(Mark One) | |||||
☒ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the fiscal year ended: December 31, 2021 | ||||
OR | |||||
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to |
Maryland | 62-1507028 | ||||
(State or other jurisdiction of Incorporation or organization) | (I.R.S. Employer Identification No.) |
Title of Each Class | Trading Symbol | Name of Each Exchange on Which Registered | ||||||||||||
Common stock, $0.01 par value per share | HR | New York Stock Exchange |
[Reserved] | ||||||||
Other Information | ||||||||
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections | ||||||||
SIGNATURES AND SCHEDULES |
December 31, 2021 | ||||||||||||||
Dollars and square feet in thousands | GROSS INVESTMENT | SQUARE FEET | NUMBER OF PROPERTIES | OCCUPANCY 1 | ||||||||||
Medical office/outpatient | $ | 4,595,778 | 15,904 | 231 | 87.6 | % | ||||||||
Inpatient | 111,178 | 219 | 2 | 100.0 | % | |||||||||
Office | 145,304 | 558 | 5 | 79.8 | % | |||||||||
4,852,260 | 16,681 | 238 | 87.5 | % | ||||||||||
Construction in progress | 3,974 | |||||||||||||
Land held for development | 24,849 | |||||||||||||
Investments in financing receivables, net 2,3 | 186,745 | 294 | 3 | 97.7 | % | |||||||||
Financing lease right-of-use assets 3 | 31,576 | 45 | 1 | 93.2 | % | |||||||||
Corporate property | 5,538 | |||||||||||||
Total real estate investments | 5,104,942 | 17,020 | 242 | 87.7 | % | |||||||||
Unconsolidated joint ventures 4 | 161,942 | 840 | 16 | 88.2 | % | |||||||||
Total investments | $ | 5,266,884 | 17,860 | 258 | 87.7 | % |
EXPIRATION YEAR | NUMBER OF LEASES | LEASED SQUARE FEET | PERCENTAGE OF LEASED SQUARE FEET | ||||||||
2022 (1) | 761 | 2,349,645 | 16.0 | % | |||||||
2023 | 523 | 2,087,331 | 14.3 | % | |||||||
2024 | 590 | 2,616,764 | 17.9 | % | |||||||
2025 | 432 | 2,046,996 | 14.0 | % | |||||||
2026 | 397 | 1,399,718 | 9.6 | % | |||||||
2027 | 145 | 862,670 | 5.9 | % | |||||||
2028 | 184 | 919,957 | 6.3 | % | |||||||
2029 | 128 | 804,729 | 5.5 | % | |||||||
2030 | 114 | 593,215 | 4.0 | % | |||||||
2031 | 160 | 610,994 | 4.2 | % | |||||||
Thereafter | 54 | 340,390 | 2.3 | % | |||||||
3,488 | 14,632,409 | 100.0 | % |
PLAN CATEGORY | NUMBER OF SECURITIES TO BE ISSUED upon exercise of outstanding options, warrants, and rights 1 | WEIGHTED AVERAGE EXERCISE PRICE of outstanding options, warrants, and rights 1 | NUMBER OF SECURITIES REMAINING AVAILABLE for future issuance under equity compensation plans (excluding securities reflected in the first column) | ||||||||
Equity compensation plans approved by security holders | 348,514 | — | 1,113,178 | ||||||||
Equity compensation plans not approved by security holders | — | — | — | ||||||||
Total | 348,514 | — | 1,113,178 |
PERIOD | TOTAL NUMBER OF SHARES PURCHASED | AVERAGE PRICE PAID per share | TOTAL NUMBER OF SHARES purchased as part of publicly announced plans or programs | MAXIMUM NUMBER OF SHARES that may yet be purchased under the plans or programs | ||||||||||
January 1 - January 31 | — | $ | — | — | — | |||||||||
February 1 - February 28 | 50,240 | 30.95 | — | — | ||||||||||
March 1 - March 31 | — | — | — | — | ||||||||||
April 1 - April 30 | — | — | — | — | ||||||||||
May 1 - May 31 | — | — | — | — | ||||||||||
June 1 - June 30 | 1,732 | 31.69 | — | — | ||||||||||
July 1 - July 31 | — | — | — | — | ||||||||||
August 1 - August 31 | — | — | — | — | ||||||||||
September 1 - September 30 | — | — | — | — | ||||||||||
October 1 - October 31 | — | — | — | — | ||||||||||
November 1 - November 30 | — | — | — | — | ||||||||||
December 1 - December 31 | 78,015 | 31.67 | — | — | ||||||||||
Total | 129,987 |
Dollars in thousands | ASSOCIATED HEALTH SYSTEM/TENANCY 1 | DATE ACQUIRED | PURCHASE PRICE | SQUARE FOOTAGE | MILES TO CAMPUS | ||||||||||||
San Diego, CA 2 | Scripps Health/UCSD | 1/7/2021 | $ | 17,150 | 22,461 | 0.02 | |||||||||||
Dallas, TX 3 | Baylor Scott & White Health | 2/1/2021 | 22,515 | 121,709 | 0.00 | ||||||||||||
Atlanta, GA 3 | Wellstar Health System | 2/17/2021 | 9,800 | 44,567 | 0.19 | ||||||||||||
Washington, D.C. | Sentara Healthcare | 3/3/2021 | 12,750 | 26,496 | 0.09 | ||||||||||||
Houston, TX | Houston Methodist | 5/14/2021 | 13,500 | 45,393 | 0.03 | ||||||||||||
San Diego, CA 2,4 | Palomar Health | 5/28/2021 | 102,650 | 160,394 | 0.00 | ||||||||||||
Greensboro, NC | Cone Health | 6/28/2021 | 9,390 | 25,168 | 0.60 | ||||||||||||
Baltimore, MD | University of Maryland Medical | 6/29/2021 | 14,600 | 33,316 | 1.50 | ||||||||||||
Denver, CO 5 | Centura Health (AdventHealth) | 7/16/2021 | 70,426 | 259,555 | 0.00 | ||||||||||||
Greensboro, NC 2 | Cone Health | 7/19/2021 | 6,400 | 18,119 | 0.18 | ||||||||||||
Colorado Springs, CO | Centura Health (CommonSpirit) | 7/27/2021 | 33,400 | 69,526 | 0.00 | ||||||||||||
Birmingham, AL | Community Health Systems | 8/19/2021 | 9,250 | 29,942 | 0.24 | ||||||||||||
Raleigh, NC | WakeMed Health | 9/20/2021 | 5,780 | 18,280 | 0.70 | ||||||||||||
Denver, CO | Centura Health (AdventHealth) | 9/22/2021 | 20,250 | 83,604 | 0.00 | ||||||||||||
Raleigh, NC | WakeMed Health | 9/30/2021 | 10,000 | 29,178 | 0.22 | ||||||||||||
Denver, CO | UC Health | 11/15/2021 | 7,700 | 18,599 | 1.80 | ||||||||||||
Denver, CO | Centura Health (CommonSpirit) | 11/18/2021 | 22,400 | 30,185 | 1.60 | ||||||||||||
Columbus, OH 6 | Trinity Health | 12/1/2021 | 16,275 | 71,930 | 0.21 | ||||||||||||
Nashville, TN | HCA Healthcare | 12/2/2021 | 11,300 | 34,908 | 0.04 | ||||||||||||
Colorado Springs, CO | Centura Health (CommonSpirit) | 12/20/2021 | 10,575 | 44,166 | 0.25 | ||||||||||||
Columbus, OH 3 | Trinity Health | 12/28/2021 | 9,525 | 28,962 | 0.25 | ||||||||||||
Los Angeles, CA | HCA Healthcare | 12/28/2021 | 20,500 | 56,762 | 0.04 | ||||||||||||
Nashville, TN 7 | Ascension Health | 12/29/2021 | 19,775 | 85,590 | 0.06 | ||||||||||||
Austin, TX | HCA Healthcare | 12/29/2021 | 20,500 | 62,548 | 0.07 | ||||||||||||
Atlanta, GA | Wellstar Health System | 12/30/2021 | 4,900 | 11,840 | 0.05 | ||||||||||||
Nashville, TN | HCA Healthcare | 12/30/2021 | 54,000 | 74,489 | 1.40 | ||||||||||||
Nashville, TN | HCA Healthcare | 12/30/2021 | 20,500 | 32,454 | 1.40 | ||||||||||||
Total investments in real estate | $ | 575,811 | 1,540,141 |
Dollars in thousands | ASSOCIATED HEALTH SYSTEM/TENANCY 1 | DATE ACQUIRED | PURCHASE PRICE | SQUARE FOOTAGE | MILES TO CAMPUS | COMPANY OWNERSHIP % | ||||||||||||||
Denver, CO | HCA Healthcare | 3/30/2021 | $ | 14,375 | 59,359 | 0.60 | 50 | % | ||||||||||||
Colorado Springs, CO | None | 4/1/2021 | 7,200 | 27,510 | 4.70 | 50 | % | |||||||||||||
Los Angeles, CA | MemorialCare Health | 4/8/2021 | 31,335 | 57,573 | 0.00 | 50 | % | |||||||||||||
San Antonio, TX | CHRISTUS Health/Baptist Health | 4/30/2021 | 13,600 | 45,000 | 0.90 | 50 | % | |||||||||||||
Los Angeles, CA | MemorialCare Health | 5/10/2021 | 24,600 | 73,078 | 0.00 | 50 | % | |||||||||||||
Colorado Springs, CO 2 | Centura Health (CommonSpirit) | 7/27/2021 | 9,133 | 23,956 | 1.90 | 50 | % | |||||||||||||
Denver, CO | None | 10/21/2021 | 23,000 | 57,257 | 3.10 | 50 | % | |||||||||||||
San Antonio, TX 3 | Tenet Healthcare | 12/10/2021 | 42,300 | 117,597 | 0.12 | 50 | % | |||||||||||||
San Antonio, TX | Tenet Healthcare | 12/29/2021 | 6,094 | 22,381 | 0.12 | 50 | % | |||||||||||||
San Antonio, TX | Resolute Health | 12/29/2021 | 8,850 | 30,542 | 2.00 | 50 | % | |||||||||||||
Total TIAA Joint Venture acquisitions | $ | 180,487 | 514,253 |
Dollars in thousands | DATE DISPOSED | SALES PRICE | SQUARE FOOTAGE | ||||||||
Los Angeles, CA 1,2 | 3/11/2021 | $ | 26,000 | 73,906 | |||||||
Atlanta, GA 2 | 4/12/2021 | 8,050 | 19,732 | ||||||||
Richmond, VA 2,5 | 5/18/2021 | 52,000 | 142,856 | ||||||||
Gadsden, AL 2,3 | 5/19/2021 | 5,500 | 120,192 | ||||||||
Dallas, TX 2,4 | 7/9/2021 | 23,000 | 190,160 | ||||||||
Chicago, IL 2 | 10/28/2021 | 13,300 | 95,436 | ||||||||
Des Moines, IA 2,6 | 12/8/2021 | 47,000 | 132,617 | ||||||||
Aberdeen, SD | 12/22/2021 | 12,750 | 58,285 | ||||||||
Dallas, TX | 12/23/2021 | 800 | 13,818 | ||||||||
Total dispositions | $ | 188,400 | 847,002 |
WEIGHTED AVERAGE SALE PRICE per share | SHARES PRICED | SHARES SETTLED | SHARES REMAINING TO BE SETTLED | NET PROCEEDS in millions | |||||||||||||
2021 | $ | 31.09 | 9,763,680 | 10,859,539 | 727,400 | $ | 330.3 | ||||||||||
(dollars in millions) | TRANSACTION DATE | PRINCIPAL BORROWING/(REPAYMENT) | ENCUMBERED SQUARE FEET | CONTRACTUAL INTEREST RATE | ||||||||||
Debt assumptions: | ||||||||||||||
Los Angeles, CA | 12/28/2021 | $ | 11.0 | 56,762 | 4.70 | % | ||||||||
Repayments in full: | ||||||||||||||
Washington, D.C | 11/1/2021 | $ | (11.1) | 62,379 | 4.69 | % | ||||||||
Atlanta, GA | 11/5/2021 | (9.6) | 59,427 | 3.50 | % | |||||||||
$ | (20.7) | 121,806 | 4.14 | % | ||||||||||
EFFECTIVE DATE | AMOUNT | WEIGHTED AVERAGE RATE | EXPIRATION DATE | ||||||||
December 18, 2017 | $ | 25,000 | 2.18 | % | December 16, 2022 | ||||||
February 1, 2018 | 50,000 | 2.46 | % | December 16, 2022 | |||||||
May 1, 2019 | 50,000 | 2.33 | % | May 1, 2026 | |||||||
June 3, 2019 | 50,000 | 2.13 | % | May 1, 2026 | |||||||
$ | 175,000 | 2.29 | % |
