SUMMARIZED CONDENSED CONSOLIDATING INFORMATION | SUMMARIZED CONDENSED CONSOLIDATING INFORMATION In connection with the offerings of the 2023 Notes and the 2024 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 2023 Notes and the 2024 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 2023 Notes and the 2024 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 2023 Notes or the 2024 Notes or another Guarantor, provided that the surviving entity remains a Guarantor; • With respect to the 2023 Notes, a subsidiary Guarantor is declared “unrestricted” for covenant purposes under the indenture governing the 2023 Notes; • The requirements for legal defeasance or covenant defeasance or to discharge the indentures governing the 2023 Notes or the 2024 Notes have been satisfied; • A liquidation or dissolution, to the extent permitted under the indentures governing the 2023 Notes or the 2024 Notes, of a subsidiary Guarantor; • 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; or • With respect to the 2024 Notes, if the subsidiary Guarantor is not a guarantor or is not otherwise liable in respect of any obligations under any credit facility (as defined in the indenture governing the 2024 Notes) of the Company or any of its subsidiaries. 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 2023 Notes and the 2024 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, 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 $ 294 $ — $ — $ 1,423,107 $ 3,955,473 $ — $ 5,378,874 Loans receivable and other investments, net (726 ) — — 55,453 56,476 — 111,203 Investment in unconsolidated joint venture — — — — 328,207 — 328,207 Cash and cash equivalents 38,500 — — 2,604 6,491 — 47,595 Restricted cash — — — 1,881 7,998 — 9,879 Lease intangible assets, net — — — 9,299 99,578 — 108,877 Accounts receivable, prepaid expenses and other assets, net 4,433 17,873 — 29,119 95,671 (8,552 ) 138,544 Intercompany 1,993,632 2,035,256 — — — (4,028,888 ) — Investment in subsidiaries 1,253,100 1,690,158 — 34,271 — (2,977,529 ) — Total assets $ 3,289,233 $ 3,743,287 $ — $ 1,555,734 $ 4,549,894 $ (7,014,969 ) $ 6,123,179 Liabilities Secured debt, net $ — $ — $ — $ — $ 114,675 $ — $ 114,675 Revolving credit facility — 275,000 — — — — 275,000 Term loans, net — 1,095,102 — 94,672 — — 1,189,774 Senior unsecured notes, net — 1,106,518 — — — — 1,106,518 Accounts payable and accrued liabilities 33,135 13,567 — 2,002 60,483 (8,552 ) 100,635 Lease intangible liabilities, net — — — — 76,201 — 76,201 Intercompany — — — 664,912 3,363,976 (4,028,888 ) — Total liabilities 33,135 2,490,187 — 761,586 3,615,335 (4,037,440 ) 2,862,803 Total Sabra Health Care REIT, Inc. stockholders’ equity 3,256,098 1,253,100 — 794,148 930,281 (2,977,529 ) 3,256,098 Noncontrolling interests — — — — 4,278 — 4,278 Total equity 3,256,098 1,253,100 — 794,148 934,559 (2,977,529 ) 3,260,376 Total liabilities and equity $ 3,289,233 $ 3,743,287 $ — $ 1,555,734 $ 4,549,894 $ (7,014,969 ) $ 6,123,179 (1) The Parent Company guarantees the 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 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 $ — $ — $ 1,453,451 $ 4,399,777 $ — $ 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 — — — 13,947 117,150 — 131,097 Accounts receivable, prepaid expenses and other assets, net 798 37,075 — 58,704 81,603 (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 $ — $ 1,615,047 $ 5,015,893 $ (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 — 2,570 52,273 (11,019 ) 94,827 Lease intangible liabilities, net — — — — 83,726 — 83,726 Intercompany — — — 810,394 3,808,334 (4,618,728 ) — Total liabilities 21,750 3,054,824 — 903,717 4,060,012 (4,629,747 ) 3,410,556 Total Sabra Health Care REIT, Inc. stockholders’ equity 3,250,414 1,258,715 — 711,330 951,548 (2,921,593 ) 3,250,414 Noncontrolling interests — — — — 4,333 — 4,333 Total equity 3,250,414 1,258,715 — 711,330 955,881 (2,921,593 ) 3,254,747 Total liabilities and equity $ 3,272,164 $ 4,313,539 $ — $ 1,615,047 $ 5,015,893 $ (7,551,340 ) $ 6,665,303 (1) The Parent Company guarantees the 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF INCOME For the Three Months Ended June 30, 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 $ — $ — $ — $ 30,097 $ 92,073 $ (9,370 ) $ 112,800 Interest and other income 91 1,896 — 68,198 2,206 (1,896 ) 70,495 Resident fees and services — — — — 36,071 — 36,071 Total revenues 91 1,896 — 98,295 130,350 (11,266 ) 219,366 Expenses: Depreciation and amortization 12 — — 15,559 33,905 — 49,476 Interest — 31,616 — 2,666 1,222 (1,896 ) 33,608 Triple-net portfolio operating expenses — — — 156 6,084 — 6,240 Senior housing - managed portfolio operating expenses — — — — 33,609 (9,370 ) 24,239 General and administrative 7,706 31 — 1 321 — 8,059 Provision for doubtful accounts, straight-line rental income and loan losses 193 — — — — — 193 Impairment of real estate — — — — 2,002 — 2,002 Total expenses 7,911 31,647 — 18,382 77,143 (11,266 ) 123,817 Other (expense) income: Loss on extinguishment of debt — (10,119 ) — — — — (10,119 ) Other (expense) income — (109 ) — 108 — — (1 ) Net gain on sales of real estate — — — 190 2,565 — 2,755 Total other (expense) income — (10,228 ) — 298 2,565 — (7,365 ) Income in subsidiary 91,406 131,385 — 1,691 — (224,482 ) — Income before loss from unconsolidated joint venture and income tax expense 83,586 91,406 — 81,902 55,772 (224,482 ) 88,184 Loss from unconsolidated joint venture — — — — (3,647 ) — (3,647 ) Income tax benefit (expense) 91 — — (542 ) (403 ) — (854 ) Net income 83,677 91,406 — 81,360 51,722 (224,482 ) 83,683 Net income attributable to noncontrolling interests — — — — (6 ) — (6 ) Net income attributable to common stockholders $ 83,677 $ 91,406 $ — $ 81,360 $ 51,716 $ (224,482 ) $ 83,677 Net income attributable to common stockholders, per: Basic common share $ 0.46 Diluted common share $ 0.46 Weighted-average number of common shares outstanding, basic 181,567,464 Weighted-average number of common shares outstanding, diluted 182,254,100 (1) The Parent Company guarantees the 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 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 and related revenues $ — $ — $ — $ 36,355 $ 112,194 $ (4,320 ) $ 144,229 Interest and other income 40 96 — 1,180 3,333 (96 ) 4,553 Resident fees and services — — — — 17,530 — 17,530 Total revenues 40 96 — 37,535 133,057 (4,416 ) 166,312 Expenses: Depreciation and amortization 222 — — 11,795 34,811 — 46,828 Interest — 33,415 — 810 2,628 (96 ) 36,757 Senior housing - managed portfolio operating expenses — — — — 16,619 (4,320 ) 12,299 General and administrative 8,121 14 — 368 880 — 9,383 Provision for (recovery of) doubtful accounts, straight-line rental income and loan losses 311 — — (985 ) — — (674 ) Impairment of real estate — — — 881 — — 881 Total expenses 8,654 33,429 — 12,869 54,938 (4,416 ) 105,474 Other income: Other income (expense) — 32 — (32 ) — — — Net gain on sales of real estate — — — 41,520 101,383 — 142,903 Total other income — 32 — 41,488 101,383 — 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 — 68,025 179,502 (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 — 67,536 177,095 (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 — 67,536 177,093 (454,085 ) 200,787 Preferred stock dividends (7,207 ) — — — — — (7,207 ) Net income attributable to common stockholders $ 193,580 $ 209,456 $ — $ 67,536 $ 177,093 $ (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 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF INCOME For the Six Months Ended June 30, 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 $ — $ — $ — $ 59,398 $ 183,536 $ (13,747 ) $ 229,187 Interest and other income 120 1,991 — 69,429 4,271 (1,991 ) 73,820 Resident fees and services — — — — 53,132 — 53,132 Total revenues 120 1,991 — 128,827 240,939 (15,738 ) 356,139 Expenses: Depreciation and amortization 24 — — 27,241 67,160 — 94,425 Interest — 65,891 — 3,567 2,459 (1,991 ) 69,926 Triple-net portfolio operating expenses — — — 1,170 10,359 — 