Exhibit 99.2
SUPPLEMENTAL INFORMATION
Three Months Ended March 31, 2010
Dollars in thousands, except per share data
Furnished as of May 10, 2010
(Unaudited)
Copies of this report may be obtained at www.healthcarerealty.com or by contacting Gabrielle M. Andrés at 615.269.8471 or gandres@healthcarerealty.com.
In addition to the historical information contained within, the matters discussed in this report may contain forward-looking statements that involve estimates, assumptions, risks and uncertainties. These risks are discussed in filings with the Securities and Exchange Commission by Healthcare Realty Trust, including its Annual Report on Form 10-K for the year ended December 31, 2009 under the heading “Risk Factors,” and as updated in its Quarterly Reports on Form 10-Q filed thereafter. Forward-looking statements represent the Company’s judgment as of the date of this report. The Company disclaims any obligation to update these estimates, assumptions and other forward-looking material.
| | |
| | |
Healthcare Realty Trust Incorporated | | |
Supplemental Information | | |
Three Months Ended March 31, 2010 | | Page 1 of 8 |
TABLE OF CONTENTS
| | | | |
|
Schedule 1 - Corporate Information | | | 3 | |
| | | | |
Schedule 2 - Consolidated Balance Sheets | | | 4 | |
| | | | |
Schedule 3 - Investment Progression | | | 5 | |
| | | | |
Schedule 4 - Investment by Type and Geographic Location | | | 6 | |
| | | | |
Schedule 5 - Development Properties | | | 7 | |
| | | | |
Schedule 6 - Lease Maturity Schedule | | | 7 | |
| | | | |
Schedule 7 - Square Feet Owned and/or Managed | | | 8 | |
| | |
| | |
Healthcare Realty Trust Incorporated | | |
Supplemental Information | | |
Three Months Ended March 31, 2010 | | Page 2 of 8 |
(1) | | CORPORATE INFORMATION |
| A) | | Corporate Headquarters: |
Healthcare Realty Trust Incorporated
Healthcare Realty Services Incorporated
3310 West End Avenue, Suite 700
Nashville, TN 37203
Phone: 615.269.8175
Fax: 615.269.8461
E-mail: communications@healthcarerealty.com
| B) | | Stock Exchange, Symbol and CUSIP Number: |
| | | | | | | | |
Security Description | | Stock Exchange | | Symbol | | CUSIP Number |
Common Stock | | NYSE | | HR | | | 421946104 | |
Senior Notes due 2011 | | OTC | | HR | | | 421946AF4 | |
Senior Notes due 2014 | | OTC | | HR | | | 421946AF1 | |
Senior Notes due 2017 | | OTC | | HR | | | 42225BAA44 | |
| C) | | Web Site: www.healthcarerealty.com |
David R. Emery, Chairman of the Board and Chief Executive Officer
John M. Bryant, Jr., Executive Vice President and General Counsel
Scott W. Holmes, Executive Vice President and Chief Financial Officer
B. Douglas Whitman, II, Executive Vice President and Chief Operating Officer
David R. Emery, Chairman of the Board and Chief Executive Officer, Healthcare Realty Trust Incorporated
Errol L. Biggs, Ph.D., Director, Graduate Programs in Health Administration, University of Colorado
C. Raymond Fernandez, M.D., Retired Chief Executive Officer, Piedmont Clinic
Batey M. Gresham, Jr., A.I.A., Founder, Gresham Smith & Partners
Marliese E. Mooney, Independent Healthcare Consultant
Edwin B. Morris III, Managing Director, Morris & Morse Company, Inc.
J. Knox Singleton, President and Chief Executive Officer, Inova Health Systems
Bruce D. Sullivan, Retired Audit Partner, Ernst & Young LLP
Dan S. Wilford, Retired President and Chief Executive Officer, Memorial Hermann Healthcare System
F) | | Professional Affiliations: |
Independent Registered Public Accounting Firm
BDO Seidman, LLP
414 Union Street, Suite 1800
Nashville, TN 37219
Transfer Agent
Computershare Trust Company, N.A.
P.O. Box 43010
Providence, RI 02940-3010
Phone: 1.800.733.5001
| G) | | Dividend Reinvestment Plan: |
Through the Company’s transfer agent, Computershare, named shareholders of record can re-invest dividends in shares at a 5% discount and may also purchase up to $60,000 of HR common stock per calendar year without a service or sales charge. For information, write Computershare, Investor Services, P.O. Box 43010, Providence, RI 02940-3010, or call 1.800.733.5001. Information may also be obtained at the transfer agent’s website, www.computershare.com.
| H) | | Direct Deposit of Dividends: |
Direct deposit of dividends is offered as a convenience to shareholders of record. For information, write Computershare, Investor Services, P.O. Box 43010, Providence, RI 02940-3010, or call 1.800.733.5001.
