10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 10-Q

 

 

 

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2011

OR

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from              to             

Commission file number 001-32559

 

 

MEDICAL PROPERTIES TRUST, INC.

MPT OPERATING PARTNERSHIP, L.P.

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

MARYLAND

DELAWARE

 

20-0191742

20-0242069

(State or other jurisdiction of

incorporation or organization)

 

(I. R. S. Employer

Identification No.)

1000 URBAN CENTER DRIVE, SUITE 501

BIRMINGHAM, AL

  35242
(Address of principal executive offices)   (Zip Code)

REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE: (205) 969-3755

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer   x  (Medical Properties Trust, Inc. only)    Accelerated filer   ¨
Non-accelerated filer  

x  (Do not check if a smaller reporting company)

(MPT Operating Partnership, L.P. only)

   Smaller reporting company   ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x

As of November 7, 2011, the registrant had 111,700,249 shares of common stock, par value $.001, outstanding.

 

 

 


Table of Contents

MEDICAL PROPERTIES TRUST, INC. AND MPT OPERATING PARTNERSHIP, L.P.

AND SUBSIDIARIES

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED September 30, 2011

Table of Contents

 

     Page  

PART I — FINANCIAL INFORMATION

  

Item 1 Financial Statements

  

Medical Properties Trust, Inc. and Subsidiaries

  

Condensed Consolidated Balance Sheets at September 30, 2011 and December 31, 2010

     3   

Condensed Consolidated Statements of Income for the Three Months and Nine Months Ended September  30, 2011 and 2010

     4   

Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2011 and 2010

     5   

MPT Operating Partnership, L.P. and Subsidiaries

  

Condensed Consolidated Balance Sheets at September 30, 2011 and December 31, 2010

     6   

Condensed Consolidated Statements of Income for the Three Months and Nine Months Ended September  30, 2011 and 2010

     7   

Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2011 and 2010

     8   

Medical Properties Trust, Inc. and MPT Operating Partnership, L.P.

  

Notes to Condensed Consolidated Financial Statements

     9   

Item 2 Management’s Discussion and Analysis of Financial Condition and Results of Operations

     23   

Item 3 Quantitative and Qualitative Disclosures about Market Risk

     30   

Item 4 Controls and Procedures

     31   

PART II — OTHER INFORMATION

  

Item 1 Legal Proceedings

     32   

Item 1A Risk Factors

     32   

Item 2 Unregistered Sales of Equity Securities and Use of Proceeds

     32   

Item 3 Defaults Upon Senior Securities

     32   

Item 4 (Removed and Reserved)

     32   

Item 5 Other Information

     32   

Item 6 Exhibits

     33   

SIGNATURE

     34   

INDEX TO EXHIBITS

     35   

 

2


Table of Contents

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements.

MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

 

     September 30,
2011
    December 31,
2010
 
(In thousands, except per share amounts)    (Unaudited)     (Note 2)  

Assets

    

Real estate assets

    

Land, buildings and improvements, and intangible lease assets

   $ 1,258,288      $ 1,032,369   

Mortgage loans

     165,000        165,000   
  

 

 

   

 

 

 

Gross investment in real estate assets

     1,423,288        1,197,369   

Accumulated depreciation and amortization

     (100,772     (76,094
  

 

 

   

 

 

 

Net investment in real estate assets

     1,322,516        1,121,275   

Cash and cash equivalents

     114,368        98,408   

Interest and rent receivable

     28,822        26,176   

Straight-line rent receivable

     34,603        28,912   

Other loans

     56,131        50,985   

Other assets

     39,249        23,058   
  

 

 

   

 

 

 

Total Assets

   $ 1,595,689      $ 1,348,814   
  

 

 

   

 

 

 

Liabilities and Equity

    

Liabilities

    

Debt, net

   $ 649,013      $ 369,970   

Accounts payable and accrued expenses

     57,666        35,974   

Deferred revenue

     23,576        23,137   

Lease deposits and other obligations to tenants

     27,770        20,157   
  

 

 

   

 

 

 

Total liabilities

     758,025        449,238   

Equity

    

Preferred stock, $0.001 par value. Authorized 10,000 shares; no shares outstanding

     —          —     

Common stock, $0.001 par value. Authorized 150,000 shares; issued and outstanding — 110,647 shares at September 30, 2011, and 110,225 shares at December 31, 2010

     111        110   

Additional paid in capital

     1,054,040        1,051,785   

Distributions in excess of net income

     (204,343     (148,530

Accumulated other comprehensive loss

     (11,982     (3,641

Treasury shares, at cost

     (262     (262
  

 

 

   

 

 

 

Total Medical Properties Trust, Inc. stockholders’ equity

     837,564        899,462   
  

 

 

   

 

 

 

Non-controlling interests

     100        114   
  

 

 

   

 

 

 

Total equity

     837,664        899,576   
  

 

 

   

 

 

 

Total Liabilities and Equity

   $ 1,595,689      $ 1,348,814   
  

 

 

   

 

 

 

See accompanying notes to condensed consolidated financial statements.

 

3


Table of Contents

MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(Unaudited)

 

     For the Three Months
Ended September 30,
    For the Nine  Months
Ended September 30,
 
(In thousands, except per share amounts)    2011     2010     2011     2010  

Revenues

        

Rent billed

   $ 30,738      $ 23,472      $ 88,519      $ 69,032   

Straight-line rent

     1,802        (1,124     5,606        469   

Interest and fee income

     5,251        6,296        15,812        20,594   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     37,791        28,644        109,937        90,095   

Expenses

        

Real estate depreciation and amortization

     8,430        6,209        24,678        18,100   

Impairment charge

     —          —          564        12,000   

Property-related

     312        600        629        2,055   

General and administrative

     5,736        5,849        20,428        20,532   

Acquisition expenses

     530        364        3,186        1,314   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     15,008        13,022        49,485        54,001   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     22,783        15,622        60,452        36,094   

Other income (expense)

        

Interest income and other

     51        1,475        58        1,488   

Debt refinancing costs

     (10,425     (342     (14,214     (6,556

Interest expense

     (11,935     (8,092     (32,462     (26,106
  

 

 

   

 

 

   

 

 

   

 

 

 

Net other expense

     (22,309     (6,959     (46,618     (31,174
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     474        8,663        13,834        4,920   

Income (loss) from discontinued operations

     (6     301        141        7,463   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     468        8,964        13,975        12,383   

Net income attributable to non-controlling interests

     (43     (45     (131     (63
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT common stockholders

   $ 425      $ 8,919      $ 13,844      $ 12,320   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share — basic and diluted

        

Income from continuing operations attributable to MPT common stockholders

   $ —        $ 0.08      $ 0.12      $ 0.04   

Income from discontinued operations attributable to MPT common stockholders

     —          —          —          0.08   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT common stockholders

   $ —        $ 0.08      $ 0.12      $ 0.12   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding:

        

Basic

     110,714        110,046        110,568        97,573   

Diluted

     110,719        110,046        110,576        97,575   

Dividends declared per common share

   $ 0.20      $ 0.20      $ 0.60      $ 0.60   

See accompanying notes to condensed consolidated financial statements.

 

4


Table of Contents

MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

     For the Nine Months
Ended September 30,
 
     2011     2010  
     (In thousands)  

Operating activities

    

Net income

   $ 13,975      $ 12,383   

Adjustments to reconcile net income to net cash provided by operating activities

    

Depreciation and amortization

     25,254        19,634   

Straight-line rent revenue

     (5,606     (587

Share-based compensation

     5,293        5,250   

Gain on sale of real estate

     (5     (7,693

Impairment

     564        12,000   

Increase (decrease) in accounts payable and accrued liabilities

     13,317        2,899   

Amortization and write-off of deferred financing costs and debt discount

     8,523        4,961   

Premium paid on extinguishment of debt

     13,091        3,834   

Other adjustments

     (7,278     (5,188
  

 

 

   

 

 

 

Net cash provided by operating activities

     67,128        47,493   

Investing activities

    

Real estate acquired

     (196,511     (73,851

Principal received on loans receivable

     2,898        46,532   

Proceeds from sale of real estate

     —          75,000   

Investment in loans receivable and other investments

     (16,800     (9,626

Construction in progress and other

     (12,297     (15,578
  

 

 

   

 

 

 

Net cash (used for) provided by investing activities

     (222,710     22,477   

Financing activities

    

Revolving credit facilities, net

     39,600        (137,200

Additions to term debt

     450,000        148,500   

Payments of term debt

     (237,810     (216,325

Distributions paid

     (67,194     (54,761

Sale of common stock, net

     —          288,470   

Lease deposits and other obligations to tenants

     7,613        2,233   

Debt issuance costs paid and other financing activities

     (20,667     (9,713
  

 

 

   

 

 

 

Net cash provided by financing activities

     171,542        21,204   
  

 

 

   

 

 

 

Increase in cash and cash equivalents for period

     15,960        91,174   

Cash and cash equivalents at beginning of period

     98,408        15,307   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 114,368      $ 106,481   
  

 

 

   

 

 

 

Interest paid

     18,761        20,846   

Supplemental schedule of non-cash investing activities:

    

Real estate acquired via assumption of mortgage loan

     (14,592     —     

Supplemental schedule of non-cash financing activities:

    

Distributions declared, unpaid

     22,407        22,326   

Assumption of mortgage loan (as part of real estate acquired)

     14,592        —     

See accompanying notes to condensed consolidated financial statements.

 

5


Table of Contents

MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

 

     September 30,
2011
    December 31,
2010
 
(In thousands)    (Unaudited)     (Note 2)  

Assets

    

Real estate assets

    

Land, buildings and improvements, and intangible lease assets

   $ 1,258,288      $ 1,032,369   

Mortgage loans

     165,000        165,000   
  

 

 

   

 

 

 

Gross investment in real estate assets

     1,423,288        1,197,369   

Accumulated depreciation and amortization

     (100,772     (76,094
  

 

 

   

 

 

 

Net investment in real estate assets

     1,322,516        1,121,275   

Cash and cash equivalents

     114,368        98,408   

Interest and rent receivable

     28,822        26,176   

Straight-line rent receivable

     34,603        28,912   

Other loans

     56,131        50,985   

Other assets

     39,249        23,058   
  

 

 

   

 

 

 

Total Assets

   $ 1,595,689      $ 1,348,814   
  

 

 

   

 

 

 

Liabilities and Capital

    

Liabilities

    

Debt, net

   $ 649,013      $ 369,970   

Accounts payable and accrued expenses

     35,308        13,658   

Deferred revenue

     23,576        23,137   

Lease deposits and other obligations to tenants

     27,770        20,157   

Payable due to Medical Properties Trust, Inc.

     21,923        21,943   
  

 

 

   

 

 

 

Total liabilities

     757,590        448,865   

Capital

    

General Partner – issued and outstanding – 1,106 units at September 30, 2011 and 1,102 units at December 31, 2010

     8,500        9,035   

Limited Partners:

    

Common units – issued and outstanding – 109,541 units at September 30, 2011 and 109,123 units at December 31, 2010

     841,481        894,441   

LTIP units – issued and outstanding – 94 units at September 30, 2011 and 94 units at December 31, 2010

     —          —     

Accumulated other comprehensive loss

     (11,982     (3,641
  

 

 

   

 

 

 

Total MPT Operating Partnership capital

     837,999        899,835   
  

 

 

   

 

 

 

Non-controlling interests

     100        114   
  

 

 

   

 

 

 

Total capital

     838,099        899,949   
  

 

 

   

 

 

 

Total Liabilities and Capital

   $ 1,595,689      $ 1,348,814   
  

 

 

   

 

 

 

See accompanying notes to condensed consolidated financial statements.

 

6


Table of Contents

MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(Unaudited)

 

     For the Three Months
Ended September 30,
    For the Nine Months
Ended September 30,
 
(In thousands, except per unit amounts)    2011     2010     2011     2010  

Revenues

        

Rent billed

   $ 30,738      $ 23,472      $ 88,519      $ 69,032   

Straight-line rent

     1,802        (1,124     5,606        469   

Interest and fee income

     5,251        6,296        15,812        20,594   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     37,791        28,644        109,937        90,095   

Expenses

        

Real estate depreciation and amortization

     8,430        6,209        24,678        18,100   

Impairment charge

     —          —          564        12,000   

Property-related

     312        600        629        2,055   

General and administrative

     5,718        5,858        20,366        20,458   

Acquisition expenses

     530        364        3,186        1,314   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     14,990        13,031        49,423        53,927   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     22,801        15,613        60,514        36,168   

Other income (expense)

        

Interest income and other

     51        1,475        58        1,488   

Debt refinancing costs

     (10,425     (342     (14,214     (6,556

Interest expense

     (11,935     (8,092     (32,462     (26,106
  

 

 

   

 

 

   

 

 

   

 

 

 

Net other expense

     (22,309     (6,959     (46,618     (31,174
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     492        8,654        13,896        4,994   

Income (loss) from discontinued operations

     (6     301        141        7,463   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     486        8,955        14,037        12,457   

Net income attributable to non-controlling interests

     (43     (45     (131     (63
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT Operating Partnership partners

   $ 443      $ 8,910      $ 13,906      $ 12,394   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per units — basic and diluted

        

Income (loss) from continuing operations attributable to MPT Operating Partnership partners

   $ —        $ 0.08      $ 0.12      $ 0.04   

Income from discontinued operations attributable to MPT Operating Partnership partners

     —          —          —          0.08   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT Operating Partnership Partners

   $ —        $ 0.08      $ 0.12      $ 0.12   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average units outstanding:

        

Basic

     110,714        110,046        110,568        97,573   

Diluted

     110,719        110,046        110,576        97,575   

Dividends declared per unit

   $ 0.20      $ 0.20      $ 0.60      $ 0.60   

See accompanying notes to condensed consolidated financial statements.

