Ron Hubbard
Vice President, Investor Relations
P: 615.269.8290
News Release
HEALTHCARE REALTY REPORTS SECOND QUARTER 2025 RESULTS
NASHVILLE, Tennessee, July 31, 2025 - - 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.
| | | | | |
| HEALTHCAREREALTY.COM | PAGE 1 OF 9 |
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.
| | | | | |
| |
| HEALTHCARE REALTY TRUST INCORPORATED | HEALTHCAREREALTY.COM | PAGE 2 OF 9 |
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.
| | | | | |
| |
| HEALTHCARE REALTY TRUST INCORPORATED | HEALTHCAREREALTY.COM | PAGE 3 OF 9 |
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 | HEALTHCAREREALTY.COM | PAGE 4 OF 9 |
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.
| | | | | |
| |
| HEALTHCARE REALTY TRUST INCORPORATED | HEALTHCAREREALTY.COM | PAGE 5 OF 9 |
| | |
| 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 | | | | | | | | |
12Q 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.
| | | | | |
| |
| HEALTHCARE REALTY TRUST INCORPORATED | HEALTHCAREREALTY.COM | PAGE 6 OF 9 |
| | |
| 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 | | | | | | | |
1In 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.
2Normalizing items primarily include restructuring, severance-related costs and non-routine advisory fees associated with shareholder engagement.
3Potential 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.
| | | | | |
| |
| HEALTHCARE REALTY TRUST INCORPORATED | HEALTHCAREREALTY.COM | PAGE 7 OF 9 |
| | |
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 | | | | | | | |
1Funds 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.”
2FFO, 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.
3Potential 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.
42Q2025 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.
5Includes the Company's proportionate share of normalizing items related to unconsolidated joint ventures such as lease intangibles and acquisition and pursuit costs.
6Includes the amortization of deferred financing costs, discounts and premiums, and non-cash financing receivable amortization.
72Q 2024 includes $0.8 million related to the Steward Health revenue reserve for March.
8Includes the Company's proportionate share of straight-line rent, net and rent reserves, net related to unconsolidated joint ventures.
9The 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.
| | | | | |
| |
| HEALTHCARE REALTY TRUST INCORPORATED | HEALTHCAREREALTY.COM | PAGE 8 OF 9 |
| | |
| 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.
| | | | | |
| |
| HEALTHCARE REALTY TRUST INCORPORATED | HEALTHCAREREALTY.COM | PAGE 9 OF 9 |
| | |
2Q2025 |
| Supplemental Information |
| FURNISHED AS OF JULY 31, 2025 - UNAUDITED |
|
|
| | |
| FORWARD LOOKING STATEMENTS & RISK FACTORS |
|
This Supplemental Information report contains disclosures that are “forward-looking statements.” 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.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 3 |
HEALTHCARE REALTY REPORTS SECOND QUARTER 2025 RESULTS
NASHVILLE, Tennessee, July 31, 2025 - 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 |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 4 |
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.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 5 |
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.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 6 |
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.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 7 |
| | | | | | | | | | | |
| Properties | | |
| | |
| 619 properties totaling 36.1M SF | |
| 60 markets in 32 states | |
| 61% of NOI in Top 15 Markets | |
| | |
| | |
| | |
| | |
| Capitalization | |
| | |
| $10.5B enterprise value as of 6/30/25 | |
| $5.6B market capitalization as of 6/30/25 | |
| 355.7M shares/units outstanding as of 6/30/25 | |
| 353.8M diluted WA shares outstanding | |
| BBB/Baa2 S&P/Moody's | |
| 46.4% net debt to enterprise value at 6/30/25 | |
| 6.0x run rate net debt to adjusted EBITDA | |
| | |
| | |

1Includes properties held in joint ventures.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 8 |
Healthcare Realty (NYSE: HR) is a real estate investment trust (REIT) that owns and operates medical outpatient buildings primarily located around market-leading hospital campuses. The Company selectively grows its portfolio through property acquisition and development. As of June 30, 2025, the Company was invested in 619 real estate properties in 32 states totaling 36.1 million square feet and had an enterprise value of approximately $10.5 billion, defined as equity market capitalization plus the principal amount of debt less cash.
| | |
| EXECUTIVE OFFICERS |
|
| Peter A. Scott |
| President and Chief Executive Officer |
|
| Ryan E. Crowley |
| Executive Vice President and Chief Investment Officer |
|
| Austen B. Helfrich |
| Executive Vice President and Chief Financial Officer |
|
| Robert E. Hull |
| Executive Vice President and Chief Operating Officer |
|
| Andrew E. Loope |
| Executive Vice President, General Counsel and Secretary |
|
| Julie F. Wilson |
| Executive Vice President and Chief Administrative Officer |
|
|
|
|
|
| | | | | |
| ANALYST COVERAGE |
| |
| BMO Capital Markets |
| BTIG, LLC |
| Citi Research |
| Deutsche Bank Securities |
| Green Street Advisors, Inc. |
| J.P. Morgan Securities LLC |
| Jefferies LLC |
| KeyBanc Capital Markets Inc. |
| Raymond James & Associates |
| Scotiabank |
| Wells Fargo Securities, LLC |
| |
| |
| |
Thomas N. Bohjalian
Chairman, Healthcare Realty Trust Incorporated
Retired Head of U.S Real Estate, Cohen & Steers
Peter A. Scott
President and Chief Executive Officer
Healthcare Realty Trust Incorporated
David B. Henry
Retired Vice Chairman and Chief Executive Officer
Kimco Realty Corporation
Jay P. Leupp
Managing Partner and Senior Portfolio Manager
Terra Firma Asset Management, LLC
Constance B. Moore
Retired President and CEO
BRE Properties, Inc.
Glenn J. Rufrano
Executive Chairman
PREIT
Donald C. Wood
Chief Executive Officer
Federal Realty Investment Trust
David R. Emery (1944-2019)
Chairman Emeritus
Healthcare Realty Trust Incorporated
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 9 |
| | |
| Balance Sheet |
| AMOUNTS 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, REDEEMABLE NON-CONTROLLING INTERESTS, 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, redeemable non-controlling interests, and stockholders' equity | $10,235,572 | | $10,496,269 | | $10,650,923 | | $11,244,585 | | $11,803,627 | | | | | | | | | |
12Q 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.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 10 |
| | |
| Statements of Income |
| AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| 2Q 2025 | 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | | | | | | | | | | | | | | | | | |
| Revenues | | | | | | | | | | | | | | | | | | | | | | |
| Rental income | $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 1 | (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 2 | 349,628 | 349,539 | 351,560 | 358,960 | 372,477 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| STATEMENTS OF INCOME SUPPLEMENTAL INFORMATION | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| 2Q 2025 | 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | | | | | | | | | | | | | | | | | |
| Interest income | | | | | | | | | | | | | | | | | | | | | | |
| Financing receivables | $1,956 | $1,950 | $2,103 | $2,117 | $2,094 | | | | | | | | | | | | | | | | | |
| Interest on mortgage and mezzanine loans | 1,493 | 1,781 | 1,973 | 1,787 | 1,771 | | | | | | | | | | | | | | | | | |
| Total | $3,449 | $3,731 | $4,076 | $3,904 | $3,865 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| Other operating income | | | | | | | | | | | | | | | | | | | | | | |
| Parking income | $2,369 | $1,863 | $1,958 | $2,363 | $2,463 | | | | | | | | | | | | | | | | | |
| Management fee and miscellaneous income | 4,614 | 4,526 | 3,667 | 2,657 | 1,859 | | | | | | | | | | | | | | | | | |
| Total | $6,983 | $6,389 | $5,625 | $5,020 | $4,322 | | | | | | | | | | | | | | | | | |
1Normalizing items primarily include restructuring, severance-related costs and non-routine advisory fees associated with shareholder engagement.
2Potential 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.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 11 |
| | |
FFO, Normalized FFO, & FAD 1,2,3 |
| AMOUNTS 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 per 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 | | | | | | | | | | | | | | | | | | | | | |
1Funds 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.”
2FFO, 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.
3Potential 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.
42Q2025 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.
5Includes the Company's proportionate share of normalizing items related to unconsolidated joint ventures such as lease intangibles and acquisition and pursuit costs.
6Includes the amortization of deferred financing costs, discounts and premiums, and non-cash financing receivable amortization.
72Q 2024 includes $0.8 million related to the Steward Health revenue reserve for March.
8Includes the Company's proportionate share of straight-line rent, net and rent reserves, net related to unconsolidated joint ventures.
