UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2013
or
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number: 001-36007
PHYSICIANS REALTY TRUST
(Exact Name of Registrant as Specified in its Charter)
Maryland |
|
46-2519850 |
(State of Organization) |
|
(IRS Employer Identification No.) |
|
|
|
250 East Wisconsin Avenue |
|
53202 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
(414) 978-6494
(Registrants Telephone Number, Including Area Code)
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. o Yes x No
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files). o Yes o No
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large Accelerated Filer |
|
o |
|
Accelerated Filer |
o |
|
|
|
|
|
|
Non-Accelerated Filer |
|
x (Do not check if a smaller reporting company) |
|
Smaller reporting company |
o |
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). o Yes x No
The number of Registrants common shares outstanding on August 23, 2013 was 12,003,597.
PHYSICIANS REALTY TRUST
Quarterly Report on Form 10-Q
for the Quarter Ended June 30, 2013
49 | ||
|
|
|
49 | ||
|
|
|
50 |
|
|
June 30, |
|
December 31, |
| ||
|
|
(unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
AssetsCash |
|
$ |
1,000 |
|
$ |
|
|
Liabilities and Shareholders Equity |
|
|
|
|
| ||
Shareholders Equity |
|
|
|
|
| ||
Common shares of beneficial interest ($0.01 par value, 1,000 shares authorized, issued and outstanding) |
|
$ |
10 |
|
$ |
|
|
Additional paid-in capital |
|
990 |
|
$ |
|
| |
Total Shareholders Equity |
|
$ |
1,000 |
|
$ |
|
|
The accompanying notes are an integral part of these condensed financial statements.
Notes to Condensed Balance Sheet
Note 1Organization and Nature of Business
Physicians Realty Trust (the Trust) was organized in the state of Maryland on April 9, 2013. As of June 30, 2013, the Trust is authorized to issue up to 1,000 shares of common shares of beneficial interest, par value $0.01 per share. The Trust filed a Registration Statement on Form S-11 with the Securities and Exchange Commission with respect to a proposed underwritten initial public offering (the IPO) of shares of its common stock. Immediately prior to the IPO, the trust is authorized to issue up to 50,000,000 common shares of beneficial interest, par value $0.01 per share.
The Trust has elected to be taxed as a pass-through entity under subchapter S of the Internal Revenue Code of 1986, but intends to revoke the subchapter S election prior to the closing of a proposed offering of common shares to the public. The Trust intends to elect to be taxed as a real estate investment trust (REIT) for federal income tax purposes commencing with a short taxable year beginning on the date of the revocation of the subchapter S election and ending on December 31, 2013. The Trust expects to have little or no taxable income prior to electing REIT status. To qualify as a REIT, the Trust must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of its annual REIT taxable income to its shareholders (which is computed without regard to the dividends paid deduction or net capital gain and which does not necessarily equal net income as calculated in accordance with generally accepted accounting principles).
As a REIT, the Trust generally will not be subject to federal income tax to the extent it distributes qualifying dividends to its shareholders. If the Trust fails to qualify as a REIT in any taxable year, it will be subject to federal income tax (including any applicable alternative minimum tax) on its taxable income at regular corporate income tax rates and generally will not be permitted to qualify for treatment as a REIT for federal income tax purposes for the four taxable years following the year during which qualification is lost unless the Internal Revenue Service grants the Trust relief under certain statutory provisions. Such an event could materially adversely affect the Trusts net income and net cash available for distribution to shareholders. However, the Trust intends to organize and operate in such a manner as to qualify for treatment as a REIT. Even if the Trust qualifies for taxation as a REIT, the Trust may be subject to state and local taxes on its income and property and federal income and excise taxes on its undistributed income.
The Trust will be a fully integrated, self-administered and self-managed REIT formed primarily to own, operate, acquire and develop healthcare properties. The Trust has had no operations since its formation.
Note 2Formation of the Trust and Offering Transaction
Upon completion of the IPO, the Trust will contribute the net proceeds of the IPO to Physicians Realty L.P. (the Operating Partnership). The Trust is the sole general partner of the Operating Partnership. The Operating Partnership is a Delaware limited partnership. The Trusts and the Operating Partnerships operations are planned to commence upon completion of the IPO and related formation transactions. Upon completion of the IPO and the related formation transactions, the Trust expects its operations to be carried on through its Operating Partnership and wholly owned subsidiaries of the Operating Partnership. At such time, the Trust, as the general partner of the Operating Partnership, will control the Operating Partnership and consolidate the assets, liabilities and results of operations of the Operating Partnership.
Note 3Summary of Significant Accounting Policies
Basis of Presentation
The balance sheet has been prepared by management in accordance with generally accepted accounting principles.
Start Up Costs
Start-up costs incurred will be expensed. Costs related to the IPO and related formation transactions have been incurred by our Predecessor. Upon successful completion of the IPO, such costs will be reimbursed to the Predecessor from the proceeds of the IPO.
On July 24, 2013, all start-up costs incurred by our Predecessor were reimbursed from the proceeds of the IPO.
Note 4Subsequent Events
On July 24, 2013, the Trust completed the IPO by issuing 10,434,782 common shares at a public offering price of $11.50 per share and on August 7, 2013, the Trust issued an additional 1,318,815 common shares at the IPO price of $11.50 per share pursuant to the underwriters exercise of their overallotment option to purchase additional common shares pursuant to the underwriting agreement. Total proceeds to the Trust for the IPO, including the underwriters overallotment, were approximately $123.8 million, after deducting underwriting discounts and offering costs. The Trust contributed the net proceeds to the Operating Partnership in exchange for 81.4% of the common units of partnership interest in the Trust (OP Units).
In connection with the closing of the IPO, the Trust and the Operating Partnership completed related formation transactions pursuant to which the Operating Partnership acquired from four healthcare real estate funds managed by B.C. Ziegler & Company or Ziegler Healthcare Real Estate Management IV, LLC, each of which is wholly owned by The Ziegler Companies, Inc, the ownership interests in 19 medical office buildings located in ten states in exchange for an aggregate of 2,744,000 OP Units.
On August 21, 2013, we, through our Operating Partnership, entered into an Agreement of Sale and Purchase to acquire a post-acute care specialty hospital in Plano, Texas for $18.2 million.
On August 29, 2013, the Operating Partnership, as borrower, the Company and certain subsidiaries, entered into a $75.0 million senior secured revolving credit facility. Subject to the satisfaction of certain conditions, including additional lender commitments, the Operating Partnership has the option to increase the borrowing capacity under the revolving credit facility up to $250.0 million. The revolving credit facility has a three-year term with an initial maturity date of August 29, 2016. The Operating Partnership has the option to extend the term to August 29, 2017. Borrowings under the senior secured revolving credit facility bear interest at rates generally between LIBOR plus 2.65% and LIBOR plus 3.40%.
Ziegler Healthcare Real Estate Funds (Predecessor)
|
|
June 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
|
|
| ||
Investment Properties |
|
|
|
|
| ||
Medical office buildings (Net of accumulated depreciation of $16,524,238 as of June 30, 2013 and $15,118,553 as of December 31, 2012; includes $2,269,121 related to variable interest entity as of June 30, 2013, and $2,296,849 as of December 31, 2012) |
|
$ |
73,561,063 |
|
$ |
74,758,961 |
|
Tenant improvements (Net of accumulated depreciation of $1,518,378 as of June 30, 2013 and $1,376,082 as of December 31, 2012) |
|
3,673,771 |
|
3,755,956 |
| ||
Property under development (Related to a variable interest entity) |
|
674,773 |
|
674,773 |
| ||
Land (includes $740,000 related to a variable interest entity as of June 30, 2013 and December 31, 2012) |
|
15,463,667 |
|
15,463,667 |
| ||
Total Investment Properties |
|
93,373,274 |
|
94,653,357 |
| ||
Cash and Cash Equivalents |
|
2,366,052 |
|
2,614,036 |
| ||
ReceivablesTenant Receivables (Net of allowance for doubtful accounts of $132,149 as of June 30, 2013 and $104,627 as of December 31, 2012) |
|
556,783 |
|
682,402 |
| ||
Deferred Costs (Net of accumulated amortization of $1,331,438 as of June 30, 2013 and $1,380,327 as of December 31, 2012) |
|
995,371 |
|
1,107,174 |
| ||
Intangibles (Net of accumulated amortization of $7,269,352 as of June 30, 2013 and $6,907,414 as of December 31, 2012) |
|
4,880,948 |
|
5,242,886 |
| ||
Other Assets |
|
4,110,478 |
|
3,292,239 |
| ||
Total Assets |
|
$ |
106,282,906 |
|
$ |
107,592,094 |
|
The accompanying notes are an integral part of these combined financial statements.
Ziegler Healthcare Real Estate Funds (Predecessor)
Combined Balance Sheet
Liabilities and Owners Equity
|
|
June 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
|
|
| ||
Liabilities |
|
|
|
|
| ||
Accounts payable to related parties |
|
$ |
1,919,399 |
|
$ |
1,530,300 |
|
Accounts payable |
|
644,114 |
|
801,941 |
| ||
Accrued expenses and other liabilities |
|
1,271,998 |
|
1,031,083 |
| ||
Derivative liabilities |
|
453,252 |
|
642,940 |
| ||
Notes payable (Includes $2,237,344 related to variable interest entities, as of June 30, 2013 and $2,702,184 as of December 31, 2012) |
|
83,795,086 |
|
84,489,017 |
| ||
Total Liabilities |
|
88,083,849 |
|
88,495,281 |
| ||
Owners Equity |
|
|
|
|
| ||
Ziegler Healthcare Real Estate Funds Owners Equity |
|
|
|
|
| ||
General interest |
|
3,067 |
|
3,107 |
| ||
Limited interest |
|
18,250,997 |
|
19,064,938 |
| ||
Funds Owners Equity |
|
18,254,064 |
|
19,068,045 |
| ||
Noncontrolling interest |
|
(55,007 |
) |
28,768 |
| ||
Total Owners Equity |
|
18,199,057 |
|
19,096,813 |
| ||
Total Liabilities and Owners Equity |
|
$ |
106,282,906 |
|
$ |
107,592,094 |
|
The accompanying notes are an integral part of these combined financial statements.
