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: September 30, 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 October 31,1999, 39,992,091 shares of  the Registrant's Common Stock
and 3,000,000  shares of  the  Registrant's  Voting Cumulative Preferred  Stock,
were outstanding.



                             HEALTHCARE REALTY TRUST
                                  INCORPORATED
                                    FORM 10-Q
                               September 30, 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                   4
                  Notes to Condensed Consolidated Financial Statements              5

         Item 2. Management's Discussion and Analysis of Financial Condition
                  and Results of Operations                                        14

Part II - Other Information

         Item 1. Legal Proceedings                                                 24

         Item 6.Exhibits and Reports on Form 8-K                                   24

Signature                                                                          25




Item 1.

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

                                                                                 (Unaudited)             (1)
                                                                               Sept. 30, 1999      Dec. 31, 1998
                                                                               --------------      -------------
                                                                                             
ASSETS

Real estate properties:
  Land                                                                          $     147,130       $     140,617
  Buildings and improvements                                                        1,226,089           1,169,941
  Personal property                                                                     5,328               4,825
  Construction in progress                                                             24,509              72,172
                                                                                       ------              ------
                                                                                    1,403,056           1,387,555
  Less accumulated depreciation                                                       (76,780)            (50,116)
                                                                                     -------             -------
              Total real estate properties, net                                     1,326,276           1,337,439

Cash and cash equivalents                                                               5,463              14,411

Mortgage notes receivable                                                             266,589             238,184

Other assets, net                                                                      29,804              25,389
                                                                                       ------              ------
Total assets                                                                    $   1,628,132         $ 1,615,423
                                                                                =============         ===========



LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Notes and bonds payable                                                             587,454             559,924

  Accounts payable and accrued liabilities                                             19,253              25,824

  Other liabilities                                                                     9,244              11,971
                                                                                        -----              ------
Total                                                                                 615,951             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 - 39,842,091; 1998 - 39,792,775                399                 398

  Additional paid-in capital                                                        1,049,957           1,049,039

  Deferred compensation                                                                (9,780)            (10,662)

  Cumulative net income                                                               190,909             129,346

  Cumulative dividends                                                               (219,334)           (150,447)
                                                                                    --------            --------
Total stockholders' equity                                                          1,012,181           1,017,704
                                                                                    ---------           ---------

Total liabilities and stockholders' equity                                      $   1,628,132         $ 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 September 30, 1999 and 1998
                                           (Unaudited)
                           (Dollars in thousands, except per share data)

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

       Master lease rental income                                                 $    22,866      $     8,770
       Property operating income                                                       14,623            8,372
       Straight line rent                                                               1,394                0
       Mortgage interest income                                                         6,717              265
       Management fees                                                                    687              425
       Interest and other income                                                          199              493
                                                                                          ---              ---
                                                                                       46,486           18,325
                                                                                       ------           ------

EXPENSES:

       General and administrative                                                       1,695            7,216
       Property operating expenses                                                      5,254            2,852
       Interest                                                                         9,724            1,951
       Depreciation                                                                     9,466            3,172
       Amortization                                                                       117               84
                                                                                          ---               --
                                                                                       26,256           15,275
                                                                                       ------           ------

NET INCOME                                                                        $    20,230      $     3,050
                                                                                  ===========      ===========


NET INCOME PER SHARE - BASIC                                                      $      0.47      $      0.15
                                                                                  ===========      ===========


NET INCOME PER SHARE - DILUTED                                                    $      0.47      $      0.15
                                                                                  ===========      ===========


SHARES OUTSTANDING - BASIC                                                         39,304,676       20,333,500
                                                                                   ==========       ==========


SHARES OUTSTANDING - DILUTED                                                       39,969,686       20,771,296
                                                                                   ==========       ==========


DIVIDENDS DECLARED, PER COMMON SHARE, DURING THE PERIOD                           $     0.540      $     0.520
                                                                                  ===========      ===========



(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 Statement of Income
                       For The Nine Months Ended September 30, 1999 and 1998
                                          (Unaudited)
                          (Dollars in thousands, except per share data)

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

       Master lease rental income                                                $     69,360     $     27,025
       Property operating income                                                       41,980           23,341
       Straight line rent                                                               4,453                0
       Mortgage interest income                                                        18,820              570
       Management fees                                                                  2,010            1,357
       Interest and other income                                                        3,353            1,095
                                                                                        -----            -----
                                                                                      139,976           53,388
                                                                                      -------           ------

EXPENSES:

       General and administrative                                                       5,492            9,714
       Property operating expenses                                                     15,135            7,586
       Interest                                                                        28,366            5,406
       Depreciation                                                                    29,063            9,392
       Amortization                                                                       357              253
                                                                                          ---              ---
                                                                                       78,413           32,351
                                                                                       ------           ------

NET INCOME                                                                       $     61,563     $     21,037
                                                                                 ============     ============


NET INCOME PER SHARE - BASIC                                                           $ 1.44           $ 1.05
                                                                                       ======           ======


NET INCOME PER SHARE - DILUTED                                                         $ 1.42           $ 1.03
                                                                                       ======           ======


