XML 21 R65.htm IDEA: XBRL DOCUMENT v3.19.3
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Jun. 30, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Dec. 31, 2017
Assets            
Real estate investments, net of accumulated depreciation $ 5,344,997   $ 5,853,545      
Loans receivable and other investments, net 108,242   113,722      
Investment in unconsolidated joint venture 324,324   340,120      
Cash and cash equivalents 29,431   50,230      
Restricted cash 10,231   9,428      
Lease intangible assets, net 104,977   131,097      
Accounts receivable, prepaid expenses and other assets, net 145,801   167,161      
Intercompany 0   0      
Investment in subsidiaries 0   0      
Total assets 6,068,003   6,665,303      
Liabilities            
Secured debt, net 113,644   115,679      
Revolving credit facility 200,000   624,000      
Term loans, net 1,182,983   1,184,930      
Senior unsecured notes, net 1,106,484   1,307,394      
Accounts payable and accrued liabilities 109,401   94,827      
Lease intangible liabilities, net 73,074   83,726      
Intercompany 0   0      
Total liabilities 2,785,586   3,410,556      
Total Sabra Health Care REIT, Inc. stockholders’ equity 3,282,417   3,250,414      
Noncontrolling interests 0   4,333      
Total equity 3,282,417 $ 3,260,376 3,254,747 $ 3,367,258 $ 3,407,925 $ 3,437,249
Total liabilities and equity 6,068,003   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 (7,545)   (11,019)      
Intercompany (3,938,992)   (4,618,728)      
Investment in subsidiaries (3,080,284)   (2,921,593)      
Total assets (7,026,821)   (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 (7,545)   (11,019)      
Lease intangible liabilities, net 0   0      
Intercompany (3,938,992)   (4,618,728)      
Total liabilities (3,946,537)   (4,629,747)      
Total Sabra Health Care REIT, Inc. stockholders’ equity     (2,921,593)      
Noncontrolling interests     0      
Total equity (3,080,284)   (2,921,593)      
Total liabilities and equity (7,026,821)   (7,551,340)      
Parent Company | Reportable Legal Entities            
Assets            
Real estate investments, net of accumulated depreciation 390   317      
Loans receivable and other investments, net (783)   (560)      
Investment in unconsolidated joint venture 0   0      
Cash and cash equivalents 21,369   40,835      
Restricted cash 0   0      
Lease intangible assets, net 0   0      
Accounts receivable, prepaid expenses and other assets, net 3,693   798      
Intercompany 1,992,202   1,972,059      
Investment in subsidiaries 1,298,119   1,258,715      
Total assets 3,314,990   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 32,573   21,750      
Lease intangible liabilities, net 0   0      
Intercompany 0   0      
Total liabilities 32,573   21,750      
Total Sabra Health Care REIT, Inc. stockholders’ equity     3,250,414      
Noncontrolling interests     0      
Total equity 3,282,417   3,250,414      
Total liabilities and equity 3,314,990   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 21,559   37,075      
Intercompany 1,946,790   2,646,669      
Investment in subsidiaries 1,748,807   1,629,795      
Total assets 3,717,156   4,313,539      
Liabilities            
Secured debt, net 0   0      
Revolving credit facility 200,000   624,000      
Term loans, net 1,089,805   1,094,177      
Senior unsecured notes, net 1,106,484   1,307,394      
Accounts payable and accrued liabilities 22,748   29,253      
Lease intangible liabilities, net 0   0      
Intercompany 0   0      
Total liabilities 2,419,037   3,054,824      
Total Sabra Health Care REIT, Inc. stockholders’ equity     1,258,715      
Noncontrolling interests     0      
Total equity 1,298,119   1,258,715      
Total liabilities and equity 3,717,156   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      
Noncontrolling interests     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 1,417,907   1,453,451      
Loans receivable and other investments, net 55,935   50,534      
Investment in unconsolidated joint venture 0   0      
Cash and cash equivalents 2,607   3,508      
Restricted cash 1,860   1,820      
Lease intangible assets, net 9,029   13,947      
Accounts receivable, prepaid expenses and other assets, net 27,396   58,704      
Intercompany 0   0      
Investment in subsidiaries 33,358   33,083      
Total assets 1,548,092   1,615,047      
Liabilities            
Secured debt, net 0   0      
Revolving credit facility 0   0      
Term loans, net 93,178   90,753      
Senior unsecured notes, net 0   0      
Accounts payable and accrued liabilities 2,182   2,570      
Lease intangible liabilities, net 0   0      
Intercompany 659,890   810,394      
Total liabilities 755,250   903,717      
Total Sabra Health Care REIT, Inc. stockholders’ equity     711,330      
Noncontrolling interests     0      
Total equity 792,842   711,330      
Total liabilities and equity 1,548,092   1,615,047      
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities            
Assets            
Real estate investments, net of accumulated depreciation 3,926,700   4,399,777      
Loans receivable and other investments, net 53,090   63,748      
Investment in unconsolidated joint venture 324,324   340,120      
Cash and cash equivalents 5,455   5,887      
Restricted cash 8,371   7,608      
Lease intangible assets, net 95,948   117,150      
Accounts receivable, prepaid expenses and other assets, net 100,698   81,603      
Intercompany 0   0      
Investment in subsidiaries 0   0      
Total assets 4,514,586   5,015,893      
Liabilities            
Secured debt, net 113,644   115,679      
Revolving credit facility 0   0      
Term loans, net 0   0      
Senior unsecured notes, net 0   0      
Accounts payable and accrued liabilities 59,443   52,273      
Lease intangible liabilities, net 73,074   83,726      
Intercompany 3,279,102   3,808,334      
Total liabilities 3,525,263   4,060,012      
Total Sabra Health Care REIT, Inc. stockholders’ equity     951,548      
Noncontrolling interests     4,333      
Total equity 989,323   955,881      
Total liabilities and equity $ 4,514,586   $ 5,015,893