hr-20250331
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________
FORM 10-Q
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended: March 31, 2025
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 001-35568 (Healthcare Realty Trust Incorporated)
HEALTHCARE REALTY TRUST INCORPORATED
(Exact name of Registrant as specified in its charter)
Maryland 20-4738467
(State or other jurisdiction of Incorporation or organization) (I.R.S. Employer Identification No.)
3310 West End Avenue , Suite 700
Nashville , Tennessee 37203
(Address of principal executive offices)
( 615 ) 269-8175
(Registrant's telephone number, including area code)
www.healthcarerealty.com
(Internet address)
Securities Registered Pursuant to Section 12(b) of the Act:
Title of Each Class Trading Symbol Name of Each Exchange on Which Registered
Class A Common Stock, $0.01 par value per share HR New York Stock Exchange
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
☒ Yes ☐ No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
☒ Yes ☐ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
☒ Large accelerated filer ☐ Accelerated filer ☐ Non-accelerated filer
☐ Smaller reporting company ☐ Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
☐ Yes ☒ No
As of April 25, 2025, the Registrant had 351,423,450 s hares of Common Stock outstanding.
HEALTHCARE REALTY TRUST INCORPORATED
FORM 10-Q
March 31, 2025
Table of Contents
PART I - FINANCIAL INFORMATION
Item 1
Financial Statements
1
Condensed Consolidated Balance Sheets
1
Condensed Consolidated Statements of Operations
2
Condensed Consolidated Statements of Comprehensive Loss
3
Condensed Consolidated Statements of Equity and Redeemable Non-Controlling Interests
4
Condensed Consolidated Statements of Cash Flows
5
Notes to the Condensed Consolidated Financial Statements
6
Item 2
Management’s Discussion and Analysis of Financial Condition and Results of Operations
21
Item 3
Quantitative and Qualitative Disclosures about Market Risk
32
Item 4
Controls and Procedures
32
PART II - OTHER INFORMATION
Item 1
Legal Proceedings
32
Item 1A
Risk Factors
32
Item 2
Unregistered Sales of Equity Securities and Use of Proceeds
32
Item 5 Other Information 33
Item 6
Exhibits
33
SIGNATURE 35
Table of Contents
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
Healthcare Realty Trust Incorporated
Condensed Consolidated Balance Sheets
Amounts in thousands, except per share data
ASSETS
Unaudited
MARCH 31, 2025
DECEMBER 31, 2024
Real estate properties
Land $ 1,134,635 $ 1,143,468
Buildings and improvements 9,729,912 9,707,066
Lease intangibles 631,864 664,867
Personal property 9,938 9,909
Investment in financing receivable, net 123,813 123,671
Financing lease right-of-use assets 76,958 77,343
Construction in progress 35,101 31,978
Land held for development 52,408 52,408
Total real estate properties 11,794,629 11,810,710
Less accumulated depreciation and amortization ( 2,583,819 ) ( 2,483,656 )
Total real estate properties, net 9,210,810 9,327,054
Cash and cash equivalents 25,722 68,916
Assets held for sale, net 6,635 12,897
Operating lease right-of-use assets 259,764 261,438
Investments in unconsolidated joint ventures 470,418 473,122
Other assets, net 522,920 507,496
Total assets $ 10,496,269 $ 10,650,923
LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS, AND STOCKHOLDERS' EQUITY
Liabilities
Notes and bonds payable $ 4,732,618 $ 4,662,771
Accounts payable and accrued liabilities 144,855 222,510
Liabilities of assets held for sale 422 1,283
Operating lease liabilities 224,117 224,499
Financing lease liabilities 72,585 72,346
Other liabilities 174,830 161,640
Total liabilities 5,349,427 5,345,049
Commitments and contingencies
Redeemable non-controlling interests 4,627 4,778
Stockholders' equity
Preferred stock, $ .01 par value per share; 200,000 shares authorized; none issued and outstanding
— —
Class A Common stock, $ .01 par value per share; 1,000,000 shares authorized; 350,996 and 350,532 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively
3,510 3,505
Additional paid-in capital 9,121,269 9,118,229
Accumulated other comprehensive loss ( 7,206 ) ( 1,168 )
Cumulative net income attributable to common stockholders 329,436 374,309
Cumulative dividends ( 4,368,739 ) ( 4,260,014 )
Total stockholders' equity 5,078,270 5,234,861
Non-controlling interest 63,945 66,235
Total equity 5,142,215 5,301,096
Total liabilities, redeemable non-controlling interests, and stockholders' equity $ 10,496,269 $ 10,650,923
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, are an integral part of these financial statements.
1
Table of Contents
Healthcare Realty Trust Incorporated
Condensed Consolidated Statements of Operations
For the Three Months Ended March 31, 2025 and 2024
Amounts in thousands, except per share data
Unaudited
THREE MONTHS ENDED
March 31,
2025 2024
Revenues
Rental income $ 288,857 $ 318,076
Interest income 3,731 4,538
Other operating 6,389 4,191
298,977 326,805
Expenses
Property operating 114,963 121,078
General and administrative 13,530 14,787
Transaction costs 1,011 395
Depreciation and amortization 150,969 178,119
280,473 314,379
Other income (expense)
Gain on sales of real estate properties and other assets 2,904 22
Interest expense ( 54,812 ) ( 61,054 )
Impairment of real estate properties and credit loss reserves ( 12,081 ) ( 15,937 )
Impairment of goodwill — ( 250,530 )
Equity income (loss) from unconsolidated joint ventures 1 ( 422 )
Interest and other (expense) income, net 95 275
( 63,893 ) ( 327,646 )
Net loss $ ( 45,389 ) $ ( 315,220 )
Net loss attributable to non-controlling interests 516 4,384
Net loss attributable to common stockholders $ ( 44,873 ) $ ( 310,836 )
Basic earnings per common share $ ( 0.13 ) $ ( 0.82 )
Diluted earnings per common share $ ( 0.13 ) $ ( 0.82 )
Weighted average common shares outstanding - basic 349,539 379,455
Weighted average common shares outstanding - diluted 349,539 379,455
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, are an integral part of these financial statements.
2
Table of Contents
Healthcare Realty Trust Incorporated
Condensed Consolidated Statements of Comprehensive Loss
For the Three Months Ended March 31, 2025 and 2024
Amounts in thousands
Unaudited
THREE MONTHS ENDED
March 31,
2025 2024
Net loss $ ( 45,389 ) $ ( 315,220 )
Other comprehensive income (loss)
Interest rate derivatives
Reclassification adjustments for gains included in interest expense ( 941 ) ( 3,865 )
(Losses) gains arising during the period on interest rate swaps ( 5,178 ) 19,611
( 6,119 ) 15,746
Comprehensive loss ( 51,508 ) ( 299,474 )
Less: comprehensive loss attributable to non-controlling interests 681 4,170
Comprehensive loss attributable to common stockholders $ ( 50,827 ) $ ( 295,304 )
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, are an integral part of these financial statements.
3
Table of Contents
Healthcare Realty Trust Incorporated
Condensed Consolidated Statements of Equity and Redeemable Non-Controlling Interests
For the Three Months Ended March 31, 2025 and 2024
Amounts in thousands, except per share data
Unaudited
Common
Stock Additional
Paid-In
Capital Accumulated
Other
Comprehensive
Income (Loss) Cumulative
Net Income Cumulative
Dividends Total
Stockholders’
Equity Non-controlling Interests Total
Equity Redeemable Non-controlling Interests
Balance at December 31, 2024 $ 3,505 $ 9,118,229 $ ( 1,168 ) $ 374,309 $ ( 4,260,014 ) $ 5,234,861 $ 66,235 $ 5,301,096 $ 4,778
Common stock redemptions — ( 215 ) — — — ( 215 ) — ( 215 ) —
Share-based compensation 5 3,023 — — — 3,028 — 3,028 —
Redemption of non-controlling interest — — — — — — ( 330 ) ( 330 ) —
Net loss — — — ( 44,873 ) — ( 44,873 ) ( 600 ) ( 45,473 ) 84
Reclassification adjustments for gains included in net income (interest expense)
— — ( 928 ) — — ( 928 ) ( 13 ) ( 941 ) —
Losses arising during the period on interest rate swaps
— — ( 5,110 ) — — ( 5,110 ) ( 68 ) ( 5,178 ) —
Adjustments to redemption value of redeemable non-controlling interests — 232 — — — 232 — 232 ( 235 )
Dividends to common stockholders and distributions to non-controlling interest holders ($ 0.31 per share)
— — — — ( 108,725 ) ( 108,725 ) ( 1,279 ) ( 110,004 ) —
Balance at March 31, 2025 $ 3,510 $ 9,121,269 $ ( 7,206 ) $ 329,436 $ ( 4,368,739 ) $ 5,078,270 $ 63,945 $ 5,142,215 $ 4,627
Common
Stock Additional
Paid-In
Capital Accumulated
Other
Comprehensive
Income (Loss) Cumulative
Net Income Cumulative
Dividends Total
Stockholders’
Equity Non-controlling Interests Total
Equity Redeemable Non-controlling Interests
Balance at December 31, 2023 $ 3,810 $ 9,602,592 $ ( 10,741 ) $ 1,028,794 $ ( 3,801,793 ) $ 6,822,662 $ 96,252 $ 6,918,914 $ 3,868
Issuance of common stock, net of issuance costs — 104 — — — 104 — 104 —
Common stock redemptions — ( 135 ) — — — ( 135 ) — ( 135 ) —
Conversion of OP Units to common stock 2 3,410 — — — 3,412 ( 3,412 ) — —
Share-based compensation 3 3,559 — — — 3,562 — 3,562 —
Net loss — — — ( 310,836 ) — ( 310,836 ) ( 4,384 ) ( 315,220 ) —
Reclassification adjustments for gains included in net income (interest expense)
— — ( 3,813 ) — — ( 3,813 ) ( 52 ) ( 3,865 ) —
Gains arising during the period on interest rate swaps
— — 19,345 — — 19,345 266 19,611 —
Contributions from redeemable non-controlling interests — — — — — — — — 13
Adjustments to redemption value of redeemable non-controlling interests — — — — — — — — ( 1 )
Dividends to common stockholders and distributions to non-controlling interest holders ($ 0.31 per share)
— — — — ( 118,406 ) ( 118,406 ) ( 1,427 ) ( 119,833 ) —
Balance at March 31, 2024 $ 3,815 $ 9,609,530 $ 4,791 $ 717,958 $ ( 3,920,199 ) $ 6,415,895 $ 87,243 $ 6,503,138 $ 3,880
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, are an integral part of these financial statements.
