Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Healthcare Real. A Dl-01
Healthcare Realty Reports Third Quarter 2025 Results
Business
Oct 30 2025
23 min read

Healthcare Realty Reports Third Quarter 2025 Results

news images

NASHVILLE, Tenn., Oct. 30, 2025 (GLOBE NEWSWIRE) -- Healthcare Realty Trust Incorporated (NYSE:HR) today announced results for the third quarter ended September 30, 2025.

THIRD QUARTER 2025 HIGHLIGHTS

  • GAAP Net Loss of $(0.17) per share, NAREIT FFO of $0.34 per share, Normalized FFO of $0.41 per share, and FAD of $116.9 million (payout ratio of 73%)

  • Same store cash NOI growth of +5.4% was driven by 90 basis points of occupancy increase and tenant retention of 88.6% with +3.9% cash leasing spreads

  • Increased 2025 guidance for Normalized FFO per share to $1.59 - $1.61 and same store cash NOI growth to 4.00% - 4.75%

  • Third quarter lease executions totaled 1.6 million square feet including 441,000 square feet of new lease executions

  • During the third quarter and through October, completed asset sales of $404 million through 15 separate transactions

    • YTD sales total $486 million at a blended 6.5% cap rate

    • Approximately $700 million of additional sales are under contract or LOI

  • Run-rate Net Debt to Adjusted EBITDA of 5.8x; anticipated to be between 5.4x and 5.7x by year end

THIRD QUARTER 2025 RESULTS

 

THREE MONTHS ENDED

 

SEPTEMBER 30, 2025

SEPTEMBER 30, 2024

(in thousands, except per share amounts)

AMOUNT

PER SHARE

AMOUNT

PER SHARE

GAAP Net loss

$

(57,738

)

$

(0.17

)

$

(93,023

)

$

(0.26

)

NAREIT FFO, diluted

$

118,922

 

$

0.34

 

$

77,288

 

$

0.21

 

Normalized FFO, diluted

$

145,340

 

$

0.41

 

$

142,049

 

$

0.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LEASING ACTIVITY

During the third quarter, the Company executed 333 new and renewal leases for 1.6 million square feet.

  • Weighted average lease term was 5.8 years with an average annual escalator of 3.1%.

  • Health system leasing comprised approximately 48% of our signed lease volume in the quarter.

Key leasing highlights:

  • Memphis, TN. 21,000 square foot new lease with our health system partner, Baptist Memorial Health, taking our on-campus building to 100% leased

  • Dallas, TX. 19,000 square foot new lease with a premier national healthcare service provider on a Baylor Scott & White Health campus, increasing the building to approximately 100% leased

  • Fort Worth, TX. 18,000 square foot new lease with Baylor Scott & White Health in our recently delivered development on their growing downtown campus bringing total building leased percentage to 72%

  • Seattle, WA. 25,000 square foot renewal in our fully occupied on-campus building on Multicare's Overlake Medical Center in the Bellevue submarket representing a 22% cash leasing spread

CAPITAL ALLOCATION

Dispositions

During the third quarter and through October, the Company made further progress on its previously identified disposition portfolio through 15 different transactions for a total of $404 million. A summary of the significant sale transactions is as follows:

  • Columbus, OH. Monetization of three off-campus MOBs sold to the affiliated health system for $34 million

  • Milwaukee, WI. Strategic market exit of Milwaukee MSA with the $60 million sale of two MOBs to the affiliated health system

  • Chicago, IL. Reduced exposure to this non-core market through the sale of an off campus property to a health system for $19 million

  • Tampa, FL. Opportunistic sale of a fully stabilized asset to the affiliated health system at premium valuation of $22 million

  • Dallas, TX. Sale of four on-campus properties to the affiliated health system for $59 million in conjunction with securing material new and renewal lease executions

