XML 76 R65.htm IDEA: XBRL DOCUMENT v3.19.1
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Assets        
Real estate investments, net of accumulated depreciation $ 5,437,354 $ 5,853,545    
Loans receivable and other investments, net 109,214 113,722    
Investment in unconsolidated joint venture 335,701 340,120    
Cash and cash equivalents 22,873 50,230    
Restricted cash 9,766 9,428    
Assets held for sale, net 270,780 0    
Lease intangible assets, net 119,667 131,097    
Accounts receivable, prepaid expenses and other assets, net 149,790 167,161    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 6,455,145 6,665,303    
Liabilities        
Secured debt, net 115,188 115,679    
Revolving credit facility 620,000 624,000    
Term loans, net 1,187,384 1,184,930    
Senior unsecured notes, net 1,307,658 1,307,394    
Accounts payable and accrued liabilities 94,809 94,827    
Lease intangible liabilities, net 79,328 83,726    
Intercompany 0 0    
Total liabilities 3,404,367 3,410,556    
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,046,469 3,250,414    
Noncontrolling interests 4,309 4,333    
Total equity 3,050,778 3,254,747 $ 3,426,566 $ 3,437,249
Total liabilities and equity 6,455,145 6,665,303    
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 0    
Cash and cash equivalents 0 0    
Restricted cash 0 0    
Assets held for sale, net 0      
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net (6,895) (11,019)    
Intercompany (4,512,994) (4,618,728)    
Investment in subsidiaries (2,746,250) (2,921,593)    
Total assets (7,266,139) (7,551,340)    
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 (6,895) (11,019)    
Lease intangible liabilities, net 0 0    
Intercompany (4,512,994) (4,618,728)    
Total liabilities (4,519,889) (4,629,747)    
Total Sabra Health Care REIT, Inc. stockholders’ equity (2,746,250) (2,921,593)    
Noncontrolling interests 0 0    
Total equity (2,746,250) (2,921,593)    
Total liabilities and equity (7,266,139) (7,551,340)    
Parent Company | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 306 317    
Loans receivable and other investments, net (533) (560)    
Investment in unconsolidated joint venture 0 0    
Cash and cash equivalents 14,770 40,835    
Restricted cash 0 0    
Assets held for sale, net 0      
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net 5,171 798    
Intercompany 1,893,948 1,972,059    
Investment in subsidiaries 1,155,457 1,258,715    
Total assets 3,069,119 3,272,164    
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 22,650 21,750    
Lease intangible liabilities, net 0 0    
Intercompany 0 0    
Total liabilities 22,650 21,750    
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,046,469 3,250,414    
Noncontrolling interests 0 0    
Total equity 3,046,469 3,250,414    
Total liabilities and equity 3,069,119 3,272,164    
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 0    
Cash and cash equivalents 0 0    
Restricted cash 0 0    
Assets held for sale, net 0      
Lease intangible assets, net 0 0    
Accounts receivable, prepaid expenses and other assets, net 27,962 37,075    
Intercompany 2,619,046 2,646,669    
Investment in subsidiaries 1,558,253 1,629,795    
Total assets 4,205,261 4,313,539    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 620,000 624,000    
Term loans, net 1,094,639 1,094,177    
Senior unsecured notes, net 1,307,658 1,307,394    
Accounts payable and accrued liabilities 27,507 29,253    
Lease intangible liabilities, net 0 0    
Intercompany 0 0    
Total liabilities 3,049,804 3,054,824    
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,155,457 1,258,715    
Noncontrolling interests 0 0    
Total equity 1,155,457 1,258,715    
Total liabilities and equity 4,205,261 4,313,539    
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 0    
Cash and cash equivalents 0 0    
Restricted cash 0 0    
Assets held for sale, net 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 1,597,664 1,609,861    
Loans receivable and other investments, net 49,730 50,534    
Investment in unconsolidated joint venture 0 0    
Cash and cash equivalents 1,570 3,508    
Restricted cash 1,845 1,820    
Assets held for sale, net 0      
Lease intangible assets, net 15,469 15,892    
Accounts receivable, prepaid expenses and other assets, net 30,770 58,710    
Intercompany 0 0    
Investment in subsidiaries 32,540 33,083    
Total assets 1,729,588 1,773,408    
Liabilities        
Secured debt, net 0 0    
Revolving credit facility 0 0    
Term loans, net 92,745 90,753    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 3,344 2,695    
Lease intangible liabilities, net 0 0    
Intercompany 350,674 399,912    
Total liabilities 446,763 493,360    
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,282,825 1,280,048    
Noncontrolling interests 0 0    
Total equity 1,282,825 1,280,048    
Total liabilities and equity 1,729,588 1,773,408    
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities        
Assets        
Real estate investments, net of accumulated depreciation 3,839,384 4,243,367    
Loans receivable and other investments, net 60,017 63,748    
Investment in unconsolidated joint venture 335,701 340,120    
Cash and cash equivalents 6,533 5,887    
Restricted cash 7,921 7,608    
Assets held for sale, net 270,780      
Lease intangible assets, net 104,198 115,205    
Accounts receivable, prepaid expenses and other assets, net 92,782 81,597    
Intercompany 0 0    
Investment in subsidiaries 0 0    
Total assets 4,717,316 4,857,532    
Liabilities        
Secured debt, net 115,188 115,679    
Revolving credit facility 0 0    
Term loans, net 0 0    
Senior unsecured notes, net 0 0    
Accounts payable and accrued liabilities 48,203 52,148    
Lease intangible liabilities, net 79,328 83,726    
Intercompany 4,162,320 4,218,816    
Total liabilities 4,405,039 4,470,369    
Total Sabra Health Care REIT, Inc. stockholders’ equity 307,968 382,830    
Noncontrolling interests 4,309 4,333    
Total equity 312,277 387,163    
Total liabilities and equity $ 4,717,316 $ 4,857,532