SCOTTSDALE, Ariz., Aug. 1, 2016 /PRNewswire/ -- Healthcare Trust of America, Inc. (NYSE: HTA) ("HTA") announced results for the three and six months ended June 30, 2016.

Second Quarter 2016 Highlights

Operating


    --  Net Income Attributable to Common Stockholders: Increased 40.7% to $13.1
        million, compared to Q2 2015.  Earnings per diluted share increased
        28.6% to $0.09 per diluted share, compared to Q2 2015.
    --  Funds From Operations ("FFO"): As defined by the National Association of
        Real Estate Investment Trusts ("NAREIT"), increased 9.4% to $53.3
        million, compared to Q2 2015.  FFO per diluted share was $0.38,
        consistent with Q2 2015.
    --  Normalized FFO: Increased 16.3% to $56.5 million, compared to Q2 2015.
    --  Normalized FFO Per Diluted Share: Increased 5.3% to $0.40 per diluted
        share, compared to Q2 2015.
    --  Same-Property Cash Net Operating Income ("NOI"): Increased $1.9 million,
        or 3.1%, to $65.2 million, compared to Q2 2015.  Same-Property rental
        revenue increased $1.5 million, or 2.0%, to $73.4 million, compared to
        Q2 2015.

Portfolio


    --  Investments: During the quarter, HTA invested $273.8 million to acquire
        medical office buildings totaling approximately 919,000 square feet of
        gross leasable area ("GLA") that were 96% leased in our key markets of
        Columbus, Ohio; Dallas, Texas; and Hartford, Connecticut, and
        strategically expanded our presence into two new markets of Birmingham,
        Alabama and Portland, Oregon.
    --  Dispositions: In June 2016, HTA completed the disposition of four senior
        care facilities located in Texas for an aggregate gross sales price of
        $26.5 million (approximately 155,000 square feet of GLA), generating a
        gain of $4.2 million.  These assets were acquired in 2008.  At the time
        of the sale, HTA had achieved an average annual yield of 9.5%.
    --  Leasing: During the quarter, HTA entered into new and renewal leases on
        approximately 528,000 square feet of GLA, or 3.1% of its portfolio. 
        Quarter-to-date, renewal leases included tenant improvements of $0.86
        per square foot per year of the lease term and approximately two days of
        free rent per year of the lease term.  Tenant retention for the
        Same-Property portfolio was 87% by GLA for the quarter.

Balance Sheet and Capital Markets


    --  Balance Sheet: At the end of the quarter, HTA had total leverage of
        26.2% measured as debt to capitalization, and 5.5x measured as debt to
        Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization.
        Total liquidity at the end of the quarter was $591.6 million, including
        $583.5 million of availability under its unsecured revolving credit
        facility and $8.1 million of cash and cash equivalents.
    --  Equity: During the quarter, HTA issued $272.5 million of equity
        comprised of $171.9 million from the sale of common stock in an
        underwritten public offering at an average price of $28.75 per share,
        $70.8 million from the issuance of Class A Operating Partnership Units
        in connection with an acquisition transaction, and $29.8 million from
        the sale of common stock under the ATM at an average price of $29.75 per
        share.

Year-to-Date 2016 Highlights

Operating


    --  Net Income Attributable to Common Stockholders: Increased 42.5% to $22.9
        million, compared to year-to-date 2015.  Earnings per diluted share
        increased 30.8% to $0.17 per diluted share, compared to year-to-date
        2015.
    --  FFO: As defined by NAREIT, increased 9.7% to $100.7 million, compared to
        year-to-date 2015.  FFO per diluted share increased 2.8% to $0.74 per
        diluted share, compared to year-to-date 2015.
    --  Normalized FFO: Increased 14.1% to $108.6 million, compared to
        year-to-date 2015.
    --  Normalized FFO Per Diluted Share: Increased 6.7% to $0.80 per diluted
        share, compared to year-to-date 2015.
    --  Same-Property Cash NOI: Increased $3.9 million, or 3.1%, to $129.0
        million, compared to year-to-date 2015.  Same-Property rental revenue
        increased $3.0 million, or 2.1%, to $145.4 million, compared to
        year-to-date 2015.