PRINCIPAL BALANCE | CARRYING BALANCE 1 | WEIGHTED YEARS TO MATURITY | CONTRACTUAL RATE | EFFECTIVE RATE | |||||||||||||
Senior Notes due 2025 2 | $ | 250,000 | $ | 249,040 | 3.3 | 3.88 | % | 4.08 | % | ||||||||
Senior Notes due 2028 | 300,000 | 296,612 | 6.0 | 3.63 | % | 3.84 | % | ||||||||||
Senior Notes due 2030 3 | 300,000 | 296,813 | 8.3 | 2.40 | % | 2.71 | % | ||||||||||
Senior Notes due 2031 | 300,000 | 295,374 | 9.3 | 2.05 | % | 2.24 | % | ||||||||||
Total Senior Notes Outstanding | 1,150,000 | 1,137,839 | 6.8 | 2.95 | % | 3.18 | % | ||||||||||
$700 million unsecured credit facility due 2023 4 | 210,000 | 210,000 | 1.4 | LIBOR+0.90% | 1.00 | % | |||||||||||
$200 million unsecured term loan due 2024 5 | 200,000 | 199,460 | 2.4 | LIBOR+1.00% | 1.95 | % | |||||||||||
$150 million unsecured term loan due 2026 6 | 150,000 | 149,376 | 4.4 | LIBOR+0.95% | 2.48 | % | |||||||||||
Mortgage notes payable | 103,664 | 104,650 | 3.4 | 4.26 | % | 4.01 | % | ||||||||||
Total Outstanding Notes and Bonds Payable | $ | 1,813,664 | $ | 1,801,325 | 5.3 | 2.65 | % | 2.78 | % |
December 31, 2021 | ESTIMATED REMAINING FUNDINGS unaudited | ESTIMATED TOTAL INVESTMENT unaudited | APPROXIMATE SQUARE FEET unaudited | |||||||||||||||||||||||
Dollars in thousands | NUMBER OF PROPERTIES | INITIAL OCCUPANCY | CONSTRUCTION IN PROGRESS BALANCE | TOTAL FUNDED during the year | TOTAL AMOUNT FUNDED | |||||||||||||||||||||
Redevelopment Activity | ||||||||||||||||||||||||||
Memphis, TN | 1 | Q1 2021 | — | $ | 10,052 | $ | 31,702 | $ | 2,398 | $ | 34,100 | 110,883 | ||||||||||||||
Dallas, TX | 1 | Q1 2022 | — | 7,036 | 7,460 | 9,440 | 16,900 | 110,860 | ||||||||||||||||||
Tacoma, WA | 1 | Q2 2022 | $ | 3,974 | 4,147 | 4,147 | 8,253 | 12,400 | 23,000 | |||||||||||||||||
Nashville, TN | 1 | Q3 2023 | — | 1,846 | 1,846 | 42,154 | 44,000 | 106,194 | ||||||||||||||||||
Total | $ | 3,974 | $ | 23,081 | $ | 45,155 | $ | 62,245 | $ | 107,400 | 350,937 | |||||||||||||||
NUMBER OF PROPERTIES | GROSS REAL ESTATE INVESTMENT AS OF DECEMBER 31, 2021 | ||||||||||||||||
YEAR EXERCISABLE | MOB | INPATIENT | FAIR MARKET VALUE METHOD 1 | NON FAIR MARKET VALUE METHOD 2 | TOTAL | ||||||||||||
Current 3 | 2 | 1 | $ | 54,743 | $ | — | $ | 54,743 | |||||||||
2022 | — | — | — | — | — | ||||||||||||
2023 | — | — | — | — | — | ||||||||||||
2024 | — | — | — | — | — | ||||||||||||
2025 | 4 | — | 48,253 | 19,459 | 67,712 | ||||||||||||
2026 | 1 | — | 20,202 | — | 20,202 | ||||||||||||
2027 | — | — | — | — | — | ||||||||||||
2028 | 1 | — | 41,087 | — | 41,087 | ||||||||||||
2029 | 2 | — | 51,440 | — | 51,440 | ||||||||||||
2030 | — | — | — | — | — | ||||||||||||
2031 | 3 | — | 84,347 | — | 84,347 | ||||||||||||
2032 and thereafter 4 | 7 | — | 248,948 | — | 248,948 | ||||||||||||
Total | 20 | 1 | $ | 549,020 | $ | 19,459 | $ | 568,479 |
CHANGE | ||||||||||||||
Dollars in thousands | 2021 | 2020 | $ | % | ||||||||||
Contractual interest | $ | 48,740 | $ | 52,656 | $ | (3,916) | (7.4) | % | ||||||
Net discount/premium accretion | 105 | 483 | (378) | (78.3) | % | |||||||||
Debt issuance costs amortization | 2,873 | 2,704 | 169 | 6.3 | % | |||||||||
Amortization of interest rate swap settlement | 168 | 168 | — | — | % | |||||||||
Amortization of treasury hedge settlement | 427 | 336 | 91 | 27.1 | % | |||||||||
Interest cost capitalization | (221) | (1,142) | 921 | (80.6) | % | |||||||||
Interest on lease liabilities | 1,032 | 969 | 63 | 6.5 | % | |||||||||
Total interest expense | $ | 53,124 | $ | 56,174 | $ | (3,050) | (5.4) | % |
YEAR ENDED DECEMBER 31, | |||||||||||
Amounts in thousands, except per share data | 2021 | 2020 | 2019 | ||||||||
Net income | $ | 66,659 | $ | 72,195 | $ | 39,185 | |||||
Gain on sales of real estate assets | (55,940) | (70,361) | (25,101) | ||||||||
Impairments | 17,101 | — | 5,617 | ||||||||
Real estate depreciation and amortization | 208,155 | 194,574 | 180,715 | ||||||||
Proportionate share of unconsolidated joint ventures | 5,541 | 564 | 321 | ||||||||
FFO | 241,516 | 196,972 | 200,737 | ||||||||
Acquisition and pursuit costs 1 | 3,930 | 2,561 | 1,742 | ||||||||
Lease intangible amortization | 162 | 690 | 147 | ||||||||
Accelerated stock awards 2 | — | — | 2,854 | ||||||||
Non-routine legal costs/forfeited earnest money received 3 | (35) | — | — | ||||||||
Debt financing costs 4 | 283 | 21,920 | 760 | ||||||||
Proportionate share of unconsolidated joint ventures | 225 | 16 | — | ||||||||
Normalized FFO | 246,081 | 222,159 | 206,240 | ||||||||
Non-real estate depreciation and amortization | 2,397 | 3,154 | 3,269 | ||||||||
Non-cash interest expense amortization 5 | 3,182 | 3,691 | 2,866 | ||||||||
Provision for bad debt, net | 73 | 207 | 167 | ||||||||
Straight-line rent income, net | (4,303) | (2,245) | (1,463) | ||||||||
Share-based compensation | 10,729 | 9,922 | 9,519 | ||||||||
Proportionate share of unconsolidated joint ventures | (1,357) | 27 | 32 | ||||||||
Normalized FFO adjusted for non-cash items | 256,802 | 236,915 | 220,630 | ||||||||
2nd Generation tenant improvements | (26,363) | (26,209) | (28,690) | ||||||||
Leasing commissions paid | (11,742) | (10,369) | (11,329) | ||||||||
Capital expenditures | (19,582) | (21,758) | (17,158) | ||||||||
Maintenance cap ex | (57,687) | (58,336) | (57,177) | ||||||||
FAD | $ | 199,115 | $ | 178,579 | $ | 163,453 | |||||
FFO per common share - diluted | $ | 1.68 | $ | 1.46 | $ | 1.56 | |||||
Normalized FFO per common share - diluted | $ | 1.71 | $ | 1.65 | $ | 1.60 | |||||
Weighted average common shares outstanding - diluted 6 | 143,618 | 134,835 | 128,863 |
YEAR ENDED DECEMBER 31, | |||||||||||
Dollars in thousands | 2021 | 2020 | PERCENTAGE GROWTH | ||||||||
Net income | $ | 66,659 | $ | 72,195 | |||||||
Other income (expense) | 15,089 | 7,220 | |||||||||
General and administrative expense | 34,152 | 30,704 | |||||||||
Depreciation and amortization expense | 202,714 | 190,435 | |||||||||
Other expenses 1 | 14,164 | 12,325 | |||||||||
Straight-line rent revenue | (5,801) | (3,735) | |||||||||
Joint venture properties | 4,041 | 233 | |||||||||
Other revenue 2 | (8,117) | (7,417) | |||||||||
Cash NOI | 322,901 | 301,960 | 6.9 | % | |||||||
Cash NOI not included in same store | (46,078) | (30,474) | |||||||||
Same store and reposition cash NOI | 276,823 | 271,486 | 2.0 | % | |||||||
Reposition NOI | (3,066) | (3,942) | (22.2) | % | |||||||
Same store cash NOI | $ | 273,757 | $ | 267,544 | 2.3 | % |
AS OF DECEMBER 31, 2021 | ||||||||||||||
Dollars and square feet in thousands | PROPERTY COUNT | GROSS INVESTMENT 1 | SQUARE FEET | OCCUPANCY | ||||||||||
Same store properties | 178 | $ | 3,847,502 | 13,428 | 88.8 | % | ||||||||
Acquisitions | 57 | 1,012,386 | 2,742 | 89.7 | % | |||||||||
Development completions | 2 | 87,725 | 262 | 71.5 | % | |||||||||
Reposition | 5 | 100,371 | 588 | 59.7 | % | |||||||||
Total owned real estate properties | 242 | $ | 5,047,984 | 17,020 | 87.7 | % |
IMPACT ON EARNINGS AND CASH FLOW | ||||||||||||||
Dollars in thousands | OUTSTANDING PRINCIPAL BALANCE as of Dec. 31, 2021 | CALCULATED ANNUAL INTEREST | ASSUMING 10% INCREASE in market interest rates | ASSUMING 10% DECREASE in market interest rates | ||||||||||
Variable Rate Debt | ||||||||||||||
Unsecured Credit Facility | $ | 210,000 | $ | 1,998 | $ | (200) | $ | 200 | ||||||
Unsecured Term Loan due 2024 1 | 125,000 | 1,312 | (131) | 131 | ||||||||||
Unsecured Term Loan due 2026 2 | 50,000 | 525 | (52) | 52 | ||||||||||
$ | 385,000 | $ | 3,835 | $ | (383) | $ | 383 |
FAIR VALUE | |||||||||||||||||
Dollars in thousands | CARRYING VALUE as of Dec. 31, 2021 2 | DEC. 31, 2021 | ASSUMING 10% INCREASE in market interest rates | ASSUMING 10% DECREASE in market interest rates | DEC. 31, 2020 1 | ||||||||||||
Fixed Rate Debt | |||||||||||||||||
Unsecured Term Loan due 2024 3 | $ | 74,459 | $ | 76,148 | $ | 75,885 | $ | 76,416 | $ | 77,849 | |||||||
Unsecured Term Loan due 2026 4 | 99,377 | 102,049 | 101,335 | 102,741 | 105,481 | ||||||||||||
Senior Notes due 2025 | 249,040 | 253,110 | 250,427 | 255,888 | 259,156 | ||||||||||||
Senior Notes due 2028 | 296,612 | 311,594 | 307,085 | 316,329 | 325,150 | ||||||||||||
Senior Notes due 2030 | 296,813 | 288,886 | 283,090 | 294,723 | 302,239 | ||||||||||||
Senior Notes due 2031 | 295,374 | 275,696 | 269,203 | 282,429 | 288,789 | ||||||||||||
Mortgage Notes Payable | 104,650 | 104,634 | 103,794 | 105,479 | 121,347 | ||||||||||||
$ | 1,416,325 | $ | 1,412,117 | $ | 1,390,819 | $ | 1,434,005 | $ | 1,480,011 |
YEAR ENDED DECEMBER 31, | |||||||||||
2021 | 2020 | 2019 | |||||||||
Revenues | |||||||||||
Rental income | $ | 520,334 | $ | 492,262 | $ | 462,225 | |||||
Interest from financing receivables, net | 4,192 | — | — | ||||||||
10,291 | 7,367 | 8,073 | |||||||||
534,817 | 499,629 | 470,298 | |||||||||
Expenses | |||||||||||
Property operating | 212,273 | 196,514 | 180,005 | ||||||||
General and administrative | 34,152 | 30,704 | 34,826 | ||||||||
Acquisition and pursuit costs | 3,930 | 2,561 | 1,742 | ||||||||
Depreciation and amortization | 202,714 | 190,435 | 177,859 | ||||||||
453,069 | 420,214 | 394,432 | |||||||||
Other income (expense) | |||||||||||
Gain on sales of real estate properties | 55,940 | 70,361 | 25,101 | ||||||||
