XML 56 R66.htm IDEA: XBRL DOCUMENT v3.19.3
SUMMARIZED CONDENSED CONSOLIDATING INFORMATION - Condensed Consolidating Statement of Income (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenues:        
Rental and related revenues $ 110,104 $ 130,467 $ 339,291 $ 418,951
Interest and other income 3,325 3,932 77,145 12,823
Resident fees and services 36,405 17,403 89,537 52,426
Total revenues 149,834 151,802 505,973 484,200
Expenses:        
Depreciation and amortization 43,092 48,468 137,517 143,301
Interest 29,255 37,305 99,181 109,880
General and administrative 8,709 8,173 24,952 25,753
Provision for doubtful accounts, straight-line rental income and loan losses 57 8,910 1,457 9,449
Impairment of real estate 13,966 0 119,102 1,413
Total expenses 124,669 115,467 459,607 326,830
Other (expense) income:        
Loss on extinguishment of debt (644) 0 (10,763) 0
Other income (expense) 215 1,336 385 4,156
Net (loss) gain on sales of real estate (19) 14 1,216 142,445
Total other income (expense) (448) 1,350 (9,162) 146,601
Income in subsidiary 0 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 24,717 37,685 37,204 303,971
Loss from unconsolidated joint venture (605) (1,725) (5,635) (3,626)
Income tax expense (826) (732) (2,292) (1,847)
Net income 23,286 35,228 29,277 298,498
Net income attributable to noncontrolling interests (4) (10) (22) (22)
Net income attributable to Sabra Health Care REIT, Inc. 23,282 35,218 29,255 298,476
Preferred stock dividends 0 0 0 (9,768)
Net income attributable to common stockholders $ 23,282 $ 35,218 $ 29,255 $ 288,708
Net income attributable to common stockholders, per:        
Basic common share (in dollars per share) $ 0.12 $ 0.20 $ 0.16 $ 1.62
Diluted common share (in dollars per share) $ 0.12 $ 0.20 $ 0.16 $ 1.62
Weighted-average number of common shares outstanding, basic (in shares) 190,650,400 178,317,769 183,578,254 178,309,127
Weighted-average number of common shares outstanding, diluted (in shares) 191,952,389 178,941,213 184,698,411 178,729,853
Triple-Net Portfolio        
Expenses:        
Operating expenses $ 5,611 $ 0 $ 17,140 $ 0
Senior Housing - Managed        
Expenses:        
Operating expenses 23,979 12,611 60,258 37,034
Elimination        
Revenues:        
Rental and related revenues (9,445) (4,303) (23,191) (12,856)
Interest and other income (1,864) (95) (3,855) (303)
Resident fees and services 0 0 0 0
Total revenues (11,309) (4,398) (27,046) (13,159)
Expenses:        
Depreciation and amortization 0 0 0 0
Interest (1,864) (95) (3,855) (303)
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
Total expenses (11,309) (4,398) (27,046) (13,159)
Other (expense) income:        
Loss on extinguishment of debt 0   0  
Other income (expense) 0 0 0 0
Net (loss) gain on sales of real estate 0 0 0 0
Total other income (expense) 0 0 0 0
Income in subsidiary (91,360) (118,322) (212,664) (745,214)
Income before loss from unconsolidated joint venture and income tax expense (91,360) (118,322) (212,664) (745,214)
Loss from unconsolidated joint venture 0 0 0 0
Income tax expense 0 0 0 0
Net income (91,360) (118,322) (212,664) (745,214)
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.       (745,214)
Preferred stock dividends       0
Net income attributable to common stockholders (91,360) (118,322) (212,664) (745,214)
Elimination | Triple-Net Portfolio        
Expenses:        
Operating expenses 0   0  
Elimination | Senior Housing - Managed        
Expenses:        
Operating expenses (9,445) (4,303) (23,191) (12,856)
Parent Company | Reportable Legal Entities        
Revenues:        
Rental and related revenues 0 0 0 0
Interest and other income 47 33 167 83
Resident fees and services 0 0 0 0
Total revenues 47 33 167 83
Expenses:        
Depreciation and amortization 11 221 35 665
Interest 0 0 0 0
General and administrative 8,010 7,084 23,247 21,363
Provision for doubtful accounts, straight-line rental income and loan losses 57 (1,699) 223 793
Impairment of real estate 0   0 0
Total expenses 8,078 5,606 23,505 22,821
Other (expense) income:        
Loss on extinguishment of debt (598)   (598)  
Other income (expense) 0 0 0 1,977
Net (loss) gain on sales of real estate 0 0 0 0
Total other income (expense) (598) 0 (598) 1,977
Income in subsidiary 32,182 41,283 53,810 320,082
Income before loss from unconsolidated joint venture and income tax expense 23,553 35,710 29,874 299,321
Loss from unconsolidated joint venture 0 0 0 0
Income tax expense (271) (492) (619) (845)
Net income 23,282 35,218 29,255 298,476
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.       298,476