Ziegler Healthcare Real Estate Funds (Predecessor)
Combined Statements of Operations
(Unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenues |
|
|
|
|
|
|
|
|
| ||||
Rental revenues |
|
$ |
2,534,982 |
|
$ |
2,467,714 |
|
$ |
5,031,549 |
|
$ |
5,037,375 |
|
Expense recoveries |
|
786,658 |
|
712,396 |
|
1,600,925 |
|
1,401,286 |
| ||||
Other revenues |
|
543 |
|
647 |
|
5,637 |
|
4,741 |
| ||||
Total Revenues |
|
3,322,183 |
|
3,180,757 |
|
6,638,111 |
|
6,443,402 |
| ||||
Expenses |
|
|
|
|
|
|
|
|
| ||||
Management fees |
|
237,700 |
|
237,700 |
|
475,400 |
|
475,400 |
| ||||
General and administrative |
|
102,089 |
|
29,419 |
|
222,021 |
|
188,308 |
| ||||
Operational expenses |
|
1,260,553 |
|
1,184,759 |
|
2,524,170 |
|
2,350,172 |
| ||||
Depreciation and amortization |
|
1,039,480 |
|
1,028,795 |
|
2,060,492 |
|
2,089,369 |
| ||||
Loss on sale of property under development |
|
|
|
|
|
|
|
66,853 |
| ||||
Total Expenses |
|
2,639,822 |
|
2,480,673 |
|
5,282,083 |
|
5,170,102 |
| ||||
Total Operating Income |
|
682,361 |
|
700,084 |
|
1,356,028 |
|
1,273,300 |
| ||||
Interest Expense |
|
1,080,743 |
|
1,127,128 |
|
2,130,143 |
|
2,302,768 |
| ||||
Change in Fair Value of Derivatives, net |
|
(115,307 |
) |
(31,955 |
) |
(189,688 |
) |
(58,138 |
) | ||||
Combined Net Loss Before Discontinued Operations |
|
(283,075 |
) |
(395,089 |
) |
(584,427 |
) |
(971,330 |
) | ||||
Discontinued Operations |
|
|
|
|
|
|
|
|
| ||||
Income from operations on discontinued investment properties |
|
|
|
33,133 |
|
|
|
63,514 |
| ||||
Gain on sale of discontinued investment properties |
|
|
|
340,173 |
|
|
|
340,173 |
| ||||
Total Discontinued Operations |
|
|
|
373,306 |
|
|
|
403,687 |
| ||||
Combined Net Loss |
|
(283,075 |
) |
(21,783 |
) |
(584,427 |
) |
(567,643 |
) | ||||
Less Net Income Attributable to Noncontrolling Interest |
|
21,662 |
|
(41,742 |
) |
(125,485 |
) |
(86,041 |
) | ||||
Combined Net Loss Attributable to the Ziegler Funds |
|
$ |
(261,413 |
) |
$ |
(63,525 |
) |
$ |
(709,912 |
) |
$ |
(653,684 |
) |
The accompanying notes are an integral part of these combined financial statements.
Ziegler Healthcare Real Estate Funds (Predecessor)
Combined Statements of Owner Equity
|
|
General |
|
Limited |
|
Total |
|
Non |
|
Total Owners |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance December 31, 2011 |
|
$ |
3,195 |
|
$ |
22,496,639 |
|
$ |
22,499,834 |
|
$ |
112,138 |
|
$ |
22,611,972 |
|
Contributions |
|
(7 |
) |
(105,425 |
) |
(105,432 |
) |
105,432 |
|
|
| |||||
Distributions |
|
|
|
(1,670,750 |
) |
(1,670,750 |
) |
(313,259 |
) |
(1,984,009 |
) | |||||
Net (loss) income |
|
(81 |
) |
(1,655,526 |
) |
(1,655,607 |
) |
124,457 |
|
(1,531,150 |
) | |||||
Balance at December 31, 2012 |
|
$ |
3,107 |
|
$ |
19,064,938 |
|
$ |
19,068,045 |
|
$ |
28,768 |
|
$ |
19,096,813 |
|
Transfer |
|
|
|
36,306 |
|
36,306 |
|
(36,306 |
) |
|
| |||||
Distributions |
|
|
|
(140,375 |
) |
(140,375 |
) |
(172,954 |
) |
(313,329 |
) | |||||
Net (loss) income |
|
(40 |
) |
(709,872 |
) |
(709,912 |
) |
125,485 |
|
(584,427 |
) | |||||
Balance at June 30, 2013 (unaudited) |
|
$ |
3,067 |
|
$ |
18,250,997 |
|
$ |
18,254,064 |
|
$ |
(55,007 |
) |
$ |
18,199,057 |
|
The accompanying notes are an integral part of these combined financial statements.
Ziegler Healthcare Real Estate Funds (Predecessor)
Combined Statements of Cash Flows
(Unaudited)
|
|
Six Months Ended |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Cash Flows from Operating Activities |
|
|
|
|
| ||
Net loss |
|
$ |
(584,427 |
) |
$ |
(567,643 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities |
|
|
|
|
| ||
Depreciation and amortization |
|
2,060,492 |
|
2,300,567 |
| ||
Gain on sale of investment properties |
|
|
|
(340,173 |
) | ||
Loss on sale of property under development |
|
|
|
66,853 |
| ||
Lease Inducement |
|
35,000 |
|
35,000 |
| ||
Change in fair value of derivatives, net |
|
(189,688 |
) |
(58,138 |
) | ||
Provision for bad debts |
|
29,522 |
|
121,113 |
| ||
(Increase) decrease in |
|
|
|
|
| ||
Tenant receivables |
|
98,171 |
|
322,262 |
| ||
Deferred costs |
|
(38,770 |
) |
(96,868 |
) | ||
Other assets |
|
(738,763 |
) |
(492,137 |
) | ||
Increase (decrease) in |
|
|
|
|
| ||
Accounts payable to related parties |
|
384,394 |
|
378,514 |
| ||
Accounts payable |
|
(269,676 |
) |
(187,314 |
) | ||
Accrued expenses and other liabilities |
|
240,916 |
|
160,228 |
| ||
Total Adjustments |
|
1,611,598 |
|
2,209,907 |
| ||
Net Cash Provided by Operating Activities |
|
1,027,171 |
|
1,642,264 |
| ||
Cash Flows from Investing Activities |
|
|
|
|
| ||
Proceeds from sale of investment properties |
|
|
|
5,547,620 |
| ||
Capital expenditures on investment properties |
|
(267,896 |
) |
(470,901 |
) | ||
Net Cash (Used in) Provided by Investing Activities |
|
(267,896 |
) |
5,076,719 |
| ||
Cash Flows from Financing Activities |
|
|
|
|
| ||
Payments on notes payable |
|
(857,421 |
) |
(5,902,274 |
) | ||
Proceeds from issuance of debt |
|
163,491 |
|
|
| ||
Distributions to members and partners |
|
(140,375 |
) |
(637,375 |
) | ||
Contributions to noncontrolling interest |
|
|
|
303,783 |
| ||
Distributions to noncontrolling interest |
|
(172,954 |
) |
(416,499 |
) | ||
Net Cash Used in Financing Activities |
|
(1,007,259 |
) |
(6,652,365 |
) | ||
Net (Decrease) Increase in Cash and Cash Equivalents |
|
(247,984 |
) |
66,618 |
| ||
Cash and Cash Equivalents, Beginning of Year |
|
2,614,036 |
|
1,931,885 |
| ||
Cash and Cash Equivalents, End of Period |
|
$ |
2,366,052 |
|
$ |
1,998,503 |
|
Supplemental Disclosure of Cash Flow Information Interest paid during the year |
|
$ |
2,130,894 |
|
$ |
2,295,273 |
|
The accompanying notes are an integral part of these combined financial statements.
Ziegler Healthcare Real Estate Funds
Notes to Condensed Combined Financial Statements
Note 1Organization and Nature of the Business
Ziegler Healthcare Real Estate Funds, collectively the Ziegler Funds, consist of Ziegler Healthcare Real Estate Fund I, LLC (Fund I), Ziegler Healthcare Real Estate Fund II, LLC (Fund II), Ziegler Healthcare Real Estate Fund III, LLC (Fund III), and Ziegler Healthcare Real Estate Fund IV, LP (Fund IV). The Funds, through subsidiaries, are principally engaged in making investments in healthcare real estate or companies that own healthcare real estate. Fund I, Fund II, and Fund III are limited liability companies organized under the laws of the State of Delaware. For each of these funds, The Ziegler Companies, Inc. (ZCO) has contributed $1,000 as the general member. Fund IV is a limited partnership organized under the laws of the state of Delaware. A wholly owned subsidiary of ZCO has contributed $1,000 as the general partner. B.C. Ziegler and Company (BCZ), a wholly owned subsidiary of ZCO, is the manager of Fund I, Fund II and Fund III and Ziegler Healthcare Real Estate Management IV, LLC, or ZHREM IV, a wholly owned subsidiary of ZCO is the manager of Fund IV.
The Ziegler Funds had private capital commitments as described below, all of which have been fully contributed:
Fund |
|
Total |
| |
I |
|
$ |
15,100,000 |
|
II |
|
17,800,000 |
| |
III |
|
9,050,000 |
| |
IV |
|
5,616,000 |
| |
Total |
|
$ |
47,566,000 |
|
Note 2Summary of Significant Accounting Policies
The accompanying unaudited condensed combined financial statements reflect all adjustments which are, in the opinion of management, necessary for a fair presentation of the results for the three and six month periods ended June 30, 2013 and 2012 pursuant to the instructions to Form 10-Q and Article 10 of Regulation S-X. All such adjustments are of a normal recurring nature. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States (GAAP) have been condensed or omitted pursuant to such rules and regulations. These financial statements should be read in conjunction with the audited financial statements included in the Companys final prospectus dated July 18, 2013 filed with the Securities and Exchange Commission on July 19, 2013. Operating results for interim periods are not necessarily indicative of results that may be expected for the entire year ending December 31, 2013.
Aspects of the Limited Liability Companies and Limited Partnership
Each of the Ziegler Funds is organized as either a limited liability company or a limited partnership. Each members/partners liability is limited to the capital contributed. Allocations of income and loss are made to the capital accounts as described in the following paragraph. Distributions of cash from operations will be made periodically. The distributions will be made to members/partners in accordance with their ownership percentages.
Allocations of income and loss are made to the capital accounts of members/partners in proportion to the committed capital. The distributions will be made in the following order: (1) to members/partners on a preferred 8 percent annual return based on their unreturned capital contributions for Fund I, Fund II and Fund III and 7 percent for Fund IV, (2) to repay members/partners unreturned capital contributions, and (3) 80 percent to members/partners based upon their percentage interests and 20 percent to ZCO.
The Ziegler Funds were initially capitalized as follows:
|
|
General |
|
Limited |
|
|
| |
Fund |
|
Investment Units |
|
Unit Price |
| |||
I |
|
0.01 |
|
151 |
|
$ |
100,000 |
|
II |
|
0.02 |
|
356 |
|
$ |
50,000 |
|
III |
|
0.01 |
|
90.5 |
|
$ |
100,000 |
|
IV |
|
0.02 |
|
112.3 |
|
$ |
50,000 |
|
Principles of Combination
As described in Note 1, the combined financial statements contain the financial position and results of operations of the Ziegler Funds, which are managed by BCZ and ZHREM IV, and are engaged in similar business activities. It is intended that the Ziegler Funds will contribute their interests in their properties to Physicians Realty L.P., which will be funded primarily through an initial public offering of its common shares.
