Conference Call Scheduled for Friday, February 13, 2026 at 1:00 pm ET
CareTrust REIT, Inc. (NYSE: CTRE) today reported operating results for the quarter and year ended December 31, 2025, as well as other recent events.
For the full year 2025, CareTrust reported:
- Net income attributable to CareTrust of $320.5 million and net income per diluted weighted average share of $1.57, an increase of $0.77, or 96%, over the prior year;
- Normalized FFO attributable to CareTrust of $359.7 million and Normalized FFO per diluted weighted average share of $1.76, an increase of $0.26, or 17% over the prior year;
- Normalized FAD attributable to CareTrust of $360.0 million and Normalized FAD per diluted weighted average share of $1.76, an increase of $0.22, or 14%, over the prior year;
- $1.8 billion of investment activity closed at a blended stabilized yield of 8.6%; and
- $1.1 billion of gross proceeds raised through equity issuances, not including gross proceeds of $242.5 million related to unsettled forward contracts outstanding under the ATM program as of December 31, 2025.
For the quarter, CareTrust reported:
- Net income of $111.3 million and net income per diluted weighted average share of $0.50, an increase of $0.21, or 72%, over the prior year quarter;
- Normalized FFO of $104.1 million and Normalized FFO per diluted weighted average share of $0.47, an increase of $0.07, or 18%, over the prior year quarter;
- Normalized FAD of $103.0 million and Normalized FAD per diluted weighted average share of $0.46, an increase of $0.05, or 12%, over the prior year quarter;
- $561.5 million of investment activity closed at a blended stabilized yield of 8.8%;
- $242.5 million of gross proceeds pending at quarter end related to unsettled equity forward contracts outstanding under the ATM program as of December 31, 2025;
- Net Debt to Annualized Normalized Run Rate EBITDA of 0.7x;
- 100.0% collection of contractual rent and interest exclusive of properties sold during the quarter; and
- A quarterly dividend of $0.335 per share, representing a payout ratio of approximately 73% on Normalized FAD.
Since quarter end, CareTrust reports:
- $214.8 million of investment activity closed at a blended stabilized yield of 8.9%;
- A $500 million investment pipeline;
- $100 million of cash on hand as of February 11, 2026 and $129.5 million of forward sales under the ATM program resulting in a current total of $372.0 million of gross proceeds pending from unsettled forward equity contracts outstanding under the ATM program; and
- $1.2 billion or full capacity remaining on the Company's unsecured revolving credit facility.
CareTrust’s Chief Executive Officer, Dave Sedgwick, commented, “2025 was an exceptional year for CareTrust, marked by record external growth, FFO/share growth of 17%, and the strategic additions of two new growth engines of UK Care Homes and SHOP. We have a bigger, more diverse and stronger portfolio today than this time last year. As we look ahead to 2026, our expectations are high and our outlook is positive, supported by a robust pipeline, world class operator relationships, a fortress balance sheet, and a deeper team that is more capable than ever to keep the flywheel ripping in 2026 and beyond.”
Financial Results for Quarter and Year Ended December 31, 2025
For the fourth quarter, CareTrust reported net income of $111.3 million, or $0.50 per diluted weighted-average common share, Normalized FFO of $104.1 million, or $0.47 per diluted weighted-average common share, and Normalized FAD of $103.0 million, or $0.46 per diluted weighted-average common share. For the year ended December 31, 2025, CareTrust reported net income of $320.5 million, or $1.57 per diluted weighted-average common share, Normalized FFO of $359.7 million, or $1.76 per diluted weighted-average common share, and Normalized FAD of $360.0 million, or $1.76 per diluted weighted-average common share.
Liquidity
As of quarter end, CareTrust reported Net Debt-to-Annualized Normalized Run Rate EBITDA of 0.7x, which is below the Company's target leverage range of 4.0x to 5.0x, and a net debt-to-enterprise value of approximately 3.7%. Derek Bunker, CareTrust's Chief Financial Officer, stated that as of today the Company has no borrowings outstanding on its $1.2 billion revolving credit facility, with no scheduled debt maturities prior to 2028. He also reported that CareTrust currently has approximately $100 million in cash on hand and $372.0 million of gross proceeds pending from unsettled forward equity contracts outstanding.
2026 Guidance
The Company provided guidance for 2026, projecting net income attributable to CareTrust of approximately $1.45 to $1.50 per share, Normalized FFO of approximately $1.90 to $1.95 per share, and Normalized FAD of approximately $1.90 to $1.95 per share. Mr. Bunker commented, “The midpoints of our Normalized FFO and Normalized FAD guidance represent increases of 9.4% and 9.4%, respectively, over 2025 results. Solid market fundamentals across all asset classes within our portfolio position us well for continued growth and value creation. Our strong start to the year having deployed $214.8 million with a $500 million pipeline demonstrates our capacity to capitalize on those opportunities and continue to deliver compelling shareholder returns.”
He noted that full year 2026 guidance is based on a weighted average diluted share count of 225 million shares, and assumes the following:
- No new investments, loans, or dispositions beyond those made year-to-date;
- No new debt or equity issuances beyond those made year-to-date;
- 2.5% inflation-based rent escalators under long-term triple net leases;
- $42 million of loans set to mature in 2026 or 2027 to be repaid throughout the year; and
- No material change in the GBP:USD spot exchange rate.
Dividend Maintained
During the fourth quarter, CareTrust declared a quarterly dividend of $0.335 per common share. On an annualized basis, the payout ratio was approximately 71% based on fourth quarter 2025 Normalized FFO, and 73% based on fourth quarter 2025 Normalized FAD.
Conference Call
A conference call will be held on Friday, February 13, 2026, at 1:00 p.m. Eastern Time (10:00 a.m. Pacific Time), during which CareTrust’s management will discuss fourth quarter and full year 2025 results, recent developments and other matters. The live audio webcast of the earnings conference call will be available on the Investors section of CareTrust’s website at investor.caretrustreit.com/events-and-presentations. 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 of our tenants, managers, and borrowers to successfully operate our properties and 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 impact of unstable market and economic conditions;(iii) the impact of healthcare reform legislation, including reimbursement rates and potential minimum staffing level requirements, on the operating results and financial conditions of our tenants, managers, and borrowers; (iv) the consequences of bankruptcy, insolvency or financial deterioration of our tenants, managers and borrowers;(v) the ability and willingness of our tenants, managers and borrowers to renew their agreements with us, and our 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 or manager; (vi) 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; (vii) the impact of public health crises; (viii) the availability of and the ability to identify (a) tenants and managers 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 and managers on favorable terms; (ix) the intended benefits of our acquisition of Care REIT plc (“Care REIT”) may not be realized, and the additional risks we will be subject to from our investment in Care REIT and any other international investments; (x) the additional operational and legal risks associated with our properties managed in a RIDEA structure; (xi) the impact of the unfavorable resolution of litigation or disputes and rising liability and insurance costs as a result thereof or other market factors; (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. and U.K. tax law and other state, federal or local laws, whether or not specific to REITs; (xv) the ability to generate sufficient cash flows to service our outstanding indebtedness; (xvi) access to debt and equity capital markets; (xvii) fluctuating interest and currency rates; and (xviii) any additional factors included under Item 1A “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2025, as such risk factors may be amended, supplemented or superseded from time to time by other reports we filed with the Securities and Exchange Commission (the “SEC”).
