0001104659-13-083710.txt : 20131112 0001104659-13-083710.hdr.sgml : 20131111 20131112171556 ACCESSION NUMBER: 0001104659-13-083710 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20131001 ITEM INFORMATION: Entry into a Material Definitive Agreement ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20131112 DATE AS OF CHANGE: 20131112 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Physicians Realty Trust CENTRAL INDEX KEY: 0001574540 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 462519850 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-36007 FILM NUMBER: 131211371 BUSINESS ADDRESS: STREET 1: 250 EAST WISCONSIN AVENUE CITY: MILWAUKEE STATE: WI ZIP: 53202 BUSINESS PHONE: 414-978-6494 MAIL ADDRESS: STREET 1: 250 EAST WISCONSIN AVENUE CITY: MILWAUKEE STATE: WI ZIP: 53202 8-K/A 1 a13-23735_38ka.htm 8-K/A

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K/A

(Amendment No. 1)

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of Earliest Event Reported): October 1, 2013

 

PHYSICIANS REALTY TRUST

(Exact name of registrant as specified in its charter)

 

Maryland

 

001-36007

 

46-2519850

(State or other jurisdiction

 

(Commission

 

(I.R.S. Employer

of incorporation)

 

File Number)

 

Identification No.)

 

250 East Wisconsin Avenue, Suite 1900

 

 

Milwaukee, Wisconsin

 

53202

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:

(414) 978-6494

 

Not Applicable

Former name or former address, if changed since last report

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o   Pre-commencement communications pursuant to Rule 14d-2(b) under o the Exchange Act (17 CFR 240.14d-2(b))

o   Pre-commencement communications pursuant to Rule 13e-4(c) under o the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Explanatory Note

 

On October 1, 2013, Physicians Realty Trust (the “Company”) filed its Form 8-K disclosing the Company’s acquisition of an approximately 52,000 square foot outpatient care building (the “Facility”) located in Oklahoma City, Oklahoma.

 

The Company has filed this Amendment No. 1 to Form 8-K to clarify and correct information in the 8-K filed on October 1, 2013 regarding the sources of funds used to acquire the Facility and to include historical financial statements and unaudited pro forma financial information required by Item 9.01 (a) and (b) for the Company’s acquisition of the Facility.

 

Item 1.01. Entry into a Material Definitive Agreement.

 

On September 30, 2013, Physicians Realty Trust (the “Company”), through its operating partnership, Physicians Realty L.P. (the “Operating Partnership”), entered into an Assignment and Assumption of Agreement of Sale and Purchase (the “Agreement”) with Graymark Healthcare, Inc., an Oklahoma corporation (the “Assignor”), to assume all of Assignor’s rights, title, interests and obligations to a certain Agreement of Sale and Purchase for the acquisition of an approximately 52,000 square foot outpatient care building (the “Facility”), located in Oklahoma City, Oklahoma in exchange for the payment by the Operating Partnership of approximately $15.6 million.  The Facility will be leased to Foundation Surgical Affiliates, L.L.C., (“Foundation”), a wholly owned subsidiary of Assignor, until 2023 with initial rent equal to $1,248,000 per year, and annual rent escalations of 2%.  The Company funded the purchase price for the property with proceeds from the Company’s recently completed initial public offering.

 

Foundation subleases over 20,000 rentable square feet of the Facility to a joint venture, Foundation Surgery Center of Oklahoma City, L.L.C., an ambulatory surgery center owned and managed by Foundation, together with 30 physicians.  Foundation also subleases space in the Facility to physicians and uses a portion of the Facility for general corporate purposes.

 

The Operating Partnership also entered into an Agreement in Connection with the Assignment and Assumption of Agreement of Sale and Purchase with Assignor that provides for certain agreements and covenants in connection with the Agreement and assumption of the Agreement of Purchase and Sale, including (i) restating the lease on the Facility, (ii) granting Graymark Healthcare, Inc. a 1% ownership interest in the Operating Partnership’s subsidiary that will own the Facility and (iii) an option for Graymark Healthcare, Inc. to purchase, in aggregate, a 49% interest in the Operating Partnership’s subsidiary that will own the Facility.

 

The Company closed on the acquisition on September 30, 2013.

 

Item 2.01. Completion of Acquisition or Disposition of Assets.

