Home

CareTrust REIT Announces Second Quarter 2025 Operating Results

Conference Call Scheduled for Thursday, August 7, 2025 at 1:00 pm ET

CareTrust REIT, Inc. (NYSE:CTRE) today reported operating results for the quarter ended June 30, 2025, as well as other recent events.

For the quarter, CareTrust REIT reported:

  • Investments of $1.1 billion at an estimated stabilized yield of 8.4%, including the acquisition of Care REIT plc;
  • Upsized the credit facility to include a $500 million, 5-year term loan;
  • 12.1 million shares sold under its ATM Program for gross proceeds of $353.9 million;
  • Investment grade rating by Fitch;
  • 99.7% of contractual rent and interest collected;
  • Net income of $68.5 million and net income per share of $0.35;
  • Net Debt to Annualized Normalized Run Rate EBITDA of 2.0x;
  • Normalized FFO of $83.1 million and normalized FFO per share of $0.43;
  • Normalized FAD of $83.1 million and normalized FAD per share of $0.43; and
  • A quarterly dividend of $0.335 per share, representing a payout ratio of approximately 78% on normalized FAD.

Since quarter end, CareTrust REIT reports:

  • Closing of investments totaling approximately $29.4 million at an estimated stabilized yield of 9%;
  • Pay off of the secured notes payable and secured revolving credit facilities assumed in the Care REIT acquisition;
  • Cash on hand of approximately $65 million; and
  • Investment pipeline of approximately $600 million.

CareTrust’s President and Chief Executive Officer, Dave Sedgwick, commented, “Over the last 18 months we have invested more than the prior eight years combined, deploying roughly $2.7 billion of capital into growth opportunities. In May, we closed on the strategic acquisition of Care REIT that marked our entry into the UK care home market. Determined to maintain momentum in the wake of that transaction, we invested an additional $220 million in the second quarter and since, bringing our total investments year-to-date to approximately $1.2 billion. These investments have broadened our operator bench and diversified our asset mix, payor base and geographic reach -- all while we maintained low leverage, improved our credit capacity to support future expansion and reloaded our pipeline.” Mr. Sedgwick continued, “To ensure the flywheel continues to rip, we have invested throughout the organization by selectively adding talent in tax, finance, investments and asset management, integrating a team of London-based professionals, and deepening operator relationships. All of these moves together are not only producing meaningful FFO per share growth but are also setting the table for strong performance for years to come.”

Financial Results for Quarter Ended June 30, 2025

Chief Financial Officer, Bill Wagner, reported that, for the second quarter, CareTrust reported net income of $68.5 million, or $0.35 per diluted weighted-average common share, normalized FFO of $83.1 million, or $0.43 per diluted weighted-average common share, and normalized FAD of $83.1 million, or $0.43 per diluted weighted-average common share.

Liquidity

As of quarter end, CareTrust reported net debt-to-annualized normalized run rate EBITDA of 2.0x, which is below the Company's target leverage range of 4.0x to 5.0x, and a net debt-to-enterprise value of approximately 12.3%. Mr. Wagner stated that, as of today, the Company has $65.0 million in borrowings outstanding on its $1.2 billion revolving credit line, with no scheduled debt maturities prior to 2028. He also disclosed that CareTrust currently has approximately $65 million in cash on hand. During the second quarter of 2025, the Company sold 12.1 million shares under its ATM Program at a weighted average sales price of $29.36 per share for gross proceeds of $353.9 million. As of June 30, 2025, the Company had $380.1 million available for future issuances under the ATM Program. “We have plenty of available capital under both our ATM Program and revolving credit line which will allow us to fund a replenishing pipeline of accretive investment opportunities,” said Mr. Wagner.

Increased Guidance

The Company increased guidance for 2025, with Mr. Wagner projecting on a per-diluted weighted-average common share basis net income of approximately $1.43 to $1.45, normalized FFO of approximately $1.77 to $1.79, and normalized FAD of approximately $1.77 to $1.79. He noted that the 2025 guidance is based on a diluted weighted-average common share count of 195.3 million shares, and assumes the following:

  • All investments year-to-date;
  • No new investments;
  • Dispositions made to date;
  • Loan repayments made to date;
  • No new dispositions;
  • No new debt incurrences or new equity issuances; and
  • Estimated 2.5% CPI-based rent escalators under CareTrust's long-term net leases.

Dividend Maintained

During the quarter, CareTrust declared a quarterly dividend of $0.335 per common share. On an annualized basis, the payout ratio was approximately 78% based on second quarter 2025 normalized FFO, and 78% based on second quarter 2025 normalized FAD.

Conference Call

A conference call will be held on Thursday, August 7, 2025, at 1:00 p.m. Eastern Time (10:00 a.m. Pacific Time), during which CareTrust’s management will discuss second quarter 2025 results, recent developments and other matters. The toll-free dial-in number is 1 (800) 715-9871 or toll dial-in number is 1 (646) 307-1963 and the conference ID number is 2243604. To listen to the call online, or to view any financial or other statistical information required by SEC Regulation G, please visit the Investors section of the CareTrust REIT website at http://investor.caretrustreit.com. This call will be recorded, and will be available for replay via the website for 30 days following the call.

About CareTrustTM

CareTrust REIT, Inc. is a self-administered, publicly-traded real estate investment trust engaged in the ownership, acquisition, development and leasing of skilled nursing, seniors housing and other healthcare-related properties. With a portfolio of long-term net-leased properties spanning the United States and United Kingdom, and a growing portfolio of quality operators leasing them, CareTrust REIT is pursuing both external and organic growth opportunities across the United States and internationally. More information about CareTrust REIT is available at www.caretrustreit.com.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995:

This press release contains, and the related conference call will include, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include all statements that are not historical statements of fact and statements regarding the Company’s intent, belief or expectations, including, but not limited to, statements regarding the following: future financial and financing plans; strategies related to the Companys business and its portfolio, including acquisition opportunities and disposition plans; growth prospects; operating and financial performance; expectations regarding the making of distributions and payment of dividends; and the performance of the Company’s tenants and operators and their respective facilities.