This press release and the related conference call provides information about the Company's financial results as of and for the quarter and year ended December 31, 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) |
||||||||||||||||
|
|
For the Three Months Ended December 31, |
|
For the Twelve Months Ended December 31, |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Revenues: |
|
|
|
|
|
|
|
|||||||||
|
Rental income |
$ |
106,250 |
|
|
$ |
62,199 |
|
|
$ |
368,194 |
|
|
$ |
228,261 |
|
|
Resident fees and services |
|
1,225 |
|
|
|
— |
|
|
|
1,225 |
|
|
|
— |
|
|
Interest income from financing receivable |
|
2,891 |
|
|
|
1,009 |
|
|
|
11,492 |
|
|
|
1,009 |
|
|
Interest income from other real estate related investments and other income |
|
24,493 |
|
|
|
23,736 |
|
|
|
95,482 |
|
|
|
67,016 |
|
|
Total revenues |
|
134,859 |
|
|
|
86,944 |
|
|
|
476,393 |
|
|
|
296,286 |
|
Expenses: |
|
|
|
|
|
|
|
|||||||||
|
Depreciation and amortization |
|
27,142 |
|
|
|
15,514 |
|
|
|
92,891 |
|
|
|
56,831 |
|
|
Interest expense |
|
11,378 |
|
|
|
5,122 |
|
|
|
43,707 |
|
|
|
30,310 |
|
|
Property taxes and insurance |
|
2,260 |
|
|
|
1,946 |
|
|
|
8,768 |
|
|
|
7,838 |
|
|
Senior housing operating expenses |
|
952 |
|
|
|
— |
|
|
|
952 |
|
|
|
— |
|
|
Impairment of real estate investments |
|
2,031 |
|
|
|
5,353 |
|
|
|
2,483 |
|
|
|
42,225 |
|
|
Transaction costs |
|
3,820 |
|
|
|
1,326 |
|
|
|
5,329 |
|
|
|
1,326 |
|
|
Provision for loan losses |
|
— |
|
|
|
4,900 |
|
|
|
— |
|
|
|
4,900 |
|
|
Property operating (recoveries) expenses |
|
(1,460 |
) |
|
|
1,322 |
|
|
|
(138 |
) |
|
|
5,714 |
|
|
General and administrative |
|
15,473 |
|
|
|
9,286 |
|
|
|
52,465 |
|
|
|
28,923 |
|
|
Total expenses |
|
61,596 |
|
|
|
44,769 |
|
|
|
206,457 |
|
|
|
178,067 |
|
Other income (loss): |
|
|
|
|
|
|
|
|||||||||
|
Other income, net |
|
4,350 |
|
|
|
— |
|
|
|
4,350 |
|
|
|
— |
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
(390 |
) |
|
|
(657 |
) |
|
Gain (loss) on sale of real estate, net |
|
27,672 |
|
|
|
46 |
|
|
|
31,548 |
|
|
|
(2,208 |
) |
|
Unrealized gain on other real estate related investments, net |
|
8,973 |
|
|
|
9,734 |
|
|
|
15,831 |
|
|
|
9,045 |
|
|
(Loss) gain on foreign currency transactions, net |
|
(103 |
) |
|
|
— |
|
|
|
4,012 |
|
|
|
— |
|
|
Total other income |
|
40,892 |
|
|
|
9,780 |
|
|
|
55,351 |
|
|
|
6,180 |
|
Income before income tax expense |
|
114,155 |
|
|
|
51,955 |
|
|
|
325,287 |
|
|
|
124,399 |
|
|
|
Income tax expense |
|
(1,894 |
) |
|
|
— |
|
|
|
(5,001 |
) |
|
|
— |
|
Net income |
|
112,261 |
|
|
|
51,955 |
|
|
|
320,286 |
|
|
|
124,399 |
|
|
|
Net income (loss) attributable to noncontrolling interests |
|
971 |
|
|
|
(180 |
) |
|
|
(252 |
) |
|
|
(681 |
) |
Net income attributable to CareTrust REIT, Inc. |
$ |
111,290 |
|
|
$ |
52,135 |
|
|
$ |
320,538 |
|
|
$ |
125,080 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per common share attributable to CareTrust REIT, Inc.: |
|
|
|
|
|
|
|
|||||||||
|
Basic |
$ |
0.50 |
|
|
$ |
0.29 |
|
|
$ |
1.57 |
|
|
$ |
0.81 |
|
|
Diluted |
$ |
0.50 |
|
|
$ |
0.29 |
|
|
$ |
1.57 |
|
|
$ |
0.80 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares: |
|
|
|
|
|
|
|
|||||||||
|
Basic |
|
222,746 |
|
|
|
181,645 |
|
|
|
203,642 |
|
|
|
154,795 |
|
|
Diluted |
|
223,345 |
|
|
|
182,013 |
|
|
|
204,091 |
|
|
|
155,167 |
|
Dividends declared per common share |
$ |
0.335 |
|
|
$ |
0.290 |
|
|
$ |
1.340 |
|
|
$ |
1.160 |
|
|
CARETRUST REIT, INC. |
|||||||||||||||||
RECONCILIATIONS OF NET INCOME TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||
(in thousands and unaudited) |
|||||||||||||||||
|
|
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to CareTrust REIT, Inc. |
|
$ |
111,290 |
|
|
$ |
52,135 |
|
|
$ |
320,538 |
|
|
$ |
125,080 |
|
|
|
Depreciation and amortization |
|
|
27,142 |
|
|
|
15,514 |
|
|
|
90,507 |
|
|
|
56,831 |
|
|
Noncontrolling interests' share of real estate related depreciation and amortization |
|
|
(2,876 |
) |
|
|
(837 |
) |
|
|
(10,408 |
) |
|
|
(837 |
) |
|
Interest expense[1] |
|
|
11,378 |
|
|
|
4,768 |
|
|
|
43,707 |
|
|
|
29,025 |
|
|
Income tax expense |
|
|
1,894 |
|
|
|
— |
|
|
|
5,001 |
|
|
|
— |
|
|
Amortization of stock-based compensation[2] |
|
|
28 |
|
|
|
1,461 |
|
|
|
6,766 |
|
|
|
6,130 |
|
|
Amortization of stock-based compensation related to extraordinary incentive plan |
|
|
793 |
|
|
|
— |
|
|
|
3,483 |
|
|
|
— |
|
EBITDA attributable to CareTrust REIT, Inc. |
|
|
149,649 |
|
|
|
73,041 |
|
|
|
459,594 |
|
|
|
216,229 |
|
|
|
Write-off of deferred financing costs |
|
|
— |
|
|
|
354 |
|
|
|
— |
|
|
|
354 |
|
|
Impairment of real estate investments |
|
|
2,031 |
|
|
|
5,353 |
|
|
|
2,483 |
|
|
|
42,225 |
|
|
Loss (gain) on foreign currency transactions, net |
|
|
103 |
|
|
|
— |
|
|
|
(4,012 |
) |
|
|
— |
|
|
Provision for loan losses, net |
|
|
— |
|
|
|
4,900 |
|
|
|
— |
|
|
|
4,900 |
|
|
Property operating (recoveries) expenses |
|
|
(1,561 |
) |
|
|
1,665 |
|
|
|
(174 |
) |
|
|
6,891 |
|
|
(Gain) loss on sale of real estate, net |
|
|
(27,672 |
) |
|
|
(46 |
) |
|
|
(31,548 |
) |
|
|
2,208 |
|
|
Non-routine transaction costs |
|
|
3,820 |
|
|
|
1,326 |
|
|
|
5,329 |
|
|
|
1,326 |
|
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
390 |
|
|
|
657 |
|
|
Accelerated amortization of lease intangibles, net of noncontrolling interests' share |
|
|