SHARES OUTSTANDING - BASIC                                                         39,287,404       19,957,091
                                                                                   ==========       ==========

- -
SHARES OUTSTANDING - DILUTED                                                       39,948,987       20,404,306
                                                                                   ==========       ==========


DIVIDENDS DECLARED, PER COMMON SHARE, DURING THE PERIOD                          $      1.605     $      1.545
                                                                                 ============     ============


(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
                            Condensed Consolidated Statements of Cash Flows
                         For The Nine Months Ended September 30, 1999 and 1998
                                           (Unaudited)
                                     (Dollars in thousands)

                                                                                        1999             1998
                                                                                        ----             ----
                                                                                            
Cash flows from operating activities:
       Net income                                                                $     61,563     $     21,037
       Adjustments to reconcile net income to cash provided by operating
            activities:
            Depreciation and amortization                                              31,050            9,862
            Deferred compensation                                                         882              941
            Increase (decrease) in other liabilities                                   (2,727)             236
            Increase in other assets                                                   (2,386)         (14,847)
            Increase (decrease) in accounts payable and accrued liabilities            (6,653)           2,225
            Increase in straight line rent                                             (4,453)               0
            Gain on sale of real estate                                                (2,150)               0
                                                                                       ------                -
       Net cash provided by operating activities                                       75,126           19,454
                                                                                       ------           ------

Cash flows from investing activities:
       Acquisition and development of real estate properties                          (41,803)         (83,828)
       Acquisition and development of mortgages                                       (32,291)               0
       Proceeds from sale of mortgages                                                  3,075                0
       Proceeds from sale of real estate                                               27,782                0
                                                                                       ------                -
       Net cash used in investing activities                                          (43,237)         (83,828)
                                                                                      -------          -------

Cash flows from financing activities:
       Borrowings on notes and bonds payable                                          101,500           66,599
       Repayments on notes and bonds payable                                          (74,203)         (11,300)
       Dividends paid                                                                 (68,886)         (31,430)
       Proceeds from issuance of common stock                                             752           37,548
                                                                                          ---           ------
       Net cash provided (used) by financing activities                               (40,837)          61,417
                                                                                      -------           ------

Decrease in cash and cash equivalents                                                  (8,948)          (2,957)
Cash and cash equivalents, beginning of period                                         14,411            5,325
                                                                                       ------            -----
Cash and cash equivalents, end of period                                         $      5,463     $      2,368
                                                                                 ============     ============


(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.)

                                               -4-

                             Healthcare Realty Trust
                                  Incorporated

              Notes to Condensed Consolidated Financial Statements

                               September 30, 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 and nine-month periods ending
September  30, 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  July 1,  1998
through  September 30, 1998 and for the period January 1, 1998 through September
30, 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 September 30, 1999,
the  Company  had  invested  or  committed  to  invest  in 291  properties  (the
"Properties") located in 34 states, which are supported by 70 healthcare-related
entities. The Properties include:

                                      -5-



                                                       Number of        (in thousands)
                                                      Properties          Investment
                                                      ----------          ----------
                                                                  
          Ancillary hospital facilities                       63          $  505,232
          Medical office buildings                             6              26,959
          Physician clinics                                   35             157,875
          Skilled nursing facilities                          55             248,889
          Comprehensive ambulatory care centers               14              36,832
          Assisted living facilities                          91             321,816
          Ambulatory surgery centers                           9              43,332
          Inpatient rehabilitation facilities                 10             157,671
          Other                                                8             167,307
          Corporate property                                   0               3,732
                                                               -               -----
                                                             291          $1,669,645
                                                             ===          ==========


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.  NAREIT has adopted,  effective January 1,
2000,  a new  definition  of FFO as  described  in the NAREIT White Paper issued
October 1999.

     The Company  considers FFO to be an informative  measure of the performance
of an equity real estate  investment trust ("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  September  30, 1999 and
1998,  was $26.5 million,  basic ($26.6  million,  diluted),  or $0.68 per basic
share  ($0.67 per  diluted  share) and $12.4  million,  or $0.61 per basic share
($0.60 per diluted share), respectively. FFO for the nine months ended September
30, 1999 and 1998, was $78.6 million basic ($78.8  million,  diluted),  or $2.00
per basic share ($1.97 per diluted share) and $36.3 million,  or $1.82 per basic
share ($1.78 per diluted share), respectively.

