Item 1. Financial Statements
Healthcare Realty Trust Incorporated
Condensed Consolidated Balance Sheets
Amounts in thousands, except per share data
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
Unaudited
SEPTEMBER 30, 2021
|
DECEMBER 31, 2020
|
Real estate properties
|
|
|
Land
|
$
|
375,342
|
|
$
|
362,695
|
|
Buildings, improvements and lease intangibles
|
4,383,314
|
|
4,220,297
|
|
Personal property
|
11,555
|
|
11,195
|
|
Investment in financing receivable, net
|
104,806
|
|
—
|
|
Construction in progress
|
1,546
|
|
—
|
|
Land held for development
|
27,232
|
|
27,226
|
|
Total real estate properties
|
4,903,795
|
|
4,621,413
|
|
Less accumulated depreciation and amortization
|
(1,322,577)
|
|
(1,239,224)
|
|
Total real estate properties, net
|
3,581,218
|
|
3,382,189
|
|
Cash and cash equivalents
|
16,000
|
|
15,303
|
|
|
|
|
|
|
|
Assets held for sale, net
|
13,603
|
|
20,646
|
|
Operating lease right-of-use assets
|
128,945
|
|
125,198
|
|
Financing lease right-of-use assets
|
20,760
|
|
19,667
|
|
|
|
|
Investments in unconsolidated joint ventures
|
122,345
|
|
73,137
|
|
Other assets, net
|
186,328
|
|
176,120
|
|
Total assets
|
$
|
4,069,199
|
|
$
|
3,812,260
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
Liabilities
|
|
|
Notes and bonds payable
|
$
|
1,691,433
|
|
$
|
1,602,769
|
|
Accounts payable and accrued liabilities
|
79,381
|
|
81,174
|
|
Liabilities of assets held for sale
|
766
|
|
1,216
|
|
Operating lease liabilities
|
95,913
|
|
92,273
|
|
Financing lease liabilities
|
20,460
|
|
18,837
|
|
Other liabilities
|
65,913
|
|
67,615
|
|
Total liabilities
|
1,953,866
|
|
1,863,884
|
|
Commitments and contingencies
|
|
|
Stockholders' equity
|
|
|
Preferred stock, $.01 par value per share; 50,000 shares authorized; none issued and outstanding
|
—
|
|
—
|
|
Common stock, $.01 par value per share; 300,000 shares authorized; 147,542 and 139,487 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively
|
1,475
|
|
1,395
|
|
Additional paid-in capital
|
3,882,572
|
|
3,635,341
|
|
Accumulated other comprehensive loss
|
(12,413)
|
|
(17,832)
|
|
Cumulative net income attributable to common stockholders
|
1,244,551
|
|
1,199,499
|
|
Cumulative dividends
|
(3,000,852)
|
|
(2,870,027)
|
|
Total stockholders' equity
|
2,115,333
|
|
1,948,376
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
$
|
4,069,199
|
|
$
|
3,812,260
|
|
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, are an integral part of these financial statements.
Healthcare Realty Trust Incorporated
Condensed Consolidated Statements of Income
For the Three and Nine Months Ended September 30, 2021 and 2020
Amounts in thousands, except per share data
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED
September 30,
|
NINE MONTHS ENDED
September 30,
|
|
2021
|
2020
|
2021
|
2020
|
Revenues
|
|
|
|
|
Rental income
|
$
|
131,746
|
|
$
|
123,384
|
|
$
|
388,620
|
|
$
|
368,385
|
|
Interest from financing receivable, net
|
1,917
|
|
—
|
|
2,426
|
|
—
|
|
|
|
|
|
|
Other operating
|
2,969
|
|
1,868
|
|
7,347
|
|
5,364
|
|
|
136,632
|
|
125,252
|
|
398,393
|
|
373,749
|
|
Expenses
|
|
|
|
|
Property operating
|
55,518
|
|
50,171
|
|
159,241
|
|
146,305
|
|
General and administrative
|
8,207
|
|
7,299
|
|
25,251
|
|
23,498
|
|
Acquisition and pursuit costs
|
974
|
|
440
|
|
2,388
|
|
1,621
|
|
Depreciation and amortization
|
50,999
|
|
47,143
|
|
150,904
|
|
142,331
|
|
|
|
|
|
|
|
|
|
|
|
|
115,698
|
|
105,053
|
|
337,784
|
|
313,755
|
|
Other income (expense)
|
|
|
|
|
Gain on sales of real estate properties
|
1,186
|
|
2,177
|
|
41,046
|
|
70,395
|
|
Interest expense
|
(13,334)
|
|
(14,154)
|
|
(39,857)
|
|
(42,556)
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of real estate properties
|
(10,669)
|
|
—
|
|
(16,581)
|
|
—
|
|
Equity loss from unconsolidated joint ventures
|
(183)
|
|
(66)
|
|
(404)
|
|
(194)
|
|
Interest and other income (expense), net
|
—
|
|
74
|
|
239
|
|
419
|
|
|
(23,000)
|
|
(11,969)
|
|
(15,557)
|
|
28,064
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
$
|
(2,066)
|
|
$
|
8,230
|
|
$
|
45,052
|
|
$
|
88,058
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
$
|
(0.02)
|
|
$
|
0.06
|
|
$
|
0.31
|
|
$
|
0.65
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
$
|
(0.02)
|
|
$
|
0.06
|
|
$
|
0.31
|
|
$
|
0.65
|
|
|
|
|
|
|
Weighted average common shares
outstanding - basic
|
143,818
|
|
134,309
|
|
141,521
|
|
133,662
|
|
Weighted average common shares
outstanding - diluted
|
143,818
|
|
134,357
|
|
141,613
|
|
133,736
|
|
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, are an integral part of these financial statements.
Healthcare Realty Trust Incorporated
Condensed Consolidated Statements of Comprehensive Income (Loss)
For the Three and Nine Months Ended September 30, 2021 and 2020
Amounts in thousands
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED
September 30,
|
NINE MONTHS ENDED
September 30,
|
|
2021
|
2020
|
2021
|
2020
|
Net (loss) income
|
$
|
(2,066)
|
|
$
|
8,230
|
|
$
|
45,052
|
|
$
|
88,058
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
|
|
|
Reclassification adjustments for losses included in net income (interest expense)
|
1,131
|
|
1,101
|
|
3,340
|
|
2,367
|
|
Gains (losses) arising during the period on interest rate swaps
|
36
|
|
(74)
|
|
2,079
|
|
(11,192)
|
|
Losses on settlement of treasury rate locks arising during the period
|
—
|
|
—
|
|
—
|
|
(4,267)
|
|
|
1,167
|
|
1,027
|
|
5,419
|
|
(13,092)
|
|
|
|
|
|
|
Comprehensive (loss) income
|
$
|
(899)
|
|
$
|
9,257
|
|
$
|
50,471
|
|
$
|
74,966
|
|
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, are an integral part of these financial statements.
Healthcare Realty Trust Incorporated
Condensed Consolidated Statements of Equity
For the Three Months Ended September 30, 2021 and 2020
Amounts in thousands, except per share data
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
Stock
|
Additional
Paid-In
Capital
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Cumulative
Net Income
|
Cumulative
Dividends
|
Total
Stockholders’
Equity
|
|
|
Balance at June 30, 2021
|
$
|
1,455
|
|
$
|
3,818,592
|
|
$
|
(13,580)
|
|
$
|
1,246,617
|
|
$
|
(2,956,830)
|
|
$
|
2,096,254
|
|
|
|
Issuance of common stock, net of issuance costs
|
20
|
|
61,442
|
|
—
|
|
—
|
|
—
|
|
61,462
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
—
|
|
2,538
|
|
—
|
|
—
|
|
—
|
|
2,538
|
|
|
|
Net loss
|
—
|
|
—
|
|
—
|
|
(2,066)
|
|
—
|
|
(2,066)
|
|
|
|
Reclassification adjustments for losses included in net income (interest expense)
|
—
|
|
—
|
|
1,131
|
|
—
|
|
—
|
|
1,131
|
|
|
|
Gains arising during the period on
interest rate swaps
|
—
|
|
—
|
|
36
|
|
—
|
|
—
|
|
36
|
|
|
|
Dividends to common stockholders
($0.3025 per share)
|
—
|
|
—
|
|
—
|
|
—
|
|
(44,022)
|
|
(44,022)
|
|
|
|
Balance at September 30, 2021
|
$
|
1,475
|
|
$
|
3,882,572
|
|
$
|
(12,413)
|
|
$
|
1,244,551
|
|
$
|
(3,000,852)
|
|
$
|
2,115,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
Stock
|
Additional
Paid-In
Capital
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Cumulative
Net Income
|
Cumulative
Dividends
|
Total
Stockholders’
Equity
|
|
|
Balance at June 30, 2020
|
$
|
1,360
|
|
$
|
3,529,559
|
|
$
|
(20,294)
|
|
$
|
1,207,132
|
|
$
|
(2,788,396)
|
|
$
|
1,929,361
|
|
|
|
Issuance of common stock, net of issuance costs
|
1
|
|
126
|
|
—
|
|
—
|
|
—
|
|
127
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
—
|
|
2,445
|
|
—
|
|
—
|
|
—
|
|
2,445
|
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
8,230
|
|
—
|
|
8,230
|
|
|
|
Reclassification adjustments for losses included in net income (interest expense)
|
—
|
|
—
|
|
1,101
|
|
—
|
|
—
|
|
1,101
|
|
|
|
Losses arising during the period on interest rate swaps
|
—
|
|
—
|
|
(74)
|
|
—
|
|
—
|
|
(74)
|
|
|
|
Dividends to common stockholders ($0.3000 per share)
|
—
|
|
—
|
|
—
|
|
—
|
|
(40,815)
|
|
(40,815)
|
|
|
|
Balance at September 30, 2020
|
$
|
1,361
|
|
$
|
3,532,130
|
|
$
|
(19,267)
|
|
$
|
1,215,362
|
|
$
|
(2,829,211)
|
|
$
|
1,900,375
|
|
|
|
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, are an integral part of these financial statements.
Healthcare Realty Trust Incorporated
Condensed Consolidated Statements of Equity
For the Nine Months Ended September 30, 2021 and 2020
Amounts in thousands, except per share data
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
Stock
|
Additional
Paid-In
Capital
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Cumulative
Net Income
|
Cumulative
Dividends
|
Total
Stockholders’
Equity
|
|
|
Balance at December 31, 2020
|
$
|
1,395
|
|
$
|
3,635,341
|
|
$
|
(17,832)
|
|
$
|
1,199,499
|
|
$
|
(2,870,027)
|
|
$
|
1,948,376
|
|
|
|
Issuance of common stock, net of issuance costs
|
78
|
|
240,660
|
|
—
|
|
—
|
|
—
|
|
240,738
|
|
|
|
Common stock redemptions
|
—
|
|
(1,610)
|
|
—
|
|
—
|
|
—
|
|
(1,610)
|
|
|
|
Share-based compensation
|
2
|
|
8,181
|
|
—
|
|
—
|
|
—
|
|
8,183
|
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
45,052
|
|
—
|
|
45,052
|
|
|
|
Reclassification adjustments for losses included in net income (interest expense)
|
—
|
|
—
|
|
3,340
|
|
—
|
|
—
|
|
3,340
|
|
|
|
Gains arising during the period on
interest rate swaps
|
—
|
|
—
|
|
2,079
|
|
—
|
|
—
|
|
2,079
|
|
|
|
Dividends to common stockholders
($0.9075 per share)
|
—
|
|
—
|
|
—
|
|
—
|
|
(130,825)
|
|
(130,825)
|
|
|
|
Balance at September 30, 2021
|
$
|
1,475
|
|
$
|
3,882,572
|
|
$
|
(12,413)
|
|
$
|
1,244,551
|
|
$
|
(3,000,852)
|
|
$
|
2,115,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
Stock
|
Additional
Paid-In
Capital
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Cumulative
Net Income
|
Cumulative
Dividends
|
Total
Stockholders’
Equity
|
|
|
Balance at December 31, 2019
|
$
|
1,347
|
|
$
|
3,485,003
|
|
$
|
(6,175)
|
|
$
|
1,127,304
|
|
$
|
(2,707,470)
|
|
$
|
1,900,009
|
|
|
|
Issuance of common stock, net of issuance costs
|
13
|
|
40,477
|
|
—
|
|
—
|
|
—
|
|
40,490
|
|
|
|
Common stock redemptions
|
—
|
|
(798)
|
|
—
|
|
—
|
|
—
|
|
(798)
|
|
|
|
Share-based compensation
|
1
|
|
7,448
|
|
—
|
|
—
|
|
—
|
|
7,449
|
|
|
|
Net income
|
—
|
|
—
|
|
—
|
|
88,058
|
|
—
|
|
88,058
|
|
|
|
Reclassification adjustments for losses included in net income (interest expense)
|
—
|
|
—
|
|
2,367
|
|
—
|
|
—
|
|
2,367
|
|
|
|
Losses arising during the period on interest rate swaps
|
—
|
|
—
|
|
(15,459)
|
|
—
|
|
—
|
|
(15,459)
|
|
|
|
Dividends to common stockholders ($0.9000 per share)
|
—
|
|
—
|
|
—
|
|
—
|
|
(121,741)
|
|
(121,741)
|
|
|
|
Balance at September 30, 2020
|
$
|
1,361
|
|
$
|
3,532,130
|
|
$
|
(19,267)
|
|
$
|
1,215,362
|
|
$
|
(2,829,211)
|
|
$
|
1,900,375
|
|
|
|
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, are an integral part of these financial statements.