9The 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.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 12 |
| | |
| Capital Funding & Commitments |
| DOLLARS IN THOUSANDS, EXCEPT PER SQUARE FOOT DATA |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| ACQUISITION AND RE/DEVELOPMENT FUNDING | | | | | | | |
| 2Q 2025 | 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | | | | | | | | | | | | | | | | | |
Acquisitions 1 | $— | $— | $— | $— | $— | | | | | | | | | | | | | | | | | |
Re/development 2 | 42,040 | 33,436 | 39,611 | 44,590 | 44,796 | | | | | | | | | | | | | | | | | |
1st generation TI/LC & acquisition capex 3 | 33,369 | 15,139 | 14,794 | 15,677 | 13,010 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| MAINTENANCE CAPITAL EXPENDITURES FUNDING | |
| 2Q 2025 | 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| 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 | | | | | | | | | | | | | | | | | |
| $26,335 | $32,966 | $40,307 | $34,606 | $35,134 | | | | | | | | | | | | | | | | | |
| % of Cash NOI | | | | | | | |
| 2nd generation TI | 6.4 | % | 8.2 | % | 10.6 | % | 8.8 | % | 6.2 | % | | | | | | | | | | | | | | | | | |
| Leasing commissions paid | 2.8 | % | 6.3 | % | 6.3 | % | 5.3 | % | 5.0 | % | | | | | | | | | | | | | | | | | |
| Building capital | 4.9 | % | 3.7 | % | 4.4 | % | 3.8 | % | 6.5 | % | | | | | | | | | | | | | | | | | |
| 14.1 | % | 18.2 | % | 21.3 | % | 17.9 | % | 17.7 | % | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
LEASING COMMITMENTS 4 | |
| 2Q 2025 | 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | | | | | | | | | | | | | | | | | |
| Renewals | | | | | | | | | | | | | | | | | | | | | | |
| Square feet | 642,797 | 794,857 | 783,975 | 909,844 | 788,862 | | | | | | | | | | | | | | | | | |
| 2nd generation TI/square foot/lease year | $1.66 | $1.90 | $2.20 | $1.91 | $1.81 | | | | | | | | | | | | | | | | | |
| Leasing commissions/square foot/lease year | $1.12 | $1.48 | $1.48 | $1.36 | $1.33 | | | | | | | | | | | | | | | | | |
| Renewal commitments as a % of annual net rent | 12.2 | % | 13.8 | % | 14.1 | % | 12.2 | % | 13.6 | % | | | | | | | | | | | | | | | | | |
WALT (in months) 5 | 37.9 | 47.7 | 59.7 | 50.3 | 52.3 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| New leases | | | | | | | | | | | | | | | | | | | | | | |
| Square feet | 195,266 | 172,371 | 299,950 | 462,756 | 252,795 | | | | | | | | | | | | | | | | | |
| 2nd generation TI/square foot/lease year | $7.12 | $6.08 | $7.30 | $7.18 | $6.90 | | | | | | | | | | | | | | | | | |
| Leasing commissions/square foot/lease year | $2.03 | $1.90 | $1.82 | $1.91 | $1.98 | | | | | | | | | | | | | | | | | |
| New lease commitments as a % of annual net rent | 44.6 | % | 40.4 | % | 40.7 | % | 39.9 | % | 43.3 | % | | | | | | | | | | | | | | | | | |
WALT (in months) 5 | 63.3 | 65.9 | 78.3 | 94.7 | 82.6 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| All | | | | | | | | | | | | | | | | | | | | | | |
| Square feet | 838,063 | 967,228 | 1,083,925 | 1,372,600 | 1,041,657 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| Leasing commitments as a % of annual net rent | 22.2 | % | 18.8 | % | 21.9 | % | 24.0 | % | 22.6 | % | | | | | | | | | | | | | | | | | |
WALT (in months) 5 | 43.8 | 51.0 | 64.8 | 65.3 | 59.6 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
1Acquisitions include properties acquired through joint ventures at the Company's ownership percentage.
2Re/development funding includes capital spend on re/developments, development completions and unstabilized properties.
3Acquisition capex includes near-term fundings underwritten as part of recent acquisitions. 1st generation tenant improvements and leasing commissions for re/developments are excluded.
4Reflects leases commencing in the quarter. Excludes recently acquired or disposed properties, development completions, construction in progress, land held for development, corporate property, redevelopment properties, unstabilized properties, planned dispositions and assets classified as held for sale.
5WALT = weighted average lease term.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 13 |
| | |
Debt Metrics1 |
| DOLLARS IN THOUSANDS |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| SUMMARY OF INDEBTEDNESS AS OF JUNE 30, 2025 | |
| PRINCIPAL BALANCE | BALANCE 1 | MATURITY DATE 2 | MONTHS TO MATURITY 2 | 2Q 2025 INTEREST EXPENSE | CONTRACTUAL INTEREST EXPENSE | CONTRACTUAL RATE | EFFECTIVE RATE | FAIR VALUE MERGER ADJUSTED |
| SENIOR NOTES | $600,000 | $590,874 | 8/1/2026 | 13 | | $7,288 | $5,250 | 3.50 | % | 4.94 | % | Y |
| 500,000 | 490,371 | 7/1/2027 | 24 | | 5,828 | 4,688 | 3.75 | % | 4.76 | % | Y |
| 300,000 | 298,338 | 1/15/2028 | 31 | | 2,787 | 2,719 | 3.63 | % | 3.85 | % | |
| 650,000 | 591,535 | 2/15/2030 | 56 | | 7,809 | 5,038 | 3.10 | % | 5.30 | % | Y |
| 299,500 | 297,399 | 3/15/2030 | 57 | | 1,929 | 1,797 | 2.40 | % | 2.72 | % | |
| 299,785 | 296,603 | 3/15/2031 | 69 | | 1,594 | 1,536 | 2.05 | % | 2.25 | % | |
| 800,000 | 676,433 | 3/15/2031 | 69 | | 8,630 | 4,000 | 2.00 | % | 5.13 | % | Y |
| — | | — | | 5/1/2025 3 | — | | 821 | 807 | 3.88 | % | 4.12 | % | |
| $3,449,285 | $3,241,553 | | 45 | | $36,686 | $25,835 | 2.90 | % | 4.47 | % | |
| TERM LOANS | $175,000 | $174,878 | 5/31/2027 | 23 | | 2,373 | 2,373 | SOFR + 1.04% | 5.36 | % | |
| 150,000 | 149,864 | 6/1/2027 | 23 | | 2,034 | 2,034 | SOFR + 1.04% | 5.36 | % | |
| 290,000 | 289,992 | 10/31/2027 | 28 | | 3,933 | 3,933 | SOFR + 1.04% | 5.36 | % | |
| 200,000 | 199,710 | 7/20/2029 | 48 | | 2,712 | 2,712 | SOFR + 1.04% | 5.36 | % | |
| 300,000 | 298,918 | 1/20/2029 | 42 | | 4,068 | 4,068 | SOFR + 1.04% | 5.36 | % | |
| $1,115,000 | $1,113,362 | | 32 | | $15,120 | $15,120 | | 5.37 | % | |
| $1.5B CREDIT FACILITY | 295,000 | | 295,000 | | 7/25/2030 | 28 | | $3,202 | $3,202 | SOFR + 0.94% | 5.27 | % | |
| | | | | | | | | |
| MORTGAGES | $44,587 | $44,476 | various | 10 | | $441 | $452 | 4.04 | % | 4.18 | % | |
| $4,903,872 | $4,694,391 | | 41 | $55,449 | $44,609 | 3.61 | % | 4.73 | % | $2,550,000 |
| Less cash | (25,507) | | (25,507) | | | | | | | | |
| Net debt | $4,878,365 | $4,668,884 | | | | | | | |
| Interest rate swaps | (1,098) | (1,098) | | | |
| Interest cost capitalization | (3,751) | — | | | |
| Unsecured credit facility fee & deferred financing costs | 1,825 | 758 | | | |
| Financing right-of-use asset amortization | 921 | — | | | |
| | | | | $53,346 | $44,269 | | | |
| | | | | | | | | | | | | | | | | | | | | |
DEBT MATURITIES SCHEDULE AS OF JUNE 30, 2025 2 |
| | PRINCIPAL PAYMENTS | | |
| | BANK LOANS | SENIOR NOTES | MORTGAGE NOTES | TOTAL | | WA RATE |
| 2025 | | $— | $— | $15,683 | $15,683 | | 4.24 | % |
| 2026 | | — | | 600,000 | 28,904 | 628,904 | | 4.43 | % |
| 2027 | | 615,000 | 500,000 | — | | 1,115,000 | | 4.52 | % |
| 2028 | | — | | 300,000 | — | | 300,000 | | 4.49 | % |
| 2029 | | 500,000 | — | | — | | 500,000 | | 5.36 | % |
| Thereafter | | 295,000 | 2,049,285 | — | | 2,344,285 | | 2.41 | % |
| Total | | $1,410,000 | $3,449,285 | $44,587 | $4,903,872 | | 3.61 | % |
Net debt (principal) | | | | | $4,878,365 | | |
Fixed rate debt balance | | $1,075,000 | $3,449,285 | $44,587 | $4,568,872 | | |
% fixed rate debt, net of cash | | 93.7 | % | | |
Company share of JV net debt | | $32,437 | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | | |
| INTEREST RATE SWAPS |
| MATURITY | AMOUNT | FIXED SOFR RATE |
| May 2026 | $275,000 | 3.74 | % |
| June 2026 | 150,000 | | 3.83 | % |
| December 2026 | 150,000 | | 3.84 | % |
| June 2027 | 200,000 | | 4.27 | % |
| December 2027 | 300,000 | | 3.93 | % |
| As of 6/30/2025 | $1,075,000 | 3.92 | % |
| | |
| | |
| | |
| | |
| | |
1Balances are reflected net of discounts, fair value adjustments, and deferred financing costs and include premiums.
2Includes extension options. On July 25, 2025, the Company entered into the Fifth Amended and Restated Credit Agreement. The maturity dates reflected include the impact of this agreement.
