MARYLAND | 001-11852 | 62-1507028 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
3310 West End Avenue, Suite 700, Nashville, Tennessee 37203 |
(Address of principal executive offices) (Zip Code) |
HEALTHCARE REALTY TRUST INCORPORATED | |
By /s/ B. Douglas Whitman, II Executive Vice President - Corporate Finance | |
Date: February 20, 2013 |
• | The year-over-year NOI for the same facility portfolio increased 3.8% in the fourth quarter. |
• | Healthcare Realty's stabilizing properties (“SIP”) were 60% leased at year-end 2012. |
• | NOI for the SIP properties reached approximately $1 million per quarter. |
• | Since the beginning of the fourth quarter, the Company acquired five facilities for a total purchase price of $87.6 million. The buildings total approximately 288,000 square feet and have an average occupancy rate of 98%. |
• | The per share results for the quarter were negatively affected by approximately $0.03 because of the 9.2 million shares issued at the end of the third quarter used primarily to fund the Mercy Health properties under construction. This interim dilution will reverse to accretion as the properties are completed in the second half of 2013. |
• | In January 2013, the Company sold 1.6 million shares of common stock under its at-the-market equity offering program (“ATM”) for approximately $39.7 million in net proceeds used to fund recent acquisitions. |
• | A dividend of $0.30 per share was declared for the fourth quarter of 2012, which is 90.9% of normalized FAD. |
![]() | ||
HEALTHCAREREALTY.COM | PAGE 1 OF 5 |
![]() | ||
HEALTHCAREREALTY.COM | PAGE 2 OF 5 |
December 31, 2012 | December 31, 2011 | |||||||
Assets | ||||||||
REAL ESTATE PROPERTIES: | ||||||||
Land | $ | 161,875 | $ | 162,843 | ||||
Buildings, improvements, and lease intangibles | 2,625,538 | 2,521,226 | ||||||
Personal property | 19,100 | 18,221 | ||||||
Construction in progress | — | 61,152 | ||||||
Land held for development | 25,171 | 25,176 | ||||||
Total real estate properties | 2,831,684 | 2,788,618 | ||||||
Less accumulated depreciation | (586,725 | ) | (516,747 | ) | ||||
Total real estate properties, net | 2,244,959 | 2,271,871 | ||||||
Cash and cash equivalents | 6,776 | 4,738 | ||||||
Mortgage notes receivable | 162,191 | 97,381 | ||||||
Assets held for sale and discontinued operations, net | 3,337 | 28,650 | ||||||
Other assets, net | 122,709 | 118,382 | ||||||
Total assets | $ | 2,539,972 | $ | 2,521,022 | ||||
Liabilities and Stockholders' Equity | ||||||||
LIABILITIES: | ||||||||
Notes and bonds payable | $ | 1,293,044 | $ | 1,393,537 | ||||
Accounts payable and accrued liabilities | 65,678 | 72,217 | ||||||
Liabilities of discontinued operations | 131 | 518 | ||||||
Other liabilities | 60,175 | 49,944 | ||||||
Total liabilities | 1,419,028 | 1,516,216 | ||||||
Commitments and contingencies | ||||||||
STOCKHOLDERS' EQUITY: | ||||||||
Preferred stock, $.01 par value; 50,000,000 shares authorized; none issued and outstanding | — | — | ||||||
Common stock, $.01 par value; 150,000,000 shares authorized; 87,514,336 and 77,843,883 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively | 875 | 779 | ||||||
Additional paid-in capital | 2,100,297 | 1,894,604 | ||||||
Accumulated other comprehensive loss | (2,092 | ) | (3,332 | ) | ||||
Cumulative net income attributable to common stockholders | 801,416 | 795,951 | ||||||
Cumulative dividends | (1,779,552 | ) | (1,683,196 | ) | ||||
Total stockholders’ equity | 1,120,944 | 1,004,806 | ||||||
Total liabilities and stockholders' equity | $ | 2,539,972 | $ | 2,521,022 |
(1) | The Consolidated Balance Sheets do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. |
![]() | ||
HEALTHCAREREALTY.COM | PAGE 3 OF 5 |
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
REVENUES | ||||||||||||||||
Rental income | $ | 77,207 | $ | 72,026 | $ | 301,055 | $ | 276,712 | ||||||||
Mortgage interest | 2,611 | 1,723 | 9,186 | 6,973 | ||||||||||||
Other operating | 1,442 | 1,510 | 6,109 | 7,907 | ||||||||||||
81,260 | 75,259 | 316,350 | 291,592 | |||||||||||||
EXPENSES | ||||||||||||||||
Property operating | 30,154 | 28,217 | 117,683 | 113,083 | ||||||||||||
General and administrative | 6,395 | 4,523 | 20,908 | 20,990 | ||||||||||||
Depreciation | 22,422 | 20,194 | 85,122 | 75,292 | ||||||||||||
Amortization | 2,923 | 2,465 | 10,510 | 8,198 | ||||||||||||
Bad debt, net of recoveries | 94 | (169 | ) | 243 | (250 | ) | ||||||||||
61,988 | 55,230 | 234,466 | 217,313 | |||||||||||||
OTHER INCOME (EXPENSE) | ||||||||||||||||
Loss on extinguishment of debt | — | — | — | (1,986 | ) | |||||||||||
Interest expense | (19,239 | ) | (18,492 | ) | (75,053 | ) | (76,038 | ) | ||||||||
Interest and other income, net | 360 | 201 | 981 | 819 | ||||||||||||
(18,879 | ) | (18,291 | ) | (74,072 | ) | (77,205 | ) | |||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | 393 | 1,738 | 7,812 | (2,926 | ) | |||||||||||
DISCONTINUED OPERATIONS | ||||||||||||||||
Income (loss) from discontinued operations | (220 | ) | 535 | 1,757 | 2,404 | |||||||||||
Impairments | (7,712 | ) | (4,999 | ) | (14,908 | ) | (6,697 | ) | ||||||||
Gain on sales of real estate properties | 1,177 | 5,642 | 10,874 | 7,035 | ||||||||||||
INCOME (LOSS) FROM DISCONTINUED OPERATIONS | (6,755 | ) | 1,178 | (2,277 | ) | 2,742 | ||||||||||
NET INCOME (LOSS) | (6,362 | ) | 2,916 | 5,535 | (184 | ) | ||||||||||
Less: Net income attributable to noncontrolling interests | (29 | ) | — | (70 | ) | (30 | ) | |||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (6,391 | ) | $ | 2,916 | $ | 5,465 | $ | (214 | ) | ||||||
BASIC EARNINGS (LOSS) PER COMMON SHARE | ||||||||||||||||
Income (loss) from continuing operations | $ | 0.00 | $ | 0.02 | $ | 0.10 | $ | (0.04 | ) | |||||||
Discontinued operations | (0.07 | ) | 0.02 | (0.03 | ) | 0.04 | ||||||||||
Net income (loss) attributable to common stockholders | $ | (0.07 | ) | $ | 0.04 | $ | 0.07 | $ | 0.00 | |||||||
DILUTED EARNINGS (LOSS) PER COMMON SHARE | ||||||||||||||||
Income (loss) from continuing operations | $ | 0.00 | $ | 0.02 | $ | 0.10 | $ | (0.04 | ) | |||||||
Discontinued operations | (0.07 | ) | 0.02 | (0.03 | ) | 0.04 | ||||||||||