Healthcare Realty Trust Incorporated
Condensed Consolidated Statements of Cash Flows
For the Nine Months Ended September 30, 2021 and 2020
Amounts in thousands
Unaudited
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
NINE MONTHS ENDED
September 30,
|
|
2021
|
2020
|
Net income
|
$
|
45,052
|
|
$
|
88,058
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
Depreciation and amortization
|
150,904
|
|
142,331
|
|
Other amortization
|
2,721
|
|
3,409
|
|
Share-based compensation
|
8,183
|
|
7,449
|
|
Amortization of straight-line rent receivable (lessor)
|
(4,574)
|
|
(2,722)
|
|
Amortization of straight-line rent on operating leases (lessee)
|
1,115
|
|
1,122
|
|
Gain on sales of real estate properties
|
(41,046)
|
|
(70,395)
|
|
|
|
|
Impairment of real estate properties
|
16,581
|
|
—
|
|
Equity loss from unconsolidated joint ventures
|
404
|
|
194
|
|
Distributions from unconsolidated joint ventures
|
—
|
|
193
|
|
Proceeds from disposition of sales-type lease properties
|
—
|
|
244,454
|
|
Non-cash interest from financing receivable
|
(196)
|
|
—
|
|
Changes in operating assets and liabilities:
|
|
|
Other assets, including right-of-use-assets
|
(9,947)
|
|
(965)
|
|
Accounts payable and accrued liabilities
|
215
|
|
5,098
|
|
Other liabilities
|
843
|
|
(6,662)
|
|
Net cash provided by operating activities
|
170,255
|
|
411,564
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
Acquisitions of real estate
|
(250,766)
|
|
(199,162)
|
|
Development of real estate
|
(2,020)
|
|
(2,941)
|
|
Additional long-lived assets
|
(69,647)
|
|
(62,707)
|
|
Investments in unconsolidated joint ventures
|
(49,612)
|
|
—
|
|
Investment in financing receivable
|
(104,654)
|
|
—
|
|
Proceeds from sales of real estate properties
|
112,029
|
|
4,905
|
|
|
|
|
Net cash used in investing activities
|
(364,670)
|
|
(259,905)
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
Net borrowings (repayments) on unsecured credit facility
|
90,500
|
|
(293,000)
|
|
Borrowings on term loan
|
—
|
|
150,000
|
|
|
|
|
Borrowings of notes and bonds payable
|
—
|
|
298,995
|
|
Repayments of notes and bonds payable
|
(2,914)
|
|
(32,704)
|
|
|
|
|
|
|
|
Dividends paid
|
(130,825)
|
|
(121,741)
|
|
Net proceeds from issuance of common stock
|
240,779
|
|
40,296
|
|
Common stock redemptions
|
(2,014)
|
|
(892)
|
|
|
|
|
|
|
|
Settlement of treasury rate locks
|
—
|
|
(4,267)
|
|
Debt issuance and assumption costs
|
(252)
|
|
(3,057)
|
|
Payments made on finance leases
|
(162)
|
|
(3,310)
|
|
Net cash provided by financing activities
|
195,112
|
|
30,320
|
|
|
|
|
Increase in cash and cash equivalents
|
697
|
|
181,979
|
|
Cash and cash equivalents at beginning of period
|
15,303
|
|
657
|
|
Cash and cash equivalents at end of period
|
$
|
16,000
|
|
$
|
182,636
|
|
|
|
|
Supplemental Cash Flow Information
|
|
|
Interest paid
|
$
|
40,653
|
|
$
|
39,165
|
|
Invoices accrued for construction, tenant improvements and other capitalized costs
|
$
|
11,663
|
|
$
|
12,709
|
|
Mortgage notes payable assumed upon acquisition (adjusted to fair value)
|
$
|
—
|
|
$
|
19,269
|
|
Capitalized interest
|
$
|
187
|
|
$
|
913
|
|
|
|
|
|
|
|
The accompanying notes, together with the Notes to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, are an integral part of these financial statements.
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Summary of Significant Accounting Policies
Business Overview
Healthcare Realty Trust Incorporated (the "Company") is a real estate investment trust ("REIT") that owns, leases, manages, acquires, finances, develops and redevelops income-producing real estate properties associated primarily with the delivery of outpatient healthcare services throughout the United States. As of September 30, 2021, the Company had gross investments of approximately $4.9 billion in 235 real estate properties located in 24 states totaling approximately 16.8 million square feet. The Company provided leasing and property management services to approximately 13.8 million square feet nationwide. The Company owns 50% of an unconsolidated joint venture with Teachers Insurance and Annuity Association (the "TIAA Joint Venture") and earns certain fees as the managing member. As of September 30, 2021, the TIAA Joint Venture owned ten real estate properties. See Note 2 for more details regarding the Company's unconsolidated joint ventures.
Basis of Presentation
The Condensed Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. They do not include all of the information and footnotes required by GAAP for complete financial statements. However, except as disclosed herein, management believes there has been no material change in the information disclosed in the Notes to the Consolidated Financial Statements included in the Annual Report on Form 10-K for the year ended December 31, 2020. All material intercompany transactions and balances have been eliminated in consolidation.
This interim financial information should be read in conjunction with the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020. Management believes that all adjustments of a normal, recurring nature considered necessary for a fair presentation have been included. In addition, the interim financial information does not necessarily represent or indicate what the operating results will be for the year ending December 31, 2021 for many reasons including, but not limited to, acquisitions, dispositions, capital financing transactions, changes in interest rates and the effects of other trends, risks and uncertainties.
Principles of Consolidation
The Company’s Condensed Consolidated Financial Statements include the accounts of the Company, its wholly owned subsidiaries, and joint ventures and partnerships where the Company controls the operating activities. GAAP requires us to identify entities for which control is achieved through means other than voting rights and to determine which business enterprise is the primary beneficiary of variable interest entities (“VIEs”). Accounting Standards Codification 810 broadly defines a VIE as an entity in which either (i) the equity investors as a group, if any, lack the power through voting or similar rights to direct the activities of such entity that most significantly impact such entity’s economic performance or (ii) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support. The Company identifies the primary beneficiary of a VIE as the enterprise that has both of the following characteristics: (i) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance; and (ii) the obligation to absorb losses or receive benefits of the VIE that could potentially be significant to the entity. The Company consolidates its investment in a VIE when it determines that it is the VIE’s primary beneficiary. The Company may change its original assessment of a VIE upon subsequent events such as the modification of contractual arrangements that affect the characteristics or adequacy of the entity’s equity investments at risk and the disposition of all or a portion of an interest held by the primary beneficiary. The Company performs this analysis on an ongoing basis.
For property holding entities not determined to be VIEs, the Company consolidates such entities in which it owns 100% of the equity or has a controlling financial interest evidenced by ownership of a majority voting interest. All intercompany balances and transactions are eliminated in consolidation. For entities in which the Company owns less than 100% of the equity interest, the Company consolidates the entity if it has the direct or indirect ability to control the entities’ activities based upon the terms of the respective entities’ ownership agreements.
As of September 30, 2021, the Company's unconsolidated joint venture arrangements were accounted for using the equity method of accounting as the Company exercised significant influence over but did not control these entities. See Note 2 for more details regarding the Company's unconsolidated joint ventures.
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
Use of Estimates in the Condensed Consolidated Financial Statements
Preparation of the Condensed Consolidated Financial Statements in accordance with GAAP requires management to make estimates and assumptions that affect amounts reported in the Condensed Consolidated Financial Statements and accompanying notes. Actual results may differ from those estimates.
The Company considered the impact of COVID-19 on these assumptions and estimates used and determined that there were no material adverse impacts on the Company's results of operations and financial position at September 30, 2021. There can be no assurance that COVID-19 will not have a future material adverse impact on the financial results and business operations of the Company.
Investments in Leases - Financing Receivables, Net
In accordance with Accounting Standards Codification ("ASC") 842, for transactions in which the Company enters into a contract to acquire an asset and leases it back to the seller (i.e., a sale leaseback transaction), control of the asset is not considered to have transferred when the seller-lessee has a purchase option. As a result, the Company does not recognize the underlying real estate asset but instead recognizes a financial asset in accordance with ASC 310 “Receivables”. In the second quarter of 2021, the Company acquired a building in San Diego, California in a sale leaseback transaction in which the seller-lessee had a purchase option. Therefore, control was not considered to be transferred under GAAP. Accordingly, this transaction was accounted for as a financing receivable and recorded on the Condensed Consolidated Balance Sheet in the line item Investment in financing receivable, net. The Company evaluated the impact of ASC 326, "Credit Losses" to the financing receivable, and the amount calculated was determined to be immaterial and therefore not recorded.
Income from Lease Financing Receivables
The Company recognizes the related income from the financing receivable based on an imputed interest rate over the terms of the applicable lease. As a result, the interest recognized from the financing receivable will not equal the cash payments from the lease agreement.
Acquisition costs incurred in connection with entering into the financing receivable are treated as loan origination fees. These costs are classified with the financing receivable and are included in the balance of the net investment. Amortization of these amounts will be recognized as a reduction to Income from financing receivable, net over the life of the lease.
Revenue from Contracts with Customers (Topic 606)
The Company recognizes certain revenue under the core principle of Topic 606. This topic requires an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Lease revenue is not within the scope of Topic 606. To achieve the core principle, the Company applies the five step model specified in the guidance.
Revenue that is accounted for under Topic 606 is segregated on the Company’s Condensed Consolidated Statements of Income in the Other operating line item. This line item includes parking income, management fee income and other miscellaneous income. Below is a detail of the amounts by category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED
September 30,
|
NINE MONTHS ENDED
September 30,
|
in thousands
|
2021
|
2020
|
2021
|
2020
|
Type of Revenue
|
|
|
|
|
Parking income
|
$
|
2,187
|
|
$
|
1,764
|
|
$
|
5,725
|
|
$
|
5,042
|
|
|
|
|
|
|
Management fee income 1
|
723
|
|
62
|
|
1,381
|
|
209
|
|
Miscellaneous
|
59
|
|
42
|
|
241
|
|
113
|
|
|
$
|
2,969
|
|
$
|
1,868
|
|
$
|
7,347
|
|
$
|
5,364
|
|
1 Includes the recovery of certain expenses under the financing receivable as outlined in the management agreement.
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
The Company’s major types of revenue that are accounted for under Topic 606 that are listed above are all accounted for as the performance obligation is satisfied. The performance obligations that are identified for each of these items are satisfied over time, and the Company recognizes revenue monthly based on this principle.