3On May 1, 2025, the Company repaid its Senior Notes due 2025 at maturity including $250 million of principal and $4.8 million of accrued interest.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 14 |
| | |
| Debt Covenants & Liquidity |
| DOLLARS IN THOUSANDS |
|
| | | | | | | | | | | |
SELECTED FINANCIAL DEBT COVENANTS YEAR ENDED JUNE 30, 2025 1 | |
| CALCULATION | REQUIREMENT | PER DEBT COVENANTS |
| Revolving credit facility and term loan | | |
| Leverage ratio | Total debt/total capital | Not greater than 60% | 39.7 | % |
| Secured leverage ratio | Total secured debt/total capital | Not greater than 30% | 0.4 | % |
| Unencumbered leverage ratio | Unsecured debt/unsecured real estate | Not greater than 60% | 43.0 | % |
| Fixed charge coverage ratio | EBITDA/fixed charges | Not less than 1.50x | 3.0x |
| Unsecured coverage ratio | Unsecured EBITDA/unsecured interest | Not less than 1.75x | 3.0x |
| Asset investments | Unimproved land, JVs & mortgages/total assets | Not greater than 35% | 10.2 | % |
| | | |
| Senior Notes | | | |
| Incurrence of total debt | Total debt/total assets | Not greater than 60% | 38.9 | % |
| Incurrence of debt secured by any lien | Secured debt/total assets | Not greater than 40% | 0.4 | % |
| Maintenance of total unsecured assets | Unencumbered assets/unsecured debt | Not less than 150% | 247.1 | % |
| Debt service coverage | EBITDA/interest expense | Not less than 1.5x | 3.0x |
| | | |
| Other | | | |
Net debt to adjusted EBITDA 2 | Net debt (debt less cash)/adjusted EBITDA | Not required | 6.1x |
Run rate net debt to adjusted EBITDA 3 | Proforma net debt (debt less cash)/proforma adjusted EBITDA | Not required | 6.0x |
Net debt to enterprise value 4 | Net debt/enterprise value | Not required | 46.4 | % |
| | | |
| | | | | |
| LIQUIDITY SOURCES |
| |
| Cash | $25,507 |
| Unsecured credit facility availability | $1,205,000 |
Consolidated unencumbered real estate assets (gross) 5 | $11,524,440 |
1Does not include all financial and non-financial covenants and restrictions that are required by the Company's various debt agreements. Financial measures include the Company's proportionate share of unconsolidated joint ventures, as applicable.
2Net debt includes the Company's share of unconsolidated JV net debt. See page 28 for a reconciliation of adjusted EBITDA.
3Includes the proforma impact of July dispositions.
4Based on the closing price of $15.86 on June 30, 2025, and 355,730,606 shares outstanding including outstanding OP units.
5The annualized second quarter 2025 unencumbered asset NOI was $707.3 million.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 15 |
| | |
| Investment Activity |
| DOLLARS IN THOUSANDS |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| DISPOSITION ACTIVITY DETAIL | | | |
| LOCATION | COUNT | TYPE | CLOSING | SQUARE FEET | LEASED % | SALE PRICE | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| Dispositions | | | | | | | | | |
| Boston, MA | 1 | MOB | 2/7/2025 | 30,304 | 41 | % | $4,500 | | | |
| Denver, CO | 2 | MOB | 2/14/2025 | 69,715 | 54 | % | 8,600 | | | |
Houston, TX 1 | 1 | MOB | 3/20/2025 | 127,933 | 35 | % | 15,000 | | | |
| 1Q 2025 total | 4 | | | 227,952 | 42 | % | $28,100 | | | |
| Boston, MA | — | LAND | 4/30/2025 | — | | — | % | 486 | | | |
| Boston, MA | 1 | MOB | 5/23/2025 | 33,176 | 61 | % | 3,000 | | | |
| Jacksonville, FL | 1 | MOB | 6/26/2025 | 53,169 | 12 | % | 8,100 | | | |
| Yakima, WA | 2 | MOB | 6/26/2025 | 91,561 | 100 | % | 31,000 | | | |
| Houston, TX | — | LAND | 6/27/2025 | — | | — | % | 10,500 | | | |
| 2Q 2025 total | 4 | | | 177,906 | 66 | % | $53,086 | | | |
| South Bend, IN | 1 | MOB | 7/15/2025 | 205,573 | 77 | % | 43,100 | | | |
| Milwaukee, WI | 2 | MOB | 7/29/2025 | 147,406 | 100 | % | 42,000 | | | |
| Naples, FL | 1 | MOB | 7/29/2025 | 61,359 | 81 | % | 19,250 | | | |
| New York, NY | 1 | MOB | 7/30/2025 | 89,893 | 88 | % | 25,000 | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| Total 2025 disposition activity | 13 | | | 910,089 | 71 | % | $210,536 | | | |
| | | | | | | | | |
| | | | | | | | | |
Average cap rate 2 | | | | | 6.2 | % | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
1The Company provided seller financing of approximately $5.4 million in connection with this sale.
2Cap rate represents the in-place cash NOI divided by sales price.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 16 |
| | |
Joint Ventures 1 |
| DOLLARS IN THOUSANDS |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| PORTFOLIOS | | | | |
| | WA OWNERSHIP INTEREST | | | 2Q 2025 |
| JOINT VENTURE | | # OF PROPERTIES | SQUARE FEET | OCCUPANCY | NOI | NOI AT SHARE | SAME STORE NOI AT SHARE |
| Nuveen | | 41 | % | 28 | 1,526,776 | | 86 | % | $7,731 | $3,000 | $2,423 |
| CBRE | | 20 | % | 4 | 283,880 | | 57 | % | 1,227 | 245 | 184 |
| KKR | | 20 | % | 23 | 1,719,557 | | 96 | % | 12,476 | 2,495 | — |
Other 2 | | 58 | % | 10 | 723,632 | | 88 | % | 4,795 | 2,485 | 1,799 |
| Total | | | 65 | 4,253,845 | | 88 | % | $26,229 | $8,225 | $4,406 |
| | | | | | | | |
| | | | | | | | | | | | | | | | |
| BALANCE SHEET |
| JOINT VENTURE | | | REAL ESTATE INVESTMENT 3 | DEBT 3 | DEBT AT SHARE | INTEREST RATE |
| Nuveen | | | $602,969 | $71,874 | $14,375 | 5.9 | % |
| CBRE | | | 133,511 | | — | | — | | — | |
| KKR | | | 739,003 | | — | | — | | — | |
Other 2 | | | 339,569 | | 69,591 | | 27,836 | 5.3 | % |
| Total | | | $1,815,052 | $141,465 | $42,211 | 5.6 | % |
| Net debt at JV share | | $32,437 | |
1Excludes completed dispositions, assets held for sale and construction in progress.
2Ownership percentages are weighted based on investment.
3Represents 100% of the real estate assets and debt of the joint ventures.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 17 |
| | |
| Re/development Activity |
| DOLLARS IN THOUSANDS |
|
| | | | | | | | | | | | | | | | | | | | | | |
| RE/DEVELOPMENT PROJECTS | | |
| MARKET | ASSOCIATED HEALTH SYSTEM | | SQUARE FEET | CURRENT LEASED % | BUDGET | COST TO COMPLETE | | ESTIMATED COMPLETION/INITIAL LEASE COMMENCEMENT |
| Recently completed development | | | | | | | |
| Raleigh, NC | UNC REX Health | | 122,991 | 51 | % | $52,600 | $4,622 | | 4Q 2024 |
| Phoenix, AZ | HonorHealth | | 101,086 | 89 | % | 58,000 | 1,304 | | 4Q 2024 |
| Active development | | | | | | | |
| Fort Worth, TX | Baylor Scott & White | | 101,279 | 54 | % | 48,200 | 9,716 | | 4Q 2025 |
| Total development | | 325,356 | 64 | % | $158,800 | $15,642 | | |
| Projected stabilized yield - 7.0%-8.5% | | | |
| Estimated stabilization period post completion - 12 - 36 months | | | |
| | | | | | | | |
Active major redevelopment 1,2 | | | | | | | |
Charlotte, NC 3 | Novant Health | | 169,135 | 96 | % | 26,300 | — | | 2Q 2025 |
| Washington, DC | Inova Health | | 57,323 | 89 | % | 13,700 | 1,278 | | 4Q 2025 |
| White Plains, NY | Montefiore Einstein/White Plains | | 65,851 | 100 | % | 19,400 | 5,602 | | 4Q 2025 |
| Raleigh, NC | UNC REX Health | | 40,400 | 100 | % | 10,800 | 8,938 | | 2Q 2026 |
| Houston, TX | HCA | | 314,861 | 67 | % | 30,000 | 9,471 | | 2Q 2026 |
| Total redevelopment | | 647,570 | 82 | % | $100,200 | $25,289 | | |
| Occupied % | | | | 65 | % | | | | |
| Projected stabilized yield - 9.0%-12.0% | | | |
| Estimated stabilization period post completion - 12 - 36 months | | | |
| | | | | | | | |
| Total active major re/development projects | 972,926 | 76 | % | $259,000 | $40,931 | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
1Square feet represents the total building size and not necessarily the square footage being redevelopment.
2Inclusive of the active redevelopment projects listed below, the Company has a total of 1.9 million square feet in various stages of redevelopment.