Healthcare Realty Trust Incorporated
3310 West End Avenue, Suite 700
Nashville, TN 37203
Attention: Gabrielle M. Andrés
Phone: 615.269.8471
Fax: 615.983.8569
E-mail: gandres@healthcarerealty.com
| | |
| | |
Healthcare Realty Trust Incorporated | | |
Supplemental Information | | |
Three Months Ended March 31, 2010 | | Page 3 of 8 |
(2) CONDENSED CONSOLIDATED BALANCE SHEETS
| | | | | | | | |
| | March 31, | | | December 31, | |
| | 2010 | | | 2009 | |
ASSETS | | | | | | | | |
| | | | | | | | |
Real estate properties: | | | | | | | | |
Land | | $ | 137,601 | | | $ | 135,495 | |
Buildings, improvements, and lease intangibles | | | 1,997,239 | | | | 1,977,264 | |
Personal property | | | 17,868 | | | | 17,509 | |
Construction in progress | | | 107,691 | | | | 95,059 | |
| | | | | | |
| | | 2,260,399 | | | | 2,225,327 | |
| | | | | | |
Less accumulated depreciation | | | (451,452 | ) | | | (433,634 | ) |
| | | | | | |
Total real estate properties, net | | | 1,808,947 | | | | 1,791,693 | |
| | | | | | | | |
Cash and cash equivalents | | | 11,045 | | | | 5,851 | |
| | | | | | | | |
Mortgage notes receivable | | | 22,632 | | | | 31,008 | |
| | | | | | | | |
Assets held for sale and discontinued operations, net | | | 1,553 | | | | 17,745 | |
| | | | | | | | |
Other assets, net | | | 88,525 | | | | 89,467 | |
| | | | | | |
| | | | | | | | |
Total assets | | $ | 1,932,702 | | | $ | 1,935,764 | |
| | | | | | |
| | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | |
| | | | | | | | |
Liabilities: | | | | | | | | |
Notes and bonds payable | | $ | 1,035,059 | | | $ | 1,046,422 | |
| | | | | | | | |
Accounts payable and accrued liabilities | | | 58,815 | | | | 55,043 | |
| | | | | | | | |
Liabilities of discontinued operations | | | 904 | | | | 251 | |
| | | | | | | | |
Other liabilities | | | 45,233 | | | | 43,900 | |
| | | | | | |
| | | | | | | | |
Total liabilities | | | 1,140,011 | | | | 1,145,616 | |
| | | | | | | | |
Commitments and contingencies | | | | | | | | |
| | | | | | | | |
Equity: | | | | | | | | |
Preferred stock, $.01 par value; 50,000,000 shares authorized; none issued and outstanding | | | — | | | | — | |
| | | | | | | | |
Common stock, $.01 par value; 150,000,000 shares authorized; 61,398,542 and 60,614,931 shares issued and outstanding at March 31, 2010 and December 31, 2009, respectively | | | 614 | | | | 606 | |
| | | | | | | | |
Additional paid-in capital | | | 1,536,683 | | | | 1,520,893 | |
| | | | | | | | |
Accumulated other comprehensive loss | | | (4,593 | ) | | | (4,593 | ) |
| | | | | | | | |
Cumulative net income attributable to common stockholders | | | 792,559 | | | | 787,965 | |
| | | | | | | | |
Cumulative dividends | | | (1,536,522 | ) | | | (1,518,105 | ) |
| | | | | | |
| | | | | | | | |
Total stockholders’ equity | | | 788,741 | | | | 786,766 | |
| | | | | | | | |
Noncontrolling interests | | | 3,950 | | | | 3,382 | |
| | | | | | |
| | | | | | | | |
Total equity | | | 792,691 | | | | 790,148 | |
| | | | | | |
| | | | | | | | |
Total liabilities and equity | | $ | 1,932,702 | | | $ | 1,935,764 | |
| | | | | | |
| | |
| | |
Healthcare Realty Trust Incorporated | | |
Supplemental Information | | |
Three Months Ended March 31, 2010 | | Page 4 of 8 |
(3) INVESTMENT PROGRESSION
A) Construction in Progress
| | | | | | | | |
| | | | | | Three | |
| | Number of | | | Months Ended | |
| | Properties | | | March 31, 2010 | |
| | |
Balance at beginning of period | | | 2 | | | $ | 95,059 | |
| | | | | | | | |
Fundings on projects in existence at the beginning of the period | | | — | | | | 12,632 | |
| | | | | | | | |
New projects started during the period | | | — | | | | — | |
| | | | | | | | |
Completions | | | — | | | | — | |
| | |
|
Balance at end of period | | | 2 | | | $ | 107,691 | |
| | |
B) Real Estate Properties
| | | | | | | | |
| | | | | | Three | |
| | Number of | | | Months Ended | |
| | Properties | | | March 31, 2010 | |
| | |
Balance at beginning of period | | | 197 | | | $ | 2,130,268 | |
| | | | | | | | |
Acquisitions (1) | | | 1 | | | | 14,651 | |
| | | | | | | | |
Additions/Improvements | | | — | | | | 7,789 | |
| | | | | | | | |
Completions (CIP) | | | — | | | | — | |
