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): February 28, 2014
PHYSICIANS REALTY TRUST
(Exact name of registrant as specified in its charter)
Maryland |
|
001-36007 |
|
46-2519850 |
735 N. Water Street, Suite 1000 |
|
53202 |
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 the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Explanatory Note
This Form 8-K/A amends and supplements the Registrants Form 8-K, as filed on March 4, 2014, to include historical financial statements and unaudited pro forma financial information, required by Item 9.01 (a) and (b), for the Registrants acquisition of the approximately 131,000 square foot medical office building, located in Atlanta, Georgia.
Item 9.01 Financial Statement 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 year ended December 31, 2013.
Notes to the Statement of Revenues and Certain Direct Operating Expenses for the year ended December 31, 2013.
(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 Consolidated and Combined Balance Sheet as of December 31, 2013.
Unaudited Pro Forma Consolidated and Combined Statement of Operations for year ended December 31, 2013.
Notes to Unaudited Pro Forma Consolidated and Combined 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.
Date: May 1, 2014 |
PHYSICIANS REALTY TRUST | |
|
|
|
|
|
|
|
By: |
/s/ John T. Thomas |
|
|
John T. Thomas |
|
|
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 May 1, 2014 with respect to the Statement of Revenues and Certain Direct Operating Expenses of the Peachtree Dunwoody Medical Center for the year ended December 31, 2013.
|
/s/ Plante & Moran, PLLC |
|
|
Chicago, Illinois |
|
May 1, 2014 |
|
Exhibit 99.1
Independent Auditors Report
To the Board of Trustees
Physicians Realty Trust
We have audited the accompanying Statement of Revenues and Certain Direct Operating Expenses of 5505 Peachtree Dunwoody Road, Atlanta, Georgia (the Peachtree Property) for the year ended December 31, 2013, 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 and Certain Direct Operating Expenses, 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 Revenue and Certain Direct Operating expenses described in Note 1 to the financial statement of the Peachtree Property for the year ended December 31, 2013, 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 Peachtree Propertys revenues and expenses. Our opinion is not modified with respect to this matter.
/s/ Plante & Moran, PLLC |
|
Chicago, Illinois |
|
May 1, 2014 |
|
Peachtree Property
Statement of Revenue and Certain Direct Operating Expenses
|
|
2013 |
| |
Revenues |
|
|
| |
Rental revenue |
|
$ |
3,150,884 |
|
Tenant reimbursements |
|
572,614 |
| |
Parking and other |
|
1,105,159 |
| |
|
|
|
| |
Total Revenues |
|
4,828,657 |
| |
Certain Direct Expenses |
|
|
| |
Operating |
|
1,883,534 |
| |
Taxes and insurance |
|
285,147 |
| |
Total Certain Direct Operating Expenses |
|
2,168,681 |
| |
Revenues in Excess of Certain Direct Operating Expenses |
|
$ |
2,659,976 |
|
See Accompanying Notes to Financial Statement.
Peachtree Property
Statement of Revenue and Certain Direct Operating Expenses
1. Business
North American Property Corporation, or the Seller, owned and operated one medical office building, located at 5505 Peachtree Dunwoody Road, Atlanta, Georgia, or the Peachtree Property, which was sold to a subsidiary of Physicians Realty Trust, or the Purchaser. The Peachtree Property is leased to various tenants, under triple net leases. The Purchaser purchased the Peachtree Property on February 28, 2014, and assumed all management and ownership responsibilities.
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 period 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 an operating lease. Rental income is recognized on a straight line basis over the term of the lease agreements when collectability is reasonably assured.
Reimbursement from Tenants - Tenant recoveries related to reimbursement of real estate taxes, insurance, repairs and maintenance, and other operating expenses are recognized as revenue in the period the applicable expenses are incurred. The reimbursements are recognized and presented gross, as the Property is generally the primary obligor and bears the associated credit risk.
Parking and Other Revenue is recognized when the related services are utilized by the tenants.