                                      -6-




                              Funds from Operations

                  (Dollars in thousands, except per share data)

                                                                    Three Months Ended September 30,
                                                                    --------------------------------
                                                                            1999                1998
                                                                            ----                ----
                                                                                 
Net Income (1)                                                      $     20,230       $       3,050
     Non-recurring items (2)                                                   0               6,308
     Gain or loss on dispositions                                             32                   0
     Straight line rents                                                  (1,394)                  0
     Preferred stock dividend                                             (1,664)                  0

ADD:
     Depreciation
       Real estate                                                         9,326               3,010
       Office F,F&E                                                            0                   0
       Leasehold improvements                                                  0                   0
       Other non-revenue producing assets                                      0                   0
                                                                               -                   -
                                                                           9,326               3,010
                                                                           -----               -----
     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                                                     6,300               9,318
                                                                           -----               -----
Funds From Operations - Basic                                       $     26,530       $      12,368
     Convertible Subordinated Debenture Interest                              80                   0
                                                                              --                   -
Funds From Operations - Diluted                                     $     26,610       $      12,368
                                                                    ============       =============
Shares Outstanding - Basic                                            39,304,676          20,333,500
                                                                      ==========          ==========
Shares Outstanding - Diluted                                          39,969,686          20,771,296
                                                                      ==========          ==========
Funds From Operations Per Share - Basic                             $       0.68       $        0.61
                                                                    ============       =============
Funds From Operations Per Share - Diluted                           $       0.67       $        0.60
                                                                    ============       =============



(1) Net income  includes  $292,858  in 1999 and  $315,862 in 1998 of stock based
long-term  incentive  compensation  expense.  This  expense  never  requires the
disbursement of cash.
(2) Represents the write-off of certain  capitalized  software costs,  leasehold
improvements, organization and other deferred costs which were deemed to have no
continuing value and incremental internal costs incurred in conjunction with the
Capstone merger.

                                               -7-




                              Funds from Operations

                  (Dollars in thousands, except per share data)

                                                                      Nine Months Ended September 30,
                                                                      -------------------------------

                                                                            1999                1998
                                                                            ----                ----
                                                                                  
Net Income (1)                                                     $      61,563        $     21,037
     Non-recurring items (2)                                                   0               6,308
     Gain or loss on dispositions (3)                                     (2,150)                  0
     Straight line rents                                                  (4,453)                  0
     Preferred stock dividend                                             (4,990)                  0

ADD:
     Depreciation
       Real estate                                                        28,651               8,943
       Office F,F&E                                                            0                   0
       Leasehold improvements                                                  0                   0
       Other non-revenue producing assets                                      0                   0
                                                                               -                   -
                                                                          28,651               8,943
                                                                          ------               -----
     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                                                    17,058              15,251
                                                                          ------              ------

Funds From Operations                                              $      78,622        $     36,288
        Convertible Subordinated Debenture Interest                          213                   0
                                                                             ---                   -
Funds from Operations - Diluted                                    $      78,835        $     36,288
                                                                   =============        ============

Shares Outstanding - Basic                                            39,287,404          19,957,091
                                                                      ==========          ==========

Shares Outstanding - Diluted                                          39,948,987          20,404,306
                                                                      ==========          ==========

Funds From Operations Per Share - Basic                            $        2.00        $       1.82
                                                                   =============        ============

Funds From Operations Per Share - Diluted                          $        1.97        $       1.78
                                                                   =============        ============


(1) Net income  includes  $881,542  in 1999 and  $940,950 in 1998 of stock based
long-term  incentive  compensation  expense.  This  expense  never  requires the
disbursement of cash.
(2) Represents the write-off of certain  capitalized  software costs,  leasehold
improvements, organization and other deferred costs which were deemed to have no
continuing value and incremental internal costs incurred in conjunction with the
Capstone merger.
(3)  Represents  a gain  from  the sale of an  ancillary  hospital  facility  in
Savannah,  Georgia, the sale of a comprehensive ambulatory care center in Miami,
Florida and a loss from the sale of a partnership interest.

                                               -8-

Note 4.  Capstone Merger

     On October 15, 1998, the Company completed its merger with Capstone Capital
Corporation ("Capstone"). 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 Series A
Voting  Cumulative  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 (dollars 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
(dollars 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 September 30, 1999 consisted of the
following (dollars in thousands):
                                                            
         Unsecured credit facility                                $   241,500
         Term loan facility                                           147,700
         Unsecured notes                                               54,000
         6.55% Convertible subordinated debentures, net                73,677
         10.5% Convertible subordinated debentures, net                 3,598
         Mortgage notes and other notes                                66,979
                                                                       ------
                                                                  $   587,454
                                                                  ===========


                                      -9-

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 September 30, 1999,  the Company had  available  borrowing
capacity of $23.5 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  Bank of  America  (formerly  NationsBank).  The Term Loan  Facility  bears
interest  at LIBOR plus  1.75%,  payable  quarterly,  and matures on January 14,
2000. 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  September  30,  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 September 30, 1999,  the
Company had  approximately  $73.7 million  aggregate  principal  amount of 6.55%
Debentures  outstanding  with a face  amount  of $74.7  million  and  unaccreted
discount  of $1.0  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  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.

                                      -10-

     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 September 30, 1999,  the
Company had  approximately  $3.6  million  aggregate  principal  amount of 10.5%
Debentures  outstanding  with a face  amount  of $3.4  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  nonrecourse  mortgage
notes payable, and the related collateral, as follows (Dollars in millions):



                                                                                   Book Value
                                                                                Of Collateral at       Balance at
                       Original     Interest                                      September 30,       September30,
      Mortgagor         Balance       Rate           Collateral                       1999                1999
      ---------         -------       ----           ----------                       ----                ----
                                                                                       
Life Insurance Co.       $  23.3     8.500%    Ancillary hospital facility         $    42.7           $   22.7
Life Insurance Co.           4.7     7.625%    Ancillary hospital facility              10.7                4.4
Life Insurance Co.          17.1     8.125%    Two ambulatory surgery centers           37.0               16.6
                                               &   one   ancillary    hospital
Bank                        17.0     8.500%    Six skilled nursing facilities           29.8               16.3
                            ----                                                        ----               ----
                          $ 62.1                                                   $   120.2           $   60.0
                          ======                                                  ==========           ========

     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.