| | | | | | | | |
Assets classified as held for sale during the period | | | — | | | | — | |
| | | | | | | | |
Dispositions (2) | | | — | | | | — | |
| | |
| | | | | | | | |
Balance at end of period | | | 198 | | | $ | 2,152,708 | |
| | |
C) Mortgage Notes Receivable
| | | | | | | | |
| | | | | | Three | |
| | Number of | | | Months Ended | |
| | Investments | | | March 31, 2010 | |
| | |
Balance at beginning of period | | | 4 | | | $ | 31,008 | |
| | | | | | | | |
Fundings of new mortgages | | | 1 | | | | 1,532 | |
| | | | | | | | |
Fundings on mortgages in existence at the beginning of the period | | | — | | | | — | |
| | | | | | | | |
Repayments | | | — | | | | — | |
| | | | | | | | |
Principal reductions due to acquisition (1) | | | (1 | ) | | | (9,900 | ) |
| | | | | | | | |
Scheduled principal payments | | | — | | | | (8 | ) |
| | |
| | | | | | | | |
Balance at end of period | | | 4 | | | $ | 22,632 | |
| | |
D) Unconsolidated Joint Ventures (3)
| | | | | | | | |
| | | | | | Three | |
| | Number of | | | Months Ended | |
| | Investments | | | March 31, 2010 | |
| | |
Balance at beginning of period | | | 1 | | | $ | 1,266 | |
| | | | | | | | |
Equity in income recognized during the period | | | — | | | | — | |
| | |
| | | | | | | | |
Balance at end of period | | | 1 | | | $ | 1,266 | |
| | |
| | |
(1) | | During the first quarter of 2010, a consolidated joint venture in which the Company has an 80% controlling interest purchased a medical office building in Iowa. The other interest holder in the joint venture owned the medical office building. The Company held a mortgage note receivable associated with this building. Upon acquisition of the building by the joint venture, the loan was converted to a permanent mortgage note payable to the Company, which is eliminated in consolidation. |
|
(2) | | During the first quarter of 2010, the Company sold five medical office buildings in Virginia that were previously classified as held for sale and therefore, not presented in this progression. |
|
(3) | | The Company has an investment in a joint venture that it accounts for under the cost method. |
| | |
Healthcare Realty Trust Incorporated | | |
Supplemental Information | | |
Three Months Ended March 31, 2010 | | Page 5 of 8 |
(4) INVESTMENT BY TYPE AND GEOGRAPHIC LOCATION (1)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Medical Office/Outpatient | | | | | | | | | | | | | | | | | |
| | | | | | Medical | | | Physician | | | Ambulatory | | | Specialty | | | Specialty | | | | | | | | | | | | | | |
| | | | | | Office | | | Clinics | | | Care/Surgery | | | Outpatient | | | Inpatient | | | Other | | | Development Properties (3) | | | | | | | % of | |
| | | | | | (MOB) | | | (PC) | | | (ASC) | | | (SOP) | | | (SIP) (2) | | | (OTH) | | | Stabilization | | | CIP | | | Total | | | Total | |
| | | | | | |
Master Leases | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1 | Alabama | | | | | | $ | 17,660 | | | | | | | $ | 2,698 | | | $ | 17,722 | | | $ | 9,493 | | | | | | | | | | | $ | 47,573 | | | | 2.1 | % |
| 2 | Arizona | | | | | | | | | | | | | | | | | | | 16,012 | | | | | | | | | | | | | | | | 16,012 | | | | 0.7 | % |
| 3 | California | | | | | | | 8,363 | | | | | | | | | | | | 12,688 | | | | | | | | | | | | | | | | 21,051 | | | | 0.9 | % |
| 4 | Florida | | $ | 17,440 | | | | 28,553 | | | $ | 6,144 | | | | 3,411 | | | | 11,703 | | | | | | | | | | | | | | | | 67,251 | | | | 2.9 | % |
| 5 | Georgia | | | 7,822 | | | | 2,683 | | | | 3,133 | | | | | | | | | | | | | | | | | | | | | | | | 13,638 | | | | 0.6 | % |
| 6 | Illinois | | | 11,939 | | | | | | | | 1,552 | | | | | | | | | | | | | | | | | | | | | | | | 13,491 | | | | 0.6 | % |
| 7 | Iowa | | | 83,621 | | | | 1,839 | | | | | | | | 2,154 | | | | | | | | | | | | | | | | | | | | 87,614 | | | | 3.8 | % |
| 8 | Indiana | | | | | | | 21,597 | | | | | | | | | | | | 43,406 | | | | 3,790 | | | | | | | | | | | | 68,793 | | | | 3.0 | % |
| 9 | Massachusetts | | | | | | | 12,035 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,035 | | | | 0.5 | % |
| 10 | Michigan | | | | | | | | | | | | | | | | | | | | | | | 13,105 | | | | | | | | | | | | 13,105 | | | | 0.6 | % |
