FORM 8-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): November 6, 2008
MEDICAL PROPERTIES TRUST, INC.
(Exact Name of Registrant as Specified in Charter)
Commission File Number 001-32559
|
|
|
|
|
|
Maryland
|
|
20-0191742 |
(State or other jurisdiction
of incorporation or organization )
|
|
(I. R. S. Employer
Identification No.) |
|
|
|
|
|
|
1000 Urban Center Drive, Suite501 |
|
|
Birmingham, AL
|
|
35242 |
(Address of principal executive offices)
|
|
(Zip Code) |
Registrants telephone number, including area code
(205) 969-3755
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the Registrant under any of the following provisions:
o |
|
Written communications pursuant to Rule425 under the Securities Act (17 CFR 230.425) |
|
o |
|
Soliciting material pursuant to Rule14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
On November 6, 2008, Medical Properties Trust, Inc. issued a press release announcing its financial
results for the quarter and nine months ended September 30, 2008. A copy of the press release is
attached as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by
reference. The information in this Current Report on Form 8-K, including the information set forth
in Exhibit 99.1 attached hereto, shall not be deemed filed for purposes of Section 18 of the
Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section
or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. In addition, this
information shall not be deemed incorporated by reference in any filing of Medical Properties
Trust, Inc. with the Securities and Exchange Commission, except as expressly set forth by specific
reference in any such filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
|
|
|
|
|
Exhibit Number |
|
Description |
|
99.1 |
|
|
Press release dated November 6, 2008 reporting
financial results for the three and nine months ended
September 30, 2008 |
2
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 hereunto duly authorized.
|
|
|
|
|
|
MEDICAL PROPERTIES TRUST, INC.
(Registrant)
|
|
|
By: |
/s/ R. Steven Hamner
|
|
|
|
R. Steven Hamner |
|
|
|
Executive Vice President
and Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|
|
Date: November 6, 2008
3
INDEX TO EXHIBITS
|
|
|
|
|
Exhibit Number |
|
Description |
|
99.1 |
|
|
Press release dated November 6, 2008 reporting
financial results for the three and nine months ended
September 30, 2008 |
4
EX-99.1
Exhibit 99.1
|
|
|
|
|
Contact: Charles Lambert |
|
|
Finance Director |
|
|
Medical Properties Trust |
|
|
(205) 397-8897 |
|
|
clambert@medicalpropertiestrust.com |
MEDICAL PROPERTIES TRUST, INC.
REPORTS THIRD QUARTER 2008 RESULTS
Reports Normalized FFO of $0.30 per Diluted Share;
Enters New Lease Agreement for Shasta Regional Medical Center
Birmingham, Ala., November 6, 2008 Medical Properties Trust, Inc. (NYSE: MPW) today
announced financial and operating results for the quarter and nine months ended September 30, 2008.
HIGHLIGHTS
During the third quarter 2008, the Company:
|
|
|
Posted third quarter normalized Funds from Operations (FFO) of approximately $19.7
million or $0.30 per diluted share and Adjusted Funds from Operations (AFFO) of $20.9
million or $0.32 per diluted share; |
|
|
|
|
Delivered a 54.5% increase in total revenues year-over-year; |
|
|
|
|
Paid a third quarter cash dividend of $0.27 per common share on October 16, 2008; |
|
|
|
|
Completed the acquisition of the two remaining facilities in the previously disclosed
$357.2 million, 20-property portfolio acquisition, increasing total assets to $1.3 billion; |
More recently:
|
|
|
The Company entered into a new long-term lease agreement for its Shasta Regional Medical
Center in Redding, California, obtaining an ownership interest in the new operator as part
of the lease agreement; |
|
|
|
|
Achieved positive operating earnings at Monroe Hospital; |
|
|
|
|
Agreed in principle to the restructuring of the investment in the DSI of Bucks County
hospital to give MPT an interest in the operating entity. |
1
Edward K. Aldag, Jr., MPTs Chairman, President and Chief Executive Officer, commented,
During the quarter, we made significant progress in regards to our Shasta, Bucks County and Monroe
facilities, including the new long-term lease agreement we just announced at Shasta. Our management
team utilized its considerable healthcare expertise to implement this creative transaction
structuring, taking advantage of the recent changes to REIT regulations. The new agreements
participation features are expected to generate additional income to the Company of up to $20
million over the lease term, although our expectation is that we will earn that in the earlier
years of the lease. This operating income is over and above the base rents from real estate that we
will realize during the lease term; these rental revenues are based on an initial rate of 9.25% of
the $63 million lease base and increase annually at a 2.0% rate generating a GAAP lease rate of
10.1%. Moreover, if the operator elects to purchase the property, we will receive an additional
$3.0 million over what we paid for the facilities.
