SUMMARIZED CONDENSED CONSOLIDATING INFORMATION | SUMMARIZED CONDENSED CONSOLIDATING INFORMATION In connection with the offerings of the 2021 Notes and the 2023 Notes by the Issuers, the Company and certain 100% owned subsidiaries of the Company (the “Guarantors”) have, jointly and severally, fully and unconditionally guaranteed the 2021 Notes and the 2023 Notes, subject to release under certain customary circumstances as described below. In connection with the assumption of the 2026 Notes as a result of the CCP Merger (see Note 3, “CCP Merger and Recent Real Estate Acquisitions”), the Company has fully and unconditionally guaranteed the 2026 Notes, subject to release under certain circumstances as described below. These guarantees are subordinated to all existing and future senior debt and senior guarantees of the Guarantors and are unsecured. The Company conducts all of its business through and derives virtually all of its income from its subsidiaries. Therefore, the Company’s ability to make required payments with respect to its indebtedness (including the Senior Notes) and other obligations depends on the financial results and condition of its subsidiaries and its ability to receive funds from its subsidiaries. A Guarantor will be automatically and unconditionally released from its obligations under the guarantees with respect to the 2021 Notes and the 2023 Notes in the event of: • Any sale of the subsidiary Guarantor or of all or substantially all of its assets; • A merger or consolidation of a subsidiary Guarantor with an issuer of the 2021 Notes or the 2023 Notes or another Guarantor, provided that the surviving entity remains a Guarantor; • A subsidiary Guarantor is declared “unrestricted” for covenant purposes under the indentures governing the 2021 Notes or the 2023 Notes; • The requirements for legal defeasance or covenant defeasance or to discharge the indentures governing the 2021 Notes or the 2023 Notes have been satisfied; • A liquidation or dissolution, to the extent permitted under the indentures governing the 2021 Notes or the 2023 Notes, of a subsidiary Guarantor; or • The release or discharge of the guaranty that resulted in the creation of the subsidiary guaranty, except a discharge or release by or as a result of payment under such guaranty. The Company will be automatically and unconditionally released from its obligations under the guarantees with respect to the 2026 Notes in the event of: • A liquidation or dissolution, to the extent permitted under the indenture governing the 2026 Notes; • A merger or consolidation, provided that the surviving entity remains a Guarantor; or • The requirements for legal defeasance or covenant defeasance or to discharge the indenture governing the 2026 Notes have been satisfied. Pursuant to Rule 3-10 of Regulation S-X, the following summarized condensed consolidating information is provided for the Company (the “Parent Company”), the Issuers, the Guarantors, and the Company’s non-Guarantor subsidiaries with respect to the 2021 Notes and the 2023 Notes. This summarized financial information has been prepared from the books and records maintained by the Company, the Issuers, the Guarantors and the non-Guarantor subsidiaries. The summarized financial information may not necessarily be indicative of the results of operations or financial position had the Issuers, the Guarantors or non-Guarantor subsidiaries operated as independent entities. Sabra’s investments in its consolidated subsidiaries are presented based upon Sabra's proportionate share of each subsidiary's net assets. The Guarantor subsidiaries’ investments in the non-Guarantor subsidiaries and non-Guarantor subsidiaries’ investments in Guarantor subsidiaries are presented under the equity method of accounting. Intercompany activities between subsidiaries and