David Anderson wrote:Mr. Essi -
The 2005 Dr. DeGrandis letter indicates that the CCF specified in writing prior to Dec. 12, 2005 that the CCF developed a plan with LHA for capital expenditures over a 10 year period in adherence to the terms and conditions of the agreement. Yes, if CCF authorized and agreed to a dramatic increase in hospital debt then, per the agreement, CCF is a liable partner. If LHA goes forward with any capital plan that dramatically increased debt without CCF’s approval, CCF is not liable over $500,000.
Without CCF’s prior approval, any action by LHA that dramatically increased hospital debt over $500,000 is the responsibility of the LHA. The letter and table you posted supports this point.
On another note, you mentioned "180 degrees." Well, the fourth dimension is time. Height, width, depth and time. Much time passed from 2005 to 2014. The Lakewood Hospital Association's consultant, Subsidium, reported that LHA would be out of resources before 2020. Huron said this date may be closer to 2022. Regardless, the lease was up in 2026 and there were no plans on the part of LHA or the Clinic to invest heavily in capital expenditures. You were in the room during the hearing when this point became crystal clear. I came to the determination that this hospital has been closing for the last 10 years and patient revenues were not covering operating costs let alone $90M in capital needs. There would have been nothing left in six years or less if we sat idly by and kicked the can down the road for the next Mayor or Council.
In regards to the Lakewood Hospital Association replacing the Clinic with another partner, Metro was not an option. Neither was United Hospitals. You and others are suggesting that another outside NE Ohio hospital operating entity would come into Lakewood, replace the Clinic at Lakewood Hospital as a new partner with LHA (with the Clinic's blessing), invest up to $90M in the physical plant and operations to make the Hospital safe and competitive all without access to referrals (patients), doctors or a network of partnering hospitals with which to work (second tier pricing).
Reasonable people can disagree and, honestly, I am a bit embarrassed at reading a couple of snarky comments I made toward you. (But, I'm only human and can only be called immoral, unethical, criminal, dumb, a money launderer, etc. without trying to exact a bit of revenge.) However, the bottom line is the bottom line. The business model by which this hospital was operating and the market in which it was operating was not allowing it to generate the patient income needed to run the hospital. The Clinic was not obligated to subsidize these losses or capital needs to any real extent.
We replaced the convoluted City, LHA, Clinic relationship (which, to Mayor Cain's credit, served Lakewood well for 18 years) with a partnership by which the Clinic invests its own $49M, accounts for the disposition of $128M of taxpayer assets, brings 21st Century health care to Lakewood along with a fully accredited, fully functioning 24/7 Emergency Room operated by a globally recognized preeminent health care provider. It also guarantees that the 24/7 Emergency Room remain fully functioning for as long as the Clinic operates the Family Health Center. If the Clinic decides not to operate the FHC in the future, the City has first rights to the state of the art FHC and ER facility and would be in strong position to find a new partner. However, I do not see that scenario coming to fruition at all as I believe the Clinic as committed to Lakewood for the long term. Finally, there is more than enough bridge funding to see the City to the development of 5.7 acres in the middle of our our city and the return of this 5.7 acres to tax generating, school supporting, economy reinforcing status.
David W. Anderson
Member of Council, Ward One
216-789-6463
davidwanderson@lakewoodoh.net
Dear Councilman Anderson,
Thank you again for your response and willingness to post here on the Deck.
You and Councilman Dan O'Malley are the only two public officials that have the courage to do so.
May I further suggest that the reason you are speaking out is that heretofore you have enjoyed more credibility than any other elected officials who voted for this plainly bad deal and the rest are happy to have you squander your political capital while they hide.
Having said that, I must add that your credibility as a reasonable person does not extend to you having great expertise on the complexity of the financial, legal, healthcare, contractual nuances, etc. That is not to say that I believe you to be "immoral, unethical, criminal, dumb, a money launderer" and the other things you seem to attribute to me, but that I never said--to the extent my writings came across that way, please accept my apologies.
Also, please recall, when I first wrote you and your council members back on April 13, 2015 (JOB posted it on the Deck before I knew what the Deck was) I wrote:
"To add to this drama you are asked to become instant experts not only on Lakewood Hospital’s past, present and future, but also on the complexity and nuances of the current and future needs of Lakewood, the existing legal documents and all the while being denied information from the folks pushing for a decision that might be critical for you to make your decision." That was an unreasonable expectation by Summers and CCF who sprung this on you at the last minute--- as your recent writings have proven your limitations on the analysis. My sincere hope is that the credibility and political capital you once had enjoyed is not squandered at the hands of the others who have misled you.
Moreover, I note that you have avoided addressing many of the specifics facts and questions that I have raised above and below that establish that the heading of this thread simply not true.
Among the most undeniable and unassailable facts that negate what you wrote are:
There was never a valuation, marketing or bidding of any hospital assets so City Hall has no idea what the true value was.
The Master Agreement Costs Taxpayer nearly $400M because CCF Pays $9.6M for108M worth of Hospital value, and escapes an admitted $278M required investment in Lakewood.
