11/08/2024 | Press release | Distributed by Public on 11/08/2024 15:22
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(MARK ONE)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2024
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 1-9321
UNIVERSAL HEALTH REALTY INCOME TRUST
(Exact name of registrant as specified in its charter)
Maryland |
23-6858580 |
|
(State or other jurisdiction of incorporation or organization) |
(I. R. S. Employer Identification No.) |
|
UNIVERSAL CORPORATE CENTER 367 SOUTH GULPH ROAD KING OF PRUSSIA, Pennsylvania |
19406-0958 |
|
(Address of principal executive offices) |
(Zip Code) |
(610) 265-0688
(Registrant's telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
||
Shares of beneficial interest, $0.01 par value |
UHT |
New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer", "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
☒ |
Accelerated Filer |
☐ |
Non-accelerated filer |
☐ |
Smaller reporting company |
☐ |
Emerging growth company |
☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐No ☒
Number of common shares of beneficial interest outstanding at October 31, 2024-13,849,568
UNIVERSAL HEALTH REALTY INCOME TRUST
INDEX
PAGE NO. |
||||
PART I. FINANCIAL INFORMATION (unaudited) |
||||
Item 1. |
Financial Statements |
|||
Condensed Consolidated Statements of Income-Three and Nine Months Ended September 30, 2024 and 2023 |
3 |
|||
Condensed Consolidated Statements of Comprehensive Income-Three and Nine Months Ended September 30, 2024 and 2023 |
4 |
|||
Condensed Consolidated Balance Sheets-September 30, 2024 and December 31, 2023 |
5 |
|||
Condensed Consolidated Statements of Changes in Equity-Three and Nine Months Ended September 30, 2024 and 2023 |
6 through 7 |
|||
Condensed Consolidated Statements of Cash Flows-Nine Months Ended September 30, 2024 and 2023 |
8 |
|||
Notes to Condensed Consolidated Financial Statements |
9 through 19 |
|||
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
20 through 29 |
||
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
29 through 31 |
||
Item 4. |
Controls and Procedures |
31 |
||
PART II. OTHER INFORMATION |
32 |
|||
Item 1A. |
Risk Factors |
32 |
||
Item 5. |
Other Information |
32 |
||
Item 6. |
Exhibits |
32 |
||
SIGNATURES |
33 |
|||
This Quarterly Report on Form 10-Q is for the quarter ended September 30, 2024. In this Quarterly Report, "we," "us," "our" and the "Trust" refer to Universal Health Realty Income Trust and its subsidiaries.
As disclosed in this Quarterly Report, including in Note 2 to the condensed consolidated financial statements-Relationship with Universal Health Services, Inc. ("UHS") and Related Party Transactions, a wholly-owned subsidiary of UHS (UHS of Delaware, Inc.) serves as our Advisor pursuant to the terms of an annually renewable Advisory Agreement dated December 24, 1986, and as amended and restated as of January 1, 2019. The Advisory Agreement expires on December 31 of each year, however, it is renewable by us, subject to a determination by our Trustees who are unaffiliated with UHS, that the Advisor's performance has been satisfactory. The Advisory Agreement was renewed for 2024 with the same terms as the Advisory Agreement in place during 2023 and 2022. Our officers are all employees of UHS through its wholly-owned subsidiary, UHS of Delaware, Inc. In addition, five of our hospital facilities are leased to wholly-owned subsidiaries of UHS, one of our hospital facilities is leased to a joint venture between a wholly-owned subsidiary of UHS and a third party, and subsidiaries of UHS are tenants of twenty medical/office buildings or free-standing emergency departments, that are either wholly or jointly-owned by us. Any reference to "UHS" or "UHS facilities" in this report is referring to Universal Health Services, Inc.'s subsidiaries, including UHS of Delaware, Inc.
In this Quarterly Report, the term "revenues" does not include the revenues of the unconsolidated limited liability companies ("LLCs") in which we have various non-controlling equity interests ranging from 33% to 95%. As of September 30, 2024, we had investments in four jointly-owned LLCs/LPs. We currently account for our share of the income/loss from these investments by the equity method (see Note 5 to the condensed consolidated financial statements - Summarized Financial Information of Equity Affiliates).
2
Part I. Financial Information
Item I. Financial Statements
Universal Health Realty Income Trust
Condensed ConsolidatedStatements of Income
For the Three and Nine Months Ended September 30, 2024 and 2023
(amounts in thousands, except per share information)
(unaudited)
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
Revenues: |
||||||||||||||||
Lease revenue - UHS facilities (a.) |
$ |
8,248 |
$ |
8,274 |
$ |
25,366 |
$ |
24,297 |
||||||||
Lease revenue - Non-related parties |
14,342 |
13,926 |
43,188 |
40,955 |
||||||||||||
Other revenue - UHS facilities |
242 |
254 |
682 |
730 |
||||||||||||
Other revenue - Non-related parties |
305 |
404 |
1,056 |
1,177 |
||||||||||||
Interest income on financing leases - UHS facilities |
1,357 |
1,365 |
4,077 |
4,096 |
||||||||||||
24,494 |
24,223 |
74,369 |
71,255 |
|||||||||||||
Expenses: |
||||||||||||||||
Depreciation and amortization |
7,009 |
7,012 |
20,624 |
20,479 |
||||||||||||
Advisory fees to UHS |
1,386 |
1,332 |
4,093 |
3,957 |
||||||||||||
Other operating expenses |
7,609 |
7,854 |
22,115 |
23,625 |
||||||||||||
16,004 |
16,198 |
46,832 |
48,061 |
|||||||||||||
Income before equity in income of unconsolidated limited liability companies ("LLCs") and interest expense |
8,490 |
8,025 |
27,537 |
23,194 |
||||||||||||
Equity in income of unconsolidated LLCs |
300 |
314 |
956 |
953 |
||||||||||||
Interest expense, net |
(4,793 |
) |
(4,467 |
) |
(13,920 |
) |
(12,340 |
) |
||||||||
Net income |
$ |
3,997 |
$ |
3,872 |
$ |
14,573 |
$ |
11,807 |
||||||||
Basic earnings per share |
$ |
0.29 |
$ |
0.28 |
$ |
1.06 |
$ |
0.86 |
||||||||
Diluted earnings per share |
$ |
0.29 |
$ |
0.28 |
$ |
1.05 |
$ |
0.85 |
||||||||
Weighted average number of shares outstanding - Basic |
13,807 |
13,790 |
13,799 |
13,784 |
||||||||||||
Weighted average number of shares outstanding - Diluted |
13,849 |
13,822 |
13,835 |
13,811 |
(a.) Includes bonus rental on McAllen Medical Center, a UHS acute care hospital facility of $765and $725for the three-month periods ended September 30, 2024 and 2023, respectively, and $2,306and $2,219for the nine-month periods ended September 30, 2024 and 2023, respectively.
See accompanying notes to these condensed consolidated financial statements.
3
Universal Health Realty Income Trust
Condensed Consolidated Statements of Comprehensive Income
For the Three and Nine Months Ended September 30, 2024 and 2023
(amounts in thousands)
(unaudited)
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
Net income |
$ |
3,997 |
$ |
3,872 |
$ |
14,573 |
$ |
11,807 |
||||||||
Other comprehensive loss: |
||||||||||||||||
Unrealized derivative loss on cash flow hedges |
(3,184 |
) |
(489 |
) |
(4,055 |
) |
(1,521 |
) |
||||||||
Total other comprehensive loss: |
(3,184 |
) |
(489 |
) |
(4,055 |
) |
(1,521 |
) |
||||||||
Total comprehensive income |
$ |
813 |
$ |
3,383 |
$ |
10,518 |
$ |
10,286 |
See accompanying notes to these condensed consolidated financial statements.
4
Universal Health Realty Income Trust
Condensed Consolidated Balance Sheets
(amounts in thousands, except share information)
(unaudited)
September 30, |
December 31, |
|||||||
2024 |
2023 |
|||||||
Assets: |
||||||||
Real Estate Investments: |
||||||||
Buildings and improvements and construction in progress |
$ |
654,154 |
$ |
649,374 |
||||
Accumulated depreciation |
(280,859 |
) |
(262,449 |
) |
||||
373,295 |
386,925 |
|||||||
Land |
56,870 |
56,870 |
||||||
Net Real Estate Investments |
430,165 |
443,795 |
||||||
Financing receivable from UHS |
82,921 |
83,279 |
||||||
Net Real Estate Investments and Financing receivable |
513,086 |
527,074 |
||||||
Investments in limited liability companies ("LLCs") |
14,260 |
9,102 |
||||||
Other Assets: |
||||||||
Cash and cash equivalents |
6,372 |
8,212 |
||||||
Lease and other receivables from UHS |
6,995 |
6,180 |
||||||
Lease receivable - other |
8,580 |
8,166 |
||||||
Intangible assets (net of accumulated amortization of $11.9 million and |
7,758 |
9,110 |
||||||
Right-of-use land assets, net |
10,925 |
10,946 |
||||||
Deferred charges, notes receivable and other assets, net |
16,354 |
17,579 |
||||||
Total Assets |
$ |
584,330 |
$ |
596,369 |
||||
Liabilities: |
||||||||
Line of credit borrowings |
$ |
347,750 |
$ |
326,600 |
||||
Mortgage notes payable, non-recourse to us, net |
19,662 |
32,863 |
||||||
Accrued interest |
736 |
490 |
||||||
Accrued expenses and other liabilities |
12,690 |
13,500 |
||||||
Ground lease liabilities, net |
10,925 |
10,946 |
||||||
Tenant reserves, deposits and deferred and prepaid rents |
10,928 |
11,036 |
||||||
Total Liabilities |
402,691 |
395,435 |
||||||
Equity: |
||||||||
Preferred shares of beneficial interest, |
- |
- |
||||||
Common shares, $.01 par value; |
138 |
138 |
||||||
Capital in excess of par value |
270,826 |
270,398 |
||||||
Cumulative net income |
840,634 |
826,061 |
||||||
Cumulative dividends |
(933,216 |
) |
(902,975 |
) |
||||
Accumulated other comprehensive income |
3,257 |
7,312 |
||||||
Total Equity |
181,639 |
200,934 |
||||||
Total Liabilities and Equity |
$ |
584,330 |
$ |
596,369 |
See accompanying notes to these condensed consolidated financial statements.
5
Universal Health Realty Income Trust
Condensed Consolidated Statements of Changes in Equity
For the Nine Months Ended September 30, 2024
(amounts in thousands)
(unaudited)
Common Shares |
||||||||||||||||||||||||||||
Capital in |
Accumulated other |
|||||||||||||||||||||||||||
Number |
excess of |
Cumulative |
Cumulative |
comprehensive |
Total |
|||||||||||||||||||||||
of Shares |
Amount |
par value |
net income |
dividends |
income/(loss) |
Equity |
||||||||||||||||||||||
January 1, 2024 |
13,824 |
$ |
138 |
$ |
270,398 |
$ |
826,061 |
$ |
(902,975 |
) |
$ |
7,312 |
$ |
200,934 |
||||||||||||||
Shares of Beneficial Interest: |
||||||||||||||||||||||||||||
Issued, net |
26 |
- |
(180 |
) |
- |
- |
- |
(180 |
) |
|||||||||||||||||||
Repurchased |
(1 |
) |
- |
(27 |
) |
- |
- |
- |
(27 |
) |
||||||||||||||||||
Restricted stock-based compensation expense |
- |
- |
635 |
- |
- |
- |
635 |
|||||||||||||||||||||
Dividends ($2.185/share) |
- |
- |
- |
- |
(30,241 |
) |
- |
(30,241 |
) |
|||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
- |
- |
- |
14,573 |
- |
- |
14,573 |
|||||||||||||||||||||
Unrealized net gain on cash flow hedges |
- |
- |
- |
- |
- |
(4,055 |
) |
(4,055 |
) |
|||||||||||||||||||
Subtotal - comprehensive income |
14,573 |
(4,055 |
) |
10,518 |
||||||||||||||||||||||||
September 30, 2024 |
13,849 |
$ |
138 |
$ |
270,826 |
$ |
840,634 |
$ |
(933,216 |
) |
$ |
3,257 |
$ |
181,639 |
Universal Health Realty Income Trust
Condensed Consolidated Statements of Changes in Equity
For the Nine Months Ended September 30, 2023
(amounts in thousands)
(unaudited)
Common Shares |
||||||||||||||||||||||||||||
Capital in |
Accumulated other |
|||||||||||||||||||||||||||
Number |
excess of |
Cumulative |
Cumulative |
comprehensive |
Total |
|||||||||||||||||||||||
of Shares |
Amount |
par value |
net income |
dividends |
income/(loss) |
Equity |
||||||||||||||||||||||
January 1, 2023 |
13,803 |
$ |
138 |
$ |
269,472 |
$ |
810,661 |
$ |
(863,181 |
) |
$ |
12,011 |
229,101 |
|||||||||||||||
Shares of Beneficial Interest: |
||||||||||||||||||||||||||||
Issued, net |
20 |
- |
117 |
- |
- |
- |
117 |
|||||||||||||||||||||
Repurchased |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
Restricted stock-based compensation expense |
- |
- |
577 |
- |
- |
- |
577 |
|||||||||||||||||||||
Dividends ($2.155/share) |
- |
- |
- |
- |
(29,773 |
) |
- |
(29,773 |
) |
|||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
- |
- |
- |
11,807 |
- |
- |
11,807 |
|||||||||||||||||||||
Unrealized net loss on cash flow hedges |
- |
- |
- |
- |
- |
(1,521 |
) |
(1,521 |
) |
|||||||||||||||||||
Subtotal - comprehensive income |
11,807 |
(1,521 |
) |
10,286 |
||||||||||||||||||||||||
September 30, 2023 |
13,823 |
$ |
138 |
$ |
270,166 |
$ |
822,468 |
$ |
(892,954 |
) |
$ |
10,490 |
$ |
210,308 |
See accompanying notes to these condensed consolidated financial statements.