  • Richmond, VA. The Company is under contract to sell its six, fully-leased MOBs in the Richmond, VA MSA for $171 million, harvesting full value at attractive market pricing. The sale would represent a full exit from Richmond, where we have observed few future growth opportunities. Due diligence has expired, and the transaction is expected to close in the fourth quarter, subject to customary closing conditions

Development and Redevelopment

During the third quarter, the Company made significant progress on its development and redevelopment pipeline, advancing several key projects across major markets. Highlights include:

  • Fort Worth, TX. Recently delivered our 101,000 square foot, $48 million development that is currently 72% leased. This building represents our third on Baylor Scott & White’s All Saints campus

  • Seattle, WA. Located in the dense Northgate submarket where the Company owns three fully-leased properties on and adjacent to the UW Medical Center - Northwest campus. The $13.6 million redevelopment will transform this building into a modern outpatient facility to drive occupancy and rent growth

  • Denver, CO. Part of a three-MOB portfolio located adjacent to the growing UCHealth Highlands Ranch Hospital campus in the Highlands Ranch submarket. The $7.3 million redevelopment of this mixed-use outpatient campus will allow the Company to upgrade to modern clinical suites at superior rental rates

  • Charlotte, NC. The Company's third medical conversion project in the growing Huntersville submarket. The $19.2 million redevelopment will capture growth from the adjacent Novant Huntersville hospital

Balance Sheet

Debt paydown from asset sales has decreased run-rate Net Debt to Adjusted EBITDA to 5.8x. By year-end, Net Debt to Adjusted EBITDA is anticipated to be between 5.4x - 5.7x. Through October and inclusive of asset sales, the Company has approximately $1.3 billion of liquidity.

In October, the Company fully repaid the $151 million term loan due May 2027.

DIVIDEND

The Board unanimously approved a common stock dividend in the amount of $0.24 per share to be paid on November 21, 2025, to Class A common stockholders of record on November 11, 2025. Additionally, the eligible holders of operating partnership units will receive a distribution of $0.24 per unit, equivalent to the Company's Class A common stock dividend.

GUIDANCE

The Company increased its Normalized FFO per share and Same Store Cash NOI growth guidance, as outlined below, as well as updated the guidance provided on page 29 of the Supplemental Information:

 

EXPECTED 2025

 

 

 

PRIOR

CURRENT

ACTUAL

 

LOW

HIGH

LOW

HIGH

3Q 2025

YTD

Earnings per share

$

(0.78

)

$

(0.73

)

$

(0.86

)

$

(0.81

)

$

(0.17

)

$

(0.75

)

NAREIT FFO per share

$

1.42

 

$

1.46

 

$

1.39

 

$

1.41

 

$

0.34

 

$

1.02

 

Normalized FFO per share

$

1.57

 

$

1.61

 

$

1.59

 

$

1.61

 

$

0.41

 

$

1.20

 

Same Store Cash NOI growth

 

3.25

%

 

4.00

%

 

4.00

%

 

4.75

%

 

5.4

%

 

4.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The 2025 annual guidance range reflects the Company's view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels, interest rates, and operating and general and administrative expenses. The Company's guidance does not contemplate impacts from gains or losses from dispositions, potential impairments, or debt extinguishment costs, if any. There can be no assurance that the Company's actual results will not be materially higher or lower than these expectations. If actual results vary from these assumptions, the Company's expectations may change.

EARNINGS CALL

On Friday, October 31, 2025, at 9:00 a.m. Eastern Time, Healthcare Realty Trust has scheduled a conference call to discuss earnings results, quarterly activities, general operations of the Company and industry trends.

Simultaneously, a webcast of the conference call will be available to interested parties at https://investors.healthcarerealty.com/corporate-profile/webcasts under the Investor Relations section. A webcast replay will be available following the call at the same address.

Live Conference Call Access Details:

  • Domestic Dial-In Number: +1 800-715-9871 access code 4950066;

  • All Other Locations: +1 646-307-1963 access code 4950066.