| 11 | Missouri | | | | | | | | | | | 5,208 | | | | | | | | | | | | | | | | | | | | | | | | 5,208 | | | | 0.2 | % |
| 12 | Nevada | | | 8,071 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,071 | | | | 0.4 | % |
| 13 | Pennsylvania | | | | | | | | | | | | | | | | | | | 113,867 | | | | | | | | | | | | | | | | 113,867 | | | | 5.0 | % |
| 14 | Tennessee | | | | | | | | | | | | | | | | | | | | | | | 7,765 | | | | | | | | | | | | 7,765 | | | | 0.3 | % |
| 15 | Texas | | | | | | | | | | | 17,314 | | | | | | | | 19,225 | | | | | | | | | | | | | | | | 36,539 | | | | 1.6 | % |
| 16 | Virginia | | | 7,020 | | | | 30,919 | | | | | | | | | | | | | | | | 11,317 | | | | | | | | | | | | 49,256 | | | | 2.2 | % |
| 17 | Washington | | | 39,629 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39,629 | | | | 1.7 | % |
| | | | | | |
| | | | Master Leases | | $ | 175,542 | | | $ | 123,649 | | | $ | 33,351 | | | $ | 8,263 | | | $ | 234,623 | | | $ | 45,470 | | | $ | — | | | $ | — | | | $ | 620,898 | | | | 27.1 | % |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
| | | | | | (4) Normalized same facility NOI growth for Master Leases (1Q2010 vs. 1Q2009): | | | | | | | 1.9 | % |
| | | | | | |
Operating Properties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1 | Arizona | | | 31,728 | | | | 1,960 | | | | | | | | | | | | | | | | | | | | 38,207 | | | | | | | | 71,895 | | | | 3.1 | % |
| 2 | Arkansas | | | | | | | | | | | | | | | 3,055 | | | | | | | | | | | | | | | | | | | | 3,055 | | | | 0.1 | % |
| 3 | California | | | 63,692 | | | | | | | | 38,451 | | | | | | | | | | | | | | | | | | | | | | | | 102,143 | | | | 4.5 | % |
| 4 | Colorado | | | | | | | | | | | | | | | | | | | | | | | | | | | 23,363 | | | | | | | | 23,363 | | | | 1.0 | % |
| 5 | District of Columbia | | | 31,235 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31,235 | | | | 1.4 | % |
| 6 | Florida | | | 117,397 | | | | 26,786 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144,183 | | | | 6.3 | % |
| 7 | Hawaii | | | 24,430 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72,514 | | | | 96,944 | | | | 4.2 | % |
| 8 | Illinois | | | 23,491 | | | | | | | | | | | | | | | | | | | | | | | | 23,927 | | | | | | | | 47,418 | | | | 2.1 | % |
| 9 | Indiana | | | 53,990 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53,990 | | | | 2.4 | % |
| 10 | Kansas | | | 13,754 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,754 | | | | 0.6 | % |
| 11 | Louisiana | | | 11,731 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,731 | | | | 0.5 | % |
| 12 | Maryland | | | 15,931 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,931 | | | | 0.7 | % |
| 13 | Michigan | | | 23,055 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23,055 | | | | 1.0 | % |
| 14 | Mississippi | | | 8,377 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,377 | | | | 0.4 | % |
| 15 | Missouri | | | 37,211 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37,211 | | | | 1.6 | % |
| 16 | Nevada | | | | | | | | | | | 3,801 | | | | | | | | | | | | | | | | | | | | | | | | 3,801 | | | | 0.2 | % |
| 17 | North Carolina | | | 142,138 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142,138 | | | | 6.2 | % |
| 18 | Oregon | | | 20,525 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,525 | | | | 0.9 | % |
| 19 | Pennsylvania | | | 10,798 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,798 | | | | 0.5 | % |
| 20 | South Carolina | | | 10,953 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,953 | | | | 0.5 | % |
| 21 | Tennessee | | | 167,628 | | | | 2,336 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169,964 | | | | 7.4 | % |
| 22 | Texas | | | 399,768 | | | | 19,661 | | | | 25,148 | | | | | | | | | | | | | | | | 80,521 | | | | | | | | 525,098 | | | | 23.0 | % |
| 23 | Virginia | | | | | | | | | | | | | | | 2,166 | | | | | | | | | | | | | | | | | | | | 2,166 | | | | 0.1 | % |
| 24 | Washington | | | 19,880 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,876 | | | | 37,756 | | | | 1.7 | % |
| | | | | | |