6
Universal Health Realty Income Trust
Condensed Consolidated Statements of Changes in Equity
For the Three Months Ended September 30, 2024
(amounts in thousands)
(unaudited)
Common Shares |
||||||||||||||||||||||||||||
Capital in |
Accumulated other |
|||||||||||||||||||||||||||
Number |
excess of |
Cumulative |
Cumulative |
comprehensive |
Total |
|||||||||||||||||||||||
of Shares |
Amount |
par value |
net income |
dividends |
income/(loss) |
Equity |
||||||||||||||||||||||
July 1, 2024 |
13,849 |
$ |
138 |
$ |
270,592 |
$ |
836,637 |
$ |
(923,107 |
) |
$ |
6,441 |
$ |
190,701 |
||||||||||||||
Shares of Beneficial Interest: |
||||||||||||||||||||||||||||
Issued |
- |
- |
27 |
- |
- |
- |
27 |
|||||||||||||||||||||
Repurchased |
- |
- |
(15 |
) |
- |
- |
- |
(15 |
) |
|||||||||||||||||||
Restricted stock-based compensation expense |
- |
- |
222 |
- |
- |
- |
222 |
|||||||||||||||||||||
Dividends ($.73/share) |
- |
- |
- |
- |
(10,109 |
) |
- |
(10,109 |
) |
|||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
- |
- |
- |
3,997 |
- |
- |
3,997 |
|||||||||||||||||||||
Unrealized net loss on cash flow hedges |
- |
- |
- |
- |
- |
(3,184 |
) |
(3,184 |
) |
|||||||||||||||||||
Subtotal - comprehensive income |
3,997 |
(3,184 |
) |
813 |
||||||||||||||||||||||||
September 30, 2024 |
13,849 |
$ |
138 |
$ |
270,826 |
$ |
840,634 |
$ |
(933,216 |
) |
$ |
3,257 |
$ |
181,639 |
Universal Health Realty Income Trust
Condensed Consolidated Statements of Changes in Equity
For the Three Months Ended September 30, 2023
(amounts in thousands)
(unaudited)
Common Shares |
||||||||||||||||||||||||||||
Capital in |
Accumulated other |
|||||||||||||||||||||||||||
Number |
excess of |
Cumulative |
Cumulative |
comprehensive |
Total |
|||||||||||||||||||||||
of Shares |
Amount |
par value |
net income |
dividends |
income/(loss) |
Equity |
||||||||||||||||||||||
July 1, 2023 |
13,822 |
$ |
138 |
$ |
269,923 |
$ |
818,596 |
$ |
(883,001 |
) |
$ |
10,979 |
216,635 |
|||||||||||||||
Shares of Beneficial Interest: |
||||||||||||||||||||||||||||
Issued |
1 |
- |
42 |
- |
- |
- |
42 |
|||||||||||||||||||||
Repurchased |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
Restricted stock-based compensation expense |
- |
- |
201 |
- |
- |
- |
201 |
|||||||||||||||||||||
Dividends ($.72/share) |
- |
- |
- |
- |
(9,953 |
) |
- |
(9,953 |
) |
|||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||
Net income |
- |
- |
- |
3,872 |
- |
- |
3,872 |
|||||||||||||||||||||
Unrealized net loss on cash flow hedges |
- |
- |
- |
- |
- |
(489 |
) |
(489 |
) |
|||||||||||||||||||
Subtotal - comprehensive income |
3,872 |
(489 |
) |
3,383 |
||||||||||||||||||||||||
September 30, 2023 |
13,823 |
$ |
138 |
$ |
270,166 |
$ |
822,468 |
$ |
(892,954 |
) |
$ |
10,490 |
$ |
210,308 |
See accompanying notes to these condensed consolidated financial statements.
7
Universal Health Realty Income Trust
Condensed Consolidated Statements of Cash Flows
(amounts in thousands)
(unaudited)
Nine months ended September 30, |
||||||||
2024 |
2023 |
|||||||
Cash flows from operating activities: |
||||||||
Net income |
$ |
14,573 |
$ |
11,807 |
||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
20,624 |
20,479 |
||||||
Amortization related to above/below market leases, net |
(131 |
) |
(109 |
) |
||||
Amortization of debt premium |
- |
(36 |
) |
|||||
Amortization of deferred financing costs |
571 |
536 |
||||||
Stock-based compensation expense |
635 |
577 |
||||||
Changes in assets and liabilities: |
||||||||
Lease receivable |
(1,229 |
) |
(741 |
) |
||||
Accrued expenses and other liabilities |
241 |
859 |
||||||
Tenant reserves, deposits and deferred and prepaid rents |
(108 |
) |
114 |
|||||
Accrued interest |
246 |
(43 |
) |
|||||
Leasing costs paid |
(1,100 |
) |
(1,370 |
) |
||||
Other, net |
(564 |
) |
411 |
|||||
Net cash provided by operating activities |
33,758 |
32,484 |
||||||
Cash flows from investing activities: |
||||||||
Investments in LLCs |
(5,892 |
) |
(4,058 |
) |
||||
Cash distributions from LLCs |
765 |
531 |
||||||
Advance received from LLC |
- |
3,500 |
||||||
Additions to real estate investments, net |
(6,037 |
) |
(12,220 |
) |
||||
Cash paid for acquisition of properties |
- |
(7,598 |
) |
|||||
Net cash used in investing activities |
(11,164 |
) |
(19,845 |
) |
||||
Cash flows from financing activities: |
||||||||
Net borrowings on the line of credit |
21,150 |
23,400 |
||||||
Repayments of mortgage notes payable |
(13,232 |
) |
(5,423 |
) |
||||
Financing costs paid |
(2,127 |
) |
(222 |
) |
||||
Dividends paid |
(30,242 |
) |
(29,767 |
) |
||||
Issuance of shares of beneficial interest, net |
17 |
118 |
||||||
Net cash used in financing activities |
(24,434 |
) |
(11,894 |
) |
||||
(Decrease)/increase in cash and cash equivalents |
(1,840 |
) |
745 |
|||||
Cash and cash equivalents, beginning of period |
8,212 |
7,614 |
||||||
Cash and cash equivalents, end of period |
$ |
6,372 |
$ |
8,359 |
||||
Supplemental disclosures of cash flow information: |
||||||||
Interest paid |
$ |
13,134 |
$ |
12,032 |
||||
Invoices accrued for construction and improvements |
$ |
1,715 |
$ |
2,005 |
See accompanying notes to these condensed consolidated financial statements.
8
UNIVERSAL HEALTH REALTY INCOME TRUST
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2024
(unaudited)
(1) General
This Quarterly Report on Form 10-Q is for the quarter ended September 30, 2024. In this Quarterly Report, "we," "us," "our" and the "Trust" refer to Universal Health Realty Income Trust and its subsidiaries.
In this Quarterly Report on Form 10-Q, the term "revenues" does not include the revenues of the unconsolidated LLCs in which we have various non-controlling equity interests ranging from 33% to 95%. As of September 30, 2024, we had investments in fourjointly-owned LLCs/LPs. We currently account for our share of the income/loss from these investments by the equity method (see Note 5).
The condensed consolidated financial statements included herein have been prepared by us, without audit, pursuant to the rules and regulations of the SEC and reflect all normal and recurring adjustments which, in our opinion, are necessary to fairly present results for the interim periods. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America (U.S. GAAP) have been condensed or omitted pursuant to such rules and regulations, although we believe that the accompanying disclosures are adequate to make the information presented not misleading. It is suggested that these condensed consolidated financial statements be read in conjunction with the consolidated financial statements, the notes thereto and accounting policies included in our Annual Report on Form 10-K for the year ended December 31, 2023.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires us to make estimates and assumptions that affect the amounts reported in our consolidated financial statements and accompanying notes.
(2) Relationship with Universal Health Services, Inc. ("UHS") and Related Party Transactions
Leases:We commenced operations in 1986 by purchasing certain properties from subsidiaries of UHS and immediately leasing the properties back to the respective subsidiaries. The base rentals and lease and renewal terms for each of the hospitals leased to subsidiaries of UHS as of September 30, 2024, are provided below. The base rents are paid monthly. The lease on McAllen Medical Center also provides for bonus rent which is paid quarterly based upon a computation that compares the hospital's current quarter revenue to a corresponding quarter in the base year. The hospital leases with subsidiaries of UHS, with the exception of the lease on Clive Behavioral Health Hospital (which is operated by UHS in a joint venture with an unrelated third party), are unconditionally guaranteed by UHS and are cross-defaulted with one another. The lease for the Clive facility is guaranteed on a several basis by UHS (52%) and Catholic Health Initiatives-Iowa (48%).
The combined revenues generated from the leases on the threeacute care and threebehavioral health care hospital facilities leased to subsidiaries of UHS at September 30, 2024, accounted for approximately 24% and 25% of our consolidated revenues for the three months ended September 30, 2024 and 2023, respectively and approximately 24% and 25% of our consolidated revenues for the nine months ended September 30, 2024 and 2023, respectively. In addition to the sixUHS hospital facilities, we have twentyproperties consisting of medical/office buildings and free-standing emergency departments ("FEDs") that are either wholly or jointly-owned by us that include tenants which are subsidiaries of UHS. The aggregate revenues generated from UHS-related tenants comprised approximately 40% and 41% of our consolidated revenues during the three-month periods ended September 30, 2024 and 2023, respectively, and 41% of our consolidated revenues during each of the nine-month periods ended September 30, 2024 and 2023.
On December 31, 2021, we entered into an asset purchase and sale agreement with UHS and certain of its affiliates, which was amended during the first quarter of 2022, pursuant to the terms of which: (i) a wholly-owned subsidiary of UHS purchased from us, the real estate assets of the Inland Valley Campus of Southwest Healthcare System located in Wildomar, California, at its fair market value of $79.6million; (ii) twowholly-owned subsidiaries of UHS transferred to us, the real estate assets of Aiken Regional Medical Center ("Aiken"), located in Aiken, South Carolina (which includes an acute care hospital and a behavioral health pavilion), at its fair-market value of approximately $57.7million, and Canyon Creek Behavioral Health ("Canyon Creek"), located in Temple, Texas, at its fair-market value of approximately $26.0million, and; (iii) we paid approximately $4.1million in cash to UHS.
As a result of UHS' purchase option within the lease agreements of Aiken and Canyon Creek, the transaction is accounted for as a failed sale leaseback in accordance with U.S. GAAP and the properties acquired by us in connection with the asset purchase and sale agreement with UHS, as amended, were accounted for as financing arrangements. Our consolidated balance sheets as of September 30, 2024 and December 31, 2023 include financing receivables related to this transaction of $82.9million and $83.3million, respectively.