the Parent Company are presented within operating activities on the condensed consolidating statement of cash flows. Condensed consolidating financial statements for the Company and its subsidiaries, including the Parent Company only, the Issuers, the combined Guarantor subsidiaries and the combined non-Guarantor subsidiaries, are as follows: CONDENSED CONSOLIDATING BALANCE SHEET September 30, 2017 (in thousands) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Assets Real estate investments, net of accumulated depreciation $ 174 $ — $ — $ 1,832,335 $ 4,140,276 $ — $ 5,972,785 Loans receivable and other investments, net (140 ) — — 89,911 59,995 — 149,766 Cash and cash equivalents 25,214 — — 1,014 4,645 — 30,873 Restricted cash — — — 2,038 10,451 — 12,489 Lease intangible assets, net — — — 22,801 240,016 — 262,817 Accounts receivable, prepaid expenses and other assets, net 2,219 30,483 — 87,304 43,771 (4,200 ) 159,577 Intercompany 2,618,618 2,339,272 — — — (4,957,890 ) — Investment in subsidiaries 744,470 1,040,196 — 12,833 — (1,797,499 ) — Total assets $ 3,390,555 $ 3,409,951 $ — $ 2,048,236 $ 4,499,154 $ (6,759,589 ) $ 6,588,307 Liabilities Secured debt, net $ — $ — $ — $ — $ 257,571 $ — $ 257,571 Revolving credit facility — 251,000 — — — — 251,000 Term loans, net — 1,091,939 — 98,948 — — 1,190,887 Senior unsecured notes, net — 1,305,996 — — — — 1,305,996 Accounts payable and accrued liabilities 21,452 16,546 — 7,230 75,118 (4,200 ) 116,146 Lease intangible liabilities, net — — — — 94,878 — 94,878 Intercompany — — — 941,667 4,016,223 (4,957,890 ) — Total liabilities 21,452 2,665,481 — 1,047,845 4,443,790 (4,962,090 ) 3,216,478 Total Sabra Health Care REIT, Inc. stockholders' equity 3,369,103 744,470 — 1,000,391 52,638 (1,797,499 ) 3,369,103 Noncontrolling interests — — — — 2,726 — 2,726 Total equity 3,369,103 744,470 — 1,000,391 55,364 (1,797,499 ) 3,371,829 Total liabilities and equity $ 3,390,555 $ 3,409,951 $ — $ 2,048,236 $ 4,499,154 $ (6,759,589 ) $ 6,588,307 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2016 (in thousands) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Assets Real estate investments, net of accumulated depreciation $ 150 $ — $ — $ 1,860,850 $ 148,939 $ — $ 2,009,939 Loans receivable and other investments, net (410 ) — — 96,446 — — 96,036 Cash and cash equivalents 18,168 — — 2,675 4,820 — 25,663 Restricted cash — — — 57 8,945 — 9,002 Lease intangible assets, net — — — 25,489 761 — 26,250 Accounts receivable, prepaid expenses and other assets, net 2,859 18,023 — 70,812 9,244 (1,909 ) 99,029 Intercompany 368,281 687,493 — — 25,125 (1,080,899 ) — Investment in subsidiaries 640,238 907,136 — 12,364 — (1,559,738 ) — Total assets $ 1,029,286 $ 1,612,652 $ — $ 2,068,693 $ 197,834 $ (2,642,546 ) $ 2,265,919 Liabilities Secured debt, net $ — $ — $ — $ — $ 160,752 $ — $ 160,752 Revolving credit facility — 26,000 — — — — 26,000 Term loans, net — 243,626 — 92,047 — — 335,673 Senior unsecured notes, net — 688,246 — — — — 688,246 Accounts payable and accrued liabilities 13,712 14,542 — 11,606 1,688 (1,909 ) 39,639 Intercompany — — — 1,080,899 — (1,080,899 ) — Total liabilities 13,712 972,414 — 1,184,552 162,440 (1,082,808 ) 1,250,310 Total Sabra Health Care REIT, Inc. stockholders' equity 1,015,574 640,238 — 884,141 35,359 (1,559,738 ) 1,015,574 Noncontrolling interests — — — — 35 — 35 Total equity 1,015,574 640,238 — 884,141 35,394 (1,559,738 ) 1,015,609 Total liabilities and equity $ 1,029,286 $ 1,612,652 $ — $ 2,068,693 $ 197,834 $ (2,642,546 ) $ 2,265,919 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF INCOME For the Three Months Ended September 30, 2017 (dollars in thousands, except per share amounts) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Revenues: Rental income $ — $ — $ — $ 54,640 $ 48,692 $ (3,187 ) $ 100,145 Interest