Words such as “anticipate,” “believe,” “could,” “expect,” “estimate,” “intend,” “may,” “plan,” “seek,” “should,” “will,” “would,” and similar expressions, or the negative of these terms, are intended to identify such forward-looking statements, though not all forward-looking statements contain these identifying words. The Company’s forward-looking statements are based on management’s current expectations and beliefs, and are subject to a number of risks and uncertainties that could lead to actual results differing materially from those projected, forecasted or expected. Although the Company believes that the assumptions underlying these forward-looking statements are reasonable, they are not guarantees and the Company can give no assurance that its expectations will be attained. Factors which could have a material adverse effect on the Company’s operations and future prospects or which could cause actual results to differ materially from expectations include, but are not limited to: (i) the ability and willingness of our tenants and borrowers to meet and/or perform their obligations under the agreements we have entered into with them, including without limitation, their respective obligations to indemnify, defend and hold us harmless from and against various claims, litigation and liabilities; (ii) the risk that we may have to incur additional impairment charges related to our assets held for sale if we are unable to sell such assets at the prices we expect; (iii) the impact of healthcare reform legislation, including potential minimum staffing level requirements, on the operating results and financial conditions of our tenants and borrowers; (iv) the ability of our tenants and borrowers to comply with applicable laws, rules and regulations in the operation of the properties we lease to them or finance; (v) the intended benefits of our acquisition of Care REIT plc (“Care REIT”) may not be realized, and we will be subject to additional risks from our investment in Care REIT and any other international investments; (vi) the ability and willingness of our tenants to renew their leases with us upon their expiration, and the ability to reposition our properties on the same or better terms in the event of nonrenewal or in the event we replace an existing tenant, as well as any obligations, including indemnification obligations, we may incur in connection with the replacement of an existing tenant; (vii) the availability of and the ability to identify (a) tenants who meet our credit and operating standards, and (b) suitable acquisition opportunities and the ability to acquire and lease the respective properties to such tenants on favorable terms; (viii) the ability to generate sufficient cash flows to service our outstanding indebtedness; (ix) access to debt and equity capital markets; (x) fluctuating interest and currency rates; (xi) the impact of public health crises, including significant COVID-19 outbreaks as well as other pandemics or epidemics; (xii) the ability to retain our key management personnel; (xiii) the ability to maintain our status as a real estate investment trust (“REIT”); (xiv) changes in the U.S. tax law and other state, federal or local laws, whether or not specific to REITs; (xv) other risks inherent in the real estate business, including potential liability relating to environmental matters and illiquidity of real estate investments; and (xvi) any additional factors included in our Annual Report on Form 10-K for the year ended December 31, 2024, and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, including in the sections entitled “Risk Factors” in Item 1A of such reports, as such risk factors may be amended, supplemented or superseded from time to time by other reports we file with the SEC.

This press release and the related conference call provides information about the Company's financial results as of and for the quarter ended June 30, 2025 and is provided as of the date hereof, unless specifically stated otherwise. The Company expressly disclaims any obligation to update or revise any information in this press release or the related conference call (and replays thereof), including forward-looking statements, whether to reflect any change in the Company’s expectations, any change in events, conditions or circumstances, or otherwise.

As used in this press release or the related conference call, unless the context requires otherwise, references to “CTRE,” CareTrust,“CareTrust REIT” or the “Company” refer to CareTrust REIT, Inc. and its consolidated subsidiaries. GAAP refers to generally accepted accounting principles in the United States of America.

CARETRUST REIT, INC.

CONSOLIDATED INCOME STATEMENTS

(in thousands, except per share data)

(Unaudited)

 

For the Three Months Ended

June 30,

 

For the Six Months Ended

June 30,

 

2025

 

2024

 

2025

 

2024

Revenues:

 

 

 

 

 

 

 

Rental income

$

86,033

 

 

$

55,407

 

 

$

157,679

 

 

$

108,909

 

Interest income from financing receivable

 

2,886

 

 

 

 

 

 

5,693

 

 

 

 

Interest income from other real estate related investments and other income

 

23,550

 

 

 

13,484

 

 

 

45,718

 

 

 

23,052

 

Total revenues

 

112,469

 

 

 

68,891

 

 

 

209,090

 

 

 

131,961

 

Expenses:

 

 

 

 

 

 

 

Depreciation and amortization

 

21,215

 

 

 

13,860

 

 

 

39,056

 

 

 

27,308

 

Interest expense

 

13,038

 

 

 

8,679

 

 

 

19,707

 

 

 

16,907

 

Property taxes and insurance

 

2,117

 

 

 

1,976

 

 

 

4,182

 

 

 

3,777

 

Impairment of real estate investments

 

 

 

 

25,711

 

 

 

 

 

 

28,455

 

Transaction costs

 

61

 

 

 

 

 

 

949

 

 

 

 

Property operating expenses

 

938

 

 

 

255

 

 

 

1,043

 

 

 

915

 

General and administrative

 

12,549

 

 

 

6,136

 

 

 

21,572

 

 

 

12,974

 

Total expenses

 

49,918

 

 

 

56,617

 

 

 

86,509

 

 

 

90,336

 

Other income (loss):

 

 

 

 

 

 

 

Gain on sale of real estate, net

 

 

 

 

21

 

 

 

3,876

 

 

 

32

 

Unrealized gain (loss) on other real estate related investments, net

 

1,968

 

 

 

(1,877

)

 

 

3,255

 

 

 

(2,489

)

Gain on foreign currency transaction

 

4,413

 

 

 

 

 

 

4,413

 

 

 

 

Total other income (loss)

 

6,381

 

 

 

(1,856

)

 

 

11,544

 

 

 

(2,457

)

Income before income tax expense

 

68,932

 

 

 

10,418

 

 

 

134,125

 

 

 

39,168

 

Income tax expense

 

(1,030

)

 

 

 

 

 

(1,030

)

 

 

 

Net income

 

67,902

 

 

 

10,418

 

 

 

133,095

 

 

 

39,168

 

Net loss attributable to noncontrolling interests

 

(643

)

 

 

(340

)

 

 

(1,252

)

 

 

(336

)

Net income attributable to CareTrust REIT, Inc.

$

68,545

 

 

$

10,758

 

 

$

134,347

 

 

$

39,504

 

 

 

 

 

 

 

 

 

Earnings per common share attributable to CareTrust REIT, Inc.:

 

 

 

 

 

 

 

Basic

$

0.36

 

 

$

0.07

 

 

$

0.71

 

 

$

0.28

 

Diluted

$

0.35

 

 

$

0.07

 

 

$

0.70

 

 

$

0.28

 

 

 

 

 

 

 

 

 

Weighted-average number of common shares:

 

 

 

 

 

 

 

Basic

 

192,444

 

 

 

144,895

 

 

 

189,813

 

 

 

138,866

 

Diluted

 

192,851

 

 

 

145,258

 

 

 

190,130

 

 

 

139,230

 

 

 

 

 

 

 

 

 

Dividends declared per common share

$

0.335

 

 

$

0.29

 

 

$

0.67

 

 

$

0.58

 

 

CARETRUST REIT, INC.

RECONCILIATIONS OF NET INCOME TO NON-GAAP FINANCIAL MEASURES

(in thousands)

(Unaudited)

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

Net income attributable to CareTrust REIT, Inc.