4
Table of Contents
Healthcare Realty Trust Incorporated
Condensed Consolidated Statements of Cash Flows
For the Three Months Ended March 31, 2025 and 2024
Amounts in thousands
Unaudited
OPERATING ACTIVITIES
THREE MONTHS ENDED
March 31,
2025 2024
Net loss $ ( 45,389 ) $ ( 315,220 )
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization 150,969 178,119
Other amortization 11,641 11,829
Share-based compensation 3,028 3,562
Amortization of straight-line rent receivable (lessor) ( 7,709 ) ( 8,568 )
Amortization of straight-line rent on operating leases (lessee) 865 935
Gain on sales of real estate properties and other assets ( 2,904 ) ( 22 )
Impairment of real estate properties and credit loss reserves 12,081 15,937
Impairment of goodwill — 250,530
Equity (income) loss from unconsolidated joint ventures ( 1 ) 422
Distributions from unconsolidated joint ventures 3,557 1,335
Non-cash interest from financing and notes receivable ( 178 ) ( 242 )
Changes in operating assets and liabilities:
Other assets, including right-of-use-assets ( 27,748 ) ( 14,989 )
Accounts payable and accrued liabilities ( 64,848 ) ( 52,163 )
Other liabilities 14,424 4,687
Net cash provided by operating activities 47,788 76,152
INVESTING ACTIVITIES
Development of real estate ( 3,414 ) ( 8,383 )
Additional long-lived assets ( 69,128 ) ( 50,388 )
Funding of mortgages and notes receivable — ( 1,052 )
Investments in unconsolidated joint ventures ( 852 ) —
Investment in financing receivable ( 3 ) 746
Contributions from redeemable non-controlling interests — 13
Proceeds from sales of real estate properties and additional long-lived assets 19,353 226
Proceeds from notes receivable repayments 15,211 277
Net cash used in investing activities ( 38,833 ) ( 58,561 )
FINANCING ACTIVITIES
Net borrowings on unsecured credit facility 94,000 120,000
Repayment on term loans ( 35,000 ) —
Repayments of notes and bonds payable ( 345 ) ( 17,326 )
Dividends paid ( 108,809 ) ( 118,269 )
Net proceeds from issuance of common stock — 104
Common stock redemptions ( 215 ) ( 318 )
Distributions to non-controlling interest holders ( 1,315 ) ( 1,199 )
Redemption of non-controlling interest ( 330 ) —
Payments made on finance leases ( 135 ) ( 110 )
Net cash used in financing activities ( 52,149 ) ( 17,118 )
(Decrease) increase in cash and cash equivalents ( 43,194 ) 473
Cash and cash equivalents at beginning of period 68,916 25,699
Cash and cash equivalents at end of period $ 25,722 $ 26,172
Supplemental Cash Flow Information
Interest paid $ 67,283 $ 73,518
Mortgage notes receivable taken in connection with sale of real estate $ 5,400 $ —
Invoices accrued for construction, tenant improvements and other capitalized costs $ 26,828 $ 35,777
Capitalized interest $ 857 $ 942
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, are an integral part of these financial statements.
5
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Summary of Significant Accounting Policies
Business Overview
Healthcare Realty Trust Incorporated (the "Company") is a real estate investment trust ("REIT") that owns, leases, manages, acquires, finances, develops and redevelops income-producing real estate properties associated primarily with the delivery of outpatient healthcare services throughout the United States. As of March 31, 2025, the Company had gross investments of approximately $ 11.8 billion in 587 cons olidated real estate properties, construction in progress, redevelopments, financing receivables, financing lease right-of-use assets, land held for development and corporate property, excluding held for sale assets. In addition, as of March 31, 2025, the Company had a weighted average ownership interest of approxima tel y 30 % in 63 real estate properties held in unconsolidated joint ventures. See Note 2 below for more details regarding the Company's unconsolidated joint ventures. The Company's consolidated re al estate properties are located in 33 states and total approximately 34.3 million square feet. The Company provided leasing and property management services to 92 % of its portfolio nationwide as of March 31, 2025.
The Company is structured as an umbrella partnership REIT under which substantially all of its business is conducted through the operating partnership, Healthcare Realty Holdings, L.P. (the “OP”) , the day-to-day management of which is exclusively controlled by the Company. As of March 31, 2025, the Company own ed 98.7 % of the issued and outstanding units of the OP (“OP Units”), with other investors owning the remaining 1.3 % of the OP's issued and outstanding units.
Any references to square footage or occupancy percentage, and any amounts derived from these values in these notes to the Company's Condensed Consolidated Financial Statements, are outside the scope of our independent registered public accounting firm’s review.
Basis of Presentation
The Condensed Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. They do not include all of the information and footnotes required by GAAP for complete financial statements. All material intercompany transactions and balances have been eliminated in consolidation.
This interim financial information should be read in conjunction with the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024. Management believes that all adjustments of a normal, recurring nature considered necessary for a fair presentation have been included. In addition, the interim financial information does not necessarily represent or indicate what the operating results will be for the year ending December 31, 2025 for many reasons including, but not limited to, acquisitions, dispositions, capital financing transactions, changes in interest rates and the effects of other trends, risks and uncertainties.
Principles of Consolidation
The Company’s Condensed Consolidated Financial Statements include the accounts of the Company, its wholly owned subsidiaries, and joint ventures and partnerships where the Company controls the operating activities. GAAP requires us to identify entities for which control is achieved through means other than voting rights and to determine which business enterprise is the primary beneficiary of variable interest entities (“VIEs”). Accounting Standards Codification (“ASC”) Topic 810, Consolidation broadly defines a VIE as an entity in which either (i) the equity investors as a group, if any, lack the power through voting or similar rights to direct the activities of such entity that most significantly impact such entity’s economic performance or (ii) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support. The Company identifies the primary beneficiary of a VIE as the enterprise that has both of the following characteristics: (i) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance and (ii) the obligation to absorb losses or receive benefits of the VIE that could potentially be significant to the entity. The Company consolidates its investment in a VIE when it determines that it is the VIE’s primary beneficiary, with any minority interests reflected as non-controlling interests or redeemable non-controlling interests in the accompanying Condensed Consolidated Financial Statements.
The Company may change its original assessment of a VIE upon subsequent events, such as the modification of contractual arrangements that affect the characteristics or adequacy of the entity’s equity investments at risk, the disposition of all or a portion of an interest held by the primary beneficiary, or changes in facts and circumstances
6
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
that impact the power to direct activities of the VIE that most significantly impacts economic performance. The Company performs this analysis on an ongoing basis.
For property holding entities not determined to be VIEs, the Company consolidates such entities in which it owns 100 % of the equity or has a controlling financial interest evidenced by ownership of a majority voting interest. All intercompany balances and transactions are eliminated in consolidation. For an entity in which the Company owns less than 100 % of the equity interest, the Company consolidates the entity if it has the direct or indirect ability to control the entity's activities based upon the terms of the entity's ownership agreements.
The OP is 98.7 % owned by the Company. Other holders of OP Units are considered to be non-controlling interest holders in the OP and their ownership interests are reflected as equity in the accompanying Condensed Consolidated Balance Sheets. Further, a portion of the earnings and losses of the OP are allocated to non-controlling interest holders based on their respective ownership percentages. Upon conversion of OP Units to common stock, any difference between the fair value of the common stock issued and the carrying value of the OP Units converted to common stock is recorded as a component of equity. As of March 31, 2025, there were approximately 4.7 million OP Units, or 1.3 % of OP Units issued and outstanding, held by non-controlling interest holders. Additionally, the Company is the primary beneficiary of this VIE. Accordingly, the Company consolidates its interests in the OP.
As of March 31, 2025, the Company had three consolidated VIEs, in addition to the OP, consisting of joint venture investments in which the Company is the primary beneficiary of the VIE based on the combination of operational control and the rights to receive residual returns or the obligation to absorb losses arising from the joint ventures. Accordingly, such joint ventures have been consolidated, and the table below summarizes the balance sheets of consolidated VIEs, excluding the OP, in the aggregate as of March 31, 2025 and December 31, 2024:
(dollars in thousands) March 31, 2025 December 31, 2024
Assets:
Total real estate investments, net
$ 101,439 $ 103,933
Cash and cash equivalents 417 159
Other assets, net
5,065 4,053
Total assets
$ 106,921 $ 108,145
Liabilities:
Notes and bonds payable
$ 66,083 $ 60,170
Accounts payable and accrued liabilities 1,574 2,786
Other liabilities 156 45
Total liabilities
$ 67,813 $ 63,001
As of March 31, 2025, the Company had four unconsolidated VIEs consisting of three notes receivable and one joint venture. The Company does not have the power or economic interests to direct the activities of these VIEs on a stand-alone basis, and therefore it was determined that the Company was not the primary beneficiary. As a result, the Company accounts for the three notes receivable as amortized cost and a joint venture arrangement under the equity method.
See below for additional information regarding the Company's unconsolidated VIEs.
(dollars in thousands) ORIGINATION DATE LOCATION SOURCE CARRYING AMOUNT MAXIMUM EXPOSURE TO LOSS
2021 Charlotte, NC Note receivable 7,441 7,441
2022 Texas 1
Equity method 55,199 55,199
2024 Texas 2
Note receivable 9,691 16,729
2024 Texas 2
Note receivable 1 4,500
1 Includes investments in seven properties.
2 The Company provided seller financing and entered into a mortgage loan and a mezzanine loan in connection with a property disposition.
7
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
As of March 31, 2025, the Company's unconsolidated joint venture arrangement was accounted for using the equity method of accounting as the Company exercised significant influence over but did not control this entity. See Note 2 below for more details regarding the Company's unconsolidated joint ventures.
Use of Estimates in the Condensed Consolidated Financial Statements
Preparation of the Condensed Consolidated Financial Statements in accordance with GAAP requires management to make estimates and assumptions that affect amounts reported in the Condensed Consolidated Financial Statements and accompanying notes. Actual results may differ from those estimates.
Segment Reporting
The Company owns, leases, acquires, manages, finances, develops and redevelops outpatient and other healthcare-related properties. The Company is managed as one operating segment, rather than multiple operating segments, for internal reporting purposes and for internal decision-making and discloses its operating results in a single reportable segment. The Company's chief operating decision makers (“CODM”), represented by the Company's Chief Executive Officer, the Chief Financial Officer and the Chief Operating Officer, review financial information and assess the consolidated operations of the Company in order to make strategic decisions such as allocation of capital expenditures and other significant expenses. See Note 9 for additional information on segment reporting.
Redeemable Non-Controlling Interests
The Company accounts for redeemable equity securities in accordance with ASC Topic 480: Accounting for Redeemable Equity Instruments, which requires that equity securities redeemable at the option of the holder, not solely within our control, be classified outside permanent stockholders’ equity. The Company classifies redeemable equity securities as redeemable non-controlling interests in the accompanying Condensed Consolidated Balance Sheets. Accordingly, the Company records the carrying amount at the greater of the initial carrying amount (increased or decreased for the non-controlling interest’s share of net income or loss and distributions) or the redemption value. The Company measures the redemption value and records an adjustment to the carrying value of the equity securities as a component of redeemable non-controlling interest. As of March 31, 2025, the Company had redeemable non-controlling interests of $ 4.6 million.