Also on December 31, 2021, Aiken and Canyon Creek (as lessees), entered into a master lease and individual property leases as amended, (with us as lessor), for initial lease terms on each property of approximately twelve years, ending on December 31, 2033. Subject to the terms of the master lease, Aiken and Canyon Creek have the right to renew their leases, at the then current fair market rent (as defined
9
in the master lease), for seven, five-yearoptional renewal terms. Pursuant to the leases, as amended during the first quarter of 2022, the aggregate annual rental rate during 2024 on the acquired properties, which is payable to us on a monthly basis, is approximately $5.9million ($4.1million related to Aiken and $1.8million related to Canyon Creek). The portion of the lease payments that is included in our consolidated statements of income, and reflected as interest income on financing leases, was approximately $1.4million for each of the three months ended September 30, 2024 and 2023, and approximately $4.1million for each of the nine-month periods ended September 30, 2024 and 2023. There is nobonus rental component applicable to either of these leases.
Pursuant to the terms of the master leases by and among us and certain subsidiaries of UHS, dated December 24, 1986 and December 31, 2021 (the "Master Leases"), which govern the leases of McAllen Medical Center, Wellington Regional Medical Center (governed by the Master Lease dated December 24, 1986), Aiken Regional Medical Center and Canyon Creek Behavioral Health (governed by the Master Lease dated December 31, 2021, as amended), all of which are hospital properties that are wholly-owned subsidiaries of UHS, UHS has the option, among other things, to renew the leases at the lease terms described below by providing notice to us at least 90days prior to the termination of the then current term. UHS also has the right to purchase the respective leased facilities from us at their appraised fair market value upon any of the following: (i) at the end of the lease terms or any renewal terms; (ii) upon one month's notice should a change of control of the Trust occur, or; (iii) within the time period as specified in the leases in the event that UHS provides notice to us of their intent to offer a substitution property/properties in exchange for one (or more) of the four wholly-owned UHS hospital facilities leased from us, should we be unable to reach an agreement with UHS on the properties to be substituted. Additionally, UHS has rights of first refusal to: (i) purchase the respective leased facilities during and for a specified period after the lease terms at the same price, terms and conditions of any third-party offer, or; (ii) renew the lease on the respective leased facility at the end of, and for a specified period after, the lease term at the same terms and conditions pursuant to any third-party offer.
In addition, a wholly-owned subsidiary of UHS is the managing, majority member in a joint-venture with an unrelated third-party that operates, and leases from us, Clive Behavioral Health. This 100-bed behavioral health care facility is located in Clive, Iowa and was completed and opened in late December, 2020, and the hospital lease commenced on December 31, 2020. The lease on this facility is triple net and has an initial term of 20years with five 10-year renewal options. On each January 1st through 2040 (and potentially through 2070 if the first threeof five, 10-year renewal options are exercised), the annual rental will increase by 2.75% on a cumulative and compounded basis. The first three of the five 10-year renewal options will provide for annual rental as stipulated in the lease (2041 through 2070) and the twoadditional 10-year lease renewal options will be at fair market value lease rates (2071through 2090). Pursuant to the lease on this facility, the joint venture has the option to, among other things, renew the lease at the terms specified in the lease agreement by providing notice to us at least 270days prior to the termination of the then current term. The joint venture also has the right to purchase the leased facility from us at its appraised fair market value upon either of the following: (i) by providing notice at least 270days prior to the end of the lease terms or any renewal terms, or; (ii) upon 30 days' notice anytime within 12 months of a change of control of the Trust (UHS also has this right should the joint venture decline to exercise its purchase right). Additionally, the joint venture has rights of first offer to purchase the facility prior to any third-party sale.
The table below details the existing lease terms and renewal options for each of the hospital leases that are related to UHS as of September 30, 2024, consisting of threeacute care hospitals and three behavioral health hospitals:
Hospital Name |
Annual |
End of |
Renewal |
||||||||
McAllen Medical Center |
$ |
5,485,000 |
December, 2026 |
5 |
(a) |
||||||
Wellington Regional Medical Center |
$ |
6,639,000 |
December, 2026 |
5 |
(b) |
||||||
Aiken Regional Medical Center/Aurora Pavilion Behavioral Health Services |
$ |
4,072,000 |
December, 2033 |
35 |
(c) |
||||||
Canyon Creek Behavioral Health |
$ |
1,841,000 |
December, 2033 |
35 |
(c) |
||||||
Clive Behavioral Health Hospital |
$ |
2,775,000 |
December, 2040 |
50 |
(d) |
In October, 2024, twowholly-owned subsidiaries of UHS each exercised their 5-yearrenewal options on two FEDs located in Weslaco and Mission, Texas, covering the period of February 1, 2025through January 31, 2030(the current lease terms were scheduled to expire on January 31, 2025; with aggregate annual lease rates of approximately $979,000). Pursuant to terms of the leases, and consistent with
10
the terms of the leases currently in effect for each property, the lease rates are scheduled to increase 2% per year through the end of the renewed lease terms. The wholly-owned subsidiaries of UHS have five, 5-yearrenewal options remaining on each of these FEDs, with the first three renewal options (covering the years 2030through2044) providing for 2% annual increases to the lease rates, and the remaining two, 5-year renewal options (covering the years 2045through 2054) providing for lease rates at the then fair market value. These leases are cross-defaulted with one another and the wholly-owned subsidiaries of UHS have the option to purchase the leased properties upon the expiration of each five-year extended term at the fair market value at that time.
Upon the December 31, 2021 expiration of the lease on Wellington Regional Medical Center located in West Palm Beach, Florida, a wholly-owned subsidiary of UHS exercised its fair market value renewal option and renewed the lease for a 5-year term scheduled to expire on December 31, 2026. Effective January 1, 2024, the annual lease rate for this hospital, which is payable to us monthly, is $6.6million and on each January 1stthereafter through 2026, the annual rent will increase by 2.50% on a cumulative and compounded basis (there is no bonus rental component of the lease payment).
Management cannot predict whether the leases with wholly-owned subsidiaries of UHS, which have renewal options at existing lease rates or fair market value lease rates, or any of our other leases, will be renewed at the end of their lease term. If the leases are not renewed at their current rates or the fair market value lease rates, we would be required to find other operators for those facilities and/or enter into leases on terms potentially less favorable to us than the current leases. In addition, if subsidiaries of UHS exercise their options to purchase the respective leased hospital or FED facilities upon expiration of the lease terms, our future revenues could decrease if we were unable to earn a favorable rate of return on the sale proceeds received, as compared to the rental revenue currently earned pursuant to these leases.
During the third quarter of 2023, we acquired the McAllen Doctor's Center, an MOB located in McAllen, Texas for a purchase price of approximately $7.6million, including transaction costs. The building has approximately 79,500rentable square feet and is 100% master leased to McAllen Hospitals, L.P, a wholly-owned subsidiary of UHS. The triple-net master lease is for twelve yearsscheduled to expire on August 31, 2035. McAllen Hospitals, L.P. has the option to renew the lease term for three consecutive ten-year terms. The initial annual base rent is approximately $624,000.
During the first quarter of 2023, construction was substantially completed on Sierra Medical Plaza I, a multi-tenant MOB located in Reno, Nevada, consisting of approximately 86,000rentable square feet. This MOB is located on the campus of the Northern Nevada Sierra Medical Center, a newly constructed acute care hospital that is owned and operated by a wholly-owned subsidiary of UHS, which was completed and opened during April of 2022. The cost of the MOB is estimated to be approximately $35million, approximately $30million of which was incurred as of September 30, 2024. In connection with this MOB, we entered into a ground lease and master flex-lease agreement with a wholly-owned subsidiary of UHS. The master flex lease agreementhas a ten-yearterm scheduled to expire on March 31, 2033, and covers approximately 68% of the rentable square feet of the MOB at an initial minimum rent of $1.3million annually plus a pro-rata share of the common area maintenance expenses. The master flex-lease is subject to a reduction during the term based upon the execution of third-party leases. The ground lease and the master flex lease each commenced during March, 2023.
We are the lessee on thirteenground leases with subsidiaries of UHS (for consolidated and unconsolidated investments), including one that commenced in March, 2023. The remaining lease terms on the ground leases with subsidiaries of UHS range from approximately 25years to approximately 74years. The annual aggregate lease payments on these properties are approximately $571,000during each of the years ended 2024 through 2028, and an aggregate of $31.3million thereafter. See Note 7for additional lease accounting disclosure.
Officers and Employees:Our officers are all employees of a wholly-owned subsidiary of UHS and although as of September 30, 2024 we had no salaried employees, our officers do typically receive annual stock-based compensation awards in the form of restricted stock. In special circumstances, if warranted and deemed appropriate by the Compensation Committee of the Board of Trustees, our officers may also receive one-time special compensation awards in the form of restricted stock and/or cash bonuses.
Advisory Agreement: UHS of Delaware, Inc. (the "Advisor"), a wholly-owned subsidiary of UHS, serves as Advisor to us under an advisory agreement dated December 24, 1986, and as amended and restated as of January 1, 2019 (the "Advisory Agreement"). Pursuant to the Advisory Agreement, the Advisor is obligated to present an investment program to us, to use its best efforts to obtain investments suitable for such program (although it is not obligated to present any particular investment opportunity to us), to provide administrative services to us and to conduct our day-to-day affairs. All transactions between us and UHS must be approved by the Trustees who are unaffiliated with UHS (the "Independent Trustees"). In performing its services under the Advisory Agreement, the Advisor may utilize independent professional services, including accounting, legal, tax and other services, for which the Advisor is reimbursed directly by us. The Advisory Agreement may be terminated for any reason upon sixty days written notice by us or the Advisor. The Advisory Agreement expires on December 31 of each year; however, it is renewable by us, subject to a determination by the Independent Trustees, that the Advisor's performance has been satisfactory. The Advisory Agreement was renewed for 2024 with the same terms as the Advisory Agreement in place during 2023 and 2022.
Our advisory fee for the three months ended September 30, 2024 and 2023, was computed at 0.70% of our average invested real estate assets, as derived from our condensed consolidated balance sheets. Based upon a review of our advisory fee and other general and administrative expenses, as compared to an industry peer group, the advisory fee computation remained unchanged for 2024 as compared to 2023 and 2022. The average real estate assets for advisory fee calculation purposes exclude certain items from our condensed
11
consolidated balance sheet such as, among other things, accumulated depreciation, cash and cash equivalents, lease receivables, deferred charges and other assets. The advisory fee is payable quarterly, subject to adjustment at year-end based upon our audited financial statements. Advisory fees incurred and paid (or payable) to UHS amounted to approximately $1.4million and $1.3million for the three-month periods ended September 30, 2024 and 2023, respectively, and were based upon average invested real estate assets of $792million and $761million, respectively. Advisory fees incurred and paid (or payable) to UHS amounted to approximately $4.1million and $4.0million for the nine-month periods ended September 30, 2024 and 2023, respectively, and were based upon average invested real estate assets of $780million and $754million, respectively.
Share Ownership:As of September 30, 2024 and December 31, 2023, UHS owned 5.7% of our outstanding shares of beneficial interest.
SEC reporting requirements of UHS:UHS is subject to the reporting requirements of the SEC and is required to file annual reports containing audited financial information and quarterly reports containing unaudited financial information. Since the aggregate revenues generated from the UHS-related tenants comprised approximately 40% and 41% of our consolidated revenues during the three-month periods ended September 30, 2024 and 2023, respectively, and approximately 41% during each of the nine-month periods ended September 30, 2024 and 2023, and since a subsidiary of UHS is our Advisor, you are encouraged to obtain the publicly available filings for Universal Health Services, Inc. from the SEC's website. These filings are the sole responsibility of UHS and are not incorporated by reference herein.
(3) Dividends and Equity Issuance Program
Dividends and dividend equivalents:
We declared and paid dividends of approximately $10.1million, or $.730per share, during the third quarter of 2024 and approximately $9.9million, or $.720per share, during the third quarter of 2023. We declared and paid dividends of approximately $30.2million, or $2.185per share, during the nine-month period ended September 30, 2024, and approximately $29.8million, or $2.155per share, during the comparable period of 2023. Amounts reflected above include accrued dividends that were paid related to the vesting of restricted stock. Dividend equivalents, which are applicable to shares of unvested restricted stock, were accrued during the first nine months of 2024 and 2023 and were or will be paid upon vesting of the restricted stock.