Replay Information:

  • Domestic Dial-In Number: +1 800-770-2030 access code 4950066;

  • All Other Locations: +1 609-800-9909 access code 4950066.

ABOUT HEALTHCARE REALTY

Healthcare Realty Trust Incorporated (NYSE: HR) is the largest, pure-play owner, operator and developer of medical outpatient buildings in the United States.

 

Additional information regarding the Company, including this quarter's operations, can be found at www.healthcarerealty.com. In addition to the historical information contained within, this press release contains certain forward-looking statements with respect to the Company. Forward-looking statements include all statements that do not relate solely to historical or current facts and can be identified by the use of words such as “may,” “will,” “expect,” “believe,” “anticipate,” “target,” “intend,” “plan,” “estimate,” “project,” “continue,” “should,” “could," "budget" and other comparable terms. These forward-looking statements are based on the Company's current plans, objectives, estimates, expectations and intentions and inherently involve significant risks and uncertainties. Such risks and uncertainties include, among other things, the following: the Company’s expected results may not be achieved; risks related to future opportunities and plans for the Company, including the uncertainty of expected future financial performance and results of the Company; pandemics or other health crises; increases in interest rates; the availability and cost of capital at expected rates; competition for quality assets; negative developments in the operating results or financial condition of the Company's tenants, including, but not limited to, their ability to pay rent; the Company's ability to reposition or sell facilities with profitable results; the Company's ability to release space at similar rates as vacancies occur; the Company's ability to renew expiring leases; government regulations affecting tenants' Medicare and Medicaid reimbursement rates and operational requirements; unanticipated difficulties and/or expenditures relating to future acquisitions and developments; changes in rules or practices governing the Company's financial reporting; the Company may be required under purchase options to sell properties and may not be able to reinvest the proceeds from such sales at rates of return equal to the return received on the properties sold; uninsured or underinsured losses related to casualty or liability; the incurrence of impairment charges on its real estate properties or other assets; other legal and operational matters; and other risks and uncertainties affecting the Company, including those described from time to time under the caption “Risk Factors” and elsewhere in the Company’s filings and reports with the SEC, including the Company's Annual Report on Form 10-K for the year ended December 31, 2024. Moreover, other risks and uncertainties of which the Company is not currently aware may also affect the Company's forward-looking statements and may cause actual results and the timing of events to differ materially from those anticipated. The forward-looking statements made in this communication are made only as of the date hereof or as of the dates indicated in the forward-looking statements, even if they are subsequently made available by the Company on its website or otherwise. The Company undertakes no obligation to update or supplement any forward-looking statements to reflect actual results, new information, future events, changes in its expectations or other circumstances that exist after the date as of which the forward-looking statements were made, except as required by law. Stockholders and investors are cautioned not to unduly rely on such forward-looking statements when evaluating the information presented in the Company’s filings and reports, including, without limitation, estimates and projections regarding the performance of development projects the Company is pursuing. For a detailed discussion of the Company’s risk factors, please refer to the Company's filings with the SEC, including this report and the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.

Ron Hubbard
Vice President, Investor Relations
P: 615.269.8290

Consolidated Balance Sheets

DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA


ASSETS

 

 

 

 

 

 

3Q 2025

2Q 2025

1Q 2025

4Q 2024

3Q 2024

Real estate properties

 

 

 

 

 

Land

$

1,066,616

 

$

1,105,231

 

$

1,134,635

 

$

1,143,468

 

$

1,195,116

 

Buildings and improvements

 

8,557,270

 

 

9,199,089

 

 

9,729,912

 

 

9,707,066

 

 

10,074,504

 

Lease intangibles

 

504,309

 

 

567,244

 

 

631,864

 

 

664,867

 

 

718,343

 

Personal property

 

6,854

 

 

6,944

 

 

9,938

 

 

9,909

 

 

9,246

 

Investment in financing receivables, net

 

123,346

 