New Accounting Pronouncements
Accounting Standards Update No. 2020-04
On March 12, 2020, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2020-04, Reference Rate Reform (Topic 848). ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. The Company has elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
Note 2. Real Estate Investments
2021 Company Acquisitions
The following table details the Company's acquisitions for the nine months ended September 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollars in thousands
|
DATE ACQUIRED
|
PURCHASE PRICE
|
|
|
CASH
CONSIDERATION 1
|
REAL
ESTATE
|
OTHER 2
|
SQUARE FOOTAGE
|
San Diego, CA 3
|
1/7/21
|
$
|
17,150
|
|
|
|
$
|
17,182
|
|
$
|
17,182
|
|
$
|
—
|
|
22,461
|
|
Dallas, TX 4
|
2/1/21
|
22,515
|
|
|
|
22,299
|
|
22,641
|
|
(342)
|
|
121,709
|
|
Atlanta, GA 4
|
2/17/21
|
9,800
|
|
|
|
10,027
|
|
10,073
|
|
(46)
|
|
44,567
|
|
Washington, D.C.
|
3/3/21
|
12,750
|
|
|
|
12,709
|
|
12,658
|
|
51
|
|
26,496
|
|
Houston, TX
|
5/14/21
|
13,500
|
|
|
|
12,986
|
|
13,379
|
|
(393)
|
|
45,393
|
|
San Diego, CA 5
|
5/28/21
|
102,650
|
|
|
|
103,984
|
|
104,629
|
|
(645)
|
|
160,394
|
|
Greensboro, NC
|
6/28/21
|
9,390
|
|
|
|
9,475
|
|
10,047
|
|
(572)
|
|
25,168
|
|
Baltimore, MD
|
6/29/21
|
14,600
|
|
|
|
14,357
|
|
14,437
|
|
(80)
|
|
33,316
|
|
Denver, CO 6
|
7/16/21
|
70,426
|
|
|
|
69,151
|
|
65,100
|
|
4,051
|
|
259,555
|
|
Greensboro, NC 3
|
7/19/21
|
6,400
|
|
|
|
6,374
|
|
6,514
|
|
(140)
|
|
18,119
|
|
Colorado Springs, CO
|
7/27/21
|
33,400
|
|
|
|
32,738
|
|
33,241
|
|
(503)
|
|
69,526
|
|
Birmingham, AL
|
8/19/21
|
9,250
|
|
|
|
9,355
|
|
9,388
|
|
(33)
|
|
29,942
|
|
Raleigh, NC
|
9/20/21
|
5,780
|
|
|
|
5,821
|
|
5,810
|
|
11
|
|
18,280
|
|
Denver, CO
|
9/22/21
|
20,250
|
|
|
|
19,630
|
|
19,405
|
|
225
|
|
83,604
|
|
Raleigh, NC
|
9/30/21
|
10,000
|
|
|
|
9,921
|
|
9,874
|
|
47
|
|
29,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate acquisitions
|
|
$
|
357,861
|
|
|
|
$
|
356,009
|
|
$
|
354,378
|
|
$
|
1,631
|
|
987,708
|
|
1Cash consideration excludes prorations of revenue and expense due to/from seller at the time of the acquisition.
2Includes other assets acquired, liabilities assumed, and intangibles recognized at acquisition.
3Represents a single-tenant property.
4Includes two properties.
5The Company accounted for this transaction as a financing receivable.
6Includes three properties.
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
2021 TIAA Joint Venture Acquisitions
The TIAA Joint Venture is not consolidated for purposes of the Company's Condensed Consolidated Financial Statements. The following table details the TIAA Joint Venture acquisitions for the nine months ended September 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollars in thousands
|
DATE ACQUIRED
|
PURCHASE PRICE
|
|
|
CASH
CONSIDERATION 1
|
REAL
ESTATE
|
OTHER 2
|
SQUARE FOOTAGE
|
COMPANY OWNERSHIP %
|
Denver, CO
|
3/30/21
|
$
|
14,375
|
|
|
|
$
|
14,056
|
|
$
|
14,550
|
|
$
|
(494)
|
|
59,359
|
50
|
%
|
Colorado Springs, CO
|
4/1/21
|
7,200
|
|
|
|
7,288
|
|
7,347
|
|
(59)
|
|
27,510
|
|
50
|
%
|
Los Angeles, CA
|
4/8/21
|
31,335
|
|
|
|
30,179
|
|
30,642
|
|
(463)
|
|
57,573
|
|
50
|
%
|
San Antonio, TX
|
4/30/21
|
13,600
|
|
|
|
13,412
|
|
13,656
|
|
(244)
|
|
45,000
|
|
50
|
%
|
Los Angeles, CA
|
5/10/21
|
24,600
|
|
|
|
24,259
|
|
24,147
|
|
112
|
|
73,078
|
|
50
|
%
|
Colorado Springs, CO 3
|
7/27/21
|
9,133
|
|
|
|
9,137
|
|
9,135
|
|
2
|
|
23,956
|
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate acquisitions
|
|
$
|
100,243
|
|
|
|
$
|
98,331
|
|
$
|
99,477
|
|
$
|
(1,146)
|
|
286,476
|
|
|
1Cash consideration excludes prorations of revenue and expense due to/from seller at the time of the acquisition.
2Includes other assets acquired, liabilities assumed, and intangibles recognized at acquisition.
3Includes purchase of adjoining 3.0 acre land parcel.
Subsequent to September 30, 2021, the TIAA Joint Venture acquired the following property:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollars in thousands
|
DATE ACQUIRED
|
PURCHASE PRICE
|
|
|
SQUARE FOOTAGE
|
COMPANY OWNERSHIP %
|
Denver, CO
|
10/21/21
|
$
|
23,000
|
|
|
|
57,257
|
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Joint Ventures
The Company's investment in and loss recognized for the three and nine months ended September 30, 2021 and 2020 related to its joint ventures accounted for under the equity method are shown in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED
September 30,
|
NINE MONTHS ENDED
September 30,
|
|
Dollars in thousands
|
2021
|
2020
|
2021
|
2020
|
|
|
|
|
|
|
|
Investments in unconsolidated joint ventures, beginning of period 1
|
$
|
117,935
|
|
$
|
7,818
|
|
$
|
73,137
|
|
$
|
8,130
|
|
|
New investments during the period
|
4,593
|
|
—
|
|
49,612
|
|
—
|
|
|
Equity loss recognized during the period 1
|
(183)
|
|
(66)
|
|
(404)
|
|
(194)
|
|
|
Owner distributions
|
—
|
|
(9)
|
|
—
|
|
(193)
|
|
|
Investments in unconsolidated joint ventures, end of period 1
|
$
|
122,345
|
|
$
|
7,743
|
|
$
|
122,345
|
|
$
|
7,743
|
|
|
1In addition to the TIAA Joint Venture, the Company also has a 55% and 27% ownership interest, respectively, in two limited liability companies that each own a parking garage in Atlanta, Georgia.
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
2021 Real Estate Asset Dispositions
The following table details the Company's dispositions for the nine months ended September 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollars in millions
|
DATE DISPOSED
|
SALE PRICE
|
CLOSING ADJUSTMENTS
|
NET PROCEEDS
|
NET REAL ESTATE INVESTMENT
|
OTHER (INCLUDING RECEIVABLES) 1
|
GAIN/(IMPAIRMENT)
|
SQUARE FOOTAGE
|
Los Angeles, CA 2
|
3/11/21
|
$
|
26,000
|
|
$
|
(555)
|
|
$
|
25,445
|
|
$
|
6,046
|
|
$
|
509
|
|
$
|
18,890
|
|
73,906
|
|
Atlanta, GA 3
|
4/12/21
|
8,050
|
|
(272)
|
|
7,778
|
|
5,675
|
|
151
|
|
1,952
|
|
19,732
|
|
Richmond, VA 3
|
5/18/21
|
52,000
|
|
(314)
|
|
51,686
|
|
29,414
|
|
3,270
|
|
19,002
|
|
142,856
|
|
Gadsden, AL 3,4
|
5/19/21
|
5,500
|
|
(280)
|
|
5,220
|
|
5,914
|
|
175
|
|
(869)
|
|
120,192
|
|
Dallas, TX 3,5
|
7/9/21
|
23,000
|
|
(1,117)
|
|
21,883
|
|
18,733
|
|
1,966
|
|
1,184
|
|
190,160
|
|
|
|
|
|
|
|
|
|
|
Total dispositions
|
|
$
|
114,550
|
|
$
|
(2,538)
|
|
$
|
112,012
|
|
$
|
65,782
|
|
$
|
6,071
|
|
$
|
40,159
|
|
546,846
|
|
1Includes straight-line rent receivables, leasing commissions and lease inducements.
2Includes two properties sold to a single purchaser in two transactions which occurred on March 5 and March 11, 2021.
3Previously classified as held for sale.
4Includes three properties.
5Includes four properties and a land parcel sold under a single purchase agreement.
Assets Held for Sale
As of September 30, 2021 and December 31, 2020, the Company had one and four properties, respectively, classified as assets held for sale. During the third quarter of 2021, the Company reclassified to held for sale a medical office building in Chicago, Illinois with a contractual sales price of $13.3 million and recorded an impairment charge of $10.7 million based on the contractual sales price less estimated costs to sell. The Company disposed of this property on October 28, 2021.
The table below reflects the assets and liabilities of the properties classified as held for sale as of September 30, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
September 30, 2021
|
|
December 31, 2020
|
Balance Sheet data:
|
|
|
|
|
Land
|
|
$
|
5,859
|
|
|
$
|
1,664
|
|
Building, improvements and lease intangibles
|
|
13,710
|
|
|
27,443
|
|
Personal property
|
|
133
|
|
|
39
|
|
|
|
19,702
|
|
|
29,146
|
|
Accumulated depreciation
|
|
(7,158)
|
|
|
(10,455)
|
|
Real estate assets held for sale, net
|
|
12,544
|
|
|
18,691
|
|
|
|
|
|
|
Other assets, net
|
|
1,059
|
|
|
1,955
|
|
Assets held for sale, net
|
|
$
|
13,603
|
|
|
$
|
20,646
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
467
|
|
|
$
|
533
|
|
Other liabilities
|
|
299
|
|
|
683
|
|
Liabilities of assets held for sale
|
|
$
|
766
|
|
|
$
|
1,216
|
|
Note 3. Leases
Lessor Accounting
The Company’s properties generally are leased pursuant to non-cancelable, fixed-term operating leases with expiration dates through 2040. Some leases provide for fixed rent renewal terms in addition to market rent renewal terms. Some leases provide the lessee, during the term of the lease, with an option or right of first refusal to purchase the leased property. The Company’s single-tenant net leases generally require the lessee to pay minimum rent and all taxes (including property tax), insurance, maintenance and other operating costs associated with the leased property.
The Company's leases typically have escalators that are either based on a stated percentage or an index such as the consumer price index ("CPI"). In addition, most of the Company's leases include nonlease components, such as
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
reimbursement of operating expenses as additional rent, or include the reimbursement of expected operating expenses as part of the lease payment. The Company adopted an accounting policy to combine lease and nonlease components. Rent escalators based on indices and reimbursements of operating expenses that are not included in the lease rate are considered variable lease payments. Variable payments are recognized in the period earned. Lease income for the Company's operating leases recognized for the three and nine months ended September 30, 2021 was $131.7 million and $388.6 million, respectively.
Future lease payments under the non-cancelable operating leases, excluding any reimbursements, as of September 30, 2021 were as follows:
|
|
|
|
|
|
|
|
|
In thousands
|
OPERATING
|
|
2021
|
$
|
102,435
|
|
|
2022
|
385,734
|
|
|
2023
|
336,473
|
|
|
2024
|
266,722
|
|
|
2025
|
215,350
|
|
|
2026 and thereafter
|
598,757
|
|
|
|
$
|
1,905,471
|
|
|
Lessee Accounting
As of September 30, 2021, the Company was obligated, as the lessee, under operating lease agreements consisting primarily of the Company’s ground leases. As of September 30, 2021, the Company had 110 properties totaling 9.2 million square feet that were held under ground leases. Some of the ground lease renewal terms are based on fixed rent renewal terms and others have market rent renewal terms. These ground leases typically have initial terms of 40 to 99 years with expiration dates through 2119. Any rental increases related to the Company’s ground leases are generally either stated or based on CPI. The Company had 43 prepaid ground leases as of September 30, 2021. The amortization of the prepaid rent, included in the operating lease right-of-use asset, represented approximately $0.1 million and $0.1 million of the Company’s rental expense for the three months ended September 30, 2021 and 2020, respectively, and $0.4 million and $0.5 million for the nine months ended September 30, 2021 and 2020, respectively.