Note 6.  Commitments

     As of September 30, 1999, the Company had a net investment of approximately
$24.5 million in four  build-to-suit  developments in progress and one expansion
of an existing  facility,  which have a total  remaining  funding  commitment of
approximately $30.7 million. The Company also has 13 mortgages under development
at September  30,  1999,  which have a total  remaining  funding  commitment  of
approximately $5.6 million. The company has future

                                      -11-

commitments to purchase or provide  funding for the  construction of real estate
properties totaling $37.5 million.

     As part of the  Capstone  merger,  agreements  were entered into with three
individuals  affiliated  with Capstone that restrict  competitive  practices and
that 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 of common stock of the Company  annually to the  individuals  on
October 15 of the years 1999,  2000,  2001 and 2002,  provided  all terms of the
agreements  are met. The Company  issued 150,000 shares of common stock to these
individuals in October 1999.

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.

     During the second  quarter of 1999,  the Company sold a 56,900  square foot
comprehensive  ambulatory care center in Miami, Florida for $11.3 million in net
proceeds,  sold a 51% interest in a partnership for $5.4 million in net proceeds
and received  $3.1 million in net  proceeds  from the  repayment of two mortgage
notes  receivable.  These proceeds were applied to the partial  repayment of the
Term Loan Facility.

     During the third  quarter of 1999,  the Company  sold a 19,000  square foot
integrated delivery system facility in Mesquite,  Nevada for $3.0 million in net
proceeds.  These proceeds were applied to the partial repayment of the Term Loan
Facility.

Note 8. Contingencies

     On March  22,  1999,  HR  Acquisitions  I  Corporation,  formerly  known as
Capstone Capital Corporation ("HRT"), a wholly-owned  subsidiary of the Company,
filed suit against Medistar  Corporation and its affiliate,  Medix  Construction
Company in United States  District  Court for the Northern  District of Alabama,
Southern  Division.  HRT is  seeking  damages in excess of two  million  dollars
arising out of the  development  and  construction  of four real estate projects
located in different  parts of the United  States.  Medistar and Medix served as
the developer and contractor,  respectively,  for the projects. HRT has asserted
claims  for  damages  relating  to,  among  others,   alleged  breaches  of  the
development and contracting  obligations,  failure to perform in accordance with
contract  terms and  specifications,  and other  deficiencies  in performance by
Medistar and Medix.  On June 10,  1999,  Medistar and Medix filed its answer and
counterclaim  asserting a variety of alleged legal theories,  claims for damages
for alleged  deficiencies  by HRT and the Company in the  performance of alleged
obligations, and for damage to their business reputation,  claiming in excess of
seventy-five million dollars in damages. Attempts at mediation have not resulted
in a settlement of the disputes.  The  Company's  prosecution  of its claims and
defense of the counterclaims will be vigorous.  While there is yet no ability to
predict the outcome,  the Company  believes that, even though the asserted cross
claims seek substantial  monetary damages,  the allegations made by Medistar and
Medix are not  factually  or legally  meritorious,  are  subject to  sustainable
defenses and are, to a significant extent, covered by liability insurance.

                                      -12-

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 and nine months
ended September 30, 1999 and 1998.



                                                         Three Months Ended Sept. 30,        Nine Months Ended Sept. 30,
                                                         ----------------------------        ---------------------------
                                                            1999              1998              1999                1998
                                                            ----              ----              ----                ----
                                                                                                   
Basic EPS
     Average Shares Outstanding                           39,835,669       20,863,443        39,818,397          20,487,034
        Actual Restricted Stock Shares                      (530,993)        (529,943)         (530,993)           (529,943)
     Denominator - Basic                                  39,304,676       20,333,500        39,287,404          19,957,091
                                                          ==========       ==========        ==========          ==========
     Net Income                                         $ 20,229,670     $  3,049,966      $ 61,563,408        $ 21,036,549
        Preferred Stock Dividend                          (1,664,070)               0        (4,989,958)                  0
                                                          ----------                -        ----------                   -
     Numerator - Basic                                  $ 18,565,600     $  3,049,966      $ 56,573,450        $ 21,036,549
                                                        ============      ===========      ============        ============
     Per Share Amount                                   $       0.47     $       0.15      $       1.44           $    1.05
                                                        ============      ===========      ============           =========

Diluted EPS
     Average Shares Outstanding                           39,835,669       20,863,443        39,818,397          20,487,034
        Actual Restricted Stock Shares                      (530,993)        (529,943)         (530,993)           (529,943)
        Restricted Shares - Treasury                         482,134          424,106           476,759             399,832
        Dilution for Convertible Debentures                  181,136                0           181,136                   0
        Dilution for Employee Stock Purchase Plan              1,740           13,690             3,688              17,808
        Dilution for Warrants                                      0                0                 0              29,575
                                                                   -                -                 -              ------

