 54,485
Preferred stock dividends   (2,561) (9,768) (7,682)
Net income attributable to common stockholders 35,218 12,581 288,708 46,803
Operating Partnership | Reportable Legal Entities        
Revenues:        
Rental income 0 0 0 0
Interest and other income 95 47 303 47
Resident fees and services 0 0 0 0
Total revenues 95 47 303 47
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 33,892 21,765 99,873 48,689
Operating expenses 0 0 0 0
General and administrative 24 16 52 47
Merger and acquisition costs 0 0 0 0
(Recovery of) provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate     0  
Total expenses 33,916 21,781 99,925 48,736
Other (expense) income:        
Loss on extinguishment of debt   (422)   (422)
Other income (expense) (11) 688 222 707
Net gain on sales of real estate 0 0 0 0
Total other income (11) 266 222 285
Income in subsidiary 75,115 70,613 419,483 150,879
Income before loss from unconsolidated joint venture and income tax (expense) benefit 41,283 49,145 320,083 102,475
Loss from unconsolidated joint venture 0   0  
Income tax (expense) benefit 0 0 (1) (1)
Net income 41,283 49,145 320,082 102,474
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   49,145 320,082 102,474
Preferred stock dividends   0 0 0
Net income attributable to common stockholders 41,283 49,145 320,082 102,474
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
(Recovery of) provision for doubtful accounts and loan losses 0 0 0 0
Impairment of real estate     0  
Total expenses 0 0 0 0
Other (expense) income:        
Loss on extinguishment of debt   0   0
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) benefit 0 0 0 0
Loss from unconsolidated joint venture 0   0  
Income tax (expense) benefit 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
Preferred stock dividends   0 0 0
Net income attributable to common stockholders 0 0 0 0
Combined Guarantor Subsidiaries | Reportable Legal Entities        
Revenues:        
Rental income 40,570 54,640 130,594 160,121
Interest and other income 1,665 1,991 4,130 6,014
Resident fees and services 0 0 0 0
Total revenues 42,235 56,631 134,724 166,135
Expenses:        
Depreciation and amortization 14,615 15,500 43,691 47,882
Interest 846 792 2,446 2,237
Operating expenses 0 0 0 0
General and administrative 614 1,671 1,424 3,429
Merger and acquisition costs 0 12 0 47
(Recovery of) provision for doubtful accounts and loan losses 4,315 4,616 2,359 6,839
Impairment of real estate     1,413  
Total expenses 20,390 22,591 51,333 60,434
Other (expense) income:        
Loss on extinguishment of debt   (131)   (131)
Other income (expense) (70) (986) 308 (220)
Net gain on sales of real estate (1,158) 614 140,704 4,640
Total other income (1,228) (503) 141,012 4,289
Income in subsidiary 1,924 1,808 5,649 5,372
Income before loss from unconsolidated joint venture and income tax (expense) benefit 22,541 35,345 230,052 115,362
Loss from unconsolidated joint venture 0   0  
Income tax (expense) benefit (200) 482 (742) 255
Net income 22,341 35,827 229,310 115,617
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   35,827 229,310 115,617
Preferred stock dividends   0 0 0
Net income attributable to common stockholders 22,341 35,827 229,310 115,617
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities        
Revenues:        
Rental income 94,200 48,692 301,213 58,316
Interest and other income 2,234 2,091 8,610 2,045
Resident fees and services 17,403 7,554 52,426 17,840
Total revenues 113,837 58,337 362,249 78,201
Expenses:        
Depreciation and amortization 33,632 10,216 98,945 13,759
Interest 2,662 2,011 7,864 5,292
Operating expenses 16,914 8,289 49,890 17,111
General and administrative 451 1,199 2,920 1,303
Merger and acquisition costs 0 0 (6) 0
(Recovery of) provision for doubtful accounts and loan losses 6,294 0 6,297 0
Impairment of real estate     0  
Total expenses 59,953 21,715 165,910 37,465
Other (expense) income:        
Loss on extinguishment of debt   0   0
Other income (expense) 1,417 0 1,649 0
Net gain on sales of real estate 1,172 (32) 1,741 (26)
Total other income 2,589 (32) 3,390 (26)
Income in subsidiary 0 0 0 0
Income before loss from unconsolidated joint venture and income tax (expense) benefit 56,473 36,590 199,729 40,710
Loss from unconsolidated joint venture (1,725)   (3,626)  
Income tax (expense) benefit (40) (22) (259) (118)
Net income 54,708 36,568 195,844 40,592
Net income attributable to noncontrolling interests (10) 26 (22) 42
Net income attributable to Sabra Health Care REIT, Inc.   36,594 195,822 40,634
Preferred stock dividends   0 0 0
Net income attributable to common stockholders $ 54,698 $ 36,594 $ 195,822 $ 40,634