XML 76 R65.htm IDEA: XBRL DOCUMENT v3.19.2
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Assets            
Real estate investments, net of accumulated depreciation $ 5,378,874   $ 5,853,545      
Loans receivable and other investments, net 111,203   113,722      
Investment in unconsolidated joint venture 328,207   340,120      
Cash and cash equivalents 47,595   50,230      
Restricted cash 9,879   9,428      
Lease intangible assets, net 108,877   131,097      
Accounts receivable, prepaid expenses and other assets, net 138,544   167,161      
Intercompany 0   0      
Investment in subsidiaries 0   0      
Total assets 6,123,179   6,665,303      
Liabilities            
Secured debt, net 114,675   115,679      
Revolving credit facility 275,000   624,000      
Term loans, net 1,189,774   1,184,930      
Senior unsecured notes, net 1,106,518   1,307,394      
Accounts payable and accrued liabilities 100,635   94,827      
Lease intangible liabilities, net 76,201   83,726      
Intercompany 0   0      
Total liabilities 2,862,803   3,410,556      
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,256,098   3,250,414      
Noncontrolling interests 4,278   4,333      
Total equity 3,260,376 $ 3,050,778 3,254,747 $ 3,407,925 $ 3,426,566 $ 3,437,249
Total liabilities and equity 6,123,179   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      
Lease intangible assets, net 0   0      
Accounts receivable, prepaid expenses and other assets, net (8,552)   (11,019)      
Intercompany (4,028,888)   (4,618,728)      
Investment in subsidiaries (2,977,529)   (2,921,593)      
Total assets (7,014,969)   (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 (8,552)   (11,019)      
Lease intangible liabilities, net 0   0      
Intercompany (4,028,888)   (4,618,728)      
Total liabilities (4,037,440)   (4,629,747)      
Total Sabra Health Care REIT, Inc. stockholders’ equity (2,977,529)   (2,921,593)      
Noncontrolling interests 0   0      
Total equity (2,977,529)   (2,921,593)      
Total liabilities and equity (7,014,969)   (7,551,340)      
Parent Company | Reportable Legal Entities            
Assets            
Real estate investments, net of accumulated depreciation 294   317      
Loans receivable and other investments, net (726)   (560)      
Investment in unconsolidated joint venture 0   0      
Cash and cash equivalents 38,500   40,835      
Restricted cash 0   0      
Lease intangible assets, net 0   0      
Accounts receivable, prepaid expenses and other assets, net 4,433   798      
Intercompany 1,993,632   1,972,059      
Investment in subsidiaries 1,253,100   1,258,715      
Total assets 3,289,233   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 33,135   21,750      
Lease intangible liabilities, net 0   0      
Intercompany 0   0      
Total liabilities 33,135   21,750      
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,256,098   3,250,414      
Noncontrolling interests 0   0      
Total equity 3,256,098   3,250,414      
Total liabilities and equity 3,289,233   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      
Lease intangible assets, net 0   0      
Accounts receivable, prepaid expenses and other assets, net 17,873   37,075      
Intercompany 2,035,256   2,646,669      
Investment in subsidiaries 1,690,158   1,629,795      
Total assets 3,743,287   4,313,539      
Liabilities            
Secured debt, net 0   0      
Revolving credit facility 275,000   624,000      
Term loans, net 1,095,102   1,094,177      
Senior unsecured notes, net 1,106,518   1,307,394      
Accounts payable and accrued liabilities 13,567   29,253      
Lease intangible liabilities, net 0   0      
Intercompany 0   0      
Total liabilities 2,490,187   3,054,824      
Total Sabra Health Care REIT, Inc. stockholders’ equity 1,253,100   1,258,715      
Noncontrolling interests 0   0      
Total equity 1,253,100   1,258,715      
Total liabilities and equity 3,743,287   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      
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 1,423,107   1,453,451      
Loans receivable and other investments, net 55,453   50,534      
Investment in unconsolidated joint venture 0   0      
Cash and cash equivalents 2,604   3,508      
Restricted cash 1,881   1,820      
Lease intangible assets, net 9,299   13,947      
Accounts receivable, prepaid expenses and other assets, net 29,119   58,704      
Intercompany 0   0      
Investment in subsidiaries 34,271   33,083      
Total assets 1,555,734   1,615,047      
Liabilities            
Secured debt, net 0   0      
Revolving credit facility 0   0      
Term loans, net 94,672   90,753      
Senior unsecured notes, net 0   0      
Accounts payable and accrued liabilities 2,002   2,570      
Lease intangible liabilities, net 0   0      
Intercompany 664,912   810,394      
Total liabilities 761,586   903,717      
Total Sabra Health Care REIT, Inc. stockholders’ equity 794,148   711,330      
Noncontrolling interests 0   0      
Total equity 794,148   711,330      
Total liabilities and equity 1,555,734   1,615,047      
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities            
Assets            
Real estate investments, net of accumulated depreciation 3,955,473   4,399,777      
Loans receivable and other investments, net 56,476   63,748      
Investment in unconsolidated joint venture 328,207   340,120      
Cash and cash equivalents 6,491   5,887      
Restricted cash 7,998   7,608      
Lease intangible assets, net 99,578   117,150      
Accounts receivable, prepaid expenses and other assets, net 95,671   81,603      
Intercompany 0   0      
Investment in subsidiaries 0   0      
Total assets 4,549,894   5,015,893      
Liabilities            
Secured debt, net 114,675   115,679      
Revolving credit facility 0   0      
Term loans, net 0   0      
Senior unsecured notes, net 0   0      
Accounts payable and accrued liabilities 60,483   52,273      
Lease intangible liabilities, net 76,201   83,726      
Intercompany 3,363,976   3,808,334      
Total liabilities 3,615,335   4,060,012      
Total Sabra Health Care REIT, Inc. stockholders’ equity 930,281   951,548      
Noncontrolling interests 4,278   4,333      
Total equity 934,559   955,881      
Total liabilities and equity $ 4,549,894   $ 5,015,893