 

7


Table of Contents

MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

     For the Nine Months
Ended September 30,
 
     2011     2010  
     (In thousands)  

Operating activities

    

Net income

   $ 14,037      $ 12,457   

Adjustments to reconcile net income to net cash provided by operating activities

    

Depreciation and amortization

     25,254        19,634   

Straight-line rent revenue

     (5,606     (587   

Unit-based compensation

     5,293        5,250   

Gain on sale of real estate

     (5     (7,693

Impairment

     564        12,000   

Increase (decrease) in accounts payable and accrued liabilities

     13,254        2,825   

Amortization and write-off of deferred financing costs and debt discount

     8,523        4,961   

Premium paid on extinguishment of debt

     13,091        3,834   

Other adjustments

     (7,277     (5,188
  

 

 

   

 

 

 

Net cash provided by operating activities

     67,128        47,493   

Investing activities

    

Real estate acquired

     (196,511     (73,851

Principal received on loans receivable

     2,898        46,532   

Proceeds from sale of real estate

     —          75,000   

Investment in loans receivable and other investments

     (16,800     (9,626

Construction in progress and other

     (12,297     (15,578
  

 

 

   

 

 

 

Net cash (used for) provided by investing activities

     (222,710     22,477   

Financing activities

    

Revolving credit facilities, net

     39,600        (137,200

Additions to term debt

     450,000        148,500   

Payments of term debt

     (237,810     (216,325

Distributions paid

     (67,194     (54,761

Sale of common units, net

     —          288,470   

Lease deposits and other obligations to tenants

     7,613        2,233   

Debt issuance costs paid and other financing activities

     (20,667     (9,713
  

 

 

   

 

 

 

Net cash provided by financing activities

     171,542        21,204   
  

 

 

   

 

 

 

Increase in cash and cash equivalents for period

     15,960        91,174   

Cash and cash equivalents at beginning of period

     98,408        15,307   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 114,368      $ 106,481   
  

 

 

   

 

 

 

Interest paid

     18,761        20,846   

Supplemental schedule of non-cash investing activities:

    

Real estate acquired via assumption of mortgage loan

     (14,592     —     

Supplemental schedule of non-cash financing activities:

    

Distributions declared, unpaid

     22,407        22,326   

Assumption of mortgage loan (as part of real estate acquired)

     14,592        —     

See accompanying notes to condensed consolidated financial statements.

 

8


Table of Contents

MEDICAL PROPERTIES TRUST, INC., AND MPT OPERATING PARTNERSHIP, L.P.

AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

1. Organization

Medical Properties Trust, Inc., a Maryland corporation, was formed on August 27, 2003 under the General Corporation Law of Maryland for the purpose of engaging in the business of investing in, owning, and leasing commercial real estate. Our operating partnership subsidiary, MPT Operating Partnership, L.P. (the “Operating Partnership”), through which we conduct all of our operations, was formed in September 2003. Through another wholly-owned subsidiary, Medical Properties Trust, LLC, we are the sole general partner of the Operating Partnership. At present, we directly own substantially all of the limited partnership interests in the Operating Partnership and have elected to report our required disclosures and that of the Operating Partnership on a combined basis except where material differences exist.

We have operated as a real estate investment trust (“REIT”) since April 6, 2004, and accordingly, elected REIT status upon the filing in September 2005 of the calendar year 2004 federal income tax return. Accordingly, we will not be subject to U.S. federal income tax, provided that we continue to qualify as a REIT and our distributions to our stockholders equal or exceed our taxable income. Certain activities we undertake must be conducted by entities which we elected to be treated as a taxable REIT subsidiaries (“TRS”). Our TRSs are subject to both federal and state income taxes.

Our primary business strategy is to acquire and develop real estate and improvements, primarily for long-term lease to providers of healthcare services such as operators of general acute care hospitals, inpatient physical rehabilitation hospitals, long-term acute care hospitals, surgery centers, centers for treatment of specific conditions such as cardiac, pulmonary, cancer, and neurological hospitals, and other healthcare-oriented facilities. We manage our business as a single business segment.

2. Summary of Significant Accounting Policies

Unaudited Interim Condensed Consolidated Financial Statements: The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information, including rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine month periods ended September 30, 2011 are not necessarily indicative of the results that may be expected for the year ending December 31, 2011. The condensed consolidated balance sheet at December 31, 2010 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.

For information about significant accounting policies, refer to the consolidated financial statements and footnotes thereto included in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2010 along with updates (if needed) provided in our Form 10-Qs filed in 2011.

3. Real Estate and Lending Activities

Acquisitions

On January 4, 2011, we acquired the real estate of the 19-bed, 4-year old Gilbert Hospital in a suburb of Phoenix, Arizona area for $17.1 million. Gilbert Hospital is operated by affiliates of Visionary Health, LLC, the same group that we expect will also operate the hospital that we are currently developing in Florence, Arizona. We acquired this asset subject to an existing lease that expires in May 2022.

On January 31, 2011, we acquired for $23.5 million the real estate of the 60-bed Atrium Medical Center at Corinth in the Dallas area, a long-term acute care hospital that was completed in 2009 and is subject to a lease that expires in June 2024. In addition, through one of our affiliates, we invested $1.3 million to acquire approximately 19% of a joint venture arrangement with an affiliate of Vibra Healthcare, LLC (“Vibra”) that will manage and has acquired a 51% interest in the operations of the facility. We also made a $5.2 million working capital loan to the joint venture. The former operators of the hospital, comprised primarily of local physicians, retained ownership of 49% of the operating entity.

On February 4, 2011, we purchased for $58 million the real estate of Bayonne Medical Center, a 6-story, 278-bed acute care hospital in the New Jersey area of metropolitan New York, and leased the facility to the operator under a 15-year lease, with six 5-year extension options. The operator is an affiliate of a private hospital operating company that acquired the hospital in 2008.

On February 9, 2011, we acquired the real estate of the 306-bed Alvarado Hospital in San Diego, California for $70 million from Prime Healthcare Services, Inc. (“Prime”). Prime is the operator of the facility and will lease the facility under a 10-year lease that provides, under certain conditions for lease extensions.

On February 14, 2011, we completed the acquisition of the Northland LTACH Hospital located in Kansas City, a 35-bed hospital that opened in April 2008 and has a lease that expires in 2028. This hospital was part of a three property acquisition announced in

 

9


Table of Contents

December 2010 and is currently being operated by Kindred Healthcare Inc. (formerly RehabCare). The purchase price of this hospital was $19.5 million, which included the assumption of a $16 million existing mortgage loan that matures in January 2018.

On July 18, 2011, we acquired the real estate of the 40-bed Vibra Specialty Hospital of DeSoto in Desoto, Texas for $13.0 million. Vibra Specialty Hospital of DeSoto is a new long-term acute care hospital that is currently ramping up its operations. This facility will be leased to a subsidiary of Vibra for a fixed term of 15 years with options to extend. In addition, we have made a $2.5 million equity investment in the operator of this facility for a 25% equity ownership.

On September 30, 2011, we purchased the real estate of a 40-bed long-term acute care facility in New Braunfels, Texas for $10.0 million. This facility will be leased to an affiliate of Post Acute Medical, LLC for a fixed term of 15 years with options to extend. In addition, we have made a $1.4 million equity investment for a 25% equity ownership in the operator of this facility and funded a $2.0 million working capital loan.

On June 17, 2010, we acquired three inpatient rehabilitation hospitals in Texas for an aggregate purchase price of $74 million. The properties acquired had existing leases in place, which we assumed, that have initial terms expiring in 2033. Each lease may, subject to conditions, be renewed by the operator for two additional ten-year terms.

As part of these acquisitions, we purchased the following assets: (dollar amounts in thousands)

 

     2011      2010  

Land

   $ 17,218       $ 6,264   

Building

     178,535         61,893   

Intangible lease assets — subject to amortization (weighted average useful life of 13.5 years in 2011 and 23.1 years in 2010)

     15,351         5,694   
  

 

 

    

 

 

 

Total

   $ 211,104       $ 73,851   
  

 

 

    

 

 

 

The purchase price allocations attributable to the identifiable assets acquired and liabilities assumed related to the acquisitions made in 2011 are final except for the New Braunfels property. When all relevant information is obtained, resulting changes, if any, to our provisional purchase price allocation will be retrospectively adjusted to reflect new information obtained about the facts and circumstances that existed as of the respective acquisition date that, if known, would have affected the measurement of the amounts recognized.

From the respective acquisition dates, the seven hospitals acquired in 2011 contributed $5.5 million and $14.0 million of revenue and $3.7 million and $9.1 million of income (excluding related acquisition expenses) for the three and nine months ended September 30, 2011, respectively. In addition, we incurred $0.5 million and $3.2 million of acquisition related costs on consummated and non-consummated deals for the three and nine months ended September 30, 2011.

From the respective acquisition dates, the three hospitals acquired in 2010 contributed $1.9 million and $2.2 million of revenue and $1.4 million and $1.7 million of income (excluding related acquisition expenses) for the three and nine months ended September 30, 2010, respectively. In addition, we incurred $0.4 million and $1.3 million of acquisition related costs during the three and nine months ended September 30, 2010.

The results of operations for each of the properties acquired are included in our consolidated results from the effective date of each acquisition. The following table sets forth certain unaudited pro forma consolidated financial data for 2011 and 2010, as if each acquisition in 2011 and 2010 was consummated on the same terms at the beginning of 2010. Supplemental pro forma earnings were adjusted to exclude acquisition-related costs on consummated deals incurred in the three and nine months ended September 30, 2011 and 2010 (dollar amounts in thousands except per share/unit data).

 

     For the Three Months Ended
September 30,
     For the Nine Months  Ended
September 30,
 
     2011      2010      2011      2010  

Total revenues

   $ 38,115       $ 34,986       $ 113,467       $ 109,522   

Net income

     446         11,551         17,161         12,710   

Net income per share/unit – diluted

   $ —         $ 0.10       $ 0.15       $ 0.12   

Disposals

In April 2010, we sold the real estate of our Centinela Hospital, a 369-bed acute care medical center located in Inglewood, California, to Prime, for $75 million resulting in a gain of approximately $6 million. Due to this sale, operating results of our Inglewood facility have been included in discontinued operations for all prior periods.

 

10


Table of Contents

Leasing Operations

As noted in our second quarter filing, the operator of our Denham Springs facility in Louisiana has not made all the payments required by the real estate lease agreement, and thus, the tenant is in default. During the second quarter of 2011, we evaluated alternative strategies for the recovery of our advances and accruals and at that time determined that the future cash flows of the current tenant and/or related collateral would, more likely than not, result in less than a full recovery of our receivables. As a result, we fully reserved for all outstanding receivables (including $1.5 million in billed rent, $0.2 million of unbilled rent, and $0.1 million of other receivables) with the exception of the $0.7 million promissory note that we expect is recoverable from existing collateral. In addition, we recorded a $0.6 million impairment charge against the real estate during the second quarter of 2011. We have not recorded any rental revenue or reversed previously established reserves during the third quarter, except for $0.2 million, which represents payments received from the tenant subsequent to the second quarter. At September 30, 2011, we continue to believe, based on existing collateral and the current real estate market, that the $0.7 million loan and the $4.4 million of real estate are fully recoverable; however, no assurances can be made that future reserves will not be needed.

As of September 30, 2011, we have advanced $28.8 million to the operator/lessee of Monroe Hospital in Bloomington, Indiana pursuant to a working capital loan agreement, including $0.6 million advanced in the 2011 third quarter related to a project at Monroe designed to increase revenue at the facility. In addition, as of September 30, 2011, we have $14.6 million of rent, interest and other charges owed to us by the operator, of which $5.5 million of interest receivables are significantly more than 90 days past due. Because the operator has not made all payments required by the working capital loan agreement and the related real estate lease agreement, we consider the loan to be impaired. During the first quarter of 2010, we evaluated alternative strategies for the recovery of our advances and accruals and at that time determined that the future cash flows of the current tenant or related collateral would, more likely than not, result in less than a full recovery of our loan advances. Accordingly, we recorded a $12 million charge in the 2010 first quarter to recognize the estimated impairment of the working capital loan. During the third quarter of 2010, we determined that it was reasonably likely that the existing tenant would be unable to make certain lease payments that become due in future years. Accordingly, we recorded a valuation allowance for unbilled straight-line rent in the amount of $2.5 million. At September 30, 2011, our net investment (exclusive of the related real estate) of $31.4 million is our maximum exposure to Monroe and the amount is deemed collectible/recoverable. In making this determination, we considered our first priority secured interest in approximately (i) $7 million in hospital patient receivables, (ii) cash balances of approximately $4 million, (iii) 100% of the membership interests of the operator/lessee and our assessment of the realizable value of our other collateral and (iv) continued improvement in operational revenue statistics compared to previous years.

We continue to evaluate possible strategies for the Monroe hospital. We have entered into a forbearance agreement with the operator whereby we have generally agreed, under certain conditions, not to fully exercise our rights and remedies under the lease and loan agreements during limited periods. We have not committed to the adoption of a plan to transition ownership or management of the Monroe hospital to any new operator, and there is no assurance that any such plan will be completed. Moreover, there is no assurance that any plan that we ultimately pursue will not result in additional charges for further impairment of our working capital loan. We have not recognized any interest income on the Monroe loan since it was considered impaired in the 2010 first quarter.

In September 2010, we exchanged properties with one of our tenants. In exchange for our acute care facility in Cleveland, Texas, we received a similar acute care facility in Hillsboro, Texas. The lease that was in place on our Cleveland facility was carried over to the new facility with no change in lease term or lease rate. This exchange was accounted for at fair value, resulting in a gain of $1.3 million (net of $0.2 million from the write-off of straight-line rent receivables).

In March 2010, we re-leased our Covington facility, located in Covington, Louisiana. The lease has a fixed term of 15 years with an option, at the lessee’s discretion, to extend the term for three additional periods of five years each. Under the terms of the lease, rent during 2010 was based on an annual rate of $1.4 million, and on January 1, 2011, rent began increasing annually by 2%. At the end of each term, the tenant has the right to purchase the facility at a price generally equivalent to the greater of our undepreciated cost and fair market value. Separately, we also obtained an interest in the operations of the tenant whereby we may receive additional consideration based on the profitability of such operations.

In the 2010 second quarter, Prime paid us $12 million in additional rent related to our Shasta property, and we terminated our agreements with Prime concerning the additional rent, which could have paid us up to $20 million over the 10 year lease life. Of this $12 million in additional rent, $3.5 million has been recognized in income from lease inception through September 30, 2011, and we expect to recognize the other $8.5 million into income over the remainder of the lease life.

 

11


Table of Contents

Loans

In April 2010, Prime repaid $40 million in other loans plus accrued interest.

Concentrations of Credit Risk

For the three months ended September 30, 2011 and 2010, revenue from affiliates of Prime (including rent and interest from loans) accounted for 30.9% and 33.8%, respectively, of total revenue. For the three months ended September 30, 2011 and 2010, revenue from Vibra (including rent and interest from working capital loans) accounted for 12.4% and 15.4%, respectively, of total revenue.