     Denominator - Diluted                                39,969,686       20,771,296        39,948,987          20,404,306
                                                          ==========       ==========        ==========          ==========
     Numerator - Basic                                  $ 18,565,600     $  3,049,966      $ 56,573,450        $ 21,036,549
        Convertible Subordinated Debenture Interest           79,896                0           212,929                   0
                                                              ------                -           -------                   -
     Numerator - Diluted                                $ 18,645,496     $  3,049,966      $ 56,786,379        $ 21,036,549
                                                        ============     ============      ============        ============
     Per Share Amount                                   $       0.47     $       0.15      $       1.42        $       1.03
                                                        ============     ============      ============        ============



                                                                      -13-

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



Operating Results

Third Quarter 1999 Compared to Third Quarter 1998

     The results of operations of the Company were significantly impacted by the
Capstone  merger.  For the three months  ended  September  30, 1999,  net income
increased $11.6 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 rental income,  straight line rental income,
property  operating  income net of operating  expenses,  and  mortgage  interest
income for the three months ended September 30, 1999 totaling $24.2 million,  as
well as  additional  interest  and  other  income  of $0.2  million,  additional
interest  expense of $4.6 million under the unsecured  credit  facility and term
loan facility and  depreciation and  amortization  expense of $5.9 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 September 30, 1999,  which  resulted in interest  expense of $2.3 million for
the three months ended September 30, 1999.

     Net income for the quarter  ended  September  30,  1999 was $20.2  million,
($0.47 basic and diluted share),  on total revenues of $46.5 million compared to
net  income  of $3.1  million,  ($0.15  per basic  and  diluted  share) on total
revenues of $18.3  million for the same  period in 1998.  Funds from  operations
("FFO"), basic, was $26.5 million ($0.68 per basic share), and FFO, diluted, was
$26.6 million  ($0.67 per diluted  share),  for the quarter ended  September 30,
1999  compared to $12.4  million,  or $0.61 per basic  share  ($0.60 per diluted
share), in 1998.

     Total revenues for the three months ended  September 30, 1999,  compared to
the three months ended September 30, 1998,  increased $28.2 million,  or 153.7%.
Excluding the impact of the Capstone  merger,  which is discussed  above,  total
revenues for the quarter ended  September 30, 1999,  compared to the same period
in 1998,  increased $1.5 million,  or 8.0%. This increase is primarily due to an
increase in property  operating  income.  Excluding  the effect of the  Capstone
merger,  property  operating income increased $1.3 million,  or 15.2%. Since the
third quarter of 1998,  excluding the effect of the Capstone merger, the Company
has sold four buildings and three previously-owned  buildings were brought under
the Company's property management services.  The Company acquired two additional
buildings also under property  management and four buildings were acquired under
master  lease  arrangements.  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,  $1.4 million of accrued  straight-line  rental income is included in
net income for the three months ended  September  30,  1999.  Mortgage  interest
income  increased  $6.5 million for the three months  ended  September  30, 1999
compared to 1998 due mainly to the  acquisition  of 75 mortgages in the Capstone
merger.  Management fees increased $0.3 million,  or 61.7%, for the three months
ending September 30, 1999, compared to the same period in 1998 substantially due
to the addition of third party asset management contracts in Florida.

                                      -14-

     Total  expenses for the three months  ended  September  30, 1999 were $26.3
million compared to $15.3 million for the three months ended September 30, 1998,
an increase of $11.0  million,  or 71.9%.  Excluding  the effect of the Capstone
merger,  total expenses  decreased $4.1 million,  or 26.9%, for the three months
ended September 30, 1999, compared to 1998. General and administrative  expenses
decreased  $5.7 million,  or 79.5%,  for the quarter  ended  September 30, 1999,
compared to the same period in 1998.  The three months ended  September 30, 1998
includes  a $6.3  million  write-off  of  certain  capitalized  software  costs,
leasehold improvements,  organization and other deferred costs which were deemed
to  have  no  continuing  value  and  incremental  internal  costs  incurred  in
conjunction with the Capstone merger.  During 1999, there was an increase in the
number  of  employees   for   property   management,   development,   and  other
service-based activities. Property operating expenses increased $2.4 million, or
84.2%, for the three months ended September 30, 1999 compared to the same period
in 1998.  Excluding  the  effect  of the  Capstone  merger,  property  operating
expenses  increased  $0.3  million,  or  11.9%,  for the same  reasons  property
operating income increased,  as discussed in the preceding  paragraph.  Interest
expense increased $7.8 million,  or 398.4%, for the three months ended September
30,  1999  compared  to the same  period in 1998.  Excluding  the  effect of the
Capstone  merger,  interest  expense  increased $0.9 million,  or 44.6%, for the
three  months  ended  September  30,  1999  compared to the same period in 1998.
During the three months  ended  September  30, 1999,  the Company had an average
outstanding  debt balance of  approximately  $85.0  million  under the unsecured
credit facility,  excluding the effect of the Capstone merger, compared to $10.0
million in 1998 while the balance  under the  unsecured  notes was $18.0 million
lower  during the three  months  ended  September  30,  1999  compared  to 1998.
Depreciation and amortization expense increased $6.3 million, or 194.3%, for the
three  months  ended  September  30,  1999  compared to the same period in 1998.
Excluding  the effect of the  Capstone  merger,  depreciation  and  amortization
expense  increased $0.4 million,  or 12.7%, for the three months ended September
30, 1999  compared  to 1998,  for the same  reasons  property  operating  income
increased, as discussed in the preceding paragraph.