 

$

68,545

 

 

$

10,758

 

 

$

134,347

 

 

$

39,504

 

Depreciation and amortization

 

 

21,215

 

 

 

13,860

 

 

 

39,056

 

 

 

27,308

 

Noncontrolling interests' share of real estate related depreciation and amortization

 

 

(2,513

)

 

 

 

 

 

(4,736

)

 

 

 

Interest expense[1]

 

 

13,038

 

 

 

8,222

 

 

 

19,707

 

 

 

16,450

 

Income tax expense

 

 

1,030

 

 

 

 

 

 

1,030

 

 

 

 

Amortization of stock-based compensation

 

 

1,945

 

 

 

1,406

 

 

 

5,038

 

 

 

3,526

 

Amortization of stock-based compensation related to extraordinary incentive plan

 

 

1,081

 

 

 

 

 

 

1,897

 

 

 

 

EBITDA attributable to CareTrust REIT, Inc.

 

 

104,341

 

 

 

34,246

 

 

 

196,339

 

 

 

86,788

 

Impairment of real estate investments

 

 

 

 

 

25,711

 

 

 

 

 

 

28,455

 

Gain on foreign currency transaction

 

 

(4,413

)

 

 

 

 

 

(4,413

)

 

 

 

Property operating expenses

 

 

1,090

 

 

 

361

 

 

 

985

 

 

 

1,333

 

Gain on sale of real estate, net

 

 

 

 

 

(21

)

 

 

(3,876

)

 

 

(32

)

Non-routine transaction costs

 

 

61

 

 

 

 

 

 

949

 

 

 

 

Unrealized (gain) loss on other real estate related investments, net

 

 

(1,968

)

 

 

1,877

 

 

 

(3,255

)

 

 

2,489

 

Normalized EBITDA attributable to CareTrust REIT, Inc.

 

 

99,111

 

 

 

62,174

 

 

$

186,729

 

 

$

119,033

 

Full impact of quarterly investments[2]

 

 

10,126

 

 

 

3,188

 

 

 

 

 

Normalized Run Rate EBITDA attributable to CareTrust REIT, Inc.

 

$

109,237

 

 

$

65,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET DEBT TO ANNUALIZED NORMALIZED RUN RATE EBITDA RECONCILIATION

(in thousands)

(Unaudited)

 

 

Three Months Ended

June 30,

 

 

 

 

 

 

2025

 

2024

 

 

 

 

Total debt[1]

 

$

1,161,990

 

 

$

600,000

 

 

 

 

 

Cash, cash equivalents, restricted cash and escrow deposits on acquisitions of real estate

 

 

(306,051

)

 

 

(495,134

)

 

 

 

 

Net Debt

 

$

855,939

 

 

$

104,866

 

 

 

 

 

Annualized Normalized Run Rate EBITDA attributable to CareTrust REIT, Inc.[3]

 

$

436,948

 

 

$

261,448

 

 

 

 

 

Net Debt to Annualized Normalized Run Rate EBITDA attributable to CareTrust REIT, Inc.

 

2.0x

 

0.4x

 

 

 

 

[1] Interest expense and Total debt exclude the effect of the $75.0 million participation interest recorded as a secured borrowing in the consolidated balance sheets.

[2] Quarterly adjustments give effect to the investments completed and loans receivable pay downs during the three months ended for the respective period as though such investments and pay downs were completed as of the beginning of the period.

[3] Annualized Normalized Run Rate EBITDA is calculated as Normalized Run Rate EBITDA attributable to CareTrust REIT, Inc. for the quarter multiplied by four (4).

 

 

 

 

 

 

 

 

 

CARETRUST REIT, INC.

RECONCILIATIONS OF NET INCOME TO NON-GAAP FINANCIAL MEASURES (continued)

(in thousands)

(Unaudited)

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

Net income attributable to CareTrust REIT, Inc.

 

$

68,545

 

 

$

10,758

 

 

$

134,347

 

 

$

39,504

 

Real estate related depreciation and amortization

 

 

21,208

 

 

 

13,853

 

 

 

39,041

 

 

 

27,295

 

Noncontrolling interests' share of real estate related depreciation and amortization

 

 

(2,513

)

 

 

 

 

 

(4,736

)

 

 

 

Impairment of real estate investments

 

 

 

 

 

25,711

 

 

 

 

 

 

28,455

 

Gain on sale of real estate, net

 

 

 

 

 

(21

)

 

 

(3,876

)

 

 

(32

)

Funds from Operations (FFO) attributable to CareTrust REIT, Inc.

 

 

87,240

 

 

 

50,301

 

 

 

164,776

 

 

 

95,222

 

Gain on foreign currency transaction

 

 

(4,413

)

 

 

 

 

 

(4,413

)

 

 

 

Property operating expenses

 

 

1,090

 

 

 

361

 

 

 

985

 

 

 

1,333

 

Non-routine transaction costs

 

 

61

 

 

 

 

 

 

949

 

 

 

 

Amortization of stock-based compensation related to extraordinary incentive plan

 

 

1,081

 

 

 

 

 

 

1,897

 

 

 

 

Unrealized (gain) loss on other real estate related investments, net

 

 

(1,968

)

 

 

1,877

 

 

 

(3,255

)

 

 

2,489

 

Normalized FFO attributable to CareTrust REIT, Inc.

 

$

83,091

 

 

$

52,539

 

 

$

160,939

 

 

$

99,044

 

 

CARETRUST REIT, INC.

RECONCILIATIONS OF NET INCOME TO NON-GAAP FINANCIAL MEASURES (continued)

(in thousands, except per share data)

(Unaudited)

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

Net income attributable to CareTrust REIT, Inc.

 

$

68,545

 

 

$

10,758

 

 

$

134,347

 

 

$

39,504

 

Real estate related depreciation and amortization

 

 

21,208

 

 

 

13,853

 

 

 

39,041

 

 

 

27,295

 

Noncontrolling interests' share of real estate related depreciation and amortization

 

 

(2,513

)

 

 

 

 

 

(4,736

)

 

 

 

Amortization of deferred financing fees

 

 

984

 

 

 

614

 

 

 

1,898

 

 

 

1,228

 

Amortization of stock-based compensation

 

 

1,945

 

 

 

1,406

 

 

 

5,038

 

 

 

3,526

 

Amortization of stock-based compensation related to extraordinary incentive plan

 

 

1,081

 

 

 

 

 

 

1,897

 

 

 

 

Straight-line rental income

 

 

(1,760

)

 

 

7

 

 

 

(1,753

)

 

 

14

 

Amortization of lease incentives

 

 

48

 

 

 

4

 

 

 

96

 

 

 

4

 

Noncontrolling interests' share of amortization of lease incentives

 

 

(24

)

 

 

 

 

 

(48

)

 

 

 

Amortization of above and below market leases

 

 

(972

)

 

 

(575

)

 

 

(1,898

)

 

 

(1,150

)

Noncontrolling interests' share of amortization of below market leases

 

 

463

 

 

 

 

 

 

926

 

 

 

 

Non-cash interest income

 

 

(703

)

 

 

 

 

 

(1,326

)

 

 

 

Impairment of real estate investments

 

 

 

 

 

25,711

 

 

 

 

 

 

28,455

 

Gain on sale of real estate, net

 

 

 

 

 

(21

)

 

 

(3,876

)

 

 

(32

)

Funds Available for Distribution (FAD) attributable to CareTrust REIT, Inc.

