Healthcare Realty Trust IncorporatedNYSE: HR

Healthcare Realty Reports Second Quarter 2025 Results

· Issued by Healthcare Realty Trust Incorporated via GlobeNewswire

NASHVILLE, Tenn., July 31, 2025 (GLOBE NEWSWIRE) -- Healthcare Realty Trust Incorporated (NYSE:HR) today announced results for the second quarter ended June 30, 2025.

SECOND QUARTER 2025 HIGHLIGHTS

  • GAAP Net loss of $(0.45) per share, NAREIT FFO of $0.34 per share, Normalized FFO of $0.41 per share, and FAD of $115.4 million (payout ratio of 96%).

  • Improved same store operating metrics including cash NOI growth of +5.1%, a 40 bps sequential increase in occupancy to 90%, margin of 64.3%, 83% tenant retention, and +3.3% cash leasing spreads.

  • Increased Normalized FFO per share guidance $0.01 at the midpoint to $1.57 - $1.61 and increased Same Store Cash NOI growth by +25 bps to 3.25% - 4.00%.

  • Second quarter new and renewal lease executions totaled 1.5 million square feet including 452,000 square feet of new lease executions.

  • During the second quarter and through July, completed sales of $182.4 million of assets through 9 separate transactions.

    • YTD sales total $210.5 million at a blended 6.2% cap rate

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

  • Run-rate Net Debt to Adjusted EBITDA of 6.0x; anticipated to be between 5.4x and 5.7x by year end

  • Received strong support from our lender relationships to extend bank facilities:

    • Extended $1.5 billion revolver to mature in July 2030 (inclusive of extension options)

    • Added 1 to 2 years of additional extension options on outstanding term loans

  • Announced a series of leadership and corporate governance changes:

    • Peter Scott joined as President and CEO on April 15th and as a director on May 20th

    • Board reduced from 12 to 7 members

    • Commenced a platform restructuring to drive improved results

    • Julie Wilson, EVP - Chief Administrative Officer, to depart the organization by year-end

  • Published a Strategic Plan highlighting the decisive actions being taken by new leadership to maximize value for shareholders.

  • Board unanimously approved a common stock dividend in the amount of $0.24 per share.

SECOND QUARTER 2025 RESULTS

THREE MONTHS ENDED

JUNE 30, 2025

JUNE 30, 2024

(in thousands, except per share amounts)

AMOUNT

PER SHARE

AMOUNT

PER SHARE

GAAP Net loss

$

(157,851

)

$

(0.45

)

$

(143,780

)

$

(0.39

)

NAREIT FFO, diluted

$

120,371

$

0.34

$

123,797

$

0.33

Normalized FFO, diluted

$

143,736

$

0.41

$

143,500

$

0.38

LEASING ACTIVITY

During the second quarter, the Company executed 341 new and renewal leases for 1.5 million square feet.

  • Weighted average lease term of 5.3 years with an average annual escalator of 3.2%.

  • Health system leasing made up approximately 33% of our signed lease volume in the quarter.

Key leasing highlights:

  • Houston, TX. 24,000 square foot new lease at our on-campus redevelopment in Houston with CLS Health, a premier multi-specialty group aligned with HCA's North Cypress hospital.

  • Orange County, CA. 23,000 square foot new lease with UC Irvine Health. UC Irvine Health recently purchased the adjacent hospital from Tenet and is investing in the growth of the campus.

  • Houston, TX. 42,000 square foot renewal in Houston with Texas Children's Pediatrics.

DISPOSITION PROGRESS

During the second quarter and through July, the Company completed asset sales of $182.4 million through nine separate transactions. A summary of the significant completed transactions is as follows:

  • Yakima, WA. Completed strategic market exit of the Yakima, WA MSA with the $31 million sale of two single-tenant MOBs to the affiliated health system. The sale achieved top of market pricing while avoiding costly tenant improvement allowances associated with a master lease renewal.

  • Houston, TX. Disposed of a land parcel for $10.5 million previously intended for future development. The property was sold to the affiliated health system and was in a submarket where the Company owns no other properties.

