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) |
Registrants 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 Companys 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 Companys 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 Assignors 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 Companys 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 Partnerships subsidiary that will own the Facility and (iii) an option for Graymark Healthcare, Inc. to purchase, in aggregate, a 49% interest in the Operating Partnerships 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 |
|
|
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 |
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 |
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 |
|
Exhibit 99.1
Independent Auditors 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.
Managements 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.
Auditors 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 auditors 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 entitys 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 entitys 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 Propertys 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 Tenants 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 Partnerships subsidiary that will own the Oklahoma City Property and (iii) an option for Graymark to purchase, in aggregate, a 49% interest in the Operating Partnerships 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.
Exhibit 99.2
Pro Forma Condensed Consolidated Balance Sheet
June 30, 2013
(Unaudited)
(In thousands, expect share and per share data)
|
|
Pro Forma |
|
Previously |
|
Previously |
|
Previously |
|
Acquisition of |
|
Pro Forma |
| ||||||
|
|
(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 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Shareholders 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 Companys Quarterly Report on Form 10-Q as filed on August 30, 2013. This pro forma balance sheet reflects completion of the Companys initial public offering and related formation transactions.
Information regarding the Companys historical operations, organizational structure, initial public offering and formation transactions is provided in more detail in the Companys 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 tenants 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 |
|
Previously |
|
Previously |
|
Previously |
|
Acquisition of |
|
Pro Forma |
| ||||||
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 |
|
Previously |
|
Previously |
|
Previously |
|
Acquisition of |
|
Pro Forma |
| ||||||
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 Companys 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 Companys Form S-11 Registration Statement dated July 18, 2013. These pro forma statements of operations reflect completion of the Companys initial public offering and its formation transactions.
Information regarding the Companys historical operations, organizational structure, initial public offering and formation transactions. is provided in more detail in the Companys 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. |