• The Cleveland Clinic Foundation admits liability to Lakewood of $278 million.
• Clinic records show Clinic will make $11.5 million additional profit each year into the future due to the hospital closure.
• State Auditor Report shows the Clinic paid only $9.6 million in the purchase of Lakewood Hospital
• In exchange for only $9.6 million, the Clinic received $108 million or 60% of $180 million fair market value of Lakewood Hospital.
Clinic records prove the Clinic was Liable for $278 million prior to the Master Agreement
Secret internal planning documents prepared by the Clinic and filed in Court in the pending taxpayer lawsuit on October 5, 2016, prove that the Clinic was liable for required capital improvements and all losses at Lakewood Hospital through 2026. The Clinic’s own documents from 2011 declare the amount of the Clinic’s liability was $278 million beginning in 2017 which would have made Lakewood Hospital a state of the art hospital on par with the Clinic’s other hospitals.
This is at odds with Lakewood Law Director Kevin Butler’s September, 2015 legal opinion in which he claimed: “The Cleveland Clinic is not required to cover LHA’s operating losses. And neither LHA nor the Cleveland Clinic is obligated to invest significant capital money into the hospital facility-making major improvements at the hospital the city’s responsibility.” Butler’s legal opinion was the most important reason cited by City Council when they authorized Butler to negotiate the Master Agreement.
The Clinic will make over $11.5 million per year into the future from the Master Agreement
Other internal planning documents from 2011 just filed in Court, show that the Clinic planners “calculated the closing of Lakewood Hospital would result in a $11.5 million a year windfall” profit to the Clinic’s other hospitals because “CCF hospitals would capture an additional 5,000 inpatient visits per year with a closed Lakewood Hospital.” The documents show that as far back as 2011, the Clinic wanted to avoid its $278 million obligation by closing the hospital and harvesting the “premium payer mix” of Lakewood patients using the proposed family health center (FHC) to refer patients to the Clinic’s other hospitals.
On January 14, 2015, CCF’s Brian Donley (second in charge to Toby Cosgrove) referred to the FHC as a “specialty referral center.” Lakewood’s low-pay and self-pay patients would be referred out of Lakewood to Metro Hospital and other non-Clinic hospitals. The Master Agreement gives the Clinic a non-compete, or restrictive covenant (terms are interchangeable), that prohibits its competitors from operating at the former Lakewood Hospital site and assures the Clinic’s dominance in Lakewood as a “referral center.” The non-compete also guarantees that the land will be available to developers—which the court documents and sworn testimony reflect Summers and the Clinic planned since 2011, and earlier.
The State Auditor Report shows the Clinic paid only $9.6 million in the hospital “sale”
Public records released by Finance Director Jenn Pae on September 29, 2016 to support the City of Lakewood Comprehensive Annual Financial Review (CAFR), clearly demonstrate that the Cleveland Clinic paid only $9.6M to the city to purchase 60% of Lakewood Hospital’s $180 million FMV. The CAFR was prepared by the State Auditor’s office so the $9.6 million number is not subject to debate.
According to the CAFR, which was prepared with the participation of Mayor Summers and his administration: The Master Agreement disposed of "The City-owned Lakewood Hospital" (CAFR, page 47) in a “sale of Lakewood Hospital to the Cleveland Clinic” (CAFR, pages 42 and 44). The full CAFR can be found at
https://ohioauditor.gov/auditsearch/Rep ... yahoga.pdf
In his January, 2016 deposition in the taxpayer lawsuit, when Summers (a defendant) was asked why there were no appraisals of hospital assets and why an investment banker was not hired to market the hospital, he testified: "We weren't selling this hospital.” [Summers transcript page 155; line 14.]
In the last issue of the Lakewood Observer, Councilman David Anderson wrote: “...the Lakewood Hospital Association’s net assets were valued at $128 million. The negotiated deal accounts for all of the $128 million.” However, it has been previously established through public records requests that neither the Mayor nor City Council conducted any appraisal of the hospital assets and Mr. Anderson’s $128 million number is the net “book value” of the assets and not a fair market value of the assets.
The Fair Market Value of Lakewood Hospital was $180 million
Nevertheless, now that it has been established that a “sale of Lakewood Hospital to the Clinic” took place, and that the Clinic paid only $9.6 million, the question remains:
What was the value of hospital assets sold to the Clinic for the $9.6 million the Clinic paid?
Investment bankers and hospital valuation experts generally agree that that the fair market value (FMV) for the sale of a hospital, is about 75% of annual “net revenues.” The logic behind this valuation approach is that the purchaser is paying for the revenue stream from existing patient lists as part of a going concern. Using this valuation method would produce a $180 million FMV when Lakewood’s $87 million liquid investment portfolio is included. This valuation is supported by the reported by the comparable sale price of St. John’s Hospital in Westlake to University Hospitals in 2015.
The Clinic Received $108 million of the Hospital FMV paying only $9.6 million
The Master Agreement terms and the CAFR together establish that the Clinic received $108 million of hospital FMV in exchange for $9.6 million:
1. $63.4 million—Net Value of the Non-Compete/Restrictive, together with all patient records and patient information, equipment, furniture, fixtures, bed licenses and tangible and intangible property.