Equity Issuance Program:
During the second quarter of 2024, we filed a shelf registration statement on Form S-3 (File No. 333-278730) (the "Form S-3"), registering the offer and sale, from time-to-time, of an indeterminate amount of the common shares of beneficial interest, preferred shares and debt securities up to an aggregate initial offering price of $100million to or through one or more underwriters, dealers or agents, or directly to purchasers. The Form S-3 became effective on April 30, 2024.
Noshares were issued under the Form S-3 since the effective date of April 30, 2024 through September 30, 2024. As of September 30, 2024, we have paid or incurred approximately $297,000in various fees and expenses related to the Form S-3. The availability of the potential liquidity under this shelf registration statement depends on investor demand, market conditions and other factors. We make no assurance regarding when, or if, we will issue any securities under this registration statement.
(4) Acquisitions and Divestitures
Nine Months Ended September 30, 2024:
Acquisitions:
There were noacquisitions during the first nine months of 2024.
Divestitures:
There were nodivestitures during the first nine months of 2024.
Nine Months Ended September 30, 2023:
New Construction:
In January 2022, we entered into a ground lease and master flex-lease agreement with a wholly-owned subsidiary of UHS to develop, construct and own the real property of Sierra Medical Plaza I, an MOB located in Reno, Nevada, consisting of approximately 86,000rentable square feet. This MOB is located on the campus of the Northern Nevada Sierra Medical Center, a hospital that is owned and operated by a wholly-owned subsidiary of UHS, which was completed and opened during April of 2022. Construction of this MOB, for
12
which we engaged a non-related third party to act as construction manager, commenced in January, 2022, and was substantially completed in March, 2023.
The master flex lease agreement in connection with this building, which commenced in March, 2023 and has a ten-yearterm scheduled to expire on March 31, 2033, covers approximately 68% of the rentable square feet of the MOB at an initial minimum rent of $1.3million annually, plus pro-rata share of the common area maintenance expenses. This master flex lease agreement is subject to reduction based upon the execution of third-party leases. Additionally, during March, 2023, the ground lease for this property commenced and a right-of-use asset and lease liability was recorded in connection with this lease. The cost of the MOB is estimated to be approximately $35million, approximately $30million of which was incurred as of September 30, 2024.
Acquisitions:
During the third quarter of 2023, we acquired the McAllen Doctor's Center, an MOB located in McAllen, Texas, for a purchase price of approximately $7.5million. The building has approximately 79,500rentable square feet and is 100% master leased to McAllen Hospitals, L.P., a wholly-owned subsidiary of UHS. The triple-net master lease is for twelve yearsand is scheduled to expire on August 31, 2035. McAllen Hospitals, L.P. has the option to renewthe lease term for three consecutive ten-yearterms. The initial annual base rent is approximately $624,000. This acquisition was completed utilizing a qualified third-party intermediary as part of a tax-deferred like-kind-exchange transaction pursuant to Section 1031 of the Internal Revenue Code, as amended.
Divestitures:
There were nodivestitures during the first nine months of 2023.
(5) Summarized Financial Information of Equity Affiliates
In accordance with U.S. GAAP and guidance relating to accounting for investments and real estate ventures, we account for our unconsolidated investments in LLCs/LPs which we do not control using the equity method of accounting. The third-party members in these investments have equal voting rights with regards to issues such as, but not limited to: (i) divestiture of property; (ii) annual budget approval, and; (iii) financing commitments. These investments, which represent 33% to 95% non-controlling ownership interests, are recorded initially at our cost and subsequently adjusted for our net equity in the net income, cash contributions to, and distributions from, the investments. Pursuant to certain agreements, allocations of sales proceeds and profits and losses of some of the LLC investments may be allocated disproportionately as compared to ownership interests after specified preferred return rate thresholds have been satisfied.
Distributions received from equity method investees in the consolidated statements of cash flows are classified based upon the nature of the distribution. Returns on investments are presented net of equity in income from unconsolidated investments as cash flows from operating activities. Returns of investments are classified as cash flows from investing activities.
At September 30, 2024, we have non-controlling equity investments or commitments in fourjointly-owned LLCs/LPs which own MOBs. As of September 30, 2024 we accounted for these LLCs/LPs on an unconsolidated basis pursuant to the equity method since they are not variable interest entities which we are the primary beneficiary nor do we have a controlling voting interest. The majority of these entities are joint-ventures between us and non-related parties that hold minority ownership interests in the entities. Each entity is generally self-sustained from a cash flow perspective and generates sufficient cash flow to meet its operating cash flow requirements and service the third-party debt (if applicable) that is non-recourse to us. Although there is typically no ongoing financial support required from us to these entities since they are cash-flow sufficient, we may, from time to time, provide funding for certain purposes such as, but not limited to, significant capital expenditures, leasehold improvements and debt financing. Although we are not obligated to do so, if approved by us at our sole discretion, additional cash funding is typically advanced as equity or member loans. These entities maintain property insurance on the properties.
The following property table represents the four LLCs/LPs in which we owned a non-controlling interest and were accounted for under the equity method as of September 30, 2024:
Name of LLC/LP |
Ownership |
Property Owned by LLC/LP |
||||
Suburban Properties |
33 |
% |
St. Matthews Medical Plaza II |
|||
Brunswick Associates (a.)(b.) |
74 |
% |
Mid Coast Hospital MOB |
|||
FTX MOB Phase II (c.) |
95 |
% |
Forney Medical Plaza II |
|||
Grayson Properties II (d.)(e.) |
95 |
% |
Texoma Medical Plaza II |
13
Below are the condensed combined statements of income (unaudited) for the four LLCs/LPs accounted for under the equity method at September 30, 2024 and 2023:
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
(amounts in thousands) |
(amounts in thousands) |
|||||||||||||||
Revenues |
$ |
2,217 |
$ |
2,269 |
$ |
6,524 |
$ |
6,538 |
||||||||
Operating expenses |
951 |
967 |
$ |
2,675 |
2,684 |
|||||||||||
Depreciation and amortization |
476 |
478 |
$ |
1,422 |
1,394 |
|||||||||||
Interest, net |
142 |
199 |
$ |
443 |
638 |
|||||||||||
Net income |
$ |
648 |
$ |
625 |
$ |
1,984 |
$ |
1,822 |
||||||||
Our share of net income |
$ |
300 |
$ |
314 |
$ |
956 |
$ |
953 |
Below are the condensed combined balance sheets (unaudited) for the four above-mentioned LLCs/LPs that were accounted for under the equity method as of September 30, 2024 and December 31, 2023:
September 30, |
December 31, |
|||||||
(amounts in thousands) |
||||||||
Net property, including construction in progress |
$ |
27,391 |
$ |
28,488 |
||||
Other assets (a.) |
5,132 |
4,667 |
||||||
Total assets |
$ |
32,523 |
$ |
33,155 |
||||
Other liabilities (a.) |
$ |
2,628 |
$ |
2,074 |
||||
Mortgage notes payable, non-recourse to us |
15,165 |
21,206 |
||||||
Equity |
14,730 |
9,875 |
||||||
Total liabilities and equity |
$ |
32,523 |
$ |
33,155 |
||||
Investments in and advances to LLCs before amounts included in |
||||||||
accrued expenses and other liabilities |
$ |
14,260 |
$ |
9,102 |
||||
Amounts included in accrued expenses and other liabilities |
(1,760 |
) |
(1,729 |
) |
||||
Our share of equity in LLCs, net |
$ |
12,500 |
$ |
7,373 |
14
As of September 30, 2024, and December 31, 2023, aggregate principal amounts due on mortgage notes payable by unconsolidated LLCs/LPs, which are accounted for under the equity method and are non-recourse to us, are as follows (amounts in thousands):
Mortgage Loan Balance (a.) |
||||||||||
Name of LLC/LP |
9/30/2024 |
12/31/2023 |
Maturity Date |
|||||||
Brunswick Associates (2.80% fixed rate mortgage loan) |
$ |
8,244 |
$ |
8,453 |
December, 2030 |
|||||
Grayson Properties II (3.70% fixed rate construction loan) (b.) |
6,921 |
12,753 |
March, 2026 |
|||||||
$ |
15,165 |
$ |
21,206 |
Pursuant to the operating and/or partnership agreements of the four LLCs/LPs in which we continue to hold non-controlling ownership interests, the third-party member and the Trust, at any time, potentially subject to certain conditions, have the right to make an offer ("Offering Member") to the other member(s) ("Non-Offering Member") in which it either agrees to: (i) sell the entire ownership interest of the Offering Member to the Non-Offering Member at a price as determined by the Offering Member ("Transfer Price"), or; (ii) purchase the entire ownership interest of the Non-Offering Member at the equivalent proportionate Transfer Price. The Non-Offering Member has 60to 90 daysto either: (i) purchase the entire ownership interest of the Offering Member at the Transfer Price, or; (ii) sell its entire ownership interest to the Offering Member at the equivalent proportionate Transfer Price. The closing of the transfer must occur within 60 to 90 days of the acceptance by the Non-Offering Member.
(6) Recent Accounting Pronouncements
Segment Reporting
In November, 2023, the FASB issued ASU 2023-07, Segment Reporting, Topic 280, "Improvements to Reportable Segment Disclosures ("ASU 2023-07") which was issued to improve the disclosures about a public entity's reportable segments and address requests from investors for additional, more detailed information about a reportable segment's expenses. The ASU requires existing annual segment disclosures to also be disclosed on an interim basis and also requires disclosures around significant segment expenses and disclosures to identify the title and position of the chief operating decision maker ("CODM"). The standard is effectivefor the fiscal year ended December 31, 2024 and interim periods thereafter. We do not expect the standard to have a material impact on our consolidated financial statements.
Reference Rate Reform
In March 2020, the FASB issued an accounting standard classified under FASB ASC Topic 848, "Reference Rate Reform." The amendments in this update contain practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASC 848 is optional and may be elected over time as reference rate reform activities occur. Beginning in the first quarter of 2020, we 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. We will continue to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur. In December 2022, the FASB issued ASU 2022-06, Deferral of the Sunset Date of Topic 848 ("ASU 2022-06") which was issued to defer the sunset date of Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform to December 31, 2024. ASU 2022-06 is effective immediatelyfor all companies. ASU 2022-06 has noimpact on the Company's condensed consolidated financial statements for the three and nine months ended September 30, 2024.
(7) Lease Accounting
As Lessor:
We lease most of our operating properties to customers under agreements that are typically classified as operating leases (as noted below, twoof our leases are accounted for as financing arrangements effective on December 31, 2021). We recognize the total minimum lease payments provided for under the operating leases on a straight-line basis over the lease term. Generally, under the terms of our leases, the majority of our rental expenses, including common area maintenance, real estate taxes and insurance are recovered from our customers. We record amounts reimbursed by customers in the period that the applicable expenses are incurred, which is generally ratably throughout the term of the lease. We have elected the package of practical expedients that allows lessors to not separate lease
15
and non-lease components by class of underlying asset. This practical expedient allowed us to not separate expenses reimbursed by our customers ("tenant reimbursements") from the associated rental revenue if certain criteria were met. We assessed these criteria and concluded that the timing and pattern of transfer for rental revenue and the associated tenant reimbursements are the same, and for the leases that qualify as operating leases, we accounted for and presented rental revenue and tenant reimbursements as a single component under Lease revenue in our consolidated statements of income for the three and nine months ended September 30, 2024 and 2023.
On December 31, 2021, as a result of the asset purchase and sale transaction with UHS, as amended during the first quarter of 2022, the real estate assets of two wholly-owned subsidiaries of UHS were transferred to us (Aiken and Canyon Creek). As discussed in Note 2, these assets are accounted for as financing arrangements and our consolidated balance sheets at September 30, 2024 and December 31, 2023 reflect financing receivables related to this transaction amounting to $82.9million and $83.3million, respectively. Pursuant to the leases, as amended during the first quarter of 2022, the aggregate annual rental during 2024 on the acquired properties, which is payable to us on a monthly basis, amounts to approximately $5.9million ($4.1million related to Aiken and $1.8million related to Canyon Creek). The portion of these lease payments that will be included in our consolidated statements of income, and reflected as interest income on financing leases, is expected to be approximately $5.4million during the full year of 2024. Lease revenue will not be impacted by the lease payments received related to these two properties.