and other income 8 47 — 1,991 2,091 (47 ) 4,090 Resident fees and services — — — — 7,554 — 7,554 Total revenues 8 47 — 56,631 58,337 (3,234 ) 111,789 Expenses: Depreciation and amortization 217 — — 15,500 10,216 — 25,933 Interest — 21,765 — 792 2,011 — 24,568 Operating expenses — — — — 8,289 (3,187 ) 5,102 General and administrative 10,058 16 — 1,671 1,199 — 12,944 Merger and acquisition costs 23,287 — — 12 — — 23,299 Provision for doubtful accounts and loan losses 533 — — 4,616 — — 5,149 Total expenses 34,095 21,781 — 22,591 21,715 (3,187 ) 96,995 Other income (expense): Loss on extinguishment of debt — (422 ) — (131 ) — — (553 ) Other income (expense) 349 688 — (986 ) — — 51 Net gain (loss) on sales of real estate — — — 614 (32 ) — 582 Total other income (expense) 349 266 — (503 ) (32 ) — 80 Income in subsidiary 49,145 70,613 — 1,808 — (121,566 ) — Income before income tax expense 15,407 49,145 — 35,345 36,590 (121,613 ) 14,874 Income tax benefit (expense) (265 ) — — 482 (22 ) — 195 Net income 15,142 49,145 — 35,827 36,568 (121,613 ) 15,069 Net income attributable to noncontrolling interests — — — — 26 — 26 Net income attributable to Sabra Health Care REIT, Inc. 15,142 49,145 — 35,827 36,594 (121,613 ) 15,095 Preferred stock dividends (2,561 ) — — — — — (2,561 ) Net income attributable to common stockholders $ 12,581 $ 49,145 $ — $ 35,827 $ 36,594 $ (121,613 ) $ 12,534 Net loss attributable to common stockholders, per: Basic common share $ 0.11 Diluted common share $ 0.11 Weighted-average number of common shares outstanding, basic 112,149,638 Weighted-average number of common shares outstanding, diluted 112,418,100 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF INCOME For the Three Months Ended September 30, 2016 (dollars in thousands, except per share amounts) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Revenues: Rental income $ — $ — $ — $ 52,233 $ 5,187 $ (587 ) $ 56,833 Interest and other income 1 — — 3,156 68 (68 ) 3,157 Resident fees and services — — — — 1,937 — 1,937 Total revenues 1 — — 55,389 7,192 (655 ) 61,927 Expenses: Depreciation and amortization 211 — — 15,320 1,571 — 17,102 Interest — 13,215 — 878 1,701 — 15,794 Operating expenses — — — — 1,991 (587 ) 1,404 General and administrative 4,527 21 — 375 43 — 4,966 Merger and acquisition costs (105 ) — — 1,156 — — 1,051 Provision for doubtful accounts and loan losses 566 — — (26 ) — — 540 Total expenses 5,199 13,236 — 17,703 5,306 (587 ) 40,857 Other income (expense): Other income (expense) 2,636 400 — (91 ) — — 2,945 Net gain on sales of real estate — — — 1,451 — — 1,451 Total other income (expense) 2,636 400 — 1,360 — — 4,396 Income in subsidiary 28,073 40,909 1,711 — (70,693 ) — Income before income tax expense 25,511 28,073 — 40,757 1,886 (70,761 ) 25,466 Income tax expense (106 ) — — (27 ) (21 ) — (154 ) Net income 25,405 28,073 — 40,730 1,865 (70,761 ) 25,312 Net loss attributable to noncontrolling interests — — — — 25 — 25 Net income attributable to Sabra Health Care REIT, Inc. 25,405 28,073 — 40,730 1,890 (70,761 ) 25,337 Preferred stock dividends (2,561 ) — — — — — (2,561 ) Net income attributable to common stockholders $ 22,844 $ 28,073 $ — $ 40,730 $ 1,890 $ (70,761 ) $ 22,776 Net loss attributable to common stockholders, per: Basic common share $ 0.35 Diluted common share $ 0.35 Weighted-average number of common shares outstanding, basic 65,312,288 Weighted-average number of common shares outstanding, diluted 65,591,428 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF INCOME For the Nine Months Ended September 30, 2017 (dollars in thousands, except per share amounts) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Revenues: Rental income $ — $ — $ — $ 160,121 $ 58,316 $ (5,164 ) $ 213,273 Interest and other income 21 47 — 6,014 2,045 (65 ) 8,062 Resident fees and services — — — — 17,840 — 17,840 Total revenues 21 47 — 166,135 78,201 (5,229 ) 239,175 Expenses: Depreciation and amortization 649 — — 47,882 13,759 — 62,290 Interest — 48,689 — 2,237 5,292 — 56,218 Operating expenses — — — — 17,111 (5,182 ) 11,929 General and administrative 19,380 47 — 3,429 1,303 — 24,159 Merger and acquisition costs 29,703 — — 47 — — 29,750 Provision for doubtful accounts and loan losses 615 — — 6,839 — — 7,454 Total expenses 50,347 48,736 — 60,434 37,465 (5,182 ) 191,800 Other income (expense): Loss on extinguishment of debt — (422 ) — (131 ) — — (553 ) Other income (expense) 2,634 707 — (220 ) — — 3,121 Net gain (loss) on sale of real estate — — — 4,640 (26 ) — 4,614 Total other income (expense) 2,634 285 — 4,289 (26 ) — 7,182 Income in subsidiary 102,474 150,879 — 5,372 — (258,725 ) — Income before income tax expense 54,782 102,475 — 115,362 40,710 (258,772 ) 54,557 Income tax expense (297 ) (1 ) — 255 (118 ) — (161 ) Net income 54,485 102,474 — 115,617 40,592 (258,772 ) 54,396 Net loss attributable to noncontrolling interests — — — — 42 — 42 Net income attributable to Sabra Health Care REIT, Inc. 54,485 102,474 — 115,617 40,634 (258,772 ) 54,438 Preferred stock dividends (7,682 ) — — — — — (7,682 ) Net income attributable to common stockholders $ 46,803 $ 102,474 $ — $ 115,617 — $ 40,634 $ (258,772 ) $ 46,756 Net loss attributable to common stockholders, per: Basic common share $ 0.58 Diluted common share $ 0.57 Weighted-average number of common shares outstanding, basic 81,150,846 Weighted-average number of common shares outstanding, diluted 81,429,044 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF INCOME For the Nine Months Ended September 30, 2016 (dollars in thousands, except per share amounts) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent Company (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined Guarantor Subsidiaries of 2021 Notes and 2023 Notes (4) Combined Non- Guarantor Subsidiaries of 2021 Notes and 2023 Notes (5) Elimination Consolidated Revenues: Rental income $ — $ — $ — $ 153,658 $ 15,533 $ (1,749 ) $ 167,442 Interest and other income 3 — — 25,490 196 (207 ) 25,482 Resident fees and services — — — — 5,811 — 5,811 Total revenues 3 — — 179,148 21,540 (1,956 ) 198,735 Expenses: Depreciation and amortization 595 — — 45,955 4,723 — 51,273 Interest — 41,238 — 2,772 5,129 — 49,139 Operating expenses — — — — 6,016 (1,760 ) 4,256 General and administrative 12,440 42 — 902 129 — 13,513 Merger and acquisition costs 50 — — 1,171 1 — 1,222 Provision for doubtful accounts and loan losses (89 ) — — 3,375 — — 3,286 Impairment of real estate — — — 29,811 — — 29,811 Total expenses 12,996 41,280 — 83,986 15,998 (1,760 ) 152,500 Other income (expense): Loss on extinguishment of debt — (468 ) — (88 ) — — (556 ) Other income (expense) 4,732 916 — (230 ) (73 ) — 5,345 Net gain on sales of real estate — — — (3,203 ) — — (3,203 ) Total other income (expense) 4,732 448 — (3,521 ) (73 ) — 1,586 Income in subsidiary 55,783 96,616 — 5,081 — (157,480 ) — Income before income tax expense 47,522 55,784 — 96,722 5,469 (157,676 ) 47,821 Income tax expense (225 ) (1 ) — (512 ) (48 ) — (786 ) Net income 47,297 55,783 — 96,210 5,421 (157,676 ) 47,035 Net loss attributable to noncontrolling interests — — — — 66 — 66 Net income attributable to Sabra Health Care REIT, Inc. 47,297 55,783 — 96,210 5,487 (157,676 ) 47,101 Preferred stock dividends (7,682 ) — — — — — (7,682 ) Net income attributable to common stockholders $ 39,615 $ 55,783 $ — $ 96,210 $ 5,487 $ (157,676 ) $ 39,419 Net loss attributable to common stockholders, per: Basic common share $ 0.60 Diluted common share $ 0.60 Weighted-average number of common shares outstanding, basic 65,285,591 Weighted-average number of common shares outstanding, diluted 65,470,589 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME For the Three Months Ended September 30, 2017 (dollars in thousands) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Net income $ 15,142 $ 49,145 $ — $ 35,827 $ 36,568 $ (121,613 ) $ 15,069 Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation gain (loss) — (1,352 ) — 1,335 429 — 412 Unrealized gain (loss) on cash flow hedges (7) — 4,964 — (307 ) — — 4,657 Total other comprehensive income (loss) — 3,612 — 1,028 429 — 5,069 Comprehensive income 15,142 52,757 — 36,855 36,997 (121,613 ) 20,138 Comprehensive income attributable to noncontrolling interest — — — — 26 — 26 Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 15,142 $ 52,757 $ — $ 36,855 $ 37,023 $ (121,613 ) $ 20,164 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. (7) Amounts are net of provision for income taxes of $0.4 million for the three months ended September 30, 2017. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME For the Three Months Ended September 30, 2016 (dollars in thousands) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Net income $ 25,405 $ 28,073 $ — $ 40,730 $ 1,865 $ (70,761 ) $ 25,312 Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation gain (loss) — 153 — (512 ) (141 ) — (500 ) Unrealized gain on cash flow hedges — 398 — — — — 398 Total other comprehensive income (loss) — 551 — (512 ) (141 ) — (102 ) Comprehensive income 25,405 28,624 — 40,218 1,724 (70,761 ) 25,210 Comprehensive loss attributable to noncontrolling interest — — — — 25 — 25 Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 25,405 $ 28,624 $ — $ 40,218 $ 1,749 $ (70,761 ) $ 25,235 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2017 (dollars in thousands) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Net income $ 54,485 $ 102,474 $ — $ 115,617 $ 40,592 $ (258,772 ) $ 54,396 Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation gain (loss) — (2,718 ) — 2,466 804 — 552 Unrealized gain (loss) on cash flow hedges (7) — 5,977 — (495 ) — — 5,482 Total other comprehensive income (loss) — 3,259 — 1,971 804 — 6,034 Comprehensive income 54,485 105,733 — 117,588 41,396 (258,772 ) 60,430 Comprehensive loss attributable to noncontrolling interest — — — — 42 — 42 Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 54,485 $ 105,733 $ — $ 117,588 $ 41,438 $ (258,772 ) $ 60,472 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. (7) Amounts are net of provision for income taxes of $0.6 million for the nine months ended September 30, 2017. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2016 (dollars in thousands) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Net income $ 47,297 $ 55,783 $ — $ 96,210 $ 5,421 $ (157,676 ) $ 47,035 Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation gain (loss) — (2,204 ) — 1,144 311 — (749 ) Unrealized loss on cash flow hedges — (1,300 ) — — — — (1,300 ) Total other comprehensive income (loss) — (3,504 ) — 1,144 311 — (2,049 ) Comprehensive income 47,297 52,279 — 97,354 5,732 (157,676 ) 44,986 Comprehensive loss attributable to noncontrolling interest — — — — 66 — 66 Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 47,297 $ 52,279 $ — $ 97,354 $ 5,798 $ (157,676 ) $ 45,052 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Nine Months Ended September 30, 2017 (in thousands) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Net cash provided by operating activities $ 40,567 $ — $ — $ 4,122 $ 5,082 $ — $ 49,771 Cash flows from investing activities: Acquisition of real estate — — — (393,064 ) — — (393,064 ) Cash received in CCP Merger 77,858 — — — — — 77,858 Origination and fundings of loans receivable — — — (1,488 ) (4,154 ) — (5,642 ) Origination and fundings of preferred equity investments — — — (2,713 ) — — (2,713 ) Additions to real estate (22 ) — — (2,847 ) (364 ) — (3,233 ) Repayment of loans