 

124,134

 

 

123,813

 

 

123,671

 

 

123,045

 

Financing lease right-of-use assets

 

75,462

 

 

76,574

 

 

76,958

 

 

77,343

 

 

77,728

 

Construction in progress

 

 

 

40,421

 

 

35,101

 

 

31,978

 

 

125,944

 

Land held for development

 

57,203

 

 

49,110

 

 

52,408

 

 

52,408

 

 

52,408

 

Total real estate investments

 

10,391,060

 

 

11,168,747

 

 

11,794,629

 

 

11,810,710

 

 

12,376,334

 

Less accumulated depreciation and amortization

 

(2,381,297

)

 

(2,494,169

)

 

(2,583,819

)

 

(2,483,656

)

 

(2,478,544

)

Total real estate investments, net

 

8,009,763

 

 

8,674,578

 

 

9,210,810

 

 

9,327,054

 

 

9,897,790

 

Cash and cash equivalents

 

43,345

 

 

25,507

 

 

25,722

 

 

68,916

 

 

22,801

 

Assets held for sale, net

 

604,747

 

 

358,207

 

 

6,635

 

 

12,897

 

 

156,218

 

Operating lease right-of-use assets

 

209,291

 

 

243,910

 

 

259,764

 

 

261,438

 

 

259,013

 

Investments in unconsolidated joint ventures

 

458,627

 

 

463,430

 

 

470,418

 

 

473,122

 

 

417,084

 

Other assets, net 1

 

533,874

 

 

469,940

 

 

522,920

 

 

507,496

 

 

491,679

 

Total assets

$

9,859,647

 

$

10,235,572

 

$

10,496,269

 

$

10,650,923

 

$

11,244,585

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

3Q 2025

2Q 2025

1Q 2025

4Q 2024

3Q 2024

Liabilities

 

 

 

 

 

Notes and bonds payable

$

4,485,706

 

$

4,694,391

 

$

4,732,618

 

$

4,662,771

 

$

4,957,796

 

Accounts payable and accrued liabilities

 

173,784

 

 

194,076

 

 

144,855

 

 

222,510

 

 

197,428

 

Liabilities of properties held for sale

 

69,808

 

 

30,278

 

 

422

 

 

1,283

 

 

7,919

 

Operating lease liabilities

 

166,231

 

 

203,678

 

 

224,117

 

 

224,499

 

 

229,925

 

Financing lease liabilities

 

72,654

 

 

73,019

 

 

72,585

 

 

72,346

 

 

71,887

 

Other liabilities

 

146,618

 

 

158,704

 

 

174,830

 

 

161,640

 

 

180,283

 

Total liabilities

 

5,114,801

 

 

5,354,146

 

 

5,349,427

 

 

5,345,049

 

 

5,645,238

 

 

 

 

 

 

 

Redeemable non-controlling interests

 

4,332

 

 

4,332

 

 

4,627

 

 

4,778

 

 

3,875

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

Preferred stock, $0.01 par value; 200,000 shares authorized

 

 

 

 

 

 

 

 

 

 

Common stock, $0.01 par value; 1,000,000 shares authorized

 

3,516

 

 

3,516

 

 

3,510

 

 

3,505

 

 

3,558

 

Additional paid-in capital

 

9,134,486

 

 

9,129,338

 

 

9,121,269

 

 

9,118,229

 

 

9,198,004

 

Accumulated other comprehensive (loss) income

 

(6,461

)

 

(9,185

)

 

(7,206

)

 

(1,168

)

 

(16,963

)

Cumulative net income attributable to common stockholders

 

113,847

 

 

171,585

 

 

329,436

 

 

374,309

 

 

481,155

 

Cumulative dividends

 

(4,562,454

)

 

(4,477,940

)

 

(4,368,739

)

 

(4,260,014

)

 

(4,150,328

)

Total stockholders' equity

 

4,682,934

 

 