The components of the "Lease revenue - UHS facilities" and "Lease revenue - Non-related parties" captions for the three and nine month periods ended September 30, 2024 and 2023 are disaggregated below (in thousands). Base rents are primarily stated rent amounts provided for under the leases that are recognized on a straight-line basis over the term of the lease. Bonus rents and tenant reimbursements represent amounts where tenants are contractually obligated to pay an amount that is variable in nature.
Three Months Ended |
Nine Months Ended |
||||||||||||||
September 30, |
September 30, |
||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
UHS facilities: |
|||||||||||||||
Base rents |
$ |
6,785 |
$ |
6,620 |
$ |
20,645 |
$ |
19,400 |
|||||||
Bonus rents (a.) |
765 |
725 |
2,306 |
2,219 |
|||||||||||
Tenant reimbursements |
698 |
929 |
2,415 |
2,678 |
|||||||||||
Lease revenue - UHS facilities |
$ |
8,248 |
$ |
8,274 |
$ |
25,366 |
$ |
24,297 |
|||||||
Non-related parties: |
|||||||||||||||
Base rents |
11,034 |
10,542 |
33,078 |
31,256 |
|||||||||||
Tenant reimbursements |
3,308 |
3,384 |
10,110 |
9,699 |
|||||||||||
Lease revenue - Non-related parties |
$ |
14,342 |
$ |
13,926 |
$ |
43,188 |
$ |
40,955 |
(a.)Consists of bonus rental earned in connection with McAllen Medical Center.
Disclosures Related to Certain Hospital Facilities:
Vacant Specialty Facility and Land:
Chicago, Illinois - Land: The lease on this facility expired on December 31, 2021. Demolition of the former hospital was completed during 2023. The aggregate demolition expenses amounted to approximately $1.5million, of which approximately $1.1million were incurred during the first and second quarters of 2023, and $332,000were incurred during the fourth quarter of 2022.
Evansville, Indiana - Specialty Facility: The lease on this specialty facility expired during 2019, and the facility has been vacant since that time.
We continue to market the Chicago, Illinois, and Evansville, Indiana properties to third parties. Future operating expenses related to these properties will be incurred by us during the time they remain owned and unleased.
Former facility - Corpus Christi, Texas: In December, 2023, we sold this vacant specialty facility.
As Lessee:
We are the lessee with various third parties, including subsidiaries of UHS, in connection with ground leases for land at fifteenof our consolidated properties. Our right-of-use land assets represent our right to use the land for the lease term and our lease liabilities represent our obligation to make lease payments arising from the leases. Right-of-use assets and lease liabilities were recognized upon adoption of Topic 842 based on the present value of lease payments over the lease term. We utilized our estimated incremental borrowing rate, which was derived from information available as of January 1, 2019, or the commencement date of the ground lease, whichever is later,
16
in determining the present value of lease payments for active leases on that date. A right-of-use asset and lease liability are not recognized for leases with an initial term of 12 months or less, as these short-term leases are accounted for similarly to previous guidance for operating leases. We do not currently have any ground leases with an initial term of 12 months or less. As of September 30, 2024, our condensed consolidated balance sheet includes right-of-use land assets of approximately $10.9million and ground lease liabilities of approximately $10.9million. During the first quarter of 2023, the ground lease for the newly constructed and substantially completed Sierra Medical Plaza I commenced and a right-of-use asset and lease liability was recorded in connection with this lease.
(8) Debt and Financial Instruments
Debt:
Management routinely monitors and analyzes the Trust's capital structure in an effort to maintain the targeted balance among capital resources including the level of borrowings pursuant to our revolving credit facility, the level of borrowings pursuant to non-recourse mortgage debt secured by the real property of our properties and our level of equity including consideration of equity issuances. This ongoing analysis considers factors such as the current debt market and interest rate environment, the current/projected occupancy and financial performance of our properties, the current loan-to-value ratio of our properties, the Trust's current stock price, the capital resources required for anticipated acquisitions and the expected capital to be generated by anticipated divestitures. This analysis, together with consideration of the Trust's current borrowings outstanding under the credit agreement, non-recourse mortgage borrowings and equity, assists management in deciding which capital resource to utilize when events such as refinancing of specific debt components occur or additional funds are required to finance the Trust's growth.
On September 30, 2024, we entered into a second amendment to our credit agreement, dated as of July, 2021, and amended in May, 2023, among the Trust as borrower, the lenders party thereto and Wells Fargo Bank, N.A., as administrative agent ("Credit Agreement"). Among other things, the second amendment provided for the following: (i) extended the maturity date to September 30, 2028(from July, 2025previously), and; (ii) increased the aggregate borrowing capacity under the credit facility to $425million (from $375million previously) comprised of a $125million non-amortizing term loan ("Term Loan"), and a $300million revolving loan commitment which includes a $40million sublimit for letters of credit, and a $30million sublimit for swingline/short-term loans. Under the terms of the Credit Agreement, we may request that the revolving line of credit and/or the Term Loan be increased by up to an additional aggregate amount of $50million, and we have the option to extend the maturity date for up to twoadditional six-month periods. Borrowings under the new facility are guaranteed by certain subsidiaries of the Trust. In addition, borrowings under the new facility are secured by first priority security interests in and liens on all equity interests in most of the Trust's wholly-owned subsidiaries.
On May 15, 2023, we entered into the first amendment to our Credit Agreement dated as of July 2, 2021. The amendment replaced LIBOR with term SOFR plus .10% ("Adjusted Term SOFR") as an alternative benchmark rate under the Credit Agreement.
Borrowings under the Credit Agreement will bear interest at a rate equal to, at our option, the Adjusted Term SOFR for either one, three, or six months or the Base Rate, plus in either case, a specified margin depending on our total leverage ratio, as determined by the formula set forth in the Credit Agreement. The applicable margin after the second amendment ranges from 1.10% to 1.35% for SOFR revolving loans and 0.10% to 0.35% for Base Rate revolving loans. The applicable margin ranges from 1.20% to 1.65% for Adjusted Term SOFR loans and 0.20% to 0.65% for Base Rate term loans. The Credit Agreement, as amended by the second amendment, defines "Base Rate" as the greatest of (a) the Administrative Agent's prime rate, (b) the federal funds effective rate plus 1/2of 1%, and (c) one month Adjusted Term SOFR plus 1%. The Trust will also pay a quarterly facility fee on the $300million revolving loan commitment ranging from 0.15% to 0.35% (depending on the Trust's total leverage ratio).
The margins over Adjusted Term SOFR, Base Rate and the facility fee are based upon our total leverage ratio. At September 30, 2024, the applicable margin over the Adjusted Term SOFR rate for revolving loans was 1.20%, the margin over the Base Rate was 0.20% and the facility fee was 0.20%. At September 30, 2024, the applicable margin over the Adjusted Term SOFR rate for term loans was 1.35% and the margin over the Base Rate was .35%.
At September 30, 2024, we had $347.7million of outstanding borrowings pursuant to the terms of our $425million Credit Agreement and $77.2million of available borrowing capacity. There are nocompensating balance requirements. At December 31, 2023, we had $326.6million of outstanding borrowings pursuant to the terms of our Credit Agreement in effect at that time, $3.1million of outstanding letters of credit and $45.3million of available borrowing capacity.
In our consolidated statements of cash flows, we report cash flows pursuant to our Credit Agreement on a net basis. Aggregate borrowings under our Credit Agreement were $17.2million and $23.2million during the quarters ended September 30, 2024 and 2023, respectively, and aggregate repayments were $12.4million and $13.1million during the quarters ended September 30, 2024 and 2023, respectively. Aggregate borrowings under our Credit Agreement were $64.2million and $57.7million during the nine-months ended September 30, 2024 and 2023, respectively, and aggregate repayments were $43.0million and $34.3million during the nine-months ended September 30, 2024 and 2023, respectively.
The Credit Agreement contains customary affirmative and negative covenants, including limitations on certain indebtedness, liens, acquisitions and other investments, fundamental changes, asset dispositions and dividends and other distributions. The Credit Agreement
17
also contains restrictive covenants regarding the Trust's ratio of total debt to total assets, the fixed charge coverage ratio, the ratio of total secured debt to total asset value, the ratio of total unsecured debt to total unencumbered asset value, and minimum tangible net worth, as well as customary events of default, the occurrence of which may trigger an acceleration of amounts then outstanding under the Credit Agreement. We are in compliance with all of the covenants in the Credit Agreement at September 30, 2024, and were in compliance with all of the covenants of the Credit Agreement at December 31, 2023. We also believe that we would remain in compliance if, based on the assumption that the majority of the potential new borrowings will be used to fund investments, the full amount of our commitment was borrowed.
The following table includes a summary of the required compliance ratios, giving effect to the covenants contained in the Credit Agreement (dollar amounts in thousands):
Covenant |
September 30, |
December 31, |
|||||||
Tangible net worth |
> $125,000 |
$ |
173,881 |
$ |
191,824 |
||||
Total leverage |
< =60% |
44.4 |
% |
44.5 |
% |
||||
Secured leverage |
< 30% |
2.4 |
% |
4.1 |
% |
||||
Unencumbered leverage |
< 60% |
45.8 |
% |
44.2 |
% |
||||
Fixed charge coverage |
>1.50x |
3.2x |
3.1x |
As indicated on the following table, we have various mortgages, all of which are non-recourse to us, included on our condensed consolidated balance sheet as of September 30, 2024 (amounts in thousands):
Facility Name |
Outstanding |
Interest |
Maturity |
|||||||
Tuscan Professional Building fixed rate mortgage loan (b.) |
$ |
541 |
5.56 |
% |
June, 2025 |
|||||
Phoenix Children's East Valley Care Center fixed rate |
7,718 |
3.95 |
% |
January, 2030 |
||||||
Rosenberg Children's Medical Plaza fixed rate mortgage loan |
11,571 |
4.42 |
% |
September, 2033 |
||||||
Total, excluding net debt premium and net financing fees |
19,830 |
|||||||||
Less net financing fees |
(168 |
) |
||||||||
Total mortgages notes payable, non-recourse to us, net |
$ |
19,662 |
On April 10, 2024, the $12.2million fixed rate mortgage loan on Summerlin Hospital Medical Office Building III was fully repaid utilizing borrowings under our Credit Agreement.
At September 30, 2024 and December 31, 2023, we had various mortgages, all of which were non-recourse to us, included in our condensed consolidated balance sheet. The mortgages are secured by the real property of the buildings as well as property leases and rents. The mortgages outstanding as of September 30, 2024, had a combined carrying value of approximately $19.8million and a combined fair value of approximately $18.4million. The mortgages outstanding as of December 31, 2023, had a combined carrying value of approximately $33.1million and a combined fair value of approximately $31.2million. The fair value of our debt was computed based upon quotes received from financial institutions. We consider these to be "level 2" in the fair value hierarchy as outlined in the authoritative guidance for disclosure in connection with debt instruments. Changes in market rates on our fixed rate debt impacts the fair value of debt, but it has no impact on interest incurred or cash flow.
Financial Instruments:
Active Interest Rate Swap Agreements:
In October, 2024, we entered into aninterest rate swap agreement on a total notional amount of $85million with a fixed interest rate of 3.2725% that we designated as a cash flow hedge. The interest rate swap became effective on October 2, 2024 and is scheduled to mature on September 30, 2028. If one-month term SOFR is above 3.2725%, the counterparty pays us, and if one-month term SOFR is less than 3.2725%, we pay the counterparty, the difference between the fixed rate of 3.2725% and one-month term SOFR. This interest rate swap was entered into in replacement of two interest rate swap agreements, on an aggregate total notional amount of $85million, that expired on September 16, 2024, as discussed below.
In December, 2023, we entered into aninterest rate swap agreement on a total notional amount of $25million with a fixed interest rate of 3.9495% that we designated as a cash flow hedge. The interest rate swap became effective on December 1, 2023 and is scheduled to
18
mature on December 1, 2027. If one-month term SOFR is above 3.9495%, the counterparty pays us, and if one-month term SOFR is less than 3.9495%, we pay the counterparty, the difference between the fixed rate of 3.9495% and one-month term SOFR.
In March, 2020, we entered into aninterest rate swap agreement on a total notional amount of $55million with a fixed interest rate of 0.565% that we designated as a cash flow hedge. The interest rate swap became effective on March 25, 2020 and is scheduled to mature on March 25, 2027. On May 15, 2023, this interest rate swap agreement was modified to replace the benchmark rate from LIBOR to term SOFR. If one-month term SOFR is above 0.505%, the counterparty pays us, and if one-month term SOFR is less than 0.505%, we pay the counterparty, the difference between the fixed rate of 0.505% and one-month term SOFR.