 

 

88,302

 

 

 

51,757

 

 

 

169,606

 

 

 

98,844

 

Gain on foreign currency transaction

 

 

(4,413

)

 

 

 

 

 

(4,413

)

 

 

 

Property operating expenses

 

 

1,090

 

 

 

361

 

 

 

985

 

 

 

1,333

 

Non-routine transaction costs

 

 

61

 

 

 

 

 

 

949

 

 

 

 

Unrealized (gain) loss on other real estate related investments, net

 

 

(1,968

)

 

 

1,877

 

 

 

(3,255

)

 

 

2,489

 

Normalized FAD attributable to CareTrust REIT, Inc.

 

$

83,072

 

 

$

53,995

 

 

$

163,872

 

 

$

102,666

 

 

 

 

 

 

 

 

 

 

FFO per share attributable to CareTrust REIT, Inc.

 

$

0.45

 

 

$

0.35

 

 

$

0.87

 

 

$

0.68

 

Normalized FFO per share attributable to CareTrust REIT, Inc.

 

$

0.43

 

 

$

0.36

 

 

$

0.85

 

 

$

0.71

 

 

 

 

 

 

 

 

 

 

FAD per share attributable to CareTrust REIT, Inc.

 

$

0.46

 

 

$

0.36

 

 

$

0.89

 

 

$

0.71

 

Normalized FAD per share attributable to CareTrust REIT, Inc.

 

$

0.43

 

 

$

0.37

 

 

$

0.86

 

 

$

0.74

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding [1]

 

 

193,055

 

 

 

145,380

 

 

 

190,329

 

 

 

139,354

 

 

 

 

 

 

 

 

 

 

[1] For the periods presented, the diluted weighted average shares have been calculated using the treasury stock method.

CARETRUST REIT, INC.

CONSOLIDATED INCOME STATEMENTS - 5 QUARTER TREND

(in thousands, except per share data)

(Unaudited)

 

Quarter

Quarter

Quarter

Quarter

Quarter

 

Ended

Ended

Ended

Ended

Ended

 

June 30,

2024

September 30,

2024

December 31,

2024

March 31,

2025

June 30,

2025

Revenues:

 

 

 

 

 

Rental income

$

55,407

 

$

57,153

 

$

62,199

 

$

71,646

 

$

86,033

 

Interest income from financing receivable

 

 

 

 

 

1,009

 

 

2,807

 

 

2,886

 

Interest income from other real estate related investments and other income

 

13,484

 

 

20,228

 

 

23,736

 

 

22,168

 

 

23,550

 

Total revenues

 

68,891

 

 

77,381

 

 

86,944

 

 

96,621

 

 

112,469

 

Expenses:

 

 

 

 

 

Depreciation and amortization

 

13,860

 

 

14,009

 

 

15,514

 

 

17,841

 

 

21,215

 

Interest expense

 

8,679

 

 

8,281

 

 

5,122

 

 

6,669

 

 

13,038

 

Property taxes and insurance

 

1,976

 

 

2,115

 

 

1,946

 

 

2,065

 

 

2,117

 

Impairment of real estate investments

 

25,711

 

 

8,417

 

 

5,353

 

 

 

 

 

Transaction costs

 

 

 

 

 

1,326

 

 

888

 

 

61

 

Provision for loan losses

 

 

 

 

 

4,900

 

 

 

 

 

Property operating expenses

 

255

 

 

3,477

 

 

1,322

 

 

105

 

 

938

 

General and administrative

 

6,136

 

 

6,663

 

 

9,286

 

 

9,023

 

 

12,549

 

Total expenses

 

56,617

 

 

42,962

 

 

44,769

 

 

36,591

 

 

49,918

 

Other (loss) income:

 

 

 

 

 

Loss on extinguishment of debt

 

 

 

(657

)

 

 

 

 

 

 

Gain (loss) on sale of real estate, net

 

21

 

 

(2,286

)

 

46

 

 

3,876

 

 

 

Unrealized (loss) gain on other real estate related investments, net

 

(1,877

)

 

1,800

 

 

9,734

 

 

1,287

 

 

1,968

 

Gain on foreign currency transaction

 

 

 

 

 

 

 

 

 

4,413

 

Total other (loss) income

 

(1,856

)

 

(1,143

)

 

9,780

 

 

5,163

 

 

6,381

 

Income before income tax expense

 

10,418

 

 

33,276

 

 

51,955

 

 

65,193

 

 

68,932

 

Income tax expense

 

 

 

 

 

 

 

 

 

(1,030

)

Net income

 

10,418

 

 

33,276

 

 

51,955

 

 

65,193

 

 

67,902

 

Net loss attributable to noncontrolling interests

 

(340

)

 

(165

)

 

(180

)

 

(609

)

 

(643

)

Net income attributable to CareTrust REIT, Inc.

$

10,758

 

$

33,441

 

$

52,135

 

$

65,802

 

$

68,545

 

 

 

 

 

 

 

Diluted earnings per share attributable to CareTrust REIT, Inc.

$

0.07

 

$

0.21

 

$

0.29

 

$

0.35

 

$

0.35

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

145,258

 

 

159,850

 

 

182,013

 

 

187,416

 

 

 

192,851

 

 

 

 

CARETRUST REIT, INC.

RECONCILIATIONS OF NET INCOME TO NON-GAAP FINANCIAL MEASURES - 5 QUARTER TREND

(in thousands)

(Unaudited)

 

Quarter

Quarter

Quarter

Quarter

Quarter

 

Ended

Ended

Ended

Ended

Ended

 

June 30,

2024

September 30,

2024

December 31,

2024

March 31,

2025

June 30,

2025

 

 

 

 

 

 

Net income attributable to CareTrust REIT, Inc.