 

The information set forth above under Item 1.01 of this Current Report on Form 8-K is incorporated herein by reference.

 

Item 9.01

 

Financial Statements and Exhibits

(a)

 

Financial Statements of Property Acquired

 

 

The following Statement of Revenues and Certain Direct Operating Expenses is set forth in Exhibit 99.1 which are attached hereto and incorporated by reference.

 

 

 

 

 

Independent Auditors’ Report

 

 

 

 

 

Statement of Revenues and Certain Direct Operating Expenses for the six months ended June 30, 2013, (unaudited) and year ended December 31, 2012.

 

 

 

 

 

Notes to the Statement of Revenues and Certain Direct Operating Expenses for the six months ended

 

2



 

 

 

June 30, 2013, (unaudited) and year ended December 31, 2012.

 

 

 

(b)

 

Pro Forma Financial Information

 

 

 

 

 

The following pro forma financial statements are set forth in Exhibit 99.2 which are attached and incorporated herein by reference.

 

 

 

 

 

Unaudited Pro Forma Condensed Consolidated Balance Sheet as of June 30, 2013.

 

 

 

 

 

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the six months ended June 30, 2013 and the year ended December 31, 2012.

 

 

 

 

 

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

 

 

 

(c)

 

Not applicable

(d)

 

Exhibits

 

 

23.1 Consent of Plante & Moran, PLLC

 

 

99.1 Financial Statements of Property Acquired

 

 

99.2 Unaudited Pro Forma Financial Information

 

3



 

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 hereunto duly authorized.

 

 

 

PHYSICIANS REALTY TRUST

November 12, 2013

By:

/s/ John T. Thomas

 

 

Name:

John T. Thomas

 

 

Title:

President and Chief Executive Officer

 

4


EX-23.1 2 a13-23735_3ex23d1.htm EX-23.1

Exhibit 23.1

 

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

We consent to the incorporation by reference in Registration Statement No. 333-190085 on Form S-8 of Physicians Realty Trust of our report dated November 12, 2013 with respect to the Statement of Revenues and Certain Direct Operating Expenses of the Oklahoma City Property for the year ended December 31, 2012.

 

 

/s/ Plante & Moran, PLLC

 

 

Chicago, Illinois

 

November 12, 2013

 

 


EX-99.1 3 a13-23735_3ex99d1.htm EX-99.1

Exhibit 99.1

 

Independent Auditor’s Report

 

To the Board of Trustees of

Physicians Realty Trust

 

We have audited the accompanying Statement of Revenues and Certain Direct Operating Expenses of Foundation Medical Center of Oklahoma City, LLC at Oklahoma City, Oklahoma (“the Oklahoma City Property”) for the year ended December 31, 2012, and the related notes to the financial statement.

 

Management’s Responsibility for the Financial Statement

 

Management is responsible for the preparation and fair presentation of this Statement of Revenues and Certain Direct Operating Expenses in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of this Statement of Revenues and Certain Direct Operating Expenses that is free from material misstatement, whether due to fraud or error.

 

Auditor’s Responsibility

 

Our responsibility is to express an opinion on the Statement of Revenues and Certain Direct Operating Expenses based on our audit.  We conducted our audit in accordance with auditing standards generally accepted in the United States of America.  Those standards require we plan and perform the audit to obtain reasonable assurance about whether the Statement of Revenues and Certain Direct Operating Expenses is free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the Statement of Revenues and Certain Direct Operating Expenses.  The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the Statement of Revenues, whether due to fraud or error.  In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the Statement of Revenues and Certain Direct Operating Expenses in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control.  Accordingly, we express no such opinion.  An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the Statement of Revenues and Certain Direct Operating Expenses.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

 

In our opinion, the Statement of Revenues and Certain Direct Operating Expenses referred to above present fairly, in all material respects, the Revenues and Certain Direct Operating Expenses described in Note 1 to the financial statement of the Oklahoma City Property for the year ended December 31, 2012, in conformity with accounting principles generally accepted in the United States of America.

 

Basis of Accounting

 

As described in Note 1 to the Financial Statement, the Statement of Revenues and Certain Direct Operating Expenses has been prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission, and is not intended to be a complete presentation of the Oklahoma City Property’s revenues and expenses.  Our opinion is not modified with respect to this matter.