Asset Impairment
The Company assesses the potential for impairment of identifiable, definite-lived, intangible assets and long-lived assets, including real estate properties, whenever the occurrence of an event or a change in circumstances indicates that the carrying value might not be fully recoverable. Indicators of impairment may include significant underperformance of an asset relative to historical or expected operating results; significant changes in the Company’s use of assets or the strategy for its overall business; plans to sell an asset before its depreciable life has ended; the expiration of a significant portion of leases in a property; or significant negative economic trends or negative industry trends for the Company or its tenants. During the three months ended March 31, 2025, the Company recognized real estate impairments totaling $ 10.2 million as a result of completed and planned disposition activity.
As of March 31, 2025, two real estate properties totaling $ 0.9 million were measured at fair value using level 3 fair value hierarchy. The level 3 fair value techniques included brokerage estimates, letters of intent, and unexecuted purchase and sale agreements, and less estimated closing costs.
Investments in Leases - Financing Receivables, Net
In accordance with ASC Topic 842: Leases, for transactions in which the Company enters into a contract to acquire an asset and leases it back to the seller (i.e., a sale leaseback transaction), control of the asset is not considered to have transferred when the seller-lessee has a purchase option. As a result, the Company does not recognize the underlying
8
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
real estate assets but instead recognizes a financial asset in accordance with ASC Topic 310: Receivables. See below for additional information regarding the Company's financing receivables.
(dollars in thousands) CARRYING VALUE AS OF
ORIGINATION DATE LOCATION INTEREST RATE MARCH 31, 2025 DECEMBER 31, 2024
May 2021 Poway, CA 5.69 % $ 116,438 $ 116,304
November 2021 Columbus, OH 6.48 % 7,375 7,367
$ 123,813 $ 123,671
Real Estate Notes Receivable
Real estate notes receivable consists of mezzanine and other real estate loans, which are generally collateralized by a pledge of the borrower’s ownership interest in the respective real estate owner, a mortgage or deed of trust, and/or corporate guarantees. Real estate notes receivable are intended to be held to maturity and are recorded at amortized cost, net of unamortized loan origination costs and fees and allowance for credit losses. As of March 31, 2025, real estate notes receivable, net, which are included in Other assets on the Company's Condensed Consolidated Balance Sheets, totaled $ 117.8 million.
(dollars in thousands) ORIGINATION MATURITY STATED INTEREST RATE MAXIMUM LOAN COMMITMENT OUTSTANDING as of
MARCH 31, 2025 INTEREST RECEIVABLE (OTHER ASSETS) ALLOWANCE FOR CREDIT LOSSES FAIR VALUE DISCOUNT AND FEES CARRYING VALUE as of MARCH 31, 2025
Mezzanine loans
Arizona 12/21/2023 12/20/2026 9.00 % $ 6,000 $ 6,000 $ 38 $ — $ — $ 6,038
Texas
10/03/2024 10/02/2029 11.00 % 4,500 1 — — — 1
Wisconsin 1
3/20/2025 3/19/2030 13.00 % 8,500 — — — — —
19,000 6,001 38 — — 6,039
Mortgage loans
Texas 2
6/30/2021 12/02/2024 7.00 % 31,150 16,250 551 ( 16,801 ) — —
North Carolina 3
12/22/2021 12/22/2024 8.00 % 6,000 6,000 1,441 — — 7,441
Florida 4
5/17/2022 2/27/2026 6.00 % 65,000 37,661 191 — ( 18 ) 37,834
California 3/30/2023 3/29/2026 6.00 % 45,000 45,000 188 — — 45,188
Florida 12/28/2023 12/28/2026 9.00 % 7,700 6,226 — — — 6,226
Texas
10/03/2024 10/02/2029 7.50 % 16,729 9,629 62 — — 9,691
Texas 5
3/20/2025 3/19/2030 6.80 % 5,400 5,400 — — — 5,400
176,979 126,166 2,433 ( 16,801 ) ( 18 ) 111,780
$ 195,979 $ 132,167 $ 2,471 $ ( 16,801 ) $ ( 18 ) $ 117,819
1 In March 2025, the Company entered an agreement to finance $ 8.5 million for a property in Green Bay, WI. As of March 31, 2025, the loan has not been funded.
2 In 2024, the Company determined that an allowance for credit loss of $ 16.8 million was needed on this mortgage loan, which included approximately $ 16.3 million of principal and approximately $ 0.5 million of interest. In January 2025, the underlying collateral for this loan was sold and the Company received $ 14.9 million towards the principal balance of this loan.
3 Outstanding principal and interest due upon maturity. As of the date of these financial statements, the outstanding principal and interest on this loan has not been repaid. The Company has evaluated the collectibility of the amount outstanding and has determined that the underlying collateral has a value that exceeds the carrying value of as of March 31, 2025, and is working with the borrower on satisfaction of the mortgage loan.
4 In April 2025, this loan was repaid in full.
5 In March 2025, the Company provided seller financing of $ 5.4 million in connection with the sale of a real estate property in Houston, TX.
Allowance for Credit Losses
Pursuant to ASC Topic 326: Financial Instruments - Credit Losses, the Company adopted a policy to evaluate current expected credit losses at the inception of loans qualifying for treatment under ASC Topic 326. The Company utilizes a probability of default method approach for estimating current expected credit losses and evaluates the liquidity and creditworthiness of its borrowers on a quarterly basis to determine whether any updates to the future expected losses recognized upon inception are necessary. The Company’s evaluation considers industry and economic conditions, credit enhancements, liquidity, and other factors. The determination of the credit allowance is based on a quarterly evaluation of all outstanding loans, including general economic conditions and estimated collectability of loan
9
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
payments. The Company evaluates the collectability of loan receivables based on a combination of credit quality indicators, including, but not limited to, payment status, historical loan charge-offs, financial strength of the borrower and guarantors, and nature, extent, and value of the underlying collateral. A loan is considered to have deteriorated credit quality when, based on current information and events, it is probable that the Company will be unable to collect all amounts due as scheduled according to the contractual terms of the loan agreement. For those loans identified as having deteriorated credit quality, the amount of credit loss is determined on an individual basis. Placement on non-accrual status may be required. Consistent with this definition, all loans on non-accrual status are deemed to have deteriorated credit quality. To the extent circumstances improve and the risk of collectability is diminished, the loan may return to income accrual status. While a loan is on non-accrual status, any cash receipts are applied against the outstanding principal balance.
The following table summarizes the Company's allowance for credit losses on real estate notes receivable:
Dollars in thousands THREE MONTHS ENDED MARCH 31, 2025 TWELVE MONTHS ENDED DECEMBER 31, 2024
Allowance for credit losses, beginning of period $ 16,801 $ 5,196
Credit loss reserves — 59,563
Recoveries — ( 4,000 )
Write-off — ( 43,958 )
Allowance for credit losses, end of period $ 16,801 $ 16,801
Interest Income
Income from Lease Financing Receivables
The Company recognized the related income from two financing receivables totaling $ 2.0 million and $ 2.1 million for the three months ended March 31, 2025 and 2024, respectively, based on an imputed interest rate over the terms of the applicable lease. As a result, the interest recognized from the financing receivable in any particular period will not equal the cash payments from the lease agreement in that period.
Acquisition costs incurred in connection with entering into the financing receivable are treated as loan origination fees. These costs are classified with the financing receivable and are included in the balance of the net investment. Amortization of these amounts will be recognized as a reduction to interest income over the life of the lease.
Income from Real Estate Notes Receivable
The Company recognized interest income related to real estate notes receivable of $ 1.8 million and $ 2.4 million for the three months ended March 31, 2025 and 2024, respectively. The Company recognizes interest income on an accrual basis unless the Company has determined that collectability of contractual amounts is not reasonably assured, at which point the note is placed on non-accrual status. As of March 31, 2025, the Company has two loans on non-accrual status.
Revenue from Contracts with Customers (ASC Topic 606)
The Company recognizes certain revenue under the core principle of ASC Topic 606. This topic requires an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Lease revenue is not within the scope of ASC Topic 606. To achieve the core principle, the Company applies the five-step model specified in the guidance.
Revenue that is accounted for under ASC Topic 606 is segregated on the Company’s Condensed Consolidated Statements of Operations in the Other operating line item. This line item includes parking income, management fee income and other miscellaneous income. Below is a detail of the amounts by category:
THREE MONTHS ENDED
March 31,
in thousands 2025 2024
Type of Revenue
Parking income $ 1,863 $ 2,545
Management fee income/other 1
4,526 1,646
$ 6,389 $ 4,191
1 Includes the recovery of certain expenses under the financing receivable as outlined in the management agreement.
10
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
The Company’s major types of revenue that are accounted for under Topic 606 that are listed above are all accounted for as the performance obligation is satisfied. The performance obligations that are identified for each of these items are satisfied over time, and the Company recognizes revenue monthly based on this principle.
New Accounting Pronouncements
On November 4, 2024, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2024-03, Disaggregation of Income Statement Expenses, which will require entities to provide more detailed information in the notes to the financial statements related to certain expense captions on the face of the income statement. The ASU aims to increase transparency and provide investors with more detailed information about the nature of expenses reported on the face of the income statement. The new standard does not change the requirements for the presentation of expenses on the face of the income statement.
Under this ASU, entities are required to disaggregate, in a tabular format, expense captions presented on the face of the income statement — excluding earnings or losses from equity method investments — if they include any of the following expense categories: purchases of inventory, employee compensation, depreciation, intangible asset amortization, and depreciation or depletion. For any remaining items within each relevant expense caption, entities must provide a qualitative description of the nature of those expenses. The new ASU is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The Company is evaluating the impact of the adoption of this ASU on its consolidated financial statements and compliance with these new disclosure requirements will begin with the Company's Annual Report on Form 10-K for the year ended December 31, 2027.
Note 2. Real Estate Investments
2025 Acquisition Activity
The Company had no real estate acquisition activity for the three months ended March 31, 2025.
Unconsolidated Joint Ventures
The Company's investment in and income (losses) recognized for the three months ended March 31, 2025 and 2024 related to its unconsolidated joint ventures accounted for under the equity method are shown in the table below:
THREE MONTHS ENDED
March 31,
Dollars in thousands 2025 2024
Investments in unconsolidated joint ventures, beginning of period $ 473,122 $ 311,511
New investment during the period 852 —
Equity income (loss) recognized during the period 1 ( 422 )
Owner distributions ( 3,557 ) ( 1,335 )
Investments in unconsolidated joint ventures, end of period $ 470,418 $ 309,754
2025 Real Estate Asset Dispositions
The following table details the Company's dispositions for the three months ended March 31, 2025.