The Company’s future lease payments (primarily for its 67 non-prepaid ground leases) as of September 30, 2021 were as follows:
|
|
|
|
|
|
|
|
|
In thousands
|
OPERATING
|
FINANCING
|
2021
|
$
|
1,051
|
|
$
|
180
|
|
2022
|
5,030
|
|
838
|
|
2023
|
5,071
|
|
848
|
|
2024
|
5,130
|
|
871
|
|
2025
|
5,174
|
|
886
|
|
2026 and thereafter
|
312,163
|
|
92,689
|
|
Total undiscounted lease payments
|
333,619
|
|
96,312
|
|
Discount
|
(237,706)
|
|
(75,852)
|
|
Lease liabilities
|
$
|
95,913
|
|
$
|
20,460
|
|
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
The following table provides details of the Company's total lease expense for the three and nine months ended September 30, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED
September 30,
|
NINE MONTHS ENDED
September 30,
|
In thousands
|
2021
|
2020
|
2021
|
2020
|
Operating lease cost
|
|
|
|
|
Operating lease expense
|
$
|
1,196
|
|
$
|
1,180
|
|
$
|
3,555
|
|
$
|
3,529
|
|
Variable lease expense
|
1,016
|
|
1,066
|
|
2,883
|
|
2,669
|
|
|
|
|
|
|
Finance lease cost
|
|
|
|
|
Amortization of right-of-use assets
|
90
|
|
88
|
|
267
|
|
236
|
|
Interest on lease liabilities
|
255
|
|
245
|
|
748
|
|
722
|
|
Total lease expense
|
$
|
2,557
|
|
$
|
2,579
|
|
$
|
7,453
|
|
$
|
7,156
|
|
|
|
|
|
|
Other information
|
|
|
|
|
Operating cash flows outflows related to operating leases
|
$
|
1,424
|
$
|
1,440
|
|
$
|
5,855
|
|
$
|
5,412
|
|
Operating cash flows outflows related to financing leases
|
$
|
151
|
$
|
151
|
|
$
|
678
|
|
$
|
616
|
|
Financing cash flows outflows related to financing leases
|
$
|
6
|
$
|
143
|
|
$
|
162
|
|
$
|
3,310
|
|
Right-of-use assets obtained in exchange for new finance lease liabilities
|
$
|
1,420
|
$
|
—
|
|
$
|
1,420
|
|
$
|
7,212
|
|
Right-of-use assets obtained in exchange for new operating lease liabilities
|
$
|
8,298
|
$
|
—
|
|
$
|
8,298
|
|
$
|
—
|
|
|
|
|
|
|
Weighted-average remaining lease term (excluding renewal options) - operating leases
|
47.8
|
48.9
|
|
|
Weighted-average remaining lease term (excluding renewal options) - finance leases
|
63.2
|
64.7
|
|
|
Weighted-average discount rate - operating leases
|
5.6
|
%
|
5.7
|
%
|
|
|
Weighted-average discount rate - finance leases
|
5.4
|
%
|
5.4
|
%
|
|
|
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
Note 4. Notes and Bonds Payable
The table below details the Company’s notes and bonds payable.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MATURITY DATES
|
BALANCE AS OF
|
EFFECTIVE INTEREST RATE
as of 9/30/2021
|
Dollars in thousands
|
9/30/2021
|
12/31/2020
|
$700 million Unsecured Credit Facility
|
5/23
|
$
|
90,500
|
|
$
|
—
|
|
0.98
|
%
|
$200 million Unsecured Term Loan due 2024, net of issuance costs 1
|
5/24
|
199,404
|
|
199,236
|
|
1.94
|
%
|
$150 million Unsecured Term Loan due 2026, net of issuance costs 2
|
6/26
|
149,341
|
|
149,479
|
|
2.47
|
%
|
Senior Notes due 2025, net of discount and issuance costs 3
|
5/25
|
248,973
|
|
248,776
|
|
4.08
|
%
|
Senior Notes due 2028, net of discount and issuance costs
|
1/28
|
296,488
|
|
296,123
|
|
3.84
|
%
|
Senior Notes due 2030, net of discount and issuance costs 4
|
3/30
|
296,726
|
|
296,468
|
|
2.71
|
%
|
Senior Notes due 2031, net of discount and issuance costs
|
3/31
|
295,261
|
|
294,924
|
|
2.24
|
%
|
Mortgage notes payable, net of discounts and issuance costs and including premiums
|
11/22-4/27
|
114,740
|
|
117,763
|
|
4.06
|
%
|
|
|
$
|
1,691,433
|
|
$
|
1,602,769
|
|
|
1The effective interest rate includes the impact of interest rate swaps on $75.0 million at a weighted average rate of 2.37% (plus the applicable margin rate, currently 100 basis points).
2The effective interest rate includes the impact of interest rate swaps on $100.0 million at a weighted average rate of 2.23% (plus the applicable margin rate, currently 95 basis points).
3The effective interest rate includes the impact of the $1.7 million settlement of forward-starting interest rate swaps that is included in Accumulated other comprehensive loss on the Company's Condensed Consolidated Balance Sheets.
4The effective interest rate includes the impact of the $4.3 million settlement of forward interest rate hedges that is included in Accumulated other comprehensive loss on the Company's Condensed Consolidated Balance Sheets.
Changes in Debt Structure
On June 1, 2021, the Company entered into a second amendment to the Amended and Restated Term Loan, dated May 31, 2019, that reduced the current interest rate on the $150 million portion of the loan due 2026 from LIBOR plus a margin rate ranging from 1.45% to 2.40% (previously 1.60%) to LIBOR plus a margin rate ranging from 0.80% to 1.60% (0.95% as of September 30, 2021). With the amendment, the Company paid up front fees of approximately $0.5 million, of which $0.2 million was paid to lenders, capitalized and amortized over the remainder of the term of the loan, and $0.3 million was paid to lenders as administration fees and was expensed in the second quarter of 2021. In addition, the amendment added a sustainability metric incentive tied to increasing the Company's properties with green building certifications.
Subsequent Changes in Debt Structure
On November 1, 2021, the Company repaid in full a mortgage note payable bearing interest at a rate of 4.69% per annum with an outstanding principal of $11.1 million. The mortgage note encumbered a 62,379 square foot property in Maryland.
Note 5. Derivative Financial Instruments
Risk Management Objective of Using Derivatives
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s borrowings.
Cash Flow Hedges of Interest Rate Risk
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt.
For derivatives designated and that qualify as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in Accumulated Other Comprehensive Income (Loss) ("AOCI") and subsequently reclassified into interest expense in the same period(s) during which the hedged transaction affects earnings. Amounts reported in AOCI related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s variable-rate debt.
As of September 30, 2021, the Company had eight outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk:
|
|
|
|
|
|
|
|
|
DERIVATIVE INSTRUMENT
|
NUMBER OF INSTRUMENTS
|
NOTIONAL AMOUNT
in millions
|
Interest rate swaps
|
8
|
|
$175.0
|
Tabular Disclosure of Fair Values of Derivative Instruments on the Balance Sheet
The table below presents the fair value of the Company's derivative financial instruments, as well as their classification on the Condensed Consolidated Balance Sheet as of September 30, 2021.
|
|
|
|
|
|
|
|
|
|
BALANCE AT SEPTEMBER 30, 2021
|
In thousands
|
BALANCE SHEET LOCATION
|
FAIR VALUE
|
Derivatives designated as hedging instruments
|
|
|
Interest rate swaps
|
Other liabilities
|
$
|
8,201
|
|
Total derivatives designated as hedging instruments
|
|
$
|
8,201
|
|
Tabular Disclosure of the Effect of Cash Flow Hedge Accounting on Accumulated Other Comprehensive Income (Loss)
The table below presents the effect of cash flow hedge accounting on AOCI during the three and nine months ended September 30, 2021 and 2020 related to the Company's outstanding interest rate swaps.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(GAIN) LOSS RECOGNIZED IN
AOCI ON DERIVATIVE
three months ended September 30,
|
|
LOSS RECLASSIFIED FROM
AOCI INTO INCOME
three months ended September 30,
|
In thousands
|
2021
|
2020
|
2021
|
2020
|
Interest rate swaps
|
$
|
(36)
|
|
$
|
74
|
|
Interest expense
|
$
|
982
|
|
$
|
952
|
|
Settled treasury hedges
|
—
|
|
—
|
|
Interest expense
|
107
|
|
107
|
|
Settled interest rate swaps
|
—
|
|
—
|
|
Interest expense
|
42
|
|
42
|
|
|
$
|
(36)
|
|
$
|
74
|
|
Total interest expense
|
$
|
1,131
|
|
$
|
1,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(GAIN) LOSS RECOGNIZED IN
AOCI ON DERIVATIVE
nine months ended September 30,
|
|
LOSS RECLASSIFIED FROM
AOCI INTO INCOME
nine months ended September 30,
|
In thousands
|
2021
|
2020
|
2021
|
2020
|
Interest rate swaps
|
$
|
(2,079)
|
|
$
|
11,192
|
|
Interest expense
|
$
|
2,894
|
|
$
|
2,012
|
|
Settled treasury hedges
|
—
|
|
4,267
|
|
Interest expense
|
320
|
|
229
|
|
Settled interest rate swaps
|
—
|
|
—
|
|
Interest expense
|
126
|
|
126
|
|
|
$
|
(2,079)
|
|
$
|
15,459
|
|
Total interest expense
|
$
|
3,340
|
|
$
|
2,367
|
|
The Company estimates that $4.4 million will be reclassified from AOCI to interest expense over the next 12 months.
Credit-risk-related Contingent Features
The Company's agreements with each of its derivative counterparties contain a cross-default provision under which the Company could be declared in default of its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company's default on the indebtedness.
As of September 30, 2021, the fair value of derivatives in a net liability position including accrued interest but excluding any adjustment for nonperformance risk related to these agreements was $8.6 million. As of September 30,
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
2021, the Company has not posted any collateral related to these agreements and was not in breach of any agreement.
Note 6. Commitments and Contingencies
Legal Proceedings
The Company is, from time to time, involved in litigation arising in the ordinary course of business. The Company is not aware of any pending or threatened litigation that, if resolved against the Company, would have a material adverse effect on the Company’s consolidated financial position, results of operations or cash flows.
Redevelopment Activity
During the third quarter of 2021, the Company continued the redevelopment of 110,860 square feet of a 217,114 square foot medical office building in Dallas, Texas. As of September 30, 2021, the Company had funded approximately $2.1 million in project costs. The building continues to operate with in-place leases during construction. The first new tenant lease of the redevelopment is expected to commence in the first quarter of 2022.
During the third quarter of 2021, the Company continued the redevelopment of a 110,883 square foot medical office building in Memphis, Tennessee. As of September 30, 2021, the Company had funded approximately $31.1 million in project costs. The core and shell portion of this redevelopment was completed and the first new tenant took occupancy in the first quarter of 2021, with the construction of tenant spaces to be completed in early 2022.
In April 2021, the Company began the redevelopment of a medical office building in Tacoma, Washington. As of September 30, 2021, the Company had funded approximately $1.7 million in project costs. The redevelopment includes interior and exterior improvements to the existing building, plus the addition of 23,000 square feet. The Company expects the 23,000 square foot tenant lease for the expansion space to commence in the second quarter of 2022.
In July 2021, the Company began the redevelopment of a medical office building in Nashville, Tennessee. The Company expects to construct a new 106,194 square foot medical office building with the initial tenant lease expected to commence in the second quarter of 2023. As of September 30, 2021, the Company had funded approximately $0.8 million in project costs. The redevelopment includes the demolition of an existing 81,000 square foot medical office building. In the second quarter of 2021, the Company recognized an impairment charge of $5.0 million related to the existing building.
Note 7. Stockholders' Equity
Common Stock
The following table provides a reconciliation of the beginning and ending shares of common stock outstanding for the nine months ended September 30, 2021 and the year ended December 31, 2020:
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED
|
TWELVE MONTHS ENDED
|
|
SEPTEMBER 30, 2021
|
DECEMBER 31, 2020
|
Balance, beginning of period
|
139,487,375
|
|
134,706,154
|
|
Issuance of common stock
|
7,905,570
|
|
4,637,445
|
|
Nonvested share-based awards, net of withheld shares
|
148,772
|
|
143,776
|
|
Balance, end of period
|
147,541,717
|
|
139,487,375
|
|
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
At-The-Market Equity Offering Program
On August 6, 2021, the Company entered into equity distribution agreements with 11 investment banks to allow for issuance and sale under its at-the-market equity offering program of up to an aggregate of $750.0 million of common stock. The Company's previous at-the-market equity program to sell up to an aggregate of $500.0 million of common stock ended in August 2021. The following table details the Company's forward at-the-market activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SALE PRICE
per share
|
FORWARD SHARE CONTRACTS
|
SHARES SETTLED
|
SHARES REMAINING TO BE SETTLED
|
NET PROCEEDS
in millions
|
Balance at December 31, 2020
|
$
|
—
|
|
—
|
|
—
|
|
1,823,259
|
|
$
|
—
|
|
1Q 2021
|
$
|
30.09
|
|
215,532
|
|
2,038,791
|
|
—
|
|
$
|
62.7
|
|
2Q 2021
|
$
|
30.99
|
|
5,835,400
|
|
3,827,971
|
|
2,007,429
|
|
$
|
116.1
|
|
3Q 2021
|
$
|
31.06
|
|
1,670,186
|
|
2,007,429
|
|
1,670,186
|
|
$
|
61.3
|
|
October 2021 1
|
$
|
31.34
|
|
2,042,562
|
|
—
|
|
3,712,748
|
|
$
|
—
|
|
|
|
|
|
|
|
1Includes forward share activity from August to October 2021 for trade confirmations dated in October 2021.
