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): November 4, 2010
MEDICAL PROPERTIES TRUST, INC.
(Exact Name of Registrant as Specified in Charter)
Commission File Number 001-32559
|
|
|
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) |
Registrants telephone number, including area code
(205) 969-3755
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the Registrant under any of the following provisions:
o Written communications pursuant to Rule425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
o Pre-commencement communications pursuant to Rule13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition.
On November 4, 2010, Medical Properties Trust, Inc. issued a press release announcing its financial
results for the three and nine months ended September 30, 2010. A copy of the press release is
attached as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by
reference. The information in this Current Report on Form 8-K, including the information set forth
in Exhibit 99.1 attached hereto, shall not be deemed filed for purposes of Section 18 of the
Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section
or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. In addition, this
information shall not be deemed incorporated by reference in any filing of Medical Properties
Trust, Inc. with the Securities and Exchange Commission, except as expressly set forth by specific
reference in any such filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press release dated November 4, 2010
reporting financial results for the three
and nine months ended September 30, 2010 |
2
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
MEDICAL PROPERTIES TRUST, INC.
(Registrant)
|
|
|
By: |
/s/ R. Steven Hamner
|
|
|
|
R. Steven Hamner |
|
|
|
Executive
Vice President
and Chief Financial Officer
(Principal Financial and Accounting Officer) |
|
|
Date: November 4, 2010
3
INDEX TO EXHIBITS
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press release dated November 4, 2010
reporting financial results for the three
and nine months ended September 30, 2010 |
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
THIRD QUARTER 2010 RESULTS
New Investments of $47.0 Million;
Sale and Redevelopment of River Oaks Facilities
Birmingham, AL November 4, 2010 Medical Properties Trust, Inc. (NYSE: MPW) today
announced financial and operating results for the quarter ended September 30, 2010.
THIRD QUARTER AND RECENT HIGHLIGHTS
|
|
|
Reported third quarter Normalized Funds from Operations (FFO) and Adjusted FFO
(AFFO) per diluted share of $0.15 and $0.15, respectively, in-line with guidance as
adjusted for certain non-routine expenses; |
|
|
|
|
Entered into $30 million agreement to develop Phoenix-area general acute care hospital; |
|
|
|
|
Commenced $17 million redevelopment of the River Oaks hospital in Houston; |
|
|
|
|
Completed the sale of the Sharpstown facility for proceeds of $3 million; |
|
|
|
|
Increased its revolving credit facility capacity by $30 million, to $330 million with
the addition of a new lender, bringing total liquidity to approximately $425 million for
additional investment opportunities; |
|
|
|
|
Completed a property exchange with Community Health Systems, resulting in improved lease
coverage and a gain of $1.5 million in the quarter; |
|
|
|
|
Purchased $12.5 million of its 6.125% Senior Notes, leaving only $9.2 million of the
2006 Exchangeable Notes remaining to be paid by November 2011; |
|
|
|
|
Paid 2010 third quarter cash dividend of $0.20 per share on October 14, 2010. |
Since our last quarterly report, we have continued to create exciting investment
opportunities that demonstrate the strength of our near term pipeline, said Edward K. Aldag, Jr.,
Chairman, President and CEO of Medical Properties Trust, Inc. We completed an agreement to
develop a new general acute care hospital in the Phoenix area with a successful operator that is
new to MPT. We are already negotiating agreements with the same operator for a second, similar
facility.
1
The Company also completed the sale of the Sharpstown campus of the former Twelve Oaks Medical
Center for $3 million and commenced an approximately $17 million redevelopment of the larger and
better located River Oaks campus. MPT has reached non-binding agreements with several prospective
tenants for River Oaks, including an LTACH operator, an ambulatory surgery center and a
rehabilitation hospital.
Including the $74 million of acquisitions we announced in June, we have now committed more
than $120 million to new investments since we restarted our acquisition program during the second
quarter of this year, said Aldag. Our investment pipeline remains very attractive and we expect
to exceed our 2010 investment target of $150 million. Moreover, we continue to be bullish on our
acquisition activity for 2011.
OPERATING RESULTS
The Company reported third quarter 2010 Normalized FFO and AFFO of $16.5 million and $16.9
million, or $0.15 and $0.15 per diluted share, respectively. This amount includes the property
related expenses associated with the non-operating facilities of $0.6 million, or $0.01 per share.