 

 

/s/Plante & Moran, PLLC

 

 

Chicago, Illinois

 

November 12, 2013

 

 



 

Oklahoma City Property

 

Statement of Revenues and

Certain Direct Operating Expenses

 

 

 

Year Ended

 

Six Months

 

 

 

December

 

Ended June

 

 

 

31, 2012

 

30, 2013

 

 

 

 

 

(unaudited)

 

Revenues

 

 

 

 

 

Rental revenues

 

$

1,185,445

 

$

596,815

 

Expense recoveries

 

239,545

 

141,977

 

 

 

 

 

 

 

Total Revenues

 

1,424,990

 

738,792

 

 

 

 

 

 

 

Certain Direct Operating Expenses

 

 

 

 

 

Property operating expenses

 

298,640

 

121,051

 

Property taxes and insurance

 

83,474

 

42,000

 

 

 

 

 

 

 

Total Certain Direct Operating Expenses

 

382,114

 

163,051

 

 

 

 

 

 

 

Revenues in Excess of Certain Direct Operating Expenses

 

$

1,042,876

 

$

575,741

 

 

See Accompanying Notes to Financial Statement.

 



 

Oklahoma City Property

 

Statement of Revenues and

Certain Direct Operating Expenses

 

1.                                Business

 

Foundation Medical Center of Oklahoma City, LLC, or the Seller, owned and operated an approximately 52,000 square foot outpatient care building located in Oklahoma City, Oklahoma (the “Oklahoma City Property”), entered into a purchase agreement with Graymark Healthcare, Inc. (“Graymark”) and Graymark immediately assigned its interest in the purchase agreement to a subsidiary of Physicians Realty Trust (the “Assignee”), which ultimately acquired the property at closing on September 30, 2013. The Property is triple net leased to five tenants (“Tenants”).

 

The accompanying statement of revenues and certain operating expenses has been prepared in accordance with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended. Accordingly, the statement is not representative of the actual operations for the periods presented as revenues and certain operating expenses, which may not be directly attributable to the revenues and expenses expected to be incurred in the future operations of the Property, have been excluded. Such items include depreciation, amortization, management fees, interest expense, amortization of above and below market leases, and income taxes.

 

2.                                Summary of Significant Accounting Policies

 

Use of Estimates -  Preparation of this financial statement in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that may affect the amounts reported in the financial statement and related notes. Actual results could differ from those estimates.

 

Revenue Recognition - Each Tenant lease is accounted for as an operating lease. Rental revenue is recognized on a straight line basis over the term of the lease agreement when collectability is reasonably assured or on a month to month basis depending on the stated lease agreements.

 

Reimbursement from Tenants - Tenant recoveries related to reimbursement of certain property tax expenses are recognized as revenue in the period the applicable expenses are incurred. The reimbursements are recognized and presented gross, as the Oklahoma City Property is generally the primary obligor, and bears the associated credit risk. The Tenants are responsible for and directly pay all other operating expenses related to the Property.

 

3.                                Leases

 

The Seller has entered into operating leases with the Tenants to occupy the property on a month to month basis, where monthly base rent ranges from $8,019 to $15,167.  The Seller has also entered into non-cancellable operating leases.  The terms of the non-cancellable leases include monthly base rents of $8,116 to $52,574, with various escalation terms as stated in the agreements.  These leases have various expiration dates through September 2014.

 

On September 30, 2013, the Assignee entered into a non-cancellable master triple net lease agreement with Foundation Surgery Affiliate, LLC (FSA).  The lease requires monthly payments of $104,000, with annual increases of 2%. The lease expires on August 31, 2023, with no renewal options. FSA is the sublessor on the existing Tenant leases as described in the above paragraph until each Tenant’s lease either expires or the Tenant vacates the Oklahoma City Property.

 



 

Oklahoma City Property

 

Statement of Revenues and

Certain Direct Operating Expenses

 

The Operating Partnership also entered into an agreement in Connection with the Assignment and Assumption of Agreement of Sale and Purchase with Graymark that provides for certain agreements and covenants in connection with the agreement and assumption of the Agreement of Purchase and Sale, including (i) restating the lease on the Oklahoma City Property, (ii) granting Graymark  a 1% ownership interest in the Operating Partnership’s subsidiary that will own the Oklahoma City Property and (iii) an option for Graymark to purchase, in aggregate, a 49% interest in the Operating Partnership’s subsidiary that will own the Oklahoma City Property.