We have negotiated a structure with similar features for our Bucks County facility. In
addition to the current rental revenues from our hospital real estate investment, we expect to earn
significant operating income from our 15% interest in the Bucks County operating company. Also, our
strategies at Monroe Hospital have now resulted in positive operating earnings, making our
investment more attractive to potential purchasers or lessors. Through initiatives such as these,
we continue to harvest the value weve created in our $1.3 billion portfolio to provide incremental
capital for continuing investment and liquidity improvement.
OPERATING RESULTS
Normalized FFO for the third quarter 2008 was approximately $19.7 million or $0.30 per diluted
share, compared with $14.9 million or $0.30 per diluted share for the third quarter 2007. AFFO for
the quarter was $20.9 million or $0.32 per diluted share, compared with $13.3 million or $0.27 per
diluted share for the third quarter 2007. Normalized FFO and AFFO for the third quarter 2008
excluded a non-cash $1.5 million write-off of accrued straight-line rent related to the new lease
for Shasta Regional Medical Center and the recent closure of the River Oaks hospital. Per share
amounts were affected by an increase in the weighted average diluted common shares outstanding to
65.2 million for the quarter ended September 30, 2008, from 49.4 million for the same period in
2007.
Net income for the third quarter 2008 was approximately $7.5 million or $0.12 per diluted
share, compared with $11.6 million or $0.24 per diluted share for the year ago period. In the
quarter, the Company accelerated the amortization of the lease intangibles associated with the
River Oaks and Shasta hospitals, resulting in non-cash charges of approximately $1.8 million and
$2.7 million, respectively.
2
For the first nine months of 2008, the Company reported normalized FFO of $59.9 million or
$0.98 per diluted share, compared with $39.3 million or $0.83 per diluted share for the same period
in 2007. AFFO for the first nine months of 2008 was $61.8 million or $1.01 per diluted share,
compared with $36.9 million or $0.78 per diluted share for the same period in 2007. Net income for
the first nine months of 2008 was $32.6 million or $0.53 per diluted share compared with $33.4
million or $0.71 per diluted share for the same period a year ago. Per share amounts were affected
by an increase in the weighted average diluted common shares outstanding to 61.2 million for the
nine months ended September 30, 2008, from 47.2 million for the same period in 2007.
Normalized FFO and AFFO for the nine-months ended September 30, 2008 excludes: (1) an $11.1
million ($0.18 per share) non-cash write-off of accrued straight-line rent related to three Vibra
properties that were sold during the second quarter and $1.5 million of accrued straight-line rent
related to the new lease at the Shasta Regional Medical Center and the recent closure of the River
Oaks Hospital; (2) a $3.2 million write-off of deferred financing costs related to an interim
facility that was committed by a syndicate of banks in March 2008, but not utilized, to facilitate
the recent portfolio acquisition, and (3) a $2.1 million write-off of receivables of discontinued
operations in the second quarter. Additionally, normalized FFO included a $7.0 million ($0.11 per
share) early lease termination fee received from Vibra Healthcare in the second quarter.
The Company reported total revenues of $33.1 million for the three months ended September 30,
2008, a gain of 54.5% percent over total revenues of $21.4 million for the same period a year ago.
For the nine months ended September 30, 2008 total revenues were $87.6 million, an increase of
52.5% compared with $57.4 million in 2007.
PORTFOLIO UPDATE
At September 30, 2008, the Company had total real estate assets of approximately $1.1 billion,
a 34% increase for the nine-month period ended September 30, 2008. At the end of this same period,
the Companys real estate portfolio included 49 healthcare properties in 21 states. A total of 46
facilities are owned by the Company and leased to 14 tenants. These include 24 general acute care
hospitals, 13 long-term acute care hospitals, six inpatient rehabilitation hospitals and six
wellness centers. The remaining three assets are in the form of first mortgage loans on general
acute care facilities leased to two operators.
CONFERENCE CALL AND WEBCAST
The Company has scheduled a conference call and webcast for Thursday, November 6, 2008 at
11:00 a.m. Eastern Time in order to present the Companys financial and operating results for the
quarter and nine months ended September 30, 2008. The dial-in number for the conference call is
(800) 901-5247 (U.S.) and (617) 786-4501 (International), and the passcode is 18839689.
Participants may also access the call via webcast at www.medicalpropertiestrust.com. A dial-in and
webcast replay of the call
will be available shortly after completion of the call. Callers may dial (888) 286-8010 (U.S.)
or (617) 801-6888 (International), and use passcode 17818399 for the replay.
