XML 101 R83.htm IDEA: XBRL DOCUMENT v3.10.0.1
SUMMARIZED CONSOLIDATING INFORMATION - Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Assets        
Real estate investments, net of accumulated depreciation $ 5,853,545 $ 5,994,432    
Loans receivable and other investments, net 113,722 114,390    
Investment in unconsolidated joint venture 340,120 0    
Cash and cash equivalents 50,230 518,632    
Restricted cash 9,428 68,817    
Lease intangible assets, net 131,097 167,119    
Accounts receivable, prepaid expenses and other assets, net 167,161 168,887    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 6,665,303 7,032,277    
Liabilities        
Secured debt, net 115,679 256,430    
Revolving credit facility 624,000 641,000    
Term loans, net 1,184,930 1,190,774    
Senior unsecured notes, net 1,307,394 1,306,286    
Accounts payable and accrued liabilities 94,827 102,523    
Lease intangible liabilities, net 83,726 98,015    
Intercompany 0 0    
Total liabilities 3,410,556 3,595,028    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,250,414 3,432,807    
Noncontrolling interests 4,333 4,442    
Total equity 3,254,747 3,437,249 $ 1,015,609 $ 1,053,876
Total liabilities and equity 6,665,303 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 (11,019) (5,189)    
Intercompany (4,618,728) (4,765,381)    
Investment in subsidiaries (2,921,593) (2,103,428)    
Total assets (7,551,340) (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 (11,019) (5,189)    
Lease intangible liabilities, net 0 0    
Intercompany (4,618,728) (4,765,381)    
Total liabilities (4,629,747) (4,770,570)    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity (2,921,593) (2,103,428)    
Noncontrolling interests 0 0    
Total equity (2,921,593) (2,103,428)    
Total liabilities and equity (7,551,340) (6,873,998)    
Parent Company | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 317 324    
Loans receivable and other investments, net (560) (97)    
Investment in unconsolidated joint venture 0      
Cash and cash equivalents 40,835 511,670    
Restricted cash 0 0    
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net 798 3,499    
Intercompany 1,972,059 2,043,402    
Investment in subsidiaries 1,258,715 890,462    
Total assets 3,272,164 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 21,750 16,453    
Lease intangible liabilities, net 0 0    
Intercompany 0 0    
Total liabilities 21,750 16,453    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,250,414 3,432,807    
Noncontrolling interests 0 0    
Total equity 3,250,414 3,432,807    
Total liabilities and equity 3,272,164 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 37,075 36,073    
Intercompany 2,646,669 2,721,979    
Investment in subsidiaries 1,629,795 1,198,305    
Total assets 4,313,539 3,956,357    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 624,000 641,000    
Term loans, net 1,094,177 1,092,397    
Senior unsecured notes, net 1,307,394 1,306,286    
Accounts payable and accrued liabilities 29,253 26,212    
Lease intangible liabilities, net 0 0    
Intercompany 0 0    
Total liabilities 3,054,824 3,065,895    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,258,715 890,462    
Noncontrolling interests 0 0    
Total equity 1,258,715 890,462    
Total liabilities and equity 4,313,539 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    
Equity        
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 of 2021 Notes and 2023 Notes | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 1,609,861 1,756,933    
Loans receivable and other investments, net 50,534 55,297    
Investment in unconsolidated joint venture 0      
Cash and cash equivalents 3,508 449    
Restricted cash 1,820 36,910    
Lease intangible assets, net 15,892 17,577    
Accounts receivable, prepaid expenses and other assets, net 58,710 80,739    
Intercompany 0 0    
Investment in subsidiaries 33,083 14,661    
Total assets 1,773,408 1,962,566    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 0 0    
Term loans, net 90,753 98,377    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 2,695 3,560    
Lease intangible liabilities, net 0 0    
Intercompany 399,912 785,120    
Total liabilities 493,360 887,057    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,280,048 1,075,509    
Noncontrolling interests 0 0    
Total equity 1,280,048 1,075,509    
Total liabilities and equity 1,773,408 1,962,566    
Combined Non-Guarantor Subsidiaries of 2021 Notes and 2023 Notes | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 4,243,367 4,237,175    
Loans receivable and other investments, net 63,748 59,190    
Investment in unconsolidated joint venture 340,120      
Cash and cash equivalents 5,887 6,513    
Restricted cash 7,608 31,907    
Lease intangible assets, net 115,205 149,542    
Accounts receivable, prepaid expenses and other assets, net 81,597 53,765    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 4,857,532 4,538,092    
Liabilities        
Secured debt, net 115,679 256,430    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 52,148 61,487    
Lease intangible liabilities, net 83,726 98,015    
Intercompany 4,218,816 3,980,261    
Total liabilities 4,470,369 4,396,193    
Equity        
Total Sabra Health Care REIT, Inc. stockholders’ equity 382,830 137,457    
Noncontrolling interests 4,333 4,442    
Total equity 387,163 141,899    
Total liabilities and equity $ 4,857,532 $ 4,538,092