Open the filing on EDGAR303 International Circle P: 410.427.1700Suite 200 Hunt Valley, MD 21030
PRESS RELEASE - FOR IMMEDIATE RELEASE
OMEGA REPORTS THIRD QUARTER 2025 RESULTS AND RECENT DEVELOPMENTS
Completed $978 Million in New Investments Year-to-Date
Closed a New $2.3 Billion Unsecured Credit Facility
Increased Full Year Adjusted FFO Guidance
Repaid $600 Million of Senior Unsecured Notes in Q4
HUNT VALLEY, MARYLAND - October 30, 2025 - Omega Healthcare Investors, Inc. (NYSE: OHI) (the “Company” or “Omega”) announced today its results for the quarter ended September 30, 2025.
THIRD QUARTER 2025 AND RECENT HIGHLIGHTS
- Net income for the quarter of $185 million, or $0.59 per diluted share, compared to $115 million, or $0.42 per diluted share, for Q3 2024.
- Adjusted Funds From Operations (“Adjusted FFO” or “AFFO”) for the quarter of $243 million, or $0.79 per diluted share, on 308 million weighted-average common shares outstanding, compared to $203 million, or $0.74 per diluted share, on 276 million weighted-average common shares outstanding, for Q3 2024.
- Funds Available for Distribution (“FAD”) for the quarter of $231 million, or $0.75 per diluted share, compared to FAD of $192 million, or $0.70 per diluted share, for Q3 2024.
- Completed approximately $151 million in Q3 new investments consisting of $67 million in real estate acquisitions, $8 million in real estate loans and $76 million in other investments.
- Issued 2 million common shares in Q3 for gross proceeds of $89 million.
- Entered into a new $2.3 billion senior unsecured credit facility, replacing the previous $1.45 billion credit facility.
- Extended a $428.5 million term loan to August 8, 2026 and amended and improved the pricing grid.
- Repaid $600 million of senior unsecured notes at par value on October 15, 2025.
- Acquired a 49% equity interest in an entity majority-owned by affiliates of Omega’s operator, Saber Healthcare Holdings, LLC (“Saber”), that holds a portfolio of 64 facilities, for total consideration of $222 million in October 2025.
Nareit Funds From Operations (“Nareit FFO”), AFFO and FAD are supplemental non-GAAP financial measures the Company believes are useful in evaluating the performance of real estate investment trusts (“REITs”). Reconciliations and further information regarding these non-GAAP measures are provided at the end of this press release.
CEO COMMENTS
Taylor Pickett, Omega’s Chief Executive Officer, stated, “We again delivered strong quarterly results, as we continue to grow FAD per share while further de-levering the balance sheet. We have accretively invested nearly $1 billion year-to-date and, as a result, we are increasing our 2025 AFFO guidance again to now be between $3.08 and $3.10 per share, up from our initial guidance range of between $2.90 and $2.98 per share.”
Mr. Pickett concluded, “The backdrop continues to be favorable. Operating metrics remain strong, with both occupancy and coverage further improving in the quarter. The pipeline is very active, and we a have strong balance sheet and cost of capital that should allow us to continue to accretively invest.”
THIRD QUARTER 2025 PORTFOLIO AND RECENT ACTIVITY
Operator Updates:
Genesis - As previously disclosed, Genesis Healthcare, Inc. (“Genesis”) filed for Chapter 11 bankruptcy protection on July 9, 2025. The Company provided an $8.0 million debtor-in-possession financing to support the operation of the Company’s facilities, which is fully funded as of the end of the third quarter.
In the third quarter of 2025, Genesis made all required contractual rent and interest payments. In Q3 2025, the Company recorded rental income of $12.9 million, for contractual rent payments received from Genesis, and interest income of $4.3 million, consisting of $0.1 million of cash interest related to adequate protection payments received and $4.2 million of paid-in-kind interest. In October 2025, Genesis paid its full contractual rent and interest of $4.4 million.