| | | | Operating Properties | | $ | 1,227,712 | | | $ | 50,743 | | | $ | 67,400 | | | $ | 5,221 | | | $ | — | | | $ | — | | | $ | 166,018 | | | $ | 90,390 | | | $ | 1,607,484 | | | | 70.4 | % |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
| | | | | | (4) Normalized same facility NOI growth for Operating Properties (1Q2010 vs. 1Q2009): | | | | | | | 2.0 | % |
| | | | | | |
Land Held for Development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,301 | | | | 17,301 | | | | 0.8 | % |
Corporate Property | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14,716 | | | | 0.6 | % |
| | | | | | |
| | | | Total Equity Investments | | $ | 1,403,254 | | | $ | 174,392 | | | $ | 100,751 | | | $ | 13,484 | | | $ | 234,623 | | | $ | 45,470 | | | $ | 166,018 | | | $ | 107,691 | | | $ | 2,260,399 | | | | 98.9 | % |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
| | | | Average Age of Facility (years) | | | 20 | | | | 22 | | | | 22 | | | | 15 | | | | 21 | | | | 34 | | | | | | | | | | | | 21 | | | | | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
| | | | 1Q 2010 Economic Occupancy (5) (6) | | | 88 | % | | | 90 | % | | | 87 | % | | | 63 | % | | | 100 | % | | | 94 | % | | | 16 | % | | | | | | | 84 | % | | | | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
| | | | 1Q 2010 Stabilized Occupancy (5) | | | 88 | % | | | 90 | % | | | 87 | % | | | 63 | % | | | 100 | % | | | 94 | % | | | | | | | | | | | 89 | % | | | | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Investments | | | 5,821 | | | | 16,811 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,632 | | | | 1.0 | % |
| | | | | | |
| | | | Mortgage Investments | | $ | 5,821 | | | $ | 16,811 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 22,632 | | | | 1.0 | % |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unconsolidated Joint Ventures | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Utah | | | | | | | | | | | | | | | | | | | | | | | 1,266 | | | | | | | | | | | | 1,266 | | | | 0.1 | % |
| | | | | | |
| | | | Joint Venture Investments | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,266 | | | $ | — | | | $ | — | | | $ | 1,266 | | | | 0.1 | % |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total Investments | | $ | 1,409,075 | | | $ | 191,203 | | | $ | 100,751 | | | $ | 13,484 | | | $ | 234,623 | | | $ | 46,736 | | | $ | 166,018 | | | $ | 107,691 | | | $ | 2,284,297 | | | | 100.0 | % |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Percent of $ Invested | | | 62.2 | % | | | 8.4 | % | | | 4.4 | % | | | 0.6 | % | | | 10.3 | % | | | 2.1 | % | | | 7.3 | % | | | 4.7 | % | | | 100.0 | % | | | | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Number of Investments | | | 123 | | | | 33 | | | | 10 | | | | 5 | | | | 13 | | | | 11 | | | | 8 | | | | 2 | | | | 205 | | | | | |
| | | | | | |
| | |
(1) | | Excludes assets held for sale. |
|
(2) | | The Company’s inpatient rehabilitation facilities (included in SIP) have EBITDARM coverages of approximately 2.75 to 3.50 times. |
|
(3) | | Development properties are all classified as MOBs and further identified as Stabilization or Construction in Progress (CIP). Properties in Stabilization generated NOI of ($787,318) for the three months ended March 31, 2010. The Properties in Stabilization are estimated to have a weighted average remaining lease-up period of 9 quarters. |
|
(4) | | The ‘same facility’ portfolio includes those properties that were in operation for the full quarter and for the full corresponding quarter of the prior year. The normalized same facility NOI growth rate in the portfolio is not representative of the entire portfolio. “Normalized” means adjusted for items that would otherwise prohibit a meaningful comparison of NOI for the two periods. Approximately 88% of the Company’s owned real estate portfolio is included in the calculation of the ‘same facility’ NOI growth. |
|
(5) | | The economic and stabilized occupancies assume that properties under a Property Operating Agreement or Master Lease Agreement have 100% economic occupancy. The stabilized occupancies exclude the eight development properties currently in stabilization. The average underlying tenant occupancy of the eight properties under Property Operating Agreements, as directed by the respective sponsor, was approximately 60%. |