Principles of Consolidation
The Ziegler Funds include the following consolidated subsidiaries as of June 30, 2013 and December 31, 2012:
|
|
Fund Ownership % |
| ||||||
Entity |
|
I |
|
II |
|
III |
|
IV |
|
Ziegler Michigan 5, LLC (Michigan 5) |
|
100 |
% |
|
|
|
|
|
|
Ziegler Georgia 6, LLC (Georgia 6) |
|
100 |
% |
|
|
|
|
|
|
Ziegler Michigan 6, LLC (Michigan 6) |
|
100 |
% |
|
|
|
|
|
|
Ziegler Georgia 7, LLC (Georgia 7) |
|
50 |
% |
|
|
|
|
|
|
Ziegler Florida 4, LLC (Florida 4) |
|
100 |
% |
|
|
|
|
|
|
Ziegler Georgia 21, LLC (Georgia 21) |
|
79.4 |
% |
|
|
20.6 |
% |
|
|
Ziegler Texas 8, LLC (Texas 8) |
|
100 |
% |
|
|
|
|
|
|
Ziegler Arizona 23, LLC (Arizona 23) |
|
50 |
% |
|
|
|
|
|
|
Ziegler Illinois 12, LLC (Illinois 12) |
|
|
|
100 |
% |
|
|
|
|
Ziegler Michigan 12, LLC (Michigan 12) |
|
|
|
100 |
% |
|
|
|
|
Ziegler Tennessee 14, LLC (Tennessee 14) |
|
|
|
100 |
% |
|
|
|
|
Ziegler Ohio 9, LLC (Ohio 9) |
|
|
|
83.21 |
% |
|
|
16.79 |
% |
Ziegler Maine 15, LLC (Maine 15) |
|
|
|
56.77 |
% |
43.23 |
% |
|
|
Ziegler Wisconsin 16, LLC (Wisconsin 16) |
|
|
|
|
|
100 |
% |
|
|
Ziegler Georgia 17, LLC (Georgia 17) |
|
|
|
|
|
100 |
% |
|
|
Ziegler Illinois 18, LLC (Illinois 18) |
|
|
|
|
|
100 |
% |
|
|
Ziegler Ohio 19, LLC (Ohio 19) |
|
|
|
|
|
100 |
% |
|
|
Ziegler Georgia 20, LLC (Georgia 20) |
|
|
|
|
|
100 |
% |
|
|
Ziegler Wisconsin 24, LLC (Wisconsin 24) |
|
|
|
|
|
|
|
100 |
% |
The Ziegler Funds consolidate the following less than 100 percent owned subsidiaries, or investees of those subsidiaries, due to majority voting control:
Sandwich Development Partners LLC (Sandwich)In 2006, Illinois 12 and another investor (Investing Member) entered into an agreement with IDP Sandwich Development Partners (IDP) to form Sandwich. Illinois 12, the Investing Member and IDP have contributed $1,100,000, $100,000 and $100, respectively. The agreement provides that Illinois 12 and the Investing Member will receive a 7 percent preferred return on their investment. The agreement further requires payment of the preferred return and return of invested capital of Illinois 12 and the Investing Member be returned prior to any allocation of profits to IDP. After Illinois 12 and the Investing Member receive the preferred return and return of invested capital, profits will be split 59.6 percent to Illinois 12, 5.4 percent and 35 percent to IDP.
Maine 15, LLCIn 2007, Fund II and Fund III formed Maine 15 for the purpose of investing in Bath Road Associates, LLC (Bath Road), which owns a medical office building. Maine 15 and other investors entered into an agreement with Bath Road Management, LLC (BRM) to form Bath Road. The agreement provides that Maine 15 will receive 66.33 percent of cash flows from the property, as defined, with the remaining cash flows divided between BRM and other investors, 25.51 percent and 8.16 percent, respectively.
Illinois 18, LLCIn 2007, Illinois 18 entered into an agreement with IDP Remington Holdings (IDP) to form Remington Development Partners, LLC (Remington). Illinois 18 has contributed $1,300,000. The agreement provides that Illinois 18 will receive a 7 percent preferred return on its investment. The agreement further provides that the preferred return and capital investment by Illinois 18 be returned prior to any allocation of profits to IDP. After Illinois 18 receives a 7 percent preferred return and return of capital, profits will be split 65 percent to Illinois 18 and 35 percent to IDP. The noncontrolling interest on Fund IIIs assets and liabilities consists of Illinois 18 and IDP.
Georgia 7, LLCIn 2012, Georgia 7 entered into a 5 year lease with a tenant in exchange for a 50 percent ownership interest in Georgia 7. Prior to this arrangement, Georgia 7 was wholly owned by Fund I. As part of the agreement, Fund I retained a 51 percent voting interest in Georgia 7. As a result, Georgia 7s accounts have been consolidated with Fund Is consolidated financial statements.
The Ziegler Funds consolidate all variable interest entities in which it holds a variable interest and is deemed to be the primary beneficiary of the variable interest entity. Generally, a variable interest entity, or VIE, is an entity with at least one of the following conditions: (1) the total equity investment at risk is insufficient to allow the entity to finance its activities without additional subordinated financial support; or (2) the holders of the equity investment at risk, as a group, lack any one of the following three characteristics: (i) the power to direct the entitys activities that most significantly impact its economic performance, (ii) the obligation to absorb the expected losses of the entity, or (iii) the right to receive the expected residual returns of the entity. The primary beneficiary of a VIE is an entity that has a variable interest or a combination of variable interests that provide that entity with a controlling financial interest in the VIE. An entity is deemed to have a controlling financial interest in a VIE if it has both of the following characteristics: (1) the power to direct the activities of the VIE that most significantly impact the VIEs economic performance, and (2) the obligation to absorb losses of the VIE that could potentially be significant to the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE.
The combined Ziegler Funds consolidate the following VIEs for which it is the primary beneficiary:
In 2005, Ziegler Florida 4, LLC (Florida 4) entered into an agreement with CED SS II, LLC (CED) to form Ziegler CED Summerfield Square, LLC (Summerfield). Summerfield is in the business of property development. Florida 4 contributed $629,000 of cash in exchange for a 40 percent interest in Summerfield. CED agreed to manage the development efforts of Summerfield and assume certain risks of project overruns in exchange for a 60 percent interest in Summerfield. The agreement provides that
Florida 4 will receive a 10 percent preferred return on its capital investment in Summerfield of $629,000. The agreement requires payment of Florida 4s preferred return and return of invested capital before any allocation of profits to CED. After Florida 4 receives its 10 percent preferred return and its capital investment is returned, Summerfields profits will be split 60 percent to CED and 40 percent to Florida 4. CED will also receive a 4.25 percent development fee on the ultimate sale of the medical office buildings.
The Ziegler Funds have determined that, Florida 4 is the primary beneficiary of Summerfield because Florida 4 has the power to direct activities of Summerfield that most significantly impact Summerfields economic performance. Those activities include management oversight and negotiation of unit sales related to the property. Should additional financing be needed for Summerfield in the future, it is expected that Florida 4 will provide that additional support due to ownership.
The following presents selected information for Summerfield as of and for the three and six months ended June 30, 2013 and as of and for the year ended December 31, 2012:
|
|
Three Months |
|
Six Months |
|
|
| |||
|
|
June 30, |
|
June 30, |
|
December 31, |
| |||
|
|
(unaudited) |
|
(unaudited) |
|
|
| |||
Property under Development |
|
$ |
|
|
$ |
674,773 |
|
$ |
674,773 |
|
Other assets |
|
|
|
4,276 |
|
5,227 |
| |||
Total Assets |
|
$ |
|
|
$ |
679,049 |
|
$ |
680,000 |
|
Long-Term Debt |
|
$ |
|
|
$ |
455,001 |
|
$ |
421,675 |
|
Other liabilities |
|
|
|
153,932 |
|
167,690 |
| |||
Total Liabilities |
|
$ |
|
|
$ |
608,933 |
|
$ |
589,365 |
|
Real estate sale |
|
$ |
|
|
$ |
|
|
$ |
685,000 |
|
Operating loss |
|
(9,003 |
) |
(20,518 |
) |
(340,250 |
) | |||
Net loss |
|
(9,003 |
) |
(20,518 |
) |
(340,250 |
) |
On August 1, 2011, Arizona 23 issued a 50% equity interest in the entity to an unrelated third party and current lessee, in exchange for the lessee executing a new 10 year lease. To estimate the value of the equity interest issued, management determined the gross value of the property to be approximately $3,900,000 using a 7.75% capitalization rate and a stabilized annual net operating income of $302,000. This gross value was reduced by the propertys outstanding mortgage debt of approximately $2,500,000, to yield a net equity value of approximately $1,400,000. Therefore, a 50% net equity interest in Arizona 23 approximated $700,000 on the transaction date. The net present value of the tenant lease on the date of the transaction was estimated to be approximately $1,400,000 based on future monthly gross lease payments for the ten-year term of the lease of approximately $2,200,000 using a 7.75% discount rate. Therefore, 50% of the net present value of the lease approximated $700,000 on the date of the transaction, equivalent to a 50% net equity interest in the property, and thus, no gain or loss was recorded on the transaction. Prior to this arrangement, Arizona 23 was wholly owned by Fund I. Arizona 23s accounts have been consolidated with Fund Is consolidated financial statements.
Management determined that the lessee received a lease inducement in the amount of $700,000 from Arizona 23. Accounting standards require that the lease inducement be amortized on a straight line basis over the 10 year lease term. On August 1, 2011, the Ziegler Funds management recorded the lease inducement as an increase to other assets and owners equity of $700,000. For each of the three and six months ended June 30, 2013 and 2012, the amortization of the lease inducement resulted in a decrease in rental revenues of $17,500 and $35,000, respectively.
Following the guidance in generally accepted accounting principles, Fund I is the primary beneficiary of Arizona 23 because Fund I has the power to direct activities of Arizona 23 that most significantly impact its economic performance. Those activities include serving as the managing member with oversight over the property including the ability to approve the sale of the property. Should additional financing be needed for Arizona 23 in the future, it is expected that Fund I will provide that additional support.
The following presents selected information for Arizona 23 as of and for the three and six months ended June 30, 2013 and as of and for the year ended December 31, 2012:
|
|
Three Months |
|
Six Months |
|
|
| |||
|
|
June 30, |
|
June 30, |
|
December 31, |
| |||
|
|
2013 |
|
2013 |
|
2012 |
| |||
|
|
(unaudited) |
|
(unaudited) |
|
|
| |||
Investment property |
|
$ |
|
|
$ |
3,009,121 |
|
$ |
3,036,850 |
|
Other assets |
|
|
|
825,643 |
|
878,913 |
| |||
Total assets |
|
$ |
|
|
$ |
3,834,764 |
|
$ |
3,915,763 |
|
Long-term debt |
|
$ |
|
|
$ |
2,237,344 |
|
$ |
2,280,508 |
|
Other liabilities |
|
|
|
71,417 |
|
68,614 |
| |||
Total liabilities |
|
$ |
|
|
$ |
2,308,761 |
|
$ |
2,349,122 |
|
Rental revenue |
|
$ |
83,014 |
|
$ |
166,287 |
|
$ |
327,635 |
|
Operating income |
|
53,930 |
|
124,757 |
|
330,483 |
| |||
Net (loss) income |
|
(7,586 |
) |
(12,639 |
) |
(88,193 |
) |
All significant intercompany accounts and transactions have been eliminated in consolidation and combination. The effects of eliminations of revenues and expenses due to intercompany transactions between majority-owned subsidiaries and consolidated VIEs are not attributed to noncontrolling interest in the VIEs.
Subsequent to June 30, 2013:
On July 24, 2013, in connection with the completion of the IPO and formation transactions, Physicians Realty L.P. purchased the 50% joint venture equity interest in Arizona 23 (Arrowhead Commons) not owned by the Ziegler Funds for $850,000, resulting in 100% ownership of this property by Physicians Realty L.P.
Classification of Assets and Liabilities
The financial affairs of the Ziegler Funds generally do not involve a business cycle since the realization of assets and the liquidation of liabilities are usually dependent on the Ziegler Funds circumstances. Accordingly, the classification of current assets and current liabilities is not considered appropriate and has been omitted from the combined statements of assets and liabilities.
