EX-99.2 3 exhibit992supplementalinfo.htm EX-99.2

3Q2023
Supplemental Information
FURNISHED AS OF NOVEMBER 3, 2023 - UNAUDITED

FORWARD LOOKING STATEMENTS & RISK FACTORS

This Supplemental Information report contains disclosures that are “forward-looking statements” as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include all statements that do not relate solely to historical or current facts and can be identified by the use of words and phrases such as “can,” “may,” “payable,” “indicative,” "predictive," “annualized,” “expect,” “expected,” “range of expectations,” "would have been," "budget," and other comparable terms in this report, and include, but are not limited to, statements related to the merger between Healthcare Realty Trust Incorporated (“Legacy HR” and, after the closing of the merger, the “Company” or "HR") and Healthcare Trust of America, Inc. (“HTA”) that closed on July 20, 2022 (the “Merger”). These forward-looking statements are made as of the date of this report and are not necessarily indicative of future performance. These statements are based on the current plans and expectations of Company management and are subject to a number of unknown risks, uncertainties, assumptions and other factors that could cause actual results to differ materially from those described in this release or implied by such forward-looking statements. Such risks and uncertainties include, among other things, the following: the Company’s expected results may not be achieved; failure to realize the expected benefits of the Merger; the risk that the Company’s and HTA’s respective businesses will not be integrated successfully or that such integration may be more difficult, time-consuming or costly than expected; risks related to future opportunities and plans for the Company, including the uncertainty of expected future financial performance and results of the Company; the possibility that, if the Company does not achieve the perceived benefits of the Merger as rapidly or to the extent anticipated by financial analysts or investors, the market price of the Company’s common stock could decline; pandemics or other health crises, such as COVID-19; increases in interest rates; the availability and cost of capital at expected rates; competition for quality assets; negative developments in the operating results or financial condition of the Company's tenants, including, but not limited to, their ability to pay rent; the Company's ability to reposition or sell facilities with profitable results; the Company's ability to release space at similar rates as vacancies occur; the Company's ability to renew expiring leases; government regulations affecting tenants' Medicare and Medicaid reimbursement rates and operational requirements; unanticipated difficulties and/or expenditures relating to future acquisitions and developments; changes in rules or practices governing the Company's financial reporting; the Company may be required under purchase options to sell properties and may not be able to reinvest the proceeds from such sales at rates of return equal to the return received on the properties sold; uninsured or underinsured losses related to casualty or liability; the incurrence of impairment charges on its real estate properties or other assets; and other legal and operational matters. Other risks, uncertainties and factors that could cause actual results to differ materially from those projected are detailed under the heading “Risk Factors,” in the Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) for the year ended December 31, 2022, under the heading "Risk Factors" and other risks described from time to time thereafter in the Company's SEC filings. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Table of Contents

4 | Highlights
5 | Salient Facts
6 | Corporate Information
7 | Balance Sheet
8 | Statements of Income
9 | FFO, Normalized FFO, & FAD
10 | Capital Funding & Commitments
11 | Debt Metrics
12 | Debt Covenants & Liquidity
13 | Investment Activity
14 | Re/development Activity
15 | Portfolio
16 | Health Systems
17 | MOB Proximity to Hospital
18 | Lease Maturity & Occupancy
19 | Leasing Statistics
20 | Merger Combined Same Store
22 | NOI Reconciliations
24 | EBITDA Reconciliations
25 | Components of Net Asset Value
26 | Components of Expected FFO

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 3

Highlights

QUARTERLY HIGHLIGHTS

The following applies to all same store disclosures reported in this supplemental report. Subsequent to its merger with Healthcare Trust of America ("Legacy HTA") on July 20, 2022, the Company began reporting combined same store results in the third quarter of 2022, which are now referred to as Merger Combined Same Store. Merger Combined Same Store includes the Company’s same store properties, including Legacy HTA properties, that were owned for the full comparative period, and that meet all elements of the Company’s same store criteria. The Company presents the combined companies’ same store portfolios to provide an understanding of the operating performance and growth potential of the combined company.
•Net loss attributable to common stockholders for the three months ended September 30, 2023 was $67.8 million or $0.18 per diluted common share.
•Normalized FFO per share totaled $0.39.
•Merger combined total same store cash NOI for the third quarter increased 2.3% over the prior year, and 2.8% for the trailing twelve months ended September 30, 2023.
•Predictive growth measures in the Merger Combined Same Store portfolio include:
◦Aver age in-place rent increases of 2.8%
◦Future annual contractual increases of 3.0% for leases commencing in the quarter.
◦Weighted average MOB cash leasing spreads of 4.8% on 622,000 square feet renewed:
▪1% (<0% spread)
▪3% (0-3%)
▪77% (3-4%)
▪19% (>4%)
◦Tenant retention of 76.1%
◦Year-over-year absorption of 56,000 square feet resulted in an average occupancy increase of 20 basis points to 89.2%.
•Portfolio leasing activity that commenced in the third quarter totaled 1,139,000 square feet related to 360 leases:
◦692,000 square feet of renewals
◦401,000 square feet of new and 46,000 square feet of expansion leases
•The Company executed new leases totaling 447,000 square feet in the quarter that will commence in future periods, an increase of 19% over the second quarter and 86% over the first quarter.
◦New leasing momentum for the legacy HTA properties was particularly strong, representing 62% of activity year-to-date, while comprising approximately one-half of the multi-tenant portfolio square footage.
•The multi-tenant leased percentage was 87.2% at September 30, which was 210 basis points greater than occupancy.
◦The multi-tenant Legacy HTA leased percentage was 85.2%, which was 250 basis points greater than occupancy.
•As of October 23, 2023, the pipeline of new leasing activity totaled 1.7 million square feet, which includes 16% in the lease documentation phase, 37% in the proposal and letter of intent phase, and 47% active prospects in the touring phase.
•During the third quarter, the Company sold five properties totaling $208.7 million and year-to-date has sold nine properties totaling $318.3 million. The Company expects to generate $138 million of proceeds from properties under contract that are expected to close by year-end. An additional $182 million of proceeds are expected to be generated from properties under letter of intent to sell with closings expected to be completed in fourth quarter 2023 and first quarter 2024.
•Net debt to adjusted EBITDA was 6.6 ti mes at the end of the quarter. Leverage is expected to decline from additional asset sales and underlying portfolio NOI growth. The Company's variable rate debt reduced from 14.6% to 13.0% of net debt as of June 30 and September 30, respectively. In October, the Company executed interest rate swaps totaling $200 million in anticipation of expiring interest rate swaps in January 2024.
•A dividend of $0.31 per share was paid in August. A dividend of $0.31 per share will be paid on November 30, 2023 to stockholders and OP unitholders of record on November 14, 2023.
•On Friday, November 3, 2023, at 12:00 p.m. Eastern Time, Healthcare Realty Trust has scheduled a conference call to discuss earnings results, quarterly activities, general operations of the Company and industry trends. Simultaneously, a webcast of the conference call will be available to interested parties at https://investors.healthcarerealty.com/corporate-profile/webcasts under the Investor Relations section. A webcast replay will be available following the call at the same address. Conference Call Access Details: Domestic Dial-In Number: +1 646-904-5544 access code 681379; All Other Locations: +1 833-470-1428 access code 681379. Replay Information: Domestic Dial-In Number: +1 929-458-6194 access code 207459; All Other Locations: +1 866-813-9403 access code 207459.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 4

Salient Facts 1
AS OF SEPTEMBER 30, 2023

| Properties |  |
| 697 properties totaling 41.0M SF |
| 73 markets in 35 states |
| 93% managed by Healthcare Realty |
| 92% outpatient medical facilities |
| 60% of NOI in Top 15 Markets |
| Capitalization |
| $11.4B enterprise value as of 9/30/23 |
| $5.9B market capitalization as of 9/30/23 |
| 384.9M shares outstanding (including OP units) |
| $0.31 quarterly dividend per share |
| BBB/Baa2 S&P/Moody's |
| 48.3% net debt to enterprise value at 9/30/23 |
| 6.6x net debt to adjusted EBITDA |

1 Includes properties held in joint ventures.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 5

Corporate Information

Healthcare Realty (NYSE: HR) is a real estate investment trust (REIT) that owns and operates medical outpatient buildings primarily located around market-leading hospital campuses. The Company selectively grows its portfolio through property acquisition and development. As of September 30, 2023, the Company was invested in 697 real estate properties in 35 states totaling 41.0 million square feet and had an enterprise value of approximately $11.4 billion, defined as equity market capitalization plus the principal amount of debt less cash. The Company provided leasing and property management services to 93% of its portfolio.

EXECUTIVE OFFICERS
Todd J. Meredith
President and Chief Executive Officer
John M. Bryant, Jr.
Executive Vice President and General Counsel
J. Christopher Douglas
Executive Vice President and Chief Financial Officer
Robert E. Hull
Executive Vice President - Investments
Julie F. Wilson
Executive Vice President - Operations

| ANALYST COVERAGE
| BMO Capital Markets
| BTIG, LLC
| Citi Research
| Green Street Advisors, Inc.
| J.P. Morgan Securities LLC
| Jefferies LLC
| KeyBanc Capital Markets Inc.
| Raymond James & Associates
| Scotiabank
| Stifel, Nicolaus & Company, Inc.
| Wedbush Securities
| Wells Fargo Securities, LLC

BOARD OF DIRECTORS

J. Knox Singleton
Chairman, Healthcare Realty Trust Incorporated
Retired Chief Executive Officer, Inova Health System
W. Bradley Blair, II
Vice Chairman, Healthcare Realty Trust Incorporated
Retired Chairman, Healthcare Trust of America
Todd J. Meredith
President and Chief Executive Officer
Healthcare Realty Trust Incorporated
John V. Abbott
Retired Chief Executive Officer
Aviation Asset Management Group, General Electric Company
Nancy H. Agee
President and Chief Executive Officer
Carilion Clinic
Vicki U. Booth
President and Board Chair
Ueberroth Family Foundation
Edward H. Braman
Retired Audit Partner
Ernst & Young LLP
Ajay Gupta
Chief Executive Officer
Physician Rehabilitation Network
James J. Kilroy
President and Portfolio Manager
Willis Investment Counsel
Jay P. Leupp
Managing Partner and Senior Portfolio Manager
Terra Firma Asset Management, LLC
Peter F. Lyle
Executive Vice President
Medical Management Associates, Inc.
Constance B. Moore
Retired President and CEO
BRE Properties, Inc.
Christann M. Vasquez
Retired Executive Vice President and Chief Operating Officer
Ascension Texas
David R. Emery (1944-2019)
Chairman Emeritus
Healthcare Realty Trust Incorporated

