UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): March 1, 2018
UNIVERSAL HEALTH REALTY INCOME TRUST
(Exact name of Registrant as Specified in Its Charter)
Maryland |
1-9321 |
23-6858580 |
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
|
|
Universal Corporate Center 367 South Gulph Road King of Prussia, Pennsylvania |
|
19406 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code: (610) 265-0688
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 (see General Instructions A.2. below):
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
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. ☐
Item 2.02 Results of Operations and Financial Condition.
On March 1, 2018, the Trust made its fourth quarter, 2017 earnings release. A copy of the Trust’s press release is furnished as exhibit 99.1 to this Form 8-K and is incorporated herein by reference.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit Number |
|
Description |
99.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit Number |
|
Description |
99.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
|
UNIVERSAL HEALTH REALTY INCOME TRUST |
|
|
|
|
|
Date: March 1, 2018 |
|
By: |
/s/ Charles F. Boyle |
|
|
Name: |
Charles F. Boyle |
|
|
Title: |
Vice President and Chief Financial Officer |
Exhibit 99.1
UNIVERSAL HEALTH REALTY INCOME TRUST |
|
Universal Corporate Center |
||
|
|
|
|
367 S. Gulph Road |
|
|
|
|
P.O. Box 61558 |
|
|
|
|
King of Prussia, PA 19406 |
|
|
|
|
(610) 265-0688 |
|
||||
FOR IMMEDIATE RELEASE |
||||
|
Charles Boyle |
|
March 1, 2018 |
|
|
|
Chief Financial Officer |
|
|
|
|
(610) 768-3300 |
|
|
UNIVERSAL HEALTH REALTY INCOME TRUST
REPORTS 2017 FOURTH QUARTER AND FULL YEAR FINANCIAL RESULTS
Consolidated Results of Operations - Three-Month Periods Ended December 31, 2017 and 2016:
KING OF PRUSSIA, PA - Universal Health Realty Income Trust (NYSE:UHT) announced today that for the three-month period ended December 31, 2017, reported net income was $6.1 million, or $.44 per diluted share, as compared to $4.4 million, or $.33 per diluted share, during the fourth quarter of 2016.
As reflected on the attached Schedule of Non-GAAP Supplemental Information (“Supplemental Schedule”), and as discussed below in Hurricane Harvey Impact, our financial results for the three months ended December 31, 2017, include $1.6 million of hurricane related expenses and $3.6 million of hurricane related insurance recoveries. After neutralizing the impact of these items, our adjusted net income was $4.0 million, or $.29 per diluted share, during the three months ended December 31, 2017 as compared to the $4.4 million, or $.33 per diluted share, reported during the three months ended December 31, 2016.
As calculated on the Supplemental Schedule, our adjusted funds from operations (“AFFO”), which excludes the impact of hurricane related expenses, hurricane related insurance recoveries and depreciation and amortization expense incurred by us and our unconsolidated affiliates, was $10.5 million, or $.77 per diluted share, during the fourth quarter of 2017, as compared to $10.9 million, or $.80 per diluted share during the fourth quarter of 2016.
As a result of the temporary closure of certain of our medical office buildings located in the Houston, Texas area in connection with damage sustained from Hurricane Harvey, as discussed below, our adjusted net income and AFFO for the three months ended December 31, 2017 were unfavorably impacted by approximately $375,000, or $.03 per diluted share.
Consolidated Results of Operations - Twelve-Month Periods Ended December 31, 2017 and 2016:
For the twelve-month period ended December 31, 2017, reported net income was $45.6 million, or $3.35 per diluted share, as compared to $17.2 million, or $1.28 per diluted share, during the twelve-month period of 2016.
As reflected on the attached Supplemental Schedule, and as discussed below, our financial results for the twelve months ended December 31, 2017 include hurricane related expenses, hurricane related insurance recoveries and a gain recorded in connection with the March, 2017 Arlington Transaction. After neutralizing the impact of these items, our adjusted net income was $16.4 million, or $1.20 per diluted share, during the twelve months ended December 31, 2017 as compared to $17.2
million, or $1.28 per diluted share, during the twelve months ended December 31, 2016. The decrease in adjusted net income during the twelve months of 2017, as compared to the twelve months of 2016, was primarily attributable to an increase in depreciation and amortization expense incurred in connection with the various properties acquired during 2016 and 2017, as well as an unfavorable impact resulting from the temporary closure of the properties damaged by Hurricane Harvey, as discussed below.
