1Q2025 | ||
| Supplemental Information | ||
| FURNISHED AS OF MAY 1, 2025 - UNAUDITED | ||
![]() | ||
| FORWARD LOOKING STATEMENTS & RISK FACTORS | ||
| Table of Contents | ||
| 26 | |||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 3 | |||||||
| Highlights | ||
| HEALTHCARE REALTY REPORTS FIRST QUARTER 2025 RESULTS AND DECLARES QUARTERLY DIVIDEND | ||||||||||||||
| KEY HIGHLIGHTS | ||||||||||||||
| LEASING | ||||||||||||||
| SAME STORE METRICS | ||||||||||||||
| BALANCE SHEET | ||||||||||||||
| LEADERSHIP | ||||||||||||||
| DIVIDEND | ||||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 4 | |||||||
| Highlights | ||
| GUIDANCE | ||||||||||||||
| 2025 GUIDANCE | ACTUAL | ||||||||||
| LOW | HIGH | 1Q 2025 | |||||||||
| Earnings per share | $(0.28) | $(0.20) | $(0.13) | ||||||||
| NAREIT FFO per share | $1.44 | $1.48 | $0.35 | ||||||||
| Normalized FFO per share | $1.56 | $1.60 | $0.39 | ||||||||
| EARNINGS CALL | ||||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 5 | |||||||
Salient Facts 1 | ||
| Properties | ![]() | ||||||||||
| 648 properties totaling 38.3M SF | |||||||||||
| 64 markets in 33 states | |||||||||||
| 93% managed by Healthcare Realty | |||||||||||
| 93% outpatient medical facilities | |||||||||||
| 59% of NOI in Top 15 Markets | |||||||||||
| Capitalization | |||||||||||
| $10.9B enterprise value as of 3/31/25 | |||||||||||
| $6.0B market capitalization as of 3/31/25 | |||||||||||
| 355.1M shares/units outstanding as of 3/31/25 | |||||||||||
| 353.5M diluted WA shares outstanding | |||||||||||
| BBB/Baa2 S&P/Moody's | |||||||||||
| 45.1% net debt to enterprise value at 3/31/25 | |||||||||||
| 6.4x run rate net debt to adjusted EBITDA | |||||||||||

HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 6 | |||||||
| Corporate Information | ||
| EXECUTIVE OFFICERS | ||
| Peter A. Scott | ||
| President and Chief Executive Officer | ||
| Constance B. Moore | ||
| Interim President and Chief Executive Officer (through April 14) | ||
| 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 | |||||
| Wedbush Securities | |||||
| Wells Fargo Securities, LLC | |||||
| BOARD OF DIRECTORS | |||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 7 | |||||||
| Balance Sheet | ||
| AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA | ||
| ASSETS | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Real estate properties | |||||||||||||||||
| Land | $1,134,635 | $1,143,468 | $1,195,116 | $1,287,532 | $1,342,895 | ||||||||||||
| Buildings and improvements | 9,729,912 | 9,707,066 | 10,074,504 | 10,436,218 | 10,902,835 | ||||||||||||
| Lease intangibles | 631,864 | 664,867 | 718,343 | 764,730 | 816,303 | ||||||||||||
| Personal property | 9,938 | 9,909 | 9,246 | 12,501 | 12,720 | ||||||||||||
| Investment in financing receivables, net | 123,813 | 123,671 | 123,045 | 122,413 | 122,001 | ||||||||||||
| Financing lease right-of-use assets | 76,958 | 77,343 | 77,728 | 81,401 | 81,805 | ||||||||||||
| Construction in progress | 35,101 | 31,978 | 125,944 | 97,732 | 70,651 | ||||||||||||
| Land held for development | 52,408 | 52,408 | 52,408 | 59,871 | 59,871 | ||||||||||||
| Total real estate investments | 11,794,629 | 11,810,710 | 12,376,334 | 12,862,398 | 13,409,081 | ||||||||||||
| Less accumulated depreciation and amortization | (2,583,819) | (2,483,656) | (2,478,544) | (2,427,709) | (2,374,047) | ||||||||||||
| Total real estate investments, net | 9,210,810 | 9,327,054 | 9,897,790 | 10,434,689 | 11,035,034 | ||||||||||||
Cash and cash equivalents 1 | 25,722 | 68,916 | 22,801 | 137,773 | 26,172 | ||||||||||||
| Assets held for sale, net | 6,635 | 12,897 | 156,218 | 34,530 | 30,968 | ||||||||||||
| Operating lease right-of-use assets | 259,764 | 261,438 | 259,013 | 261,976 | 273,949 | ||||||||||||
| Investments in unconsolidated joint ventures | 470,418 | 473,122 | 417,084 | 374,841 | 309,754 | ||||||||||||
| Other assets, net and goodwill | 522,920 | 507,496 | 491,679 | 559,818 | 605,047 | ||||||||||||
| Total assets | $10,496,269 | $10,650,923 | $11,244,585 | $11,803,627 | $12,280,924 | ||||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Liabilities | |||||||||||||||||
| Notes and bonds payable | $4,732,618 | $4,662,771 | $4,957,796 | $5,148,153 | $5,108,279 | ||||||||||||
| Accounts payable and accrued liabilities | 144,855 | 222,510 | 197,428 | 195,884 | 163,172 | ||||||||||||
| Liabilities of properties held for sale | 422 | 1,283 | 7,919 | 1,805 | 700 | ||||||||||||
| Operating lease liabilities | 224,117 | 224,499 | 229,925 | 230,601 | 229,223 | ||||||||||||
| Financing lease liabilities | 72,585 | 72,346 | 71,887 | 75,199 | 74,769 | ||||||||||||
| Other liabilities | 174,830 | 161,640 | 180,283 | 177,293 | 197,763 | ||||||||||||
| Total liabilities | 5,349,427 | 5,345,049 | 5,645,238 | 5,828,935 | 5,773,906 | ||||||||||||
| Redeemable non-controlling interests | 4,627 | 4,778 | 3,875 | 3,875 | 3,880 | ||||||||||||
| Stockholders' equity | |||||||||||||||||
| Preferred stock, $0.01 par value; 200,000 shares authorized | — | — | — | — | — | ||||||||||||
| Common stock, $0.01 par value; 1,000,000 shares authorized | 3,510 | 3,505 | 3,558 | 3,643 | 3,815 | ||||||||||||
| Additional paid-in capital | 9,121,269 | 9,118,229 | 9,198,004 | 9,340,028 | 9,609,530 | ||||||||||||
| Accumulated other comprehensive (loss) income | (7,206) | (1,168) | (16,963) | 6,986 | 4,791 | ||||||||||||
| Cumulative net income attributable to common stockholders | 329,436 | 374,309 | 481,155 | 574,178 | 717,958 | ||||||||||||
| Cumulative dividends | (4,368,739) | (4,260,014) | (4,150,328) | (4,037,693) | (3,920,199) | ||||||||||||
| Total stockholders' equity | 5,078,270 | 5,234,861 | 5,515,426 | 5,887,142 | 6,415,895 | ||||||||||||
| Non-controlling interest | 63,945 | 66,235 | 80,046 | 83,675 | 87,243 | ||||||||||||
| Total equity | 5,142,215 | 5,301,096 | 5,595,472 | 5,970,817 | 6,503,138 | ||||||||||||
| Total liabilities and stockholders' equity | $10,496,269 | $10,650,923 | $11,244,585 | $11,803,627 | $12,280,924 | ||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 8 | |||||||
| Statements of Income | ||
| DOLLARS IN THOUSANDS | ||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Revenues | |||||||||||||||||
Rental income 1 | $288,857 | $300,065 | $306,499 | $308,135 | $318,076 | ||||||||||||
| Interest income | 3,731 | 4,076 | 3,904 | 3,865 | 4,538 | ||||||||||||
| Other operating | 6,389 | 5,625 | 5,020 | 4,322 | 4,191 | ||||||||||||
| 298,977 | 309,766 | 315,423 | 316,322 | 326,805 | |||||||||||||
| Expenses | |||||||||||||||||
| Property operating | 114,963 | 114,415 | 120,232 | 117,719 | 121,078 | ||||||||||||
| General and administrative | 13,530 | 34,208 | 20,124 | 14,002 | 14,787 | ||||||||||||
Normalizing items 2 | (502) | (22,991) | (6,861) | — | — | ||||||||||||