Portfolio


    --  Investments: Year-to-date, HTA has completed $435.8 million of
        investments totaling approximately 1.7 million square feet of GLA that
        were 94% leased as of the date of acquisition.
    --  Leasing: Year-to-date, HTA entered into new and renewal leases on
        approximately 783,000 square feet of GLA, or 4.6% of its portfolio. 
        Year-to-date, renewal leases included tenant improvements of $1.04 per
        square foot per year of the lease term and approximately three days of
        free rent per year of the lease term.  Tenant retention for the
        Same-Property portfolio was 85% by GLA year-to-date.
    --  Leased Rate: At the end of the quarter, the leased rate by GLA was
        92.2%, an increase from 91.7% as of June 30, 2015.  For the
        Same-Property portfolio the leased rate increased 40 basis points to
        92.7% by GLA, compared to June 30, 2015.

Capital Markets


    --  Equity: Year-to-date, HTA issued $365.6 million of equity comprised of
        $171.9 million from the sale of common stock in an underwritten public
        offering at an average price of $28.75 per share, $70.8 million from the
        issuance of Class A Operating Partnership Units in connection with an
        acquisition transaction, and $122.9 million from the sale of common
        stock under the ATM at an average price of $27.82 per share.

Subsequent Events


    --  Debt: In July 2016, HTA issued $350.0 million of senior unsecured
        10-year notes, with a coupon of 3.50% per annum.  HTA intends to use the
        net proceeds of the offering to repay a portion of the outstanding
        indebtedness under the revolving credit and term loan facility and for
        general corporate purposes, including, without limitation, working
        capital and investment in real estate.
    --  Dividends: On August 1, 2016, HTA's Board of Directors approved a 1.7%
        increase to the Company's quarterly cash dividend of $0.30 per common
        share, from $0.295 per common share.  The new dividend will be paid on
        October 7, 2016 to stockholders of record for its common stock on
        October 3, 2016.  The dividend represents an annualized rate of $1.20
        per share.

Financial Results

Rental Income
Rental income increased 14.0% to $113.1 million for the three months ended June 30, 2016, compared to $99.2 million for the three months ended June 30, 2015.

Net Income
Net income for the three months ended June 30, 2016, was $13.5 million, compared to $9.5 million for the three months ended June 30, 2015.

FFO
FFO, as defined by NAREIT, was $0.38 per diluted share, or $53.3 million, for the three months ended June 30, 2016, compared to $0.38 per diluted share, or $48.7 million, for the three months ended June 30, 2015.

Normalized FFO
Normalized FFO was $0.40 per diluted share, or $56.5 million, for the three months ended June 30, 2016, compared to $0.38 per diluted share, or $48.5 million, for the three months ended June 30, 2015.

Normalized FAD
Normalized Funds Available for Distribution ("Normalized FAD") increased 12.6% to $50.1 million, for the three months ended June 30, 2016, compared to $44.4 million for the three months ended June 30, 2015.

NOI
NOI was $78.2 million for the three months ended June 30, 2016, compared to $70.1 million for the three months ended June 30, 2015.

Same-Property Cash NOI
Same-Property Cash NOI increased $1.9 million, or 3.1%, to $65.2 million, for the three months ended June 30, 2016, compared to $63.3 million for the three months ended June 30, 2015. Same-Property rental revenue increased $1.5 million, or 2.0%, to $73.4 million, for the three months ended June 30, 2016, compared to the three months ended June 30, 2015.

General and Administrative Expenses
General and administrative expenses were $6.8 million for the three months ended June 30, 2016, compared to $6.2 million for the three months ended June 30, 2015.

Interest Expense and Change in Fair Value of Derivative Financial Instruments
The total interest expense and change in fair value of derivative financial instruments for the three months ended June 30, 2016, was $15.3 million, which included $14.6 million of interest expense related to debt and interest rate swaps, and a net loss of $0.7 million on the change in the fair value of HTA's derivative financial instruments.

