BioMed Realty Trust Reports Second Quarter 2008 Financi...(s per share ...),Health

share $0.20 $0.22 $0.39 $0.46

Weighted-average common shares

outstanding:

Basic 70,094,003 65,298,747 67,722,258 65,294,411

Diluted 73,248,311 68,269,656 70,827,426 68,258,562

BIOMED REALTY TRUST, INC.

FUNDS FROM OPERATIONS

(In thousands, except share and per share data)

The following table provides the calculation of our FFO and a reconciliation to net income available to common stockholders (in thousands, except per share amounts):

Three Months Ended Six Months Ended

June 30, June 30,

2008 2007 2008 2007

(Unaudited) (Unaudited)

Net income available to

common stockholders $14,085 $14,172 $26,651 $30,221

Adjustments:

Minority interests in operating

partnership 619 634 1,209 1,350

Gain on sale of real estate

assets - (1,088) - (1,088)

Depreciation and

amortization - unconsolidated

partnerships 450 358 901 378

Depreciation and

amortization - consolidated

entities-discontinued

operations - 91 - 228

Depreciation and

amortization - consolidated

entities-continuing operations 19,331 19,637 37,018 36,891

Depreciation and

amortization - allocable to

minority interest of

consolidated joint ventures (8) - (16) -

Funds from operations available