|
(6) | | The Properties in Stabilization are currently 25% leased. The difference between occupied and leased reflects tenants that have signed leases but have not taken occupancy due to buildout of their suite. |
| | |
| | |
Healthcare Realty Trust Incorporated | | |
Supplemental Information | | |
Three Months Ended March 31, 2010 | | Page 6 of 8 |
(5) DEVELOPMENT PROPERTIES (1)
CONSTRUCTION IN PROGRESS
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Estimated | | | | | | | | | | | | | | | CIP at | | | Estimated | | | Estimated | |
| | Completion | | | Property | | | | | | | Approximate | | | March 31, | | | Remaining | | | Total | |
State | | Date | | | Type | | | Properties | | | Square Feet | | | 2010 | | | Fundings | | | Investment | |
|
Under construction: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hawaii | | | 2Q 2010 | | | MOB | | | 1 | | | | 133,000 | | | $ | 72,514 | | | $ | 13,486 | | | $ | 86,000 | |
Washington | | | 3Q 2011 | | | MOB | | | 1 | | | | 206,000 | | | | 17,876 | | | | 74,324 | | | | 92,200 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Land held for development: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Texas | | | | | | | | | | | | | | | | | | | 9,184 | | | | | | | | | |
Texas | | | | | | | | | | | | | | | | | | | 8,117 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | | 2 | | | | 339,000 | | | $ | 107,691 | | | $ | 87,810 | | | $ | 178,200 | |
| | | | | | | | | | |
| | |
(1) | | Properties currently under construction are estimated to reach stabilized occupancy over a period of two to three years following completion. |
STABILIZATION IN PROGRESS
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Date | | | | | | | | | | | Investment at | | | Estimated | | | | | | | | | | | Estimated | |
| | Number of | | | Transferred | | | Property | | | Square | | | March 31, | | | Total | | | 1Q 2010 | | | | | | | Stabilization | |
State | | Properties | | | from CIP | | | Type | | | Feet | | | 2010 | | | Investment | | | NOI | | | Leased | | | Date | |
|
Texas | | | 1 | | | | 1Q 2008 | | | MOB | | | 140,221 | | | $ | 22,621 | | | $ | 24,900 | | | $ | 324 | | | | 55 | % | | | 2Q 2011 | |
Colorado | | | 2 | | | | 3Q 2008 | | | MOB | | | 161,099 | | | | 23,363 | | | | 27,400 | | | | (308 | ) | | | 19 | % | | | 4Q 2011 | |
Arizona | | | 2 | | | | 4Q 2008 | | | MOB | | | 180,256 | | | | 38,207 | | | | 42,700 | | | | (221 | ) | | | 7 | % | | | 1Q 2012 | |
Texas | | | 1 | | | | 3Q 2009 | | | MOB | | | 129,879 | | | | 31,529 | | | | 33,000 | | | | (246 | ) | | | 34 | % | | | 2Q 2012 | |
Illinois | | | 1 | | | | 4Q 2009 | | | MOB | | | 95,436 | | | | 23,927 | | | | 26,400 | | | | (148 | ) | | | 15 | % | | | 3Q 2012 | |
Texas | | | 1 | | | | 4Q 2009 | | | MOB | | | 116,838 | | | | 26,371 | | | | 28,600 | | | | (188 | ) | | | 23 | % | | | 4Q 2012 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | 823,729 | | | $ | 166,018 | | | $ | 183,000 | | | $ | (787 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
(6) LEASE MATURITY SCHEDULE (1)
| | | | | | | | | | | | | | | | |
| | Annualized | | | | | | | | | | | Average | |
| | Minimum | | | Number of | | | Percentage | | | Square Feet | |
| | Rents (2) | | | Leases | | | of Revenues | | | Per Lease | |
| | |
2010 | | $ | 25,147 | | | | 293 | | | | 11.4 | % | | | 3,759 | |
2011 | | | 27,335 | | | | 286 | | | | 12.4 | % | | | 3,804 | |
2012 | | | 27,711 | | | | 255 | | | | 12.5 | % | | | 4,430 | |
2013 | | | 31,693 | | | | 202 | | | | 14.4 | % | | | 6,274 | |
2014 | | | 36,373 | | | | 271 | | | | 16.5 | % | | | 5,236 | |
2015 | | | 9,678 | | | | 76 | | | | 4.4 | % | | | 5,956 | |
2016 | | | 10,555 | | | | 47 | | | | 4.8 | % | | | 8,472 | |
2017 | | | 13,921 | | | | 38 | | | | 6.3 | % | | | 20,243 | |
2018 | | | 10,084 | | | | 60 | | | | 4.6 | % | | | 8,526 | |
2019 | | | 10,770 | | | | 19 | | | | 4.9 | % | | | 9,237 | |
Thereafter | | | 17,503 | | | | 56 | | | | 7.8 | % | | | 13,651 | |
| | |
(1) | | Mortgage notes receivable, investments in unconsolidated joint ventures and assets classified as held for sale are excluded. |