3This was an active redevelopment during the second quarter that was completed on 6/30.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 18 |
| | |
Portfolio 1,2 |
| DOLLARS IN THOUSANDS |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| MARKETS | | | | |
| | COUNT | | SQUARE FEET | WHOLLY OWNED |
| | | | | | | | | |
| MARKET | MSA RANK | | MOB | | INPATIENT | OFFICE | | WHOLLY OWNED | JOINT VENTURES | TOTAL | % OF NOI | CUMULATIVE % OF NOI |
| Dallas, TX | 4 | 46 | | 2,426,589 | | 146,519 | 199,800 | | 2,772,908 | 581,096 | 3,354,004 | 9.0 | % | 9.0 | % |
| Seattle, WA | 15 | 29 | | 1,324,047 | | | | | 1,324,047 | 257,121 | 1,581,168 | 6.4 | % | 15.4 | % |
| Charlotte, NC | 21 | 31 | | 1,702,275 | | | | | 1,702,275 | | 1,702,275 | 5.2 | % | 20.6 | % |
| Houston, TX | 5 | 27 | | 1,747,673 | | 67,500 | | | 1,815,173 | 249,158 | 2,064,331 | 4.6 | % | 25.2 | % |
| Denver, CO | 19 | 29 | | 1,372,565 | | | | | 1,372,565 | 306,949 | 1,679,514 | 4.5 | % | 29.7 | % |
| Atlanta, GA | 6 | 26 | | 1,284,112 | | | | | 1,284,112 | 96,108 | 1,380,220 | 4.0 | % | 33.7 | % |
| Boston, MA | 11 | 14 | | 733,920 | | | | | 733,920 | | 733,920 | 3.9 | % | 37.6 | % |
| Los Angeles, CA | 2 | 27 | | 787,715 | | 63,000 | | | 850,715 | 786,520 | 1,637,235 | 3.7 | % | 41.3 | % |
| Raleigh, NC | 41 | 27 | | 980,469 | | | | | 980,469 | 198,485 | 1,178,954 | 3.1 | % | 44.4 | % |
| Phoenix, AZ | 10 | 34 | | 1,332,341 | | | | | 1,332,341 | 101,086 | 1,433,427 | 3.0 | % | 47.4 | % |
| Nashville, TN | 35 | 13 | | 1,134,891 | | | 108,691 | | 1,243,582 | 106,981 | 1,350,563 | 2.9 | % | 50.3 | % |
| Indianapolis, IN | 33 | 41 | | 1,078,519 | | 61,398 | | | 1,139,917 | 357,915 | 1,497,832 | 2.9 | % | 53.2 | % |
| Tampa, FL | 17 | 17 | | 828,117 | | | | | 828,117 | | 828,117 | 2.6 | % | 55.8 | % |
| Washington, DC | 7 | 9 | | 692,107 | | | | | 692,107 | | 692,107 | 2.4 | % | 58.2 | % |
| Austin, TX | 25 | 12 | | 657,575 | | | | | 657,575 | 129,879 | 787,454 | 2.3 | % | 60.5 | % |
| Miami, FL | 8 | 14 | | 828,430 | | | | | 828,430 | 52,178 | 880,608 | 2.2 | % | 62.7 | % |
| San Francisco, CA | 13 | 9 | | 452,666 | | | | | 452,666 | 110,865 | 563,531 | 2.1 | % | 64.8 | % |
| Orlando, FL | 20 | 7 | | 359,477 | | 56,998 | | | 416,475 | | 416,475 | 2.0 | % | 66.8 | % |
| Memphis, TN | 45 | 11 | | 691,338 | | 54,416 | | | 745,754 | 110,883 | 856,637 | 1.9 | % | 68.7 | % |
| New York, NY | 1 | 14 | | 557,111 | | | | | 557,111 | 57,411 | 614,522 | 1.9 | % | 70.6 | % |
| Other (40 Markets) | 182 | | 8,718,154 | | 483,976 | 895,708 | | 10,097,838 | 751,210 | 10,849,048 | 29.4 | % | 100.0 | % |
| Total | | 619 | | 29,690,091 | | 933,807 | 1,204,199 | | 31,828,097 | 4,253,845 | 36,081,942 | 100.0 | % | |
| Number of properties | | | 534 | | 15 | 5 | | 554 | 65 | 619 | | |
| % of square feet | | | | 93.3 | % | | 2.9 | % | 3.8 | % | | 100.0 | % | | | | |
| % multi-tenant | | | | 88.1 | % | | 6.9 | % | 74.3 | % | | 85.2 | % | | | | |
Investment | | | | $10,099,239 | | $436,513 | $378,365 | | $10,914,117 | | | | |
Quarterly cash NOI 2 | | | $157,909 | | $8,505 | $4,149 | | $170,563 | | | | |
| % of cash NOI | | | | 92.6 | % | | 5.0 | % | 2.4 | % | | 100.0 | % | | | | |
| | | | | | | | | | | | | | | | | | |
| BY OWNERSHIP AND TENANT TYPE |
| WHOLLY OWNED | JOINT VENTURES | |
| MULTI-TENANT | SINGLE-TENANT | | MULTI-TENANT | SINGLE-TENANT | TOTAL |
| Number of properties | 450 | 104 | | 51 | 14 | 619 |
| Square feet | 27,117,840 | 4,710,257 | | 3,613,351 | 640,494 | 36,081,942 |
| % of square feet | 75.1 | % | 13.1 | % | | 10.0 | % | 1.8 | % | 100.0 | % |
Investment 2 | $8,830,497 | $2,054,468 | | $520,474 | $100,142 | $11,505,581 |
Quarterly cash NOI 2 | $137,172 | $33,406 | | $6,630 | $1,595 | $178,803 |
| % of cash NOI | 76.7 | % | 18.7 | % | | 3.7 | % | 0.9 | % | 100.0 | % |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2Excludes assets held for sale, land held for development, construction in progress and corporate property.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 19 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| MOB PORTFOLIO | | |
| | | BUILDING SQUARE FEET | # OF BLDGS | | LEASED BY HEALTH SYSTEM | % OF LEASED SF | # OF LEASES |
| | | | | | |
| HEALTH SYSTEM | SYSTEM RANK 3 | CREDIT RATING | ON/ADJACENT 4 | OFF-CAMPUS AFFILIATED 5 | TOTAL | % OF NOI |
| HCA | 1 | BBB-/Baa3 | 2,136,592 | 770,430 | 2,907,022 | | 43 | 8.6 | % | 811,342 | 2.7 | % | 132 |
| CommonSpirit | 4 | A-/A3 | 1,562,804 | 564,790 | 2,127,594 | | 40 | 6.7 | % | 746,442 | 2.5 | % | 132 |
| Baylor Scott & White | 21 | AA-/Aa2 | 2,045,055 | 66,376 | 2,111,431 | | 24 | 6.2 | % | 1,071,834 | 3.6 | % | 153 |
| Ascension Health | 3 | AA/Aa2 | 1,988,647 | 97,551 | 2,086,198 | | 22 | 5.0 | % | 799,087 | 2.7 | % | 124 |
| Advocate Health | 14 | AA/Aa3 | 898,199 | 240,910 | 1,139,109 | | 18 | 4.1 | % | 931,255 | 3.1 | % | 99 |
| Wellstar Health System | 75 | A+/A2 | 919,861 | — | 919,861 | | 18 | 3.0 | % | 606,907 | 2.0 | % | 82 |
| UW Medicine (Seattle) | 91 | AA+/Aa1 | 461,363 | 169,709 | | 631,072 | | 10 | 2.9 | % | 294,971 | 1.0 | % | 32 |
| Providence Health & Services | 5 | A/A2 | 602,834 | 31,601 | 634,435 | | 12 | 2.6 | % | 239,349 | 0.8 | % | 46 |
| AdventHealth | 11 | AA/Aa2 | 662,742 | 118,585 | | 781,327 | | 12 | 2.4 | % | 407,872 | 1.4 | % | 100 |
| MultiCare Health System | 82 | A/-- | 492,623 | — | | 492,623 | | 8 | 2.3 | % | 237,844 | 0.8 | % | 26 |
| Tenet Healthcare Corporation | 6 | BB-/Ba3 | 828,523 | 277,447 | 1,105,970 | | 20 | 2.2 | % | 207,877 | 0.7 | % | 39 |
| Indiana University Health | 26 | AA/Aa2 | 416,978 | 269,320 | | 686,298 | | 10 | 2.0 | % | 387,649 | 1.3 | % | 51 |
| Tufts Medicine | None | BBB-/Aa3 | 252,087 | | — | | 252,087 | | 2 | 1.8 | % | 260,784 | 0.9 | % | 5 |
| Cedars-Sinai Health Systems | 51 | AA-/Aa3 | 199,701 | 90,607 | 290,308 | | 5 | 1.7 | % | 96,614 | 0.3 | % | 22 |
| Community Health Systems | 8 | CCC+/Caa2 | 604,224 | — | 604,224 | | 13 | 1.7 | % | 328,582 | 1.1 | % | 39 |
| WakeMed | 185 | --/A2 | 374,207 | 101,597 | 475,804 | | 13 | 1.6 | % | 149,676 | 0.5 | % | 22 |
| Baptist Memorial Health Care | 89 | A-2/-- | 544,122 | 150,228 | | 694,350 | | 9 | 1.5 | % | 425,959 | 1.4 | % | 54 |
| Trinity Health | 7 | AA-/Aa3 | 599,164 | 8,156 | | 607,320 | | 10 | 1.5 | % | 322,074 | 1.1 | % | 33 |
| Banner Health | 24 | AA-/-- | 749,075 | 31,039 | | 780,114 | | 24 | 1.5 | % | 125,664 | 0.4 | % | 33 |
| Sutter Health | 12 | A+/A1 | 175,591 | 99,947 | | 275,538 | | 4 | 1.4 | % | 121,481 | 0.4 | % | 25 |
| Bon Secours Health System | 22 | A+/A1 | 405,945 | — | | 405,945 | | 6 | 1.4 | % | 242,817 | 0.8 | % | 50 |
| Other (67 Credit Rated) | | | 7,416,248 | 3,223,757 | 10,640,005 | | 195 | | 30.6 | % | 4,784,128 | 16.0 | % | |
Subtotal - credit rated 6 | | | 24,336,585 | 6,312,050 | 30,648,635 | | 518 | | 92.7 | % | 13,600,208 | 45.5 | % | |
Other non-credit rated 7 | | | 231,018 | 435,824 | 666,842 | | 16 | 1.9 | % | 270,362 | 0.9 | % | |
Off-campus non-affiliated 8 | | | — | 2,402,383 | 2,402,383 | | 58 | 5.4 | % | — | — | % | |
| Total | | | 24,567,603 | 9,150,257 | 33,717,860 | | 592 | 100.0 | % | 13,870,570 | 46.4 | % | |
| Joint ventures | | | 2,823,464 | 1,204,305 | 4,027,769 | | | | | | |
| Wholly-owned | | | 21,744,139 | 7,945,952 | 29,690,091 | | | | | | |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2Excludes construction in progress and assets classified as held for sale.