The 3.7 million shares remaining to be settled in forward equity arrangements are expected to be settled by October 2022 for expected gross proceeds of $115.9 million, depending on the timing of settlement. Expected net proceeds are calculated by reducing the initial price by adjustments provided in the forward equity arrangements. After accounting for these settlements, the Company has approximately $686.0 million remaining available to be sold under the current equity distribution agreements at the date of this filing.
Common Stock Dividends
During the nine months ended September 30, 2021, the Company declared and paid common stock dividends totaling $0.9075 per share. On November 2, 2021, the Company declared a quarterly common stock dividend in the amount of $0.3025 per share payable on November 30, 2021 to stockholders of record on November 15, 2021.
Earnings Per Common Share
The Company uses the two-class method of computing net earnings per common shares. The Company's non-vested share-based awards are considered participating securities pursuant to the two-class method.
During the three months ended September 30, 2021, the Company entered into forward sale agreements to sell approximately 1.7 million shares of common stock through the Company's at-the-market equity offering program. The Company used the treasury method to determine the dilution from the forward equity agreements during the period of time prior to settlement. The number of weighted-average shares outstanding used in the computation of earnings per common share for the three and nine months ended September 30, 2021 included the effect from the assumed issuance of 1.7 million shares of common stock pursuant to the settlement of the forward equity agreements at the contractual price, less the assumed repurchase of the common stock at the average market price using the proceeds, adjusted for costs to borrow.
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
The following table sets forth the computation of basic and diluted earnings per common share for the three and nine months ended September 30, 2021 and 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30,
|
NINE MONTHS ENDED SEPTEMBER 30,
|
Dollars in thousands, except per share data
|
2021
|
2020
|
2021
|
2020
|
Weighted average common shares outstanding
|
|
|
|
|
Weighted average common shares outstanding
|
145,594,127
|
|
136,048,781
|
|
143,305,737
|
|
135,393,798
|
|
Non-vested shares
|
(1,776,508)
|
|
(1,739,364)
|
|
(1,784,544)
|
|
(1,731,658)
|
|
Weighted average common shares outstanding - basic
|
143,817,619
|
|
134,309,417
|
|
141,521,193
|
|
133,662,140
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic
|
143,817,619
|
|
134,309,417
|
|
141,521,193
|
|
133,662,140
|
|
Dilutive effect of forward equity shares
|
—
|
|
—
|
|
14,036
|
|
—
|
|
Dilutive effect of employee stock purchase plan
|
—
|
|
47,810
|
|
78,200
|
|
74,029
|
|
Weighted average common shares outstanding - diluted
|
143,817,619
|
|
134,357,227
|
|
141,613,429
|
|
133,736,169
|
|
|
|
|
|
|
Net Income (loss)
|
$
|
(2,066)
|
|
$
|
8,230
|
|
$
|
45,052
|
|
$
|
88,058
|
|
Dividends paid on nonvested share-based awards
|
(537)
|
|
(522)
|
|
(1,617)
|
|
(1,561)
|
|
Net income (loss) applicable to common stockholders
|
$
|
(2,603)
|
|
$
|
7,708
|
|
$
|
43,435
|
|
$
|
86,497
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share - net income (loss)
|
$
|
(0.02)
|
|
$
|
0.06
|
|
$
|
0.31
|
|
$
|
0.65
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share - net income (loss)
|
$
|
(0.02)
|
|
$
|
0.06
|
|
$
|
0.31
|
|
$
|
0.65
|
|
The effect of non-vested stock awards totaling 911,594 shares, options under the the Company's Employee Stock Purchase Plan (the "Purchase Plan")to purchase the Company's stock totaling 63,383 shares, and the dilutive impact of forward-equity contracts outstanding of 14,734 shares of common stock for the three months ended September 30, 2021 were excluded from the calculation of diluted loss per common share because the effect was anti-dilutive due to the loss from continuing operations incurred during that period.
Incentive Plans
During the nine months ended September 30, 2021, the Company made the following stock awards:
•On January 1, 2021, the Company granted non-vested stock awards to certain officers with a grant date fair value of $0.6 million, which consisted of an aggregate 21,396 non-vested shares through its salary deferral program.
•On February 10, 2021, the Company granted non-vested stock awards to its four named executive officers, five senior vice presidents, and five first vice presidents with a grant date fair value totaling $3.8 million, which consisted of an aggregate 124,648 non-vested shares, with a five-year vesting period.
•Also, on February 10, 2021, the Company granted a performance-based award to its officers, excluding the four named executive officers, five senior vice presidents, and five first vice presidents totaling $0.6 million, which consisted of an aggregate 19,679 non-vested shares.
•On May 11, 2021, the Company granted non-vested stock awards to its eight directors with a grant date fair value totaling $1.2 million, which consisted of an aggregate 36,682 non-vested shares, with a one-year vesting period.
•On June 21, 2021, the Company granted a non-vested stock award to an employee, which consisted of 1,296 non-vested shares as a discretionary grant.
Table of Contents
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, cont.
A summary of the activity under the Company's share-based incentive plans for the three and nine months ended September 30, 2021 and 2020 is included in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30,
|
NINE MONTHS ENDED SEPTEMBER 30,
|
|
2021
|
2020
|
2021
|
2020
|
Share-based awards, beginning of period
|
1,778,308
|
|
1,739,258
|
|
1,766,061
|
|
1,754,066
|
|
Granted
|
—
|
|
188
|
|
203,701
|
|
79,025
|
|
Vested
|
—
|
|
—
|
|
(191,454)
|
|
(93,645)
|
|
Forfeited
|
(2,957)
|
|
—
|
|
(2,957)
|
|
—
|
|
Share-based awards, end of period
|
1,775,351
|
|
1,739,446
|
|
1,775,351
|
|
1,739,446
|
|
During the nine months ended September 30, 2021 and 2020, the Company withheld 51,972 and 23,563 shares of common stock, respectively, from participants to pay estimated withholding taxes related to shares that vested.
In addition to the share-based incentive plans, the Company maintains the Purchase Plan. A summary of the activity under the Purchase Plan for the three and nine months ended September 30, 2021 and 2020 is included in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30,
|
NINE MONTHS ENDED SEPTEMBER 30,
|
|
2021
|
2020
|
2021
|
2020
|
Outstanding and exercisable, beginning of period
|
389,414
|
|
361,719
|
|
341,647
|
|
332,659
|
|
Granted
|
—
|
|
—
|
|
253,200
|
|
212,716
|
|
Exercised
|
(5,323)
|
|
(3,504)
|
|
(24,300)
|
|
(17,871)
|
|
Forfeited
|
(18,961)
|
|
(6,659)
|
|
(60,995)
|
|
(36,154)
|
|
Expired
|
—
|
|
—
|
|
(144,422)
|
|
(139,794)
|
|
Outstanding and exercisable, end of period
|
365,130
|
|
351,556
|
|
365,130
|
|
351,556
|
|
Note 8. Fair Value of Financial Instruments
The following methods and assumptions were used to estimate the fair value of each class of financial instrument for which it is practical to estimate that value.
•Cash and cash equivalents - The carrying amount approximates fair value due to the short term maturity of these investments.
•Borrowings under the Unsecured Credit Facility and the Term Loans Due 2024 and 2026 - The carrying amount approximates fair value because the borrowings are based on variable market interest rates.
•Senior Notes and Mortgage Notes payable - The fair value of notes and bonds payable is estimated using cash flow analyses, based on the Company’s current interest rates for similar types of borrowing arrangements.
•Interest rate swap agreements - Interest rate swap agreements are recorded in other liabilities on the Company's Condensed Consolidated Balance Sheets at fair value. Fair value is estimated by utilizing pricing models that consider forward yield curves and discount rates.
The table below details the fair values and carrying values for notes and bonds payable at September 30, 2021 and December 31, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2021
|
December 31, 2020
|
Dollars in millions
|
CARRYING VALUE
|
FAIR VALUE
|
CARRYING VALUE
|
FAIR VALUE
|
Notes and bonds payable 1
|
$
|
1,691.4
|
|
$
|
1,678.6
|
|
$
|
1,602.8
|
|
$
|
1,645.4
|
|
|
|
|
|
|
|
|
|
|
|
1Level 2 – model-derived valuations in which significant inputs and significant value drivers are observable in active markets.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Disclosure Regarding Forward-Looking Statements
This report and other materials the Company has filed or may file with the Securities and Exchange Commission, as well as information included in oral statements or other written statements made, or to be made, by management of the Company, contain, or will contain, disclosures that are “forward-looking statements.” Forward-looking statements include all statements that do not relate solely to historical or current facts and can be identified by the use of words such as “may,” “will,” “expect,” “believe,” “anticipate,” “target,” “intend,” “plan,” “estimate,” “project,” “continue,” “should,” “could," "budget" and other comparable terms. These forward-looking statements are based on the current plans and expectations of management and are subject to a number of risks and uncertainties, including the duration and scope of the COVID-19 pandemic; the impact of the COVID-19 pandemic on occupancy rates for the Company's properties, actions governments take in response to the COVID-19 pandemic, including the introduction of public health measures and other regulations affecting the Company’s properties and the operations of the Company and its tenants; the effects of health and safety measures adopted by the Company and its tenants related to the COVID-19 pandemic; the impact of the COVID-19 pandemic on the operations, business and financial condition of the Company and its tenants; general economic uncertainty in key markets as a result of the COVID-19 pandemic and a worsening of global economic conditions or low levels of economic growth; the status of capital markets, including availability and cost of capital; and the risks described in this report and the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, that could significantly affect the Company’s current plans and expectations and future financial condition and results.
The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Stockholders and investors are cautioned not to unduly rely on such forward-looking statements when evaluating the information presented in the Company’s filings and reports, including, without limitation, estimates and projections regarding the performance of development projects the Company is pursuing.
For a detailed discussion of the Company’s risk factors, please refer to the Company’s filings with the Securities and Exchange Commission, including this report and its Annual Report on Form 10-K for the year ended December 31, 2020.
Liquidity and Capital Resources
Sources and Uses of Cash
The Company’s primary sources of cash include rent receipts from its real estate portfolio based on contractual arrangements with its tenants, borrowings under the Company's Amended and Restated Credit Agreement, dated as of May 31, 2019, as amended (the "Unsecured Credit Facility") and the Amended and Restated Term Loan Agreement, dated as of May 31, 2019, as amended (the "Term Loan Agreement"), proceeds from the sales of real estate properties, joint ventures, and proceeds from public or private debt or equity offerings. As of September 30, 2021, the Company had $609.5 million available to be drawn on its Unsecured Credit Facility and $16.0 million in cash. In addition, the Company has entered into forward equity agreements that have expected gross proceeds of up to approximately $115.9 million, depending on the timing of settlement.
The Company expects to continue to meet its liquidity needs, including funding additional investments, paying dividends, and funding debt service, through cash flows from operations and liquidity sources described above. The Company had unencumbered real estate assets with a gross book value of approximately $4.6 billion at September 30, 2021, of which a portion could serve as collateral for secured mortgage financing. The Company believes that its liquidity and sources of capital are adequate to satisfy its cash requirements. The Company cannot, however, be certain that these sources of funds will be available at a time and upon terms acceptable to the Company in sufficient amounts to meet its liquidity needs.
Investing Activities
Cash flows used in investing activities for the nine months ended September 30, 2021 were approximately $364.7 million. Below is a summary of significant investing activities.