3
About Medical Properties Trust, Inc.
Medical Properties Trust, Inc. is a Birmingham, Alabama based self-advised real estate
investment trust formed to capitalize on the changing trends in healthcare delivery by acquiring
and developing net-leased healthcare facilities. These facilities include inpatient rehabilitation
hospitals, long-term acute care hospitals, regional acute care hospitals, ambulatory surgery
centers and other single-discipline healthcare facilities, such as heart hospitals and orthopedic
hospitals.
The statements in this press release that are forward looking are based on current
expectations and actual results or future events may differ materially. Words such as expects,
believes, anticipates, intends, will, should and variations of such words and similar
expressions are intended to identify such forward-looking statements, which include, but are not
limited to, statements concerning the additional income to the Company as a result of ownership
interests in certain hospital operations and the timing of such income, the sale of the New Bedford
Rehabilitation Hospital, the restructuring of the Companys investment in DSI of Bucks County, the
payment of future dividends, if any, acquisition of healthcare real estate, completion of
additional debt arrangements, the capacity of the Companys tenants to meet the terms of their
agreements, the level of general and administrative expense, and additional investments. Such
forward-looking statements involve known and unknown risks, uncertainties and other factors that
may cause the actual results of the Company or future events to differ materially from those
expressed in or underlying such forward-looking statements, including without limitation: national
and economic, business, real estate and other market conditions; the competitive environment in
which the Company operates; the execution of the Companys business plan; financing risks; the
Companys ability to maintain its status as a REIT for federal income tax purposes; acquisition and
development risks; potential environmental and other liabilities; and other factors affecting the
real estate industry generally or the healthcare real estate in particular. For further discussion
of the facts that could affect outcomes, please refer to the Risk Factors section of the
Companys Form 10-K for the year ended December 31, 2007 as updated by our subsequently filed Quarterly Reports on Form 10-Q and our other SEC filings.
Except as otherwise required by the federal securities laws, the Company
undertakes no obligation to update the information in this press release.
# # #
4
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008 |
|
|
December 31, 2007 |
|
|
|
(Unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Real estate assets |
|
|
|
|
|
|
|
|
Land, buildings and improvements and intangible lease assets |
|
$ |
950,627,693 |
|
|
$ |
568,552,263 |
|
Mortgage loans |
|
|
185,000,000 |
|
|
|
185,000,000 |
|
Real estate held for sale |
|
|
|
|
|
|
81,411,361 |
|
|
|
|
|
|
|
|
Gross investment in real estate assets |
|
|
1,135,627,693 |
|
|
|
834,963,624 |
|
Accumulated depreciation and amortization |
|
|
(34,262,791 |
) |
|
|
(14,772,109 |
) |
|
|
|
|
|
|
|
Net investment in real estate assets |
|
|
1,101,364,902 |
|
|
|
820,191,515 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
9,611,295 |
|
|
|
94,215,134 |
|
Interest and rent receivable |
|
|
18,748,244 |
|
|
|
10,234,436 |
|
Straight-line rent receivable |
|
|
19,739,430 |
|
|
|
14,855,564 |
|
Other loans |
|
|
132,610,833 |
|
|
|
80,758,273 |
|
Assets of discontinued operations |
|
|
2,284,808 |
|
|
|
13,227,885 |
|
Other assets |
|
|
14,191,857 |
|
|
|
18,177,879 |
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
1,298,551,369 |
|
|
$ |
1,051,660,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Debt |
|
$ |
605,402,250 |
|
|
$ |
480,525,166 |
|
Accounts payable and accrued expenses |
|
|
31,828,966 |
|
|
|
21,091,374 |
|
Deferred revenue |
|
|
19,417,133 |
|
|
|
20,839,338 |
|
Lease deposits and other obligations to tenants |
|
|
13,181,813 |
|
|
|
16,006,813 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
669,830,162 |
|
|
|
538,462,691 |
|
|
|
|
|
|
|
|
|
|
Minority Interests |
|
|
259,065 |
|
|
|
77,552 |
|
|
|
|
|
|
|
|
|
|
Stockholders equity
Preferred stock, $0.001 par value. Authorized 10,000,000
shares; no shares outstanding |
|
|
|
|
|
|
|
|
Common stock, $0.001 par value. Authorized 100,000,000 shares;
issued and outstanding - 65,019,958 shares at September 30,
2008, and 52,133,207 shares at December 31, 2007 |
|
|
65,020 |
|
|
|
52,133 |
|
Additional paid in capital |
