e10vq
Table of Contents

 
 
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
     
þ   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2010
OR
     
o   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.
(Exact Name of Registrant as Specified in Its Charter)
     
MARYLAND
(State or other jurisdiction of
incorporation or organization)
  20-0191742
(I. R. S. Employer
Identification No.)
     
1000 URBAN CENTER DRIVE, SUITE 501
BIRMINGHAM, AL
(Address of principal executive offices)
  35242
(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 þ No o
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 o No o
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 o   Accelerated filer þ   Non-accelerated filer o (Do not check if a smaller reporting company)   Smaller reporting company o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
As of August 5, 2010, the registrant had 111,270,847 shares of common stock, par value $.001, outstanding.
 
 

 


 

MEDICAL PROPERTIES TRUST, INC.
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2010
Table of Contents
         
    Page  
       
    3  
    3  
    4  
    5  
    6  
    12  
    16  
    17  
       
    17  
    17  
    17  
    17  
    17  
    17  
    18  
    19  
    20  
 EX-31.1
 EX-31.2
 EX-32
 EX-99.1

2 


Table of Contents

PART I — FINANCIAL INFORMATION
Item 1. Financial Statements.
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
                 
    June 30, 2010     December 31, 2009  
(In thousands, except per share amounts)   (Unaudited)     (Note 2)  
Assets
               
Real estate assets
               
Land, buildings and improvements, and intangible lease assets
  $ 983,171     $ 908,475  
Mortgage loans
    205,641       200,164  
Real estate held for sale
          69,646  
 
           
Gross investment in real estate assets
    1,188,812       1,178,285  
Accumulated depreciation and amortization
    (67,117 )     (54,948 )
 
           
Net investment in real estate assets
    1,121,695       1,123,337  
Cash and cash equivalents
    121,637       15,307  
Interest and rent receivable
    27,844       19,845  
Straight-line rent receivable
    29,292       27,539  
Other loans
    51,704       110,842  
Assets of discontinued operations
    875       1,185  
Other assets
    29,238       11,843  
 
           
Total Assets
  $ 1,382,285     $ 1,309,898  
 
           
Liabilities and Equity
               
Liabilities
               
Debt, net
  $ 382,302     $ 576,678  
Accounts payable and accrued expenses
    38,053       29,247  
Deferred revenue
    21,366       15,350  
Lease deposits and other obligations to tenants
    17,750       17,048  
 
           
Total liabilities
    459,471       638,323  
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 — 109,950 shares at June 30, 2010, and 78,725 shares at December 31, 2009
    110       79  
Additional paid in capital
    1,049,358       759,721  
Distributions in excess of net income
    (123,343 )     (88,093 )
Accumulated other comprehensive loss
    (3,160 )      
Treasury shares, at cost
    (262 )     (262 )
 
           
Total Medical Properties Trust, Inc. stockholders’ equity
    922,703       671,445  
 
           
Non-controlling interests
    111       130  
 
           
Total equity
    922,814       671,575  
 
           
Total Liabilities and Equity
  $ 1,382,285     $ 1,309,898  
 
           
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 June 30,     For the Six Months Ended June 30,  
(In thousands, except per share amounts)   2010     2009     2010     2009  
Revenues
                               
Rent billed
  $ 24,843     $ 21,424     $ 46,623     $ 42,297  
Straight-line rent
    (177 )     748       1,674       2,612  
Interest and fee income
    6,541       7,168       14,475       14,591  
 
                       
Total revenues
    31,207       29,340       62,772       59,500  
Expenses
                               
Real estate depreciation and amortization
    5,905       6,031       12,169       11,597  
Loan impairment charge
                12,000        
Property-related
    1,111       1,176       1,841       2,039  
General and administrative
    9,464       5,799       15,633       11,478  
 
                       
Total operating expenses
    16,480       13,006       41,643       25,114  
 
                       
Operating income
    14,727       16,334       21,129       34,386  
Other income (expense)
                               
Interest income
    29       54       13       54  
Debt refinancing costs
    (6,214 )           (6,214 )      
Interest expense
    (8,557 )     (9,431 )     (18,014 )     (18,894 )
 
                       
Net other expense
    (14,742 )     (9,377 )     (24,215 )     (18,840 )
 
                       
Income (loss) from continuing operations
    (15 )     6,957       (3,086 )     15,546  
Income from discontinued operations
    6,247       901       6,505       3,029  
 
                       
Net income
    6,232       7,858       3,419       18,575  
Net income attributable to non-controlling interests
    (9 )     (12 )     (18 )     (19 )
 
                       
Net income attributable to MPT common stockholders
  $ 6,223     $ 7,846     $ 3,401     $ 18,556  
 
                       
Earnings per common share— basic and diluted
                               
Income (loss) from continuing operations attributable to MPT common stockholders
  $     $ 0.08     $ (0.04 )   $ 0.19  
Income from discontinued operations attributable to MPT common stockholders
    0.06       0.01       0.07       0.04  
 
                       
Net income attributable to MPT common stockholders
  $ 0.06     $ 0.09     $ 0.03     $ 0.23  
 
                       
 
Weighted average shares outstanding
    103,498       78,616       91,337       77,524  
 
                       
 
Dividends declared per common share
  $ 0.20     $ 0.20     $ 0.40     $ 0.40  
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 Six Months Ended June 30,  
    2010     2009  
Operating activities
               
Net income
  $ 3,419     $ 18,575  
                 
Adjustments to reconcile net income to net cash provided by operating activities
               
Depreciation and amortization
    13,183       13,151  
Straight-line rent revenue
    (1,674 )     (3,723 )
Share-based compensation
    3,884       2,896  
Gain on sale of real estate
    (6,162 )      
Straight-line rent write off/reserve
          1,111  
Loan impairment
    12,000        
Increase (decrease) in accounts payable and accrued liabilities
    (569 )     (1,401 )
Amortization and write-off of deferred financing costs and debt discount
    3,962       2,753  
Premium paid on extinguishment of debt
    3,490        
Other adjustments
    (4,583 )     (4,196 )
 
           
Net cash provided by operating activities
    26,950       29,166  
Investing activities
               
