XML 102 R84.htm IDEA: XBRL DOCUMENT v3.10.0.1
SUMMARIZED CONSOLIDATING INFORMATION - Consolidating Statement of Income (Details) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenues:      
Rental income $ 536,605 $ 364,191 $ 225,275
Interest and other income 16,667 15,026 27,463
Resident fees and services 70,137 26,430 7,788
Total revenues 623,409 405,647 260,526
Expenses:      
Depreciation and amortization 191,379 113,882 68,472
Interest 147,106 88,440 64,873
Operating expenses 49,546 17,860 5,703
General and administrative 36,458 32,401 17,672
Merger and acquisition costs 636 30,255 1,197
Provision for doubtful accounts, straight-line rental income and loan losses 39,075 17,113 5,543
Impairment of real estate 1,413 1,326 29,811
Total expenses 465,613 301,277 193,271
Other income (expense):      
Loss on extinguishment of debt (2,917) (553) (556)
Other income 4,480 3,170 10,677
Net gain (loss) on sales of real estate 128,198 52,029 (6,122)
Total other income 129,761 54,646 3,999
Income in subsidiary 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 287,557 159,016 71,254
Loss from unconsolidated joint venture (5,431) 0 0
Income tax expense (3,011) (651) (1,049)
Net income 279,115 158,365 70,205
Net income attributable to noncontrolling interests (33) 18 71
Net income attributable to Sabra Health Care REIT, Inc. 279,082 158,383 70,276
Preferred stock dividends (9,768) (10,242) (10,242)
Net income attributable to common stockholders $ 269,314 $ 148,141 $ 60,034
Net income attributable to common stockholders, per:      
Basic common share (in dollars per share) $ 1.51 $ 1.40 $ 0.92
Diluted common share (in dollars per share) $ 1.51 $ 1.40 $ 0.92
Weighted-average number of common shares outstanding, basic (in shares) 178,305,738 105,621,242 65,284,251
Weighted-average number of common shares outstanding, diluted (in shares) 178,721,744 105,842,434 65,520,672
Elimination      
Revenues:      
Rental income $ (17,425) $ (7,513) $ (2,328)
Interest and other income (399) (161) (253)
Resident fees and services 0 0 0
Total revenues (17,824) (7,674) (2,581)
Expenses:      
Depreciation and amortization 0 0 0
Interest (399) (143) 0
Operating expenses (17,425) (7,531) (2,363)
General and administrative 0 0 0
Merger and acquisition costs 0 0 0
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 0
Impairment of real estate 0 0 0
Total expenses (17,824) (7,674) (2,363)
Other income (expense):      
Loss on extinguishment of debt 0 0 0
Other income 0 0 0
Net gain (loss) on sales of real estate 0 0 0
Total other income 0 0 0
Income in subsidiary (773,612) (509,045) (219,716)
Income before loss from unconsolidated joint venture and income tax expense (773,612) (509,045) (219,934)
Loss from unconsolidated joint venture 0    
Income tax expense 0 0 0
Net income (773,612) (509,045) (219,934)
Net income attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. (773,612) (509,045) (219,934)
Preferred stock dividends 0 0 0
Net income attributable to common stockholders (773,612) (509,045) (219,934)
Parent Company | Reportable Legal Entities      
Revenues:      
Rental income 0 0 0
Interest and other income 110 39 3
Resident fees and services 0 0 0
Total revenues 110 39 3
Expenses:      
Depreciation and amortization 887 867 816
Interest 0 0 0
Operating expenses 0 0 0
General and administrative 26,801 24,810 15,798
Merger and acquisition costs 642 30,208 (7)
Provision for doubtful accounts, straight-line rental income and loan losses 822 227 (1,376)
Impairment of real estate 0 0 0
Total expenses 29,152 56,112 15,231
Other income (expense):      
Loss on extinguishment of debt 0 0 0
Other income 1,977 2,634 7,366
Net gain (loss) on sales of real estate 0 0 0
Total other income 1,977 2,634 7,366
Income in subsidiary 307,736 212,432 78,783
Income before loss from unconsolidated joint venture and income tax expense 280,671 158,993 70,921
Loss from unconsolidated joint venture 0    
Income tax expense (1,589) (610) (427)
Net income 279,082 158,383 70,494
Net income attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 279,082 158,383 70,494
Preferred stock dividends (9,768) (10,242) (10,242)
Net income attributable to common stockholders 269,314 148,141 60,252
Operating Partnership | Reportable Legal Entities      
Revenues:      
Rental income 0 0 0
Interest and other income 399 143 0
Resident fees and services 0 0 0
Total revenues 399 143 0
Expenses:      
