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 Operating Partnership, Sabra Capital Corporation, 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 Operating Partnership, Sabra Capital Corporation, 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 Operating Partnership, Sabra Capital Corporation, 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 Operating Partnership only, Sabra Capital Corporation only, the combined Guarantor subsidiaries and the combined non-Guarantor subsidiaries, are as follows: CONDENSED CONSOLIDATING BALANCE SHEET June 30, 2018 (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 $ 341 $ — $ — $ 1,666,116 $ 4,327,225 $ — $ 5,993,682 Loans receivable and other investments, net (356 ) — — 52,315 55,269 — 107,228 Investment in unconsolidated joint venture — — — — 348,950 — 348,950 Cash and cash equivalents 31,269 — — 1,405 6,135 — 38,809 Restricted cash — — — 174,913 11,932 — 186,845 Lease intangible assets, net — — — 16,815 139,451 — 156,266 Accounts receivable, prepaid expenses and other assets, net (536 ) 46,700 — 84,809 73,017 (7,626 ) 196,364 Intercompany 2,186,044 2,727,032 — — — (4,913,076 ) — Investment in subsidiaries 1,209,953 1,538,155 — 15,830 — (2,763,938 ) — Total assets $ 3,426,715 $ 4,311,887 $ — $ 2,012,203 $ 4,961,979 $ (7,684,640 ) $ 7,028,144 Liabilities Secured debt, net $ — $ — $ — $ — $ 253,567 $ — $ 253,567 Revolving credit facility — 676,000 — — — — 676,000 Term loans, net — 1,093,314 — 94,084 — — 1,187,398 Senior unsecured notes, net — 1,306,842 — — — — 1,306,842 Accounts payable and accrued liabilities 23,172 25,778 — 3,576 60,439 (7,626 ) 105,339 Lease intangible liabilities, net — — — — 91,073 — 91,073 Intercompany — — — 636,037 4,277,039 (4,913,076 ) — Total liabilities 23,172 3,101,934 — 733,697 4,682,118 (4,920,702 ) 3,620,219 Total Sabra Health Care REIT, Inc. stockholders' equity 3,403,543 1,209,953 — 1,278,506 275,479 (2,763,938 ) 3,403,543 Noncontrolling interests — — — — 4,382 — 4,382 Total equity 3,403,543 1,209,953 — 1,278,506 279,861 (2,763,938 ) 3,407,925 Total liabilities and equity $ 3,426,715 $ 4,311,887 $ — $ 2,012,203 $ 4,961,979 $ (7,684,640 ) $ 7,028,144 (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, 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 $ 324 $ — $ — $ 1,756,933 $ 4,237,175 $ — $ 5,994,432 Loans receivable and other investments, net (97 ) — — 55,297 59,190 — 114,390 Cash and cash equivalents 511,670 — — 449 6,513 — 518,632 Restricted cash — — — 36,910 31,907 — 68,817 Lease intangible assets, net — — — 17,577 149,542 — 167,119 Accounts receivable, prepaid expenses and other assets, net 3,499 36,073 — 80,739 53,765 (5,189 ) 168,887 Intercompany 2,043,402 2,721,979 — — — (4,765,381 ) — Investment in subsidiaries 890,462 1,198,305 — 14,661 — (2,103,428 ) — Total assets $ 3,449,260 $ 3,956,357 $ — $ 1,962,566 $ 4,538,092 $ (6,873,998 ) $ 7,032,277 Liabilities Secured debt, net $ — $ — $ — $ — $ 256,430 $ — $ 256,430 Revolving credit facility — 641,000 — — — — 641,000 Term loans, net — 1,092,397 — 98,377 — — 1,190,774 Senior unsecured notes, net — 1,306,286 — — — — 1,306,286 Accounts payable and accrued liabilities 16,453 26,212 — 3,560 61,487 (5,189 ) 102,523 Lease intangible liabilities, net — — — — 98,015 — 98,015 Intercompany — — — 785,120 3,980,261 (4,765,381 ) — Total liabilities 16,453 3,065,895 — 887,057 4,396,193 (4,770,570 ) 3,595,028 Total Sabra Health Care REIT, Inc. stockholders' equity 3,432,807 890,462 — 1,075,509 137,457 (2,103,428 ) 3,432,807 