Nine Months Ended September 30, 1999 Compared to Nine Months Ended September 30,
1998

     The  results  of  operations  of the  Company  for the  nine  months  ended
September 30, 1999 were  significantly  impacted by the Capstone merger. For the
nine months ended September 30, 1999, net income  increased $34.7 million due to
the  Capstone  merger.  As  described  in the  operating  results  for the third
quarter, the Company acquired 111 properties and 75 mortgages as a result of the
Capstone merger.  These  investments  resulted in additional master lease rental
income,  straight line rental income, property operating income net of operating
expenses,  and mortgage  interest income for the nine months ended September 30,
1999 totaling $72.1 million,  as well as additional interest and other income of
$0.7 million,  additional  interest expense of $12.8 million under the unsecured
credit  facility  and term loan  facility,  and  depreciation  and  amortization
expense of $18.4 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 September 30, 1999,  which  resulted in interest
expense of $6.9 million for the nine months ended September 30, 1999.

     Net income for the nine months ended  September  30, 1999 was $61.6 million
($1.44 per basic share and $1.42 per diluted share), on total revenues of $140.0
million compared to net

                                      -15-

income of $21.0 million ($1.05 per basic share and $1.03 per diluted share),  on
total revenues of $53.4 million,  for the same period in 1998. FFO,  basic,  was
$78.6 million ($2.00 per basic share) and FFO, diluted, was $78.8 million ($1.97
per diluted share)  compared to $36.3  million,  or $1.82 per basic share ($1.78
per diluted share), in 1998.

     Total  revenues for the nine months ended  September 30, 1999,  compared to
the same period in 1998,  increased  $86.6  million,  or 162.2%.  Excluding  the
impact  of the  Capstone  merger,  total  revenues  for the  nine  months  ended
September 30, 1999,  compared to 1998,  increased $7.9 million,  or 14.9%.  This
increase is primarily due to increases in master lease rental  income,  property
operating  income and interest  and other  income.  Excluding  the effect of the
Capstone  merger,  master lease  rental  income and  property  operating  income
increased $5.1 million, or 10.2%. Since the third quarter of 1998, excluding the
effect of the Capstone  merger,  the Company has sold four  buildings  and three
previously-owned  buildings were brought under the Company's property management
services.  The Company  acquired two additional  buildings,  also under property
management,  one property under construction was completed and began operations,
and four buildings were acquired under master lease  arrangements.  Interest and
other  income,  excluding  the effect of the  Capstone  merger,  increased  $1.5
million, or 140.7%, during the nine months ended September 30, 1999, compared to
the same period in 1998.  During the nine months ended  September 30, 1999,  the
Company sold an ancillary  hospital  facility,  a comprehensive  ambulatory care
center,  and a 51% interest in a  partnership  for net proceeds  totaling  $24.8
million,  resulting in a $2.2 million net 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,  $4.5  million of
accrued  straight-line  rental  income is  included  in net  income for the nine
months ended  September  30, 1999.  Mortgage  interest  income  increased  $18.8
million for the nine months  ended  September  30,  1999  compared to 1998,  due
mainly to the  acquisition  of 75 mortgages in the Capstone  merger.  Management
fees increased $0.7 million,  or 48.1%,  for the nine months ended September 30,
1999,  compared to the same period in 1998  substantially due to the addition of
third party asset management contracts in Florida.

     Total  expenses  for the nine months  ended  September  30, 1999 were $78.4
million  compared to $32.4 million for the nine months ended September 30, 1998,
an increase of $46.1  million,  or 142.4%.  Excluding the effect of the Capstone
merger,  total  expenses  increased  $2.1 million,  or 6.5%, for the nine months
ended September 30, 1999, compared to 1998. General and administrative  expenses
decreased $4.5 million,  or 46.2%,  for the nine months ended September 30, 1999
compared to the same period in 1998.  During the nine months ended September 30,
1998,  the Company  incurred a $6.3  million  write-off  of certain  capitalized
software costs, leasehold  improvements,  organization and other deferred costs,
which were deemed to have no continuing  value and  incremental  internal  costs
incurred in  conjunction  with the Capstone  merger.  During 1999,  there was an
increase in the number of employees for property  management,  development,  and
other  service-based  activities.  Property  operating  expenses  increased $7.5
million,  or 99.5%, for the nine months ended September 30, 1999 compared to the
same  period in 1998.  Excluding  the effect of the  Capstone  merger,  property
operating  expenses  increased  $2.0  million,  or 26.7%,  for the same  reasons
property  operating  income  increased as described in the preceding  paragraph.
Interest expense increased $23.0 million,  or 424.7%,  for the nine months ended
September 30, 1999 compared to the same period in 1998.  Excluding the impact of
the Capstone merger,  interest expense increased $3.2 million, or 58.9%, for the