Net income (loss) attributable to common stockholders | $ | (0.07 | ) | $ | 0.04 | $ | 0.07 | $ | 0.00 | |||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING—BASIC | 85,725,611 | 76,404,709 | 78,844,840 | 72,720,147 | ||||||||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING—DILUTED | 87,049,034 | 77,474,951 | 80,127,883 | 72,720,147 |
(1) | The Consolidated Statements of Operations do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. |
![]() | ||
HEALTHCAREREALTY.COM | PAGE 4 OF 5 |
HEALTHCARE REALTY TRUST INCORPORATED Reconciliation of Funds from Operations (1) (2) (dollars in thousands, except per share data) (Unaudited) | ||||||||
Three Months Ended December 31, | ||||||||
2012 | 2011 | |||||||
Net Income (Loss) Attributable to Common Stockholders | $ | (6,391 | ) | $ | 2,916 | |||
Gain on sales of real estate properties | (1,177 | ) | (5,642 | ) | ||||
Impairments | 7,712 | 4,999 | ||||||
Real estate depreciation and amortization | 24,932 | 23,062 | ||||||
Total adjustments | 31,467 | 22,419 | ||||||
Funds From Operations | $ | 25,076 | $ | 25,335 | ||||
Amounts paid in settlement of a brokerage claim on a 2010 real estate acquisition | 1,100 | — | ||||||
Acquisition costs | 385 | 199 | ||||||
Write off of deferred financing costs upon renewal of line of credit facility | — | 393 | ||||||
Normalized Funds From Operations | $ | 26,561 | $ | 25,927 | ||||
Funds From Operations Per Common Share—Diluted | $ | 0.29 | $ | 0.33 | ||||
Normalized Funds From Operations Per Common Share—Diluted | $ | 0.31 | $ | 0.33 | ||||
Weighted Average Common Shares Outstanding—Diluted | 87,049,034 | 77,474,951 |
Reconciliation of Funds Available for Distribution (2) (dollars in thousands, except per share data) (Unaudited) | |||||||
Three Months Ended December 31, | |||||||
2012 | 2011 | ||||||
Net Income (Loss) Attributable to Common Stockholders | $ | (6,391 | ) | $ | 2,916 | ||
Gain on sales of real estate properties | (1,177 | ) | (5,642 | ) | |||
Impairments | 7,712 | 4,999 | |||||
Depreciation and amortization - real estate | 24,932 | 23,062 | |||||
Depreciation and amortization - other | 1,579 | 1,942 | |||||
Provision for bad debt, net | 93 | (95 | ) | ||||
Straight-line rent receivable | (1,087 | ) | (1,137 | ) | |||
Straight-line rent liability | 106 | 119 | |||||
Stock-based compensation | 904 | 650 | |||||
Provision for deferred post-retirement benefits | 266 | 461 | |||||
Total non-cash items included in cash flows from operating activities | 33,328 | 24,359 | |||||
Funds Available For Distribution | $ | 26,937 | $ | 27,275 | |||
Amounts paid in settlement of a brokerage claim on a 2010 real estate acquisition | 1,100 | — | |||||
Acquisition costs | 385 | 199 | |||||
Normalized Funds Available For Distribution | $ | 28,422 | $ | 27,474 | |||
Funds Available For Distribution Per Common Share—Diluted | $ | 0.31 | $ | 0.35 | |||
Normalized Funds Available For Distribution Per Common Share—Diluted | $ | 0.33 | $ | 0.35 | |||
Weighted Average Common Shares Outstanding—Diluted | 87,049,034 | 77,474,951 |
(1) | Funds from operations (“FFO”) and FFO per share are operating performance measures adopted by the National Association of Real Estate Investment Trusts, Inc. (“NAREIT”). NAREIT defines FFO as the most commonly accepted and reported measure of a REIT’s operating performance equal to “net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.” |
(2) | FFO and Funds Available For Distribution (“FAD”) do not represent cash generated from operating activities determined in accordance with accounting principles generally accepted in the United States of America and are not necessarily indicative of cash available to fund cash needs. FFO and FAD should not be considered alternatives to net income attributable to common stockholders as indicators of the Company’s operating performance or as alternatives to cash flow as measures of liquidity. |
![]() | ||
HEALTHCAREREALTY.COM | PAGE 5 OF 5 |
![]() | ||
3 | SCHEDULE 1 - | Corporate Information | |||
5 | SCHEDULE 2 - | Historical Reconciliation of FFO | |||
6 | SCHEDULE 3 - | Selected Financial Statement Information | |||
7 | SCHEDULE 4 - | Investment Progression | |||
8 | SCHEDULE 5 - | Investment Activity | |||
9 | SCHEDULE 6 - | Investment by Type and Geographic Location | |||
10 | SCHEDULE 7 - | Square Feet Owned and/or Managed | |||
12 | SCHEDULE 8 - | Lease and Occupancy Information | |||
15 | SCHEDULE 9 - | Same Store Properties | |||
16 | SCHEDULE 10 - | Components of Net Asset Value | |||
17 | SCHEDULE 11 - | Components of Expected 2013 FFO |
HEALTHCARE REALTY I 2 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
A | | Corporate Headquarters |
B | | Executive Officers |
David R. Emery | Chairman of the Board and Chief Executive Officer | |||
John M. Bryant, Jr. | Executive Vice President and General Counsel | |||
Scott W. Holmes | Executive Vice President and Chief Financial Officer | |||
Todd J. Meredith | Executive Vice President - Investments | |||
B. Douglas Whitman, II | Executive Vice President - Corporate Finance |
C | | Board of Directors |
David R. Emery | Chairman of the Board and Chief Executive Officer, Healthcare Realty Trust Incorporated | |||
Errol L. Biggs, Ph.D. | Director, Graduate Programs in Health Administration, University of Colorado | |||
C. Raymond Fernandez, M.D. | Former Chief Executive Officer, Piedmont Clinic (Retired) | |||
Batey M. Gresham, Jr. | Founder, Gresham Smith & Partners (Retired) | |||
Edwin B. Morris III | Managing Director, Morris & Morse Company, Inc. | |||
J. Knox Singleton | President and Chief Executive Officer, Inova Health System | |||
Bruce D. Sullivan | Former Audit Partner, Ernst & Young LLP (Retired) | |||
Roger O. West | Former General Counsel, Healthcare Realty Trust Incorporated (Retired) | |||
Dan S. Wilford | Former President and Chief Executive Officer, Memorial Hermann Healthcare System (Retired) |
HEALTHCARE REALTY I 3 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
D | | Professional Services |
E | | Stock Exchange, Symbol and CUSIP Number |
SECURITY DESCRIPTION | STOCK EXCHANGE | SYMBOL | CUSIP NUMBER | |
Common Stock | NYSE | HR | 421946104 | |
Senior Notes due 2014 | OTC | HR | 421946AF1 | |