Preferred stock dividends       (9,768)
Net income attributable to common stockholders 23,282 35,218 29,255 288,708
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 1,863 95 3,855 303
Resident fees and services 0 0 0 0
Total revenues 1,863 95 3,855 303
Expenses:        
Depreciation and amortization 0 0 0 0
Interest 27,275 33,892 93,165 99,873
General and administrative 91 24 153 52
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 0 0
Impairment of real estate 0   0 0
Total expenses 27,366 33,916 93,318 99,925
Other (expense) income:        
Loss on extinguishment of debt (2)   (10,121)  
Other income (expense) 205 (11) (403) 222
Net (loss) gain on sales of real estate 0 0 0 0
Total other income (expense) 203 (11) (10,524) 222
Income in subsidiary 57,482 75,115 153,798 419,483
Income before loss from unconsolidated joint venture and income tax expense 32,182 41,283 53,811 320,083
Loss from unconsolidated joint venture 0 0 0 0
Income tax expense 0 0 (1) (1)
Net income 32,182 41,283 53,810 320,082
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.       320,082
Preferred stock dividends       0
Net income attributable to common stockholders 32,182 41,283 53,810 320,082
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
Total expenses 0 0 0 0
Other (expense) income:        
Loss on extinguishment of debt 0   0  
Other income (expense) 0 0 0 0
Net (loss) gain on sales of real estate 0 0 0 0
Total other income (expense) 0 0 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
Preferred stock dividends       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 24,947 35,204 84,344 106,773
Interest and other income 1,355 1,434 70,784 3,847
Resident fees and services 0 0 0 0
Total revenues 26,302 36,638 155,128 110,620
Expenses:        
Depreciation and amortization 11,692 12,634 38,934 36,765
Interest 2,665 846 6,234 2,446
General and administrative 274 636 550 1,419
Provision for doubtful accounts, straight-line rental income and loan losses 0 4,315 0 2,359
Impairment of real estate 10,835   10,835 1,413
Total expenses 26,123 18,431 58,380 44,402
Other (expense) income:        
Loss on extinguishment of debt (44)   (44)  
Other income (expense) (167) (70) 434 308
Net (loss) gain on sales of real estate 0 (1,136) (179) 40,384
Total other income (expense) (211) (1,206) 211 40,692
Income in subsidiary 1,696 1,924 5,056 5,649
Income before loss from unconsolidated joint venture and income tax expense 1,664 18,925 102,015 112,559
Loss from unconsolidated joint venture 0 0 0 0
Income tax expense (133) (200) (780) (742)
Net income 1,531 18,725 101,235 111,817
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.       111,817
Preferred stock dividends       0
Net income attributable to common stockholders 1,531 18,725 101,235 111,817
Combined Guarantor Subsidiaries | Reportable Legal Entities | Triple-Net Portfolio        
Expenses:        
Operating expenses 657   1,827  
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 94,602 99,566 278,138 325,034
Interest and other income 1,924 2,465 6,194 8,893
Resident fees and services 36,405 17,403 89,537 52,426
Total revenues 132,931 119,434 373,869 386,353
Expenses:        
Depreciation and amortization 31,389 35,613 98,548 105,871
Interest 1,179 2,662 3,637 7,864
General and administrative 334 429 1,002 2,919
Provision for doubtful accounts, straight-line rental income and loan losses 0 6,294 1,234 6,297
Impairment of real estate 3,131   108,267 0
Total expenses 74,411 61,912 311,450 172,841
Other (expense) income:        
Loss on extinguishment of debt 0   0  
Other income (expense) 177 1,417 354 1,649
Net (loss) gain on sales of real estate (19) 1,150 1,395 102,061
Total other income (expense) 158 2,567 1,749 103,710
Income in subsidiary 0 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 58,678 60,089 64,168 317,222
Loss from unconsolidated joint venture (605) (1,725) (5,635) (3,626)
Income tax expense (422) (40) (892) (259)
Net income 57,651 58,324 57,641 313,337
Net income attributable to noncontrolling interests (4) (10) (22) (22)
Net income attributable to Sabra Health Care REIT, Inc.       313,315
Preferred stock dividends       0
Net income attributable to common stockholders 57,647 58,314 57,619 313,315
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities | Triple-Net Portfolio        
Expenses:        
Operating expenses 4,954   15,313  
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities | Senior Housing - Managed        
Expenses:        
Operating expenses $ 33,424 $ 16,914 $ 83,449 $ 49,890