                                      -16-

nine months ended September 30, 1999 compared to the same period in 1998. During
the nine months ended September 30, 1999, the Company had an average outstanding
debt balance of approximately $85.0 million under the unsecured credit facility,
excluding  the effect of the Capstone  merger,  compared to $5.9 million in 1998
while the balance under the unsecured notes was $18.0 million lower in 1999 than
in 1998. Additionally, there was approximately $4.4 million less in construction
in progress,  excluding the effect of the Capstone  merger,  throughout the nine
months  ended  September  30,  1999  compared  to the same  period in 1998 which
resulted in less  capitalized  interest in 1999.  Depreciation  and amortization
increased $19.8 million, or 205.0%, for the nine months ended September 30, 1999
compared  to the same  period in 1998.  Excluding  the  effect  of the  Capstone
merger,  depreciation and amortization expense increased $4.4 million, or 14.5%,
for the same reasons  master lease rental income and property  operating  income
increased, as discussed in the preceding paragraph.

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 September 30, 1999, the Company had available borrowing capacity
of $23.5 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 Bank of America
(formerly  NationsBank).  The Term Loan  Facility,  as amended in October  1999,
bears interest at LIBOR plus 1.75%,  payable  quarterly,  and matures on January
14, 2000. Since the Capstone merger,  the Company has received net proceeds from
the sale of assets and from mortgage  repayments of approximately  $52.3 million
and reduced the unpaid  balance of the Term Loan  Facility as of  September  30,
1999 to $147.7 million.  The Term Loan Facility  maturity date has been extended
from  October 16, 1999 to January 14,  2000.  The Company  expects that the Term
Loan Facility will be repaid by internally  generated  cash flow,  proceeds from
the sale of additional assets,  proceeds from additional prepayments of mortgage
notes receivable and proceeds from secured financing of real estate investments.
If such  sources of funds are  insufficient  to repay the Term Loan  Facility in
full,  the Company may be required to extend the maturity  date or refinance any
unpaid balance. Depending upon credit market conditions existing at the maturity
date,  the  Company  may incur  higher  interest  costs  resulting  from such an
extension or refinancing.

     In 1995, the Company privately placed $90.0 million of unsecured notes (the
"Unsecured  Notes")  bearing  interest  at 7.41%,  payable  semi-annually  ($5.3
million paid during  1999),  and mature on  September 1, 2002.  The Company must
repay $18.0 million of principal annually.  At September 30, 1999, $54.0 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

                                      -17-

balance of $78.3 million. In 1999, the Company will pay $5.3 million of interest
on these subordinated debentures.

     As  of  September  30,  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 Internal Revenue 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.

     During the first  quarter of 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 repayment of the Term Loan Facility.

     During  the  second  quarter  of 1999,  the  Company  sold a  comprehensive
ambulatory  care center in Miami,  Florida for $11.3 million in net proceeds,  a
51%  partnership  interest for $5.4 million in net proceeds,  two mortgage notes
receivable  were repaid for $3.1  million in net  proceeds,  and  received  $0.6
million  from the  purchase of a bank's  participating  interest in six mortgage
notes  receivable.  These proceeds were applied to the partial  repayment of the
Term Loan Facility.

     During the third quarter of 1999,  the Company sold an integrated  delivery
system  facility in  Mesquite,  Nevada for $3.0 million in net  proceeds.  These
proceeds were applied to the partial repayment of the Term Loan Facility.

     As of September 30, 1999,  the Company had an  investment of  approximately
$24.5 million in four  build-to-suit  developments in progress and one expansion
of an existing  facility,  which have a total  remaining  funding  commitment of
approximately $30.7 million. The Company also had 13 mortgages under development
at September  30,  1999,  which have a total  remaining  funding  commitment  of
approximately  $5.6 million.  The Company has future  commitments to purchase or
provide funding for the  construction of real estate  properties  totaling $37.5
million. The Company intends to fund these commitments with funds available from
operations and proceeds from the Unsecured Credit Facility.

     At September 30, 1999,  the Company had  stockholders'  equity in excess of
$1.0 billion. The debt to total capitalization ratio was approximately .367 to 1
at September 30, 1999.

     On July 27, 1999, the Company  declared an increase in its quarterly common
stock  dividend  from $0.535 per share  ($2.14  annualized)  to $0.540 per share
($2.16  annualized)  payable to  stockholders  of record on August 6, 1999. This
dividend was paid on August 16, 1999.  In October  1999,  the Company  announced
payment of a common  stock  dividend of $0.545 per share ($2.18  annualized)  to
holders of record of common shares on November 5, 1999. This dividend is payable
on November  16, 1999 and relates to the period July 1, 1999  through  September
30, 1999. The Company  presently  plans to continue to pay its quarterly

                                      -18-

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  expects to 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  expects to 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  expectations 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
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,  and the Term  Loan
Facility,  and the Unsecured Notes from its operating revenues,  the proceeds of
mortgage  loan  repayments,  sales of real estate  investments,  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
one to nineteen  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

                                      -19-


payable under the Unsecured  Credit  Facility will be influenced  by changes  in
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
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.  Debate  regarding  the  broader  implications  of the
President's  Year 2000  Budget  proposals,  as well as other  matters of federal
fiscal policy,  is ongoing,  and 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.

