UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                _________________

                                    FORM 10-Q

(Mark One)
    X          QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
   -----
                        THE SECURITIES EXCHANGE ACT OF 1934

                 For the quarterly period ended: March 31, 1999

                                       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: 1-11852
                                                       

                      HEALTHCARE REALTY TRUST INCORPORATED
             (Exact name of Registrant as specified in its charter)

           Maryland                                            62 - 1507028
  (State or other jurisdiction of                           (I.R.S. Employer
   incorporation or organization)                          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)

     Indicate by check mark whether the  Registrant (1) has filed all reports to
be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during
the preceding 12 months (or for such shorter period that Registrant was required
to file such reports),  and (2) has been subject to such filing requirements for
the past 90 days.

                           Yes    X    No
                                 ---        ----

     As of April 30, 1999,  39,811,138  shares of the Registrant's  Common Stock
and 3,000,000 shares of the Registrant's  Preferred Stock,  $.01 par value, were
outstanding.





                                               HEALTHCARE REALTY TRUST
                                                     INCORPORATED

                                                      FORM 10-Q

                                                    March 31, 1999

                                                  TABLE OF CONTENTS
                                                                                       
Part I - Financial Information

         Item 1. Financial Statements                                                 Page
                 Condensed Consolidated Balance Sheets                                  1
                 Condensed Consolidated Statements of Income                            2
                 Condensed Consolidated Statements of Cash Flows                        3
                 Notes to Condensed Consolidated Financial Statements                   4

         Item 2. Management's Discussion and Analysis of Financial Condition
                 and Results of Operations                                             12

Part II - Other Information

         Item 6. Reports on Form 8-K                                                   21

Signature                                                                              22




Item 1.

                                     Healthcare Realty Trust Incorporated
                                     Condensed Consolidated Balance Sheet
                                           (Dollars in thousands)

                                                                              (Unaudited)            (1)
                                                                             Mar. 31, 1999      Dec. 31, 1998
                                                                             -------------      -------------
                                                                                           
ASSETS
Real estate properties:
        Land                                                                     $ 143,965          $ 140,617
        Buildings and improvements                                               1,203,890          1,169,941
        Personal property                                                            5,003              4,825
        Construction in progress                                                    40,045             72,172
                                                                                    ------             ------
                                                                                 1,392,903          1,387,555
        Less accumulated depreciation                                              (59,164)           (50,116)
                                                                                   -------            ------- 
              Total real estate properties, net                                  1,333,739          1,337,439

Cash and cash equivalents                                                           14,298             14,411

Mortgage notes receivable                                                          239,592            228,542

Other assets, net                                                                   39,351             35,031
                                                                                    ------             ------
Total assets                                                                   $ 1,626,980        $ 1,615,423
                                                                               ===========        ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
        Notes and bonds payable                                                    578,656            559,924

        Accounts payable and accrued liabilities                                    20,989             25,824

        Other liabilities                                                           11,029             11,971
                                                                                    ------             ------
Total liabilities                                                                  610,674            597,719
                                                                                   -------            -------

Commitments                                                                              0                  0

Stockholders' equity:
        Preferred stock, $.01 par value; 50,000,000 shares authorized;
              issued and outstanding, 1999 and 1998 - 3,000,000                         30                 30

        Common stock, $.01 par value;  150,000,000 shares authorized;
              issued and outstanding, 1999 - 39,809,818; 1998 - 39,792,775             398                398

        Additional paid-in capital                                               1,049,355          1,049,039

        Deferred compensation                                                      (10,366)           (10,662)

        Cumulative net income                                                      150,088            129,346

        Cumulative dividends                                                      (173,199)          (150,447)
                                                                                  --------           -------- 

Total stockholders' equity                                                       1,016,306          1,017,704
                                                                                 ---------          ---------

Total liabilities and stockholders' equity                                     $ 1,626,980        $ 1,615,423
                                                                               ===========        ===========


(1) The balance  sheet at Dec. 31, 1998 has been derived from audited  financial
statements  at that  date  but  does  not  include  all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements.

(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, 1998, are an integral part of these financial statements.)

                                      -1-




                         Healthcare Realty Trust Incorporated
                      Condensed Consolidated Statement of Income
                  For The Three Months Ended March 31, 1999 and 1998
                                     (Unaudited)
                     (Dollars in thousands, except per share data)

                                                                     1999             1998
                                                                     ----             ----
                                                                              
REVENUES:

       Master lease rental income                                 $ 23,097          $ 9,755
       Property operating income                                    13,505            6,820
       Straight line rent                                            1,568                0
       Mortgage interest income                                      5,835              117
       Management fees                                                 629              458
       Interest and other income                                     2,263              183
                                                                     -----              ---
                                                                    46,897           17,333

EXPENSES:

       General and administrative                                    1,826            1,325
       Property operating expenses                                   4,873            2,394
       Interest                                                      9,239            1,783
       Depreciation                                                 10,096            3,142
       Amortization                                                    121               83
                                                                       ---               --
                                                                    26,155            8,727
                                                                    ------            -----
NET INCOME                                                        $ 20,742          $ 8,606
                                                                  ========          =======

NET INCOME PER SHARE - BASIC                                        $ 0.49           $ 0.44
                                                                    ======           ======

NET INCOME PER SHARE - DILUTED                                      $ 0.48           $ 0.43
                                                                    ======           ======

SHARES OUTSTANDING - BASIC                                      39,270,747       19,344,067
                                                                ==========       ==========

SHARES OUTSTANDING - DILUTED                                    39,777,543       19,821,162
                                                                ==========       ==========


(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, 1998, are an integral part of these financial statements.)