4,817,314

 

 

5,078,270

 

 

5,234,861

 

 

5,515,426

 

Non-controlling interest

 

57,580

 

 

59,780

 

 

63,945

 

 

66,235

 

 

80,046

 

Total equity

 

4,740,514

 

 

4,877,094

 

 

5,142,215

 

 

5,301,096

 

 

5,595,472

 

Total liabilities and stockholders' equity

$

9,859,647

 

$

10,235,572

 

$

10,496,269

 

$

10,650,923

 

$

11,244,585

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  1. 3Q 2025 Other assets, net includes $55.7 million of proceeds held in a cash escrow account from a portfolio disposition that closed on September 30, 2025 and was received by the Company on October 1, 2025.

Consolidated Statements of Income

DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA


 

 

 

 

 

 

 

3Q 2025

2Q 2025

1Q 2025

4Q 2024

3Q 2024

Revenues

 

 

 

 

 

Rental income

$

287,399

 

$

287,070

 

$

288,857

 

$

300,065

 

$

306,499

 

Interest income

 

3,480

 

 

3,449

 

 

3,731

 

 

4,076

 

 

3,904

 

Other operating

 

6,886

 

 

6,983

 

 

6,389

 

 

5,625

 

 

5,020

 

 

 

297,765

 

 

297,502

 

 

298,977

 

 

309,766

 

 

315,423

 

Expenses

 

 

 

 

 

Property operating

 

113,456

 

 

109,924

 

 

114,963

 

 

114,415

 

 

120,232

 

General and administrative

 

21,771

 

 

23,482

 

 

13,530

 

 

34,208

 

 

20,124

 

Normalizing items 1

 

(12,046

)

 

(10,302

)

 

(502

)

 

(22,991

)

 

(6,861

)

Normalized general and administrative

 

9,725

 

 

13,180

 

 

13,028

 

 

11,217

 

 

13,263

 

Transaction costs

 

125

 

 

593

 

 

1,011

 

 

1,577

 

 

719

 

Depreciation and amortization

 

137,841

 

 

147,749

 

 

150,969

 

 

160,330

 

 

163,226

 

 

 

273,193

 

 

281,748

 

 

280,473

 

 

310,530

 

 

304,301

 

Other income (expense)

 

 

 

 

 

Interest expense before merger-related fair value

 

(41,927

)

 

(42,766

)

 

(44,366

)

 

(47,951

)

 

(50,465

)

Merger-related fair value adjustment

 

(10,715

)

 

(10,580

)

 

(10,446

)

 

(10,314

)

 

(10,184

)

Interest expense

 

(52,642

)

 

(53,346

)

 

(54,812

)

 

(58,265

)

 

(60,649

)

Gain on sales of real estate properties and other assets

 

76,771

 

 

20,004

 

 

2,904

 

 

32,082

 

 

39,310

 

Loss on extinguishment of debt

 

(286

)

 

 

 

 

 

(237

)

 

 

Impairment of real estate assets and credit loss reserves

 

(104,362

)

 

(142,348

)

 

(12,081

)

 

(81,098

)

 

(84,394

)

Impairment of goodwill

 

 

 

 

 

 

 

 

 

 

Equity income (loss) from unconsolidated joint ventures

 

287

 

 

158

 

 

1

 

 

224

 

 

208

 

Interest and other income (expense), net

 

(2,884

)

 

(366

)

 

95

 

 

(154

)

 

(132

)

 

 

(83,116

)

 

(175,898

)

 

(63,893

)

 

(107,448

)

 

(105,657

)

Net loss

$

(58,544

)

$

(160,144

)

$

(45,389

)

$

(108,212

)

$

(94,535

)

Net loss attributable to non-controlling interests

 

806

 

 

2,293

 

 

516

 

 

1,366

 

 

1,512

 

Net loss attributable to common stockholders

$

(57,738

)

$

(157,851

)

$

(44,873

)