2. $30 million--cash portion of the hospitals liquid investments.
3. $1.6 million--value of 1.8 Acres of cleared land on Belle and Detroit.
4. $13 million--FMV of Columbia Road surgical centr.
Total Cash, Property and Rights to Clinic: $108 million
Summary of how $180 million hospital value was distributed/sold
So here is the summary of what each party gets from the $180 million city-owned hospital:
1. $22 million returned to the City (12 %)
2. $16.5 million (net present value) to new foundation (9%).
3. $33.5 million released to Lakewood Hospital Foundation for private charitable use. (19%)
4. $108 million to the Clinic. (60%)
Total: $180 million
Issue 64 on November 8th gives voters the chance to vote for or against the Master Agreement.
Lakewood Voters must judge whether the Master Agreement is a good or bad financial deal for Lakewood; and a good or bad deal for their future healthcare.
The following details and analysis support whet I wrote above. It is intended to serve as a guide to simplify the overly complex terms of the Master Agreement that have been mischaracterized and misunderstood by various elected and public officials and others.
I.
The 2015 CAFR (and the recently release records) show the city received $9.6 million from CCF for Lakewood Hospital, which includes:
1. $ 6,644,731 sale proceeds Columbia Road property (Per CAFR).
2. $1,400,00 promissory note from CCF for sale of Columbia Road (Per CAFR)
3. $1,576,000 for sale of Detroit/Belle land sold to CCF (Per CAFR).
Total Received from CCF: $9,620,731.
II.
The Clinic gets $108 of the $180M FMV of the Hospital (60%).
The Master Agreement read together with the CAFR provides that the Clinic received $108 million of hospital fair market value (FMV) in exchange for $9.6 million. This includes:
5. $63.4 million—Net Value of the non-compete/restrictive covenant blocking all of its competitors from operating at the former hospital site, together with all patient records and patient information as well as a covenant together with equipment, furniture, fixtures bed licenses and tangible and intangible property.
6. $30 million — cash portion of the hospitals liquid investments (see below).
7. $1.6 million — value of 1.8 acres of cleared land on west side of Belle and Detroit.
8. $13 million — FMV of Columbia Road surgical center (CCF only paid $8M)
III.
Overview of what each party gets from $180M FMV of Lakewood Hospital.
So here is the overview of what each party get from the $180M FMV of the city-owned hospital:
5. $7M Demolition payments to City.
6. $5.4M surrender of control of real estate owned by the City.
7. $9.6M for Columbia Road and Belle/Detroit Land paid to City (per CAFR).
8. $16.5M Net Present Value of payments to a new foundation, largely controlled by CCF.
9. $33.5M returned to Lakewood Hospital Foundation for private use.
10. $108 M — FMV of all assets transferred to CCF for $9.6M payment to city.
IV.
According to the CAFR and the Master Agreement the City will receive only $22 million value for the hospital closing.
1. $8M sale proceeds Columbia Road property (per CAFR).
2 $7M as demolition payment toward tear down of hospital (from Master Agreement).
3. $1.6M for FHC Site land sold to CCF (Per CAFR).
6. $1M for seven residential properties (per CAFR).
7. $0.7M for existing community health center (per CAFR).
8. $3.7M estimated value of hospital site, subject to non-compete and CCF parking lot rights not returned to city until 2018.
Total to be received by City: $22M.
V.
Lakewood Hospital had a fair market value of $180M:
1. Industry standards used by Investment Bankers:75% of 2014 net revenues of $124 million equals $93 million, plus investment portfolio of $87 million puts FMV of Lakewood Hospital at $180M.
2. Supporting the $93 million FMV is the 2015 announcement that University Hospitals (UH) had paid $90M for the smaller St. John’s Hospital in Westlake. UH received no liquid investments in that sale.
3. The Clinic will make $11.2 million profit per year—capitalized this supports the $93M valuation.
4. Subsidium — a conflicted expert hired by CCF placed an average FMV $71M Lakewood Hospital plus $87 million investments. $158M FMV.
VI.
CCF receives $30M of LHA’s liquid assets.
1. $2.5M paid to CCF’s Cayman Islands insurance company to protect CCF.
2. $2.5 M paid to CCF to help CCF build parking lot owned by CCF.
3. $3.5 M to CCF for demolition of parking garage and medical building on CCF land.
4. $21.5 M to CCF as cash “dissolution distribution.”
Please Note CCF receives the direct benefit of $30M of cash and an indirect benefit of $16.5M by controlling the new foundation. Total cash assets benefiting CCF=$43.1
City receives only $7M from LHA liquid assets.
VII. Distributions from Hospital’s $87 M in Liquid Assets
1. $7M demolition payments to City.
2. $16.5M Net Present Value of payments to the new foundation, largely controlled by CCF.
3. $33.5M returned to Lakewood Hospital Foundation for private use.
4. $30M balance to CCF[/quote]