                                      -2-




                            Healthcare Realty Trust Incorporated
                      Condensed Consolidated Statements of Cash Flows
                    For The Three Months Ended March 31, 1999 and 1998
                                      (Unaudited)
                                (Dollars in thousands)

                                                                                 1999             1998
                                                                                 ----             ----
                                                                                          
Cash flows from operating activities:
       Net income                                                              $ 20,742          $ 8,606
       Adjustments to reconcile net income to cash provided by operating 
            activities:
            Depreciation and amortization                                        10,941            3,303
            Deferred compensation                                                   296              312
            Decrease in other liabilities                                          (942)            (428)
            Increase in other assets                                             (3,237)            (896)
            Decrease in accounts payable and accrued liabilities                 (4,835)          (1,466)
            Increase in straight line rent                                       (1,568)               0
            Gain on sale of real estate                                          (1,749)               0
                                                                                 ------                -
       Net cash provided by operating activities                                 19,648            9,431
                                                                                 ------            -----

Cash flows from investing activities:

       Acquisition and development of real estate properties                    (12,737)         (14,089)
       Acquisition and development of mortgages                                 (11,285)               0
       Proceeds from sale of real estate                                          8,090                0
                                                                                  -----                -
       Net cash used in investing activities                                    (15,932)         (14,089)
                                                                                -------          ------- 

Cash flows from financing activities:
       Borrowings on notes and bonds payable                                     27,000            8,500
       Repayments on notes and bonds payable                                     (8,372)         (19,800)
       Dividends paid                                                           (22,752)          (9,910)
       Proceeds from issuance of common stock                                       295           33,564
                                                                                    ---           ------
       Net cash provided (used) by financing activities                          (3,829)          12,354
                                                                                 ------           ------

Increase (decrease) in cash and cash equivalents                                   (113)           7,696
Cash and cash equivalents, beginning of period                                   14,411            5,325
                                                                                 ------            -----
Cash and cash equivalents, end of period                                       $ 14,298         $ 13,021
                                                                               ========         ========


(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, 1998, are an integral part of these financial statements.)

                                      -3-

                             Healthcare Realty Trust
                                  Incorporated

              Notes to Condensed Consolidated Financial Statements

                                 March 31, 1999

                                   (Unaudited)





Note 1.  Basis of Presentation

     The accompanying  unaudited condensed  consolidated financial statements of
Healthcare  Realty  Trust  Incorporated  (the "Company")  have been  prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X.  Accordingly,  they do not include  all of the  information  and  footnotes
required by generally  accepted  accounting  principles  for complete  financial
statements  which are included in the  Company's  Annual Report on Form 10-K for
the year ended December 31, 1998. In the opinion of management,  all adjustments
(consisting  of  normal  recurring  accruals)  considered  necessary  for a fair
presentation  have been included.  These financial  statements should be read in
conjunction  with the  financial  statements  included in the  Company's  Annual
Report on Form 10-K for the year ended December 31, 1998.

     The results of operations for the three-month  period ending March 31, 1999
are not necessarily  indicative of the results that may be expected for the year
ending December 31, 1999.

     Certain  reclassifications  have been made for the  period  January 1, 1998
through   March  31,   1998  to   conform  to  the  1999   presentation.   These
reclassifications  had no effect on the  results  of  operations  as  previously
reported.

Note 2.  Organization

     The Company invests in healthcare-related  properties and mortgages located
throughout  the United  States.  The Company  provides  management,  leasing and
build-to-suit development, and capital for the construction of new facilities as
well as for the  acquisition of existing  properties.  As of March 31, 1999, the
Company had invested or committed to invest in 286 properties (the "Properties")
located in 35 states, which are supported by 69 healthcare-related entities. The
Properties include:

                                      -4-



                                                             Number of       (in thousands)
                                                            Properties         Investment
                                                            ----------         ----------
                                                                       
          Ancillary hospital facilities                             62            $501,713
          Medical office buildings                                   6              30,230
          Physician clinics                                         35             155,735
          Skilled Nursing Facilities                                55             243,077
          Comprehensive ambulatory care centers                     16              43,506
          Assisted Living Facilities                                85             295,303
          Ambulatory surgery centers                                 9              41,452
          Inpatient rehabilitation facilities                       10             154,619
          Other                                                      8             163,423
          Corporate property                                         0               3,437
                                                                     -               -----
                                                                   286          $1,632,495
                                                                   ===          ==========

Note 3.  Funds From Operations

     Funds from operations  ("FFO"),  as defined by the National  Association of
Real Estate  Investment  Trusts,  Inc.  ("NAREIT")  1995 White Paper,  means net
income (computed in accordance with generally accepted  accounting  principles),
excluding gains (or losses) from debt restructuring and sales of property,  plus
depreciation from real estate assets.

     The Company  considers FFO to be an informative  measure of the performance
of an equity  REIT and  consistent  with  measures  used by analysts to evaluate
equity REITs. FFO does not represent cash generated from operating activities in
accordance with generally  accepted  accounting  principles,  is not necessarily
indicative of cash available to fund cash needs, and 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 as a measure of liquidity. FFO for
the three months ended March 31, 1999 and 1998, was $25.7 million,  or $0.66 per
basic share  ($0.65 per  diluted  share) and $11.6  million,  or $0.60 per basic
share ($0.59 per diluted share), respectively.

                                      -5-




                                          Funds from Operations

                              (Dollars in thousands, except per share data)
                                                                                          
                                                                         Three Months Ended March 31,
                                                                         ----------------------------
                                                                       1999                       1998
                                                                       ----                       ----
                                                                                      
  Net Income (1)                                                      $20,742                   $8,606

       Non-recurring items                                                  0                        0

       Gain or loss on dispositions (2)                               (1,749)                        0

       Straight line rents                                            (1,568)                        0

       Preferred stock dividend                                       (1,662)                        0

  ADD:

       Depreciation
         Real estate                                                    9,967                    2,998
         Office F,F&E                                                       0                        0
         Leasehold improvements                                             0                        0
         Other non-revenue producing assets                                 0                        0
                                                                            -                        -

                                                                        9,967                    2,998
                                                                        -----                    -----
       Amortization
         Acquired property contracts                                        0                        0
         Other non-revenue producing assets                                 0                        0
         Organization costs                                                 0                        0
                                                                            -                        -
                                                                            0                        0
                                                                            -                        -