Senior Notes due 2017 | OTC | HR | 42225BAA4 | |
Senior Notes due 2021 | OTC | HR | 421946AG9 |
F | | Dividend Reinvestment Plan |
G | | Direct Deposit of Dividends |
H | | Dividends Declared |
I | | Analyst Coverage |
BMO Capital Markets Corp. | KeyBanc Capital Markets Inc. | |||
Cowen & Co. LLC | RBC Capital Markets Corp | |||
Davenport & Co. LLC | Sandler O’Neil & Partners LP | |||
Deutsche Bank Securities Inc. | Stifel Nicolaus & Co | |||
Green Street Advisors, Inc. | SunTrust Robinson Humphrey | |||
J.J.B. Hilliard W.L. Lyons LLC | UBS Investment Bank | |||
J.P. Morgan Securities LLC | Wells Fargo Securities LLC | |||
JMP Securities LLC | ||||
HEALTHCARE REALTY I 4 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
2012 | 2011 | ||||||||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | |||||||||||||
Net Income (Loss) Attributable to Common Stockholders | $ | (6,391 | ) | $ | 5,815 | $ | 2,908 | $ | 3,134 | $ | 2,916 | ||||||
Gain on sales of real estate properties | (1,177 | ) | (6,265 | ) | (3 | ) | (3,428 | ) | (5,642 | ) | |||||||
Impairments | 7,712 | 2,860 | 167 | 4,170 | 4,999 | ||||||||||||
Real estate depreciation and amortization | 24,932 | 23,336 | 23,467 | 23,428 | 23,062 | ||||||||||||
Total adjustments | 31,467 | 19,931 | 23,631 | 24,170 | 22,419 | ||||||||||||
Funds From Operations | $ | 25,076 | $ | 25,746 | $ | 26,539 | $ | 27,304 | $ | 25,335 | |||||||
Amounts paid in settlement of a brokerage claim on a 2010 real estate aquisition | 1,100 | — | — | — | — | ||||||||||||
Acquisition costs | 385 | — | — | 109 | 199 | ||||||||||||
Termination fee received upon disposal of a real estate asset | — | — | — | (1,500 | ) | — | |||||||||||
Write-off of deferred financing costs upon renewal of line of credit facility | — | — | — | — | 393 | ||||||||||||
Normalized Funds From Operations | $ | 26,561 | $ | 25,746 | $ | 26,539 | $ | 25,913 | $ | 25,927 | |||||||
Funds From Operations Per Common Share—Diluted | $ | 0.29 | $ | 0.33 | $ | 0.34 | $ | 0.35 | $ | 0.33 | |||||||
Normalized Funds From Operations Per Common Share—Diluted | $ | 0.31 | $ | 0.33 | $ | 0.34 | $ | 0.33 | $ | 0.33 | |||||||
Weighted Average Common Shares Outstanding—Diluted | 87,049,034 | 78,020,971 | 77,712,493 | 77,641,042 | 77,474,951 |
(1) | Funds from operations (“FFO”) and FFO per share are operating performance measures adopted by the National Association of Real Estate Investment Trusts, Inc. (“NAREIT”). NAREIT defines FFO as the most commonly accepted and reported measure of a REIT’s operating performance equal to “net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.” |
(2) | FFO does not represent cash generated from operating activities determined in accordance with accounting principals generally accepted in the United States of America and are not necessarily indicative of cash available to fund cash needs. FFO should not be considered alternatives to net income attributable to common stockholders as indicators of the Company's operating performance or as alternatives to cash flow as measures of liquidity. |
HEALTHCARE REALTY I 5 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
SELECTED BALANCE SHEET INFORMATION | ||||||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | |||||||||||||||||||
Real estate properties, gross (1) | $ | 2,831,684 | $ | 2,745,393 | $ | 2,768,273 | $ | 2,792,768 | $ | 2,788,618 | $ | 2,770,741 | ||||||||||||
Real estate properties, net (1) | 2,244,959 | 2,187,442 | 2,222,596 | 2,252,407 | 2,271,871 | 2,264,397 | ||||||||||||||||||
Construction in progress | — | — | 9,009 | 10,864 | 61,152 | 134,716 | ||||||||||||||||||
Land held for development | 25,171 | 25,171 | 25,171 | 25,171 | 25,176 | 20,773 | ||||||||||||||||||
Mortgage notes receivable | 162,191 | 141,107 | 118,059 | 112,767 | 97,381 | 94,588 | ||||||||||||||||||
Assets held for sale and discontinued operations, net | 3,337 | 11,550 | 12,921 | 13,762 | 28,650 | 16,519 | ||||||||||||||||||
Total assets | 2,539,972 | 2,470,776 | 2,472,324 | 2,503,654 | 2,521,022 | 2,487,573 | ||||||||||||||||||
Notes and bonds payable | 1,293,044 | 1,212,615 | 1,395,600 | 1,418,571 | 1,393,537 | 1,349,882 | ||||||||||||||||||
Total stockholders' equity | 1,120,944 | 1,151,067 | 966,195 | 985,727 | 1,004,806 | 1,022,578 |
SUMMARY OF INDEBTEDNESS | ||||||||||||||
Quarterly Interest Expense | Balance as of 12/31/2012 | Months to Maturity | Effective Interest Rate | |||||||||||
Senior Notes due 2014, net of discount | $ | 3,431 | $ | 264,522 | 15 | 5.19 | % | |||||||
Senior Notes due 2017, net of discount | 4,942 | 298,728 | 49 | 6.62 | % | |||||||||
Senior Notes due 2021, net of discount | 5,815 | 397,307 | 97 | 5.86 | % | |||||||||
Total Senior Notes Outstanding | 14,188 | 960,557 | 53 | 5.91 | % | |||||||||
Unsecured credit facility due 2017 | 270 | 110,000 | 52 | 1.72 | % | |||||||||
Mortgage notes payable, net | 3,602 | 222,487 | 53 | 6.22 | % | |||||||||
Total Outstanding Notes and Bonds Payable | $ | 18,060 | $ | 1,293,044 | 53 | 5.61 | % | |||||||
Interest cost capitalization | (239 | ) | ||||||||||||
Deferred financing costs | 792 | |||||||||||||
Unsecured credit facility fee | 626 | |||||||||||||
Total Quarterly Interest Expense | $ | 19,239 |
REVENUES AND PROPERTY OPERATING EXPENSES (2) | |||||||||||||||||||
2012 | 2011 | ||||||||||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | ||||||||||||||
Property operating income | $ | 62,135 | $ | 60,798 | $ | 60,475 | $ | 58,494 | $ | 58,025 | $ | 56,064 | |||||||
Single-tenant net lease | 13,977 | 13,505 | 13,476 | 12,851 | 12,828 | 13,277 | |||||||||||||
Straight-line rent | 1,095 | 1,459 | 1,190 | 1,600 | 1,173 | 1,083 | |||||||||||||
Rental income | 77,207 | 75,762 | 75,141 | 72,945 | 72,026 | 70,424 | |||||||||||||
Mortgage interest | 2,611 | 2,244 | 2,039 | 2,292 | 1,723 | 1,776 | |||||||||||||
Other operating | 1,442 | 1,522 | 1,371 | 1,774 | 1,510 | 2,060 | |||||||||||||
Total Revenues | $ | 81,260 | $ | 79,528 | $ | 78,551 | $ | 77,011 | $ | 75,259 | $ | 74,260 | |||||||
Property operating expense | $ | 30,154 | $ | 29,969 | $ | 29,224 | $ | 28,336 | $ | 28,217 | $ | 30,087 |
(1) | Includes construction in progress and land held for development. |