  • South Bend, IN. Completed its strategic market exit of the South Bend, IN MSA with the $43.1 million sale of a consistently under-occupied MOB to the affiliated health system.

  • Milwaukee, WI. Disposed of two single-tenant, off-campus MOBs to a private market purchaser for $42 million. The Company achieved attractive disposition economics while partially exiting this noncore market.

  • New York, NY. Targeted sale of an under-occupied property with a short ground lease term to the affiliated health system for $25 million. The Company was able to harvest maximum value for a noncore asset.

  • Naples, FL.   Disposed of its only asset in the Naples, FL MSA with the $19.3 million sale of this off-campus, unaffiliated property to a private market purchaser.

BALANCE SHEET

Debt paydown from asset sales has decreased run-rate Net Debt to Adjusted EBITDA to 6.0x. By year-end, Net Debt to Adjusted EBITDA is anticipated to be between 5.4x - 5.7x. Through July and inclusive of asset sales, the Company has approximately $1.2 billion of liquidity.

On July 25th, the Company entered into an extension of its $1.5 billion revolving credit facility, which extended the maturity to 2030 (inclusive of two 6-month extension options). As part of this process, the Company also received additional extension options on all its outstanding term loans. With these new extension options, the Company will have no term loan maturities in 2026 and has reduced its debt maturing through the end of 2026 from $1.5 billion to $600 million.

STRATEGIC PLAN PRESENTATION

A Strategic Plan presentation is posted to the Investor Relations section of the Company's website at www.healthcarerealty.com. Clear and purposeful changes are underway at the Company to improve operational performance, optimize the portfolio, and re-establish credibility. The successful implementation of the Strategic Plan will reposition the Company for accretive long-term growth and value creation to maximize shareholder value.

LEADERSHIP UPDATE

During the second quarter, the Company commenced a platform restructuring to drive meaningful cost savings and promote incremental accountability at the asset level between the operations and leasing teams. As part of this restructuring, the Company hired two proven industry veterans to spearhead the newly created asset management platform: Tony Acevedo (SVP – Asset Management) and Glenn Preston (SVP – Asset Management). Tony and Glenn have 16 years and 25 years of Outpatient Medical operating experience, respectively. They will each report up to our COO, Rob Hull.

After a 24-year career at Healthcare Realty, Julie Wilson (EVP – Chief Administrative Officer) will be departing the organization at year-end. In addition, there are various other senior leadership positions impacted by the restructuring that will result in additional departures during 2025.

“We have some exciting changes happening at Healthcare Realty aimed at improving performance. I look forward to working closely with Tony and Glenn as we shift towards an operations-centric model,” commented Peter Scott, President and CEO. “I would also like to express a heartfelt thanks to Julie and all the departing officers. They all played vital roles in the growth of the organization, and we wish them the best in their future endeavors.”

DIVIDEND

The Board unanimously approved a common stock dividend in the amount of $0.24 per share to be paid on August 28, 2025, to Class A common stockholders of record on August 14, 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.

The right-sized dividend is a 23% reduction from the prior level and immediately reduces the FAD payout ratio to approximately 80%. The key drivers of the right-sized dividend are: (i) mitigating refinancing risk on near-term bonds; (ii) achieving $100 million of annual incremental retained earnings to fund significant return-on-capital investments in the existing portfolio; and (iii) maximizing go-forward earnings potential.

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 30 of the Supplemental Information:

EXPECTED 2025

PRIOR

CURRENT

ACTUAL

LOW

HIGH

LOW

HIGH

2Q 2025

YTD

Earnings per share

$

(0.28

)

$

(0.20

)

$

(0.78

)

$

(0.73

)

$

(0.45

)

$

(0.58

)

NAREIT FFO per share

$

1.44

$

1.48

$

1.42

$

1.46

$

0.34

$

0.69

Normalized FFO per share

$

1.56

$

1.60

$

1.57

$

1.61

$

0.41

$

0.80

Same Store Cash NOI growth

3.00

%

3.75

%

3.25

%

4.00

%

5.1

%

3.9

%

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.