Real estate acquired
    (73,851 )     (499 )
Principal received on loans receivable
    45,882       3,025  
Proceeds from sale of real estate
    75,000        
Investment in loans receivable
    (8,393 )     (5,681 )
Construction in progress, equipment, and other
    (14,588 )     (1,204 )
 
           
Net cash provided by (used in) investing activities
    24,050       (4,359 )
Financing activities
               
Revolving credit facilities, net
    (137,200 )     (68,800 )
Additions to debt
    148,500        
Payments of debt
    (204,096 )     (606 )
Distributions paid
    (32,435 )     (29,439 )
Sale of common stock
    288,470       67,848  
Other financing activities
    (7,909 )     2,364  
 
           
Net cash provided by (used in) by financing activities
    55,330       (28,633 )
 
           
Increase (decrease) in cash and cash equivalents for period
    106,330       (3,826 )
Cash and cash equivalents at beginning of period
    15,307       11,748  
 
           
Cash and cash equivalents at end of period
  $ 121,637     $ 7,922  
 
           
Interest paid
    15,916     $ 17,095  
Supplemental schedule of non-cash financing activities:
               
Distributions declared, unpaid
    22,326       16,050  
Other non-cash financing activities
          5  
See accompanying notes to condensed consolidated financial statements.

5


Table of Contents

MEDICAL PROPERTIES TRUST, INC. 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.
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 subsidiary (“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 six month periods ended June 30, 2010, are not necessarily indicative of the results that may be expected for the year ending December 31, 2010. The condensed consolidated balance sheet at December 31, 2009 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.
Reclassifications: Certain reclassifications have been made to the condensed consolidated financial statements to conform to the 2010 consolidated financial statement presentation. These reclassifications had no impact on stockholders’ equity or net income.
We evaluated all events or transactions that occurred after June 30, 2010, up through the date we issued these financial statements.
For further information about significant accounting policies, refer to the consolidated financial statements and footnotes thereto included in the Annual Report on Form 10-K, as amended, for the year ended December 31, 2009.
6

 


Table of Contents

3. Real Estate and Lending Activities
Acquisitions
On June 17, 2010, we acquired three inpatient rehabilitation hospitals in Texas for an aggregate purchase price of $74 million. The properties acquired had existing leases in place, which we assumed, that have initial terms expiring in 2033, provide for initial cash returns of 9.7% and periodic escalation of up to 1.67% on an annualized basis. Each lease may, subject to conditions, be renewed by the operator for two additional ten-year terms.
As part of this acquisition, we purchased the following assets: ($ amounts in thousands)
         
Land
  $ 6,264  
Building
    61,893  
Intangible lease assets — subject to amortization (weighted average useful life of 23.1 years)
    5,694  
 
     
Total
  $ 73,851  
 
     
These three acquired hospitals contributed $0.3 million of revenue for the three and six months ended June 30, 2010. In addition, we incurred approximately $0.6 million of acquisition – related costs during the same period.
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 Healthcare Services, Inc. (“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 the current period and all prior periods.
Leasing 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, $2 million has been recognized in income from lease inception through June 30, 2010, and we expect to recognize the other $10 million into income over the remainder of the lease life.
In April 2009, we terminated leases on two of our facilities in Louisiana (Covington and Denham Springs) after the operator defaulted on the leases. As a result of the lease terminations, we recorded a $1.1 million charge in order to fully reserve and write off, respectively, the related straight-line rent receivables associated with the Covington and Denham Springs facilities. In addition, we accelerated the amortization of the related lease intangibles resulting in $0.5 million of expense in the 2009 second quarter. In June 2009, we re-leased the Denham Springs facility to a new operator under terms similar to the terminated lease.
In March 2010, we re-leased our Covington facility. 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. Rent during 2010 is based on an annual rate of $1.4 million and, commencing on January 1, 2011, increases 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.
At June 30, 2010, we had $3.8 million of receivables related to the former operator of our Bucks County facility that were guaranteed by its parent company. We continue to pursue collection of these receivables, and have instituted legal proceedings against the operator and others. There is no assurance that we will receive all or any of the guaranteed amounts.
Since January 2007, we have advanced approximately $28 million to the operator/lessee of Monroe Hospital in Bloomington, Indiana pursuant to a working capital loan agreement, including additional advances of $0.7 million in April 2010. In addition, we have accrued $15.6 million for rent, interest and other charges including $1.0 million of rent in the 2010 second quarter. 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. As part of these evaluations (which are still ongoing), we elected to reopen negotiations with several large hospital systems that had previously expressed interest in acquiring or otherwise managing the Monroe Hospital. We believe that the future cash flows of the current tenant or a transaction with one of these large hospital systems would, more likely than not, result in less than a full recovery of our loan advances, and, accordingly, we recorded a $12 million charge in the 2010 first quarter to recognize the estimated impairment of the working capital loan. In making this estimate, we considered our first priority secured interest in approximately (i) approximately $5 million in hospital patient receivables, (ii) cash balances of approximately $4 million, and (iii) 100% of the membership interests of the operator/lessee and our assessment of the realizable value of our other collateral. No additional impairment was needed in the 2010 second quarter.

7 


Table of Contents

We have not committed to the adoption of a plan to transition ownership or management of the 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 currently are recognizing income on the Monroe loan on a cash basis.
For the three months ended June 30, 2010 and 2009, revenue from affiliates of Prime (including rent and interest from mortgage and working capital loans) accounted for 33.8% and 35.3%, respectively, of total revenue. For the three months ended June 30, 2010 and 2009, revenue from Vibra Healthcare, LLC (“Vibra”) (including rent and interest from working capital loans) accounted for 14.2% and 15.3%, respectively, of total revenue.
For the six months ended June 30, 2010 and 2009, revenue from affiliates of Prime (including rent and interest from mortgage and working capital loans) accounted for 34.6% and 34.8%, respectively, of total revenue. For the six months ended June 30, 2010 and 2009, revenue from Vibra (including rent and interest from working capital loans) accounted for 14.0% and 15.1%, respectively, of total revenue.
Loans
In April 2010, Prime repaid $40 million in other loans plus accrued interest.
4. Debt
The following is a summary of debt, net of discounts ($ amounts in thousands):
                                 
    As of June 30,     As of December 31,  
    2010     2009  
    Balance     Interest Rate     Balance     Interest Rate  
Revolving credit facilities
  $     Variable   $ 137,200     Variable
 