New Investments:
The following table presents investment activity:
| Three Months Ended | Nine Months Ended |
|---|
| Investment Activity ($000’s) | September 30, 2025 | September 30, 2025 |
| $ Amount | % | $ Amount | % |
| Real property | $67,275 | 44.6% | $627,635 | 83.0% |
| Real estate loans receivable | 7,920 | 5.3% | 52,784 | 7.0% |
| Other investments | 75,602 | 50.1% | 75,602 | 10.0% |
| Total real property and loan investments | $150,797 | 100.0% | $756,021 | 100.0% |
$67 Million in Real Estate Acquisitions - In the third quarter of 2025, the Company acquired two facilities for aggregate consideration of $67.3 million, comprised of:
- $59 Million U.S. Real Estate Acquisition - The Company acquired one facility in New Jersey for $58.6 million and leased it to an existing operator. The investment has an initial annual cash yield of 10.0% with annual escalators of 2.0%.
- $9 Million U.K. Real Estate Acquisition - The Company acquired one facility in the U.K. for $8.6 million and leased it to an existing operator. The investment has an initial annual cash yield of 10.0%. The lease escalates at 1.8% after the first year, before ultimately increasing by 2.5% each year thereafter.
$8 Million Real Estate Loan - In one third quarter transaction, the Company funded a $7.9 million real estate loan. The loan has an interest rate of 10.0% with a maturity date in July 2028.
$76 Million in Other Investments - In three third quarter transactions, the Company funded $75.6 million in mortgage loans. The loans have a weighted average interest rate of 10.0% with maturity dates in July 2027. The loans are accounted for using the equity method and presented as investments in unconsolidated entities.
$222 Million PropCo Joint Venture - In October 2025, the Company formed a joint venture (“JV”) with affiliates of Saber to own and lease 64 facilities, that were previously wholly owned by affiliates of Saber. Omega issued approximately 5.5 million equity units in its operating partnership subsidiary (“Omega OP Units”) with a fair value of $222.4 million in exchange for a 49% equity ownership in the JV. The Omega OP Units can be converted to Omega common stock on a one-for-one basis. Affiliates of Saber will retain a 51% equity interest in the JV. The 64 facilities held by the JV are subject to triple net leases, with subsidiaries of Saber, that generate $69.4 million in contractual rent per annum. As of the transaction date, the JV has $448.6 million of mortgage debt (approximately 49% loan to value) with a weighted average interest rate of 6.1% per annum, which is non-recourse to Omega. The JV is required to distribute 49% of the available cash from operating activities on a monthly basis to Omega. The Company will partner with affiliates of Saber to explore additional acquisitions of senior healthcare facilities by the JV.
Under Contract on a $93 Million OpCo Joint Venture - In addition, in October 2025 the Company entered into an agreement to acquire a 9.9% equity interest in Saber’s operating company. Under the agreement, Omega committed to fund $92.6 million in cash consideration, with an expected closing date of January 1, 2026, subject to the satisfaction of customary closing conditions. Omega will receive minimum quarterly cash distributions equivalent to an annualized yield of 8% on its 9.9% investment.
Asset Sales:
$81 Million in Asset Sales - In the third quarter of 2025, the Company sold 11 facilities for $81.1 million in cash, recognizing a gain of $28.2 million.
OPERATOR COVERAGE DATA
The following tables present operator revenue mix, census and coverage data based on information provided by the Company’s operators for the indicated periods. The Company has not independently verified this information and is providing this data for informational purposes only.
| Medicaid | Insurance | Other |
|---|
| Operator Revenue Mix | | Medicare / | Private / |
| Three-months ended June 30, 2025 | 50.2% | 26.8% | 23.0% |
| Three-months ended March 31, 2025 | 50.5% | 27.8% | 21.7% |
| Three-months ended December 31, 2024 | 50.4% | 27.6% | 22.0% |
| Three-months ended September 30, 2024 | 52.7% | 28.2% | 19.1% |
| Three-months ended June 30, 2024 | 53.2% | 28.9% | 17.9% |
- Excludes all facilities considered non-core and does not include federal employee retention credits. For non-core definition, see Third Quarter 2025 Financial Supplemental posted in the “Quarterly Supplements” section of Omega’s website.
| | Coverage Data |
|---|
| | Before | After |
|---|
| Occupancy | Management | Management |
|---|
| Operator Census and Coverage | | Fees | Fees |
| Twelve-months ended June 30, 2025 | 82.6% | 1.91x | 1.55x |
| Twelve-months ended March 31, 2025 | 82.2% | 1.88x | 1.51x |
| Twelve-months ended December 31, 2024 | 81.8% | 1.88x | 1.51x |
| Twelve-months ended September 30, 2024 | 81.2% | 1.87x | 1.50x |
| Twelve-months ended June 30, 2024 | 80.9% | 1.85x | 1.49x |
- Excludes facilities considered non-core. For information regarding non-core facilities, see the most recent Quarterly Supplement posted on the Company’s website.