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 6

Balance Sheet
AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA

ASSETS |  |  |  |  |  |
| 3Q 2023 | 2Q 2023 | 1Q 2023 | 4Q 2022 | 3Q 2022 |
Real estate properties |  |  |  |  |  |
Land | $1,387,821 |  | $1,424,453 |  | $1,412,805 |  | $1,439,798 |  | $1,449,550 |  |
Buildings and improvements | 11,004,195 |  | 11,188,821 |  | 11,196,297 |  | 11,332,037 |  | 11,439,797 |  |
Lease intangibles | 890,273 |  | 922,029 |  | 929,008 |  | 959,998 |  | 968,914 |  |
Personal property | 12,686 |  | 12,615 |  | 11,945 |  | 11,907 |  | 11,680 |  |
Investment in financing receivables, net | 120,975 |  | 121,315 |  | 120,692 |  | 120,236 |  | 118,919 |  |
Financing lease right-of-use assets | 82,613 |  | 83,016 |  | 83,420 |  | 83,824 |  | 79,950 |  |
Construction in progress | 85,644 |  | 53,311 |  | 42,615 |  | 35,560 |  | 43,148 |  |
Land held for development | 59,871 |  | 78,411 |  | 69,575 |  | 74,265 |  | 73,321 |  |
Total real estate investments | 13,644,078 |  | 13,883,971 |  | 13,866,357 |  | 14,057,625 |  | 14,185,279 |  |
Less accumulated depreciation and amortization | (2,093,952) |  | (1,983,944) |  | (1,810,093) |  | (1,645,271) |  | (1,468,736) |  |
Total real estate investments, net | 11,550,126 |  | 11,900,027 |  | 12,056,264 |  | 12,412,354 |  | 12,716,543 |  |
Cash and cash equivalents | 24,668 |  | 35,904 |  | 49,941 |  | 60,961 |  | 57,583 |  |
Assets held for sale, net | 57,638 |  | 151 |  | 3,579 |  | 18,893 |  | 185,074 |  |
Operating lease right-of-use assets | 323,759 |  | 333,224 |  | 336,112 |  | 336,983 |  | 321,365 |  |
Investments in unconsolidated joint ventures | 325,453 |  | 327,245 |  | 327,746 |  | 327,248 |  | 327,752 |  |
Other assets, net and goodwill | 822,084 |  | 797,796 |  | 795,242 |  | 693,192 |  | 587,126 |  |
Total assets | $13,103,728 |  | $13,394,347 |  | $13,568,884 |  | $13,849,631 |  | $14,195,443 |  |
LIABILITIES AND STOCKHOLDERS' EQUITY |  |  |  |  |  |
| 3Q 2023 | 2Q 2023 | 1Q 2023 | 4Q 2022 | 3Q 2022 |
Liabilities |  |  |  |  |  |
Notes and bonds payable | $5,227,413 |  | $5,340,272 |  | $5,361,699 |  | $5,351,827 |  | $5,570,139 |  |
Accounts payable and accrued liabilities | 204,947 |  | 196,147 |  | 155,210 |  | 244,033 |  | 231,018 |  |
Liabilities of properties held for sale | 3,814 |  | 222 |  | 277 |  | 437 |  | 10,644 |  |
Operating lease liabilities | 273,319 |  | 278,479 |  | 279,637 |  | 279,895 |  | 268,840 |  |
Financing lease liabilities | 74,087 |  | 73,629 |  | 73,193 |  | 72,939 |  | 72,378 |  |
Other liabilities | 211,365 |  | 219,694 |  | 232,029 |  | 218,668 |  | 203,398 |  |
Total liabilities | 5,994,945 |  | 6,108,443 |  | 6,102,045 |  | 6,167,799 |  | 6,356,417 |  |
Redeemable non-controlling interests | 3,195 |  | 2,487 |  | 2,000 |  | 2,014 |  | — |  |
Stockholders' equity |  |  |  |  |  |
Preferred stock, $0.01 par value; 200,000 shares authorized | — |  | — |  | — |  | — |  | — |  |
Common stock, $0.01 par value; 1,000,000 shares authorized | 3,809 |  | 3,808 |  | 3,808 |  | 3,806 |  | 3,806 |  |
Additional paid-in capital | 9,597,629 |  | 9,595,033 |  | 9,591,194 |  | 9,587,637 |  | 9,586,556 |  |
Accumulated other comprehensive income (loss) | 17,079 |  | 9,328 |  | (8,554) |  | 2,140 |  | 5,524 |  |
Cumulative net income attributable to common stockholders | 1,069,327 |  | 1,137,171 |  | 1,219,930 |  | 1,307,055 |  | 1,342,819 |  |
Cumulative dividends | (3,684,144) |  | (3,565,941) |  | (3,447,750) |  | (3,329,562) |  | (3,211,492) |  |
Total stockholders' equity | 7,003,700 |  | 7,179,399 |  | 7,358,628 |  | 7,571,076 |  | 7,727,213 |  |
Non-controlling interest | 101,888 |  | 104,018 |  | 106,211 |  | 108,742 |  | 111,813 |  |
Total equity | 7,105,588 |  | 7,283,417 |  | 7,464,839 |  | 7,679,818 |  | 7,839,026 |  |
Total liabilities and stockholders' equity | $13,103,728 |  | $13,394,347 | $13,568,884 | $13,849,631 | $14,195,443 |

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 7

Statements of Income
DOLLARS IN THOUSANDS

| 3Q 2023 | 2Q 2023 | 1Q 2023 | 4Q 2022 |  |  |  |  |  |  |  |  |  |  |
Revenues |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Rental income | $333,335 | $329,680 | $324,093 | $329,399 |  |  |  |  |  |  |  |  |  |  |
Interest income | 4,264 | 4,233 | 4,214 | 4,227 |  |  |  |  |  |  |  |  |  |  |
Other operating | 4,661 | 4,230 | 4,618 | 4,436 |  |  |  |  |  |  |  |  |  |  |
| 342,260 | 338,143 | 332,925 | 338,062 |  |  |  |  |  |  |  |  |  |  |
Expenses |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Property operating | 131,639 | 125,395 | 122,040 | 117,009 |  |  |  |  |  |  |  |  |  |  |
General and administrative | 13,396 | 15,464 | 14,935 | 14,417 |  |  |  |  |  |  |  |  |  |  |
Acquisition and pursuit costs 1 | 769 | 669 | 287 | 92 |  |  |  |  |  |  |  |  |  |  |
Merger-related costs | 7,450 | (15,670) | 4,855 | 10,777 |  |  |  |  |  |  |  |  |  |  |
Depreciation and amortization | 182,989 | 183,193 | 184,479 | 185,275 |  |  |  |  |  |  |  |  |  |  |
| 336,243 | 309,051 | 326,596 | 327,570 |  |  |  |  |  |  |  |  |  |  |
Other income (expense) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest expense before merger-related fair value | (55,637) | (54,780) | (52,895) | (52,464) |  |  |  |  |  |  |  |  |  |  |
Merger-related fair value adjustment | (10,667) | (10,554) | (10,864) | (11,979) |  |  |  |  |  |  |  |  |  |  |
Interest expense | (66,304) | (65,334) | (63,759) | (64,443) |  |  |  |  |  |  |  |  |  |  |
Gain on sales of real estate properties | 48,811 | 7,156 | 1,007 | 73,083 |  |  |  |  |  |  |  |  |  |  |
Gain on extinguishment of debt | 62 | — | — | 119 |  |  |  |  |  |  |  |  |  |  |
Impairment of real estate assets and credit loss reserves | (56,873) | (55,215) | (31,422) | (54,452) |  |  |  |  |  |  |  |  |  |  |
Equity (loss) gain from unconsolidated joint ventures | (456) | (17) | (780) | 89 |  |  |  |  |  |  |  |  |  |  |
Interest and other income (expense), net | 139 | 592 | 547 | (1,168) |  |  |  |  |  |  |  |  |  |  |
| (74,621) | (112,818) | (94,407) | (46,772) |  |  |  |  |  |  |  |  |  |  |
Net loss | $(68,604) | $(83,726) | $(88,078) | $(36,280) |  |  |  |  |  |  |  |  |  |  |
Net loss attributable to non-controlling interests | 760 | 967 | 953 | 516 |  |  |  |  |  |  |  |  |  |  |
Net loss attributable to common stockholders | $(67,844) | $(82,759) | $(87,125) | $(35,764) |  |  |  |  |  |  |  |  |  |  |
Basic earnings per common share | $(0.18) | $(0.22) | $(0.23) | $(0.10) |  |  |  |  |  |  |  |  |  |  |
Diluted earnings per common share | $(0.18) | $(0.22) | $(0.23) | $(0.10) |  |  |  |  |  |  |  |  |  |  |
Weighted average common shares outstanding - basic | 378,925 | 378,897 | 378,840 | 378,617 |  |  |  |  |  |  |  |  |  |  |
Weighted average common shares outstanding - diluted 2 | 378,925 | 378,897 | 378,840 | 378,617 |  |  |  |  |  |  |  |  |  |  |

STATEMENTS OF INCOME SUPPLEMENTAL INFORMATION |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 3Q 2023 | 2Q 2023 | 1Q 2023 | 4Q 2022 |  |  |  |  |  |  |  |  |  |  |
Interest income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Financing receivables | $2,002 | $2,053 | $2,144 | $2,203 |  |  |  |  |  |  |  |  |  |  |
Interest on mortgage and mezzanine loans | 2,262 | 2,180 | 2,070 | 2,024 |  |  |  |  |  |  |  |  |  |  |
Total | $4,264 | $4,233 | $4,214 | $4,227 |  |  |  |  |  |  |  |  |  |  |
Other operating income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Parking income | $2,751 | $2,370 | $2,391 | $2,413 |  |  |  |  |  |  |  |  |  |  |
Management fee income | 1,552 | 1,597 | 1,973 | 1,803 |  |  |  |  |  |  |  |  |  |  |
Miscellaneous | 358 | 263 | 254 | 220 |  |  |  |  |  |  |  |  |  |  |
Total | $4,661 | $4,230 | $4,618 | $4,436 |  |  |  |  |  |  |  |  |  |  |

1 Includes third party and travel costs related to the pursuit of acquisitions and developments.
2 Potential common shares are not included in the computation of diluted earnings per share when a loss exists, as the effect would be an antidilutive per share amount. As a result, the Company's OP totaling 4,042,993 units was not included.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 8

FFO, Normalized FFO, & FAD 1,2,3
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

| 3Q 2023 | 2Q 2023 | 1Q 2023 | 4Q 2022 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net loss attributable to common stockholders | $(67,844) | $(82,759) | $(87,125) | $(35,764) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net loss attributable to common stockholders per diluted share 3 | $(0.18) | $(0.22) | $(0.23) | $(0.10) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Gain on sales of real estate assets | $(48,811) | $(7,156) | $(1,007) | (73,083) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Impairments of real estate assets | 56,873 |  | 55,215 |  | 26,227 |  | 54,452 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Real estate depreciation and amortization | 185,143 |  | 185,003 |  | 186,109 |  | 186,658 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Non-controlling loss from partnership units | (841) |  | (1,027) |  | (1,067) |  | (382) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Unconsolidated JV depreciation and amortization | 4,421 | 4,412 | 4,841 | 4,020 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
FFO adjustments | $196,785 | $236,447 | $215,103 | $171,665 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
FFO adjustments per common share - diluted | $0.51 | $0.62 | $0.56 | $0.45 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
FFO | $128,941 | $153,688 | $127,978 | $135,901 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
FFO per common share - diluted | $0.34 | $0.40 | $0.33 | $0.35 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Acquisition and pursuit costs | 769 | 669 | 287 | 92 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Merger-related costs | 7,450 | (15,670) | 4,855 | 10,777 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Lease intangible amortization | 213 |  | 240 | 146 | 137 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Non-routine legal costs/forfeited earnest money received | — | 275 | — | 194 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Debt financing costs | (62) | — | — | 625 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Allowance for credit losses 4 | — | — | 8,599 | — |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Merger-related fair value adjustment | 10,667 | 10,554 | 10,864 | 11,979 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Unconsolidated JV normalizing items 5 | 90 | 93 | 117 | 96 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Normalized FFO adjustments | $19,127 | $(3,839) | $24,868 | $23,900 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Normalized FFO adjustments per common share - diluted | $0.05 | $(0.01) | $0.06 | $0.06 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Normalized FFO | $148,068 | $149,849 | $152,846 | $159,801 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Normalized FFO per common share - diluted | $0.39 | $0.39 | $0.40 | $0.42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Non-real estate depreciation and amortization | 475 | 802 | 604 | 624 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Non-cash interest amortization, net 6 | 1,402 | 1,618 | 682 | 2,284 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Rent reserves, net | 442 | (54) | 1,371 | (100) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Straight-line rent income, net | (8,470) | (8,005) | (8,246) | (9,873) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Stock-based compensation | 2,556 | 3,924 | 3,745 | 3,573 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Unconsolidated JV non-cash items 7 | (231) | (316) | (227) | (316) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Normalized FFO adjusted for non-cash items | 144,242 | 147,818 | 150,775 | 155,993 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
2nd generation TI | (21,248) | (17,236) | (8,882) | (13,523) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Leasing commissions paid | (8,907) | (5,493) | (7,013) | (7,404) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Capital expenditures | (14,354) | (8,649) | (8,946) | (25,669) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Total maintenance capex | (44,509) | (31,378) | (24,841) | (46,596) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
FAD | $99,733 | $116,440 | $125,934 | $109,397 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Quarterly dividends and OP distributions | $119,456 | $119,444 | $119,442 | $119,323 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
FFO wtd avg common shares outstanding - diluted 8 | 383,428 | 383,409 | 383,335 | 383,228 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