 

Future minimum rents under the master triple net lease dated September 30, 2013 are as follows:

 

Year

 

Amount

 

 

 

 

 

2013

 

$

312,000

 

2014

 

1,254,240

 

2015

 

1,279,325

 

2016

 

1,304,911

 

2017

 

1,331,009

 

Thereafter

 

8,183,766

 

 

 

 

 

Total

 

$

13,665,251

 

 

4.                                Subsequent Events

 

Subsequent events were evaluated through November 12, 2013, the date the financial statement was available to be issued.

 


EX-99.2 4 a13-23735_3ex99d2.htm EX-99.2

Exhibit 99.2

 

Pro Forma Condensed Consolidated Balance Sheet

June 30, 2013

(Unaudited)

(In thousands, expect share and per share data)

 

 

 

Pro Forma
Physicians Realty
Trust Prior to
Acquisition

 

Previously
Reported
Acquisition of
6800 Preston
Road

 

Previously
Reported
Acquisition of
Crescent City
Property

 

Previously
Reported
Acquisition of
East El Paso
Property

 

Acquisition of
Oklahoma City
Property

 

Pro Forma
Reflecting
Acquisitions

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Income producing property

 

$

90,085

 

$

11,689

 

$

34,208

 

$

28,127

 

$

12,724

(1)

$

176,833

 

Tenant improvements

 

5,192

 

 

 

 

 

5,192

 

Property under development

 

675

 

 

 

 

 

675

 

Land

 

15,464

 

3,370

 

 

3,780

 

1,300

 

23,914

 

 

 

111,416

 

15,059

 

34,208

 

31,907

 

14,024

 

206,614

 

Accumulated Depreciation

 

(18,043

)

 

 

 

 

(18,043

)

Total investment properties, net

 

93,373

 

15,059

 

34,208

 

31,907

 

14,024

 

188,571

 

Cash and Cash Equivalents

 

88,324

 

(18,200

)

(6,700

)

(40,645

)

(15,548

)(2)

7,231

 

Accounts Receivable (Net of allowance for doubtful accounts of $132 as of June 30, 2013)

 

557

 

 

 

 

 

557

 

Deferred Costs

 

1,550

 

 

 

 

 

1,550

 

Lease Intangible Assets, net

 

4,881

 

3,141

 

3,292

 

8,093

 

1,576

(1)

20,983

 

Other Assets

 

3,276

 

 

 

1,000

 

 

4,276

 

Total Assets

 

$

191,961

 

$

 

$

30,800

 

$

355

 

$

52

 

$

223,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

458

 

 

 

 

 

458

 

Accrued expenses and other liabilities

 

1,272

 

 

 

400

 

178

(3)

1,850

 

Derivative liability

 

453

 

 

 

 

 

453

 

Debt

 

46,902

 

 

19,850

 

 

 

66,752

 

Total liabilities

 

49,085

 

 

19,850

 

400

 

178

 

69,513

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholder’s equity

 

125,132

 

 

(585

)

(45

)

(126

)(4)

124,376

 

Noncontrolling interest

 

18,254

 

 

11,535

 

 

 

29,789

 

Noncontrolling interest in Predecessor

 

(510

)

 

 

 

 

(510

)

Total Equity

 

142,876

 

 

10,950

 

(45

)

(126

)

153,655

 

Total Liabilities and Equity

 

$

191,961

 

$

 

$

30,800

 

$

355

 

$

52

 

$

223,168

 

 

See Notes to Unaudited Pro Forma Condensed Consolidated Balance Sheet.

 



 

Notes to Unaudited Pro Forma Condensed Consolidated Balance Sheet

 

The Unaudited Pro Forma Condensed Consolidated Balance Sheet of Physicians Realty Trust (the “Company”) as of June 30, 2013 reflects the acquisition of the property known as the Oklahoma City Property, an approximately 52,000 square foot outpatient care building located in Oklahoma City, Oklahoma, as if the purchase had occurred on June 30, 2013 and our previously reported acquisitions of 6800 Preston Road, Crescent City Property and East El Paso Property, reported on Form 8-K on September 18, 2013, August 30, 2013 and October 1, 2013, respectively, and Form 8-K/A on October 30, 2013, November 1, 2013 and November 12, 2013, and November 12, 2013, respectively. The pro forma balance sheet of the Company prior to the acquisitions of the Oklahoma City Property, 6800 Preston Road, Crescent City Property and East El Paso Property, has been derived from the unaudited pro forma consolidated balance sheet included in the Company’s Quarterly Report on Form 10-Q as filed on August 30, 2013. This pro forma balance sheet reflects completion of the Company’s initial public offering and related formation transactions.