- Based on available (operating) beds.
- Represents EBITDARM of the Company’s operators, defined as earnings before interest, taxes, depreciation, amortization, Rent costs and management fees for the applicable period, divided by the total Rent payable to the Company by its operators during such period. “Rent” refers to the total monthly contractual rent and mortgage interest due under the Company’s lease and mortgage agreements over the applicable period.
- Represents EBITDAR of the Company’s operators, defined as earnings before interest, taxes, depreciation, amortization, and Rent (as defined in footnote 3 above) expense for the applicable period, divided by the total Rent payable to the Company by its operators during such period. Assumes a management fee of 4%.
FINANCING ACTIVITIES
Dividend Reinvestment and Common Stock Purchase Plan and ATM Program - The following is a summary of the 2025 quarterly Dividend Reinvestment and Common Stock Purchase Plan and ATM Program through September 30, 2025:
| Dividend Reinvestment and Common Stock Purchase Plan for 2025 |
|---|
| (in thousands, except price per share) |
|---|
| Q1 | Q2 | Q3 | Total |
|---|
| Number of shares | 2,667 | 3,988 | 2,116 | 8,771 |
| Average price per share | $37.40 | $37.72 | $38.07 | $37.71 |
| Gross proceeds | $99,751 | $150,442 | $80,556 | $330,749 |
| ATM Program for 2025 |
|---|
| (in thousands, except price per share) |
|---|
| Q1 | Q2 | Q3 | Total |
|---|
| Number of shares | 4,390 | 2,895 | 208 | 7,493 |
| Average price per share | $37.46 | $37.26 | $41.12 | $37.49 |
| Gross proceeds | $164,449 | $107,872 | $8,566 | $280,887 |
$2.3 Billion Credit Facility - On September 30, 2025, the Company entered into a credit agreement consisting of a new four-year $2.0 billion senior unsecured multicurrency revolving credit facility (the “Revolving Credit Facility”) and a three-year $300.0 million delayed draw term loan facility (the “2028 Term Loan”), replacing its previous $1.45 billion senior unsecured 2021 multicurrency revolving credit facility that was scheduled to mature on October 30, 2025. The Company has two six-month extension options on the Revolving Credit Facility and two twelve-month extension options on the 2028 Term Loan.
$428.5 Million Term Loan Extension - In July 2025, the Company extended the maturity date of its $428.5 million term loan from August 8, 2025 to August 8, 2026. The Company has one remaining extension option to extend the maturity to August 8, 2027. In September 2025, the Company amended the $428.5 million term loan to, among other things, modify the interest rate margins to align with the 2028 Term Loan (a reduction of 35 basis points) and remove the 10 basis points pricing step-up in each of the extension periods.
$600 Million Note Repayment - On October 15, 2025, the Company repaid $600 million of 5.25% senior unsecured notes at par value.
BALANCE SHEET AND LIQUIDITY
As of September 30, 2025, the Company had $5.0 billion in outstanding indebtedness with a weighted average annual interest rate of 4.6%. The Company’s indebtedness consisted of an aggregate principal amount of $4.4 billion of senior unsecured notes, a $428.5 million unsecured term loan and $245.9 million of secured debt. As of September 30, 2025, total cash and cash equivalents were $737.2 million, and the Company had $2.0 billion in undrawn capacity under its Revolving Credit Facility and $300.0 million of undrawn capacity under its 2028 Term Loan.
DIVIDENDS
On October 24, 2025, the Board of Directors declared a quarterly cash dividend of $0.67 per share, to be paid November 17, 2025, to common stockholders of record as of the close of business on November 3, 2025.