       Deferred financing costs                                             0                        0
                                                                            -                        -

       Total Adjustments                                                4,988                    2,998
                                                                        -----                    -----

  Funds From Operations - Basic                                     $  25,730                $  11,604
          Convertible Subordinated Debenture Interest                       0                        0
                                                                            -                        -

  Funds from Operations - Diluted                                   $  25,730                $  11,604
                                                                    =========                =========

  Shares Outstanding - Basic                                       39,270,747               19,344,067
                                                                   ==========               ==========

  Shares Outstanding - Diluted                                     39,777,543               19,821,162
                                                                   ==========               ==========

  Funds From Operations Per Share - Basic                            $   0.66                 $   0.60
                                                                     ========                 ========

  Funds From Operations Per Share - Diluted                          $   0.65                 $   0.59
                                                                     ========                 ========

(1)      Net income includes $296,196 in 1999 and $311,718 in 1998 of stock 
         based,  long-term  incentive  compensation expense.  This expense 
         never requires the disbursement of cash.
(2)      Represents a gain from the sale of an ancillary hospital facility 
         in Savannah, Georgia.

                                      -6-

Note 4.  Capstone Merger

     On June 8, 1998,  the Company  announced a definitive  agreement to acquire
Capstone Capital Corporation ("Capstone"). The merger was consummated on October
15, 1998.  Pursuant to the merger agreement,  the Company acquired Capstone in a
stock-for-stock  merger in which the  stockholders of Capstone  received a fixed
ratio of .8518 shares of the Company's  common stock and the holders of Capstone
preferred  stock received one share of the Company's  voting  preferred stock in
exchange  for  each  share of  Capstone  preferred  stock.  The  Company  issued
18,906,909  shares of common stock and 3,000,000  shares of preferred stock. The
transaction was accounted for as a purchase and resulted in no goodwill.


         The purchase price is summarized as follows (in thousands):
                                                    
         Common stock                                  $   532,554
         Preferred stock                                    72,052
         Cash and cash equivalents                           8,330
         Liabilities assumed                               424,897
                                                           -------
              Total Purchase Price                      $1,037,833
                                                        ==========




         The assets acquired in the Capstone merger are summarized as follows 
(in thousands):
                                                    
         Real estate properties                        $   804,178
         Mortgage notes receivable                         211,590
         Cash and cash equivalents                          13,767
         Other assets                                        8,298
                                                             -----
              Total Assets Acquired                     $1,037,833
                                                        ==========

Note 5.  Notes and Bonds Payable


         Notes and bonds payable at March 31, 1999 consisted of the following
(in thousands):
                                                       
         Unsecured credit facility                         $198,00
         Term loan facility                                171,100
         Unsecured notes                                    72,000
         6.55% Convertible subordinated debentures, net     73,369
         10.5% Convertible subordinated debentures, net      3,777
         Mortgage Notes                                     60,410
                                                            ------
                                                          $578,656
                                                          ========

                                      -7-



Unsecured Credit Facility

     On October 15, 1998, concurrent with its merger with Capstone,  the Company
repaid the  outstanding  balances  under both  Capstone's  and the Company's own
unsecured credit  facilities and entered into a $265.0 million  unsecured credit
facility (the  "Unsecured  Credit  Facility")  with ten  commercial  banks.  The
Unsecured  Credit  Facility  bears  interest at LIBOR rates plus 1.05%,  payable
quarterly,  and matures on October 15, 2001. In addition,  the Company will pay,
quarterly,  a  commitment  fee of 0.225  of 1% on the  unused  portion  of funds
available  for  borrowings.  The  Unsecured  Credit  Facility  contains  certain
representations, warranties, and financial and other covenants customary in such
loan agreements. At March 31, 1999, the Company had available borrowing capacity
of $67.0 million under the Unsecured Credit Facility.

Term Loan Facility

     On October 15,  1998,  concurrent  with the  Capstone  merger,  the Company
entered into a $200.0  million  unsecured  term loan (the "Term Loan  Facility")
with  NationsBank.  The Term Loan Facility  bears  interest at LIBOR plus 1.05%,
payable  quarterly,  and matures on October  16,  1999.  The Term Loan  Facility
contains certain  representations,  warranties and financial and other covenants
customary in such loan agreements,  as well as restrictions on dividend payments
if minimum  tangible  capital  requirements  are not met. At March 31, 1999, the
Company  had no  additional  available  borrowing  capacity  under the Term Loan
facility.

Unsecured Notes

     On  September  18,  1995 the  Company  privately  placed  $90.0  million of
unsecured  notes (the  "Unsecured  Notes") with 16  institutions.  The Unsecured
Notes bear interest at 7.41%, payable semi-annually,  and mature on September 1,
2002.  Beginning on September 1, 1998 and on each  September 1 through 2002, the
Company must repay $18.0 million of the principal.  The note agreements pursuant
to which the Unsecured  Notes were purchased  contain  certain  representations,
warranties and financial and other covenants customary in such loan agreements.

Convertible Subordinated Debentures

     As part of the Capstone  merger,  the Company  assumed and recorded at fair
value $74.7  million  aggregate  face amount of 6.55%  Convertible  Subordinated
Debentures (the "6.55% Debentures") of Capstone.  At March 31, 1999, the Company
had approximately  $73.4 million aggregate  principal amount of 6.55% Debentures
outstanding with a face amount of $74.7 million and unaccreted  discount of $1.3
million.  Such rate of interest and accretion of discount  represents a yield to
maturity of 7.5% per annum (computed on a semiannual bond equivalent basis). The
6.55%  Debentures  are due on March 14,  2002,  unless  redeemed  earlier by the
Company or converted by the holder, and are callable on March 16, 2000. Interest
on the 6.55%  Debentures  is payable on March 14 and  September 14 in each year.
The 6.55%  Debentures are convertible into shares of common stock of the Company

                                      -8-


at the option of the holder at any time prior to redemption or stated  maturity,
at a conversion rate of 33.6251 shares per $1 thousand bond.