Depreciation and amortization 0 0 0
Interest 134,096 77,767 54,589
Operating expenses 0 0 0
General and administrative 71 65 56
Merger and acquisition costs 0 0 0
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 0
Impairment of real estate 0 0 0
Total expenses 134,167 77,832 54,645
Other income (expense):      
Loss on extinguishment of debt 0 (422) (468)
Other income (55) 1,130 (196)
Net gain (loss) on sales of real estate 0 0 0
Total other income (55) 708 (664)
Income in subsidiary 441,560 289,414 134,093
Income before loss from unconsolidated joint venture and income tax expense 307,737 212,433 78,784
Loss from unconsolidated joint venture 0    
Income tax expense (1) (1) (1)
Net income 307,736 212,432 78,783
Net income attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 307,736 212,432 78,783
Preferred stock dividends 0 0 0
Net income attributable to common stockholders 307,736 212,432 78,783
Sabra Capital Corporation | Reportable Legal Entities      
Revenues:      
Rental income 0 0 0
Interest and other income 0 0 0
Resident fees and services 0 0 0
Total revenues 0 0 0
Expenses:      
Depreciation and amortization 0 0 0
Interest 0 0 0
Operating expenses 0 0 0
General and administrative 0 0 0
Merger and acquisition costs 0 0 0
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 0
Impairment of real estate 0 0 0
Total expenses 0 0 0
Other income (expense):      
Loss on extinguishment of debt 0 0 0
Other income 0 0 0
Net gain (loss) on sales of real estate 0 0 0
Total other income 0 0 0
Income in subsidiary 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 0 0 0
Loss from unconsolidated joint venture 0    
Income tax expense 0 0 0
Net income 0 0 0
Net income attributable to noncontrolling interests 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
Combined Guarantor Subsidiaries of 2021 Notes and 2023 Notes | Reportable Legal Entities      
Revenues:      
Rental income 170,400 213,162 206,897
Interest and other income 5,632 9,098 27,712
Resident fees and services 0 0 0
Total revenues 176,032 222,260 234,609
Expenses:      
Depreciation and amortization 57,143 67,723 61,371
Interest 3,334 2,989 3,497
Operating expenses 0 0 0
General and administrative 2,078 3,854 1,652
Merger and acquisition costs 0 47 1,204
Provision for doubtful accounts, straight-line rental income and loan losses 30,710 16,886 6,498
Impairment of real estate 1,413 1,326 29,811
Total expenses 94,678 92,825 104,033
Other income (expense):      
Loss on extinguishment of debt 0 (131) (88)
Other income 990 (617) 3,507
Net gain (loss) on sales of real estate 108,697 54,627 (6,143)
Total other income 109,687 53,879 (2,724)
Income in subsidiary 24,316 7,199 6,840
Income before loss from unconsolidated joint venture and income tax expense 215,357 190,513 134,692
Loss from unconsolidated joint venture 0    
Income tax expense (1,114) (139) (538)
Net income 214,243 190,374 134,154
Net income attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc. 214,243 190,374 134,154
Preferred stock dividends 0 0 0
Net income attributable to common stockholders 214,243 190,374 134,154
Combined Non-Guarantor Subsidiaries of 2021 Notes and 2023 Notes | Reportable Legal Entities      
Revenues:      
Rental income 383,630 158,542 20,706
Interest and other income 10,925 5,907 1
Resident fees and services 70,137 26,430 7,788
Total revenues 464,692 190,879 28,495
Expenses:      
Depreciation and amortization 133,349 45,292 6,285
Interest 10,075 7,827 6,787
Operating expenses 66,971 25,391 8,066
General and administrative 7,508 3,672 166
Merger and acquisition costs (6) 0 0
Provision for doubtful accounts, straight-line rental income and loan losses 7,543 0 421
Impairment of real estate 0 0 0
Total expenses 225,440 82,182 21,725
Other income (expense):      
Loss on extinguishment of debt (2,917) 0 0
Other income 1,568 23 0
Net gain (loss) on sales of real estate 19,501 (2,598) 21
Total other income 18,152 (2,575) 21
Income in subsidiary 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 257,404 106,122 6,791
Loss from unconsolidated joint venture (5,431)    
Income tax expense (307) 99 (83)
Net income 251,666 106,221 6,708
Net income attributable to noncontrolling interests (33) 18 71
Net income attributable to Sabra Health Care REIT, Inc. 251,633 106,239 6,779
Preferred stock dividends 0 0 0
Net income attributable to common stockholders $ 251,633 $ 106,239 $ 6,779