|
(2) | | Represents the annualizedminimum rentson leases in place, excluding the impact of renewals, future step-ups in rent, or sponsor support payments under property operating agreements and straight-line rent. |
| | |
| | |
Healthcare Realty Trust Incorporated | | |
Supplemental Information | | |
Three Months Ended March 31, 2010 | | Page 7 of 8 |
(7) SQUARE FEET OWNED AND/OR MANAGED (1)
A)By Geographic Location
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of Properties | | | Owned (2) | | | | | | | Third Party | | | | | | | |
| | | | | | Third | | | | | | | | | | | Development Properties | | | Not | | | Property | | | | | | | |
| | Owned | | | Party | | | Total | | | Managed (3) | | | Stabilization (3) | | | CIP | | | Managed | | | Management | | | Total | | | Percent | |
| | | | |
1 Texas | | | 44 | | | | | | | | 44 | | | | 2,877,589 | | | | 386,938 | | | | | | | | 181,526 | | | | | | | | 3,446,053 | | | | 27.0 | % |
2 Tennessee | | | 17 | | | | 5 | | | | 22 | | | | 1,278,736 | | | | | | | | | | | | 75,000 | | | | 252,883 | | | | 1,606,619 | | | | 12.6 | % |
3 Florida | | | 25 | | | | | | | | 25 | | | | 780,360 | | | | | | | | | | | | 363,694 | | | | | | | | 1,144,054 | | | | 9.0 | % |
4 North Carolina | | | 14 | | | | | | | | 14 | | | | 724,291 | | | | | | | | | | | | | | | | | | | | 724,291 | | | | 5.7 | % |
5 California | | | 10 | | | | | | | | 10 | | | | 458,955 | | | | | | | | | | | | 93,000 | | | | | | | | 551,955 | | | | 4.3 | % |
6 Pennsylvania | | | 7 | | | | | | | | 7 | | | | 63,914 | | | | | | | | | | | | 437,601 | | | | | | | | 501,515 | | | | 3.9 | % |
7 Arizona | | | 10 | | | | 1 | | | | 11 | | | | 201,789 | | | | 180,256 | | | | | | | | 51,903 | | | | 59,106 | | | | 493,054 | | | | 3.9 | % |
8 Virginia | | | 8 | | | | | | | | 8 | | | | 10,000 | | | | | | | | | | | | 466,204 | | | | | | | | 476,204 | | | | 3.7 | % |
9 Indiana | | | 5 | | | | | | | | 5 | | | | 248,663 | | | | | | | | | | | | 205,499 | | | | | | | | 454,162 | | | | 3.5 | % |
10 Washington | | | 5 | | | | | | | | 5 | | | | 73,548 | | | | | | | | 206,000 | | | | 159,071 | | | | | | | | 438,619 | | | | 3.4 | % |
11 Iowa | | | 9 | | | | | | | | 9 | | | | | | | | | | | | | | | | 369,180 | | | | | | | | 369,180 | | | | 2.9 | % |
12 Illinois | | | 4 | | | | | | | | 4 | | | | 142,955 | | | | 95,436 | | | | | | | | 115,100 | | | | | | | | 353,491 | | | | 2.8 | % |
13 Alabama | | | 6 | | | | | | | | 6 | | | | | | | | | | | | | | | | 327,535 | | | | | | | | 327,535 | | | | 2.6 | % |
14 Michigan | | | 8 | | | | | | | | 8 | | | | 199,749 | | | | | | | | | | | | 121,672 | | | | | | | | 321,421 | | | | 2.5 | % |
15 Hawaii | | | 3 | | | | | | | | 3 | | | | 173,502 | | | | | | | | 133,000 | | | | | | | | | | | | 306,502 | | | | 2.4 | % |
16 Missouri | | | 5 | | | | | | | | 5 | | | | 174,248 | | | | | | | | | | | | 13,478 | | | | | | | | 187,726 | | | | 1.5 | % |
17 District of Columbia | | | 2 | | | | | | | | 2 | | | | 182,836 | | | | | | | | | | | | | | | | | | | | 182,836 | | | | 1.4 | % |
18 Colorado | | | 2 | | | | | | | | 2 | | | | | | | | 161,099 | | | | | | | | | | | | | | | | 161,099 | | | | 1.3 | % |
19 Louisiana | | | 2 | | | | | | | | 2 | | | | 133,211 | | | | | | | | | | | | | | | | | | | | 133,211 | | | | 1.0 | % |
20 Mississippi | | | 1 | | | | 1 | | | | 2 | | | | 58,036 | | | | | | | | | | | | | | | | 39,648 | | | | 97,684 | | | | 0.8 | % |
21 Maryland | | | 2 | | | | | | | | 2 | | | | 94,664 | | | | | | | | | | | | | | | | | | | | 94,664 | | | | 0.7 | % |
22 Massachusetts | | | 2 | | | | | | | | 2 | | | | | | | | | | | | | | | | 84,242 | | | | | | | | 84,242 | | | | 0.7 | % |
23 Georgia | | | 3 | | | | | | | | 3 | | | | | | | | | | | | | | | | 78,779 | | | | | | | | 78,779 | | | | 0.6 | % |
24 Oregon | | | 1 | | | | | | | | 1 | | | | 62,246 | | | | | | | | | | | | | | | | | | | | 62,246 | | | | 0.5 | % |
25 Kansas | | | 1 | | | | | | | | 1 | | | | 70,908 | | | | | | | | | | | | | | | | | | | | 70,908 | | | | 0.5 | % |
26 Nevada | | | 2 | | | | | | | | 2 | | | | 16,878 | | | | | | | | | | | | 31,026 | | | | | | | | 47,904 | | | | 0.4 | % |