FINANCIAL REPORTING

In the second quarter, the Company began utilizing the Carrying Value of its debt in the calculation of Net Debt for purposes of reporting leverage metrics. For the second quarter, the result of this change was an approximate 0.25x reduction in Net Debt to Adjusted EBITDA.

The Company has also started excluding Leasing Commissions related to first generation leases from Maintenance Capital for its calculation of FAD. Prior to this change, first generation Leasing Commissions were included in Maintenance Capital. Based on historical data, the Company would expect this to be an approximate $5-10 million annual decrease in Maintenance Capital depending on leasing activity. The Company's 2Q 2025 payout ratio would still have been below 100% without this reporting change.

These changes are intended to conform the Company's reporting with market norms.

EARNINGS CALL

On Friday, August 1, 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.

Consolidated Balance Sheets

DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

ASSETS

2Q 2025

1Q 2025

4Q 2024

3Q 2024

2Q 2024

Real estate properties

Land

$

1,105,231

$

1,134,635

$

1,143,468

$

1,195,116

$

1,287,532

Buildings and improvements

9,199,089

9,729,912

9,707,066

10,074,504

10,436,218

Lease intangibles

567,244

631,864

664,867

718,343

764,730

Personal property

6,944

9,938

9,909

9,246

12,501

Investment in financing receivables, net

124,134

123,813

123,671

123,045

122,413

Financing lease right-of-use assets

76,574

76,958

77,343

77,728

81,401

Construction in progress

40,421

35,101

31,978

125,944

97,732

Land held for development

49,110

52,408

52,408

52,408

59,871

Total real estate investments

11,168,747

11,794,629

11,810,710

12,376,334

12,862,398

Less accumulated depreciation and amortization

(2,494,169

)

(2,583,819

)

(2,483,656

)

(2,478,544

)

(2,427,709

)

Total real estate investments, net

8,674,578

9,210,810

9,327,054

9,897,790

10,434,689

Cash and cash equivalents 1

25,507

25,722

68,916

22,801

137,773

Assets held for sale, net

358,207

6,635

12,897

156,218

34,530

Operating lease right-of-use assets

243,910

259,764

261,438

259,013

261,976

Investments in unconsolidated joint ventures

463,430

470,418

473,122

417,084

374,841

Other assets, net and goodwill

469,940

522,920

507,496

491,679

559,818

Total assets

$

10,235,572

$

10,496,269

$

10,650,923

$

11,244,585

$

11,803,627

LIABILITIES AND STOCKHOLDERS' EQUITY

2Q 2025

1Q 2025

4Q 2024

3Q 2024

2Q 2024

Liabilities

Notes and bonds payable

$

4,694,391

$

4,732,618

$

4,662,771

$

4,957,796

$

5,148,153

Accounts payable and accrued liabilities

194,076

144,855

222,510

197,428

195,884

Liabilities of properties held for sale

30,278

422

1,283

7,919

1,805

Operating lease liabilities

203,678

224,117

224,499

229,925

230,601

Financing lease liabilities

73,019

72,585

72,346

71,887

75,199

Other liabilities

158,704

174,830

161,640

180,283

177,293

Total liabilities

5,354,146

5,349,427

5,345,049

5,645,238

5,828,935

Redeemable non-controlling interests

4,332

4,627

4,778

3,875

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

3,510

3,505

3,558

3,643

Additional paid-in capital

9,129,338

9,121,269

9,118,229

9,198,004

9,340,028

Accumulated other comprehensive (loss) income

(9,185

)

(7,206

)

(1,168

)

(16,963

)

6,986

Cumulative net income attributable to common stockholders

171,585

329,436

374,309

481,155

574,178

Cumulative dividends

(4,477,940

)

(4,368,739

)

(4,260,014

)

(4,150,328

)

(4,037,693

)

Total stockholders' equity

4,817,314

5,078,270

5,234,861

5,515,426

5,887,142

Non-controlling interest

59,780

63,945

66,235

80,046

83,675

Total equity

4,877,094

5,142,215

5,301,096

5,595,472

5,970,817

Total liabilities and stockholders' equity

$

10,235,572

$

10,496,269

$

10,650,923

$

11,244,585

$

11,803,627

  1. 2Q 2024 cash and cash equivalents include $96.0 million of proceeds held in a cash escrow account from a portfolio disposition that closed on June 28, 2024, and was received by the Company on July 1, 2024.