 

Information regarding the Company’s historical operations, organizational structure, initial public offering and formation transactions is provided in more detail in the Company’s final prospectus dated July 18, 2013 filed pursuant to Rule 424 (b) under the Securities Act of 1933.

 

Notes and Management Assumptions

 

1.

 

The acquisition of the Oklahoma City Property was accounted for using preliminary estimates of the fair value of the tangible and intangible assets acquired and liabilities assumed in connection with the acquisition and are therefore subject to change. The fair value of the real estate acquired was determined on an “as if vacant” basis and the cost of the property was allocated between income producing property and in-place leases.

2.

 

Represents adjustment to reflect cash used to acquire the Oklahoma City Property.

3.

 

Represents the tenant’s security deposit and prepaid rent.

4.

 

Represents acquisition costs incurred and paid upon closing the transaction.

 



 

Pro Forma Condensed Consolidated Statement of Operations

Six Months Ended June 30, 2013

(Unaudited)

(In thousands, expect share and per share data)

 

 

 

 

 

Pro Forma
Physicians
Realty Trust
Prior to
Acquisition

 

Previously
Reported
Acquisition of
6800 Preston
Road

 

Previously
Reported
Acquisition of
Crescent City
Property

 

Previously
Reported
Acquisition of
East El Paso
Property

 

Acquisition of
Oklahoma City
Property

 

Pro Forma
Reflecting
Acquisitions

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

5,032

 

$

817

 

$

1,048

 

$

 

$

597

 

$

7,494

 

Expense recoveries

 

1,601

 

156

 

90

 

 

142

 

1,989

 

Other income

 

5

 

 

 

 

 

5

 

Total Revenue

 

6,638

 

973

 

1,138

 

 

739

 

9,488

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

1,421

 

 

 

 

 

1,421

 

Operating expenses

 

2,524

 

156

 

90

 

 

163

 

2,933

 

Depreciation and Amortization

 

2,014

 

403

 

467

 

724

 

227

(1)

3,835

 

Acquisition costs

 

 

 

585

 

45

 

126

(2)

756

 

Total Expenses

 

5,959

 

559

 

1,142

 

769

 

516

 

8,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income /(loss)

 

679

 

414

 

(4

)

(769

)

223

 

543

 

Interest expense, net

 

1,251

 

 

298

 

 

 

1,549

 

Change in Fair Value of Derivative Liability, Net

 

(190

)

 

 

 

 

(190

)

Net (loss)/income

 

(382

)

414

 

(302

)

(769

)

223

 

(816

)

Less: Net (income)/loss attributable to noncontrolling interests

 

(132

)

(77

)

71

 

181

 

(53

)(3)

(9

)

Net income/(loss) attributable to shareholders

 

$

(514

)

$

337

 

$

(231

)

$

(588

)

$

170

 

$

(825

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.04

)

 

 

 

 

 

 

 

 

$

(0.07

)

Diluted

 

$

(0.04

)

 

 

 

 

 

 

 

 

$

(0.07

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

11,753,597

 

 

 

 

 

 

 

 

 

11,753,597

 

Diluted

 

14,747,597

 

 

 

954,877

 

 

 

 

 

15,702,474

 

 

See Notes to Unaudited Pro Forma Condensed Consolidated Statement of Operations.