| Normalized general and administrative | 13,028 | 11,217 | 13,263 | 14,002 | 14,787 | ||||||||||||
| Transaction costs | 1,011 | 1,577 | 719 | 431 | 395 | ||||||||||||
| Depreciation and amortization | 150,969 | 160,330 | 163,226 | 173,477 | 178,119 | ||||||||||||
| 280,473 | 310,530 | 304,301 | 305,629 | 314,379 | |||||||||||||
| Other income (expense) | |||||||||||||||||
| Interest expense before merger-related fair value | (44,366) | (47,951) | (50,465) | (52,393) | (50,949) | ||||||||||||
| Merger-related fair value adjustment | (10,446) | (10,314) | (10,184) | (10,064) | (10,105) | ||||||||||||
| Interest expense | (54,812) | (58,265) | (60,649) | (62,457) | (61,054) | ||||||||||||
| Gain on sales of real estate properties and other assets | 2,904 | 32,082 | 39,310 | 38,338 | 22 | ||||||||||||
| Loss on extinguishment of debt | — | (237) | — | — | — | ||||||||||||
| Impairment of real estate assets and credit loss reserves | (12,081) | (81,098) | (84,394) | (132,118) | (15,937) | ||||||||||||
| Impairment of goodwill | — | — | — | — | (250,530) | ||||||||||||
| Equity income (loss) from unconsolidated joint ventures | 1 | 224 | 208 | (146) | (422) | ||||||||||||
| Interest and other income (expense), net | 95 | (154) | (132) | (248) | 275 | ||||||||||||
| (63,893) | (107,448) | (105,657) | (156,631) | (327,646) | |||||||||||||
| Net loss | $(45,389) | $(108,212) | $(94,535) | $(145,938) | $(315,220) | ||||||||||||
| Net loss attributable to non-controlling interests | 516 | 1,366 | 1,512 | 2,158 | 4,384 | ||||||||||||
| Net loss attributable to common stockholders | $(44,873) | $(106,846) | $(93,023) | $(143,780) | $(310,836) | ||||||||||||
| Basic earnings per common share | $(0.13) | $(0.31) | $(0.26) | $(0.39) | $(0.82) | ||||||||||||
| Diluted earnings per common share | $(0.13) | $(0.31) | $(0.26) | $(0.39) | $(0.82) | ||||||||||||
| Weighted average common shares outstanding - basic | 349,539 | 351,560 | 358,960 | 372,477 | 379,455 | ||||||||||||
Weighted average common shares outstanding - diluted 3 | 349,539 | 351,560 | 358,960 | 372,477 | 379,455 | ||||||||||||
| STATEMENTS OF INCOME SUPPLEMENTAL INFORMATION | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Interest income | |||||||||||||||||
| Financing receivables | $1,950 | $2,103 | $2,117 | $2,094 | $2,117 | ||||||||||||
| Interest on mortgage and mezzanine loans | 1,781 | 1,973 | 1,787 | 1,771 | 2,421 | ||||||||||||
| Total | $3,731 | $4,076 | $3,904 | $3,865 | $4,538 | ||||||||||||
| Other operating income | |||||||||||||||||
| Parking income | $1,863 | $1,958 | $2,363 | $2,463 | $2,545 | ||||||||||||
| Management fee and miscellaneous income | 4,526 | 3,667 | 2,657 | 1,859 | 1,646 | ||||||||||||
| Total | $6,389 | $5,625 | $5,020 | $4,322 | $4,191 | ||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 9 | |||||||
FFO, Normalized FFO, & FAD 1,2,3 | ||
| DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | ||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Net loss attributable to common stockholders | $(44,873) | $(106,846) | $(93,023) | $(143,780) | $(310,836) | ||||||||||||
Net loss attributable to common stockholders per diluted share 3 | $(0.13) | $(0.31) | $(0.26) | $(0.39) | $(0.82) | ||||||||||||
| Gain on sales of real estate assets | $(2,904) | $(32,082) | $(39,148) | $(33,431) | $(22) | ||||||||||||
| Impairments of real estate assets | 10,145 | 75,423 | 37,632 | 120,917 | 15,937 | ||||||||||||
| Real estate depreciation and amortization | 155,288 | 164,656 | 167,821 | 177,350 | 181,161 | ||||||||||||
| Non-controlling loss from operating partnership units | (599) | (1,422) | (1,372) | (2,077) | (4,278) | ||||||||||||
| Unconsolidated JV depreciation and amortization | 6,717 | 5,913 | 5,378 | 4,818 | 4,568 | ||||||||||||
| FFO adjustments | $168,647 | $212,488 | $170,311 | $267,577 | $197,366 | ||||||||||||
| FFO adjustments per common share - diluted | $0.48 | $0.60 | $0.47 | $0.71 | $0.51 | ||||||||||||
| FFO | $123,774 | $105,642 | $77,288 | $123,797 | $(113,470) | ||||||||||||
FFO per common share - diluted 4 | $0.35 | $0.30 | $0.21 | $0.33 | $(0.30) | ||||||||||||
| Transaction costs | 1,011 | 1,577 | 719 | 431 | 395 | ||||||||||||
| Lease intangible amortization | (228) | (2,348) | (10) | 129 | 175 | ||||||||||||
| Non-routine legal costs/forfeited earnest money received | 77 | 306 | 306 | 465 | — | ||||||||||||
| Debt financing costs | — | 237 | — | — | — | ||||||||||||
| Restructuring and severance-related charges | 502 | 22,991 | 6,861 | — | — | ||||||||||||
Credit losses and gains (losses) on other assets, net 5 | 1,936 | 4,582 | 46,600 | 8,525 | — | ||||||||||||
| Impairment of goodwill | — | — | — | — | 250,530 | ||||||||||||
| Merger-related fair value adjustment | 10,446 | 10,314 | 10,184 | 10,064 | 10,105 | ||||||||||||
Unconsolidated JV normalizing items 6 | 204 | 113 | 101 | 89 | 87 | ||||||||||||
| Normalized FFO adjustments | $13,948 | $37,772 | $64,761 | $19,703 | $261,292 | ||||||||||||
| Normalized FFO adjustments per common share - diluted | $0.04 | $0.11 | $0.18 | $0.05 | $0.68 | ||||||||||||
Normalized FFO | $137,722 | $143,414 | $142,049 | $143,500 | $147,822 | ||||||||||||
| Normalized FFO per common share - diluted | $0.39 | $0.40 | $0.39 | $0.38 | $0.39 | ||||||||||||
| Non-real estate depreciation and amortization | 222 | 404 | 276 | 313 | 485 | ||||||||||||
Non-cash interest amortization, net 7 | 1,217 | 1,239 | 1,319 | 1,267 | 1,277 | ||||||||||||
Rent reserves, net 8 | 94 | (369) | (27) | 1,261 | (151) | ||||||||||||
| Straight-line rent income, net | (6,844) | (7,051) | (5,771) | (6,799) | (7,633) | ||||||||||||
| Stock-based compensation | 3,028 | 3,028 | 4,064 | 3,383 | 3,562 | ||||||||||||
Unconsolidated JV non-cash items 9 | (253) | (277) | (376) | (148) | (122) | ||||||||||||
Normalized FFO adjusted for non-cash items | 135,186 | 140,388 | 141,534 | 142,777 | 145,240 | ||||||||||||
| 2nd generation TI | (14,885) | (20,003) | (16,951) | (12,287) | (20,204) | ||||||||||||
| Leasing commissions paid | (11,394) | (11,957) | (10,266) | (10,012) | (15,215) | ||||||||||||
| Building capital | (6,687) | (8,347) | (7,389) | (12,835) | (5,363) | ||||||||||||
| Total maintenance capex | (32,966) | (40,307) | (34,606) | (35,134) | (40,782) | ||||||||||||
| FAD | $102,220 | $100,081 | $106,928 | $107,643 | $104,458 | ||||||||||||
| Quarterly dividends and OP distributions | $109,840 | $110,808 | $113,770 | $118,627 | $119,541 | ||||||||||||
FFO wtd avg common shares outstanding - diluted 10 | 353,522 | 355,874 | 363,370 | 376,556 | 383,413 | ||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 10 | |||||||
| Capital Funding & Commitments | ||
| DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | ||
