XML 45 R77.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
SUMMARIZED CONSOLIDATING INFORMATION - Consolidating Statement of Income (Details) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues:      
Rental and related revenues $ 452,138 $ 536,605 $ 364,191
Interest and other income 81,540 16,667 17,660
Resident fees and services 128,058 70,137 26,430
Total revenues 661,736 623,409 408,281
Expenses:      
Depreciation and amortization 181,549 191,379 113,882
Interest 126,610 147,106 88,440
Operating expenses   49,546 17,860
General and administrative 30,462 36,458 32,401
Merger and acquisition costs 424 636 30,255
Provision for doubtful accounts, straight-line rental income and loan losses 1,238 39,075 17,113
Impairment of real estate 121,819 1,413 1,326
Total expenses 570,574 465,613 301,277
Other income (expense):      
Loss on extinguishment of debt (16,340) (2,917) (553)
Other income 2,094 4,480 536
Net gain on sales of real estate 2,300 128,198 52,029
Total other (expense) income (11,946) 129,761 52,012
Income in subsidiary 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 79,216 287,557 159,016
Loss from unconsolidated joint venture (6,796) (5,431) 0
Income tax expense (3,402) (3,011) (651)
Net income 69,018 279,115 158,365
Net income attributable to noncontrolling interests (22) (33) 18
Net income attributable to Sabra Health Care REIT, Inc. 68,996 279,082 158,383
Preferred stock dividends 0 (9,768) (10,242)
Net income attributable to common stockholders $ 68,996 $ 269,314 $ 148,141
Net income attributable to common stockholders, per:      
Basic common share (in dollars per share) $ 0.37 $ 1.51 $ 1.40
Diluted common share (in dollars per share) $ 0.37 $ 1.51 $ 1.40
Weighted-average number of common shares outstanding, basic (in shares) 187,172,210 178,305,738 105,621,242
Weighted-average number of common shares outstanding, diluted (in shares) 188,127,092 178,721,744 105,842,434
Elimination      
Revenues:      
Rental and related revenues $ (33,000) $ (17,425) $ (7,513)
Interest and other income (5,655) (399) (161)
Resident fees and services 0 0 0
Total revenues (38,655) (17,824) (7,674)
Expenses:      
Depreciation and amortization 0 0 0
Interest (5,655) (399) (143)
Operating expenses   (17,425) (7,531)
General and administrative 0 0 0
Merger and acquisition costs 0 0 0
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 0
Impairment of real estate 0 0 0
Total expenses (38,655) (17,824) (7,674)
Other income (expense):      
Loss on extinguishment of debt 0 0 0
Other income 0 0 0
Net gain on sales of real estate 0 0 0
Total other (expense) income 0 0 0
Income in subsidiary (333,970) (773,612) (509,045)
Income before loss from unconsolidated joint venture and income tax expense (333,970) (773,612) (509,045)
Loss from unconsolidated joint venture 0 0  
Income tax expense 0 0 0
Net income (333,970) (773,612) (509,045)
Net income attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   (773,612) (509,045)
Preferred stock dividends   0 0
Net income attributable to common stockholders (333,970) (773,612) (509,045)
Parent Company | Reportable Legal Entities      
Revenues:      
Rental and related revenues 0 0 0
Interest and other income 255 110 2,673
Resident fees and services 0 0 0
Total revenues 255 110 2,673
Expenses:      
Depreciation and amortization 50 887 867
Interest 0 0 0
Operating expenses   0 0
General and administrative 28,486 26,801 24,810
Merger and acquisition costs 423 642 30,208
Provision for doubtful accounts, straight-line rental income and loan losses 4 822 227
Impairment of real estate 0 0 0
Total expenses 28,963 29,152 56,112
Other income (expense):      
Loss on extinguishment of debt 0 0 0
Other income 0 1,977 0
Net gain on sales of real estate 0 0 0
Total other (expense) income 0 1,977 0
Income in subsidiary 98,665 307,736 212,432
Income before loss from unconsolidated joint venture and income tax expense 69,957 280,671 158,993
Loss from unconsolidated joint venture 0 0  
Income tax expense (961) (1,589) (610)
Net income 68,996 279,082 158,383
Net income attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   279,082 158,383
Preferred stock dividends   (9,768) (10,242)
Net income attributable to common stockholders 68,996 269,314 148,141
Operating Partnership | Reportable Legal Entities      
Revenues:      
Rental and related revenues 0 0 0
Interest and other income 5,655 399 143
Resident fees and services 0 0 0
Total revenues 5,655 399 143
Expenses:      
Depreciation and amortization 0 0 0
Interest 118,656 134,096 77,767
Operating expenses   0 0
