e8vk
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): August 6, 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
of incorporation or organization)
|
|
(I. R. S. Employer
Identification No.) |
|
|
|
1000 Urban Center Drive, Suite 501
Birmingham, AL
(Address of principal executive offices)
|
|
35242
(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 August 6, 2009, Medical Properties Trust, Inc. issued a press release announcing its financial
results for the three and six months ended June 30, 2009. 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 August 6, 2009 reporting
financial results for the three and six months ended
June 30, 2009 |
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: August 6, 2009
3
INDEX TO EXHIBITS
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press release dated August 6, 2009 reporting
financial results for the three and six months ended
June 30, 2009 |
4
exv99w1
Exhibit 99.1
Contact: Charles Lambert
Finance Director
Medical Properties Trust, Inc.
(205) 397-8897
clambert@medicalpropertiestrust.com
MEDICAL PROPERTIES TRUST, INC.
REPORTS SECOND QUARTER 2009 RESULTS
New Lease Agreement for Bucks County Hospital Expected to Improve
Profitability and Demonstrate Portfolio Value
Birmingham, AL August 6, 2009 Medical Properties Trust, Inc. (NYSE: MPW) today announced
its financial and operating results for the quarter ended June 30, 2009. The Company also reported
that it has leased its Philadelphia-area Bucks County Hospital to an experienced hospital venture.
HIGHLIGHTS
|
|
|
Completed new lease agreement including purchase option for Bucks County Hospital; |
|
|
|
|
Posted second quarter 2009 normalized Funds from Operations (FFO) and Adjusted FFO of
approximately $15.3 million, or $0.19 per share, and $16.3 million, or $0.21, per share, in
line with previous guidance as adjusted for accounting changes and certain other
non-routine expenses; |
|
|
|
|
Revised guidance to $0.89 to $0.93 of annual normalized FFO, reflecting anticipated
revenue from Bucks County and reduction in Bucks County property operating expenses; |
|
|
|
|
Paid second quarter cash dividend of $0.20 per share on July 14, 2009. |
Since early this year, we have focused our efforts on strengthening MPTs position for the
future, said Edward K. Aldag, Jr., Chairman, President and Chief Executive Officer of Medical
Properties Trust, Inc., and to this end we have concentrated on the re-positioning of several
properties in our portfolio. We recently leased one of these properties, Bucks County Hospital, to
a joint venture of a national hospital operator and a preeminent Philadelphia-area physician group.
Not only should this lease increase our annual revenue by as much as $3.0 million that was not
included in our prior estimates, but it also relieves us of approximately $0.7 million in annual
property expenses that will now be paid by the tenant.
1
The Bucks County facility was leased to a joint venture comprised of two well-respected
entities Rothman Orthopaedic Specialty Hospital, L.P.and Nueterra Holdings, LLC. Both
organizations have established track records operating profitable hospitals. The lease has an
initial five-year term with renewal options for an additional 15 years. Upon the expiration of the
initial term and thereafter the lessee will have the option to purchase the leased real estate at
specified terms that are expected to not result in impairment charges. The lessee joint venture
has advised MPT that it expects to invest as much as $8.0 million during the initial five-year
lease term, and admit a large Philadelphia-area not for profit hospital system as a partner.
OPERATING RESULTS
MPT reported second quarter normalized FFO and adjusted FFO of $0.19 and $0.21, respectively,
per diluted share. These results include approximately $1.6 million ($0.02 per share) of
property-related expenses and litigation costs ($1.0 million and $0.6 million, respectively) that
were excluded from the companys previous annual guidance estimate. Normalized FFO also includes
the approximately $0.9 million ($0.01 per share) effect of the January 2009 adoption of new
accounting guidance regarding convertible debt (approximately $0.5 million) and allocation of net
income to participating securities (approximately $0.4 million). After consideration of these
items, MPTs second quarter normalized FFO is in line with the previously disclosed management
estimate of annualized FFO of $0.88 to $0.92. Normalized FFO and adjusted FFO per share for the
comparable second quarter of 2008 were $0.37 and $0.38, respectively. Certain previously disclosed
non-routine items in 2008 did not recur in 2009.
The Company reported total revenues of $31.5 million and $63.9 million, respectively, for the
three and six month periods ended June 30, 2009 compared with total revenues of $31.2 million and
$54.5 million, respectively, for the same periods one year ago. Net income for the three and six
month periods ended June 30, 2009 were $7.8 million and $18.6 million, respectively, compared to
net income of $13.4 million and $24.3 million, respectively, for the same periods one year ago. A
reconciliation of normalized FFO and AFFO to net income is included in the financial tables
accompanying this press release.