Interest expense | (53,124) | (56,174) | (55,435) | ||||||||
Loss on extinguishment of debt | — | (21,503) | — | ||||||||
Impairment of real estate properties | (17,101) | — | (5,617) | ||||||||
Equity loss from unconsolidated joint ventures | (795) | (463) | (19) | ||||||||
Interest and other income (expense), net | (9) | 559 | (711) | ||||||||
(15,089) | (7,220) | (36,681) | |||||||||
Net income | $ | 66,659 | $ | 72,195 | $ | 39,185 | |||||
Basic earnings per common share | $ | 0.45 | $ | 0.52 | $ | 0.29 | |||||
Diluted earnings per common share | $ | 0.45 | $ | 0.52 | $ | 0.29 | |||||
Weighted average common shares outstanding - basic | 142,637 | 133,930 | 128,000 | ||||||||
Weighted average common shares outstanding - diluted | 142,710 | 134,007 | 128,084 |
YEAR ENDED DECEMBER 31, | |||||||||||
2021 | 2020 | 2019 | |||||||||
Net income | $ | 66,659 | $ | 72,195 | $ | 39,185 | |||||
Other comprehensive income (loss) | |||||||||||
Interest rate swaps | |||||||||||
Reclassification adjustment for losses included in net income (interest expense) | 4,472 | 3,472 | 319 | ||||||||
Gains (losses) arising during the period on interest rate swaps | 3,379 | (10,862) | (5,592) | ||||||||
Losses on settlement of treasury rate locks arising during the period | — | (4,267) | — | ||||||||
7,851 | (11,657) | (5,273) | |||||||||
Comprehensive income | $ | 74,510 | $ | 60,538 | $ | 33,912 |
Preferred Stock | Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Income (Loss) | Cumulative Net Income | Cumulative Dividends | Total Stockholders’ Equity | |||||||||||||||||
Balance at December 31, 2018 | $ | — | $ | 1,253 | $ | 3,180,284 | $ | (902) | $ | 1,088,119 | $ | (2,552,112) | $ | 1,716,642 | |||||||||
Issuance of stock, net of costs | — | 92 | 295,764 | — | — | — | 295,856 | ||||||||||||||||
Common stock redemption | — | (1) | (3,317) | — | — | — | (3,318) | ||||||||||||||||
Share-based compensation | — | 3 | 12,272 | — | — | — | 12,275 | ||||||||||||||||
Net income | — | — | — | — | 39,185 | — | 39,185 | ||||||||||||||||
Loss on interest rate swaps | — | — | — | (5,273) | — | — | (5,273) | ||||||||||||||||
Dividends to common stockholders ($1.20 per share) | — | — | — | — | — | (155,358) | (155,358) | ||||||||||||||||
Balance at December 31, 2019 | — | 1,347 | 3,485,003 | (6,175) | 1,127,304 | (2,707,470) | 1,900,009 | ||||||||||||||||
Issuance of stock, net of costs | — | 47 | 142,123 | — | — | — | 142,170 | ||||||||||||||||
Common stock redemption | — | (1) | (1,705) | — | — | — | (1,706) | ||||||||||||||||
Share-based compensation | — | 2 | 9,920 | — | — | — | 9,922 | ||||||||||||||||
Net income | — | — | — | — | 72,195 | — | 72,195 | ||||||||||||||||
Loss on interest rate swaps and treasury locks | — | — | — | (11,657) | — | — | (11,657) | ||||||||||||||||
Dividends to common stockholders ($1.20 per share) | — | — | — | — | — | (162,557) | (162,557) | ||||||||||||||||
Balance at December 31, 2020 | — | 1,395 | 3,635,341 | (17,832) | 1,199,499 | (2,870,027) | 1,948,376 | ||||||||||||||||
Issuance of stock, net of costs | — | 109 | 330,933 | — | — | — | 331,042 | ||||||||||||||||
Common stock redemption | — | (1) | (4,084) | — | — | — | (4,085) | ||||||||||||||||
Share-based compensation | — | 2 | 10,727 | — | — | — | 10,729 | ||||||||||||||||
Net income | — | — | — | — | 66,659 | — | 66,659 | ||||||||||||||||
Gain on interest rate swaps and treasury locks | — | — | — | 7,851 | — | — | 7,851 | ||||||||||||||||
Dividends to common stockholders ($1.21 per share) | — | — | — | — | — | (175,456) | (175,456) | ||||||||||||||||
Balance at December 31, 2021 | $ | — | $ | 1,505 | $ | 3,972,917 | $ | (9,981) | $ | 1,266,158 | $ | (3,045,483) | $ | 2,185,116 |
YEAR ENDED DECEMBER 31, | |||||||||||
OPERATING ACTIVITIES | 2021 | 2020 | 2019 | ||||||||
Net income | $ | 66,659 | $ | 72,195 | $ | 39,185 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 202,714 | 190,435 | 177,859 | ||||||||
Other amortization | 3,793 | 4,381 | 3,013 | ||||||||
Share-based compensation | 10,729 | 9,922 | 12,275 | ||||||||
Amortization of straight-line rent receivable (lessor) | (5,801) | (3,735) | (3,000) | ||||||||
Amortization of straight-line rent on operating leases (lessee) | 1,498 | 1,490 | 1,537 | ||||||||
Gain on sales of real estate properties | (55,940) | (70,361) | (25,101) | ||||||||
Loss on extinguishment of debt | — | 21,503 | — | ||||||||
Impairment of real estate properties | 17,101 | — | 5,617 | ||||||||
Equity loss from unconsolidated joint ventures | 795 | 463 | 19 | ||||||||
Distributions from unconsolidated joint ventures | — | 193 | 381 | ||||||||
Proceeds from disposition of sales-type lease properties | — | 244,454 | — | ||||||||
Non-cash interest from financing receivable | (391) | — | — | ||||||||
Changes in operating assets and liabilities: | |||||||||||
Other assets, including right-of-use-assets | (11,436) | (727) | (8,573) | ||||||||
Accounts payable and accrued liabilities | (839) | 4,555 | 2,752 | ||||||||
Other liabilities | 3,747 | (4,679) | 7,174 | ||||||||
Net cash provided by operating activities | 232,629 | 470,089 | 213,138 | ||||||||
INVESTING ACTIVITIES | |||||||||||
Acquisitions of real estate | (365,943) | (397,349) | (380,274) | ||||||||
Development of real estate | (4,029) | (3,089) | (25,985) | ||||||||
Additional long-lived assets | (100,689) | (93,963) | (64,670) | ||||||||
Investments in unconsolidated joint ventures | (89,600) | (65,663) | — | ||||||||
Investment in financing receivable | (186,433) | — | — | ||||||||
Proceeds from sales of real estate properties | 184,221 | 4,898 | 52,401 | ||||||||
Net cash used in investing activities | (562,473) | (555,166) | (418,528) | ||||||||
FINANCING ACTIVITIES | |||||||||||
Net borrowings (repayments) on unsecured credit facility | 210,000 | (293,000) | 31,000 | ||||||||
Borrowings on term loan | — | 150,000 | 50,000 | ||||||||
Borrowings of notes and bonds payable | — | 596,562 | — | ||||||||
Repayments of notes and bonds payable | (24,557) | (47,845) | (13,857) | ||||||||
Redemption of notes and bonds payable | — | (270,386) | — | ||||||||
Dividends paid | (175,456) | (162,557) | (155,358) | ||||||||
Net proceeds from issuance of common stock | 331,119 | 142,000 | 295,946 | ||||||||
Common stock redemptions | (3,803) | (1,436) | (5,097) | ||||||||
Settlement of treasury rate locks | — | (4,267) | — | ||||||||
Debt issuance and assumption costs | (405) | (5,931) | (4,589) | ||||||||
Payments made on finance leases | (9,182) | (3,417) | (379) | ||||||||
Net cash provided by financing activities | 327,716 | 99,723 | 197,666 | ||||||||
Investment in financing receivable | |||||||||||
(Decrease) increase in cash and cash equivalents | (2,128) | 14,646 | (7,724) | ||||||||
Cash and cash equivalents cash at beginning of period | 15,303 | 657 | 8,381 | ||||||||
Cash and cash equivalents at end of period | $ | 13,175 | $ | 15,303 | $ | 657 | |||||
Supplemental Cash Flow Information | |||||||||||
Interest paid | $ | 49,443 | $ | 52,787 | $ | 53,978 | |||||
Mortgage notes payable assumed upon acquisition (adjusted to fair value) | $ | 11,790 | $ | 36,536 | $ | — | |||||
Invoices accrued for construction, tenant improvements and other capitalized costs | $ | 17,655 | $ | 14,935 | $ | 17,294 | |||||
Capitalized interest | $ | 221 | $ | 1,142 | $ | 1,411 | |||||
Land improvements | 3.0 to 39.0 years | ||||
Buildings and improvements | 3.3 to 44.0 years | ||||
Lease intangibles (including ground lease intangibles) | 1.4 to 99.0 years | ||||
Personal property | 3.0 to 20.0 years |
YEAR ENDED DECEMBER 31, | |||||||||||
Dollars in thousands | 2021 | 2020 | 2019 | ||||||||
Type of Revenue | |||||||||||
Parking income | $ | 7,859 | $ | 6,720 | $ | 7,520 | |||||
Property lease guaranty income | — | — | 128 | ||||||||
Management fee income | 2,049 | 343 | 270 | ||||||||
Miscellaneous | 383 | 304 | 155 | ||||||||
$ | 10,291 | $ | 7,367 | $ | 8,073 |
YEAR ENDED DECEMBER 31, | ||||||||||||||
Dollars in thousands | 2021 | 2020 | 2019 | |||||||||||
Property operating income | $ | 488,479 | $ | 453,699 | $ | 415,142 | ||||||||
Single-tenant | 26,054 | 34,828 | 44,083 | |||||||||||
Straight-line rent | 5,801 | 3,735 | 3,000 | |||||||||||
Rental income | $ | 520,334 | $ | 492,262 | $ | 462,225 |
YEAR ENDED DECEMBER 31, 2020 | |||||||||||
In thousands | As previously reported | As reclassified | |||||||||
Total real estate investments | $ | 4,621,413 | $ | 4,641,080 | |||||||
Financing lease right-of-use assets | 19,667 | — | |||||||||
Total assets | 3,812,260 | 3,812,260 |
Dollars in thousands | NUMBER OF PROPERTIES | LAND | BUILDINGS, IMPROVEMENTS, AND LEASE INTANGIBLES | PERSONAL PROPERTY | TOTAL | ACCUMULATED DEPRECIATION | ||||||||||||||
Seattle, WA | 27 | $ | 60,017 | $ | 607,269 | $ | 698 | $ | 667,984 | $ | (137,982) | |||||||||
Dallas, TX | 22 | 24,242 | 506,408 | 598 | 531,248 | (200,711) | ||||||||||||||
Los Angeles, CA | 16 | 65,598 | 289,431 | 432 | 355,461 | (107,855) | ||||||||||||||
Charlotte, NC | 16 | 4,200 | 178,997 | 105 | 183,302 | (80,714) | ||||||||||||||
Atlanta, GA | 15 | 14,517 | 294,938 | 80 | 309,535 | (43,384) | ||||||||||||||
