MEDICAL PROPERTIES TRUST, INC.
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): January 29, 2009
MEDICAL PROPERTIES TRUST, INC.
(Exact Name of Registrant as Specified in Charter)
Commission File Number 001-32559
|
|
|
Maryland
|
|
20-0191742 |
(State or other jurisdiction
|
|
(I. R. S. Employer |
of incorporation or organization )
|
|
Identification No.) |
|
|
|
1000 Urban Center Drive, Suite 501 |
|
|
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 January 29, 2009, Medical Properties Trust, Inc. issued a press release announcing its
financial results for the quarter and year ended December 31, 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 January 29, 2009 reporting
financial results for the three months and year ended
December 31, 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: January 29, 2009
3
INDEX TO EXHIBITS
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press release dated January 29, 2009 reporting
financial results for the three months and year ended
December 31, 2008 |
4
EX-99.1
Exhibit 99.1
|
|
|
|
|
Contact: Charles Lambert |
DRAFT CONFIDENTIAL
|
|
Finance Director |
|
|
Medical Properties Trust, Inc. |
|
|
(205) 397-8897 |
|
|
clambert@medicalpropertiestrust.com |
MEDICAL PROPERTIES TRUST, INC. REPORTS
FOURTH QUARTER AND FULL-YEAR 2008 RESULTS
Reports Full Year Normalized FFO of $1.19 per Diluted Share;
Executed $425 Million of Investments in Healthcare Real Estate Assets in 2008
Birmingham, Ala., January 29, 2009 Medical Properties Trust, Inc. (NYSE: MPW) today
announced financial and operating results for the quarter and year ended December 31, 2008.
HIGHLIGHTS
|
|
|
Invested $425 million in healthcare real estate assets in 2008; |
|
|
|
|
Increased total portfolio assets 41% to approximately $1.3 billion at December 31, 2008; |
|
|
|
|
Posted full year 2008 normalized Funds from Operations (FFO) of approximately $73.9
million or $1.19 per diluted share and Adjusted Funds from Operations (AFFO) of $73.8
million or $1.19 per diluted share; |
|
|
|
|
Increased total revenues by 44% for 2008; |
|
|
|
|
Paid a fourth quarter cash dividend of $0.20 per share on January 22, 2009, representing
an annualized yield of approximately 14%; and |
|
|
|
|
Completed an underwritten public offering of 13.3 million shares of common stock in
January 2009, generating net proceeds of approximately $67.5 million. |
Edward K. Aldag, Jr., Chairman, President and Chief Executive Officer of Medical Properties
Trust, commented, The Company demonstrated a solid fourth quarter and, overall, a strong 2008. We
completed $425 million of investments in healthcare assets for the year, an increase of more than
$200 million over our original acquisition target. These investments have further improved our
geographic and tenant diversification while positioning the Company for continued growth. We also
made improvements at certain hospital facilities. Our Monroe property is generating stronger
operating momentum due to the changes we implemented at that facility. And our recently announced
lease agreement at Shasta Regional Medical Center should provide valuable incremental revenue.
Through initiatives such as these we continue to harvest the value of a $1.3 billion health care
portfolio for future investments and long-term growth.
1
Added Aldag, Given current economic conditions, we are also very focused on improving our
liquidity and financial platform. Despite highly challenging market conditions we recently
completed a public offering of 13.3 million shares of common stock, generating net proceeds of
approximately $67.5 million. Capital preservation is key within this environment and I note that
we are the only equity REIT to have successfully completed a new equity capital raise in the public
markets in recent months. Our efforts should position us well to capitalize on acquisition
opportunities that may arise with improved market conditions.
OPERATING RESULTS
Normalized FFO for the fourth quarter of 2008 was approximately $14.0 million, or $0.22 per
diluted share, compared with $14.7 million, or $0.29 per diluted share, for the fourth quarter of
2007. AFFO for the fourth quarter of 2008 was $13.7 million or $0.21 per diluted share, compared
with $14.8 million or $0.30 per diluted share for the fourth quarter of 2007. Normalized FFO and
AFFO for the fourth quarter of 2008 excluded (1) a non-cash $3.0 million write-off of accrued
straight-line rent related to the Bucks County facility, (2) a $1.3 million insurance deductible
repair expense related to the impact of Hurricane Ike on our River Oaks Medical Center in Houston,
Texas, and (3) a $1.8 million write-off of other rent and loan receivables related to the Bucks
County hospital. Net income for the fourth quarter of 2008 was approximately $1.9 million or $0.03
per diluted share, compared with $7.9 million, or $0.16 per diluted share, for the fourth quarter
of 2007. Per share amounts were affected by an increase in the weighted average diluted common
shares outstanding to 65.1 million for the quarter ended December 31, 2008, from 50.1 million for
the same period in 2007.