|
|
673,905,948 |
|
|
|
540,501,058 |
|
Cumulative distributions in excess of retained earnings |
|
|
(45,246,483 |
) |
|
|
(27,170,405 |
) |
Treasury shares, at cost |
|
|
(262,343 |
) |
|
|
(262,343 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
628,462,142 |
|
|
|
513,120,443 |
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders Equity |
|
$ |
1,298,551,369 |
|
|
$ |
1,051,660,686 |
|
|
|
|
|
|
|
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, 2008 |
|
|
September 30, 2007 |
|
|
September 30, 2008 |
|
|
September 30, 2007 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent billed |
|
$ |
24,332,020 |
|
|
$ |
11,354,626 |
|
|
$ |
60,649,047 |
|
|
$ |
28,705,638 |
|
Straight-line rent |
|
|
767,587 |
|
|
|
3,255,943 |
|
|
|
4,707,365 |
|
|
|
6,583,049 |
|
Interest and fee income |
|
|
8,017,794 |
|
|
|
6,818,508 |
|
|
|
22,272,371 |
|
|
|
22,159,241 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
33,117,401 |
|
|
|
21,429,077 |
|
|
|
87,628,783 |
|
|
|
57,447,928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
10,624,796 |
|
|
|
2,696,733 |
|
|
|
19,489,813 |
|
|
|
6,893,140 |
|
General and administrative |
|
|
4,990,826 |
|
|
|
3,451,383 |
|
|
|
14,177,277 |
|
|
|
11,052,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
15,615,622 |
|
|
|
6,148,116 |
|
|
|
33,667,090 |
|
|
|
17,945,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
17,501,779 |
|
|
|
15,280,961 |
|
|
|
53,961,693 |
|
|
|
39,502,735 |
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense) |
|
|
(55,452 |
) |
|
|
82,535 |
|
|
|
44,918 |
|
|
|
357,648 |
|
Interest expense |
|
|
(10,355,674 |
) |
|
|
(6,939,290 |
) |
|
|
(29,879,228 |
) |
|
|
(17,334,164 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net other expense |
|
|
(10,411,126 |
) |
|
|
(6,856,755 |
) |
|
|
(29,834,310 |
) |
|
|
(16,976,516 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
7,090,653 |
|
|
|
8,424,206 |
|
|
|
24,127,383 |
|
|
|
22,526,219 |
|
Income from discontinued operations |
|
|
411,559 |
|
|
|
3,222,440 |
|
|
|
8,449,271 |
|
|
|
10,835,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
7,502,212 |
|
|
$ |
11,646,646 |
|
|
$ |
32,576,654 |
|
|
$ |
33,362,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per common share basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.11 |
|
|
$ |
0.17 |
|
|
$ |
0.39 |
|
|
$ |
0.48 |
|
Income from discontinued operations |
|
|
0.01 |
|
|
|
0.07 |
|
|
|
0.14 |
|
|
|
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.12 |
|
|
$ |
0.24 |
|
|
$ |
0.53 |
|
|
$ |
0.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per share diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.11 |
|
|
$ |
0.17 |
|
|
$ |
0.39 |
|
|
$ |
0.48 |
|
Income from discontinued operations |
|
|
0.01 |
|
|
|
0.07 |
|
|
|
0.14 |
|
|
|
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.12 |
|
|
$ |
0.24 |
|
|
$ |
0.53 |
|
|
$ |
0.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding basic |
|
|
65,059,876 |
|
|
|
49,071,806 |
|
|
|
61,088,284 |
|
|
|
47,000,508 |
|
Weighted average shares outstanding -
diluted |
|
|
65,177,364 |
|
|
|
49,371,555 |
|
|
|
61,235,214 |
|
|
|
47,211,611 |
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Reconciliation of Net Income to Funds From Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, 2008 |
|
|
September 30, 2007 |
|
|
September 30, 2008 |
|
|
September 30, 2007 |
|
FFO information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
7,502,212 |
|
|
$ |
11,646,646 |
|
|
$ |
32,576,654 |
|
|
$ |
33,362,179 |
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
10,624,796 |
|
|
|
2,696,733 |
|
|
|
19,489,813 |
|
|
|
6,893,140 |
|
Discontinued operations |
|
|
|
|
|
|
568,248 |
|
|
|
758,453 |
|
|
|
1,761,388 |
|
Gain on sale of real estate |
|
|
1,644 |
|
|
|
|
|
|
|
(9,326,291 |
) |
|
|
(4,310,173 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations |
|
$ |
18,128,652 |
|
|
$ |
14,911,627 |
|
|
$ |
43,498,629 |
|
|
$ |
37,706,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off of straight-line rent |
|
|
1,530,230 |
|
|
|
|
|
|
|
11,078,789 |
|
|
|
1,551,112 |
|
Write-off of deferred financing costs |
|
|
|
|
|
|
|
|
|
|
3,185,250 |
|
|
|
|
|
Write-off of discontinued operations receivables |
|
|
|
|
|
|
|
|
|
|
2,099,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized funds from operations |
|
$ |
19,658,882 |
|
|
$ |
14,911,627 |
|
|
$ |
59,861,695 |
|
|
$ |
39,257,646 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
1,461,691 |
|
|
|
1,087,978 |
|
|
|
5,131,641 |
|
|
|
2,665,989 |
|
Deferred financing costs amortization |
|
|
569,828 |
|
|
|
597,266 |