Excluding these expenses, third quarter Normalized FFO and AFFO were $0.16 per share. Normalized
FFO and AFFO per diluted share for the third quarter of 2009 were $16.5 million and $16.1 million,
or $0.21 and $0.20, respectively. All per share amounts were affected by an increase in the
weighted average diluted common shares outstanding to 110.0 million for the three months ended
September 30, 2010, from 78.7 million for the same period in 2009, primarily due to the common
stock offering of 29.9 million shares completed in April of this year.
The Company recorded a $1.5 million gain ($0.01 per share) resulting from the exchange of
properties with Community Health Systems. The Company exchanged the real estate of the Cleveland
Regional Medical Center for the real estate of the Hillsboro Regional Hospital. Both facilities
are located in Texas. As a result of the sale, the Company wrote off $0.2 million of accrued
straight-line rent. In addition, the accrued straight-line rent due from Monroe hospital was also
written off in the quarter, resulting in a $2.5 million non-cash charge.
The Company has purchased $12.5 million of its 6.125% Senior Notes due November 2011. As a
result, only $9.2 million of the 2006 Exchangeable Notes remains outstanding. In relation to the
repurchase, the Company recorded a debt extinguishment charge of $0.3 million in the third quarter
of 2010.
LIQUIDITY
As of November 3, 2010, the Company had approximately $425 million in available liquidity, net
of funding commitments, through its cash balances and credit facilities. As previously announced,
the Company secured an additional $30 million commitment of credit capacity under its Revolving
Credit Facility to mature in 2013 from a financial institution that is a new lender to Medical
Properties Trust, Inc., bringing the total facility capacity to $330 million.
2
DIVIDEND
The Companys Board of Directors declared a quarterly dividend of $0.20 per share of common
stock, which was paid on October 14, 2010 to stockholders of record on September 14, 2010.
PORTFOLIO UPDATE
At September 30, 2010, the Company had total gross real estate assets of approximately $1.2
billion comprised of 53 healthcare properties in 21 states leased to 15 hospital operating
companies. Three of these investments are in the form of mortgage loans to two separate operating
companies.
Subsequent to September 30, 2010, the following transactions were completed:
|
|
|
Agreements to acquire, provide development funding and lease the $30 million,
36-bed Florence Hospital at Anthem in the greater Phoenix area; the hospital is
expected to begin treating patients early in 2012 and will commence lease payment
to MPT at that time. The Florence hospital will be developed and operated by
Visionary Health, LLC, the highly successful operator of the 4-year old Gilbert
Hospital in the Phoenix area. |
|
|
|
|
Engaged contractors and commenced a $17 million redevelopment of the River Oaks
campus of the former Twelve Oaks Medical Center in Houston. The redevelopment is
expected to bring the facility into compliance with requirements of the Texas
Department of Health for multiple health care providers in a single facility. The
Company is currently negotiating term sheets with several prospective tenants that
would result in occupancy of six of the eight floors as of completion of
redevelopment, which is expected at the end of the third quarter of 2011. |
|
|
|
|
Sale of the Sharpstown campus for $3 million cash and a gain of approximately
$0.7 million. Sale of this campus will relieve MPT from approximately $0.7 million
in annual carrying costs. |
FUTURE OPERATIONS OUTLOOK
Based solely on the September 30, 2010 portfolio, the Company estimates that annualized
Normalized FFO per share would approximate $0.60 to $0.64. Once the Florence hospital is
operational, the Company expects to record an additional $0.03 per share of revenue per year. MPT
further continues to estimate that its existing portfolio of assets plus approximately $425 million
of assets expected to be acquired with available liquidity will generate Normalized FFO of between
$0.94 and $0.97 per share on an annualized basis once fully invested. This estimate assumes that
average initial yields on new investments will range from 9.75% to 10.5%. Total
3
debt to total real estate asset value subsequent to acquisition of $425 million of new
properties is expected to be approximately 43%.
These estimates do not include the effects, if any, of real estate operating costs, litigation
costs, interest rate hedging activities, write-offs of straight-line rent or other non-recurring or
unplanned transactions. In addition, this estimate will change if $425 million in new acquisitions
are not completed or such investments average initial yields are lower or higher than the range of
9.75% to 10.5%, market interest rates change, debt is refinanced, assets are sold, the River Oaks
property is leased, other operating expenses vary or existing leases do not perform in accordance
with their terms.
