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