(2) | Prior periods have been restated to conform to the current period presentation for assets classified as held for sale and discontinued operations. |
HEALTHCARE REALTY I 6 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
CONSTRUCTION IN PROGRESS |
Number of Properties | Three Months Ended 12/31/2012 | Number of Properties | Twelve Months Ended 12/31/2012 | |||||||||||
Balance at beginning of period (2) | — | $ | — | 3 | $ | 61,152 | ||||||||
Fundings on projects in existence at the beginning of the period | — | — | — | 5,608 | ||||||||||
Deconsolidation of variable interest entity | — | — | (1 | ) | (38,193 | ) | ||||||||
Completions | — | — | (2 | ) | (28,567 | ) | ||||||||
Balance at end of period | 0 | $ | — | 0 | $ | — |
REAL ESTATE PROPERTIES |
Number of Properties | Three Months Ended 12/31/2012 | Number of Properties | Twelve Months Ended 12/31/2012 | |||||||||||
Balance at beginning of period (2) | 195 | $ | 2,745,393 | 198 | $ | 2,727,466 | ||||||||
Acquisitions (3) | 4 | 71,666 | 7 | 103,685 | ||||||||||
Land purchased on ground leased building | — | — | — | 1,125 | ||||||||||
Additions/Improvements | — | 19,496 | — | 57,261 | ||||||||||
Completions (CIP) | — | — | 2 | 28,567 | ||||||||||
Dispositions (4) | (3 | ) | (21,765 | ) | (11 | ) | (103,314 | ) | ||||||
Assets previously classified as held for sale reclassified to held for use (5) | 6 | 16,894 | 6 | 16,894 | ||||||||||
Balance at end of period | 202 | $ | 2,831,684 | 202 | $ | 2,831,684 |
MORTGAGE NOTES RECEIVABLE |
Number of Properties | Three Months Ended 12/31/2012 | Number of Properties | Twelve Months Ended 12/31/2012 | |||||||||||
Balance at beginning of period | 5 | $ | 141,107 | 7 | $ | 97,381 | ||||||||
Fundings of new seller-financed mortgages | — | — | 3 | 11,200 | ||||||||||
Fundings on mortgages in existence at the beginning of the period | — | 24,034 | — | 78,297 | ||||||||||
Repayments (6) | (1 | ) | (2,950 | ) | (5 | ) | (14,812 | ) | ||||||
Principal reduction due to acquisition | — | — | (1 | ) | (9,859 | ) | ||||||||
Scheduled principal payments | — | — | — | (16 | ) | |||||||||
Balance at end of period | 4 | $ | 162,191 | 4 | $ | 162,191 |
(1) | Balances exclude investments in one unconsolidated joint venture and properties classified as held for sale. |
(2) | Land held for development was reclassified to real estate properties from construction in progress. |
(3) | During the fourth quarter of 2012, the Company acquired medical office buildings in Iowa, Tennessee and Washington and an inpatient rehabilitation facility in Texas. |
(4) | During the fourth quarter of 2012, the Company disposed of a medical office building in Florida and two medical office buildings located in Iowa none of which were classified as held for sale prior to the sales. |
(5) | During the fourth quarter of 2012, the Company reclassified six properties from held for sale to held for use. |
(6) | During the fourth quarter of 2012, a mortgage note receivable secured by a medical office building located in Texas was repaid in full. |
HEALTHCARE REALTY I 7 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
Location | Property Type | Investment Type | Closing | Investment at Acquisition | Approximate Square Feet | Aggregate Leased % | ||||||||||
Aberdeen, SD | MOB | Acquisition | 1/20/2012 | $ | 14,984 | 58,285 | 100 | % | ||||||||
Charlotte, NC | MOB | Acquisition | 2/10/2012 | 6,353 | 23,312 | 100 | % | |||||||||
Monroeville, PA | Land | Acquisition | 3/16/2012 | 1,125 | NA | NA | ||||||||||
San Antonio, TX | MOB | Acquisition | 5/23/2012 | 10,682 | 76,484 | 100 | % | |||||||||
Germantown, TN | MOB | Acquisition | 10/9/2012 | 10,950 | 39,345 | 100 | % | |||||||||
Edmonds, WA | MOB | Acquisition | 10/12/2012 | 9,410 | 47,225 | 89 | % | |||||||||
Austin, TX | IRF | Acquisition | 12/20/2012 | 30,640 | 66,095 | 100 | % | |||||||||
West Des Moines, IA | MOB | Acquisition | 12/21/2012 | 20,666 | 83,318 | 100 | % | |||||||||
Total | $ | 104,810 | 394,064 | 99 | % |
Acquisitions (2) | Mortgage Funding | Construction Mortgage Funding | Development Funding | Total | ||||||||||||||||
2008 | $ | 315,665 | $ | — | $ | 36,970 | $ | 74,085 | $ | 426,720 | ||||||||||
2009 | 70,664 | 9,900 | 10,616 | 85,120 | 176,300 | |||||||||||||||
2010 | 301,600 | 3,700 | 20,740 | 63,301 | 389,341 | |||||||||||||||
2011 | 150,312 | 40,000 | 61,931 | 79,375 | 331,618 | |||||||||||||||
2012 | 94,951 | — | 78,297 | 5,608 | 178,856 | |||||||||||||||
Total | $ | 933,192 | $ | 53,600 | $ | 208,554 | $ | 307,489 | $ | 1,502,835 | ||||||||||
% of Total | 62.1 | % | 3.6 | % | 13.9 | % | 20.4 | % | 100.0 | % |
Properties | Amount Funded 4Q 2012 | Total Amount Funded Through 12/31/2012 | Approximate Square Feet | Aggregate Leased % | 4Q 2012 Adjusted Aggregate NOI /Interest (3) | Estimated Remaining Fundings | |||||||||||||||||||
Construction mortgage loans | 2 | $ | 24,034 | $ | 118,441 | 386,000 | 100 | % | $ | 1,751 | $ | 84,173 | |||||||||||||
Stabilization in progress | 12 | 10,447 | 405,941 | 1,282,716 | 60 | % | 895 | $35 - $45,000 | |||||||||||||||||
Construction in progress | — | — | — | — | — | — | |||||||||||||||||||
Total | 14 | $ | 34,481 | $ | 524,382 | 1,668,716 | 69 | % | $ | 2,646 |
(1) | Refer to 2012 Form 10-K Footnote 4 for more information on the Company’s acquisitions. |
(2) | Net of mortgage notes receivable payoffs upon acquisition. |
(3) | Aggregate NOI and adjusted NOI for the fourth quarter of 2012 for the properties in stabilization was approximately $0.9 million. Had all of the occupants that were in-place in December 2012 been in-place for the entire quarter, NOI would have been $1.0 million. Adjusted aggregate NOI for the third quarter of 2012 was $0.3 million. Adjusted aggregate NOI excludes the effects of items recorded for real estate taxes and operating expense billings associated with prior periods. |
HEALTHCARE REALTY I 8 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
MOB/Outpatient (82.4%) | Inpatient (14.6%) | Other (3.0%) | |||||||||||||||||||||||||||||||||||||
Stabilized Properties | Development Properties | Mortgages | Rehab | Surgical | Mortgages | Other | Mortgages | Total | % of Total | ||||||||||||||||||||||||||||||
SIP | CIP | ||||||||||||||||||||||||||||||||||||||
