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”), 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. On October 7, 2019 , the Issuers completed the offering of the 2029 Notes. Upon redemption of the 2023 Notes on October 27, 2019 , Sabra Capital Corporation’s obligations as a co-issuer under the 2024 Notes and the 2029 Notes were automatically released and discharged. In addition, following the redemption of the 2023 Notes, substantially all of the subsidiary guarantors under the 2024 Notes were released; the 2024 Notes remain fully and unconditionally guaranteed, jointly and severally, on an unsecured basis, by the Company and one of its non-operating subsidiaries, subject to release under certain customary circumstances. The 2029 Notes are fully and unconditionally guaranteed, on an unsecured basis, by the Company, subject to release under certain customary circumstances. 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 September 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 $ 390 $ — $ — $ 1,417,907 $ 3,926,700 $ — $ 5,344,997 Loans receivable and other investments, net (783 ) — — 55,935 53,090 — 108,242 Investment in unconsolidated joint venture — — — — 324,324 — 324,324 Cash and cash equivalents 21,369 — — 2,607 5,455 — 29,431 Restricted cash — — — 1,860 8,371 — 10,231 Lease intangible assets, net — — — 9,029 95,948 — 104,977 Accounts receivable, prepaid expenses and other assets, net 3,693 21,559 — 27,396 100,698 (7,545 ) 145,801 Intercompany 1,992,202 1,946,790 — — — (3,938,992 ) — Investment in subsidiaries 1,298,119 1,748,807 — 33,358 — (3,080,284 ) — Total assets $ 3,314,990 $ 3,717,156 $ — $ 1,548,092 $ 4,514,586 $ (7,026,821 ) $ 6,068,003 Liabilities Secured debt, net $ — $ — $ — $ — $ 113,644 $ — $ 113,644 Revolving credit facility — 200,000 — — — — 200,000 Term loans, net — 1,089,805 — 93,178 — — 1,182,983 Senior unsecured notes, net — 1,106,484 — — — — 1,106,484 Accounts payable and accrued liabilities 32,573 22,748 — 2,182 59,443 (7,545 ) 109,401 Lease intangible liabilities, net — — — — 73,074 — 73,074 Intercompany — — — 659,890 3,279,102 (3,938,992 ) — Total liabilities 32,573 2,419,037 — 755,250 3,525,263 (3,946,537 ) 2,785,586 Total equity 3,282,417 1,298,119 — 792,842 989,323 (3,080,284 ) 3,282,417 Total liabilities and equity $ 3,314,990 $ 3,717,156 $ — $ 1,548,092 $ 4,514,586 $ (7,026,821 ) $ 6,068,003 (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 September 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 $ — $ — $ — $ 24,947 $ 94,602 $ (9,445 ) $ 110,104 Interest and other income 47 1,863 — 1,355 1,924 (1,864 ) 3,325 Resident fees and services — — — — 36,405 — 36,405 Total revenues 47 1,863 — 26,302 132,931 (11,309 ) 149,834 Expenses: Depreciation and amortization 11 — — 11,692 31,389 — 43,092 Interest — 27,275 — 2,665 1,179 (1,864 ) 29,255 Triple-net portfolio operating expenses — — — 657 4,954 — 5,611 Senior housing - managed portfolio operating expenses — — — — 33,424 (9,445 ) 23,979 General and administrative 8,010 91 — 274 334 — 8,709 Provision for doubtful accounts, straight-line rental income and loan losses 57 — — — — — 57 Impairment of real estate — — — 10,835 3,131 — 13,966 Total expenses 8,078 27,366 — 26,123 74,411 (11,309 ) 124,669 Other (expense) income: Loss on extinguishment of debt (598 ) (2 ) — (44 ) — — (644 ) Other income (expense) — 205 — (167 ) 177 — 215 Net loss on sales of real estate — — — — (19 ) — (19 ) Total other (expense) income (598 ) 203 — (211 ) 158 — (448 ) Income in subsidiary 32,182 57,482 — 1,696 — (91,360 ) — Income before loss from unconsolidated joint venture and income tax expense 23,553 32,182 — 1,664 58,678 (91,360 ) 24,717 Loss from unconsolidated joint venture — — — — (605 ) — (605 ) Income tax expense (271 ) — — (133 ) (422 ) — (826 ) Net income 