Third Quarter Normalized FFO Per Share up 8% and Company Indicates
Double Digit Growth Outlook
Additional Details of Median Transaction Announced
BIRMINGHAM, Ala.--(BUSINESS WIRE)--Oct. 30, 2014--
Medical Properties Trust, Inc. (the “Company” or “MPT”) (NYSE: MPW)
today announced financial and operating results for the third quarter
ended September 30, 2014.
THIRD QUARTER AND RECENT HIGHLIGHTS
-
Earned third quarter Normalized Funds from Operations (“FFO”) per
diluted share of $0.27, up 8% compared to $0.25 per diluted share
reported in the third quarter of 2013; year to date Normalized FFO of
$0.79 per diluted share also grew 8% compared to 2013;
-
Entered binding agreements for the immediately and strongly accretive
acquisitions of 38 rehabilitation and two acute care MEDIAN Kliniken
Group hospitals in a transaction valued at approximately €705 million
($900 million), and three RHM Klinik rehabilitation facilities in a
transaction valued at €63.6 million ($80.8 million);
-
Announced U.S. investments and commitments in acute facilities in
Alabama, Texas and West Virginia totaling approximately $74 million;
-
Completed construction of and commenced collection of rent from eight
Adeptus’ First Choice ER facilities (for a total of 17 completed
facilities with four more under construction and 19 in
pre-construction diligence reviews);
-
Completed the previously announced £29.4 million ($49.9 million)
acquisition of an acute care hospital facility in Bath, England and
$150 million commitment to Adeptus Health in the third quarter.
Included in the financial tables accompanying this press release is
information about the Company’s assets and liabilities, net income and
reconciliations of net income to FFO and Adjusted Funds from Operations
(“AFFO”), all on a basis comparable to 2013 periods.
“Less than two weeks ago, we announced a series of milestone
transactions totaling more than $1 billion in new strategic investments
which once again demonstrate MPT’s status as the real estate capital
provider of choice for hospital operators in the U.S. and abroad,” said
Edward K. Aldag, Jr., Chairman, President and CEO of Medical Properties
Trust. “Year-to-date we have announced hospital investments totaling
more than $1.4 billion, which is the highest level of acquisition
activity we have ever reported. Since the beginning of 2011 we have
grown our total assets at a compound annual growth rate of 33%.
Following completion of the recently announced transactions, we will
have an asset base of approximately $4.5 billion, and with our enhanced
scale, portfolio diversity and near-term pipeline, we are confident that
we will continue to generate similar opportunities for strong growth in
the near future.”
PORTFOLIO UPDATE AND OUTLOOK
MPT today also provided additional information regarding the recently
announced additional commitments and investments of approximately $1.05
billion.
-
Median Kliniken: The 40 facilities will be master leased for 27
years with an initial GAAP lease rate of approximately 9.3%. Lease
payments will increase each year without limit at the greater of 1.0%
or 70% of German CPI. Based on Median’s historical and expected 2015
operating results, the expected EBITDAR of the Median group will cover
MPT’s rent by more than 170%.
-
RHM Klinik: €63.6 million ($80.8 million) commitment, for the
acquisition of three RHM rehabilitation facilities in Germany. MPT
will acquire Bad Mergentheim (211 beds), Bad Tolz (248 beds), and Bad
Liebenstein (271 beds). All three properties will be included under
MPT’s existing master lease agreement with RHM Klinik and are expected
to close in the fourth quarter.
-
Wilson N. Jones Regional Medical Center: $40 million commitment
for 237-bed acute care hospital, four medical office buildings and a
behavioral health facility in Sherman, Texas. Alecto Healthcare
Services will become the tenant and operator and is expected to close
the transaction in 2014’s fourth quarter.
-
Fairmont Regional Medical Center: $25 million acquisition in
the third quarter of a 207-bed acute care hospital in Fairmont, West
Virginia. Alecto Healthcare Services is the tenant and operator.
-
Medical West: $8.65 million development of a freestanding
emergency department in Hoover, Alabama. Construction of the facility
is underway and is expected to be completed in the second quarter of
2015. The tenant will be an Affiliate of the University of Alabama
Birmingham Health System.