We continued the strong operating results that we reported in this years first quarter, well
in line with our prior estimates, said Aldag. Moreover, we remain optimistic that we will lease
or sell a significant portion of our former Twelve Oaks facilities (Sharpstown and River Oaks) in
the near future. Such resolution of these presently non-earning assets would add revenue and
reduce property operating expenses. Just as important, we believe the new Bucks County lease and,
if realized, the expected terms of possible Sharpstown and River Oaks transactions will clearly
validate the values of our entire portfolio even in the current recessionary economic conditions.
2
PORTFOLIO UPDATE AND FUTURE OPERATIONS
The Company revised its estimated annual normalized FFO guidance to take into account the
effects of the new Bucks County lease and changes in accounting for convertible debt and
participating securities. The Company presently believes that, as of August 1, 2009, its existing
portfolio of assets will generate normalized FFO of between approximately $0.89 and $0.93 per
diluted share on an annualized basis. This estimate does not include the effects, if any, of costs
and litigation related to discontinued operations, real estate operating costs, write-offs of
straight-line rent, or other non-recurring or unplanned transactions. In addition, this estimate
will change if market interest rates change, assets are sold or acquired, the Sharpstown and River
Oaks properties are sold or leased, other operating expenses vary, or existing leases do not
perform in accordance with their terms.
LIQUIDITY
As of June 30, 2009, the Company had approximately $8.0 million in cash and cash equivalents
and approximately $71 million available under its existing credit facilities.
The Companys outstanding debt as of June 30, 2009 consisted of fixed-rate debt of $344.0
million and variable rate debt of $218.7 million. The earliest non-extendable maturity of the
Companys debt is approximately $30.0 million in November 2010. In addition, $83 million of
revolving credit facilities due in November 2010 may be extended until November 2011. The Company
has approximately $7.0 million in unfunded commitments to complete additions and refurbishments of
existing facilities and no commitments for new acquisitions or developments.
CONFERENCE CALL AND WEBCAST
The Company has scheduled a conference call and webcast for Thursday, August 6, 2009 at 11:00
a.m. Eastern Time to present the Companys financial and operating results for the quarter ended
June 30, 2009. The dial-in telephone numbers for the conference call are 866-783-2140 (U.S.) and
857-350-1599 (International), using passcode 73757616. 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 August 20, 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 78261799.
3
About Medical Properties Trust, Inc.
Medical Properties Trust, Inc. is a Birmingham, Alabama based self-advised real estate
investment trust (REIT) 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. For more information, please visit the Companys website at
www.medicalpropertiestrust.com.
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; annual normalized FFO per share; 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 non-revenue producing properties; 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 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, 2008
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
|
|
|
|
|
|
|
|
|
|
|
June 30, 2009 |
|
|
December 31, 2008 |
|
|
|
(Unaudited) |
|
|
(A) |
|
Assets |
|
|
|
|
|
|
|
|
Real estate assets |
|
|
|
|
|
|
|
|
Land, buildings and improvements, and intangible lease assets |
|
$ |
992,265,750 |
|
|
$ |
996,964,710 |
|
Mortgage loans |
|
|
185,000,000 |
|
|
|
185,000,000 |
|
|
|
|
|
|
|
|
Gross investment in real estate assets |
|
|
1,177,265,750 |
|
|
|
1,181,964,710 |
|
Accumulated depreciation and amortization |
|
|
(47,711,393 |
) |
|
|
(40,333,974 |
) |
|
|
|
|
|
|
|
Net investment in real estate assets |
|
|
1,129,554,357 |
|
|
|
1,141,630,736 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
7,921,606 |
|
|
|
11,747,894 |
|
Interest and rent receivable |
|
|
17,645,247 |
|
|
|
13,836,775 |
|
Straight-line rent receivable |
|
|
21,678,124 |
|
|
|
19,003,110 |
|
Other loans |
|
|
109,433,036 |
|
|
|
108,522,933 |
|
Assets of discontinued operations |
|
|
1,184,808 |
|
|
|
2,384,808 |
|
Other assets |
|
|
13,797,051 |
|
|
|
14,246,975 |