| ACQUISITION AND RE/DEVELOPMENT FUNDING | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
Acquisitions 1 | $— | $— | $— | $— | $— | ||||||||||||
Re/development 2 | 33,436 | 39,611 | 44,590 | 44,796 | 21,580 | ||||||||||||
1st generation TI & acquisition capex 3 | 15,139 | 14,794 | 15,677 | 13,010 | 12,421 | ||||||||||||
| MAINTENANCE CAPITAL EXPENDITURES FUNDING | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| 2nd generation TI | $14,885 | $20,003 | $16,951 | $12,287 | $20,204 | ||||||||||||
| Leasing commissions paid | 11,394 | 11,957 | 10,266 | 10,012 | 15,215 | ||||||||||||
| Building capital | 6,687 | 8,347 | 7,389 | 12,835 | 5,363 | ||||||||||||
| $32,966 | $40,307 | $34,606 | $35,134 | $40,782 | |||||||||||||
| % of Cash NOI | |||||||||||||||||
| 2nd generation TI | 8.2 | % | 10.6 | % | 8.8 | % | 6.2 | % | 10.1 | % | |||||||
| Leasing commissions paid | 6.3 | % | 6.3 | % | 5.3 | % | 5.0 | % | 7.6 | % | |||||||
| Building capital | 3.7 | % | 4.4 | % | 3.8 | % | 6.5 | % | 2.7 | % | |||||||
| 18.2 | % | 21.3 | % | 17.9 | % | 17.7 | % | 20.4 | % | ||||||||
LEASING COMMITMENTS 4 | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Renewals | |||||||||||||||||
| Square feet | 794,857 | 783,975 | 909,844 | 788,862 | 1,454,998 | ||||||||||||
| 2nd generation TI/square foot/lease year | $1.90 | $2.20 | $1.91 | $1.81 | $2.39 | ||||||||||||
| Leasing commissions/square foot/lease year | $1.48 | $1.48 | $1.36 | $1.33 | $0.90 | ||||||||||||
| Renewal commitments as a % of annual net rent | 13.8 | % | 14.1 | % | 12.2 | % | 13.6 | % | 13.8 | % | |||||||
WALT (in months) 5 | 47.7 | 59.7 | 50.3 | 52.3 | 60.5 | ||||||||||||
| New leases | |||||||||||||||||
| Square feet | 172,371 | 299,950 | 462,756 | 252,795 | 337,357 | ||||||||||||
| 2nd generation TI/square foot/lease year | $6.08 | $7.30 | $7.18 | $6.90 | $7.32 | ||||||||||||
| Leasing commissions/square foot/lease year | $1.90 | $1.82 | $1.91 | $1.98 | $1.68 | ||||||||||||
| New lease commitments as a % of annual net rent | 40.4 | % | 40.7 | % | 39.9 | % | 43.3 | % | 42.8 | % | |||||||
WALT (in months) 5 | 65.9 | 78.3 | 94.7 | 82.6 | 92.8 | ||||||||||||
| All | |||||||||||||||||
| Square feet | 967,228 | 1,083,925 | 1,372,600 | 1,041,657 | 1,792,355 | ||||||||||||
| Leasing commitments as a % of annual net rent | 18.8 | % | 21.9 | % | 24.0 | % | 22.6 | % | 20.5 | % | |||||||
WALT (in months) 5 | 51.0 | 64.8 | 65.3 | 59.6 | 66.6 | ||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 11 | |||||||
Debt Metrics1 | ||
| DOLLARS IN THOUSANDS | ||
| SUMMARY OF INDEBTEDNESS AS OF MARCH 31, 2025 | |||||||||||||||||||||||||||||
| PRINCIPAL BALANCE | BALANCE 1 | MATURITY DATE 2 | MONTHS TO MATURITY 2 | 1Q 2025 INTEREST EXPENSE | CONTRACTUAL INTEREST EXPENSE | CONTRACTUAL RATE | EFFECTIVE RATE | FAIR VALUE MERGER ADJUSTED | |||||||||||||||||||||
| SENIOR NOTES | $250,000 | $249,967 | 5/1/2025 | 1 | $2,470 | $2,422 | 3.88 | % | 4.12 | % | |||||||||||||||||||
| 600,000 | 588,837 | 8/1/2026 | 16 | 7,263 | 5,250 | 3.50 | % | 4.94 | % | Y | |||||||||||||||||||
| 500,000 | 489,231 | 7/1/2027 | 27 | 5,815 | 4,688 | 3.75 | % | 4.76 | % | Y | |||||||||||||||||||
| 300,000 | 298,183 | 1/15/2028 | 34 | 2,787 | 2,719 | 3.63 | % | 3.85 | % | ||||||||||||||||||||
| 650,000 | 588,763 | 2/15/2030 | 59 | 7,772 | 5,039 | 3.10 | % | 5.30 | % | Y | |||||||||||||||||||
| 299,500 | 297,294 | 3/15/2030 | 60 | 1,929 | 1,797 | 2.40 | % | 2.72 | % | ||||||||||||||||||||
| 299,785 | 296,472 | 3/15/2031 | 72 | 1,593 | 1,536 | 2.05 | % | 2.25 | % | ||||||||||||||||||||
| 800,000 | 671,804 | 3/15/2031 | 72 | 8,572 | 4,000 | 2.00 | % | 5.13 | % | Y | |||||||||||||||||||
| $3,699,285 | $3,480,551 | 44 | $38,201 | $27,451 | 2.97 | % | 4.44 | % | |||||||||||||||||||||
| TERM LOANS | $175,000 | $174,958 | 5/31/2026 | 14 | 2,370 | 2,370 | SOFR + 1.05% | 5.37 | % | ||||||||||||||||||||
| 150,000 | 149,827 | 6/1/2026 | 14 | 2,013 | 2,013 | SOFR + 1.05% | 5.37 | % | |||||||||||||||||||||
| 290,000 | 289,987 | 10/31/2026 | 19 | 4,026 | 4,026 | SOFR + 1.05% | 5.37 | % | |||||||||||||||||||||
| 200,000 | 199,676 | 7/20/2027 | 27 | 2,684 | 2,684 | SOFR + 1.05% | 5.37 | % | |||||||||||||||||||||
| 300,000 | 298,812 | 1/20/2028 | 33 | 3,911 | 3,911 | SOFR + 1.05% | 5.37 | % | |||||||||||||||||||||
| $1,115,000 | $1,113,260 | 23 | $15,004 | $15,004 | 5.37 | % | |||||||||||||||||||||||
| $1.5B CREDIT FACILITY | 94,000 | 94,000 | 10/31/2027 | 31 | $298 | $298 | SOFR + 0.95% | 5.27 | % | ||||||||||||||||||||
| MORTGAGES | $44,934 | $44,807 | various | 13 | $444 | $456 | 4.04 | % | 4.17 | % | |||||||||||||||||||
| $4,953,219 | $4,732,618 | 39 | $53,947 | $43,209 | 3.56 | % | 4.67 | % | $2,550,000 | ||||||||||||||||||||
| Less cash | (25,722) | ||||||||||||||||||||||||||||
| Net debt | $4,927,497 | ||||||||||||||||||||||||||||
| Interest rate swaps | (1,074) | (1,074) | |||||||||||||||||||||||||||
| Interest cost capitalization | (857) | — | |||||||||||||||||||||||||||
| Unsecured credit facility fee & deferred financing costs | 1,880 | 750 | |||||||||||||||||||||||||||
| Financing right-of-use asset amortization | 916 | — | |||||||||||||||||||||||||||
| $54,812 | $42,885 | ||||||||||||||||||||||||||||
| DEBT MATURITIES SCHEDULE AS OF MARCH 31, 2025 | ||||||||||||||||||||
| PRINCIPAL PAYMENTS | ||||||||||||||||||||
| BANK LOANS | SENIOR NOTES | MORTGAGE NOTES | TOTAL | WA RATE | ||||||||||||||||
| 2025 | $0 | $250,000 | $16,030 | $266,030 | 3.90 | % | ||||||||||||||
| 2026 | 615,000 | 600,000 | 28,904 | 1,243,904 | 4.44 | % | ||||||||||||||
| 2027 | 294,000 | 500,000 | — | 794,000 | 4.34 | % | ||||||||||||||
| 2028 | 300,000 | 300,000 | — | 600,000 | 4.50 | % | ||||||||||||||
| 2029 | — | — | — | — | — | % | ||||||||||||||
| Thereafter | — | 2,049,285 | — | 2,049,285 | 2.41 | % | ||||||||||||||
| Total | $1,209,000 | $3,699,285 | $44,934 | $4,953,219 | 3.56 | % | ||||||||||||||
Net debt | $4,927,497 | |||||||||||||||||||
Fixed rate debt balance | $1,075,000 | $3,699,285 | $44,934 | $4,819,219 | ||||||||||||||||
% fixed rate debt, net of cash | 97.8 | % | ||||||||||||||||||
Company share of JV net debt | $29,909 | |||||||||||||||||||
| 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 3/31/2025 | $1,075,000 | 3.92 | % | |||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 12 | |||||||
| Debt Covenants & Liquidity | ||
| DOLLARS IN THOUSANDS | ||
SELECTED FINANCIAL DEBT COVENANTS YEAR ENDED MARCH 31, 2025 1 | |||||||||||
| CALCULATION | REQUIREMENT | PER DEBT COVENANTS | |||||||||
| Revolving credit facility and term loan | |||||||||||
| Leverage ratio | Total debt/total capital | Not greater than 60% | 39.3 | % | |||||||
| 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% | 42.9 | % | |||||||
| Fixed charge coverage ratio | EBITDA/fixed charges | Not less than 1.50x | 2.8x | ||||||||