The Company reported normalized FFO for the full year ended December 31, 2008 of $73.9
million, or $1.19 per diluted share, compared with $53.6 million, or $1.12 per diluted share, for
the full year 2007. AFFO for the full year ended December 31, 2008 was $73.8 million, or $1.19 per
diluted share, compared with $49.3 million, or $1.03 per diluted share for the full year 2007. Net
income for the full year ended December 31, 2008 was $34.5 million, or $0.55 per diluted share,
compared with $41.2 million, or $0.86 per diluted share, for the full year 2007. Per share amounts
were affected by an increase in the weighted average diluted common shares outstanding to 62.1
million for the year ended December 31, 2008, from 47.9 million for the same period in 2007.
Normalized FFO and AFFO for the full year ended December 31, 2008 exclude: (1) $14.0 million
($0.23 per share) non-cash write-offs of accrued straight-line rent related to three properties
sold during the second quarter, termination of the old lease at Shasta Regional Medical Center, the
closure of the River Oaks Hospital during the past summer, and the hospital in Bucks County; (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; (3) a $1.3 million insurance deductible repair expense related to the impact
of Hurricane Ike on our River Oaks Medical Center in Houston, Texas; (4) a $1.8 million write-off
of other rent and loan receivables related to the Bucks County facility; and (5) a $2.1 million
write-off of receivables of discontinued operations in the second quarter.
2
Additionally, normalized FFO included a $7.0 million ($0.11 per share) early lease termination fee received from
Vibra Healthcare in the second quarter of 2008.
The Company reported total revenues of $29.9 million for the three months ended December 31,
2008, a gain of 23% percent over total revenues of $24.3 million for the same period one year ago.
For the full year ended December 31, 2008, total revenues were $117.6 million, an increase of 44%
compared with $81.8 million in 2007.
A reconciliation of FFO and AFFO to net income is included in the financial tables
accompanying this press release.
LIQUIDITY
Subsequent to the year end, on January 14, 2009, the Company completed a public offering of 12
million shares of its common stock at $5.40 per share. Including the underwriters purchase of
approximately 1.3 million additional shares to cover over-allotments, net proceeds from this
offering, after underwriting discount and commissions and offering expenses, were approximately
$67.5 million. The net proceeds were used to repay borrowings outstanding under the Companys
revolving credit facilities. The Company currently has approximately $70 million of cash and
immediate availability under its existing credit facilities.
The earliest non-extendable maturity of the Companys debt is for approximately $30.0 million
in November 2010; upon repayment of that facility, approximately $330.0 million in healthcare real
estate will be unencumbered. The Company has approximately $5.0 million in unfunded commitments to
complete additions and refurbishments of existing facilities and no commitments for new
acquisitions or developments.
DIVIDEND
The Companys Board of Directors declared a quarterly dividend of $0.20 per share of common
stock, which was paid on January 22, 2009 to stockholders of record on December 23, 2008. Based on
the Companys closing share price on December 4, 2008 of $5.67, the quarterly dividend announced
represented an annualized yield of approximately 14%.
PORTFOLIO UPDATE AND FUTURE OPERATIONS
At December 31, 2008, the Company had total portfolio assets of approximately $1.3 billion, a
41% increase over December 31, 2007. The Companys real estate portfolio included 49 healthcare
properties in 21 states leased to 14 hospital operating companies; three of the investments are in
the form of mortgage loans to two separate operating companies. Based on managements assessment
of the time necessary to remarket or restructure certain under-performing assets and its estimate
of interest rates and operating expenses, the Company believes the existing portfolio of assets
will generate FFO of between approximately $0.88 and $0.92 per diluted share in 2009. Such
estimate does not include the effects, if any, of costs and litigation related to discontinued
operations, revenue related to participation in operations of
3
certain hospitals, write-offs of straight-line rent related to any leased assets that may be sold, or of other non-recurring or
unplanned transactions.