HTA ended the quarter with a weighted average interest rate of 3.25% per annum, including the impact of interest rate swaps. The weighted average remaining term of the debt portfolio was 4.4 years, including extension options.

Balance Sheet
As of June 30, 2016, HTA had total assets of $3.5 billion, cash and cash equivalents of $8.1 million, and $583.5 million available under its unsecured revolving credit facility (includes the impact of $5.5 million of outstanding letters of credit). The leverage ratio of debt to capitalization was 26.2% as of June 30, 2016.

Leased Rate, Occupancy Rate and Tenant Retention
The leased rate (includes leases which have been executed, but which have not yet commenced) was 92.2% by GLA as of June 30, 2016, an increase from 91.7% as of June 30, 2015. The occupancy rate of HTA's portfolio was 91.6% by GLA as of June 30, 2016, an increase from 91.1% as of June 30, 2015. Tenant retention for the Same-Property portfolio was 87% by GLA for the quarter.

Credit Rated Tenants
Investment grade rated tenants as a percent of annualized base rent was 43% as of June 30, 2016. Additionally, 59% of HTA's annualized base rent as of June 30, 2016 was derived from tenants that have (or whose parent companies have) a credit rating from a nationally recognized rating agency.

In-House Property Management and Leasing Platform
As of June 30, 2016, HTA's in-house property management and leasing platform operated approximately 15.7 million square feet of GLA, or 92% of HTA's total portfolio.

About Healthcare Trust of America, Inc.
Healthcare Trust of America, Inc. (NYSE: HTA) is the largest dedicated owner and operator of medical office buildings ("MOBs") in the United States, based on gross leasable area ("GLA"). We provide the real estate infrastructure for the integrated delivery of healthcare services in highly desirable locations. Over the last decade, we have invested $4.0 billion primarily in MOBs and other healthcare assets comprising 17.0 million square feet of GLA. Our investments are targeted in 20 to 25 key markets that we believe have superior healthcare demographics that support strong, long-term demand for medical office space. We have achieved, and continue to achieve, critical mass within these key markets by expanding our presence through accretive acquisitions, and utilizing our in-house operating expertise through our regionally located property management and leasing platform.

Founded in 2006 and listed on the New York Stock Exchange in 2012, HTA has produced attractive returns for its stockholders that we believe have significantly outperformed the S&P 500 and US REIT indices. More information about HTA can be found on the Company's website at www.htareit.com.

Forward-Looking Language
This press release contains certain forward-looking statements with respect to HTA. Forward-looking statements are statements that are not descriptions of historical facts and include statements regarding management's intentions, beliefs, expectations, plans or predictions of the future, within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Because such statements include risks, uncertainties and contingencies, actual results may differ materially and in adverse ways from those expressed or implied by such forward-looking statements. These risks, uncertainties and contingencies include, without limitation, the following: changes in economic conditions generally and the real estate market specifically; legislative and regulatory changes, including changes to laws governing the taxation of REITs and changes to laws governing the healthcare industry; the availability of capital; changes in interest rates; competition in the real estate industry; the supply and demand for operating properties in our proposed market areas; changes in accounting principles generally accepted in the United States of America; policies and guidelines applicable to REITs; the availability of properties to acquire; and the availability of financing. Additional information concerning us and our business, including additional factors that could materially and adversely affect our financial results, include, without limitation, the risks described under Part I, Item 1A - Risk Factors, in our Annual Report on Form 10-K and in our other filings with the SEC.

Conference Call
HTA will host a conference call and webcast on Tuesday, August 2, 2016 at 11:00 a.m. Eastern Time (8:00 a.m. Pacific Time) to review its financial performance and operating results for the three and six months ended June 30, 2016.