3. Leases
The owners have entered into various non-cancellable operating leases with monthly base rents ranging from $4,500 through $55,400, which various escalation terms as stated in the agreement through 2025.
Future minimum rents under the non-cancellable leases as of December 31, 2013 are as follows:
Year |
|
Amount |
| |
2014 |
|
$ |
3,169,091 |
|
2015 |
|
3,096,162 |
| |
2016 |
|
2,590,370 |
| |
2017 |
|
2,230,504 |
| |
2018 |
|
1,489,267 |
| |
Thereafter |
|
4,929,972 |
| |
Total |
|
$ |
17,505,366 |
|
Peachtree Property
Statement of Revenue and Certain Direct Operating Expenses
4. Subsequent Events
Subsequent events were evaluated through May 1, 2014 the date the financial statement was available to be issued.
Exhibit 99.2
Pro Forma Consolidated Balance Sheet
December 31, 2013
(Unaudited)
(In thousands, except share and per share data)
|
|
Pro Forma |
|
Atlanta |
|
Pro Forma |
| |||
ASSETS |
|
|
|
|
|
|
| |||
Real estate investments |
|
|
|
|
|
|
| |||
Income producing property |
|
$ |
192,959 |
|
$ |
26,520 |
(1) |
$ |
219,479 |
|
Tenant improvements |
|
5,458 |
|
|
|
5,458 |
| |||
Property under development |
|
225 |
|
|
|
225 |
| |||
Land |
|
26,088 |
|
6,013 |
(1) |
32,101 |
| |||
|
|
224,730 |
|
32,533 |
|
257,263 |
| |||
Accumulated depreciation |
|
(20,299 |
) |
|
|
(20,299 |
) | |||
Real estate investments, net |
|
204,431 |
|
32,533 |
|
236,964 |
| |||
Cash and cash equivalents |
|
56,478 |
|
|
|
56,478 |
| |||
Tenant receivables, net |
|
837 |
|
|
|
837 |
| |||
Deferred costs, net |
|
2,105 |
|
|
|
2,105 |
| |||
Lease intangibles, net |
|
23,108 |
|
4,272 |
(1) |
27,380 |
| |||
Other assets |
|
5,901 |
|
|
|
5,901 |
| |||
Total Assets |
|
$ |
292,860 |
|
$ |
36,805 |
|
$ |
329,665 |
|
LIABILITES AND EQUITY |
|
|
|
|
|
|
| |||
Accounts Payable |
|
$ |
836 |
|
$ |
|
|
$ |
836 |
|
Dividends payable |
|
5,681 |
|
|
|
5,681 |
| |||
Accrued expenses and other liabilities |
|
2,288 |
|
|
|
2,288 |
| |||
Derivative liabilities |
|
397 |
|
|
|
397 |
| |||
Debt |
|
42,821 |
|
40,005 |
(2) |
82,826 |
| |||
Total Liabilities |
|
52,023 |
|
40,005 |
|
92,028 |
| |||
Shareholders equity |
|
212,295 |
|
(3,200 |
)(3) |
209,095 |
| |||
Noncontrolling interest |
|
28,542 |
|
|
|
28,542 |
| |||
Total Equity |
|
240,837 |
|
(3,200 |
) |
237,637 |
| |||
Total Liabilities and Equity |
|
$ |
292,860 |
|
$ |
36,805 |
|
$ |
329,665 |
|
See Notes to Unaudited Pro Forma Consolidated Balance Sheet.
Notes to Unaudited Pro Forma Consolidated and Combined Balance Sheet
The unaudited Pro Forma Consolidated Balance Sheet of Physicians Realty Trust (the Company) as of December 31, 2013 reflects the acquisition of the medical office building, located in Atlanta, Georgia (the Atlanta Property) as if the purchase had occurred on December 31, 2013. The pro forma consolidated balance sheet of the Company prior to the acquisition of the Atlanta Property has been derived from the audited consolidated balance sheet included in the Companys Annual Report on Form 10-K for the year ended December 31, 2013, filed with the SEC on March 21, 2014.