 



 

Pro Forma Condensed Consolidated Statement of Operations

For the Year Ended December 31, 2012

(Unaudited)

(In thousands, expect share and per share data)

 

 

 

Pro Forma
Physicians
Realty Trust
Prior to
Acquisition

 

Previously
Reported
Acquisition of
6800 Preston
Road

 

Previously
Reported
Acquisition of
Crescent City
Property

 

Previously
Reported
Acquisition of
East El Paso
Property

 

Acquisition of
Oklahoma City
Property

 

Pro Forma
Reflecting
Acquisitions

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

9,821

 

$

1,093

 

$

2,104

 

$

 

$

1,185

 

$

14,203

 

Expense recoveries

 

3,111

 

302

 

180

 

 

240

 

3,833

 

Other income

 

15

 

 

 

 

 

15

 

Total Revenue

 

12,947

 

1,395

 

2,284

 

 

1,425

 

18,051

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

2,760

 

 

 

 

 

2,760

 

Operating expenses

 

4,758

 

302

 

180

 

 

382

 

5,622

 

Depreciation and Amortization

 

4,051

 

806

 

934

 

1,448

 

454

(1)

7,693

 

Impairment loss

 

936

 

 

 

 

 

936

 

Acquisition costs

 

 

 

585

 

45

 

126

(2)

756

 

Total Expenses

 

12,505

 

1,108

 

1,699

 

1,493

 

962

 

17,767

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income /(loss)

 

442

 

287

 

585

 

(1,493

)

463

 

284

 

Interest expense, net

 

2,684

 

 

596

 

 

 

3,280

 

Change in Fair Value of Derivative Liability, Net

 

(122

)

 

 

 

 

(122

)

Net (loss)/income

 

(2,120

)

287

 

(11

)

(1,493

)

463

 

(2,874

)

Less: Net (income)/loss attributable to noncontrolling interests

 

(169

)

(53

)

3

 

352

 

(109

)(3)

23

 

Net income/(loss) attributable to shareholders

 

$

(2,289

)

$

234

 

$

(8

)

$

(1,141

)

$

354

 

$

(2,851

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.22

)

 

 

 

 

 

 

 

 

$

(0.27

)

Diluted

 

$

(0.22

)

 

 

 

 

 

 

 

 

$

(0.27

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

10,434,782

 

 

 

 

 

 

 

 

 

10,434,782

 

Diluted

 

13,428,782

 

 

 

954,877

 

 

 

 

 

14,383,659

 

 

See Notes to Unaudited Pro Forma Condensed Consolidated Statement of Operations.

 



 

Basis of Presentation

 

The unaudited Pro Forma Consolidated Statements of Operations of Physicians Realty Trust (“the Company”) for the six months ended June 30, 2013 and the year ended December 31, 2012, reflect the acquisition of the property known as the Oklahoma City Property, an approximately 52,000 square foot outpatient care building located in Oklahoma City, Oklahoma, and our previously reported acquisitions of 6800 Preston Road, Crescent City Property, and East El Paso Property reported on Form 8-K on September 18, 2013,  August 30, 2013 and October 1, 2013, respectively, and Form 8-K/A on October 30, 2013, November 1, 2013 and November 12, 2013, and November 12, 2013, respectively, as if the acquisitions had occurred on January 1, 2012 for the year ended December 31, 2012 and on January 1, 2013 for the six months ended June 30, 2013. The pro forma statement of operations of the Company prior to the acquisitions of the Oklahoma City Property, 6800 Preston Road, Crescent City Property and East El Paso Property, for the six months ended June 30, 2013 has been derived from the unaudited pro forma consolidated income statement included in the Company’s Quarterly Report on Form 10-Q as filed on August 30, 2013. The pro forma statement of operations of the Company, prior to the acquisitions of the Oklahoma City Property, 6800 Preston Road, Crescent City Property and East El Paso Property, for the year ended December 31, 2012 has been derived from the unaudited pro forma consolidated income statement included in the Company’s Form S-11 Registration Statement dated July 18, 2013. These pro forma statements of operations reflect completion of the Company’s initial public offering and its formation transactions.

 

Information regarding the Company’s historical operations, organizational structure, initial public offering and formation transactions. is provided in more detail in the Company’s final prospectus, dated July, 18, 2013, filed pursuant to Rule 424 (b) under the Securities Act of 1933.

 

Notes and Management Assumptions

 

1.

 

Reflects depreciation expense over a 43 year period based on the fair value allocated to the income producing property and amortization of the intangible asset relating to the acquired in-place lease over the remaining life of the lease.

2.

 

Represents acquisition costs incurred and paid upon the closing of the transaction.

3.

 

Represents adjustment to deduct noncontrolling interest income from net loss to arrive at net loss available to common shareholders.