3Ranked by revenue based on Modern Healthcare's Healthcare Systems Financials Database.
4The Company defines an adjacent property as being no more than 0.25 miles from a hospital campus.
5Includes off-campus buildings where health systems lease 20% or more of the property and/or are located within 2 miles from a hospital campus.
6Based on square footage, 94% is associated and 42% is leased by an investment-grade rated healthcare provider.
7Includes 16 properties associated with hospital systems that are not credit rated. Prospect Medical leases approximately 81,000 square feet and represent 0.2% of the total company rental income.
8Includes off-campus buildings that are not 20% or more leased by a health system and are more than two miles from a hospital campus.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 20 |
| | |
MOB Proximity to Hospital 1,2,3 |
|
|
| | | | | | | | | | | | | | | |
| MOB BY LOCATION | | | | | |
| | | | | |
| # OF PROPERTIES | SQUARE FEET | TOTAL | % GROUND LEASED | |
| On campus | 240 | 18,365,806 | 54.5 | % | 71.1 | % | |
Adjacent to campus 4 | 143 | 6,201,797 | 18.4 | % | 14.3 | % | |
| Total on/adjacent | 383 | 24,567,603 | 72.9 | % | 56.7 | % | |
Off campus - affiliated 5 | 151 | 6,747,874 | 20.0 | % | 14.3 | % | |
| Off campus | 58 | 2,402,383 | 7.1 | % | 8.9 | % | |
| 592 | 33,717,860 | 100.0 | % | 44.8 | % | |
| Wholly-owned | 534 | 29,690,091 | | | |
| Joint ventures | 58 | 4,027,769 | | | |
| | | | | | | | | | | | | | | | | | | | | |
MOB BY CLUSTER 6 | |
| | | | | | | |
| TOTAL | HOSPITAL CENTRIC 7 | |
| # OF PROPERTIES | SQUARE FEET | % OF SQUARE FEET | # OF PROPERTIES | SQUARE FEET | % OF SQUARE FEET | |
| Clustered | 438 | 24,501,206 | 72.7 | % | 360 | 21,371,937 | 74.7 | % | |
| Non-clustered | 154 | 9,216,654 | 27.3 | % | 104 | 7,238,652 | 25.3 | % | |
| Total | 592 | 33,717,860 | 100.0 | % | 464 | 28,610,589 | 100.0 | % | |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2Includes joint venture properties and excludes construction in progress and assets classified as held for sale.
3Proximity to hospital campus includes acute care hospitals with inpatient beds. The Company does not consider inpatient rehab hospitals (IRFs), skilled nursing facilities (SNFs) or long-term acute care hospitals (LTACHs) to be hospital campuses for distance calculations.
4The Company defines an adjacent property as being no more than 0.25 miles from a hospital campus.
5Includes off-campus buildings where health systems lease 20% or more of the property and/or are located within 2 miles from a hospital campus.
6A cluster is defined as at least two properties within a geographic radius of two miles. The Company believes clusters provide operational efficiencies and greater local leasing knowledge that accelerate NOI growth.
7Includes buildings that are located within two miles of a hospital campus.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 21 |
| | |
Lease Maturity & Occupancy 1,2 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| LEASE MATURITY SCHEDULE | | | | | |
| | | SQUARE FEET | # OF WHOLLY-OWNED LEASES |
| | WHOLLY-OWNED AND JOINT VENTURE | | |
| | | MULTI-TENANT 3 | SINGLE-TENANT | TOTAL | % OF TOTAL | JOINT VENTURES | WHOLLY-OWNED |
| Month-to-month | | 330,067 | 75,829 | 405,896 | 1.3 | % | 53,614 | 352,282 | 111 |
| | | | | | | | |
| 3Q 2025 | | 1,118,481 | 67,421 | 1,185,902 | 3.7 | % | 50,288 | 1,135,614 | 338 |
| 4Q 2025 | | 983,147 | 126,882 | 1,110,029 | 3.4 | % | 73,075 | 1,036,954 | 277 |
| 2026 | | 3,857,566 | 442,842 | 4,300,408 | 13.4 | % | 274,751 | 4,025,657 | 1,088 |
| 2027 | | 4,059,112 | 1,011,735 | 5,070,847 | 15.7 | % | 486,344 | 4,584,503 | 1,024 |
| 2028 | | 3,199,129 | 585,199 | 3,784,328 | 11.8 | % | 255,668 | 3,528,660 | 887 |
| 2029 | | 3,281,522 | 724,651 | 4,006,173 | 12.4 | % | 591,518 | 3,414,655 | 779 |
| 2030 | | 2,477,379 | 488,188 | 2,965,567 | 9.2 | % | 294,815 | 2,670,752 | 535 |
| 2031 | | 1,501,123 | 362,674 | 1,863,797 | 5.8 | % | 228,746 | 1,635,051 | 325 |
| 2032 | | 1,886,943 | 390,152 | 2,277,095 | 7.1 | % | 349,542 | 1,927,553 | 308 |
| 2033 | | 914,354 | — | 914,354 | 2.8 | % | 205,524 | 708,830 | 179 |
| 2034 | | 1,237,036 | 121,851 | 1,358,887 | 4.2 | % | 256,739 | 1,102,148 | 198 |
| Thereafter | | 2,007,571 | 950,381 | 2,957,952 | 9.2 | % | 633,681 | 2,324,271 | 271 |
| Total occupied | | 26,853,430 | 5,347,805 | 32,201,235 | 89.2 | % | 3,754,305 | 28,446,930 | 6,320 |
| Total building | | 30,731,191 | 5,350,751 | 36,081,942 | | 4,253,845 | 31,828,097 | |
| Occupancy | | 87.4 | % | 99.9 | % | 89.2 | % | | 88.3 | % | 89.4 | % | |
| Leased % | | 89.4 | % | 99.9 | % | 90.9 | % | | 90.1 | % | 91.0 | % | |
WALTR (months) 4 | 49.3 | 70.2 | 52.8 | | | 50.0 | |
WALT (months) 4 | 90.5 | 145.1 | 99.6 | | | 98.6 | |
| | | | | | | | | | | | | | | | | | | | | |
QUARTERLY LEASING ACTIVITY 5 |
| | MULTI-TENANT | SINGLE-TENANT | TOTAL |
| | ABSORPTION ACTIVITY | SQUARE FEET | ABSORPTION ACTIVITY | SQUARE FEET | ABSORPTION ACTIVITY | SQUARE FEET |
| Occupied square feet, beginning of period | | — | | 28,061,391 | | — | | 5,697,178 | | | 33,758,569 | |
| Dispositions and assets held for sale | | — | | (1,325,371) | | — | | (346,427) | | | (1,671,798) | |
| Expirations and early vacates | | (908,633) | | — | | (268,001) | | — | | (1,176,634) | | |
| Renewals, amendments, and extensions | | 573,945 | | — | | 182,815 | | — | | 756,760 | | |
| New lease commencements | | 452,098 | | — | | 82,240 | | — | | 534,338 | | |
| Absorption | | | 117,410 | | | (2,946) | | | 114,464 | |
| Occupied square feet, end of period | | | 26,853,430 | | | 5,347,805 | | | 32,201,235 | |
| | | | | | | |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2Excludes land held for development, construction in progress, corporate property and assets classified as held for sale, unless noted otherwise.
3The average lease size in the wholly-owned multi-tenant portfolio is 3,901 square feet.
4WALTR = weighted average lease term remaining; WALT = weighted average lease term.
5Excludes month-to-month activity until such time that a term renewal is signed, or the tenant vacates.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 22 |
| | | | | | | | | | |
SAME STORE RENEWALS 2 |
| 2Q 2025 | YTD 2025 | | |
| | | | |
| Cash leasing spreads | 3.3 | % | 2.7 | % | | |
| | | | |
| Cash leasing spreads distribution | | | |
| < 0% spread | 3.3 | % | 6.7 | % | | |
| 0-3% spread | 21.3 | % | 17.5 | % | | |
| 3-4% spread | 49.7 | % | 50.1 | % | | |
| > 4% spread | 25.7 | % | 25.7 | % | | |
| Total | 100.0 | % | 100.0 | % | | |
| | | | |
| Tenant retention rate | 83.1 | % | 83.8 | % | | |
| | | | |
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
AVERAGE IN-PLACE CONTRACTUAL INCREASES 3 |
| MULTI-TENANT | SINGLE-TENANT | TOTAL |
| % INCREASE | % OF BASE RENT | | % INCREASE | % OF BASE RENT | | % INCREASE | % OF BASE RENT |
Same store 2 | 2.93 | % | 73.6 | % | | 2.52 | % | 15.3 | % | | 2.86 | % | 88.9 | % |
| Acquisitions | 2.82 | % | 6.0 | % | | 2.58 | % | 1.3 | % | | 2.78 | % | 7.3 | % |
Other 4 | 2.75 | % | 3.4 | % | | 3.20 | % | 0.4 | % | | 2.80 | % | 3.8 | % |
| Total | 2.91 | % | 83.0 | % | | 2.54 | % | 17.0 | % | | 2.85 | % | 100.0 | % |
| Escalator type | | | | | | | | |
| Fixed | 2.92 | % | 98.0 | % | | 2.57 | % | 86.8 | % | | 2.87 | % | 96.1 | % |
| CPI | 2.56 | % | 2.0 | % | | 2.35 | % | 13.2 | % | | 2.43 | % | 3.9 | % |
| | | | | | | | | | | | | | |
SAME STORE TYPE AND OWNERSHIP STRUCTURE 2 |
| MULTI-TENANT | SINGLE-TENANT | | TOTAL |
| Tenant type | | | | |
| Hospital | 50.2 | % | 58.1 | % | | 51.5 | % |
| Physician and other | 49.8 | % | 41.9 | % | | 48.5 | % |
| | | | |
| Lease structure | | | | |
| Gross | 8.8 | % | 1.9 | % | | 7.7 | % |
| Modified gross | 31.6 | % | 9.1 | % | | 27.9 | % |
| Net | 59.2 | % | 67.0 | % | | 60.5 | % |
Absolute net 5 | 0.4 | % | 22.0 | % | | 3.9 | % |
| | | | |
| Ownership type | | | | |
| Ground lease | 48.0 | % | 36.3 | % | | 46.3 | % |
| Fee simple | 52.0 | % | 63.7 | % | | 53.7 | % |
| | | | | | | | | | | |
# OF LEASES BY SIZE 6 | |
| LEASED SQUARE FEET | # OF LEASES | WALT | WALTR |
| 0 - 2,500 | 3,295 | | 70.5 | | 37.0 | |
| 2,501 - 5,000 | 1,585 | | 78.5 | | 41.1 | |
| 5,001 - 7,500 | 559 | | 90.0 | | 45.3 | |
| 7,501 - 10,000 | 304 | | 98.8 | | 52.1 | |
| 10,001 + | 577 | | 118.6 | | 59.0 | |
| Total Leases | 6,320 | | 98.6 | | 50.0 | |
| | | |
| | | |
| | | |
|
| | | |
| | | |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2Same store properties are properties that have been included in operations for the duration of the year-over-year comparison period presented. Accordingly, same store properties exclude properties that were recently acquired or disposed of, properties classified as held for sale or intended for sale, properties undergoing redevelopment, and newly redeveloped or developed properties.