2021 Company Acquisitions
The following table details the Company's acquisitions for the nine months ended September 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollars in thousands
|
ASSOCIATED HEALTH SYSTEM/TENANCY 1
|
DATE ACQUIRED
|
PURCHASE PRICE
|
SQUARE FOOTAGE
|
MILES TO CAMPUS
|
San Diego, CA 2
|
Scripps Health/UCSD
|
1/7/21
|
$
|
17,150
|
|
22,461
|
0.02
|
Dallas, TX 3
|
Baylor Scott & White Health
|
2/1/21
|
22,515
|
|
121,709
|
|
0.00
|
Atlanta, GA 3
|
Wellstar Health System
|
2/17/21
|
9,800
|
|
44,567
|
|
0.19
|
Washington, D.C.
|
Sentara Healthcare
|
3/3/21
|
12,750
|
|
26,496
|
|
0.09
|
Houston, TX
|
Houston Methodist
|
5/14/21
|
13,500
|
|
45,393
|
|
0.03
|
San Diego, CA 4
|
Palomar Health
|
5/28/21
|
102,650
|
|
160,394
|
|
0.00
|
Greensboro, NC
|
Cone Health
|
6/28/21
|
9,390
|
|
25,168
|
|
0.60
|
Baltimore, MD
|
None
|
6/29/21
|
14,600
|
|
33,316
|
|
1.50
|
Denver, CO 5
|
Centura Health (AdventHealth)
|
7/16/21
|
70,426
|
|
259,555
|
|
0.00
|
Greensboro, NC 2
|
Cone Health
|
7/19/21
|
6,400
|
|
18,119
|
|
0.18
|
Colorado Springs, CO
|
Centura Health (CommonSpirit)
|
7/27/21
|
33,400
|
|
69,526
|
|
0.00
|
Birmingham, AL
|
Community Health Systems
|
8/19/21
|
9,250
|
|
29,942
|
|
0.24
|
Raleigh, NC
|
WakeMed Health
|
9/20/21
|
5,780
|
|
18,280
|
|
0.70
|
Denver, CO
|
Centura Health (AdventHealth)
|
9/22/21
|
20,250
|
|
83,604
|
|
0.00
|
Raleigh, NC
|
WakeMed Health
|
9/30/21
|
10,000
|
|
29,178
|
|
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate acquisitions
|
|
$
|
357,861
|
|
987,708
|
|
|
|
|
|
|
|
|
1Includes buildings located on-campus, adjacent and off-campus that are anchored by healthcare systems or located within two miles of a hospital campus.
2Represents a single-tenant property.
3Includes 2 properties.
4The Company accounted for this transaction as a financing receivable. See Note 1 to the Condensed Consolidated Financial Statements accompanying this report for more information.
5Includes three properties.
2021 TIAA Joint Venture Acquisitions
The following table details the TIAA Joint Venture's acquisitions for the nine months ended September 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollars in thousands
|
ASSOCIATED HEALTH SYSTEM/TENANCY 1
|
DATE ACQUIRED
|
PURCHASE PRICE
|
SQUARE FOOTAGE
|
|
MILES TO CAMPUS
|
COMPANY OWNERSHIP %
|
Denver, CO
|
HCA
|
3/30/21
|
$
|
14,375
|
|
59,359
|
|
0.60
|
50
|
%
|
Colorado Springs, CO
|
None
|
4/1/21
|
7,200
|
|
27,510
|
|
|
4.70
|
50
|
%
|
Los Angeles, CA
|
MemorialCare Health
|
4/8/21
|
31,335
|
|
57,573
|
|
|
0.00
|
50
|
%
|
San Antonio, TX
|
CHRISTUS Health/Baptist Health
|
4/30/21
|
13,600
|
|
45,000
|
|
|
0.90
|
50
|
%
|
Los Angeles, CA
|
MemorialCare Health
|
5/10/21
|
24,600
|
|
73,078
|
|
|
0.00
|
50
|
%
|
Colorado Springs, CO 2
|
Centura Health (CommonSpirit)
|
7/27/21
|
9,133
|
|
23,956
|
|
|
1.90
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total TIAA Joint Venture real estate acquisitions
|
|
$
|
100,243
|
|
286,476
|
|
|
|
|
1Includes buildings located on-campus, adjacent and off-campus that are anchored by healthcare systems or located within two miles of a hospital campus.
2Includes purchase of an adjoining 3.0 acre land parcel.
Subsequent to September 30, 2021, the TIAA Joint Venture acquired the following property:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollars in thousands
|
ASSOCIATED HEALTH SYSTEM/TENANCY 1
|
DATE ACQUIRED
|
PURCHASE PRICE
|
|
|
SQUARE FOOTAGE
|
MILES TO CAMPUS
|
COMPANY OWNERSHIP %
|
Denver, CO
|
None
|
10/21/21
|
$
|
23,000
|
|
|
|
57,257
|
|
3.10
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Includes buildings located on-campus, adjacent and off-campus that are anchored by healthcare systems or located within two miles of a hospital campus.
2021 Dispositions
The Company disposed of 11 properties during the nine months ended September 30, 2021 for a total sales price of $114.6 million, including cash proceeds of $112.0 million. The following table details these dispositions for the nine months ended September 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollars in thousands
|
|
Date Disposed
|
Sales Price
|
Square Footage
|
|
|
Los Angeles, CA 1,2
|
|
3/11/21
|
$
|
26,000
|
|
73,906
|
|
|
Atlanta, GA 2
|
|
4/12/21
|
8,050
|
|
19,732
|
|
|
Richmond, VA 2,5
|
|
5/18/21
|
52,000
|
|
142,856
|
|
|
Gadsden, AL 2,3
|
|
5/19/21
|
5,500
|
|
120,192
|
|
|
Dallas, TX 2,4
|
|
7/9/21
|
23,000
|
|
190,160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total dispositions
|
|
$
|
114,550
|
|
546,846
|
|
|
|
1Includes two properties sold to a single purchaser in two transactions which occurred on March 5 and March 11, 2021.
2Previously classified as held for sale.
3Includes three properties.
4Includes four properties and an associated land parcel sold to a single purchaser in two transactions.
5 The Company deferred the tax gain through a 1031 exchange and reinvested the proceeds.
Subsequent Disposition
On October 28, 2021, the Company disposed of a 95,436 square foot medical office building located in Chicago, Illinois. The sales price was $13.3 million, and the Company's net investment in the building as of September 30, 2021 was approximately $12.5 million and was included in assets held for sale. During the third quarter of 2021, an impairment charge of $10.7 million was recorded based on the contractual sales price less estimated costs to sell.
Capital Funding
During the nine months ended September 30, 2021, the Company funded the following:
•$21.6 million toward the following development and redevelopment of properties:
◦Memphis, Tennessee redevelopment totaled $9.4 million;
◦Dallas, Texas redevelopment totaled $1.7 million;
◦Tacoma, Washington redevelopment totaled $1.7 million;
◦reposition properties capital and tenant improvements totaled $1.5 million; and
◦tenant improvement funding for previously completed projects totaled $7.3 million.
•$14.5 million toward first generation tenant improvements and planned capital expenditures for acquisitions;
•$16.2 million toward second generation tenant improvements; and
•$13.5 million toward capital expenditures.
Financing Activities
Cash flows provided by financing activities for the nine months ended September 30, 2021 were approximately $195.1 million. Inflows from equity proceeds related to the Company's common stock issuances and net borrowings totaled $328.1 million, net of issuance costs incurred. Aggregate cash outflows totaled approximately $133.0 million primarily associated with dividends paid to common stockholders. See Notes 4 and 7 to the Condensed Consolidated Financial Statements accompanying this report for more information about capital markets and financing activities.
Common Stock Issuances
At-The-Market Equity Offering Program
On August 6, 2021, the Company entered into equity distribution agreements with eleven investment banks to allow for issuance and sale under its at-the-market equity offering program of up to an aggregate of $750.0 million of common stock. The Company's previous at-the-market equity program to sell up to an aggregate of $500.0 million ended in August 2021. The following table details the Company's forward at-the-market activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SALE PRICE
per share
|
FORWARD SHARE CONTRACTS
|
SHARES SETTLED
|
SHARES REMAINING TO BE SETTLED
|
NET PROCEEDS
in millions
|
Balance at December 31, 2020
|
$
|
—
|
|
—
|
|
—
|
|
1,823,259
|
|
$
|
—
|
|
1Q 2021
|
$
|
30.09
|
|
215,532
|
|
2,038,791
|
|
—
|
|
$
|
62.7
|
|
2Q 2021
|
$
|
30.99
|
|
5,835,400
|
|
3,827,971
|
|
2,007,429
|
|
$
|
116.1
|
|
3Q 2021
|
$
|
31.06
|
|
1,670,186
|
|
2,007,429
|
|
1,670,186
|
|
$
|
61.3
|
|
October 2021 1
|
$
|
31.34
|
|
2,042,562
|
|
—
|
|
3,712,748
|
|
$
|
—
|
|
|
|
|
|
|
|
1Includes forward share activity from August to October 2021 for trade confirmations dated in October 2021.
The 3.7 million shares remaining to be settled in forward equity arrangements are expected to be settled by October 2022 for expected gross proceeds of $115.9 million, depending on the timing of settlement. Expected net proceeds are calculated by reducing the initial price by adjustments provided in the forward equity arrangements. After accounting for these settlements, the Company has approximately $686.0 million remaining available to be sold under the current equity distribution agreements at the date of this filing.
Debt Activity
The Company has outstanding interest rate derivatives totaling $175.0 million to hedge one-month LIBOR. The following details the amount and rate of each swap (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
EFFECTIVE DATE
|
AMOUNT
|
WEIGHTED
AVERAGE RATE
|
EXPIRATION DATE
|
December 18, 2017
|
$
|
25,000
|
|
2.18
|
%
|
December 16, 2022
|
February 1, 2018
|
50,000
|
|
2.46
|
%
|
December 16, 2022
|
May 1, 2019
|
50,000
|
|
2.33
|
%
|
May 1, 2026
|
June 3, 2019
|
50,000
|
|
2.13
|
%
|
May 1, 2026
|
|
$
|
175,000
|
|
2.29
|
%
|
|
On June 1, 2021, the Company entered into a second amendment to the Term Loan Agreement that reduced the current interest rate on the $150 million portion of the loan due 2026 from LIBOR plus a margin rate ranging from 1.45% to 2.40% (previously 1.60%) to LIBOR plus a margin rate ranging from 0.80% to 1.60% (0.95% as of September 30, 2021). With the amendment, the Company paid up front fees of approximately $0.5 million, of which $0.2 million was paid to lenders, capitalized and amortized over the remainder of the term of the loan, and $0.3 million was paid to lenders as administration fees and was expensed in the second quarter of 2021. In addition, the amendment added a sustainability metric incentive tied to increasing the Company's properties with green building certifications.
Subsequent Changes in Debt Structure
On November 1, 2021, the Company repaid in full a mortgage note payable bearing interest at a rate of 4.69% per annum with an outstanding principal of $11.1 million. The mortgage note encumbered a 62,379 square foot property in Maryland.
Operating Activities
Cash flows provided by operating activities decreased from $411.6 million for the nine months ended September 30, 2020 to $170.3 million for the nine months ended September 30, 2021. The nine months ended September 30, 2020 includes proceeds from the disposition of sales-type lease properties totaling $244.5 million. Items impacting cash flows from operations include, but are not limited to, cash generated from property operations, interest payments and the timing related to the payment of invoices and other expenses.
The Company may, from time to time, sell properties and redeploy cash from property sales into new investments. To the extent revenues related to the properties being sold exceed income from these new investments, the Company's results of operations and cash flows could be adversely affected.
Off-Balance Sheet Arrangements
The Company has no off-balance sheet arrangements that are reasonably likely to have a current or future material effect on the Company’s financial condition, revenues or expenses, results of operations, liquidity, capital
expenditures or capital resources.
New Accounting Pronouncements
See Note 1 to the Condensed Consolidated Financial Statements accompanying this report for information on new accounting standards.
Trends and Matters Impacting Operating Results
Management monitors factors and trends important to the Company and the REIT industry to gauge the potential impact on the operations of the Company. In addition to the matters discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, below are some of the factors and trends that management believes may impact future operations of the Company.
Expiring Leases
The Company expects that approximately 15% to 20% of the leases will expire each year in the ordinary course of business. There are 193 leases totaling 0.6 million square feet that will expire during the remainder of 2021. Approximately 91% of the leases expiring in 2021 are in buildings located on or adjacent to hospital campuses, are distributed throughout the portfolio, and are not concentrated with any one tenant, health system or market area. The Company typically expects to retain 75% to 90% of tenants upon expiration, and the retention ratio for the first nine months of the year was within this range.
Operating Expenses
The Company historically has experienced increases in property taxes throughout its portfolio as a result of increasing assessments and tax rates levied across the country. The Company continues its efforts to appeal property tax increases and manage the impact of the increases. In addition, the Company historically has incurred variability in portfolio utilities expense based on seasonality, with the first and third quarters usually reflecting greater amounts. The effects of these operating expense increases are mitigated in leases that have provisions for operating expense reimbursement. As of September 30, 2021, leases for 90% of the Company's multi-tenant leased square footage allow for some recovery of operating expenses, with 32% having modified gross lease structures and 58% having net lease structures.