                               
Senior unsecured notes — fixed rate through July and October 2011 due July and October 2016
    125,000       7.333% — 7.871 %     125,000       7.333% — 7.871 %
Exchangeable senior notes
                               
Principal amount
    103,675       6.125% — 9.250 %     220,000       6.125% — 9.250 %
Unamortized discount
    (3,469 )             (8,265 )        
 
                           
 
    100,206               211,735          
Term loans
                               
Principal amount
    158,568     Various     102,743     Various
Unamortized discount
    (1,472 )              
 
                           
 
    157,096               102,743          
 
                           
 
  $ 382,302             $ 576,678          
 
                           
As of June 30, 2010, principal payments due for our debt (which exclude the effects of any discounts recorded) are as follows:
         
2010
  $ 883  
2011
    31,611  
2012
    1,500  
2013
    83,500  
2014
    1,500  
Thereafter
    268,249  
 
     
Total
  $ 387,243  
 
     
In April 2010, we completed a public offering of common stock (the “Offering”) resulting in net proceeds, after underwriting discount and commissions, of $279.1 million. See Note 5 to our condensed consolidated financial statements in Item 1 to this Form 10-Q for further information. We used the net proceeds from the Offering to fund a cash tender offer (“Tender Offer”) for 84% of the outstanding 6.125% exchangeable senior notes due 2011 at a price of 103% of the principal amount plus accrued interest and unpaid interest (or $123.2 million). In addition, we paid off a $30 million term loan that was set to mature in November 2010.
In addition, in May 2010, we closed on a new $450 million secured credit facility with a syndicate of banks, and the proceeds of such new credit facility and Offering were used to repay in full all outstanding obligations under the old $220 million credit facility.
These refinancing activities resulted in a charge of approximately $6.2 million in the 2010 second quarter related to the write-off of previously deferred financing costs and the premium we paid associated with our Tender Offer.
The new credit facility includes a $150 million term loan facility (“2010 Term Loan”) and a $300 million revolving loan facility (“2010 Revolving Facility”). We may increase the 2010 Revolving Facility up to $375 million via an accordion feature through November 2011, and in July 2010, we received a $30 million binding commitment from an additional bank participant, increasing our total availability to $330 million.

8 


Table of Contents

The 2010 Term Loan has a 6-year term that matures May 17, 2016 and has an interest rate option of (1) LIBOR plus a spread of 3.5% or (2) the higher of the “prime rate” or federal funds rate plus 0.5%, plus a spread of 2.50%. This 2010 Term Loan is subject to a LIBOR floor of 1.5%.
The 2010 Revolving Facility has a 3-year term that matures on May 17, 2013 and has an interest rate option of (1) the higher of the “prime rate” or federal funds rate plus 0.5%, plus a spread initially set at 2.00% but that is adjustable from 2.00% to 2.75% based on current total leverage, or (2) LIBOR plus a spread initially set at 3.00% but that is adjustable from 3.00% to 3.75% based on current total leverage. In addition, we are required to pay a quarterly commitment fee on the undrawn portion of the 2010 Revolving Facility, ranging from 0.375% to 0.500% per year.
During the second quarter 2010, we entered into an interest rate swap to fix $65 million of our $125 million senior notes, starting July 31, 2011 (date on which the interest rate is scheduled to turn variable) 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 June 30, 2010, the fair value of the interest rate swaps is $3.2 million, which is reflected in accounts payable and accrued expenses on the condensed consolidated balance sheet.
We account for these swaps as cash flow hedges and expect any change in the fair value of these swaps to be recorded in accumulated other comprehensive income/loss on the balance sheet until the underlying debt matures. We did not have any hedge ineffectiveness in the periods, therefore, there was no income statement effect recorded during the three or six month periods ending June 30, 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, these agreements limit the amount of dividends we can pay to 90% 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 that serve as collateral, except a portion may be reinvested subject to certain limitations, as defined in the credit facility agreement.
In addition to these restrictions, the new 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 June 30, 2010, 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, were $279.1 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.
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.
In January 2009, we completed a public offering of 12.0 million shares of our common stock at $5.40 per share. Including the underwriters’ purchase of 1.3 million additional shares to cover over allotments, net proceeds from this offering, after underwriting discount and commissions and fees, were $67.9 million. Proceeds from this offering were used to repay borrowings outstanding under our revolving credit facilities.
On January 9, 2009, we filed Articles of Amendment to our charter with the Maryland State Department of Assessments and Taxation increasing the number of authorized shares of common stock, par value $0.001 per share, available for issuance from 100,000,000 to 150,000,000.
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 3,233,977 shares remain available for future stock awards as of June 30, 2010. We awarded 277,680 and 441,134 shares in the six months ended June 30, 2010 and 2009, respectively, of time-based restricted stock to management, independent directors, and employees. These awards vest quarterly based on service, over three years, in equal amounts. In addition, our management team was awarded 182,600 performance-based awards in the first quarter of 2010. These awards vest ratably over a three year period based on the achievement of certain performance measures, with a carry-back and carryforward provision through December 31, 2014. Dividends on these awards are paid only upon achievement of the performance measures.

9 


Table of Contents

7. 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. 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: (amounts in thousands)
                                 
    June 30,     December 31,  
    2010     2009  
    Book     Fair     Book     Fair  
Asset (Liability)   Value     Value     Value     Value  
Interest and Rent Receivables
  $ 27,844     $ 19,945     $ 19,845     $ 16,712  
Loans
    257,345       244,080       311,006       299,133  
Debt, net
    (382,302 )     (356,512 )     (576,678 )     (547,242 )
8. Discontinued Operations
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.
In the fourth quarter of 2009, we sold the real estate of a general acute hospital in Encino, California to Prime for proceeds of approximately $15 million, resulting in a gain on the sale of $0.3 million.
In 2006, we terminated leases for a hospital and medical office building (“MOB”) complex in Houston, Texas and repossessed the real estate. In January 2007, we sold the hospital and MOB complex and recorded a gain on the sale of real estate of $4.1 million. We were defendants in litigation related to this facility as described in Note 10 — Contingencies, since we sold this facility, which resulted in a significant amount of legal expenses in the first half of 2010 and 2009. In the second quarter 2010, we settled the indemnification claim with Stealth, L.P. (“Stealth”) resulting in $875,000 of proceeds of which we recorded as a reduction of legal expenses in 2010.
The following table presents the results of discontinued operations, which includes the revenue and expenses of the three previously-owned facilities noted above, for the three and six months ended June 30, 2010 and 2009 ($ amounts in thousands except per share amounts):
                                 