— |
|
|
|
— |
|
|
|
(1,023 |
) |
|
|
— |
|
|
Extraordinary incentive plan payment |
|
|
— |
|
|
|
2,313 |
|
|
|
— |
|
|
|
2,313 |
|
|
Qualifying retirement benefits |
|
|
1,896 |
|
|
|
— |
|
|
|
1,896 |
|
|
|
— |
|
|
Other expenses |
|
|
359 |
|
|
|
— |
|
|
|
359 |
|
|
|
— |
|
|
Other income, net of NCI share[3] |
|
|
(2,171 |
) |
|
|
— |
|
|
|
(2,171 |
) |
|
|
— |
|
|
Unrealized gain on other real estate related investments, net |
|
|
(8,973 |
) |
|
|
(9,734 |
) |
|
|
(15,831 |
) |
|
|
(9,045 |
) |
Normalized EBITDA attributable to CareTrust REIT, Inc. |
|
|
117,481 |
|
|
|
79,172 |
|
|
$ |
415,292 |
|
|
$ |
268,058 |
|
|
|
Full impact of quarterly investments[4] |
|
|
2,747 |
|
|
|
11,027 |
|
|
|
|
|
||||
Normalized Run Rate EBITDA attributable to CareTrust REIT, Inc. |
|
$ |
120,228 |
|
|
$ |
90,199 |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||
[1] Interest expense excludes the effect of the $75.0 million participation interest recorded as a secured borrowing in the consolidated balance sheets. [2] A portion of the amortization of stock-based compensation for the three and twelve months ended December 31, 2025, was moved to Qualifying retirement benefits to represent the amount of accelerated stock-based compensation recorded during the twelve months ended December 31, 2025 related to an employee that met authorized retirement in the period. [3] Other income, net of NCI share represents a fee received in connection with the release of a facility from a purchase agreement, net of commission fees paid. [4] 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. |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
NET DEBT TO ANNUALIZED NORMALIZED RUN RATE EBITDA RECONCILIATION |
|||||||||||||||||
(in thousands and unaudited) |
|||||||||||||||||
|
|
|
Three Months Ended December 31, |
|
|
|
|
||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
||||
|
Total debt |
|
$ |
900,000 |
|
|
$ |
400,000 |
|
|
|
|
|
||||
|
Cash, cash equivalents, restricted cash and escrow deposits on acquisitions of real estate |
|
|
(339,295 |
) |
|
|
(213,822 |
) |
|
|
|
|
||||
|
Net proceeds from ATM forward[1] |
|
|
(238,033 |
) |
|
|
— |
|
|
|
|
|
||||
Net Debt |
|
$ |
322,672 |
|
|
$ |
186,178 |
|
|
|
|
|
|||||
Annualized Normalized Run Rate EBITDA attributable to CareTrust REIT, Inc.[2] |
|
$ |
480,912 |
|
|
$ |
360,796 |
|
|
|
|
|
|||||
Net Debt to Annualized Normalized Run Rate EBITDA attributable to CareTrust REIT, Inc. |
|
0.7x |
|
0.5x |
|
|
|
|
|||||||||
[1] Assumes the net proceeds from the future expected settlement of shares sold under equity forward contracts through the Company's ATM program reduces outstanding debt and assumes the shares were issued. |
|||||||||||||||||
[2] 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 December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to CareTrust REIT, Inc. |
|
$ |
111,290 |
|
|
$ |
52,135 |
|
|
$ |
320,538 |
|
|
$ |
125,080 |
|
|
|
Real estate related depreciation and amortization |
|
|
27,046 |
|
|
|
15,507 |
|
|
|
90,390 |
|
|
|
56,804 |
|
|
Noncontrolling interests' share of real estate related depreciation and amortization |
|
|
(2,876 |
) |
|
|
(837 |
) |
|
|
(10,408 |
) |
|
|
(837 |
) |
|
Impairment of real estate investments |
|
|
2,031 |
|
|
|
5,353 |
|
|
|
2,483 |
|
|
|
42,225 |
|
|
(Gain) loss on sale of real estate, net |
|
|
(27,672 |
) |
|
|
(46 |
) |
|
|
(31,548 |
) |
|
|
2,208 |
|
FFO attributable to CareTrust REIT, Inc. |
|
|
109,819 |
|
|
|
72,112 |
|
|
|
371,455 |
|
|
|
225,480 |
|
|
|
Write-off of deferred financing costs |
|
|
— |
|
|
|
354 |
|
|
|
— |
|
|
|
354 |
|
|
Loss (gain) on foreign currency transactions, net |
|
|
103 |
|
|
|
— |
|
|
|
(4,012 |
) |
|
|
— |
|
|
Provision for loan losses |
|
|
— |
|
|
|
4,900 |
|
|
|
— |
|
|
|
4,900 |
|
|
Accelerated amortization of lease intangibles, net of noncontrolling interests' share |
|
|
— |
|
|
|
— |
|
|
|
(1,023 |
) |
|
|
— |
|
|
Property operating (recoveries) expenses |
|
|
(1,561 |
) |
|
|
1,665 |
|
|
|
(174 |
) |
|
|
6,891 |
|
|
Non-routine transaction costs |
|
|
3,820 |
|
|
|
1,326 |
|
|
|
5,329 |
|
|
|
1,326 |
|
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
390 |
|
|
|
657 |
|
|
Amortization of stock-based compensation related to extraordinary incentive plan |
|
|
793 |
|
|
|
— |
|
|
|
3,483 |
|
|
|
— |
|
|
Extraordinary incentive plan payment |
|
|
— |
|
|
|
2,313 |
|
|
|
— |
|
|
|
2,313 |
|
|
Qualifying retirement benefits |
|
|
1,896 |
|
|
|
— |
|
|
|
1,896 |
|
|
|
— |
|
|
Other expenses |
|
|
359 |
|
|
|
— |
|
|
|
359 |
|
|
|
— |
|
|
Other income, net of NCI share |
|
|
(2,171 |
) |
|
|
— |
|
|
|
(2,171 |
) |
|
|
— |
|
|
Unrealized gain on other real estate related investments, net |
|
|
(8,973 |
) |
|
|
(9,734 |
) |
|
|
(15,831 |
) |
|
|
(9,045 |
) |
Normalized FFO attributable to CareTrust REIT, Inc. |
|
$ |
104,085 |
|
|
$ |
72,936 |
|
|
$ |
359,701 |
|
|
$ |
232,876 |
|
|
CARETRUST REIT, INC. |
|||||||||||||||||
RECONCILIATIONS OF NET INCOME TO NON-GAAP FINANCIAL MEASURES (continued) |
|||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
|
|
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to CareTrust REIT, Inc. |
|
$ |
111,290 |
|
|
$ |
52,135 |
|
|
$ |
320,538 |
|
|
$ |
125,080 |
|
|
|
Real estate related depreciation and amortization |
|
|
27,046 |
|
|
|
15,507 |
|
|
|
90,390 |
|
|
|
56,804 |
|
|