1 Funds from operations (“FFO”) and FFO per share are operating performance measures adopted by NAREIT. NAREIT defines FFO as “net income (computed in accordance with GAAP) excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, and impairment write-downs of certain real assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity.”
2 FFO, Normalized FFO and Funds Available for Distribution ("FAD") do not represent cash generated from operating activities determined in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs. FFO, Normalized FFO and FAD should not be considered alternatives to net income attributable to common stockholders as indicators of the Company's operating performance or as alternatives to cash flow as measures of liquidity.
3 Potential common shares are not included in the computation of diluted earnings per share when a loss exists, as the effect would be an antidilutive per share amount.
4 In Q1 2023, allowance for credit losses included a $5.2 million credit allowance for a mezzanine loan included in "Impairment of real estate and credit loss reserves" on the Statement of Income and $3.4 million reserve included in “Rental Income” on the Statement of Income for previously deferred rent and straight line rent for three skilled nursing facilities.
5 Includes the Company's proportionate share of normalizing items related to unconsolidated joint ventures such as lease intangibles and acquisition and pursuit costs.
6 Includes the amortization of deferred financing costs, discounts and premiums, and non-cash financing receivable amortization.
7 Includes the Company's proportionate share of straight-line rent, net and rent reserves, net related to unconsolidated joint ventures.
8 The Company utilizes the treasury stock method, which includes the dilutive effect of nonvested share-based awards outstanding of 432,597 for the three months ended September 30, 2023. Als o includes the diluted impact of 4,042,993 OP units outstanding.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 9

Capital Funding & Commitments 1
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

ACQUISITION AND RE/DEVELOPMENT FUNDING |  |  |  |  |  |
| 3Q 2023 | 2Q 2023 | 1Q 2023 | 4Q 2022 | 3Q 2022 |  |  |  |  |  |  |  |  |
Acquisitions 2 | $11,450 | $— | $31,500 | $26,388 | $91,253 |  |  |  |  |  |  |  |  |
Re/development 3 | 30,945 | 32,068 | 16,928 | 23,372 | 31,546 |  |  |  |  |  |  |  |  |
1st generation TI & acquisition capex 4 | 9,013 | 10,258 | 11,870 | 21,218 | 12,596 |  |  |  |  |  |  |  |  |
MAINTENANCE CAPITAL EXPENDITURES FUNDING
| 3Q 2023 | 2Q 2023 | 1Q 2023 | 4Q 2022 | 3Q 2022 |  |  |  |  |  |  |  |  |
2nd generation TI | $21,248 | $17,236 | $8,882 | $13,523 | $11,763 |  |  |  |  |  |  |  |  |
Leasing commissions paid | 8,907 | 5,493 | 7,013 | 7,404 | 8,739 |  |  |  |  |  |  |  |  |
Capital expenditures | 14,354 | 8,649 | 8,946 | 25,669 | 17,461 |  |  |  |  |  |  |  |  |
| $44,509 | $31,378 | $24,841 | $46,596 | $37,963 |  |  |  |  |  |  |  |  |
% of Cash NOI |  |  |  |  |  |
2nd generation TI | 10.4 | % | 8.3 | % | 4.2 | % | 6.4 | % | 5.5 | % |  |  |  |  |  |  |  |  |
Leasing commissions paid | 4.4 | % | 2.6 | % | 3.3 | % | 3.5 | % | 4.1 | % |  |  |  |  |  |  |  |  |
Capital expenditures | 7.0 | % | 4.2 | % | 4.3 | % | 12.1 | % | 8.1 | % |  |  |  |  |  |  |  |  |
| 21.8 | % | 15.1 | % | 11.8 | % | 22.0 | % | 17.7 | % |  |  |  |  |  |  |  |  |
LEASING COMMITMENTS 5
| 3Q 2023 | 2Q 2023 | 1Q 2023 | 4Q 2022 | 3Q 2022 |  |  |  |  |  |  |  |  |
Renewals |  |  |  |  |  |  |  |  |  |  |  |  |  |
Square feet | 625,762 | 638,587 | 949,285 | 623,363 | 632,690 |  |  |  |  |  |  |  |  |
2nd generation TI/square foot/lease year | $1.76 | $1.64 | $1.84 | $1.90 | $1.66 |  |  |  |  |  |  |  |  |
Leasing commissions/square foot/lease year | $1.48 | $1.19 | $0.87 | $0.78 | $1.03 |  |  |  |  |  |  |  |  |
Renewal commitments as a % of annual net rent | 13.1 | % | 12.8 | % | 11.5 | % | 11.7 | % | 10.5 | % |  |  |  |  |  |  |  |  |
WALT (in months) 5 | 42.1 | 56.7 | 56.8 | 51.7 | 50.1 |  |  |  |  |  |  |  |  |
New leases |  |  |  |  |  |  |  |  |  |  |  |  |  |
Square feet | 344,524 | 205,565 | 274,344 | 297,340 | 262,904 |  |  |  |  |  |  |  |  |
2nd generation TI/square foot/lease year | $5.57 | $7.11 | $4.44 | $6.25 | $4.84 |  |  |  |  |  |  |  |  |
Leasing commissions/square foot/lease year | $1.81 | $1.40 | $0.83 | $1.49 | $1.39 |  |  |  |  |  |  |  |  |
New lease commitments as a % of annual net rent | 32.1 | % | 45.0 | % | 21.6 | % | 36.2 | % | 28.1 | % |  |  |  |  |  |  |  |  |
WALT (in months) 5 | 85.8 | 81.3 | 84.7 | 72.7 | 87.1 |  |  |  |  |  |  |  |  |
All |  |  |  |  |  |  |  |  |  |  |  |  |  |
Square feet | 970,286 | 844,152 | 1,223,629 | 920,703 | 895,594 |  |  |  |  |  |  |  |  |
Leasing commitments as a % of annual net rent | 22.6 | % | 21.7 | % | 14.7 | % | 21.0 | % | 16.9 | % |  |  |  |  |  |  |  |  |
WALT (in months) 5 | 57.6 | 62.7 | 63.1 | 58.4 | 61.0 |  |  |  |  |  |  |  |  |

1 On July 20, 2022, Legacy HR and HTA closed the merger of the two companies, in which Legacy HR was the acquirer under GAAP. Accordingly, the historic financial statements of the combined company are those of Legacy HR.
2 Acquisitions include properties acquired through joint ventures at the Company's ownership percentage.
3 Re/development funding includes capital spend on re/developments, development completions and unstabilized properties.
4 Acquisition capex includes near-term fundings underwritten as part of recent acquisitions.
5 Reflects leases commencing in the quarter. Excludes recently acquired or disposed properties, development completions, construction in progress, land held for development, corporate property, redevelopment properties, unstabilized properties, planned dispositions and assets classified as held for sale.
6 WALT = weighted average lease term.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 10

Debt Metrics 1
DOLLARS IN THOUSANDS

SUMMARY OF INDEBTEDNESS AS OF SEPTEMBER 30, 2023 |
| PRINCIPAL BALANCE | BALANCE 1 | MATURITY DATE | MONTHS TO MATURITY 2 | INTEREST EXPENSE | CONTRACTUAL INTEREST EXPENSE | CONTRACTUAL RATE | EFFECTIVE RATE | FAIR VALUE MERGER ADJUSTED
SENIOR NOTES | $250,000 | $249,391 | 5/1/2025 | 19 |  | $2,470 | $2,422 | 3.88 | % | 4.12 | % |
600,000 | 577,124 | 8/1/2026 | 34 |  | 7,119 | 5,250 | 3.50 | % | 4.94 | % | Y
500,000 | 482,665 | 7/1/2027 | 45 |  | 5,737 | 4,688 | 3.75 | % | 4.76 | % | Y
300,000 | 297,283 | 1/15/2028 | 52 |  | 2,783 | 2,718 | 3.63 | % | 3.85 | % |
650,000 | 572,883 | 2/15/2030 | 77 |  | 7,563 | 5,038 | 3.10 | % | 5.30 | % | Y
299,500 | 296,679 | 3/15/2030 | 78 |  | 1,928 | 1,796 | 2.40 | % | 2.72 | % |
299,785 | 295,706 | 3/15/2031 | 90 |  | 1,593 | 1,538 | 2.05 | % | 2.25 | % |
800,000 | 645,232 | 3/15/2031 | 90 |  | 8,234 | 4,000 | 2.00 | % | 5.13 | % | Y
| $3,699,285 | $3,416,963 |  | 62 |  | $37,427 | $27,450 | 2.97 | % | 4.43 | % |
TERM LOANS | $350,000 | $349,711 | 7/20/2025 | 22 |  | $5,638 | $5,638 | SOFR + 1.05% | 6.30 | % |
200,000 | 199,845 | 5/31/2026 | 32 |  | 3,222 | 3,222 | SOFR + 1.05% | 6.30 | % |
150,000 | 149,606 | 6/1/2026 | 32 |  | 2,416 | 2,416 | SOFR + 1.05% | 6.30 | % |
300,000 | 299,952 | 10/31/2026 | 37 |  | 4,833 | 4,833 | SOFR + 1.05% | 6.30 | % |
200,000 | 199,467 | 7/1/2027 | 45 |  | 3,222 | 3,222 | SOFR + 1.05% | 6.30 | % |
300,000 | 298,184 | 1/12/2028 | 51 |  | 4,833 | 4,833 | SOFR + 1.05% | 6.30 | % |
| $1,500,000 | $1,496,765 |  | 36 |  | $24,164 | $24,164 |  | 6.30 | % |
$1.5B CREDIT FACILITY | $236,000 | $236,000 | 10/31/2027 | 49 |  | $5,827 | $5,827 | SOFR + 0.95% | 6.24 | % |
MORTGAGES | $77,907 | $77,685 | various | 21 |  | $788 | $831 | 4.20 | % | 4.21 | % |
| $5,513,192 | $5,227,413 |  | 54 | $68,206 | $58,272 | 4.03 | % | 5.05 | % | $2,550,000
Interest rate swaps | (5,315) | (5,315) |  |  |
Interest cost capitalization | (795) | — |  |  |
Unsecured credit facility fee & deferred financing costs | 2,292 | 954 |  |  |
Amortization of fair value of swap maturing January 2024 | 988 | — | 1.21 | % | 3.21 | % | Y
Financing right-of-use asset amortization | 928 | — |  |  |
|  |  |  |  | $66,304 | $53,911 |  |  |

DEBT MATURITIES SCHEDULE AS OF SEPTEMBER 30, 2023
|  | PRINCIPAL PAYMENTS |  |
|  | BANK LOANS | SENIOR NOTES | MORTGAGE NOTES | TOTAL |  | WA RATE
2023 |  |  |  | $7,155 | $7,155 |  | 4.46 | %
2024 |  |  |  | 25,473 | 25,473 |  | 4.39 | %
2025 |  | $350,000 | $250,000 | 16,375 | 616,375 |  | 5.26 | %
2026 |  | 650,000 | 600,000 | 28,904 | 1,278,904 |  | 4.92 | %
2027 |  | 436,000 | 500,000 |  | 936,000 |  | 5.07 | %
2028 |  | 300,000 | 300,000 |  | 600,000 |  | 4.96 | %
Thereafter |  |  | 2,049,285 |  | 2,049,285 |  | 2.41 | %
Total |  | $1,736,000 | $3,699,285 | $77,907 | $5,513,192 |  | 4.03 | %
Fixed rate debt balance 3 |  | $1,000,000 | $3,699,285 | $77,907 | $4,777,192 |  |
% fixed rate debt to net debt (as of 9/30) |  | 87.0 | % |  |
Company share of JV net debt |  | $12,570 |  |  |

INTEREST RATE SWAPS
MATURITY | AMOUNT | FIXED SOFR RATE
January 2024 | 200,000 |  | 1.21 | %
May 2026 | 100,000 |  | 2.15 | %
June 2026 | 150,000 |  | 3.83 | %
December 2026 | 150,000 |  | 3.84 | %
June 2027 | 150,000 |  | 4.13 | %
December 2027 | 250,000 |  | 3.79 | %
As of 9/30/2023 | $1,000,000 | 3.17 | %
Subsequent activity: |  |
May 2026 | 100,000 |  | 4.73 | %
June 2027 | 50,000 |  | 4.71 | %
December 2027 | 50,000 |  | 4.67 | %
As of 11/3/2023 | $1,200,000 | 3.43 | %