$

(106,846

)

$

(93,023

)

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

(0.17

)

$

(0.45

)

$

(0.13

)

$

(0.31

)

$

(0.26

)

Diluted earnings per common share

$

(0.17

)

$

(0.45

)

$

(0.13

)

$

(0.31

)

$

(0.26

)

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

349,964

 

 

349,628

 

 

349,539

 

 

351,560

 

 

358,960

 

Weighted average common shares outstanding - diluted 2

 

349,964

 

 

349,628

 

 

349,539

 

 

351,560

 

 

358,960

 

  1. Normalizing items primarily include restructuring, severance-related costs and non-routine advisory fees associated with shareholder engagement.

  2. Potential common shares are not included in the computation of diluted earnings per share when a loss exists, as the effect would be an antidilutive per share amount. As a result, the outstanding limited partnership units in the Company's operating partnership ("OP"), totaling 4,253,989 units were not included.

Reconciliation of FFO, Normalized FFO and FAD 1,2,3

DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA


 

 

 

 

 

 

 

3Q 2025

2Q 2025

1Q 2025

4Q 2024

3Q 2024

Net loss attributable to common stockholders

$

(57,738

)

$

(157,851

)

$

(44,873

)

$

(106,846

)

$

(93,023

)

Net loss attributable to common stockholders/diluted share 3

$

0.17

 

$

(0.45

)

$

(0.13

)

$

(0.31

)

$

(0.26

)

 

 

 

 

 

 

Gain on sales of real estate assets

 

(76,771

)

 

(20,004

)

 

(2,904

)

 

(32,082

)

 

(39,148

)

Impairments of real estate assets

 

104,362

 

 

140,877

 

 

10,145

 

 

75,423

 

 

37,632

 

Real estate depreciation and amortization

 

143,187

 

 

152,936

 

 

155,288

 

 

164,656

 

 

167,821

 

Non-controlling loss from operating partnership units

 

(806

)

 

(2,293

)

 

(599

)

 

(1,422

)

 

(1,372

)

Unconsolidated JV depreciation and amortization

 

6,688

 

 

6,706

 

 

6,717

 

 

5,913

 

 

5,378

 

FFO adjustments

$

176,660

 

$

278,222

 

$

168,647

 

$

212,488

 

$

170,311

 

FFO adjustments per common share - diluted

$

0.50

 

$

0.79

 

$

0.48

 

$

0.60

 

$

0.47

 

FFO

$

118,922

 

$

120,371

 

$

123,774

 

$

105,642

 

$

77,288

 

FFO per common share - diluted

$

0.34

 

$

0.34

 

$

0.35

 

$

0.30

 

$

0.21

 

 

 

 

 

 

 

Transaction costs

 

125

 

 

593

 

 

1,011

 

 

1,577

 

 

719

 

Lease intangible amortization

 

(203

)

 

(222

)

 

(228

)

 

(2,348

)

 

(10

)

Non-routine legal costs/forfeited earnest money received

 

9

 

 

478

 

 

77

 

 

306

 

 

306

 

Debt financing costs 4

 

3,493

 

 

 

 

 

 

237

 

 

 

Restructuring and severance-related charges

 

12,046

 

 

10,302

 

 

502

 

 

22,991

 

 

6,861

 

Credit losses and gains (losses) on other assets, net 5

 

 

 

1,471

 

 

1,936

 

 

4,582

 

 

46,600

 

Merger-related fair value adjustment

 

10,715

 

 

10,580

 

 

10,446

 

 

10,314

 

 

10,184

 

Unconsolidated JV normalizing items 6

 

233

 

 

163

 

 

204

 

 

113

 

 

101

 

Normalized FFO adjustments

$

26,418

 

$

23,365

 

$

13,948

 

$

37,772

 

$

64,761

 

Normalized FFO adjustments per common share - diluted

$

0.07

 

$

0.07

 

$

0.04

 