Impairment of Intangible and Long-Lived Assets
The Ziegler Funds evaluate the recoverability of the recorded amount of intangible and long-lived assets whenever events or changes in circumstances indicate that the recorded amount of an asset may not be fully recoverable. Impairment is assessed when the undiscounted expected future cash flows derived from an asset are less than its carrying amount. If Ziegler Funds determine that an asset is impaired, the impairment to be recognized is measured as the amount by which the recorded amount of the asset exceeds its fair value. Assets to be disposed of are reported at the lower of the recorded amount or fair value less cost to sell. Fair value is determined using a discounted future cash flow analysis.
The Ziegler Funds did not recognize any impairments for the three or six months ended June 30, 2013 and 2012.
Escrow Reserves
The Ziegler Funds are required to maintain various escrow reserves on their notes payable to cover future property taxes and insurance, and tenant improvement costs as defined in each loan agreement. The total reserves as of June 30, 2013 and December 31, 2012 are $1,264,572 and $1,060,003, respectively, which are included in other assets on the combined balance sheets.
Rental Revenue
Rental revenue, less lease inducement, is recognized on a straight-line basis over the terms of the related leases when collectability is reasonably assured. Recognizing rental revenue on a straight-line basis for leases may result in recognizing revenue for amounts more or less than amounts currently due from tenants. Amounts recognized in excess of amounts currently due from tenants are included in other assets and were $1,289,702 and $1,290,038 as of June 30, 2013 and December 31, 2012, respectively. If the Ziegler Funds determine that collectability of straight-line rents is not reasonably assured, the Ziegler Funds limit future recognition to amounts contractually owed and, where appropriate, establish an allowance for estimated losses.
Tenant recoveries related to reimbursement of real estate taxes, insurance and other operating expenses are recognized as rental revenue in the period the applicable expenses are incurred. The reimbursements are recorded at gross, as the Ziegler Funds are generally the primary obligor with respect to real estate taxes and purchasing goods and services from third-party suppliers, have discretion in selecting the supplier and bear the credit risk. Property taxes paid by tenants in accordance with the terms of triple net leases, and the corresponding expense, have been included in rental revenue and operational expenses, respectively, in the combined statements of operations of the Ziegler Funds.
Management Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the combined financial statements and the reported amounts of revenue and expenses reported in the period. Significant estimates are made for the valuation of real estate and intangibles, valuation of financial instruments, impairment assessments and fair value assessments with respect to purchase price allocations. Actual results could differ from these estimates.
Note 3Intangibles
Amortization expense related to intangibles was $371,203 for each of the six month periods ended June 30, 2013 and 2012. Amortization expense related to intangibles was $183,967 and $173,312 for the three months ended June 30, 2013 and 2012, respectively. Future amortization of the intangible assets as of June 30, 2013, is as follows:
Year Ending December 31: |
|
|
| |
2013 |
|
$ |
371,203 |
|
2014 |
|
695,068 |
| |
2015 |
|
661,255 |
| |
2016 |
|
648,520 |
| |
2017 |
|
472,357 |
| |
Thereafter |
|
2,032,545 |
| |
Total |
|
$ |
4,880,948 |
|
Note 4Notes Payable
|
|
June 30, |
|
December 31, | ||
|
|
2013 |
|
2012 | ||
|
|
|
|
| ||
Michigan 6, mortgage loan due in July 2013; monthly payments of principal and interest of $26,535, with a final balloon payment of $2,449,329 due at the maturity date; interest rate of LIBOR plus 1.6% per annum, effective rate of 1.79% as of June 30, 2013.(4) |
|
$ |
2,329,673 |
|
$ |
2,466,919 |
|
|
|
|
| ||
Georgia 7, mortgage loan due in June 2017; interest-only payments through June 2009, effective July 2009, monthly principal and interest payments of $39,890, with a final balloon payment of $5,869,275 due at the maturity date; interest rate of 5.942% per annum. |
|
6,356,418 |
|
6,403,977 | ||
|
|
|
|
| ||
Arizona 23, mortgage loan due in October 2013; monthly payments principal and interest of $15,000 through October 2012; effective November 2012, monthly payments of principal and interest of $7,194, with a final balloon payment of $2,208,568 due at the maturity date; interest rate of LIBOR plus 3.25% per annum, effective rate of 3.44% as of June 30, 2013.(4) |
|
2,237,344 |
|
2,280,508 | ||
|
|
|
|
| ||
Texas 8, mortgage loan due in October 2013; monthly payments of principal and interest of $8,171, with a final balloon payment of $2,012,853 due at the maturity date; interest rate of LIBOR plus 4% per annum, effective rate of 4.19% as of June 30, 2013.(4) |
|
2,135,535 |
|
2,184,559 | ||
|
|
|
|
| ||
Georgia 6, mortgage loan due in October 2013; monthly payments of principal and interest of $4,224, with a final balloon payment of $1,090,963 due at the maturity date; interest rate of LIBOR plus 4% per annum, effective rate of 4.19% as of June 30, 2013.(4) |
|
1,107,858 |
|
1,133,200 | ||
|
|
|
|
| ||
Michigan 5, mortgage loan due in October 2013; monthly payments of principal and interest of $5,106, with a final balloon payment of $835,927 due at the maturity date; interest rate of LIBOR plus 4% per annum, effective rate of 4.19% as of June 30, 2013.(4) |
|
854,191 |
|
884,825 | ||
|
|
|
|
| ||
Georgia 21, mortgage loan due in July 2013; monthly payments and interest of $28,140 until June 2012, effective July 2012 monthly payment of principal and interest of $29,980, with a final balloon payment of $17,226,037 due at the maturity date; interest rate of LIBOR plus 3.05% per annum, effective rate of 3.24% as of June 30, 2013.(4) |
|
17,224,530 |
|
17,404,410 | ||
|
|
June 30, |
|
December 31, | ||
|
|
2013 |
|
2012 | ||
|
|
|
|
| ||
Mezzanine loans payable to three private investors; monthly payments of interest only at an annual rate of 12%; due in July 2013. (4) |
|
4,400,000 |
|
4,400,000 | ||
|
|
|
|
| ||
Summerfield, mortgage loan due in March 2012; monthly payments of interest only until March 2011; effective April 2011, monthly payments of principal and interest of $5,177; interest rate of 4.25% per annum.(1) (4) |
|
359,031 |
|
325,706 | ||
|
|
|
|
| ||
Summerfield, $250,000 revolving line of credit due in March 2012; monthly payments of interest only until March 2011; effective April 2011, monthly payments of principal and interest of $8,000; interest rate of 4.25% per annum.(1)(4) |
|
95,970 |
|
95,970 | ||
|
|
|
|
| ||
Tennessee 14, mortgage loan due June 2017; monthly payments of principal and interest of $66,081, with a final balloon payment of $9,820,300 due at the maturity date; interest rate of 5.81% per annum. |
|
10,666,060 |
|
10,747,849 | ||
|
|
|
|
| ||
Michigan 12, mortgage loan due January 2017; monthly payments of principal and interest of $36,299, with a final balloon payment of $5,035,493 due at the maturity date; interest rate of 5.93% per annum. (4) |
|
5,563,609 |
|
5,613,726 | ||
|
|
|
|
| ||
Maine 15, mortgage loan due June 2016; monthly payments of principal and interests of $33,160, with a final balloon payment of $7,639,025 due at the maturity date; interest rate of LIBOR plus 2.25%, effective rate of 2.44% as of June 30, 2013. |
|
8,170,704 |
|
8,265,443 | ||
|
|
|
|
| ||
Illinois 12, mortgage loan due January 2018; monthly payments of principal and interest of $41,428, with a final balloon payment of $6,169,464 due at maturity; interest rate of 5.35% per annum. |
|
6,815,452 |
|
6,847,333 | ||
|
|
|
|
| ||
Wisconsin 16, mortgage loan due September 2032 with an anticipated repayment date of September 2017, monthly payments of principal and interest of $20,741; interest rate of 6.58% per annum. If not repaid by anticipated repayment date, effective September 2017, monthly payments adjust based on the propertys cash flow (as defined in the agreement) with the interest rate becoming the greater of 8.58% or the 10 year U.S. treasury rate plus 3%. |
|
2,856,851 |
|
2,885,864 | ||
|
|
|
|
| ||
Georgia 17, mortgage loan due October 2013, monthly payments of principal and interest of $9,250, with final balloon payment of $2,349,500 due at maturity date; interest rate of LIBOR plus 3.25%, effective rate of 3.44% as of June 30, 2013.(4) |
|
2,377,250 |
|
2,432,750 | ||
|
|
|
|
| ||
Ohio 19, mortgage loan due February 2018, effective April 2011, monthly payments of principal and interest t $13,242; interest rate of 5.84% per annum. Effective March 2013 and every six months thereafter, the interest rate is subject to adjustment to LIBOR plus 2.4%, but will not exceed 11.31%.(4) |
|
2,152,925 |
|
2,174,646 | ||
|
|
|
|
| ||
Georgia 20, mortgage loan due July 2013, monthly payments of principal and interest of $10,755, with final balloon payment of $1,617,519 due at maturity date; interest rate of 6.25% per annum. |
|
1,618,812 |
|
1,631,947 | ||
|
|
|
|
| ||
Remington, mortgage loan due September 2017, monthly payments of principal and interest of $36,675, with a final balloon payment of $5,235,023 due at maturity date; interest rate of LIBOR plus 2.75%, effective rate of 2.94% as of June 30, 2013.(2) |
|
6,472,873 |
|
6,309,385 | ||
|
|
|
|
| ||
Wisconsin 24, revolving bank line of credit due in August 2014; monthly payments of interest only; interest rate of LIBOR plus 3.25% per annum, effective rate of 3.44% as of June 30, 2013.(3)(4) |
|
|
|
| ||
|
|
$ |
83,795,086 |
|
$ |
84,489,017 |
(1) On January 24, 2013, Summerfield entered into a forbearance agreement with the lender regarding its mortgage note and outstanding line of credit, pursuant to which the lender agreed not to exercise its rights and remedies available under the forbearance agreement. The forbearance period extends through September 30, 2013, at which time the mortgage note and line of credit is due.
(2) The note was refinanced on September 18, 2012 with an effective date of September 28, 2012. Prior to the refinancing, the loan was payable in monthly payments of principal and interest of $23,468, at an interest rate of LIBOR plus 1.6%.
(3) The revolving line of credit is secured by the investment property owned by Wisconsin 24. Fund IV is contingently liable under certain circumstances for up to 100 percent of the borrowings under the revolving line of credit. As of June 30, 2013, the maximum available borrowings under this agreement were $1,180,000.