As calculated on the Supplemental Schedule, our AFFO, which excludes the impact of hurricane related expenses, hurricane related insurance recoveries, the impact of the gain recorded in connection with the Arlington Transaction and depreciation and amortization expense incurred by us and our unconsolidated affiliates, increased to $42.2 million, or $3.10 per diluted share, during the twelve months of 2017, as compared to $41.6 million, or $3.09 per diluted share, during the twelve months of 2016.
Our adjusted net income and AFFO for the twelve months ended December 31, 2017, were unfavorably impacted by approximately $513,000, or $.04 per diluted share, as a result of the temporary closure of the Hurricane Harvey impacted properties, as discussed below.
Dividend Information:
The fourth quarter dividend of $.665 per share was paid on December 29, 2017.
Capital Resources Information:
At December 31, 2017, we had $181.1 million of borrowings outstanding pursuant to the terms of our $250 million revolving credit agreement and $67.4 million of available borrowing capacity, net of outstanding borrowings and letters of credit.
Acquisitions and Divestiture in Connection With Planned Like-Kind Exchange Transactions Pursuant to Section 1031 of the IRS Code:
During 2016 and 2017, as part of a series of planned tax deferred like-kind exchange transactions pursuant to Section 1031 of the Internal Revenue Code, we: (i) divested in March, 2017, the St. Mary’s Professional Office Building (“St. Mary’s”) located in Reno, Nevada; (ii) acquired during 2016, two medical office buildings located in Nevada and Maryland; (iii) acquired in July, 2017, the Health Center of Hamburg located in Hamburg, Pennsylvania, and; (iv) acquired in September, 2017, Las Palmas Del Sol, a free-standing emergency department (“FED”) located in El Paso, Texas.
The two 2016 acquisitions, as well as the two 2017 acquisitions mentioned below, were planned and executed in accordance with the provisions of Section 1031 of the Internal Revenue Code. Therefore, we believe they qualify as tax deferred like-kind exchange transactions in connection with the below-mentioned divestiture of St. Mary’s in March, 2017.
2017 Transactions:
In March, 2017, we divested:
|
(net of related transaction costs) recorded in connection with this transaction (referred to as the “Arlington transaction”). |
In July, 2017, we acquired:
|
• |
The Health Center at Hamburg located in Hamburg, Pennsylvania for an aggregate purchase price of approximately $4.8 million (including transaction costs). This medical office building, which consists of approximately 15,400 rentable square feet, is 100% leased under the terms of a fifteen year triple net lease and had a remaining lease term of approximately 8.5 years at the time of purchase, with two, five year renewal options. |
In September, 2017, we acquired:
|
• |
Las Palmas Del Sol, located in El Paso, Texas, for an aggregate purchase price of approximately $4.2 million (including transaction costs). This FED, which consists of approximately 9,395 rentable square feet, is 100% leased under the terms of a ten year triple net lease that had a remaining lease term of approximately 9 years at the time of purchase, with two, five year renewal options. |
At-The-Market Equity Issuance Program (“ATM Program”):
We maintained an at-the-market equity issuance program (“ATM”) pursuant to the terms of which we could sell, from time-to-time, common shares of our beneficial interest up to an aggregate sales price of approximately $23.3 million to or through Merrill Lynch, Pierce, Fenner and Smith, Incorporated (“Merrill Lynch”), as sales agent and/or principal. The common shares were offered pursuant to the Registration Statement filed with the Securities and Exchange Commission, which became effective during the fourth quarter of 2015. There were no shares issued pursuant to our ATM program during the fourth quarter of 2017 since we met our aggregate sales threshold of $23.3 million pursuant to this program during the third quarter of 2017.
Pursuant to the ATM Program, during 2017, we issued 127,499 shares at an average price of $74.71 per share which generated approximately $9.1 million of net cash proceeds (net of compensation to Merrill Lynch and other various fees and expenses). Since inception of this program through December 31, 2017, we have issued 957,415 shares at an average price of $52.22 per share, which generated approximately $47.9 million of net cash proceeds (net of compensation to Merrill Lynch and other various fees and expenses).