Consolidated Statements of Income

DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

2Q 2025

1Q 2025

4Q 2024

3Q 2024

2Q 2024

Revenues

Rental income 1

$

287,070

$

288,857

$

300,065

$

306,499

$

308,135

Interest income

3,449

3,731

4,076

3,904

3,865

Other operating

6,983

6,389

5,625

5,020

4,322

297,502

298,977

309,766

315,423

316,322

Expenses

Property operating

109,924

114,963

114,415

120,232

117,719

General and administrative

23,482

13,530

34,208

20,124

14,002

Normalizing items 2

(10,302

)

(502

)

(22,991

)

(6,861

)

—

Normalized general and administrative

13,180

13,028

11,217

13,263

14,002

Transaction costs

593

1,011

1,577

719

431

Depreciation and amortization

147,749

150,969

160,330

163,226

173,477

281,748

280,473

310,530

304,301

305,629

Other income (expense)

Interest expense before merger-related fair value

(42,766

)

(44,366

)

(47,951

)

(50,465

)

(52,393

)

Merger-related fair value adjustment

(10,580

)

(10,446

)

(10,314

)

(10,184

)

(10,064

)

Interest expense

(53,346

)

(54,812

)

(58,265

)

(60,649

)

(62,457

)

Gain on sales of real estate properties and other assets

20,004

2,904

32,082

39,310

38,338

Loss on extinguishment of debt

—

—

(237

)

—

—

Impairment of real estate assets and credit loss reserves

(142,348

)

(12,081

)

(81,098

)

(84,394

)

(132,118

)

Equity income (loss) from unconsolidated joint ventures

158

1

224

208

(146

)

Interest and other income (expense), net

(366

)

95

(154

)

(132

)

(248

)

(175,898

)

(63,893

)

(107,448

)

(105,657

)

(156,631

)

Net loss

$

(160,144

)

$

(45,389

)

$

(108,212

)

$

(94,535

)

$

(145,938

)

Net loss attributable to non-controlling interests

2,293

516

1,366

1,512

2,158

Net loss attributable to common stockholders

$

(157,851

)

$

(44,873

)

$

(106,846

)

$

(93,023

)

$

(143,780

)

Basic earnings per common share

$

(0.45

)

$

(0.13

)

$

(0.31

)

$

(0.26

)

$

(0.39

)

Diluted earnings per common share

$

(0.45

)

$

(0.13

)

$

(0.31

)

$

(0.26

)

$

(0.39

)

Weighted average common shares outstanding - basic

349,628

349,539

351,560

358,960

372,477

Weighted average common shares outstanding - diluted 3

349,628

349,539

351,560

358,960

372,477

  1. In 4Q 2024, rental income was reduced by $0.7 million for Prospect Medical revenue reserves. In 2Q 2024, rental income was reduced by $3.0 million for Steward Health revenue reserves.

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

  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. As a result, the outstanding limited partnership units in the Company's operating partnership ("OP"), totaling 4,161,628 units were not included.

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

DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

2Q 2025

1Q 2025

4Q 2024

3Q 2024

2Q 2024

Net loss attributable to common stockholders

$

(157,851

)

$

(44,873

)

$

(106,846

)

$

(93,023

)

$

(143,780

)

Net loss attributable to common stockholders/diluted share 3

$

(0.45

)

$

(0.13

)

$

(0.31

)

$

(0.26

)

$

(0.39

)

Gain on sales of real estate assets

(20,004

)

(2,904

)

(32,082

)

(39,148

)

(33,431

)

Impairments of real estate assets

140,877

10,145

75,423

37,632

120,917

Real estate depreciation and amortization

152,936

155,288

164,656

167,821

177,350

Non-controlling loss from operating partnership units

(2,293

)