23,282 32,182 — 1,531 57,651 (91,360 ) 23,286 Net income attributable to noncontrolling interests — — — — (4 ) — (4 ) Net income attributable to common stockholders $ 23,282 $ 32,182 $ — $ 1,531 $ 57,647 $ (91,360 ) $ 23,282 Net income attributable to common stockholders, per: Basic common share $ 0.12 Diluted common share $ 0.12 Weighted-average number of common shares outstanding, basic 190,650,400 Weighted-average number of common shares outstanding, diluted 191,952,389 (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 September 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 $ — $ — $ — $ 35,204 $ 99,566 $ (4,303 ) $ 130,467 Interest and other income 33 95 — 1,434 2,465 (95 ) 3,932 Resident fees and services — — — — 17,403 — 17,403 Total revenues 33 95 — 36,638 119,434 (4,398 ) 151,802 Expenses: Depreciation and amortization 221 — — 12,634 35,613 — 48,468 Interest — 33,892 — 846 2,662 (95 ) 37,305 Senior housing - managed portfolio operating expenses — — — — 16,914 (4,303 ) 12,611 General and administrative 7,084 24 — 636 429 — 8,173 (Recovery of) provision for doubtful accounts, straight-line rental income and loan losses (1,699 ) — — 4,315 6,294 — 8,910 Total expenses 5,606 33,916 — 18,431 61,912 (4,398 ) 115,467 Other (expense) income: Other (expense) income — (11 ) — (70 ) 1,417 — 1,336 Net (loss) gain on sales of real estate — — — (1,136 ) 1,150 — 14 Total other (expense) income — (11 ) — (1,206 ) 2,567 — 1,350 Income in subsidiary 41,283 75,115 — 1,924 — (118,322 ) — Income before loss from unconsolidated joint venture and income tax expense 35,710 41,283 — 18,925 60,089 (118,322 ) 37,685 Loss from unconsolidated joint venture — — — — (1,725 ) — (1,725 ) Income tax expense (492 ) — — (200 ) (40 ) — (732 ) Net income 35,218 41,283 — 18,725 58,324 (118,322 ) 35,228 Net income attributable to noncontrolling interests — — — — (10 ) — (10 ) Net income attributable to common stockholders $ 35,218 $ 41,283 $ — $ 18,725 $ 58,314 $ (118,322 ) $ 35,218 Net income attributable to common stockholders, per: Basic common share $ 0.20 Diluted common share $ 0.20 Weighted-average number of common shares outstanding, basic 178,317,769 Weighted-average number of common shares outstanding, diluted 178,941,213 (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 Nine Months Ended September 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 $ — $ — $ — $ 84,344 $ 278,138 $ (23,191 ) $ 339,291 Interest and other income 167 3,855 — 70,784 6,194 (3,855 ) 77,145 Resident fees and services — — — — 89,537 — 89,537 Total revenues 167 3,855 — 155,128 373,869 (27,046 ) 505,973 Expenses: Depreciation and amortization 35 — — 38,934 98,548 — 137,517 Interest — 93,165 — 6,234 3,637 (3,855 ) 99,181 Triple-net portfolio operating expenses — — — 1,827 15,313 — 17,140 Senior housing - managed portfolio operating expenses — — — — 83,449 (23,191 ) 60,258 General and administrative 23,247 153 — 550 1,002 — 24,952 Provision for doubtful accounts, straight-line rental income and loan losses 223 — — — 1,234 — 1,457 Impairment of real estate — — — 10,835 108,267 — 119,102 Total expenses 23,505 93,318 — 58,380 311,450 (27,046 ) 459,607 Other (expense) income: Loss on extinguishment of debt (598 ) (10,121 ) — (44 ) — — (10,763 ) Other (expense) income — (403 ) — 434 354 — 385 Net (loss) gain on sales of real estate — — — (179 ) 1,395 — 1,216 Total other (expense) income (598 ) (10,524 ) — 211 1,749 — (9,162 ) Income in subsidiary 53,810 153,798 — 5,056 — (212,664 ) — Income before loss from unconsolidated joint venture and income tax expense 29,874 53,811 — 102,015 64,168 (212,664 ) 37,204 Loss from unconsolidated joint venture — — — — (5,635 ) — (5,635 ) Income tax expense (619 ) (1 ) — (780 ) (892 ) — (2,292 ) Net income 29,255 53,810 — 101,235 57,641 (212,664 ) 29,277 