Conference Call and Webcast Details:
Domestic Dial-In Number: (877) 507-6265
International Dial-In Number: (412) 902-6633
Canada Dial-In Number: (855) 669-9657
Webcast: www.htareit.com under the Investor Relations tab

Replay Conference Call Details:
Domestic Dial-In Number: (877) 344-7529
International Dial-In Number: (412) 317-0088
Canada Dial-In Number: (855) 669-9658
Conference ID: 10088845
Available August 2, 2016 (one hour after the end of the conference call) to September 5, 2016 at 11:00 a.m. Eastern Time

Supplemental Information
Supplemental financial data are available on the company's website at www.htareit.com.


                                        HEALTHCARE TRUST OF AMERICA, INC.

                                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                        (In thousands, except share data)

                                                   (Unaudited)


                                                                               December 31, 2015

                                                     June 30, 2016
                                                     -------------

                                              ASSETS


    Real estate investments:

    Land                                                               357,602                         303,706

                                                                 $                                 $

    Building and improvements                                                          2,901,157

                                                         3,240,979

    Lease intangibles                                                                    430,749

                                                           459,490
                                                           -------

                                                                                       3,635,612

                                                         4,058,071

    Accumulated depreciation and amortization                                          (676,144)

                                                         (741,186)
                                                          --------

    Real estate investments, net                                                       2,959,468

                                                         3,316,885

    Cash and cash equivalents                                                             13,070

                                                             8,148

    Restricted cash and escrow deposits                                                   15,892

                                                            16,268

    Receivables and other assets, net                                                    141,703

                                                           145,851

    Other intangibles, net                                                                42,167

                                                            45,137
                                                            ------

    Total assets                                                     3,532,289                       3,172,300

                                                                 $                                 $
                                                               ===                               ===

                       LIABILITIES AND EQUITY

    Liabilities:

    Debt                                                             1,631,642                       1,590,696

                                                                 $                                 $

    Accounts payable and accrued liabilities                                              94,933

                                                            90,123

    Derivative financial instruments -interest
     rate swaps                                                                            2,370

                                                             5,393

    Security deposits, prepaid rent and other
     liabilities                                                                          46,295

                                                            46,241

    Intangible liabilities, net                                                           26,611

                                                            37,226
                                                            ------

    Total liabilities                                                                  1,760,905

                                                         1,810,625

    Commitments and contingencies

    Redeemable noncontrolling interests                                                    4,437

                                                             9,462

    Equity:

    Preferred stock, $0.01 par value; 200,000,000
     shares authorized; none issued and
     outstanding                                                                               -

                                                                 -

    Class A common stock, $0.01 par value;
     1,000,000,000 shares authorized; 137,752,741
     and 127,026,839 shares issued and
     outstanding as of June 30, 2016 and December
     31, 2015, respectively                                                                1,270

                                                             1,378

    Additional paid-in capital                                                         2,328,806

                                                         2,625,269

    Cumulative dividends in excess of earnings                                         (950,652)

                                                       (1,006,888)
                                                        ----------

    Total stockholders' equity                                                         1,379,424

                                                         1,619,759

    Noncontrolling interests                                                              27,534

                                                            92,443
                                                            ------

    Total equity                                                                       1,406,958

                                                         1,712,202
                                                         ---------

    Total liabilities and equity                                     3,532,289                       3,172,300

                                                                 $                                 $
                                                               ===                               ===


                                                            HEALTHCARE TRUST OF AMERICA, INC.

                                                     CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                          (In thousands, except per share data)

                                                                       (Unaudited)


                                                   Three Months Ended June 30,                       Six Months Ended June 30,
                                                ---------------------------                    -------------------------


                                                     2016                     2015                     2016                      2015
                                                     ----                     ----                     ----                      ----

    Revenues:

    Rental income                                            $113,144                               99,243                            220,394   197,695

                                                                                           $                                   $              $

    Interest and other operating
     income                                            90                       68                      155                       136
                                                      ---                      ---                      ---                       ---

    Total revenues                                113,234                   99,311                  220,549                   197,831

    Expenses:

    Rental                                         35,061                   29,237                   68,414                    59,934

    General and administrative                      6,813                    6,224                   13,586                    12,799

    Acquisition-related                             2,062                    1,101                    3,875                     2,458