1 Balances are reflected net of discounts, fair value adjustments, and deferred financing costs and include premiums.
2 Includes extension options.
3 Reflects $1.0 billion of interest rate swaps.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 11

Debt Covenants & Liquidity 1
DOLLARS IN THOUSANDS

SELECTED FINANCIAL DEBT COVENANTS YEAR ENDED SEPTEMBER 30, 2023 2 |
| CALCULATION | REQUIREMENT | PER DEBT COVENANTS
Revolving credit facility and term loan |  |
Leverage ratio | Total debt/total capital | Not greater than 60% | 38.3 | %
Secured leverage ratio | Total secured debt/total capital | Not greater than 30% | 0.5 | %
Unencumbered leverage ratio | Unsecured debt/unsecured real estate | Not greater than 60% | 39.4 | %
Fixed charge coverage ratio | EBITDA/fixed charges | Not less than 1.50x | 3.1x
Unsecured coverage ratio | Unsecured EBITDA/unsecured interest | Not less than 1.75x | 3.1x
Asset investments | Unimproved land, JVs & mortgages/total assets | Not greater than 35% | 8.5 | %
Senior Notes |  |  |
Incurrence of total debt | Total debt/total assets | Not greater than 60% | 38.2 | %
Incurrence of debt secured by any lien | Secured debt/total assets | Not greater than 40% | 0.5 | %
Maintenance of total unsecured assets | Unencumbered assets/unsecured debt | Not less than 150% | 259.2 | %
Debt service coverage | EBITDA/interest expense | Not less than 1.5x | 3.2x
Other |  |  |
Net debt to adjusted EBITDA 3 | Net debt (debt less cash)/adjusted EBITDA | Not required | 6.6x
Net debt to enterprise value 4 | Net debt/enterprise value | Not required | 48.3 | %

LIQUIDITY SOURCES
Cash | $24,668
Unsecured credit facility availability | 1,264,000
Consolidated unencumbered assets (gross) 5 | 13,496,752

1 On July 20, 2022, Legacy HR and HTA closed the merger of the two companies, in which Legacy HR was the acquirer under GAAP. Accordingly, the historic financial statements of the combined company are those of Legacy HR.
2 Does not include all financial and non-financial covenants and restrictions that are required by the Company's various debt agreements. Financial measures include the Company's proportionate share of unconsolidated joint ventures, as applicable.
3 Net debt includes the Company's share of unconsolidated JV net debt. See page 23 for a reconciliation of adjusted EBITDA.
4 Based on the closing price of $15.27 on September 29, 2023 and 384,903,105 shares outstanding including outstanding OP units.
5 Annualized third quarter 2023 unencumbered asset NOI was $786.8 million.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 12

Investment Activity
DOLLARS IN THOUSANDS

MOB ACQUISITION ACTIVITY
MARKET | COUNT | MILES TO CAMPUS | ASSOCIATED HEALTH SYSTEM | CLOSING | SQUARE FEET | LEASED % | PURCHASE PRICE 1 | % OWNERSHIP |
Tampa, FL | 1 | 0.06 | BayCare Health | 3/10/2023 | 115,867 | 98 | % | $31,500 | 100 | % |
Colorado Springs, CO | 1 | 1.30 | UC Health | 7/28/2023 | 42,770 | 94 | % | 11,450 | 100 | % |
YTD total | 2 |  |  |  | 158,637 | 97 | % | $42,950 | 100 | % |
YTD average cap rate 2 |  |  |  |  |  | 6.5 | % |  |

DISPOSITIONS TO REPAY ASSET SALE TERM LOAN |
LOCATION |  | TYPE | CLOSING | SQUARE FEET | LEASED % | SALE PRICE |
Tampa, FL & Miami, FL 3 |  | MOB | 1/12/2023 | 224,037 | 100 | % | $93,250 |
Dallas, TX 4 |  | INPATIENT | 1/30/2023 | 36,691 | 100 | % | 19,210 |
Total |  |  |  | 260,728 | 100 | % | $112,460 |
ADDITIONAL DISPOSITION ACTIVITY |
LOCATION |  | TYPE | CLOSING | SQUARE FEET | LEASED % | SALE PRICE |
St. Louis, MO |  | MOB | 2/10/2023 | 6,500 | 100 | % | $350 |
Los Angeles, CA |  | MOB | 3/23/2023 | 37,165 | 100 | % | 21,000 |
Los Angeles, CA 5 |  | MOB | 3/30/2023 | 147,078 | 99 | % | 75,000 |
Los Angeles, CA 6 |  | LAND | 5/12/2023 | - | — | % | 3,300 |
Albany, NY |  | MOB | 6/30/2023 | 40,870 | 96 | % | 10,000 |
Houston, TX |  | OFFICE | 8/2/2023 | 57,170 | 88 | % | 8,320 |
Atlanta, GA |  | MOB | 8/22/2023 | 55,195 | 100 | % | 25,142 |
Dallas, TX |  | INPATIENT | 9/15/2023 | 161,264 | 100 | % | 115,000 |
Houston, TX |  | MOB | 9/18/2023 | 52,040 | — | % | 250 |
Chicago, IL |  | MOB | 9/27/2023 | 104,912 | 100 | % | 59,950 |
Total |  |  |  | 662,194 | 91 | % | $318,312 |
Average cap rate 7 |  |  |  |  | 6.8 | % |

1 Includes joint venture acquisitions at full acquisition price.
2 For acquisitions, cap rate represents the forecasted first year NOI divided by purchase price. Does not include fees earned related to the unconsolidated joint venture.
3 Includes two properties, sold in two separate transactions to the same buyer on the same date.
4 Values and square feet are represented at 100%. The Company retained a 40% ownership interest in the joint venture that purchased this property.
5 The Company entered into a mortgage note agreement with the buyer for $45 million.
6 The Company sold a land parcel totaling 0.34 acres.
7 For dispositions, cap rate represents the in-place cash NOI divided by sales price.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 13

Re/development Activity
DOLLARS IN THOUSANDS

RE/DEVELOPMENT PROJECTS |  |
MARKET | ASSOCIATED HEALTH SYSTEM |  | SQUARE FEET | CURRENT LEASED % | BUDGET | COST TO COMPLETE | PROJECT START | ESTIMATED COMPLETION/INITIAL LEASE COMMENCEMENT
Active development |  |  |  |  |  |  |
Nashville, TN | Ascension |  | 106,194 | 50 | % | $44,000 | $4,811 | 2Q 2021 | 3Q 2023
Orlando, FL 1 | Advent Health |  | 156,566 | 78 | % | 65,000 | 35,621 | 1Q 2022 | 4Q 2024
Raleigh, NC | UNC REX Health |  | 120,694 | 29 | % | 52,600 | 26,632 | 2Q 2022 | 4Q 2024
Orlando, FL | Exalt Health |  | 45,000 | 100 | % | 25,900 | 22,106 | 1Q 2023 | 1Q 2025
Phoenix, AZ | HonorHealth |  | 101,000 | 80 | % | 54,000 | 38,774 | 2Q 2023 | 2Q 2025
Total development |  | 529,454 | 64 | % | $241,500 | $127,944 |  |
Projected stabilized yield - 6.5%-8.0% |  |  |
Estimated stabilization period post completion - 12 - 36 months |  |  |
Active redevelopment |  |  |  |  |  |  |
Washington, DC | Inova Health |  | 259,290 | 82 | % | $21,200 | $13,009 | 1Q 2022 | 2Q 2024
Houston, TX | HCA |  | 314,861 | 61 | % | 30,000 | 27,918 | 2Q 2023 | 4Q 2025
Charlotte, NC | Novant Health |  | 169,135 | 53 | % | 18,700 | 16,390 | 3Q 2023 | 1Q 2026
Washington, DC | Inova Health |  | 57,323 | 64 | % | 10,078 | 7,263 | 3Q 2023 | 1Q 2026
Total redevelopment |  | 800,609 | 66 | % | $79,978 | $64,580 |  |
Occupied % |  |  |  | 60 | % |  |  |  |
Projected stabilized yield - 9.0%-12.0% |  |  |
Estimated stabilization period post completion - 12 - 36 months |  |  |
Total active re/development projects | 1,330,063 | 65 | % | $321,478 | $192,524 |  |

1 Investment is a construction loan with purchase rights upon completion.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 14

Portfolio 1,2
DOLLARS IN THOUSANDS

MARKETS |  |  |  |
|  |  | WHOLLY OWNED COUNT |  | SQUARE FEET | WHOLLY OWNED
MARKET | MSA RANK |  |  | MOB |  |  | INPATIENT | OFFICE |  | WHOLLY OWNED | JOINT VENTURES 3 | TOTAL | % OF NOI | CUMULATIVE % OF NOI
Dallas, TX | 4 |  | 44 |  | 3,308,315 |  |  | 146,519 | 199,800 |  | 3,654,634 | 226,076 | 3,880,710 | 8.9 | % | 8.9 | %
Seattle, WA | 15 |  | 29 |  | 1,592,501 |  |  |  |  |  | 1,592,501 |  | 1,592,501 | 6.1 | % | 15.0 | %
Boston, MA | 11 |  | 18 |  | 964,945 |  |  |  |  |  | 964,945 |  | 964,945 | 4.6 | % | 19.6 | %
Houston, TX | 5 |  | 31 |  | 2,351,135 |  |  | 67,500 |  |  | 2,418,635 |  | 2,418,635 | 4.5 | % | 24.1 | %
Los Angeles, CA | 2 |  | 21 |  | 1,034,336 |  |  | 63,000 | 104,377 |  | 1,201,713 | 702,453 | 1,904,166 | 4.3 | % | 28.4 | %
Denver, CO | 19 |  | 33 |  | 1,780,819 |  |  |  | 93,869 |  | 1,874,688 | 116,616 | 1,991,304 | 4.3 | % | 32.7 | %
Charlotte, NC | 23 |  | 32 |  | 1,792,908 |  |  |  |  |  | 1,792,908 |  | 1,792,908 | 4.3 | % | 37.0 | %
Atlanta, GA | 8 |  | 27 |  | 1,423,141 |  |  |  |  |  | 1,423,141 |  | 1,423,141 | 3.8 | % | 40.8 | %
Miami, FL | 9 |  | 20 |  | 1,244,531 |  |  | 133,500 |  |  | 1,378,031 |  | 1,378,031 | 3.5 | % | 44.3 | %
Nashville, TN | 35 |  | 12 |  | 1,135,678 |  |  |  | 108,691 |  | 1,244,369 |  | 1,244,369 | 2.9 | % | 47.2 | %
Raleigh, NC | 41 |  | 28 |  | 1,109,582 |  |  |  |  |  | 1,109,582 |  | 1,109,582 | 2.8 | % | 50.0 | %
Phoenix, AZ | 10 |  | 35 |  | 1,512,304 |  |  |  |  |  | 1,512,304 |  | 1,512,304 | 2.8 | % | 52.8 | %
Austin, TX | 27 |  | 13 |  | 863,700 |  |  |  |  |  | 863,700 |  | 863,700 | 2.6 | % | 55.4 | %
Tampa. FL | 18 |  | 19 |  | 971,975 |  |  |  |  |  | 971,975 |  | 971,975 | 2.5 | % | 57.9 | %
Indianapolis, IN | 33 |  | 40 |  | 1,162,955 |  |  | 61,398 |  |  | 1,224,353 | 273,479 | 1,497,832 | 2.4 | % | 60.3 | %
New York, NY | 1 |  | 15 |  | 704,415 |  |  |  |  |  | 704,415 |  | 704,415 | 2.0 | % | 62.3 | %
Orlando, FL | 22 |  | 8 |  | 359,477 |  |  | 186,998 |  |  | 546,475 |  | 546,475 | 1.9 | % | 64.2 | %
San Francisco, CA | 13 |  | 6 |  | 452,666 |  |  |  |  |  | 452,666 | 110,865 | 563,531 | 1.8 | % | 66.0 | %
Memphis, TN | 44 |  | 11 |  | 802,221 |  |  | 54,416 |  |  | 856,637 |  | 856,637 | 1.8 | % | 67.8 | %
Chicago, IL | 3 |  | 6 |  | 607,845 |  |  |  |  |  | 607,845 |  | 607,845 | 1.8 | % | 69.6 | %
Other (53 markets) |  |  | 215 |  | 10,897,805 |  |  | 574,976 | 1,228,363 |  | 12,701,144 | 519,911 | 13,221,055 | 30.4 | % | 100.0 | %
Total |  |  | 663 |  | 36,073,254 |  |  | 1,288,307 | 1,735,100 |  | 39,096,661 | 1,949,400 | 41,046,061 | 100.0 | % |
Number of properties |  |  |  | 636 |  |  | 18 | 9 |  | 663 | 34 | 697 |  |
% of square feet |  |  |  |  | 92.3 | % |  |  | 3.3 | % | 4.4 | % |  | 100.0 | % |  |  |  |
% multi-tenant |  |  |  |  | 85.7 | % |  |  | — | % | 60.4 | % |  | 81.7 | % |  |  |  |
Investment |  |  |  |  | $12,373,395 |  |  | $511,375 | $485,680 |  | $13,370,450 |  |  |  |
Quarterly cash NOI 1 |  |  |  | $179,631 |  |  | $9,528 | $7,062 |  | $196,221 |  |  |  |
% of cash NOI |  |  |  |  | 91.5 | % |  |  | 4.9 | % | 3.6 | % |  | 100.0 | % |  |  |  |