Hurricane Harvey Impact:
In late August, 2017, five of our medical office buildings listed below located in the Houston, Texas area incurred extensive water damage as a result of Hurricane Harvey. Since the hurricane, each of these properties remain temporarily closed and non-operational as we complete the damage assessments and restoration of the properties to an operational condition. Although we can provide no assurance on the estimated re-opening dates, it is expected that the buildings will continue to be closed through the majority of the second quarter of 2018. In the aggregate, these properties comprised approximately 2% of our consolidated revenues and funds from operations during the six months ended June 30, 2017.
As discussed below, we believe we are entitled to insurance recovery proceeds for substantially all of the costs incurred related to the remediation, repair and reconstruction of each of these properties, subject to certain deductibles and other limitations. In addition, during the period these
properties are non-operational, we believe we are entitled to business interruption insurance recoveries for the lost income related to each of these properties, subject to certain deductibles and other limitations.
Properties damaged and closed from Hurricane Harvey:
|
• |
Cypresswood Professional Center – located in Spring, Texas and consisting of two medical office buildings (“MOBs”) with an aggregate of approximately 40,000 rentable square feet. |
|
• |
Professional Buildings at King’s Crossing – located in Kingwood, Texas and consisting of two MOBs with an aggregate of approximately 24,300 rentable square feet. |
|
• |
Kelsey-Seybold Clinic at King’s Crossing – located in Kingwood, Texas and consisting of one MOB with approximately 20,500 rentable square feet. |
Hurricane related expenses and recoveries:
At the time of the hurricane, we maintained insurance policies with a commercial insurance carrier providing for property damage coverage, subject to certain deductibles and other limitations, of up to $20 million in the aggregate applicable to the impacted properties and up to $50 million in the aggregate for business interruption coverage pursuant to a shared limit policy. Additionally, we have insurance coverage under the National Flood Insurance Program providing for property damage coverage of up to $500,000 per each of the 5 buildings, subject to certain deductibles and other limitations.
When all property insurance coverage and deductibles applicable to the above-mentioned hurricane damaged buildings are considered, we believe we are entitled to recovery of substantially all hurricane related expenses and reconstruction costs, less an aggregate net deductible of $25,000. In addition, pursuant to the business interruption policy, we believe we are entitled to substantially all lost income at these properties resulting from the hurricane, less an aggregate deductible of $100,000. However, we can provide no assurance that we will ultimately collect, after satisfaction of the applicable deductibles, substantially all of the hurricane related expenses and reconstruction costs and the lost income resulting from the related interruption of business at the impacted properties.
Included in our financial results for the three-month period ended December 31, 2017 are hurricane related expenses of approximately $1.6 million consisting of $1.4 million related to property damage and $184,000 related to remediation and demolition expenses. Also included in our financial results for the three-month period ended December 31, 2017 are aggregate hurricane related insurance recoveries of approximately $3.6 million consisting of $1.6 million related to recovery of our hurricane related expenses incurred during the quarter and $2.0 million related to recovery proceeds in excess of the damaged property write-downs.
Included in our financial results for the twelve-month period ended December 31, 2017 are hurricane related expenses of approximately $5.0 million consisting of $3.6 million related to property damage and $1.4 million related to remediation and demolition expenses. Also included in our financial results for the twelve-month period ended December 31, 2017 are aggregate hurricane related insurance recoveries of approximately $7.0 million consisting of $5.0 million related to recovery of hurricane related expenses and $2.0 million related to recovery proceeds in excess of the damaged property write-downs.
As of December 31, 2017, our financial statements do not include any business interruption insurance recoveries since no business interruption insurance proceeds were received as of that date. However, we expect that business interruption insurance recoveries will be recognized in future periods when recovery proceeds are probable and/or insurance carrier notifications are received.
The hurricane related expenses and insurance recoveries recorded to date are based upon the damage assessments of the real property at each of the above-mentioned properties. We are unable to assess the ultimate repair cost of the damaged property or the amount of total insurance recoveries we may ultimately receive. As of December 31, 2017, the aggregate hurricane-related insurance recoveries have exceeded the combined net book value of the damaged property and the hurricane related expenses incurred as of that date. Although we expect to receive additional hurricane-related insurance proceeds in the future, the timing and amount of such proceeds cannot be determined at this time since it will be based upon factors such as ultimate replacement costs of damaged assets and the ultimate value of the business interruption claims. Therefore, in connection with Hurricane Harvey, it is likely that we will record additional hurricane related expenses and hurricane related insurance recoveries in future periods, which could be material.