     As part of the Capstone  merger,  the Company  assumed and recorded at fair
value $3.75  million  aggregate  face amount of 10.5%  Convertible  Subordinated
Debentures (the "10.5% Debentures") of Capstone.  At March 31, 1999, the Company
had approximately  $3.8 million  aggregate  principal amount of 10.5% Debentures
outstanding  with a face amount of $3.6 million and unamortized  premium of $0.2
million. Such rate of interest and amortization of premium represents a yield to
maturity of 7.5% per annum (computed on a semiannual bond equivalent basis). The
10.5%  Debentures  are due on April 1,  2002,  unless  redeemed  earlier  by the
Company or converted by the holder, and are callable on April 5, 2000.  Interest
on the 10.5%  Debentures  is payable on April 1 and October 1 in each year.  The
10.5%  Debentures are convertible  into shares of common stock of the Company at
the option of the holder at any time prior to redemption or stated maturity,  at
a conversion rate of 52.8248 shares per $1 thousand bond.

Mortgage Notes

     As part of the Capstone merger, the Company assumed  non-recourse  mortgage
notes payable, and the related collateral, as follows (Dollars in millions):


                                                                                   Book Value
                                                                                Of Collateral at   Balance at
                        Original   Interest                                         March 31,       March 31,
      Mortgagor          Balance     Rate          Collateral                         1999            1999
      ---------          -------     ----          ----------                         ----            ----
                                                                                        
Life Insurance Co.       $  23.3     8.500%   Ancillary hospital facility        $     40.3        $   22.8
Life Insurance Co.           4.7     7.625%   Ancillary hospital facility              10.1             4.5
Life Insurance Co.          17.1     8.125%   Two ambulatory surgery centers           34.8            16.7
                                              & one ancillary hospital facility 
Bank                        17.0     8.250%   Six skilled nursing facilities           29.4            16.4
                            ----     -----                                             ----            ----
                          $ 62.1                                                 $    114.6        $   60.4
                          ======                                                 ==========        ========

     The $23.3 million note is payable in monthly  installments of principal and
interest  based on a 30 year  amortization  with the final  payment  due in July
2026. The $4.7 million note is payable in monthly  installments of principal and
interest based on a 20 year  amortization  with the final payment due in January
2017. The three notes totaling $17.1 million are payable in monthly installments
of principal and interest based on a 25 year amortization with a balloon payment
of the unpaid  balance in September  2004. The $17.0 million note bears interest
at 50 basis  points in  excess of the prime  rate,  and is  payable  in  monthly
installments  of principal and interest based on a 25 year  amortization  with a
balloon payment of the unpaid balance in June 2000.

                                      -9-

Note 6.  Commitments

     As of March 31, 1999,  the Company had a net  investment  of  approximately
$40.0 million in six build-to-suit developments in progress and one expansion of
an  existing  facility,  which  have a total  remaining  funding  commitment  of
approximately $22.4 million. The Company also has 19 mortgages under development
at  March  31,  1999,  which  have  a  total  remaining  funding  commitment  of
approximately  $19.4 million.  Also, as part of the Capstone merger, the Company
assumed  funding  obligations of future  commitments.  The remaining  balance of
these commitments at March 31, 1999 was approximately $46.7 million.

     As part of the  Capstone  merger,  agreements  were entered into with three
individuals  affiliated  with Capstone that restrict  competitive  practices and
which the Company believes will protect and enhance the value of the real estate
properties acquired from Capstone.  These agreements provide for the issuance of
150,000  shares per year of common  stock of the Company to the  individuals  on
October 15 of the years 1999,  2000,  2001 and 2002,  provided  all terms of the
agreements are met.

Note 7.  Asset Disposition

     During the first  quarter of 1999,  the Company  sold a 90,000  square foot
ancillary  hospital  facility  in  Savannah,  Georgia  for $8.1  million  in net
proceeds.  These proceeds were applied to the partial repayment of the Term Loan
Facility.

                                      -10-

Note 8.  Net Income Per Share

     The table below sets forth the  computation  of basic and diluted  earnings
per share as required by FASB Statement No. 128 for the three months ended March
31, 1999 and 1998.


                                                                     Three Months Ended March 31,
                                                                      1999                  1998
                                                                      ----                  ----
                                                                              
Basic EPS
     Average Shares Outstanding                                    39,800,690            19,869,398
         Actual Restricted Stock Shares                             (529,943)             (525,331)
                                                                    --------              -------- 
     Denominator - Basic                                           39,270,747            19,344,067
                                                                   ==========            ==========
     Net Income                                                   $20,742,237           $ 8,605,872
         Preferred Stock Dividend                                 (1,661,818)                     0
                                                                  ----------                      -
     Numerator - Basic                                            $19,080,419           $ 8,605,872
                                                                  ===========           ===========
     Per Share Amount                                        $           0.49       $          0.44
                                                             ================       ===============

Diluted EPS
     Average Shares Outstanding                                    39,800,690            19,869,398
         Actual Restricted Stock Shares                             (529,943)             (525,331)
         Restricted Shares - Treasury                                 498,822               402,843
         Dilution for Convertible Debentures                                0                     0
         Dilution for Employee Stock Purchase Plan                      7,974                24,556
         Dilution for Warrants                                              0                49,696
                                                                            -                ------
     Denominator - Diluted                                         39,777,543            19,821,162
                                                                   ==========            ==========
     Numerator - Basic                                            $19,080,419            $8,605,872
         Convertible Subordinated Debenture Interest                        0                     0
                                                                            -                     -
     Numerator - Diluted                                          $19,080,419            $8,605,872
                                                                  ===========            ==========
     Per Share Amount                                        $           0.48        $         0.43
                                                             ================        ==============