BY BUILDING TYPE |  |  |  |  |
| WHOLLY OWNED |  |
| MULTI-TENANT | SINGLE-TENANT | SUBTOTAL | JOINT VENTURE 3 | TOTAL
Number of properties | 530 | 133 | 663 | 34 | 697
Square feet | 31,957,299 | 7,139,362 | 39,096,661 | 1,949,400 | 41,046,061
% of square feet | 77.9 | % | 17.4 | % | 95.3 | % | 4.7 | % | 100.0 | %
Investment 1 | $10,503,116 | $2,867,334 | $13,370,450 | $358,015 | $13,728,465
Quarterly cash NOI 1 | $149,875 | $46,346 | $196,221 | $4,692 | $200,913
% of cash NOI | 74.6 | % | 23.1 | % | 97.7 | % | 2.3 | % | 100.0 | %

1 Gross investment and quarterly cash NOI are reflected at the Company's ownership percentage.
2 Excludes assets held for sale, land held for development, construction in progress and corporate property.
3 The Company's weighted average ownership percentage in its joint ventures was approximately 44%.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 15

Health Systems 1

MOB PORTFOLIO |  |
|  |  | BUILDING SQUARE FEET | # OF BLDGS |  | LEASED BY HEALTH SYSTEM | % OF LEASED SF | # OF LEASES
HEALTH SYSTEM | SYSTEM RANK 2 | CREDIT RATING | ON/ADJACENT 3 | OFF-CAMPUS AFFILIATED 4 | TOTAL | % OF NOI
HCA | 1 | BBB-/Baa3 | 2,267,969 | 779,288 | 3,047,257 |  | 46 | 8.7 | % | 784,226 | 2.5 | % | 131
CommonSpirit | 4 | A-/Baa1 | 1,906,957 | 636,320 | 2,543,277 |  | 44 | 7.0 | % | 906,873 | 2.9 | % | 163
Baylor Scott & White | 21 | AA-/Aa3 | 2,570,180 | 66,376 | 2,636,556 |  | 29 | 6.6 | % | 1,264,135 | 4.0 | % | 195
Ascension Health | 3 | AA+/Aa2 | 2,156,369 | 97,551 | 2,253,920 |  | 24 | 5.7 | % | 924,075 | 2.9 | % | 145
Advocate Health | 14 | AA/Aa3 | 790,317 | 496,198 | 1,286,515 |  | 20 | 4.0 | % | 1,125,820 | 3.6 | % | 95
Tenet Healthcare Corporation | 6 | B+/B1 | 1,298,392 | 376,410 | 1,674,802 |  | 29 | 3.7 | % | 390,966 | 1.2 | % | 81
Wellstar Health System | 75 | A+/A2 | 896,773 | 23,088 |  | 919,861 |  | 18 | 2.7 | % | 582,754 | 1.9 | % | 81
UW Medicine (Seattle) | 91 | AA+/Aaa | 461,363 | 169,709 | 631,072 |  | 10 | 2.6 | % | 294,971 | 0.9 | % | 32
AdventHealth | 11 | AA/Aa2 | 797,587 | 118,585 |  | 916,172 |  | 14 | 2.6 | % | 411,598 | 1.3 | % | 81
Community Health Systems | 8 | CCC+/Caa1 | 785,169 | — |  | 785,169 |  | 16 | 2.0 | % | 353,558 | 1.1 | % | 46
Baptist Memorial Health Care | 89 | A-2/-- | 544,122 | 252,414 | 796,536 |  | 10 | 2.0 | % | 430,579 | 1.4 | % | 57
Cedars-Sinai Health Systems | 51 | AA-/Aa3 | 199,701 | 90,607 | 290,308 |  | 5 | 1.6 | % | 54,636 | 0.2 | % | 20
Providence St. Joseph Health | 5 | A/A2 | 330,287 | 31,601 | 361,888 |  | 8 | 1.6 | % | 137,032 | 0.4 | % | 25
Trinity Health | 7 | AA-/Aa3 | 678,920 | 22,956 | 701,876 |  | 11 | 1.6 | % | 353,168 | 1.1 | % | 55
Hawaii Pacific Health | 181 | --/A1 | 173,502 | 124,925 | 298,427 |  | 3 | 1.4 | % | 98,398 | 0.3 | % | 39
Banner Health | 24 | AA-/-- | 749,075 | 31,039 | 780,114 |  | 24 | 1.4 | % | 141,286 | 0.5 | % | 36
WakeMed | 185 | --/A2 | 373,980 | 101,597.00 |  | 475,577 |  | 13 | 1.3 | % | 144,265 | 0.5 | % | 21
Bon Secours Health System | 22 | A+/A1 | 405,945 | — |  | 405,945 |  | 6 | 1.3 | % | 242,817 | 0.8 | % | 50
Overlake Health System | 291 | A/Baa1 | 230,710 | — |  | 230,710 |  | 3 | 1.2 | % | 73,676 | 0.3 | % | 8
MedStar Health | 45 | A/A2 | 326,129 | — |  | 326,129 |  | 4 | 1.1 | % | 203,507 | 0.6 | % | 65
UNC Health Care | 62 | A+/Aa3 | 273,186 | 84,886 |  | 358,072 |  | 8 | 1.1 | % | 220,478 | 0.7 | % | 28
Other (70 credit rated) |  |  | 6,508,778 | 3,531,414 | 10,040,192 |  | 195 |  | 27.2 | % | 4,397,962 | 14.0 | % |
Subtotal - credit rated 5 |  |  | 24,725,411 | 7,034,964 | 31,760,375 |  | 540 |  | 88.4 | % | 13,536,780 | 43.1 | % |
Other non-credit rated 6 |  |  | 1,281,438 | 612,886 | 1,894,324 |  | 37 | 6.5 | % | 864,229 | 2.8 | % |
Off-campus non-affiliated 7 |  |  | — | 2,418,555 | 2,418,555 |  | 59 | 5.1 | % | — | — | % |
Wholly-owned |  |  | 26,006,849 | 10,066,405 | 36,073,254 |  | 636 | 100.0 | % | 14,401,009 | 45.9 | % |
Joint ventures |  |  | 1,143,456 | 579,868 | 1,723,324 |  |  |  |  |  |
Total |  |  | 27,150,305 | 10,646,273 | 37,796,578 |  |  |  |  |  |

1 Excludes construction in progress and assets classified as held for sale.
2 Ranked by revenue based on Modern Healthcare's Healthcare Systems Financials Database.
3 The Company defines an adjacent property as being no more than 0.25 miles from a hospital campus.
4 Includes off-campus buildings where health systems lease 20% or more of the property and/or are located within 2 miles from a hospital campus.
5 Based on square footage, 80% is associated and 41% is leased by an investment-grade rated healthcare provider.
6 Includes 37 properties associated with a hospital system that is not credit rated.
7 Includes off-campus buildings that are not 20% or more leased by a health system and are more than two miles from a hospital campus.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 16

MOB Proximity to Hospital 1,2

MOB BY LOCATION |  |  |  |  |
| # OF PROPERTIES | SQUARE FEET | TOTAL | % GROUND LEASED |
On campus | 237 | 18,227,405 | 48.2 | % | 37.6 | % |
Adjacent to campus 3 | 187 | 8,922,900 | 23.6 | % | 3.9 | % |
Total on/adjacent | 424 | 27,150,305 | 71.8 | % | 41.5 | % |
Off campus - affiliated 4 | 177 | 8,094,357 | 21.4 | % | 3.8 | % |
Off campus | 62 | 2,551,916 | 6.8 | % | 0.6 | % |
| 663 | 37,796,578 | 100.0 | % | 45.9 | % |
Wholly-owned | 636 | 36,073,254 |  |  |
Joint ventures | 27 | 1,723,324 |  |  |

MOB BY CLUSTER 5 |
| TOTAL | HOSPITAL CENTRIC 6 |
| # OF PROPERTIES | SQUARE FEET | % OF MOB SQUARE FEET | # OF PROPERTIES | SQUARE FEET | % OF MOB SQUARE FEET |
Clustered | 474 | 26,303,078 | 69.6 | % | 391 | 22,954,855 | 72.0 | % |
Non-clustered | 189 | 11,493,500 | 30.4 | % | 129 | 8,915,134 | 28.0 | % |
Total | 663 | 37,796,578 | 100.0 | % | 520 | 31,869,989 | 100.0 | % |

1 Includes joint venture properties and excludes construction in progress and assets classified as held for sale.
2 Proximity to hospital campus includes acute care hospitals with inpatient beds. The Company does not consider inpatient rehab hospitals (IRFs), skilled nursing facilities (SNFs) or long-term acute care hospitals (LTACHs) to be hospital campuses for distance calculations.
3 The Company defines an adjacent property as being no more than 0.25 miles from a hospital campus.
4 Includes off-campus buildings where health systems lease 20% or more of the property and/or are located within 2 miles from a hospital campus.
5 A cluster is defined as at least two properties within a geographic radius of two miles. The Company believes clusters provide operational efficiencies and greater local leasing knowledge that accelerate NOI growth.
6 Includes buildings that are located within two miles of a hospital campus.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 17

Lease Maturity & Occupancy 1

LEASE MATURITY SCHEDULE |  |  |  |  |
|  | SQUARE FEET | # OF WHOLLY-OWNED LEASES
|  | WHOLLY-OWNED AND JOINT VENTURE |  |
|  | MULTI-TENANT 2 | SINGLE-TENANT | TOTAL | % OF TOTAL | JOINT VENTURES | WHOLLY-OWNED
Month-to-month |  | 481,633 | 643 | 482,276 | 1.3 | % | 20,018 | 462,258 | 226
2023 |  | 848,821 | 210,341 | 1,059,162 | 2.9 | % | 61,705 | 997,457 | 265
2024 |  | 4,690,902 | 958,593 | 5,649,495 | 15.7 | % | 221,589 | 5,427,906 | 1,387
2025 |  | 3,754,961 | 992,940 | 4,747,901 | 13.2 | % | 183,551 | 4,564,350 | 1,084
2026 |  | 3,782,930 | 484,579 | 4,267,509 | 11.9 | % | 122,587 | 4,144,922 | 999
2027 |  | 3,351,159 | 999,428 | 4,350,587 | 12.1 | % | 149,766 | 4,200,821 | 842
2028 |  | 2,813,638 | 665,562 | 3,479,200 | 9.7 | % | 82,809 | 3,396,391 | 744
2029 |  | 1,760,028 | 970,949 | 2,730,977 | 7.6 | % | 342,627 | 2,388,350 | 396
2030 |  | 1,813,297 | 756,694 | 2,569,991 | 7.2 | % | 85,985 | 2,484,006 | 355
2031 |  | 1,051,642 | 137,827 | 1,189,469 | 3.3 | % | 27,799 | 1,161,670 | 237
2032 |  | 1,816,462 | 361,573 | 2,178,035 | 6.1 | % | 62,415 | 2,115,620 | 285
Thereafter |  | 2,388,213 | 836,298 | 3,224,511 | 9.0 | % | 333,976 | 2,890,535 | 365
Total occupied |  | 28,553,686 | 7,375,427 | 35,929,113 | 87.5 | % | 1,694,827 | 34,234,286 | 7,185
Total building |  | 33,551,933 | 7,494,128 | 41,046,061 |  | 1,949,400 | 39,096,661 |
Occupancy |  | 85.1 | % | 98.4 | % | 87.5 | % |  | 86.9 | % | 87.6 | % |
Leased % |  | 87.2 | % | 98.4 | % | 89.2 | % |  | 87.7 | % | 89.3 | % |
WALTR (months) 3 | 50.1 | 64.3 | 55.7 |  |  | 51.8 |
WALT (months) 3 | 96.5 | 140.3 | 110.7 |  |  | 104.0 |