CONFERENCE CALL AND WEBCAST
The Company has scheduled a conference call and webcast on Thursday, November 4, 2010 at 11:00
a.m. Eastern Time to present the Companys financial and operating results for the quarter ended
September 30, 2010. The dial-in telephone numbers for the conference call are 800-510-9661 (U.S.)
and 617-614-3452 (International); using passcode 63427252. 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 November 18, 2010. Telephone numbers for the replay are 888-286-8010 and 617-801-6888 for
U.S. and International callers, respectively. The replay passcode is 20768580.
About Medical Properties Trust, Inc.
Medical Properties Trust, Inc. is a Birmingham, Alabama based self-advised real estate
investment trust formed to capitalize on the changing trends in healthcare delivery by acquiring
and developing net-leased healthcare facilities. These facilities include inpatient rehabilitation
hospitals, long-term acute care hospitals, regional acute care hospitals, ambulatory surgery
centers and other single-discipline healthcare facilities, such as heart hospitals and orthopedic
hospitals. 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 amount of acquisitions of healthcare real
estate, if any; 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
4
investments in non-revenue producing properties; the payment of future dividends, if any;
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 factors that could
affect outcomes, please refer to the Risk factors section of the Companys Form 10-K for the year
ended December 31, 2009, as amended, and as updated by our subsequently filed Quarterly Reports on
Form 10-Q and our other SEC filings. Except as otherwise required by the federal securities laws,
the Company undertakes no obligation to update the information in this press release.
# # #
5
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
|
December 31, 2009 |
|
|
|
(Unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Real estate assets |
|
|
|
|
|
|
|
|
Land, buildings and improvements, and intangible lease assets |
|
$ |
981,730,246 |
|
|
$ |
906,340,061 |
|
Real estate held for sale |
|
|
1,990,052 |
|
|
|
71,667,931 |
|
Mortgage loans |
|
|
206,774,128 |
|
|
|
200,163,980 |
|
|
|
|
|
|
|
|
Gross investment in real estate assets |
|
|
1,190,494,426 |
|
|
|
1,178,171,972 |
|
Accumulated depreciation and amortization |
|
|
(71,830,449 |
) |
|
|
(54,834,703 |
) |
|
|
|
|
|
|
|
Net investment in real estate assets |
|
|
1,118,663,977 |
|
|
|
1,123,337,269 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
106,481,444 |
|
|
|
15,306,889 |
|
Interest and rent receivable |
|
|
28,656,264 |
|
|
|
19,845,699 |
|
Straight-line rent receivable |
|
|
28,233,261 |
|
|
|
27,538,737 |
|
Other loans |
|
|
51,153,585 |
|
|
|
110,841,900 |
|
Other assets |
|
|
28,821,278 |
|
|
|
13,027,632 |
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
1,362,009,809 |
|
|
$ |
1,309,898,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Debt, net |
|
$ |
370,012,663 |
|
|
$ |
576,677,892 |
|
Accounts payable and accrued expenses |
|
|
45,366,249 |
|
|
|
29,246,855 |
|
Deferred revenue |
|
|
21,265,717 |
|
|
|
15,350,492 |
|
Lease deposits and other obligations to tenants |
|
|
18,724,021 |
|
|
|
17,048,163 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
455,368,650 |
|
|
|
638,323,402 |
|
|
|
|
|
|
|
|
|
|
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 - 110,010,961 at September 30,
2010, and 78,724,733 shares at December 31, 2009 |
|
|
110,011 |
|
|
|
78,725 |
|
Additional paid in capital |
|
|
1,050,429,501 |
|
|
|
759,720,673 |
|
Distributions in excess of net income |
|
|
(136,749,468 |
) |
|
|
(88,093,261 |
) |
Accumulated other comprehensive loss |