    Depreciation and amortization                  44,738                   38,066                   82,566                    74,661

    Impairment                                          -                   1,655                        -                    1,655
                                                      ---                   -----                      ---                    -----

    Total expenses                                 88,674                   76,283                  168,441                   151,507
                                                   ------                   ------                  -------                   -------

    Income before other income
     (expense)                                     24,560                   23,028                   52,108                    46,324

    Interest expense:

    Interest related to derivative
     financial instruments                          (659)                   (820)                 (1,304)                  (1,375)

    (Loss) gain on change in fair
     value of derivative financial
     instruments, net                               (658)                   1,314                  (3,450)                    (696)
                                                     ----                    -----                   ------                      ----

    Total interest related to
     derivative financial instruments,
     including net change in fair
     value of derivative financial
     instruments                                  (1,317)                     494                  (4,754)                  (2,071)

    Interest related to debt                     (13,989)                (14,159)                (28,117)                  (27,963)

    Gain on sale of real estate, net                4,212                        -                   4,212                         -

    (Loss) gain on extinguishment of
     debt, net                                       (22)                     121                     (22)                      121

    Other income                                       72                        4                      125                        19
                                                      ---                      ---                      ---                       ---

    Net income                                                $13,516                                9,488                             23,552    16,430

                                                                                           $                                   $              $

    Net income attributable to
     noncontrolling interests                       (442)                   (196)                   (618)                    (334)
                                                     ----                     ----                     ----                      ----

    Net income attributable to common
     stockholders                                             $13,074                                9,292                             22,934    16,096

                                                                                           $                                   $              $
                                                                                                                                                 ===

    Earnings per common share - basic:

    Net income attributable to common
     stockholders                                               $0.10                                 0.07                               0.17      0.13

                                                                                           $                                   $              $
                                                                                                                                                 ===

    Earnings per common share - diluted:

    Net income attributable to common
     stockholders                                               $0.09                                 0.07                               0.17      0.13

                                                                                           $                                   $              $
                                                                                                                                                 ===

    Weighted average common shares outstanding:

    Basic                                         136,528                  125,194                  132,932                   125,184
                                                  =======                  =======                  =======                   =======

    Diluted                                       140,512                  127,124                  135,876                   127,114
                                                  =======                  =======                  =======                   =======


                                  HEALTHCARE TRUST OF AMERICA, INC.

                           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                           (In thousands)

                                             (Unaudited)


                                                                     Six Months Ended June 30,
                                                                   -------------------------


                                                                          2016                        2015
                                                                          ----                        ----

    Cash flows from operating activities:

    Net income                                                           $23,552                        16,430

                                                                                                 $

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

    Depreciation, amortization and other                                81,362                      72,905

    Share-based compensation expense                                     3,033                       3,104

    Bad debt expense                                                       386                         289

    Gain on sale of real estate, net                                    (4,212)                          -

    Impairment                                                               -                      1,655

    Loss (gain) on extinguishment of debt, net                              22                        (121)

    Change in fair value of derivative
     financial instruments                                               3,450                         696

    Changes in operating assets and
     liabilities:

    Receivables and other assets, net                                     (667)                     (3,885)

    Accounts payable and accrued liabilities                            (5,983)                    (12,024)

    Prepaid rent and other liabilities                                  (4,543)                      8,117
                                                                        ------                       -----

    Net cash provided by operating activities                           96,400                      87,166
                                                                        ------                      ------

    Cash flows from investing activities:

    Investments in real estate                                        (336,760)                   (224,345)

    Proceeds from the sale of real estate                               23,368                           -

    Capital expenditures                                               (21,826                     (13,131)

    Restricted cash, escrow deposits and other
     assets                                                               (426)                      4,550

    Net cash used in investing activities                             (335,644)                   (232,926)
                                                                      --------                    --------

    Cash flows from financing activities:

    Borrowings on unsecured revolving credit
     facility                                                          336,000                     361,000

    Payments on unsecured revolving credit
     facility                                                         (293,000)                   (167,000)