1 Excludes land held for development, construction in progress, corporate property and assets classified as held for sale, unless noted otherwise.
2 The average lease size in the wholly-owned multi-tenant portfolio is 3,968 square feet.
3 WALTR = weighted average lease term remaining; WALT = weighted average lease term.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 18

Leasing Statistics

MERGER COMBINED SAME STORE RENEWALS 1
| Q3 2023 | TTM |  |
MOB cash leasing spreads 2 | 4.8 | % | 3.6 | % |  |
MOB cash leasing spreads distribution |  |  |
< 0% spread | 0.7 | % | 5.5 | % |  |
0-3% spread | 2.9 | % | 14.6 | % |  |
3-4% spread | 77.2 | % | 62.8 | % |  |
> 4% spread | 19.2 | % | 17.1 | % |  |
Total | 100.0 | % | 100.0 | % |  |
Tenant retention rate | 76.1 | % | 79.0 | % |  |

AVERAGE IN-PLACE CONTRACTUAL INCREASES 3
| MULTI-TENANT | SINGLE-TENANT | TOTAL
| % INCREASE | % OF BASE RENT |  | % INCREASE | % OF BASE RENT |  | % INCREASE | % OF BASE RENT
Merger combined same store 1 | 2.84 | % | 68.0 | % |  | 2.52 | % | 17.7 | % |  | 2.77 | % | 85.7 | %
Acquisitions | 2.80 | % | 4.8 | % |  | 2.93 | % | 0.5 | % |  | 2.82 | % | 5.3 | %
Other 4 | 2.69 | % | 7.0 | % |  | 2.30 | % | 2.0 | % |  | 2.60 | % | 9.0 | %
Total | 2.82 | % | 79.8 | % |  | 2.51 | % | 20.2 | % |  | 2.76 | % | 100.0 | %
Escalator type |  |  |  |  |  |  |  |
Fixed | 2.77 | % | 96.7 | % |  | 2.58 | % | 88.1 | % |  | 2.74 | % | 95.0 | %
CPI | 4.29 | % | 3.3 | % |  | 1.99 | % | 11.9 | % |  | 3.19 | % | 5.0 | %

TYPE AND OWNERSHIP STRUCTURE 1
| MULTI-TENANT | SINGLE-TENANT |  | TOTAL
Tenant type |  |  |  |
Hospital | 46.4 | % | 71.0 | % |  | 51.4 | %
Physician and other | 53.6 | % | 29.0 | % |  | 48.6 | %
Lease structure |  |  |  |
Gross | 8.9 | % | 3.0 | % |  | 7.7 | %
Modified gross | 31.3 | % | 10.9 | % |  | 27.3 | %
Net | 59.8 | % | 64.6 | % |  | 60.8 | %
Absolute net 5 | — | % | 21.5 | % |  | 4.3 | %
Ownership type |  |  |  |
Ground lease | 44.7 | % | 39.0 | % |  | 43.7 | %
Fee simple | 55.3 | % | 61.0 | % |  | 56.3 | %

# OF LEASES BY SIZE 6 |
LEASED SQUARE FEET | # OF LEASES | WALT | WALTR
0 - 2,500 | 3,652 |  | 71.8 |  | 36.7 |
2,501 - 5,000 | 1,808 |  | 82.9 |  | 41.8 |
5,001 - 7,500 | 638 |  | 93.9 |  | 47.0 |
7,501 - 10,000 | 359 |  | 100.2 |  | 51.9 |
10,001 + | 728 |  | 123.9 |  | 60.8 |
Total Leases | 7,185 |  | 104.0 |  | 51.8 |

1 Excludes recently acquired or disposed properties, construction in progress, land held for development, corporate property, planned dispositions and assets classified as held for sale.
2 Excludes non-MOB renewals of 5,000 square feet and 54,000 square feet for the third quarter and trailing twelve months, respectively.
3 Excludes leases with lease terms of one year or less.
4 Includes redevelopment properties, development completion, and joint ventures.
5 Tenant is typically responsible for operating expenses and capital obligations.
6 Excludes joint ventures, land held for development, construction in progress, corporate property and assets classified as held for sale.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 19

Merger Combined Same Store 1
DOLLARS IN THOUSANDS, EXCEPT PER SQUARE FOOT DATA
REFLECTS COMBINED COMPANY RESULTS FOR ALL PERIODS

TOTAL MERGER COMBINED CASH NOI
| % of Total NOI | 3Q 2023 | 2Q 2023 | 3Q 2022 | Y-o-Y% CHANGE | TTM 2023 | TTM 2022 | % CHANGE
Multi-tenant | 66 | % | $ | 136,041 |  | $ | 137,637 |  | $ | 133,188 |  | 2.1 | % | $ | 545,690 |  | $ | 530,580 |  | 2.8 | %
Single-tenant | 21 | % | 43,220 |  | 42,422 |  | 42,257 |  | 2.3 | % | 170,825 |  | 166,542 |  | 2.6 | %
Joint venture | 1 | % | 2,530 |  | 2,619 |  | 2,293 |  | 10.3 | % | 10,050 |  | 9,342 |  | 7.6 | %
Merger combined same store | 89 | % | $ | 181,791 |  | $ | 182,678 |  | $ | 177,738 |  | 2.3 | % | $ | 726,565 |  | $ | 706,464 |  | 2.8 | %
Planned dispositions | 1 | % | 1,453 |  | 1,348 |  | 2,058 |  | (29.4 | %) | 6,970 |  | 9,923 |  | (29.8 | %)
Re/development | 1 | % | 2,116 |  | 2,455 |  | 3,510 |  | (39.7 | %) | 10,594 |  | 15,349 |  | (31.0 | %)
Wholly owned and joint venture acquisitions | 7 | % | 13,797 |  | 13,396 |  | 10,582 |  | 30.4 | % | 52,016 |  | 26,535 |  | 96.0 | %
Development completions | 1 | % | 1,756 |  | 1,513 |  | 1,188 |  | 47.8 | % | 5,941 |  | 4,120 |  | 44.2 | %
Completed dispositions & assets held for sale | 2 | % | 3,808 |  | 6,350 |  | 19,302 |  | (80.3 | %) | 31,505 |  | 95,596 |  | (67.0 | %)
Merger combined total cash NOI | 100 | % | $204,721 |  | $207,740 |  | $214,378 |  | (4.5 | %) | $833,591 |  | $857,987 |  | (2.8 | %)

PORTFOLIO OCCUPANCY AND ABSORPTION |  |  |
|  |  |  | OCCUPANCY % | ABSORPTION (square feet in thousands)
| COUNT | SQUARE FEET |  | 3Q 2023 | 2Q 2023 | 3Q 2022 | SEQUENTIAL | Y-O-Y
Multi-tenant | 462 | 28,232,890 |  | 86.7 | % | 86.9 | % | 86.6 | % | (31) | 42
Single-tenant | 122 | 6,564,946 |  | 99.6 | % | 99.5 | % | 99.5 | % | 12 | 12
Joint venture | 12 | 997,543 |  | 87.9 | % | 88.4 | % | 87.7 | % | (5) | 2
Merger combined same store | 596 | 35,795,379 |  | 89.1 | % | 89.2 | % | 89.0 | % | (24) | 56
Planned dispositions | 8 | 582,186 |  | 71.1 | % | 72.0 | % | 82.4 | % | (5) | (66)
Re/development | 16 | 1,368,720 |  | 51.1 | % | 51.6 | % | 63.3 | % | (7) | (164)
Wholly owned and joint venture acquisitions | 72 | 2,894,596 |  | 90.2 | % | 90.4 | % | 87.9 | % | (5) | 48
Development completions | 5 | 405,180 |  | 73.3 | % | 71.1 | % | 66.6 | % | 9 | 43
Total portfolio | 697 | 41,046,061 |  | 87.5 | % | 87.6 | % | 87.8 | % | (32) | (83)
Joint ventures | 34 | 1,949,400 |  | 86.9 | % | 87.0 | % | 85.5 | % | (2) | 24
Total wholly-owned | 663 | 39,096,661 |  | 87.6 | % | 87.6 | % | 87.9 | % | (30) | (107)

1 Same store properties are properties that have been included in operations for the duration of the year-over-year comparison period presented. Accordingly, same store properties exclude properties that were recently acquired or disposed of, properties classified as held for sale or intended for sale, properties undergoing redevelopment, and newly redeveloped or developed properties. Legacy HTA properties that met the same store criteria are included in both periods shown as if they were owned by the Company for the full analysis period.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 20

Merger Combined Same Store 1, 2
DOLLARS IN THOUSANDS, EXCEPT PER SQUARE FOOT DATA
REFLECTS COMBINED COMPANY RESULTS FOR ALL PERIODS

MERGER COMBINED SAME STORE CASH NOI
| TOTAL
| 3Q 2023 | 2Q 2023 | 3Q 2022 | TTM 2023 | TTM 2022
Base revenue | $219,904 | $219,317 | $215,632 | $873,376 | $850,489
Op. exp. recoveries | 73,122 | 68,312 | 68,257 | 276,509 | 261,261
Revenues | $293,026 | $287,629 | $283,889 | $1,149,885 | $1,111,750
Expenses | 111,235 | 104,951 | 106,151 | 423,320 | 405,286
Cash NOI | $181,791 | $182,678 | $177,738 | $726,565 | $706,464
Revenue per occ SF 3 | $36.72 | $36.02 | $35.64 | $36.04 | $34.96
Margin | 62.0 | % | 63.5 | % | 62.6 | % | 63.2 | % | 63.5 | %
Average occupancy | 89.2 | % | 89.2 | % | 89.0 | % | 89.1 | % | 88.8 | %
Period end occupancy | 89.1 | % | 89.2 | % | 89.0 | % | 89.1 | % | 89.0 | %
Number of properties | 596 | 596 | 596 | 596 | 596
Year-Over-Year Change |  |  |  |  |
Revenue per occ SF 4 | 3.0 | % |  |  | 3.1 | % |
Avg occupancy (bps) | +20 |  |  | +30 |
Revenues | 3.2 | % |  |  | 3.4 | % |
Base revenue | 2.0 | % |  |  | 2.7 | % |
Exp recoveries | 7.1 | % |  |  | 5.8 | % |
Expenses | 4.8 | % |  |  | 4.4 | % |
Cash NOI | 2.3 | % |  |  | 2.8 | % |

1 Same store properties are properties that have been included in operations for the duration of the year-over-year comparison period presented. Accordingly, same store properties exclude properties that were recently acquired or disposed of, properties classified as held for sale or intended for sale, properties undergoing redevelopment, and newly redeveloped or developed properties. Legacy HTA properties that met the same store criteria are included in both periods shown as if they were owned by the Company for the full analysis period.
2 Excludes recently acquired or disposed properties, development completions, construction in progress, land held for development, corporate property, redevelopment properties, planned dispositions and assets classified as held for sale.
3 Revenue per occ SF is calculated by dividing revenue by the average of the occupied SF for the period provided. Quarterly revenue per occ SF is annualized.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 21