Noncontrolling interests' share of real estate related depreciation and amortization |
|
|
(2,876 |
) |
|
|
(837 |
) |
|
|
(10,408 |
) |
|
|
(837 |
) |
|
Amortization of deferred financing fees |
|
|
1,121 |
|
|
|
619 |
|
|
|
4,140 |
|
|
|
2,461 |
|
|
Amortization of stock-based compensation |
|
|
28 |
|
|
|
1,461 |
|
|
|
6,766 |
|
|
|
6,130 |
|
|
Amortization of stock-based compensation related to extraordinary incentive plan |
|
|
793 |
|
|
|
— |
|
|
|
3,483 |
|
|
|
— |
|
|
Straight-line rental income |
|
|
(3,581 |
) |
|
|
7 |
|
|
|
(8,753 |
) |
|
|
28 |
|
|
Amortization of lease incentives |
|
|
49 |
|
|
|
13 |
|
|
|
193 |
|
|
|
22 |
|
|
Noncontrolling interests' share of amortization of lease incentives |
|
|
(24 |
) |
|
|
(6 |
) |
|
|
(96 |
) |
|
|
(6 |
) |
|
Amortization of above and below market leases |
|
|
(81 |
) |
|
|
(926 |
) |
|
|
(2,369 |
) |
|
|
(2,885 |
) |
|
Noncontrolling interests' share of amortization of below market leases |
|
|
— |
|
|
|
463 |
|
|
|
1,080 |
|
|
|
463 |
|
|
Accelerated amortization of lease intangibles, net of noncontrolling interests' share |
|
|
— |
|
|
|
— |
|
|
|
(1,023 |
) |
|
|
— |
|
|
Non-cash interest income |
|
|
1,417 |
|
|
|
(281 |
) |
|
|
(632 |
) |
|
|
(281 |
) |
|
Impairment of real estate investments |
|
|
2,031 |
|
|
|
5,353 |
|
|
|
2,483 |
|
|
|
42,225 |
|
|
(Gain) loss on sale of real estate, net |
|
|
(27,672 |
) |
|
|
(46 |
) |
|
|
(31,548 |
) |
|
|
2,208 |
|
FAD attributable to CareTrust REIT, Inc. |
|
|
109,541 |
|
|
|
73,462 |
|
|
|
374,244 |
|
|
|
231,412 |
|
|
|
Write-off of deferred financing costs |
|
|
— |
|
|
|
354 |
|
|
|
— |
|
|
|
354 |
|
|
Loss (gain) on foreign currency transactions, net |
|
|
103 |
|
|
|
— |
|
|
|
(4,012 |
) |
|
|
— |
|
|
Provision for loan losses |
|
|
— |
|
|
|
4,900 |
|
|
|
— |
|
|
|
4,900 |
|
|
Property operating (recoveries) expenses |
|
|
(1,561 |
) |
|
|
1,665 |
|
|
|
(174 |
) |
|
|
6,891 |
|
|
Non-routine transaction costs |
|
|
3,820 |
|
|
|
1,326 |
|
|
|
5,329 |
|
|
|
1,326 |
|
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
390 |
|
|
|
657 |
|
|
Extraordinary incentive plan payment |
|
|
— |
|
|
|
2,313 |
|
|
|
— |
|
|
|
2,313 |
|
|
Qualifying retirement benefits |
|
|
1,896 |
|
|
|
— |
|
|
|
1,896 |
|
|
|
— |
|
|
Other expenses |
|
|
359 |
|
|
|
— |
|
|
|
359 |
|
|
|
— |
|
|
Other income, net of NCI share |
|
|
(2,171 |
) |
|
|
— |
|
|
|
(2,171 |
) |
|
|
— |
|
|
Unrealized gain on other real estate related investments, net |
|
|
(8,973 |
) |
|
|
(9,734 |
) |
|
|
(15,831 |
) |
|
|
(9,045 |
) |
Normalized FAD attributable to CareTrust REIT, Inc. |
|
$ |
103,014 |
|
|
$ |
74,286 |
|
|
$ |
360,030 |
|
|
$ |
238,808 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
FFO per share attributable to CareTrust REIT, Inc. |
|
$ |
0.49 |
|
|
$ |
0.40 |
|
|
$ |
1.82 |
|
|
$ |
1.45 |
|
|
Normalized FFO per share attributable to CareTrust REIT, Inc. |
|
$ |
0.47 |
|
|
$ |
0.40 |
|
|
$ |
1.76 |
|
|
$ |
1.50 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
FAD per share attributable to CareTrust REIT, Inc. |
|
$ |
0.49 |
|
|
$ |
0.40 |
|
|
$ |
1.83 |
|
|
$ |
1.49 |
|
|
Normalized FAD per share attributable to CareTrust REIT, Inc. |
|
$ |
0.46 |
|
|
$ |
0.41 |
|
|
$ |
1.76 |
|
|
$ |
1.54 |
|
|
|
Diluted weighted average shares outstanding [1] |
|
|
223,721 |
|
|
|
182,222 |
|
|
|
204,351 |
|
|
|
155,325 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
[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 |
||||||||||
|
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
December 31, 2025 |
||||||||||
Revenues: |
|
|
|
|
|
||||||||||
Rental income |
$ |
62,199 |
|
$ |
71,646 |
|
$ |
86,033 |
|
$ |
104,265 |
|
$ |
106,250 |
|
Resident fees and services |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,225 |
|
Interest income from financing receivable |
|
1,009 |
|
|
2,807 |
|
|
2,886 |
|
|
2,908 |
|
|
2,891 |
|
Interest income from other real estate related investments and other income |
|
23,736 |
|
|
22,168 |
|
|
23,550 |
|
|
25,271 |
|
|
24,493 |
|
Total revenues |
|
86,944 |
|
|
96,621 |
|
|
112,469 |
|
|
132,444 |
|
|
134,859 |
|
Expenses: |
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
15,514 |
|
|
17,841 |
|
|
21,215 |
|
|
26,693 |
|
|
27,142 |
|
Interest expense |
|
5,122 |
|
|
6,669 |
|
|
13,038 |
|
|
12,622 |
|
|
11,378 |
|
Property taxes and insurance |
|
1,946 |
|
|
2,065 |
|
|
2,117 |
|
|
2,326 |
|
|
2,260 |
|
Senior housing operating expenses |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
952 |
|
Impairment of real estate investments |
|
5,353 |
|
|
— |
|
|
— |
|
|
452 |
|
|
2,031 |
|
Transaction costs |
|
1,326 |
|
|
888 |
|
|
61 |
|
|
560 |
|
|
3,820 |
|
Provision for loan losses |
|
4,900 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Property operating (recoveries) expenses |
|
1,322 |
|
|
105 |
|
|
938 |
|
|
279 |
|
|
(1,460 |
) |
General and administrative |
|
9,286 |
|
|
9,023 |
|
|
12,549 |
|
|
15,420 |
|
|
15,473 |
|
Total expenses |
|
44,769 |
|
|
36,591 |
|
|
49,918 |
|
|
58,352 |
|
|
61,596 |
|
Other (loss) income: |
|
|
|
|
|
||||||||||
Other income, net |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
4,350 |
|
Loss on extinguishment of debt |
|
— |
|
|
— |
|
|
— |
|
|
(390 |
) |
|
— |
|
Gain on sale of real estate, net |
|
46 |
|
|
3,876 |
|
|
— |
|
|
— |
|
|
27,672 |
|
Unrealized gain on other real estate related investments, net |
|
9,734 |
|
|
1,287 |