Denver, CO | 18 | 25,225 | 285,633 | 543 | 311,401 | (46,561) | ||||||||||||||
Houston, TX | 11 | 22,268 | 156,531 | 95 | 178,894 | (56,307) | ||||||||||||||
Washington, D.C. | 7 | 1,736 | 161,505 | 34 | 163,275 | (36,401) | ||||||||||||||
Nashville, TN | 10 | 33,486 | 217,008 | 1,417 | 251,911 | (80,657) | ||||||||||||||
Memphis, TN | 10 | 13,343 | 161,495 | 235 | 175,073 | (51,486) | ||||||||||||||
Indianapolis, IN | 4 | 3,300 | 118,058 | 13 | 121,371 | (34,527) | ||||||||||||||
Honolulu, HI | 3 | 8,327 | 137,154 | 169 | 145,650 | (47,821) | ||||||||||||||
Austin, TX | 6 | 18,737 | 111,390 | 129 | 130,256 | (31,088) | ||||||||||||||
San Francisco, CA | 3 | 14,054 | 108,933 | 43 | 123,030 | (28,393) | ||||||||||||||
Richmond, VA | 6 | — | 110,060 | 123 | 110,183 | (41,513) | ||||||||||||||
Des Moines, IA | 4 | 8,067 | 91,394 | 99 | 99,560 | (33,940) | ||||||||||||||
San Diego, CA | 4 | 19,123 | 54,540 | 12 | 73,675 | (3,774) | ||||||||||||||
Colorado Springs, CO | 7 | 7,131 | 112,276 | 25 | 119,432 | (21,256) | ||||||||||||||
San Antonio, TX | 6 | 6,487 | 91,202 | 398 | 98,087 | (45,756) | ||||||||||||||
Chicago, IL | 2 | — | 60,846 | 81 | 60,927 | (20,204) | ||||||||||||||
Other (15 markets) | 45 | 38,060 | 603,051 | 894 | 642,005 | (182,226) | ||||||||||||||
242 | 387,918 | 4,458,119 | 6,223 | 4,852,260 | (1,332,556) | |||||||||||||||
Construction in progress | — | — | 3,974 | — | 3,974 | — | ||||||||||||||
Land held for development | — | 24,849 | — | — | 24,849 | (1,166) | ||||||||||||||
Financing lease right-of-use assets | — | — | — | — | 31,576 | — | ||||||||||||||
Investment in financing receivables, net | — | — | — | — | 186,745 | — | ||||||||||||||
Corporate property | — | — | — | 5,538 | 5,538 | (5,021) | ||||||||||||||
Total real estate investments | 242 | $ | 412,767 | $ | 4,462,093 | $ | 11,761 | $ | 5,104,942 | $ | (1,338,743) |
SALES-TYPE LEASES | ||||||||
Dollars in thousands | 2020 | |||||||
Profit recognized at commencement date | $ | 68,282 | Gain on sales of real estate assets | |||||
Interest income | 3,007 | Rental income |
In thousands | |||||
2022 | $ | 379,180 | |||
2023 | 323,863 | ||||
2024 | 252,145 | ||||
2025 | 199,630 | ||||
2026 | 148,550 | ||||
2027 and thereafter | 347,962 | ||||
$ | 1,651,330 |
In thousands | OPERATING | FINANCING | ||||||
2022 | $ | 5,030 | $ | 889 | ||||
2023 | 5,071 | 901 | ||||||
2024 | 5,130 | 925 | ||||||
2025 | 5,174 | 942 | ||||||
2026 | 5,201 | 954 | ||||||
2027 and thereafter | 306,963 | 97,813 | ||||||
Total undiscounted lease payments | 332,569 | 102,424 | ||||||
Discount | (236,431) | (79,873) | ||||||
Lease liabilities | $ | 96,138 | $ | 22,551 |
In thousands | YEAR ENDED Dec. 31, 2021 | YEAR ENDED Dec. 31, 2020 | ||||||
Operating lease cost | ||||||||
Operating lease expense | $ | 4,765 | $ | 4,710 | ||||
Variable lease expense | 3,929 | 3,556 | ||||||
Finance lease cost | ||||||||
Amortization of right-of-use assets | 388 | 324 | ||||||
Interest on lease liabilities | 1,032 | 969 | ||||||
Total lease expense | $ | 10,114 | $ | 9,559 | ||||
Other information | ||||||||
Operating cash flows outflows related to operating leases | $ | 7,706 | $ | 6,912 | ||||
Operating cash flows outflows related to financing leases | $ | 809 | ||||||
Financing cash flows outflows related to financing leases | $ | 9,182 | $ | 3,417 | ||||
Right-of-use assets obtained in exchange for new finance lease liabilities | $ | 3,827 | $ | 7,212 | ||||
Right-of-use assets obtained in exchange for new operating lease liabilities | $ | 8,298 | $ | 1,976 | ||||
Weighted-average remaining lease term (excluding renewal options) - operating leases | 47.6 | 48.6 | ||||||
Weighted-average remaining lease term (excluding renewal options) -finance leases | 62.1 | 64.5 | ||||||
Weighted-average discount rate - operating leases | 5.6 | % | 5.7 | % | ||||
Weighted-average discount rate - finance leases | 5.3 | % | 5.4 | % |
Dollars in thousands | TYPE 1 | DATE ACQUIRED | PURCHASE PRICE 2 | MORTGAGES ASSUMED 3 | CASH CONSIDERATION 4 | REAL ESTATE 2 | OTHER 5 | SQUARE FOOTAGE unaudited | ||||||||||||||||||
San Diego, CA 6 | MOB | 1/7/21 | $ | 17,150 | $ | — | $ | 17,182 | $ | 17,182 | $ | — | 22,461 | |||||||||||||
Dallas, TX 8 | MOB | 2/1/21 | 22,515 | — | 22,299 | 22,641 | (342) | 121,709 | ||||||||||||||||||
Atlanta, GA 8 | MOB | 2/17/21 | 9,800 | — | 10,027 | 10,073 | (46) | 44,567 | ||||||||||||||||||
Washington, D.C. | MOB | 3/3/21 | 12,750 | — | 12,709 | 12,658 | 51 | 26,496 | ||||||||||||||||||
Houston, TX | MOB | 5/14/21 | 13,500 | — | 12,986 | 13,379 | (393) | 45,393 | ||||||||||||||||||
San Diego, CA 6,7 | MOB | 5/28/21 | 102,650 | — | 103,984 | 104,629 | (645) | 160,394 | ||||||||||||||||||
Greensboro, NC | MOB | 6/28/21 | 9,390 | — | 9,475 | 10,047 | (572) | 25,168 | ||||||||||||||||||
Baltimore, MD | MOB | 6/29/21 | 14,600 | — | 14,357 | 14,437 | (80) | 33,316 | ||||||||||||||||||
Denver, CO 9 | MOB | 7/16/21 | 70,426 | — | 69,151 | 65,100 | 4,051 | 259,555 | ||||||||||||||||||
Greensboro, NC 6 | MOB | 7/19/21 | 6,400 | — | 6,374 | 6,514 | (140) | 18,119 | ||||||||||||||||||
Colorado Springs, CO | MOB | 7/27/21 | 33,400 | — | 32,738 | 33,241 | (503) | 69,526 | ||||||||||||||||||
Birmingham, AL | MOB | 8/19/21 | 9,250 | — | 9,355 | 9,388 | (33) | 29,942 | ||||||||||||||||||
Raleigh, NC | MOB | 9/20/21 | 5,780 | — | 5,821 | 5,810 | 11 | 18,280 | ||||||||||||||||||
Denver, CO | MOB | 9/22/21 | 20,250 | — | 19,630 | 19,405 | 225 | 83,604 | ||||||||||||||||||
Raleigh, NC | MOB | 9/30/21 | 10,000 | — | 9,921 | 9,874 | 47 | 29,178 | ||||||||||||||||||
Denver, CO | MOB | 11/15/21 | 7,700 | — | 7,383 | 7,431 | (48) | 18,599 | ||||||||||||||||||
Denver, CO | MOB | 11/18/21 | 22,400 | — | 22,343 | 22,422 | (79) | 30,185 | ||||||||||||||||||
Columbus, OH 10 | MOB | 12/1/21 | 16,275 | — | 15,970 | 7,365 | 8,605 | 71,930 | ||||||||||||||||||
Nashville, TN | MOB | 12/2/21 | 11,300 | — | 11,245 | 11,263 | (18) | 34,908 | ||||||||||||||||||
Colorado Springs, CO | MOB | 12/20/21 | 10,575 | — | 10,541 | 11,009 | (468) | 44,166 | ||||||||||||||||||
Columbus, OH 8 | MOB | 12/28/21 | 9,525 | — | 9,521 | 9,601 | (80) | 28,962 | ||||||||||||||||||
Los Angeles, CA | MOB | 12/28/21 | 20,500 | (11,000) | 9,396 | 20,316 | 80 | 56,762 | ||||||||||||||||||
Nashville, TN 11 | MOB | 12/29/21 | 19,775 | — | 19,833 | 19,982 | (149) | 85,590 | ||||||||||||||||||
Austin, TX | MOB | 12/29/21 | 20,500 | — | 20,696 | 20,741 | (45) | 62,548 | ||||||||||||||||||
Atlanta, GA | MOB | 12/30/21 | 4,900 | — | 4,772 | 4,419 | 353 | 11,840 | ||||||||||||||||||
Nashville, TN 12 | MOB | 12/30/21 | 54,000 | — | 53,923 | 54,072 | (149) | 74,489 | ||||||||||||||||||
Nashville, TN 12 | MOB | 12/30/21 | 20,500 | — | 19,833 | 19,825 | 8 | 32,454 | ||||||||||||||||||
$ | 575,811 | $ | (11,000) | $ | 561,465 | $ | 562,824 | $ | 9,641 | 1,540,141 |
ESTIMATED FAIR VALUE in millions | ESTIMATED USEFUL LIFE in years | |||||||
Building | $ | 275.1 | 18.0 - 44.0 | |||||
Investment in financing receivables, net | 185.9 | 0.5 - 34.0 | ||||||
Financing lease right of use assets 1 | 8.9 | 15.0 - 34.0 | ||||||
Land | 34.1 | — | ||||||
Land Improvements | 8.9 | 6.0 - 16.0 | ||||||
Intangibles | ||||||||
At-market lease intangibles | 58.8 | 2.6 - 16.6 | ||||||
Above-market lease intangibles (lessor) | 3.4 | 1.9 - 8.1 | ||||||
Below-market lease intangibles (lessor) | (1.4) | 3.1 - 21.8 | ||||||
Above-market lease intangibles (lessee) | (0.3) | 36.7 - 64.5 | ||||||
Below-market lease intangibles (lessee) | 4.7 | 45.4 | ||||||
Mortgage notes payable assumed, including fair value adjustments | (11.8) | |||||||
Other assets acquired | 0.8 | |||||||
Accounts payable, accrued liabilities and other liabilities assumed | (5.6) | |||||||
Total cash paid | $ | 561.5 |
Dollars in thousands | TYPE 1 | DATE ACQUIRED | PURCHASE PRICE | CASH CONSIDERATION 2 | REAL ESTATE | OTHER 3 | SQUARE FOOTAGE unaudited | ||||||||||||||||
Denver, CO | MOB | 3/30/21 | $ | 14,375 | $ | 14,056 | $ | 14,550 | $ | (494) | 59,359 | ||||||||||||
Colorado Springs, CO | MOB | 4/1/21 | 7,200 | 7,288 | 7,347 | (59) | 27,510 | ||||||||||||||||
Los Angeles, CA | MOB | 4/8/21 | 31,335 | 30,179 | 30,642 | (463) | 57,573 | ||||||||||||||||
San Antonio, TX | MOB | 4/30/21 | 13,600 | 13,412 | 13,656 | (244) | 45,000 | ||||||||||||||||
Los Angeles, CA | MOB | 5/10/21 | 24,600 | 24,259 | 24,147 | 112 | 73,078 | ||||||||||||||||
Colorado Springs, CO 4 | MOB | 7/27/21 | 9,133 | 9,137 | 9,135 | 2 | 23,956 | ||||||||||||||||
Denver, CO | MOB | 10/21/21 | 23,000 | 22,638 | 23,021 | (383) | 57,257 | ||||||||||||||||
San Antonio, TX 5 | MOB | 12/10/21 | 42,300 | 41,892 | 42,190 | (298) | 117,597 | ||||||||||||||||
San Antonio, TX | MOB | 12/29/21 | 6,094 | 6,218 | 6,308 | (90) | 22,381 | ||||||||||||||||
San Antonio, TX | MOB | 12/29/21 | 8,850 | 8,915 | 8,866 | 49 | 30,542 | ||||||||||||||||
$ | 180,487 | $ | 177,994 | $ | 179,862 | $ | (1,868) | 514,253 |
Dollars in thousands | TYPE 1 | DATE ACQUIRED | PURCHASE PRICE | MORTGAGES ASSUMED 2 | CASH CONSIDERATION 3 | REAL ESTATE | OTHER 4 | SQUARE FOOTAGE unaudited | ||||||||||||||||||
