| 2626 For the Three Months Ended March 31, 2024 For the Three Months Ended December 31, 2023 For the Three Months Ended March 31, 2023 Calculation of NOI and Cash Basis NOI: MOB and LS Portfolio SHOP Non-Segment Total MOB and LS Portfolio SHOP Non-Segment Total MOB and LS Portfolio SHOP Non-Segment Total Rental income / residents fees and services $54,149 $308,126 $8,501 $370,776 $55,082 $294,336 $12,117 $361,535 $57,022 $279,592 $9,416 $346,030 Property operating expenses (23,897) (283,416) (291) (307,604) (24,727) (278,358) (326) (303,411) (23,515) (262,329) (236) (286,080) NOI $30,252 $24,710 $8,210 $63,172 $30,355 $15,978 $11,791 $58,124 $33,507 $17,263 $9,180 $59,950 NOI $30,252 $24,710 $8,210 $63,172 $30,355 $15,978 $11,791 $58,124 $33,507 $17,263 $9,180 $59,950 Non-cash straight line rent adjustments included in rental income 184 — (475) (291) 255 — (493) (238) (2,302) — (146) (2,448) Lease value amortization included in rental income 28 — — 28 22 — — 22 58 — (369) (311) Lease termination fees included in rental income (203) — — (203) (419) — — (419) (304) — — (304) Non-cash amortization included in property operating expenses (199) — — (199) (201) — — (201) (199) — — (199) Cash Basis NOI $30,062 $24,710 $7,735 $62,507 $30,012 $15,978 $11,298 $57,288 $30,760 $17,263 $8,665 $56,688 Reconciliation of NOI to Same Property NOI: NOI $30,252 $24,710 $8,210 $63,172 $30,355 $15,978 $11,791 $58,124 $33,507 $17,263 $9,180 $59,950 NOI of properties not included in same property results 321 581 (100) 802 1,005 747 (837) 915 (618) 348 — (270) Same Property NOI $30,573 $25,291 $8,110 $63,974 $31,360 $16,725 $10,954 $59,039 $32,889 $17,611 $9,180 $59,680 Reconciliation of Same Property NOI to Same Property Cash Basis NOI: Same Property NOI $30,573 $25,291 $8,110 $63,974 $31,360 $16,725 $10,954 $59,039 $32,889 $17,611 $9,180 $59,680 Non-cash straight line rent adjustments included in rental income 213 — (475) (262) (21) — (493) (514) (991) — (146) (1,137) Lease value amortization included in rental income 28 — — 28 22 — — 22 58 — (369) (311) Lease termination fees included in rental income — — — — (115) — — (115) — — — — Non-cash amortization included in property operating expenses (174) — — (174) (174) — — (174) (173) — — (173) Same Property Cash Basis NOI $30,640 $25,291 $7,635 $63,566 $31,072 $16,725 $10,461 $58,258 $31,783 $17,611 $8,665 $58,059 (dollars in thousands) Calculation and Reconciliation of NOI, Cash Basis NOI, Same Property NOI and Same Property Cash Basis NOI by Segment |