$

10,758

 

$

33,441

 

$

52,135

 

$

65,802

 

$

68,545

 

Depreciation and amortization

 

13,860

 

 

14,009

 

 

15,514

 

 

17,841

 

 

21,215

 

Noncontrolling interests' share of real estate related depreciation and amortization

 

 

 

 

 

(837

)

 

(2,223

)

 

(2,513

)

Interest expense

 

8,222

 

 

7,807

 

 

4,768

 

 

6,669

 

 

13,038

 

Income tax expense

 

 

 

 

 

 

 

 

 

1,030

 

Amortization of stock-based compensation

 

1,406

 

 

1,143

 

 

1,461

 

 

3,093

 

 

1,945

 

Amortization of stock-based compensation related to extraordinary incentive plan

 

 

 

 

 

 

 

816

 

 

1,081

 

EBITDA attributable to CareTrust REIT, Inc.

 

34,246

 

 

56,400

 

 

73,041

 

 

91,998

 

 

104,341

 

Write-off of deferred financing costs

 

 

 

 

 

354

 

 

 

 

 

Impairment of real estate investments

 

25,711

 

 

8,417

 

 

5,353

 

 

 

 

 

Gain on foreign currency transaction

 

 

 

 

 

 

 

 

 

(4,413

)

Provision for loan losses

 

 

 

 

 

4,900

 

 

 

 

 

Property operating expenses (recovery)

 

361

 

 

3,893

 

 

1,665

 

 

(105

)

 

1,090

 

(Gain) loss on sale of real estate, net

 

(21

)

 

2,286

 

 

(46

)

 

(3,876

)

 

 

Loss on extinguishment of debt

 

 

 

657

 

 

 

 

 

 

 

Non-routine transaction costs

 

 

 

 

 

1,326

 

 

888

 

 

61

 

Extraordinary incentive plan payment

 

 

 

 

 

2,313

 

 

 

 

 

Unrealized loss (gain) on other real estate related investments, net

 

1,877

 

 

(1,800

)

 

(9,734

)

 

(1,287

)

 

(1,968

)

Normalized EBITDA attributable to CareTrust REIT, Inc.

$

62,174

 

$

69,853

 

$

79,172

 

$

87,618

 

$

99,111

 

 

 

 

 

 

 

Net income attributable to CareTrust REIT, Inc.

$

10,758

 

$

33,441

 

$

52,135

 

$

65,802

 

$

68,545

 

Real estate related depreciation and amortization

 

13,853

 

 

14,002

 

 

15,507

 

 

17,833

 

 

21,208

 

Noncontrolling interests' share of real estate related depreciation and amortization

 

 

 

 

 

(837

)

 

(2,223

)

 

(2,513

)

Impairment of real estate investments

 

25,711

 

 

8,417

 

 

5,353

 

 

 

 

 

(Gain) loss on sale of real estate, net

 

(21

)

 

2,286

 

 

(46

)

 

(3,876

)

 

 

Funds from Operations (FFO) attributable to CareTrust REIT, Inc.

 

50,301

 

 

58,146

 

 

72,112

 

 

77,536

 

 

87,240

 

Write-off of deferred financing costs

 

 

 

 

 

354

 

 

 

 

 

Gain on foreign currency transaction

 

 

 

 

 

 

 

 

 

(4,413

)

Provision for loan losses

 

 

 

 

 

4,900

 

 

 

 

 

Property operating expenses (recovery)

 

361

 

 

3,893

 

 

1,665

 

 

(105

)

 

1,090

 

Non-routine transaction costs

 

 

 

 

 

1,326

 

 

888

 

 

61

 

Loss on extinguishment of debt

 

 

 

657

 

 

 

 

 

 

 

Amortization of stock-based compensation related to extraordinary incentive plan

 

 

 

 

 

 

 

816

 

 

1,081

 

Extraordinary incentive plan payment

 

 

 

 

 

2,313

 

 

 

 

 

Unrealized loss (gain) on other real estate related investments, net

 

1,877

 

 

(1,800

)

 

(9,734

)

 

(1,287

)

 

(1,968

)

Normalized FFO attributable to CareTrust REIT, Inc.

$

52,539

 

$

60,896

 

$

72,936

 

$

77,848

 

$

83,091

 

 

CARETRUST REIT, INC.

RECONCILIATIONS OF NET INCOME TO NON-GAAP FINANCIAL MEASURES - 5 QUARTER TREND (continued)

(in thousands, except per share data)

(Unaudited)

 

Quarter

Quarter

Quarter

Quarter

Quarter

 

Ended

Ended

Ended

Ended

Ended

 

June 30,

2024

September 30,

2024

December 31,

2024

March 31,

2025

June 30,

2025

 

 

 

 

 

 

Net income attributable to CareTrust REIT, Inc.

$

10,758

 

$

33,441

 

$

52,135

 

$

65,802

 

$

68,545

 

Real estate related depreciation and amortization

 

13,853

 

 

14,002

 

 

15,507

 

 

17,833

 

 

21,208

 

Noncontrolling interests' share of real estate related depreciation and amortization

 

 

 

 

 

(837

)

 

(2,223

)

 

(2,513

)

Amortization of deferred financing fees

 

614

 

 

614

 

 

619

 

 

914

 

 

984

 

Amortization of stock-based compensation

 

1,406

 

 

1,143

 

 

1,461

 

 

3,093

 

 

1,945

 

Amortization of stock-based compensation related to extraordinary incentive plan

 

 

 

 

 

 

 

816

 

 

1,081

 

Straight-line rental income

 

7

 

 

7

 

 

7

 

 

7

 

 

(1,760

)

Amortization of lease incentives

 

4

 

 

5

 

 

13

 

 

48

 

 

48

 

Noncontrolling interests' share of amortization of lease incentives

 

 

 

 

 

(6

)

 

(24

)

 

(24

)

Amortization of above and below market leases

 

(575

)

 

(809

)

 

(926

)

 

(926

)

 

(972

)

Noncontrolling interests' share of amortization of below market leases

 

 

 

 

 

463

 

 

463

 

 

463

 

Non-cash interest income

 

 

 

 

 

(281

)

 

(623

)

 

(703

)

Impairment of real estate investments

 

25,711

 

 

8,417

 

 

5,353

 

 

 

 

 

(Gain) loss on sale of real estate, net

 

(21

)

 

2,286

 

 

(46

)

 

(3,876

)

 

 

Funds Available for Distribution (FAD) attributable to CareTrust REIT, Inc.