    For the Three Months     For the Six Months  
    Ended June 30,     Ended June 30,  
    2010     2009     2010     2009  
Revenues
  $ 563     $ 2,161     $ 2,371     $ 4,321  
Gain on sale
    6,162             6,178        
Net income
    6,247       901       6,505       3,029  
Earnings per common share — diluted
  $ 0.06     $ 0.01     $ 0.07     $ 0.04  
9. Earnings Per Share
Our earnings per share were calculated based on the following (amounts in thousands):
                 
    For the Three Months  
    Ended June 30,  
    2010     2009  
Numerator:
               
Income (loss) from continuing operations
  $ (15 )   $ 6,957  
Non-controlling interests’ share in continuing operations
    (9 )     (9 )
Participating securities’ share in earnings
    (328 )     (380 )
 
           
Income (loss) from continuing operations, less participating securities’ share in earnings
    (352 )     6,568  
 
               
Income from discontinued operations
    6,247       901  
Non-controlling interests’ share in discontinued operations
          (3 )
 
           
Income from discontinued operations attributable to MPT common stockholders
    6,247       898  
 
           
Net income, less participating securities’ share in earnings
  $ 5,895     $ 7,466  
 
           

10 


Table of Contents

                 
    For the Six Months  
    Ended June 30,  
    2010     2009  
Numerator:
               
Income (loss) from continuing operations
  $ (3,086 )   $ 15,546  
Non-controlling interests’ share in continuing operations
    (18 )     (18 )
Participating securities’ share in earnings
    (679 )     (770 )
 
           
Income (loss) from continuing operations, less participating securities’ share in earnings
    (3,783 )     14,758  
 
Income from discontinued operations
    6,505       3,029  
Non-controlling interests’ share in discontinued operations
          (1 )
 
           
Income from discontinued operations attributable to MPT common stockholders
    6,505       3,028  
 
           
Net income, less participating securities’ share in earnings
  $ 2,722     $ 17,786  
 
           
For the three and six months ended June 30, 2010 and 2009, 0.1 million of options were excluded from the diluted earnings per share calculation as they were not determined to be dilutive. Shares that may be issued in the future in accordance with our convertible bonds were excluded from the diluted earnings per share calculation as they were not determined to be dilutive.
10. Contingencies
In November 2009, we reached an agreement to settle all of the claims asserted by Stealth in previously disclosed litigation concerning the termination of leases of the Houston Town and Country Hospital and medical office building in October 2006, with the exception of a single contract claim for which Memorial Hermann Healthcare System had agreed to provide indemnification. Claims separately asserted against us by six of Stealth’s limited partners were not affected by the settlement.
In January 2010, Memorial Hermann settled all claims asserted by Stealth including the single contract claim against us at no additional cost to us.
Also not affected by the settlement with Stealth were certain contract and tort claims asserted by six of Stealth’s limited partners. As part of the settlement in November, however, Stealth indemnified us for any judgment amount and certain defense costs that we incur related to these claims. During the first quarter of 2010, these claims were tried in Harris County District Court in Houston, Texas, and the jury found against the plaintiffs on all claims. In the second quarter 2010, we settled the indemnification claim with Stealth resulting in $875,000 of proceeds to cover these defense costs, which we recorded as a reduction of legal expenses in June 2010.
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.
11. Comprehensive Income
The following table provides a summary of comprehensive income for the applicable periods (in thousands):
                 
    For the Three Months  
    Ended June 30,  
    2010     2009  
Net income
  $ 6,232     $ 7,858  
Other comprehensive income:
               
Unrealized gain (loss) on interest rate swap
    (3,160 )      
 
           
Total comprehensive income
    3,072       7,858  
Comprehensive income attributable to non-controlling interests
    (9 )     (12 )
 
           
Comprehensive income attributable to MPT common stockholders
  $ 3,063     $ 7,846  
 
           
                 
    For the Six Months  
    Ended June 30,  
    2010     2009  
Net income
  $ 3,419     $ 18,575  
Other comprehensive income:
               
Unrealized gain (loss) on interest rate swap
    (3,160 )      
 
           
Total comprehensive income
    259       18,575  
Comprehensive income attributable to non-controlling interests
    (18 )     (19 )
 
           
Comprehensive income attributable to MPT common stockholders
  $ 241     $ 18,556  
 
           

11 


Table of Contents

12. Income Taxes
With the early prepayment of working capital loans by Prime and the impairment of the Monroe loan as more fully described in Note 3 to our condensed consolidated financial statements in Item 1 to this Form 10-Q, we do not believe, at this time, that our taxable REIT subsidiary will generate enough taxable income to use the federal and state net operating losses within the carryforward period specified by law. Therefore, in the 2010 second quarter, we have fully reserved for the $1.5 million deferred tax asset, of which $1.2 million relates to discontinued operations. We will continue to monitor this valuation allowance and if circumstances change (such as new loans or other transactions), we will adjust this valuation allowance accordingly.
13. 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 three and six month periods ended June 30, 2010.
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 should be read together with the condensed consolidated financial statements of Medical Properties Trust, Inc. 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, 2009.
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, 2009, 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 impact of the recent credit crisis and global economic slowdown, which has had and may continue to 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.