                                      -11-

                Item 2. Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


Operating Results

First Quarter 1999 Compared to First Quarter 1998

     The results of operations of the Company were significantly impacted by the
Capstone merger. For the three months ended March 31, 1999, net income increased
$10.6  million  due  to  the  Capstone  merger.  As a  result  of  the  Capstone
transaction,  the Company  acquired 111  properties  and 75 mortgages for a fair
value of $804.2  million and $211.6  million,  respectively.  These  investments
resulted in additional master lease,  straight line rent and property  operating
income,  net of operating  expenses,  and mortgage interest income for the three
months ended March 31, 1999 of $23.3 million, as well as additional interest and
other income of $0.3 million,  additional interest expense of $4.3 million under
the  unsecured  credit  facility  and term loan  facility and  depreciation  and
amortization  expense of $6.5 million. The Company also assumed Capstone's 6.55%
and 10.5% convertible  subordinated  debentures and notes payable, with interest
rates ranging from 7.625% to 8.50% at March 31, 1999, which resulted in interest
expense of $2.2 million for the three months ended March 31, 1999.

     Net income for the quarter ended March 31, 1999 was $20.7  million,  ($0.49
per basic share of common stock and $0.48 per diluted share),  on total revenues
of $46.9 million compared to net income of $8.6 million,  ($0.44 per basic share
of common stock and $0.43 per diluted share) on total revenues of $17.3 million,
for the same period in 1998. Funds from operations ("FFO") was $25.7 million, or
$0.66 per basic share ($0.65 per diluted share), for the quarter ended March 31,
1999  compared to $11.6  million,  or $0.60 per basic  share  ($0.59 per diluted
share), in 1998.

     Total  revenues for the three months ended March 31, 1999,  compared to the
three months ended March 31, 1998, increased $29.6 million, or 170.6%. Excluding
the impact of the Capstone merger,  which is discussed above, total revenues for
the quarter ended March 31, 1999, compared to the same period in 1998, increased
$4.2 million,  or 24.4%. This increase is primarily due to increases in property
operating  income and interest  and other  income.  Excluding  the effect of the
Capstone merger,  property  operating  income increased $2.3 million,  or 34.2%.
Since the first quarter of 1998,  five  previously-owned  buildings were brought
under the  Company's  property  management  services.  The Company  acquired one
additional  building,  also  under  property  management,   one  property  under
construction  was  completed  and  began  operations,  and four  buildings  were
acquired under master lease arrangements.  In February 1999, the Company sold an
ancillary  hospital  facility  in  Savannah,  Georgia  for net  proceeds of $8.1
million,  resulting  in a $1.7  million  gain,  reflected  in interest and other
income.  Certain leases acquired from Capstone contain  escalating  rental rates
over the life of the leases, however, rental income is recognized as earned on a
straight-line  basis  over the life of the  lease.  Therefore,  $1.6  million of

                                      -12-


accrued straight-line rental income is included in net income. Mortgage interest
income increased $5.8 million for the three months ended March 31, 1999 compared
to 1998 due mainly to the acquisition of 75 mortgages in the Capstone merger.

     Total expenses for the three months ended March 31, 1999 were $26.2 million
compared to $8.7 million for the three months ended March 31, 1998,  an increase
of $17.4 million, or 199.7%.  Excluding the effect of the Capstone merger, total
expenses  increased $2.7 million,  or 30.7% for the three months ended March 31,
1999,  compared to 1998. Interest expenses increased $7.5 million, or 418.2% for
the first  quarter  ended 1999  compared  to 1998.  Excluding  the effect of the
Capstone merger,  interest expense increased $1.0 million,  or 54% for the three
months ended March 31, 1999 compared to 1998. During the quarter ended March 31,
1999, the Company had an average outstanding debt balance of approximately $84.6
million  under  the  unsecured  credit  facility  (excluding  the  effect of the
Capstone  merger)  compared  to $5.7  million in 1998.  Additionally,  there was
approximately  $8.1  million less in  construction  in progress  throughout  the
quarter during 1999 compared to 1998 which resulted in less capitalized interest
in 1999.  General and administrative  expenses increased $1.8 million,  or 37.8%
for the quarter ended March 31, 1999,  compared to the same period in 1998. This
increase is primarily  due to the  increased  number of  employees  for property
management,  development, and other service-based activities. Property operating
expenses increased $2.5 million,  or 103.6% in 1999 compared to 1998.  Excluding
the properties  acquired with the Capstone merger,  property-operating  expenses
increased $0.7 million,  or 30.9% for the same reasons property operating income
increased,  as discussed above.  Depreciation expense increased $7.0 million, or
221.3% for the three months ended March 31, 1999 compared to 1998. Excluding the
effect of the Capstone merger,  depreciation  expense increased $0.5 million, or
14.9%  due to the  acquisition  of five  properties  and the  completion  of one
property under construction since the first quarter of 1998.

                                      -13-


Liquidity and Capital Resources

     On October 15, 1998, at the time of the Capstone merger, the Company repaid
the  outstanding  balances under both Capstone's and the Company's own unsecured
credit  facilities and entered into a $265.0 million  unsecured  credit facility
(the  "Unsecured  Credit  Facility")  with ten commercial  banks.  The Unsecured
Credit  Facility  bears  interest at LIBOR plus 1.05%,  payable  quarterly,  and
matures on October 15, 2001.  In addition,  the Company will pay,  quarterly,  a
commitment  fee of 0.225 of 1% on the  unused  portion  of funds  available  for
borrowings.  At March 31, 1999, the Company had available  borrowing capacity of
$67.0 million under the Unsecured Credit Facility.