| Unsecured coverage ratio | Unsecured EBITDA/unsecured interest | Not less than 1.75x | 2.9x | ||||||||
| Asset investments | Unimproved land, JVs & mortgages/total assets | Not greater than 35% | 10.5 | % | |||||||
| Senior Notes | |||||||||||
| Incurrence of total debt | Total debt/total assets | Not greater than 60% | 38.7 | % | |||||||
| 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% | 248.4 | % | |||||||
| Debt service coverage | EBITDA/interest expense | Not less than 1.5x | 2.9x | ||||||||
| Other | |||||||||||
Net debt to adjusted EBITDA 2 | Net debt (debt less cash)/adjusted EBITDA | Not required | 6.5x | ||||||||
Run rate net debt to adjusted EBITDA 3 | Proforma net debt (debt less cash)/proforma adjusted EBITDA | Not required | 6.4x | ||||||||
Net debt to enterprise value 4 | Net debt/enterprise value | Not required | 45.1 | % | |||||||
| LIQUIDITY SOURCES | |||||
| Cash | $25,722 | ||||
| Unsecured credit facility availability | 1,406,000 | ||||
Consolidated unencumbered assets (gross) 5 | 11,668,609 | ||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 13 | |||||||
| Investment Activity | ||
| DOLLARS IN THOUSANDS | ||
| DISPOSITION ACTIVITY | ||||||||||||||||||||||||||
| LOCATION | COUNT | TYPE | CLOSING | SQUARE FEET | LEASED % | SALE PRICE | PROCEEDS | % OWNERSHIP RETAINED | ||||||||||||||||||
| Dispositions | ||||||||||||||||||||||||||
| Boston, MA | 1 | MOB | 2/7/2025 | 30,304 | 41 | % | $4,500 | $4,500 | — | |||||||||||||||||
| Denver, CO | 2 | MOB | 2/14/2025 | 69,715 | 54 | % | 8,600 | 8,600 | — | |||||||||||||||||
Houston, TX 1 | 1 | MOB | 3/20/2025 | 127,933 | 35 | % | 15,000 | 9,600 | — | |||||||||||||||||
| Total 2025 disposition activity | 4 | 227,952 | 42 | % | $28,100 | $22,700 | ||||||||||||||||||||
Average cap rate 2 | 3.1 | % | ||||||||||||||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 14 | |||||||
Joint Ventures 1 | ||
| DOLLARS IN THOUSANDS | ||
| PORTFOLIOS | |||||||||||||||||||||||
| WA OWNERSHIP INTEREST | 1Q 2025 | ||||||||||||||||||||||
| JOINT VENTURE | # OF PROPERTIES | SQUARE FEET | OCCUPANCY | NOI | NOI AT SHARE | SAME STORE NOI AT SHARE | |||||||||||||||||
| Nuveen | 41 | % | 28 | 1,526,776 | 86 | % | $7,729 | $2,998 | $2,420 | ||||||||||||||
| CBRE | 20 | % | 4 | 283,880 | 59 | % | 1,145 | 229 | 177 | ||||||||||||||
| KKR | 20 | % | 23 | 1,719,557 | 96 | % | 12,435 | 2,487 | — | ||||||||||||||
Other 2 | 57 | % | 10 | 723,632 | 86 | % | 4,888 | 2,568 | 1,803 | ||||||||||||||
| Total | 65 | 4,253,845 | 88 | % | $26,197 | $8,282 | $4,400 | ||||||||||||||||
| BALANCE SHEET | ||||||||||||||
| JOINT VENTURE | REAL ESTATE INVESTMENT 3 | DEBT 3 | DEBT AT SHARE | INTEREST RATE | ||||||||||
| Nuveen | $599,651 | $71,900 | $14,380 | 5.9 | % | |||||||||
| CBRE | 133,193 | — | — | — | ||||||||||
| KKR | 737,451 | — | — | — | ||||||||||
Other 2 | 335,908 | 69,100 | 27,640 | 5.3 | % | |||||||||
| Total | $1,806,203 | $141,000 | $42,020 | 5.6 | % | |||||||||
| Net debt at JV share | $29,909 | |||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 15 | |||||||
| 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 | 44 | % | $52,600 | $7,354 | 4Q 2024 | |||||||||||||
| Phoenix, AZ | HonorHealth | 101,086 | 89 | % | 58,000 | 1,563 | 4Q 2024 | |||||||||||||
| Active development | ||||||||||||||||||||
| Fort Worth, TX | Baylor Scott & White | 101,000 | 54 | % | 48,200 | 15,003 | 4Q 2025 | |||||||||||||
| Total development | 325,077 | 61 | % | $158,800 | $23,920 | |||||||||||||||
| Projected stabilized yield - 7.0%-8.5% | ||||||||||||||||||||
| Estimated stabilization period post completion - 12 - 36 months | ||||||||||||||||||||
| Active major redevelopment | ||||||||||||||||||||
| Charlotte, NC | Novant Health | 169,135 | 96 | % | 26,300 | 5,509 | 2Q 2025 | |||||||||||||
| Washington, DC | Inova Health | 57,323 | 87 | % | 13,700 | 3,178 | 4Q 2025 | |||||||||||||
| White Plains, NY | Montefiore Einstein/White Plains | 65,851 | 89 | % | 19,400 | 12,558 | 4Q 2025 | |||||||||||||
| Raleigh, NC | UNC REX Health | 40,400 | 100 | % | 10,800 | 9,523 | 1Q 2026 | |||||||||||||
| Houston, TX | HCA | 314,861 | 64 | % | 30,000 | 13,793 | 2Q 2026 | |||||||||||||
| Total redevelopment | 647,570 | 79 | % | $100,200 | $44,561 | |||||||||||||||
| Occupied % | 62 | % | ||||||||||||||||||
| Projected stabilized yield - 9.0%-12.0% | ||||||||||||||||||||
| Estimated stabilization period post completion - 12 - 36 months | ||||||||||||||||||||
| Total active major re/development projects | 972,647 | 73 | % | $259,000 | $68,481 | |||||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 16 | |||||||
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 | 50 | 2,875,468 | 146,519 | 199,800 | 3,221,787 | 581,096 | 3,802,883 | 9.1 | % | 9.1 | % | |||||||||||||||||||||||||||||
| Seattle, WA | 15 | 29 | 1,335,380 | 1,335,380 | 257,121 | 1,592,501 | 6.0 | % | 15.1 | % | |||||||||||||||||||||||||||||||
| Charlotte, NC | 21 | 31 | 1,702,275 | 1,702,275 | 1,702,275 | 4.9 | % | 20.0 | % | ||||||||||||||||||||||||||||||||
| Houston, TX | 5 | 28 | 1,796,992 | 67,500 | 1,864,492 | 249,158 | 2,113,650 | 4.5 | % | 24.5 | % | ||||||||||||||||||||||||||||||
| Denver, CO | 19 | 31 | 1,483,641 | 1,483,641 | 306,949 | 1,790,590 | 4.2 | % | 28.7 | % | |||||||||||||||||||||||||||||||
| Atlanta, GA | 6 | 26 | 1,284,112 | 1,284,112 | 96,108 | 1,380,220 | 3.8 | % | 32.5 | % | |||||||||||||||||||||||||||||||
| Boston, MA | 11 | 15 | 742,930 | 742,930 | 742,930 | 3.5 | % | 36.0 | % | ||||||||||||||||||||||||||||||||
| Los Angeles, CA | 2 | 27 | 787,715 | 63,000 | 850,715 | 786,520 | 1,637,235 | 3.5 | % | 39.5 | % | ||||||||||||||||||||||||||||||
| Phoenix, AZ | 10 | 36 | 1,512,304 | 1,512,304 | 101,086 | 1,613,390 | 3.3 | % | 42.8 | % | |||||||||||||||||||||||||||||||
| Raleigh, NC | 41 | 27 | 980,469 | 980,469 | 198,485 | 1,178,954 | 2.9 | % | 45.7 | % | |||||||||||||||||||||||||||||||
| Nashville, TN | 35 | 13 | 1,134,891 | 108,691 | 1,243,582 | 106,981 | 1,350,563 | 2.8 | % | 48.5 | % | ||||||||||||||||||||||||||||||
| Miami, FL | 8 | 15 | 981,406 | 981,406 | 52,178 | 1,033,584 | 2.7 | % | 51.2 | % | |||||||||||||||||||||||||||||||
| Tampa, FL | 17 | 18 | 876,079 | 876,079 | 876,079 | 2.7 | % | 53.9 | % | ||||||||||||||||||||||||||||||||
| Indianapolis, IN | 33 | 41 | 1,078,519 | 61,398 | 1,139,917 | 357,915 | 1,497,832 | 2.7 | % | 56.6 | % | ||||||||||||||||||||||||||||||
| Washington, DC | 7 | 9 | 692,107 | 692,107 | 692,107 | 2.2 | % | 58.8 | % | ||||||||||||||||||||||||||||||||
| Austin, TX | 25 | 12 | 657,575 | 657,575 | 129,879 | 787,454 | 2.1 | % | 60.9 | % | |||||||||||||||||||||||||||||||
| New York, NY | 1 | 15 | 647,004 | 647,004 | 57,411 | 704,415 | 2.1 | % | 63.0 | % | |||||||||||||||||||||||||||||||