12 


Table of Contents

Key Factors that May Affect Our Operations
Our revenues are derived 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:
  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 2009 Annual Report on Form 10-K, as amended, 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, and accounting policy on consolidation. During the three and six months ended June 30, 2010, there were no material changes to these policies, except we have adopted the new accounting guidance on consolidation. The primary changes to the consolidation guidance are that it (1) requires a more qualitative versus quantitative approach in determining the primary beneficiary of a variable interest entity and (2) requires continuous reassessment as to whether we should consolidate a variable interest entity whereas the old guidance required reassessment only after the occurrence of certain reconsideration events.
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 a profits interest in our tenants that gives us a limited right to share in the tenant’s positive cash flow.
At June 30, 2010, our portfolio consisted of 53 properties: 48 facilities (of the 50 facilities that we own) are leased to 15 tenants and the remaining assets are in the form of first mortgage loans to two operators. Our owned facilities consisted of 20 general acute care hospitals, 13 long-term acute care hospitals, 9 inpatient rehabilitation hospitals, 2 medical office buildings, and 6 wellness centers. The non-owned facilities on which we have made mortgage loans consist of general acute care facilities.
All of our investments are located in the United States, and we have no present plans to invest in non-U.S. markets in the foreseeable future. The following is our revenue by operating type (dollars in thousands):

13 


Table of Contents

Revenue by property type:
                                 
    For the Three             For the Three        
    Months Ended             Months Ended        
    June 30,     % of     June 30,     % of  
    2010     Total     2009     Total  
General Acute Care Hospitals
  $ 21,024       67.3 %   $ 19,908       67.8 %
Long-term Acute Care Hospitals
    6,643       21.3 %     5,505       18.8 %
Rehabilitation Hospitals
    2,776       8.9 %     2,539       8.6 %
Medical Office Buildings
    426       1.4 %     810       2.8 %
Wellness Centers
    338       1.1 %     578       2.0 %
 
                   
Total revenue
  $ 31,207       100.0 %   $ 29,340       100.0 %
 
                   
                                 
    For the Six             For the Six        
    Months Ended             Months Ended        
    June 30,     % of     June 30,     % of  
    2010     Total     2009     Total  
General Acute Care Hospitals
  $ 42,533       67.8 %   $ 39,971       67.2 %
Long-term Acute Care Hospitals
    13,128       20.9 %     12,082       20.3 %
Rehabilitation Hospitals
    5,583       8.9 %     5,079       8.5 %
Medical Office Buildings
    853       1.3 %     1,226       2.1 %
Wellness Centers
    675       1.1 %     1,142       1.9 %
 
                       
Total revenue
  $ 62,772       100.0 %   $ 59,500       100.0 %
 
                   
At June 30, 2010, two of our facilities, River Oaks and Sharpstown (located in Houston, Texas), remained vacant due to tenant defaults in 2008. We have stopped accruing rent on both of these facilities. We are currently working to re-lease or sell these facilities, but no assurances can be made that we will be able to sell or re-lease them in the near future.
We have 29 employees as of August 1, 2010. 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 June 30, 2010 Compared to June 30, 2009
Net income for the three months ended June 30, 2010 was $6.2 million, compared to $7.8 million for the three months ended June 30, 2009.
A comparison of revenues for the three month period ended June 30, 2010 and 2009, is as follows, as adjusted in 2009 for discontinued operations ($ amounts in thousands):
                                         
                                    Year over  
            % of             % of     Year  
    2010     Total     2009     Total     Change  
Base rents
  $ 23,758       76.1 %   $ 20,830       71.0 %     14.1 %
Straight-line rents
    (177 )     -0.5 %     748       2.5 %     -124 %
Percentage rents
    1,085       3.5 %     594       2.0 %     82.7 %
Fee income
    132       0.4 %     48       0.2 %     175 %
Interest from loans
    6,409       20.5 %     7,120       24.3 %     -10.0 %
 
                             
Total revenue
  $ 31,207       100.0 %   $ 29,340       100.0 %     6.4 %
 
                             
Base rents for the 2010 second quarter increased 14.1% versus the prior year as a result of the rental income from the previously vacant Bucks facility, additional rent generated from annual escalation provisions in our leases and incremental revenue from the properties acquired in June 2010. In addition, $1.7 million of straight-line rent was reclassified as base rent in the 2010 second quarter upon the payment of $12 million by Prime pursuant to the additional rent provisions of the lease related to our Shasta property — See Note 3 to our condensed consolidated financial statements in Item 1 to this Form 10-Q for further information. In the 2009 second quarter, we wrote off or reserved $1.1 million of straight-line rent receivables associated with the termination of two leases in Louisiana.
Interest from loans is lower than the prior year due to the repayment of $40 million in loans from Prime in the second quarter 2010.
Real estate depreciation and amortization during the second quarter of 2010 was $5.9 million, which is consistent with the second quarter of the prior year.
Property-related expenses in the second quarter of 2010 decreased from $1.2 million to $1.1 million. Of the property-related expenses in the second quarters of 2010 and 2009, $1.0 million and $1.0 million, respectively, represented utility costs, repair and maintenance expense, legal, insurance and property taxes associated with vacant properties.
General and administrative expenses in the second quarter of 2010 increased compared to the same period in 2009 by $3.7 million, or 63.2%, from $5.8 million to $9.5 million. The majority of this increase relates to executive severance of $2.8 million recorded during the second quarter of 2010 as a result of the resignation of an executive officer. In addition, we incurred $0.6 million in legal and other closing costs related to the consummated acquisition in June 2010.

14 


Table of Contents

Interest expense for the quarters ended June 30, 2010 and 2009 totaled $8.6 million and $9.4 million, respectively. This decrease is primarily due to lower debt balances in 2010 as a result of the debt refinancing during the second quarter of 2010. Associated with the debt refinancing, we recorded a charge of $6.2 million related to the write-off of previously deferred financing costs and the premium we paid associated with our Tender Offer.
In addition to the items noted above, net income for the quarters ended June 30, 2010 and 2009, was impacted by discontinued operations. See Note 8 to our condensed consolidated financial statements in Item 1 to this Form 10-Q for further information.
Six Months Ended June 30, 2010 Compared to June 30, 2009
Net income for the six months ended June 30, 2010, was $3.4 million compared to net income of $18.6 million for the six months ended June 30, 2009.
A comparison of revenues for the six month periods ended June 30, 2010 and 2009, is as follows:
                                         
                                    Year over  
            % of             % of     Year  
    2010     Total     2009     Total     Change  
Base rents
  $ 45,009       71.7 %   $ 41,467       69.7 %     8.5 %
Straight-line rents
    1,674       2.6 %     2,612       4.4 %     -35.9 %
Percentage rents
    1,614       2.6 %     830       1.4 %     94.5 %
Fee income
    237       0.4 %     176       0.3 %     34.7 %
Interest from loans
    14,238       22.7 %     14,415       24.2 %     -1.2 %
 
