Conference Call Scheduled for Thursday, August 7, 2025 at 1:00 pm ET
SAN CLEMENTE, Calif.–(BUSINESS WIRE)–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 Company’s 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 |
|
For the Six Months Ended |
|||||||||||||
|
|
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 |
|
Six Months Ended |
||||||||||||
|
|
|
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 |
|
|
|
|
||||||||||
|
|
|
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 |
|
Six Months Ended |
||||||||||||
|
|
|
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 |
|
Six Months Ended |
||||||||||||
|
|
|
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, |
September 30, |
December 31, |
March 31, |
June 30, |
|||||||||||||||
|
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, |
September 30, |
December 31, |
March 31, |
June 30, |
|||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
|
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 |
|
|||||
Contacts
CareTrust REIT, Inc.
(949) 542-3130
[email protected]