|
|
(7,005,111 |
) |
|
|
|
|
Treasury shares, at cost |
|
|
(262,343 |
) |
|
|
(262,343 |
) |
|
|
|
|
|
|
|
Total Medical Properties Trust, Inc. stockholders equity |
|
|
906,522,590 |
|
|
|
671,443,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
|
118,569 |
|
|
|
130,930 |
|
|
|
|
|
|
|
|
Total Equity |
|
|
906,641,159 |
|
|
|
671,574,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Equity |
|
$ |
1,362,009,809 |
|
|
$ |
1,309,898,126 |
|
|
|
|
|
|
|
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, 2010 |
|
|
September 30, 2009 |
|
|
September 30, 2010 |
|
|
September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent billed |
|
$ |
24,003,740 |
|
|
$ |
20,882,520 |
|
|
$ |
70,626,610 |
|
|
$ |
63,180,080 |
|
Straight-line rent |
|
|
(1,083,839 |
) |
|
|
3,244,258 |
|
|
|
590,715 |
|
|
|
5,856,049 |
|
Interest and fee income |
|
|
6,295,933 |
|
|
|
7,212,750 |
|
|
|
20,770,568 |
|
|
|
21,804,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
29,215,834 |
|
|
|
31,339,528 |
|
|
|
91,987,893 |
|
|
|
90,840,154 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
6,336,431 |
|
|
|
5,775,091 |
|
|
|
18,481,621 |
|
|
|
17,348,732 |
|
Loan impairment charge |
|
|
|
|
|
|
|
|
|
|
12,000,000 |
|
|
|
|
|
Property-related |
|
|
599,469 |
|
|
|
1,213,113 |
|
|
|
2,057,441 |
|
|
|
2,867,086 |
|
General and administrative |
|
|
6,213,071 |
|
|
|
4,859,412 |
|
|
|
21,846,297 |
|
|
|
16,336,926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
13,148,971 |
|
|
|
11,847,616 |
|
|
|
54,385,359 |
|
|
|
36,552,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
16,066,863 |
|
|
|
19,491,912 |
|
|
|
37,602,534 |
|
|
|
54,287,410 |
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense) |
|
|
1,475,064 |
|
|
|
(6,397 |
) |
|
|
1,488,497 |
|
|
|
48,135 |
|
Debt refinancing costs |
|
|
(342,074 |
) |
|
|
|
|
|
|
(6,556,285 |
) |
|
|
|
|
Interest expense |
|
|
(8,091,636 |
) |
|
|
(9,390,069 |
) |
|
|
(26,105,715 |
) |
|
|
(28,284,390 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net other expense |
|
|
(6,958,646 |
) |
|
|
(9,396,466 |
) |
|
|
(31,173,503 |
) |
|
|
(28,236,255 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
9,108,217 |
|
|
|
10,095,446 |
|
|
|
6,429,031 |
|
|
|
26,051,155 |
|
Income (loss) from discontinued operations |
|
|
(144,329 |
) |
|
|
288,910 |
|
|
|
5,953,702 |
|
|
|
2,908,848 |
|
|
|
|
|
|
Net income |
|
|
8,963,888 |
|
|
|
10,384,356 |
|
|
|
12,382,733 |
|
|
|
28,960,003 |
|
Net income attributable to non-controlling interests |
|
|
(44,992 |
) |
|
|
(10,417 |
) |
|
|
(62,684 |
) |
|
|
(29,597 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
8,918,896 |
|
|
$ |
10,373,939 |
|
|
$ |
12,320,049 |
|
|
$ |
28,930,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share basic and diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.08 |
|
|
$ |
0.12 |
|
|
$ |
0.06 |
|
|
$ |
0.32 |
|
Income from discontinued operations |
|
|
|
|
|
|
0.01 |
|
|
|
0.06 |
|
|
|
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
0.08 |
|
|
$ |
0.13 |
|
|
$ |
0.12 |
|
|
$ |
0.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
$ |
0.20 |
|
|
$ |
0.20 |
|
|
$ |
0.60 |
|
|
$ |
0.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding basic |
|
|
110,046,434 |
|
|
|
78,665,187 |
|
|
|
97,573,296 |
|
|
|
77,904,467 |
|
Weighted average shares outstanding diluted |
|
|
110,046,434 |
|
|
|
78,665,187 |
|
|
|
97,574,653 |
|
|
|
77,904,467 |
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Reconciliation of Net Income to Funds From Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, 2010 |
|
|
September 30, 2009 |
|
|
September 30, 2010 |
|
|
September 30, 2009 |
|
FFO information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