For the nine months ended September 30, 2011 and 2010, revenue from affiliates of Prime (including rent and interest from loans) accounted for 31.1% and 33.4%, respectively, of total revenue. For the nine months ended September 30, 2011 and 2010, revenue from Vibra (including rent and interest from working capital loans) accounted for 12.6% and 14.7%, respectively, of total revenue.

4. Debt

The following is a summary of debt, net of discounts (dollar amounts in thousands):

 

    As of September 30,
2011
  As of December 31,
2010
    Balance     Interest Rate   Balance     Interest Rate

Revolving credit facilities

  $ 39,600      Variable   $ —        Variable

2006 senior unsecured notes

    125,000      Various     125,000      7.333% — 7.871%

2011 senior unsecured notes

    450,000      6.875%     —       

Exchangeable senior notes:

       

Principal amount

    20,175      6.125% — 9.250%     91,175      6.125% — 9.250%

Unamortized discount

    (248       (2,585  
 

 

 

     

 

 

   
    19,927          88,590     

Term loans:

       

Principal amount

    14,486      6.200%     157,683      Various

Unamortized discount

    —            (1,303  
 

 

 

     

 

 

   
    14,486          156,380     
 

 

 

     

 

 

   
  $ 649,013        $ 369,970     
 

 

 

     

 

 

   

As of September 30, 2011, principal payments due for our debt (which exclude the effects of any discounts recorded) are as follows:

 

2011

   $ 9,232   

2012

     39,832   

2013

     11,249   

2014

     265   

2015

     283   

Thereafter

     588,400   
  

 

 

 

Total

   $ 649,261   
  

 

 

 

To fund the acquisitions disclosed in Note 3, we used cash on-hand, borrowed on our revolving credit facilities, used a portion of the proceeds from the sale of the 2011 senior unsecured notes, and assumed a $16 million mortgage loan. This mortgage loan requires monthly principal and interest payments based on a 30-year amortization period. The mortgage loan has a fixed rate at 6.2%, matures on January 1, 2018 and can be prepaid after January 1, 2013, subject to a certain prepayment premium.

In April 2011, our Operating Partnership and a wholly-owned subsidiary of our Operating Partnership closed on a private offering of $450 million unsecured senior notes. These notes mature in 2021 and the interest rate is fixed at 6.875% per year. Contemporaneously with the closing of the notes, we repaid and terminated our $150 million term loan facility (which was part of the credit facility entered into in 2010) and our $9 million collateralized term loan facility. In connection with the notes offering, we amended our existing credit agreement, which now provides for a $330 million unsecured revolving credit facility that matures in October 2015. As part of this amendment, we also lowered our interest rate to (1) the higher of the “prime rate” or federal funds rate plus 0.5%, plus a

 

12


Table of Contents

spread initially set at 1.60%, but that is adjustable from 1.60% to 2.40% based on current total leverage, or (2) LIBOR plus a spread initially set at 2.60%, but that is adjustable from 2.60% to 3.40% based on current total leverage. We paid down in full this revolving credit facility’s outstanding balance with the proceeds from the notes offering.

In the 2011 third quarter, we used proceeds from our 2011 senior unsecured notes offering to repurchase 86.6% of the outstanding 9.25% exchangeable senior notes due 2013 at a weighted average price of 118.4% of the principal amount (or $84.1 million) plus accrued and unpaid interest pursuant to a cash tender offer. The interest savings from the retirement of this debt will offset the majority of the premium paid to retire it, and the potential dilution effect from the convertible aspect of these notes is removed.

In connection with these 2011 refinancing activities, we recognized charges of $10.4 million and $14.2 million for the three and nine months ended September 30, 2011, respectively, related to the write-off of previously deferred loan costs and discounts associated with the payoff of the debt instruments noted above.

In April 2010, we completed a public offering of common stock (the “Offering”) resulting in net proceeds, after underwriting discount and commissions, of approximately $279 million. See Note 5 to our condensed consolidated financial statements for further information. We used the net proceeds from the Offering to repurchase 93% of the outstanding 6.125% exchangeable senior notes due 2011 at a price of 103% of the principal amount plus accrued and unpaid interest (or $136.3 million) pursuant to a cash tender offer. In addition, we paid off a $30 million term loan. Finally, in May 2010, we closed on a $450 million credit facility, and the proceeds of such along with the Offering were used to repay in full all outstanding obligations under the previous credit facility. These refinancing activities resulted in a charge of $0.3 million and $6.6 million for the three and nine months ended September 30, 2010, respectively.

At September 30, 2011, $65 million of our 2006 senior unsecured notes carried a variable rate of 2.67%, while the remaining $60 million was fixed at rates ranging from 7.333% to 7.715%. During the second quarter 2010, we entered into an interest rate swap to fix $65 million of our $125 million senior unsecured notes, which started July 31, 2011 (date on which the interest rate turned variable) and will run through maturity date (or July 2016), at a rate of 5.507%. We also entered into an interest rate swap to fix $60 million of our senior notes starting October 31, 2011 (date on which the related interest rate is scheduled to turn variable) through the maturity date (or October 2016) at a rate of 5.675%. At September 30, 2011, the fair value of the interest rate swaps is $12.0 million, which is reflected in accounts payable and accrued expenses on the condensed consolidated balance sheet.

We account for our interest rate swaps as cash flow hedges. Accordingly, the effective portion of changes in the fair value of our swaps is recorded as a component of accumulated other comprehensive income/loss on the balance sheet until the underlying debt matures while the ineffective portion is recorded through earnings. We estimate the fair value of interest rate swaps using the market standard methodology of netting the discounted fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on an expectation of interest rates derived from observable market interest rate curves. In addition, credit valuation adjustments are incorporated in the fair values to account for potential nonperformance risk, both our own nonperformance risk and the respective counterparty’s nonperformance risk. We did not have any hedge ineffectiveness in the periods; therefore, there was no income statement effect recorded during the three and nine month periods ended September 30, 2011 or 2010.

Our debt facilities impose certain restrictions on us, including restrictions on our ability to: incur debts; grant liens; provide guarantees in respect of obligations of any other entity; make redemptions and repurchases of our capital stock; prepay, redeem or repurchase debt; engage in mergers or consolidations; enter into affiliated transactions; dispose of real estate; and change our business. In addition, the agreements governing our debt facilities limit the amount of dividends we can pay to 95% of normalized adjusted funds from operations, as defined in the agreements, on a rolling four quarter basis starting for the fiscal quarter ending March 31, 2012 and thereafter. Prior to March 31, 2012, a similar dividend restriction exists but at a higher percentage for transitional purposes. These agreements also contain provisions for the mandatory prepayment of outstanding borrowings under these facilities from the proceeds received from the sale of properties, except a portion may be reinvested subject to certain limitations, as defined in the credit facility agreement.

In addition to these restrictions, the amended credit facility contains customary financial and operating covenants, including covenants relating to our total leverage ratio, fixed charge coverage ratio, mortgage secured leverage ratio, recourse mortgage secured leverage ratio, consolidated adjusted net worth, facility leverage ratio, and borrowing base interest coverage ratio. This facility also contains customary events of default, including among others, nonpayment of principal or interest, material inaccuracy of representations and failure to comply with our covenants. If an event of default occurs and is continuing under the facility, the entire outstanding balance may become immediately due and payable. At September 30, 2011, we were in compliance with all such financial and operating covenants.

5. Common Stock

In April 2010, we completed a public offering of 26 million shares of common stock at $9.75 per share. Including the underwriters’ purchase of 3.9 million additional shares to cover over allotments, net proceeds from the Offering, after underwriting discount and commissions, approximated $279 million. We used the net proceeds from the Offering to fund the tender offer as discussed in Note 4 with any remaining proceeds to be used for general corporate purposes including funding the acquisition in June 2010.

 

13


Table of Contents

During the first quarter of 2010, we sold 0.9 million shares of our common stock under our at-the-market equity offering program, at an average price of $10.77 per share, for total proceeds, net of a 2% sales commission, of $9.5 million.

6. Stock Awards

Our Second Amended and Restated Medical Properties Trust, Inc. 2004 Equity Incentive Plan (the “Equity Incentive Plan”) authorizes the issuance of common stock options, restricted stock, restricted stock units, deferred stock units, stock appreciation rights, performance units and awards of interests in our Operating Partnership. The Equity Incentive Plan is administered by the Compensation Committee of the Board of Directors. We have reserved 7,441,180 shares of common stock for awards under the Equity Incentive Plan for which 2,642,597 shares remain available for future stock awards as of September 30, 2011. We awarded the following during 2011 and 2010:

Time-based awards - We granted 269,085 and 277,680 shares in 2011 and 2010, respectively, of time-based restricted stock to management, independent directors, and certain employees. These awards vest quarterly based on service, over three years, in equal amounts.

Performance-based awards - Our management team and certain employees (2011 only) were awarded 229,938 and 182,600 performance based awards in 2011 and 2010, respectively. These awards vest ratably over a three year period based on the achievement of certain total shareholder return measures, with a carry-back and carryforward provision through December 31, 2014 (for the 2010 awards) and December 31, 2015 (for the 2011 awards). Dividends on these awards are paid only upon achievement of the performance measures.

Multi-year Performance-based awards - We awarded 600,000 shares in 2011 of multi-year performance-based awards to management and certain employees. These shares are subject to three-year cumulative performance hurdles based on total shareholder return. At the end of the three-year performance period, any earned shares will be subject to an additional two years of ratable time-based vesting on an annual basis. Dividends are paid on these shares only upon achievement of the performance measures.

7. Partner’s Capital

The Operating Partnership is made up of a general partner, Medical Properties Trust, LLC (“General Partner”) and limited partners including the Company (which owns 100% of the General Partner) and three other partners who are employees. By virtue of its ownership of the General Partner, the Company has a 99.9% ownership interest in Operating Partnership via its ownership of all the common units. The remaining ownership interest is held by the three employees via their ownership of LTIP units. These LTIP units were issued to the employees pursuant to the 2007 Multi-Year Incentive Plan, which is part of the Equity Incentive Plan and once vested in accordance with their award agreement, may be converted to common units per the Second Amended and Restated Agreement of Limited Partnership of MPT Operating Partnership, L.P. (“Operating Partnership Agreement”)

In regards to distributions, the Operating Partnership shall distribute cash at such times and in such amounts as are determined by the General Partner in its sole and absolute discretion, to common unit holders who are common unit holders on the record date. However, per the Operating Partnership Agreement, the General Partner shall use its reasonable efforts to cause the Operating Partnership to distribute amounts sufficient to enable the Company to pay stockholder dividends that will allow the Company to (i) meet its distribution requirement for qualification as a REIT and (ii) avoid any federal income or excise tax liability imposed by the Internal Revenue Code, other than to the extent the Company elects to retain and pay income tax on its net capital gain. In accordance with the Operating Partnership Agreement, LTIP units are treated as common units for distribution purposes.

The Operating Partnership’s net income will generally be allocated first to the General Partner to the extent of any cumulative losses and then to the limited partners in accordance with their respective percentage interests in the common units issued by the Operating Partnership. Any losses of the Operating Partnership will generally be allocated first to the limited partners until their capital account is zero and then to the General Partner. In accordance with the Operating Partnership Agreement, LTIP units are treated as common units for purposes of income and loss allocations.

Limited partners have the right to require the Operating Partnership to redeem part or all of their common units. It is at the Operating Partnership’s discretion to redeem such common units for cash based on the fair market value of an equivalent number of shares of the Company’s common stock at the time of redemption, or alternatively, redeem the common units for shares of the Company’s common stock on a one-for-one basis, subject to adjustment in the event of stock splits, stock dividends, or similar events. In order for LTIP units to be redeemed, they must first be converted to common units and then must wait two years from the issuance of the LTIP units to be redeemed.

8. Fair Value of Financial Instruments

We have various assets and liabilities that are considered financial instruments. We estimate that the carrying value of cash and cash equivalents, and accounts payable and accrued expenses approximate their fair values. Included in our accounts payable and accrued expenses are our interest rate swaps, which are recorded at fair value based on Level 2 observable market assumptions using

 

14


Table of Contents

standardized derivative pricing models. We estimate the fair value of our loans, interest, and other receivables by discounting the estimated future cash flows using the current rates at which similar receivables would be made to others with similar credit ratings and for the same remaining maturities. We determine the fair value of our exchangeable notes based on quotes from securities dealers and market makers. We estimate the fair value of our senior notes, revolving credit facilities, and term loans based on the present value of future payments, discounted at a rate which we consider appropriate for such debt.

The following table summarizes fair value information for our financial instruments (dollar amounts in thousands):

 

     September 30,
2011
    December 31,
2010
 

Asset (Liability)

   Book
Value
    Fair
Value
    Book
Value
    Fair
Value
 

Interest and rent receivables

   $ 28,822      $ 22,418      $ 26,176      $ 20,265   

Loans

     221,131        223,556        215,985        209,126   

Debt, net

     (649,013     (597,802     (369,970     (359,910

9. Discontinued Operations

In December 2010, we sold the real estate of our Montclair Hospital, an acute care medical center, to Prime for proceeds of $20.0 million. We realized a gain on the sale of $2.2 million.

In October 2010, we sold the real estate of our Sharpstown hospital in Houston, Texas to a third party for proceeds of $3.0 million resulting in a gain of $0.7 million.

In April 2010, we sold the real estate of our Centinela Hospital, a 369-bed acute care medical center located in Inglewood, California, to Prime for $75 million resulting in a gain of approximately $6 million.

The following table presents the results of discontinued operations, which include the revenue and expenses of the three previously-owned facilities noted above, for the three and nine months ended September 30, 2011 and 2010 (dollar amounts in thousands except per share/unit amounts):

 

     For the Three Months
Ended September 30,
     For the Nine Months
Ended September 30,
 
     2011     2010      2011      2010  

Revenues

   $ —        $ 572       $ —         $ 4,264   

Gain on sale

     —          —           5         6,178   

Income (loss)

     (6     301         141         7,463   

Earnings per share/unit — diluted

   $ —        $ —         $ —         $ 0.08   

10. Earnings Per Share/Common Unit

Medical Properties Trust, Inc.