General Information, Forward-Looking Statements and Risk Factors and Non-GAAP Financial Measures:
Universal Health Realty Income Trust, a real estate investment trust, invests in healthcare and human service related facilities including acute care hospitals, rehabilitation hospitals, sub-acute care facilities, medical/office buildings, free-standing emergency departments and childcare centers. We have investments in sixty-eight properties located in twenty states.
This press release contains forward-looking statements based on current management expectations. Numerous factors, including those disclosed herein, those related to healthcare and healthcare real estate industry trends and those detailed in our filings with the Securities and Exchange Commission (as set forth in Item 1A - Risk Factors and in Item 7-Forward-Looking Statements and Risk Factors in our Form 10-K for the year ended December 31, 2017), may cause the results to differ materially from those anticipated in the forward-looking statements. Many of the factors that will determine our future results are beyond our capability to control or predict. These statements are subject to risks and uncertainties and therefore actual results may differ materially. Readers should not place undue reliance on such forward-looking statements which reflect management’s view only as of the date hereof. We undertake no obligation to revise or update any forward-looking statements, or to make any other forward-looking statements, whether as a result of new information, future events or otherwise.
We believe that adjusted net income and adjusted net income per diluted share (as reflected on the attached Supplemental Schedules), which are non-GAAP financial measures (“GAAP” is Generally Accepted Accounting Principles in the United States of America), are helpful to our investors as measures of our operating performance. In addition, we believe that, when applicable, comparing and discussing our financial results based on these measures, as calculated, is helpful to our investors since it neutralizes the effect in each year of material items that are nonrecurring or non-operational in nature including items such as, but not limited to, gains on transactions and hurricane proceeds in excess of damaged property write-offs.
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, and adjusted funds from operations (“AFFO”) and AFFO per diluted share, which are non-GAAP financial measures, are helpful to our investors as measures of our operating performance. We compute FFO, as reflected on the attached Supplemental Schedules, 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 impact of gains on transactions and hurricane insurance recovery proceeds in excess of damaged property write-downs during the periods presented. AFFO was also computed for the three and twelve-month periods ended December 31, 2017, as reflected on the Supplemental Schedules and discussed herein, since we believe it is helpful to our investors since it adjusts for all hurricane related impact on our financial statements. FFO/AFFO 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/AFFO 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. A reconciliation of our reported net income to FFO/AFFO is reflected on the Supplemental Schedules included below.
To obtain a complete understanding of our financial performance these measures should be examined in connection with net income, determined in accordance with GAAP, as presented in the condensed consolidated financial statements and notes thereto in this report or in our other filings with the Securities and Exchange Commission including our Report on Form 10-K for the year ended December 31, 2017. Since the items included or excluded from these measures are significant components in understanding and assessing financial performance under GAAP, these measures should not be considered to be alternatives to net income as a measure of our operating performance or profitability. Since these measures, as presented, are not determined in accordance with GAAP and are thus susceptible to varying calculations, they may not be comparable to other similarly titled measures of other companies. Investors are encouraged to use GAAP measures when evaluating our financial performance.