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
1,301,214,229 |
|
|
$ |
1,311,373,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Debt |
|
$ |
562,692,155 |
|
|
$ |
630,556,564 |
|
Accounts payable and accrued expenses |
|
|
26,084,791 |
|
|
|
24,718,097 |
|
Deferred revenue |
|
|
13,257,804 |
|
|
|
16,110,241 |
|
Lease deposits and other obligations to tenants |
|
|
15,763,845 |
|
|
|
13,645,259 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
617,798,595 |
|
|
|
685,030,161 |
|
|
|
|
|
|
|
|
|
|
Medical Properties Trust, Inc. stockholders equity |
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value. Authorized 10,000,000
shares; no shares outstanding |
|
|
|
|
|
|
|
|
Common stock, $0.001 par value. Authorized 150,000,000 shares;
issued and outstanding 78,614,236 at June 30, 2009,
and 65,056,387 shares at December 31, 2008 |
|
|
78,614 |
|
|
|
65,056 |
|
Additional paid in capital |
|
|
756,973,866 |
|
|
|
686,238,117 |
|
Distributions in excess of net income |
|
|
(73,596,713 |
) |
|
|
(59,941,011 |
) |
Treasury shares, at cost |
|
|
(262,343 |
) |
|
|
(262,343 |
) |
|
|
|
|
|
|
|
Total Medical Properties Trust, Inc. stockholders equity |
|
|
683,193,424 |
|
|
|
626,099,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
|
222,210 |
|
|
|
243,251 |
|
|
|
|
|
|
|
|
Total Equity |
|
|
683,415,634 |
|
|
|
626,343,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Equity |
|
$ |
1,301,214,229 |
|
|
$ |
1,311,373,231 |
|
|
|
|
|
|
|
|
|
|
|
(A) |
|
Financials have been derived from the prior year audited financials; however, we have restated certain line items to reflect
our adoption of the new accounting pronouncements involving (i) convertible bonds, (ii) participating securities,
and (iii) non-controlling interests. |
MEDICAL
PROPERTIES TRUST, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
|
|
|
|
|
|
(A) |
|
|
|
|
|
|
(A) |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent billed |
|
$ |
23,598,265 |
|
|
$ |
21,346,230 |
|
|
$ |
46,684,365 |
|
|
$ |
36,317,026 |
|
Straight-line rent |
|
|
748,139 |
|
|
|
2,279,996 |
|
|
|
2,611,791 |
|
|
|
3,939,780 |
|
Interest and fee income |
|
|
7,168,064 |
|
|
|
7,544,537 |
|
|
|
14,591,275 |
|
|
|
14,254,578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
31,514,468 |
|
|
|
31,170,763 |
|
|
|
63,887,431 |
|
|
|
54,511,384 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
6,708,307 |
|
|
|
5,337,423 |
|
|
|
12,953,941 |
|
|
|
8,865,018 |
|
Property-related |
|
|
1,190,970 |
|
|
|
150,898 |
|
|
|
2,109,890 |
|
|
|
206,920 |
|
General and administrative |
|
|
5,799,443 |
|
|
|
4,621,417 |
|
|
|
11,477,514 |
|
|
|
8,979,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
13,698,720 |
|
|
|
10,109,738 |
|
|
|
26,541,345 |
|
|
|
18,051,467 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
17,815,748 |
|
|
|
21,061,025 |
|
|
|
37,346,086 |
|
|
|
36,459,917 |
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
|
54,093 |
|
|
|
14,810 |
|
|
|
54,532 |
|
|
|
117,488 |
|
Interest expense |
|
|
(9,431,025 |
) |
|
|
(12,878,648 |
) |
|
|
(18,894,321 |
) |
|
|
(20,333,861 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net other expense |
|
|
(9,376,932 |
) |
|
|
(12,863,838 |
) |
|
|
(18,839,789 |
) |
|
|
(20,216,373 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
8,438,816 |
|
|
|
8,197,187 |
|
|
|
18,506,297 |
|
|
|
16,243,544 |
|
Income (loss) from discontinued operations |
|
|
(580,330 |
) |
|
|
5,186,566 |
|
|
|
69,350 |
|
|
|
8,039,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
7,858,486 |
|
|
|
13,383,753 |
|
|
|
18,575,647 |
|
|
|
24,283,392 |
|
Net income attributable to non-controlling interests |
|
|
(12,350 |
) |
|
|
(18,054 |
) |
|
|
(19,180 |
) |
|
|
(19,255 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
7,846,136 |
|
|
$ |
13,365,699 |
|
|
$ |
18,556,467 |
|
|
$ |
24,264,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per common share basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.10 |
|
|
$ |
0.12 |
|
|
$ |
0.23 |
|
|
$ |
0.26 |
|
Income (loss) from discontinued operations |
|
|
(0.01 |
) |
|
|
0.08 |
|
|
|
|
|
|
|
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
0.09 |
|
|
$ |
0.20 |
|
|
$ |
0.23 |
|
|
$ |
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per share diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.10 |
|
|
$ |
0.12 |
|
|
$ |
0.23 |
|
|
$ |
0.26 |
|
Income (loss) from discontinued operations |
|
|
(0.01 |
) |
|
|
0.08 |
|
|
|
|
|
|
|