| Chicago, IL | 3 | 6 | 607,845 | 607,845 | 607,845 | 2.0 | % | 65.0 | % | ||||||||||||||||||||||||||||||||
| San Francisco, CA | 13 | 9 | 452,666 | 452,666 | 110,865 | 563,531 | 2.0 | % | 67.0 | % | |||||||||||||||||||||||||||||||
| Orlando, FL | 20 | 7 | 359,477 | 56,998 | 416,475 | 416,475 | 1.9 | % | 68.9 | % | |||||||||||||||||||||||||||||||
| Other (44 Market) | 203 | 9,729,678 | 538,392 | 1,048,363 | 11,316,433 | 862,093 | 12,178,526 | 31.1 | % | 100.0 | % | ||||||||||||||||||||||||||||||
| Total | 648 | 31,718,533 | 933,807 | 1,356,854 | 34,009,194 | 4,253,845 | 38,263,039 | 100.0 | % | ||||||||||||||||||||||||||||||||
| Number of properties | 562 | 15 | 6 | 583 | 65 | 648 | |||||||||||||||||||||||||||||||||||
| % of square feet | 93.3 | % | 2.7 | % | 4.0 | % | 100.0 | % | |||||||||||||||||||||||||||||||||
| % multi-tenant | 87.3 | % | 6.9 | % | 77.2 | % | 84.7 | % | |||||||||||||||||||||||||||||||||
Investment | $10,655,661 | $436,513 | $424,219 | $11,516,393 | |||||||||||||||||||||||||||||||||||||
Quarterly cash NOI 2 | $160,106 | $8,854 | $5,073 | $174,033 | |||||||||||||||||||||||||||||||||||||
| % of cash NOI | 92.0 | % | 5.1 | % | 2.9 | % | 100.0 | % | |||||||||||||||||||||||||||||||||
| BY OWNERSHIP AND TENANT TYPE | |||||||||||||||||
| WHOLLY OWNED | JOINT VENTURES | ||||||||||||||||
| MULTI-TENANT | SINGLE-TENANT | MULTI-TENANT | SINGLE-TENANT | TOTAL | |||||||||||||
| Number of properties | 472 | 111 | 51 | 14 | 648 | ||||||||||||
| Square feet | 28,813,310 | 5,195,884 | 3,613,351 | 640,494 | 38,263,039 | ||||||||||||
| % of square feet | 75.3 | % | 13.6 | % | 9.4 | % | 1.7 | % | 100.0 | % | |||||||
Investment 2 | $9,272,754 | $2,243,639 | $515,757 | $100,062 | $12,132,212 | ||||||||||||
Quarterly cash NOI 2 | $138,266 | $35,768 | $6,659 | $1,622 | $182,315 | ||||||||||||
| % of cash NOI | 75.8 | % | 19.6 | % | 3.7 | % | 0.9 | % | 100.0 | % | |||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 17 | |||||||
Health Systems 1,2 | ||
| 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 | 7.7 | % | 811,342 | 2.6 | % | 132 | ||||||||||||||||||||
| Baylor Scott & White | 21 | AA-/Aa2 | 2,493,934 | 66,376 | 2,560,310 | 28 | 6.5 | % | 1,217,105 | 3.9 | % | 196 | ||||||||||||||||||||
| CommonSpirit | 4 | A-/A3 | 1,673,880 | 564,790 | 2,238,670 | 42 | 6.4 | % | 741,414 | 2.4 | % | 131 | ||||||||||||||||||||
| Ascension Health | 3 | AA/Aa2 | 2,262,563 | 97,551 | 2,360,114 | 25 | 5.6 | % | 1,003,127 | 3.2 | % | 159 | ||||||||||||||||||||
| Advocate Health | 14 | AA/Aa3 | 898,199 | 388,316 | 1,286,515 | 20 | 4.4 | % | 1,084,066 | 3.5 | % | 103 | ||||||||||||||||||||
| Wellstar Health System | 75 | A+/A2 | 919,861 | — | 919,861 | 18 | 2.8 | % | 606,907 | 1.9 | % | 82 | ||||||||||||||||||||
| UW Medicine (Seattle) | 91 | AA+/Aa1 | 461,363 | 169,709 | 631,072 | 10 | 2.8 | % | 294,971 | 0.9 | % | 32 | ||||||||||||||||||||
| Tenet Healthcare Corporation | 6 | B+/Ba3 | 981,499 | 277,447 | 1,258,946 | 21 | 2.7 | % | 266,177 | 0.8 | % | 47 | ||||||||||||||||||||
| Providence Health & Services | 5 | A/A2 | 614,167 | 31,601 | 645,768 | 12 | 2.5 | % | 244,280 | 0.8 | % | 49 | ||||||||||||||||||||
| AdventHealth | 11 | AA/Aa2 | 662,742 | 118,585 | 781,327 | 12 | 2.4 | % | 408,046 | 1.3 | % | 101 | ||||||||||||||||||||
| MultiCare Health System | 82 | A/-- | 584,184 | — | 584,184 | 10 | 2.4 | % | 341,863 | 1.1 | % | 32 | ||||||||||||||||||||
| Indiana University Health | 26 | AA/Aa2 | 416,978 | 269,320 | 686,298 | 10 | 2.0 | % | 387,649 | 1.2 | % | 51 | ||||||||||||||||||||
| Trinity Health | 7 | AA-/Aa3 | 804,737 | 8,156 | 812,893 | 11 | 2.0 | % | 454,969 | 1.5 | % | 54 | ||||||||||||||||||||
| Tufts Medicine | None | BBB-/Aa3 | 252,087 | — | 252,087 | 2 | 1.7 | % | 260,784 | 0.8 | % | 5 | ||||||||||||||||||||
| Community Health Systems | 8 | CCC+/Caa2 | 604,224 | — | 604,224 | 13 | 1.7 | % | 328,582 | 1.0 | % | 39 | ||||||||||||||||||||
| Cedars-Sinai Health Systems | 51 | AA-/Aa3 | 199,701 | 90,607 | 290,308 | 5 | 1.6 | % | 96,614 | 0.3 | % | 22 | ||||||||||||||||||||
| WakeMed | 185 | --/A2 | 374,207 | 101,597 | 475,804 | 13 | 1.5 | % | 149,676 | 0.5 | % | 22 | ||||||||||||||||||||
| Banner Health | 24 | AA-/-- | 749,075 | 31,039 | 780,114 | 24 | 1.4 | % | 125,664 | 0.4 | % | 33 | ||||||||||||||||||||
| Baptist Memorial Health Care | 89 | A-2/-- | 544,122 | 150,228 | 694,350 | 9 | 1.5 | % | 407,717 | 1.3 | % | 50 | ||||||||||||||||||||
| 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 | 1.3 | % | 242,817 | 0.8 | % | 50 | ||||||||||||||||||||
| Other (69 Credit Rated) | 7,554,103 | 3,556,764 | 11,110,867 | 205 | 30.2 | % | 4,738,894 | 15.1 | % | |||||||||||||||||||||||
Subtotal - credit rated 6 | 25,769,754 | 6,792,463 | 32,562,217 | 543 | 92.5 | % | 14,334,145 | 45.7 | % | |||||||||||||||||||||||
Other non-credit rated 7 | 231,018 | 492,355 | 723,373 | 17 | 2.0 | % | 283,611 | 0.9 | % | |||||||||||||||||||||||
Off-campus non-affiliated 8 | — | 2,460,712 | 2,460,712 | 60 | 5.5 | % | — | — | % | |||||||||||||||||||||||
| Total | 26,000,772 | 9,745,530 | 35,746,302 | 620 | 100.0 | % | 14,617,756 | 46.6 | % | |||||||||||||||||||||||
| Joint ventures | 2,823,464 | 1,204,305 | 4,027,769 | |||||||||||||||||||||||||||||
| Wholly-owned | 23,177,308 | 8,541,225 | 31,718,533 | |||||||||||||||||||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 18 | |||||||
MOB Proximity to Hospital 1,2,3 | ||
| MOB BY LOCATION | ||||||||||||||
| # OF PROPERTIES | SQUARE FEET | TOTAL | % GROUND LEASED | |||||||||||
| On campus | 252 | 19,628,604 | 54.9 | % | 72.9 | % | ||||||||
Adjacent to campus 4 | 146 | 6,372,168 | 17.8 | % | 14.0 | % | ||||||||
| Total on/adjacent | 398 | 26,000,772 | 72.7 | % | 58.5 | % | ||||||||
Off campus - affiliated 5 | 162 | 7,284,818 | 20.4 | % | 16.5 | % | ||||||||
| Off campus | 60 | 2,460,712 | 6.9 | % | 10.7 | % | ||||||||
| 620 | 35,746,302 | 100.0 | % | 46.6 | % | |||||||||
| Wholly-owned | 562 | 31,718,533 | ||||||||||||
| 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 | 454 | 25,433,505 | 71.2 | % | 375 | 22,254,917 | 73.1 | % | ||||||||||||
| Non-clustered | 166 | 10,312,797 | 28.8 | % | 113 | 8,176,278 | 26.9 | % | ||||||||||||
| Total | 620 | 35,746,302 | 100.0 | % | 488 | 30,431,195 | 100.0 | % | ||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 19 | |||||||
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 | 293,244 | 34,412 | 327,656 | 1.0 | % | 16,162 | 311,494 | 120 | |||||||||||||||
| 2Q 2025 | 945,676 | 418,456 | 1,364,132 | 4.0 | % | 146,232 | 1,217,900 | 296 | |||||||||||||||
| 3Q 2025 | 1,204,924 | 165,931 | 1,370,855 | 4.1 | % | 50,288 | 1,320,567 | 360 | |||||||||||||||
| 4Q 2025 | 1,043,232 | 126,882 | 1,170,114 | 3.5 | % | 73,075 | 1,097,039 | 300 | |||||||||||||||
| 2026 | 3,914,349 | 375,837 | 4,290,186 | 12.7 | % | 243,988 | 4,046,198 | 1,097 | |||||||||||||||
