XML 77 R66.htm IDEA: XBRL DOCUMENT v3.19.2
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Statement of Income (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Revenues:        
Rental and related revenues $ 112,800 $ 144,229 $ 229,187 $ 288,484
Interest and other income 70,495 4,553 73,820 8,891
Resident fees and services 36,071 17,530 53,132 35,023
Total revenues 219,366 166,312 356,139 332,398
Expenses:        
Depreciation and amortization 49,476 46,828 94,425 94,833
Interest 33,608 36,757 69,926 72,575
General and administrative 8,059 9,383 16,243 17,580
Provision for doubtful accounts, straight-line rental income and loan losses 193 (674) 1,400 539
Impairment of real estate 2,002 881 105,136 1,413
Total expenses 123,817 105,474 334,938 211,363
Other (expense) income:        
Other income (expense) (1) 0 170 2,820
Net gain on sales of real estate 2,755 142,903 1,235 142,431
Total other (expense) income (7,365) 142,903 (8,714) 145,251
Loss on extinguishment of debt (10,119) 0 (10,119) 0
Income in subsidiary 0 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 88,184 203,741 12,487 266,286
Loss from unconsolidated joint venture (3,647) (2,347) (5,030) (1,901)
Income tax expense (854) (605) (1,466) (1,115)
Net income 83,683 200,789 5,991 263,270
Net income attributable to noncontrolling interests (6) (2) (18) (12)
Net income attributable to Sabra Health Care REIT, Inc. 83,677 200,787 5,973 263,258
Preferred stock dividends 0 (7,207) 0 (9,768)
Net income attributable to common stockholders $ 83,677 $ 193,580 $ 5,973 $ 253,490
Net income attributable to common stockholders, per:        
Basic common share (in dollars per share) $ 0.46 $ 1.09 $ 0.03 $ 1.42
Diluted common share (in dollars per share) $ 0.46 $ 1.08 $ 0.03 $ 1.42
Weighted-average number of common shares outstanding, basic (in shares) 181,567,464 178,314,750 179,984,959 178,304,733
Weighted-average number of common shares outstanding, diluted (in shares) 182,254,100 178,684,024 180,637,059 178,600,789
Triple-Net Portfolio        
Expenses:        
Operating expenses $ 6,240 $ 0 $ 11,529 $ 0
Senior Housing - Managed        
Expenses:        
Operating expenses 24,239 12,299 36,279 24,423
Elimination        
Revenues:        
Rental and related revenues (9,370) (4,320) (13,747) (8,553)
Interest and other income (1,896) (96) (1,991) (208)
Resident fees and services 0 0 0 0
Total revenues (11,266) (4,416) (15,738) (8,761)
Expenses:        
Depreciation and amortization 0 0 0 0
Interest (1,896) (96) (1,991) (208)
General and administrative 0 0 0 0
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 0 0
Impairment of real estate 0 0 0 0
Total expenses (11,266) (4,416) (15,738) (8,761)
Other (expense) income:        
Other income (expense) 0 0 0 0
Net gain on sales of real estate 0 0 0 0
Total other (expense) income 0 0 0 0
Loss on extinguishment of debt 0   0  
Income in subsidiary (224,482) (454,085) (121,308) (626,890)
Income before loss from unconsolidated joint venture and income tax expense (224,482) (454,085) (121,308) (626,890)
Loss from unconsolidated joint venture 0 0 0 0
Income tax expense 0 0 0 0
Net income (224,482) (454,085) (121,308) (626,890)
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   (454,085)   (626,890)
Preferred stock dividends   0   0
Net income attributable to common stockholders (224,482) (454,085) (121,308) (626,890)
Elimination | Triple-Net Portfolio        
Expenses:        
Operating expenses 0   0  
Elimination | Senior Housing - Managed        
Expenses:        
Operating expenses (9,370) (4,320) (13,747) (8,553)
Parent Company | Reportable Legal Entities        
Revenues:        
Rental and related revenues 0 0 0 0
Interest and other income 91 40 120 50
Resident fees and services 0 0 0 0
Total revenues 91 40 120 50
Expenses:        
Depreciation and amortization 12 222 24 443
Interest 0 0 0 0
General and administrative 7,706 8,121 15,236 14,279
Provision for doubtful accounts, straight-line rental income and loan losses 193 311 166 2,492
Impairment of real estate 0 0 0 0
Total expenses 7,911 8,654 15,426 17,214
Other (expense) income:        
Other income (expense) 0 0 0 1,977
Net gain on sales of real estate 0 0 0 0
Total other (expense) income 0 0 0 1,977
Loss on extinguishment of debt 0   0  
Income in subsidiary 91,406 209,456 21,629 278,798
Income before loss from unconsolidated joint venture and income tax expense 83,586 200,842 6,323 263,611
Loss from unconsolidated joint venture 0 0 0 0
Income tax expense 91 (55) (350) (353)
Net income 83,677 200,787 5,973 263,258
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   200,787   263,258
Preferred stock dividends   (7,207)   (9,768)
Net income attributable to common stockholders 83,677 193,580 5,973 253,490
Parent Company | Reportable Legal Entities | Triple-Net Portfolio        
Expenses:        
Operating expenses 0   0  
Parent Company | Reportable Legal Entities | Senior Housing - Managed        
Expenses:        
Operating expenses 0 0 0 0
Operating Partnership | Reportable Legal Entities        
Revenues:        
Rental and related revenues 0 0 0 0
Interest and other income 1,896 96 1,991 208
Resident fees and services 0 0 0 0
Total revenues 1,896 96 1,991 208
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 31,616 33,415 65,891 65,980
General and administrative 31 14 62 29