Expired Interest Rate Swap Agreements in 2024:
On September 16, 2024, the following interest rate swap agreements, on an aggregate total notional amount of $85million, expired on their maturity dates: (i) an interest rate swap on a total notional amount of $35million, with a fixed interest rate of 1.4975%, that was effective since January, 2020, and; (ii) an interest rate swap on a total notional amount of $50million, with a fixed interest rate of 1.144%, that was effective since September, 2019.
We measure our interest rate swaps at fair value on a recurring basis. The fair value of our interest rate swaps is based on quotes from third parties. We consider those inputs to be "level 2" in the fair value hierarchy as outlined in the authoritative guidance for disclosures in connection with derivative instruments and hedging activities. At September 30, 2024, the fair value of our interest rate swaps was a net asset of $3.3million which is included in deferred charges and other assets on the accompanying condensed consolidated balance sheet. During the third quarter of 2024, we received approximately $1.5million from the counterparty, adjusted for the previous quarter accrual, pursuant to the terms of the swaps. During the first nine months of 2024, we received approximately $4.8million from the counterparty, adjusted for the previous quarter accrual, pursuant to the terms of the swaps. During the third quarter of 2023, we received approximately $1.6million from the counterparty, adjusted for the previous quarter accrual, pursuant to the terms of the swaps. During the first nine months of 2023, we received approximately $4.3million from the counterparty, adjusted for the previous quarter accrual, pursuant to the terms of the swaps. Cash flow hedges are accounted for by recording the fair value of the derivative instrument on the balance sheet as either an asset or a liability, with a corresponding amount recorded in accumulated other comprehensive income ("AOCI") within shareholders' equity. Amounts are reclassified from AOCI to the income statement in the period or periods the hedged transaction affects earnings. We do not expect any gains or losses on our interest rate swaps to be reclassified to earnings in the next twelve months.
(9) Segment Reporting
Our primary business is investing in and leasing healthcare and human service facilities through direct ownership or through joint ventures, which aggregate into a single reportable segment. We actively manage our portfolio of healthcare and human service facilities and may from time to time make decisions to sell lower performing properties not meeting our long-term investment objectives. The proceeds of sales are typically reinvested in new developments or acquisitions, which we believe will meet our planned rate of return. It is our intent that all healthcare and human service facilities will be owned or developed for investment purposes. Our revenue and net income are generated from the operation of our investment portfolio.
Our portfolio is located throughout the United States, however, we do not distinguish or group our operations on a geographical basis for purposes of allocating resources or measuring performance. We review operating and financial data for each property on an individual basis; therefore, we define an operating segment as our individual properties. Individual properties have been aggregated into onereportable segment based upon their similarities with regard to both the nature and economics of the facilities, tenants and operational processes, as well as long-term average financial performance. No individual property meets the requirements necessary to be considered its own segment.
19
Item 2. Management's Discussion and Analysis ofFinancial Condition and Results of Operations
Overview
We are a real estate investment trust ("REIT") that commenced operations in 1986. We invest in healthcare and human-service related facilities currently including acute care hospitals, behavioral health care hospitals, specialty facilities, free-standing emergency departments, childcare centers and medical/office buildings. As of November 1, 2024, we have seventy-six real estate investments or commitments located in twenty-one states consisting of:
Forward Looking Statements and Certain Risk Factors
You should carefully review all of the information contained in this Quarterly Report, and should particularly consider any risk factors that we set forth in our Annual Report on Form 10-K for the year ended December 31, 2023, this Quarterly Report and in other reports or documents that we file from time to time with the Securities and Exchange Commission (the "SEC"). In this Quarterly Report, we state our beliefs of future events and of our future financial performance. This Quarterly Report contains "forward-looking statements" that reflect our current estimates, expectations and projections about our future results, performance, prospects and opportunities. Words such as "may," "will," "should," "could," "would," "predicts," "potential," "continue," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "appears," "projects" and similar expressions, or the negative of those words and expressions, as well as statements in future tense, identify forward-looking statements. You should be aware that those statements are only our predictions. Actual events or results may differ materially. In evaluating those statements, you should specifically consider various factors, including the risks described elsewhere herein and in our Annual Report on Form 10-K for the year ended December 31, 2023 in Item 1A Risk Factors and inItem 7. Management's Discussion and Analysis of Financial Condition and Results of Operations-Forward Looking Statements and Risk Factorsand inItem 2. Management's Discussion and Analysis of Financial Condition and Results of Operations-Forward Looking Statements and Certain Risk Factors, as included herein. Those factors may cause our actual results to differ materially from any of our forward-looking statements.
Forward-looking statements should not be read as a guarantee of future performance or results and will not necessarily be accurate indications of the times at, or by which, such performance or results will be achieved. Forward-looking information is based on information available at the time and/or our good faith belief with respect to future events and is subject to risks and uncertainties that are difficult to predict and many of which are outside of our control. Many factors could cause actual performance or results to differ materially from those expressed in the statements. Such factors include, among other things, the following:
20
21
22
Given these uncertainties, risks and assumptions, you are cautioned not to place undue reliance on such forward-looking statements. Our actual results and financial condition, including the operating results of our lessees and the facilities leased to subsidiaries of UHS, could differ materially from those expressed in, or implied by, the forward-looking statements.
Forward-looking statements speak only as of the date the statements are made. We assume no obligation to publicly update any forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information, except as may be required by law. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by this cautionary statement.
Critical Accounting Policies and Estimates
There have been no significant changes to our critical accounting policies or estimates from those disclosed in our 2023 Annual Report on Form 10-K.
Results of Operations
During the three-month period ended September 30, 2024, net income was $4.0 million, as compared to $3.9 million during the third quarter of 2023. The $125,000 increase was attributable to:
23
During the nine-month period ended September 30, 2024, net income was $14.6 million, as compared to $11.8 million during the corresponding nine-month period of 2023. The $2.8 million increase was attributable to:
Revenues increased $271,000, or 1.1%, to $24.5 million during the three-month period ended September 30, 2024, as compared to $24.2 million during the three-month period ended September 30, 2023. The increase during the third quarter of 2024, as compared to the third quarter of 2023, was primarily due to an aggregate net increase generated at various properties, including the revenues generated at an MOB located in McAllen, Texas, that was acquired during the third quarter of 2023.
Revenues increased $3.1 million, or 4.4%, to $74.4 million during the nine-month period ended September 30, 2024, as compared to $71.3 million during the nine-month period ended September 30, 2023. The increase during the first nine months of 2024, as compared to the first nine months of 2023, was primarily due to an aggregate net increase generated at various properties, including the increased revenues generated at a newly constructed MOB located in Reno, Nevada, that opened during the first quarter of 2023, and the revenues generated at an MOB located in McAllen, Texas, that was acquired during the third quarter of 2023.
A large portion of the expenses associated with our consolidated medical office buildings is passed on directly to the tenants either directly as tenant reimbursements of common area maintenance expenses or included in base rental amounts. Tenant reimbursements for operating expenses are accrued as revenue in the same period the related expenses are incurred and are included as lease revenue in our condensed consolidated statements of income.
Other operating expenses amounted to $6.8 million during the third quarter of 2024 and $7.1 million during the third quarter of 2023. Included in our other operating expenses (excluding ground lease expenses) are expenses related to the consolidated medical office buildings which included two vacant properties during the third quarter of 2024 and three vacant properties during the third quarter of 2023 (the divestiture of one of these vacant properties was completed during the fourth quarter of 2023 and the demolition of one of these vacant properties was substantially completed during the second quarter of 2023). Other operating expenses amounted to $19.5 million and $20.0 million during the nine-month periods ended September 30, 2024 and 2023, respectively, (excluding $1.1 million of demolition expenses incurred during the first nine month of 2023). Our operating expenses during the nine-month period ended September 30, 2024 include a property tax reduction of approximately $563,000, which related primarily to prior periods, recorded in connection with our property located in Chicago, Illinois.
Funds from operations ("FFO") is a widely recognized measure of performance for Real Estate Investment Trusts ("REITs"). We believe that FFO and FFO per diluted share, which are non-GAAP financial measures, are helpful to our investors as measures of our operating performance. We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts ("NAREIT"), which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we interpret the definition. FFO adjusts for the effects of certain items, such as gains on transactions that occurred during the periods presented. To the extent a REIT recognizes a gain or loss with respect to the sale of incidental assets, the REIT has the option to exclude or include such gains and losses in the calculation of FFO. We have opted to exclude gains and losses from sales of incidental assets in our calculation of FFO, if and when applicable. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered to be an alternative to net income determined in accordance with GAAP. In addition, FFO should not be used as: (i) an indication of our financial performance determined in accordance with GAAP; (ii) an alternative to cash flow from operating activities determined in accordance with GAAP; (iii) a measure of our liquidity, or; (iv) an indicator of funds available for our cash needs, including our ability to make cash distributions to shareholders.
24
Below is a reconciliation of our reported net income to FFO for the three and nine-month periods ended September 30, 2024 and 2023 (in thousands):
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
Net income |
$ |
3,997 |
$ |
3,872 |
$ |
14,573 |
$ |
11,807 |
||||||||
Depreciation and amortization expense on consolidated |
7,009 |
7,012 |
20,624 |
20,479 |
||||||||||||
Depreciation and amortization expense on unconsolidated |
311 |
309 |
918 |
900 |
||||||||||||
Funds From Operations |
$ |
11,317 |
$ |
11,193 |
$ |
36,115 |
$ |
33,186 |
||||||||
Weighted average number of shares outstanding - Diluted |
13,849 |
13,822 |
13,835 |
13,811 |
||||||||||||
Funds From Operations per diluted share |
$ |
0.82 |
$ |
0.81 |
$ |
2.61 |
$ |
2.40 |
Our FFO increased $124,000 to $11.3 million during the third quarter of 2024, as compared to $11.2 million during the third quarter of 2023. The net increase was primarily due to the $125,000 increase in net income, as discussed above.
Our FFO increased $2.9 million to $36.1 million during the first nine months of 2024, as compared to $33.2 million during the first nine months of 2023. The net increase was primarily due to: (i) an increase in net income of $2.8 million, as discussed above, and; (ii) an increase in depreciation and amortization expense incurred by our consolidated and unconsolidated affiliates.
Other Operating Results
Interest Expense:
As reflected in the schedule below, interest expense was $4.8 million and $4.5 million during the three-month periods ended September 30, 2024 and 2023, respectively, and $13.9 million and $12.3 million during the nine-month periods ended September 30, 2024 and 2023, respectively (amounts in thousands):
Three Months |
Three Months |
Nine Months |
Nine Months |
|||||||||||||
Revolving credit agreement |
$ |
5,918 |
$ |
5,408 |
$ |
17,391 |
$ |
14,892 |
||||||||
Mortgage interest |
213 |
429 |
774 |
1,301 |
||||||||||||
Interest rate swaps income, net (a.) |
(1,520 |
) |
(1,547 |
) |
(4,805 |
) |
(4,190 |
) |
||||||||
Amortization of financing fees |
188 |
188 |
571 |
536 |
||||||||||||
Amortization of fair value of debt |
- |
(12 |
) |
- |
(36 |
) |
||||||||||
Capitalized interest on major projects |
- |
- |
- |
(149 |
) |
|||||||||||
Other interest |
(6 |
) |
1 |
(11 |
) |
(14 |
) |
|||||||||
Interest expense, net |
$ |
4,793 |
$ |
4,467 |
$ |
13,920 |
$ |
12,340 |
Interest expense increased by $326,000 during the three-month period ended September 30, 2024, as compared to the comparable period of 2023, due primarily to: (i) a $510,000 increase in the interest expense on our Credit Agreement primarily resulting from slight increases in our average cost of borrowings (6.93% average effective rate during the third quarter of 2024, as compared to 6.89% average effective rate during the comparable quarter of 2023) as well as increases in our average outstanding borrowings ($339.6 million during the three months ended September 30, 2024 as compared to $311.4 million in the comparable quarter of 2023); (ii) a $5,000 net increase in other combined interest expenses; (iii) a $27,000 increase due to a net decrease in interest rate swap income, partially offset by; (iv) a $216,000 decrease in mortgage interest expense (due primarily to repayment, utilizing borrowings under our Credit Agreement, of a $12.2 million fixed rate mortgage loan that matured during the second quarter of 2024).