     At the time of the  Capstone  merger,  the  Company  entered  into a $200.0
million  unsecured term loan (the "Term Loan  Facility") with  NationsBank.  The
Term Loan Facility bears interest at LIBOR plus 1.05%,  payable  quarterly,  and
matures on October 16, 1999. Since the Capstone merger, the Company has received
net  proceeds  from  the  sale  of  assets  and  from  mortgage  prepayments  of
approximately  $42.5  million and  reduced  the unpaid  balance of the Term Loan
Facility as of April 30, 1999 to $157.5  million.  The Company  expects that the
Term Loan Facility will be repaid by internally  generated  cash flow,  proceeds
from the sale of additional assets, and proceeds from additional  prepayments of
mortgage notes  receivable.  If such sources of funds are  insufficient to repay
the Term Loan Facility in full, any unpaid balance is expected to be refinanced.

     In 1995, the Company privately placed $90.0 million of unsecured notes (the
"Unsecured  Notes")  bearing  interest  at 7.41%,  payable  semi-annually  ($5.0
million for 1999), and mature on September 1, 2002. The Company must repay $18.0
million of principle annually.  At March 31, 1999, $72.0 million was outstanding
under the Unsecured Notes.

     The Company assumed in the Capstone merger 10.5%  Convertible  Subordinated
Debentures and 6.55%  Convertible  Subordinated  Debentures  having an aggregate
principal balance of $78.3 million. In 1999 the Company will pay $5.3 million of
interest on these subordinated debentures.

     As of March 31, 1999 the Company can issue an  aggregate  of  approximately
$106.4 million of securities  remaining under currently  effective  registration
statements.  Due to the current market price of the Company's stock, the Company
does not presently plan to offer securities under such registration  statements.
The Company may,  under  certain  circumstances,  borrow  additional  amounts in
connection with the renovation or expansion of its  properties,  the acquisition
or development of additional  properties or, as necessary,  to meet distribution
requirements for REITs under the Code. The Company may raise additional  capital
or make investments by issuing,  in public or private  transactions,  its equity
and debt  securities,  but the  availability and terms of any such issuance will
depend upon market and other conditions.

                                      -14-



     In  February  1999,  the Company  sold an  ancillary  hospital  facility in
Savannah, Georgia for net proceeds of $8.1 million. The proceeds were applied to
the partial payment of the Term Loan Facility.

     In April 1999, the Company sold a  comprehensive  ambulatory care center in
Miami,  Florida  for  $11.3  million  in net  proceeds  and  one  mortgage  note
receivable was repaid for $2.3 million in net proceeds.  The gain resulting from
this sale will be recognized in the second quarter of 1999.  These proceeds were
applied to the partial payment of the Term Loan Facility.

     As of March 31, 1999, the Company had an investment of approximately  $40.0
million in six  build-to-suit  developments  in progress and one expansion of an
existing   facility,   which  have  a  total  remaining  funding  commitment  of
approximately $22.4 million. The Company also had 19 mortgages under development
at  March  31,  1999,  which  have  a  total  remaining  funding  commitment  of
approximately  $19.4 million.  Also, as part of the Capstone merger, the Company
assumed  funding  obligations of future  commitments.  The remaining  balance of
these commitments at March 31, 1999 is approximately $46.7 million.  The Company
intends to fund these  commitments  with funds  available  from  operations  and
proceeds from the Unsecured Credit Facility.

     At March 31, 1999, the Company had  stockholders'  equity in excess of $1.0
billion.  The debt to total  capitalization ratio was approximately .363 to 1 at
March 31, 1999.

     On January  26,  1999,  the Company  declared an increase in its  quarterly
common  stock  dividend  from $0.525 per share ($2.10  annualized)  to $0.53 per
share ($2.12 annualized)  payable to stockholders of record on February 5, 1999.
This  dividend  was paid on  February  16,  1999.  In April  1999,  the  Company
announced  payment of a common stock  dividend of $0.535 per share to holders of
record of common shares on May 6, 1999. This dividend will be payable on May 17,
1999 and  relates to the period  January 1, 1999  through  March 31,  1999.  The
Company presently plans to continue to pay its quarterly common stock dividends,
with  increases  consistent  with its  current  practice.  In the event that the
Company  cannot make  additional  investments in 1999 because of an inability to
obtain new  capital by issuing  equity and debt  securities,  the  Company  will
continue to be able to pay its common  stock  dividends  in a manner  consistent
with its current  practice.  Should access to new capital not be available,  the
Company is  uncertain  of its ability to increase  its  quarterly  common  stock
dividends.

     During 1999, the Company will pay quarterly  dividends on its 8 7/8% Series
A Voting Cumulative Preferred Stock in the annualized amount of $2.22 per share.

     Under  the  terms of the  leases  and other  financial  support  agreements
relating  to  most  of the  properties,  tenants  or  healthcare  providers  are
generally   responsible  for  operating  expenses  and  taxes  relating  to  the
properties.  As a result of these  arrangements,  with  limited  exceptions  not
material to the performance of the Company, the Company does not believe that it
will be  responsible  for any major  expenses in connection  with the properties

                                      -15-


during the respective terms of the agreements.  The Company anticipates entering
into similar  arrangements with respect to additional  properties it acquires or
develops.  After the term of the lease or financial support agreement, or in the
event the  financial  obligations  required by the  agreement  are not met,  the
Company  anticipates  that any  expenditures it might become  responsible for in
maintaining  the properties  will be funded by cash from  operations and, in the
case  of  major  expenditures,  possibly  by  borrowings.  To  the  extent  that
unanticipated expenditures or significant borrowings are required, the Company's
cash available for distribution and liquidity may be adversely affected.

     The  Company  plans to  continue  to meet its  liquidity  needs,  including
funding  additional  investments in 1999,  paying its quarterly  dividends (with
increases consistent with its current practices) and funding the debt service on
the  10.50%   Convertible   Subordinated   Debentures,   the  6.55%  Convertible
Subordinated Debentures,  the Unsecured Credit Facility, the Term Loan Facility,
and the Unsecured  Notes from its operating  revenues,  the proceeds of mortgage
loan repayments, sales of real estate investments and mortgage notes receivable,
and debt market financings.  The Company believes that its liquidity and sources
of capital are adequate to satisfy its cash requirements.  The Company, however,
cannot 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.