2025 AFFO GUIDANCE INCREASED
The Company increased its expected 2025 AFFO range to be between $3.08 to $3.10 per diluted share from the previous range of $3.04 to $3.07 per diluted share. The Company's revised AFFO guidance for 2025 includes $756 million in new real property and loan investments completed year-to-date through September 2025 and the $222 million JV investment outlined above.
The guidance assumes:
- no additional operators are placed on a cash-basis for revenue recognition;
- Genesis continues to pay their full contractual obligations as outlined above;
- Maplewood continues to pay rent at $6.3 million per month, or equivalent to its October payment;
- fourth quarter G&A expense to be between $13.5 million to $14.5 million;
- repayment of its $245.9 million GBP denominated secured mortgage loan on or about November 25, 2025 by drawing proceeds under its 2028 Term Loan;
- no material changes in market interest rates or changes in foreign currency exchange rates due to derivative instruments entered into to minimize the fluctuation in the GBP spot rates;
- $56 million of the $209 million in mortgages and other real estate-backed investments that are set to mature in 2025 will be converted from loans to fee simple real estate and the remaining balance will be extended beyond 2025; and
- approximately $15 million in asset sales.
The Company’s guidance is based on several assumptions including those noted above, which are subject to change and many of which are outside the Company’s control. However, it excludes any additional acquisitions, certain revenue and expense items, interest refinancing expenses, acquisition costs, capital markets activity and additional provisions for credit losses, if any. If actual results vary from these assumptions, the Company's expectations may change. Without limiting the generality of the foregoing, the timing of collection of rental obligations from operators on a cash basis and the timing and completion of acquisitions, divestitures, restructurings and capital and financing transactions may cause actual results to vary materially from the Company’s current expectations. There can be no assurance that the Company will achieve its projected results. The Company may, from time to time, update its publicly announced AFFO guidance, but it is not obligated to do so.
The Company does not provide a reconciliation for its AFFO guidance to GAAP net income because it is unable to determine meaningful or accurate estimates of reconciling items without unreasonable effort. This is due to the inherent difficulty of forecasting the timing and/or amounts of various items that would impact future net income. This includes, but is not limited to, changes in the provision for credit losses, real estate impairments, acquisition, merger and transition related costs, straight-line write-offs, gain/loss on assets sold, etc. In particular, the Company is unable to predict with reasonable certainty the amount of change in the provision for credit losses in future periods, which is often a significant reconciling adjustment.
ADDITIONAL INFORMATION
Additional information regarding the Company can be found in its Third Quarter 2025 Financial Supplemental posted under “Financial Info” in the Investors section of Omega’s website. The information contained on, or that may be accessed through, Omega’s website, including the information contained in the aforementioned supplemental, is not incorporated by any reference into, and is not part of, this document.
CONFERENCE CALL
The Company will be conducting a conference call on Friday, October 31, 2025, at 10 a.m. Eastern Time to review the Company’s 2025 third quarter results and current developments. Investors and other interested parties may access the conference call in the following ways:
- At the Company’s website: https://www.omegahealthcare.com/
- Via webcast: https://events.q4inc.com/attendee/427912299. Joining via webcast is recommended for those who will not be asking questions.
- By telephone: The participant toll-free dial-in number is (800) 715-9871. The international dial-in is +1 (646) 307-1963. The conference ID number is 1388157.
Webcast replays of the call will be available on Omega’s website for approximately two weeks following the call. Additionally, a copy of the earnings release will be available in the “Financial Information” section on the “Investors” page of Omega’s website.
Omega is a real estate investment trust (“REIT”) that invests in the long-term healthcare industry, primarily in skilled nursing and assisted living facilities. Its portfolio of assets is operated by a diverse group of healthcare companies, predominantly in a triple-net lease structure. The assets span all regions within the U.S., as well as in the U.K.