Noncontrolling interests — — — — 4,442 — 4,442 Total equity 3,432,807 890,462 — 1,075,509 141,899 (2,103,428 ) 3,437,249 Total liabilities and equity $ 3,449,260 $ 3,956,357 $ — $ 1,962,566 $ 4,538,092 $ (6,873,998 ) $ 7,032,277 (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 June 30, 2018 (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 $ — $ — $ — $ 44,560 $ 103,989 $ (4,320 ) $ 144,229 Interest and other income 40 96 — 1,198 3,315 (96 ) 4,553 Resident fees and services — — — — 17,530 — 17,530 Total revenues 40 96 — 45,758 124,834 (4,416 ) 166,312 Expenses: Depreciation and amortization 222 — — 14,146 32,460 — 46,828 Interest — 33,415 — 810 2,628 (96 ) 36,757 Operating expenses — — — — 16,619 (4,320 ) 12,299 General and administrative 8,009 14 — 379 869 — 9,271 Merger and acquisition costs 112 — — — — — 112 Provision for (recovery of) doubtful accounts and loan losses 311 — — (985 ) — — (674 ) Impairment of real estate — — — 881 — — 881 Total expenses 8,654 33,429 — 15,231 52,576 (4,416 ) 105,474 Other income: Other income (expense) — 32 — (32 ) — — — Net gain on sales of real estate — — — 141,918 985 — 142,903 Total other income — 32 — 141,886 985 — 142,903 Income in subsidiary 209,456 242,758 — 1,871 — (454,085 ) — Income before loss from unconsolidated joint venture and income tax expense 200,842 209,457 — 174,284 73,243 (454,085 ) 203,741 Loss from unconsolidated joint venture — — — — (2,347 ) — (2,347 ) Income tax expense (55 ) (1 ) — (489 ) (60 ) — (605 ) Net income 200,787 209,456 — 173,795 70,836 (454,085 ) 200,789 Net income attributable to noncontrolling interests — — — — (2 ) — (2 ) Net income attributable to Sabra Health Care REIT, Inc. 200,787 209,456 — 173,795 70,834 (454,085 ) 200,787 Preferred stock dividends (7,207 ) — — — — — (7,207 ) Net income attributable to common stockholders $ 193,580 $ 209,456 $ — $ 173,795 $ 70,834 $ (454,085 ) $ 193,580 Net income attributable to common stockholders, per: Basic common share $ 1.09 Diluted common share $ 1.08 Weighted-average number of common shares outstanding, basic 178,314,750 Weighted-average number of common shares outstanding, diluted 178,684,024 (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 June 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 $ — $ — $ — $ 52,442 $ 4,656 $ (1,194 ) $ 55,904 Interest and other income 6 — — 2,039 — (18 ) 2,027 Resident fees and services — — — — 6,805 — 6,805 Total revenues 6 — — 54,481 11,461 (1,212 ) 64,736 Expenses: Depreciation and amortization 216 — — 15,425 1,579 — 17,220 Interest — 13,516 — 715 1,631 — 15,862 Operating expenses — — — — 5,619 (1,212 ) 4,407 General and administrative 4,063 17 — 991 55 — 5,126 Merger and acquisition costs 5,883 — — 4 — — 5,887 Provision for doubtful accounts and loan losses 227 — — 308 — — 535 Total expenses 10,389 13,533 — 17,443 8,884 (1,212 ) 49,037 Other income (expense): Other income (expense) 916 703 — (665 ) (13 ) — 941 Net gain on sales of real estate — — — 4,026 6 — 4,032 Total other income (expense) 916 703 — 3,361 (7 ) — 4,973 Income in subsidiary 29,894 42,724 — 1,785 — (74,403 ) — Income before income tax benefit (expense) 20,427 29,894 — 42,184 2,570 (74,403 ) 20,672 Income tax benefit (expense) 93 — — (227 ) (2 ) — (136 ) Net income 20,520 29,894 — 41,957 2,568 (74,403 ) 20,536 Net income attributable to noncontrolling interests — — — — (16 ) — (16 ) Net income attributable to Sabra Health Care REIT, Inc. 20,520 29,894 — 41,957 2,552 (74,403 ) 20,520 Preferred stock dividends (2,560 ) — — — — — (2,560 ) Net income attributable to common stockholders $ 17,960 $ 29,894 $ — $ 41,957 $ 2,552 $ (74,403 ) $ 17,960 Net income attributable to common stockholders, per: Basic common share $ 0.27 Diluted common share $ 0.27 Weighted-average number of common shares outstanding, basic 65,438,739 Weighted-average number of common shares outstanding, diluted 65,670,853 (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 Six Months Ended June 30, 2018 (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 $ — $ — $ — $ 90,024 $ 207,013 $ (8,553 ) $ 288,484 Interest and other income 50 208 — 2,465 6,376 (208 ) 8,891 Resident fees and services — — — — 35,023 — 35,023 Total revenues 50 208 — 92,489 248,412 (8,761 ) 332,398 Expenses: Depreciation and amortization 443 — — 29,076 65,314 — 94,833 Interest — 65,980 — 1,601 5,202 (208 ) 72,575 Operating expenses — — — — 32,976 (8,553 ) 24,423 General and administrative 13,831 29 — 810 2,468 — 17,138 Merger and acquisition costs 448 — — — (6 ) — 442 Provision for (recovery of) doubtful accounts and loan losses 2,492 — — (1,956 ) 3 — 539 Impairment of real estate — — — 1,413 — — 1,413 Total expenses 17,214 66,009 — 30,944 105,957 (8,761 ) 211,363 Other income: Other income 1,977 233 — 378 232 — 2,820 Net gain on sales of real estate — — — 141,862 569 — 142,431 Total other income 1,977 233 — 142,240 801 — 145,251 Income in subsidiary 278,798 344,367 — 3,725 — (626,890 ) — Income before loss from unconsolidated joint venture and income tax expense 263,611 278,799 — 207,510 143,256 (626,890 ) 266,286 Loss from unconsolidated joint venture — — — — (1,901 ) — (1,901 ) Income tax expense (353 ) (1 ) — (542 ) (219 ) — (1,115 ) Net income 263,258 278,798 — 206,968 141,136 (626,890 ) 263,270 Net income attributable to noncontrolling interests — — — — (12 ) — (12 ) Net income attributable to Sabra Health Care REIT, Inc. 263,258 278,798 — 206,968 141,124 (626,890 ) 263,258 Preferred stock dividends (9,768 ) — — — — — (9,768 ) Net income attributable to common stockholders $ 253,490 $ 278,798 $ — $ 206,968 $ 141,124 $ (626,890 ) $ 253,490 Net income attributable to common stockholders, per: Basic common share $ 1.42 Diluted common share $ 1.42 Weighted-average number of common shares outstanding, basic 178,304,733 Weighted-average number of common shares outstanding, diluted 178,600,789 (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 Six Months Ended June 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 $ — $ — $ — $ 105,481 $ 9,625 $ (1,978 ) $ 113,128 Interest and other income 13 — — 3,977 — (18 ) 3,972 Resident fees and services — — — — 10,286 — 10,286 Total revenues 13 — — 109,458 19,911 (1,996 ) 127,386 Expenses: Depreciation and amortization 432 — — 32,381 3,544 — 36,357 Interest — 26,924 — 1,445 3,281 — 31,650 Operating expenses — — — — 8,823 (1,996 ) 6,827 General and administrative 9,322 31 — 1,758 104 — 11,215 Merger and acquisition costs 6,417 — — 34 — — 6,451 Provision for doubtful accounts and loan losses 82 — — 2,223 — — 2,305 Total expenses 16,253 26,955 — 37,841 15,752 (1,996 ) 94,805 Other income: Other income 2,283 737 — 50 — — 3,070 Net gain on sales of real estate — — — 4,026 6 — 4,032 Total other income 2,283 737 — 4,076 6 — 7,102 Income in subsidiary 53,331 79,550 — 3,564 — (136,445 ) — Income before income tax expense 39,374 53,332 — 79,257 4,165 (136,445 ) 39,683 Income tax expense (31 ) (1 ) — (227 ) (97 ) — (356 ) Net income 39,343 53,331 — 79,030 4,068 (136,445 ) 39,327 Net loss attributable