|
|
1,968 |
|
|
3,603 |
|
|
8,973 |
|
Gain (loss) on foreign currency transactions |
|
— |
|
|
— |
|
|
4,413 |
|
|
(298 |
) |
|
(103 |
) |
Total other income |
|
9,780 |
|
|
5,163 |
|
|
6,381 |
|
|
2,915 |
|
|
40,892 |
|
Income before income tax expense |
|
51,955 |
|
|
65,193 |
|
|
68,932 |
|
|
77,007 |
|
|
114,155 |
|
Income tax expense |
|
— |
|
|
— |
|
|
(1,030 |
) |
|
(2,077 |
) |
|
(1,894 |
) |
Net income |
|
51,955 |
|
|
65,193 |
|
|
67,902 |
|
|
74,930 |
|
|
112,261 |
|
Net (loss) income attributable to noncontrolling interests |
|
(180 |
) |
|
(609 |
) |
|
(643 |
) |
|
29 |
|
|
971 |
|
Net income attributable to CareTrust REIT, Inc. |
$ |
52,135 |
|
$ |
65,802 |
|
$ |
68,545 |
|
$ |
74,901 |
|
$ |
111,290 |
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share attributable to CareTrust REIT, Inc. |
$ |
0.29 |
|
$ |
0.35 |
|
$ |
0.35 |
|
$ |
0.35 |
|
$ |
0.50 |
|
|
|
|
|
|
|
||||||||||
Diluted weighted average shares outstanding |
182,013 |
187,416 |
192,851 |
212,271 |
|
223,345 |
|||||||||
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 |
||||||||||
|
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
December 31, 2025 |
||||||||||
|
|
|
|
|
|
||||||||||
Net income attributable to CareTrust REIT, Inc. |
$ |
52,135 |
|
$ |
65,802 |
|
$ |
68,545 |
|
$ |
74,901 |
|
$ |
111,290 |
|
Depreciation and amortization |
|
15,514 |
|
|
17,841 |
|
|
21,215 |
|
|
24,309 |
|
|
27,142 |
|
Noncontrolling interests' share of real estate related depreciation and amortization |
|
(837 |
) |
|
(2,223 |
) |
|
(2,513 |
) |
|
(2,796 |
) |
|
(2,876 |
) |
Interest expense |
|
4,768 |
|
|
6,669 |
|
|
13,038 |
|
|
12,622 |
|
|
11,378 |
|
Income tax expense |
|
— |
|
|
— |
|
|
1,030 |
|
|
2,077 |
|
|
1,894 |
|
Amortization of stock-based compensation |
|
1,461 |
|
|
3,093 |
|
|
1,945 |
|
|
1,700 |
|
|
28 |
|
Amortization of stock-based compensation related to extraordinary incentive plan |
|
— |
|
|
816 |
|
|
1,081 |
|
|
793 |
|
|
793 |
|
EBITDA attributable to CareTrust REIT, Inc. |
|
73,041 |
|
|
91,998 |
|
|
104,341 |
|
|
113,606 |
|
|
149,649 |
|
Write-off of deferred financing costs |
|
354 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Impairment of real estate investments |
|
5,353 |
|
|
— |
|
|
— |
|
|
452 |
|
|
2,031 |
|
(Gain) loss on foreign currency transactions, net |
|
— |
|
|
— |
|
|
(4,413 |
) |
|
298 |
|
|
103 |
|
Provision for loan losses |
|
4,900 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Property operating expenses (recoveries) |
|
1,665 |
|
|
(105 |
) |
|
1,090 |
|
|
402 |
|
|
(1,561 |
) |
Gain on sale of real estate, net |
|
(46 |
) |
|
(3,876 |
) |
|
— |
|
|
— |
|
|
(27,672 |
) |
Loss on extinguishment of debt |
|
— |
|
|
— |
|
|
— |
|
|
390 |
|
|
— |
|
Non-routine transaction costs |
|
1,326 |
|
|
888 |
|
|
61 |
|
|
560 |
|
|
3,820 |
|
Accelerated amortization of lease intangibles, net of noncontrolling interests' share |
|
— |
|
|
— |
|
|
— |
|
|
(1,023 |
) |
|
— |
|
Extraordinary incentive plan payment |
|
2,313 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Qualifying retirement benefits |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,896 |
|
Other expenses |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
359 |
|
Other income, net of NCI share |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,171 |
) |
Unrealized gain on other real estate related investments, net |
|
(9,734 |
) |
|
(1,287 |
) |
|
(1,968 |
) |
|
(3,603 |
) |
|
(8,973 |
) |
Normalized EBITDA attributable to CareTrust REIT, Inc. |
$ |
79,172 |
|
$ |
87,618 |
|
$ |
99,111 |
|
$ |
111,082 |
|
$ |
117,481 |
|
Net income attributable to CareTrust REIT, Inc. |
$ |
52,135 |
|
$ |
65,802 |
|
$ |
68,545 |
|
$ |
74,901 |
|
$ |
111,290 |
|
Real estate related depreciation and amortization |
|
15,507 |
|
|
17,833 |
|
|
21,208 |
|
|
24,303 |
|
|
27,046 |
|
Noncontrolling interests' share of real estate related depreciation and amortization |
|
(837 |
) |
|
(2,223 |
) |
|
(2,513 |
) |
|
(2,796 |
) |
|
(2,876 |
) |
Impairment of real estate investments |
|
5,353 |
|
|
— |
|
|
— |
|
|
452 |
|
|
2,031 |
|
Gain on sale of real estate, net |
|
(46 |
) |
|
(3,876 |
) |
|
— |
|
|
— |
|
|
(27,672 |
) |
FFO attributable to CareTrust REIT, Inc. |
|
72,112 |
|
|
77,536 |
|
|
87,240 |
|
|
96,860 |
|
|
109,819 |
|
Write-off of deferred financing costs |
|
354 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
(Gain) loss on foreign currency transactions |
|
— |
|
|
— |
|
|
(4,413 |
) |
|
298 |
|
|
103 |
|
Accelerated amortization of lease intangibles, net of noncontrolling interests' share |
|
— |
|
|
— |
|
|
— |
|
|
(1,023 |
) |
|
— |
|
Provision for loan losses |
|
4,900 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Property operating expenses (recoveries) |
|
1,665 |
|
|
(105 |
) |
|
1,090 |
|
|
402 |
|
|
(1,561 |
) |
Non-routine transaction costs |
|
1,326 |
|
|
888 |
|
|
61 |
|
|
560 |
|
|
3,820 |
|
Loss on extinguishment of debt |
|
— |
|
|
— |
|
|
— |
|
|
390 |
|
|
— |
|
Amortization of stock-based compensation related to extraordinary incentive plan |
|
— |
|
|
816 |
|
|
1,081 |
|
|
793 |
|
|
793 |
|
Extraordinary incentive plan payment |
|
2,313 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Qualifying retirement benefits |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,896 |
|
Other expenses |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
359 |
|