FOR FURTHER INFORMATION, CONTACT
Andrew Dorsey, VP, Corporate Strategy & Investor Relations or
David Griffin, Director, Corporate Strategy & Investor Relations at (410) 427-1705
Forward-Looking Statements and Cautionary Language
This press release includes forward-looking statements within the meaning of the federal securities laws. All statements regarding Omega’s or its tenants’, operators’, borrowers’ or managers’ expected future financial condition, results of operations, cash flows, funds from operations, dividends and dividend plans, financing opportunities and plans, capital markets transactions, business strategy, budgets, projected costs, operating metrics, capital expenditures, competitive positions, acquisitions, investment opportunities, dispositions, facility transitions, growth opportunities, expected lease income, continued qualification as a REIT, plans and objectives of management for future operations and statements that include words such as “anticipate,” “if,” “believe,” “plan,” “estimate,” “expect,” “intend,” “may,” “could,” “should,” “will” and other similar expressions are forward-looking statements. These forward-looking statements are inherently uncertain, and actual results may differ from Omega's expectations.
Forward-looking statements notice
Omega’s actual results may differ materially from those reflected in such forward-looking statements as a result of a variety of factors, including, among other things: (i) uncertainties relating to the business operations of the operators of Omega’s properties, including those relating to reimbursement by third-party payors, regulatory matters, occupancy levels and quality of care, including the management of infectious diseases; (ii) our operators’ ability to manage industry challenges, including staffing shortages, which may impact certain regions more acutely, increased costs due to inflation, and the sufficiency of federal and state reimbursement rates to offset such costs and the conditions related thereto; (iii) additional regulatory and other changes in the healthcare sector, including changes to Medicaid and Medicare reimbursements, the potential impact of recent changes to state Medicaid funding levels as well as state regulatory initiatives or minimum staffing requirements for skilled nursing facilities (“SNFs”) that may further exacerbate labor and occupancy challenges for Omega’s operators; (iv) the ability of any of Omega’s operators in bankruptcy to reject unexpired lease obligations, modify the terms of Omega’s mortgages and impede the ability of Omega to collect unpaid rent or interest during the pendency of a bankruptcy proceeding and retain security deposits for the debtor’s obligations, and other costs and uncertainties associated with operator bankruptcies; (v) changes in tax laws and regulations affecting REITs, including as the result of any federal or state policy changes driven by the current focus on capital providers to the healthcare industry; (vi) Omega’s ability to re-lease, otherwise transition or sell underperforming assets or assets held for sale on a timely basis and on terms that allow Omega to realize the carrying value of these assets or to redeploy the proceeds therefrom on favorable terms, including due to the potential impact of changes in the SNF and assisted living facility (“ALF”) markets or local real estate conditions; (vii) the availability and cost of capital to Omega; (viii) changes in Omega’s credit ratings and the ratings of its debt securities; (ix) competition in the financing of healthcare facilities; (x) competition in the long-term healthcare industry and shifts in the perception of various types of long-term care facilities, including SNFs and ALFs; (xi) changes in the financial position of Omega’s operators; (xii) the effect of economic, regulatory and market conditions generally, and particularly in the healthcare industry in the U.S. and in other jurisdictions where we conduct business, including the U.K.; (xiii) changes in interest rates and foreign currency exchange rates and the impacts of inflation and changes in global tariffs and international trade disputes; (xiv) the timing, amount and yield of any additional investments; (xv) Omega’s ability to maintain its status as a REIT; (xvi) the effect of other factors affecting our business or the businesses of Omega’s operators that are beyond Omega’s or operators’ control, including natural disasters, public health crises or pandemics, cyber threats and governmental action, particularly in the healthcare industry, and (xvii) other factors identified in Omega’s filings with the Securities and Exchange Commission. Statements regarding future events and developments and Omega’s future performance, as well as management’s expectations, beliefs, plans, estimates or projections relating to the future, are forward-looking statements.
We caution you that the foregoing list of important factors may not contain all the material factors that are important to you. Accordingly, readers should not place undue reliance on those statements. All forward-looking statements are based upon information available to us on the date of this release. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.