Los Angeles, CA | MOB | 1/3/20 | $ | 42,000 | $ | (19,300) | $ | 22,800 | $ | 42,400 | $ | (300) | 86,986 | |||||||||||||
Atlanta, GA | MOB | 2/13/20 | 12,000 | — | 11,800 | 12,100 | (300) | 64,624 | ||||||||||||||||||
Raleigh, NC | MOB | 2/25/20 | 6,300 | — | 6,500 | 6,500 | — | 15,964 | ||||||||||||||||||
Colorado Springs, CO | MOB | 3/9/20 | 8,200 | — | 8,300 | 8,600 | (300) | 34,210 | ||||||||||||||||||
Denver, CO 5 | MOB | 3/13/20 | 33,500 | — | 33,200 | 34,000 | (800) | 136,994 | ||||||||||||||||||
San Diego, CA | MOB | 7/1/20 | 16,700 | — | 16,700 | 16,900 | (200) | 46,083 | ||||||||||||||||||
Los Angeles, CA | MOB | 7/17/20 | 35,000 | — | 37,700 | 37,700 | — | 49,785 | ||||||||||||||||||
Seattle, WA 6 | MOB | 7/23/20 | 11,000 | — | 10,900 | 11,300 | (400) | 21,309 | ||||||||||||||||||
Atlanta, GA | MOB | 7/31/20 | 20,500 | — | 21,600 | 21,300 | 300 | 48,145 | ||||||||||||||||||
Houston, TX | MOB | 9/24/20 | 11,000 | — | 10,900 | 11,000 | (100) | 40,235 | ||||||||||||||||||
Los Angeles, CA | MOB | 9/28/20 | 14,000 | — | 14,000 | 13,900 | 100 | 24,252 | ||||||||||||||||||
Colorado Springs, CO | MOB | 10/7/20 | 8,900 | — | 8,900 | 9,000 | (100) | 36,720 | ||||||||||||||||||
Greensboro, NC 5 | MOB | 11/9/20 | 45,100 | — | 45,400 | 44,900 | 500 | 149,400 | ||||||||||||||||||
Memphis, TN | MOB | 11/9/20 | 26,300 | — | 26,500 | 26,200 | 300 | 135,270 | ||||||||||||||||||
Memphis, TN 7 | MOB | 11/18/20 | 7,000 | — | 7,100 | 6,100 | 1,000 | 40,192 | ||||||||||||||||||
Nashville, TN | MOB | 12/1/20 | 14,000 | — | 13,900 | 13,900 | — | 38,736 | ||||||||||||||||||
Greensboro, NC | MOB | 12/17/20 | 10,500 | — | 10,800 | 10,700 | 100 | 27,599 | ||||||||||||||||||
San Diego, CA | MOB | 12/22/20 | 37,400 | (16,500) | 21,400 | 38,500 | (600) | 45,157 | ||||||||||||||||||
Atlanta, GA 8 | MOB | 12/29/20 | 50,000 | — | 50,400 | 50,600 | (200) | 125,404 | ||||||||||||||||||
Greensboro, NC 9 | MOB | 12/30/20 | 11,600 | — | 11,300 | 11,300 | — | 35,373 | ||||||||||||||||||
$ | 421,000 | $ | (35,800) | $ | 390,100 | $ | 426,900 | $ | (1,000) | 1,202,438 | ||||||||||||||||
Land Acquisition 10 | 1/14/20 | 1,600 | — | 1,700 | 1,700 | — | — | |||||||||||||||||||
Land Acquisition 11 | 9/4/20 | 1,000 | — | 1,100 | 1,100 | — | — | |||||||||||||||||||
Land Acquisition 12 | 10/22/20 | 2,500 | — | 2,600 | 2,600 | — | — | |||||||||||||||||||
$ | 426,100 | $ | (35,800) | $ | 395,500 | $ | 432,300 | $ | (1,000) | 1,202,438 |
ESTIMATED FAIR VALUE in millions | ESTIMATED USEFUL LIFE in years | |||||||
Building | $ | 292.9 | 19.0 - 43.0 | |||||
Land | 74.4 | — | ||||||
Land Improvements | 11.6 | 6.0 - 14.0 | ||||||
Intangibles | ||||||||
At-market lease intangibles | 53.4 | 3.2 - 12.0 | ||||||
Above-market lease intangibles (lessor) | 2.0 | 1.7 - 11.0 | ||||||
Below-market lease intangibles (lessor) | (2.2) | 2.3 - 9.9 | ||||||
Below-market lease intangibles (lessee) | 1.0 | 55 | ||||||
Mortgage notes payable assumed, including fair value adjustments | (36.5) | |||||||
Other assets acquired | 1.8 | |||||||
Accounts payable, accrued liabilities and other liabilities assumed | (2.9) | |||||||
Total cash paid | $ | 395.5 |
Dollars in thousands | TYPE 1 | DATE ACQUIRED | PURCHASE PRICE | CASH CONSIDERATION 2 | REAL ESTATE | OTHER 3 | SQUARE FOOTAGE unaudited | ||||||||||||||||
Minneapolis, MN | MOB | 11/12/20 | $ | 16,600 | $ | 14,200 | $ | 13,800 | $ | 400 | 92,139 | ||||||||||||
Minneapolis, MN | MOB | 12/7/20 | 15,500 | 15,400 | 15,500 | (100) | 48,594 | ||||||||||||||||
Los Angeles, CA | MOB | 12/8/20 | 80,600 | 80,500 | 79,200 | 1,300 | 135,904 | ||||||||||||||||
Los Angeles, CA | MOB | 12/29/20 | 13,200 | 13,200 | 13,100 | 100 | 48,759 | ||||||||||||||||
$ | 125,900 | $ | 123,300 | $ | 121,600 | $ | 1,700 | 325,396 |
Dollars in thousands | TYPE 1 | DATE DISPOSED | SALES PRICE | CLOSING ADJUSTMENTS | NET PROCEEDS | NET REAL ESTATE INVESTMENT | OTHER including receivables 2 | GAIN/ (IMPAIRMENT) | SQUARE FOOTAGE unaudited | ||||||||||||||||||||
Los Angeles, CA 3 | MOB | 3/11/21 | $ | 26,000 | $ | (555) | $ | 25,445 | $ | 6,046 | $ | 509 | $ | 18,890 | 73,906 | ||||||||||||||
Atlanta, GA | MOB | 4/12/21 | 8,050 | (272) | 7,778 | 5,675 | 151 | 1,952 | 19,732 | ||||||||||||||||||||
Richmond, VA | MOB | 5/18/21 | 52,000 | (314) | 51,686 | 29,414 | 3,270 | 19,002 | 142,856 | ||||||||||||||||||||
Gadsden, AL 4 | MOB | 5/19/21 | 5,500 | (280) | 5,220 | 5,914 | 175 | (869) | 120,192 | ||||||||||||||||||||
Dallas, TX 5 | MOB | 7/9/21 | 23,000 | (1,117) | 21,883 | 18,733 | 1,966 | 1,184 | 190,160 | ||||||||||||||||||||
Chicago, IL | MOB | 10/28/21 | 13,300 | (388) | 12,912 | 23,213 | 706 | (11,007) | 95,436 | ||||||||||||||||||||
Des Moines, IA 6 | MOB | 12/8/21 | 47,000 | (901) | 46,099 | 32,312 | 1,037 | 12,750 | 132,617 | ||||||||||||||||||||
Aberdeen, SD | MOB | 12/22/21 | 12,750 | (299) | 12,451 | 10,337 | — | 2,114 | 58,285 | ||||||||||||||||||||
Dallas, TX | MOB | 12/23/21 | 800 | (103) | 697 | 712 | 167 | (182) | 13,818 | ||||||||||||||||||||
$ | 188,400 | $ | (4,229) | $ | 184,171 | $ | 132,356 | $ | 7,981 | $ | 43,834 | 847,002 |
Dollars in thousands | TYPE 1 | DATE DISPOSED | SALES PRICE | CLOSING ADJUSTMENTS | NET PROCEEDS | NET REAL ESTATE INVESTMENT | OTHER including receivables 2 | GAIN/ (IMPAIRMENT) | SQUARE FOOTAGE unaudited | ||||||||||||||||||||
Springfield, MO 3 | SF | 7/30/20 | $ | 138,000 | $ | — | $ | 138,000 | $ | 92,400 | $ | 3,900 | $ | 41,700 | 186,000 | ||||||||||||||
Oklahoma City, OK 3 | MOB | 7/30/20 | 106,500 | — | 106,500 | 76,800 | 3,100 | 26,600 | 200,000 | ||||||||||||||||||||
Miami, FL | MOB | 9/30/20 | 5,000 | (200) | 4,800 | 2,600 | 100 | 2,100 | 26,000 | ||||||||||||||||||||
$ | 249,500 | $ | (200) | $ | 249,300 | $ | 171,800 | $ | 7,100 | $ | 70,400 | 412,000 |
DECEMBER 31, | ||||||||
Dollars in thousands | 2021 | 2020 | ||||||
Balance Sheet data | ||||||||
Land | $ | — | $ | 1,664 | ||||
Buildings, improvements and lease intangibles | — | 27,443 | ||||||
Personal property | — | 39 | ||||||
— | 29,146 | |||||||
Accumulated depreciation | — | (10,455) | ||||||
Real estate assets held for sale, net | — | 18,691 | ||||||
Other assets, net | 57 | 1,955 | ||||||
Assets held for sale, net | $ | 57 | $ | 20,646 | ||||
Accounts payable and accrued liabilities | $ | 169 | $ | 533 | ||||
Other liabilities | 125 | 683 | ||||||
Liabilities of properties held for sale | $ | 294 | $ | 1,216 |
GROSS BALANCE at December 31, | ACCUMULATED AMORTIZATION at December 31, | WEIGHTED AVG. REMAINING LIFE in years | BALANCE SHEET CLASSIFICATION | |||||||||||||||||
Dollars in millions | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||
Goodwill | $ | 3.5 | $ | 3.5 | $ | — | $ | — | N/A | Other assets, net | ||||||||||
Credit facility debt issuance costs | 5.1 | 5.1 | 3.3 | 2.0 | 1.4 | Other assets, net | ||||||||||||||
Above-market lease intangibles (lessor) | 7.0 | 4.2 | 2.0 | 1.6 | 4.7 | Other assets, net | ||||||||||||||
Customer relationship intangibles (lessor) | 2.1 | 4.1 | 0.9 | 1.7 | 55.9 | Other assets, net | ||||||||||||||
Below-market lease intangibles (lessor) | (10.1) | (9.0) | (5.1) | (4.4) | 7.3 | Other liabilities | ||||||||||||||
At-market lease intangibles | 213.0 | 174.4 | 77.5 | 63.7 | 7.9 | Real estate properties | ||||||||||||||
$ | 220.6 | $ | 182.3 | $ | 78.6 | $ | 64.6 | 8.1 |
Dollars in millions | FUTURE AMORTIZATION OF INTANGIBLES, NET | ||||
2022 | $ | 35.5 | |||
2023 | 30.6 | ||||
2024 | 23.1 | ||||
2025 | 16.7 | ||||
2026 | 10.6 |
DECEMBER 31, | MATURITY DATES | CONTRACTUAL INTEREST RATES | PRINCIPAL PAYMENTS | INTEREST PAYMENTS | ||||||||||||||||
Dollars in thousands | 2021 | 2020 | ||||||||||||||||||
Unsecured Credit Facility | $ | 210,000 | $ | — | 5/23 | LIBOR + 0.90% | At maturity | Monthly | ||||||||||||
Unsecured Term Loan due 2024 1 | 199,460 | 199,236 | 5/24 | LIBOR + 1.00% | At maturity | Monthly | ||||||||||||||
Unsecured Term Loan due 2026 1 | 149,376 | 149,479 | 6/26 | LIBOR + 0.95% | At maturity | Monthly | ||||||||||||||
Senior Notes due 2025 1 | 249,040 | 248,776 | 5/25 | 3.88 | % | At maturity | Semi-Annual | |||||||||||||
Senior Notes due 2028 1 | 296,612 | 296,123 | 1/28 | 3.63 | % | At maturity | Semi-Annual | |||||||||||||
Senior Notes due 2030 1 | 296,813 | 296,468 | 3/30 | 2.40 | % | At maturity | Semi-Annual | |||||||||||||
Senior Notes due 2031 1 | 295,374 | 294,924 | 3/31 | 2.05 | % | At maturity | Semi-Annual | |||||||||||||
Mortgage notes payable 2 | 104,650 | 117,763 | 8/23-5/27 | 3.31%-6.17% | Monthly | Monthly | ||||||||||||||
$ | 1,801,325 | $ | 1,602,769 |
DECEMBER 31, | ||||||||
Dollars in thousands | 2021 | 2020 | ||||||
Unsecured Term Loan due 2024 principal balance | $ | 200,000 | $ | 200,000 | ||||
Debt issuance costs | (540) | (764) | ||||||
Unsecured Term Loan due 2024 carrying amount | $ | 199,460 | $ | 199,236 |
DECEMBER 31, | ||||||||
Dollars in thousands | 2021 | 2020 | ||||||
Unsecured Term Loan due 2026 principal balance | $ | 150,000 | $ | 150,000 | ||||
Debt issuance costs | (624) | (521) | ||||||
Unsecured Term Loan due 2026 carrying amount | $ | 149,376 | $ | 149,479 |
DECEMBER 31, | ||||||||
Dollars in thousands | 2021 | 2020 | ||||||
Senior Notes due 2028 face value | $ | 300,000 | $ | 300,000 | ||||