receivable — — — 2,221 6,489 — 8,710 Repayments of preferred equity investments — — — 3,239 — — 3,239 Net proceeds from the sales of real estate — — — 11,328 395 — 11,723 Distribution from subsidiaries 2,474 2,474 — — — (4,948 ) — Intercompany financing (346,044 ) (374,728 ) — — — 720,772 — Net cash provided by (used in) investing activities (265,734 ) (372,254 ) — (383,324 ) 2,366 715,824 (303,122 ) Cash flows from financing activities: Net repayments of revolving credit facility — (137,000 ) — — — — (137,000 ) Proceeds from term loans — 181,000 — — — — 181,000 Principal payments on secured debt — — — — (3,094 ) — (3,094 ) Payments of deferred financing costs — (15,316 ) — — — — (15,316 ) Issuance of common stock, net 319,026 — — — — — 319,026 Dividends paid on common and preferred stock (86,813 ) — — — — — (86,813 ) Distribution to parent — (2,474 ) — — (2,474 ) 4,948 — Intercompany financing — 346,044 — 377,458 (2,730 ) (720,772 ) — Net cash provided by (used in) financing activities 232,213 372,254 — 377,458 (8,298 ) (715,824 ) 257,803 Net increase (decrease) in cash and cash equivalents 7,046 — — (1,744 ) (850 ) — 4,452 Effect of foreign currency translation on cash and cash equivalents — — — 83 675 — 758 Cash and cash equivalents, beginning of period 18,168 — — 2,675 4,820 — 25,663 Cash and cash equivalents, end of period $ 25,214 $ — $ — $ 1,014 $ 4,645 $ — $ 30,873 (1) The Parent Company guarantees the 2021 Notes, the 2023 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2021 Notes and the 2023 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2021 Notes and the 2023 Notes. (4) The Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2021 Notes and the 2023 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes consist of the subsidiaries that do not guarantee the 2021 Notes and the 2023 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2021 Notes and the 2023 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Nine Months Ended September 30, 2016 (in thousands) (unaudited) Combined Non-Guarantor Subsidiaries of 2026 Notes (6) Parent (1) Operating Partnership (2) Sabra Capital Corporation (3) Combined (4) Combined Non- (5) Elimination Consolidated Net cash provided by (used in) operating activities $ 113,886 $ — $ — $ 10,683 $ 9,247 $ — $ 133,816 Cash flows from investing activities: Acquisitions of real estate — — — (109,619 ) — — (109,619 ) Origination and fundings of loans receivable — — — (9,478 ) — — (9,478 ) Origination and fundings of preferred equity investments — — — (6,845 ) — — (6,845 ) Additions to real estate (124 ) — — (400 ) (377 ) — (901 ) Repayment of loans receivable — — — 214,947 — — 214,947 Investment in subsidiaries (200 ) (200 ) — — — 400 — Net proceeds from the sale of real estate — — — 85,449 — — 85,449 Distribution from subsidiaries 6,404 6,404 — — — (12,808 ) — Intercompany financing (17,684 ) 197,638 — — — (179,954 ) — Net cash provided by (used in) investing activities (11,604 ) 203,842 — 174,054 (377 ) (192,362 ) 173,553 Cash flows from financing activities: Net repayments of revolving credit facility — (255,000 ) — — — — (255,000 ) Proceeds from term loans — 45,000 — 24,360 — — 69,360 Principal payments on secured debt — — — (10,766 ) (2,990 ) — (13,756 ) Payments of deferred financing costs — (5,322 ) — (611 ) — — (5,933 ) Issuance of common stock, net (1,289 ) — — — — — (1,289 ) Dividends paid on common and preferred stock (89,283 ) — — — — — (89,283 ) Contribution from parent — 200 — — 200 (400 ) — Distribution to parent — (6,404 ) — — (6,404 ) 12,808 — Intercompany financing — 17,684 — (197,638 ) — 179,954 — Net cash provided by (used in) financing activities (90,572 ) (203,842 ) — (184,655 ) (9,194 ) 192,362 (295,901 ) Net increase (decrease) in cash and cash equivalents 11,710 — — 82 (324 ) — 11,468 Effect of forei |