Other income, net of NCI share |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,171 |
) |
Unrealized gain on other real estate related investments, net |
|
(9,734 |
) |
|
(1,287 |
) |
|
(1,968 |
) |
|
(3,603 |
) |
|
(8,973 |
) |
Normalized FFO attributable to CareTrust REIT, Inc. |
$ |
72,936 |
|
$ |
77,848 |
|
$ |
83,091 |
|
$ |
94,677 |
|
$ |
104,085 |
|
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 |
||||||||||
|
December 31, 2024 |
March 31, 2025 |
June 30, 2025 |
September 30, 2025 |
December 31, 2025 |
||||||||||
|
|
|
|
|
|
||||||||||
Net income attributable to CareTrust REIT, Inc. |
$ |
52,135 |
|
$ |
65,802 |
|
$ |
68,545 |
|
$ |
74,901 |
|
$ |
111,290 |
|
Real estate related depreciation and amortization |
|
15,507 |
|
|
17,833 |
|
|
21,208 |
|
|
24,303 |
|
|
27,046 |
|
Noncontrolling interests' share of real estate related depreciation and amortization |
|
(837 |
) |
|
(2,223 |
) |
|
(2,513 |
) |
|
(2,796 |
) |
|
(2,876 |
) |
Amortization of deferred financing fees |
|
619 |
|
|
914 |
|
|
984 |
|
|
1,121 |
|
|
1,121 |
|
Amortization of stock-based compensation |
|
1,461 |
|
|
3,093 |
|
|
1,945 |
|
|
1,700 |
|
|
28 |
|
Amortization of stock-based compensation related to extraordinary incentive plan |
|
— |
|
|
816 |
|
|
1,081 |
|
|
793 |
|
|
793 |
|
Straight-line rental income |
|
7 |
|
|
7 |
|
|
(1,760 |
) |
|
(3,419 |
) |
|
(3,581 |
) |
Amortization of lease incentives |
|
13 |
|
|
48 |
|
|
48 |
|
|
48 |
|
|
49 |
|
Noncontrolling interests' share of amortization of lease incentives |
|
(6 |
) |
|
(24 |
) |
|
(24 |
) |
|
(24 |
) |
|
(24 |
) |
Amortization of above and below market leases |
|
(926 |
) |
|
(926 |
) |
|
(972 |
) |
|
(390 |
) |
|
(81 |
) |
Noncontrolling interests' share of amortization of below market leases |
|
463 |
|
|
463 |
|
|
463 |
|
|
154 |
|
|
— |
|
Accelerated amortization of lease intangibles, net of noncontrolling interests' share |
|
— |
|
|
— |
|
|
— |
|
|
(1,023 |
) |
|
— |
|
Non-cash interest income |
|
(281 |
) |
|
(623 |
) |
|
(703 |
) |
|
(724 |
) |
|
1,417 |
|
Impairment of real estate investments |
|
5,353 |
|
|
— |
|
|
— |
|
|
452 |
|
|
2,031 |
|
Gain on sale of real estate, net |
|
(46 |
) |
|
(3,876 |
) |
|
— |
|
|
— |
|
|
(27,672 |
) |
FAD attributable to CareTrust REIT, Inc. |
|
73,462 |
|
|
81,304 |
|
|
88,302 |
|
|
95,096 |
|
|
109,541 |
|
Write-off of deferred financing costs |
|
354 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
(Gain) loss on foreign currency transactions |
|
— |
|
|
— |
|
|
(4,413 |
) |
|
298 |
|
|
103 |
|
Provision for loan losses |
|
4,900 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Property operating expenses (recoveries) |
|
1,665 |
|
|
(105 |
) |
|
1,090 |
|
|
402 |
|
|
(1,561 |
) |
Non-routine transaction costs |
|
1,326 |
|
|
888 |
|
|
61 |
|
|
560 |
|
|
3,820 |
|
Loss on extinguishment of debt |
|
— |
|
|
— |
|
|
— |
|
|
390 |
|
|
— |
|
Extraordinary incentive plan payment |
|
2,313 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Qualifying retirement benefits |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,896 |
|
Other expenses |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
359 |
|
Other income, net of NCI share |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,171 |
) |
Unrealized gain on other real estate related investments, net |
|
(9,734 |
) |
|
(1,287 |
) |
|
(1,968 |
) |
|
(3,603 |
) |
|
(8,973 |
) |
Normalized FAD attributable to CareTrust REIT, Inc. |
$ |
74,286 |
|
$ |
80,800 |
|
$ |
83,072 |
|
$ |
93,143 |
|
$ |
103,014 |
|
FFO per share attributable to CareTrust REIT, Inc. |
$ |
0.40 |
|
$ |
0.41 |
|
$ |
0.45 |
|
$ |
0.46 |
|
$ |
0.49 |
|
Normalized FFO per share attributable to CareTrust REIT, Inc. |
$ |
0.40 |
|
$ |
0.42 |
|
$ |
0.43 |
|
$ |
0.45 |
|
$ |
0.47 |
|
FAD per share attributable to CareTrust REIT, Inc. |
$ |
0.40 |
|
$ |
0.43 |
|
$ |
0.46 |
|
$ |
0.45 |
|
$ |
0.49 |
|
Normalized FAD per share attributable to CareTrust REIT, Inc. |
$ |
0.41 |
|
$ |
0.43 |
|
$ |
0.43 |
|
$ |
0.44 |
|
$ |
0.46 |
|
Diluted weighted average shares outstanding [1] |
|
182,222 |
|
|
187,574 |
|
|
193,055 |
|
|
212,575 |
|
|
223,721 |
|
|
|
|
|
|
|
||||||||||
[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) |
||||||||||
|
|
|
|
December 31, 2025 |
|
December 31, 2024 |
||||
Assets: |
|
|
|
|
||||||
Real estate investments, net |
$ |
3,709,576 |
|
|
$ |
2,226,740 |
|
|||
Financing receivable, at fair value (including accrued interest of $913 and $281 as of December 31, 2025 and 2024, respectively) |
|
92,193 |
|
|
|
96,004 |
|
|||
Other real estate related investments (including accrued interest of $5,759 and $4,725 as of December 31, 2025 and 2024, respectively) |
|
899,262 |
|
|
|
795,203 |
|
|||
Assets held for sale, net |
|
— |
|
|
|
57,261 |
|
|||
Cash and cash equivalents |
|
198,042 |
|
|
|
213,822 |
|
|||
Accounts and other receivables |
|
10,368 |
|
|
|
1,174 |
|
|||
Prepaid expenses and other assets, net |
|
230,427 |
|
|
|
35,608 |
|
|||
Deferred financing costs, net |
|
8,568 |
|
|
|
11,204 |
|
|||
|
|
|
Total assets |
$ |
5,148,436 |
|
|
$ |
3,437,016 |
|
|
|
|
|
|
|
|
||||
Liabilities and Equity: |
|
|
|
|||||||
Senior unsecured notes payable, net |
$ |
397,816 |
|
|
$ |
396,927 |
|
|||
Senior unsecured term loan, net |
|
496,404 |
|
|
|
— |
|
|||
Accounts payable, accrued liabilities and deferred rent liabilities |
|
120,442 |
|
|
|
56,318 |