 

51,757

 

 

59,106

 

 

73,462

 

 

81,304

 

 

88,302

 

Write-off of deferred financing costs

 

 

 

 

 

354

 

 

 

 

 

Gain on foreign currency transaction

 

 

 

 

 

 

 

 

 

(4,413

)

Provision for loan losses

 

 

 

 

 

4,900

 

 

 

 

 

Property operating expenses (recovery)

 

361

 

 

3,893

 

 

1,665

 

 

(105

)

 

1,090

 

Non-routine transaction costs

 

 

 

 

 

1,326

 

 

888

 

 

61

 

Loss on extinguishment of debt

 

 

 

657

 

 

 

 

 

 

 

Extraordinary incentive plan payment

 

 

 

 

 

2,313

 

 

 

 

 

Unrealized loss (gain) on other real estate related investments, net

 

1,877

 

 

(1,800

)

 

(9,734

)

 

(1,287

)

 

(1,968

)

Normalized FAD attributable to CareTrust REIT, Inc.

$

53,995

 

$

61,856

 

$

74,286

 

$

80,800

 

$

83,072

 

 

 

 

 

 

 

FFO per share attributable to CareTrust REIT, Inc.

$

0.35

 

$

0.36

 

$

0.40

 

$

0.41

 

$

0.45

 

Normalized FFO per share attributable to CareTrust REIT, Inc.

$

0.36

 

$

0.38

 

$

0.40

 

$

0.42

 

$

0.43

 

FAD per share attributable to CareTrust REIT, Inc.

$

0.36

 

$

0.37

 

$

0.40

 

$

0.43

 

$

0.46

 

Normalized FAD per share attributable to CareTrust REIT, Inc.

$

0.37

 

$

0.39

 

$

0.41

 

$

0.43

 

$

0.43

 

 

 

 

 

 

 

Diluted weighted average shares outstanding [1]

 

145,380

 

 

160,025

 

 

182,222

 

 

187,574

 

 

193,055

 

 

 

 

 

 

 

[1] For the periods presented, the diluted weighted average shares have been calculated using the treasury stock method.

CARETRUST REIT, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands)

(Unaudited)

 

June 30, 2025

 

December 31, 2024

Assets:

 

 

 

Real estate investments, net

$

3,256,024

 

 

$

2,226,740

 

Financing receivable, at fair value (including accrued interest of $1,607 and $281 as of June 30, 2025 and December 31, 2024, respectively)

 

97,330

 

 

 

96,004

 

Other real estate related investments (including accrued interest of $4,980 and $4,725 as of June 30, 2025 and December 31, 2024, respectively)

 

840,900

 

 

 

795,203

 

Assets held for sale, net

 

55,166

 

 

 

57,261

 

Cash and cash equivalents

 

306,051

 

 

 

213,822

 

Accounts and other receivables

 

2,687

 

 

 

1,174

 

Prepaid expenses and other assets, net

 

88,415

 

 

 

35,608

 

Deferred financing costs, net

 

9,958

 

 

 

11,204

 

Total assets

$

4,656,531

 

 

$

3,437,016

 

 

 

 

 

Liabilities and Equity:

 

 

 

Senior unsecured notes payable, net

$

397,371

 

 

$

396,927

 

Senior unsecured term loan, net

 

496,019

 

 

 

 

Secured notes payable

 

103,005

 

 

 

 

Secured revolving credit facilities

 

158,985

 

 

 

 

Accounts payable, accrued liabilities and deferred rent liabilities

 

109,073

 

 

 

56,318

 

Dividends payable

 

67,101

 

 

 

54,388

 

Total liabilities

 

1,331,554

 

 

 

507,633

 

 

 

 

 

Redeemable noncontrolling interests

 

20,934

 

 

 

18,243

 

 

 

 

 

Equity:

 

 

 

Common stock

 

1,997

 

 

 

1,870

 

Additional paid-in capital

 

3,807,882

 

 

 

3,439,117

 

Cumulative distributions in excess of earnings

 

(528,376

)

 

 

(532,570

)

Accumulated other comprehensive income

 

19,029

 

 

 

 

Total stockholders' equity

 

3,300,532

 

 

 

2,908,417

 

Noncontrolling interests

 

3,511

 

 

 

2,723

 

Total equity

 

3,304,043

 

 

 

2,911,140

 

Total liabilities and equity

$

4,656,531

 

 

$

3,437,016

 

 

CARETRUST REIT, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)

 

For the Six Months Ended June 30,

 

2025

 

2024

Cash flows from operating activities:

 

 

 

Net income

$

133,095

 

 

$

39,168

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization (including below-market ground leases)

 

39,122

 

 

 

27,337

 

Amortization of deferred financing costs

 

1,898

 

 

 

1,228

 

Unrealized (gain) loss on other real estate related investments, net

 

(3,255

)

 

 

2,489

 

Amortization of stock-based compensation

 

6,935

 

 

 

3,526

 

Straight-line rental income

 

(1,753

)

 

 

14

 

Amortization of lease incentives

 

97

 

 

 

4

 

Amortization of above and below market leases

 

(1,899

)

 

 

(1,150

)

Noncash interest income

 

(1,581

)

 

 

(1,813

)

Gain on sale of real estate, net

 

(3,876

)

 

 

(32

)

Impairment of real estate investments

 

 

 

 

28,455

 

Change in operating assets and liabilities:

 

 

 

Accounts and other receivables

 

573

 

 

 

(719

)

Prepaid expenses and other assets, net

 

(459

)

 

 

(983

)

Accounts payable, accrued liabilities and deferred rent liabilities

 

3,260

 

 

 

4,271

 

Net cash provided by operating activities

 

172,157

 

 

 

101,795

 

Cash flows from investing activities:

 

 

 

Acquisitions of real estate, net of deposits applied

 

(820,046

)

 

 

(204,554

)

Purchases of equipment, furniture and fixtures and improvements to real estate

 

(6,783

)

 

 

(1,323

)

Investment in real estate related investments and other loans receivable

 

(21,715

)

 

 

(244,825

)

Preferred equity investments

 

(30,000

)

 

 

(9,000

)

Principal payments received on real estate related investments and other loans receivable

 

9,857

 

 

 

 

Escrow deposits for potential acquisitions of real estate

 

(1,020

)

 

 

(9,075

)

Net proceeds from sales of real estate

 

44,401

 

 

 

140

 

Net cash used in investing activities

 

(825,306

)

 

 

(468,637

)

Cash flows from financing activities:

 

 

 

Proceeds from the issuance of common stock, net

 

365,282

 

 

 

572,236

 

Proceeds from the issuance of senior unsecured term loan

 

500,000

 

 

 

 

Proceeds from the secured borrowing

 

 

 

 

75,000

 

Borrowings under unsecured revolving credit facility

 

525,000

 

 

 

 

Payments on unsecured revolving credit facility

 

(525,000

)

 

 

 

Payments of deferred financing costs

 

(4,189

)

 

 

(24

)

Net-settle adjustment on restricted stock

 

(3,325

)

 

 

(2,483

)

Dividends paid on common stock

 

(117,440

)

 

 

(77,723

)

Contributions from noncontrolling interests

 

6,888

 

 

 

576

 

Distributions to noncontrolling interests

 

(2,157

)

 

 

(54

)

Net cash provided by financing activities

 

745,059

 

 

 

567,528

 

Effect of foreign currency translation

 

319

 

 

 

 

Net increase in cash and cash equivalents

 

92,229

 

 

 

200,686

 

Cash and cash equivalents as of the beginning of period

 

213,822

 

 

 

294,448

 

Cash and cash equivalents as of the end of period

$

306,051

 

 

$

495,134

 

 

CARETRUST REIT, INC.