| 2027 | 4,287,933 | 930,306 | 5,218,239 | 15.4 | % | 494,913 | 4,723,326 | 1,100 | |||||||||||||||
| 2028 | 3,204,517 | 593,929 | 3,798,446 | 11.2 | % | 240,409 | 3,558,037 | 868 | |||||||||||||||
| 2029 | 3,386,038 | 872,057 | 4,258,095 | 12.6 | % | 595,279 | 3,662,816 | 821 | |||||||||||||||
| 2030 | 2,258,452 | 544,494 | 2,802,946 | 8.3 | % | 245,874 | 2,557,072 | 469 | |||||||||||||||
| 2031 | 1,480,313 | 363,846 | 1,844,159 | 5.5 | % | 231,989 | 1,612,170 | 318 | |||||||||||||||
| 2032 | 1,873,815 | 392,721 | 2,266,536 | 6.7 | % | 340,104 | 1,926,432 | 305 | |||||||||||||||
| 2033 | 976,526 | — | 976,526 | 2.9 | % | 205,524 | 771,002 | 182 | |||||||||||||||
| 2034 | 1,270,541 | 121,851 | 1,392,392 | 4.1 | % | 256,739 | 1,135,653 | 204 | |||||||||||||||
| Thereafter | 1,832,859 | 868,141 | 2,701,000 | 8.0 | % | 602,895 | 2,098,105 | 237 | |||||||||||||||
| Total occupied | 27,972,419 | 5,808,863 | 33,781,282 | 88.3 | % | 3,743,471 | 30,037,811 | 6,677 | |||||||||||||||
| Total building | 32,426,661 | 5,836,378 | 38,263,039 | 4,253,845 | 34,009,194 | ||||||||||||||||||
| Occupancy | 86.3 | % | 99.5 | % | 88.3 | % | 88.0 | % | 88.3 | % | |||||||||||||
| Leased % | 88.2 | % | 99.7 | % | 89.9 | % | 90.3 | % | 89.9 | % | |||||||||||||
WALTR (months) 4 | 49.6 | 66.8 | 52.5 | 49.8 | |||||||||||||||||||
WALT (months) 4 | 90.2 | 143.2 | 99.3 | 98.5 | |||||||||||||||||||
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 | 27,983,418 | 5,929,156 | 33,912,574 | |||||||||||||||||
| Dispositions and assets held for sale | (89,628) | — | (89,628) | |||||||||||||||||
| Expirations and early vacates | (1,329,156) | (162,512) | (1,491,668) | |||||||||||||||||
| Renewals, amendments, and extensions | 904,344 | 98,019 | 1,002,363 | |||||||||||||||||
| New lease commencements | 410,663 | 36,978 | 447,641 | |||||||||||||||||
| Absorption | (14,149) | (27,515) | (41,664) | |||||||||||||||||
| Occupied square feet, end of period | 27,879,641 | 5,901,641 | 33,781,282 | |||||||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 20 | |||||||
Leasing Statistics 1,2 | ||
SAME STORE RENEWALS 2 | |||||
| 1Q 2025 | |||||
MOB cash leasing spreads 3 | 2.3 | % | |||
| MOB cash leasing spreads distribution | |||||
| < 0% spread | 9.5 | % | |||
| 0-3% spread | 14.5 | % | |||
| 3-4% spread | 50.4 | % | |||
| > 4% spread | 25.6 | % | |||
| Total | 100.0 | % | |||
| MOB tenant retention rate | 84.8 | % | |||
AVERAGE IN-PLACE CONTRACTUAL INCREASES 4 | ||||||||||||||||||||||||||
| MULTI-TENANT | SINGLE-TENANT | TOTAL | ||||||||||||||||||||||||
| % INCREASE | % OF BASE RENT | % INCREASE | % OF BASE RENT | % INCREASE | % OF BASE RENT | |||||||||||||||||||||
Same store 2 | 2.86 | % | 73.0 | % | 2.49 | % | 15.7 | % | 2.80 | % | 88.7 | % | ||||||||||||||
| Acquisitions | 2.85 | % | 5.6 | % | 2.58 | % | 1.3 | % | 2.80 | % | 6.8 | % | ||||||||||||||
Other 5 | 2.77 | % | 3.7 | % | 2.48 | % | 0.8 | % | 2.72 | % | 4.4 | % | ||||||||||||||
| Total | 2.86 | % | 82.2 | % | 2.50 | % | 17.8 | % | 2.79 | % | 100.0 | % | ||||||||||||||
| Escalator type | ||||||||||||||||||||||||||
| Fixed | 2.86 | % | 98.1 | % | 2.52 | % | 87.8 | % | 2.80 | % | 96.3 | % | ||||||||||||||
| CPI | 3.03 | % | 1.9 | % | 2.35 | % | 12.2 | % | 2.64 | % | 3.7 | % | ||||||||||||||
SAME STORE TYPE AND OWNERSHIP STRUCTURE 2 | ||||||||||||||
| MULTI-TENANT | SINGLE-TENANT | TOTAL | ||||||||||||
| Tenant type | ||||||||||||||
| Hospital | 44.8 | % | 59.0 | % | 47.2 | % | ||||||||
| Physician and other | 55.2 | % | 41.0 | % | 52.8 | % | ||||||||
| Lease structure | ||||||||||||||
| Gross | 9.6 | % | 1.9 | % | 8.4 | % | ||||||||
| Modified gross | 31.2 | % | 8.4 | % | 27.4 | % | ||||||||
| Net | 58.8 | % | 68.1 | % | 60.3 | % | ||||||||
Absolute net 6 | 0.4 | % | 21.6 | % | 3.9 | % | ||||||||
| Ownership type | ||||||||||||||
| Ground lease | 50.1 | % | 36.5 | % | 48.1 | % | ||||||||
| Fee simple | 49.9 | % | 63.5 | % | 51.9 | % | ||||||||
# OF LEASES BY SIZE 7 | |||||||||||
| LEASED SQUARE FEET | # OF LEASES | WALT | WALTR | ||||||||
| 0 - 2,500 | 3,488 | 70.2 | 37.1 | ||||||||
| 2,501 - 5,000 | 1,675 | 78.3 | 40.9 | ||||||||
| 5,001 - 7,500 | 587 | 89.8 | 45.4 | ||||||||
| 7,501 - 10,000 | 316 | 97.7 | 52.3 | ||||||||
| 10,001 + | 611 | 118.6 | 58.3 | ||||||||
| Total Leases | 6,677 | 98.5 | 49.8 | ||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 21 | |||||||
Same Store 1,2 | ||
| DOLLARS IN THOUSANDS, EXCEPT PER SQUARE FOOT DATA | ||
| TOTAL CASH NOI | |||||||||||||||||
| % of Total NOI | 1Q 2025 | 4Q 2024 | 1Q 2024 | Y-o-Y% CHANGE | |||||||||||||
| Multi-tenant | 73 | % | $ | 132,813 | $ | 133,274 | $ | 129,072 | 2.9 | % | |||||||
| Single-tenant | 19 | % | 34,729 | 34,643 | 34,506 | 0.6 | % | ||||||||||
| Joint venture | 2 | % | 4,400 | 4,547 | 4,517 | (2.6 | %) | ||||||||||
| Same store | 94 | % | $ | 171,942 | $ | 172,464 | $ | 168,095 | 2.3 | % | |||||||
| Re/development | 4 | % | 6,518 | 7,426 | 8,928 | (27.0 | %) | ||||||||||
| Wholly owned and joint venture acquisitions | 2 | % | 3,065 | 2,441 | — | — | % | ||||||||||
| Development completions | — | % | 790 | 207 | (6) | (13,266.7 | %) | ||||||||||
| Completed dispositions & assets held for sale | — | % | (217) | 6,237 | 23,361 | (100.9 | %) | ||||||||||
| Total cash NOI | 100 | % | $182,098 | $188,775 | $200,378 | (9.1 | %) | ||||||||||
| PORTFOLIO OCCUPANCY AND ABSORPTION | |||||||||||||||||||||||
| OCCUPANCY % | ABSORPTION (square feet in thousands) | ||||||||||||||||||||||
| COUNT | SQUARE FEET | 1Q 2025 | 4Q 2024 | 1Q 2024 | SEQUENTIAL | Y-O-Y | |||||||||||||||||
| Multi-tenant | 450 | 27,053,910 | 87.4 | % | 87.4 | % | 86.4 | % | 19 | 276 | |||||||||||||
| Single-tenant | 105 | 4,689,697 | 100.0 | % | 100.0 | % | 98.9 | % | — | 51 | |||||||||||||
| Joint venture | 30 | 1,672,923 | 89.1 | % | 89.4 | % | 90.0 | % | (5) | (16) | |||||||||||||
| Same store | 585 | 33,416,530 | 89.3 | % | 89.2 | % | 88.4 | % | 15 | 311 | |||||||||||||
| Re/development | 30 | 2,423,711 | 72.2 | % | 75.8 | % | 75.7 | % | (87) | (84) | |||||||||||||
| Wholly owned and joint venture acquisitions | 30 | 2,192,560 | 94.3 | % | 94.0 | % | 93.4 | % | 7 | 19 | |||||||||||||
| Development completions | 3 | 230,238 | 55.3 | % | 44.9 | % | 100.0 | % | 24 | 121 | |||||||||||||
| Total portfolio | 648 | 38,263,039 | 88.3 | % | 88.4 | % | 87.8 | % | (41) | 367 | |||||||||||||
| Joint ventures | 65 | 4,253,845 | 88.0 | % | 87.4 | % | 90.6 | % | 26 | 91 | |||||||||||||
| Total wholly-owned | 583 | 34,009,194 | 88.3 | % | 88.5 | % | 87.5 | % | (67) | 276 | |||||||||||||
| Multi-tenant | 523 | 32,426,661 | 86.3 | % | 86.3 | % | 85.8 | % | (14) | 307 | |||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 22 | |||||||
Same Store 1,2,3 | ||
| DOLLARS IN THOUSANDS, EXCEPT PER SQUARE FOOT DATA | ||