     The Senate has approved a bill extending  certain  expiring tax provisions.
The Senate extenders bill substantially  incorporates the Real Estate Investment
Trust  Modernization  Bill of 1999, which 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.  The  House  extenders  bill,  which  does  not
incorporate the REIT provisions,  has yet to be considered by the full House and
reconciled with the Senate extenders bill. In addition,  the Senate has approved
a trade bill that includes the same REIT provisions as the Senate extender bill.
It,  too,  has yet to be  reconciled  with the House  trade bill  which  differs
substantially  from the Senate  version.  The House Ways and Means Committee has
approved  a  minimum  wage  bill  that   substantially   incorporates  the  REIT
Modernization  Bill.  The Senate has approved a  bankruptcy  reform with minimum
wage provisions but no REIT provisions  pertinent to the Company.  Many of these
bills contain provisions  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.  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 these proposals are 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

                                      -20-

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 - Company's Information Technology Systems

     Based on the completed assessment of its own software and hardware relating
to the 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 were less than $50,000.

     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 is certified to be Y2K  compliant by the  manufacturers.  Additionally,
"patches" available from the manufacturers were purchased to bring certain other
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 have not
required  remediation.  Accordingly,  the Company  does not believe that the Y2K
issue 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.

     The  Company has tested 100% of its  currently  used  systems and has found
them to be Y2K compliant in the testing environment.

Y2K Issue - Compliance of Suppliers

     The Company has questioned its significant suppliers as to their respective
responses to the Y2K issue.  To date,  the Company is not aware of any suppliers
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  88% 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 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.

     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

                                      -21-

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.

Y2K Issue - Compliance of Properties

     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,  including  many  of the  investments
managed 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 has received  responses  from
approximately 89% of its lessees and mortgagees and has renewed its solicitation
for  written  disclosures  in  compliance  with the Year  2000  Information  and
Readiness Disclosure Act. 98% of the responses received have certified that they
are or will be in Y2K compliance by the end of 1999.  The Company  manages 49 of
its owned investments,  all of which have compliance plans in place. The Company
has been issued Y2K compliant  letters from its Y2K  consultant for 70% of these
investments  and expects to have  received  compliant  letters for the remaining
investments by the end of 1999.

Y2K Issue - Compliance of Related to the General Business Environment

     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  lessees  and  mortgagees,  with the further  possibility  of delay in
payments due 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.  Disruptions in the economy  generally
resulting from Y2K issues could  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.

                                      -22-

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  Reform 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.

                                      -23-

                                            PART II - OTHER INFORMATION


Item 1.  Legal Proceedings

     On March  22,  1999,  HR  Acquisitions  I  Corporation,  formerly  known as
Capstone Capital Corporation ("HRT"), a wholly-owned  subsidiary of the Company,
filed suit against Medistar  Corporation and its affiliate,  Medix  Construction
Company in United States  District  Court for the Northern  District of Alabama,
Southern  Division.  HRT is  seeking  damages in excess of two  million  dollars
arising out of the  development  and  construction  of four real estate projects
located in different  parts of the United  States.  Medistar and Medix served as
the developer and contractor,  respectively,  for the projects. HRT has asserted
claims  for  damages  relating  to,  among  others,   alleged  breaches  of  the
development and contracting  obligations,  failure to perform in accordance with
contract  terms and  specifications,  and other  deficiencies  in performance by
Medistar and Medix.  On June 10,  1999,  Medistar and Medix filed its answer and
counterclaim  asserting a variety of alleged legal theories,  claims for damages
for alleged  deficiencies  by HRT and the Company in the  performance of alleged
obligations, and for damage to their business reputation,  claiming in excess of
seventy-five million dollars in damages. Attempts at mediation have not resulted
in a settlement of the disputes.  The  Company's  prosecution  of its claims and
defense of the counterclaims will be vigorous.  While there is yet no ability to
predict the outcome,  the Company  believes that, even though the asserted cross
claims seek substantial  monetary damages,  the allegations made by Medistar and
Medix are not  factually  or legally  meritorious,  are  subject to  sustainable
defenses and are, to a significant extent, covered by liability insurance.


Item 6.  Exhibits and Reports on Form 8-K


(a) Exhibits
      
(i)      Exhibit 3.2.  Amended and Restated Bylaws of Healthcare Realty Trust
         Incorporated

(ii)     Exhibit 10.  Amendment No. 1 Term Loan Credit Agreement

(b) Reports on Form 8-K

         No reports on Form 8-K were filed by the Company during the three
    months ended September 30, 1999.


                                      -24-



                                    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:  November 15, 1999

                                      -25-