Texas | $ | 566,647 | $ | 80,355 | $ | — | $ | — | $ | 54,191 | $ | 92,000 | $ | — | $ | — | $ | — | $ | 793,193 | 26.6 | % | |||||||||||||||||
Virginia | 191,660 | 11,839 | 203,499 | 6.8 | % | ||||||||||||||||||||||||||||||||||
Tennessee | 175,247 | 7,874 | 183,121 | 6.1 | % | ||||||||||||||||||||||||||||||||||
North Carolina | 151,319 | 151,319 | 5.1 | % | |||||||||||||||||||||||||||||||||||
Washington | 68,972 | 78,772 | 147,744 | 5.0 | % | ||||||||||||||||||||||||||||||||||
Indiana | 100,104 | 43,406 | 3,790 | 147,300 | 4.9 | % | |||||||||||||||||||||||||||||||||
Iowa | 99,795 | 40,000 | 139,795 | 4.7 | % | ||||||||||||||||||||||||||||||||||
Colorado | 50,089 | 85,128 | 135,217 | 4.5 | % | ||||||||||||||||||||||||||||||||||
Pennsylvania | 10,798 | 120,422 | 131,220 | 4.4 | % | ||||||||||||||||||||||||||||||||||
California | 114,521 | 12,688 | 127,209 | 4.3 | % | ||||||||||||||||||||||||||||||||||
Hawaii | 23,580 | 94,817 | 118,397 | 4.0 | % | ||||||||||||||||||||||||||||||||||
Florida | 97,936 | 3,750 | 11,703 | 113,389 | 3.8 | % | |||||||||||||||||||||||||||||||||
Missouri | 43,557 | 61,599 | 105,156 | 3.5 | % | ||||||||||||||||||||||||||||||||||
Arizona | 35,253 | 40,570 | 16,012 | 91,835 | 3.1 | % | |||||||||||||||||||||||||||||||||
Illinois | 37,542 | 26,299 | 63,841 | 2.1 | % | ||||||||||||||||||||||||||||||||||
Oklahoma | 56,842 | 56,842 | 1.9 | % | |||||||||||||||||||||||||||||||||||
Alabama | 21,562 | 17,722 | 9,782 | 49,066 | 1.6 | % | |||||||||||||||||||||||||||||||||
Michigan | 22,445 | 13,105 | 35,550 | 1.2 | % | ||||||||||||||||||||||||||||||||||
Washington, DC | 29,846 | 29,846 | 1.0 | % | |||||||||||||||||||||||||||||||||||
Other (10 states) | 130,128 | 130,128 | 4.5 | % | |||||||||||||||||||||||||||||||||||
Sub-total | $ | 1,971,001 | $ | 405,941 | $ | — | $ | 60,592 | $ | 232,738 | $ | 135,406 | $ | 61,599 | $ | 46,390 | $ | 40,000 | $ | 2,953,667 | 99.1 | % | |||||||||||||||||
Land held for development | 25,171 | 0.9 | % | ||||||||||||||||||||||||||||||||||||
Total Investments | $ | 1,971,001 | $ | 405,941 | $ | — | $ | 60,592 | $ | 232,738 | $ | 135,406 | $ | 61,599 | $ | 46,390 | $ | 40,000 | $ | 2,978,838 | 100.0 | % | |||||||||||||||||
Percent of $ Invested | 66.6 | % | 13.7 | % | — | % | 2.1 | % | 7.9 | % | 4.6 | % | 2.1 | % | 1.6 | % | 1.4 | % | 100.0 | % | |||||||||||||||||||
Number of Investments | 165 | 12 | 0 | 2 | 13 | 2 | 1 | 10 | 1 | 206 |
(1) | Excludes gross assets held for sale totaling $9.6 million, one unconsolidated joint venture totaling $1.3 million and corporate property totaling $15.0 million. |
HEALTHCARE REALTY I 9 | 3Q I 2012 SUPPLEMENTAL INFORMATION |
Number of Properties | Managed by HR | Managed by Third Party | Development Properties SIP (2) | Development Properties CIP | Single-Tenant Net Leases | Total | Percent | |||||||||||||||||
Texas | 49 | 3,017,770 | 302,094 | 343,570 | 323,126 | 3,986,560 | 29.3 | % | ||||||||||||||||
Tennessee | 17 | 1,299,605 | 75,000 | 1,374,605 | 10.1 | % | ||||||||||||||||||
Virginia | 15 | 553,532 | 136,427 | 334,454 | 1,024,413 | 7.5 | % | |||||||||||||||||
North Carolina | 15 | 747,603 | 747,603 | 5.5 | % | |||||||||||||||||||
Indiana | 6 | 382,695 | 205,499 | 588,194 | 4.3 | % | ||||||||||||||||||
Florida | 10 | 256,302 | 206,139 | 108,330 | 570,771 | 4.2 | % | |||||||||||||||||
California | 10 | 488,955 | 63,000 | 551,955 | 4.1 | % | ||||||||||||||||||
Colorado | 7 | 192,280 | 347,771 | 540,051 | 4.0 | % | ||||||||||||||||||
Pennsylvania | 7 | 532,520 | 532,520 | 3.9 | % | |||||||||||||||||||
Washington | 6 | 120,773 | 191,051 | 159,071 | 470,895 | 3.5 | % | |||||||||||||||||
Arizona | 10 | 202,082 | 179,963 | 51,903 | 433,948 | 3.2 | % | |||||||||||||||||
Iowa | 8 | 233,413 | 178,267 | 411,680 | 3.0 | % | ||||||||||||||||||
Illinois | 4 | 148,055 | 95,436 | 110,000 | 353,491 | 2.6 | % | |||||||||||||||||
Alabama | 6 | 120,192 | 139,887 | 82,000 | 342,079 | 2.5 | % | |||||||||||||||||
Michigan | 8 | 199,749 | 121,672 | 321,421 | 2.4 | % | ||||||||||||||||||
Hawaii | 3 | 173,502 | 124,925 | 298,427 | 2.2 | % | ||||||||||||||||||
Missouri | 5 | 177,039 | 13,478 | 190,517 | 1.4 | % | ||||||||||||||||||
Washington, DC | 2 | 182,836 | 182,836 | 1.3 | % | |||||||||||||||||||
Louisiana | 2 | 136,155 | 136,155 | 1.0 | % | |||||||||||||||||||
Other (9 states) | 12 | 339,067 | 131,361 | 79,034 | 549,462 | 4.0 | % | |||||||||||||||||
Total | 202 | 8,452,755 | 1,434,758 | 1,282,716 | — | 2,437,354 | 13,607,583 | 100.0 | % |
Square Feet | Percent | Square Feet | Percent | |||||||||||||||||
1 | Dallas-Ft. Worth, TX | 2,314,184 | 17.0 | % | 12 | Des Moines, IA | 411,680 | 3.0 | % | |||||||||||
2 | Nashville, TN | 812,608 | 6.0 | % | 13 | Seattle-Bellevue, WA | 379,334 | 2.8 | % | |||||||||||
3 | Charlotte, NC | 787,404 | 5.8 | % | 14 | Chicago, IL | 353,491 | 2.6 | % | |||||||||||
4 | San Antonio, TX | 689,764 | 5.1 | % | 15 | Honolulu, HI | 298,427 | 2.2 | % | |||||||||||
5 | Houston, TX | 649,392 | 4.8 | % | 16 | Phoenix, AZ | 288,511 | 2.1 | % | |||||||||||
6 | Indianapolis, IN | 558,694 | 4.1 | % | 17 | Austin, TX | 272,220 | 2.0 | % | |||||||||||
7 | Richmond, VA | 558,209 | 4.1 | % | 18 | Washington, DC | 241,739 | 1.8 | % | |||||||||||
8 | Los Angeles, CA | 551,955 | 4.1 | % | 19 | Miami, FL | 215,980 | 1.6 | % | |||||||||||
9 | Denver-Colorado Springs, CO | 540,051 | 4.0 | % | 20 | Detriot, MI | 211,057 | 1.6 | % | |||||||||||
10 | Roanoke, VA | 466,204 | 3.4 | % | Other (35 Markets) | 2,543,028 | 18.5 | % | ||||||||||||
11 | Memphis, TN | 463,651 | 3.4 | % | Total | 13,607,583 | 100.0 | % |
ON/OFF CAMPUS | ||||||||||||||||||
2012 | 2011 | |||||||||||||||||
4Q | 3Q | 2Q | 1Q | 4Q | 3Q | |||||||||||||
On/adjacent | 78 | % | 78 | % | 77 | % | 75 | % | 74 | % | 72 | % | ||||||
Off (3) | 22 | % | 22 | % | 23 | % | 25 | % | 26 | % | 28 | % | ||||||
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
(1) | Mortgage notes receivable, an investment in one unconsolidated joint venture and assets classified as held for sale are excluded. |
(2) | Includes 1,185,863 square feet managed by HR. |
(3) | Approximately 42% of the off-campus suare feet are anchored by a hospital system. |
HEALTHCARE REALTY I 10 | 3Q I 2012 SUPPLEMENTAL INFORMATION |
