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, 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 March 31, 2019 (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 $ 306 $ — $ — $ 1,597,664 $ 3,839,384 $ — $ 5,437,354 Loans receivable and other investments, net (533 ) — — 49,730 60,017 — 109,214 Investment in unconsolidated joint venture — — — — 335,701 — 335,701 Cash and cash equivalents 14,770 — — 1,570 6,533 — 22,873 Restricted cash — — — 1,845 7,921 — 9,766 Assets held for sale — — — — 270,780 — 270,780 Lease intangible assets, net — — — 15,469 104,198 — 119,667 Accounts receivable, prepaid expenses and other assets, net 5,171 27,962 — 30,770 92,782 (6,895 ) 149,790 Intercompany 1,893,948 2,619,046 — — — (4,512,994 ) — Investment in subsidiaries 1,155,457 1,558,253 — 32,540 — (2,746,250 ) — Total assets $ 3,069,119 $ 4,205,261 $ — $ 1,729,588 $ 4,717,316 $ (7,266,139 ) $ 6,455,145 Liabilities Secured debt, net $ — $ — $ — $ — $ 115,188 $ — $ 115,188 Revolving credit facility — 620,000 — — — — 620,000 Term loans, net — 1,094,639 — 92,745 — — 1,187,384 Senior unsecured notes, net — 1,307,658 — — — — 1,307,658 Accounts payable and accrued liabilities 22,650 27,507 — 3,344 48,203 (6,895 ) 94,809 Lease intangible liabilities, net — — — — 79,328 — 79,328 Intercompany — — — 350,674 4,162,320 (4,512,994 ) — Total liabilities 22,650 3,049,804 — 446,763 4,405,039 (4,519,889 ) 3,404,367 Total Sabra Health Care REIT, Inc. stockholders’ equity 3,046,469 1,155,457 — 1,282,825 307,968 (2,746,250 ) 3,046,469 Noncontrolling interests — — — — 4,309 — 4,309 Total equity 3,046,469 1,155,457 — 1,282,825 312,277 (2,746,250 ) 3,050,778 Total liabilities and equity $ 3,069,119 $ 4,205,261 $ — $ 1,729,588 $ 4,717,316 $ (7,266,139 ) $ 6,455,145 (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, 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 $ 317 $ — $ — $ 1,609,861 $ 4,243,367 $ — $ 5,853,545 Loans receivable and other investments, net (560 ) — — 50,534 63,748 — 113,722 Investment in unconsolidated joint venture — — — — 340,120 — 340,120 Cash and cash equivalents 40,835 — — 3,508 5,887 — 50,230 Restricted cash — — — 1,820 7,608 — 9,428 Lease intangible assets, net — — — 15,892 115,205 — 131,097 Accounts receivable, prepaid expenses and other assets, net 798 37,075 — 58,710 81,597 (11,019 ) 167,161 Intercompany 1,972,059 2,646,669 — — — (4,618,728 ) — Investment in subsidiaries 1,258,715 1,629,795 — 33,083 — (2,921,593 ) — Total assets $ 3,272,164 $ 4,313,539 $ — $ 1,773,408 $ 4,857,532 $ (7,551,340 ) $ 6,665,303 Liabilities Secured debt, net $ — $ — $ — $ — $ 115,679 $ — $ 115,679 Revolving credit facility — 624,000 — — — — 624,000 Term loans, net — 1,094,177 — 90,753 — — 1,184,930 Senior unsecured notes, net — 1,307,394 — — — — 1,307,394 Accounts payable and accrued liabilities 21,750 29,253 — 2,695 52,148 (11,019 ) 94,827 Lease intangible liabilities, net — — — — 83,726 — 83,726 Intercompany — — — 399,912 4,218,816 (4,618,728 ) — Total liabilities 21,750 3,054,824 — 493,360 4,470,369 (4,629,747 ) 3,410,556 Total Sabra Health Care REIT, Inc. stockholders’ equity 3,250,414 1,258,715 — 1,280,048 382,830 (2,921,593 ) 3,250,414 Noncontrolling interests — — — — 4,333 — 4,333 Total equity 3,250,414 1,258,715 — 1,280,048 387,163 (2,921,593 ) 3,254,747 Total liabilities and equity $ 3,272,164 $ 4,313,539 $ — $ 1,773,408 $ 4,857,532 $ (7,551,340 ) $ 6,665,303 (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 (LOSS) INCOME For the Three Months Ended March 31, 2019 (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 and related revenues $ — $ — $ — $ 32,125 $ 88,638 $ (4,376 ) $ 116,387 Interest and other income 29 96 — 1,231 2,065 (96 ) 3,325 Resident fees and services — — — — 17,061 — 17,061 Total revenues 29 96 — 33,356 107,764 (4,472 ) 136,773 Expenses: Depreciation and amortization 12 — — 12,888 32,049 — 44,949 Interest — 34,275 — 903 1,236 (96 ) 36,318 Triple-net portfolio operating expenses — — — 1,014 4,275 — 5,289 Senior Housing - Managed portfolio operating expenses — — — — 16,416 (4,376 ) 12,040 General and administrative 7,525 31 — 167 455 — 8,178 Merger and acquisition costs 6 — — — — — 6 (Recovery of) provision for doubtful accounts, straight-line rental income and loan losses (27 ) — — — 1,234 — 1,207 Impairment of real estate — — — — 103,134 — 103,134 Total expenses 7,516 34,306 — 14,972 158,799 (4,472 ) 211,121 Other (expense) income: Other (expense) income — (498 ) — 492 177 — 171 Net loss on sales of real estate — — — (375 ) (1,145 ) — (1,520 ) Total other (expense) income — (498 ) — 117 (968 ) — (1,349 ) (Loss) income in subsidiary (69,777 ) (35,068 ) — 1,668 — 103,177 — (Loss) income before loss from unconsolidated joint venture and income tax expense (77,264 ) (69,776 ) — 20,169 (52,003 ) 103,177 (75,697 ) Loss from unconsolidated joint venture — — — — (1,383 ) — (1,383 ) Income tax expense (440 ) (1 ) — (105 ) (66 ) — (612 ) Net (loss) income (77,704 ) (69,777 ) — 20,064 (53,452 ) 103,177 (77,692 ) Net income attributable to noncontrolling interests — — — — (12 ) — (12 ) Net (loss) income attributable to common stockholders $ (77,704 ) $ (69,777 ) $ — $ 20,064 $ (53,464 ) $ 103,177 $ (77,704 ) Net loss attributable to common stockholders, per: Basic common share $ (0.44 ) Diluted common share $ (0.44 ) Weighted-average number of common shares outstanding, basic 178,385,984 Weighted-average number of common shares outstanding, diluted 178,385,984 (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 March 31, 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 and related revenues $ — $ — $ — $ 45,464 $ 103,024 $ (4,233 ) $ 144,255 Interest and other income 10 112 — 1,267 3,061 (112 ) 4,338 Resident fees and services — — — — 17,493 — 17,493 Total revenues 10 112 — 46,731 123,578 (4,345 ) 166,086 Expenses: Depreciation and amortization 222 — — 14,930 32,853 — 48,005 Interest — 32,566 — 790 2,574 (112 ) 35,818 Senior Housing - Managed portfolio operating expenses — — — — 16,357 (4,233 ) 12,124 General and administrative 5,822 14 — 431 1,600 — 7,867 Merger and acquisition costs 336 — — — (6 ) — 330 Provision for (recovery of) doubtful accounts, straight-line rental income and loan losses 2,181 — — (971 ) 3 — 1,213 Impairment of real estate — — — 532 — — 532 Total expenses 8,561 32,580 — 15,712 53,381 (4,345 ) 105,889 Other income (expense): Other income 1,977 201 — 410 232 — 2,820 Net loss on sales of real estate — — — (56 ) (416 ) — (472 ) Total other income (expense) 1,977 201 — 354 (184 ) — 2,348 Income in subsidiary 69,343 101,610 — 1,854 — (172,807 ) — Income before income from unconsolidated joint venture and income tax expense 62,769 69,343 — 33,227 70,013 (172,807 ) 62,545 Income from unconsolidated joint venture — — — — 446 — 446 Income tax expense (298 ) — — (53 ) (159 ) — (510 ) Net income 62,471 69,343 — 33,174 70,300 (172,807 ) 62,481 Net income attributable to noncontrolling interests — — — — (10 ) — (10 ) Net income attributable to Sabra Health Care REIT, Inc. 62,471 69,343 — 33,174 70,290 (172,807 ) 62,471 Preferred stock dividends (2,561 ) — — — — — (2,561 ) Net income attributable to common stockholders $ 59,910 $ 69,343 $ — $ 33,174 $ 70,290 $ (172,807 ) $ 59,910 Net income attributable to common stockholders, per: Basic common share $ 0.34 Diluted common share $ 0.34 Weighted-average number of common shares outstanding, basic 178,294,605 Weighted-average number of common shares outstanding, diluted 178,516,388 (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 (LOSS) INCOME For the Three Months Ended March 31, 2019 (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 (loss) income $ (77,704 ) $ (69,777 ) $ — $ 20,064 $ (53,452 ) $ 103,177 $ (77,692 ) Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation (loss) gain — (1,437 ) — 678 199 — (560 ) Unrealized loss on cash flow hedges — (13,486 ) — (2 ) — — (13,488 ) Total other comprehensive (loss) income — (14,923 ) — 676 199 — (14,048 ) Comprehensive (loss) income (77,704 ) (84,700 ) — 20,740 (53,253 ) 103,177 (91,740 ) Comprehensive income attributable to noncontrolling interest — — — — (12 ) — (12 ) Comprehensive (loss) income attributable to Sabra Health Care REIT, Inc. $ (77,704 ) $ (84,700 ) $ — $ 20,740 $ (53,265 ) $ 103,177 $ (91,752 ) (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 March 31, 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 $ 62,471 $ 69,343 $ — $ 33,174 $ 70,300 $ (172,807 ) $ 62,481 Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation gain (loss) — 