TAX TREATMENT OF 2008 DIVIDENDS
In 2008, Medical Properties Trust, Inc. (MPT) declared total dividends of $1.01 and paid total
dividends of $1.08 per share as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
Unrecaptured |
|
|
|
|
|
|
Date |
|
Date of |
|
Date |
|
Allocable |
|
Capital |
|
Sec. 1250 |
|
Return of |
|
|
Amount |
|
Declared |
|
Record |
|
Paid |
|
to 2008 |
|
Gain |
|
Gain |
|
Capital |
|
Allocable to 2009 |
$0.27 |
|
November 19, 2007 |
|
December 13, 2007 |
|
January 11, 2008 |
|
$ |
0.169485 |
|
|
$ |
0.036350 |
|
|
$ |
0.034542 |
|
|
$ |
0.064165 |
|
|
|
|
|
$0.27 |
|
February 25, 2008 |
|
March 13, 2008 |
|
April 11, 2008 |
|
$ |
0.169485 |
|
|
$ |
0.036350 |
|
|
$ |
0.034542 |
|
|
$ |
0.064165 |
|
|
|
|
|
$0.27 |
|
May 24, 2008 |
|
June 13, 2008 |
|
July 11, 2008 |
|
$ |
0.169485 |
|
|
$ |
0.036350 |
|
|
$ |
0.034542 |
|
|
$ |
0.064165 |
|
|
|
|
|
$0.27 |
|
August 21, 2008 |
|
September 18, 2008 |
|
October 16, 2008 |
|
$ |
0.169485 |
|
|
$ |
0.036350 |
|
|
$ |
0.034542 |
|
|
$ |
0.064165 |
|
|
|
|
|
$0.20 |
|
December 4, 2008 |
|
December 23, 2008 |
|
January 22, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.200000 |
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
$ |
0.677940 |
|
|
$ |
0.145400 |
|
|
$ |
0.138168 |
|
|
$ |
0.256660 |
|
|
$ |
0.200000 |
|
Of the fourth quarter 2008 dividend that was declared on December 4, 2008, none will be taxable to
stockholders as part of their 2008 dividend income and all will be allocable to 2009.
Accordingly, dividends totaling $0.677940 will be reported as ordinary dividends and $0.145400 will
be reported as total capital gain, $0.138168 of which is unrecaptured Sec. 1250 gain, on Form
1099-DIV for 2008. Also, $0.256660 of dividends paid in 2008 will be treated as a return of
capital. Regarding the dividends included in the 2008 Form 1099-DIV, no amount is considered to be
qualified dividends (i.e. eligible for the lower individual tax rates).
CONFERENCE CALL AND WEBCAST
The Company has scheduled a conference call and webcast for Thursday, January 29, 2008 at
11:00 a.m. Eastern Time in order to present the Companys financial and operating results for the
quarter and full year ended December 31, 2008. The dial-in numbers for the conference call are
800-295-3991 (U.S.) and 617-614-3924 (International); using passcode 47098984. The conference call
will also be available via webcast in the Investor Relations section of the Companys website,
www.medicalpropertiestrust.com. A telephone and webcast replay of the call will be available from
shortly after the completion through February 12, 2009. Telephone numbers for the replay are
888-286-8010 and 617-801-6888 for U.S. and International callers, respectively. The replay passcode
is 51689170.
4
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. 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: the capacity of the Companys tenants to meet the terms
of their agreements, FFO per share in 2009, the level of unfunded commitments, the repayment of
debt arrangements, 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
restructuring of the Companys investments in the Bucks County and River Oaks facilities, the
payment of future dividends, if any, acquisition of healthcare real estate, completion of
additional debt arrangements, and additional investments, 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 attain and
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 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.