| SAME STORE CASH NOI | |||||||||||||||||
| TOTAL | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Base revenue | $209,088 | $207,830 | $205,535 | $203,482 | $203,389 | ||||||||||||
| Op. exp. recoveries | 64,279 | 63,952 | 64,257 | 59,935 | 61,931 | ||||||||||||
| Revenues | $273,367 | $271,782 | $269,792 | $263,417 | $265,320 | ||||||||||||
| Expenses | 101,425 | 99,318 | 100,946 | 95,351 | 97,225 | ||||||||||||
| Cash NOI | $171,942 | $172,464 | $168,846 | $168,066 | $168,095 | ||||||||||||
Revenue per occ SF 4 | $36.75 | $36.60 | $36.50 | $35.69 | $36.02 | ||||||||||||
| Margin | 62.9 | % | 63.5 | % | 62.6 | % | 63.8 | % | 63.4 | % | |||||||
| Average occupancy | 89.0 | % | 88.5 | % | 88.1 | % | 87.9 | % | 87.8 | % | |||||||
| Period end occupancy | 89.3 | % | 89.2 | % | 89.1 | % | 88.6 | % | 88.4 | % | |||||||
| Number of properties | 585 | 585 | 585 | 585 | 585 | ||||||||||||
| Year-Over-Year Change | |||||||||||||||||
Revenue per occ SF 4 | 2.0 | % | |||||||||||||||
| Avg occupancy (bps) | +120 | ||||||||||||||||
| Revenues | 3.0 | % | |||||||||||||||
| Base revenue | 2.8 | % | |||||||||||||||
| Exp recoveries | 3.8 | % | |||||||||||||||
| Expenses | 4.3 | % | |||||||||||||||
| Cash NOI | 2.3 | % | |||||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 23 | |||||||
NOI Reconciliations 1 | ||
| DOLLARS IN THOUSANDS | ||
| BOTTOM UP RECONCILIATION | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Net loss | ($45,389) | ($108,212) | ($94,535) | ($145,938) | ($315,220) | ||||||||||||
| Other income | 63,893 | 107,448 | 105,657 | 156,631 | 327,646 | ||||||||||||
| General and administrative expense | 13,530 | 34,208 | 20,124 | 14,002 | 14,787 | ||||||||||||
| Depreciation and amortization expense | 150,969 | 160,330 | 163,226 | 173,477 | 178,119 | ||||||||||||
Other expenses 2 | 7,564 | 7,059 | 6,434 | 5,226 | 4,727 | ||||||||||||
| Straight-line rent expense | 865 | 917 | 965 | 1,063 | 935 | ||||||||||||
| Straight-line rent revenue | (7,709) | (9,061) | (6,736) | (5,630) | (8,568) | ||||||||||||
Other revenue 3 | (9,907) | (11,194) | (8,334) | (5,433) | (7,006) | ||||||||||||
| Joint venture property cash NOI | 8,282 | 7,280 | 6,477 | 5,504 | 4,958 | ||||||||||||
| Cash NOI | $182,098 | $188,775 | $193,278 | $198,902 | $200,378 | ||||||||||||
| Redevelopment | (6,518) | (7,426) | (8,794) | (8,575) | (8,928) | ||||||||||||
| Wholly owned and joint venture acquisitions | (3,065) | (2,441) | (1,531) | (527) | — | ||||||||||||
| Development completions | (790) | (207) | 12 | 12 | 6 | ||||||||||||
| Completed dispositions & assets held for sale | 217 | (6,237) | (14,120) | (21,749) | (23,361) | ||||||||||||
| Same store cash NOI | $171,942 | $172,464 | $168,845 | $168,063 | $168,095 | ||||||||||||
| Same store joint venture properties | (4,400) | (4,547) | (4,513) | (4,519) | (4,517) | ||||||||||||
| Same store excluding JVs | $167,542 | $167,917 | $164,332 | $163,544 | $163,578 | ||||||||||||
| TOP DOWN RECONCILIATION | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Rental income before rent concessions | $294,543 | $305,229 | $310,080 | $311,592 | $321,833 | ||||||||||||
| Rent concessions | (5,686) | (5,164) | (3,581) | (3,457) | (3,757) | ||||||||||||
| Rental income | $288,857 | $300,065 | $306,499 | $308,135 | $318,076 | ||||||||||||
| Parking income | 1,863 | 1,958 | 2,363 | 2,463 | 2,545 | ||||||||||||
| Interest from financing receivable, net | 1,950 | 2,103 | 2,117 | 2,094 | 2,117 | ||||||||||||
| Exclude straight-line rent revenue | (7,709) | (9,061) | (6,736) | (5,630) | (8,568) | ||||||||||||
Exclude other non-cash revenue 4 | (4,051) | (5,697) | (4,149) | (2,018) | (3,163) | ||||||||||||
| Cash revenue | $280,910 | $289,368 | $300,094 | $305,044 | $311,007 | ||||||||||||
| Property operating expense | (114,963) | (114,415) | (120,232) | (117,719) | (121,078) | ||||||||||||
Exclude non-cash expenses 5 | 7,869 | 6,542 | 6,939 | 6,073 | 5,491 | ||||||||||||
| Joint venture property cash NOI | 8,282 | 7,280 | 6,477 | 5,504 | 4,958 | ||||||||||||
| Cash NOI | $182,098 | $188,775 | $193,278 | $198,902 | $200,378 | ||||||||||||
| Redevelopment | (6,518) | (7,426) | (8,794) | (8,575) | (8,928) | ||||||||||||
| Wholly owned and joint venture acquisitions | (3,065) | (2,441) | (1,531) | (527) | — | ||||||||||||
| Development completions | (790) | (207) | 12 | 12 | 6 | ||||||||||||
| Completed dispositions & assets held for sale | 217 | (6,237) | (14,120) | (21,749) | (23,361) | ||||||||||||
| Same store cash NOI | $171,942 | $172,464 | $168,845 | $168,063 | $168,095 | ||||||||||||
| Same store joint venture properties | (4,400) | (4,547) | (4,513) | (4,519) | (4,517) | ||||||||||||
| Same store excluding JVs | $167,542 | $167,917 | $164,332 | $163,544 | $163,578 | ||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 24 | |||||||
NOI Reconciliations 1 | ||
| DOLLARS IN THOUSANDS | ||
| RECONCILIATION OF NOI TO FFO AND NORMALIZED FFO | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Cash NOI | $182,098 | $188,775 | $193,278 | $198,902 | $200,378 | ||||||||||||
| General and administrative expense | (13,530) | (34,208) | (20,124) | (14,002) | (14,787) | ||||||||||||
| Straight-line rent | 7,709 | 9,061 | 6,736 | 5,630 | 8,568 | ||||||||||||
| Interest and other income (expense), net | 95 | (154) | (132) | (248) | 275 | ||||||||||||
| Management fees and other income | 4,525 | 3,667 | 2,658 | 1,858 | 1,646 | ||||||||||||
| Note receivable interest income | 1,781 | 1,973 | 1,787 | 1,771 | 2,421 | ||||||||||||
Other non-cash revenue 2 | 3,601 | 5,554 | 3,891 | 1,804 | 2,939 | ||||||||||||
Other non-cash expenses 3 | (7,418) | (6,400) | (6,687) | (5,858) | (5,268) | ||||||||||||
| Non-real estate impairment | — | (1,600) | (46,762) | (11,201) | — | ||||||||||||
| Restructuring and severance-related costs | 114 | 19,288 | — | — | — | ||||||||||||
| Income taxes | 310 | 657 | 448 | 454 | 336 | ||||||||||||
| Unconsolidated JV adjustments | (1,155) | (720) | (401) | (443) | (427) | ||||||||||||
| Debt Covenant EBITDA | $178,130 | $185,893 | $134,692 | $178,667 | $196,081 | ||||||||||||
| Interest expense | (54,812) | (58,265) | (60,649) | (62,457) | (61,054) | ||||||||||||
| Transaction costs | (1,011) | (1,577) | (719) | (431) | (395) | ||||||||||||
Leasing commission amortization 4 | 5,621 | 5,744 | 5,827 | 5,151 | 4,467 | ||||||||||||
| Non-real estate depreciation and amortization | (1,301) | (1,418) | (1,232) | (1,278) | (1,424) | ||||||||||||
| (Loss) gain on non-real estate assets | (1,936) | (4,075) | 162 | 4,907 | — | ||||||||||||
| Non-controlling interest | (83) | (56) | 139 | 81 | 106 | ||||||||||||
| Goodwill impairment | — | — | — | — | (250,530) | ||||||||||||
| Restructuring and severance-related costs | (114) | (19,288) | — | — | — | ||||||||||||
