| 2727
(dollars in thousands)
Calculation and Reconciliation of NOI, Cash Basis NOI, Same
Property NOI and Same Property Cash Basis NOI by Segment
For the Three Months Ended September 30, 2024 For the Three Months Ended June 30, 2024 For the Three Months Ended September 30, 2023
Calculation of NOI and Cash Basis NOI:
Medical
Office and
Life Science
Portfolio SHOP
Non-Segment Total
Medical
Office and
Life Science
Portfolio SHOP
Non-Segment Total
Medical
Office and
Life Science
Portfolio SHOP
Non-Segment Total
Rental income / residents fees and
services $ 52,901 $ 312,005 $ 8,734 $ 373,640 $ 54,555 $ 308,522 $ 8,315 $ 371,392 $ 55,058 $ 293,134 $ 8,332 $ 356,524
Property operating expenses (25,074) (284,572) (51) (309,697) (24,282) (279,538) (245) (304,065) (25,784) (272,445) (203) (298,432)
NOI $ 27,827 $ 27,433 $ 8,683 $ 63,943 $ 30,273 $ 28,984 $ 8,070 $ 67,327 $ 29,274 $ 20,689 $ 8,129 $ 58,092
NOI $ 27,827 $ 27,433 $ 8,683 $ 63,943 $ 30,273 $ 28,984 $ 8,070 $ 67,327 $ 29,274 $ 20,689 $ 8,129 $ 58,092
Non-cash straight line rent adjustments
included in rental income (358) — (300) (658) (241) — (415) (656) (156) — (520) (676)
Lease value amortization included in
rental income 27 — — 27 29 — — 29 21 — 1 22
Lease termination fees included in
rental income — — — — — — — — (413) — — (413)
Non-cash amortization included in
property operating expenses (199) — — (199) (199) — — (199) (199) — — (199)
Cash Basis NOI $ 27,297 $ 27,433 $ 8,383 $ 63,113 $ 29,862 $ 28,984 $ 7,655 $ 66,501 $ 28,527 $ 20,689 $ 7,610 $ 56,826
Reconciliation of NOI to Same Property
NOI:
NOI $ 27,827 $ 27,433 $ 8,683 $ 63,943 $ 30,273 $ 28,984 $ 8,070 $ 67,327 $ 29,274 $ 20,689 $ 8,129 $ 58,092
NOI of properties not included in same
property results 1,654 2,981 (2,026) 2,609 799 1,397 (2,025) 171 392 1,281 (2,026) (353)
Same Property NOI $ 29,481 $ 30,414 $ 6,657 $ 66,552 $ 31,072 $ 30,381 $ 6,045 $ 67,498 $ 29,666 $ 21,970 $ 6,103 $ 57,739
Reconciliation of Same Property NOI to
Same Property Cash Basis NOI:
Same Property NOI $ 29,481 $ 30,414 $ 6,657 $ 66,552 $ 31,072 $ 30,381 $ 6,045 $ 67,498 $ 29,666 $ 21,970 $ 6,103 $ 57,739
Non-cash straight line rent adjustments
included in rental income (296) — (292) (588) (155) — (407) (562) (318) — (501) (819)
Lease value amortization included in
rental income 27 — — 27 29 — — 29 20 — 1 21
Lease termination fees included in
rental income — — — — — — — — (108) — — (108)
Non-cash amortization included in
property operating expenses (177) — — (177) (170) — — (170) (170) — — (170)
Same Property Cash Basis NOI $ 29,035 $ 30,414 $ 6,365 $ 65,814 $ 30,776 $ 30,381 $ 5,638 $ 66,795 $ 29,090 $ 21,970 $ 5,603 $ 56,663 |