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
0.09 |
|
|
$ |
0.20 |
|
|
$ |
0.23 |
|
|
$ |
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
$ |
0.20 |
|
|
$ |
0.27 |
|
|
$ |
0.40 |
|
|
$ |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding basic |
|
|
78,615,795 |
|
|
|
64,995,854 |
|
|
|
77,524,107 |
|
|
|
58,993,905 |
|
Weighted average shares outstanding diluted |
|
|
78,615,795 |
|
|
|
65,009,497 |
|
|
|
77,524,107 |
|
|
|
59,005,497 |
|
|
|
|
(A) |
|
Financials have been restated to reflect our adoption of the new accounting pronouncements involving
(i) convertible bonds, (ii) participating securities, and (iii) non-controlling interests. |
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Reconciliation of Net Income to Funds From Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
|
|
|
|
|
|
(A) |
|
|
|
|
|
|
(A) |
|
FFO information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
7,846,136 |
|
|
$ |
13,365,699 |
|
|
$ |
18,556,467 |
|
|
$ |
24,264,137 |
|
Participating securities share in earnings |
|
|
(380,341 |
) |
|
|
(470,391 |
) |
|
|
(770,747 |
) |
|
|
(960,455 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, less
participating securities
share in earnings |
|
$ |
7,465,795 |
|
|
$ |
12,895,308 |
|
|
$ |
17,785,720 |
|
|
$ |
23,303,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
6,708,307 |
|
|
|
5,337,423 |
|
|
|
12,953,941 |
|
|
|
8,865,018 |
|
Discontinued operations |
|
|
|
|
|
|
190,245 |
|
|
|
|
|
|
|
758,451 |
|
Loss (gain) on sale of real estate |
|
|
|
|
|
|
(9,327,935 |
) |
|
|
|
|
|
|
(9,327,935 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations |
|
$ |
14,174,102 |
|
|
$ |
9,095,041 |
|
|
$ |
30,739,661 |
|
|
$ |
23,599,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off/reserve of straight-line rent |
|
|
1,111,576 |
|
|
|
9,548,559 |
|
|
|
1,111,576 |
|
|
|
9,548,559 |
|
Write-off of deferred financing costs |
|
|
|
|
|
|
3,185,250 |
|
|
|
|
|
|
|
3,185,250 |
|
Write-off of discontinued operations receivable |
|
|
|
|
|
|
2,099,027 |
|
|
|
|
|
|
|
2,099,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized funds from operations |
|
$ |
15,285,678 |
|
|
$ |
23,927,877 |
|
|
$ |
31,851,237 |
|
|
$ |
38,432,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
1,408,665 |
|
|
|
1,796,252 |
|
|
|
2,896,356 |
|
|
|
3,669,950 |
|
Debt costs amortization |
|
|
1,390,790 |
|
|
|
1,190,649 |
|
|
|
2,752,621 |
|
|
|
2,081,294 |
|
Straight-line rent revenue |
|
|
(1,826,977 |
) |
|
|
(2,279,995 |
) |
|
|
(3,690,629 |
) |
|
|
(3,939,779 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted funds from operations |
|
$ |
16,258,156 |
|
|
$ |
24,634,783 |
|
|
$ |
33,809,585 |
|
|
$ |
40,243,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per diluted share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, less participating securities share in earnings |
|
$ |
0.09 |
|
|
$ |
0.20 |
|
|
$ |
0.23 |
|
|
$ |
0.39 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
0.09 |
|
|
|
0.08 |
|
|
|
0.17 |
|
|
|
0.15 |
|
Discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
|
Loss (gain) on sale of real estate |
|
|
|
|
|
|
(0.14 |
) |
|
|
|
|
|
|
(0.15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations |
|
$ |
0.18 |
|
|
$ |
0.14 |
|
|
$ |
0.40 |
|
|
$ |
0.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off/reserve of straight-line rent |
|
|
0.01 |
|
|
|
0.15 |
|
|
|
0.01 |
|
|
|
0.16 |
|
Write-off of deferred financing costs |
|
|
|
|
|
|
0.05 |
|
|
|
|
|
|
|
0.05 |
|
Write-off of discontinued operations receivable |
|
|
|
|
|
|
0.03 |
|
|
|
|
|
|
|
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized funds from operations |
|
$ |
0.19 |
|
|
$ |
0.37 |
|
|
$ |
0.41 |
|
|
$ |
0.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
0.02 |
|
|
|
0.03 |
|
|
|
0.04 |
|
|
|
0.06 |
|
Debt costs amortization |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.04 |
|
|
|
0.04 |
|
Straight-line rent revenue |
|
|
(0.02 |
) |
|
|
(0.04 |
) |
|
|
(0.05 |
) |
|
|
(0.07 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted funds from operations |
|
$ |
0.21 |
|
|
$ |
0.38 |
|
|
$ |
0.44 |
|
|
$ |
0.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 normalized
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.
|
|
|
(A) |
|
Financials have been restated to reflect our adoption of the new accounting pronouncements
involving (i) convertible bonds, (ii) participating securities
and (iii) non-controlling interests. |