to noncontrolling interests — — — — 16 — 16 Net income attributable to Sabra Health Care REIT, Inc. 39,343 53,331 — 79,030 4,084 (136,445 ) 39,343 Preferred stock dividends (5,121 ) — — — — — (5,121 ) Net income attributable to common stockholders $ 34,222 $ 53,331 $ — $ 79,030 $ 4,084 $ (136,445 ) $ 34,222 Net income attributable to common stockholders, per: Basic common share $ 0.52 Diluted common share $ 0.52 Weighted-average number of common shares outstanding, basic 65,396,146 Weighted-average number of common shares outstanding, diluted 65,694,019 (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 June 30, 2018 (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 $ 200,787 $ 209,456 $ — $ 173,795 $ 70,836 $ (454,085 ) $ 200,789 Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation gain (loss) — 1,064 — (608 ) (195 ) — 261 Unrealized gain on cash flow hedges — 3,335 — 3 — — 3,338 Total other comprehensive income (loss) — 4,399 — (605 ) (195 ) — 3,599 Comprehensive income 200,787 213,855 — 173,190 70,641 (454,085 ) 204,388 Comprehensive income attributable to noncontrolling interest — — — — (2 ) — (2 ) Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 200,787 $ 213,855 $ — $ 173,190 $ 70,639 $ (454,085 ) $ 204,386 (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 June 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 $ 20,520 $ 29,894 $ — $ 41,957 $ 2,568 $ (74,403 ) $ 20,536 Other comprehensive (loss) income: Unrealized gain (loss), net of tax: Foreign currency translation (loss) gain — (415 ) — 833 280 — 698 Unrealized gain (loss) on cash flow hedges — 285 — (188 ) — — 97 Total other comprehensive (loss) income — (130 ) — 645 280 — 795 Comprehensive income 20,520 29,764 — 42,602 2,848 (74,403 ) 21,331 Comprehensive income attributable to noncontrolling interest — — — — (16 ) — (16 ) Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 20,520 $ 29,764 $ — $ 42,602 $ 2,832 $ (74,403 ) $ 21,315 (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 Six Months Ended June 30, 2018 (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 $ 263,258 $ 278,798 $ — $ 206,968 $ 141,136 $ (626,890 ) $ 263,270 Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation gain (loss) — 1,905 — (1,536 ) (482 ) — (113 ) Unrealized gain (loss) on cash flow hedges — 13,238 — (2 ) — — 13,236 Total other comprehensive income (loss) — 15,143 — (1,538 ) (482 ) — 13,123 Comprehensive income 263,258 293,941 — 205,430 140,654 (626,890 ) 276,393 Comprehensive income attributable to noncontrolling interest — — — — (12 ) — (12 ) Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 263,258 $ 293,941 $ — $ 205,430 $ 140,642 $ (626,890 ) $ 276,381 (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 Six Months Ended June 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 $ 39,343 $ 53,331 $ — $ 79,030 $ 4,068 $ (136,445 ) $ 39,327 Other comprehensive (loss) income: Unrealized gain (loss), net of tax: Foreign currency translation (loss) gain — (1,367 ) — 1,131 376 — 140 Unrealized gain (loss) on cash flow hedges — 1,013 — (188 ) — — 825 Total other comprehensive (loss) income — (354 ) — 943 376 — 965 Comprehensive income 39,343 52,977 — 79,973 4,444 (136,445 ) 40,292 Comprehensive loss attributable to noncontrolling interest — — — — 16 — 16 Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 39,343 $ 52,977 $ — $ 79,973 $ 4,460 $ (136,445 ) $ 40,308 (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 Six Months Ended June 30, 2018 (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 $ 204,440 $ — $ — $ 1,041 $ 6,072 $ — $ 211,553 Cash flows from investing activities: Acquisition of real estate — — — (29,711 ) (184,271 ) — (213,982 ) Origination and fundings of loans receivable — — — (1,973 ) (26,184 ) — (28,157 ) Origination and fundings of preferred equity investments — — — (945 ) — — (945 ) Additions to real estate (40 ) — — (4,660 ) (12,117 ) — (16,817 ) Repayments of loans receivable — — — 6,577 32,310 — 38,887 Repayments of preferred equity investments — — — 375 — — 375 Investment in unconsolidated JV — — — — (354,461 ) — (354,461 ) Net proceeds from the sales of real estate — — — 232,059 46,142 — 278,201 Distribution from subsidiaries 2,669 2,669 — — — (5,338 ) — Intercompany financing (378,485 ) (413,473 ) — — — 791,958 — Net cash (used in) provided by investing activities (375,856 ) (410,804 ) — 201,722 (498,581 ) 786,620 (296,899 ) Cash flows from financing activities: Net borrowings from revolving credit facility — 35,000 — — — — 35,000 Principal payments on secured debt — — — — (2,128 ) — (2,128 ) Payments of deferred financing costs — (12 ) — — — — (12 ) Distributions to noncontrolling interest — — — — (72 ) — (72 ) Preferred stock redemption (143,750 ) — — — — — (143,750 ) Issuance of common stock, net (499 ) — — — — — (499 ) Dividends paid on common and preferred stock (164,736 ) — — — — — (164,736 ) Distribution to parent — (2,669 ) — — (2,669 ) 5,338 — Intercompany financing — 378,485 — (63,658 ) 477,131 (791,958 ) — Net cash (used in) provided by financing activities (308,985 ) 410,804 — (63,658 ) 472,262 (786,620 ) (276,197 ) Net (decrease) increase in cash, cash equivalents and restricted cash (480,401 ) — — 139,105 (20,247 ) — (361,543 ) Effect of foreign currency translation on cash, cash equivalents and restricted cash — — — (146 ) (106 ) — (252 ) Cash, cash equivalents and restricted cash, beginning of period 511,670 — — 37,359 38,420 — 587,449 Cash, cash equivalents and restricted cash, end of period $ 31,269 $ — $ — $ 176,318 $ 18,067 $ — $ 225,654 (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 Six Months Ended June 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 (used in) operating activities $ 49,670 $ — $ — $ (1,693 ) $ 6,305 $ — $ 54,282 Cash flows from investing activities: Acquisition of real estate — — — (14,456 ) — — (14,456 ) Origination and fundings of loans receivable — — — (927 ) — — (927 ) Origination and fundings of preferred equity investments — — — (76 ) — — (76 ) Additions to real estate (12 ) — — (1,106 ) (176 ) — (1,294 ) Repayments of loans receivable — — — 1,547 — — 1,547 Repayments of preferred equity investments — — — 2,766 — — 2,766 Net proceeds from the sale of real estate — — — 6,099 — — 6,099 Distribution from subsidiaries 2,474 2,474 — — — (4,948 ) — Intercompany financing (1,667 ) (7,543 ) — — — 9,210 — Net cash provided by (used in) investing activities 795 (5,069 ) — (6,153 ) (176 ) 4,262 (6,341 ) Cash flows from financing activities: Net borrowings from revolving credit facility — 6,000 — — — — 6,000 Principal payments on secured debt — — — — (2,049 ) — (2,049 ) Payments of deferred financing costs — (124 ) — — — — (124 ) Issuance of common stock, net (3,224 ) — — — — — (3,224 ) Dividends paid on common and preferred stock (60,691 ) — — — — — (60,691 ) Distribution to parent — (2,474 ) — — (2,474 ) 4,948 — Intercompany financing — 1,667 — 7,543 — (9,210 ) — Net cash (used in) provided by financing activities (63,915 ) 5,069 — 7,543 (4,523 ) |