The weighted average initial cash lease rate for these assets (other
than Median) approximates 9.3% with annual escalation provisions tied to
inflation.
“As the Median and these additional transactions demonstrate, we
continue to source investments with extremely attractive long-term,
inflation protected returns from infrastructure-like assets with assured
demand and government mandated reimbursement sources,” said Aldag. “In
Germany, where a citizen’s right to rehab care is imbedded in the social
compact, demographics and spending patterns continue to improve, and
government funding sources operate in surplus conditions, the
opportunity for investment is outstanding.”
As of September 30, 2014, and pro forma for the recently announced
acquisitions, the Company will have total real estate and related
investments of approximately $4.5 billion comprised of 169 healthcare
properties in 27 states and in Germany and the United Kingdom. The
properties are leased to or mortgaged by 28 hospital operating companies.
As previously disclosed on October 20, 2014, the Company estimates that
based on the portfolio as of September 30 plus additional investment
commitments disclosed on October 20, the Company expects that the
Normalized FFO run rate following the completion of permanent financing
will approximate $1.19 to $1.26 per diluted share. This run rate is
based on MPT’s recent share price, estimated interest costs of 3.5% and
5.0% for secured and unsecured long-term debt for the MEDIAN
transaction, respectively, and maintenance of MPT’s target leverage of
approximately 45% of total assets. Actual 2014 Normalized FFO will
differ from this range and the Company will provide periodic updates as
acquisitions are finalized.
The annualized run-rate guidance estimate does not include the effects,
if any, of real estate operating costs, litigation costs, debt
refinancing costs, acquisition costs, interest rate hedging activities,
write-offs of straight-line rent or other non-recurring or unplanned
transactions. These estimates will change if the Company acquires assets
totaling more or less than its expectations, the timing of acquisitions
varies from expectations, capitalization rates vary from expectations,
market interest rates change, debt is refinanced, new shares are issued,
additional debt is incurred, assets are sold, other operating expenses
vary, income from investments in tenant operations vary from
expectations, or existing leases do not perform in accordance with their
terms.
OPERATING RESULTS
Third quarter 2014 total revenues increased 34% to $80.8 million
compared to $60.1 million for the third quarter of 2013. Normalized FFO
for the quarter increased 21% to $46.6 million compared to $38.4 million
in the third quarter of 2013. Per share Normalized FFO increased 8% to
$0.27 per diluted share in the third quarter of 2014 compared to $0.25
per diluted share in the third quarter of 2013.
For the first nine months of 2014, Normalized FFO per diluted share
increased 8% to $0.79 compared to $0.73 for the first nine months of
2013. Revenue for the first nine months of 2014 increased 32% to $230.4
million from $174.8 million in the first nine months of 2013. Net income
for the nine months ended September 30, 2014 was $35.6 million (or $0.21
per diluted share) compared to net income of $79.2 million (or $0.53 per
diluted share) for the first nine months of 2013.
CONFERENCE CALL AND WEBCAST
The Company has scheduled a conference call and webcast for Thursday,
October 30, 2014 at 11:00 a.m. Eastern Time to present the Company’s
financial and operating results for the quarter ended September 30,
2014. The dial-in numbers for the conference call are 877-415-3180
(U.S.) and 857-244-7323 (international); both numbers require passcode
31426841. The conference call will also be available via webcast in the
Investor Relations’ section of the Company’s website, www.medicalpropertiestrust.com.
A telephone and webcast replay of the call will be available beginning
shortly after the call’s completion through November 13, 2014. Dial-in
numbers for the replay are 888-286-8010 and 617-801-6888 for U.S. and
International callers, respectively. The replay passcode for both U.S.
and international callers is 56106015.
The Company’s supplemental information package for the current period
will also be available on the Company’s website under the “Investor
Relations” section.