Unaccreted discount | (1,637) | (1,872) | ||||||
Debt issuance costs | (1,751) | (2,005) | ||||||
Senior Notes due 2028 carrying amount | $ | 296,612 | $ | 296,123 |
DECEMBER 31, | DECEMBER 31, | |||||||
Dollars in thousands | 2021 | 2020 | ||||||
Senior Notes due 2030 face value | $ | 300,000 | $ | 300,000 | ||||
Unaccreted discount | (844) | (935) | ||||||
Debt issuance costs | (2,343) | (2,597) | ||||||
Senior Notes due 2030 carrying amount | $ | 296,813 | $ | 296,468 |
ORIGINAL BALANCE | EFFECTIVE INTEREST RATE 12 | MATURITY DATE | COLLATERAL 13 | PRINCIPAL AND INTEREST PAYMENTS 11 | INVESTMENT IN COLLATERAL at December 31, | BALANCE at December 31, | ||||||||||||||||||||
Dollars in millions | 2021 | 2021 | 2020 | |||||||||||||||||||||||
Life Insurance Co. 1 | 11.0 | 3.87 | % | 11/22 | MOB | Monthly/7-yr amort. | — | — | 9.8 | |||||||||||||||||
Financial Services 2 | 12.4 | 4.27 | % | 10/23 | MOB | Monthly/10-yr amort. | — | — | 11.4 | |||||||||||||||||
Life Insurance Co. 3 | 12.3 | 3.86 | % | 8/23 | MOB | Monthly/7-yr amort. | 25.9 | 10.3 | 10.6 | |||||||||||||||||
Life Insurance Co. 4 | 9.0 | 4.84 | % | 12/23 | MOB,OFC | Monthly/10-yr amort. | 28.1 | 7.1 | 7.3 | |||||||||||||||||
Life Insurance Co. 5 | 13.3 | 4.13 | % | 1/24 | MOB | Monthly/10-yr amort. | 21.6 | 12.0 | 12.4 | |||||||||||||||||
Life Insurance Co. 6 | 6.8 | 3.96 | % | 2/24 | MOB | Monthly/7-yr amort. | 14.7 | 6.0 | 6.2 | |||||||||||||||||
Financial Services 7 | 9.7 | 4.32 | % | 9/24 | MOB | Monthly/10-yr amort. | 16.5 | 7.8 | 8.1 | |||||||||||||||||
Life Insurance Co. 8 | 16.5 | 3.43 | % | 1/25 | MOB,OFC | Monthly/7-yr amort. | 38.7 | 16.7 | 17.1 | |||||||||||||||||
Financial Services | 11.5 | 3.71 | % | 1/26 | MOB | Monthly/10-yr amort. | 39.8 | 8.7 | 9.2 | |||||||||||||||||
Life Insurance Co. | 19.2 | 4.08 | % | 12/26 | MOB | Monthly/10-yr amort. | 44.1 | 18.4 | 18.7 | |||||||||||||||||
Commercial Bank 9 | 15.0 | 5.25 | % | 4/27 | MOB | Monthly/20-yr amort. | 31.5 | 6.1 | 7.0 | |||||||||||||||||
Life Insurance Co. 10 | 11.0 | 3.64 | % | 5/27 | MOB | Monthly/10-yr amort. | 20.3 | 11.6 | — | |||||||||||||||||
$ | 281.2 | $ | 104.7 | $ | 117.8 |
Dollars in thousands | PRINCIPAL MATURITIES | NET ACCRETION/ AMORTIZATION 1 | DEBT ISSUANCE COSTS 2 | NOTES AND BONDS PAYABLE | % | ||||||||||||
2022 | $ | 3,582 | $ | (130) | $ | (1,586) | $ | 1,866 | 0.1 | % | |||||||
2023 | 229,910 | (148) | (1,605) | 228,157 | 12.7 | % | |||||||||||
2024 | 226,448 | (266) | (1,441) | 224,741 | 12.4 | % | |||||||||||
2025 | 267,415 | (434) | (1,141) | 265,840 | 14.8 | % | |||||||||||
2026 | 174,879 | (469) | (975) | 173,435 | 9.6 | % | |||||||||||
2027 and thereafter | 911,430 | (1,647) | (2,497) | 907,286 | 50.4 | % | |||||||||||
$ | 1,813,664 | $ | (3,094) | $ | (9,245) | $ | 1,801,325 | 100.0 | % |
INTEREST RATE DERIVATIVE | NUMBER OF INSTRUMENTS | NOTIONAL in millions | ||||||
Interest rate swaps - 2017 | 2 | $ | 25.0 | |||||
Interest rate swaps - 2018 | 2 | 50.0 | ||||||
Interest rate swaps - 2019 | 4 | 100.0 | ||||||
Total interest rate swaps | 8 | $ | 175.0 |
AS OF DECEMBER 31, 2021 | AS OF DECEMBER 31, 2020 | |||||||||||||
Dollars in thousands | BALANCE SHEET LOCATION | FAIR VALUE | BALANCE SHEET LOCATION | FAIR VALUE | ||||||||||
Derivatives designated as hedging instruments | ||||||||||||||
Interest rate swaps 2017 | Other liabilities | $ | (420) | Other liabilities | $ | (1,008) | ||||||||
Interest rate swaps 2018 | Other liabilities | (976) | Other liabilities | (2,291) | ||||||||||
Interest rate swaps 2019 | Other liabilities | (4,521) | Other liabilities | (9,875) | ||||||||||
Total derivatives designated as hedging instruments | $ | (5,917) | $ | (13,174) |
AMOUNT OF GAIN RECOGNIZED IN OCI on derivatives | AMOUNT OF (GAIN)/LOSS RECLASSIFIED FROM OCI INTO INCOME for the year ended December 31, | |||||||||||||
Dollars in thousands | 2021 | 2021 | 2020 | |||||||||||
Interest rate swaps 2017 | $ | 61 | Interest expense | $ | 527 | $ | 397 | |||||||
Interest rate swaps 2018 | 121 | Interest expense | 1,194 | 934 | ||||||||||
Interest rate swaps 2019 | 3,197 | Interest expense | 2,157 | 1,637 | ||||||||||
Settled treasury hedges | — | Interest expense | 426 | 336 | ||||||||||
Settled interest rate swaps | — | Interest expense | 168 | 168 | ||||||||||
$ | 3,379 | Total interest expense | $ | 4,472 | $ | 3,472 |
Offsetting of Derivative Liabilities | ||||||||||||||||||||
GROSS AMOUNTS of recognized liabilities | GROSS AMOUNTS OFFSET in the Consolidated Balance Sheets | NET AMOUNTS OF LIABILITIES presented in the Consolidated Balance Sheets | GROSS AMOUNTS NOT OFFSET in the Consolidated Balance Sheets | |||||||||||||||||
FINANCIAL INSTRUMENTS | CASH COLLATERAL | NET AMOUNT | ||||||||||||||||||
Derivatives | $ | (5,917) | $ | — | $ | (5,917) | $ | 5,917 | $ | — | $ | — |
YEAR ENDED DECEMBER 31, | |||||||||||
2021 | 2020 | 2019 | |||||||||
Balance, beginning of year | 139,487,375 | 134,706,154 | 125,279,455 | ||||||||
Issuance of common stock | 10,899,301 | 4,637,445 | 9,251,440 | ||||||||
Non-vested share-based awards, net of withheld shares and forfeitures | 70,757 | 143,776 | 175,259 | ||||||||
Balance, end of year | 150,457,433 | 139,487,375 | 134,706,154 |
WEIGHTED AVERAGE SALE PRICE per share | SHARES PRICED | SHARES SETTLED | SHARES REMAINING TO BE SETTLED | NET PROCEEDS in millions | |||||||||||||
2020 | $ | 31.50 | 6,430,572 | 4,607,313 | 1,823,259 | $ | 141.5 | ||||||||||
2021 | $ | 31.09 | 9,763,680 | 10,859,539 | 727,400 | $ | 330.3 | ||||||||||
INTEREST RATE SWAPS as of December 31, | ||||||||
Dollars in thousands | 2021 | 2020 | ||||||
Beginning balance | $ | (17,832) | $ | (6,175) | ||||
Other comprehensive loss before reclassifications | 4,472 | 3,472 | ||||||
Amounts reclassified from accumulated other comprehensive income (loss) | 3,379 | (10,862) | ||||||
Losses on settlement of treasury rate locks arising during the period | — | (4,267) | ||||||
Net current-period other comprehensive (loss) | 7,851 | (11,657) | ||||||
Ending balance | $ | (9,981) | $ | (17,832) |
DETAILS ABOUT ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) COMPONENTS | AMOUNT RECLASSIFIED from accumulated other comprehensive income (loss) | AFFECTED LINE ITEM in the statement where net income is presented | ||||||
Amounts reclassified from accumulated other comprehensive income (loss) related to settled interest rate swaps | $ | 594 | Interest Expense | |||||
Amounts reclassified from accumulated other comprehensive income (loss) related to current interest rate swaps | 3,878 | Interest Expense | ||||||
$ | 4,472 |
Dollars in millions | FUTURE AMORTIZATION of non-vested shares | ||||
2022 | $ | 8.3 | |||
2023 | 5.6 | ||||
2024 | 4.3 | ||||
2025 | 2.8 | ||||
2026 | 1.0 | ||||
2027 and thereafter | 0.2 | ||||
Total | $ | 22.2 |
YEAR ENDED DECEMBER 31, | |||||||||||
Dollars in thousands, except per share data | 2021 | 2020 | 2019 | ||||||||
Share-based awards, beginning of year | 1,766,061 | 1,754,066 | 1,769,863 | ||||||||
Granted | 203,701 | 197,999 | 276,839 | ||||||||
Vested | (404,777) | (186,004) | (292,636) | ||||||||
Forfeited | (2,957) | — | — | ||||||||
Share-based awards, end of year | 1,562,028 | 1,766,061 | 1,754,066 | ||||||||
Weighted-average grant date fair value of | |||||||||||
Share-based awards, beginning of year | $ | 30.51 | $ | 29.82 | $ | 29.36 | |||||
Share-based awards granted during the year | $ | 30.86 | $ | 30.33 | $ | 31.75 | |||||
Share-based awards vested during the year | $ | 28.38 | $ | 23.82 | $ | 28.84 | |||||
Stock-based awards forfeited during the year | $ | 33.04 | $ | — | $ | — | |||||
Share-based awards, end of year | $ | 31.10 | $ | 30.51 | $ | 29.82 | |||||
Grant date fair value of shares granted during the year | $ | 6,286 | $ | 6,006 | $ | 8,791 |
YEAR ENDED DECEMBER 31, | |||||||||||
Dollars in thousands, except per share data | 2021 | 2020 | 2019 | ||||||||
Options outstanding, beginning of year | 341,647 | 332,659 | 328,533 | ||||||||
Granted | 253,200 | 212,716 | 235,572 | ||||||||
Exercised | (30,281) | (21,713) | (35,277) | ||||||||
Forfeited | (71,630) | (42,221) | (54,095) | ||||||||
Expired | (144,422) | (139,794) | (142,074) | ||||||||
Options outstanding and exercisable, end of year | 348,514 | 341,647 | 332,659 | ||||||||
Weighted-average exercise price of | |||||||||||
Options outstanding, beginning of year | $ | 24.70 | $ | 25.59 | $ | 24.17 | |||||
Options granted during the year | $ | 25.16 | $ | 28.36 | $ | 24.17 | |||||
Options exercised during the year | $ | 25.03 | $ | 24.10 | $ | 25.01 | |||||
Options forfeited during the year | $ | 25.45 | $ | 25.29 | $ | 25.26 | |||||
Options expired during the year | $ | 24.17 | $ | 23.74 | $ | 25.77 | |||||
Options outstanding, end of year | $ | 25.38 | $ | 24.70 | $ | 25.59 | |||||
Weighted-average fair value of options granted during the year (calculated as of the grant date) | $ | 9.05 | $ | 8.06 | $ | 7.02 | |||||
Intrinsic value of options exercised during the year | $ | 165 | $ | 101 | $ | 269 | |||||
Intrinsic value of options outstanding and exercisable (calculated as of December 31) | $ | 1,997 | $ | 1,673 | $ | 2,589 | |||||
