XML 39 R24.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt and Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Summary of Required Compliance Ratios Giving Effect to New Covenants in Credit Agreement

The following table includes a summary of the required compliance ratios, giving effect to the covenants contained in the Credit Agreement (dollar amounts in thousands):

 

 

 

Covenant

 

 

2016

 

Tangible net worth

 

$

125,000

 

 

$

167,462

 

Total leverage

 

< 60

 

%

 

48.6

%

Secured leverage

 

< 30

 

%

 

18.1

%

Unencumbered leverage

 

< 60

 

%

 

50.3

%

Fixed charge coverage

> 1.50x

 

3.6x

 

 

Outstanding Mortgages, Excluding Net Debt Premium

 

Facility Name

 

Outstanding

Balance

(in thousands)(a.)

 

 

Interest

Rate

 

 

Maturity

Date

Summerlin Hospital Medical Office Building III

   floating rate mortgage loan (b.)

 

$

10,384

 

 

 

3.88

%

 

March, 2017

Peace Health fixed rate mortgage loan (b.)

 

 

20,309

 

 

 

5.64

%

 

April, 2017

Auburn Medical II floating rate mortgage loan (b.)

 

 

6,726

 

 

 

3.37

%

 

April, 2017

Medical Center of Western Connecticut fixed rate

   mortgage loan (b.)

 

 

4,535

 

 

 

6.00

%

 

June, 2017

Summerlin Hospital Medical Office Building II fixed

   rate mortgage loan (b.)

 

 

11,092

 

 

 

5.50

%

 

October, 2017

Phoenix Children’s East Valley Care Center fixed rate

   mortgage loan (b.)

 

 

6,202

 

 

 

5.88

%

 

December, 2017

Centennial Hills Medical Office Building floating rate

   mortgage loan

 

 

10,040

 

 

 

3.88

%

 

January, 2018

Sparks Medical Building/Vista Medical Terrace

   floating rate mortgage loan

 

 

4,231

 

 

 

3.88

%

 

February, 2018

Rosenberg Children’s Medical Plaza fixed rate

   mortgage loan

 

 

8,146

 

 

 

4.85

%

 

May, 2018

Vibra Hospital-Corpus Christi fixed rate mortgage loan

 

 

2,723

 

 

 

6.50

%

 

July, 2019

700 Shadow Lane and Goldring MOBs fixed rate

   mortgage loan

 

 

6,248

 

 

 

4.54

%

 

June, 2022

BRB Medical Office Building fixed rate mortgage loan

 

 

6,316

 

 

 

4.27

%

 

December, 2022

Desert Valley Medical Center fixed rate mortgage loan

 

 

5,081

 

 

 

3.62

%

 

January, 2023

2704 North Tenaya Way fixed rate mortgage loan

 

 

7,137

 

 

 

4.95

%

 

November, 2023

Tuscan Professional Building fixed rate mortgage loan

 

 

4,992

 

 

 

5.56

%

 

June, 2025

Total, excluding net debt premium and net financing fees

 

 

114,162

 

 

 

 

 

 

 

   Less net financing fees

 

 

(381

)

 

 

 

 

 

 

   Plus net debt premium

 

 

436

 

 

 

 

 

 

 

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

 

$

114,217

 

 

 

 

 

 

 

 

(a.)

All mortgage loans require monthly principal payments through maturity and either fully amortize or include a balloon principal payment upon maturity.

(b.)

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, 2016, our aggregate consolidated scheduled debt repayments (including mortgages) are as follows (amounts in thousands):

 

2017

 

$

61,115

 

2018

 

 

23,043

 

2019 (a.)

 

 

205,251

 

2020

 

 

1,292

 

2021

 

 

1,356

 

Later

 

 

23,605

 

Total

 

$

315,662

 

 

(a)

Includes repayment of $201.5 million of outstanding borrowings under the terms of our $250 million revolving credit agreement.