|
|||
Dividends payable |
|
74,806 |
|
|
|
54,388 |
|
|||
|
|
|
Total liabilities |
|
1,089,468 |
|
|
|
507,633 |
|
|
|
|
|
|
|
|
||||
Redeemable noncontrolling interests |
|
18,156 |
|
|
|
18,243 |
|
|||
|
|
|
|
|
|
|
||||
Equity: |
|
|
|
|
||||||
Common stock |
|
2,227 |
|
|
|
1,870 |
|
|||
Additional paid-in capital |
|
4,518,977 |
|
|
|
3,439,117 |
|
|||
Cumulative distributions in excess of earnings |
|
(491,796 |
) |
|
|
(532,570 |
) |
|||
Accumulated other comprehensive income |
|
5,872 |
|
|
|
— |
|
|||
|
|
|
Total stockholders' equity |
|
4,035,280 |
|
|
|
2,908,417 |
|
Noncontrolling interests |
|
5,532 |
|
|
|
2,723 |
|
|||
|
|
|
Total equity |
|
4,040,812 |
|
|
|
2,911,140 |
|
|
|
|
Total liabilities and equity |
$ |
5,148,436 |
|
|
$ |
3,437,016 |
|
CARETRUST REIT, INC. |
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(in thousands) |
|||||||
|
For the Year Ended December 31, |
||||||
|
|
2025 |
|
|
|
2024 |
|
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
320,286 |
|
|
$ |
124,399 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization (including below-market ground leases) |
|
93,045 |
|
|
|
56,932 |
|
Amortization of deferred financing costs |
|
4,140 |
|
|
|
2,816 |
|
Loss on extinguishment of debt |
|
390 |
|
|
|
282 |
|
Unrealized (gain) loss on other real estate related investments, net |
|
(15,831 |
) |
|
|
(9,045 |
) |
Amortization of stock-based compensation |
|
11,896 |
|
|
|
6,130 |
|
Straight-line rental income |
|
(8,753 |
) |
|
|
28 |
|
Amortization of lease incentives |
|
193 |
|
|
|
22 |
|
Amortization of above and below market leases |
|
(6,798 |
) |
|
|
(2,885 |
) |
Noncash interest income |
|
(1,549 |
) |
|
|
(3,279 |
) |
(Gain) loss on sale of real estate, net |
|
(31,548 |
) |
|
|
2,208 |
|
Impairment of real estate investments |
|
2,483 |
|
|
|
42,225 |
|
Provision for loan losses |
|
— |
|
|
|
4,900 |
|
Change in operating assets and liabilities: |
|
|
|
||||
Accounts and other receivables |
|
(187 |
) |
|
|
(808 |
) |
Prepaid expenses and other assets, net |
|
(1,772 |
) |
|
|
(3,719 |
) |
Accounts payable, accrued liabilities and deferred rent liabilities |
|
28,034 |
|
|
|
24,045 |
|
Net cash provided by operating activities |
|
394,029 |
|
|
|
244,251 |
|
Cash flows from investing activities: |
|
|
|
||||
Acquisitions of real estate, net of deposits applied |
|
(1,333,998 |
) |
|
|
(812,002 |
) |
Purchases of equipment, furniture and fixtures and improvements to real estate |
|
(14,992 |
) |
|
|
(8,054 |
) |
Investment in real estate related investments and other loans receivable |
|
(96,962 |
) |
|
|
(559,188 |
) |
Preferred equity investments |
|
(30,000 |
) |
|
|
(52,000 |
) |
Investment in financing receivable |
|
— |
|
|
|
(95,723 |
) |
Principal payments received on real estate related investments and other loans receivable |
|
75,125 |
|
|
|
4,512 |
|
Principal payments received on financing receivable |
|
4,443 |
|
|
|
— |
|
Escrow deposits for potential acquisitions of real estate |
|
(144,253 |
) |
|
|
(5,167 |
) |
Net proceeds from sales of real estate |
|
79,294 |
|
|
|
13,939 |
|
Net cash used in investing activities |
|
(1,461,343 |
) |
|
|
(1,513,683 |
) |
Cash flows from financing activities: |
|
|
|
||||
Proceeds from the issuance of common stock, net |
|
1,071,495 |
|
|
|
1,552,894 |
|
Proceeds from the issuance of senior unsecured term loan |
|
500,000 |
|
|
|
— |
|
Proceeds from the secured borrowing |
|
— |
|
|
|
75,000 |
|
Borrowings under unsecured revolving credit facility |
|
650,000 |
|
|
|
— |
|
Payments on unsecured revolving credit facility |
|
(650,000 |
) |
|
|
— |
|
Payments on senior unsecured term loan |
|
— |
|
|
|
(200,000 |
) |
Payments on secured notes payable |
|
(102,375 |
) |
|
|
— |
|
Payments on secured revolving credit facilities |
|
(153,803 |
) |
|
|
— |
|
Payment on secured borrowing |
|
— |
|
|
|
(75,000 |
) |
Payments on extinguishment of debt and deferred financing costs |
|
(4,600 |
) |
|
|
(9,188 |
) |
Net-settle adjustment on restricted stock |
|
(3,325 |
) |
|
|
(2,484 |
) |
Dividends paid on common stock |
|
(259,347 |
) |
|
|
(172,165 |
) |
Contributions from noncontrolling interests |
|
8,706 |
|
|
|
19,818 |
|
Distributions to noncontrolling interests |
|
(5,732 |
) |
|
|
(69 |
) |
Net cash provided by financing activities |
|
1,051,019 |
|
|
|
1,188,806 |
|
Effect of foreign currency translation |
|
515 |
|
|
|
— |
|
Net decrease in cash and cash equivalents |
|
(15,780 |
) |
|
|
(80,626 |
) |
Cash and cash equivalents as of the beginning of period |
|
213,822 |
|
|
|
294,448 |
|
Cash and cash equivalents as of the end of period |
$ |
198,042 |
|
|
$ |
213,822 |
|
CARETRUST REIT, INC. |
|||||||||||||||||
DEBT SUMMARY |
|||||||||||||||||
(dollars in thousands) |
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
December 31, 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 |
|
44.4 |
% |
|
$ |
(2,184 |
) |
|
$ |
397,816 |
Senior unsecured term loan |
4.630 |
% |
[1] |
2030 |
|
|
500,000 |
|
55.6 |
% |
|
|
(3,596 |
) |
|
|
496,404 |
|
4.294 |
% |
|
|
|
|
900,000 |
|
100.0 |
% |
|
|
(5,780 |
) |
|
|
894,220 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Floating Rate Debt |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Unsecured revolving credit facility |
— |
% |
[2] |
2029 |
[3] |
|
— |
|
— |
% |
|
|
— |
|
[4] |
|
— |
|
— |
% |
|
|
|
|
— |