(4) On July 24, 2013, proceeds from the IPO were used to repay outstanding indebtedness on the following ten properties:
Property |
|
Amount Repaid |
| |
Arizona 23 (Arrowhead Commons) |
|
$ |
2,237,344 |
|
Georgia 20 (Austell Medical Office Building) |
|
1,618,812 |
| |
Georgia 17 (Decatur Medical Office Building) |
|
2,377,250 |
| |
Texas 8 (El Paso Medical Office Building) |
|
2,135,535 |
| |
Michigan 5 (Farmington Professional Pavilion) |
|
854,191 |
| |
Michigan 6 (Ingham Medical Center) |
|
2,329,673 |
| |
Ohio 19 (New Albany Professional Building) |
|
2,152,925 |
| |
Georgia 6 (Northpark Trail) |
|
1,107,858 |
| |
Summerfield Square |
|
455,001 |
| |
Georgia 21 (Summit Healthplex Senior Debt) |
|
17,224,530 |
| |
Georgia 21 (Summit Healthplex Mezzanine Debt) |
|
4,400,000 |
| |
|
|
$ |
36,893,119 |
|
Scheduled principal payments due on notes payable as of June 30, 2013, are as follows:
Year Ending December 31: |
|
|
| |
2013 |
|
$ |
35,251,314 |
|
2014 |
|
1,054,578 |
| |
2015 |
|
1,098,285 |
| |
2016 |
|
8,624,861 |
| |
2017 |
|
29,604,187 |
| |
Thereafter |
|
8,161,861 |
| |
Total Payments |
|
$ |
83,795,086 |
|
Mortgage loans are secured by the respective investment property owned by the borrower. The mortgage loans associated with Michigan 5, Michigan 6, Georgia 6, Georgia 7, Georgia 21, Arizona 23, and Texas 8 are partially guaranteed by Fund I. Fund I is contingently liable under certain circumstances for up to 100 percent of the outstanding mortgage loans.
Michigan 6 is currently in default with respect to the minimum debt service coverage ratio and minimum global debt service coverage ratio covenants as it relates to the mortgage loan on its property and has not obtained a waiver from the bank. Michigan 6 continues to remit all scheduled mortgage payments on a timely basis and management does not anticipate any adverse impact to the combined financial statements as a result of the noncompliance as no action has been taken by the lender to demand payment or exercise any other remedies or rights as stipulated in the loan agreement. Under the loan agreement for the Georgia 21 mortgage loan, Fund I is currently in default with respect to the minimum level of tangible net worth covenant and has not obtained a waiver from the lender. Georgia 21 continues to remit all scheduled mortgage payments on a timely basis and management does not anticipate any adverse impact to the combined financial statements as a result of the noncompliance as no action has been taken by the lender to demand payment or exercise any other remedies or rights as stipulated in the loan agreement. Georgia 21 is currently in compliance with its minimum debt service ratio covenant as of June 30, 2013.
Subsequent to June 30, 2013:
On July 24, 2013, in connection with the completion of the IPO and formation transactions, Physicians Realty L.P. repaid approximately $36.9 million of outstanding indebtedness on ten properties.
On August 29, 2013, the Operating Partnership, as borrower, the Company and certain subsidiaries, entered into a $75.0 million senior secured revolving credit facility. Subject to the satisfaction of certain conditions, including additional lender commitments, the Operating Partnership has the option to increase the borrowing capacity under the revolving credit facility up to $250.0 million. The revolving credit facility has a three-year term with an initial maturity date of August 29, 2016. The Operating Partnership has the option to extend the term to August 29, 2017. Borrowings under the senior secured revolving credit facility bear interest at rates generally between LIBOR plus 2.65% and LIBOR plus 3.40%
Note 5Fair Value Measurements
Accounting standards require certain assets and liabilities be reported at fair value in the financial statements and provides a framework for establishing that fair value. The framework for determining fair value is based on a hierarchy that prioritizes the valuation techniques and inputs used to measure fair value.
In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets or liabilities that the Funds have the ability to access. Fair values determined by Level 2 inputs use
other inputs that are observable, either directly or indirectly. These Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals. Significant Level 2 inputs include interest rate swaps.
Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset. These level 3 fair value measurements are based primarily on managements own estimates using pricing models, discounted cash flow methodologies, or similar techniques taking into account the characteristics of the asset.In instances where inputs used to measure fair value fall into different levels of the fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Funds assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset or liability.
The Ziegler Funds measure their interest rate swaps at fair value on a recurring basis. The fair value of ($453,252) and $(642,940) as of June 30, 2013 and December 31, 2012, respectively, is based on primarily level 2 inputs described above.
The Ziegler Funds derivative instruments (Note 6) are not traded on an exchange. The Ziegler Funds obtained the fair value of the swaps from the counterparty. They then tested that fair value against a fair value determined by a methodology that included using the income approach to value the derivatives, using observable Level 2 market expectations at the measurement date and standard valuation techniques to convert future amounts to a single present amount (discounted) assuming that participants are motivated, but not compelled to transact. Level 2 inputs for the swap valuations were limited to quoted prices for similar assets or liabilities in active markets (specifically future contracts) and inputs other than quoted prices that were observable for the asset or liability (specifically LIBOR cash and swap rates, implied volatility for options, caps and floors, basis swap adjustments and credit risk at commonly quoted intervals). Mid-market pricing was used as a practical expedient for fair value measurements. Key inputs, including the cash rates for very short-term, futures rates and swap rates beyond the derivative maturities were bootstrapped to provide spot rates at resets specified by the swaps (reset rates were then further adjusted by the basis swaps, if necessary). Inputs were collected from Bloomberg as the last price on the last market day of the period. The same rates used to bootstrap the yield curves were used to discount the future cash flows prior to the credit risk effect for both the Ziegler Funds and the credit risk of its counterparty when determining the fair value of derivatives under generally accepted accounting principles. The fair values resulting from the separate calculations were not significantly different.
Both direct and indirect observable inputs may be used to determine the fair value of the positions classified as Level 2 assets and liabilities. As a result, the unrealized gains and losses for these asset and liabilities presented above may include changes in fair value that were attributable to both direct and indirect observable inputs. Changes in fair value of the interest rate swaps totaled $(115,307) and $(39,763) and $(189,688) and $(58,138) for the three and six months ended June 30, 2013 and 2012, respectively, and are included in the combined statement of operations. The fair value was obtained from the swaps counterparty. The following table sets forth by level within the fair value hierarchy the Ziegler Funds assets and liabilities that were accounted for on a nonrecurring basis as of December 31, 2012.
|
|
|
|
Nonrecurring Fair Value Measurements |
|
|
| |||||||||
|
|
Fair Value |
|
Quoted Prices |
|
Significant |
|
Significant |
|
Total Gains |
| |||||
Medical office buildings |
|
$ |
3,588,594 |
|
$ |
|
|
$ |
|
|
$ |
3,588,594 |
|
$ |
(614,540 |
) |
Land |
|
1,210,406 |
|
|
|
|
|
1,210,406 |
|
(231,594 |
) | |||||
Property under development |
|
674,773 |
|
|
|
|
|
674,773 |
|
(90,455 |
) | |||||
|
|
$ |
5,473,773 |
|
$ |
|
|
$ |
|
|
$ |
5,473,773 |
|
$ |
(936,589 |
) |
The impairment of the medical office buildings reference above mainly resulted from declines in current and projected operating results and cash flows of the properties. (See Note 2) There were no fair value measurements on a nonrecurring basis as of June 30, 2013.
The following table summarizes the quantitative inputs and assumptions used for items categorized in Level 3 for the fair value hierarchy as of December 31, 2012. There were no changes in the quantitative inputs and assumptions used for items categorized in Level 3 for the fair hierarchy as of June 30, 2013. The disclosure below excludes information on unobservable inputs that are non-quantitative such as unadjusted prices from recent transactions or third party valuations.
Asset Category |
|
Fair value at |
|
Valuation |
|
Unobservable Inputs |
|
Ranges |
| |
Investment in real estate properties |
|
$ |
4,799,000 |
|
Discounted cash flow |
|
Discount rate |
|
10.7-13.5% |
|
|
|
|
|
|
|
Capitalization rate |
|
7.7-10.5% |
| |
|
|
|
|
|
|
Vacancy rate |
|
9.41-17.8% |
| |
|
|
|
|
|
|
|
|
|
| |
Property under development |
|
$ |
674,773 |
|
Market comparable/ Discounted cash flow |
|
Capitalization rate |
|
9-10% |
|
The carrying amounts of cash and cash equivalents, tenant receivables, payables, and accrued interest are reasonable estimates of fair value because of the short maturities of these instruments. Fair values for notes payable are estimates based on rates currently prevailing for similar instruments of similar maturities.
The following table presents the fair value of other financial instruments. The swaps are measured at fair value on a recurring basis.
|
|
June 30, |
|
December 31, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||||
|
|
(unaudited) |
|
|
|
|
| ||||||
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
| ||||
Notes payable(1) |
|
$ |
83,795,086 |
|
$ |
84,655,255 |
|
$ |
84,489,017 |
|
$ |
86,982,366 |
|
|
|
|
|
|
|
|
|
|
| ||||
Interest rate swapsLiabilities |
|
$ |
453,252 |
|
$ |
453,252 |
|
$ |
642,940 |
|
$ |
642,940 |
|
(1) For disclosure purposes only.
Note 6Derivative Financial Instruments
The Ziegler Funds are exposed to certain risks in the normal course of its business operations. One risk relating to the variability of interest on variable rate debt is managed through the use of derivatives. All derivative financial instruments are reported in the balance sheet at fair value.
In particular, interest rate swaps, which are designated as cash flow hedges are used to manage the risk associated with interest rates on variable-rate borrowings.
Generally, the funds enter into hedging relationships such that changes in the fair value or cash flows of items and transactions being hedged are expected to be offset by corresponding changes in the values of the derivatives.
As of December 31, 2012, the Ziegler Funds held swaps to receive variable\pay fixed interest rates swaps with a total notional amount of $25,609,755, of which $17,441,821 expires in July 2013, with the remaining amount expiring in May 2016. As of June 30, 2013, the Ziegler Funds held swaps to receive variable/pay fixed interest rate swaps with a total notional amount of $23,326,511, of which $17,261,940 expires in July 2013, with the remaining amount expiring in May 2016. Gains recognized on the interest rate swaps of $115,307 and $31,955 were included in change in fair value of derivatives, net in the combined statements of operations for the three months ended June 30, 2013 and 2012, respectively and $189,688 and $58,138 for the six months ended June 30, 2013 and 2012, respectively.
Subsequent to June 30, 2013:
The variable/fixed interest rate swap with a notional amount of $17,261,940 expired on July 1, 2013.
Note 7Operating Leases
The Ziegler Funds are lessors of medical office buildings. Leases have expirations from 2013 through 2028. As of June 30, 2013, the future minimum rental payments on noncancelable leases was as follows:
Year Ending December 31: |
|
|
| |
2013 |
|
$ |
4,938,716 |
|
2014 |
|
9,685,610 |
| |
2015 |
|
6,676,426 |
| |
2016 |
|
9,313,563 |
| |
2017 |
|
8,079,679 |
| |
Thereafter |
|
35,491,739 |
| |
Total |
|
$ |
77,185,733 |
|
Note 8Related Party Transactions
BCZ charges the Ziegler Funds an annual management fee equal to two percent of the total capital commitments. BCZ carries out the day-to-day management of the Ziegler Funds including origination of investments, investor reporting and accounting. Total management fees charged to the Ziegler Funds were $237,700 for each of the three months ended June 30, 2013 and 2012 and $475,400 for each of the six months ended June 30, 2013 and 2012. Total other fees charged to the Ziegler Funds were $6,995 for each of the three months ended June 30, 2013 and 2012 and $13,991 for each of the six months ended June 30, 2013 and 2012. The other fees include fees for accounting expenses and other amounts owed to
BCZ. As of June 30, 2013 and December 31, 2012, management and other fees of $1,919,399 and $1,530,300, respectively, were payable to BCZ and are included in accounts payable to related parties on the combined balance sheets
Subsequent to June 30, 2013:
Following the IPO and formation transactions, the outstanding payable owed to BCZ was repaid by the Ziegler Funds using a portion of the OP units received by the Ziegler Funds and cash held by the Ziegler Funds.