                             
Total revenue
  $ 62,772       100.0 %   $ 59,500       100.0 %     5.5 %
 
                             
Base rents for the 2010 first and second quarters increased 8.5% versus the prior year as a result of the rental income from the previously vacant Bucks facility, additional rent generated from annual escalation provisions in our leases, and to a lesser extent, incremental revenue from the properties acquired in June 2010. Interest from loans is lower than the prior year due to the repayment of $40 million in loans from Prime in the second quarter 2010.
Straight line rent for the 2010 first and second quarters decreased 35.9% versus the prior year due to approximately $1.7 million of unbilled rent being reclassed to billed rent in the second quarter of 2010, partially offset by the $1.1 million write-off/reserve of straight-line rent receivables associated with the termination of two leases in 2009.
Real estate depreciation and amortization during the first half of 2010 was $12.2 million, compared to $11.6 million during the same period of 2009, a 4.9% increase. All of this increase is related to an adjustment made to the useful lives of one of our properties in the 2010 first quarter. No such adjustment was made in 2009.
Property-related expenses during the first six months decreased from $2.0 million in 2009 to $1.8 million in 2010. Of the property-related expenses in the 2010 and 2009 first half, $1.6 million and $1.8 million, respectively, represented utility costs, repair and maintenance expense, legal, and property taxes associated with vacant or previously vacant properties.
In the 2010 first quarter, we recognized a $12 million loan impairment charge related to our Monroe facility. No such charge was recorded in 2009.
General and administrative expenses in the first two quarters of 2010 and 2009 totaled $15.6 million and $11.5 million, respectively, an increase of 36.2%. In the second quarter of 2010, compensation expense was higher due to executive severance of $2.8 million. In addition, we incurred $0.6 million in legal and other closing costs related to the consummated acquisition in June 2010.
Interest expense for the first half of 2010 and 2009 totaled $18.0 million and $18.9 million, respectively. This decrease is primarily due to lower debt balances in 2010 as a result of the debt refinancing during the second quarter. In regards to the debt refinancing, we recorded a charge of $6.2 million related to the write-off of previously deferred financing costs and the premium we paid associated with our Tender Offer.
In addition to the items noted above, net income for the six month periods was impacted by discontinued operations. See Note 8 to our condensed consolidated financial statements in Item 1 to this Form 10-Q for further information.
LIQUIDITY AND CAPITAL RESOURCES
During the six months ended June 30, 2010, operating cash flows, which primarily consist of rent and interest from mortgage and working capital loans, were $27.0 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 $32.4 million, real estate acquisitions of $74 million and our debt refinancing activities.
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.
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, were $279.1 million. We have used the net proceeds from the Offering to pay off our $30 million term loan that was due this year and to fund our Tender Offer for 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).

15 


Table of Contents

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. The new facility includes a $300 million three-year term revolving facility and $150 million six-year term loan. We may increase the revolving facility up to $375 million through an accordion feature through November 2011, and in July 2010, we received a $30 million binding commitment from an additional bank participant, increasing our total availability to $330 million.
During the second quarter 2010, we entered into an interest rate swap to fix $65 million of our $125 million senior notes, starting July 31, 2011 (date on which the interest rate is scheduled to turn variable) through maturity date, 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 at a rate of 5.675%. We are currently paying a weighted average rate of 7.70% on those notes, so we expect to save $2.5 million annually on interest expense once the swaps become effective in July and October 2011.
Finally, in April 2010, we sold the real estate of our Centinela Hospital to Prime for $75 million. Separately, Prime also repaid $40 million in outstanding loans plus accrued interest in April 2010. In addition, Prime paid us $12 million in additional rent related to our Shasta property.
During the six months ended June 30, 2009, operating cash flows were $29.2 million, which, along with borrowings from our revolving credit facility, were used to fund our dividends of $29.4 million and investing activities of $4.4 million. In January 2009, we completed a public offering of 12.0 million shares of our common stock at $5.40 per share. Including the underwriters’ purchase of 1.3 million additional shares to cover over-allotments, net proceeds from this offering, after underwriting discount and commissions and fees, were $67.9 million. The net proceeds of this offering were generally used to repay borrowings outstanding under our revolving credit facilities.
     Short-term Liquidity Requirements: At August 1, 2010, our availability under our revolving credit facilities plus cash on-hand approximated $447.1 million. We have only nominal principal payments due and no significant maturities in 2010. In addition, currently we have only $11.5 million in firm commitments for acquisitions or other capital expenditures. 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, our firm commitments, distributions in compliance with REIT requirements, and to fund our current investment strategies for the next 12 months.
     Long-term Liquidity Requirements: With current availability, as discussed above, along with our current monthly cash receipts from rent and loan interest, we believe we have the liquidity available to us to fund our operations, debt and interest obligations, and distributions in compliance with REIT requirements and investment strategies for the foreseeable future.
Distribution Policy
We have elected to be taxed as a REIT commencing with our taxable year that began on April 6, 2004 and ended on December 31, 2004. To qualify as a REIT, we must meet a number of organizational and operational requirements, including a requirement that we distribute at least 90% of our REIT taxable income, excluding net capital gain, to our stockholders. It is our current intention to comply with these requirements and maintain such status going forward.
The table below is a summary of our distributions declared during the two-year period ended June 30, 2010:
                 