DEBT SUMMARY

(dollars in thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2025

 

Interest

 

Maturity

 

 

 

% of

 

Deferred

 

Net Carrying

Debt

Rate

 

Date

 

Principal

 

Principal

 

Loan Costs

 

Value

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured notes payable

3.875 %

 

2028

 

$

400,000

 

34.4 %

 

$

(2,629

)

 

$

397,371

Secured notes payable[1]

3.000 %

 

2035

 

 

50,816

 

4.4 %

 

 

 

 

 

50,816

Secured notes payable[1]

2.932 %

 

2035

 

 

52,189

 

4.5 %

 

 

 

 

 

52,189

 

3.689 %

 

 

 

 

503,005

 

43.3 %

 

 

(2,629

)

 

 

500,376

 

 

 

 

 

 

 

 

 

 

 

 

Floating Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured term loan

5.427 %

[2]

2030

 

 

500,000

 

43.0 %

 

 

(3,981

)

 

 

496,019

Unsecured revolving credit facility

— %

[3]

2029

[4]

 

 

— %

 

 

 

[5]

 

Secured revolving credit facility[1]

6.217 %

 

2029

 

 

64,550

 

5.6 %

 

 

 

 

 

64,550

Secured revolving credit facility[1]

6.217 %

 

2026

 

 

62,160

 

5.3 %

 

 

 

 

 

62,160

Secured revolving credit facility[1]

6.217 %

 

2029

 

 

32,275

 

2.8 %

 

 

 

 

 

32,275

 

5.617 %

 

 

 

 

658,985

 

56.7 %

 

 

(3,981

)

 

 

655,004

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt

4.782 %

 

 

 

$

1,161,990

 

100.0 %

 

$

(6,610

)

 

$

1,155,380

 

 

 

 

 

 

 

 

 

 

 

 

[1] Secured notes payable and secured revolving credit facilities were fully paid off subsequent to June 30, 2025.

[2] Funds can be borrowed at applicable SOFR plus 1.10% to 1.80% or at the Base Rate (as defined) plus 0.10% to 0.80%. The Company has entered into two interest rate swaps, with a notional amount of $250 million each, that convert the variable SOFR rate to an effective fixed interest rate of 3.5%.

[3] Funds can be borrowed at applicable SOFR plus 1.05% to 1.55% or at the Base Rate (as defined) plus 0.05% to 0.55%.

[4] Maturity date does not assume exercise of two 6-month extension options.

[5] Deferred financing fees are not shown net for the unsecured revolving credit facility and are included in assets on the balance sheet.

CARETRUST REIT, INC.

RECONCILIATIONS OF NET INCOME TO NON-GAAP FINANCIAL MEASURES

(shares in thousands)

(Unaudited)

 

 

 

2025 Guidance Increased

 

 

 

 

Full Year 2025 Guidance[1]

 

Low

High

Net income attributable to CareTrust REIT, Inc.

$

1.43

 

$

1.45

 

Real estate related depreciation and amortization

 

0.42

 

 

0.42

 

Noncontrolling interests' share of real estate related depreciation and amortization

 

(0.05

)

 

(0.05

)

(Gain) loss on sale of real estate

 

(0.02

)

 

(0.02

)

Funds from Operations (FFO) attributable to CareTrust REIT, Inc.

 

1.78

 

 

1.80

 

Property operating expenses

 

0.01

 

 

0.01

 

Amortization of extraordinary stock grants

 

0.02

 

 

0.02

 

Non-routine transaction costs

 

 

 

 

Gain on foreign currency transaction

 

(0.02

)

 

(0.02

)

Unrealized (gain) loss on other real estate related investments, net

 

(0.02

)

 

(0.02

)

Normalized FFO attributable to CareTrust REIT, Inc.

$

1.77

 

$

1.79

 

 

 

 

Net income attributable to CareTrust REIT, Inc.

$

1.43

 

$

1.45

 

Real estate related depreciation and amortization

 

0.42

 

 

0.42

 

Noncontrolling interests' share of real estate related depreciation and amortization

 

(0.05

)

 

(0.05

)

Amortization of deferred financing fees

 

0.02

 

 

0.02

 

Amortization of stock-based compensation

 

0.04

 

 

0.04

 

Amortization of extraordinary stock grants

 

0.02

 

 

0.02

 

Straight-line rental income

 

(0.04

)

 

(0.04

)

Amortization of above and below market leases

 

(0.01

)

 

(0.01

)

Noncontrolling interests' share of amortization of below market leases

 

 

 

 

Non-cash interest income

 

(0.01

)

 

(0.01

)

Amortization of lease incentives

 

 

 

 

Noncontrolling interests' share of amortization of lease incentives

 

 

 

 

(Gain) loss on sale of real estate

 

(0.02

)

 

(0.02

)

Funds Available for Distribution (FAD) attributable to CareTrust REIT, Inc.

 

1.80

 

 

1.82

 

Property operating expenses

 

0.01

 

 

0.01

 

Non-routine transaction costs

 

 

 

 

Gain on foreign currency transaction

 

(0.02

)

 

(0.02

)

Unrealized (gain) loss on other real estate related investments, net

 

(0.02

)

 

(0.02

)

Normalized FAD attributable to CareTrust REIT, Inc.

$

1.77

 

$

1.79

 

Weighted average shares outstanding:

 

 

Diluted

 

195,282

 

 

195,282

 

 

 

 

[1] This guidance assumes and includes (i) all investments, dispositions and loan repayments made to date, (ii) no new investments, dispositions, new loans or loan repayments, (iii) no new debt incurrences or new equity issuances, and (iv) estimated 2.5% CPI-based rent escalators under CareTrust's long-term net leases.