Our earnings per share were calculated based on the following (amounts in thousands):

 

$(000,000) $(000,000)
     For the Three Months
        Ended  September 30,        
 
     2011     2010  

Numerator:

    

Income (loss) from continuing operations

   $ 474      $ 8,663   

Non-controlling interests’ share in continuing operations

     (43     (45

Participating securities’ share in earnings

     (264     (316
  

 

 

   

 

 

 

Income (loss) from continuing operations, less participating securities’ share in earnings

     167        8,302   

Income (loss) from discontinued operations attributable to MPT common stockholders

     (6     301   
  

 

 

   

 

 

 

Net income, less participating securities’ share in earnings

   $ 161      $ 8,603   
  

 

 

   

 

 

 

 

15


Table of Contents
$(000,000) $(000,000)
     For the Three Months
        Ended  September 30,        
 
             2011                    2010        

Denominator

     

Basic weighted-average common shares

      110,714               110,046   

Dilutive share options

     5         —     
  

 

 

    

 

 

 

Dilutive weighted-average common shares

     110,719         110,046   

 

$(000,000) $(000,000)
     For the Nine Months
Ended September 30,
 
     2011     2010  

Numerator:

    

Income (loss) from continuing operations

   $ 13,834      $ 4,920   

Non-controlling interests’ share in continuing operations

     (131     (63

Participating securities’ share in earnings

     (860     (994
  

 

 

   

 

 

 

Income (loss) from continuing operations, less participating securities’ share in earnings

     12,843        3,863   

Income (loss) from discontinued operations attributable to MPT common stockholders

     141        7,463   
  

 

 

   

 

 

 

Net income, less participating securities’ share in earnings

   $ 12,984      $ 11,326   
  

 

 

   

 

 

 

Denominator

    

Basic weighted-average common shares

     110,568        97,573   

Dilutive share options

     8        2   
  

 

 

   

 

 

 

Dilutive weighted-average common shares

     110,576        97,575   

 

16


Table of Contents

MPT Operating Partnership, L.P.

Our earnings per common unit were calculated based on the following (amounts in thousands):

 

$(000,000) $(000,000)
     For the Three Months
          Ended September 30,          
 
     2011     2010  

Numerator:

    

Income (loss) from continuing operations

   $ 492      $ 8,654   

Non-controlling interests’ share in continuing operations

     (43     (45

Participating securities’ share in earnings

     (264     (316
  

 

 

   

 

 

 

Income (loss) from continuing operations, less participating securities’ share in earnings

     185        8,293   

Income (loss) from discontinued operations attributable to MPT Operating Partnership partners

     (6     301   
  

 

 

   

 

 

 

Net income, less participating securities’ share in earnings

   $ 179      $ 8,594   
  

 

 

   

 

 

 

Denominator

    

Basic weighted-average units

     110,714        110,046   

Dilutive options

     5        —     
  

 

 

   

 

 

 

Dilutive weighted-average units

     110,719        110,046   

 

$(000,000) $(000,000)
     For the Nine Months
Ended September 30,
 
     2011     2010  

Numerator:

    

Income (loss) from continuing operations

   $ 13,896      $ 4,994   

Non-controlling interests’ share in continuing operations

     (131     (63

Participating securities’ share in earnings

     (860     (994
  

 

 

   

 

 

 

Income (loss) from continuing operations, less participating securities’ share in earnings

     12,905        3,937   

Income (loss) from discontinued operations attributable to MPT Operating Partnership partners

     141        7,463   
  

 

 

   

 

 

 

Net income, less participating securities’ share in earnings

   $ 13,046      $ 11,400   
  

 

 

   

 

 

 

Denominator

    

Basic weighted-average units

     110,568        97,573   

Dilutive options

     8        2   
  

 

 

   

 

 

 

Dilutive weighted-average units

     110,576        97,575   

For the three and nine months ended September 30, 2011 and 2010, 0.1 million of options were excluded from the diluted earnings per share/unit calculation as they were not determined to be dilutive. Shares/units that may be issued in the future in accordance with our exchangeable senior notes were excluded from the diluted earnings per share/unit calculation as they were not determined to be dilutive.

11. Contingencies

We are a party to various legal proceedings incidental to our business. In the opinion of management, after consultation with legal counsel, the ultimate liability, if any, with respect to those proceedings is not presently expected to materially affect our financial position, results of operations or cash flows.

 

17


Table of Contents

12. Comprehensive Income (Loss)

Medical Properties Trust, Inc.

The following table provides a summary of comprehensive income (loss) for the applicable periods (in thousands):

 

$(000,000) $(000,000)
     For the Three Months
Ended September 30,
 
     2011     2010  

Net income

   $ 468      $ 8,964   

Other comprehensive income (loss):

    

Unrealized loss on interest rate swap

     (5,272     (3,845
  

 

 

   

 

 

 

Total comprehensive income (loss)

     (4,804     5,119   

Comprehensive income attributable to non-controlling interests

     (43     (45
  

 

 

   

 

 

 

Comprehensive income (loss) attributable to MPT common stockholders

   $ (4,847   $ 5,074   
  

 

 

   

 

 

 

 

$(000,000) $(000,000)
     For the Nine Months
Ended September 30,
 
     2011     2010  

Net income

   $ 13,975      $ 12,383   

Other comprehensive income (loss):

    

Unrealized loss on interest rate swap

     (8,341     (7,005
  

 

 

   

 

 

 

Total comprehensive income (loss)

     5,634        5,378   

Comprehensive income attributable to non-controlling interests

     (131     (63
  

 

 

   

 

 

 

Comprehensive income (loss) attributable to MPT common stockholders

   $ 5,503      $ 5,315   
  

 

 

   

 

 

 

MPT Operating Partnership, L.P.

The following table provides a summary of comprehensive income (loss) for the applicable periods (in thousands):

 

$(000,000) $(000,000)
     For the Three Months
Ended September 30,
 
     2011     2010  

Net income

   $ 486      $ 8,955   

Other comprehensive income (loss):

    

Unrealized loss on interest rate swap

     (5,272     (3,845
  

 

 

   

 

 

 

Total comprehensive income (loss)

     (4,786     5,110   

Comprehensive income attributable to non-controlling interests

     (43     (45
  

 

 

   

 

 

 

Comprehensive income (loss) attributable to MPT Operating Partnership partners

   $ (4,829   $ 5,065   
  

 

 

   

 

 

 

 

$(000,000) $(000,000)
     For the Nine Months
Ended September 30,
 
     2011     2010  

Net income

   $ 14,037      $ 12,457   

Other comprehensive income (loss):

    

Unrealized loss on interest rate swap

     (8,341     (7,005
  

 

 

   

 

 

 

Total comprehensive income (loss)

     5,696        5,452   

Comprehensive income attributable to non-controlling interests

     (131     (63
  

 

 

   

 

 

 

Comprehensive income (loss) attributable to MPT Operating Partnership partners

   $ 5,565      $ 5,389   

 

18


Table of Contents

13. Subsequent Events

In October 2011, we entered into agreements with Emerus Holdings to acquire, provide development funding for, and lease three acute care hospitals near San Antonio, Texas. We expect our investment in these three facilities, once built, will approximate $30 million. These three facilities will be leased under a master lease with an initial term of 15 years and three five-year extension options.

On November 4, 2011, we acquired Hoboken University Medical Center in Hoboken, New Jersey, a 350-bed acute care facility. The total investment for this transaction is $75.0 million, which includes 100% ownership of the real estate, a secured working capital loan of up to $20 million, and a $5 million convertible note. The lease with the tenant has an initial term of 15 years with six five-year extension options.

14. Income Taxes

With the early prepayment of working capital loans by Prime and the impairment of the Monroe loan in 2010 as more fully described in Note 3, we did not believe that one of our taxable REIT subsidiaries would generate enough taxable income to use the federal and state net operating losses within the carry-forward period specified by law. Therefore, in the 2010 second quarter, we fully reserved for the $1.5 million deferred tax asset, of which $1.2 million relates to discontinued operations. We continue to monitor this valuation allowance and if circumstances change (such as new loans or other transactions), we will adjust this valuation allowance accordingly.

15. Executive Severance

On June 11, 2010, we announced the resignation of our general counsel effective June 15, 2010. Pursuant to the terms of his separation agreement, we accelerated the vesting of certain previously awarded shares of restricted stock resulting in additional stock compensation expense of $0.9 million. In addition, we agreed to pay him a one time cash payment of $1.9 million on December 16, 2010. This total severance of $2.8 million is included in general and administrative expense for the nine month period ended September 30, 2010.

16. Condensed Consolidating Financial Information

The following tables present the condensed consolidating financial information for (a) Medical Properties Trust, Inc. (“Parent” and a guarantor to our 2011 senior unsecured notes), (b) MPT Operating Partnership, L.P. and MPT Finance Corporation (“Subsidiary Issuer”), (c) on a combined basis, the guarantors of our 2011 unsecured senior notes (“Subsidiary Guarantors”), and (d) on a combined basis, the non-guarantor subsidiaries (“Non-Guarantor Subsidiaries”). Separate financial statements of the Subsidiary Guarantors are not presented because the guarantee by each 100% owned Subsidiary Guarantor is joint and several, and we believe separate financial statements and other disclosures regarding the Subsidiary Guarantors are not material to investors. Furthermore, there are no significant legal restrictions on the Parent’s ability to obtain funds from its subsidiaries by dividend or loan.

The guarantees by the Subsidiary Guarantors may be released and discharged upon: (1) any sale, exchange or transfer of all of the capital stock of a Subsidiary Guarantor; (2) the merger or consolidation of a Subsidiary Guarantor with a Subsidiary Issuer or any other Subsidiary Guarantor; (3) the proper designation of any Subsidiary Guarantor by the Subsidiary Issuers as “unrestricted” for covenant purposes under the indenture governing the 2011 senior unsecured notes; (4) the legal defeasance or covenant defeasance or satisfaction and discharge of the indenture; (5) a liquidation or dissolution of a Subsidiary Guarantor permitted under the indenture governing the 2011 senior unsecured notes; or (6) the release or discharge of the Subsidiary Guarantor from its guarantee obligations under our revolving credit facility.

Condensed Consolidated Balance Sheet

September 30, 2011

(in thousands)

 

    Parent     Subsidiary
Issuers
    Subsidiary
Guarantors
    Non-Guarantor
Subsidiaries
    Eliminations     Total
Consolidated
 

Assets

           

Real estate assets

           

Land, buildings and improvements and intangible lease assets

  $ —        $ 86      $ 1,087,256      $ 170,946      $ —        $ 1,258,288   

Mortgage loans

    —          —          165,000        —          —          165,000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross investment in real estate assets

    —          86        1,252,256        170,946        —          1,423,288   

Accumulated depreciation and amortization

    —          —          (87,681     (13,091     —          (100,772
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment in real estate assets

      86        1,164,575        157,855        —          1,322,516   

Cash & cash equivalents

    —          113,132        —          1,236        —          114,368   

Interest and rent receivable

    —          505        22,184        6,133        —          28,822   

Straight-line rent receivable

    —          —          25,158        9,445        —          34,603   

Other loans

    —          177        230        55,724        —          56,131   

Net intercompany receivable (payable)

    21,923        869,106        (856,530     (34,499     —          —     

Investment in subsidiaries

    838,099        462,310        43,020        —          (1,343,429     —     

Other assets

    —          21,794        1,199        16,256        —          39,249   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

  $ 860,022      $ 1,467,110      $ 399,836      $ 212,150      $ (1,343,429   $ 1,595,689   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Equity

           

Liabilities

           

Debt, net

  $ —        $ 594,927      $ —        $ 54,086      $ —        $ 649,013   

Accounts payable and accrued expenses

    22,358        33,481        1,416        411        —          57,666   

Deferred revenue

    —          603        18,277        4,696        —          23,576   

Lease deposits and other obligations to tenants

    —          —          26,641        1,129        —          27,770   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    22,358        629,011        46,334        60,322        —          758,025   

Total Medical Properties Trust Inc. stockholder’s equity

    837,564        837,999        353,502        151,828        (1,343,329     837,564   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-controlling interests

    100        100        —          —          (100     100   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

    837,664        838,099        353,502        151,828        (1,343,429     837,664   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

  $ 860,022      $ 1,467,110      $ 399,836      $ 212,150      $ (1,343,429   $ 1,595,689   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Condensed Consolidated Statements of Income

For the Three Months Ended September 30, 2011

(in thousands)

 

    Parent     Subsidiary
Issuers
    Subsidiary
Guarantors
    Non-Guarantor
Subsidiaries
    Eliminations     Total
Consolidated
 

Revenues

           

Rent billed

  $ —        $ —        $ 26,608      $ 4,461      $ (331   $ 30,738   

Straight-line rent

    —          —          1,255        547        —          1,802   

Interest and fee income

    —          1,351        4,000        1,088        (1,188     5,251   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    —          1,351        31,863        6,096        (1,519     37,791   

Expenses

           

Real estate depreciation and amortization

    —          —          7,455        975        —          8,430   

Impairment charge

    —          —          —          —          —          —     

Property-related

    —          87        211        345        (331     312   

General and administrative

    18        6,348        —          (630     —          5,736   

Acquisition expenses

    —          513        17        —          —          530   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    18        6,948        7,683        690        (331     15,008   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (expense)

    (18     (5,597     24,180        5,406        (1,188     22,783   

Other income (expense)

           

Interest income and other

    —          44        84        (77     —          51   

Debt refinancing costs

    —          (10,425     —          —          —          (10,425

Interest expense

    —          (11,735     230        (1,618     1,188        (11,935
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net other income (expense)

    —          (22,116     314        (1,695     1,188        (22,309
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

    (18     (27,713     24,494        3,711        —          474   

Income (loss) from discontinued operations

    —          —          —          (6     —          (6

Equity in earnings of consolidated subsidiaries net of income taxes

    486        28,199        1,112        —          (29,797     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    468        486        25,606        3,705        (29,797     468   

Net income (loss) attributable to non-controlling interests

    (43     (43     —          —          43        (43
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to MPT common stockholders

  $ 425      $ 443      $ 25,606      $ 3,705      $ (29,754   $ 425   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

19


Table of Contents

Condensed Consolidated Statements of Income

For the Nine Months Ended September 30, 2011

(in thousands)

 

     Parent     Subsidiary
Issuers
    Subsidiary
Guarantors
     Non-Guarantor
Subsidiaries
    Eliminations     Total
Consolidated
 