Dollars in thousands DATE DISPOSED SALE PRICE CLOSING ADJUSTMENTS COMPANY-FINANCED MORTGAGE NOTES NET PROCEEDS NET REAL ESTATE INVESTMENT OTHER (INCLUDING RECEIVABLES) GAIN/(IMPAIRMENT) SQUARE FOOTAGE
Boston, MA 2/7/25 $ 4,500 $ ( 135 ) $ — $ 4,365 $ 4,325 $ 15 $ 25 30,304
Denver, CO 1
2/14/25 8,600 ( 2,144 ) — 6,456 7,948 113 ( 1,605 ) 69,715
Houston, TX 2
3/20/25 15,000 ( 4,087 ) ( 5,400 ) 5,513 14,343 347 ( 3,777 ) 127,933
Total dispositions $ 28,100 $ ( 6,366 ) $ ( 5,400 ) $ 16,334 $ 26,616 $ 475 $ ( 5,357 ) 227,952
1 Includes two medical outpatient properties.
2 The Company provided seller financing of approximately $ 5.4 million in connection with this sale.
11
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
Assets Held for Sale
The Company had two properties classified as assets held for sale as of March 31, 2025, and three properties classified as assets held for sale as of December 31, 2024. The table below reflects the assets and liabilities classified as held for sale as of March 31, 2025 and December 31, 2024:
Dollars in thousands March 31, 2025 December 31, 2024
Balance Sheet data:
Land $ 3,710 $ 10,859
Building and improvements 4,023 3,410
Lease intangibles 2,056 3,286
9,789 17,555
Accumulated depreciation ( 3,390 ) ( 5,275 )
Real estate assets held for sale, net 1
6,399 12,280
Other assets, net 236 617
Assets held for sale, net $ 6,635 $ 12,897
Accounts payable and accrued liabilities $ 259 $ 694
Other liabilities 163 589
Liabilities of assets held for sale $ 422 $ 1,283
1 Net real estate assets held for sale include the impact of $ 2.5 million of impairment charges for the three months ended March 31, 2025.
Note 3. Leases
Lessor Accounting
The Company’s properties generally are leased pursuant to non-cancelable, fixed-term operating leases with expiration dates through 2052. Some leases provide tenants with fixed rent renewal terms while others have market rent renewal terms. Some leases provide the lessee, during the term of the lease, with an option or right of first refusal to purchase the leased property. The Company’s single-tenant net leases generally require the lessee to pay minimum rent and all taxes (including property tax), insurance, maintenance and other operating costs associated with the leased property.
The Company's leases typically have escalators that are either based on a stated percentage or an index such as the Consumer Price Index ("CPI"). In addition, most of the Company's leases include non-lease components, such as reimbursement of operating expenses as additional rent, or include the reimbursement of expected operating expenses as part of the lease payment. The Company adopted an accounting policy to combine lease and non-lease components. Rent escalators based on indices and reimbursements of operating expenses that are not included in the lease rate are considered variable lease payments. Variable payments are recognized in the period earned. Lease income for the Company's operating leases, recognized for the three months ended March 31, 2025 and 2024, was $ 288.9 million and $ 318.1 million, respectively.
Future lease payments under the non-cancelable operating leases, excluding any reimbursements and one sales-type lease, as of March 31, 2025, were as follows:
Dollars in thousands OPERATING
2025 $ 616,105
2026 765,801
2027 652,094
2028 539,161
2029 433,875
2030 and thereafter 1,592,445
$ 4,599,481
12
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
Lessee Accounting
The Company has obligations, as the lessee, under operating lease agreements consisting primarily of the Company’s ground leases. As of March 31, 2025, the Company had 215 ground leases associated with properties covering 16.1 million square feet. Some of the Company's ground lease renewal terms are based on fixed rent renewal terms, and others have market rent renewal terms. These ground leases typically have initial terms of 40 to 99 years with expiration dates through 2119. Any rental increases related to the Company’s ground leases are generally stated in the lease or based on CPI. The Company had 73 prepaid ground leases as of March 31, 2025. The amortization of the prepaid rent, included in the operating lease right-of-use asset, represented approximately $ 0.3 million of the Company's rental expense for each of the three months ended March 31, 2025 and 2024.
The Company’s future lease payments (primarily for its 142 non-prepaid ground leases) as of March 31, 2025, were as follows:
Dollars in thousands OPERATING FINANCING
2025 $ 8,886 $ 1,440
2026 12,540 2,106
2027 12,743 2,145
2028 12,879 2,177
2029 12,944 2,209
2030 and thereafter 657,744 383,172
Total undiscounted lease payments 717,736 393,249
Discount ( 493,619 ) ( 320,664 )
Lease liabilities $ 224,117 $ 72,585
The following table provides details of the Company's total lease expense for the three months ended March 31, 2025 and 2024:
THREE MONTHS ENDED
March 31,
Dollars in thousands 2025 2024
Operating lease cost
Operating lease expense $ 4,358 $ 4,465
Variable lease expense 1,328 1,228
Finance lease cost
Amortization of right-of-use assets 370 387
Interest on lease liabilities 916 937
Total lease expense $ 6,972 $ 7,017
Other information
Operating cash flows outflows related to operating leases $ 4,492 $ 4,040
Operating cash flows outflows related to financing leases $ 543 $ 563
Financing cash flows outflows related to financing leases $ 134 $ 110
Weighted-average years remaining lease term (excluding renewal options) - operating leases 44.0 45.8
Weighted-average years remaining lease term (excluding renewal options) - finance leases 57.5 57.7
Weighted-average discount rate - operating leases 5.7 % 5.7 %
Weighted-average discount rate - finance leases 5.0 % 5.0 %
13
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
Note 4. Notes and Bonds Payable
The table below details the Company’s notes and bonds payable as of March 31, 2025 and December 31, 2024.
MATURITY DATE BALANCE 1 AS OF
EFFECTIVE INTEREST RATE
as of 3/31/2025
Dollars in thousands 3/31/2025 12/31/2024
$ 1.5 billion Unsecured Credit Facility 2
10/25 $ 94,000 $ — 5.27 %
$ 200 million Unsecured Term Loan 3
5/25 174,958 199,896 5.37 %
$ 300 million Unsecured Term Loan 4
10/25 289,987 299,981 5.37 %
$ 150 million Unsecured Term Loan
6/26 149,827 149,790 5.37 %
$ 200 million Unsecured Term Loan
7/27 199,676 199,641 5.37 %
$ 300 million Unsecured Term Loan
1/28 298,812 298,708 5.37 %
Senior Notes due 2025 5/25 249,967 249,868 4.12 %
Senior Notes due 2026
8/26 588,837 586,824 4.94 %
Senior Notes due 2027 7/27 489,231 488,104 4.76 %
Senior Notes due 2028 1/28 298,183 298,029 3.85 %
Senior Notes due 2030 2/30 588,763 586,028 5.30 %
Senior Notes due 2030 3/30 297,294 297,190 2.72 %
Senior Notes due 2031 3/31 296,472 296,343 2.25 %
Senior Notes due 2031 3/31 671,804 667,233 5.13 %
Mortgage notes payable
12/25-12/26 44,807 45,136 3.57 % - 6.88 %
$ 4,732,618 $ 4,662,771
1 Balance is presented net of discounts and issuance costs and inclusive of premiums, where applicable.
2 As of March 31, 2025, the Company had $ 1.4 billion available to be drawn on its $ 1.5 billion Unsecured Credit Facility.
3 In January 2025, the Company repaid $ 25 million of the $ 200 million Unsecured term Loan.
4 In January 2025, the Company repaid $ 10 million of the $ 300 million Unsecured term Loan.
Subsequent Debt Activity
In April 2025, the Company exercised its second of two options to extend the maturity date of the $ 200 million Unsecured Term Loan due May 2025 to January 2026 for a fee of approximately $ 0.1 million. The loan also was amended to include a four-month extension option, resulting in a latest final maturity in May 2026.
On 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.
Note 5. Derivative Financial Instruments
Risk Management Objective of Using Derivatives
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s borrowings.
Cash Flow Hedges of Interest Rate Risk
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish these objectives, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt.
14
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
For derivatives designated, and that qualify, as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in Accumulated Other Comprehensive Income (Loss) ("AOCI") and subsequently reclassified into interest expense in the same period(s) during which the hedged transaction affects earnings. Amounts reported in AOCI related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s variable-rate debt.
As of March 31, 2025, the Company had 15 outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk:
AMOUNT WEIGHTED
AVERAGE 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 %
$ 1,075,000 3.92 %
Tabular Disclosure of Fair Values of Derivative Instruments on the Balance Sheet
The table below presents the fair value of the Company's derivative financial instruments and their classification on the Condensed Consolidated Balance Sheet as of March 31, 2025 and December 31, 2024.
AS OF MARCH 31, 2025 AS OF DECEMBER 31, 2024
In thousands BALANCE SHEET LOCATION FAIR VALUE BALANCE SHEET LOCATION FAIR VALUE
Interest rate swaps 2019 Other Assets $ 1,848 Other Assets $ 2,493
Interest rate swaps 2022 Other Assets 188 Other Assets 2,250
Interest rate swaps 2022 Other Liabilities ( 3,144 ) Other Liabilities ( 853 )
Interest rate swaps 2023 Other Assets 201 Other Assets 521
Interest rate swaps 2023 Other Liabilities ( 4,261 ) Other Liabilities ( 3,310 )
Total derivatives designated as hedging instruments $ ( 5,168 ) $ 1,101
Tabular Disclosure of the Effect of Cash Flow Hedge Accounting on Accumulated Other Comprehensive Income (Loss)
The table below presents the effect of cash flow hedge accounting on AOCI during the three months ended March 31, 2025 and 2024 related to the Company's outstanding interest rate swaps.
(GAIN)/LOSS RECOGNIZED IN
AOCI ON DERIVATIVE
three months ended March 31, (GAIN)/LOSS RECLASSIFIED FROM
AOCI INTO INCOME
three months ended March 31,
In thousands 2025 2024 2025 2024
Interest rate swaps $ 5,178 $ ( 19,611 ) Interest expense $ ( 1,090 ) $ ( 4,014 )
Settled treasury hedges — — Interest expense 107 107
Settled interest rate swaps — — Interest expense 42 42
$ 5,178 $ ( 19,611 ) Total interest expense $ ( 941 ) $ ( 3,865 )
The Company estimates that an additional $ 0.2 million will be reclassified from accumulated other comprehensive loss as a net decrease to interest expense over the next 12 months.
Credit-risk-related Contingent Features
The Company has agreements with each of its derivative counterparties that contain a provision that provides if the Company either defaults or is capable of being declared in default on any of its indebtedness, then the Company could also be declared in default on its derivative obligations.
As of March 31, 2025, the fair value of derivatives in a net liability position including accrued interest but excluding any adjustment for nonperformance risk related to these agreements was $ 5.2 million . As of March 31, 2025, the Company had not posted any collateral related to these agreements and was not in breach of any agreement provisions.
15
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
Note 6. Commitments and Contingencies
Legal Proceedings
From time to time, the Company is involved in litigation arising in the ordinary course of business. The Company is not aware of any pending or threatened litigation that, if resolved against the Company, would have a material adverse effect on the Company’s consolidated financial position, results of operations or cash flows.
