Universal Health Realty Income Trust Reports 2015 Third Quarter Financial Results
10/28/2015
Included in our reported results during the third quarter of 2014 was a
As calculated on the Supplemental Schedule, our adjusted funds from operations ("AFFO"), which excludes the impact of gains, depreciation and amortization incurred by us and our unconsolidated affiliates, and transaction costs, were
Consolidated Results of Operations - Nine-Month Periods Ended September 30, 2015 and 2014:
For the nine-month period ended September 30, 2015, reported net income was
Included in our net income during the first nine months of 2015 was an
As calculated on the Supplemental Schedule, our AFFO were
Dividend Information:
The third quarter dividend of
Capital Resources Information:
At September 30, 2015, we had
Property Exchange Transaction:
In May, 2015, in exchange for the real property of
Purchase of Minority Interests and Consolidation of LLCs:
On August 1, 2014, we purchased the minority ownership interests held by a third-party member in six LLCs in which we previously held noncontrolling, majority ownership interests ranging from 85% to 95%. As a result of these transactions, we now own 100% of each of these LLCs and began accounting for each on a consolidated basis effective August 1, 2014.
These six LLCs were included in our consolidated financial statements for the quarter ended
These six LLCs were included in our consolidated financial statements for the nine-month period ended
General Information, Forward-Looking Statements and Risk Factors and Non-GAAP Financial Measures:
This press release contains forward-looking statements based on current management expectations. Numerous factors, including those disclosed herein, those related to healthcare and healthcare real estate industry trends and those detailed in our filings with the
We believe that adjusted net income and adjusted net income per diluted share (as reflected on the attached Supplemental Schedules), which are non-GAAP financial measures ("GAAP" is Generally Accepted Accounting Principles in
Funds from operations ("FFO") is a widely recognized measure of performance for Real Estate Investment Trusts ("REITs"). We believe that FFO and FFO per diluted share, and adjusted funds from operations ("AFFO") and AFFO per diluted share, which are non-GAAP financial measures, are helpful to our investors as measures of our operating performance. We compute FFO, as reflected on the attached Supplemental Schedules, in accordance with standards established by the
To obtain a complete understanding of our financial performance these measures should be examined in connection with net income, determined in accordance with GAAP, as presented in the condensed consolidated financial statements and notes thereto in this report or in our other filings with the
|
Universal Health Realty Income Trust |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
September 30, |
September 30, |
|||||||||||||||
|
2015 |
2014 |
2015 |
2014 |
|||||||||||||
|
Revenues: |
||||||||||||||||
|
Base rental - UHS facilities |
$ |
4,019 |
$ |
3,864 |
$ |
11,916 |
$ |
11,694 |
||||||||
|
Base rental - Non-related parties |
8,763 |
8,235 |
26,438 |
22,506 |
||||||||||||
|
Bonus rental - UHS facilities |
1,085 |
1,157 |
3,453 |
3,529 |
||||||||||||
|
Tenant reimbursements and other - Non-related parties |
1,620 |
1,804 |
5,523 |
5,585 |
||||||||||||
|
Tenant reimbursements and other - UHS facilities |
199 |
198 |
607 |
549 |
||||||||||||
|
15,686 |
15,258 |
47,937 |
43,863 |
|||||||||||||
|
Expenses: |
||||||||||||||||
|
Depreciation and amortization |
5,424 |
5,247 |
16,817 |
14,855 |
||||||||||||
|