    Borrowings on unsecured term loans                                       -                   100,000)

    Payments on secured real estate term loan
     and mortgage loans                                                (22,791)                    (67,171)

    Deferred financing costs                                                 -                       (276)

    Security deposits                                                      765                         183

    Proceeds from issuance of common stock                             292,984                           -

    Repurchase and cancellation of common
     stock                                                              (2,287)                     (1,298)

    Dividends paid                                                     (76,018)                    (72,584)

    Distributions paid to noncontrolling
     interest of limited partners                                       (1,331)                       (930)
                                                                        ------                        ----

    Net cash provided by financing activities                          234,322                     151,924
                                                                       -------                     -------

    Net change in cash and cash equivalents                             (4,922)                      6,164

    Cash and cash equivalents -beginning of
     period                                                             13,070                      10,413
                                                                        ------                      ------

    Cash and cash equivalents - end of period                             $8,148                        16,577

                                                                                                 $
                                                                                               ===





                                                     HEALTHCARE TRUST OF AMERICA, INC.

                                                 NOI, CASH NOI AND SAME-PROPERTY CASH NOI

                                                              (In thousands)

                                                                (Unaudited)


                                    Three Months Ended June 30,                              Six Months Ended June 30,
                                  ---------------------------                          -------------------------


                                      2016                       2015                        2016                          2015
                                      ----                       ----                        ----                          ----

    Net income

                                               $13,516                                     9,488                                     23,552      16,430

                                                                                $                                        $                  $

    General and administrative
     expenses                        6,813                      6,224                      13,586                        12,799

    Acquisition-related expenses     2,062                      1,101                       3,875                         2,458

    Depreciation and amortization
     expense                        44,738                     38,066                      82,566                        74,661

    Impairment                           -                     1,655                           -                        1,655

    Interest expense and net
     change in fair value of
     derivative financial
     instruments                    15,306                     13,665                      32,871                        30,034

    Gain on sale of real estate,
     net                           (4,212)                         -                    (4,212)                            -

    Loss (gain) on extinguishment
     of debt, net                       22                      (121)                         22                         (121)

    Other income                      (72)                       (4)                      (125)                         (19)
                                       ---                        ---                        ----                           ---
                                                                                       70,074                                               
    $
    NOI                                        $78,173                             $                                              $152,135     137,897
                                               =======                           ===                                              ========     =======

    NOI percentage growth            11.6%                                                10.3%
                                      ====                                                  ====

                                                                                       70,074                                               
    $
    NOI                                        $78,173                             $                                              $152,135     137,897

    Straight-line rent
     adjustments, net              (1,024)                   (2,066)                    (2,475)                      (4,085)

    Amortization of below and
     above market leases/
     leasehold interests, net           87                        572                         520                         1,152

    Lease termination fees            (10)                         -                       (26)                         (11)
                                       ---                        ---                        ---                           ---
                                                                                                                                150,154
    Cash NOI                                   $77,226                                    68,580                             $                 134,953

                                                                                $                                                           $

    Non Same-Property Cash NOI    (11,977)                   (5,270)                   (21,123)                      (9,775)
                                   -------                     ------                     -------                        ------

    Same-Property Cash NOI (1)                 $65,249                                    63,310                                    129,031     125,178

                                                                                $                                        $                  $
                                                                                                                                                 ===

    Same-Property Cash NOI
     percentage growth                3.1%                                                 3.1%
                                       ===                                                   ===


           (1) Same-Property
        includes 280 and 278
     buildings for the three
        and six months ended
     June 30, 2016 and 2015.

NOI is a non-GAAP financial measure that is defined as net income or loss (computed in accordance with GAAP) before: (i) general and administrative expenses; (ii) acquisition-related expenses; (iii) depreciation and amortization expense; (iv) impairment; (v) interest expense and net change in fair value of derivative financial instruments; (vi) gain or loss on sales of real estate; (vii) gain or loss on extinguishment of debt; and (viii) other income or expense. HTA believes that NOI provides an accurate measure of the operating performance of its operating assets because NOI excludes certain items that are not associated with the management of its properties. Additionally, HTA believes that NOI is a widely accepted measure of comparative operating performance of real estate investment trusts ("REITs"). However, HTA's use of the term NOI may not be comparable to that of other REITs as they may have different methodologies for computing this amount. NOI should not be considered as an alternative to net income or loss (computed in accordance with GAAP) as an indicator of our financial performance. NOI should be reviewed in connection with other GAAP measurements.