Note 7. Stockholders' Equity
Common Stock
The following table provides a reconciliation of the beginning and ending shares of common stock outstanding for the three months ended March 31, 2025, and the twelve months ended December 31, 2024:
THREE MONTHS ENDED MARCH 31, 2025 TWELVE MONTHS ENDED DECEMBER 31, 2024
Balance, beginning of period 350,532,006 380,964,433
Issuance of common stock — 8,623
Conversion of OP units to common stock — 194,767
Shares Repurchased — ( 30,794,250 )
Non-vested share-based awards, net of withheld shares and forfeitures 464,163 158,433
Balance, end of period 350,996,169 350,532,006
Common Stock Dividends
During the three months ended March 31, 2025, the Company declared and paid common stock dividends totaling $ 0.31 per share. On May 1, 2025, the Company declared a quarterly common stock dividend in the amount of $ 0.31 per share payable on May 23, 2025 to stockholders of record on May 12, 2025.
Common Stock Repurchases
On October 29, 2024, the Company's Board of Directors authorized the repurchase of up to $ 300.0 million of outstanding shares of the Company's common stock, superseding the previous stock repurchase authorization. The stock repurchase authorization expires on October 28, 2025, and the Company may suspend or terminate repurchases at any time without prior notice. As of December 31, 2024, the Company had repurchased 3,679,162 shares for $ 63.0 million under this authorization. The Company has not repurchased shares in 2025. As of March 31, 2025, the Company had $ 237.0 million remaining under this authorization.
16
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
Earnings Per Common Share
The Company uses the two-class method of computing net earnings per common share. The Company's non-vested share-based awards are considered participating securities pursuant to the two-class method.
The following table sets forth the computation of basic and diluted earnings per common share for the three months ended March 31, 2025 and 2024.
THREE MONTHS ENDED MARCH 31,
Dollars in thousands, except per share data 2025 2024
Weighted average common shares outstanding
Weighted average common shares outstanding 350,758,618 381,335,208
Non-vested shares ( 1,219,619 ) ( 1,880,401 )
Weighted average common shares outstanding - basic 349,538,999 379,454,807
Weighted average common shares outstanding - basic 349,538,999 379,454,807
Dilutive effect of OP Units — —
Weighted average common shares outstanding - diluted 349,538,999 379,454,807
Net loss $ ( 45,389 ) $ ( 315,220 )
Income allocated to participating securities ( 612 ) ( 693 )
Loss attributable to non-controlling interest 516 4,384
Adjustment to loss attributable to non-controlling interest for legally outstanding restricted units ( 17 ) ( 1,341 )
Net loss applicable to common stockholders - basic and diluted $ ( 45,502 ) $ ( 312,870 )
Basic earnings per common share - net loss $ ( 0.13 ) $ ( 0.82 )
Diluted earnings per common share - net loss $ ( 0.13 ) $ ( 0.82 )
The effect of OP Units redeemable for 3,665,625 shares of common stock for the three months ended March 31, 2025 were excluded from the calculation of diluted loss per common share because the effect was anti-dilutive due to the loss from continuing operations incurred during those periods.
Stock Incentive Plan
The Company's stock incentive plan (the "Incentive Plan") permits the grant of incentive awards to its employees and directors in any of the following forms: options, stock appreciation rights, restricted stock, restricted or deferred stock units, performance awards, dividend equivalents, or other stock-based awards, including units in the OP.
Equity Incentive Plans
During the three months ended March 31, 2025, the Company made the following equity awards under the Incentive Plan:
• During the first quarter of 2025, the Company granted non-vested stock awards to its named executive officers and other members of senior management with an aggregate grant date fair value of $ 7.9 million, which consisted of an aggregate of 477,226 non-vested shares of common stock with vesting periods ranging from three to eight years .
• On February 11, 2025, the Company granted an aggregate of 275,735 restricted stock units ("RSUs") to members of senior management, subject to a three-year performance period, with an aggregate grant date fair value of $ 5.4 million.
The RSUs vest based on relative total shareholder return ("TSR") and were valued using independent specialists. The Company utilized a Monte Carlo simulation to calculate the weighted average grant date fair value of $ 19.47 for the February 2025 grant using the following assumptions:
17
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
Volatility 28.0 %
Dividend assumption Accrued
Expected term 3 years
Risk-free rate 4.35 %
Stock price (per share) $ 16.17
The Company records amortization expense based on the Monte Carlo simulation throughout the performance period.
• On February 11, 2025, the Company granted an aggregate of 166,976 LTIP Series C units ("LTIP-C units") in the OP to its named executive officers with three-year forward-looking performance targets, a three-year vesting period and an aggregate grant date fair value of $ 1.6 million.
The LTIP-C units vest based on relative TSR and were valued using independent specialists. The Company utilized a Monte Carlo simulation to calculate the weighted average grant date fair value of $ 9.88 for the February 2025 grant using the following assumptions:
Volatility 28.0 %
Dividend assumption Accrued
Expected term 3 years
Risk-free rate 4.35 %
Stock price (per share) $ 16.17
The Company records amortization expense based on the Monte Carlo simulation throughout the performance period.
The following table represents the summary of non-vested share-based awards under the Incentive Plan for the three months ended March 31, 2025, and 2024:
THREE MONTHS ENDED MARCH 31,
2025 2024
Share-based awards, beginning of period 1,799,737 2,615,562
Granted 1
919,937 1,475,811
Vested ( 39,970 ) ( 28,414 )
Change in awards based on performance assessment ( 59,762 ) —
Forfeited — ( 19,805 )
Share-based awards, end of period 2,619,942 4,043,154
1 LTIP-C units are issued at the maximum number of units of the award and are reflected as such in this table until the performance conditions have been satisfied, and the exact number of awards are determinable.
During the three months ended March 31, 2025 and 2024, the Company withheld 13,063 and 8,228 shares of common stock, respectively, from participants to pay estimated withholding taxes related to shares that vested.
The following table represents expected amortization of the Company's non-vested awards issued as of March 31, 2025:
Dollars in millions FUTURE AMORTIZATION
of non-vested shares
2025 $ 9.8
2026 10.4
2027 8.2
2028 1.7
2029 and thereafter 0.6
Total $ 30.7
Subsequent Activity
18
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
On April 15, 2025, the Company granted the following awards to it's CEO:
• Non-vested stock awards with a grant date fair value of $ 5.7 million, which consisted of 366,242 non-vested shares of common stock with a vesting period of four years .
• Non-vested stock awards with a grant date fair value of $ 1.2 million, which consisted of 74,522 non-vested shares of common stock with a vesting period of three years .
• LTIP Series C units in the OP with three-year forward-looking performance targets and a three-year vesting period, which consisted of 347,770 units with an approximate grant date fair value of $ 3.9 million.
Note 8. Fair Value of Financial Instruments
The following methods and assumptions were used to estimate the fair value of each class of financial instrument for which it is practical to estimate that value.
• Cash and cash equivalents - The carrying amount approximates fair value (level 1 inputs) due to the short-term maturity of these investments.
• Real estate notes receivabl e - Real estate notes receivable are recorded in other assets on the Company's Condensed Consolidated Balance Sheets. Fair value is estimated using cash flow analyses, based on current interest rates for similar types of arrangements using level 2 inputs in the hierarchy. However, the fair value of one note receivable was determined utilizing the fair value of the receivable's collateral, which was determined based on an executed purchase and sale agreement of the underlying collateral and therefore was classified as level 1 inputs in the hierarchy.
• Borrowings under the Unsecured Credit Facility and the Term Loans Due 2024 and 2026 - The carrying amount approximates fair value because the borrowings are based on variable market interest rates.
• Senior Notes and Mortgage Notes payable - The fair value of notes and bonds payable is estimated using cash flow analyses, based on the Company’s current interest rates for similar types of borrowing arrangements.
• Interest rate swap agreements - Interest rate swap agreements are recorded in other assets/liabilities on the Company's Condensed Consolidated Balance Sheets at fair value. Fair value is estimated by utilizing pricing models, level 2 inputs, which consider forward yield curves and discount rates. See Note 5 for additional information.
The table below details the fair values and carrying values for notes and bonds payable and real estate notes receivable as of March 31, 2025, and December 31, 2024:
March 31, 2025 December 31, 2024
Dollars in millions CARRYING VALUE FAIR VALUE CARRYING VALUE FAIR VALUE
Notes and bonds payable 1, 2
$ 4,732.6 $ 4,670.1 $ 4,662.8 $ 4,578.4
Real estate notes receivable $ 117.8 $ 110.3 $ 127.2 $ 122.4
1 Level 2 – model-derived valuations in which significant inputs and significant value drivers are observable in active markets.
2 Fair value for senior notes includes accrued interest as of March 31, 2025.
19
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
Note 9. Segment Reporting
The Company is a REIT that owns, leases, acquires, invests in joint ventures, manages, finances, develops and redevelops its medical outpatient properties and reports the operating results in the accompanying Condensed Consolidated Financial Statements as one reportable segment. The CODM assesses performance and allocates resources based on consolidated net income (loss) as reported on the Company's Condensed Consolidated Statements of Operations. The Company uses net income (loss) to monitor expected versus actual results to assess the segment's performance. The measure of the Company's reportable segment assets is reported on the Company's Condensed Consolidated Balance Sheets as total assets.
Pursuant to ASU 2023-07, Segment Reporting (Topic 280), public entities are required to disclose more detailed information about significant reportable segment expenses that are regularly provided to the CODM.
The table below details the significant expenses for the three months ended March 31, 2025, and 2024.
THREE MONTHS ENDED MARCH 31,
Dollars in thousands 2025 2024
Significant Segment Expenses:
Property taxes $ 28,810 $ 32,929
Personnel 24,379 24,619
Utilities 21,951 24,082
Maintenance 28,747 29,639
Totals $ 103,887 $ 111,269
The following schedule reconciles net loss to segment expenses.
THREE MONTHS ENDED MARCH 31,
Dollars in thousands 2025 2024
Revenue $ 298,977 $ 326,805
Property taxes ( 28,810 ) ( 32,929 )
Personnel ( 24,379 ) ( 24,619 )
Utilities ( 21,951 ) ( 24,082 )
Maintenance ( 28,747 ) ( 29,639 )
Other segment expenses 1
( 24,606 ) ( 24,596 )
Transaction costs ( 1,011 ) ( 395 )
Depreciation and amortization ( 150,969 ) ( 178,119 )
Gain on sales of real estate properties and other assets 2,904 22
Interest expense ( 54,812 ) ( 61,054 )
Impairment of real estate properties and credit loss reserves ( 12,081 ) ( 15,937 )
Impairment of goodwill — ( 250,530 )
Equity income (loss) from unconsolidated joint ventures 1 ( 422 )
Interest and other (expense) income, net 95 275
Net loss $ ( 45,389 ) $ ( 315,220 )
1. Other segment expenses are primarily related to administrative costs, travel, legal, technology, and insurance.
20
Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read together with the Condensed Consolidated Financial Statements and related Notes thereto included in Item 1 of this Quarterly Report on Form 10-Q. Other important factors are identified in our Annual Report on Form 10-K for the year ended December 31, 2024, including factors identified under the headings “Business,” “Risk Factors,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations."
Unless stated otherwise or the context otherwise requires, references to the "Company," "we," "us," and "our" are to Healthcare Realty Trust and its consolidated subsidiaries, including the OP.