Universal Health Realty Income Trust
Consolidated Statements of Income
For the Three and Twelve Months Ended December 31, 2017 and 2016
(amounts in thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Base rental - UHS facilities |
|
$ |
4,263 |
|
|
$ |
4,073 |
|
|
$ |
16,888 |
|
|
$ |
16,299 |
|
Base rental - Non-related parties |
|
|
10,082 |
|
|
|
9,942 |
|
|
|
40,335 |
|
|
|
37,060 |
|
Bonus rental - UHS facilities |
|
|
1,261 |
|
|
|
1,166 |
|
|
|
4,917 |
|
|
|
4,723 |
|
Tenant reimbursements and other - Non-related parties |
|
|
2,326 |
|
|
|
2,129 |
|
|
|
9,198 |
|
|
|
8,113 |
|
Tenant reimbursements and other - UHS facilities |
|
|
327 |
|
|
|
283 |
|
|
|
1,010 |
|
|
|
886 |
|
|
|
|
18,259 |
|
|
|
17,593 |
|
|
|
72,348 |
|
|
|
67,081 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
6,355 |
|
|
|
6,084 |
|
|
|
25,116 |
|
|
|
22,956 |
|
Advisory fees to UHS |
|
|
929 |
|
|
|
883 |
|
|
|
3,577 |
|
|
|
3,263 |
|
Other operating expenses |
|
|
5,006 |
|
|
|
4,617 |
|
|
|
19,511 |
|
|
|
18,220 |
|
Transaction costs |
|
|
- |
|
|
|
51 |
|
|
|
107 |
|
|
|
528 |
|
Hurricane related expenses |
|
|
1,569 |
|
|
|
- |
|
|
|
4,967 |
|
|
|
- |
|
Hurricane insurance recoveries |
|
|
(1,569 |
) |
|
|
- |
|
|
|
(4,967 |
) |
|
|
- |
|
|
|
|
12,290 |
|
|
|
11,635 |
|
|
|
48,311 |
|
|
|
44,967 |
|
Income before equity in income of unconsolidated limited liability companies ("LLCs"), interest expense, hurricane insurance recovery proceeds in excess of damaged property write-downs and gain |
|
|
5,969 |
|
|
|
5,958 |
|
|
|
24,037 |
|
|
|
22,114 |
|
Equity in income of unconsolidated LLCs |
|
|
457 |
|
|
|
1,060 |
|
|
|
2,416 |
|
|
|
4,456 |
|
Hurricane insurance recovery proceeds in excess of damaged property write-downs |
|
|
2,033 |
|
|
|
- |
|
|
|
2,033 |
|
|
|
- |
|
Gain on Arlington transaction |
|
|
- |
|
|
|
- |
|
|
|
27,196 |
|
|
|
- |
|
Interest expense, net |
|
|
(2,395 |
) |
|
|
(2,572 |
) |
|
|
(10,063 |
) |
|
|
(9,355 |
) |
Net income |
|
$ |
6,064 |
|
|
$ |
4,446 |
|
|
$ |
45,619 |
|
|
$ |
17,215 |
|
Basic earnings per share |
|
$ |
0.44 |
|
|
$ |
0.33 |
|
|
$ |
3.35 |
|
|
$ |
1.28 |
|
Diluted earnings per share |
|
$ |
0.44 |
|
|
$ |
0.33 |
|
|
$ |
3.35 |
|
|
$ |
1.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding - Basic |
|
|
13,716 |
|
|
|
13,579 |
|
|
|
13,625 |
|
|
|
13,464 |
|
Weighted average number of share equivalents |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4 |
|
Weighted average number of shares and equivalents outstanding - Diluted |
|
|
13,716 |
|
|
|
13,579 |
|
|
|
13,625 |
|
|
|
13,468 |
|
Universal Health Realty Income Trust
Schedule of Non-GAAP Supplemental Information (“Supplemental Schedule”)
For the three months ended December 31, 2017 and 2016
(in thousands, except per share amounts)
Calculation of Adjusted Net Income
|
|
Three Months Ended |
|
|
Three Months Ended |
|
||||||||||
|
|
December 31, 2017 |
|
|
December 31, 2016 |
|
||||||||||
|
|
Amount |
|
|
Per Diluted Share |
|
|
Amount |
|
|
Per Diluted Share |
|
||||
Net income |
|
$ |
6,064 |
|
|
$ |
0.44 |
|
|
$ |
4,446 |
|
|
$ |
0.33 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: Hurricane related expenses |