NOI Reconciliations
DOLLARS IN THOUSANDS

BOTTOM UP RECONCILIATION |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 3Q 2023 | 2Q 2023 | 1Q 2023 |  | 4Q 2022 |  | 3Q 2022 | 2Q 2022 | 1Q 2022 | 4Q 2021 |  |  |  |  |
Net income (loss) attr. to common stockholders | ($67,844) |  | ($82,759) |  | ($87,125) |  |  | ($35,764) |  |  | $28,304 |  | $6,130 |  | $42,227 |  | $21,607 |  |  |  |  |  |
Other income (expense) | 74,621 |  | 112,818 |  | 94,407 |  |  | 46,772 |  |  | (89,477) |  | 7,479 |  | (29,293) |  | (468) |  |  |  |  |  |
General and administrative expense | 13,396 |  | 15,464 |  | 14,935 |  |  | 14,417 |  |  | 16,741 |  | 10,540 |  | 11,036 |  | 8,901 |  |  |  |  |  |
Depreciation and amortization expense | 182,989 |  | 183,193 |  | 184,479 |  |  | 185,275 |  |  | 158,117 |  | 55,731 |  | 54,041 |  | 51,810 |  |  |  |  |  |
Other expenses 1 | 11,783 |  | (11,969) |  | 7,940 |  |  | 13,580 |  |  | 82,659 |  | 11,034 |  | 9,929 |  | 3,850 |  |  |  |  |  |
Straight-line rent expense | 1,538 |  | 1,525 |  | 1,537 |  |  | 1,358 |  |  | 1,260 |  | 378 |  | 378 |  | 382 |  |  |  |  |  |
Straight-line rent revenue | (10,008) |  | (9,530) |  | (9,782) |  |  | (11,231) |  |  | (8,975) |  | (1,705) |  | (1,587) |  | (1,227) |  |  |  |  |  |
Other revenue 2 | (6,446) |  | (5,959) |  | (1,686) |  |  | (7,330) |  |  | (5,242) |  | (1,961) |  | (2,044) |  | (2,134) |  |  |  |  |  |
Joint venture property cash NOI | 4,692 |  | 4,957 |  | 4,769 |  |  | 4,579 |  |  | 3,877 |  | 2,551 |  | 2,052 |  | 1,331 |  |  |  |  |  |
Cash NOI | $204,721 |  | $207,740 |  | $209,474 |  |  | $211,656 |  |  | $187,264 |  | $90,177 |  | $86,739 |  | $84,052 |  |  |  |  |  |
Pre-merger Legacy HTA NOI | — |  | — |  | — |  |  | — |  |  | 27,114 |  | 128,025 |  | 127,363 |  | 127,253 |  |  |  |  |  |
Cash NOI including pre-merger Legacy HTA NOI | $204,721 |  | $207,740 |  | $209,474 |  |  | $211,656 |  |  | $214,378 |  | $218,202 |  | $214,102 |  | $211,305 |  |  |  |  |  |
Planned dispositions | (1,453) |  | (1,348) |  | (2,087) |  |  | (2,082) |  |  | (2,058) |  | (2,582) |  | (2,669) |  | (2,614) |  |  |  |  |  |
Redevelopment | (2,116) |  | (2,455) |  | (2,836) |  |  | (3,187) |  |  | (3,510) |  | (3,605) |  | (3,952) |  | (4,282) |  |  |  |  |  |
Wholly owned and joint venture acquisitions | (13,797) |  | (13,396) |  | (12,767) |  |  | (12,056) |  |  | (10,582) |  | (9,152) |  | (5,371) |  | (1,430) |  |  |  |  |  |
Development completions | (1,756) |  | (1,513) |  | (1,360) |  |  | (1,312) |  |  | (1,188) |  | (1,158) |  | (1,153) |  | (621) |  |  |  |  |  |
Completed dispositions & assets held for sale | (3,808) |  | (6,350) |  | (8,790) |  |  | (12,557) |  |  | (19,302) |  | (23,548) |  | (25,648) |  | (27,098) |  |  |  |  |  |
Merger combined same store cash NOI | $181,791 |  | $182,678 |  | $181,634 |  |  | $180,462 |  |  | $177,738 |  | $178,157 |  | $175,309 |  | $175,260 |  |  |  |  |  |
Same store joint venture properties | (2,530) |  | (2,619) |  | (2,468) |  |  | (2,433) |  |  | (2,293) |  | (2,429) |  | (2,416) |  | (2,204) |  |  |  |  |  |
Merger combined same store excluding JVs | $179,261 |  | $180,059 |  | $179,166 |  |  | $178,029 |  |  | $175,445 |  | $175,728 |  | $172,893 |  | $173,056 |  |  |  |  |  |
TOP DOWN RECONCILIATION |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 3Q 2023 | 2Q 2023 | 1Q 2023 |  | 4Q 2022 |  | 3Q 2022 | 2Q 2022 | 1Q 2022 | 4Q 2021 |  |  |  |  |
Rental income before rent concessions | $336,503 |  | $332,992 |  | $328,115 |  |  | $332,652 |  |  | $301,692 |  | $142,073 |  | $139,775 |  | $132,853 |  |  |  |  |  |
Rent concessions | (3,168) |  | (3,312) |  | (4,022) |  |  | (3,253) |  |  | (2,761) |  | (1,441) |  | (1,286) |  | (1,139) |  |  |  |  |  |
Rental income | 333,335 |  | 329,680 |  | 324,093 |  |  | 329,399 |  |  | 298,931 |  | 140,632 |  | 138,489 |  | 131,714 |  |  |  |  |  |
Parking income | 2,751 |  | 2,370 |  | 2,391 |  |  | 2,413 |  |  | 2,428 |  | 1,919 |  | 1,753 |  | 2,134 |  |  |  |  |  |
Interest from financing receivable, net | 2,002 |  | 2,180 |  | 2,227 |  |  | 2,284 |  |  | 2,034 |  | 1,957 |  | 1,930 |  | 1,766 |  |  |  |  |  |
Exclude straight-line rent revenue | (10,008) |  | (9,530) |  | (9,782) |  |  | (11,231) |  |  | (8,975) |  | (1,705) |  | (1,587) |  | (1,227) |  |  |  |  |  |
Exclude other non-cash revenue 3 | (1,410) |  | (1,018) |  | 3,594 |  |  | (3,059) |  |  | (2,280) |  | (1,142) |  | (1,322) |  | (1,325) |  |  |  |  |  |
Cash revenue | 326,670 |  | 323,682 |  | 322,523 |  |  | 319,806 |  |  | 292,138 |  | 141,661 |  | 139,263 |  | 133,062 |  |  |  |  |  |
Property operating expense | (131,639) |  | (125,395) |  | (122,040) |  |  | (117,009) |  |  | (112,473) |  | (57,010) |  | (57,464) |  | (53,032) |  |  |  |  |  |
Exclude non-cash expenses 4 | 5,079 |  | 4,556 |  | 4,336 |  |  | 3,764 |  |  | 4,034 |  | 2,975 |  | 2,888 |  | 2,691 |  |  |  |  |  |
Non-controlling interest | (81) |  | (60) |  | (114) |  |  | 516 |  |  | (312) |  | — |  | — |  | — |  |  |  |  |  |
Joint venture property cash NOI | 4,692 |  | 4,957 |  | 4,769 |  |  | 4,579 |  |  | 3,877 |  | 2,551 |  | 2,052 |  | 1,331 |  |  |  |  |  |
Cash NOI | $204,721 |  | $207,740 |  | $209,474 |  |  | $211,656 |  |  | $187,264 |  | $90,177 |  | $86,739 |  | $84,052 |  |  |  |  |  |
Pre-merger Legacy HTA NOI | — |  | — |  | — |  |  | — |  |  | 27,114 |  | 128,025 |  | 127,363 |  | 127,253 |  |  |  |  |  |
Cash NOI including pre-merger Legacy HTA NOI | $204,721 |  | $207,740 |  | $209,474 |  |  | $211,656 |  |  | $214,378 |  | $218,202 |  | $214,102 |  | $211,305 |  |  |  |  |  |
Planned dispositions | (1,453) |  | (1,348) |  | (2,087) |  |  | (2,082) |  |  | (2,058) |  | (2,582) |  | (2,669) |  | (2,614) |  |  |  |  |  |
Redevelopment | (2,116) |  | (2,455) |  | (2,836) |  |  | (3,187) |  |  | (3,510) |  | (3,605) |  | (3,952) |  | (4,282) |  |  |  |  |  |
Wholly owned and joint venture acquisitions | (13,797) |  | (13,396) |  | (12,767) |  |  | (12,056) |  |  | (10,582) |  | (9,152) |  | (5,371) |  | (1,430) |  |  |  |  |  |
Development completions | (1,756) |  | (1,513) |  | (1,360) |  |  | (1,312) |  |  | (1,188) |  | (1,158) |  | (1,153) |  | (621) |  |  |  |  |  |
Completed dispositions & assets held for sale | (3,808) |  | (6,350) |  | (8,790) |  |  | (12,557) |  |  | (19,302) |  | (23,548) |  | (25,648) |  | (27,098) |  |  |  |  |  |
Merger combined same store cash NOI | $181,791 |  | $182,678 |  | $181,634 |  |  | $180,462 |  |  | $177,738 |  | $178,157 |  | $175,309 |  | $175,260 |  |  |  |  |  |
Same store joint venture properties | (2,530) |  | (2,619) |  | (2,468) |  |  | (2,433) |  |  | (2,293) |  | (2,429) |  | (2,416) |  | (2,204) |  |  |  |  |  |
Merger combined same store excluding JVs | $179,261 |  | $180,059 |  | $179,166 |  |  | $178,029 |  |  | $175,445 |  | $175,728 |  | $172,893 |  | $173,056 |  |  |  |  |  |

1 Includes acquisition and pursuit costs, merger-related costs, rent reserves, above and below market ground lease intangible amortization, leasing commission amortization, non-cash adjustments for financing receivables, and ground lease straight-line rent.
2 Includes management fee income, interest, above and below market lease intangible amortization, lease inducement amortization, lease termination fees, deferred financing cost amortization and principle related to investment in financing receivable, and tenant improvement overage amortization.
3 Includes above and below market intangibles, lease inducements, lease termination fees, deferred financing cost amortization, financing receivable, and TI amortization.
4 Includes above and below market ground lease intangible amortization, leasing commission amortization, and ground lease straight-line rent.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 22