BY FACILITY TYPE | |||||||||||||||||||||||||||
Managed by HR | Managed by Third Party | Stabilization in Progress (2) | Construction in Progress | Single-Tenant Net Leases | Total | Percent of Total | Third Party Managed by HR | Total | |||||||||||||||||||
Medical office/outpatient | 8,452,755 | 1,179,037 | 1,282,716 | 1,025,840 | 11,940,348 | 87.7 | % | 443,886 | 12,384,234 | ||||||||||||||||||
Inpatient Rehab | 895,172 | 895,172 | 6.6 | % | 895,172 | ||||||||||||||||||||||
Inpatient Surgical | 273,770 | 273,770 | 2.0 | % | 273,770 | ||||||||||||||||||||||
Other | 255,721 | 242,572 | 498,293 | 3.7 | % | 498,293 | |||||||||||||||||||||
Total Square Feet | 8,452,755 | 1,434,758 | 1,282,716 | 0 | 2,437,354 | 13,607,583 | 100.0 | % | 443,886 | 14,051,469 | |||||||||||||||||
Percent of Total Square Footage | 62.1 | % | 10.5 | % | 9.4 | % | — | % | 18.0 | % | 100.0 | % | |||||||||||||||
Total Number of Properties | 129 | 19 | 12 | 0 | 42 | 202 |
BY PROVIDERS | |||||||||||
Top Providers | Credit Rating | Associated Buildings (3) | Associated SF (3) | % of Total SF (4) | Leased SF Total | % of Total SF | |||||
Baylor Health Care System | AA-/Aa2 | 25 | 2,168,819 | 15.9 | % | 1,016,856 | 7.5 | % | |||
Ascension Health Care System | AA+/Aa1 | 15 | 1,021,838 | 7.5 | % | 373,809 | 2.7 | % | |||
HCA | B+/B1 | 15 | 877,918 | 6.5 | % | 422,227 | 3.1 | % | |||
Carolinas Healthcare System | --/Aa3 | 16 | 787,404 | 5.8 | % | 622,243 | 4.6 | % | |||
Catholic Health Initiatives | AA-/Aa3 | 12 | 740,723 | 5.4 | % | 451,182 | 3.3 | % | |||
HealthSouth | BB-/Ba3 | 9 | 647,560 | 4.8 | % | 647,560 | 4.8 | % | |||
Bon Secours | A-/A3 | 7 | 548,209 | 4.0 | % | 226,612 | 1.7 | % | |||
Tenet Healthcare | B/B2 | 8 | 481,077 | 3.5 | % | 138,822 | 1.0 | % | |||
Baptist Memorial Health Care | AA/-- | 5 | 424,306 | 3.1 | % | 41,242 | 0.3 | % | |||
Indiana University Health | AAA/A1 | 3 | 382,695 | 2.8 | % | 192,929 | 1.4 | % | |||
Vanguard Health | B/B2 | 3 | 278,007 | 2.0 | % | 38,743 | 0.3 | % | |||
Advocate Health Care | AA/Aa2 | 2 | 238,391 | 1.8 | % | 58,157 | 0.4 | % | |||
Medstar Health | A-/A2 | 3 | 241,739 | 1.8 | % | 111,901 | 0.8 | % | |||
Memorial Hermann Health Care | A+/A1 | 4 | 206,090 | 1.5 | % | 82,686 | 0.6 | % | |||
Scott & White | A/A1 | 2 | 206,125 | 1.5 | % | 186,761 | 1.4 | % | |||
Overlake Hospital | A-/A3 | 1 | 191,051 | 1.4 | % | 24,529 | 0.2 | % | |||
St. Luke's Episcopal Health | AA-/-- | 2 | 192,857 | 1.4 | % | 18,715 | 0.1 | % | |||
Hawaii Pacific Health | A-/A3 | 2 | 173,502 | 1.3 | % | 37,362 | 0.3 | % | |||
OrthoIndy | N/R | 2 | 175,999 | 1.3 | % | 175,999 | 1.3 | % | |||
Univ. of Colorado Health | A+/A1 | 2 | 161,099 | 1.2 | % | 44,000 | 0.3 | % | |||
Other- Credit Rated | 14 | 658,821 | 4.8 | % | |||||||
Total - Credit Rated | 150 | 10,628,231 | 78.1 | % | |||||||
Total | 202 | 13,607,583 | 100.0 | % |
BY BUILDING SQUARE FEET | ||||||||||||
Size Range by Square Feet | % of Total | Total Square Footage | Average Square Feet | Number of Properties | ||||||||
>100,000 | 42.0 | % | 5,718,915 | 139,486 | 41 | |||||||
<100,000 and >75,000 | 24.3 | % | 3,306,035 | 84,770 | 39 | |||||||
<75,000 and >50,000 | 18.4 | % | 2,500,197 | 62,505 | 40 | |||||||
<50,000 | 15.3 | % | 2,082,436 | 25,396 | 82 | |||||||
Total | 100.0 | % | 13,607,583 | 67,364 | 202 |
(1) | Excludes mortgage notes receivable, an investment in one unconsolidated joint venture and assets classified as held for sale. |
(2) | Includes 1,185,863 square feet managed by HR. |
(3) | Associated buildings and square footage refers to on-campus, adjacent or off-campus/affiliated properties associated with these healthcare providers. |
(4) | Based on square footage, 78.1% of HR's portfolio is affiliated with a credit rated healthcare provider and 59.7% is affiliated with an investment-grade rated healthcare provider. |
HEALTHCARE REALTY I 11 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
Number of Leases | ||||||||||||||||
Annualized Minimum Rents (2) | Multi- Tenant Properties | Single- Tenant Net Lease Properties | Percentage of Revenues | Total Sq. Ft. | ||||||||||||
2013 | $ | 49,118 | 443 | 6 | 18.8 | % | 1,858,239 | |||||||||
2014 | 46,217 | 399 | 10 | 17.7 | % | 1,864,567 | ||||||||||
2015 | 29,003 | 286 | — | 11.1 | % | 1,139,552 | ||||||||||
2016 | 24,976 | 207 | 5 | 9.6 | % | 929,068 | ||||||||||
2017 | 28,810 | 183 | 5 | 11.0 | % | 1,246,360 | ||||||||||
2018 | 14,250 | 106 | — | 5.5 | % | 649,530 | ||||||||||
2019 | 9,178 | 50 | 1 | 3.5 | % | 356,253 | ||||||||||
2020 | 11,289 | 38 | 1 | 4.3 | % | 419,451 | ||||||||||
2021 | 9,199 | 42 | 3 | 3.5 | % | 405,025 | ||||||||||
2022 | 13,447 | 48 | 3 | 5.2 | % | 557,061 | ||||||||||
Thereafter | 25,294 | 46 | 8 | 9.8 | % | 1,004,402 |
Owned | Number of Properties | Investment | Square Feet | |||||||
Multi-Tenant | 160 | $ | 2,196,359 | 11,170,229 | ||||||
Single-Tenant Net Lease | 42 | 595,117 | 2,437,354 | |||||||
Mortgages | 4 | 162,191 | — | |||||||
206 | $ | 2,953,667 | 13,607,583 |
Number of Leases | ||||||
Square Footage | Multi-Tenant Properties (3) | Single-Tenant Net Lease Properties | ||||
0 - 2,500 | 967 | — | ||||
2,501 - 5,000 | 486 | — | ||||
5,001 - 7,500 | 147 | 1 | ||||
7,501 - 10,000 | 77 | 2 | ||||
10,001 + | 171 | 39 | ||||
Total Leases | 1,848 | 42 |
(1) | Excludes mortgage notes receivable, construction in progress, an investment in one unconsolidated joint venture, corporate property and assets classified as held for sale unless otherwise noted. |
(2) | Represents the annualized minimum rents on leases in-place, excluding the impact of potential lease renewals, future step-ups in rent, or sponsor support payments under financial support agreements and straight-line rent. |
(3) | The average lease size in the multi-tenant properties is 4,325 square feet. |
HEALTHCARE REALTY I 12 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
OCCUPANCY BY FACILITY TYPE | ||||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||||
Facility Type | Investment at 12/31/2012 | Square Feet at 12/31/12 | Q4 | Q3 | Q2 | Q1 | 4Q | |||||||||||||||
Medical office/outpatient | $ | 1,971,001 | 10,657,632 | 86.5 | % | 86.1 | % | 85.5 | % | 86.2 | % | 86.0 | % | |||||||||