CONSOLIDATED BALANCE SHEETS
| September 30, | December 31, |
|---|
| 2025 | 2024 |
|---|
| (Unaudited) | |
|---|
| ASSETS | | |
| Real estate assets | | |
| Buildings and improvements | $7,886,427 | $7,342,497 |
| Land | 1,179,215 | 996,701 |
| Furniture and equipment | 538,199 | 510,106 |
| Construction in progress | 10,532 | 210,870 |
| Total real estate assets | 9,614,373 | 9,060,174 |
| Less accumulated depreciation | (2,872,249) | (2,721,016) |
| Real estate assets - net | 6,742,124 | 6,339,158 |
| Investments in direct financing leases - net | - | 9,453 |
| Real estate loans receivable - net | 1,415,229 | 1,428,298 |
| Investments in unconsolidated entities | 150,298 | 88,711 |
| Assets held for sale | - | 56,194 |
| Total real estate investments | 8,307,651 | 7,921,814 |
| Non-real estate loans receivable - net | 339,683 | 332,274 |
| Total investments | 8,647,334 | 8,254,088 |
| Cash and cash equivalents | 737,186 | 518,340 |
| Restricted cash | 37,818 | 30,395 |
| Contractual receivables - net | 12,558 | 12,611 |
| Other receivables and lease inducements | 265,917 | 249,317 |
| Goodwill | 644,637 | 643,664 |
| Other assets | 250,551 | 189,476 |
| Total assets | $10,596,001 | $9,897,891 |
| LIABILITIES AND EQUITY | | |
| Revolving credit facility | $ - | $ - |
| Secured borrowings | 253,089 | 243,310 |
| Senior notes and other unsecured borrowings - net | 4,741,457 | 4,595,549 |
| Accrued expenses and other liabilities | 357,390 | 328,193 |
| Total liabilities | 5,351,936 | 5,167,052 |
| Preferred stock $1.00 par value authorized - 20,000 shares, issued and outstanding - none | - | - |
| Common stock $0.10 par value authorized - 700,000 shares, issued and outstanding - 295,526 shares as of September 30, 2025 and 279,129 shares as of December 31, 2024 | 29,552 | 27,912 |
| Additional paid-in capital | 8,516,304 | 7,915,873 |
| Cumulative net earnings | 4,512,257 | 4,086,907 |
| Cumulative dividends paid | (8,098,951) | (7,516,750) |
| Accumulated other comprehensive income | 76,966 | 22,731 |
| Total stockholders’ equity | 5,036,128 | 4,536,673 |
| Noncontrolling interest | 207,937 | 194,166 |
| Total equity | 5,244,065 | 4,730,839 |
| Total liabilities and equity | $10,596,001 | $9,897,891 |
CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
| Three Months Ended | Nine Months Ended |
|---|
| September 30, | September 30, |
|---|
| 2025 | 2024 | 2025 | 2024 |
|---|
| Revenues | | | | |
| Rental income | $260,744 | $227,773 | $724,715 | $641,379 |
| Real estate tax and ground lease income | 3,796 | 3,712 | 11,205 | 11,342 |
| Real estate loans interest income | 34,421 | 33,621 | 100,558 | 93,318 |
| Non-real estate loans interest income | 10,390 | 6,320 | 30,366 | 20,501 |
| Miscellaneous income | 2,240 | 4,602 | 4,038 | 5,532 |
| Total revenues | 311,591 | 276,028 | 870,882 | 772,072 |
| Expenses | | | | |
| Depreciation and amortization | 82,114 | 77,245 | 242,498 | 226,036 |
| General and administrative | 13,985 | 12,165 | 41,390 | 36,412 |
| Real estate tax and ground lease expense | 4,019 | 4,079 | 11,616 | 12,645 |
| Stock-based compensation expense | 9,277 | 9,083 | 27,721 | 27,498 |
| Severance expense | - | - | 9,011 | - |
| Acquisition, merger and transition related costs | 593 | 6,437 | 4,067 | 10,820 |
| Impairment on real estate properties | 1,144 | 8,620 | 16,594 | 22,094 |
| Recovery for credit losses | (3,908) | (9,061) | (3,587) | (14,763) |
| Interest expense | 57,060 | 52,777 | 159,841 | 157,525 |
| Interest - amortization of deferred financing costs | 1,055 | 1,913 | 3,451 | 8,951 |
| Total expenses | 165,339 | 163,258 | 512,602 | 487,218 |
| Other income (expense) | | | | |
| Other income (expense) - net | 16,835 | (1,044) | 33,633 | 7,595 |