Interest expense increased by $1.6 million during the nine-month period ended September 30, 2024, as compared to the comparable period of 2023, due primarily to: (i) a $2.5 million increase in the interest expense on our Credit Agreement primarily resulting from increases in our average cost of borrowings (6.94% average effective rate during the first nine months of 2024, as compared to 6.52% average effective rate during the comparable nine months of 2023) and in our average outstanding borrowings ($334.9 million during the nine months ended September 30, 2024 as compared to $305.4 million in the comparable nine-month period of 2023); (ii) a $149,000 increase due to a decrease in capitalized interest on a major project that was substantially completed during the first quarter of 2023; (iii) a $74,000 net increase in other combined interest expenses, partially offset by; (iv) a $615,000 favorable change in interest rate
25
swap income, and; (v) a $527,000 decrease in mortgage interest expense (due primarily to repayment, utilizing borrowings under our Credit Agreement, of a $12.2 million fixed rate mortgage loan that matured during the second quarter of 2024).
Liquidity and Capital Resources
Net cash provided by operating activities
Net cash provided by operating activities was $33.8 million during the nine-month period ended September 30, 2024 as compared to $32.5 million during the comparable period of 2023. The $1.3 million net increase was attributable to:
Net cash used in investing activities
Net cash used in investing activities was $11.2 million during the first nine months of 2024 as compared to $19.8 million during the first nine months of 2023.
During the nine-month period ended September 30, 2024 we funded: (i) $5.9 million in equity investments in unconsolidated LLCs, and; (ii) $6.0 million in additions to real estate investments, including tenant improvements at various MOBs. In addition, during the nine months ended September 30, 2024, we received $765,000 of cash in excess of income from LLCs.
During the nine-month period ended September 30, 2023 we funded: (i) $12.2 million in additions to real estate investments including construction costs related to the Sierra Medical Plaza I medical office building located in Reno, Nevada, that was substantially completed during the first quarter of 2023, as well as tenant improvements at various MOBs; (ii) $7.6 million, including transaction costs, on the August, 2023 acquisition of the McAllen Doctor's Center medical office building, as discussed in Note 4 to the consolidated financial statements-Acquisitions and Divestitures, and; (iii) $4.1 million in equity investments in unconsolidated LLCs.In addition, during the nine months ended September 30, 2023, we received: (i) $531,000 of cash in excess of income from LLCs, and; (ii) $3.5 million of repayments of an advance we had provided to an unconsolidated LLC during 2021.
Net cash used in financing activities
Net cash used in financing activities was $24.4 million during the nine months ended September 30, 2024, as compared to $11.9 million during the nine months ended September 30, 2023.
During the nine-month period ended September 30, 2024, we paid: (i) $13.2 million on mortgage notes payable that are non-recourse to us, including a $12.2 million repayment of a fixed rate mortgage loan that matured during the second quarter of 2024; (ii) $2.1 million of financing costs, primarily related to the second amendment to the Credit Agreement, as discussed herein, and; (iii) $30.2 million of dividends, including $85,000 of previously accrued dividends. Additionally, during the nine months ended September 30, 2024, we received: (i) $21.2 million of net borrowings pursuant to our Credit Agreement, and; (ii) $17,000 of net cash from the issuance of shares of beneficial interest.
During the nine-month period ended September 30, 2023, we paid: (i) $5.4 million on mortgage notes payable that are non-recourse to us, including a $4.2 million repayment of a fixed rate mortgage loan that matured during the first quarter of 2023; (ii) $222,000 of financing costs related to the first amendment to our Credit Agreement, and; (iii) $29.8 million of dividends, including $58,000 of previously accrued dividends. Additionally, during the nine months ended September 30, 2023, we received: (i) $23.4 million of net borrowings pursuant to our Credit Agreement, and; (ii) $118,000 of net cash from the issuance of shares of beneficial interest.
During the second quarter of 2024, we filed a shelf registration statement on Form S-3 (File No. 333-278730) (the "Form S-3"), registering the offer and sale, from time-to-time, of an indeterminate amount of the common shares of our beneficial interest, preferred shares and debt securities up to an aggregate initial offering price of $100 million to or through one or more underwriters, dealers or agents, or directly to purchasers. The Form S-3 became effective on April 30, 2024.
26
No shares were issued under the Form S-3 since the effective date of April 30, 2024 through September 30, 2024. As of September 30, 2024, we have paid or incurred approximately $297,000 in various fees and expenses related to the Form S-3. The availability of the potential liquidity under this shelf registration statement depends on investor demand, market conditions and other factors. We make no assurance regarding when, or if, we will issue any securities under this registration statement.
Additional cash flow and dividends paid information for the nine-month periods ended September 30, 2024 and 2023:
As indicated on our condensed consolidated statement of cash flows, we generated net cash provided by operating activities of $33.8 million and $32.5 million during the nine-month periods ended September 30, 2024 and 2023, respectively. As also indicated on our statement of cash flows, non-cash expenses including depreciation and amortization expense, amortization related to above/below market leases, amortization of debt premium, as applicable, amortization of deferred financing costs and stock-based compensation expense, as well as changes in certain assets and liabilities, are the primary differences between our net income and net cash provided by operating activities during each period.
We declared and paid dividends of $30.2 million and $29.8 million during the nine-month periods ended September 30, 2024 and 2023, respectively. During the first nine months of 2024, the $33.8 million of net cash provided by operating activities was approximately $3.5 million greater than the $30.2 million of dividends paid during the first nine months of 2024. During the first nine months of 2023, the $32.5 million of net cash provided by operating activities was approximately $2.7 million greater than the $29.8 million of dividends paid during the first nine months of 2023.
As indicated in the cash flows from investing activities and cash flows from financing activities sections of the statements of cash flows, there were various other sources and uses of cash during the nine months ended September 30, 2024 and 2023. From time to time, various other sources and uses of cash may include items such as investments and advances made to/from LLCs, additions to real estate investments, acquisitions/divestiture of properties, net borrowings/repayments of debt, and proceeds generated from the issuance of equity. Therefore, in any given period, the funding source for our dividend payments is not wholly dependent on the operating cash flow generated by our properties. Rather, our dividends as well as our capital reinvestments into our existing properties, acquisitions of real property and other investments are funded based upon the aggregate net cash inflows or outflows from all sources and uses of cash from the properties we own either in whole or through LLCs, as outlined above.
In determining and monitoring our dividend level on a quarterly basis, our management and Board of Trustees consider many factors in determining the amount of dividends to be paid each period. These considerations primarily include: (i) the minimum required amount of dividends to be paid in order to maintain our REIT status; (ii) the current and projected operating results of our properties, including those owned in LLCs, and; (iii) our future capital commitments and debt repayments, including those of our LLCs. Based upon the information discussed above, as well as consideration of projections and forecasts of our future operating cash flows, management and the Board of Trustees have determined that our operating cash flows have been sufficient to fund our dividend payments. Future dividend levels will be determined based upon the factors outlined above with consideration given to our projected future results of operations.
We expect to finance all capital expenditures and acquisitions and pay dividends utilizing internally generated and additional funds. Additional funds may be obtained through: (i) borrowings under our $425 million Credit Agreement (which had $77.2 million of available borrowing capacity, net of outstanding borrowings as of September 30, 2024); (ii) borrowings under or refinancing of existing third-party debt pursuant to mortgage loan agreements entered into by our consolidated and unconsolidated LLCs/LPs; (iii) the issuance of other long-term debt, and/or; (iv) the issuance of equity. In April, 2024 we filed a shelf registration statement on Form S-3 with the Securities and Exchange Commission pursuant to which we many offer up to $100 million of securities pursuant to supplemental prospectuses which we may file from time to time.
We believe that our operating cash flows, cash and cash equivalents, available borrowing capacity under our Credit Agreement and access to the capital markets provide us with sufficient capital resources to fund our operating, investing and financing requirements for the next twelve months, including providing sufficient capital to allow us to make distributions necessary to enable us to continue to qualify as a REIT under Sections 856 to 860 of the Internal Revenue Code of 1986. In the event we need to access the capital markets or other sources of financing, there can be no assurance that we will be able to obtain financing on acceptable terms or within an acceptable time. Our inability to obtain financing on terms acceptable to us could have a material unfavorable impact on our results of operations, financial condition and liquidity.
Credit facilities and mortgage debt
Management routinely monitors and analyzes the Trust's capital structure in an effort to maintain the targeted balance among capital resources including the level of borrowings pursuant to our revolving credit facility, the level of borrowings pursuant to non-recourse mortgage debt secured by the real property of our properties and our level of equity including consideration of equity issuances. This ongoing analysis considers factors such as the current debt market and interest rate environment, the current/projected occupancy and financial performance of our properties, the current loan-to-value ratio of our properties, the Trust's current stock price, the capital resources required for anticipated acquisitions and the expected capital to be generated by anticipated divestitures. This analysis, together with consideration of the Trust's current borrowings outstanding under the credit agreement, non-recourse mortgage borrowings and
27
equity, assists management in deciding which capital resource to utilize when events such as refinancing of specific debt components occur or additional funds are required to finance the Trust's growth.
On September 30, 2024, we entered into a second amendment to our credit agreement, dated as of July, 2021, and amended in May, 2023, among the Trust as borrower, the lenders party thereto and Wells Fargo Bank, N.A., as administrative agent ("Credit Agreement"). Among other things, the second amendment provided for the following: (i) extended the maturity date to September 30, 2028 (from July, 2025 previously), and; (ii) increased the aggregate borrowing capacity under the credit facility to $425 million (from $375 million previously) comprised of a $125 million non-amortizing term loan ("Term Loan"), and a $300 million revolving loan commitment which includes a $40 million sublimit for letters of credit, and a $30 million sublimit for swingline/short-term loans. Under the terms of the Credit Agreement, we may request that the revolving line of credit and/or the Term Loan be increased by up to an additional aggregate amount of $50 million, and we have the option to extend the maturity date for up to two additional six-month periods. Borrowings under the new facility are guaranteed by certain subsidiaries of the Trust. In addition, borrowings under the new facility are secured by first priority security interests in and liens on all equity interests in most of the Trust's wholly-owned subsidiaries.
On May 15, 2023, we entered into the first amendment to our Credit Agreement dated as of July 2, 2021. The amendment replaced LIBOR with term SOFR plus .10% ("Adjusted Term SOFR") as an alternative benchmark rate under the Credit Agreement.
Borrowings under the Credit Agreement will bear interest at a rate equal to, at our option, the Adjusted Term SOFR for either one, three, or six months or the Base Rate, plus in either case, a specified margin depending on our total leverage ratio, as determined by the formula set forth in the Credit Agreement. The applicable margin after the second amendment ranges from 1.10% to 1.35% for SOFR revolving loans and 0.10% to 0.35% for Base Rate revolving loans. The applicable margin ranges from 1.20% to 1.65% for Adjusted Term SOFR loans and 0.20% to 0.65% for Base Rate term loans.The Credit Agreement, as amended by the second amendment, defines "Base Rate" as the greatest of (a) the Administrative Agent's prime rate, (b) the federal funds effective rate plus 1/2 of 1%, and (c) one month Adjusted Term SOFR plus 1%. The Trust will also pay a quarterly facility fee on the $300 million revolving loan commitment ranging from 0.15% to 0.35% (depending on the Trust's total leverage ratio).
The margins over Adjusted Term SOFR, Base Rate and the facility fee are based upon our total leverage ratio. At September 30, 2024, the applicable margin over the Adjusted Term SOFR rate for revolving loans was 1.20%, the margin over the Base Rate was 0.20% and the facility fee was 0.20%. At September 30, 2024, the applicable margin over the Adjusted Term SOFR rate for term loans was 1.35% and the margin over the Base Rate was .35%.
At September 30, 2024, we had $347.7 million of outstanding borrowings pursuant to the terms of our $425 million Credit Agreement and $77.2 million of available borrowing capacity. There are no compensating balance requirements. At December 31, 2023, we had $326.6 million of outstanding borrowings pursuant to the terms of our Credit Agreement in effect at that time, $3.1 million of outstanding letters of credit and $45.3 million of available borrowing capacity.