Net income attributable to noncontrolling interests — — — — (22 ) — (22 ) Net income attributable to common stockholders $ 29,255 $ 53,810 $ — $ 101,235 $ 57,619 $ (212,664 ) $ 29,255 Net income attributable to common stockholders, per: Basic common share $ 0.16 Diluted common share $ 0.16 Weighted-average number of common shares outstanding, basic 183,578,254 Weighted-average number of common shares outstanding, diluted 184,698,411 (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 Nine Months Ended September 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 $ — $ — $ — $ 106,773 $ 325,034 $ (12,856 ) $ 418,951 Interest and other income 83 303 — 3,847 8,893 (303 ) 12,823 Resident fees and services — — — — 52,426 — 52,426 Total revenues 83 303 — 110,620 386,353 (13,159 ) 484,200 Expenses: Depreciation and amortization 665 — — 36,765 105,871 — 143,301 Interest — 99,873 — 2,446 7,864 (303 ) 109,880 Senior housing - managed portfolio operating expenses — — — — 49,890 (12,856 ) 37,034 General and administrative 21,363 52 — 1,419 2,919 — 25,753 Provision for doubtful accounts, straight-line rental income and loan losses 793 — — 2,359 6,297 — 9,449 Impairment of real estate — — — 1,413 — — 1,413 Total expenses 22,821 99,925 — 44,402 172,841 (13,159 ) 326,830 Other income: Other income 1,977 222 — 308 1,649 — 4,156 Net gain on sales of real estate — — — 40,384 102,061 — 142,445 Total other income 1,977 222 — 40,692 103,710 — 146,601 Income in subsidiary 320,082 419,483 — 5,649 — (745,214 ) — Income before loss from unconsolidated joint venture and income tax expense 299,321 320,083 — 112,559 317,222 (745,214 ) 303,971 Loss from unconsolidated joint venture — — — — (3,626 ) — (3,626 ) Income tax expense (845 ) (1 ) — (742 ) (259 ) — (1,847 ) Net income 298,476 320,082 — 111,817 313,337 (745,214 ) 298,498 Net income attributable to noncontrolling interests — — — — (22 ) — (22 ) Net income attributable to Sabra Health Care REIT, Inc. 298,476 320,082 — 111,817 313,315 (745,214 ) 298,476 Preferred stock dividends (9,768 ) — — — — — (9,768 ) Net income attributable to common stockholders $ 288,708 $ 320,082 $ — $ 111,817 $ 313,315 $ (745,214 ) $ 288,708 Net income attributable to common stockholders, per: Basic common share $ 1.62 Diluted common share $ 1.62 Weighted-average number of common shares outstanding, basic 178,309,127 Weighted-average number of common shares outstanding, diluted 178,729,853 (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 September 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 $ 23,282 $ 32,182 $ — $ 1,531 $ 57,651 $ (91,360 ) $ 23,286 Other comprehensive loss: Unrealized gain (loss), net of tax: Foreign currency translation gain (loss) — 1,403 — (206 ) (280 ) — 917 Unrealized loss on cash flow hedges — (9,375 ) — (1 ) — — (9,376 ) Total other comprehensive loss — (7,972 ) — (207 ) (280 ) — (8,459 ) Comprehensive income 23,282 24,210 — 1,324 57,371 (91,360 ) 14,827 Comprehensive income attributable to noncontrolling interest — — — — (4 ) — (4 ) Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 23,282 $ 24,210 $ — $ 1,324 $ 57,367 $ (91,360 ) $ 14,823 (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 September 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 $ 35,218 $ 41,283 $ — $ 18,725 $ 58,324 $ (118,322 ) $ 35,228 Other comprehensive income: Unrealized gain (loss), net of tax: Foreign currency translation (loss) gain — (857 ) — 610 182 — (65 ) Unrealized gain on cash flow hedges — 2,000 — 10 — — 2,010 Total other comprehensive income — 1,143 — 620 182 — 1,945 Comprehensive income 35,218 42,426 — 19,345 58,506 (118,322 ) 37,173 Comprehensive income attributable to noncontrolling interest — — — — (10 ) — (10 ) Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 35,218 $ 42,426 $ — $ 19,345 $ 58,496 $ (118,322 ) $ 37,163 (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 Nine Months Ended September 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 $ 29,255 $ 53,810 $ — $ 101,235 $ 57,641 $ (212,664 ) $ 29,277 Other comprehensive (loss) income: Unrealized gain (loss), net of tax: Foreign currency translation (loss) gain — (298 ) — 1,101 121 — 924 Unrealized (loss) gain on cash flow hedges — (32,669 ) — 49 — — (32,620 ) Total other comprehensive (loss) income — (32,967 ) — 1,150 121 — (31,696 ) Comprehensive income 29,255 20,843 — 102,385 57,762 (212,664 ) (2,419 ) Comprehensive income attributable to noncontrolling interest — — — — (22 ) — (22 ) Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 29,255 $ 20,843 $ — $ 102,385 $ 57,740 $ (212,664 ) $ (2,441 ) (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 Nine Months Ended September 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 $ 298,476 $ 320,082 $ — $ 111,817 $ 313,337 $ (745,214 ) $ 298,498 Other comprehensive income (loss): Unrealized gain (loss), net of tax: Foreign currency translation gain (loss) — 1,048 — (926 ) (300 ) — (178 ) Unrealized gain on cash flow hedges — 15,238 — 8 — — 15,246 Total other comprehensive income (loss) — 16,286 — (918 ) (300 ) — 15,068 Comprehensive income 298,476 336,368 — 110,899 313,037 (745,214 ) 313,566 Comprehensive income attributable to noncontrolling interest — — — — (22 ) — (22 ) Comprehensive income attributable to Sabra Health Care REIT, Inc. $ 298,476 $ 336,368 $ — $ 110,899 $ 313,015 $ (745,214 ) $ 313,544 (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 Nine Months Ended September 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 provided by operating activities $ 267,509 $ — $ — $ 487 $ 8,985 $ — $ 276,981 Cash flows from investing activities: Acquisition of real estate — — — (14,977 ) — — (14,977 ) Origination and fundings of loans receivable — — — (6,018 ) (3,423 ) — (9,441 ) Additions to real estate (107 ) — — (8,314 ) (7,564 ) — (15,985 ) Repayments of loans receivable — — — 124 13,637 — 13,761 Repayments of preferred equity investments — — — 3,672 — — 3,672 Net proceeds from the sales of real estate — — — 21,586 300,129 — 321,715 Buyout of noncontrolling interests — — — (200 ) — — (200 ) Distribution from subsidiaries 5,139 5,139 — — — (10,278 ) — Intercompany financing (346,815 ) 301,044 — — — 45,771 — Net cash (used in) provided by investing activities (341,783 ) 306,183 — (4,127 ) 302,779 35,493 298,545 Cash flows from financing activities: Net repayments of revolving credit facility — (424,000 ) — — — — (424,000 ) Proceeds from issuance of senior unsecured notes — 297,039 — — — — 297,039 Principal payments on senior unsecured notes — (500,000 ) — — — (500,000 ) Principal payments on secured debt — — — — (2,566 ) — (2,566 ) Payments of deferred financing costs — (14,001 ) — — — — (14,001 ) Payments related to extinguishment of debt — (6,897 ) — — — — (6,897 ) Distributions to noncontrolling interest — — — — (116 ) — (116 ) Issuance of common stock, net 302,030 — — — — — 302,030 Dividends paid on common stock (247,222 ) — — — — — (247,222 ) Distribution to parent — (5,139 ) — — (5,139 ) 10,278 — Intercompany financing — 346,815 — 2,637 (303,681 ) (45,771 ) — Net cash provided by (used in) financing activities 54,808 (306,183 ) — 2,637 (311,502 ) (35,493 ) (595,733 ) Net (decrease) increase in cash, cash equivalents and restricted cash (19,466 ) — — (1,003 ) 262 — (20,207 ) Effect of foreign currency translation on cash, cash equivalents and restricted cash — — — 142 69 — 211 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 $ 21,369 $ — $ — $ 4,467 $ 13,826 $ — $ 39,662 (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 Nine Months Ended September 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 b |