|
|
|
1,469,300 |
|
|
|
1,558,512 |
|
Straight-line rent revenue |
|
|
(767,587 |
) |
|
|
(3,255,943 |
) |
|
|
(4,707,365 |
) |
|
|
(6,583,049 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted funds from operations |
|
$ |
20,922,814 |
|
|
$ |
13,340,928 |
|
|
$ |
61,755,271 |
|
|
$ |
36,899,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per diluted share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.12 |
|
|
$ |
0.24 |
|
|
$ |
0.53 |
|
|
$ |
0.71 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
0.16 |
|
|
|
0.05 |
|
|
|
0.32 |
|
|
|
0.14 |
|
Discontinued operations |
|
|
|
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.04 |
|
Gain on sale of real estate |
|
|
|
|
|
|
|
|
|
|
(0.15 |
) |
|
|
(0.09 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations |
|
$ |
0.28 |
|
|
$ |
0.30 |
|
|
$ |
0.71 |
|
|
$ |
0.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off of straight-line rent |
|
|
0.02 |
|
|
|
|
|
|
|
0.18 |
|
|
|
0.03 |
|
Write-off of deferred financing costs |
|
|
|
|
|
|
|
|
|
|
0.06 |
|
|
|
|
|
Write-off of discontinued operations receivables |
|
|
|
|
|
|
|
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized funds from operations |
|
$ |
0.30 |
|
|
$ |
0.30 |
|
|
$ |
0.98 |
|
|
$ |
0.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.08 |
|
|
|
0.06 |
|
Deferred financing costs amortization |
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.03 |
|
|
|
0.03 |
|
Straight-line rent revenue |
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.08 |
) |
|
|
(0.14 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted funds from operations |
|
$ |
0.32 |
|
|
$ |
0.27 |
|
|
$ |
1.01 |
|
|
$ |
0.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations, or FFO, represents net income (computed in accordance with GAAP),
excluding gains (or losses) from sales of property, plus real estate related depreciation and
amortization (excluding amortization of loan origination costs) and after adjustments for
unconsolidated partnerships and joint ventures. Management considers funds from operations a
useful additional measure of performance for an equity REIT because it facilitates an
understanding of the operating performance of our properties without giving effect to real estate
depreciation and amortization, which assumes that the value of real estate assets diminishes
predictably over time. Since real estate values have historically risen or fallen with market
conditions, we believe that funds from operations provides a meaningful supplemental indication
of our performance. We compute funds from operations in accordance with standards established by
the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT,
in its March 1995 White Paper (as amended in November 1999 and April 2002), which may differ from
the methodology for calculating funds from operations utilized by other equity REITs and,
accordingly, may not be comparable to such other REITs. FFO does not represent amounts available
for managements discretionary use because of needed capital replacement or expansion, debt
service obligations, or other commitments and uncertainties, nor is it indicative of funds
available to fund our cash needs, including our ability to make distributions. Funds from
operations should not be considered as an alternative to net income (loss) (computed in
accordance with GAAP) as indicators of our financial performance or to cash flow from operating
activities (computed in accordance with GAAP) as an indicator of our liquidity.
We calculate adjusted funds from operations, or AFFO, by subtracting from or adding to FFO
(i) straight-line rent revenue, (ii) non-cash share-based compensation expense, and (iii)
amortization of deferred financing costs. AFFO is an operating measurement that we use to analyze
our results of operations based on the receipt, rather than the accrual, of our rental revenue
and on certain other adjustments. We believe that this is an important measurement because our
leases generally have significant contractual escalations of base rents and therefore result in
recognition of rental income that is not collected until future periods, and costs that are
deferred or are non-cash charges. Our calculation of AFFO may not be comparable to AFFO or
similarly titled measures reported by other REITs. AFFO should not be considered as an
alternative to net income (calculated pursuant to generally accepted accounting principles) as an
indicator of our results of operations or to cash flow from operating activities (calculated
pursuant to generally accepted accounting principles) as an indicator of our liquidity.