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Debt |
4.294 |
% |
|
|
|
$ |
900,000 |
|
100.0 |
% |
|
$ |
(5,780 |
) |
|
$ |
894,220 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
[1] 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%. |
|||||||||||||||||
[2] 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%. |
|||||||||||||||||
[3] Maturity date does not assume exercise of two 6-month extension options. |
|||||||||||||||||
[4] 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 |
||||||||||||||||
Full Year 2026 Guidance[1] |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Total (in millions) |
|
Per Share |
||||||||||||
|
|
Low |
|
High |
|
Low |
|
High |
||||||||
Net income attributable to CareTrust REIT, Inc. |
|
$ |
326 |
|
|
$ |
338 |
|
|
$ |
1.45 |
|
|
$ |
1.50 |
|
Real estate related depreciation and amortization, net of NCI |
|
|
101 |
|
|
|
101 |
|
|
|
0.45 |
|
|
|
0.45 |
|
Funds from Operations (FFO) |
|
|
427 |
|
|
|
439 |
|
|
|
1.90 |
|
|
|
1.95 |
|
Normalizing items[2] |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Normalized FFO |
|
$ |
427 |
|
|
$ |
439 |
|
|
$ |
1.90 |
|
|
$ |
1.95 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to CareTrust REIT, Inc. |
|
$ |
326 |
|
|
$ |
338 |
|
|
$ |
1.45 |
|
|
$ |
1.50 |
|
Real estate related depreciation and amortization, net of NCI |
|
|
101 |
|
|
|
101 |
|
|
|
0.45 |
|
|
|
0.45 |
|
Amortization of deferred financing fees |
|
|
5 |
|
|
|
5 |
|
|
|
0.02 |
|
|
|
0.02 |
|
Amortization of stock-based compensation |
|
|
12 |
|
|
|
12 |
|
|
|
0.05 |
|
|
|
0.05 |
|
Straight-line rental income |
|
|
(14 |
) |
|
|
(14 |
) |
|
|
(0.06 |
) |
|
|
(0.06 |
) |
Noncash revenues related to financing receivable |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
Amortization of lease incentives |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Noncontrolling interests' share of amortization of lease incentives |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Funds Available for Distribution (FAD) |
|
|
428 |
|
|
|
440 |
|
|
|
1.90 |
|
|
|
1.95 |
|
Normalizing items[2] |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Normalized FAD |
|
$ |
428 |
|
|
$ |
440 |
|
|
$ |
1.90 |
|
|
$ |
1.95 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average diluted shares outstanding |
|
|
225 |
|
|
|
225 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Additional Guidance Measures |
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||
[1]This guidance assumes and includes (i) no new investments, loans, or dispositions beyond those made year-to-date, (ii) no new debt or equity issuances beyond those made year-to-date, (iii) 2.5% inflation-based rent escalators under long-term NNN leases, (iv) $42 million of loans set to mature in 2026 or 2027 to be repaid throughout the year, and, (v) no material change in the GBP:USD spot rate. [2] See “Non-GAAP Financial Measures” below for items typically excluded in Normalized FFO and Normalized FAD attributable to CareTrust REIT, Inc. The timing and amount of these excluded charges cannot be further allocated or quantified with certainty or is dependent on the timing and occurrence of certain actions and, accordingly, cannot be reasonably predicted or estimated without unreasonable efforts. |
||||||||||||||||
Non-GAAP Financial Measures
EBITDA, Normalized EBITDA and Net Debt to Annualized Normalized Run Rate EBITDA
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, accelerated amortization of lease intangibles, net of noncontrolling interests' share, extraordinary incentive plan payment, write-off of deferred financing costs, unrealized gains or losses on other real estate related investments, provision for doubtful accounts and lease restructuring, qualifying retirement benefits, and other income and expenses, 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.
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.
Funds from Operations and Funds Available for Distribution
Funds from Operations (“FFO”), 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 the National Association of Real Estate Investment Trusts ("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.
Normalized FFO and Normalized FAD
The Company also reports normalized FFO ("Normalized FFO") attributable to CareTrust REIT, Inc. and normalized FAD ("Normalized FAD") attributable to CareTrust REIT, Inc., each of which adjust FFO and FAD, respectively, 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, accelerated amortization of lease intangibles, net of noncontrolling interests' share, non-routine transaction costs, provision for doubtful accounts and lease restructuring, loss on extinguishment of debt, amortization of stock-based compensation related to extraordinary incentive plan, 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, property operating expenses, qualifying retirement benefits and other income and expenses. By excluding these items, investors, analysts and our management can compare Normalized FFO and Normalized FAD between periods more consistently.
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.
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. 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.
View source version on businesswire.com: https://www.businesswire.com/news/home/20260211543182/en/
Contacts
CareTrust REIT, Inc.
(949) 542-3130
ir@caretrustreit.com