Exercise prices of options outstanding (calculated as of December 31) | $ | 25.91 | $ | 24.70 | $ | 25.59 | |||||
Weighted-average contractual life of outstanding options (calculated as of December 31, in years) | 0.8 | 0.8 | 0.8 |
2021 | 2020 | 2019 | |||||||||
Risk-free interest rates | 0.13 | % | 1.58 | % | 2.48 | % | |||||
Expected dividend yields | 4.11 | % | 3.69 | % | 4.19 | % | |||||
Expected life (in years) | 1.43 | 1.43 | 1.45 | ||||||||
Expected volatility | 48.2 | % | 28.6 | % | 29.8 | % | |||||
Expected forfeiture rates | 85 | % | 85 | % | 85 | % |
YEAR ENDED DECEMBER 31, | |||||||||||
Dollars in thousands, except per share data | 2021 | 2020 | 2019 | ||||||||
Weighted average common shares | |||||||||||
Weighted average common shares outstanding | 144,411,835 | 135,666,503 | 129,735,723 | ||||||||
Non-vested shares | (1,774,669) | (1,736,358) | (1,736,022) | ||||||||
Weighted average common shares - basic | 142,637,166 | 133,930,145 | 127,999,701 | ||||||||
Weighted average common shares - basic | 142,637,166 | 133,930,145 | 127,999,701 | ||||||||
Dilutive effect of forward equity | — | 6,283 | — | ||||||||
Dilutive effect of employee stock purchase plan | 73,062 | 70,512 | 84,283 | ||||||||
Weighted average common shares - diluted | 142,710,228 | 134,006,940 | 128,083,984 | ||||||||
Net income | $ | 66,659 | $ | 72,195 | $ | 39,185 | |||||
Dividends paid on nonvested share-based awards | (2,154) | (2,083) | (2,075) | ||||||||
Net income applicable to common stockholders | $ | 64,505 | $ | 70,112 | $ | 37,110 | |||||
Basic earnings per common share | $ | 0.45 | $ | 0.52 | $ | 0.29 | |||||
Diluted earnings per common share | $ | 0.45 | $ | 0.52 | $ | 0.29 |
December 31, 2021 | |||||||||||||||||
Dollars in thousands | NUMBER OF PROPERTIES | INITIAL OCCUPANCY | CONSTRUCTION IN PROGRESS BALANCE | TOTAL FUNDED during the year | TOTAL AMOUNT FUNDED | ||||||||||||
Redevelopment Activity | |||||||||||||||||
Memphis, TN | 1 | Q1 2021 | — | 10,052 | 31,702 | ||||||||||||
Dallas, TX | 1 | Q1 2022 | — | 7,036 | 7,460 | ||||||||||||
Tacoma, WA | 1 | Q2 2022 | 3,974 | 4,147 | 4,147 | ||||||||||||
Nashville, TN | 1 | Q3 2023 | — | 1,846 | 1,846 | ||||||||||||
Total | $ | 3,974 | $ | 23,081 | $ | 45,155 |
YEAR ENDED DECEMBER 31, | |||||||||||
Dollars in thousands | 2021 | 2020 | 2019 | ||||||||
Net income | $ | 66,659 | $ | 72,195 | $ | 39,185 | |||||
Reconciling items to taxable income | |||||||||||
Depreciation and amortization | 69,958 | 80,624 | 67,953 | ||||||||
Gain or loss on disposition of depreciable assets | (26,631) | (23,898) | (15,689) | ||||||||
Impairments | 5,043 | — | — | ||||||||
Straight-line rent | (4,331) | 7,485 | (11,535) | ||||||||
Receivable allowances | 2,000 | 2,494 | 1,942 | ||||||||
Share-based compensation | (2,024) | 5,387 | 2,628 | ||||||||
Other | 8,702 | (2,182) | 12,631 | ||||||||
52,717 | 69,910 | 57,930 | |||||||||
Taxable income 1 | $ | 119,376 | $ | 142,105 | $ | 97,115 | |||||
Dividends paid | $ | 175,456 | $ | 162,557 | $ | 155,358 |
YEAR ENDED DECEMBER 31, | |||||||||||
Dollars in thousands | 2021 | 2020 | 2019 | ||||||||
State income tax expense | |||||||||||
Texas gross margins tax | $ | 564 | $ | 546 | $ | 550 | |||||
Other | 8 | 8 | 6 | ||||||||
Total state income tax expense | $ | 572 | $ | 554 | $ | 556 | |||||
State income tax payments, net of refunds and collections | $ | 560 | $ | 557 | $ | 549 |
December 31, 2021 | December 31, 2020 | |||||||||||||
Dollars in millions | CARRYING VALUE | FAIR VALUE | CARRYING VALUE | FAIR VALUE | ||||||||||
Notes and bonds payable 1 | $ | 1,801.3 | $ | 1,797.4 | $ | 1,602.8 | $ | 1,645.4 | ||||||
NAME | AGE | POSITION | ||||||
Todd J. Meredith | 47 | President and Chief Executive Officer | ||||||
J. Christopher Douglas | 46 | Executive Vice President and Chief Financial Officer | ||||||
John M. Bryant, Jr. | 55 | Executive Vice President and General Counsel | ||||||
Robert E. Hull | 49 | Executive Vice President - Investments | ||||||
Julie F. Wilson | 50 | Executive Vice President - Operations |
4.10 | — | |||||||
— | ||||||||
— | ||||||||
— | ||||||||
— | ||||||||
— | ||||||||
— | ||||||||
— | ||||||||
— | ||||||||
— | ||||||||
10.7 | — | |||||||
10.8 | — | |||||||
10.9 | — | |||||||
10.10 | — | |||||||
— | ||||||||
10.12 | — | |||||||
10.13 | — | |||||||
— | ||||||||
10.15 | — | Amended and Restated Employment Agreement between the Company and Julie F. Wilson, dated July 1, 2021.17 | ||||||
10.16 | — | |||||||
10.17 | — | |||||||
10.18 | — | |||||||
10.19 | — | |||||||
10.20 | — | |||||||
10.21 | — | |||||||
10.22 | — | |||||||
10.23 | — | |||||||
10.24 | — | |||||||
— | ||||||||
10.26 | — | |||||||
10.27 | — | |||||||
10.28 | — | |||||||
— | ||||||||
— | ||||||||
— | ||||||||
— | ||||||||
— |
— | ||||||||
101.INS | — | This instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document. | ||||||
101.SCH | — | XBRL Taxonomy Extension Schema Document. (filed herewith) | ||||||
101.CAL | — | XBRL Taxonomy Extension Calculation Linkbase Document. (filed herewith) | ||||||
101.LAB | — | XBRL Taxonomy Extension Labels Linkbase Document. (filed herewith) | ||||||
101.DEF | — | XBRL Taxonomy Extension Definition Linkbase Document. (filed herewith) | ||||||
101.PRE | — | XBRL Taxonomy Extension Presentation Linkbase Document. (filed herewith) |
HEALTHCARE REALTY TRUST INCORPORATED | ||||||||
By: | /s/ TODD J. MEREDITH | |||||||
Todd J. Meredith | ||||||||
President and Chief Executive Officer | ||||||||
February 22, 2022 |
SIGNATURE | TITLE | DATE | ||||||||||||
/s/ Todd J. Meredith | President and Chief Executive Officer | February 22, 2022 | ||||||||||||
Todd J. Meredith | (Principal Executive Officer) | |||||||||||||
/s/ J. Christopher Douglas | Executive Vice President and Chief Financial | February 22, 2022 | ||||||||||||
J. Christopher Douglas | Officer (Principal Financial Officer) | |||||||||||||
/s/ Amanda L. Callaway | Senior Vice President and Chief Accounting | February 22, 2022 | ||||||||||||
Amanda L. Callaway | Officer (Principal Accounting Officer) | |||||||||||||
/s/ John V. Abbott | Director | February 22, 2022 | ||||||||||||
John V. Abbott | ||||||||||||||
/s/ Nancy H. Agee | Director | February 22, 2022 | ||||||||||||
Nancy H. Agee | ||||||||||||||
/s/ Edward H. Braman | Director | February 22, 2022 | ||||||||||||
Edward H. Braman | ||||||||||||||
/s/ Ajay Gupta | Director | February 22, 2022 | ||||||||||||
Ajay Gupta | ||||||||||||||
/s/ James J. Kilroy | Director | February 22, 2022 | ||||||||||||
James J. Kilroy | ||||||||||||||
/s/ Peter F. Lyle | Director | February 22, 2022 | ||||||||||||
Peter F. Lyle | ||||||||||||||
/s/ John Knox Singleton | Director | February 22, 2022 | ||||||||||||
John Knox Singleton | ||||||||||||||
/s/ Christann M. Vasquez | Director | February 22, 2022 | ||||||||||||
Christann M. Vasquez |
Dollars in thousands | ADDITIONS AND DEDUCTIONS | |||||||||||||||||||
DESCRIPTION | BALANCE AT BEGINNING OF PERIOD | CHARGED/(CREDITED) TO COSTS AND EXPENSES | CHARGED TO OTHER ACCOUNTS | UNCOLLECTIBLE ACCOUNTS WRITTEN-OFF | BALANCE AT END OF PERIOD | |||||||||||||||
2021 | Accounts receivable allowance | $ | 604 | $ | 72 | $ | — | $ | 22 | $ | 654 | |||||||||
2020 | Accounts receivable allowance | $ | 418 | $ | 207 | $ | — | $ | 21 | $ | 604 | |||||||||
2019 | Accounts receivable allowance | $ | 251 | $ | 167 | $ | — | $ | — | $ | 418 |
Dollars in thousands | LAND 1 | BUILDINGS, IMPROVEMENTS, LEASE INTANGIBLES AND CIP 1 | |||||||||||||||||||||||||||||||||||||||
MARKET | NUMBER OF PROP. | INITIAL INVESTMENT | COST CAPITALIZED subsequent to acquisition | TOTAL | INITIAL INVESTMENT | COST CAPITALIZED subsequent to acquisition | TOTAL | PERSONAL PROPERTY | 2, 4 TOTAL PROPERTY | 1, 2 ACCUMULATED DEPRECIATION | 3 ENCUMBRANCES | DATE ACQUIRED | DATE CONST. | ||||||||||||||||||||||||||||
Seattle, WA | 27 | $ | 55,631 | $ | 4,386 | $ | 60,017 | $ | 542,648 | $ | 64,621 | $ | 607,269 | $ | 698 | $ | 667,984 | $ | 137,982 | $ | — | 2008-2020 | 1957-2018 | ||||||||||||||||||
Dallas, TX | 22 | 23,377 | 865 | 24,242 | 366,674 | 139,734 | 506,408 | 598 | 531,248 | 200,711 | — | 2003-2021 | 1974-2018 | ||||||||||||||||||||||||||||
Los Angeles, CA | 16 | 62,661 | 2,937 | 65,598 | 238,992 | 50,439 | 289,431 | 432 | 355,461 | 107,855 | 50,742 | 1993-2021 | 1964-2018 | ||||||||||||||||||||||||||||
Charlotte, NC | 16 | 4,164 | 36 | 4,200 | 159,388 | 19,609 | 178,997 | 105 | 183,302 | 80,714 | — | 2008-2013 | 1961-2019 | ||||||||||||||||||||||||||||
Atlanta, GA | 15 | 11,171 | 3,346 | 14,517 | 289,006 | 5,932 | 294,938 | 80 | 309,535 | 43,384 | 16,308 | 2017-2021 | 1974-2014 | ||||||||||||||||||||||||||||
Denver, CO | 18 | 20,569 | 4,656 | 25,225 | 246,081 | 39,552 | 285,633 | 543 | 311,401 | 46,561 | 7,080 | 2010-2021 | 1977-2020 | ||||||||||||||||||||||||||||
Houston, TX | 11 | 20,645 | 1,623 | 22,268 | 126,325 | 30,206 | 156,531 | 95 | 178,894 | 56,307 | — | 1993-2021 | 1984-2012 | ||||||||||||||||||||||||||||
Washington, DC | 7 | 1,171 | 565 | 1,736 | 149,349 | 12,156 | 161,505 | 34 | 163,275 | 36,401 | — | 2004-2021 | 1967-2011 | ||||||||||||||||||||||||||||