3Excludes leases with lease terms of one year or less.
4Includes redevelopment properties, development completion, and joint ventures.
5Tenants are typically responsible for operating expenses and capital obligations.
6Excludes joint ventures, land held for development, construction in progress, corporate property and assets classified as held for sale.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 23 |
| | |
Same Store 1,2 |
| DOLLARS IN THOUSANDS |
| | | | | | | | | | | | | | |
| TOTAL CASH NOI |
| % of Total NOI | 2Q 2025 | | | | | | |
| Multi-tenant | 71 | % | $131,834 | | | | | | |
| Single-tenant | 18 | % | 32,985 | | | | | | | |
| Joint venture | 2 | % | 4,406 | | | | | | | |
Same store 3 | 91 | % | $169,225 | | | | | | |
| Wholly owned and joint venture acquisitions | 2 | % | 3,072 | | | | | | | |
| Re/development | 3 | % | 5,792 | | | | | | | |
| Development completions | — | % | 715 | | | | | | | |
| Completed dispositions & assets held for sale | 4 | % | 7,837 | | | | | | | |
| Total cash NOI | 100 | % | $186,641 | | | | | | | |
| | | | | | | | |
| | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| PORTFOLIO OCCUPANCY AND ABSORPTION | | | | | | |
| | | | OCCUPANCY % | ABSORPTION (square feet in thousands) | | | |
| COUNT | SQUARE FEET | | 2Q 2025 | 1Q 2025 | 2Q 2024 | SEQUENTIAL | Y-O-Y | | | |
| Multi-tenant | 437 | 25,697,067 | | 88.3 | % | 87.9 | % | 87.2 | % | 103 | 263 | | | |
| Single-tenant | 100 | 4,413,063 | | 100.0 | % | 100.0 | % | 98.9 | % | — | 51 | | | |
| Joint venture | 30 | 1,672,923 | | 88.9 | % | 89.1 | % | 89.8 | % | — | — | | | |
| Same store | 567 | 31,783,053 | | 90.0 | % | 89.6 | % | 89.0 | % | 103 | 314 | | | |
| Wholly owned and joint venture acquisitions | 30 | 2,192,560 | | 94.4 | % | 94.3 | % | 94.1 | % | 3 | 8 | | | |
| Re/development | 19 | 1,876,091 | | 74.2 | % | 74.6 | % | 76.6 | % | (8) | (45) | | | |
| Development completions | 3 | 230,238 | | 62.4 | % | 55.3 | % | 100.0 | % | 16 | 137 | | | |
| Total portfolio | 619 | 36,081,942 | | 89.2 | % | 88.9 | % | 88.6 | % | 114 | 414 | | | |
| Joint ventures | 65 | 4,253,845 | | 88.3 | % | 88.0 | % | 90.9 | % | — | — | | | |
| Total wholly-owned | 554 | 31,828,097 | | 89.4 | % | 89.1 | % | 88.4 | % | 114 | 414 | | | |
| | | | | | | | | | | |
| Multi-tenant | 501 | 30,731,191 | | 87.4 | % | 87.0 | % | 86.8 | % | 117 | 329 | | | |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2Same store properties are properties that have been included in operations for the duration of the year-over-year comparison period presented. Accordingly, same store properties exclude properties that were recently acquired or disposed of, properties classified as held for sale or intended for sale, properties undergoing redevelopment, and newly redeveloped or developed properties.
3Same store includes the Company's assets associated with Prospect Health.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 24 |
| | |
Same Store 1,2,3 |
| DOLLARS IN THOUSANDS, EXCEPT PER SQUARE FOOT DATA |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| SAME STORE CASH NOI |
| TOTAL |
| 2Q 2025 | 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | | YTD 2025 | YTD 2024 |
| Base revenue | $201,813 | $199,557 | $197,716 | $196,205 | $194,011 | | $401,370 | $388,031 |
| Op. exp. recoveries | 61,188 | 62,409 | 62,046 | 62,197 | 58,099 | | 123,597 | 118,159 |
| Revenues | $263,001 | $261,966 | $259,762 | $258,402 | $252,110 | | $524,967 | $506,190 |
| Expenses | 93,776 | 96,600 | 95,027 | 96,247 | 91,148 | | 190,376 | 184,028 |
| Cash NOI | $169,225 | $165,366 | $164,735 | $162,155 | $160,962 | | $334,591 | $322,162 |
Revenue per occ SF 4 | $36.96 | $36.87 | $36.64 | $36.61 | $35.78 | | $36.92 | $35.97 |
| Margin | 64.3 | % | 63.1 | % | 63.4 | % | 62.8 | % | 63.8 | % | | 63.7 | % | 63.6 | % |
| Average occupancy | 89.6 | % | 89.4 | % | 89.2 | % | 88.8 | % | 88.7 | % | | 89.5 | % | 88.6 | % |
| Period end occupancy | 90.0 | % | 89.6 | % | 89.6 | % | 89.4 | % | 89.0 | % | | 90.0 | % | 89.0 | % |
| Number of properties | 567 | 567 | 567 | 567 | 567 | | 567 | 567 |
| | | | | | | | |
| Year-Over-Year Change | | | | | | | | |
Revenue per occ SF 4 | 3.5 | % | | | | | | 2.6 | % | |
| Avg occupancy (bps) | +80 | | | | | | +90 | |
| Revenues | 4.3 | % | | | | | | 3.7 | % | |
| Base revenue | 4.0 | % | | | | | | 3.4 | % | |
| Exp recoveries | 5.3 | % | | | | | | 4.6 | % | |
| Expenses | 2.9 | % | | | | | | 3.4 | % | |
| Cash NOI | 5.1 | % | | | | | | 3.9 | % | |
| | | | | | | | |
| | | | | | | | |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2Same store properties are properties that have been included in operations for the duration of the year-over-year comparison period presented. Accordingly, same store properties exclude properties that were recently acquired or disposed of, properties classified as held for sale or intended for sale, properties undergoing redevelopment, and newly redeveloped or developed properties.
3Excludes recently acquired or disposed properties, development completions, construction in progress, land held for development, corporate property, redevelopment properties, planned dispositions and assets classified as held for sale.