| Loss on debt extinguishment | (7) | (137) | (7) | (1,633) |
| Gain (loss) on assets sold - net | 28,269 | (238) | 61,230 | 11,282 |
| Total other income (loss) | 45,097 | (1,419) | 94,856 | 17,244 |
| Income before income tax expense and (loss) income from unconsolidated entities | 191,349 | 111,351 | 453,136 | 302,098 |
| Income tax expense | (4,483) | (3,316) | (12,622) | (7,877) |
| (Loss) income from unconsolidated entities | (1,910) | 6,879 | (3,019) | 7,118 |
| Net income | 184,956 | 114,914 | 437,495 | 301,339 |
| Net income attributable to noncontrolling interest | (5,237) | (3,152) | (12,145) | (8,354) |
| Net income available to common stockholders | $179,719 | $111,762 | $425,350 | $292,985 |
| Earnings per common share available to common stockholders: | | | | |
| Basic: | | | | |
| Net income available to common stockholders | $0.60 | $0.43 | $1.41 | $1.16 |
| Diluted: | | | | |
| Net income available to common stockholders | $0.59 | $0.42 | $1.39 | $1.14 |
| Dividends declared per common share | $0.67 | $0.67 | $2.01 | $2.01 |
Nareit FFO, Adjusted FFO and FAD Reconciliation
Unaudited
| Three Months Ended | Nine Months Ended |
|---|
| September 30, | September 30, |
|---|
| 2025 | 2024 | 2025 | 2024 |
|---|
| Net income | $184,956 | $114,914 | $437,495 | $301,339 |
| (Deduct gain) add back loss from real estate dispositions | (28,269) | 238 | (61,230) | (11,282) |
| Deduct gain from real estate dispositions - unconsolidated entities | - | (6,260) | - | (6,260) |
| Sub-total | 156,687 | 108,892 | 376,265 | 283,797 |
| Elimination of non-cash items included in net income: | | | | |
| Depreciation and amortization | 82,114 | 77,245 | 242,498 | 226,036 |
| Depreciation - unconsolidated entities | 1,865 | 1,317 | 3,704 | 6,384 |
| Impairment on real estate properties | 1,144 | 8,620 | 16,594 | 22,094 |
| Nareit funds from operations (“Nareit FFO”) | $241,810 | $196,074 | $639,061 | $538,311 |
| Weighted-average common shares outstanding, basic | 295,827 | 262,720 | 290,057 | 252,719 |
| Restricted stock and PRSUs | 3,485 | 5,088 | 3,561 | 4,476 |
| Omega OP Units | 8,861 | 7,749 | 8,547 | 7,590 |
| Weighted-average common shares outstanding, diluted | 308,173 | 275,557 | 302,165 | 264,785 |
| Nareit funds from operations available per share | $0.78 | $0.71 | $2.11 | $2.03 |
| Adjustments to calculate adjusted funds from operations | | | | |
| Nareit FFO | $241,810 | $196,074 | $639,061 | $538,311 |
| Add back (deduct): | | | | |
| Stock-based compensation expense | 9,277 | 9,083 | 27,721 | 27,498 |
| Acquisition, merger and transition related costs | 593 | 6,437 | 4,067 | 10,820 |
| Loss on debt extinguishment | 7 | 137 | 7 | 1,633 |
| Straight-line rent and other write-offs | - | 1,136 | 27,537 | 1,136 |
| Severance expense | - | - | 9,011 | - |
| Non-cash recovery for credit losses | (2,570) | (7,879) | 1,578 | (11,228) |
| Other normalizing items - net | (6,349) | (1,914) | (12,593) | (4,013) |
| Adjusted funds from operations (“AFFO”) (1)(5) | $242,768 | $203,074 | $696,389 | $564,157 |
| Adjustments to calculate funds available for distribution | | | | |
| Non-cash expense | $1,684 | $3,333 | $7,621 | $9,280 |
| Capitalized interest | (98) | (1,933) | (929) | (5,209) |
| Non-cash revenue | (13,143) | (12,092) | (37,803) | (31,307) |
| Funds available for distribution (“FAD”) (1)(5) | $231,211 | $192,382 | $665,278 | $536,921 |
- The nine months ended September 30, 2025 includes the application of $4.3 million of security deposits (letters of credit and cash deposits) in revenue. The three and nine months ended September 30, 2024 include the application of $1.1 million and $1.7 million, respectively, of security deposits (letters of credit and cash deposits) in revenue.