Note 9 Subsequent Events
As discussed in Note 1, Physicians Realty L.P. purchased the remaining 50% joint venture equity interest in Arizona 23 (Arrowhead Commons) not owned by the Ziegler Funds.
As discussed in Note 4, in connection with closing of the IPO and formation transactions, Physicians Realty L.P. repaid approximately $36.9 million of outstanding indebtedness on ten properties.
We, effective August 21, 2013, through our Operating Partnership, entered into the Agreement of Sale and Purchase to acquire a post-acute care specialty hospital in Plano, Texas for $18.2 million.
As discussed in Note 4, the Operating Partnership, on August 29, 2013, we and certain subsidiaries of the Operating Partnership entered into a senior secured revolving credit facility.
As discussed in Note 7, a variable/fixed interest rate swap with a notional amount of $17,261,940 expired on July 1, 2013.
As discussed in Note 8, in connection with closing of the IPO and formation transactions, the outstanding payable owed to BCZ was repaid by the Ziegler Funds.
Physicians Realty Trust and Subsidiaries
Pro Forma Consolidated Financial Statements
(Unaudited)
Physicians Realty Trust (together with its combined entities, the Company, we, our or us) is a Maryland real estate investment trust that was formed on April 9, 2013, in connection with our underwritten initial public offering of our common shares (the IPO). In connection with the completion of the IPO on July 24, 2013, on the same date we acquired from four healthcare real estate funds (collectively, the Ziegler Funds), equity interests in the entities that directly or indirectly own interests in 19 properties, as well as certain operating assets and liabilities, pursuant to contribution agreements, which we refer to as our formation transactions. Prior to the completion of the IPO and the formation transactions, neither we nor Physicians Realty L.P., a Delaware limited partnership (our Operating Partnership), had any corporate or business activity since our formation other than the issuance of 1,000 common shares, par value $0.01 per share (Common Shares), for $1,000 in cash in connection with our initial capitalization and our contributions of $1,000 to our Operating Partnership. We are the sole general partner of our Operating Partnership. We contributed the net proceeds of the IPO, including those related to the underwriters exercise of their overallotment option, to our operating partnership in exchange for common units of partnership interest in our Operating Partnership. Upon completion of the IPO and the related formation transactions described below, we own 81.4% of our Operating Partnership and all of our operations are carried on through our Operating Partnership. Accordingly, we will consolidate the assets, liabilities and results of operations of our Operating Partnership.
The accompanying pro forma consolidated financial statements include the operations and assets of our Predecessor, which is not a legal entity but rather a combination of real estate entities under common control by the Ziegler Funds. Our Predecessor includes entities owned and/or controlled by the Ziegler Funds, which own interests in 19 medical office properties. In addition, the pro forma consolidated financial statements reflect the acquisition of the remaining 50% interest in the entity that owns Arrowhead Commons, not owned by the Ziegler Funds, using proceeds of the IPO as part of the formation transaction.
The contribution or acquisition of interests in the controlled entities is considered a transaction between entities that own the properties that are commonly controlled by The Ziegler Companies, Inc. and are engaged in similar activities of the Predecessor. As part of the formation transactions, at the closing of the IPO on July 24, 2013 the Ziegler Funds contributed to us 100% of their ownership interests in the entities that own the properties that comprise our initial portfolio in exchange for an aggregate of 2,744,000 common units of limited partnership interest in our Operating Partnership. The Ziegler Companies, Inc., through its direct and indirect wholly-owned subsidiaries, including B.C. Ziegler and Company, controlled each of the four Ziegler Funds as sole manager of the three funds that are organized as limited liability companies and as sole general partner of the fund that is organized as a limited partnership and had authority to manage the day-to-day activities and operations of the four Ziegler Funds and thus is deemed to have controlled the Predecessor. The Ziegler Companies, Inc. provided the initial capital for the formation of the Company and held all of the outstanding shares of the Company prior to the IPO. The Company has determined that the transactions pursuant to which the Ziegler Funds, which are controlled by The Ziegler Companies, Inc., contributed the assets and liabilities of the Predecessor to the Operating Partnership, which is also controlled by The Ziegler Companies, Inc., are transactions among entities under common control and in accordance with ASC 805-50-30-5, the Company has determined that such transactions should be accounted for at the historical cost of the contributing entities.
Under ASC 810-10, the acquisition of the remaining 50% ownership interest in Arrowhead Commons will be accounted for at historical cost as the Operating Partnership retained control of the property at the time of acquisition.
The unaudited pro forma consolidated financial statements have been derived from our Predecessors historical combined financial statements. The unaudited pro forma balance sheet as of June 30, 2013 is presented to reflect adjustments to the Predecessors historical combined balance sheets as of June 30, 2013 as if the IPO and the related formation transactions were completed on June 30, 2013. The unaudited pro forma consolidated statements of operations for the six months ended June 30, 2013 are presented as if the IPO and the related formation transactions were completed on January 1, 2013. The following unaudited pro forma financial statements should be read in conjunction with (i) the Predecessors historical combined financial statements as of June 30, 2013 and (ii) the Risk Factors, and Cautionary Note Regarding Forward-Looking Statements sections in the Companys final prospectus dated July 18, 2013 filed with the Securities and Exchange Commission on July 19, 2013, which we refer to as the final prospectus. We have based the unaudited pro forma adjustments on available information and assumptions that we believe are reasonable. The following unaudited pro forma consolidated financial statements are presented for informational purposes only and are not necessarily indicative of what our actual financial position would have been as of June 30, 2013 assuming the offering and the related formation transactions had all been completed on January 1, 2013, and what actual results of operations would have been for the six months ended June 30, 2013 assuming the IPO and the related formation transactions were completed on such date, are not indicative of future results of operations or financial condition and should not be viewed as indicative of future results of operations or financial condition.
Physicians Realty Trust
Pro Forma Consolidated Balance Sheet
June 30, 2013
(Unaudited)
|
|
Physicians |
|
|
|
Acquisitions |
|
Pro Forma |
|
Proceeds |
|
|
|
|
|
|
| |||||||
|
|
Realty |
|
|
|
Arrowhead |
|
Before |
|
From |
|
Use of |
|
Other |
|
Company |
| |||||||
|
|
Trust |
|
Predecessor |
|
Commons |
|
Offering |
|
Offering |
|
Proceeds |
|
Adjustments |
|
Pro Forma |
| |||||||
|
|
A |
|
B |
|
C |
|
|
|
D |
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Real estate, at cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income producing property |
|
|
|
$ |
90,085,301 |
|
|
|
$ |
90,085,301 |
|
|
|
|
|
|
|
$ |
90,085,301 |
| ||||
Tenant improvements |
|
|
|
5,192,149 |
|
|
|
5,192,149 |
|
|
|
|
|
|
|
5,192,149 |
| |||||||
Property Under Development |
|
|
|
674,773 |
|
|
|
674,773 |
|
|
|
|
|
|
|
674,773 |
| |||||||
Land |
|
|
|
15,463,667 |
|
|
|
15,463,667 |
|
|
|
|
|
|
|
15,463,667 |
| |||||||
Accumulated depreciation |
|
|
|
(18,042,616 |
) |
|
|
(18,042,616 |
) |
|
|
|
|
|
|
(18,042,616 |
) | |||||||
Real estate investmentsnet |
|
|
|
93,373,274 |
|
|
|
93,373,274 |
|
|
|
|
|
|
|
93,373,274 |
| |||||||
Cash and cash equivalents |
|
$ |
1,000 |
|
2,366,052 |
|
|
|
2,367,052 |
|
$ |
124,598,216 |
|
$ |
(38,641,618 |
)E |
|
|
88,323,650 |
| ||||
Accounts receivable, net |
|
|
|
556,783 |
|
|
|
556,783 |
|
|
|
|
|
|
|
556,783 |
| |||||||
Deferred Costs |
|
|
|
995,371 |
|
|
|
995,371 |
|
|
|
|
|
$ |
554,389 |
F |
1,549,760 |
| ||||||
Intangibles |
|
|
|
4,880,948 |
|
|
|
4,880,948 |
|
|
|
|
|
|
|
4,880,948 |
| |||||||
Other Assets |
|
|
|
4,110,478 |
|
|
|
4,110,478 |
|
(834,310 |
) |
|
|
|
|
3,276,168 |
| |||||||
Total Assets |
|
$ |
1,000 |
|
$ |
106,282,906 |
|
|
|
$ |
106,283,906 |
|
$ |
123,763,906 |
|
$ |
(38,641,618 |
) |
$ |
554,389 |
|
$ |
191,960,583 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Notes Payable |
|
|
|
$ |
83,795,086 |
|
|
|
$ |
83,795,086 |
|
|
|
$ |
(36,893,118 |
)E |
|
|
$ |
46,901,968 |
| |||
Accounts payable to related parties |
|
|
|
1,919,399 |
|
|
|
1,919,399 |
|
|
|
|
|
$ |
(1,919,399 |
)G |
|
| ||||||
Accounts payable |
|
|
|
644,114 |
|
|
|
644,114 |
|
|
|
(186,850 |
)H |
|
|
457,264 |
| |||||||
Accrued expenses and other liabilities |
|
|
|
1,271,998 |
|
|
|
1,271,998 |
|
|
|
|
|
|
|
1,271,998 |
| |||||||
Derivative liabilities |
|
|
|
453,252 |
|
|
|
453,252 |
|
|
|
|
|
|
|
453,252 |
| |||||||
Total Liabilities |
|
|
|
$ |
88,083,849 |
|
|
|
$ |
88,083,849 |
|
|
|
$ |
(37,079,968 |
) |
$ |
(1,919,399 |
) |
$ |
49,084,482 |
|
Physicians Realty Trust
Pro Forma Consolidated Balance Sheet
June 30, 2013
(Unaudited)
|
|
Physicians |
|
|
|
Acquisitions |
|
Pro Forma |
|
Proceeds |
|
|
|
|
|
|
| |||||||
|
|
Realty |
|
|
|
Arrowhead |
|
Before |
|
From |
|
Use of |
|
Other |
|
Company |
| |||||||
|
|
Trust |
|
Predecessor |
|
Commons |
|
Offering |
|
Offering |
|
Proceeds |
|
Adjustments |
|
Pro Forma |
| |||||||
|
|
A |
|
B |
|
C |
|
|
|
D |
|
|
|
|
|
|
| |||||||
Owners Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Predecessor equity |
|
|
|
18,254,064 |
|
|
|
18,254,064 |
|
|
|
|
|
(18,254,064 |
)I |
|
| |||||||
Noncontrolling interest in Predecessor |
|
|
|
(55,007 |
) |
(455,432 |
) |
(510,439 |
) |
|
|
|
|
|
|
$ |
(510,439 |
) | ||||||
Shareholders Equity |
|
1,000 |
|
|
|
455,432 |
|
456,432 |
|
123,763,906 |
|
(1,561,650 |
) |
2,473,788 |
K |
125,132,476 |
| |||||||
Noncontrolling interest in operating partnership |
|
|
|
|
|
|
|
|
|
|
|
|
|
18,254,064 |
I |
18,254,064 |
| |||||||
Total Owners Equity |
|
1,000 |
|
18,199,057 |
|
|
|
18,200,057 |
|
123,763,906 |
|
(1,561,650 |
)J |
2,473,788 |
|
142,876,101 |
| |||||||
Total Liabilities and Equity |
|
$ |
1,000 |
|
$ |
106,282,906 |
|
|
|
$ |
106,283,906 |
|
$ |
123,763,906 |
|
$ |
(38,641,618 |
) |
$ |
554,389 |
|
$ |
191,960,583 |
|
Physicians Realty Trust and Subsidiaries
Pro Forma Consolidated Income Statement
For the Six Months Ended June 30, 2013
(Unaudited)
|
|
Physicians |
|
|
|
Acquisitions |
|
Pro Forma |
|
Other |
|
Company |
| |||||
|
|
Realty |
|
Predecessor |
|
Arrowhead |
|
Before |
|
Pro Forma |
|
Pro |
| |||||
|
|
AA |
|
BB |
|
CC |
|
|
|
|
|
|
| |||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Rental revenue |
|
|
|
$ |
5,031,549 |
|
|
|
$ |
5,031,549 |
|
|
|
$ |
5,031,549 |
| ||
Expense recoveries |
|
|
|
1,600,925 |
|
|