4Revenue per occ SF is calculated by dividing revenue by the average of the occupied SF for the period provided. Quarterly revenue per occ SF is annualized.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 25 |
| | |
NOI Reconciliations 1 |
| DOLLARS IN THOUSANDS |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| BOTTOM UP RECONCILIATION | | | | | | | | | | | | | | | | | | | | | |
| 2Q 2025 | 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | | | | | | | | | | | | | | | | |
| Net loss | ($160,144) | | ($45,389) | | ($108,212) | | ($94,535) | | ($145,938) | | | | | | | | | | | | | | | | | |
| Other expense (income) | 175,898 | | 63,893 | | 107,448 | | 105,657 | | 156,631 | | | | | | | | | | | | | | | | | |
| General and administrative expense | 23,482 | | 13,530 | | 34,208 | | 20,124 | | 14,002 | | | | | | | | | | | | | | | | | |
| Depreciation and amortization expense | 147,749 | | 150,969 | | 160,330 | | 163,226 | | 173,477 | | | | | | | | | | | | | | | | | |
Other expenses 2 | 7,821 | | 7,564 | | 7,059 | | 6,434 | | 5,226 | | | | | | | | | | | | | | | | | |
| Straight-line rent expense | 859 | | 865 | | 917 | | 965 | | 1,063 | | | | | | | | | | | | | | | | | |
| Straight-line rent revenue | (7,904) | | (7,709) | | (9,061) | | (6,736) | | (5,630) | | | | | | | | | | | | | | | | | |
Other revenue 3 | (9,345) | | (9,907) | | (11,194) | | (8,334) | | (5,433) | | | | | | | | | | | | | | | | | |
| Joint venture property cash NOI | 8,225 | | 8,282 | | 7,280 | | 6,477 | | 5,504 | | | | | | | | | | | | | | | | | |
| Cash NOI | $186,641 | | $182,098 | | $188,775 | | $193,278 | | $198,902 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Redevelopment | (5,792) | | (5,011) | | (6,207) | | (6,875) | | (6,833) | | | | | | | | | | | | | | | | | |
| Wholly owned and joint venture acquisitions | (3,072) | | (3,065) | | (2,441) | | (1,531) | | (527) | | | | | | | | | | | | | | | | | |
| Development completions | (715) | | (790) | | (207) | | 12 | | 12 | | | | | | | | | | | | | | | | | |
| Completed dispositions & assets held for sale | (7,837) | | (7,866) | | (15,185) | | (22,729) | | (30,592) | | | | | | | | | | | | | | | | | |
| Same store cash NOI | $169,225 | | $165,366 | | $164,735 | | $162,155 | | $160,962 | | | | | | | | | | | | | | | | | |
| Same store joint venture properties | (4,406) | | (4,400) | | (4,547) | | (4,513) | | (4,519) | | | | | | | | | | | | | | | | | |
| Same store excluding JVs | $164,819 | | $160,966 | | $160,188 | | $157,642 | | $156,443 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| TOP DOWN RECONCILIATION | | | | | | | | | | | | | | | | | | | | | |
| 2Q 2025 | 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | | | | | | | | | | | | | | | | |
| Rental income before rent concessions | $292,859 | | $294,543 | | $305,229 | | $310,080 | | $311,592 | | | | | | | | | | | | | | | | | |
| Rent concessions | (5,789) | | (5,686) | | (5,164) | | (3,581) | | (3,457) | | | | | | | | | | | | | | | | | |
| Rental income | $287,070 | | $288,857 | | $300,065 | | $306,499 | | $308,135 | | | | | | | | | | | | | | | | | |
| Parking income | 2,368 | | 1,863 | | 1,958 | | 2,363 | | 2,463 | | | | | | | | | | | | | | | | | |
| Interest from financing receivable, net | 1,956 | | 1,950 | | 2,103 | | 2,117 | | 2,094 | | | | | | | | | | | | | | | | | |
| Exclude straight-line rent revenue | (7,904) | | (7,709) | | (9,061) | | (6,736) | | (5,630) | | | | | | | | | | | | | | | | | |
Exclude other non-cash revenue 4 | (3,593) | | (4,051) | | (5,697) | | (4,149) | | (2,018) | | | | | | | | | | | | | | | | | |
| Cash revenue | $279,897 | | $280,910 | | $289,368 | | $300,094 | | $305,044 | | | | | | | | | | | | | | | | | |
| Property operating expense | (109,924) | | (114,963) | | (114,415) | | (120,232) | | (117,719) | | | | | | | | | | | | | | | | | |
Exclude non-cash expenses 5 | 8,443 | | 7,869 | | 6,542 | | 6,939 | | 6,073 | | | | | | | | | | | | | | | | | |
| Joint venture property cash NOI | 8,225 | | 8,282 | | 7,280 | | 6,477 | | 5,504 | | | | | | | | | | | | | | | | | |
| Cash NOI | $186,641 | | $182,098 | | $188,775 | | $193,278 | | $198,902 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Redevelopment | (5,792) | | (5,011) | | (6,207) | | (6,875) | | (6,833) | | | | | | | | | | | | | | | | | |
| Wholly owned and joint venture acquisitions | (3,072) | | (3,065) | | (2,441) | | (1,531) | | (527) | | | | | | | | | | | | | | | | | |
| Development completions | (715) | | (790) | | (207) | | 12 | | 12 | | | | | | | | | | | | | | | | | |
| Completed dispositions & assets held for sale | (7,837) | | (7,866) | | (15,185) | | (22,729) | | (30,592) | | | | | | | | | | | | | | | | | |
| Same store cash NOI | $169,225 | | $165,366 | | $164,735 | | $162,155 | | $160,962 | | | | | | | | | | | | | | | | | |
| Same store joint venture properties | (4,406) | | (4,400) | | (4,547) | | (4,513) | | (4,519) | | | | | | | | | | | | | | | | | |
| Same store excluding JVs | $164,819 | | $160,966 | | $160,188 | | $157,642 | | $156,443 | | | | | | | | | | | | | | | | | |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2Includes transaction costs, merger-related costs, rent reserves, above and below market ground lease intangible amortization, leasing commission amortization, non-cash adjustments for financing receivables, and ground lease straight-line rent.
3Includes management fee income, interest, above and below market lease intangible amortization, lease inducement amortization, lease termination fees, deferred financing cost amortization and principal related to investment in financing receivable, and tenant improvement overage amortization.
4Includes above and below market intangibles, lease inducements, lease termination fees, deferred financing cost amortization, financing receivable, and TI amortization.
5Includes above and below market ground lease intangible amortization, leasing commission amortization, and ground lease straight-line rent.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 26 |
| | |
NOI Reconciliations 1 |
| DOLLARS IN THOUSANDS |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| RECONCILIATION OF NOI TO FFO AND NORMALIZED FFO | | | | | | | |
| 2Q 2025 | 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | | | | | | | | | | | | | | |
| Cash NOI | $186,641 | | $182,098 | | $188,775 | | $193,278 | | $198,902 | | | | | | | | | | | | | | | |
| General and administrative expense | (23,482) | | (13,530) | | (34,208) | | (20,124) | | (14,002) | | | | | | | | | | | | | | | |
| Straight-line rent | 7,904 | | 7,709 | | 9,061 | | 6,736 | | 5,630 | | | | | | | | | | | | | | | |
| Interest and other income (expense), net | (366) | | 95 | | (154) | | (132) | | (248) | | | | | | | | | | | | | | | |
| Management fees and other income | 4,614 | | 4,525 | | 3,667 | | 2,658 | | 1,858 | | | | | | | | | | | | | | | |
| Note receivable interest income | 1,492 | | 1,781 | | 1,973 | | 1,787 | | 1,771 | | | | | | | | | | | | | | | |
Other non-cash revenue 2 | 3,239 | | 3,601 | | 5,554 | | 3,891 | | 1,804 | | | | | | | | | | | | | | | |
Other non-cash expenses 3 | (8,087) | | (7,418) | | (6,400) | | (6,687) | | (5,858) | | | | | | | | | | | | | | | |
| Non-real estate impairment | (1,471) | | — | | (1,600) | | (46,762) | | (11,201) | | | | | | | | | | | | | | | |
| Restructuring and severance-related costs | 7,060 | | 114 | | 19,288 | | — | | — | | | | | | | | | | | | | | | |
| Income taxes | 297 | | 310 | | 657 | | 448 | | 454 | | | | | | | | | | | | | | | |
| Unconsolidated JV adjustments | (683) | (1,155) | (720) | (401) | (443) | | | | | | | | | | | | | | |
| Debt Covenant EBITDA | $177,158 | | $178,130 | | $185,893 | | $134,692 | | $178,667 | | | | | | | | | | | | | | | |
| Interest expense | (53,346) | | (54,812) | | (58,265) | | (60,649) | | (62,457) | | | | | | | | | | | | | | | |
| Transaction costs | (593) | | (1,011) | | (1,577) | | (719) | | (431) | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Leasing commission amortization 4 | 6,404 | | 5,621 | | 5,744 | | 5,827 | | 5,151 | | | | | | | | | | | | | | | |
| Non-real estate depreciation and amortization | (1,217) | | (1,301) | | (1,418) | | (1,232) | | (1,278) | | | | | | | | | | | | | | | |
| (Loss) gain on non-real estate assets | — | (1,936) | (4,075) | 162 | 4,907 | | | | | | | | | | | | | | |
| Non-controlling interest | — | (83) | (56) | 139 | 81 | | | | | | | | | | | | | | |
| Restructuring and severance-related costs | (7,060) | | (114) | | (19,288) | | — | | — | | | | | | | | | | | | | | | |
| Income taxes | (297) | | (310) | | (657) | | (448) | | (454) | | | | | | | | | | | | | | | |
| Loss on extinguishment of debt | — | — | (237) | — | — | | | | | | | | | | | | | | |
| Unconsolidated JV adjustments | (678) | (410) | (422) | (484) | (389) | | | | | | | | | | | | | | |
| FFO | $120,371 | | $123,774 | | $105,642 | | $77,288 | | $123,797 | | | | | | | | | | | | | | | |
| Transaction costs | 593 | 1,011 | 1,577 | 719 | 431 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Lease intangible amortization | (222) | (228) | (2,348) | (10) | 129 | | | | | | | | | | | | | | |
| Significant non-recurring legal fees/forfeited earnest money received | 478 | 77 | 306 | 306 | 465 | | | | | | | | | | | | | | |
| Loss on extinguishment of debt | — | — | 237 | — | — | | | | | | | | | | | | | | |
| Restructuring and severance-related costs | 10,302 | 502 | 22,991 | 6,861 | — | | | | | | | | | | | | | | |
| Merger-related fair value adjustment | 10,580 | 10,446 | 10,314 | 10,184 | 10,064 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Credit losses and gains on other assets, net | 1,471 | 1,936 | 4,582 | 46,600 | 8,525 | | | | | | | | | | | | | | |
| Unconsolidated JV normalizing items | 163 | 204 | 113 | 101 | 89 | | | | | | | | | | | | | | |
| Normalized FFO | $143,736 | | $137,722 | | $143,414 | | $142,049 | | $143,500 | | | | | | | | | | | | | | | |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2Includes above and below market lease intangibles, interest income related to sales-type leases, lease inducements, lease termination fees, deferred financing cost amortization, and principal related to investment in financing receivable and TI amortization.
3Includes above and below market ground lease intangible amortization, leasing commission amortization, and ground lease straight-line rent.