Disclosure Regarding Forward-Looking Statements
This report and other materials the Company has filed or may file with the SEC, as well as information included in oral statements or other written statements made, or to be made, by senior management of the Company, contain, or will contain, 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” and other comparable terms. These forward-looking statements are based on the current plans and expectations of management and are subject to a number of risks and uncertainties that could materially affect the Company’s current plans and expectations and future financial condition and results. Such risks and uncertainties as more fully discussed in Item 1A “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024 and in other reports filed by the Company with the SEC from time to time include, among other things, the following:
Risks relating to our business and operations
• The Company's expected results may not be achieved;
• The Company’s revenues depend on the ability of its tenants under its leases to generate sufficient income from their operations to make rental payments to the Company;
• The Company's results of operations have been and will continue to be impacted negatively by the Steward Health and Prospect Medical bankruptcies;
• Owning real estate and indirect interests in real estate is subject to inherent risks;
• The Company may incur impairment charges on its real estate properties or other assets;
• The Company has properties subject to purchase options that expose it to reinvestment risk and reduction in expected investment returns;
• If the Company is unable to promptly re-let its properties, if the rates upon such re-letting are significantly lower than the previous rates or if the Company is required to undertake significant expenditures or make significant leasing concessions to attract new tenants, then the Company’s business, consolidated financial condition and results of operations would be adversely affected;
• Certain of the Company’s properties are special purpose healthcare facilities and may not be easily adaptable to other uses;
• The Company has, and in the future may have more, exposure to fixed rent escalators, which could lag behind inflation and the growth in operating expenses such as real estate taxes, utilities, insurance, and maintenance expense;
• The Company’s real estate investments are illiquid and the Company may not be able to sell properties strategically targeted for disposition;
• The Company is subject to risks associated with the development and redevelopment of properties;
• The Company may make material acquisitions and undertake developments and redevelopments that may involve the expenditure of significant funds and may not perform in accordance with management’s expectations;
• The Company is exposed to risks associated with geographic concentration;
• Many of the Company’s leases are dependent on the viability of associated health systems. Revenue concentrations relating to these leases expose the Company to risks related to the financial condition of the associated health systems;
21
Table of Contents
• Many of the Company’s properties are held under ground leases. These ground leases contain provisions that may limit the Company’s ability to lease, sell, or finance these properties;
• The Company may experience uninsured or underinsured losses;
• Damage from catastrophic weather and other natural events, whether caused by climate change or otherwise, could result in losses to the Company;
• The Company faces risks associated with security breaches through cyber attacks, cyber intrusions, or otherwise, as well as other significant disruptions of its information technology networks and related systems;
• The Company has structured and may in the future structure acquisitions of property in exchange for limited partnership units of the OP on terms that could limit its liquidity or flexibility;
• Healthcare Realty Trust is a holding company with no direct operations and, as such, it relies on funds received from the OP to pay liabilities, and the interests of its stockholders will be structurally subordinated to all liabilities and obligations of the OP and its subsidiaries
• The Company cannot assure you that it will be able to continue paying dividends at or above the rates previously paid;
• Pandemics, and measures intended to prevent their spread or mitigate their severity could have a material adverse effect on the Company's business, results of operations, cash flows and financial condition; and
• The Company's success depends, in part, on its ability to attract and retain talented employees. The loss of any one of the Company's key personnel or the inability to maintain appropriate staffing could adversely impact the Company's business.
Risks relating to our capital structure and financings
• The Company has incurred significant debt obligations and may incur additional debt and increase leverage in the future;
• Covenants in the Company’s debt instruments limit its operational flexibility, and a breach of these covenants could materially affect the Company’s consolidated financial condition and results of operations;
• If lenders under the Unsecured Credit Facility fail to meet their funding commitments, the Company’s operations and consolidated financial position would be negatively impacted;
• The unavailability of equity and debt capital, volatility in the credit markets, increases in interest rates, or changes in the Company’s debt ratings could have an adverse effect on the Company’s ability to meet its debt payments, make dividend payments to stockholders or engage in acquisition and development activity;
• Increases in interest rates could have a material adverse effect on the Company's cost of capital;
• The Company's swap agreements may not effectively reduce its exposure to changes in interest rates;
• The Company has entered into joint venture agreements that limit its flexibility with respect to jointly owned properties and expects to enter into additional such agreements in the future;
• The U.S. federal income tax treatment of the cash that the Company might receive from cash settlement of a forward equity agreement is unclear and could jeopardize the Company's ability to meet the REIT qualification requirements; and
• In case of our bankruptcy or insolvency, any forward equity agreements will automatically terminate, and the Company would not receive the expected proceeds from any forward sale of shares of its common stock.
Risks relating to government regulations
• The Company's property taxes could increase due to reassessment or property tax rate changes;
• Trends in the healthcare service industry may negatively affect the demand for the Company’s properties, lease revenues and the values of its investments;
• The costs of complying with governmental laws and regulations may adversely affect the Company's results of operations;
• Qualifying as a REIT involves highly technical and complex provisions of the Internal Revenue Code;
22
Table of Contents
• If the Company fails to remain qualified as a REIT, the Company will be subject to significant adverse consequences, including adversely affecting the value of its common stock;
• The Company’s articles of incorporation, as well as provisions of the MGCL, contain limits and restrictions on transferability of the Company’s common stock which may have adverse effects on the value of the Company’s common stock;
• Complying with the REIT requirements may cause the Company to forego otherwise attractive opportunities;
• The prohibited transactions tax may limit the Company's ability to sell properties;
• New legislation or administrative or judicial action, in each instance potentially with retroactive effect, could make it more difficult or impossible for the Company to qualify as a REIT; and
• New and increased transfer tax rates may reduce the value of the Company’s properties.
The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. 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.
Liquidity and Capital Resources
Sources and Uses of Cash
The Company’s primary sources of cash include rent receipts from its real estate portfolio based on contractual arrangements with its tenants, proceeds from the sales of real estate properties, joint ventures, and proceeds from public or private debt or equity offerings. As of March 31, 2025, the Company had $1.4 billion available to be drawn on its unsecured credit facility ("Unsecured Credit Facility") and available cash.
The Company expects to continue to meet its liquidity needs, including funding additional investments, paying dividends, and funding debt service, through cash flows from operations and liquidity sources, including the Unsecured Credit Facility. Management believes that the Company's liquidity and sources of capital are adequate to satisfy its cash requirements. The Company cannot, however, be certain that these sources of funds will be available at a time and upon terms acceptable to the Company in sufficient amounts to meet its liquidity needs.
Dividends paid by the Company for the three months ended March 31, 2025 were funded from cash flows from operations and the Unsecured Credit Facility, as cash flows from operations were not adequate to fully fund dividends, primarily as a result of the timing of interest payments. The Company expects that cash flows from operations will generate sufficient cash flows during 2025 such that dividends for the full year 2025 can be funded by cash flows from operations or other sources of liquidity described above.
Investing Activities
Cash flows used in investing activities for the three months ended March 31, 2025, were approximately $38.8 million. Below is a summary of the investing activities.
Dispositions
The Company disposed of four properties during the three months ended March 31, 2025 for a total sales price of $28.1 million, generating net proceeds of $16.4 million after seller financing and closing credits. The following table details these dispositions for the three months ended March 31, 2025:
Dollars in thousands Date Disposed Sale Price Square Footage
Boston, MA 2/7/25 $ 4,500 30,304
Denver, CO 1
2/14/25 8,600 69,715
Houston, TX 2
3/20/25 15,000 127,933
Total $ 28,100 $ 227,952
1 Includes two medical outpatient properties.
2 The Company provided seller financing of approximately $5.4 million in connection with this sale.
23
Table of Contents
Capital Expenditures
During the three months ended March 31, 2025, the Company incurred capital costs totaling $67.9 million for the following:
• $33.4 million toward development and redevelopment of properties;
• $13.2 million toward first generation tenant improvements and planned capital expenditures for acquisitions;
• $14.7 million toward second generation tenant improvements; and
• $6.6 million toward building capital.
Real Estate Notes Receivable
In January 2025, the Company received $14.9 million as payment towards the principal balance of its mortgage loan maturing on December 2, 2024.
In March 2025, the Company executed a mezzanine loan receivable agreement with a maximum loan commitment of $8.5 million. As of March 31, 2025, no amount was funded under this agreement.
In April 2025, a mortgage loan receivable of $37.7 million maturing in February 2026 was repaid in full.
See Note 1 to the Condensed Consolidated Financial Statements accompanying this report for more information about real estate notes receivable and allowance for credit losses.
Financing Activities
Cash flows used in financing activities for the three months ended March 31, 2025 were approximately $52.1 million. See Notes 4 and 7 to the Condensed Consolidated Financial Statements accompanying this report for more information about capital markets and financing activities.
Debt Activity
As of March 31, 2025, the Company had outstanding interest rate derivatives totaling $1.1 billion to hedge the one-month term Secured Overnight Financing Rate ("SOFR"). The following table details the amount and rate of each swap (dollars in thousands):
EXPIRATION DATE AMOUNT WEIGHTED
AVERAGE 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 %
$ 1,075,000 3.92 %
Changes in Debt Structure
During the first quarter of 2025, the Company repaid $25.0 million of the $200 million Unsecured Term Loan due May 2025 and $10.0 million of the $300 million Unsecured Term Loan.
24
Table of Contents
Subsequent Debt Activity
On April 8, 2025, the Company exercised its second of two options to extend the maturity date of the $200 million Unsecured Term Loan due May 2025 to January 2026 for a fee of approximately $0.1 million. The existing $200 million term loan facility was amended to include a four-month extension option, resulting in a latest final maturity in May 2026.
On 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.
Supplemental Guarantor Information
The OP has issued unsecured notes described in Note 4 to the Company's Condensed Consolidated Financial Statements included in this report. All unsecured notes are fully and unconditionally guaranteed by the Company, and the OP is 98.7% owned by the Company. Effective January 4, 2021, the Securities and Exchange Commission (the “SEC”) adopted amendments to the financial disclosure requirements which permit subsidiary issuers of obligations guaranteed by the parent to omit separate financial statements if the consolidated financial statements of the parent company have been filed, the subsidiary obligor is a consolidated subsidiary of the parent company, the guaranteed security is debt or debt-like, and the security is guaranteed fully and unconditionally by the parent.
Accordingly, as permitted under Rule 13-01(a)(4)(vi) of Regulation S-X, the Company has excluded the summarized financial information for the OP because the assets, liabilities, and results of operations of the OP are not materially different than the corresponding amounts in the Company's consolidated financial statements and management believes such summarized financial information would be repetitive and would not provide incremental value to investors.
Operating Activities
Cash flows provided by operating activities decreased from $76.2 million for the three months ended March 31, 2024 to $47.8 million for the three months ended March 31, 2025. Items impacting cash flows from operations include, but are not limited to, cash generated from property operations, interest payments and the timing of the payment of invoices and other expenses.
The Company may, from time to time, sell properties and redeploy cash from property sales into new investments or to repay indebtedness. The income from the new investments or reduction in interest expense could be less than the income from properties sold which would adversely affect the Company's results of operations and cash flows.