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. MPT’s financing model allows hospitals
and other healthcare facilities to unlock the value of their underlying
real estate in order to fund facility improvements, technology upgrades,
staff additions and new construction. Facilities include acute care
hospitals, inpatient rehabilitation hospitals, long-term acute care
hospitals, and other medical and surgical facilities. For more
information, please visit the Company’s 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 satisfaction of all conditions to, and the timely
closing (if at all) of the Median acquisition and sale-leaseback
transactions; the Company financing of the transactions described
herein; Median’s expected rent coverage; the capacity of Median and the
Company’s other tenants to meet the terms of their agreements;
Normalized FFO per share; expected payout ratio, the amount of
acquisitions of healthcare real estate, if any; capital markets
conditions, 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
payment of future dividends, if any; completion of additional debt
arrangement, and additional investments; national and international
economic, business, real estate and other market conditions; the
competitive environment in which the Company operates; the execution of
the Company's business plan; financing risks; the Company's 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 Company's Annual Report on Form 10-K
for the year ended December 31, 2013, and as updated by the Company’s
subsequently filed Quarterly Reports on Form 10-Q and 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.
|
|
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
|
|
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
September 30, 2014
|
|
|
December 31, 2013
|
|
Assets
|
|
|
|
(Unaudited)
|
|
|
(A)
|
|
Real estate assets
|
|
|
|
|
|
|
|
|
Land, buildings and improvements, and intangible lease assets
|
|
|
|
$
|
2,057,466,045
|
|
|
|
$
|
1,823,683,129
|
|
|
Construction in progress and other
|
|
|
|
|
3,716,682
|
|
|
|
|
41,771,499
|
|
|
Net investment in direct financing leases
|
|
|
|
|
436,385,781
|
|
|
|
|
431,024,228
|
|
|
Mortgage loans
|
|
|
|
|
385,093,819
|
|
|
|
|
388,756,469
|
|
|
Gross investment in real estate assets
|
|
|
|
|
2,882,662,327
|
|
|
|
|
2,685,235,325
|
|
|
Accumulated depreciation and amortization
|
|
|
|
|
(191,282,358
|
)
|
|
|
|
(159,776,091
|
)
|
|
Net investment in real estate assets
|
|
|
|
|
2,691,379,969
|
|
|
|
|
2,525,459,234
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
132,811,984
|
|
|
|
|
45,979,648
|
|
|
Interest and rent receivable
|
|
|
|
|
50,239,677
|
|
|
|
|
58,565,294
|
|
|
Straight-line rent receivable
|
|
|
|
|
56,402,851
|
|
|
|
|
45,828,685
|
|
|
Other assets
|
|
|
|
|
238,305,817
|
|
|
|
|
228,862,582
|
|
|
Total Assets
|
|
|
|
$
|
3,169,140,298
|
|
|
|
$
|
2,904,695,443
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Debt, net
|
|
|
|
$
|
1,618,981,006
|
|
|
|
$
|
1,421,680,749
|
|
|
Accounts payable and accrued expenses
|
|
|
|
|
85,426,139
|
|
|
|
|
94,289,615
|
|
|
Deferred revenue
|
|
|
|
|
30,830,430
|
|
|
|
|
24,114,374
|
|
|
Lease deposits and other obligations to tenants
|
|
|
|
|
26,797,144
|
|
|
|
|
20,402,058
|
|
|
Total liabilities
|
|
|
|
|
1,762,034,719
|
|
|
|
|
1,560,486,796
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value. Authorized 10,000,000 shares;
no shares outstanding
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Common stock, $0.001 par value. Authorized 250,000,000 shares;
issued and outstanding - 171,625,865 shares at September 30, 2014
and 161,309,725 shares at December 31, 2013
|
|
|
|
|
171,626
|
|
|
|
|
161,310
|
|
|
Additional paid in capital
|
|
|
|
|
1,752,885,129
|
|
|
|
|
1,618,054,133
|
|
|
Distributions in excess of net income
|
|
|
|
|
(337,816,524
|
)
|
|
|
|
(264,803,804
|
)
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
(7,872,309
|
)
|
|
|
|
(8,940,649
|
)
|
|
Treasury shares, at cost
|
|
|
|
|
(262,343
|
)
|
|
|
|
(262,343
|
)
|
|
Total Equity
|
|
|
|
|
1,407,105,579
|
|
|
|
|
1,344,208,647
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Equity
|
|
|
|
$
|
3,169,140,298
|
|
|
|
$
|
2,904,695,443
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) Financials have been derived from the prior year audited
financials and include certain minor reclasses to be consistent
with the 2014 presentation.