Purchase Options
Information about the Company's unexercised purchase options and the amount and basis for determination of the purchase price is detailed in the table below (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NUMBER OF PROPERTIES
|
GROSS REAL ESTATE INVESTMENT AS OF SEPTEMBER 30, 2021
|
YEAR EXERCISABLE
|
MOB
|
INPATIENT
|
FAIR MARKET
VALUE METHOD 1
|
NON FAIR MARKET
VALUE METHOD 2
|
TOTAL
|
Current 3
|
2
|
|
1
|
|
$
|
54,543
|
|
$
|
—
|
|
$
|
54,543
|
|
2022
|
1
|
|
—
|
|
—
|
|
14,984
|
|
14,984
|
|
2023
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2024
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2025
|
4
|
|
—
|
|
48,241
|
|
19,459
|
|
67,700
|
|
2026
|
1
|
|
—
|
|
18,164
|
|
—
|
|
18,164
|
|
2027
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2028
|
1
|
|
—
|
|
41,082
|
|
—
|
|
41,082
|
|
2029
|
1
|
|
—
|
|
26,501
|
|
—
|
|
26,501
|
|
2030
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2031 and thereafter 4
|
9
|
|
—
|
|
298,260
|
|
—
|
|
298,260
|
|
Total
|
19
|
|
1
|
|
$
|
486,791
|
|
$
|
34,443
|
|
$
|
521,234
|
|
1The purchase option price includes a fair market value component that is determined by an appraisal process.
2Includes properties with stated purchase prices or prices based on fixed capitalization rates.
3These purchase options have been exercisable for an average of 14.1 years.
4Includes the medical office building that is recorded in the line item Investment in financing receivable, net on the Company's Condensed Consolidated Balance Sheet.
Non-GAAP Financial Measures and Key Performance Indicators
Management considers certain non-GAAP financial measures and key performance indicators to be useful supplemental measures of the Company's operating performance. A non-GAAP financial measure is generally defined as one that purports to measure financial performance, financial position or cash flows, but excludes or includes amounts that would not be so adjusted in the most comparable measure determined in accordance with GAAP. Set forth below are descriptions of the non-GAAP financial measures management considers relevant to the Company's business and useful to investors, as well as reconciliations of these measures to the most directly comparable GAAP financial measures.
The non-GAAP financial measures and key performance indicators presented herein are not necessarily identical to those presented by other real estate companies due to the fact that not all real estate companies use the same definitions. These measures should not be considered as alternatives to net income, as indicators of the Company's financial performance, or as alternatives to cash flow from operating activities as measures of the Company's liquidity, nor are these measures necessarily indicative of sufficient cash flow to fund all of the Company's needs. Management believes that in order to facilitate a clear understanding of the Company's historical consolidated operating results, these measures should be examined in conjunction with net income and cash flows from operations as presented in the Condensed Consolidated Financial Statements and other financial data included elsewhere in this Quarterly Report on Form 10-Q.
Funds from Operations ("FFO"), Normalized FFO and Funds Available for Distribution ("FAD")
FFO and FFO per share are operating performance measures adopted by the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as the most commonly accepted and reported measure of a REIT’s operating performance equal to “net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus depreciation and amortization, impairment, and after adjustments for unconsolidated partnerships and joint ventures.”
In addition to FFO, the Company presents Normalized FFO and FAD. Normalized FFO is presented by adding to FFO acquisition-related costs, acceleration of debt issuance costs, debt extinguishment costs and other Company-defined normalizing items to evaluate operating performance. FAD is presented by adding to Normalized FFO non-real estate depreciation and amortization, non-cash financing receivable amortization, loan origination cost amortization, deferred financing fees amortization, stock-based compensation expense and provision for bad debts, net; and subtracting maintenance capital expenditures, including second generation tenant improvements and leasing commissions paid and straight-line rent income, net of expense. The Company's definition of these terms may not be comparable to that of other real estate companies as they may have different methodologies for computing these amounts. FFO, Normalized FFO and FAD should not be considered as an alternative to net income as an indicator of the Company's financial performance or to cash flow from operating activities as an indicator of the Company's liquidity. FFO, Normalized FFO and FAD should be reviewed in connection with GAAP financial measures.
Management believes FFO, Normalized FFO, FFO per share, Normalized FFO per share and FAD ("Non-GAAP Measures") provide an understanding of the operating performance of the Company’s properties without giving effect to certain significant non-cash items, primarily depreciation and amortization expense. Historical cost accounting for real estate assets in accordance with GAAP assumes that the value of real estate assets diminishes predictably over time. However, real estate values instead have historically risen or fallen with market conditions. The Company believes that by excluding the effect of depreciation, amortization, impairments and gains or losses from sales of real estate, all of which are based on historical costs and which may be of limited relevance in evaluating current performance, Non-GAAP Measures can facilitate comparisons of operating performance between periods. The Company reports Non-GAAP Measures because these measures are observed by management to also be the predominant measures used by the REIT industry and by industry analysts to evaluate REITs. For these reasons, management deems it appropriate to disclose and discuss these Non-GAAP Measures. However, none of these measures represent cash generated from operating activities determined in accordance with GAAP and are not necessarily indicative of cash available to fund cash needs. Further, these measures should not be considered as an alternative to net income as an indicator of the Company’s operating performance or as an alternative to cash flow from operating activities as a measure of liquidity. The table below reconciles net income to FFO, Normalized FFO
and FAD for the three and nine months ended September 30, 2021 and 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30,
|
NINE MONTHS ENDED SEPTEMBER 30,
|
Amounts in thousands, except per share data
|
2021
|
2020
|
2021
|
2020
|
Net income (loss)
|
$
|
(2,066)
|
|
$
|
8,230
|
|
$
|
45,052
|
|
$
|
88,058
|
|
Gain on sales of real estate properties
|
(1,186)
|
|
(2,177)
|
|
(41,046)
|
|
(70,395)
|
|
Impairment of real estate properties
|
10,669
|
|
—
|
|
16,581
|
|
—
|
|
Real estate depreciation and amortization
|
52,390
|
|
48,215
|
|
154,899
|
|
145,324
|
|
Proportionate share of unconsolidated joint ventures
|
1,558
|
|
80
|
|
3,726
|
|
240
|
|
FFO attributable to common stockholders
|
$
|
61,365
|
|
$
|
54,348
|
|
$
|
179,212
|
|
$
|
163,227
|
|
Acquisition and pursuit costs 1
|
974
|
|
440
|
|
2,388
|
|
1,621
|
|
Lease intangible amortization
|
48
|
|
(35)
|
|
(30)
|
|
694
|
|
Forfeited earnest money received
|
—
|
|
—
|
|
(500)
|
|
—
|
|
Debt financing costs
|
—
|
|
—
|
|
283
|
|
—
|
|
Unconsolidated JV normalizing items 2
|
54
|
|
—
|
|
136
|
|
—
|
|
Normalized FFO attributable to common stockholders
|
$
|
62,441
|
|
$
|
54,753
|
|
$
|
181,489
|
|
$
|
165,542
|
|
Non-real estate depreciation and amortization
|
586
|
|
785
|
|
1,900
|
|
2,430
|
|
Non-cash interest amortization 3
|
720
|
|
934
|
|
2,511
|
|
2,715
|
|
Provision for bad debt, net
|
25
|
|
(144)
|
|
3
|
|
718
|
|
Straight-line rent, net
|
(1,171)
|
|
(543)
|
|
(3,459)
|
|
(1,600)
|
|
Stock-based compensation
|
2,538
|
|
2,445
|
|
8,183
|
|
7,449
|
|
Unconsolidated JV non-cash items 4
|
(341)
|
|
8
|
|
(1,051)
|
|
23
|
|
Normalized FFO adjusted for non-cash items
|
$
|
64,798
|
|
$
|
58,238
|
|
$
|
189,576
|
|
$
|
177,277
|
|
2nd generation TI
|
(6,219)
|
|
(5,323)
|
|
(16,156)
|
|
(17,368)
|
|
Leasing commissions paid
|
(4,531)
|
|
(1,999)
|
|
(9,528)
|
|
(7,081)
|
|
Capital additions
|
(5,443)
|
|
(4,580)
|
|
(13,539)
|
|
(12,827)
|
|
FAD
|
$
|
48,605
|
|
$
|
46,336
|
|
$
|
150,353
|
|
$
|
140,001
|
|
FFO per common share - diluted
|
$
|
0.42
|
|
$
|
0.40
|
|
$
|
1.26
|
|
$
|
1.21
|
|
Normalized FFO per common share - diluted
|
$
|
0.43
|
|
$
|
0.41
|
|
$
|
1.27
|
|
$
|
1.23
|
|
FFO weighted average common shares outstanding - diluted 5
|
144,807
|
|
135,159
|
|
142,488
|
|
134,537
|
|
1Acquisition and pursuit costs include third-party and travel costs related to the pursuit of acquisitions and developments.
2Includes the Company's proportionate share of acquisition and pursuit costs related to unconsolidated joint ventures.
3Includes the amortization of deferred financing costs, discounts and premiums, and non-cash financing receivable amortization.
4Includes the Company's proportionate share of straight-line rent, net related to unconsolidated joint ventures.
5The Company utilizes the treasury stock method which includes the dilutive effect of nonvested share-based awards outstanding of 911,594 and 874,189, respectively for the three and nine months ended September 30, 2021.
Cash Net Operating Income ("NOI") and Same Store Cash NOI
Cash NOI and Same Store Cash NOI are key performance indicators. Management considers these to be supplemental measures that allow investors, analysts and Company management to measure unlevered property-level operating results. The Company defines Cash NOI as rental income, interest from financing receivables and property lease guaranty income less property operating expenses. Cash NOI excludes non-cash items such as above and below market lease intangibles, straight-line rent, lease inducements, financing receivable amortization, tenant improvement amortization and leasing commission amortization. The Company also excludes cash lease termination fees. Cash NOI is historical and not necessarily indicative of future results.
Same Store Cash NOI compares Cash NOI for stabilized properties. Stabilized properties are properties that have been included in operations for the duration of the year-over-year comparison period presented and include redevelopment projects. Accordingly, stabilized properties exclude properties that were recently acquired or disposed of, properties classified as held for sale, reposition properties and newly developed properties. The Company utilizes the reposition classification for properties experiencing a shift in strategic direction. Such a shift can occur for a variety of reasons, including a substantial change in the use of the asset, a change in strategy or closure of a
neighboring hospital, or significant property damage. Such properties may require enhanced management, leasing, capital needs or a disposition strategy that differs from the rest of the portfolio. To identify properties exhibiting these reposition characteristics, the Company applies the following Company-defined criteria:
•Properties having less than 60% occupancy that is expected to last at least two quarters;
•Properties that experience a loss of occupancy over 30% in a single quarter; or
•Properties with negative NOI that is expected to last at least two quarters.
Any recently acquired property will be included in the same store pool once the Company has owned the property for eight full quarters. Newly developed properties will be included in the same store pool eight full quarters after substantial completion. Any additional square footage created by redevelopment projects at a same store property is included in the same store pool immediately upon completion. Any property included in the reposition property group will be included in the same store analysis once occupancy has increased to 60% or greater with positive NOI and has remained at that level for eight full quarters.
During the third quarter of 2021, the Company's reposition pool decreased by one property to a total of six properties as a result of the property being reclassified from reposition to same store.
The following table reflects the Company's same store cash NOI for the three months ended September 30, 2021 and 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NUMBER OF PROPERTIES
|
GROSS INVESTMENT
at September 30, 2021
|
SAME STORE CASH NOI for the three months ended September 30,
|
Dollars in thousands
|
2021
|
2020
|
Same store properties
|
178
|
|
$
|
3,786,406
|
|
$
|
68,062
|
|
$
|
66,874
|
|
|
|
|
|
|
|
|
|
|
|
The following tables reconcile net income to same store NOI and the same store property metrics to the total owned real estate portfolio for the three months ended September 30, 2021 and 2020:
Reconciliation of Same Store Cash NOI
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30,
|
Dollars in thousands
|
2021
|
2020
|
Net income (loss)
|
$
|
(2,066)
|
|
$
|
8,230
|
|
|
|
|
|
|
|
Other income (expense)
|
23,000
|
|
11,969
|
|
General and administrative expense
|
8,207
|
|
7,299
|
|
Depreciation and amortization expense
|
50,999
|
|
47,143
|
|
Other expenses 1
|
3,193
|
|
2,364
|
|
Straight-line rent revenue
|
(1,170)
|
|
(542)
|
|
Joint venture properties
|
1,210
|
|
19
|
|
Other revenue 2
|
(2,043)
|
|
(1,609)
|
|
Cash NOI
|
81,330
|
|
74,873
|
|
Cash NOI not included in same store
|
(13,268)
|
|
(7,999)
|
|
Same store cash NOI
|
68,062
|
|
66,874
|
|
Reposition NOI
|
691
|
|
954
|
|
Same store and reposition cash NOI
|
$
|
68,753
|
|
$
|
67,828
|
|
1Includes acquisition and pursuit costs, bad debt, above and below market ground lease intangible amortization, leasing commission amortization and ground lease straight-line rent expense.