- The nine months ended September 30, 2025 includes a $15.5 million non-cash straight-line accounts receivable write-off in connection with moving an operator to cash basis as a result of being notified that there is substantial doubt regarding the operator’s ability to continue as a going concern. The operator made all contractual rent payments in 2025. The nine months ended September 30, 2025 also includes a $10.0 million lease inducement recorded in Q1 as a reduction to rental income related to a one-time payment made to an operator upon entering a new 10-year master lease.
- The nine months ended September 30, 2025 includes $6.6 million of non-cash stock-based compensation expense associated with the previously disclosed leadership transition that occurred in January 2025.
- Primarily consists of cash interest received on seller financing loans related to asset sales not recognized, gains and losses associated with certain financial instruments and foreign currency and other normalizing revenue and expense adjustments for discrete items.
- Adjusted funds from operations per share and funds available for distribution per share can be calculated using weighted-average common shares outstanding, diluted, as shown above.
- For the three and nine months ended September 30, 2025, Non-cash expense is not adjusted to include $2.6 million and $7.6 million, respectively, of amortization related to the above market loan assumed as part of the Cindat JV acquisition in July 2024.
Nareit Funds From Operations (“Nareit FFO”), Adjusted FFO and Funds Available for Distribution (“FAD”) are non-GAAP financial measures. As used in this press release, GAAP refers to generally accepted accounting principles in the United States of America. The Company has provided reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures.
The Company calculates and reports Nareit FFO in accordance with the definition and interpretive guidelines issued by the National Association of Real Estate Investment Trusts (“Nareit”), and consequently, Nareit FFO is defined as net income (computed in accordance with GAAP), adjusted for the effects of asset dispositions and certain non-cash items, primarily depreciation and amortization and impairments on real estate assets, and after adjustments for unconsolidated partnerships and joint ventures and changes in the fair value of warrants. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis. Revenue recognized based on the application of security deposits and letters of credit or based on the ability to offset against other financial instruments is included within Nareit FFO. The Company believes that Nareit FFO, Adjusted FFO and FAD are important supplemental measures of its operating performance. Because the historical cost accounting convention used for real estate assets requires depreciation (except on land), such accounting presentation implies that the value of real estate assets diminishes predictably over time, while real estate values instead have historically risen or fallen with market conditions. The term funds from operations was designed by the real estate industry to address this issue. Funds from operations described herein is not necessarily comparable to funds from operations of other real estate investment trusts, or REITs, that do not use the same definition or implementation guidelines or interpret the standards differently from the Company.
Adjusted FFO is calculated as Nareit FFO excluding the impact of non-cash stock-based compensation and certain revenue and expense items (e.g., acquisition, merger and transition related costs, straight-line rent and other write-offs, recoveries and provisions for credit losses (excluding certain cash recoveries on impaired loans), severance expense and other normalizing items). FAD is calculated as Adjusted FFO less non-cash expense, such as the amortization of deferred financing costs, and non-cash revenue, such as straight-line rent. FAD includes the non-cash amortization of premiums associated with the fair value of debt assumed in acquisitions. The Company believes these measures provide an enhanced measure of the operating performance of the Company’s core portfolio as a REIT. The Company’s computation of Adjusted FFO and FAD may not be comparable to the Nareit definition of funds from operations or to similar measures reported by other REITs, but the Company believes that they are appropriate measures for this Company.
The Company uses these non-GAAP measures among the criteria to measure the operating performance of its business. The Company also uses FAD among the performance metrics for performance-based compensation of officers. The Company further believes that by excluding the effect of depreciation, amortization, impairments on real estate assets and gains or losses from sales of real estate, all of which are based on historical costs, and which may be of limited relevance in evaluating current performance, funds from operations can facilitate comparisons of operating performance between periods. The Company offers these measures to assist the users of its financial statements in analyzing its operating performance. These non-GAAP measures are not measures of financial performance under GAAP and should not be considered as measures of liquidity or cash flow, alternatives to net income or indicators of any other performance measure determined in accordance with GAAP. Investors and potential investors in the Company’s securities should not rely on these non-GAAP measures as substitutes for any GAAP measure, including net income.