XML 37 R23.htm IDEA: XBRL DOCUMENT v3.22.4
Debt and Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Summary of Required Compliance Ratios Giving Effect to New Covenants in Credit Agreements

The following table includes a summary of the required compliance ratios at December 31, 2022 and 2021, giving effect to the covenants contained in the Credit Agreements in effect on the respective dates (dollar amounts in thousands):

 

 

 

Covenant

 

 

 

December 31, 2022

 

 

December 31, 2021

 

Tangible net worth

 

$

 

125,000

 

 

 

$

 

219,654

 

 

$

 

225,355

 

Total leverage

 

 

< 60

 

%

 

 

 

42.9

%

 

 

 

43.1

%

Secured leverage

 

 

< 30

 

%

 

 

 

5.6

%

 

 

 

7.4

%

Unencumbered leverage

 

 

< 60

 

%

 

 

 

41.8

%

 

 

 

41.9

%

Fixed charge coverage

 

 

> 1.50x

 

 

 

 

4.3x

 

 

 

4.8x

 

Outstanding Mortgages, Excluding Net Debt Premium

As indicated on the following table, we have various mortgages, all of which are non-recourse to us and are not cross-collateralized, included on our consolidated balance sheet as of December 31, 2022 and 2021 (amounts in thousands):

 

 

As of 12/31/2022

 

 

As of 12/31/2021

 

Facility Name

 

Interest
Rate

 

 

Maturity
Date

 

Outstanding
Balance
(in thousands)(a.)

 

 

Outstanding
Balance
(in thousands)

 

700 Shadow Lane and Goldring MOBs fixed rate
   mortgage loan (b.)

 

 

4.54

%

 

June, 2022

 

$

-

 

 

$

5,210

 

BRB Medical Office Building fixed rate mortgage loan (c.)

 

 

4.27

%

 

December, 2022

 

 

-

 

 

 

5,280

 

Desert Valley Medical Center fixed rate mortgage loan (d.)

 

 

3.62

%

 

January, 2023

 

 

4,194

 

 

 

4,356

 

2704 North Tenaya Way fixed rate mortgage loan (e.)

 

 

4.95

%

 

November, 2023

 

 

6,252

 

 

 

6,418

 

Summerlin Hospital Medical Office Building III fixed
   rate mortgage loan

 

 

4.03

%

 

April, 2024

 

 

12,558

 

 

 

12,806

 

Tuscan Professional Building fixed rate mortgage loan

 

 

5.56

%

 

June, 2025

 

 

1,719

 

 

 

2,343

 

Phoenix Children’s East Valley Care Center fixed rate
   mortgage loan

 

 

3.95

%

 

January, 2030

 

 

8,203

 

 

 

8,466

 

Rosenberg Children's Medical Plaza fixed rate mortgage loan

 

 

4.42

%

 

September, 2033

 

 

12,027

 

 

 

12,273

 

Total, excluding net debt premium and net financing fees

 

 

 

 

 

 

 

44,953

 

 

 

57,152

 

   Less net financing fees

 

 

 

 

 

 

 

(268

)

 

 

(376

)

   Plus net debt premium

 

 

 

 

 

 

 

40

 

 

 

90

 

Total mortgage notes payable, non-recourse to us, net

 

 

 

 

 

 

$

44,725

 

 

$

56,866

 

 

(a.)
All mortgage loans require monthly principal payments through maturity and either fully amortize or include a balloon principal payment upon maturity.
(b.)
This $5.1 million fixed rate mortgage loan was fully repaid on June 1, 2022, utilizing borrowings under our Credit Agreement.
(c.)
This $5.1 million fixed rate mortgage loan was fully repaid on December 1, 2022, utilizing borrowings under our Credit Agreement.
(d.)
This $4.2 million fixed rate mortgage loan was fully repaid on January 3, 2023, utilizing borrowings under our Credit Agreement.
(e.)
This loan is scheduled to mature within the next twelve months, at which time we will decide whether to refinance pursuant to a new mortgage loan or by utilizing borrowings under our Credit Agreement.
Aggregate Consolidated Scheduled Debt Repayments

As of December 31, 2022, our aggregate consolidated scheduled debt repayments (including mortgages) are as follows (amounts in thousands):

 

2023

 

$

11,892

 

2024

 

 

13,550

 

2025 (a.)

 

 

299,039

 

2026

 

 

601

 

2027

 

 

626

 

Later

 

 

17,345

 

Total

 

$

343,053

 

(a.)
Includes assumed repayment of $298.1 million of outstanding borrowings under the terms of our $375 million revolving credit agreement scheduled to mature in July, 2025.