Inpatient | 368,144 | 1,168,942 | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||
Other | 46,390 | 498,293 | 83.4 | % | 76.2 | % | 76.2 | % | 76.2 | % | 76.2 | % | ||||||||||
Stabilized Occupancy (2) | $ | 2,385,535 | 12,324,867 | 87.7 | % | 87.1 | % | 86.6 | % | 87.2 | % | 87.0 | % | |||||||||
Stabilization in Progress Occupancy (3) | $ | 405,941 | 1,282,716 | 41.2 | % | 37.3 | % | 32.5 | % | 27.9 | % | 20.6 | % |
OCCUPANCY (2) | ||||||||||||||||
2012 | 2011 | |||||||||||||||
Investment at 12/31/12 | Square Feet at 12/31/12 | Q4 | Q3 | Q2 | Q1 | Q4 | ||||||||||
Multi-Tenant | ||||||||||||||||
Same store (4) | $ | 1,586,046 | 8,753,434 | 87.9 | % | 87.7 | % | 87.1 | % | 88.7 | % | 88.8 | % | |||
Acquisitions | 55,862 | 259,691 | 96.5 | % | 95.7 | % | 95.7 | % | 95.1 | % | 90.6 | % | ||||
Reposition | 148,510 | 874,388 | 47.5 | % | 47.9 | % | 41.5 | % | 43.0 | % | 40.4 | % | ||||
Total | $ | 1,790,418 | 9,887,513 | 84.6 | % | 84.5 | % | 83.7 | % | 84.4 | % | 84.2 | % | |||
Single-Tenant Net lease | ||||||||||||||||
Same store (4) | $ | 518,029 | 2,165,742 | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||
Acquisitions | 66,290 | 207,698 | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||
Reposition | 10,798 | 63,914 | 100.0 | % | — | — | — | — | ||||||||
Total | $ | 595,117 | 2,437,354 | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||
Total | ||||||||||||||||
Same store (4) | $ | 2,104,075 | 10,919,176 | 90.3 | % | 90.1 | % | 89.6 | % | 91.0 | % | 90.9 | % | |||
Acquisitions | 122,152 | 467,389 | 98.0 | % | 96.0 | % | 95.5 | % | 92.2 | % | 91.2 | % | ||||
Reposition | 159,308 | 938,302 | 51.1 | % | 47.9 | % | 41.6 | % | 43.0 | % | 40.4 | % | ||||
Total | $ | 2,385,535 | 12,324,867 | 87.7 | % | 87.1 | % | 86.6 | % | 87.2 | % | 87.0 | % | |||
# of Properties | ||||||||||||||||
Same store (4) | 162 | 154 | 159 | 162 | 158 | |||||||||||
Acquisitions | 9 | 10 | 10 | 9 | 12 | |||||||||||
Reposition | 19 | 19 | 17 | 19 | 18 | |||||||||||
Total | 190 | 183 | 186 | 190 | 188 |
(1) | Excludes mortgage notes receivable, construction in progress, an investment in one unconsolidated joint venture, corporate property and assets classified as held for sale. |
(2) | The stabilized occupancy assumes that properties under a Property Operating Agreement or Single-tenant Net Leases have 100% occupancy. The average underlying tenant occupancy of the five properties under Property Operating Agreements, as directed by the respective sponsor, was approximately 76%. The stabilized occupancy excludes the twelve development properties currently in stabilization. |
(3) | The properties in stabilization are currently 60% leased. The difference between occupied and leased reflects tenants that have signed leases but have not taken occupancy because of buildout to the suite. |
(4) | In order to provide meaningful comparisons, same store occupancy excludes properties that were recently acquired or disposed of, properties held for sale, and properties in stabilization or conversion. |
HEALTHCARE REALTY I 13 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
LEASE STATISTICS (3) | |||||||||||
2012 | 2011 | ||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | |||||||
Contractual increases for in-place leases ("annual bumps") | |||||||||||
Multi-Tenant properties | 3.1 | % | 3.2 | % | 3.1 | % | 3.3 | % | 3.1 | % | |
Single-Tenant Net Lease properties | 2.1 | % | 2.3 | % | 2.5 | % | 3.0 | % | 5.3 | % | |
Newly executed leases ("cash leasing spreads") | 1.0 | % | 0.4 | % | 1.8 | % | 1.8 | % | 2.5 | % | |
Tenant retention rate, multi-tenant properties | 76.4 | % | 85.1 | % | 79.7 | % | 85.4 | % | 87.4 | % |
LEASE, TENANT AND OWNERSHIP STATISTICS | ||||||
As of 12/31/12 | As of 12/31/12 | |||||
Multi-Tenant Contractual Rental Rate Increases by Type (4) | Lease Structure | |||||
Annual increase | 77.6 | % | Gross | 24.9 | % | |
Non-annual increase | 10.2 | % | Modified gross | 34.5 | % | |
No increase within Remaining Term | 12.2 | % | Net | 40.6 | % | |
Tenant Type | Ownership Type | |||||
Multi-Tenant properties | Ground lease | 55.0 | % | |||
Hospital | 39.0 | % | Fee simple | 45.0 | % | |
Physician and other | 61.0 | % | ||||
Single-Tenant net lease properties | ||||||
Hospital | 88.9 | % | ||||
Other | 11.1 | % |
(1) | Excludes mortgage notes receivable, construction in progress, an investment in one unconsolidated joint venture, corporate property and assets classified as held for sale. |
(2) | All percentages presented are calculated based on total square feet. |
(3) | Represents historical rental rate increases and may not be indicative of future increases. |
(4) | "Non-annual increase" refers to leases that have a term greater than one year, but do not have rent increases each year. "No Increase within Remaining Term" refers to leases with less than one year remaining or have a term greater than one year, but no increases during the current lease term. |
HEALTHCARE REALTY I 14 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
Sequential | Year-Over-Year | |||||||||||||||||||||||||
4Q 2012 | 3Q 2012 | 4Q 2011 | $ | Percentage Change | $ | Percentage Change | ||||||||||||||||||||
Multi-Tenant | ||||||||||||||||||||||||||
Revenues | $ | 55,041 | $ | 54,853 | $ | 53,636 | $ | 188 | 0.3 | % | $ | 1,405 | 2.6 | % | ||||||||||||
Expenses | 23,204 | 24,621 | 22,855 | (1,417 | ) | (5.8 | )% | 349 | 1.5 | % | ||||||||||||||||
NOI | $ | 31,837 | $ | 30,232 | $ | 30,781 | $ | 1,605 | 5.3 | % | $ | 1,056 | 3.4 | % | ||||||||||||
Single-Tenant net lease | ||||||||||||||||||||||||||
Revenues | $ | 13,676 | $ | 13,641 | $ | 13,278 | $ | 35 | 0.3 | % | $ | 398 | 3.0 | % | ||||||||||||
Expenses | 401 | 414 | 591 | (13 | ) | (3.1 | )% | (190 | ) | (32.1 | )% | |||||||||||||||
NOI | $ | 13,275 | $ | 13,227 | $ | 12,687 | $ | 48 | 0.4 | % | $ | 588 | 4.6 | % | ||||||||||||
Total | ||||||||||||||||||||||||||
Revenues | $ | 68,717 | $ | 68,494 | $ | 66,914 | $ | 223 | 0.3 | % | $ | 1,803 | 2.7 | % | ||||||||||||
Expenses | 23,605 | 25,035 | 23,446 | (1,430 | ) | (5.7 | )% | 159 | 0.7 | % | ||||||||||||||||
NOI | $ | 45,112 | $ | 43,459 | $ | 43,468 | $ | 1,653 | 3.8 | % | $ | 1,644 | 3.8 | % |
RECONCILIATION OF NOI | ||||||||||||