11,529 Senior housing - managed portfolio operating expenses — — — — 50,026 (13,747 ) 36,279 General and administrative 15,236 62 — 276 669 — 16,243 Provision for doubtful accounts, straight-line rental income and loan losses 166 — — — 1,234 — 1,400 Impairment of real estate — — — — 105,136 — 105,136 Total expenses 15,426 65,953 — 32,254 237,043 (15,738 ) 334,938 Other (expense) income: Loss on extinguishment of debt — (10,119 ) — — — — (10,119 ) Other (expense) income — (608 ) — 601 177 — 170 Net (loss) gain on sales of real estate — — — (180 ) 1,415 — 1,235 Total other (expense) income — (10,727 ) — 421 1,592 — (8,714 ) Income in subsidiary 21,629 96,318 — 3,361 — (121,308 ) — Income before loss from unconsolidated joint venture and income tax expense 6,323 21,629 — 100,355 5,488 (121,308 ) 12,487 Loss from unconsolidated joint venture — — — — (5,030 ) — (5,030 ) Income tax expense (350 ) — — (647 ) (469 ) — (1,466 ) Net income 5,973 21,629 — 99,708 (11 ) (121,308 ) 5,991 Net income attributable to noncontrolling interests — — — — (18 ) — (18 ) Net income attributable to common stockholders $ 5,973 $ 21,629 $ — $ 99,708 $ (29 ) $ (121,308 ) $ 5,973 Net income attributable to common stockholders, per: Basic common share $ 0.03 Diluted common share $ 0.03 Weighted-average number of common shares outstanding, basic 179,984,959 Weighted-average number of common shares outstanding, diluted 180,637,059 (1) The Parent Company guarantees the 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 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 and related revenues $ — $ — $ — $ 71,569 $ 225,468 $ (8,553 ) $ 288,484 Interest and other income 50 208 — 2,413 6,428 (208 ) 8,891 Resident fees and services — — — — 35,023 — 35,023 Total revenues 50 208 — 73,982 266,919 (8,761 ) 332,398 Expenses: Depreciation and amortization 443 — — 24,130 70,260 — 94,833 Interest — 65,980 — 1,601 5,202 (208 ) 72,575 Senior housing - managed portfolio operating expenses — — — — 32,976 (8,553 ) 24,423 General and administrative 14,279 29 — 783 2,489 — 17,580 Provision for (recovery of) doubtful accounts, straight-line rental income and loan losses 2,492 — — (1,956 ) 3 — 539 Impairment of real estate — — — 1,413 — — 1,413 Total expenses 17,214 66,009 — 25,971 110,930 (8,761 ) 211,363 Other income: Other income 1,977 233 — 378 232 — 2,820 Net gain on sales of real estate — — — 41,520 100,911 — 142,431 Total other income 1,977 233 — 41,898 101,143 — 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 — 93,634 257,132 (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 — 93,092 255,012 (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 — 93,092 255,000 (626,890 ) 263,258 Preferred stock dividends (9,768 ) — — — — — (9,768 ) Net income attributable to common stockholders $ 253,490 $ 278,798 $ — $ 93,092 $ 255,000 $ (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 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME For the Three Months Ended June 30, 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 income $ 83,677 $ 91,406 $ — $ 81,360 $ 51,722 $ (224,482 ) $ 83,683 Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation (loss) gain — (264 ) — 629 202 — 567 Unrealized (loss) gain on cash flow hedges — (9,808 ) — 52 — — (9,756 ) Total other comprehensive (loss) income — (10,072 ) — 681 202 — (9,189 ) Comprehensive income 83,677 81,334 — 82,041 51,924 (224,482 ) 74,494 Comprehensive income attributable to noncontrolling interest — — — — (6 ) — (6 ) Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 83,677 $ 81,334 $ — $ 82,041 $ 51,918 $ (224,482 ) $ 74,488 (1) The Parent Company guarantees the 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 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 $ — $ 67,536 $ 177,095 $ (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 — 66,931 176,900 (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 $ — $ 66,931 $ 176,898 $ (454,085 ) $ 204,386 (1) The Parent Company guarantees the 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME For the Six Months Ended June 30, 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 income $ 5,973 $ 21,629 $ — $ 99,708 $ (11 ) $ (121,308 ) $ 5,991 Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation (loss) gain — (1,700 ) — 1,307 400 — 7 Unrealized (loss) gain on cash flow hedges — (23,294 ) — 50 — — (23,244 ) Total other comprehensive (loss) income — (24,994 ) — 1,357 400 — (23,237 ) Comprehensive income (loss) 5,973 (3,365 ) — 101,065 389 (121,308 ) (17,246 ) Comprehensive income attributable to noncontrolling interest — — — — (18 ) — (18 ) Comprehensive income (loss) attributable to Sabra Health Care REIT, Inc. $ 5,973 $ (3,365 ) $ — $ 101,065 $ 371 $ (121,308 ) $ (17,264 ) (1) The Parent Company guarantees the 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 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 $ — $ 93,092 $ 255,012 $ (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 — 91,554 254,530 (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 $ — $ 91,554 $ 254,518 $ (626,890 ) $ 276,381 (1) The Parent Company guarantees the 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2026 Notes. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 30, 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 (used in) provided by operating activities $ 185,681 $ — $ — $ 438 $ 5,759 $ — $ 191,878 Cash flows from investing activities: Origination and fundings of loans receivable — — — (5,400 ) (3,423 ) — (8,823 ) Additions to real estate — — — (4,009 ) (4,587 ) — (8,596 ) Repayments of loans receivable — — — 92 10,010 — 10,102 Repayments of preferred equity investments — — — 2,463 — — 2,463 Net proceeds from the sales of real estate — — — 22,605 300,131 — 322,736 Distribution from subsidiaries 2,531 2,531 — — — (5,062 ) — Intercompany financing (240,387 ) 319,921 — — — (79,534 ) — Net cash (used in) provided by investing activities (237,856 ) 322,452 — 15,751 302,131 (84,596 ) 317,882 Cash flows from financing activities: Net repayments of revolving credit facility — (349,000 ) — — — — (349,000 ) Proceeds from issuance of senior unsecured notes — 300,000 — — — — 300,000 Principal payments on senior unsecured notes — (500,000 ) — — — (500,000 ) Principal payments on secured debt — — — — (1,703 ) — (1,703 ) Payments of deferred financing costs — (4,413 ) — — — — (4,413 ) Payments related to extinguishment of debt — (6,895 ) — — — — (6,895 ) Distributions to noncontrolling interest — — — — (73 ) — (73 ) Issuance of common stock, net 211,575 — — — — — 211,575 Dividends paid on common stock (161,735 ) — — — — — (161,735 ) Distribution to parent — (2,531 ) — — (2,531 ) 5,062 — Intercompany financing — 240,387 — (17,230 ) (302,691 ) 79,534 — Net cash provided by (used in) financing activities 49,840 (322,452 ) — (17,230 ) (306,998 ) 84,596 (512,244 ) Net (decrease) increase in cash, cash equivalents and restricted cash (2,335 ) — — (1,041 ) 892 — (2,484 ) Effect of foreign currency translation on cash, cash equivalents and restricted cash — — — 198 102 — 300 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 $ 38,500 $ — $ — $ 4,485 $ 14,489 $ — $ 57,474 (1) The Parent Company guarantees the 2023 Notes, the 2024 Notes and the 2026 Notes. (2) The Operating Partnership is the co-issuer of the 2023 Notes and the 2024 Notes and the issuer of the 2026 Notes. (3) Sabra Capital Corporation is the co-issuer of the 2023 Notes and the 2024 Notes. (4) The Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes guarantee the 2023 Notes and the 2024 Notes. (5) The Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes consist of the subsidiaries that do not guarantee the 2023 Notes and the 2024 Notes. (6) None of Sabra Capital Corporation, the Combined Guarantor Subsidiaries of the 2023 Notes and the 2024 Notes, nor the Combined Non-Guarantor Subsidiaries of the 2023 Notes and the 2024 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 $ — $ — $ 1,014 $ 6,099 $ — $ 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, |