(599

)

(1,422

)

(1,372

)

(2,077

)

Unconsolidated JV depreciation and amortization

6,706

6,717

5,913

5,378

4,818

FFO adjustments

$

278,222

$

168,647

$

212,488

$

170,311

$

267,577

FFO adjustments per common share - diluted

$

0.79

$

0.48

$

0.60

$

0.47

$

0.71

FFO

$

120,371

$

123,774

$

105,642

$

77,288

$

123,797

FFO per common share - diluted

$

0.34

$

0.35

$

0.30

$

0.21

$

0.33

Transaction costs

593

1,011

1,577

719

431

Lease intangible amortization

(222

)

(228

)

(2,348

)

(10

)

129

Non-routine legal costs/forfeited earnest money received

478

77

306

306

465

Debt financing costs

—

—

237

—

—

Restructuring and severance-related charges

10,302

502

22,991

6,861

—

Credit losses and gains (losses) on other assets, net 4

1,471

1,936

4,582

46,600

8,525

Merger-related fair value adjustment

10,580

10,446

10,314

10,184

10,064

Unconsolidated JV normalizing items 5

163

204

113

101

89

Normalized FFO adjustments

$

23,365

$

13,948

$

37,772

$

64,761

$

19,703

Normalized FFO adjustments per common share - diluted

$

0.07

$

0.04

$

0.11

$

0.18

$

0.05

Normalized FFO

$

143,736

$

137,722

$

143,414

$

142,049

$

143,500

Normalized FFO per common share - diluted

$

0.41

$

0.39

$

0.40

$

0.39

$

0.38

Non-real estate depreciation and amortization

207

222

404

276

313

Non-cash interest amortization, net 6

1,130

1,217

1,239

1,319

1,267

Rent reserves, net 7

130

94

(369

)

(27

)

1,261

Straight-line rent income, net

(7,045

)

(6,844

)

(7,051

)

(5,771

)

(6,799

)

Stock-based compensation

3,887

3,028

3,028

4,064

3,383

Unconsolidated JV non-cash items 8

(356

)

(253

)

(277

)

(376

)

(148

)

Normalized FFO adjusted for non-cash items

$

141,689

$

135,186

$

140,388

$

141,534

$

142,777

2nd generation TI

(12,036

)

(14,885

)

(20,003

)

(16,951

)

(12,287

)

Leasing commissions paid

(5,187

)

(11,394

)

(11,957

)

(10,266

)

(10,012

)

Building capital

(9,112

)

(6,687

)

(8,347

)

(7,389

)

(12,835

)

Total maintenance capex

$

(26,335

)

$

(32,966

)

$

(40,307

)

$

(34,606

)

$

(35,134

)

FAD

$

115,354

$

102,220

$

100,081

$

106,928

$

107,643

Quarterly dividends and OP distributions

$

110,486

$

109,840

$

110,808

$

113,770

$

118,627

FFO wtd avg common shares outstanding - diluted 9

354,078

353,522

355,874

363,370

376,556

  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. 2Q2025 represents $1.5 million of credit loss reserves. 1Q 2025 represents a $1.9 million loss on other assets. 4Q 2024 includes $1.6 million of credit loss reserves, net of recoveries and a $4.1 million loss on other assets. These amounts were partially offset by a $1.1 million recovery of prior-period Steward Health straight-line rent for leases assumed. 3Q 2024 includes $46.8 million of credit loss reserves and $0.2 million gain on other assets. 2Q 2024 includes $11.2 million of credit loss reserves and $2.2 million write-off of prior period Steward Health straight-line rent, offset by $4.9 million gain on other assets.

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

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

  7. 2Q 2024 includes $0.8 million related to the Steward Health revenue reserve for March.

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

  9. The Company utilizes the treasury stock method, which includes the dilutive effect of nonvested share-based awards outstanding of 287,797 for the three months ended June 30, 2025. Also includes the diluted impact of 4,161,628 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.

Ron Hubbard
Vice President, Investor Relations
P: 615.269.8290