| Income taxes | (310) | (657) | (448) | (454) | (336) | ||||||||||||
| Loss on extinguishment of debt | — | (237) | — | — | — | ||||||||||||
| Unconsolidated JV adjustments | (410) | (422) | (484) | (389) | (385) | ||||||||||||
| FFO | $123,774 | $105,642 | $77,288 | $123,797 | ($113,470) | ||||||||||||
| Transaction costs | 1,011 | 1,577 | 719 | 431 | 395 | ||||||||||||
| Lease intangible amortization | (228) | (2,348) | (10) | 129 | 175 | ||||||||||||
| Significant non-recurring legal fees/forfeited earnest money received | 77 | 306 | 306 | 465 | — | ||||||||||||
| Loss on extinguishment of debt | — | 237 | — | — | — | ||||||||||||
| Restructuring and severance-related costs | 502 | 22,991 | 6,861 | — | — | ||||||||||||
| Merger-related fair value adjustment | 10,446 | 10,314 | 10,184 | 10,064 | 10,105 | ||||||||||||
| Credit losses and gains on other assets, net | 1,936 | 4,582 | 46,600 | 8,525 | — | ||||||||||||
| Goodwill impairment | — | — | — | — | 250,530 | ||||||||||||
| Unconsolidated JV normalizing items | 204 | 113 | 101 | 89 | 87 | ||||||||||||
| Normalized FFO | $137,722 | $143,414 | $142,049 | $143,500 | $147,822 | ||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 25 | |||||||
EBITDA Reconciliations 1 | ||
| DOLLARS IN THOUSANDS | ||
| RECONCILIATION OF EBITDA | |||||||||||||||||
| 1Q 2025 | 4Q 2024 | 3Q 2024 | 2Q 2024 | 1Q 2024 | |||||||||||||
| Net loss | ($45,389) | ($108,212) | ($94,535) | ($145,938) | ($315,220) | ||||||||||||
| Interest expense | 54,812 | 58,265 | 60,649 | 62,457 | 61,054 | ||||||||||||
| Income taxes | 310 | 657 | 448 | 454 | 336 | ||||||||||||
| Depreciation and amortization | 150,968 | 160,330 | 163,226 | 173,477 | 178,119 | ||||||||||||
| Unconsolidated JV depreciation, amortization, and interest | 7,128 | 6,336 | 5,863 | 5,207 | 4,952 | ||||||||||||
| EBITDA | $167,829 | $117,376 | $135,651 | $95,657 | $(70,759) | ||||||||||||
| Transaction costs | 1,011 | 1,577 | 719 | 431 | 395 | ||||||||||||
| Gain on sales of assets | (2,904) | (32,082) | (39,310) | (38,338) | (22) | ||||||||||||
| Impairments on real estate assets | 12,080 | 79,497 | 37,632 | 120,917 | 15,937 | ||||||||||||
| Restructuring and severance-related costs | 114 | 19,288 | — | — | — | ||||||||||||
| Goodwill Impairment | — | — | — | — | 250,530 | ||||||||||||
| Loss on extinguishment of debt | — | 237 | — | — | — | ||||||||||||
| Debt Covenant EBITDA | $178,130 | $185,893 | $134,692 | $178,667 | $196,081 | ||||||||||||
Leasing commission amortization 2 | 5,621 | 5,744 | 5,827 | 5,151 | 4,467 | ||||||||||||
| Lease intangibles, franchise taxes and prepaid ground amortization | 520 | (3,596) | 692 | 980 | 975 | ||||||||||||
Timing impact 3 | 4,176 | (2,125) | (1,511) | (1,438) | — | ||||||||||||
| Stock based compensation | 3,028 | 3,028 | 7,908 | 3,383 | 3,562 | ||||||||||||
| Allowance for credit losses | — | 1,600 | 46,762 | 11,201 | — | ||||||||||||
| Rent reserves, net | 94 | (369) | (27) | 1,261 | (151) | ||||||||||||
| Unconsolidated JV adjustments | 204 | 113 | 101 | 89 | 87 | ||||||||||||
| Adjusted EBITDA | $191,773 | $190,288 | $194,444 | $199,294 | $205,021 | ||||||||||||
| Annualized Adjusted EBITDA | $767,092 | $761,152 | $777,776 | $797,176 | $820,084 | ||||||||||||
| RECONCILIATION OF NET DEBT | |||||||||||||||||
| Debt (principal balance) | $4,953,219 | $4,894,564 | $5,200,907 | $5,402,290 | $5,372,710 | ||||||||||||
| Share of unconsolidated net debt | 29,908 | 31,455 | 30,054 | 20,299 | 23,276 | ||||||||||||
Cash 4 | (25,722) | (68,916) | (22,801) | (137,773) | (26,172) | ||||||||||||
| Net debt | $4,957,405 | $4,857,103 | $5,208,160 | $5,284,816 | $5,369,814 | ||||||||||||
| Net debt to adjusted EBITDA | 6.5x | 6.4x | 6.7x | 6.6x | 6.5x | ||||||||||||
Run rate net debt to adjusted EBITDA 5 | 6.4x | ||||||||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 26 | |||||||
Components of Net Asset Value 1 | ||
| DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | ||
| CASH NOI | |||||
| 1Q 2025 | |||||
Same store 2 | $171,943 | ||||
Acquisition/Development Completions 3 | 3,855 | ||||
| Re/development | 6,517 | ||||
| Total | $182,315 | ||||
Timing adjustments 4 | 283 | ||||
| Total Cash NOI | $182,598 | ||||
| DEVELOPMENT & REDEVELOPMENT PROPERTIES | |||||||||||
| ESTIMATED COST TO COMPLETE | ESTIMATED TOTAL COST | PROJECTED STABILIZED ANNUAL CASH NOI | |||||||||
| Developments | $23,920 | $158,800 | $11,858 | ||||||||
Redevelopments 5 | 44,561 | 100,200 | 14,503 | ||||||||
| $68,481 | $259,000 | $26,361 | |||||||||
| LAND HELD FOR DEVELOPMENT, CASH, & OTHER ASSETS | ||||||||
| Land held for development | $52,408 | |||||||
Disposition pipeline 6 | 9,789 | |||||||
Unstabilized properties 7 | 327,189 | |||||||
Cash and other assets 8 | 407,223 | |||||||
| $796,609 | ||||||||
| DEBT | ||||||||
| Unsecured credit facility | $94,000 | |||||||
| Unsecured term loans | 1,115,000 | |||||||
| Senior notes | 3,699,285 | |||||||
| Mortgage notes payable | 44,934 | |||||||
| Company share of joint venture net debt | 29,909 | |||||||
Other liabilities 9 | 261,205 | |||||||
| $5,244,333 | ||||||||
| TOTAL SHARES OUTSTANDING | ||||||||
As of March 31, 2025 10 | 355,143,647 | |||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 27 | |||||||
| 2025 Guidance | ||
| DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | ||
| 2025 GUIDANCE | ACTUAL | |||||||||||||
| LOW | HIGH | 1Q 2025 | ||||||||||||
| OPERATING METRICS | ||||||||||||||
| Year-end same store net absorption (bps) | 75 | 125 | 4 | |||||||||||
| Same store cash NOI growth | 3.00 | % | 3.75 | % | 2.3 | % | ||||||||
| Same store MOB cash leasing spreads | 2.0 | % | 3.0 | % | 2.3 | % | ||||||||
| Same store lease retention rate | 80.0 | % | 85.0 | % | 84.8 | % | ||||||||
| Normalized G&A | $52,000 | $56,000 | $13,028 | |||||||||||
| CAPITAL FUNDING | ||||||||||||||
| Asset sales and JV contributions | $400,000 | $500,000 | $28,100 | |||||||||||
| Re/development | 95,000 | 115,000 | 33,436 | |||||||||||
| 1st generation TI and acq. capex | 55,000 | 65,000 | 15,139 | |||||||||||
| Maintenance capex | ||||||||||||||
| 2nd generation TI | 55,000 | 65,000 | 14,885 | |||||||||||
| Leasing commissions paid | 35,000 | 45,000 | 11,394 | |||||||||||
| Building capital | 30,000 | 40,000 | 6,687 | |||||||||||
| Total maintenance capex | 120,000 | 150,000 | 32,966 | |||||||||||
| CASH YIELD | ||||||||||||||
| Dispositions | 6.8 | % | 7.3 | % | 3.1 | % | ||||||||
| EARNINGS AND LEVERAGE | ||||||||||||||
| Earnings per share | $(0.28) | $(0.20) | $(0.13) | |||||||||||
Normalized FFO per share | $1.56 | $1.60 | $0.39 | |||||||||||
Net debt to adjusted EBITDA 1 | 6.00x | 6.25x | 6.4x | |||||||||||
HEALTHCARE REALTY | 1Q 2025 SUPPLEMENTAL INFORMATION 28 | |||||||