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 0 0
Impairment of real estate 0 0 0 0
Total expenses 31,647 33,429 65,953 66,009
Other (expense) income:        
Other income (expense) (109) 32 (608) 233
Net gain on sales of real estate 0 0 0 0
Total other (expense) income (10,228) 32 (10,727) 233
Loss on extinguishment of debt (10,119)   (10,119)  
Income in subsidiary 131,385 242,758 96,318 344,367
Income before loss from unconsolidated joint venture and income tax expense 91,406 209,457 21,629 278,799
Loss from unconsolidated joint venture 0 0 0 0
Income tax expense 0 (1) 0 (1)
Net income 91,406 209,456 21,629 278,798
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   209,456   278,798
Preferred stock dividends   0   0
Net income attributable to common stockholders 91,406 209,456 21,629 278,798
Operating Partnership | Reportable Legal Entities | Triple-Net Portfolio        
Expenses:        
Operating expenses 0   0  
Operating Partnership | Reportable Legal Entities | Senior Housing - Managed        
Expenses:        
Operating expenses 0 0 0 0
Sabra Capital Corporation | Reportable Legal Entities        
Revenues:        
Rental and related revenues 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
General and administrative 0 0 0 0
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 0 0
Impairment of real estate 0 0 0 0
Total expenses 0 0 0 0
Other (expense) income:        
Other income (expense) 0 0 0 0
Net gain on sales of real estate 0 0 0 0
Total other (expense) income 0 0 0 0
Loss on extinguishment of debt 0   0  
Income in subsidiary 0 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 0 0 0 0
Loss from unconsolidated joint venture 0 0 0 0
Income tax expense 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
Preferred stock dividends   0   0
Net income attributable to common stockholders 0 0 0 0
Sabra Capital Corporation | Reportable Legal Entities | Triple-Net Portfolio        
Expenses:        
Operating expenses 0   0  
Sabra Capital Corporation | Reportable Legal Entities | Senior Housing - Managed        
Expenses:        
Operating expenses 0 0 0 0
Combined Guarantor Subsidiaries | Reportable Legal Entities        
Revenues:        
Rental and related revenues 30,097 36,355 59,398 71,569
Interest and other income 68,198 1,180 69,429 2,413
Resident fees and services 0 0 0 0
Total revenues 98,295 37,535 128,827 73,982
Expenses:        
Depreciation and amortization 15,559 11,795 27,241 24,130
Interest 2,666 810 3,567 1,601
General and administrative 1 368 276 783
Provision for doubtful accounts, straight-line rental income and loan losses 0 (985) 0 (1,956)
Impairment of real estate 0 881 0 1,413
Total expenses 18,382 12,869 32,254 25,971
Other (expense) income:        
Other income (expense) 108 (32) 601 378
Net gain on sales of real estate 190 41,520 (180) 41,520
Total other (expense) income 298 41,488 421 41,898
Loss on extinguishment of debt 0   0  
Income in subsidiary 1,691 1,871 3,361 3,725
Income before loss from unconsolidated joint venture and income tax expense 81,902 68,025 100,355 93,634
Loss from unconsolidated joint venture 0 0 0 0
Income tax expense (542) (489) (647) (542)
Net income 81,360 67,536 99,708 93,092
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   67,536   93,092
Preferred stock dividends   0   0
Net income attributable to common stockholders 81,360 67,536 99,708 93,092
Combined Guarantor Subsidiaries | Reportable Legal Entities | Triple-Net Portfolio        
Expenses:        
Operating expenses 156   1,170  
Combined Guarantor Subsidiaries | Reportable Legal Entities | Senior Housing - Managed        
Expenses:        
Operating expenses 0 0 0 0
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities        
Revenues:        
Rental and related revenues 92,073 112,194 183,536 225,468
Interest and other income 2,206 3,333 4,271 6,428
Resident fees and services 36,071 17,530 53,132 35,023
Total revenues 130,350 133,057 240,939 266,919
Expenses:        
Depreciation and amortization 33,905 34,811 67,160 70,260
Interest 1,222 2,628 2,459 5,202
General and administrative 321 880 669 2,489
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 1,234 3
Impairment of real estate 2,002 0 105,136 0
Total expenses 77,143 54,938 237,043 110,930
Other (expense) income:        
Other income (expense) 0 0 177 232
Net gain on sales of real estate 2,565 101,383 1,415 100,911
Total other (expense) income 2,565 101,383 1,592 101,143
Loss on extinguishment of debt 0   0  
Income in subsidiary 0 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 55,772 179,502 5,488 257,132
Loss from unconsolidated joint venture (3,647) (2,347) (5,030) (1,901)
Income tax expense (403) (60) (469) (219)
Net income 51,722 177,095 (11) 255,012
Net income attributable to noncontrolling interests (6) (2) (18) (12)
Net income attributable to Sabra Health Care REIT, Inc.   177,093   255,000
Preferred stock dividends   0   0
Net income attributable to common stockholders 51,716 177,093 (29) 255,000
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities | Triple-Net Portfolio        
Expenses:        
Operating expenses 6,084   10,359  
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities | Senior Housing - Managed        
Expenses:        
Operating expenses $ 33,609 $ 16,619 $ 50,026 $ 32,976