Revenues

             

Rent billed

   $ —        $ —        $ 76,907       $ 12,606      $ (994   $ 88,519   

Straight-line rent

     —          —          3,891         1,715        —          5,606   

Interest and fee income

     —          4,118        12,677         3,105        (4,088     15,812   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total revenues

     —          4,118        93,475         17,426        (5,082     109,937   

Expenses

             

Real estate depreciation and amortization

     —          —          21,914         2,764        —          24,678   

Impairment charge

     —          —          564         —          —          564   

Property-related

     —          87        513         1,023        (994     629   

General and administrative

     62        18,356        —           2,010        —          20,428   

Acquisition expenses

     —          2,717        469         —          —          3,186   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total operating expenses

     62        21,160        23,460         5,797        (994     49,485   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Operating income (expense)

     (62     (17,042     70,015         11,629        (4,088     60,452   

Other income (expense)

             

Interest income and other

     —          42        84         (68     —          58   

Debt refinancing costs

     —          (14,109     —           (105     —          (14,214

Interest expense

     —          (31,750     488         (5,288     4,088        (32,462
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net other income (expense)

     —          (45,817     572         (5,461     4,088        (46,618
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     (62     (62,859     70,587         6,168        —          13,834   

Income (loss) from discontinued operations

     —          —          98         43        —          141   

Equity in earnings of consolidated subsidiaries net of income taxes

     14,037        76,896        3,457         —          (94,390     —     
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net income (loss)

     13,975        14,037        74,142         6,211        (94,390     13,975   

Net income (loss) attributable to non-controlling interests

     (131     (131     —           —          131        (131
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to MPT common stockholders

   $ 13,844      $ 13,906      $ 74,142       $ 6,211      $ (94,259   $ 13,844   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Condensed Consolidated Statements of Cash Flows

For the Nine Months Ended September 30, 2011

(in thousands)

 

    Parent     Subsidiary
Issuers
    Subsidiary
Guarantors
    Non-Guarantor
Subsidiaries
    Eliminations     Total
Consolidated
 

Operating Activities

           

Net cash provided by (used in) operating activities

  $ (124   $ (26,727   $ 86,972      $ 7,007      $ —        $ 67,128   

Investing Activities

           

Real estate acquired

    —          —          (168,600     (27,911     —          (196,511

Principal received on loans receivable

    —          —          —          2,898        —          2,898   

Proceeds from sales of real estate

    —          —          —          —          —          —     

Investments in and advances to subsidiaries

    67,126        (89,763     89,135        504        (67,002     —     

Investments in loans receivable and other investments

    —          (205     (3,314     (13,281     —          (16,800

Construction in progress and other

    —          —          (12,297     —          —          (12,297
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

    67,126        (89,968     (95,076     (37,790     (67,002     (222,710

Financing Activities

           

Revolving credit facilities, net

    —          —          —          39,600        —          39,600   

Additions to term debt

    —          450,000        —          —          —          450,000   

Payments of term debt

    —          (229,271     —          (8,539     —          (237,810

Distributions paid

    (67,002     (67,194     —          —          67,002        (67,194

Sale of common stock, net

    —          —          —          —          —          —     

Lease deposits and other obligations to tenants

    —          —          8,104        (491     —          7,613   

 

20


Table of Contents
                                     

Debt issuance costs paid and other financing activities

    —          (20,530     —          (137     —          (20,667
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

    (67,002     133,005        8,104          30,433        67,002        171,542   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents for period

    —          16,310        —          (350     —          15,960   

Cash and cash equivalents at beginning of period

    —          96,822        —          1,586        —          98,408   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ —        $ 113,132      $ —        $ 1,236      $ —        $ 114,368   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Condensed Consolidated Balance Sheet

December 31, 2010

(in thousands)

 

    Parent     Subsidiary
Issuers
    Subsidiary
Guarantors
    Non-Guarantor
Subsidiaries
    Eliminations     Total
Consolidated
 

Assets

           

Real estate assets

           

Land, buildings and improvements and intangible lease assets

  $ —        $ 297      $ 903,630      $ 128,442      $ —        $ 1,032,369   

Mortgage loans

    —          —          165,000        —          —          165,000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross investment in real estate assets

    —          297        1,068,630        128,442        —          1,197,369   

Accumulated depreciation and amortization

    —          —          (65,767     (10,327     —          (76,094
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment in real estate assets

    —          297        1,002,863        118,115        —          1,121,275   

Cash & cash equivalents

    —          96,822        —          1,586        —          98,408   

Interest and rent receivable

    —          157        20,727        5,292        —          26,176   

Straight-line rent receivable

    —          —          21,180        7,732        —          28,912   

Other loans

    —          178        —          50,807        —          50,985   

Net intercompany receivable (payable)

    21,944        774,771        (767,395     (29,320     —          —     

Investment in subsidiaries

    899,949        390,232        42,970        —          (1,333,151     —     

Other assets

    —          10,289        1,215        11,554        —          23,058   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

  $ 921,893      $ 1,272,746      $ 321,560      $ 165,766      $ (1,333,151   $ 1,348,814   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Equity

           

Liabilities

           

Debt, net

  $ —        $ 361,537      $ —        $ 8,433      $ —        $ 369,970   

Accounts payable and accrued expenses

    22,317        10,824        2,430        403        —          35,974   

Deferred revenue

    —          436        17,826        4,875        —          23,137   

Lease deposits and other obligations to tenants

    —          —          18,539        1,618        —          20,157   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    22,317        372,797        38,795        15,329        —          449,238   

Total Medical Properties Trust Inc. stockholder’s equity

    899,462        899,835        282,765        150,437        (1,333,037     899,462   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-controlling interests

    114        114        —          —          (114     114   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

    899,576        899,949        282,765        150,437        (1,333,151     899,576   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

  $ 921,893      $ 1,272,746      $ 321,560      $ 165,766      $ (1,333,151   $ 1,348,814   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Condensed Consolidated Statements of Income

For the Three Months Ended September 30, 2010

(in thousands)

 

    Parent     Subsidiary
Issuers
    Subsidiary
Guarantors
    Non-Guarantor
Subsidiaries
    Eliminations     Total
Consolidated
 

Revenues

           

Rent billed

  $ —        $ —        $ 20,116      $ 3,682      $ (326   $ 23,472   

Straight-line rent

    —          —          (1,612     488        —          (1,124

Interest and fee income

    —          1,420        4,216        2,192        (1,532     6,296   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    —          1,420        22,720        6,362        (1,858     28,644   

Expenses

           

Real estate depreciation and amortization

    —          —          5,421        788        —          6,209   

Impairment charge

    —          —          —          —          —          —     

Property-related

    —          (43     640        329        (326     600   

General and administrative

    (9     5,781        —          77        —          5,849   

Acquisition expenses

    —          364        —          —          —          364   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    (9     6,102        6,061        1,194        (326     13,022   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

    9        (4,682     16,659        5,168        (1,532     15,622   

Other income (expense)

           

Interest income and other

    —          (17     1,494        (2     —          1,475   

Debt refinancing costs

    —          (342     —          —          —          (342

Interest expense

    —          (8,058     (5     (1,561     1,532        (8,092
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net other income (expense)

    —          (8,417     1,489        (1,563     1,532        (6,959
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

21


Table of Contents
                                     

Income (loss) from continuing operations

    9        (13,099     18,148        3,605        —          8,663   

Income (loss) from discontinued operations

    —          —          (154     455        —          301   

Equity in earnings of consolidated subsidiaries net of income taxes

    8,955        22,054        1,073        —          (32,082     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    8,964        8,955        19,067        4,060        (32,082     8,964   

Net income (loss) attributable to non-controlling interests

    (45     (45     —          —          45        (45
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT common stockholders

  $ 8,919      $ 8,910      $ 19,067      $ 4,060      $ (32,037   $ 8,919   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Condensed Consolidated Statements of Income

For the Nine Months Ended September 30, 2010

(in thousands)

 

          Subsidiary     Subsidiary     Non-Guarantor           Total  
    Parent     Issuers     Guarantors     Subsidiaries     Eliminations     Consolidated  

Revenues

           

Rent billed

  $ —        $ —        $ 59,011      $ 10,726      $ (705   $ 69,032   

Straight-line rent

    —          —          (951     1,420        —          469   

Interest and fee income

    —          5,561        12,621        8,411        (5,999     20,594   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    —          5,561        70,681        20,557        (6,704     90,095   

Expenses

           

Real estate depreciation and amortization

    —          —          15,740        2,360        —          18,100   

Impairment charge

    —          —          —          12,000        —          12,000   

Property-related

    —          5        2,020        735        (705     2,055   

General and administrative

    74        20,216        —          242        —          20,532   

Acquisition expenses

    —          1,314        —          —          —          1,314   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    74        21,535        17,760        15,337        (705     54,001   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

    (74     (15,974     52,921        5,220        (5,999     36,094   

Other income (expense)

           

Interest income and other

    —          —          1,494        (6     —          1,488   

Debt refinancing costs

    —          (6,556     —          —          —          (6,556

Interest expense

    —          (25,706     (33     (6,366     5,999        (26,106
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net other income (expense)

    —          (32,262     1,461        (6,372     5,999        (31,174
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

    (74     (48,236     54,382        (1,152     —          4,920   

Income (loss) from discontinued operations

    —          —          (561     8,024        —          7,463   

Equity in earnings of consolidated subsidiaries net of income taxes

    12,457        60,693        3,201        —          (76,351     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    12,383        12,457        57,022        6,872        (76,351     12,383   

Net income (loss) attributable to non-controlling interests

    (63     (63     —          —          63        (63
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT common stockholders

  $ 12,320      $ 12,394      $ 57,022      $ 6,872      $ (76,288   $ 12,320   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Condensed Consolidated Statements of Cash Flows

For the Nine Months Ended September 30, 2010

(in thousands)

 

    Parent     Subsidiary
Issuers
    Subsidiary
Guarantors
    Non-Guarantor
Subsidiaries
    Eliminations     Total
Consolidated
 

Operating Activities

           

Net cash provided by (used in) operating activities

  $ (1,885   $ (19,512   $ 68,429      $ 461      $ —        $ 47,493   

Investing Activities

           

Real estate acquired

    —          —          (73,851     —          —          (73,851

Principal received on loans receivable

    —          —          —          46,532        —          46,532   

Proceeds from sales of real estate

    —          —          —          75,000        —          75,000   

Investments in and advances to subsidiaries

    (231,996     49,874        8,711        (60,470     233,881        —     

Investments in loans receivable and other investments

    —          —          (5,000     (4,626     —          (9,626

Construction in progress and other

    —          (13     (1,607     (13,958     —          (15,578
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

    (231,996     49,861        (71,747     42,478        233,881        22,477   

Financing Activities

           

Revolving credit facilities, net

    —          (96,000     —          (41,200     —          (137,200

Additions to term debt

    —          148,500        —          —          —          148,500   

Payments of term debt

    —          (216,145     —          (180     —          (216,325

Distributions paid

    (54,589     (54,761     —          —          54,589        (54,761

Sale of common stock, net

    288,470        288,470        —          —          (288,470     288,470   

Lease deposits and other obligations to tenants

    —          —          3,318        (1,085     —          2,233   

Debt issuance costs paid and other financing activities

    —          (9,713     —          —          —          (9,713
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

    233,881        60,351        3,318        (42,465     (233,881     21,204   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Increase in cash and cash equivalents for period

    —          90,700        —          474        —          91,174   

Cash and cash equivalents at beginning of period

    —          14,814        —          493        —          15,307   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ —        $ 105,514      $ —        $ 967      $ —        $ 106,481   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

22


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion and analysis of the consolidated financial condition and consolidated results of operations are presented on a combined basis for Medical Properties Trust, Inc. and MPT Operating Partnership, L.P. as there are no material differences between these two entities.

The discussion and analysis of the consolidated financial condition and consolidated results of operations should be read together with the condensed consolidated financial statements and notes thereto contained in this Form 10-Q and the financial statements and notes thereto contained in our Annual Report on Form 10-K (as amended) for the year ended December 31, 2010.

Forward-Looking Statements.

This report on Form 10-Q contains certain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results or future performance, achievements or transactions or events to be materially different from those expressed or implied by such forward-looking statements, including, but not limited to, the risks described in our Annual Report on Form 10-K for the year ended December 31, 2010, as amended, filed with the Securities and Exchange Commission (SEC) under the Securities Exchange Act of 1934. Such factors include, among others, the following:

 

 

national and local economic, business, real estate and other market conditions;

 

 

the competitive environment in which we operate;

 

 

the execution of our business plan;

 

 

financing risks;

 

 

acquisition and development risks;

 

 

potential environmental contingencies and other liabilities;

 

 

other factors affecting real estate industry generally or the healthcare real estate industry in particular;

 

 

our ability to maintain our status as a REIT for federal and state income tax purposes;

 

 

our ability to attract and retain qualified personnel;

 

 

federal and state healthcare regulatory requirements; and

 

 

the continuing impact of the recent economic recession, which may have a negative effect on the following, among other things:

 

   

the financial condition of our tenants, our lenders, counterparties to our capped call transactions and institutions that hold our cash balances, which may expose us to increased risks of default by these parties;

 

   

our ability to obtain debt financing on attractive terms or at all, which may adversely impact our ability to pursue acquisition and development opportunities and our future interest expense; and

 

   

the value of our real estate assets, which may limit our ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by our properties or on an unsecured basis.

Key Factors that May Affect Our Operations

Our revenues are derived primarily from rents we earn pursuant to the lease agreements with our tenants and from interest income from loans to our tenants and other facility owners. Our tenants operate in the healthcare industry, generally providing medical, surgical and rehabilitative care to patients. The capacity of our tenants to pay our rents and interest is dependent upon their ability to conduct their operations at profitable levels. We believe that the business environment of the industry segments in which our tenants operate is generally positive for efficient operators. However, our tenants’ operations are subject to economic, regulatory and market conditions that may affect their profitability. Accordingly, we monitor certain key factors, changes to which we believe may provide early indications of conditions that may affect the level of risk in our lease and loan portfolio.