# # #
5
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008 |
|
|
December 31, 2007 |
|
|
|
(Unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Real estate assets |
|
|
|
|
|
|
|
|
Land, buildings and improvements and intangible lease assets |
|
$ |
996,964,710 |
|
|
$ |
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 |
|
|
1,181,964,710 |
|
|
|
834,963,624 |
|
Accumulated depreciation and amortization |
|
|
(40,333,974 |
) |
|
|
(14,772,109 |
) |
|
|
|
|
|
|
|
Net investment in real estate assets |
|
|
1,141,630,736 |
|
|
|
820,191,515 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
11,747,894 |
|
|
|
94,215,134 |
|
Interest and rent receivable |
|
|
13,836,775 |
|
|
|
10,234,436 |
|
Straight-line rent receivable |
|
|
19,003,110 |
|
|
|
14,855,564 |
|
Other loans |
|
|
108,522,933 |
|
|
|
80,758,273 |
|
Assets of discontinued operations |
|
|
2,384,808 |
|
|
|
13,227,885 |
|
Other assets |
|
|
14,313,184 |
|
|
|
18,177,879 |
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
1,311,439,440 |
|
|
$ |
1,051,660,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Debt |
|
$ |
638,365,637 |
|
|
$ |
480,525,166 |
|
Accounts payable and accrued expenses |
|
|
24,718,097 |
|
|
|
21,091,374 |
|
Deferred revenue |
|
|
16,110,241 |
|
|
|
20,839,338 |
|
Lease deposits and other obligations to tenants |
|
|
13,645,259 |
|
|
|
16,006,813 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
692,839,234 |
|
|
|
538,462,691 |
|
|
|
|
|
|
|
|
|
|
Minority Interests |
|
|
243,251 |
|
|
|
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 - 65,056,387
shares at December 31, 2008, and
52,133,207 shares at December 31, 2007 |
|
|
65,056 |
|
|
|
52,133 |
|
Additional paid in capital |
|
|
675,252,544 |
|
|
|
540,501,058 |
|
Cumulative distributions in excess of retained earnings |
|
|
(56,698,302 |
) |
|
|
(27,170,405 |
) |
Treasury shares, at cost |
|
|
(262,343 |
) |
|
|
(262,343 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
618,356,955 |
|
|
|
513,120,443 |
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders Equity |
|
$ |
1,311,439,440 |
|
|
$ |
1,051,660,686 |
|
|
|
|
|
|
|
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Twelve Months Ended |
|
|
|
December 31, 2008 |
|
|
December 31, 2007 |
|
|
December 31, 2008 |
|
|
December 31, 2007 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent billed |
|
$ |
23,123,678 |
|
|
$ |
14,215,420 |
|
|
$ |
83,772,724 |
|
|
$ |
42,921,058 |
|
Straight-line rent |
|
|
(736,320 |
) |
|
|
1,930,026 |
|
|
|
3,971,046 |
|
|
|
8,513,075 |
|
Interest and fee income |
|
|
7,547,096 |
|
|
|
8,192,901 |
|
|
|
29,819,467 |
|
|
|
30,352,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
29,934,454 |
|
|
|
24,338,347 |
|
|
|
117,563,237 |
|
|
|
81,786,275 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
6,071,183 |
|
|
|
3,448,463 |
|
|
|
25,560,996 |
|
|
|
10,341,602 |
|
General and administrative |
|
|
10,020,854 |
|
|
|
4,631,199 |
|
|
|
24,198,129 |
|
|
|
15,683,255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
16,092,037 |
|
|
|
8,079,662 |
|
|
|
49,759,125 |
|
|
|
26,024,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
13,842,417 |
|
|
|
16,258,685 |
|
|
|
67,804,112 |
|
|
|
55,761,418 |
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense) |
|
|
7,648 |
|
|
|
5,909 |
|
|
|
53,227 |
|
|
|
363,557 |
|
Interest expense |
|
|
(10,773,489 |
) |
|
|
(10,902,339 |
) |
|
|
(40,652,716 |
) |
|
|
(28,236,502 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net other expense |
|
|
(10,765,841 |
) |
|
|
(10,896,430 |
) |
|
|
(40,599,489 |
) |
|
|
(27,872,945 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
3,076,576 |
|
|
|
5,362,255 |
|
|
|
27,204,623 |
|
|
|
27,888,473 |
|
Income from discontinued operations |
|
|
(1,166,238 |
) |
|
|
2,515,102 |
|
|
|
7,282,371 |
|
|
|
13,351,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,910,338 |
|
|
$ |
7,877,357 |
|
|
$ |
34,486,994 |
|
|
$ |
41,239,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per common share basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.05 |
|
|
$ |
0.11 |
|
|
$ |
0.44 |
|
|
$ |
0.58 |
|
Income from discontinued operations |
|
|
(0.02 |
) |
|
|
0.05 |
|
|
|
0.12 |
|
|
|
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.03 |
|
|
$ |
0.16 |
|
|
$ |
0.56 |
|
|
$ |