Non-GAAP Financial Measures

EBITDA attributable to CareTrust REIT, Inc. represents net income (loss) attributable to CareTrust REIT, Inc. before interest expense (including amortization of deferred financing costs), income tax expense, amortization of stock-based compensation, and depreciation and amortization. Normalized EBITDA attributable to CareTrust REIT, Inc. represents EBITDA attributable to CareTrust REIT, Inc. as further adjusted to eliminate the impact of certain items that the Company does not consider indicative of core operating performance, such as recovery of previously reversed rent, lease termination revenue, property operating expenses, gains or losses on foreign currency transactions, gains or losses from dispositions of real estate, real estate impairment charges, provision for loan losses, non-routine transaction costs, loss on extinguishment of debt, write-off of deferred financing costs, unrealized gains or losses on other real estate related investments and provision for doubtful accounts and lease restructuring, as applicable. EBITDA attributable to CareTrust REIT, Inc. and Normalized EBITDA attributable to CareTrust REIT, Inc. do not represent cash flows from operations or net income as defined by GAAP and should not be considered an alternative to those measures in evaluating the Company’s liquidity or operating performance. EBITDA attributable to CareTrust REIT, Inc. and Normalized EBITDA attributable to CareTrust REIT, Inc. do not purport to be indicative of cash available to fund future cash requirements, including the Company’s ability to fund capital expenditures or make payments on its indebtedness. Further, the Company’s computation of EBITDA and Normalized EBITDA may not be comparable to EBITDA and Normalized EBITDA reported by other REITs.

Funds from Operations (“FFO”), as defined by the National Association of Real Estate Investment Trusts (“Nareit”), and Funds Available for Distribution (“FAD”) are important non-GAAP supplemental measures of operating performance for a REIT. Because the historical cost accounting convention used for real estate assets requires straight-line depreciation except on land, such accounting presentation implies that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market and other conditions, presentations of operating results for a REIT that uses historical cost accounting for depreciation could be less informative. Thus, Nareit created FFO as a supplemental measure of operating performance for REITs that excludes historical cost depreciation and amortization, among other items, from net income, as defined by GAAP.

FFO is defined by Nareit as net income computed in accordance with GAAP, excluding gains or losses from dispositions of real estate investments, real estate related depreciation and amortization and real estate impairment charges, adjustments for the share of consolidated joint ventures, and adjustments for unconsolidated partnerships and joint ventures. Noncontrolling interests' pro rata share information is prepared by applying noncontrolling interests' actual ownership percentage for the period and is intended to reflect noncontrolling interests' proportionate economic interest in the financial position and operating results of properties in our portfolio. The Company computes FFO attributable to CareTrust REIT, Inc. in accordance with Nareit’s definition.

FAD attributable to CareTrust REIT, Inc. is defined as FFO attributable to CareTrust REIT, Inc. excluding noncash income and expenses, such as amortization of stock-based compensation, amortization of deferred financing fees, amortization of above and below market intangibles, amortization of lease incentives, the effects of straight-line rent, adjustments for the share of consolidated joint ventures and non-cash interest income. The Company considers FAD attributable to CareTrust REIT, Inc. to be a useful supplemental measure to evaluate the Company’s operating results excluding these income and expense items to help investors, analysts and other interested parties compare the operating performance of the Company between periods or as compared to other companies on a more consistent basis.

In addition, the Company reports Normalized FFO attributable to CareTrust REIT, Inc. and Normalized FAD attributable to CareTrust REIT, Inc., which adjust FFO and FAD for certain revenue and expense items that the Company does not believe are indicative of its ongoing operating results, such as write-off of deferred financing costs, provision for loan losses, non-routine transaction costs, provision for doubtful accounts and lease restructuring, loss on extinguishment of debt, extraordinary incentive plan payment, unrealized gains or losses on other real estate related investments, gains or losses on foreign currency transactions, recovery of previously reversed rent, lease termination revenue and property operating expenses. By excluding these items, investors, analysts and our management can compare Normalized FFO and Normalized FAD between periods more consistently.

While FFO, Normalized FFO, FAD and Normalized FAD are relevant and widely-used measures of operating performance among REITs, they do not represent cash flows from operations or net income as defined by GAAP and should not be considered an alternative to those measures in evaluating the Company’s liquidity or operating performance. FFO, Normalized FFO, FAD and Normalized FAD do not purport to be indicative of cash available to fund future cash requirements.

Further, the Company’s computation of FFO, Normalized FFO, FAD and Normalized FAD may not be comparable to FFO, Normalized FFO, FAD and Normalized FAD reported by other REITs that do not define FFO in accordance with the current Nareit definition or that interpret the current Nareit definition or define FAD differently than the Company does.

The Company also discloses Net Debt to Annualized Normalized Run Rate EBITDA, which compares the Company’s Net Debt as of the last day of the quarter to the Annualized Run Rate EBITDA attributable to CareTrust REIT, Inc. for the quarter. Net Debt is defined as the Company’s Total Debt as of the last day of the specified quarter adjusted to exclude the Company’s cash, cash equivalents, restricted cash and escrow deposits on acquisition of real estate as of such date as well as the net proceeds from the expected settlement of shares sold under equity forward contracts through the Company’s ATM Program that are outstanding as of such date. Normalized Run Rate EBITDA represents Normalized EBITDA, adjusted to give effect to the investments completed during the three months ended for the respective period as though such investments were completed as of the beginning of the period. Annualized Normalized Run Rate EBITDA is calculated as Normalized Run Rate EBITDA attributable to CareTrust REIT, Inc. for the specified quarter multiplied by four.

The Company believes that net income attributable to CareTrust REIT, Inc., as defined by GAAP, is the most appropriate earnings measure. The Company also believes that the use of EBITDA, Normalized EBITDA, FFO, Normalized FFO, FAD and Normalized FAD, combined with the required GAAP presentations, improves the understanding of operating results of REITs among investors and makes comparisons of operating results among such companies more meaningful. The Company considers EBITDA and Normalized EBITDA, in each case attributable to CareTrust REIT, Inc., useful in understanding the Company’s operating results independent of its capital structure, indebtedness and other charges that are not indicative of its ongoing results, thereby allowing for a more meaningful comparison of operating performance between periods and against other REITs. The Company considers FFO, Normalized FFO, FAD and Normalized FAD, in each case attributable to CareTrust REIT, Inc., to be useful measures for reviewing comparative operating and financial performance because, by excluding gains or losses from real estate dispositions, impairment charges and real estate related depreciation and amortization, and, for FAD and Normalized FAD, by excluding noncash income and expenses such as amortization of stock-based compensation, amortization of deferred financing fees, and the effects of straight-line rent, FFO, Normalized FFO, FAD and Normalized FAD can help investors compare the Company’s operating performance between periods and to other REITs. The Company believes that the disclosure of Net Debt to Annualized Normalized Run Rate EBITDA provides a useful measure to investors to evaluate the credit strength of the Company and its ability to service its debt obligations and to compare the Company’s credit strength to prior reporting periods and to other companies without the effect of charges that are not indicative of the Company’s ongoing performance or that could obscure the Company’s actual credit quality and after considering the effect of investments occurring during the period.

Contacts