$

0.11

 

$

0.18

 

Normalized FFO

$

145,340

 

$

143,736

 

$

137,722

 

$

143,414

 

$

142,049

 

Normalized FFO per common share - diluted

$

0.41

 

$

0.41

 

$

0.39

 

$

0.40

 

$

0.39

 

 

 

 

 

 

 

Non-real estate depreciation and amortization

 

114

 

 

207

 

 

222

 

 

404

 

 

276

 

Non-cash interest amortization, net 7

 

1,384

 

 

1,130

 

 

1,217

 

 

1,239

 

 

1,319

 

Rent reserves, net

 

146

 

 

130

 

 

94

 

 

(369

)

 

(27

)

Straight-line rent income, net

 

(5,899

)

 

(7,045

)

 

(6,844

)

 

(7,051

)

 

(5,771

)

Stock-based compensation

 

3,386

 

 

3,887

 

 

3,028

 

 

3,028

 

 

4,064

 

Unconsolidated JV non-cash items 8

 

(463

)

 

(356

)

 

(253

)

 

(277

)

 

(376

)

Normalized FFO adjusted for non-cash items

$

144,008

 

$

141,689

 

$

135,186

 

$

140,388

 

$

141,534

 

2nd generation TI

 

(9,398

)

 

(12,036

)

 

(14,885

)

 

(20,003

)

 

(16,951

)

Leasing commissions paid

 

(7,438

)

 

(5,187

)

 

(11,394

)

 

(11,957

)

 

(10,266

)

Building capital

 

(10,319

)

 

(9,112

)

 

(6,687

)

 

(8,347

)

 

(7,389

)

Total maintenance capex

$

(27,155

)

$

(26,335

)

$

(32,966

)

$

(40,307

)

$

(34,606

)

FAD

$

116,853

 

$

115,354

 

$

102,220

 

$

100,081

 

$

106,928

 

Quarterly dividends and OP distributions

$

85,536

 

$

110,486

 

$

109,840

 

$

110,808

 

$

113,770

 

FFO wtd avg common shares outstanding - diluted 8

 

354,690

 

 

354,078

 

 

353,522

 

 

355,874

 

 

363,370

 

  1. Funds from operations (“FFO”) and FFO per share are operating performance measures adopted by NAREIT. NAREIT defines FFO as “net income (computed in accordance with GAAP) excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, and impairment write-downs of certain real assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity.”

  2. FFO, Normalized FFO and Funds Available for Distribution ("FAD") do not represent cash generated from operating activities determined in accordance with GAAP and are not necessarily indicative of cash available to fund cash needs. FFO, Normalized FFO and FAD should not be considered alternatives to net income attributable to common stockholders as indicators of the Company's operating performance or as alternatives to cash flow as measures of liquidity.

  3. Potential common shares are not included in the computation of diluted earnings per share when a loss exists, as the effect would be an antidilutive per share amount.

  4. Includes loss on debt extinguishment, loss on derivatives, and legal fees related to the amended credit facility.

  5. Includes the Company's proportionate share of normalizing items related to unconsolidated joint ventures such as lease intangibles and transaction costs.

  6. Includes the amortization of deferred financing costs, discounts and premiums, and non-cash financing receivable amortization.

  7. Includes the Company's proportionate share of straight-line rent, net and rent reserves, net related to unconsolidated joint ventures.

  8. The Company utilizes the treasury stock method, which includes the dilutive effect of nonvested share-based awards outstanding of 472,119 for the three months ended September 30, 2025. Also includes the diluted impact of 4,253,989 OP units outstanding.

Reconciliation of Non-GAAP Measures

DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA - UNAUDITED

 

Management considers funds from operations ("FFO"), FFO per share, normalized FFO, normalized FFO per share, and funds available for distribution ("FAD") to be useful non-GAAP measures of the Company's operating performance. A non-GAAP financial measure is generally defined as one that purports to measure historical financial performance, financial position or cash flows, but excludes or includes amounts that would not be so adjusted in the most comparable measure determined in accordance with GAAP. Set forth below are descriptions of the non-GAAP financial measures management considers relevant to the Company's business and useful to investors.