Advisory fees to UHS |
708 |
653 |
2,067 |
1,883 |
||||||||||||
|
Other operating expenses |
4,461 |
4,462 |
13,921 |
12,529 |
||||||||||||
|
Transaction costs |
- |
198 |
204 |
301 |
||||||||||||
|
10,593 |
10,560 |
33,009 |
29,568 |
|||||||||||||
|
Income before equity in income of unconsolidated limited liability companies ("LLCs"), interest expense and gains |
5,093 |
4,698 |
14,928 |
14,295 |
||||||||||||
|
Equity in income of unconsolidated LLCs |
561 |
499 |
1,826 |
1,771 |
||||||||||||
|
Gain on property exchange |
- |
- |
8,742 |
- |
||||||||||||
|
Gains on fair value recognition resulting from the purchase of minority interests in majority-owned LLCs |
- |
25,093 |
- |
25,409 |
||||||||||||
|
Interest expense, net |
(2,015) |
(2,149) |
(6,157) |
(6,152) |
||||||||||||
|
Net income |
$ |
3,639 |
$ |
28,141 |
$ |
19,339 |
$ |
35,323 |
||||||||
|
Basic earnings per share |
$ |
0.27 |
$ |
2.18 |
$ |
1.46 |
$ |
2.74 |
||||||||
|
Diluted earnings per share |
$ |
0.27 |
$ |
2.18 |
$ |
1.45 |
$ |
2.74 |
||||||||
|
Weighted average number of shares outstanding - Basic |
13,298 |
12,911 |
13,289 |
12,887 |
||||||||||||
|
Weighted average number of share equivalents |
4 |
7 |
8 |
6 |
||||||||||||
|
Weighted average number of shares and equivalents outstanding - Diluted |
13,302 |
12,918 |
13,297 |
12,893 |
||||||||||||
|
Universal Health Realty Income Trust |
||||||||||||||||
|
Calculation of Adjusted Net Income |
||||||||||||||||
|
Three Months Ended |
Three Months Ended |
|||||||||||||||
|
September 30, 2015 |
September 30, 2014 |
|||||||||||||||
|
Amount |
Per Diluted Share |
Amount |
Per Diluted Share |
|||||||||||||
|
Net income |
$ |
3,639 |
$ |
0.27 |
$ |
28,141 |
$ |
2.18 |
||||||||
|
Adjustments: |
||||||||||||||||
|
Less: Gains on fair value recognition resulting from the purchase of minority interests in majority-owned LLCs |
- |
- |
(25,093) |
(1.95) |
||||||||||||
|
Transaction costs |
- |
- |
198 |
0.02 |
||||||||||||
|
Subtotal adjustments to net income |
- |
- |
(24,895) |
(1.93) |
||||||||||||
|
Adjusted net income |
$ |
3,639 |
$ |
0.27 |
$ |
3,246 |
$ |
0.25 |
||||||||
|
Calculation of Funds From Operations ("FFO") and Adjusted Funds From Operations ("AFFO") |
||||||||||||||||
|
Three Months Ended |
Three Months Ended |
|||||||||||||||
|
September 30, 2015 |
September 30, 2014 |
|||||||||||||||
|
Amount |
Per Diluted Share |
Amount |
Per Diluted Share |
|||||||||||||
|
Net income |
$ |
3,639 |
$ |
0.27 |
$ |
28,141 |
$ |
2.18 |
||||||||
|
Plus: Depreciation and amortization expense: |
||||||||||||||||
|
Consolidated investments |
5,332 |
0.40 |
5,165 |
0.40 |
||||||||||||
|
Unconsolidated affiliates |
433 |
0.04 |
499 |
0.04 |
||||||||||||
|
Less: Gains on fair value recognition resulting from the purchase of minority interests in majority-owned LLCs |
- |
- |
(25,093) |
(1.95) |
||||||||||||
|
FFO |
9,404 |
0.71 |
8,712 |
0.67 |
||||||||||||
|
Transaction costs |
- |
- |
198 |
0.02 |
||||||||||||
|
AFFO |
$ |
9,404 |
$ |
0.71 |
$ |
8,910 |
$ |
0.69 |
||||||||
|
Dividend paid per share |
$ |
0.640 |
$ |
0.630 |
||||||||||||
|
Universal Health Realty Income Trust |
||||||||||||||||
|
Calculation of Adjusted Net Income |
||||||||||||||||
|
Nine Months Ended |
Nine Months Ended |
|||||||||||||||
|
September 30, 2015 |
September 30, 2014 |
|||||||||||||||
|
Amount |
Per Diluted Share |
Amount |
Per Diluted Share |
|||||||||||||
|
Net income |
$ |
19,339 |
$ |
1.45 |
$ |
35,323 |
$ |
2.74 |
||||||||
|
Adjustments: |
||||||||||||||||
|
Less: Gain on property exchange |
(8,742) |
(0.66) |
- |
- |
||||||||||||
|
Gains on fair value recognition resulting from the purchase of minority interests in majority-owned LLCs |