|
1,600,925 |
|
|
|
1,600,925 |
| |||||
Other revenue |
|
|
|
5,637 |
|
|
|
5,637 |
|
|
|
5,637 |
| |||||
Total Revenue |
|
|
|
6,638,111 |
|
|
|
6,638,111 |
|
|
|
6,638,111 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Management fees |
|
|
|
475,400 |
|
|
|
475,400 |
|
$ |
(475,400 |
)DD |
|
| ||||
General and administrative |
|
|
|
222,021 |
|
|
|
222,021 |
|
1,199,000 |
EE |
1,421,021 |
| |||||
Operational Expenses |
|
|
|
2,524,170 |
|
|
|
2,524,170 |
|
|
|
2,524,170 |
| |||||
Depreciation and amortization |
|
|
|
2,060,492 |
|
|
|
2,060,492 |
|
(46,566 |
)FF |
2,013,926 |
| |||||
Total Expenses |
|
|
|
5,282,083 |
|
|
|
5,282,083 |
|
677,034 |
|
5,959,117 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total operating income |
|
|
|
1,356,028 |
|
|
|
1,356,028 |
|
(677,034 |
) |
678,994 |
| |||||
Interest expense |
|
|
|
2,130,143 |
|
|
|
2,130,143 |
|
(879,401 |
)GG |
1,250,742 |
| |||||
Change in fair value of derivatives, net |
|
|
|
(189,688 |
) |
|
|
(189,688 |
) |
|
|
(189,688 |
) | |||||
Combined net loss |
|
|
|
(584,427 |
) |
|
|
(584,427 |
) |
202,367 |
|
(382,060 |
) | |||||
Less net income attributable to noncontrolling interest |
|
|
|
(125,485 |
) |
$ |
6,319 |
|
(131,804 |
) |
|
|
(131,804 |
) | ||||
Net income |
|
|
|
$ |
(709,912 |
) |
$ |
6,319 |
|
$ |
(716,231 |
)) |
$ |
202,367 |
|
$ |
(513,864 |
) |
Earnings per sharebasic: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from continuing operations attributable to common shareholders |
|
|
|
|
|
|
|
|
|
|
|
(0.04 |
)HH | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings per sharediluted: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from continuing operations attributable to common shareholders |
|
|
|
|
|
|
|
|
|
|
|
(0.03 |
)HH |
Notes to Unaudited Pro Forma Consolidated Financial Statements
1. Adjustments to the Pro Forma Consolidated Balance Sheet
(A) Represents the balance sheet of Physicians Realty Trust as of June 30, 2013. Upon completion of the IPO and the formation transactions, we redeemed 1,000 shares issued in our initial capitalization for $1,000 of cash.
(B) Reflects the historical combined balance sheet of our Predecessor as of June 30, 2013.
(C) Reflects the acquisition by us of the 50% ownership interest in the entity that owns Arrowhead Commons, and was not owned by the Ziegler Funds prior to consummation of the formation transactions in exchange for $850,000 cash and the assumption of related debt (see Note E below). The Ziegler Funds have a 50% ownership interest in the entity that owns Arrowhead Commons and is the primary beneficiary of the entity because it has the power to direct the activities that most significantly impact its economic performance and, therefore, such ownership interest has been included in the Predecessors combined financial statements. Upon completion of the acquisition, we own 100% of the entity that owns Arrowhead Commons.
(D) Reflects gross proceeds from the IPO, inclusive of the underwriters overallotment option, of $135,166,366, reduced by $11,402,460, net of underwriters discounts and commissions and other costs of the IPO and the formation transactions payable by us, resulting in net proceeds to us of $123,763,906. These costs are charged against the gross IPO proceeds upon completion of the IPO. As of June 30, 2013, $834,310 of these fees had been paid by our Predecessor, which we reimbursed upon completion of the IPO. A summary is as follows:
Gross proceeds |
|
$ |
135,166,366 |
|
Underwriters discount |
|
(9,577,460 |
) | |
Transaction costs |
|
(990,690 |
) | |
Transaction costs incurred by our Predecessor through June 30, 2013 and to be reimbursed by us from the offering proceeds |
|
(834,310 |
) | |
Net proceeds |
|
$ |
123,763,906 |
|
(E) We used a portion of the IPO proceeds as follows:
Debt paydowns |
|
$ |
36,893,118 |
|
Loan transfer and consent fees |
|
300,000 |
| |
Purchase of remaining 50% interest in the entity that owns Arrowhead Commons |
|
850,000 |
| |
Financing fees relating to anticipated credit facility |
|
597,500 |
| |
Redemption of initial capitalization of the Company |
|
1,000 |
| |
Total use of proceeds |
|
$ |
38,641,618 |
|
(F) Reflects a $43,111 reduction of unamortized deferred financing costs related to debt that we repaid with proceeds from the IPO. Also, we have entered into a $75 million senior secured revolving credit facility. This pro forma adjustment represents an estimated $597,500 in financing fees, which will be amortized over the life of the credit facility as an adjustment to interest expense.
(G) Reflects the repayment by the Ziegler Funds of accrued management fees owed by the Ziegler Funds to Ziegler using a portion of the OP units received by the Ziegler Funds and cash held by the Ziegler Funds.
(H) Represents $186,850 of IPO related costs payable to third parties and included in transaction costs incurred by our Predecessor referenced in Note (D) above.
(I) Represents the reclassification of Predecessor equity to noncontrolling interests in Operating Partnership.
(J) The adjustment to shareholders equity is determined by subtracting the sum of the liability adjustments to debt paydowns described in Note (E) and accounts payable adjustment described in Note (H) from the assets adjustment to cash and cash equivalents from total use of proceeds described in Note (E).
(K) The adjustment to shareholders equity is determined by subtracting the liability adjustment to accounts payable to related parties described in Note (G) from assets adjustments to deferred costs described in Note (F).
2. Adjustments to the Pro Forma Consolidated Statements of Operations
The adjustments to the pro forma consolidated statements of operations for the six months ended June 30, 2013 are as follows:
(AA) Represents the historical consolidated statements of operations of Physicians Realty Trust for the six months ended June 30, 2013. Prior to completion of the IPO and related formation transactions on July 24, 2013, Physicians Realty Trust did not have any corporate activity since its formation other than the issuance of 1,000 common shares in connection with its initial capitalization.
(BB) Reflects the Predecessors historical combined statements of operations for the six months ended June 30, 2013. As discussed in Note B to the pro forma consolidated balance sheet, our Operating Partnership acquired interests in the entities that own our initial properties from our Predecessor in exchange for OP units, which will be recorded at the Predecessors historical cost basis. As a result, expenses such as depreciation and amortization to be recognized by our Operating Partnership related to the acquired interests are based on the Predecessors historical cost basis of the related assets and liabilities.
(CC) Reflects results of operations from the acquisition of the 50% interest in the entity that owns Arrowhead Commons, as discussed in Note (C) to the pro forma consolidated balance sheet by removing the adjustment for non-controlling interest.
(DD) Management fees earned by the Predecessor of $475,400 for the six months ended June 30, 2013 is eliminated as we will not pay management fees following completion of the IPO.
(EE) We expect to incur additional general and administrative expense as a result of becoming a public company, including but not limited to salaries and equity awards, board of trustees fees and expenses, trustees and officers insurance, Sarbanes-Oxley Act of 2002 compliance costs, and incremental legal, audit and tax fees. Management expects to recognize approximately $960,000 annually, or approximately $240,000 quarterly, of non-cash share-based compensation expense based on equity awards granted to our trustees and certain employees upon completion of the IPO. Those costs have been excluded from the unaudited pro forma consolidated statement of operations as they represent a forward-looking estimate. Amounts corresponding to services and expenses under contract are reflected as an adjustment in the pro forma consolidated statement of operations as additional general and administrative expenses, without duplication, to the general and administrative expenses appearing in the Predecessors operating statement. Our noncash share-based compensation awards are subject to time-based vesting in equal installments over three years commencing on the first anniversary of the date of grant as described in the Physicians Realty Trust 2013 Equity Incentive Plan. We estimate that there will be additional incremental expenses of being a public company in excess of our historical general and administrative expenses. Historically, certain executive officers of the Predecessor were paid a salary from the
management fee charged to the Predecessor and as a result, their compensation was not included in general and administrative expenses for any of the historical periods presented. We will pay each of these individuals a salary and other compensation pursuant to employment agreements and our equity incentive plan, copies of which were filed as exhibits to our registration statement on Form S-11 filed with the Securities and Exchange Commission (Registration No. 333-188862), which will increase our general and administrative expenses. We also expect our legal and accounting costs and other expenses of being a public company to exceed our Predecessors historical costs.
(FF) Reflects the decrease in net amortization expense as a result of the refinancing transactions described more fully in Notes (D) and (E) to the consolidated pro forma balance sheet. On a pro forma basis, we expect amortization expense of deferred financing costs related to the paydown of secured debt to decrease $46,566 for the six months ended June 30, 2013.
(GG) Reflects the decrease in net interest expense as a result of the refinancing transactions described more fully in Notes (D) and (E) to the pro forma consolidated balance sheet. On a pro forma basis, we expect interest expense to decrease $879,401 for the six months ended June 30, 2013 due to the repayment of secured debt as described in Note (E) above.
(HH) Represents pro forma income (loss) from continuing operations attributable to common shares outstanding following the completion of the IPO and the formation transactions.
Earnings per sharebasic is calculated based on the pro forma weighted average of common shares outstanding, which was 11,753,597 shares for each of the periods reported. Earnings per sharediluted is calculated based on net income (loss) before allocation to non-controlling interests by giving effect to the exchange of OP units for common shares on a one-for-one basis, which resulted in diluted shares of 14,747,597 for each of the periods reported.
Set forth below is a reconciliation of pro forma weighted average shares outstanding:
Number of common shares issued in the IPO (inclusive of the underwriters overallotment option) |
|
11,753,597 |
|
Number of restricted common shares issuable to trustees and certain employees upon completion of the offering |
|
250,000 |
|
Number of OP units issued in the formation transactions |
|
2,744,000 |
|
Total |
|
14,747,597 |
|
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
References to we, us, our, our company, and Physicians Realty refer to Physicians Realty Trust, a Maryland real estate investment trust, together with its consolidated subsidiaries, including Physicians Realty L.P., a Delaware limited partnership, of which we are the sole general partner and which we refer to in this Quarterly Report on Form 10-Q as our Operating Partnership.