Impact of Inflation

     Inflation  has not  significantly  affected  the  earnings  of the  Company
because of the moderate  inflation  rate and the fact that most of the Company's
leases and financial  support  arrangements  require tenants and sponsors to pay
all or some portion of the increases in operating expenses, thereby reducing the
risk of any adverse effects of inflation to the Company. In addition,  inflation
will have the effect of  increasing  the gross revenue the Company is to receive
under the terms of the leases and  financial  support  arrangements.  Leases and
financial  support  arrangements vary in the remaining terms of obligations from
three to 20 years, further reducing the risk of any adverse effects of inflation
to the Company. The Unsecured Credit Facility bears interest at a variable rate;
therefore,  the amount of interest  payable under the Unsecured  Credit Facility
will be influenced by changes in short-term rates, which tend to be sensitive to
inflation.

Real Estate Investment Trust Tax Proposals

     The Clinton  Administration's  Fiscal Year 2000  Budget  proposal  includes
three  provisions  of  interest to REITs in  general,  two of which  potentially
affect the Company.  These  provisions  (i) modify the  structure of  businesses
which are  indirectly  conducted  by the Company  and could limit or  negatively
affect the Company's  future  ability to engage  indirectly in certain  business
activities  that cannot be conducted  directly by the  Company;  and (ii) repeal
tax-free  conversion  of large C  corporations  to S  corporations,  which would
effectively  tax the built-in  gains of C  corporations  prospectively  electing

                                      -16-



tax-free  reorganizations,  thus affecting an acquisition format employed by the
Company in the past. The  President's  Budget proposal  includes  numerous other
revenue  provisions,  none of which would  materially  impact the Company in the
event of their  adoption.  The last action on the  President's  Year 2000 Budget
proposal was the release by the Joint  Committee on Taxation's  "Description  of
Revenue  Provisions  Contained  in  the  President's  Fiscal  Year  2000  Budget
Proposal"  on  February  22,  1999.  Congress  has  yet to  debate  the  broader
implications of the President's Year 2000 Budget  proposals,  so there is no way
to predict the outcome of these  proposals  or the eventual  economic  effect of
these proposals on the Company if these proposals are enacted.

     An  alternative  proposal,  H.R.  1616,  the Real Estate  Investment  Trust
Modernization  Act of 1999 (the  "RMA") has as its  central  feature a provision
allowing a REIT to own 100% of the stock of a taxable REIT  subsidiary,  similar
to the  initiative  contained  in the  Administration's  Fiscal Year 2000 Budget
proposal mentioned previously.  Many of the provisions in the RMA are similar to
the Budget proposal's provisions to modify the structure of businesses and could
have a similar,  undetermined impact on the Company's future business activities
as has  already  been  noted.  Other  provisions  in the RMA  would  affect  (i)
foreclosures for Health Care REITs and (ii) the 95% distribution requirement. As
with the President's Year 2000 Budget  proposal,  there is no way to predict the
outcome of these proposals or the eventual economic effect of these proposals on
the Company if the RMA is enacted.

Year 2000 Issue

     The Year 2000  ("Y2K")  issue is the  result  of  computer  programs  being
written using two digits rather than four digits to define the applicable  year.
Computer  programs or  hardware  that have  date-sensitive  software or embedded
chips may  recognize  a date  using "00" as the year 1900  rather  than the year
2000.  This  could  result  in  a  system  failure  or  miscalculations  causing
disruptions of operations,  including, among other things, a temporary inability
to process transactions or engage in normal business  activities.  The Y2K issue
relating to the Company's corporate  information  technology systems,  including
applications  employed  with  respect  to the  real  estate  investments  of the
Company,  could  have a  material  impact on the  operations  of the  Company if
compliance is not completed in a timely  manner.  The Company's  plan to resolve
the Y2K issue  involves  four  phases:  assessment,  remediation,  testing,  and
implementation.

Status of Y2K Issue Relating to the Company's Information Technology Systems

     Based  on the  Company's  completed  assessment  of its  own  software  and
hardware relating to the Company's corporate information technology systems, the
Company  determined that it was necessary to modify or replace certain  portions
of its software and hardware so that those systems would properly  utilize dates
beyond  December  31,  1999.  The Company has  modified  and  replaced  existing
software and certain hardware considered necessary based on its assessment.  The
Company's costs to complete these  modifications  and replacements was less than
$50,000.

                                      -17-



     In the  ordinary  course of events,  the  Company  has  purchased  new file
servers and replaced many older desktop  microcomputers with new equipment,  all
of which are certified to be Y2K compliant by the  manufacturers.  Additionally,
"patches"  available  from the  manufacturers  were  purchased to bring  certain
equipment into compliance, and were installed in desktop systems as necessary.

     The  Company's  assessment  of  computer  operating  systems  and  software
indicated that the Company's significant information systems programs should not
require  remediation.  Accordingly,  the Company  does not believe  that the Y2K
presents  a material  exposure  as it relates  to the  Company's  services.  The
Company requested, and has subsequently received,  certification from all of its
significant  software and operating  systems  vendors that the versions of their
products currently installed are fully Y2K compliant.

     100%  of the  Company's  systems,  except  for the  accounting  information
system, have been tested for compliance.  The accounting  information system has
been  certified  as  compliant  by the vendor.  The Company  expects to complete
testing its  accounting  information  system by the end of the second quarter of
1999 and expects to certify it as  compliant  during the third  quarter of 1999.
While the Company does not  anticipate  that testing will  disprove its vendor's
certification of compliance,  remediation of any systems or software that signal
potential Y2K problems will begin immediately upon discovery.