The non-GAAP financial measures presented herein are not necessarily identical to those presented by other real estate companies due to the fact that not all real estate companies use the same definitions. These measures should not be considered as alternatives to net income (determined in accordance with GAAP), as indicators of the Company's financial performance, or as alternatives to cash flow from operating activities (determined in accordance with GAAP) as measures of the Company's liquidity, nor are these measures necessarily indicative of sufficient cash flow to fund all of the Company's needs.

FFO and FFO per share are operating performance measures adopted by the National Association of Real Estate Investment Trusts, Inc. (“NAREIT”). NAREIT defines FFO as “net income (computed in accordance with GAAP) excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, and impairment write-downs of certain real assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity.” The Company defines Normalized FFO as FFO excluding acquisition-related expenses, lease intangible amortization and other normalizing items that are unusual and infrequent in nature. FAD is presented by adding to Normalized FFO non-real estate depreciation and amortization, deferred financing fees amortization, share-based compensation expense and rent reserves, net; and subtracting maintenance capital expenditures, including second generation tenant improvements and leasing commissions paid and straight-line rent income, net of expense. The Company's definition of these terms may not be comparable to that of other real estate companies as they may have different methodologies for computing these amounts. FFO, Normalized FFO and FAD do not represent cash generated from operating activities determined in accordance with GAAP and are not necessarily indicative of cash available to fund cash needs. FFO, Normalized FFO and FAD should not be considered an alternative to net income as an indicator of the Company’s operating performance or as an alternative to cash flow as a measure of liquidity. FFO, Normalized FFO and FAD should be reviewed in connection with GAAP financial measures.

Management believes FFO, FFO per share, Normalized FFO, Normalized FFO per share, and FAD provide an understanding of the operating performance of the Company’s properties without giving effect to certain significant non-cash items, including depreciation and amortization expense. Historical cost accounting for real estate assets in accordance with GAAP assumes that the value of real estate assets diminishes predictably over time. However, real estate values instead have historically risen or fallen with market conditions. The Company believes that by excluding the effect of depreciation, amortization, gains or losses from sales of real estate, and other normalizing items that are unusual and infrequent, FFO, FFO per share, Normalized FFO, Normalized FFO per share and FAD can facilitate comparisons of operating performance between periods. The Company reports these measures because they have been observed by management to be the predominant measures used by the REIT industry and by industry analysts to evaluate REITs and because these measures are consistently reported, discussed, and compared by research analysts in their notes and publications about REITs.

Cash NOI and Same Store Cash NOI are key performance indicators. Management considers these to be supplemental measures that allow investors, analysts and Company management to measure unlevered property-level operating results. The Company defines Cash NOI as rental income plus interest from financing receivables less property operating expenses. Cash NOI excludes non-cash items such as above and below market lease intangibles, straight-line rent, lease inducements, lease termination fees, financing receivable amortization, tenant improvement amortization and leasing commission amortization. Cash NOI is historical and not necessarily indicative of future results.

Same Store Cash NOI compares Cash NOI for stabilized properties. Stabilized properties are properties that have been included in operations for the duration of the year-over-year comparison period presented. Accordingly, stabilized properties exclude properties that were recently acquired or disposed of, properties classified as held for sale, properties undergoing redevelopment, and newly redeveloped or developed properties.

The Company utilizes the redevelopment classification for properties where management has approved a change in strategic direction through the application of additional resources, including an amount of capital expenditures significantly above routine maintenance and capital improvement expenditures.

Any recently acquired property will be included in the same store pool once the Company has owned the property for five full quarters. Newly developed or redeveloped properties will be included in the same store pool five full quarters after substantial completion.