Cash NOI is a non-GAAP financial measure which excludes from NOI: (i) straight-line rent adjustments; (ii) amortization of below and above market leases/leasehold interests; and (iii) lease termination fees. Contractual base rent, contractual rent increases, contractual rent concessions and changes in occupancy or lease rates upon commencement and expiration of leases are a primary driver of HTA's revenue performance. HTA believes that Cash NOI, which removes the impact of straight-line rent adjustments, provides another measurement of the operating performance of its operating assets. Additionally, HTA believes that Cash NOI is a widely accepted measure of comparative operating performance of REITs. However, HTA's use of the term Cash NOI may not be comparable to that of other REITs as they may have different methodologies for computing this amount. Cash NOI should not be considered as an alternative to net income or loss (computed in accordance with GAAP) as an indicator of our financial performance. Cash NOI should be reviewed in connection with other GAAP measurements.

To facilitate the comparison of Cash NOI between periods, HTA calculates comparable amounts for a subset of its owned properties referred to as "Same-Property". Same-Property Cash NOI excludes properties which have not been owned and operated by HTA during the entire span of all periods presented, excluding properties intended for disposition in the near term, notes receivable interest income and certain non-routine items. Same-Property Cash NOI should not be considered as an alternative to net income or loss (computed in accordance with GAAP) as an indicator of our financial performance. Same-Property Cash NOI should be reviewed in connection with other GAAP measurements.


                                                                 HEALTHCARE TRUST OF AMERICA, INC.

                                                              FFO, NORMALIZED FFO AND NORMALIZED FAD

                                                               (In thousands, except per share data)

                                                                            (Unaudited)


                                                      Three Months Ended June 30,                        Six Months Ended June 30,
                                                    ---------------------------                    -------------------------

                                                         2016                    2015                      2016                      2015
                                                         ----                    ----                      ----                      ----

    Net income attributable to common stockholders
                                                 
    $
                                                       13,074                               $9,292                                22,934          16,096

                                                                                                            $                                 $

    Depreciation and amortization
     expense related to investments
     in real estate                                    44,411                  37,752                    81,932                    74,032

    Gain on sale of real estate, net                   (4,212                       -                  (4,212)                        -

    Impairment                                              -                  1,655                         -                    1,655
                                                          ---                  -----                       ---                    -----

    FFO attributable to common
     stockholders                                                $53,273                                48,699                            100,654        91,783

                                                                                              $                                    $              $

    Acquisition-related expenses                        2,062                   1,101                     3,875                     2,458

    Loss (gain) on change in fair
     value of derivative financial
     instruments, net                                     658                  (1,314                     3,450                       696

    Loss (gain) on extinguishment of
     debt, net                                             22                    (121                        22                      (121

    Noncontrolling income from
     partnership units included in
     diluted shares                                       446                     172                       591                       277

    Other normalizing items, net                            -                      -                     (16)                       89
                                                          ---                    ---                      ---                       ---

    Normalized FFO attributable to
     common stockholders                                         $56,461                                48,537                            108,576        95,182

                                                                                              $                                    $              $

    Other income                                         (72)                    (4)                    (125)                     (19)

    Non-cash compensation expense                       1,230                   1,190                     3,033                     3,104

    Straight-line rent adjustments,
     net                                              (1,024)                (2,066)                  (2,475)                  (4,085)

    Amortization of below and above
     market leases/leasehold
     interests and corporate assets,
     net                                                  413                     572                     1,153                     1,152

    Deferred revenue -tenant
     improvement related                                   (7                    (140                        (7                      (269