Trends and Matters Impacting Operating Results
Management monitors factors and trends important to the Company and the REIT industry to gauge the potential impact on Company operations. In addition to the matters discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, some of the factors and trends that management believes may impact future operations of the Company are outlined below.
Economic and Market Conditions
Rising interest rates and increased volatility in the capital markets have increased the Company’s cost and availability of debt and equity capital. Limited availability and increases in the cost of capital could adversely impact the Company’s ability to finance operations and acquire and develop properties. To the extent the Company’s tenants experience increased costs or financing difficulties due to the economic and market conditions, they may be unable or unwilling to make payments or perform their obligations when due. Additionally, increased interest rates may also result in less liquid property markets, limiting the Company’s ability to sell existing assets or obtain joint venture capital.
Expiring Leases
The Company expects that approximately 15% o f its leases will expire each year in the ordinary course of business. There are 1,072 multi-tenant and single-tenant leases totaling 3.9 million square feet that will expire during the remainder of 2025. Approximately 74.2% of the leases expiring during the remainder of 2025 are for space in buildings located on or adjacent to hospital campuses, are distributed throughout the portfolio, and are not concentrated with any one tenant, health system or market area. The Company typically expects to retain 75% to 90% of tenants upon expiration, and the retention ratio for the first three months of the year was within this range.
25
Table of Contents
Prospect Medical
On January 11, 2025, Prospect Medical Holdings (“Prospect”) filed petitions for relief under Chapter 11 of the U.S. Bankruptcy Code in the U.S. Bankruptcy Court for the Northern District of Texas. Prospect leases approximately 80,912 square feet of space from the Company, accounting for approximately $2.9 million of annual revenue. The Company moved to cash basis accounting for these leases and recorded a reserve of $0.7 million in the fourth quarter of 2024. While it is early in the bankruptcy proceedings and the Company is in discussions with Prospect regarding its leases with the Company, there can be no assurance that the Company will recover unpaid rent from Prospect. Through March 2025, the Company received rent payments of approximately $0.7 million. Additionally, the Company received payment of approximately $0.3 million for April rent.
Operating Expenses
The Company historically has experienced increases in property taxes throughout its portfolio as a result of increasing assessments and tax rates levied across the country. The Company continues its efforts to appeal property tax increases and manage the impact of the increases. In addition, the Company historically has incurred variability in portfolio utilities expenses based on seasonality, with the first and third quarters usually reflecting greater amounts. The effects of these operating expense increases are mitigated in leases that have provisions for operating expense reimbursement. As of March 31, 2025, leases for approximately 91% of the Company's total leased square footage allow for some recovery of operating expenses, with approximately 28% having modified gross lease structures and approximately 63% having net lease structures.
Purchase Options
Information about the Company's unexercised purchase options and the amount and basis for determination of the purchase price is detailed in the table below (dollars in thousands):
YEAR EXERCISABLE NUMBER OF PROPERTIES GROSS REAL ESTATE INVESTMENT AS OF
MARCH 31, 2025 1
Current 2
9 $ 167,466
2026 5 142,893
2027 4 114,352
2028 5 136,698
2029 3 82,076
2030 — —
2031 4 106,607
2032 2 24,041
2033 — —
2034 — —
2035 and thereafter 3
9 326,237
Total 41 $ 1,100,370
1 Includes three properties totaling $45.4 million with stated purchase prices or prices based on fixed capitalization rates.
2 These purchase options have been exercisable for an average of 17.9 years.
3 Includes two medical outpatient properties that are recorded in the line item Investment in financing receivable, net on the Company's Condensed Consolidated Balance Sheets.
Non-GAAP Financial Measures and Key Performance Indicators
Management considers certain non-GAAP financial measures and key performance indicators to be useful supplemental measures of the Company's operating performance. A non-GAAP financial measure is generally defined as one that purports to measure 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, as well as reconciliations of these measures to the most directly comparable GAAP financial measures.
The non-GAAP financial measures and key performance indicators 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
26
Table of Contents
definitions. These measures should not be considered as alternatives to net income, as indicators of the Company's financial performance, or as alternatives to cash flow from operating activities 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. Management believes that in order to facilitate a clear understanding of the Company's historical consolidated operating results, these measures should be examined in conjunction with net income and cash flows from operations as presented in the Condensed Consolidated Financial Statements and other financial data included elsewhere in this Quarterly Report on Form 10-Q.
Funds from Operations ("FFO"), Normalized FFO and Funds Available for Distribution ("FAD")
FFO and FFO per share are operating performance measures adopted by the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as the most commonly accepted and reported measure of a REIT’s operating performance equal to “net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus depreciation and amortization, impairment, and after adjustments for unconsolidated partnerships and joint ventures.”
In addition to FFO, the Company presents Normalized FFO and FAD. Normalized FFO is presented by adding to FFO acquisition-related costs, acceleration of debt issuance costs, debt extinguishment costs and other Company-defined normalizing items to evaluate operating performance. FAD is presented by adding to Normalized FFO non-real estate depreciation and amortization, non-cash financing receivable amortization, loan origination cost amortization, deferred financing fees amortization, stock-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 should not be considered as an alternative to net income as an indicator of the Company's financial performance or to cash flow from operating activities as an indicator of the Company's liquidity. FFO, Normalized FFO and FAD should be reviewed in connection with GAAP financial measures.
Management believes FFO, Normalized FFO, FFO per common share, Normalized FFO per share and FAD ("Non-GAAP Measures") provide an understanding of the operating performance of the Company’s properties without giving effect to certain significant non-cash items, primarily 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 have historically risen or fallen with market conditions. The Company believes that by excluding the effect of depreciation, amortization, impairments and gains or losses from sales of real estate, all of which are based on historical costs, and which may be of limited relevance in evaluating current performance, Non-GAAP Measures can facilitate comparisons of operating performance between periods. The Company reports Non-GAAP Measures because these measures are observed by management to also be the predominant measures used by the REIT industry and by industry analysts to evaluate REITs. For these reasons, management deems it appropriate to disclose and discuss these Non-GAAP Measures. However, none of these measures represent cash generated from operating activities determined in accordance with GAAP and are not necessarily indicative of cash available to fund cash needs. Further, these measures should not be considered as an alternative to net income as an indicator of the Company’s operating performance or as an alternative to cash flow from operating activities as a measure of liquidity.
27
Table of Contents
The table below reconciles net income to FFO, Normalized FFO and FAD for the three months ended March 31, 2025, and 2024:
THREE MONTHS ENDED MARCH 31,
Amounts in thousands, except per share data 2025 2024
Net loss attributable to common stockholders $ (44,873) $ (310,836)
Net loss attributable to common stockholders per diluted share 1
$ (0.13) $ (0.82)
Gain on sales of real estate properties (2,904) (22)
Impairment of real estate properties 10,145 15,937
Real estate depreciation and amortization 155,288 181,161
Non-controlling loss from operating partnership units (599) (4,278)
Unconsolidated JV depreciation and amortization 6,717 4,568
FFO adjustments $ 168,647 $ 197,366
FFO adjustments per common share - diluted
$ 0.48 $ 0.51
FFO attributable to common stockholders $ 123,774 $ (113,470)
FFO attributable to common stockholders per common share - diluted 2
$ 0.35 $ (0.30)
Transaction costs 1,011 395
Lease intangible amortization (228) 175
Non-routine legal costs 77 —
Restructuring and severance-related charges 502 —
Credit losses and losses on other assets, net 3
1,936 —
Impairment of goodwill — 250,530
Merger-related fair value of debt instruments 10,446 10,105
Unconsolidated JV normalizing items 4
204 87
Normalized FFO adjustments $ 13,948 $ 261,292
Normalized FFO adjustments per common share - diluted
$ 0.04 $ 0.68
Normalized FFO attributable to common stockholders $ 137,722 $ 147,822
Normalized FFO attributable to common stockholders per common share - diluted $ 0.39 $ 0.39
Non-real estate depreciation and amortization 222 485
Non-cash interest amortization, net 5
1,217 1,277
Rent reserves, net 94 (151)
Straight-line rent, net (6,844) (7,633)
Stock-based compensation 3,028 3,562
Unconsolidated JV non-cash items 6
(253) (122)
Normalized FFO adjusted for non-cash items $ 135,186 $ 145,240
2nd generation TI (14,885) (20,204)
Leasing commissions paid (11,394) (15,215)
Building capital (6,687) (5,363)
FAD $ 102,220 $ 104,458
FFO weighted average common shares outstanding - diluted 7
353,522 383,413
1 Potential common shares are not included in diluted earnings per share when a loss exists as the effect would be antidilutive.
2 For the three months ended March 31, 2024, basic weighted average common shares outstanding was the denominator used in the per share calculation.
3 For the three months ended March 31, 2025, represents a $1.9 million loss on other assets included in "Impairment of real estate properties and credit loss reserves" on the Statement of Operations.
4 Includes the Company's proportionate share of lease intangible amortization related to unconsolidated joint ventures.
5 Includes the amortization of deferred financing costs, discounts and premiums, and non-cash financing receivable amortization.
6 Includes the Company's proportionate share of straight-line rent, net related to unconsolidated joint ventures.
7 The Company utilizes the treasury stock method which includes the dilutive effect of nonvested share-based awards outstanding of 317,511 and 254,261, respectively, for the three months ended March 31, 2025 and 2024, and the dilutive impact of 3,665,625 OP units outstanding for the three months ended March 31, 2025.
28
Table of Contents
Cash Net Operating Income ("NOI") and Same Store Cash NOI
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, financing receivable amortization, tenant improvement amortization and leasing commission amortization. The Company also excludes cash lease termination fees. 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 or intended 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.
The following table reflects the Company's Same Store Cash NOI for the three months ended March 31, 2025 and 2024:
NUMBER OF PROPERTIES GROSS INVESTMENT
as of March 31, 2025 SAME STORE CASH NOI for the three months ended March 31,
Dollars in thousands 2025 2024
Same store properties 555 $ 10,737,532 $ 167,542 $ 163,578
Joint venture same store properties 30 329,955 $ 4,400 $ 4,517
The following tables reconcile net loss to Same Store NOI and the same store property metrics to the total owned real estate portfolio for the three months ended March 31, 2025 and 2024:
Reconciliation of Same Store Cash NOI
SAME STORE RECONCILIATION
THREE MONTHS ENDED MARCH 31,
Dollars in thousands 2025 2024
Net loss $ (45,389) $ (315,220)
Other expense 63,893 327,646
General and administrative expense 13,530 14,787
Depreciation and amortization expense 150,969 178,119
Other expenses 1
7,564 4,727
Straight-line rent, net (6,844) (7,633)
Joint venture properties 8,282 4,958
Other revenue 2
(9,907) (7,006)
Cash NOI 182,098 200,378
Cash NOI not included in same store (10,156) (32,283)
Same store cash NOI 171,942 168,095
Same store joint venture properties (4,400) (4,517)
Same store cash NOI (excluding JVs) $ 167,542 $ 163,578
1. Includes transaction costs, rent reserves, above and below market ground lease intangible amortization, leasing commission amortization and ground lease straight-line rent expense.