            Distribution per  
Declaration Date   Record Date   Date of Distribution   Share  
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  
August 20, 2009
  September 17, 2009   October 15, 2009   $ 0.20  
May 21, 2009
  June 11, 2009   July 14, 2009   $ 0.20  
February 24, 2009
  March 19, 2009   April 9, 2009   $ 0.20  
December 4, 2008
  December 23, 2008   January 22, 2009   $ 0.20  
August 21, 2008
  September 18, 2008   October 16, 2008   $ 0.27  
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 new credit facility.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
     Market risk includes risks that arise from changes in interest rates, foreign currency exchange rates, commodity prices, equity prices and other market changes that affect market sensitive instruments. 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 reflected also by changes in “cap” rates, which is measured by the current base rent divided by the current market value of a facility.
     Our primary exposure to market risks relates to fluctuations in interest rates and equity prices. To manage these risks, we may use various instruments such as the interest rate swaps we entered into in June 2010 or the capped call transaction we entered into in 2009. 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 June 30, 2010, our outstanding debt totaled $382.3 million, which consisted of fixed-rate debt of $233.8 million and variable rate debt of $148.5 million.
     If market interest rates increase by one-percentage point, the fair value of our fixed rate debt, after considering the effects of the interest rate swaps, would decrease by $12.9 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 $1.5 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 $1.5 million per year. This assumes that the average amount outstanding under our variable rate debt for a year approximates $150 million, the balance at June 30, 2010.
Share Price Sensitivity
     During the second quarter 2010, we funded a cash tender offer (“Tender Offer”) for 84% of the outstanding 6.125% exchangeable senior notes due 2011 at a price of 103% of the principal amount plus accrued interest and unpaid interest (or approximately $123.2 million). At June 30, 2010, only $21.7 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 June 30, 2010 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 0.2 million shares. At $25 per share, we would be required to issue an additional 0.4 million shares.
     Our 2008 exchangeable notes have a similar conversion adjustment feature which could affect its 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 June 30, 2010. 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. Assuming a price of $20 per share, we would be required to issue an additional 2.5 million shares. At $25 per share, we would be required to issue an additional 3.4 million shares.

16 


Table of Contents

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 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.
In November 2009, we reached an agreement to settle all of the claims asserted by Stealth, L.P. in previously disclosed litigation concerning the termination of leases of the Houston Town and Country Hospital and medical office building in October 2006, with the exception of a single contract claim for which Memorial Hermann Healthcare System had agreed to provide indemnification. Claims separately asserted against us by six of Stealth L.P.’s limited partners were not affected by the settlement.
In January 2010, Memorial Hermann settled all claims asserted by Stealth including the single contract claim against us at no additional cost to us.
The settlement with Stealth did not affect certain contract and tort claims asserted by six of Stealth’s limited partners. As part of the settlement in November, however, Stealth indemnified us for any judgment amount and certain defense-related costs that we incurred. During the first quarter of 2010, these claims were tried in Harris County District Court in Houston, Texas, and the jury found against the plaintiffs on all claims. In the second quarter 2010, we settled the indemnification claim with Stealth resulting in $875,000 of proceeds to cover these defense costs, which we recorded as a reduction of legal expenses in June 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, 2009.
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.

17 


Table of Contents

Item 6. Exhibits.
     The following exhibits are filed as a part of this report:
     
Exhibit    
Number   Description
10.1.1
  Revolving Credit and Term Loan Agreement, dated as of May 17, 2010, among Medical Properties Trust, Inc, MPT Operating Partnership, L.P., KeyBank National Association and Royal Bank of Canada as syndication agents, and JPMorgan Chase, N.A., as administrative agent (Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Medical Properties Trust, Inc., filed on May 20, 2010.)
 
   
10.1.2
  Separation Agreement, dated June 11, 2010, between Medical Properties Trust, Inc. and Michael G. Stewart (Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Medical Properties Trust, Inc., filed on June 11, 2010.)
 
   
31.1
  Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.
 
   
31.2
  Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.
 
   
32
  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.
 
   
99.1
  Consolidated Financial Statements of Prime Healthcare Services, Inc. as of March 31, 2010. 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 March 31, 2010) 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.

18 


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: August 6, 2010

19 


Table of Contents

INDEX TO EXHIBITS
     
Exhibit    
Number   Description
10.1.1
  Revolving Credit and Term Loan Agreement, dated as of May 17, 2010, among Medical Properties Trust, Inc, MPT Operating Partnership, L.P., KeyBank National Association and Royal Bank of Canada as syndication agents, and JPMorgan Chase, N.A., as administrative agent (Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Medical Properties Trust, Inc., filed on May 20, 2010.)
 
   
10.1.2
  Separation Agreement, dated June 11, 2010, between Medical Properties Trust, Inc. and Michael G. Stewart (Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Medical Properties Trust, Inc., filed on June 11, 2010.)
 
   
31.1
  Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934
 
   
31.2
  Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934
 
   
32
  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
 
   
99.1
  Consolidated Financial Statements of Prime Healthcare Services, Inc. as of March 31, 2010. 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 March 31, 2010) 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.

20 

exv31w1
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: August 6, 2010  /s/ Edward K. Aldag, Jr.    
  Edward K. Aldag, Jr.   
  Chairman, President and Chief
Executive Officer 
 

 

exv31w2
         
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: August 6, 2010  /s/ R. Steven Hamner    
  R. Steven Hamner   
  Executive Vice President and Chief
Financial Officer 
 

 

exv32
         
Exhibit 32
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 June 30, 2010 (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: August 6, 2010  /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 
 
 

 

exv99w1
Exhibit 99.1
PRIME HEALTCARE SERVICES INC.
BALANCE SHEET
As of March 31, 2010
         
    Prime  
    Total  
ASSETS:
       
 
       
Cash and Equivalents
  $ 76,365,323  
 
     
 
       
Accounts Receivable
  $ 938,218,613  
Allowance for Bad Debt
    (81,891,022 )
Allowance for Contractuals & Oth Adj
    (662,476,061 )
 
     
Patient Accounts Receivable
  $ 193,851,530  
 
     
 
       
Other Receivables
  $ 4,755,497  
Inventories
    5,441,904  
Other Current Assets
    3,990,071  
Current Portion of Long-Term Notes Receivable
    (0 )
Prepaid Insurance
    53,423,354  
Other Pre-Paid Expenses
    5,439,772  
 
     
Total Current Assets
  $ 343,267,451  
 
     
 
       
Land and Improvements
  $ 38,515,973  
Buildings and Improvements
    66,506,814  
Leaseholds
    13,309,597  
Equipment
    154,196,709  
Construction-In-Progress
    11,059,621  
 
     
Property and Equipment
  $ 283,588,713  
 
     
Less: Accumulated Depreciation
    (76,151,285 )
 
     
Net Property and Equipment
  $ 207,437,429  
 
     
 
       
Investments in Property Plant & Equipment
  $ 11,813,481  
Less: Accumulated Depreciation
    0  
 
     
Net Investments in Property, Plant & Equip
  $ 11,813,481  
 
     
 
       
Long-term notes
  $ 0  
Net goodwill
    13,707,802  
Other intangible assets
    0  
 
       
 
     
Total Long-Term Assets
  $ 232,958,711  
 
     
 
       
 