841 — (928 ) (287 ) — (374 ) Unrealized gain (loss) on cash flow hedges — 9,903 — (5 ) — — 9,898 Total other comprehensive income (loss) — 10,744 — (933 ) (287 ) — 9,524 Comprehensive income 62,471 80,087 — 32,241 70,013 (172,807 ) 72,005 Comprehensive income attributable to noncontrolling interest — — — — (10 ) — (10 ) Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 62,471 $ 80,087 $ — $ 32,241 $ 70,003 $ (172,807 ) $ 71,995 (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 Three Months Ended March 31, 2019 (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 $ 49,833 $ — $ — $ (379 ) $ 4,505 $ — $ 53,959 Cash flows from investing activities: Origination and fundings of loans receivable — — — (352 ) (2,424 ) — (2,776 ) Additions to real estate — — — (1,936 ) (3,136 ) — (5,072 ) Repayments of loans receivable — — — 61 5,190 — 5,251 Repayments of preferred equity investments — — — 2,087 — — 2,087 Net proceeds from the sales of real estate — — — 3,829 3,028 — 6,857 Distribution from subsidiaries 2,569 2,569 — — — (5,138 ) — Intercompany financing 4,116 8,122 — — — (12,238 ) — Net cash provided by investing activities 6,685 10,691 — 3,689 2,658 (17,376 ) 6,347 Cash flows from financing activities: Net repayments of revolving credit facility — (4,000 ) — — — — (4,000 ) Principal payments on secured debt — — — — (849 ) — (849 ) Payments of deferred financing costs — (6 ) — — — — (6 ) Distributions to noncontrolling interest — — — — (36 ) — (36 ) Issuance of common stock, net (2,323 ) — — — — — (2,323 ) Dividends paid on common stock (80,260 ) — — — — — (80,260 ) Distribution to parent — (2,569 ) — — (2,569 ) 5,138 — Intercompany financing — (4,116 ) — (5,331 ) (2,791 ) 12,238 — Net cash used in financing activities (82,583 ) (10,691 ) — (5,331 ) (6,245 ) 17,376 (87,474 ) Net (decrease) increase in cash, cash equivalents and restricted cash (26,065 ) — — (2,021 ) 918 — (27,168 ) Effect of foreign currency translation on cash, cash equivalents and restricted cash — — — 108 41 — 149 Cash, cash equivalents and restricted cash, beginning of period 40,835 — — 5,328 13,495 — 59,658 Cash, cash equivalents and restricted cash, end of period $ 14,770 $ — $ — $ 3,415 $ 14,454 $ — $ 32,639 (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 Three Months Ended March 31, 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 (used in) operating activities $ 97,936 $ — $ — $ (55 ) $ 3,766 $ — $ 101,647 Cash flows from investing activities: Acquisition of real estate — — — (172,001 ) — — (172,001 ) Origination and fundings of loans receivable — — — (1,027 ) (12,205 ) — (13,232 ) Origination and fundings of preferred equity investments — — — (928 ) — — (928 ) Additions to real estate (38 ) — — (3,496 ) (8,005 ) — (11,539 ) Repayments of loans receivable — — — 7,491 21,314 — 28,805 Repayments of preferred equity investments — — — 234 — — 234 Investment in unconsolidated JV — — — — (354,461 ) — (354,461 ) Net proceeds from the sales of real estate — — — — 6,743 — 6,743 Distribution from subsidiaries 2,557 2,557 — — — (5,114 ) — Intercompany financing (488,718 ) (458,712 ) — — — 947,430 — Net cash (used in) provided by investing activities (486,199 ) (456,155 ) — (169,727 ) (346,614 ) 942,316 (516,379 ) Cash flows from financing activities: Net repayments of revolving credit facility — (30,000 ) — — — — (30,000 ) Principal payments on secured debt — — — — (1,061 ) — (1,061 ) Payments of deferred financing costs — (6 ) — — — — (6 ) Distribution to noncontrolling interest — — — — (37 ) — (37 ) Issuance of common stock, net (499 ) — — — — — (499 ) Dividends paid on common and preferred stock (82,789 ) — — — — — (82,789 ) Distribution to parent — (2,557 ) — — (2,557 ) 5,114 — Intercompany financing — 488,718 — 134,797 323,915 (947,430 ) — Net cash (used in) provided by financing activities (83,288 ) 456,155 — 134,797 320,260 (942,316 ) (114,392 ) Net decrease in cash, cash equivalents and restricted cash (471,551 ) — — (34,985 ) (22,588 ) — (529,124 ) Effect of foreign currency translation on cash, cash equivalents and restricted cash — — — (72 ) (83 ) — (155 ) 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 $ 40,119 $ — $ — $ 2,302 $ 15,749 $ — $ 58,170 (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. |