Key factors that we consider in underwriting prospective tenants and borrowers and in monitoring the performance of existing tenants and borrowers include the following:

 

23


Table of Contents
 

the historical and prospective operating margins (measured by a tenant’s earnings before interest, taxes, depreciation, amortization and facility rent) of each tenant or borrower and at each facility;

 

 

the ratio of our tenants’ and borrowers’ operating earnings both to facility rent and to facility rent plus other fixed costs, including debt costs;

 

 

trends in the source of our tenants’ or borrowers’ revenue, including the relative mix of Medicare, Medicaid/MediCal, managed care, commercial insurance, and private pay patients; and

 

 

the effect of evolving healthcare regulations on our tenants’ and borrowers’ profitability.

Certain business factors, in addition to those described above that directly affect our tenants and borrowers, will likely materially influence our future results of operations. These factors include:

 

 

trends in the cost and availability of capital, including market interest rates, that our prospective tenants may use for their real estate assets instead of financing their real estate assets through lease structures;

 

 

changes in healthcare regulations that may limit the opportunities for physicians to participate in the ownership of healthcare providers and healthcare real estate;

 

 

reductions in reimbursements from Medicare, state healthcare programs, and commercial insurance providers that may reduce our tenants’ profitability and our lease rates;

 

 

competition from other financing sources; and

 

 

the ability of our tenants and borrowers to access funds in the credit markets.

CRITICAL ACCOUNTING POLICIES

Refer to our 2010 Annual Report on Form 10-K, as amended, along with our subsequently filed Form 10-Qs in 2011, for a discussion of our critical accounting policies, which include revenue recognition, investment in real estate, purchase price allocation, loans, losses from rent receivables, stock-based compensation, exchangeable senior notes, and our accounting policy on consolidation. During the three months ended September 30, 2011, there were no material changes to these policies.

Overview

We were incorporated under Maryland law on August 27, 2003 primarily for the purpose of investing in and owning net-leased healthcare facilities across the United States. We have operated as a real estate investment trust (“REIT”) since April 6, 2004, and accordingly, elected REIT status upon the filing in September 2005 of our calendar year 2004 federal income tax return. We acquire and develop healthcare facilities and lease the facilities to healthcare operating companies under long-term net leases. We also make mortgage loans to healthcare operators collateralized by their real estate assets. In addition, we selectively make loans to certain of our operators through our taxable REIT subsidiaries, the proceeds of which are used for acquisitions and working capital. Finally, from time to time, we acquire profits or equity interests in our tenants that gives us a limited right to share in the tenant’s positive cash flow or earnings.

At September 30, 2011, our portfolio consisted of 60 properties: 56 facilities (of the 58 facilities that we own, of which two are subject to long-term ground leases) are leased to 19 tenants, one is presently not under lease as it is under re-development, one is under development, and the remaining assets are in the form of first mortgage loans to a single operator. Our owned and ground leased facilities consisted of 22 general acute care hospitals, 19 long-term acute care hospitals, nine inpatient rehabilitation hospitals, two medical office buildings, and six wellness centers. The non-owned facilities on which we have made mortgage loans consisted of general acute care facilities.

 

24


Table of Contents

All of our investments are currently located in the United States. The following is our revenue by operating type (dollar amounts in thousands):

Revenue by property type:

 

$000,000 $000,000 $000,000 $000,000
     For the Three
Months Ended
September 30,
2011
     % of
Total
    For the Three
Months Ended
September 30,
2010
     % of
Total
 

General Acute Care Hospitals

   $ 22,585         59.8   $ 16,829         58.8

Long-term Acute Care Hospitals

     9,726         25.7     6,649         23.2

Rehabilitation Hospitals

     4,631         12.3     4,402         15.4

Medical Office Buildings

     433         1.1     426         1.5

Wellness Centers

     416         1.1     338         1.1
  

 

 

    

 

 

   

 

 

    

 

 

 

Total revenue

   $ 37,791         100.0   $ 28,644         100.0
  

 

 

      

 

 

    

 

$000,000 $000,000 $000,000 $000,000
        For the Nine   
Months Ended
September  30,
2011
     % of
Total
    For the Nine
Months Ended
September 30,
2010
     % of
Total
 

General Acute Care Hospitals

   $ 66,822         60.8   $ 58,042         64.4

Long-term Acute Care Hospitals

     26,783         24.4     19,777         22.0

Rehabilitation Hospitals

     13,788         12.5     9,984         11.1

Medical Office Buildings

     1,298         1.2     1,279         1.4

Wellness Centers

     1,246         1.1     1,013         1.1
  

 

 

    

 

 

   

 

 

    

 

 

 

Total revenue

   $ 109,937         100.0   $ 90,095         100.0
  

 

 

      

 

 

    

We have 28 employees as of November 4, 2011. We believe that any increase in the number of our employees will have only immaterial effects on our operations and general and administrative expenses. We believe that our relations with our employees are good. None of our employees are members of any union.

Results of Operations

Three months Ended September 30, 2011 Compared to September 30, 2010

Net income for the three months ended September 30, 2011 was $0.4 million, compared to $8.9 million for the three months ended September 30, 2010. As described below, a significant contributor to the difference between 2011 and 2010 net income is the write-off of debt costs and the redemption premium associated with our debt refinancing activities more fully described in Note 4 of Item 1 of this Form 10-Q. Funds from operations (“FFO”), after adjusting for certain items (as more fully described in Reconciliation of Non-GAAP Financial Measures), was $19.5 million, or $0.18 per diluted share for the 2011 third quarter as compared to $16.9 million, or $0.15 per diluted share for the 2010 third quarter.

A comparison of revenues for the three month period ended September 30, 2011 and 2010 is as follows, as adjusted in 2010 for discontinued operations (dollar amounts in thousands):

 

     2011      % of
Total
    2010     % of
Total
    Year over
Year
Change
 

Base rents

   $ 30,260         80.1   $ 23,044        80.4     31.3

Straight-line rents

     1,802         4.8     (1,125     (3.9 )%      260.2

Percentage rents

     478         1.2     429        1.5     11.4

Fee income

     22         0.1     157        0.6     (86.0 )% 

Interest from loans

     5,229         13.8     6,139        21.4     (14.8 )% 
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

   $ 37,791         100.0   $ 28,644        100.0     31.9
  

 

 

    

 

 

   

 

 

   

 

 

   

Base rents for the 2011 third quarter increased 31.3% versus the prior year as a result of the additional rent generated from annual escalation provisions in our leases and incremental revenue from the properties acquired in late 2010 and 2011. Straight-line rent is higher than the prior year primarily due to the $2.5 million and $0.2 million write-off/reserve of straight-line rent receivables associated with our Monroe and Cleveland facility, respectively, in 2010. Interest from loans is lower than the prior year due to the repayment of the $43 million mortgage loan on the Centinela property in 2010.

Real estate depreciation and amortization during the third quarter of 2011 increased to $8.4 million from $6.2 million in 2010, due to the incremental depreciation from the properties acquired since September 2010.

 

25


Table of Contents

Property-related expenses in the third quarter of 2011 decreased from $0.6 million in 2010 to $0.3 million in 2011 due to the utility costs, repair and maintenance expense, legal, and property taxes associated with vacant facilities in 2010. No similar costs were incurred in 2011 as all of our facilities are currently fully operating with the exception of two facilities that are under development.

Acquisition expenses increased slightly from $0.4 million in the third quarter of 2010 to $0.5 million in 2011.

General and administrative expenses totaled $5.7 million for the 2011 third quarter, which was flat with the prior year of $5.8 million.

Interest income and other is lower than the 2010 third quarter due to the $1.5 million gain on the property exchange more fully described in Note 3 to our condensed consolidated financial statements in Item 1 of this Form 10-Q.

Interest expense (including debt refinancing costs) for the quarters ended September 30, 2011 and 2010 totaled $22.4 million and $8.4 million, respectively. This increase is primarily related to higher debt balances associated with our new senior unsecured notes, partially offset by higher debt refinancing costs in 2011 of $10.4 million versus $0.3 million in 2010. See Note 4 to our Condensed Consolidated Financial Statements in Item 1 to this Form 10-Q for further information on our debt refinancing activities.

In addition to the items noted above, net income (loss) for the third quarter in both years was impacted by discontinued operations. See Note 9 to our Condensed Consolidated Financial Statements - in Item 1 to this Form 10-Q for further information.

Nine Months Ended September 30, 2011 Compared to September 30, 2010

Net income for the nine months ended September 30, 2011, was $13.8 million compared to net income of $12.3 million for the nine months ended September 30, 2010. As described below, the significant contributors to the difference between 2011 and 2010 net income is the incremental rent from acquired properties and higher impairment charges in 2010 related to our Monroe loan, partially offset by higher debt refinancing costs as more fully described in Note 4 of Item 1 of this Form 10-Q. FFO, after adjusting for certain items (as more fully described in Reconciliation of Non-GAAP Financial Measures), was $57.5 million, or $0.52 per diluted share for the first nine months in 2011 as compared to $48.4 million, or $0.50 per diluted share for 2010.

A comparison of revenues for the nine month periods ended September 30, 2011 and 2010 is as follows (dollar amounts in thousands):

 

     2011      % of
Total
    2010      % of
Total
    Year over
Year
Change
 

Base rents

   $ 86,373         78.5   $ 66,989         74.4     28.9

Straight-line rents

     5,606         5.1     469         0.5     1,095.3

Percentage rents

     2,146         2.0     2,042         2.3     5.1

Fee income

     134         0.1     395         0.4     (66.1 )% 

Interest from loans

     15,678         14.3     20,200         22.4     (22.4 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total revenue

   $ 109,937         100.0   $ 90,095         100.0     22.0
  

 

 

    

 

 

   

 

 

    

 

 

   

Base rents for the 2011 first three quarters increased 28.9% versus the prior year as a result of the additional rent generated from annual escalation provisions in our leases, and incremental revenue from the properties acquired in 2010 and 2011. This more than offset the $1.5 million adjustment to reserve for outstanding receivables on our Denham Springs facility in the 2011 second quarter. Interest from loans is lower than the prior year due to the repayment of approximately $40 million in loans by Prime and the $43 million mortgage loan on the Centinela property in 2010.

Straight line rent for the first nine months in 2011 increased $5.1 million from the prior year primarily due to approximately $1.7 million of unbilled rent that was reclassed to billed rent in the second quarter of 2010 with the additional rent payment received on our Shasta property and the write-off/reserve of $2.5 million and $0.2 million in straight-line rent receivables associated with our Monroe and Cleveland facilities, respectively.

Real estate depreciation and amortization during the first nine months of 2011 was $24.7 million, compared to $18.1 million during the same period of 2010, a 36.5% increase, due to the incremental depreciation from the properties acquired since September 2010.

Property-related expenses during the first nine months decreased from $2.1 million in 2010 to $0.6 million in 2011 due to the utility costs, repair and maintenance expense, legal, and property taxes associated with vacant facilities in 2010. No similar costs were incurred in 2011 as all of our facilities are currently fully operating with the exception of two facilities that are under development.

In the 2011 second quarter, we recognized a $0.6 million real estate impairment charge related to our Denham Springs facility, while, in the 2010 first quarter, we recognized a $12 million loan impairment charge related to our Monroe facility.

General and administrative expenses in the first three quarters of 2011 and 2010 totaled $20.4 million and $20.5 million, respectively. We incurred higher travel costs and office expenses in 2011, which was offset by a $2.8 million charge recognized during the second quarter of 2010 as a result of the resignation of an executive officer.

 

26


Table of Contents

Acquisition expenses increased from $1.3 million in the first nine months of 2010 to $3.2 million in the same period in 2011 due to increased acquisition activity and consummated deals.

Interest income and other is lower in the first nine months of 2011 than in 2010 due to the $1.5 million gain on the property exchange more fully described in Note 3 to our condensed consolidated financial statements in Item 1 of this Form 10-Q.

Interest expense (including debt refinancing costs) for the first nine months of 2011 and 2010 totaled $46.7 million and $32.7 million, respectively. In 2011, we recorded a charge of $14.2 million related to our debt refinancing activities, while in 2010, we recorded a charge of $6.6 million for other refinancing activities. See Note 4 to our Condensed Consolidated Financial Statements in Item 1 to this Form 10-Q for further information on our debt refinancing activities. Excluding the debt refinancing charges, interest increased 24.3% for the first nine months of 2011 due to an increase in debt from the $450 million senior unsecured notes that we entered into in April 2011.

In addition to the items noted above, net income for the nine month periods was impacted by discontinued operations. See Note 9 to our Condensed Consolidated Financial Statements in Item 1 to this Form 10-Q for further information.

Reconciliation of Non-GAAP Financial Measures

Investors and analysts following the real estate industry utilize funds from operations, or FFO, as a supplemental performance measure. While we believe net income available to common stockholders, as defined by generally accepted accounting principles (GAAP), is the most appropriate measure, our management considers FFO an appropriate supplemental measure given its wide use by and relevance to investors and analysts. FFO, reflecting the assumption that real estate asset values rise or fall with market conditions, principally adjusts for the effects of GAAP depreciation and amortization of real estate assets, which assumes that the value of real estate diminishes predictably over time.

As defined by the National Association of Real Estate Investment Trusts, or NAREIT, FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (losses) on sales of real estate, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. We compute FFO in accordance with the NAREIT definition. FFO should not be viewed as a substitute measure of our operating performance since it does not reflect either depreciation and amortization costs or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties, which are significant economic costs that could materially impact our results of operations.