Nashville, TN | 10 | 32,099 | 1,387 | 33,486 | 138,471 | 78,537 | 217,008 | 1,417 | 251,911 | 80,657 | — | 2004-2021 | 1976-2021 | ||||||||||||||||||||||||||||
Memphis, TN | 10 | 12,253 | 1,090 | 13,343 | 100,538 | 60,957 | 161,495 | 235 | 175,073 | 51,486 | — | 1999-2020 | 1982-2021 | ||||||||||||||||||||||||||||
Indianapolis, IN | 4 | 3,300 | — | 3,300 | 110,325 | 7,733 | 118,058 | 13 | 121,371 | 34,527 | — | 2008-2019 | 1992-2008 | ||||||||||||||||||||||||||||
Honolulu, HI | 3 | 8,313 | 14 | 8,327 | 93,839 | 43,315 | 137,154 | 169 | 145,650 | 47,821 | — | 2003-2004 | 1975-2010 | ||||||||||||||||||||||||||||
Austin, TX | 6 | 17,691 | 1,046 | 18,737 | 87,113 | 24,277 | 111,390 | 129 | 130,256 | 31,088 | — | 2007-2021 | 1986-2015 | ||||||||||||||||||||||||||||
San Francisco, CA | 3 | 14,054 | — | 14,054 | 91,163 | 17,770 | 108,933 | 43 | 123,030 | 28,393 | — | 2015-2017 | 1975-2015 | ||||||||||||||||||||||||||||
Richmond, VA | 6 | — | — | — | 98,714 | 11,346 | 110,060 | 123 | 110,183 | 41,513 | — | 2011 | 1992-2003 | ||||||||||||||||||||||||||||
Des Monies, IA | 4 | 7,986 | 81 | 8,067 | 79,976 | 11,418 | 91,394 | 99 | 99,560 | 33,940 | — | 2008-2014 | 2002-2008 | ||||||||||||||||||||||||||||
San Diego, CA | 4 | 17,962 | 1,161 | 19,123 | 53,630 | 910 | 54,540 | 12 | 73,675 | 3,774 | 16,655 | 2020-2021 | 1982-2006 | ||||||||||||||||||||||||||||
Colorado Springs, CO | 7 | 6,005 | 1,126 | 7,131 | 94,493 | 17,783 | 112,276 | 25 | 119,432 | 21,256 | — | 2006-2021 | 1982-2011 | ||||||||||||||||||||||||||||
San Antonio, TX | 6 | 6,456 | 31 | 6,487 | 61,077 | 30,125 | 91,202 | 398 | 98,087 | 45,756 | — | 1996-2010 | 1978-2011 | ||||||||||||||||||||||||||||
Chicago, IL | 2 | — | — | — | 47,142 | 13,704 | 60,846 | 81 | 60,927 | 20,204 | — | 2004-2018 | 1993-2005 | ||||||||||||||||||||||||||||
Other (15 markets) | 45 | 32,123 | 5,937 | 38,060 | 518,416 | 84,635 | 603,051 | 894 | 642,005 | 182,226 | 13,865 | 1993-2021 | |||||||||||||||||||||||||||||
Total real estate | 242 | 357,631 | 30,287 | 387,918 | 3,693,360 | 764,759 | 4,458,119 | 6,223 | 4,852,260 | 1,332,556 | 104,650 | ||||||||||||||||||||||||||||||
Land held for develop. | — | 24,849 | — | 24,849 | — | — | — | — | 24,849 | 1,166 | — | ||||||||||||||||||||||||||||||
Construction in Progress | — | — | — | — | 3,974 | — | 3,974 | — | 3,974 | — | — | ||||||||||||||||||||||||||||||
Corporate property | — | — | — | — | — | — | — | 5,538 | 5,538 | 5,021 | — | ||||||||||||||||||||||||||||||
Financing lease right-of-use assets | — | — | — | — | — | — | — | — | 31,576 | — | — | ||||||||||||||||||||||||||||||
Investment in financing receivables, net | — | — | — | — | — | — | — | — | 186,745 | — | — | ||||||||||||||||||||||||||||||
Total properties | 242 | 382,480 | $ | 30,287 | $ | 412,767 | $ | 3,697,334 | $ | 764,759 | $ | 4,462,093 | $ | 11,761 | $ | 5,104,942 | $ | 1,338,743 | $ | 104,650 |
YEAR ENDED DEC. 31, 2021 | YEAR ENDED DEC. 31, 2020 | YEAR ENDED DEC. 31, 2019 | ||||||||||||||||||
Dollars in thousands | TOTAL PROPERTY | ACCUMULATED DEPRECIATION | TOTAL PROPERTY | ACCUMULATED DEPRECIATION | TOTAL PROPERTY | ACCUMULATED DEPRECIATION | ||||||||||||||
Beginning balance | $ | 4,670,226 | $ | 1,249,679 | $ | 4,359,993 | $ | 1,121,102 | $ | 3,993,427 | $ | 1,025,831 | ||||||||
Additions during the period | ||||||||||||||||||||
Real estate acquired | 374,912 | 7,668 | 430,205 | 8,313 | 384,762 | 9,285 | ||||||||||||||
Other improvements | 103,035 | 191,875 | 80,462 | 178,636 | 71,666 | 165,367 | ||||||||||||||
Land held for development | 2,021 | — | 2,579 | 282 | — | 278 | ||||||||||||||
Construction in progress | 3,974 | — | — | — | 15,625 | — | ||||||||||||||
Investment in financing receivable, net | 186,745 | — | — | — | — | — | ||||||||||||||
Financing lease right-of-use assets, net | 11,909 | — | 19,667 | — | — | — | ||||||||||||||
Retirement/dispositions | ||||||||||||||||||||
Real estate | (247,880) | (110,479) | (222,680) | (58,654) | (105,487) | (79,659) | ||||||||||||||
Ending balance | $ | 5,104,942 | $ | 1,338,743 | $ | 4,670,226 | $ | 1,249,679 | $ | 4,359,993 | $ | 1,121,102 |
Subsidiary | State of Incorporation | ||||
150 Taylor Station MOB, LLC | TN | ||||
3310 West End, LLC | TN | ||||
3960 Coon Rapids, LLC | DE | ||||
4765 Carmel Mountain Road, LLC | TN | ||||
5901 Westown Parkway MOB, LLC | DE | ||||
593HR, LLC | TN | ||||
630 S Raymond, LLC | TN | ||||
Allenmore C, LLC | DE | ||||
Ankeny North MOB, LLC | DE | ||||
Charlotte Avenue Retail, LLC | TN | ||||
Charlotte Medical Plaza, LLC | TN | ||||
Clive Oncology Center, LLC | DE | ||||
Clive Wellness Campus Building One, LLC | DE | ||||
Clive Wellness Campus Building Five, LLC | DE | ||||
Cotton Pasadena, LLC | TN | ||||
DOB III, LLC | TN | ||||
DPCI 6002 Professional, LLC | GA | ||||
DPCII 6001 Professional, LLC | GA | ||||
Grandview Alamance MOB, LLC | TN | ||||
Greensboro Medical Center, LLC | TN | ||||
Healthcare Acquisition of Texas, Inc. | AL | ||||
Healthcare Realty Services Incorporated | TN | ||||
Healthcare Realty Trust Incorporated | MD | ||||
HR 3705 Medical Parkway, LLC | DE | ||||
HR 601 Broadway Unit A, LLC | TN | ||||
HR 9191 Pinecroft SPE, LLC | DE | ||||
HR-Pima, LLC | DE | ||||
HR Acquisition I Corporation | MD | ||||
HR Acquisition of Pennsylvania, Inc. | PA | ||||
HR Acquisition of San Antonio, Ltd. | AL | ||||
HR Assets, LLC | DE | ||||
HR Bel Air, LLC | MD | ||||
HR Briargate, LLC | DE | ||||
HR Dakota, LLC | DE | ||||
HR Fair Oaks 3650, LLC | TN | ||||
HR Fair Oaks 3700, LLC | TN | ||||
HR First Hill Medical Building SPE, LLC | DE | ||||
HR Forest Glen, LLC | TN | ||||
HR Fridley, LLC | MN |
HR HMP Unit 1 SPE, LLC | DE | ||||
HR Interests, Inc. | TX | ||||
HR Lowry Medical Center SPE, LLC | DE | ||||
HR MAC II, LLC | DE | ||||
HR MPC II, LLC | TN | ||||
HR McNaughten SPE, LLC | DE | ||||
HR MRMC MOB II SPE, LLC | DE | ||||
HR MRMC MOB III SPE, LLC | DE | ||||
HR North Carolina, LLC | DE | ||||
HR of Carolinas, LLC | DE | ||||
HR of California, Inc. | AL | ||||
HR of Indiana, LLC | DE | ||||
HR of Iowa, LLC | DE | ||||
HR of Los Angeles, Inc. | AL | ||||
HR of Los Angeles, Ltd. | AL | ||||
HR of Sarasota, LLC | AL | ||||
HR Richmond Community SPE, LLC | DE | ||||
HR Santa Rosa, LLC | TN | ||||
HR Summit Crossing SPE, LLC | DE | ||||
HR St. Mary’s MOB NW SPE, LLC | DE | ||||
HR St. Mary’s MOB South SPE, LLC | DE | ||||
HR St. Mary’s MOB West SPE, LLC | DE | ||||
HR Three Tree, LLC | DE | ||||
HR Unity, LLC | TN | ||||
HR Valley North, LLC | DE | ||||
HR West Hills Manager SPE, LLC | TN | ||||
HR West Hills MOB SPE, LLC | TN | ||||
HR West Des Moines SPE, LLC | DE | ||||
HRP MAC III, LLC | DE | ||||
HRP MAC IV, LLC | DE | ||||
HRT of Alabama, Inc. | AL | ||||
HRT of Delaware, Inc. | DE | ||||
HRT of Illinois, Inc. | DE | ||||
HRT of Louisiana, Inc. | LA | ||||
HRT of Mississippi, Inc. | DE | ||||
HRT of Roanoke, Inc. | VA | ||||
HRT of Tennessee, LLC | TN | ||||
HRT of Virginia, Inc. | VA | ||||
HRT Properties of Texas, Ltd. | TX | ||||
Juniper Arapahoe Center MOB, LLC | DE | ||||
Juniper Audubon MOB, LLC | DE | ||||
Juniper City Center Plymouth, LLC | DE | ||||
Juniper Common Street MOB, LLC | DE | ||||
Juniper Laguna MOB, LLC | DE | ||||
Juniper MOB Investment Venture, LLC | DE |
Juniper MOB Managing Member, LLC | TN | ||||
Juniper Dry Creek MOB, LLC | DE | ||||
Juniper SB MOB, LLC | DE | ||||
Juniper SB Professional, LLC | DE | ||||
Juniper Sonterra MOB, LLC | DE | ||||
Juniper Tenderfoot Hills MOB, LLC | DE | ||||
Juniper Town Centre PB, LLC | DE | ||||
Juniper Westover MOB, LLC | DE | ||||
KCC 340 Kennestone, LLC | GA | ||||
KPCI 55 Whitcher, LLC | GA | ||||
KPCII 61 Whitcher, LLC | GA | ||||
La Plata Street Co., Inc. | CA | ||||
Lakewood MOB, LLC | DE | ||||
Maplewood MOB, LLC | DE | ||||
OHMOB Member, LLC | TN | ||||
Oak Hills MOB, LLC | TN | ||||
Oat Properties, LLC | TN | ||||
Parker MOB, LLC | TN | ||||
Pasadena Medical Plaza SSJ Ltd. | FL | ||||
Penrose Pavilion MOB, LLC | TN | ||||
Plano Medical Pavilion, LLC | TN | ||||
Pomerado Pavilion MOB, LLC | TN | ||||
POP 144 Bill Carruth, LLC | GA | ||||
Porter MOB, LLC | TN | ||||
PPC 148 Bill Carruth, LLC | GA | ||||
Ridgeline Medical, LLC | TN | ||||
School Road MOB, LLC | DE | ||||
Southwest General Medical Building (TX) SPE, LLC | DE | ||||
Stevens Pavilion LLC | DE | ||||
TM Medical Center, LLC | TN | ||||
Torrey Hills Member SPE, Inc. | TN | ||||
Town Center Woodbridge MOB, LLC | TN | ||||
Union Plaza Holdings, LLC | TN | ||||
West Norman SPE, LLC | TN | ||||
Yakima Valley Subsidiary LLC | DE |
/s/ BDO USA, LLP | ||
Nashville, Tennessee | ||
February 22, 2022 |
Date: | February 22, 2022 | |||||||
/s/ TODD J. MEREDITH | ||||||||
Todd J. Meredith | ||||||||
President and Chief Executive Officer |
Date: | February 22, 2022 | |||||||
/s/ J. CHRISTOPHER DOUGLAS | ||||||||
J. Christopher Douglas | ||||||||
Executive Vice President and Chief Financial Officer |
Date: | February 22, 2022 | |||||||
/s/ TODD J. MEREDITH | ||||||||
Todd J. Meredith | ||||||||
President and Chief Executive Officer | ||||||||
/s/ J. CHRISTOPHER DOUGLAS | ||||||||
J. Christopher Douglas | ||||||||
Executive Vice President and Chief Financial Officer |