     
TOTAL ASSETS
  $ 576,226,163  
 
     
 
       
LIABILITIES:
       
Accounts Payable
  $ 40,323,930  
Notes Payable
    0  
Capital Leases
    5,833,621  
Accrued Payroll
    14,579,798  
Accrued PTO
    24,812,740  
Accrued Payroll Taxes
    6,210,627  
IBNR
    5,208,029  
Other Accrued Expenses
    2,310,499  
Third-Party Settlements
    (7,888,358 )
Lines of Credit & Other Short-Term Debt
    17,297,377  
Current Portion of Long-Term Debt
    1,189,267  
Other Liabilities
    3,642,961  
 
     
Total Current Liabilities
  $ 113,520,492  
 
     
 
       
Mortgages and Long-Term Notes Payable
  $ 213,517,237  
 
     
 
       
 
     
Total Intracompany
  $ (3,324,017 )
 
     
 
       
Deferred Credits
  $ 6,537,716  
Deferred Taxes
    0  
Other Long-Term Liabilities
    16,291,258  
 
       
 
     
Total Long-Term Liabilities
  $ 233,022,194  
 
     
 
       
 
     
TOTAL LIABILITIES
  $ 346,542,686  
 
     
 
       
EQUITY:
       
Common Stock
  $ 2,130,000  
Additional Paid-in Capital
    13,027,889  
Other Equity
    0  
Retained Earnings PY
    159,210,350  
Distributions
    0  
Net Income
    22,713,898  
Non — Controlling Interest
    32,601,341  
 
     
TOTAL EQUITY
  $ 229,683,478  
 
     
 
       
 
     
TOTAL LIABILITIES AND EQUITY
  $ 576,226,163  
 
     


 

PRIME HEALTHCARE SERVICES INC.
CONSOLIDATED INCOME STATEMENT
YEAR TO DATE MARCH 31, 2010
                 
    Qtr 1 - March 31, 2010     Qtr 1 - March 31, 2009  
REVENUE
               
NET PATIENT REVENUE
  $ 367,540,580     $ 400,410,830  
CAPITATION REVENUE
    5,999,452       5,522,210  
OTHER REVENUE
    2,278,136       3,423,580  
 
           
 
               
TOTAL OPERATING REVENUE
    375,818,168       409,356,620  
 
               
OPERATING EXPENSES
               
 
               
COMPENSATION AND EMPLOYEE BENEFITS
    136,986,436       149,353,064  
PROVISION FOR DOUBTFUL ACCOUNTS
    80,083,895       129,880,817  
GENERAL AND ADMINISTRATIVE
    29,912,355       41,758,368  
SUPPLIES
    33,171,756       34,376,926  
PROFESSIONAL SERVICES
    26,627,302       8,231,922  
DEPRECIATION / AMORTIZATION
    7,129,389       5,486,707  
MEDICAL CLAIMS
    80,498       1,524,379  
 
           
TOTAL OPERATING EXPENSES
    313,991,631       370,612,182  
 
               
NET OPERATING INCOME (LOSS)
    61,826,537       38,744,437  
 
               
INTEREST
    6,331,298       5,797,567  
INCOME TAX EXPENSE
    180,000       713,320  
 
               
Income Before Allocation to Non-Controlling
    55,315,239       32,233,551  
Interest
               
 
               
Allocation of Income to Non-Controlling
    (32,601,341 )     (18,095,803 )
Interest
               
 
               
NET INCOME (LOSS)
    22,713,898       14,137,748  
 
           

Page 2


 

PRIME HEALTHCARE SERVICES INC.
CONSOLIDATED CASH FLOWS STATEMENT
YTD FOR THE PERIOD ENDED 3/31/10
                 
    March YTD 2009     March YTD 2010  
    Prime     Prime  
    Total     Total  
Cash Flows from Operating Activities:
               
 
               
Change in Net Income
  $ 32,233,550     $ 55,315,239  
 
               
Adj from Operating Activities:
               
Depreciation and Amortization
  $ 5,489,229     $ 6,919,460  
Other Deferred Income/Expense
    (799,304 )     218,983  
 
               
(Increase)/Decrease in Assets:
               
Patient Accounts Receivable
  $ (25,964,396 )   $ (3,908,689 )
Supplies Inventory
    (463,193 )     (292,514 )
Pre-Paid Expenses & Oth Current Assets
    3,326,089       4,750,967  
Other Receivables
    460,148       (42,807 )
Long-Term Receivables
    726,669       0  
 
               
Increase/(Decrease) in Liabilities:
               
Accounts and Notes Payable
  $ (5,667,725 )   $ (7,322,217 )
Accrued Payroll Costs
    (7,079,419 )     7,891,081  
IBNR
    (1,071,166 )     (186,298 )
Other Accrued Liabilities
    2,663,118       (111,495 )
Estimated 3rd Party Settlements
    3,217,702       (1,131,460 )
 
               
 
           
Net Cash From (For) Operating Activities
  $ 7,071,304     $ 62,100,249  
 
           
 
               
Cash Flows from Investing Activities:
               
Capital Expenditures
  $ (6,327,459 )   $ (8,864,506 )
Payments to Acquire Other Assets
    0       13,889  
 
           
Net Cash From (For) Investing Activities
  $ (6,327,459 )   $ (8,850,617 )
 
           
 
               
Cash Flows from Financing Activities:
               
Funds Provided (to) from Intercompany
  $ 5,571,607     $ (16,365,882 )
Funds Provided (to) from Related Party
    (10,120,670 )     13,850,587  
Borrow (Re-Payment) of Debt
    (8,604,084 )     (18,901,882 )
Capital Lease Obligations (Re-Payment)
    1,627,529       (1,470,595 )
Parent Contributions / (Distributions)
    (9,750,001 )     (0 )
Payments for Acquisition
    0       0  
 
           
Net Cash From (For) Financing Activities
  $ (21,275,620 )   $ (22,887,772 )
 
           
 
               
 
           
Net Change in Cash and Cash Equivalents
  $ (20,531,775 )   $ 30,361,860  
 
           
 
               
 
           
Beginning Cash Balance
  $ 44,876,687     $ 46,003,463  
 
           
 
               
 
           
Ending Cash Balance
  $ 24,344,912     $ 76,365,323  
 
           

Page 3