The following table presents a reconciliation of FFO to net income attributable to MPT common stockholders for the three and nine months ended September 30, 2011 and 2010 ($ amounts in thousands except per share data):

 

     For the Three Months Ended     For the Nine Months Ended  
     September 30,
2011
    September 30,
2010
    September 30,
2011
    September 30,
2010
 

FFO information:

        

Net income attributable to MPT common stockholders

   $ 425      $ 8,919      $ 13,844      $ 12,320   

Participating securities’ share in earnings

     (264     (316     (860     (994
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income, less participating securities’ share in earnings

   $ 161      $ 8,603      $ 12,984      $ 11,326   

Depreciation and amortization

        

Continuing operations

     8,430        6,209        24,678        18,100   

Discontinued operations

     —          139        —          1,225   

Loss (gain) on sale of real estate

     —          (1,494     (5     (7,672

Real estate impairment charge

     —          —          564        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations

   $ 8,591      $ 13,457      $ 38,221      $ 22,979   

Acquisition costs

     530        364        3,186        1,314   

Debt refinancing costs

     10,425        342        14,214        6,556   

Executive severance

     —          —          —          2,830   

Loan impairment charge

     —          —          —          12,000   

Write-off of other receivables

     —          2,695       1,846        2,695  
  

 

 

   

 

 

   

 

 

   

 

 

 

Normalized funds from operations

   $ 19,546      $ 16,858      $ 57,467      $ 48,374   

Per diluted share data:

        

Net income, less participating securities’ share in earnings

   $ —        $ 0.08      $ 0.12      $ 0.12   

Depreciation and amortization

        

Continuing operations

     0.08        0.06        0.22        0.19   

Discontinued operations

     —          —          —          0.01   

Real estate impairment charge

     —          —          0.01        —     

Loss (gain) on sale of real estate

     —          (0.02     —          (0.08
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations

   $ 0.08      $ 0.12      $ 0.35      $ 0.24   

Acquisition costs

     0.01        —          0.03        0.01   

Debt refinancing costs

     0.09        —          0.13        0.07   

 

27


Table of Contents
     For the Three Months Ended     For the Nine Months Ended  
     September 30,
2011
    September 30,
2010
    September 30,
2011
    September 30,
2010
 

Executive severance

     —         —          —         0.03   

Loan impairment charge

     —          —          —          0.12   

Write-off of other receivables

     —          0.03       0.01        0.03  
  

 

 

   

 

 

   

 

 

   

 

 

 

Normalized funds from operations

   $ 0.18      $ 0.15      $ 0.52      $ 0.50   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

28


Table of Contents

Disclosure of Contractual Obligations

The following table summarizes known material contractual obligations as of September 30, 2011 (amounts in thousands):

 

Contractual Obligations

   Less Than
1 Year
     1-3 Years      3-5 Years      After
5 Years
     Total  

2006 senior unsecured notes (1)

   $ 2,024       $ 13,969       $ 13,969       $ 131,063       $ 161,025   

Exchangeable senior notes

     9,965         12,526         —           —           22,491   

2011 senior unsecured notes

     15,813         61,875         61,875         620,156         759,719   

Revolving credit facilities (2)

     589         43,241         3,025         —           46,855   

Term loans

     284         2,269         2,269         15,119         19,941   

Operating lease commitments (3)

     783         4,505         3,665         44,516         53,469   

Purchase Agreements (4)

     19,483         10,980         —           —           30,463   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

   $ 48,941       $ 149,365       $ 84,803       $ 810,854       $ 1,093,963   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) We entered into interest rate swaps to fix $65 million of our $125 million senior notes, which started on July 31, 2011 and runs through maturity date (or July 2016), at a rate of 5.507%. We also entered into an interest rate swap to fix $60 million of our senior notes starting October 31, 2011 through the maturity date (or October 2016) at a rate of 5.675%. See “Description of Other Material Indebtedness” for more information.
(2) Refers to our revolving credit facility and MPT of North Cypress, L.P. revolving credit facility. Amount reflects outstanding amounts on our revolving credit facilities and unused credit facility fees on our $330 million revolving credit facility as this assumes balance in effect at September 30, 2011($39.6 million as of September 30, 2011) remains in effect through maturity.
(3) Most of our contractual obligations to make operating lease payments are related to ground leases for which we are reimbursed by our tenants along with corporate office and equipment leases.
(4) Includes $6.2 million that we currently expect to provide to the lessee of one of our California facilities to renovate and upgrade the facility as necessary to comply with the applicable seismic laws — see our 2010 Form 10-K, as amended, for more information on current seismic laws. This additional investment would increase our lease base, and accordingly, the lessee would subsequently pay higher rent for the facility. In addition, this includes approximately $24 million of future development expenditures related to Florence, River Oaks and other expenditures.

LIQUIDITY AND CAPITAL RESOURCES

During the first nine months of 2011, operating cash flows, which primarily consisted of rent and interest from mortgage and working capital loans, approximated $67.1 million, which, along with cash on-hand, draws on our revolvers and proceeds from term debt, were principally used to fund our dividends of $67.2 million and investing activities of $222.7 million.

In April 2011, our Operating Partnership and a wholly owned subsidiary of our Operating Partnership closed on a private offering of $450 million unsecured senior notes. These notes mature in 2021 and the interest rate is fixed at 6.875% per year. Contemporaneously with the closing of the notes, we repaid and terminated our $150 million term loan facility and our $9 million collateralized term loan facility. In connection with the notes offering, we amended our existing credit agreement, which now provides for a $330 million unsecured revolving credit facility that matures in October 2015. We paid down in full this revolving credit facility’s outstanding balance with the proceeds from the notes offering. In the 2011 third quarter, we used proceeds from our 2011 senior unsecured notes offering to repurchase 86.6% of the outstanding 9.25% exchangeable senior notes due 2013 at a weighted average price of 118.4% of the principal amount (or $84.1 million) plus accrued and unpaid interest pursuant to a cash tender offer. We have and will use the remaining proceeds from the offering for general business purposes, including investment opportunities.

During the nine months ended September 30, 2010, operating cash flows, which primarily consisted of rent and interest from mortgage and working capital loans, were $47.5 million, which, along with cash on-hand, proceeds from the sale of stock and our Centinela property and the early loan prepayments by Prime, were principally used to fund our dividends of $54.8 million, real estate acquisitions of $74 million and our debt refinancing activities. In April 2010, we completed a public offering (the “Offering”) of 26 million shares of common stock at $9.75 per share. Including the underwriters’ purchase of 3.9 million additional shares to cover over-allotments, net proceeds from this offering, after underwriters’ discounts and commissions, approximated $279 million. We used the net proceeds from the Offering to pay off our $30 million term loan that was due in 2010 and repurchase 84% of the outstanding 6.125% exchangeable senior notes due 2011 at a price of 103% of the principal amount plus accrued and unpaid interest (or $123.2 million) pursuant to cash tender offer. In May 2010, we entered into a new $450 million secured credit facility with a syndicate of banks, and the proceeds of which along with the Offering proceeds were used to repay in full all outstanding obligations under the old $220 million credit facility.

 

29


Table of Contents

Short-term Liquidity Requirements: At November 4, 2011, our availability under our amended revolving credit facility plus cash on-hand approximated $330 million. We have only nominal principal payments due and no significant maturities in 2011– see five-year debt maturity schedule below. We believe that the liquidity available to us, along with our current monthly cash receipts from rent and loan interest, is sufficient to provide the resources necessary for operations, debt and interest obligations (including the repayment of our $39.6 million revolver coming due in June 2012), our firm commitments (including capital expenditures, if any), dividends in order to comply with REIT requirements and to fund our current investment strategies for the next twelve months. In addition, we have an at-the-market offering in place under which we may sell up to $50 million in shares (of which $10 million has been sold to-date) which may be used for general corporate purposes as needed.

Long-term Liquidity Requirements: With the proceeds from the April 2011 offering of senior unsecured notes and the availability from our amended credit facility discussed above along with our current monthly cash receipts from rent and loan interest and availability under our at-the-market offering, we believe we have the liquidity available to us to fund our operations, debt and interest obligations, dividends in order to comply with REIT requirements, firm commitments (including capital expenditures, if any) and investment strategies for the foreseeable future. As of September 30, 2011, principal payments due for our debt (which exclude the effects of any discounts recorded) are as follows (in thousands):

 

2011

   $ 9,232   

2012

     39,832   

2013

     11,249   

2014

     265   

2015

     283   

Thereafter

     588,400   
  

 

 

 

Total

   $ 649,261   
  

 

 

 

Distribution Policy

The table below is a summary of our distributions declared during the two year period ended September 30, 2011:

 

Declaration Date

   Record Date    Date of Distribution    Distribution
per Share
 

August 18, 2011

   September 15, 2011    October 13, 2011    $ 0.20   

May 19, 2011

   June 16, 2011    July 14, 2011    $ 0.20   

February 17, 2011

   March 17, 2011    April 14, 2011    $ 0.20   

November 11, 2010

   December 9, 2010    January 6, 2011    $ 0.20   

August 19, 2010

   September 14, 2010    October 14, 2010    $ 0.20   

May 20, 2010

   June 17, 2010    July 15, 2010    $ 0.20   

February 18, 2010

   March 18, 2010    April 14, 2010    $ 0.20   

November 19, 2009

   December 17, 2009    January 14, 2010    $ 0.20   

We intend to pay to our stockholders, within the time periods prescribed by the Internal Revenue Code (“Code”), all or substantially all of our annual taxable income, including taxable gains from the sale of real estate and recognized gains on the sale of securities. It is our policy to make sufficient cash distributions to stockholders in order for us to maintain our status as a REIT under the Code and to avoid corporate income and excise taxes on undistributed income. See Note 4 to our condensed consolidated financial statements in Item 1 to this Form 10-Q for any restrictions placed on dividends by our existing credit facility.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Our primary exposure to market risks relates to changes in interest rates and equity prices. In addition, the value of our facilities will be subject to fluctuations based on changes in local and regional economic conditions and changes in the ability of our tenants to generate profits, all of which may affect our ability to refinance our debt if necessary. The changes in the value of our facilities would be affected also by changes in “cap” rates, which is measured by the current annual base rent divided by the current market value of a facility.

 

30


Table of Contents

Our primary exposure to market risks relates to fluctuations in interest rates and equity prices. The following analyses present the sensitivity of the market value, earnings and cash flows of our significant financial instruments to hypothetical changes in interest rates and equity prices as if these changes had occurred. The hypothetical changes chosen for these analyses reflect our view of changes that are reasonably possible over a one year period. These forward looking disclosures are selective in nature and only address the potential impact from financial instruments. They do not include other potential effects which could impact our business as a result of changes in market conditions.

Interest Rate Sensitivity

For fixed rate debt, interest rate changes affect the fair market value but do not impact net income to common stockholders or cash flows. Conversely, for floating rate debt, interest rate changes generally do not affect the fair market value but do impact net income to common stockholders and cash flows, assuming other factors are held constant. At September 30, 2011, our outstanding debt totaled $649.0 million, which consisted of fixed-rate debt of $609.4 million (including $125.0 million of floating debt swapped to fixed) and variable rate debt of $39.6 million. If market interest rates increase by one-percentage point, the fair value of our fixed rate debt at September 30, 2011, after considering the effects of the interest rate swaps entered into in 2010, would decrease by $34.3 million. Changes in the fair value of our fixed rate debt will not have any impact on us unless we decided to repurchase the debt in the open markets.

If market rates of interest on our variable rate debt increase by 1%, the increase in annual interest expense on our variable rate debt would decrease future earnings and cash flows by $0.4 million per year. If market rates of interest on our variable rate debt decrease by 1%, the decrease in interest expense on our variable rate debt would increase future earnings and cash flows by $0.4 million per year. This assumes that the average amount outstanding under our variable rate debt for a year is $39.6 million, the balance of our revolver at September 30, 2011.

Share Price Sensitivity

During 2010, we funded a cash tender offer for 93% of the outstanding 6.125% exchangeable senior notes due 2011 (“2006 exchangeable notes”) at a price of 103% of the principal amount plus accrued and unpaid interest (or approximately $136.3 million). At September 30, 2011, only $9.2 million of these notes remain outstanding. Our 2006 exchangeable notes were initially exchangeable into 60.3346 shares of our stock for each $1,000 note. This equates to a conversion price of $16.57 per share. This conversion price adjusts based on a formula which considers increases to our dividend subsequent to the issuance of the notes in November 2006. Our dividends declared since we sold the 2006 exchangeable notes have adjusted our conversion price to $16.47 per share which equates to 60.7095 shares per $1,000 note. Future changes to the conversion price will depend on our level of dividends which cannot be predicted at this time. Any adjustments for dividend increases until the notes are settled in 2011 will affect the price of the notes and the number of shares for which they will eventually be settled.

At the time we issued the 2006 exchangeable notes, we also entered into a capped call, or call spread, transaction. The effect of this transaction was to increase the conversion price from $16.57 to $18.94. As a result, our shareholders will not experience any dilution until our share price exceeds $18.94. Based on the remainder of the notes still outstanding at September 30, 2011 and if our share price exceeds that price, the result would be that we would issue additional shares of common stock. Assuming a price of $20 per share, we would be required to issue an additional 0.1 million shares. At $25 per share, we would be required to issue an additional 0.2 million shares.

In the 2011 third quarter, we funded a cash tender offer for 86.6% of the outstanding 9.25% exchangeable senior notes due 2013 (“2008 exchangeable notes”) at a weighted average price of 118.4% of the principal amount (or $84.1 million) plus accrued and unpaid interest leaving only $11.0 million of these notes outstanding. Our 2008 exchangeable notes have a conversion adjustment feature similar to that for our 2006 exchangeable notes, which could affect their stated exchange ratio of 80.8898 common shares per $1,000 principal amount of notes, equating to an exchange price of $12.36 per common share. Our dividends declared since we sold the 2008 exchangeable notes have not adjusted our conversion price as of September 30, 2011. Future changes to the conversion price will depend on our level of dividends which cannot be predicted at this time. Any adjustments for dividend increases until the 2008 exchangeable notes are settled in 2013 will affect the price of the notes and the number of shares for which they may eventually be settled. Using the outstanding notes and, assuming a price of $20 per share, we would be required to issue an additional 0.4 million shares. At $25 per share, we would be required to issue an additional 0.5 million shares.

Item 4. Controls and Procedures.

We have adopted and maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the

 

31


Table of Contents

time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As required by Rule 13a-15(b), under the Securities Exchange Act of 1934, as amended, we have carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the quarter covered by this report. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective in timely alerting them to material information required to be disclosed by us in the reports that we file with the SEC.

There has been no change in our internal control over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II — OTHER INFORMATION

Item 1. Legal Proceedings.

There have been no material changes to the Legal Proceedings as presented in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2010.

Item 1A. Risk Factors.

There have been no material changes to the Risk Factors as presented in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2010.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

(a) None.

 

(b) Not applicable.

 

(c) None.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. (Removed and Reserved).

Item 5. Other Information.

 

(a) None.

 

(b) None.

 

32


Table of Contents

Item 6. Exhibits.