Forward-Looking Statements
The following discussion should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this report. We make statements in this report that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (set forth in Section 27A of the Securities Act of 1933, as amended (the Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act)). In particular, statements pertaining to our capital resources, portfolio performance and results of operations contain forward-looking statements. Likewise, our pro forma financial statements and our statements regarding anticipated market conditions are forward-looking statements. You can identify forward-looking statements by the use of forward-looking terminology such as believes, expects, may, will, should, seeks, approximately, intends, plans, pro forma, estimates or anticipates or the negative of these words and phrases or similar words or phrases which are predictions of or indicate future events or trends and which do not relate solely to historical matters. You can also identify forward-looking statements by discussions of strategy, plans or intentions.
Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods which may be incorrect or imprecise and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements:
· general economic conditions;
· adverse economic or real estate developments, either nationally or in the markets in which our properties are located;
· our failure to generate sufficient cash flows to service our outstanding indebtedness;
· fluctuations in interest rates and increased operating costs;
· the availability, terms and deployment of debt and equity capital, including our senior secured revolving credit facility;
· our ability to make distributions on our shares of beneficial interest;
· general volatility of the market price of our common shares;
· our lack of operating history;
· changes in our business or strategy;
· our dependence upon key personnel whose continued service is not guaranteed;
· our ability to identify, hire and retain highly qualified personnel in the future;
· the degree and nature of our competition;
· changes in governmental regulations, tax rates and similar matters;
· defaults on or non-renewal of leases by tenants;
· decreased rental rates or increased vacancy rates;
· difficulties in identifying healthcare properties to acquire and completing acquisitions;
· competition for investment opportunities;
· our failure to successfully develop, integrate and operate acquired properties and operations;
· the impact of our investment in joint ventures;
· the financial condition and liquidity of, or disputes with, joint venture and development partners;
· our ability to operate as a public company;
· changes in GAAP;
· lack of or insufficient amounts of insurance;
· other factors affecting the real estate industry generally;
· our failure to qualify and maintain our qualification as a REIT for U.S. federal income tax purposes;
· limitations imposed on our business and our ability to satisfy complex rules in order for us to qualify as a REIT for U.S. federal income tax purposes; and
· changes in governmental regulations or interpretations thereof, such as real estate and zoning laws and increases in real property tax rates and taxation of REITs.
Overview
We are a self-managed healthcare real estate company organized in April 2013 to acquire, selectively develop, own and manage healthcare properties that are leased to physicians, hospitals and healthcare delivery systems. We invest in real estate that is integral to providing high quality healthcare services. Our properties are typically located on a campus with a hospital or other healthcare facilities or strategically located and affiliated with a hospital or other healthcare facilities. We believe the impact of government programs and continuing trends in the healthcare industry create attractive opportunities for us to invest in healthcare related real estate. Our management team has significant public healthcare REIT experience and has long established relationships with physicians, hospitals and healthcare delivery system decision makers that we believe will provide quality investment and growth opportunities. Our principal investments will include medical office buildings, outpatient treatment facilities, acute and post-acute care hospitals, as well as other real estate integral to health care providers. We seek to generate attractive risk-adjusted returns for our shareholders through a combination of stable and increasing dividends and potential long-term appreciation in the value of our properties and our common shares.
Prior to completion of our IPO on July 24, 2013, we had no operations or assets, other than $1,000 of cash from our initial capitalization and the historical financial information in this Quarterly Report on Form 10-Q is that of our Predecessor. We acquired our initial portfolio of 19 properties upon completion of the IPO and related formation transactions on July 24, 2013. Our initial portfolio consists of 19 properties located in ten states with approximately 528,048 net leasable square feet, which as of June 30, 2013 were approximately 84.5% leased with a weighted average remaining lease term of 7 years. As of June 30, 2013, approximately 46% of the net leasable square footage of our initial properties is affiliated with a healthcare delivery system and approximately 49% of the net leasable square footage of our initial properties is located within approximately 1/4 mile of a hospital campus. We receive a cash rental stream from these healthcare providers under our leases. Approximately 96% of the annualized base rent payments from our initial properties as of June 30, 2013 is from triple net leases, pursuant to which the tenants are responsible for all operating expenses relating to the property, including but not limited to real estate taxes, utilities, property insurance, routine maintenance and repairs, and property
management. This structure helps insulate us from increases in certain operating expenses and provides more predictable cash flow. We seek to structure our triple-net leases to generate attractive returns on a long-term basis. Our leases typically have initial terms of 5 to 15 years and include annual rent escalators of approximately 2%. Therefore, our operating results depend significantly upon the ability of our tenants to make required rental payments. We believe that our initial portfolio of medical office buildings will enable us to generate stable cash flows over time because of the diversity of our tenants, staggered lease expiration schedule, long-term leases, and low historical occurrence of tenants defaulting under their leases. As of June 30, 2013, leases representing 2.4%, 4.2% and 2.1% of leasable square feet in our initial portfolio will expire in 2013, 2014 and 2015, respectively.
The approximately $46.9 million of pro forma indebtedness outstanding upon completion of the IPO and the formation transactions, and after our use of proceeds from the IPO to repay a portion of the debt secured by certain of and initial properties, is comprised principally of mortgage indebtedness secured by first mortgages on 7 of our initial properties. We have entered into a senior secured revolving credit facility and intend to use borrowings under the facility to finance future acquisitions and developments, fund tenant improvements, leasing commissions to third parties, and capital expenditures, provide for working capital and for other general corporate purposes.
Formation Transactions
Concurrently with the completion of the IPO, we entered into a series of formation transactions pursuant to which we acquired, through a series of contribution transactions, the entities that own the properties that comprise our initial portfolio from the Ziegler Funds, as well as certain operating assets and liabilities. In addition, at the completion of the IPO, we entered into a shared services agreement with B.C. Ziegler & Company (Ziegler) pursuant to which Ziegler provides office space, IT support, accounting support and other services to us in exchange for an annual fee.
To acquire the ownership interests in the entities that own the properties included in our initial portfolio, and certain other operating assets and liabilities, from the Ziegler Funds, we issued to the Ziegler Funds an aggregate of 2,744,000 common units of partnership interest in our operating partnership (OP Units), having an aggregate value of approximately $31.6 million based on the IPO Price. These formation transactions were effected concurrently with the completion of the IPO.
The net proceeds from the IPO, inclusive of the underwriters overallotment option were approximately $123.8 million, (after deducting the underwriting discount and commissions and estimated expenses of the IPO and the formation transactions payable by us). We contributed the net proceeds of the IPO to our operating partnership in exchange for OP units representing a 81.4% interest in our operating partnership. Our operating partnership used the proceeds received from us to repay approximately $36.9 million of outstanding indebtedness and approximately $850,000 to purchase the 50% interest in the Arrowhead Commons property not owned by the Ziegler Funds, after which we became the 100% owner of the property, and to pay certain expenses related to debt transfer and our anticipated credit facility.
Upon completion of the formation transactions, we are a vertically integrated and self-administered REIT with approximately 5 employees and conduct our operations through our operating partnership and wholly-owned subsidiaries of our operating partnership.
Acquisitions
On August 21, 2013, we, through our Operating Partnership, entered into an Agreement of Sale and Purchase to acquire a post-acute care specialty hospital in Plano, Texas for $18.2 million. We will fund this acquisition with proceeds from our recently completed initial public offering. The closing date is to occur ten days after a due diligence period or such earlier date as the Operating Partnership may designate
by giving at least five days advance notice to the seller, but in no event later than September 27, 2013. The Agreement of Sale and Purchase is attached as Exhibit 10.16 and is incorporated herein by reference. The foregoing description of the acquisition does not purport to be complete and is qualified in its entirety by reference to Exhibit 10.16.
Components of Our Revenues, Expenses and Cash Flow
Revenues
Our revenues consist primarily of the rents and associated charges we collect from our tenants as stipulated in our multi-year triple-net leases. In addition to rent under existing leases, a part of our revenues is made up of other cash payments owed to us by our tenants for reimbursement of property-level operating expenses. Additionally, we recognize certain non-cash revenues. These other cash and non-cash revenues are highlighted below.
Rental revenues. Rental revenues represent rent under existing leases that is paid by our tenants and straight-lining of contractual rents.
Substantially all of our leases require our tenants to make estimated payments to us to cover their proportional share of operating expenses, including but not limited to real estate taxes, property insurance, routine maintenance and repairs, utilities, and property management expenses. We collect these estimated expenses and are reimbursed by our tenants for any actual expenses in excess of our estimates or reimburse tenants if our collected estimates exceed our actual operating expenses. The net reimbursed operating expenses are included in rental revenues.
Other revenues. We sweep our excess cash balances into interest-bearing accounts which produce interest. Other revenues may also include amortized tenant improvement paid monthly.
Expenses
We recognize a variety of cash and non-cash charges in our financial statements. Our expenses consist primarily of the interest expense on the borrowings we incur in order to make our investments, depreciation and amortization, and the general and administrative costs associated with operating our business.
Interest expense. We recognize the interest we incur on our borrowings as an interest expense. Additionally, we incur non-cash charges that reflect costs incurred with arranging certain debt instruments. We generally recognize these costs over the term of the respective debt instrument for which the costs were incurred.
Depreciation and amortization. We incur depreciation and amortization expense on all of our long-lived assets. This non-cash expense is designed under generally accepted accounting principles, or GAAP, to reflect the economic useful lives of our assets.
Management fees. In connection with the establishing and managing the Ziegler Funds, B.C. Ziegler & Company and another subsidiary of the Ziegler Companies, Inc. historically charged a management fee to the Ziegler Funds. Management fees charged by B.C. Ziegler & Company and another subsidiary of the Ziegler Companies, Inc. were discontinued upon completion the IPO and the formation transactions.
General and administrative. General and administrative costs include certain expenses such as accounting, legal and other professional fees as well as certain other administrative and travel costs, and expenses related to bank charges, franchise taxes, and corporate filing fees. Following completion of the IPO, we expect to incur general and administrative costs consisting of executive and employee compensation, travel and administrative costs, accounting, legal and other professional fees, trustee fees, stock exchange listing fees, officer and trustee insurance costs and other costs associated with being a public reporting company. In addition, effective upon completion of the IPO, we entered into a shared services agreement with Ziegler with respect to certain overhead services. See Certain Relationships and Related TransactionsShared Services Agreement in our final prospectus.
Impairment losses. We periodically assess the carrying value of real estate investments and related intangible assets in accordance with ASC 360, Property, Plant, and Equipment (ASC 360), to determine if facts and circumstances exist that would suggest that assets might be impaired or that the useful lives should be modified. Factors that are considered, include, but are not limited to, a significant decrease in market value, an adverse change in the manner in which a long-lived asset is used or a deterioration in physical condition, an adverse change in legal factors or business climate, or a decline in current-period operating cash flows. In the event impairment in value occurs and a portion of the carrying amount of the real estate investments will not be recovered in part or in whole, a provision will be recorded to reduce the carrying basis of the real estate investments and related intangibles to their estimated fair value. The estimated fair value of our real estate investments is determined