In our consolidated statements of cash flows, we report cash flows pursuant to our Credit Agreement on a net basis. Aggregate borrowings under our Credit Agreement were $17.2 million and $23.2 million during the quarters ended September 30, 2024 and 2023, respectively, and aggregate repayments were $12.4 million and $13.1 million during the quarters ended September 30, 2024 and 2023, respectively. Aggregate borrowings under our Credit Agreement were $64.2 million and $57.7 million during the nine-months ended September 30, 2024 and 2023, respectively, and aggregate repayments were $43.0 million and $34.3 million during the nine-months ended September 30, 2024 and 2023, respectively.
The Credit Agreement contains customary affirmative and negative covenants, including limitations on certain indebtedness, liens, acquisitions and other investments, fundamental changes, asset dispositions and dividends and other distributions. The Credit Agreement also contains restrictive covenants regarding the Trust's ratio of total debt to total assets, the fixed charge coverage ratio, the ratio of total secured debt to total asset value, the ratio of total unsecured debt to total unencumbered asset value, and minimum tangible net worth, as well as customary events of default, the occurrence of which may trigger an acceleration of amounts then outstanding under the Credit Agreement. We are in compliance with all of the covenants in the Credit Agreement at September 30, 2024, and were in compliance with all of the covenants of the Credit Agreement at December 31, 2023. We also believe that we would remain in compliance if, based on the assumption that the majority of the potential new borrowings will be used to fund investments, the full amount of our commitment was borrowed.
The following table includes a summary of the required compliance ratios, giving effect to the covenants contained in the Credit Agreement (dollar amounts in thousands):
Covenant |
September 30, |
December 31, |
|||||||
Tangible net worth |
> $125,000 |
$ |
173,881 |
$ |
191,824 |
||||
Total leverage |
< =60% |
44.4 |
% |
44.5 |
% |
||||
Secured leverage |
< 30% |
2.4 |
% |
4.1 |
% |
||||
Unencumbered leverage |
< 60% |
45.8 |
% |
44.2 |
% |
||||
Fixed charge coverage |
>1.50x |
3.2x |
3.1x |
28
As indicated on the following table, we have various mortgages, all of which are non-recourse to us, included on our condensed consolidated balance sheet as of September 30, 2024 (amounts in thousands):
Facility Name |
Outstanding |
Interest |
Maturity |
|||||||
Tuscan Professional Building fixed rate mortgage loan (b.) |
$ |
541 |
5.56 |
% |
June, 2025 |
|||||
Phoenix Children's East Valley Care Center fixed rate |
7,718 |
3.95 |
% |
January, 2030 |
||||||
Rosenberg Children's Medical Plaza fixed rate mortgage loan |
11,571 |
4.42 |
% |
September, 2033 |
||||||
Total, excluding net debt premium and net financing fees |
19,830 |
|||||||||
Less net financing fees |
(168 |
) |
||||||||
Total mortgages notes payable, non-recourse to us, net |
$ |
19,662 |
On April 10, 2024, the $12.2 million fixed rate mortgage loan on Summerlin Hospital Medical Office Building III was fully repaid utilizing borrowings under our Credit Agreement.
At September 30, 2024 and December 31, 2023, we had various mortgages, all of which were non-recourse to us, included in our condensed consolidated balance sheet. The mortgages are secured by the real property of the buildings as well as property leases and rents. The mortgages outstanding as of September 30, 2024, had a combined carrying value of approximately $19.8 million and a combined fair value of approximately $18.4 million. The mortgages outstanding as of December 31, 2023, had a combined carrying value of approximately $33.1 million and a combined fair value of approximately $31.2 million. The fair value of our debt was computed based upon quotes received from financial institutions. We consider these to be "level 2" in the fair value hierarchy as outlined in the authoritative guidance for disclosure in connection with debt instruments. Changes in market rates on our fixed rate debt impacts the fair value of debt, but it has no impact on interest incurred or cash flow.
Off Balance Sheet Arrangements
As of September 30, 2024, we had off balance sheet arrangements consisting of certain equity and debt financing commitments. As a result of the first quarter, 2024 partial repayment of the Grayson Properties II construction loan, the associated $3.1 million letter of credit was cancelled. (See Note 5 to the condensed consolidated financial statements-Summarized Financial Information of Equity Affiliates). As of December 31, 2023, we had off balance sheet arrangements consisting of standby letters of credit and equity and debt financing commitments. Our outstanding letters of credit at December 31, 2023 totaled $3.1 million related to Grayson Properties II.
Acquisition and Divestiture Activity
Please see Note 4 to the condensed consolidated financial statements-Acquisitions and Divestitures.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Financial Instruments
Active Interest Rate Swap Agreements:
In October, 2024, we entered into an interest rate swap agreement on a total notional amount of $85 million with a fixed interest rate of 3.2725% that we designated as a cash flow hedge. The interest rate swap became effective on October 2, 2024 and is scheduled to mature on September 30, 2028. If one-month term SOFR is above 3.2725%, the counterparty pays us, and if one-month term SOFR is less than 3.2725%, we pay the counterparty, the difference between the fixed rate of 3.2725% and one-month term SOFR. This interest rate swap was entered into in replacement of two interest rate swap agreements, on an aggregate total notional amount of $85 million, that expired on September 16, 2024, as discussed below.
In December, 2023, we entered into an interest rate swap agreement on a total notional amount of $25 million with a fixed interest rate of 3.9495% that we designated as a cash flow hedge. The interest rate swap became effective on December 1, 2023 and is scheduled to mature on December 1, 2027. If one-month term SOFR is above 3.9495%, the counterparty pays us, and if one-month term SOFR is less than 3.9495%, we pay the counterparty, the difference between the fixed rate of 3.9495% and one-month term SOFR.
In March, 2020, we entered into an interest rate swap agreement on a total notional amount of $55 million with a fixed interest rate of 0.565% that we designated as a cash flow hedge. The interest rate swap became effective on March 25, 2020 and is scheduled to mature
29
on March 25, 2027. On May 15, 2023, this interest rate swap agreement was modified to replace the benchmark rate from LIBOR to term SOFR. If one-month term SOFR is above 0.505%, the counterparty pays us, and if one-month term SOFR is less than 0.505%, we pay the counterparty, the difference between the fixed rate of 0.505% and one-month term SOFR.
Expired Interest Rate Swap Agreements in 2024:
On September 16, 2024, the following interest rate swap agreements, on an aggregate total notional amount of $85 million, expired on their maturity dates: (i) an interest rate swap on a total notional amount of $35 million, with a fixed interest rate of 1.4975%, that was effective since January, 2020, and; (ii) an interest rate swap on a total notional amount of $50 million, with a fixed interest rate of 1.144%, that was effective since September, 2019.
We measure our interest rate swaps at fair value on a recurring basis. The fair value of our interest rate swaps is based on quotes from third parties. We consider those inputs to be "level 2" in the fair value hierarchy as outlined in the authoritative guidance for disclosures in connection with derivative instruments and hedging activities. At September 30, 2024, the fair value of our interest rate swaps was a net asset of $3.3 million which is included in deferred charges and other assets on the accompanying condensed consolidated balance sheet. During the third quarter of 2024, we received approximately $1.5 million from the counterparty, adjusted for the previous quarter accrual, pursuant to the terms of the swaps. During the first nine months of 2024, we received approximately $4.8 million from the counterparty, adjusted for the previous quarter accrual, pursuant to the terms of the swaps. During the third quarter of 2023, we received approximately $1.6 million from the counterparty, adjusted for the previous quarter accrual, pursuant to the terms of the swaps. During the first nine months of 2023, we received approximately $4.3 million from the counterparty, adjusted for the previous quarter accrual, pursuant to the terms of the swaps. Cash flow hedges are accounted for by recording the fair value of the derivative instrument on the balance sheet as either an asset or a liability, with a corresponding amount recorded in accumulated other comprehensive income ("AOCI") within shareholders' equity. Amounts are reclassified from AOCI to the income statement in the period or periods the hedged transaction affects earnings. We do not expect any gains or losses on our interest rate swaps to be reclassified to earnings in the next twelve months.
The sensitivity analysis related to our fixed and variable rate debt assumes current market rates with all other variables held constant. As of September 30, 2024, the fair value and carrying value of our debt is approximately $366.0 million and $367.0 million, respectively. As of that date, the carrying value exceeds the fair value by approximately $1.0 million.
The table below presents information regarding our financial instruments that are sensitive to changes in interest rates. For debt obligations, the amounts of which are as of September 30, 2024, the table presents principal cash flows and related weighted average interest rates by contractual maturity dates.
Maturity Date, Year Ending December 31 |
||||||||||||||||||||||||||||
(Dollars in thousands) |
2024 |
2025 |
2026 |
2027 |
2028 |
Thereafter |
Total |
|||||||||||||||||||||
Long-term debt: |
||||||||||||||||||||||||||||
Fixed rate: |
||||||||||||||||||||||||||||
Debt(a) |
$ |
318 |
$ |
939 |
$ |
600 |
$ |
626 |
$ |
653 |
$ |
16,694 |
$ |
19,830 |
||||||||||||||
Average interest rates |
4.30 |
% |
4.30 |
% |
4.20 |
% |
4.20 |
% |
4.30 |
% |
4.40 |
% |
4.30 |
% |
||||||||||||||
Variable rate: |
||||||||||||||||||||||||||||
Debt(b) |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
347,750 |
$ |
- |
$ |
347,750 |
||||||||||||||
Average interest rates |
- |
- |
- |
- |
6.70 |
% |
- |
6.70 |
% |
|||||||||||||||||||
Interest rate swaps: |
||||||||||||||||||||||||||||
Notional amount(c) |
$ |
- |
$ |
- |
$ |
- |
$ |
80,000 |
$ |
- |
$ |
- |
$ |
80,000 |
||||||||||||||
Interest rates |
- |
- |
- |
1.580 |
% |
- |
- |
1.580 |
% |
As calculated based upon our variable rate debt outstanding as of September 30, 2024 that is subject to interest rate fluctuations, and giving effect to the two interest rate swaps as reflected on the table above, each 1% change in interest rates would impact our net income
30
by approximately $2.7 million. This impact does not give effect to the above-mentioned interest rate swap agreement entered into on October 2, 2024, on a total notional amount of $85 million with a fixed interest rate of 3.2725%.
Item 4. Controlsand Procedures
As of September 30, 2024, under the supervision and with the participation of our management, including the Trust's Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO"), we performed an evaluation of the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15(e) or Rule 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "1934 Act").
Based on this evaluation, the CEO and CFO have concluded that our disclosure controls and procedures are effective to ensure that material information is recorded, processed, summarized and reported by management on a timely basis in order to comply with our disclosure obligations under the 1934 Act and the SEC rules thereunder.
Changes in Internal Control Over Financial Reporting
There have been no changes in our internal control over financial reporting or in other factors during the third quarter of 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
31
PART II. OTHER INFORMATION
UNIVERSAL HEALTH REALTY INCOME TRUST
Item 1A. Risk Factors
Our Annual Report on Form 10-K for the year ended December 31, 2023 includes a listing of risk factors to be considered by investors in our securities. There have been no material changes in our risk factors from those set forth in our Annual Report on Form 10-K for the year ended December 31, 2023.
Item 5. Other Information
Noneof the Trust's Board of Trustees or officers adopted, modified or terminated a Rule 10b5-1 trading arrangement or a non-Rule 10b5-1 trading arrangement during the Trust's quarter ended September 30, 2024, as such terms are defined under Item 408(a) of Regulation S-K.
Item 6. Exhibits
10.1 |
||
31.1 |
Certification of the Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) under the Securities Exchange Act of 1934, as amended. |
|
31.2 |
Certification of the Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) under the Securities Exchange Act of 1934, as amended. |
|
32.1 |
Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
32.2 |
Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
101.INS |
Inline XBRL Instance Document - the instance document does not appear in the Interactive Data file because iXBRL tags are embedded within the Inline XBRL document |
|
101.SCH |
Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents |
|
104 |
Cover Page Interactive Data file (formatted as Inline XBRL and contained in Exhibit 101) |
32
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Date: November 8, 2024 |
UNIVERSAL HEALTH REALTY INCOME TRUST (Registrant) |
|
/s/ Alan B. Miller |
||
Alan B. Miller, |
||
Chairman of the Board, President and Chief Executive Officer (Principal Executive Officer) |
||
/s/ Charles F. Boyle |
||
Charles F. Boyle, Senior Vice President and Chief Financial Officer (Principal Financial Officer) |
33