|
|
1,569 |
|
|
|
0.11 |
|
|
|
- |
|
|
|
- |
|
Less: Hurricane insurance recovery proceeds in excess of damaged property write-downs |
|
|
(1,569 |
) |
|
|
(0.11 |
) |
|
|
- |
|
|
|
- |
|
Hurricane insurance recoveries |
|
|
(2,033 |
) |
|
|
(0.15 |
) |
|
|
- |
|
|
|
- |
|
Subtotal adjustments to net income |
|
|
(2,033 |
) |
|
|
(0.15 |
) |
|
|
- |
|
|
|
- |
|
Adjusted net income |
|
$ |
4,031 |
|
|
$ |
0.29 |
|
|
$ |
4,446 |
|
|
$ |
0.33 |
|
Calculation of Adjusted Funds From Operations (“AFFO”)
|
|
Three Months Ended |
|
|
Three Months Ended |
|
||||||||||
|
|
December 31, 2017 |
|
|
December 31, 2016 |
|
||||||||||
|
|
Amount |
|
|
Per Diluted Share |
|
|
Amount |
|
|
Per Diluted Share |
|
||||
Net income |
|
$ |
6,064 |
|
|
$ |
0.44 |
|
|
$ |
4,446 |
|
|
$ |
0.33 |
|
Plus: Depreciation and amortization expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated investments |
|
|
6,220 |
|
|
|
0.46 |
|
|
|
5,944 |
|
|
|
0.44 |
|
Unconsolidated affiliates |
|
|
259 |
|
|
|
0.02 |
|
|
|
473 |
|
|
|
0.03 |
|
Less: Hurricane insurance recovery proceeds in excess of damaged property write-downs |
|
|
(2,033 |
) |
|
|
(0.15 |
) |
|
|
- |
|
|
|
- |
|
Funds From Operations ("FFO") |
|
|
10,510 |
|
|
|
0.77 |
|
|
|
10,863 |
|
|
|
0.80 |
|
Hurricane related expenses |
|
|
1,569 |
|
|
|
0.11 |
|
|
|
- |
|
|
|
- |
|
Hurricane insurance recoveries |
|
|
(1,569 |
) |
|
|
(0.11 |
) |
|
|
- |
|
|
|
- |
|
AFFO |
|
$ |
10,510 |
|
|
$ |
0.77 |
|
|
$ |
10,863 |
|
|
$ |
0.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend paid per share |
|
|
|
|
|
$ |
0.665 |
|
|
|
|
|
|
$ |
0.655 |
|
Universal Health Realty Income Trust
Schedule of Non-GAAP Supplemental Information (“Supplemental Schedule”)
For the twelve months ended December 31, 2017 and 2016
(in thousands, except per share amounts)
(unaudited)
Calculation of Adjusted Net Income
|
|
Twelve Months Ended |
|
|
Twelve Months Ended |
|
||||||||||
|
|
December 31, 2017 |
|
|
December 31, 2016 |
|
||||||||||
|
|
Amount |
|
|
Per Diluted Share |
|
|
Amount |
|
|
Per Diluted Share |
|
||||
Net income |
|
$ |
45,619 |
|
|
$ |
3.35 |
|
|
$ |
17,215 |
|
|
$ |
1.28 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: Hurricane related expenses |
|
|
4,967 |
|
|
|
0.36 |
|
|
|
- |
|
|
|
- |
|
Less: Gain on Arlington transaction |
|
|
(27,196 |
) |
|
|
(2.00 |
) |
|
|
- |
|
|
|
- |
|
Hurricane insurance recovery proceeds in excess of damaged property write-downs |
|
|
(2,033 |
) |
|
|
(0.15 |
) |
|
|
|
|
|
|
|
|
Hurricane insurance recoveries |
|
|
(4,967 |
) |
|
|
(0.36 |
) |
|
|
- |
|
|
|
- |
|
Subtotal adjustments to net income |
|
|
(29,229 |
) |
|
|
(2.15 |
) |
|
|
- |
|
|
|
- |
|
Adjusted net income |
|
$ |
16,390 |
|
|
$ |
1.20 |
|
|
$ |
17,215 |
|
|
$ |
1.28 |
|
Calculation of Adjusted Funds From Operations (“AFFO”)
|
|
Twelve Months Ended |
|
|
Twelve Months Ended |
|
||||||||||
|
|
December 31, 2017 |
|
|
December 31, 2016 |
|
||||||||||
|
|
Amount |
|
|
Per Diluted Share |
|
|
Amount |
|
|
Per Diluted Share |
|
||||
Net income |
|
$ |
45,619 |
|
|
$ |
3.35 |
|
|
$ |
17,215 |
|
|
$ |
1.28 |
|