Y2K Issue Compliance of Vendors and Clients

     The Company has  questioned  its  significant  suppliers  and clients as to
their  respective  responses to the Y2K issue. To date, the Company is not aware
of any  suppliers or clients with a Y2K issue that would  materially  impact the
Company's results of operations,  liquidity, or capital resources;  however, the
Company  has no  means  of  ensuring  that  those  parties  will  in fact be Y2K
compliant.  The Company has received  responses from approximately 33% of all of
its  inquiries  and has renewed its  solicitation  for  written  disclosures  in
compliance with the Year 2000 Information and Readiness  Disclosure Act. 100% of
the  written  responses  received  have  certified  that they are or will be Y2K
compliant by the end of 1999. The inability of suppliers and clients to complete
their Y2K  resolution  process in a timely fashion could  materially  impact the
Company.  The Company cannot presently determine the effect of non-compliance by
the Company's suppliers and clients.

     While the Company does have ongoing  relationships with third-party payors,
suppliers,  vendors,  and others, it has no systems that interface directly with
third party vendors other than its accounts with financial  institutions and the
Company's  payroll  system  interfaces  directly with a vendor.  The Company has
installed  Y2K  compliant  software  upgrades  that have been  certified  by its
primary  financial  institution and has received  notification  from its payroll
vendor that its  systems and  software  with which the  Company  interfaces  are
compliant.

                                      -18-



     The Company will also have Y2K issue exposure in non-information technology
applications with respect to its real estate  investments.  Computer  technology
employed  in  elevators,   security  systems,  electrical  systems  and  similar
applications  involved in the  operations  of real estate  properties  may cause
interruptions  of services with respect to those properties on and after January
1, 2000.  The terms of  agreements in place with respect to the bulk of the real
estate  investments  held by the Company  impose the economic cost of compliance
upon third party lessees and mortgagees;  consequently, the costs to the Company
for Y2K  remediation  should not be  material.  The Company is in the process of
inquiring and assessing  responses of those third parties as to their respective
Y2K issue  readiness  and will require that those third  parties  undertake  the
necessary actions to ensure Y2K compliance of the properties.

     Finally, the Y2K issue may affect the greater business environment in which
the  Company  operates.  Due to the  general  uncertainty  surrounding  the  Y2K
readiness of third parties, including federal and state governments,  the effect
of the Y2K issue on the Company's lessees and mortgagees, as well as the Company
itself cannot be gauged. For example, the General Accounting Office has reported
that the systems employed in managing  Medicare  reimbursements is not likely to
be Y2K  compliant in time to ensure the delivery of  uninterrupted  benefits and
services.  Delay in reimbursements could negatively affect the Company's lessees
and  mortgagees,  resulting  in a  delay  in  receipt  of  payments  owed to the
Company's  clients,  with the further  possibility  of delay in payments  due by
those clients to the Company. Similar consequences could result from the failure
of other parties having such an indirect relationship with the Company.

     Management of the Company believes it has an effective  program in place to
resolve the Y2K issue in a timely  manner.  As noted above,  the Company has not
yet  completed all  necessary  phases of the Y2K program.  In the event that the
Company does not complete any  additional  phases,  the Company may be unable to
collect  receipts in a timely  manner.  In addition,  disruptions in the economy
generally  resulting from Y2K issues could also materially  adversely affect the
Company.  The  Company  could be  subject to  litigation  for  computer  systems
failure,  for example,  equipment  shutdown or failure to properly date business
records.  The  Company  cannot  reasonably  estimate  the  amount  of  potential
liability and lost revenue at this time. The most  reasonable  likely worst case
Y2K scenario is that business disruption could occur with respect to third-party
payors,  suppliers or vendors who fail to become Y2K compliant,  and disruptions
in the economy  generally  resulting from Y2K issues could adversely  impact the
Company.

     The Company has contingency plans for certain critical  applications and is
working on such plans for other  non-critical  applications.  These  contingency
plans involve, among other actions, manual workarounds,  increasing inventories,
and  adjusting  staffing  strategies.  The company  plans to maintain an ongoing
evaluation of its Y2K compliance readiness and contingent plans throughout 1999.

                                      -19-


Market Risk

     The Company is exposed to market  risk,  in the form of  changing  interest
rates, on its debt and mortgage notes receivable. The Company has no market risk
with respect to derivatives and foreign currency  fluctuations.  Management uses
daily monitoring of market  conditions and analytical  techniques to manage this
risk.  The Company does not believe there have been  significant  changes in its
market risk since December 31, 1998. For a more detailed  discussion,  see pages
16 through 17 of Exhibit 13 "Annual  Report to  Shareholders"  of the  Company's
Form 10-K for the fiscal year ended December 31, 1998.

Cautionary Language Regarding Forward Looking Statements

     Statements in this Form 10-Q that are not historical factual statements are
"forward  looking  statements"  within  the  meaning of the  Private  Securities
Litigation  Reforms Act of 1995.  The  statements  include,  among other things,
statements regarding the intent,  belief or expectations of the Company, and its
officers and can be identified by the use of terminology such as "may",  "will",
"expect", "believe", "intend", "plan", "estimate", "should" and other comparable
terms. In addition,  the Company,  through its senior  management,  from time to
time makes forward  looking oral and written  public  statements  concerning the
Company's  expected future operations and other  developments.  Shareholders and
investors  are cautioned  that,  while forward  looking  statements  reflect the
Company's good faith beliefs and best judgment  based upon current  information,
they are not  guarantees  of future  performance  and are  subject  to known and
unknown risks and  uncertainties.  Actual results may differ materially from the
expectations  contained in the forward looking statements as a result of various
factors.  For a more detailed discussion of these, and other factors,  see pages
25 through  29 of Item 1 of the  Company's  Form 10-K for the fiscal  year ended
December 31, 1998.

                                      -20-

                           PART II - OTHER INFORMATION

Item 6.  Reports on Form 8-K

(a) Reports on Form 8-K

           No reports on Form 8-K were filed by the  Company  during  the  three
months ended March 31, 1999.

                                      -21-


                                    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/ Timothy G. Wallace

                                            Timothy G. Wallace
                                            Executive Vice President, Finance
                                              and Chief Financial Officer





Date:  May 14, 1999

                                      -22-