4Leasing commission amortization is included in the real estate depreciation and amortization add-back for FFO.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 27 |
| | |
EBITDA Reconciliations 1 |
| DOLLARS IN THOUSANDS |
|
| | | | | | | | | | | | | | | | | | | | | | |
| RECONCILIATION OF EBITDA | | | | | | | |
| | | | | | | | | | |
| 2Q 2025 | 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | | | | | |
| Net loss | ($160,144) | | ($45,389) | | ($108,212) | | ($94,535) | | ($145,938) | | | | | | |
| Interest expense | 53,346 | 54,812 | 58,265 | 60,649 | 62,457 | | | | | |
| Income taxes | 297 | 310 | 657 | 448 | 454 | | | | | |
| Depreciation and amortization | 147,749 | 150,968 | 160,330 | 163,226 | 173,477 | | | | | |
| Unconsolidated JV depreciation, amortization, and interest | 7,384 | 7,128 | 6,336 | 5,863 | 5,207 | | | | | |
| EBITDA | $48,632 | $167,829 | $117,376 | $135,651 | $95,657 | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Transaction costs | 593 | 1,011 | 1,577 | 719 | 431 | | | | | |
| | | | | | | | | | |
| Gain on sales of assets | (20,004) | | (2,904) | | (32,082) | | (39,310) | | (38,338) | | | | | | |
| Impairments on real estate assets | 140,877 | 12,080 | 79,497 | 37,632 | 120,917 | | | | | |
| Restructuring and severance-related costs | 7,060 | 114 | 19,288 | — | — | | | | | |
| | | | | | | | | | |
| Loss on extinguishment of debt | — | — | 237 | — | — | | | | | |
| | | | | | | | | | |
| Debt Covenant EBITDA | $177,158 | $178,130 | $185,893 | $134,692 | $178,667 | | | | | |
Leasing commission amortization 2 | 6,404 | 5,621 | 5,744 | 5,827 | 5,151 | | | | | |
| Lease intangibles, franchise taxes and prepaid ground amortization | 578 | | 520 | | (3,596) | | 692 | 980 | | | | | |
Timing impact 3 | 4,129 | | 4,176 | | (2,125) | | (1,511) | | (1,438) | | | | | | |
| Stock based compensation | 3,887 | 3,028 | 3,028 | 7,908 | 3,383 | | | | | |
| Allowance for credit losses | 1,471 | — | 1,600 | 46,762 | 11,201 | | | | | |
| Rent reserves, net | 130 | | 94 | | (369) | | (27) | | 1,261 | | | | | | |
| Unconsolidated JV adjustments | 163 | 204 | 113 | 101 | 89 | | | | | |
| Adjusted EBITDA | $193,920 | $191,773 | $190,288 | $194,444 | $199,294 | | | | | |
| Annualized Adjusted EBITDA | $775,680 | $767,092 | $761,152 | $777,776 | $797,176 | | | | | |
| | | | | | | | | | |
| RECONCILIATION OF NET DEBT | | | | | | | | | | |
| Debt | $4,694,391 | | $4,732,618 | | $4,662,771 | | $4,957,796 | | $5,148,153 | | | | | | |
| Share of unconsolidated net debt | 32,437 | 29,908 | 31,455 | 30,054 | 20,299 | | | | | |
| Cash | (25,507) | | (25,722) | | (68,916) | | (22,801) | | (137,773) | | | | | | |
| Net debt | $4,701,321 | $4,736,804 | $4,625,310 | $4,965,049 | $5,030,679 | | | | | |
| | | | | | | | | | |
Net debt to adjusted EBITDA 4 | 6.1x | 6.2x | 6.1x | 6.4x | 6.3x | | | | | |
| | | | | | | | | | |
Run rate net debt to adjusted EBITDA 5 | 6.0x | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2Leasing commission amortization is included in the real estate depreciation and amortization add-back for FFO.
3Timing adjustments to represent a full quarter impact of acquisitions and dispositions. Properties contributed into a joint venture are adjusted at the Company's share. Timing adjustments also include non-recurring impacts due to one-time items recognized in the quarter.
4Beginning 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. Prior periods have been adjusted to align with this definition.
5Includes the impact of July dispositions.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 28 |
| | |
Components of Net Asset Value 1 |
| DOLLARS IN THOUSANDS |
|
| | | | | |
| CASH NOI |
| 2Q 2025 |
Same store 2 | $169,225 | |
Acquisition/Development Completions 3 | 3,787 | |
| Redevelopment | 5,792 | |
| Total | $178,804 | |
Timing adjustments 4 | 781 | |
| Total Cash NOI | $179,585 | |
| | | | | | | | | | | |
| DEVELOPMENT & REDEVELOPMENT PROPERTIES |
| ESTIMATED COST TO COMPLETE | ESTIMATED TOTAL COST | PROJECTED STABILIZED ANNUAL CASH NOI |
| Developments | $15,642 | | $158,800 | | $11,858 | |
Redevelopments 5 | 25,289 | | 100,200 | | 14,503 | |
| $40,931 | | $259,000 | | $26,361 | |
| | | |
| | | | | | | | |
| LAND HELD FOR DEVELOPMENT, CASH, & OTHER ASSETS | | |
| Land held for development | $49,110 | | |
Disposition pipeline 6 | 429,325 | | |
Unstabilized properties 7 | 257,095 | | |
Cash and other assets 8 | 366,180 | | |
| $1,101,710 | | |
| | |
| DEBT | | |
| Unsecured credit facility | $295,000 | | |
| Unsecured term loans | 1,115,000 | | |
| Senior notes | 3,449,285 | | |
| Mortgage notes payable | 44,587 | | |
| Company share of joint venture net debt | 32,437 | | |
Other liabilities 9 | 315,016 | | |
| $5,251,325 | | |
| | |
| TOTAL SHARES OUTSTANDING | | |
As of June 30, 2025 10 | 355,730,606 | | |
| | |
1Gross investment and quarterly cash NOI are reflected in the Company's ownership percentage. Lease and building level related metrics such as building square feet and occupancy are reflected at 100% of the buildings.
2See Same Store schedule on pages 24-25 for details on Same Store NOI.
3Adjusted to reflect quarterly NOI from properties acquired or stabilized re/developments completed that are not included in same store NOI.
4Timing adjustments include adjustments to reflect full quarterly stabilized NOI of a recently completed development of $0.9 million, and management fee income of $4.4 million, offset by $4.1 million of in-place NOI on development and redevelopment properties and $0.4 million of positive NOI for unstabilized properties, which are shown in other assets.
5Estimated total cost includes only the incremental capital to complete the redevelopment. Projected Stabilized Annual Cash NOI is the total property NOI at stabilization.
6Includes 25 properties identified as assets held for sale that is excluded from Same Store Cash NOI and reflects contractual sales price.
7Includes 28 properties at their gross book value. These properties were comprised of 1.1 million square feet that generated positive NOI of $0.4 million.
8Includes cash of $25.7 million, notes receivable of $81.0 million, prepaid assets of $184.1 million, accounts receivable of $37.5 million, and prepaid ground leases of $19.9 million. In addition, it includes the Company's occupied portion of its corporate headquarters in Nashville of $18.0 million.
9Includes only liabilities that are expected to reduce future cash or NOI and that are currently producing non-cash benefits to NOI. Included are accounts payable and accrued liabilities of $200.9 million, security deposits of $32.9 million, financing right of use liabilities of $73.0 million, and deferred operating expense reimbursements of $8.2 million.
10Total shares outstanding include OP units.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 29 |
| | |
| 2025 Guidance |
| DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| 2025 GUIDANCE | | | | | | | | | | | | | | | |
| PRIOR | CURRENT | | ACTUAL | | | | | | | | | |
| LOW | HIGH | LOW | HIGH | | YTD 2025 | 2Q 2025 | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| OPERATING METRICS | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Year-end same store net absorption (bps) | 75 | 125 | 75 | 125 | | 38 | 32 | | | | | | | | | | | | |
| Same store cash NOI growth | 3.0 | % | 3.75 | % | 3.25 | % | 4.0 | % | | 3.9 | % | 5.1 | % | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Same store MOB cash leasing spreads | 2.0 | % | 3.0 | % | 2.0 | % | 3.0 | % | | 2.7 | % | 3.3 | % | | | | | | | | | | | | |
| Same store lease retention rate | 80.0 | % | 85.0 | % | 80.0 | % | 85.0 | % | | 83.8 | % | 83.1 | % | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Normalized G&A | $52,000 | $56,000 | $48,000 | $52,000 | | $26,208 | $13,180 | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| CAPITAL FUNDING | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Asset sales and JV contributions | $400,000 | $500,000 | $800,000 | $1,000,000 | | $210,536 | $53,086 | | | | | | | | | | | | |
| Re/development | 95,000 | 115,000 | 105,000 | 125,000 | | 75,476 | 42,040 | | | | | | | | | | | | |
| 1st generation TI and acq. capex | 55,000 | 65,000 | 85,000 | 95,000 | | 48,508 | 33,369 | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Total maintenance capex | 120,000 | 150,000 | 115,000 | 135,000 | | 59,301 | 26,335 | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| CASH YIELD | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Dispositions | 6.8 | % | 7.3 | % | 6.8 | % | 7.3 | % | | 6.2 | % | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| EARNINGS AND LEVERAGE | | | | | | | | | | | | | | | | | | | |
| Earnings per share | $(0.28) | $(0.20) | $(0.78) | $(0.73) | | $(0.58) | $(0.45) | | | | | | | | | | | | |
Normalized FFO per share | $1.56 | $1.60 | $1.57 | $1.61 | | $0.80 | $0.41 | | | | | | | | | | | | |
Net debt to adjusted EBITDA 1 | 6.0X | 6.25X | 5.4x | 5.7x | | 6.0x | 6.0x | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
12Q 2025 actual reflects the proforma impact of July dispositions.
| | | | | | | | |
| | |
HEALTHCARE REALTY | | 2Q 2025 SUPPLEMENTAL INFORMATION 30 |