Plus: Depreciation and amortization expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated investments |
|
|
24,598 |
|
|
|
1.81 |
|
|
|
22,493 |
|
|
|
1.67 |
|
Unconsolidated affiliates |
|
|
1,240 |
|
|
|
0.09 |
|
|
|
1,851 |
|
|
|
0.14 |
|
Less: Hurricane insurance recovery proceeds in excess of damaged property write-downs |
|
|
(2,033 |
) |
|
|
(0.15 |
) |
|
|
- |
|
|
|
- |
|
Gain on Arlington transaction |
|
|
(27,196 |
) |
|
|
(2.00 |
) |
|
|
- |
|
|
|
- |
|
Funds From Operations ("FFO") |
|
|
42,228 |
|
|
|
3.10 |
|
|
|
41,559 |
|
|
|
3.09 |
|
Hurricane related expenses |
|
|
4,967 |
|
|
|
0.36 |
|
|
|
- |
|
|
|
- |
|
Hurricane insurance recoveries |
|
|
(4,967 |
) |
|
|
(0.36 |
) |
|
|
- |
|
|
|
- |
|
AFFO |
|
$ |
42,228 |
|
|
$ |
3.10 |
|
|
$ |
41,559 |
|
|
$ |
3.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend paid per share |
|
|
|
|
|
$ |
2.640 |
|
|
|
|
|
|
$ |
2.600 |
|
Universal Health Realty Income Trust
Consolidated Balance Sheets
(dollar amounts in thousands)
(unaudited)
|
|
December 31, |
|
|
December 31, |
|
||
|
|
2017 |
|
|
2016 |
|
||
Assets: |
|
|
|
|
|
|
|
|
Real Estate Investments: |
|
|
|
|
|
|
|
|
Buildings and improvements and construction in progress |
|
$ |
546,634 |
|
|
$ |
534,190 |
|
Accumulated depreciation |
|
|
(153,379 |
) |
|
|
(138,588 |
) |
|
|
|
393,255 |
|
|
|
395,602 |
|
Land |
|
|
53,142 |
|
|
|
51,638 |
|
Net Real Estate Investments |
|
|
446,397 |
|
|
|
447,240 |
|
Investments in and advances to limited liability companies ("LLCs") |
|
|
4,671 |
|
|
|
35,593 |
|
Other Assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
3,387 |
|
|
|
3,930 |
|
Base and bonus rent and other receivables from UHS |
|
|
2,680 |
|
|
|
2,321 |
|
Rent receivable - other |
|
|
6,422 |
|
|
|
5,291 |
|
Intangible assets (net of accumulated amortization of $28.7 million and $27.1 million at December 31, 2017 and December 31, 2016, respectively) |
|
|
20,559 |
|
|
|
23,815 |
|
Deferred charges and other assets, net |
|
|
5,892 |
|
|
|
6,560 |
|
Total Assets |
|
$ |
490,008 |
|
|
$ |
524,750 |
|
Liabilities: |
|
|
|
|
|
|
|
|
Line of credit borrowings |
|
$ |
181,050 |
|
|
$ |
201,500 |
|
Mortgage notes payable, non-recourse to us, net |
|
|
75,359 |
|
|
|
114,217 |
|
Accrued interest |
|
|
540 |
|
|
|
626 |
|
Accrued expenses and other liabilities |
|
|
12,188 |
|
|
|
11,809 |
|
Tenant reserves, deposits and deferred and prepaid rents |
|
|
10,310 |
|
|
|
5,321 |
|
Total Liabilities |
|
|
279,447 |
|
|
|
333,473 |
|
Equity: |
|
|
|
|
|
|
|
|
Preferred shares of beneficial interest, $.01 par value; 5,000,000 shares authorized; none issued and outstanding |
|
|
- |
|
|
|
- |
|
Common shares, $.01 par value; 95,000,000 shares authorized; issued and outstanding: 2017 - 13,735,369; 2016 - 13,599,055 |
|
|
137 |
|
|
|
136 |
|
Capital in excess of par value |
|
|
265,335 |
|
|
|
255,656 |
|
Cumulative net income |
|
|
618,120 |
|
|
|
572,501 |
|
Cumulative dividends |
|
|
(673,175 |
) |
|
|
(637,121 |
) |
Accumulated other comprehensive income |
|
|
144 |
|
|
|
105 |
|
Total Equity |
|
|
210,561 |
|
|
|
191,277 |
|
Total Liabilities and Equity |
|
$ |
490,008 |
|
|
$ |
524,750 |
|