8,918,896 |
|
|
$ |
10,373,939 |
|
|
$ |
12,320,049 |
|
|
$ |
28,930,406 |
|
Participating securities share in earnings |
|
|
(315,582 |
) |
|
|
(371,547 |
) |
|
|
(994,488 |
) |
|
|
(1,142,294 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, less participating securities share in earnings |
|
$ |
8,603,314 |
|
|
$ |
10,002,392 |
|
|
$ |
11,325,561 |
|
|
$ |
27,788,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
6,336,431 |
|
|
|
5,775,091 |
|
|
|
18,481,623 |
|
|
|
17,348,731 |
|
Discontinued operations |
|
|
11,929 |
|
|
|
690,268 |
|
|
|
843,611 |
|
|
|
2,071,293 |
|
Loss (gain) on sale of real estate |
|
|
(1,493,907 |
) |
|
|
|
|
|
|
(7,671,732 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations |
|
$ |
13,457,767 |
|
|
$ |
16,467,751 |
|
|
$ |
22,979,063 |
|
|
$ |
47,208,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off/reserve of straight-line rent |
|
|
2,695,049 |
|
|
|
|
|
|
|
2,695,049 |
|
|
|
1,078,838 |
|
Debt refinancing costs |
|
|
342,074 |
|
|
|
|
|
|
|
6,556,285 |
|
|
|
|
|
Executive severance |
|
|
|
|
|
|
|
|
|
|
2,830,220 |
|
|
|
|
|
Loan impairment charge |
|
|
|
|
|
|
|
|
|
|
12,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized funds from operations |
|
$ |
16,494,890 |
|
|
$ |
16,467,751 |
|
|
$ |
47,060,617 |
|
|
$ |
48,286,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
1,366,249 |
|
|
|
1,386,195 |
|
|
|
4,329,348 |
|
|
|
4,282,551 |
|
Debt costs amortization |
|
|
995,703 |
|
|
|
1,472,757 |
|
|
|
3,732,092 |
|
|
|
4,225,378 |
|
Additional rent received in advance |
|
|
(300,000 |
) (A) |
|
|
|
|
|
|
9,700,000 |
(A) |
|
|
|
|
Straight-line rent revenue |
|
|
(1,611,210 |
) |
|
|
(3,244,258 |
) |
|
|
(3,285,765 |
) |
|
|
(6,934,887 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted funds from operations |
|
$ |
16,945,632 |
|
|
$ |
16,082,445 |
|
|
$ |
61,536,292 |
|
|
$ |
49,860,016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per diluted share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, less participating securities share in earnings |
|
$ |
0.08 |
|
|
$ |
0.13 |
|
|
$ |
0.12 |
|
|
$ |
0.36 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
0.05 |
|
|
|
0.07 |
|
|
|
0.19 |
|
|
|
0.22 |
|
Discontinued operations |
|
|
|
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.03 |
|
Loss (gain) on sale of real estate |
|
|
(0.01 |
) |
|
|
|
|
|
|
(0.08 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations |
|
$ |
0.12 |
|
|
$ |
0.21 |
|
|
$ |
0.24 |
|
|
$ |
0.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off/reserve of straight-line rent |
|
|
0.02 |
|
|
|
|
|
|
|
0.03 |
|
|
|
0.01 |
|
Debt refinancing costs |
|
|
0.01 |
|
|
|
|
|
|
|
0.06 |
|
|
|
|
|
Executive severance |
|
|
|
|
|
|
|
|
|
|
0.03 |
|
|
|
|
|
Loan impairment charge |
|
|
|
|
|
|
|
|
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized funds from operations |
|
$ |
0.15 |
|
|
$ |
0.21 |
|
|
$ |
0.48 |
|
|
$ |
0.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
0.01 |
|
|
|
0.02 |
|
|
|
0.04 |
|
|
|
0.05 |
|
Debt costs amortization |
|
|
|
|
|
|
0.02 |
|
|
|
0.04 |
|
|
|
0.05 |
|
Additional rent received in advance |
|
|
|
|
|
|
|
|
|
|
0.10 |
|
|
|
|
|
Straight-line rent revenue |
|
|
(0.01 |
) |
|
|
(0.05 |
) |
|
|
(0.03 |
) |
|
|
(0.08 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted funds from operations |
|
$ |
0.15 |
|
|
$ |
0.20 |
|
|
$ |
0.63 |
|
|
$ |
0.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) |
|
Represents additional rent from one tenant in advance of when we can recognize as
revenue for accounting purposes. |
|
|
|
|
|
This additional rent is being recorded to revenue on a
straight-line basis over the lease life. |
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.