General and administrative 175 71 65
Merger and acquisition costs 0 0 0
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 0
Impairment of real estate 0 0 0
Total expenses 118,831 134,167 77,832
Other income (expense):      
Loss on extinguishment of debt (16,296) 0 (422)
Other income (321) (55) 1,130
Net gain on sales of real estate 0 0 0
Total other (expense) income (16,617) (55) 708
Income in subsidiary 228,459 441,560 289,414
Income before loss from unconsolidated joint venture and income tax expense 98,666 307,737 212,433
Loss from unconsolidated joint venture 0 0  
Income tax expense (1) (1) (1)
Net income 98,665 307,736 212,432
Net income attributable to noncontrolling interests 0 0 0
Net income attributable to Sabra Health Care REIT, Inc.   307,736 212,432
Preferred stock dividends   0 0
Net income attributable to common stockholders 98,665 307,736 212,432
Sabra Health Care, L.L.C. | Reportable Legal Entities      
Revenues:      
Rental and related revenues 0 0 0
Interest and other income 0 0 0
Resident fees and services 0 0 0
Total revenues 0 0 0
Expenses:      
Depreciation and amortization 0 0 0
Interest 0 0 0
Operating expenses   0 0
General and administrative 0 0 0
Merger and acquisition costs 0 0 0
Provision for doubtful accounts, straight-line rental income and loan losses 0 0 0
Impairment of real estate 0 0 0
Total expenses 0 0 0
Other income (expense):      
Loss on extinguishment of debt 0 0 0
Other income 0 0 0
Net gain on sales of real estate 0 0 0
Total other (expense) income 0 0 0
Income in subsidiary 0 0 0
Income before loss from unconsolidated joint venture and income tax expense 0 0 0
Loss from unconsolidated joint venture 0 0  
Income tax expense 0 0 0
Net income 0 0 0
Net income attributable to noncontrolling interests 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
Combined Non-Guarantor Subsidiaries | Reportable Legal Entities      
Revenues:      
Rental and related revenues 485,138 554,030 371,704
Interest and other income 81,285 16,557 15,005
Resident fees and services 128,058 70,137 26,430
Total revenues 694,481 640,724 413,139
Expenses:      
Depreciation and amortization 181,499 190,492 113,015
Interest 13,609 13,409 10,816
Operating expenses   66,971 25,391
General and administrative 1,801 9,586 7,526
Merger and acquisition costs 1 (6) 47
Provision for doubtful accounts, straight-line rental income and loan losses 1,234 38,253 16,886
Impairment of real estate 121,819 1,413 1,326
Total expenses 461,435 320,118 175,007
Other income (expense):      
Loss on extinguishment of debt (44) (2,917) (131)
Other income 2,415 2,558 (594)
Net gain on sales of real estate 2,300 128,198 52,029
Total other (expense) income 4,671 127,839 51,304
Income in subsidiary 6,846 24,316 7,199
Income before loss from unconsolidated joint venture and income tax expense 244,563 472,761 296,635
Loss from unconsolidated joint venture (6,796) (5,431)  
Income tax expense (2,440) (1,421) (40)
Net income 235,327 465,909 296,595
Net income attributable to noncontrolling interests (22) (33) 18
Net income attributable to Sabra Health Care REIT, Inc.   465,876 296,613
Preferred stock dividends   0 0
Net income attributable to common stockholders 235,305 465,876 296,613
Triple-Net Portfolio      
Expenses:      
Operating expenses 22,215 0 0
Triple-Net Portfolio | Elimination      
Expenses:      
Operating expenses 0    
Triple-Net Portfolio | Parent Company | Reportable Legal Entities      
Expenses:      
Operating expenses 0    
Triple-Net Portfolio | Operating Partnership | Reportable Legal Entities      
Expenses:      
Operating expenses 0    
Triple-Net Portfolio | Sabra Health Care, L.L.C. | Reportable Legal Entities      
Expenses:      
Operating expenses 0    
Triple-Net Portfolio | Combined Non-Guarantor Subsidiaries | Reportable Legal Entities      
Expenses:      
Operating expenses 22,215    
Senior Housing - Managed      
Expenses:      
Operating expenses 86,257 $ 49,546 $ 17,860
Senior Housing - Managed | Elimination      
Expenses:      
Operating expenses (33,000)    
Senior Housing - Managed | Parent Company | Reportable Legal Entities      
Expenses:      
Operating expenses 0    
Senior Housing - Managed | Operating Partnership | Reportable Legal Entities      
Expenses:      
Operating expenses 0    
Senior Housing - Managed | Sabra Health Care, L.L.C. | Reportable Legal Entities      
Expenses:      
Operating expenses 0    
Senior Housing - Managed | Combined Non-Guarantor Subsidiaries | Reportable Legal Entities      
Expenses:      
Operating expenses $ 119,257