NOI Reconciliations
DOLLARS IN THOUSANDS

RECONCILIATION OF NOI TO FULL QUARTER FFO AND NORMALIZED FFO |  |  |  |  |  |  |
| 3Q 2023 | 2Q 2023 | 1Q 2023 | 4Q 2022 |  |  |  |  |  |  |  |
Cash NOI | $204,721 |  | $207,740 |  | $209,474 |  | $211,656 |  |  |  |  |  |  |  |  |
General and administrative expense | (13,396) |  | (15,464) |  | (14,935) |  | (14,417) |  |  |  |  |  |  |  |  |
Straight-line rent | 10,008 |  | 9,530 |  | 9,782 |  | 11,231 |  |  |  |  |  |  |  |  |
Interest and other income (expense), net | 139 |  | 592 |  | 547 |  | (1,168) |  |  |  |  |  |  |  |  |
Management fees and other income | 1,910 |  | 1,860 |  | 2,227 |  | 2,023 |  |  |  |  |  |  |  |  |
Note receivable interest income | 2,262 |  | 2,180 |  | 1,987 |  | 1,943 |  |  |  |  |  |  |  |  |
Other non-cash revenue 1 | 2,250 |  | 1,918 |  | (2,526) |  | 3,059 |  |  |  |  |  |  |  |  |
Other non-cash expenses 2 | (5,079) |  | (4,556) |  | (4,336) |  | (3,764) |  |  |  |  |  |  |  |  |
Non-real estate impairment | — |  | — |  | (5,196) |  | — |  |  |  |  |  |  |  |  |
Unconsolidated JV adjustments | (337) | (185) | (357) | (143) |  |  |  |  |  |  |  |  |
Debt Covenant EBITDA | $202,478 |  | $203,615 |  | $196,667 |  | $210,420 |  |  |  |  |  |  |  |  |
Interest expense | (66,304) |  | (65,334) |  | (63,759) |  | (64,443) |  |  |  |  |  |  |  |  |
Gain on extinguishment of debt | 62 |  | — |  | — |  | 119 |  |  |  |  |  |  |  |  |
Acquisition and pursuit costs | (769) |  | (669) |  | (287) |  | (92) |  |  |  |  |  |  |  |  |
Merger-related costs | (7,450) |  | 15,670 |  | (4,855) |  | (10,777) |  |  |  |  |  |  |  |  |
Leasing commission amortization 3 | 3,663 |  | 3,335 |  | 3,002 |  | 2,706 |  |  |  |  |  |  |  |  |
Non-real estate depreciation and amortization | (1,509) |  | (1,525) |  | (1,372) |  | (1,323) |  |  |  |  |  |  |  |  |
Non controlling interest | (841) | (1,027) | (1,067) | (382) |  |  |  |  |  |  |  |  |
Unconsolidated JV adjustments | (389) | (377) | (351) | (327) |  |  |  |  |  |  |  |  |
FFO | $128,941 |  | $153,688 |  | $127,978 |  | $135,901 |  |  |  |  |  |  |  |  |
Acquisition and pursuit costs | 769 | 669 | 287 | 92 |  |  |  |  |  |  |  |
Merger-related costs | 7,450 | (15,670) | 4,855 | 10,777 |  |  |  |  |  |  |  |
Lease intangible amortization | 213 | 240 | 146 | 137 |  |  |  |  |  |  |  |
Significant non-recurring legal fees/forfeited earnest money received | — | 275 | — | 194 |  |  |  |  |  |  |  |
Debt financing costs | (62) | — | — | 625 |  |  |  |  |  |  |  |
Merger-related fair value adjustment | 10,667 | 10,554 | 10,864 | 11,979 |  |  |  |  |  |  |  |
Allowance for credit losses | — | — | 8,599 | — |  |  |  |  |  |  |  |
Unconsolidated JV normalizing items | 90 | 93 | 117 | 96 |  |  |  |  |  |  |  |
Normalized FFO | $148,068 |  | $149,849 |  | $152,846 |  | $159,801 |  |  |  |  |  |  |  |  |

1 Includes above and below market lease intangibles, interest income related to sales-type leases, lease inducements, lease termination fees, deferred financing cost amortization, and principle related to investment in financing receivable and TI amortization.
2 Includes above and below market ground lease intangible amortization, leasing commission amortization, and ground lease straight-line rent.
3 Leasing commission amortization is included in the real estate depreciation and amortization add-back for FFO.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 23

EBITDA Reconciliations
DOLLARS IN THOUSANDS

RECONCILIATION OF EBITDA |  |  |  |  |  |  |
| 3Q 2023 | 2Q 2023 | 1Q 2023 | 4Q 2022 |  |  |
Net income | ($67,844) |  | ($82,759) |  | ($87,125) |  | ($35,764) |  |  |  |
Interest expense | 66,304 | 65,334 | 63,759 | 64,443 |  |  |
Depreciation and amortization | 182,989 | 183,193 | 184,479 | 185,275 |  |  |
Unconsolidated JV depreciation,amortization,and interest | 4,810 | 4,789 | 5,192 | 4,339 |  |  |
EBITDA | $186,259 | $170,557 | $166,305 | $218,293 |  |  |
Leasing commission amortization | 3,663 | 3,335 | 3,002 | 2,706 |  |  |
Gain on sales of real estate properties | (48,811) |  | (7,156) |  | (1,007) |  | (73,083) |  |  |  |
Impairments on real estate properties | 56,873 | 55,215 | 26,227 | 54,452 |  |  |
EBITDAre 1 | $197,984 | $221,951 | $194,527 | $202,368 |  |  |
EBITDA | $186,259 | $170,557 | $166,305 | $218,293 |  |  |
Acquisition and pursuit costs | 769 | 669 | 287 | 92 |  |  |
Merger-related costs | 7,450 |  | (15,670) |  | 4,855 | 10,777 |  |  |
Gain on sales of real estate properties | (48,811) |  | (7,156) |  | (1,007) |  | (73,083) |  |  |  |
Impairments on real estate assets | 56,873 | 55,215 | 26,227 | 54,452 |  |  |
Gain on extinguishment of debt | (62) |  | — | — | (119) |  |  |  |
Unconsolidated JV adjustments | — | — | — | 8 |  |  |
Debt Covenant EBITDA | $202,478 | $203,615 | $196,667 | $210,420 |  |  |
Leasing commission amortization | 3,663 | 3,335 | 3,002 | 2,706 |  |  |
Lease intangible amortization | 213 | 240 | 147 | 137 |  |  |
Acquisition/disposition timing impact 2 | (2,559) |  | (184) |  | (945) |  | (1,704) |  |  |  |
Stock based compensation | 2,556 | 3,924 | 3,745 | 3,573 |  |  |
Allowance for credit losses 3 | — | — | 8,599 | — |  |  |
Rent reserves, net | 442 |  | (54) |  | 1,371 | (100) |  |  |
Unconsolidated JV adjustments | 90 | 93 | 117 | 96 |  |  |
Adjusted EBITDA | $206,883 | $210,969 | $212,703 | $215,128 |  |  |

1 Earnings before interest, taxes, depreciation and amortization for real estate ("EBITDAre") is an operating performance measure adopted by NAREIT. NAREIT defines EBITDAre equal to “net income (computed in accordance with GAAP) plus interest expense, income tax expense, depreciation and amortization, impairments and minus gains on the disposition of depreciated property.”
2 Adjusted to reflect quarterly EBITDA from properties acquired or disposed in the quarter.
3 In Q1 2023, allowance for credit losses included a $5.2 million credit allowance for a mezzanine loan included in "Impairment of real estate and credit loss reserves" on the Statement of Income and $3.4 million reserve included in “Rental Income” on the Statement of Income for previously deferred rent and straight line rent for three skilled nursing facilities.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 24

Components of Net Asset Value
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

CASH NOI BY PROPERTY TYPE
| 3Q 2023 |
ASSET TYPE | MERGER COMBINED TOTAL SAME STORE 1 | ACQ./DEV. COMPLETIONS 2 |  | REDEVELOPMENT | TIMING/OTHER ADJUSTMENTS 3 | ADJUSTED CASH NOI |  | ANNUALIZED ADJUSTED NOI
MOB/Outpatient | $166,651 |  | $14,693 |  |  | $2,116 |  | $1,117 |  | $184,577 |  |  | $738,308 |
Inpatient/Surgical | 8,078 |  | 860 |  |  | — |  | — |  | 8,938 |  |  | 35,752 |
Office | 7,062 |  | — |  |  |  | — |  | 7,062 |  |  | 28,248 |
Total Cash NOI | $181,791 |  | $15,553 |  |  | $2,116 |  | $1,117 |  | $200,577 |  |  | $802,308 |

DEVELOPMENT PROPERTIES |  |  | TOTAL SHARES OUTSTANDING
Land held for development | $59,871 |  |  | As of September 30, 2023 8 | 384,903,105
Re/development budget | 321,478 |  |  |  |  |  |
| $381,349 |  |  | IMPLIED CAP RATE
|  |  |  |  | STOCK PRICE | IMPLIED CAP RATE
|  |  | As of September 30, 2023 8 | $15.27 | 7.6 | %
OTHER ASSETS |  |  |  |
Disposition pipeline 4 | $205,776 |  |  | 3Q 2023 High | $20.15 | 6.5 | %
Unstabilized properties 5 | 305,288 |  |  | 3Q 2023 Low | $14.73 | 7.8 | %
Cash and other assets 6 | 388,984 |  |  |  |  |  |
| $900,048 |  |  |  |  |  |
DEBT |  |  |  |  |  |
Unsecured credit facility | $236,000 |  |  |  |  |  |
Unsecured term loans | 1,500,000 |  |  |  |  |  |
Senior notes | 3,699,285 |  |  |  |  |  |
Mortgage notes payable | 77,907 |  |  |  |  |  |
Company share of joint venture net debt | 12,570 |  |  |  |  |  |
Remaining re/development funding | 192,524 |  |  |  |  |  |
Other liabilities 7 | 242,573 |  |  |  |  |  |
| $5,960,859 |  |  |  |  |  |

1 See NOI Performance schedule on pages 20 - 23 for details on same store NOI.
2 Adjusted to reflect quarterly NOI from properties acquired or stabilized re/developments completed during the full eight quarter period that are not included in same store NOI.
3 Ti ming adjustments include current quarter acquisitions as well as re/development completion adjustments totaling $0.2 million, and management fee income of $1.5 million. This is partially offset by $0.6 million of positive NOI for unstabilized properties, which are shown in other assets.
4 Includes assets held for sale and planned dispositions.
5 Includes 35 properties at their gross book value. These properties were comprised of 1.4 million square feet that generated positive NOI of $0.6 million.
6 Includes cash of $24.7 million, notes receivable of $155.0 million, prepaid assets of $104.7 million, accounts receivable of $64.0 million, prepaid ground leases of $19.7 million, and other investments of $6.0 million. In addition, includes the Company's occupied portion of its corporate headquarters in Nashville of $14.9 million.
7 Includes only liabilities that are expected to reduce future cash or NOI and that are currently producing non-cash benefits to NOI. Included are accounts payable and accrued liabilities of $206.7 million, security deposits of $31.3 million, and deferred operating expense reimbursements of $4.6 million.
8 Total shares outstanding includes OP units.

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 25

Components of Expected FFO
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

|  | EXPECTED 2023 | ACTUAL
|  | LOW | HIGH |  | Q3 2023 | TTM |
MERGER COMBINED SAME STORE |  |  |  |  |  |  |
Multi-tenant average absorption (bps) |  | 25 | 50 |  | 20 | 40 |
Revenue per occupied square foot |  | $36.25 | $37.00 |  | $36.72 | $36.04 |
Cash NOI margin |  | 63.5 | % | 64.5 | % |  | 62.0 | % | 63.2 | % |
Cash leasing spreads |  | 3.0 | % | 4.0 | % |  | 4.8 | % | 3.6 | % |
Lease retention rate |  | 75.0 | % | 90.0 | % |  | 76.1 | % | 79.0 | % |
Cash NOI growth, including Company's share of JVs |  | 2.0 | % | 3.0 | % |  | 2.3 | % | 2.8 | % |
ANNUAL EXPECTATIONS |  | LOW | HIGH |  | YTD |  |
NON-SAME STORE |  |  |  |  |  |  |
Normalized G&A |  | 57,000 | 60,000 |  | 43,521 |  |
Straight-line rent, net |  | 28,000 | 32,000 |  | 24,720 |  |
Funding activity |  |  |  |  |  |  |
Acquisitions |  | $42,950 | $42,950 |  | 42,950 |  |
Dispositions to repay asset sale term loan |  | 112,460 | 112,460 |  | 112,460 |  |
Additional dispositions |  | 350,000 | 450,000 |  | 318,312 |  |
Re/development |  | 100,000 | 125,000 |  | 79,941 |  |
1st generation TI and acq. capex |  | 40,000 | 50,000 |  | 31,141 |  |
Maintenance capex |  |  |  |  |  |  |
2nd generation TI |  | 65,000 | 75,000 |  | 47,366 |  |
Leasing commissions paid |  | 30,000 | 35,000 |  | 21,413 |  |
Capital expenditures |  | 45,000 | 50,000 |  | 31,949 |  |
Total maintenance capex |  | 140,000 | 160,000 |  | 100,728 |  |
Cash yield |  |  |  |  |  |  |
Acquisitions |  | 6.0 | % | 6.5 | % |  | 6.5 | % |  |
Dispositions |  | 6.0 | % | 7.0 | % |  | 6.8 | % |  |
Development (stabilized) |  | 6.5 | % | 8.0 | % |  |  |  |
Redevelopment (stabilized) |  | 9.0 | % | 12.0 | % |  |  |  |
Net debt to adjusted EBITDA |  | 6.0x | 6.5x |  | 6.6x |  |
Net income (loss) attributable to common stockholders per share |  | $(0.75) | $(1.00) |  | $(0.63) |  |
Normalized FFO per share |  | $1.57 | $1.60 |  | $1.18 |  |

HEALTHCARE REALTY | 3Q 2023 SUPPLEMENTAL INFORMATION 26