2. Includes management fee income, interest, above and below market lease intangible amortization, lease inducement amortization, lease terminations and tenant improvement overage amortization.
29
Table of Contents
Reconciliation of Same Store Properties
AS OF MARCH 31, 2025
Dollars and square feet in thousands PROPERTY COUNT GROSS INVESTMENT 1
SQUARE
FEET OCCUPANCY
Same store properties
555 $ 10,737,532 31,744 89.3 %
Joint venture same store properties 30 329,955 1,673 89.1 %
Wholly owned and joint venture acquisitions 30 181,677 2,193 94.3 %
Development completions 3 92,949 230 55.3 %
Redevelopments 30 790,099 2,423 72.2 %
Total 648 $ 12,132,212 38,263 88.3 %
Joint venture properties 65 615,819 4,254 88.0 %
Total owned real estate properties 583 $ 11,516,393 34,009 88.3 %
1 Excludes assets held for sale, construction in progress, land held for development, corporate property and financing lease right-of-use assets unrelated to an imputed lease arrangement as a result of a sale leaseback transaction.
Results of Operations
Three Months Ended March 31, 2025, Compared to Three Months Ended March 31, 2024
The Company’s results of operations for the three months ended March 31, 2025, compared to the same period in 2024 were impacted by developments, dispositions, gains on sale, and capital markets transactions.
Revenues
Rental income decreased $29.2 million, or 9.2%, for the three months ended March 31, 2025, compared to the prior year period. This decrease is primarily comprised of the following:
• Dispositions in 2024 and 2025 resulted in a decrease of $38.7 million.
• Leasing activity resulted in an increase of $7.7 million.
• Developments completed in 2024 resulted in an increase of $1.8 million.
Other operating income increased $2.2 million, or 52.4%, for the three months ended March 31, 2025, compared to the prior year period primarily as a result of income from management fees related to unconsolidated joint ventures.
Expenses
Property operating expenses decreased $6.1 million, or 5.1%, for the three months ended March 31, 2025, compared to the prior year period primarily as a result of the following activity:
• Dispositions in 2024 and 2025 resulted in a decrease of $13.7 million.
• Increases in portfolio operating expenses as follows:
◦ Maintenance and repair expense of $2.0 million;
◦ Leasing commissions and other administrative and legal expenses of $1.5 million;
◦ Property taxes of $1.4 million;
◦ Compensation expense of $1.3 million;
◦ Utilities expense of $0.7 million; and
◦ Janitorial expense of $0.2 million
• Developments completed in 2024 resulted in an increase of $0.5 million.
General and administrative expenses decreased approximately $1.3 million, or 8.5%, for the three months ended March 31, 2025, compared to the prior year period primarily as a result of the following activity:
• Decreases in the following expenses:
◦ Travel expenses of $0.5 million;
30
Table of Contents
◦ Non-cash compensation incentive expense of $0.5 million;
◦ Cash incentive compensation expense of $0.3 million; and
◦ Other decreases including legal and other administrative costs of $0.5 million.
• Increases related to restructuring and severance-related charges of $0.5 million.
Depreciation and amortization expense decreased $27.2 million, or 15.2%, for the three months ended March 31, 2025, compared to the prior year period primarily as a result of the following activity:
• Various building and tenant improvement expenditures resulted in an increase of $7.4 million.
• Dispositions in 2024 and 2025 resulted in a decrease of $19.9 million.
• Assets that became fully depreciated resulted in a decrease of $15.2 million.
• Developments completed in 2024 resulted in an increase of $0.5 million.
Other Income (Expense)
Gains on sale of real estate properties and other assets
In the first quarter of 2025, the Company recognized gains on sale of real estate properties and other assets of approximately $2.9 million. In the first quarter of 2024, the Company had no real estate dispositions.
Interest expense
Interest expense decreased $6.2 million, or 10.2%, for the three months ended March 31, 2025, compared to the prior year period. The components of interest expense are as follows:
THREE MONTHS ENDED MARCH 31, CHANGE
Dollars in thousands 2025 2024 $ %
Contractual interest $ 42,885 $ 49,458 $ (6,573) (13.3) %
Net discount/premium accretion 10,590 10,067 523 5.2 %
Debt issuance costs amortization 1,129 1,207 (78) (6.5) %
Amortization of interest rate swap settlement 42 42 — — %
Amortization of treasury hedge settlement 107 107 — — %
Fair value derivative — 177 (177) (100.0) %
Interest cost capitalization (857) (942) 85 (9.0) %
Interest on lease liabilities 916 938 (22) (2.3) %
Total interest expense $ 54,812 $ 61,054 $ (6,242) (10.2) %
Contractual interest expense decreased $6.6 million, or 13.3%, for the three months ended March 31, 2025, compared to the prior year period primarily as a result of the following activity:
• The unsecured term loans accounted for a decrease of approximately $9.2 million due to a decreased aggregate balance.
• The Unsecured Credit Facility accounted for a decrease of approximately $0.4 million as a result of a decreased weighted average balance outstanding.
• Active interest rate derivatives accounted for an increase of $2.8 million, while expired interest rate derivatives accounted for an increase of $0.3 million.
• Mortgage note repayments, net of assumptions, accounted for a decrease of approximately $0.1 million.
Impairment of real estate properties and credit loss reserves
In the first quarter of 2025, the Company recognized impairments totaling $5.4 million on four properties sold and $4.8 million on three properties with changes in the expected holding periods. In addition, the Company recorded a $1.9 million fair value adjustment for an equity investment in other assets. In the first quarter of 2024, the Company recognized impairments totaling $15.9 million on four properties with changes in the expected holding periods, including one property reclassified to held for sale.
31
Table of Contents
Equity loss from unconsolidated joint ventures
The Company recognized its proportionate share of income or losses from its unconsolidated joint ventures. Losses are primarily attributable to non-cash depreciation expense. See Note 2 to the Condensed Consolidated Financial Statements accompanying this report for more details regarding the Company's unconsolidated joint ventures.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
The Company is exposed to market risk in the form of changing interest rates on its debt and mortgage notes. Management uses regular monitoring of market conditions and analysis techniques to manage this risk. During the three months ended March 31, 2025, there were no material changes in the quantitative and qualitative disclosures about market risks presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.
Item 4. Controls and Procedures
Disclosure Controls and Procedures
The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), as of the end of the period covered by this report. Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures were effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the Company in the reports it files or submits under the Exchange Act.
Changes in Internal Control over Financial Reporting
There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
The Company is, from time to time, involved in litigation arising in the ordinary course of business. The Company is not aware of any pending or threatened litigation that, if resolved against the Company, would have a material adverse effect on the Company’s consolidated financial position, results of operations or cash flows.
Item 1A. Risk Factors
In addition to the other information set forth in this report and the risk factor discussed below, an investor should carefully consider the factors discussed in Part I, “Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, which could materially affect the Company’s business, financial condition or future results. The risks, as described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, are not the only risks facing the Company. Additional risks and uncertainties not currently known to management or that management currently deems immaterial also may materially adversely affect the Company’s business, financial condition, operating results or cash flows.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
During the three months ended March 31, 2025, the Company repurchased shares of its common stock as follows:
32
Table of Contents
PERIOD TOTAL NUMBER OF SHARES PURCHASED (1)
AVERAGE PRICE PAID per share TOTAL NUMBER OF SHARES purchased as part of publicly announced plans or programs MAXIMUM NUMBER (or Approximate DOLLAR VALUE) OF SHARES that may yet be purchased under the plans or programs
October 2024 Authorization 236,957,114
January 1 - January 31
4,029 $ 16.27 — 236,957,114
February 1 - February 28
9,034 16.56 — 236,957,114
March 1 - March 31
— — — 236,957,114
Total 13,063 $ 16.47 — $ 236,957,114
1 Share purchases in January and February 2025 represent shares of Company common stock withheld and cancelled to satisfy employee tax withholding obligations payable upon the vesting of non-vested shares.
Item 5. Other Information
During the three months ended March 31, 2025, no director or officer of the Company adopted or terminated a "Rule 10b5-1 trading agreement" or "non-Rule 10b5-1 trading agreement," as each term is defined in Item 408(a) of Regulation S-K.
Item 6. Exhibits
EXHIBIT DESCRIPTION
Exhibit 3.1 Fifth Articles of Amendment and Restatement of the Company, as amended. 1
Exhibit 3.2 Fourth Amended and Restated Bylaws of the Company. 2
Exhibit 3.3 Certificate of Limited Partnership of Healthcare Realty Holdings, L.P. 3
Exhibit 3.4 Second Amended and Restated Agreement of Limited Partnership of Healthcare Realty Holdings, L.P. 3
Exhibit 10.1 First Amendment to Fourth Amended and Restated Revolving Credit and Term Loan Agreement, dated as of April 4, 2025, by and among Healthcare Realty Holdings, L.P., Healthcare Realty Trust Incorporated, each of the Lenders party hereto and Wells Fargo Bank, National Association. (filed herewith)
Exhibit 10.2 Employment Agreement dated April 15, 2025, by and between Peter A. Scott and Healthcare Realty Trust Incorporated. (filed herewith)
Exhibit 22
Subsidiary Issuers of Guaranteed Securities (filed herewith) .
Exhibit 31.1
Certification of the Chief Executive Officer of Healthcare Realty Trust Incorporated pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith) .
Exhibit 31.2
Certification of the Chief Financial Officer of Healthcare Realty Trust Incorporated pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith) .
Exhibit 32
Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith) .
Exhibit 101.INS The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document.
Exhibit 101.SCH XBRL Taxonomy Extension Schema Document (furnished electronically herewith)
Exhibit 101.CAL XBRL Taxonomy Extension Calculation Linkbase Document (furnished electronically herewith)
Exhibit 101.LAB XBRL Taxonomy Extension Labels Linkbase Document (furnished electronically herewith)
Exhibit 101.DEF XBRL Taxonomy Extension Definition Linkbase Document (furnished electronically herewith)
Exhibit 101.PRE XBRL Taxonomy Extension Presentation Linkbase Document (furnished electronically herewith)
Exhibit 104 Cover Page Interactive Data File (embedded within the Inline XBRL document)
1 Filed as an exhibit to the Company's (File No. 001-35568) Quarterly Report on Form 10-Q filed with the SEC on August 8, 2023, and hereby incorporated by reference.
33
Table of Contents
2 Filed as an exhibit to Legacy HTA's (File No. 001-35568) Current Report on Form 8-K filed with the SEC on April 29, 2020, and hereby incorporated by reference.
3 Filed as an exhibit to the Company's (File No. 001-35568) Current Report on Form 8-K filed with the SEC on July 26, 2022, and hereby incorporated by reference.
34
Table of Contents
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
HEALTHCARE REALTY TRUST INCORPORATED
By: /s/ AUSTEN B. HELFRICH
Austen B. Helfrich
Executive Vice President and Chief Financial Officer
May 1, 2025
35
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.