27 South Carolina | | | 1 | | | | | | | | 1 | | | | 39,801 | | | | | | | | | | | | | | | | | | | | 39,801 | | | | 0.3 | % |
28 Arkansas | | | 1 | | | | | | | | 1 | | | | 11,963 | | | | | | | | | | | | | | | | | | | | 11,963 | | | | 0.1 | % |
| | | | |
Total Properties / Square Feet | | | 200 | | | | 7 | | | | 207 | | | | 8,078,842 | | | | 823,729 | | | | 339,000 | | | | 3,174,510 | | | | 351,637 | | | | 12,767,718 | | | | 100.0 | % |
| | | | |
B)By Facility Type
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Owned | | | Third Party | | | | | | | |
| | | | | | Stabilization | | | Construction | | | Not | | | Total | | | Property | | | | | | | |
| | Managed (3) | | | in Progress (3) | | | in Progress | | | Managed | | | Owned | | | Management | | | Total | | | Percent | |
| | |
Medical Office | | | 7,423,108 | | | | 823,729 | | | | 339,000 | | | | 902,282 | | | | 9,488,119 | | | | 351,637 | | | | 9,839,756 | | | | 77.0 | % |
Physician Clinics | | | 331,167 | | | | | | | | | | | | 688,055 | | | | 1,019,222 | | | | | | | | 1,019,222 | | | | 8.0 | % |
Specialty Inpatient | | | | | | | | | | | | | | | 915,597 | | | | 915,597 | | | | | | | | 915,597 | | | | 7.2 | % |
Other | | | | | | | | | | | | | | | 498,293 | | | | 498,293 | | | | | | | | 498,293 | | | | 3.9 | % |
Ambulatory Care/Surgery | | | 302,604 | | | | | | | | | | | | 133,067 | | | | 435,671 | | | | | | | | 435,671 | | | | 3.4 | % |
Specialty Outpatient | | | 21,963 | | | | | | | | | | | | 37,216 | | | | 59,179 | | | | | | | | 59,179 | | | | 0.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Total Square Feet | | | 8,078,842 | | | | 823,729 | | | | 339,000 | | | | 3,174,510 | | | | 12,416,081 | | | | 351,637 | | | | 12,767,718 | | | | 100.0 | % |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Percent of Total Square Footage | | | 63.2 | % | | | 6.5 | % | | | 2.7 | % | | | 24.8 | % | | | 97.2 | % | | | 2.8 | % | | | 100.0 | % | | | | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Number of Properties | | | 125 | | | | 8 | | | | 2 | | | | 65 | | | | 200 | | | | 7 | | | | 207 | | | | | |
| | | | | | |
C)By Occupancy
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | % of Total | |
| | Medical | | | Physician | | | Ambulatory | | | Specialty | | | Specialty | | | | | | | | | | | Square | |
Occupants Greater than 1% | | Office | | | Clinics | | | Care/Surgery | | | Outpatient | | | Inpatient | | | Other | | | Total | | | Feet | |
| | |
1 Baylor Health Care System | | | 735,144 | | | | 73,501 | | | | | | | | | | | | | | | | | | | | 808,645 | | | | 6.5 | % |
2 HealthSouth | | | | | | | | | | | | | | | | | | | 695,286 | | | | | | | | 695,286 | | | | 5.6 | % |
3 Carolinas Healthcare System | | | 566,970 | | | | | | | | | | | | | | | | | | | | | | | | 566,970 | | | | 4.6 | % |
4 HCA | | | 107,129 | | | | 235,600 | | | | 20,938 | | | | | | | | | | | | 16,400 | | | | 380,067 | | | | 3.0 | % |
5 Ascension Health Care System | | | 195,510 | | | | | | | | | | | | | | | | | | | | | | | | 195,510 | | | | 1.6 | % |
6 OrthoIndy | | | | | | | 58,474 | | | | | | | | | | | | 117,525 | | | | | | | | 175,999 | | | | 1.4 | % |
7 Melbourne Internal Medicine Assocs | | | | | | | 134,520 | | | | | | | | | | | | | | | | | | | | 134,520 | | | | 1.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
All Other Occupants Less than 1% | | | 7,883,366 | | | | 517,127 | | | | 414,733 | | | | 59,179 | | | | 102,786 | | | | 481,893 | | | | 9,459,084 | | | | 76.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Total Square Feet | | | 9,488,119 | | | | 1,019,222 | | | | 435,671 | | | | 59,179 | | | | 915,597 | | | | 498,293 | | | | 12,416,081 | | | | 100.0 | % |
| | |
| | |
(1) | | Mortgage notes, investments in joint ventures and assets classified as held for sale are excluded. |
|
(2) | | Approximately 64% of the portfolio is considered to be located on or adjacent to a hospital campus. |
|
(3) | | The owned and managed portfolio, excluding third party managed properties, consists of 1,468 leases with an average of 4,072 square feet per lease. |
| | |
| | |
Healthcare Realty Trust Incorporated | | |
Supplemental Information | | |
Three Months Ended March 31, 2010 | | Page 8 of 8 |