2Includes management fee income, interest, above and below market lease intangible amortization, lease inducement amortization, lease terminations and tenant improvement overage amortization.
Reconciliation of Same Store Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AS OF SEPTEMBER 30, 2021
|
Dollars in thousands
|
PROPERTY COUNT
|
GROSS INVESTMENT
|
SQUARE
FEET
|
OCCUPANCY
|
Same store properties
|
178
|
|
$
|
3,786,406
|
|
13,426,252
|
|
88.4
|
%
|
Acquisitions
|
49
|
|
895,660
|
|
2,396,693
|
|
89.8
|
%
|
Development completions
|
2
|
|
83,452
|
|
261,914
|
|
72.3
|
%
|
Reposition
|
6
|
|
101,672
|
|
668,889
|
|
54.8
|
%
|
Total owned real estate properties
|
235
|
|
$
|
4,867,190
|
|
16,753,748
|
|
87.0
|
%
|
Results of Operations
Three Months Ended September 30, 2021 Compared to Three Months Ended September 30, 2020
The Company’s results of operations for the three months ended September 30, 2021 compared to the same period in 2020 were impacted by acquisitions, developments, dispositions, gains on sale, and capital markets transactions.
Revenues
Rental income increased $8.4 million, or 6.8%, for the three months ended September 30, 2021 compared to the prior year period. This increase is comprised of the following:
•Acquisitions in 2020 and 2021 contributed $10.0 million.
•Leasing activity, including contractual rent increases, contributed $2.6 million.
•Dispositions in 2020 and 2021 resulted in a decrease of $4.2 million.
Interest from a financing receivable, net totaled $1.9 million for the three months ended September 30, 2021. The Company acquired a property in the second quarter of 2021 under a sale leaseback transaction. The sale leaseback did not qualify for sale accounting as a result of a purchase option included in the tenant lease. Therefore, the Company accounted for the transaction as a financing receivable. See Note 1 to the Condensed Consolidated Financial Statements accompanying this report for more information.
Other operating income increased $1.1 million, or 58.9%, from the prior year period primarily as a result of variable parking and asset management fees.
Expenses
Property operating expenses increased $5.3 million, or 10.7%, for the three months ended September 30, 2021 compared to the prior year period primarily as a result of the following activity:
•Acquisitions in 2020 and 2021 resulted in an increase of $4.9 million.
•Increases in portfolio operating expenses as follows:
◦Maintenance and repair expense of $0.6 million;
◦Utilities expense of $0.5 million;
◦Compensation expense of $0.2 million;
◦Administrative and other legal expense of $0.2 million;
◦Janitorial expense of $0.1 million;
◦Property tax expense increase of $0.1 million;
◦Insurance expense of $0.1 million.
•Dispositions in 2020 and 2021 resulted in a decrease of $1.4 million.
General and administrative expenses increased approximately $0.9 million, or 12.4%, for the three months ended September 30, 2021 compared to the prior year period primarily as a result of the following activity:
•Travel expense increases of $0.2 million.
•Incentive-based awards increases of $0.5 million.
•Compensation expense increases of $0.7 million, including $0.1 million of non-cash expense.
•Net decreases, including professional fees and other administrative costs, of $0.5 million.
Depreciation and amortization expense increased $3.9 million, or 8.2%, for the three months ended September 30, 2021 compared to the prior year period primarily as a result of the following activity:
•Acquisitions in 2020 and 2021 resulted in an increase of $5.4 million.
•Various building and tenant improvement expenditures resulted in an increase of $2.4 million.
•Dispositions in 2020 and 2021 resulted in a decrease of $1.2 million.
•Assets that became fully depreciated resulted in a decrease of $2.7 million.
Other Income (Expense)
Gains on sale of real estate properties
In the third quarter of 2021, the Company recognized gains of approximately $1.2 million on the sale of four properties and a land parcel sold under a single purchase agreement.
In the third quarter of 2020, the Company recognized gains of approximately $2.2 million primarily related to the sale of one property.
Interest expense
Interest expense decreased $0.8 million, or 5.8%, for the three months ended September 30, 2021 compared to the prior year period. The components of interest expense are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED SEPTEMBER 30,
|
CHANGE
|
Dollars in thousands
|
2021
|
2020
|
$
|
%
|
Contractual interest
|
$
|
12,201
|
|
$
|
13,182
|
|
$
|
(981)
|
|
(7.4)
|
%
|
Net discount/premium accretion
|
50
|
|
102
|
|
(52)
|
|
(51.0)
|
%
|
Deferred financing costs amortization
|
713
|
|
683
|
|
30
|
|
4.4
|
%
|
Interest rate swap amortization
|
42
|
|
42
|
|
—
|
|
—
|
%
|
Treasury hedge amortization
|
107
|
|
107
|
|
—
|
|
—
|
%
|
Interest cost capitalization
|
(34)
|
|
(207)
|
|
173
|
|
(83.6)
|
%
|
Right-of-use assets financing amortization
|
255
|
|
245
|
|
10
|
|
4.1
|
%
|
Total interest expense
|
$
|
13,334
|
|
$
|
14,154
|
|
$
|
(820)
|
|
(5.8)
|
%
|
Contractual interest expense decreased $1.0 million, or 7.4%, primarily as a result of the following activity:
•The unsecured senior notes due 2031 accounted for an increase of approximately $1.5 million.
•The redemption of the unsecured senior notes due 2023 accounted for a decrease of $2.3 million.
•The Company's unsecured term loan due 2024 and unsecured term loan due 2026, net of swaps, accounted for a decrease of approximately $0.3 million.
•The Unsecured Credit Facility accounted for an increase of approximately $0.2 million.
•Mortgage note repayments, net of assumptions, accounted for a decrease of approximately $0.1 million.
Impairment of Real Estate Properties
Impairment of real estate properties totaling approximately $10.7 million was recorded based on the contractual sales price of a property that was reclassified to held for sale during the third quarter of 2021.
Equity loss from unconsolidated joint ventures
The Company recognized its proportionate share of losses from the TIAA Joint Venture and its parking garage joint ventures during the third quarter of 2021. These losses are primarily attributable to non-cash depreciation expense. See Note 2 to the Condensed Consolidated Financial Statements accompanying this report for more details regarding the Company's unconsolidated joint ventures.
Nine Months Ended September 30, 2021 Compared to Nine Months Ended September 30, 2020
The Company’s results of operations for the nine months ended September 30, 2021 compared to the same period in 2020 were impacted by acquisitions, developments, dispositions, gains on sale, and capital markets transactions.
Revenues
Rental income increased $20.2 million, or 5.5%, for the nine months ended September 30, 2021 compared to the prior year period. This increase is comprised of the following:
•Acquisitions in 2020 and 2021 contributed $27.8 million.
•A development completed in 2020 contributed $1.0 million.
•Leasing activity, including contractual rent increases, contributed $7.0 million.
•Dispositions in 2020 and 2021 resulted in a decrease of $15.6 million.
Interest from financing receivable, net of $2.4 million resulted from the 2021 acquisition of a property classified as an investment in financing receivable. See Note 1 to the Condensed Consolidated Financial Statements accompanying this report.
Other operating income increased $2.0 million, or 37.0%, from the prior year period primarily resulting from variable parking and asset management fees.
Expenses
Property operating expenses increased $12.9 million, or 8.8%, for the nine months ended September 30, 2021 compared to the prior year period primarily as a result of the following activity:
•Acquisitions in 2020 and 2021 resulted in an increase of $11.4 million.
•A development completed in 2020 resulted in an increase of $0.4 million.
•Increases in portfolio operating expenses as follows:
◦Maintenance and repair expense of $2.2 million;
◦Property tax expense of $0.7 million;
◦Utilities expense of $0.9 million;
◦Compensation expense of $0.5 million; and
◦Insurance expense of $0.3 million.
•Intangible amortization write-off in the first quarter of 2020 resulted from the acquisition of previously ground leased land resulted in a decrease of $0.7 million.
•Dispositions in 2020 and 2021 resulted in a decrease of $2.8 million.
General and administrative expenses increased approximately $1.8 million, or 7.5%, for the nine months ended September 30, 2021 compared to the prior year period primarily as a result of the following activity:
•Increase in incentive-based awards of approximately $0.7 million.
•Compensation expense increases of $1.8 million, including $0.6 million of non-cash expense.
•Net decreases, including professional fees and other administrative costs, of $0.7 million.
Depreciation and amortization expense increased $8.6 million, or 6.0%, for the nine months ended September 30, 2021 compared to the prior year period primarily as a result of the following activity:
•Acquisitions in 2020 and 2021 and a development in 2020 resulted in an increase of $15.1 million.
•Various building and tenant improvement expenditures resulted in an increase of $7.1 million.
•Dispositions in 2020 and 2021 resulted in a decrease of $5.3 million.
•Assets that became fully depreciated resulted in a decrease of $8.3 million.
Other Income (Expense)
Gains on sale of real estate properties
Gains on sale of real estate properties in 2021 totaling approximately $41.0 million are associated with eight real estate properties.
Gains on sale of real estate properties in 2020 totaling $70.4 million are associated with three real estate properties.
Interest expense
Interest expense decreased $2.7 million, or 6.3%, for the nine months ended September 30, 2021 compared to the prior year period. The components of interest expense are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED SEPTEMBER 30,
|
CHANGE
|
Dollars in thousands
|
2021
|
2020
|
$
|
%
|
Contractual interest
|
$
|
36,590
|
|
$
|
40,031
|
|
$
|
(3,441)
|
|
(8.6)
|
%
|
Net discount/premium accretion
|
146
|
|
358
|
|
(212)
|
|
(59.2)
|
%
|
Deferred financing costs amortization
|
2,114
|
|
2,003
|
|
111
|
|
5.5
|
%
|
Interest rate swap amortization
|
126
|
|
126
|
|
—
|
|
—
|
%
|
Treasury hedge amortization
|
320
|
|
229
|
|
91
|
|
39.7
|
%
|
Interest cost capitalization
|
(187)
|
|
(913)
|
|
726
|
|
(79.5)
|
%
|
Right-of-use assets financing amortization
|
748
|
|
722
|
|
26
|
|
3.6
|
%
|
Total interest expense
|
$
|
39,857
|
|
$
|
42,556
|
|
$
|
(2,699)
|
|
(6.3)
|
%
|
Contractual interest expense decreased $3.4 million, or 8.6%, primarily as a result of the following activity:
•The unsecured senior notes due 2031 and the Senior Notes due 2030 accounted for an increase of approximately $6.1 million.
•The redemption of the unsecured senior notes due 2023 accounted for a decrease of $7.0 million.
•The Company's unsecured term loan due 2024 and the unsecured term loan due 2026, net of swaps, accounted for an increase of approximately $0.5 million.
•The Unsecured Credit Facility accounted for a decrease of approximately $2.0 million.
•Mortgage note repayments, net of assumptions, accounted for a decrease of approximately $1.0 million.
Impairment of Real Estate Properties
Impairment of real estate properties totaling approximately $16.6 million was associated with the disposal of one property totaling $0.8 million and the reclassification of a property to held for sale resulting in an impairment of $10.7 million based on the contractual sales price. In addition, the Company recorded impairment charges totaling $5.1 million which includes a property associated with a redevelopment project in Nashville, Tennessee. See Note 6 to the Condensed Consolidated Financial Statements accompany this report for further discussion of this project.
Equity loss from unconsolidated joint ventures
The Company recognized its proportionate share of losses from the TIAA Joint Venture and its parking garage joint ventures. These losses are primarily attributable to non-cash depreciation expense. See Note 2 to the Condensed Consolidated Financial Statements accompanying this report for more details regarding the Company's unconsolidated joint ventures.
Interest and other income (expense), net
In 2021, the Company recorded approximately $0.5 million from a forfeited earnest money deposit and expensed approximately $0.3 million of debt issuance costs as a result of the amendment to the Term Loan Agreement.