4Q 2012 | 3Q 2012 | 4Q 2011 | ||||||||||
Rental income | $ | 77,207 | $ | 75,762 | $ | 72,026 | ||||||
Rental lease guaranty income (a) | 1,226 | 1,286 | 1,257 | |||||||||
Exclude straight-line rent revenue | (1,095 | ) | (1,459 | ) | (1,173 | ) | ||||||
Revenue | 77,338 | 75,589 | 72,110 | |||||||||
Revenue not included in same store | (8,621 | ) | (7,095 | ) | (5,196 | ) | ||||||
Same store revenue | $ | 68,717 | $ | 68,494 | $ | 66,914 | ||||||
Property operating expense | $ | 30,154 | $ | 29,969 | $ | 28,217 | ||||||
Property operating expense not included in same store | (6,549 | ) | (4,934 | ) | (4,771 | ) | ||||||
Same store property operating expense | $ | 23,605 | $ | 25,035 | $ | 23,446 | ||||||
Same store NOI | $ | 45,112 | $ | 43,459 | $ | 43,468 | ||||||
(a) Other operating income reconciliation: | ||||||||||||
Rental lease guaranty income | $ | 1,226 | $ | 1,286 | $ | 1,257 | ||||||
Interest income | 124 | 99 | 122 | |||||||||
Other | 92 | 137 | 131 | |||||||||
Total consolidated other operating income | $ | 1,442 | $ | 1,522 | $ | 1,510 |
(1) | Excludes mortgage notes receivable, construction in progress, an investment in one unconsolidated joint venture, corporate property and assets classified as held for sale. |
(2) | In order to provide meaningful comparisons, same store NOI is adjusted for certain non-routine items and excludes properties that were recently acquired or disposed of, properties held for sale, and properties in stabilization or conversion. |
HEALTHCARE REALTY I 15 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
Asset Type | Same Store 4Q 2012 NOI (1) | Adjustments (2) | Adjusted 4Q 2012 NOI | Annualized Adjusted 4Q 2012 NOI | % of Adjusted NOI | ||||||||||||||
MOB / Outpatient | $ | 35,378 | $ | 1,826 | $ | 37,204 | $ | 148,816 | 78.4 | % | |||||||||
Inpatient rehab | 5,430 | 486 | 5,916 | 23,664 | 12.5 | % | |||||||||||||
Inpatient surgical | 2,936 | — | 2,936 | 11,744 | 6.2 | % | |||||||||||||
Other | 1,368 | — | 1,368 | 5,472 | 2.9 | % | |||||||||||||
Subtotal | $ | 45,112 | $ | 2,312 | $ | 47,424 | $ | 189,696 | 100.0 | % |
+ | ADD: DEVELOPMENT PROPERTIES AND MORTGAGES(4) | |||
Land held for development | $ | 25,171 | ||
Stabilization in progress | 405,941 | |||
Mortgage notes receivable | 162,191 | |||
Subtotal | $ | 593,303 | ||
+ | ADD: OTHER ASSETS | |||
Assets held for sale (5) | $ | 3,337 | ||
Properties not in Same Store NOI (6) | 106,589 | |||
Cash and other assets (7) | 71,654 | |||
Subtotal | $ | 181,580 | ||
- | SUBTRACT: DEBT | |||
Unsecured credit facility (8) | $ | 110,000 | ||
Senior notes (8) | 964,737 | |||
Mortgage notes payable (8) | 225,242 | |||
Other liabilities (9) | 91,107 | |||
Subtotal | $ | 1,391,086 | ||
(1) | See Schedule 9 for details on same store NOI. |
(2) | Same store NOI is adjusted to reflect a full quarter of NOI from properties acquired during the prior five quarters. |
(3) | Total shares outstanding as of January 31, 2013. |
(4) | Land held for development, stabilization in progress, and mortgage notes receivable reflect gross book value. |
(5) | Assets held for sale are excluded from same store NOI and reflect net book value. |
(6) | Reflects net carrying amount of certain properties not included in same store NOI, which comprises 938,302 square feet and generated NOI of approximately $1.0 million for 4Q 2012. |
(7) | Includes cash of $6.8 million and other assets of $64.9 million that are expected to generate future cash or NOI and assets that are currently causing non-cash reductions to NOI. Other assets include prepaid assets of $50.8 million, above-market intangible assets (net) of $12.7 million, equity investment in an unconsolidated joint venture of $1.3 million, and notes receivable (net) of $0.1 million. See Footnote 7 to the Consolidated Financial Statements of the Company’s Form 10-K for a detail of other assets. |
(8) | Outstanding principal balances as described in Footnote 9 to the Consolidated Financial Statements of the Company’s Form 10-K. |
(9) | Includes only liabilities that are expected to reduce future cash or NOI and that are currently producing non-cash benefits to NOI. Included are accounts payable and accrued liabilities of $65.8 million, pension plan liability of $15.2 million, security deposits of $4.8 million, market-rate lease intangibles of $4.6 million, and deferred operating expense reimbursements of $0.7 million. Also, excludes deferred revenue of $34.9 million. |
HEALTHCARE REALTY I 16 | 4Q I 2012 SUPPLEMENTAL INFORMATION |
RANGE OF EXPECTATIONS | |||||||
Low | High | ||||||
Occupancy | |||||||
Multi-Tenant | |||||||
Same Store | 87.0 | % | 88.0 | % | |||
Reposition | 40.0 | % | 50.0 | % | |||
Single-Tenant Net Lease | 95.0 | % | 100.0 | % | |||
Same Store Revenue per Occupied Square Foot | |||||||
Multi-Tenant | $28.00 | $30.25 | |||||
Single-Tenant Net Lease | $24.00 | $26.25 | |||||
Same Store Multi-Tenant NOI Margin | 52.0 | % | 58.0 | % | |||
Multi-Tenant Contractual Rent Increases by Type (% of SF) | |||||||
Annual Increase | 75.0 | % | 80.0 | % | |||
Non-annual Increase | 7.5 | % | 12.0 | % | |||
No Increase within Remaining Term | 12.0 | % | 15.0 | % | |||
Contractual Annual Rent Increases | |||||||
Multi-Tenant | 3.0 | % | 3.5 | % | |||
Single-Tenant Net Lease | 2.0 | % | 3.0 | % | |||
Multi-Tenant Cash Releasing Spreads | 0.5 | % | 3.0 | % | |||
Multi-Tenant Lease Retention Rate | 75.0 | % | 85.0 | % | |||
Same Store Multi-Tenant NOI Growth | 2.0 | % | 4.0 | % | |||
Stabilization in Process ("SIP") | |||||||
Year-End 2013 Lease Percentage | 75.0 | % | 85.0 | % | |||
Year-End 2013 Occupancy Percentage | 65.0 | % | 70.0 | % | |||
G&A per quarter | $5,000 | $5,500 | |||||
Funding Activity | |||||||
SIP Funding (tenant improvements) | $15,000 | $25,000 | |||||
Construction Mortgage Funding | $84,000 | $85,000 | |||||
Acquisitions | $100,000 | $200,000 | |||||
Dispositions (2) | $40,000 | $60,000 | |||||
Cap/Interest Rate | |||||||
Construction Mortgage Funding | 6.75 | % | 8.00 | % | |||
Acquisitions | 6.00 | % | 8.00 | % | |||
Dispositions | 6.00 | % | 8.00 | % | |||
Leverage (Debt/Cap) | 40.0 | % | 50.0 | % |
HEALTHCARE REALTY I 17 | 4Q I 2012 SUPPLEMENTAL INFORMATION | |
/($.*'$FRI,F3*%.J7,FRI