- |
- |
(25,409) |
(1.97) |
||||||||||||
|
Transaction costs |
204 |
0.02 |
301 |
0.02 |
||||||||||||
|
Subtotal adjustments to net income |
(8,538) |
(0.64) |
(25,108) |
(1.95) |
||||||||||||
|
Adjusted net income |
$ |
10,801 |
$ |
0.81 |
$ |
10,215 |
$ |
0.79 |
||||||||
|
Calculation of Funds From Operations ("FFO") and Adjusted Funds From Operations ("AFFO") |
||||||||||||||||
|
Nine Months Ended |
Nine Months Ended |
|||||||||||||||
|
September 30, 2015 |
September 30, 2014 |
|||||||||||||||
|
Amount |
Per Diluted Share |
Amount |
Per Diluted Share |
|||||||||||||
|
Net income |
$ |
19,339 |
$ |
1.45 |
$ |
35,323 |
$ |
2.74 |
||||||||
|
Plus: Depreciation and amortization expense: |
||||||||||||||||
|
Consolidated investments |
16,520 |
1.24 |
14,620 |
1.13 |
||||||||||||
|
Unconsolidated affiliates |
1,261 |
0.10 |
1,881 |
0.15 |
||||||||||||
|
Less: Gain on property exchange |
(8,742) |
(0.66) |
- |
- |
||||||||||||
|
Gains on fair value recognition resulting from the purchase of minority interests in majority-owned LLCs |
- |
- |
(25,409) |
(1.97) |
||||||||||||
|
FFO |
28,378 |
2.13 |
26,415 |
2.05 |
||||||||||||
|
Transaction costs |
204 |
0.02 |
301 |
0.02 |
||||||||||||
|
AFFO |
$ |
28,582 |
$ |
2.15 |
$ |
26,716 |
$ |
2.07 |
||||||||
|
Dividend paid per share |
$ |
1.915 |
$ |
1.885 |
||||||||||||
|
Universal Health Realty Income Trust |
||||||||
|
September 30, |
December 31, |
|||||||
|
2015 |
2014 |
|||||||
|
Assets: |
||||||||
|
Real Estate Investments: |
||||||||
|
Buildings and improvements |
$ |
468,566 |
$ |
451,005 |
||||
|
Accumulated depreciation |
(117,054) |
(106,480) |
||||||
|
351,512 |
344,525 |
|||||||
|
Land |
41,724 |
35,584 |
||||||
|
Net Real Estate Investments |
393,236 |
380,109 |
||||||
|
Investments in limited liability companies ("LLCs"), net |
7,811 |
8,605 |
||||||
|
Other Assets: |
||||||||
|
Cash and cash equivalents |
3,651 |
3,861 |
||||||
|
Base and bonus rent receivable from UHS |
2,015 |
2,086 |
||||||
|
Rent receivable - other |
4,414 |
4,219 |
||||||
|
Intangible assets (net of accumulated amortization of $24.0 million and $19.7 million at September 30, 2015 and December 31, 2014, respectively) |
20,865 |
23,123 |
||||||
|
Deferred charges and other assets, net |
6,660 |
6,863 |
||||||
|
Total Assets |
$ |
438,652 |
$ |
428,866 |
||||
|
Liabilities: |
||||||||
|
Line of credit borrowings |
$ |
114,350 |
$ |
89,750 |
||||
|
Mortgage and other notes payable, non-recourse to us (including net debt premium of $354 and $523 at September 30, 2015 and December 31, 2014, respectively) |
115,853 |
123,405 |
||||||
|
Accrued interest |
470 |
545 |
||||||
|
Accrued expenses and other liabilities |
5,806 |
8,522 |
||||||
|
Tenant reserves, escrows, deposits and prepaid rents |
2,932 |
2,063 |
||||||
|
Total Liabilities |
239,411 |
224,285 |
||||||
|
Equity: |
||||||||
|
Preferred shares of beneficial interest, $.01 par value; 5,000,000 shares authorized; none issued and outstanding |
- |
- |
||||||
|
Common shares, $.01 par value; 95,000,000 shares authorized; issued and outstanding: 2015 -13,325,658; 2014 - 13,301,204 |
133 |
133 |
||||||
|
Capital in excess of par value |
241,675 |
240,835 |
||||||
|
Cumulative net income |
550,934 |
531,595 |
||||||
|
Cumulative dividends |
(593,388) |
(567,894) |
||||||
|
Accumulated other comprehensive loss |
(113) |
(88) |
||||||
|
Total Equity |
199,241 |
204,581 |
||||||
|
Total Liabilities and Equity |
$ |
438,652 |
$ |
428,866 |
||||
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/universal-health-realty-income-trust-reports-2015-third-quarter-financial-results-300167933.html
SOURCE
Charles Boyle, Chief Financial Officer, (610) 768-3300