Notes and Management Assumptions
(1) The acquisition of the Atlanta 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 borrowings under the Companys senior secured revolving credit facility to acquire the Atlanta Property.
(3) Represents acquisition costs incurred and paid upon closing of the transaction.
Pro Forma Consolidated and Combined Statement of Operations
For the Year Ended December 31, 2013
(Unaudited)
(In thousands, except share and per share data)
|
|
Pro Forma |
|
Atlanta |
|
Pro Forma |
| |||
Revenues: |
|
|
|
|
|
|
| |||
Rental revenues |
|
$ |
13,565 |
|
$ |
3,355 |
(1) |
$ |
16,920 |
|
Expenses recoveries |
|
3,234 |
|
573 |
(2) |
3,807 |
| |||
Interest income on real estate loans and other |
|
|
|
1,105 |
|
1,105 |
| |||
Total revenues |
|
16,799 |
|
5,033 |
|
21,832 |
| |||
Expenses: |
|
|
|
|
|
|
| |||
Management fee |
|
475 |
|
|
|
475 |
| |||
General and administrative |
|
3,214 |
|
|
|
3,214 |
| |||
Operations expenses |
|
4,650 |
|
2,169 |
(2) |
6,819 |
| |||
Depreciation and amortization |
|
5,107 |
|
1,908 |
(3) |
7,015 |
| |||
Loss on sale of development property |
|
2 |
|
|
|
2 |
| |||
Acquisition costs |
|
1,938 |
|
|
|
1,938 |
| |||
Total expenses |
|
15,386 |
|
4,077 |
|
19,463 |
| |||
Operating income |
|
1,413 |
|
956 |
|
2,369 |
| |||
Interest expense, net |
|
4,295 |
|
1,120 |
(4) |
5,415 |
| |||
Change in fair value of derivatives, net |
|
(246 |
) |
|
|
(246 |
) | |||
Combined net loss |
|
(2,636 |
) |
(164 |
) |
(2,800 |
) | |||
Less: Net loss attributable to Predessor |
|
576 |
|
|
|
576 |
| |||
Less: Net loss attributable to noncontrolling Interests |
|
399 |
|
24 |
(5) |
423 |
| |||
Net (loss)/income attributable to shareholders |
|
$ |
(1,661 |
) |
$ |
(140 |
) |
$ |
(1,801 |
) |
Net loss per share |
|
|
|
|
|
|
| |||
Basic and diluted |
|
$ |
(0.13 |
) |
|
|
$ |
(0.14 |
) | |
|
|
|
|
|
|
|
| |||
Weighted average common shares: |
|
|
|
|
|
|
| |||
Basic and diluted |
|
12,883,917 |
|
|
|
12,883917 |
|
See Notes to Unaudited Pro Forma Consolidated and Combined Statement of Operations.
Basis of Presentation
The unaudited Pro Forma Consolidated and Combined Statements of Operations of Physicians Realty Trust (the Company) for the year ended December 31, 2013, reflect the acquisition of the medical office building, located in Atlanta, Georgia (the Atlanta Property) as if the purchase had occurred on January 1, 2013. The pro forma consolidated and combined statement of operations of the Company, prior to the acquisition of the Atlanta Property for the year ended December 31, 2013 has been derived from the audited consolidated and combined statement of operations included in the Companys Annual Report on Form 10-K for the year ended December 31, 2013, filed with the SEC on March 21, 2014.
Notes and Management Assumptions
(1) Reflects the effect of straight line rental revenue of the Atlanta Property.
(2) Reflects operating expenses incurred by lessor and reimbursed by the tenants.
(3) Reflects depreciation expense over a 25 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 leases over the remaining life of the leases.
(4) Represents interest expense on borrowings under the Companys senior secured revolving credit facility used to fund the purchase price for the Atlanta Property.
(5) Represents an adjustment to deduct noncontrolling interest income from net loss to arrive at net loss available to common shareholders.