    Amortization of deferred
     financing costs and debt
     discount/premium, net                                776                     804                     1,493                     1,743

    Recurring capital expenditures,
     tenant improvements and leasing
     commissions                                      (7,716)                (4,447)                 (12,984)                  (8,056)
                                                       ------                  ------                   -------                    ------

    Normalized FAD attributable to
     common stockholders                                         $50,061                                44,446                             98,664        88,752

                                                                                              $                                    $              $
                                                                                                                                                         ===


    Net income attributable to
     common stockholders per diluted
     share                                                         $0.09                                  0.07                               0.17          0.13

                                                                                              $                                    $              $

    FFO adjustments per diluted
     share, net                                          0.29                    0.31                      0.57                      0.59
                                                         ----                    ----                      ----                      ----

    FFO attributable to common
     stockholders per diluted share                                $0.38                                  0.38                               0.74          0.72

                                                                                              $                                    $              $

    Normalized FFO adjustments per
     diluted share, net                                  0.02                    0.00                      0.06                      0.03
                                                         ----                    ----                      ----                      ----

    Normalized FFO attributable to
     common stockholders per diluted
     share                                                         $0.40                                  0.38                               0.80          0.75

                                                                                              $                                    $              $


    Weighted average diluted common
     shares outstanding                               140,512                 127,124                   135,876                   127,114
                                                      =======                 =======                   =======                   =======

HTA computes FFO in accordance with the current standards established by NAREIT. NAREIT defines FFO as net income or loss attributable to common stockholders (computed in accordance with GAAP), excluding gains or losses from sales of real estate property and impairment write-downs of depreciable assets, plus depreciation and amortization related to investments in real estate, and after adjustments for unconsolidated partnerships and joint ventures. HTA presents this non-GAAP financial measure because it considers it an important supplemental measure of its operating performance and believes it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. Historical cost accounting assumes that the value of real estate assets diminishes ratably over time. Since real estate values have historically risen or fallen based on market conditions, many industry investors have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. Because FFO excludes depreciation and amortization unique to real estate, among other items, it provides a perspective not immediately apparent from net income or loss attributable to common stockholders.

HTA computes Normalized FFO, which excludes from FFO: (i) acquisition-related expenses; (ii) gain or loss on change in fair value of derivative financial instruments; (iii) gain or loss on extinguishment of debt; (iv) noncontrolling income or loss from partnership units included in diluted shares; and (v) other normalizing items, which include items that are unusual and infrequent in nature. HTA presents this non-GAAP financial measure because it allows for the comparison of our operating performance to other REITs and between periods on a consistent basis. HTA's methodology for calculating Normalized FFO may be different from the methods utilized by other REITs and, accordingly, may not be comparable to other REITs. Normalized FFO should not be considered as an alternative to net income or loss attributable to common stockholders (computed in accordance with GAAP) as an indicator of our financial performance, nor is it indicative of cash available to fund cash needs. Normalized FFO should be reviewed in connection with other GAAP measurements.

HTA also computes Normalized FAD, which excludes from Normalized FFO: (i) other income or expense; (ii) non-cash compensation expense; (iii) straight-line rent adjustments; (iv) amortization of below and above market leases/leasehold interests and corporate assets; (v) deferred revenue - tenant improvement related; (vi) amortization of deferred financing costs and debt premium/discount; and (vii) recurring capital expenditures, tenant improvements and leasing commissions. HTA believes this non-GAAP financial measure provides a meaningful supplemental measure of our operating performance. Normalized FAD should not be considered as an alternative to net income or loss attributable to common stockholders (computed in accordance with GAAP) as an indicator of our financial performance, nor is it indicative of cash available to fund cash needs. Normalized FAD should be reviewed in connection with other GAAP measurements.



                                        PRESS RELEASE

              Financial Contact:
              ------------------

              Robert A. Milligan

              Chief Financial Officer

              480.998.3478

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/healthcare-trust-of-america-inc-reports-second-quarter-earnings-300307038.html

SOURCE Healthcare Trust of America, Inc.