0.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per share diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.05 |
|
|
$ |
0.11 |
|
|
$ |
0.44 |
|
|
$ |
0.58 |
|
Income from discontinued operations |
|
|
(0.02 |
) |
|
|
0.05 |
|
|
|
0.11 |
|
|
|
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.03 |
|
|
$ |
0.16 |
|
|
$ |
0.55 |
|
|
$ |
0.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
basic |
|
|
65,061,424 |
|
|
|
49,761,733 |
|
|
|
62,037,511 |
|
|
|
47,717,026 |
|
Weighted average shares outstanding
diluted |
|
|
65,075,266 |
|
|
|
50,069,759 |
|
|
|
62,144,011 |
|
|
|
47,903,432 |
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Reconciliation of Net Income to Funds From Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Twelve Months Ended |
|
|
|
December 31, 2008 |
|
|
December 31, 2007 |
|
|
December 31, 2008 |
|
|
December 31, 2007 |
|
FFO information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,910,338 |
|
|
$ |
7,877,357 |
|
|
$ |
34,486,994 |
|
|
$ |
41,239,639 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
6,071,183 |
|
|
|
3,448,463 |
|
|
|
25,560,996 |
|
|
|
10,341,602 |
|
Discontinued operations |
|
|
|
|
|
|
568,248 |
|
|
|
758,453 |
|
|
|
2,329,636 |
|
Loss (gain) on sale of real estate |
|
|
21,145 |
|
|
|
|
|
|
|
(9,305,146 |
) |
|
|
(4,310,173 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations |
|
$ |
8,002,666 |
|
|
$ |
11,894,068 |
|
|
$ |
51,501,297 |
|
|
$ |
49,600,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off of straight-line rent |
|
|
2,958,172 |
|
|
|
|
|
|
|
14,036,961 |
|
|
|
1,198,435 |
|
Write-off of deferred financing costs |
|
|
|
|
|
|
2,827,023 |
|
|
|
3,185,250 |
|
|
|
2,827,023 |
|
Loss due to hurricane |
|
|
1,280,000 |
|
|
|
|
|
|
|
1,280,000 |
|
|
|
|
|
Write-off of Bucks other receivables |
|
|
1,757,203 |
|
|
|
|
|
|
|
1,757,203 |
|
|
|
|
|
Write-off of discontinued operations receivables |
|
|
|
|
|
|
|
|
|
|
2,099,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized funds from operations |
|
$ |
13,998,041 |
|
|
$ |
14,721,091 |
|
|
$ |
73,859,738 |
|
|
$ |
53,626,162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
1,256,094 |
|
|
|
1,809,731 |
|
|
|
6,387,735 |
|
|
|
4,475,723 |
|
Deferred financing costs amortization |
|
|
618,707 |
|
|
|
218,744 |
|
|
|
2,041,711 |
|
|
|
924,098 |
|
Straight-line rent revenue |
|
|
(2,221,852 |
) |
|
|
(1,930,026 |
) |
|
|
(8,459,448 |
) |
|
|
(9,711,510 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted funds from operations |
|
$ |
13,650,990 |
|
|
$ |
14,819,540 |
|
|
$ |
73,829,736 |
|
|
$ |
49,314,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per diluted share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
0.03 |
|
|
$ |
0.16 |
|
|
$ |
0.55 |
|
|
$ |
0.86 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
0.09 |
|
|
|
0.07 |
|
|
|
0.41 |
|
|
|
0.22 |
|
Discontinued operations |
|
|
|
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.05 |
|
Loss (gain) on sale of real estate |
|
|
|
|
|
|
|
|
|
|
(0.14 |
) |
|
|
(0.09 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations |
|
$ |
0.12 |
|
|
$ |
0.24 |
|
|
$ |
0.83 |
|
|
$ |
1.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off of straight-line rent |
|
|
0.05 |
|
|
|
|
|
|
|
0.23 |
|
|
|
0.03 |
|
Write-off of deferred financing costs |
|
|
|
|
|
|
0.05 |
|
|
|
0.06 |
|
|
|
0.05 |
|
Loss due to hurricane |
|
|
0.02 |
|
|
|
|
|
|
|
0.02 |
|
|
|
|
|
Write-off of Bucks other receivables |
|
|
0.03 |
|
|
|
|
|
|
|
0.02 |
|
|
|
|
|
Write-off of discontinued operations receivables |
|
|
|
|
|
|
|
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized funds from operations |
|
$ |
0.22 |
|
|
$ |
0.29 |
|
|
$ |
1.19 |
|
|
$ |
1.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
0.02 |
|
|
|
0.04 |
|
|
|
0.10 |
|
|
|
0.09 |
|
Deferred financing costs amortization |
|
|
0.01 |
|
|
|
|
|
|
|
0.03 |
|
|
|
0.02 |
|
Straight-line rent revenue |
|
|
(0.04 |
) |
|
|
(0.03 |
) |
|
|
(0.13 |
) |
|
|
(0.20 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted funds from operations |
|
$ |
0.21 |
|
|
$ |
0.30 |
|
|
$ |
1.19 |
|
|
$ |
1.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 GAAP) as an indicator of our results of operations or to cash flow from
operating activities (calculated pursuant to GAAP) as an indicator of our liquidity.