The following exhibits are filed as a part of this report:

 

Exhibit

Number

  

Description

               31.1    Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (Medical Properties Trust, Inc.)
               31.2    Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (Medical Properties Trust, Inc.)
               31.3    Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (MPT Operating Partnership, L.P.)
               31.4    Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (MPT Operating Partnership, L.P.)
               32.1    Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (Medical Properties Trust, Inc.)
               32.2    Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (MPT Operating Partnership, L.P.)
               99.1    Consolidated Financial Statements of Prime Healthcare Services, Inc. as of June 30, 2011. Since affiliates of Prime Healthcare Services, Inc. lease more than 20% of our total assets under triple net leases, the financial status of Prime may be considered relevant to investors. Prime’s most recently available financial statements (unaudited, as of and for the period ended June 30, 2011) are attached as exhibit 99.1 to this Quarterly Report on Form 10-Q. We have not participated in the preparation of Prime’s financial statements nor do we have the right to dictate the form of any financial statements provided to us by Prime.
Exhibit 101.INS    XBRL Instance Document
Exhibit 101.SCH    XBRL Taxonomy Extension Schema Document
Exhibit 101.CAL    XBRL Taxonomy Extension Calculation Linkbase Document
Exhibit 101.DEF    XBRL Taxonomy Extension Definition Linkbase Document
Exhibit 101.LAB    XBRL Taxonomy Extension Label Linkbase Document
Exhibit 101.PRE    XBRL Taxonomy Extension Presentation Linkbase Document

 

33


Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

MEDICAL PROPERTIES TRUST, INC.
By:  

/s/ R. Steven Hamner

  R. Steven Hamner
  Executive Vice President and Chief Financial Officer (On behalf of the Registrant and as the Registrant’s Principal Financial and Accounting Officer)

Date: November 9, 2011

 

34


Table of Contents

INDEX TO EXHIBITS

 

Exhibit

Number

  

Description

               31.1    Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (Medical Properties Trust, Inc.)
               31.2    Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (Medical Properties Trust, Inc.)
               31.3    Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (MPT Operating Partnership, L.P.)
               31.4    Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (MPT Operating Partnership, L.P.)
               32.1    Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (Medical Properties Trust, Inc.)
               32.2    Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (MPT Operating Partnership, L.P.)
               99.1    Consolidated Financial Statements of Prime Healthcare Services, Inc. as of June 30, 2011. Since affiliates of Prime Healthcare Services, Inc. lease more than 20% of our total assets under triple net leases, the financial status of Prime may be considered relevant to investors. Prime’s most recently available financial statements (unaudited, as of and for the period ended June 30, 2011) are attached as exhibit 99.1 to this Quarterly Report on Form 10-Q. We have not participated in the preparation of Prime’s financial statements nor do we have the right to dictate the form of any financial statements provided to us by Prime.
Exhibit 101.INS    XBRL Instance Document
Exhibit 101.SCH    XBRL Taxonomy Extension Schema Document
Exhibit 101.CAL    XBRL Taxonomy Extension Calculation Linkbase Document
Exhibit 101.DEF    XBRL Taxonomy Extension Definition Linkbase Document
Exhibit 101.LAB    XBRL Taxonomy Extension Label Linkbase Document
Exhibit 101.PRE    XBRL Taxonomy Extension Presentation Linkbase Document

 

35

EX-31.1

Exhibit 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

PURSUANT TO RULE 13a-14(a) UNDER THE SECURITIES EXCHANGE ACT OF

1934

I, Edward K. Aldag, Jr., certify that:

 

1) I have reviewed this quarterly report on Form 10-Q of Medical Properties Trust, Inc.;

 

2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4) The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

  b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

  c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

  d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

  b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 9, 2011  

/s/ Edward K. Aldag, Jr.

  Edward K. Aldag, Jr.
  Chairman, President and Chief Executive Officer
EX-31.2

Exhibit 31.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER

PURSUANT TO RULE 13a-14(a) UNDER THE SECURITIES EXCHANGE ACT OF

1934

I, R. Steven Hamner, certify that:

 

1) I have reviewed this quarterly report on Form 10-Q of Medical Properties Trust, Inc.;

 

2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4) The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

  b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

  c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

  d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

  b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 9, 2011  

/s/ R. Steven Hamner

  R. Steven Hamner
  Executive Vice President and Chief Financial Officer
EX-31.3

Exhibit 31.3

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

PURSUANT TO RULE 13a-14(a) UNDER THE SECURITIES EXCHANGE ACT OF

1934

I, Edward K. Aldag, Jr., certify that:

 

1) I have reviewed this quarterly report on Form 10-Q of MPT Operating Partnership, L.P.;

 

2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4) The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

  b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

  c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

  d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

  b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 9, 2011  

/s/ Edward K. Aldag, Jr.

  Edward K. Aldag, Jr.
  Chairman, President and Chief Executive Officer
EX-31.4

Exhibit 31.4

CERTIFICATION OF CHIEF FINANCIAL OFFICER

PURSUANT TO RULE 13a-14(a) UNDER THE SECURITIES EXCHANGE ACT OF

1934

I, R. Steven Hamner, certify that:

 

1) I have reviewed this quarterly report on Form 10-Q of MPT Operating Partnership, L.P.;

 

2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4) The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

  b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

  c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

  d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

  b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 9, 2011  

/s/ R. Steven Hamner

  R. Steven Hamner
  Executive Vice President and Chief Financial Officer
EX-32.1

Exhibit 32.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER

PURSUANT TO RULE 13a-14(b) UNDER THE SECURITIES EXCHANGE ACT OF 1934 AND 18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with this quarterly report on Form 10-Q of Medical Properties Trust, Inc. (the “Company”) for the quarter ended September 30, 2011 (the “Report”), each of the undersigned, Edward K. Aldag, Jr. and R. Steven Hamner, certifies, pursuant to Section 18 U.S.C. Section 1350, that:

 

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: November 9, 2011  

/s/ Edward K. Aldag, Jr.

  Edward K. Aldag, Jr.
  Chairman, President and Chief Executive Officer
 

/s/ R. Steven Hamner

  R. Steven Hamner
  Executive Vice President and Chief Financial Officer
EX-32.2

Exhibit 32.2

CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER

PURSUANT TO RULE 13a-14(b) UNDER THE SECURITIES EXCHANGE ACT OF 1934 AND 18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with this quarterly report on Form 10-Q of MPT Operating Partnership, L.P. (the “Company”) for the quarter ended September 30, 2011 (the “Report”), each of the undersigned, Edward K. Aldag, Jr. and R. Steven Hamner, certifies, pursuant to Section 18 U.S.C. Section 1350, that:

 

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: November 9, 2011  

/s/ Edward K. Aldag, Jr.

  Edward K. Aldag, Jr.
  Chairman, President and Chief Executive Officer
 

/s/ R. Steven Hamner

  R. Steven Hamner
  Executive Vice President and Chief Financial Officer
EX-99.1

Exhibit 99.1

Prime Health Services, Inc.

All Entities

Balance Sheet

As of 06/30/11

 

     PHSI Total  

ASSETS:

  

Cash and Equivalents

   $ 150,764,158   
  

 

 

 

Accounts Receivable

   $ 979,960,076   

Allowance for Bad Debt

     (62,979,902

Allowance for Contractuals & Oth Adj

     (673,384,934
  

 

 

 

Patient Accounts Receivable

   $ 243,595,240   
  

 

 

 

Other Receivables

   $ 4,288,910   

Inventories

     6,052,642   

Other Current Assets

     2,735,737   

Current Portion of Long-Term Notes Receivable

     0   

Current Portion of Related Party LT Notes Recv

     0   

Prepaid Insurance

     52,134,293   

Other Pre-Paid Expenses

     4,197,724   
  

 

 

 

Total Current Assets

   $ 463,768,704   
  

 

 

 

Land and Improvements

   $ 42,715,973   

Buildings and Improvements

     120,417,402   

Leaseholds

     14,864,182   

Equipment

     185,418,005   

Construction-In-Progress

     14,071,716   
  

 

 

 

Property and Equipment

   $ 377,487,276   
  

 

 

 

Less: Accumulated Depreciation

     (111,925,366
  

 

 

 

Net Property and Equipment

   $ 265,561,910   
  

 

 

 

Investments in Property Plant & Equipment

   $ 26,820,981   

Less: Accumulated Depreciation

     0   

Investments in Subsidiaries

     0   
  

 

 

 

Net Investments

   $ 26,820,981   
  

 

 

 

Long-Term Notes Receivable

   $ 2,250,000   

Related Party Long-Term Portion Notes Recv

     122,935,798   

Net Goodwill

     13,707,802   

Other Intangible Assets

     9,973,032   
  

 

 

 

Total Long-Term Assets

   $ 441,249,523   
  

 

 

 

TOTAL ASSETS

   $ 905,018,227   
  

 

 

 

LIABILITIES:

  

Accounts Payable

   $ 36,030,466   

Notes Payable

     7,750,024   

Capital Leases

     4,301,730   

Accrued Payroll

     27,600,513   

Accrued PTO

     27,550,568   

Accrued Payroll Taxes

     6,946,640   

IBNR

     5,962,000   

Other Accrued Expenses

     2,014,365   

Third-Party Settlements

     (32,192,565

Lines of Credit & Other Short-Term Debt

     7,401,918   

Current Portion of Long-Term Debt

     0   

Current Portion of Related Party Notes Payable

     1,049,372   

Other Liabilities

     1,206,322   
  

 

 

 

Total Current Liabilities

   $ 95,621,353   
  

 

 

 

Mortgages and Long-Term Notes Payable

   $ 167,386,960   
  

 

 

 

Related Party Notes Payable

   $ 121,886,426   
  

 

 

 

Total Intercompany/Intracompany

   ($ 4,347,281
  

 

 

 

Deferred Credits

   $ 8,443,042   

Deferred Taxes

     0   

Other Long-Term Liabilities

     225,532,312   

Total Long-Term Liabilities

   $ 518,901,458   
  

 

 

 

TOTAL LIABILITIES

   $ 614,522,811   
  

 

 

 

EQUITY:

  

Common Stock

   $ 1,350,000   

Additional Paid-in Capital

     32,215,389   

Other Equity

     2,353,946   

Retained Earnings PY

     255,812,822   

Distributions

     (115,000,000

Net Income

     59,112,690   

Non-controlling Interest

     54,650,568   
  

 

 

 

TOTAL EQUITY

   $ 290,495,415   
  

 

 

 

TOTAL LIABILITIES AND EQUITY

   $ 905,018,227   
  

 

 

 


PRIME HEALTHCARE SERVICES INC.

CONSOLIDATED INCOME STATEMENT

YTD JUN 30th, 2011

 

     PHSI - Q2
YTD Jun 2011
    PHSI
YTD Jun 2011
 

REVENUE

    

NET PATIENT REVENUE

   $ 431,076,658      $ 812,006,000   

CAPITATION REVENUE

     5,245,653        10,789,174   

OTHER REVENUE

     3,724,998        7,826,585   
  

 

 

   

 

 

 

TOTAL OPERATING REVENUE

     440,047,309        830,621,759   

OPERATING EXPENSES

    

COMPENSATION AND EMPLOYEE BENEFITS

     144,557,207        295,306,408   

PROVISION FOR DOUBTFUL ACCOUNTS

     74,513,191        144,580,914   

GENERAL AND ADMINISTRATIVE

     72,760,163        106,133,560   

SUPPLIES

     36,800,799        74,300,895   

PROFESSIONAL SERVICES

     29,745,936        57,367,123   

DEPRECIATION / AMORTIZATION

     8,475,860        16,805,300   

MEDICAL CLAIMS

     1,008,001        2,122,638   
  

 

 

   

 

 

 

TOTAL OPERATING EXPENSES

     367,861,157        696,616,838   

NET OPERATING INCOME (LOSS)

     72,186,152        134,004,921   

INTEREST

     9,641,214        18,873,362   

INCOME TAX EXPENSE

     1,367,500        1,368,300   

Income Before Allocation to Non-Controlling Interest

     61,177,438        113,763,259   

Allocation of Income to Non-Controlling Interest

     (31,063,958     (59,112,690

NET INCOME (LOSS)

     30,113,480        54,650,569   
  

 

 

   

 

 

 


PRIME HEALTHCARE SERVICES

CONSOLIDATED CASH FLOWS STATEMENT

YTD FOR THE PERIOD ENDED 06/30/11

 

     PHSI
YTD 6/30/11
 

Cash Flows from Operating Activities:

  

Controlling Interest in Net Income

   $ 54,650,569   

Adj to Reconcile Controlling Interest in Net Income to Net Cash:

  

Depreciation and Amortization

   $ 16,805,300   

Amortization of Loan Fees

     167,922   

Loss (Gain) on Sale of Assets

     (500

Loss from Joint Ventures

     0   

Provision for Doubtful Accounts

     144,580,915   

Non-Controlling Interest in Net Income

     59,112,690   

Changes in Assets & Liab Net of Acquisitions:

     0   

Patient Accounts Receivable

     (176,745,706

Supplies Inventory

     (19,977

Prepaid Expenses and Other Assets

     6,152,512   

Due to/from Related Parties

     (1,444,392

Accounts Payable

     (5,462,728

Accrued Expenses

     5,642,319   

Medical Claims Payable

     126,788   

Deferred Rent

     1,136,425   

Estimated 3rd Party Payer Settlements

     32,773,942   

Accrued Professional Liability Reserve

     0   
  

 

 

 

Net Cash Provided by / (Used for) Operating Activities

   $ 137,476,079   
  

 

 

 

Cash Flows from Investing Activities:

  

Purchase of Property and Equipment

   ($ 18,972,189

Proceeds Received from Sale of Property and Equipment

     0   

Investments in Joint Venture

     0   

Cash Paid for Acquisitions, Net of Cash Acquired

     0   

Proceeds / (Advances) on Notes Receivable

     2,000,000   
  

 

 

 

Net Cash Provided by / (Used for) Investing Activities

   ($ 16,972,189
  

 

 

 

Cash Flows from Financing Activities:

  

Net Borrowings / (Pay Down) on Line of Credit

   $ 4,137,343   

Proceeds from / (Re-Payments of) Long-Term Debt Borrowing

     66,000,085   

Payments on Capital Lease Obligations

     (2,029,270

Loan Fees Paid in Connection with Financing of Debt

     (1,007,532

Distribution to Non-Controlling Interest

     (114,000,000

Distribution to Stockholder

     (0
  

 

 

 

Net Cash Provided by / (Used for) Financing Activities

   ($ 46,899,374
  

 

 

 

Net Change in Cash and Cash Equivalents

   $ 73,604,516   
  

 

 

 

Beginning Cash Balance

   $ 77,159,642   
  

 

 

 

Ending Cash Balance

   $ 150,764,158