|
|
|
|
|
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
|
|
|
|
Consolidated Statements of Income
|
|
(Unaudited)
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
|
For the Nine Months Ended
|
|
|
|
|
|
September 30, 2014
|
|
|
September 30, 2013
|
|
|
|
September 30, 2014
|
|
|
September 30, 2013
|
|
|
|
|
|
|
|
|
(A)
|
|
|
|
|
|
|
(A)
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent billed
|
|
|
|
$
|
48,063,143
|
|
|
|
$
|
31,544,164
|
|
|
|
|
$
|
136,952,379
|
|
|
|
$
|
94,071,842
|
|
|
Straight-line rent
|
|
|
|
|
5,281,948
|
|
|
|
|
2,883,799
|
|
|
|
|
|
10,648,500
|
|
|
|
|
8,351,946
|
|
|
Income from direct financing leases
|
|
|
|
|
12,308,092
|
|
|
|
|
11,297,974
|
|
|
|
|
|
36,786,857
|
|
|
|
|
29,284,432
|
|
|
Interest and fee income
|
|
|
|
|
15,123,935
|
|
|
|
|
14,380,554
|
|
|
|
|
|
46,038,504
|
|
|
|
|
43,135,858
|
|
|
Total revenues
|
|
|
|
|
80,777,118
|
|
|
|
|
60,106,491
|
|
|
|
|
|
230,426,240
|
|
|
|
|
174,844,078
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization
|
|
|
|
|
13,353,867
|
|
|
|
|
8,714,295
|
|
|
|
|
|
39,485,246
|
|
|
|
|
25,826,388
|
|
|
Impairment charges
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
50,127,895
|
|
|
|
|
-
|
|
|
Property-related
|
|
|
|
|
700,335
|
|
|
|
|
458,231
|
|
|
|
|
|
1,400,734
|
|
|
|
|
1,520,235
|
|
|
Acquisition expenses
|
|
|
|
|
4,886,470
|
|
|
|
|
4,178,765
|
|
|
|
|
|
7,933,270
|
|
|
|
|
6,457,217
|
|
|
General and administrative
|
|
|
|
|
8,671,715
|
|
|
|
|
6,285,196
|
|
|
|
|
|
25,836,390
|
|
|
|
|
21,161,682
|
|
|
Total operating expenses
|
|
|
|
|
27,612,387
|
|
|
|
|
19,636,487
|
|
|
|
|
|
124,783,535
|
|
|
|
|
54,965,522
|
|
|
Operating income
|
|
|
|
|
53,164,731
|
|
|
|
|
40,470,004
|
|
|
|
|
|
105,642,705
|
|
|
|
|
119,878,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense)
|
|
|
|
|
(24,252,698
|
)
|
|
|
|
(14,984,097
|
)
|
|
|
|
|
(69,642,313
|
)
|
|
|
|
(43,629,496
|
)
|
|
Income tax expense
|
|
|
|
|
(248,851
|
)
|
|
|
|
(94,409
|
)
|
|
|
|
|
(231,962
|
)
|
|
|
|
(261,489
|
)
|
|
Income from continuing operations
|
|
|
|
|
28,663,182
|
|
|
|
|
25,391,498
|
|
|
|
|
|
35,768,430
|
|
|
|
|
75,987,571
|
|
|
Income (loss) from discontinued operations
|
|
|
|
|
-
|
|
|
|
|
311,556
|
|
|
|
|
|
(1,500
|
)
|
|
|
|
3,330,016
|
|
|
Net income
|
|
|
|
|
28,663,182
|
|
|
|
|
25,703,054
|
|
|
|
|
|
35,766,930
|
|
|
|
|
79,317,587
|
|
|
Net income (loss) attributable to non-controlling interests
|
|
|
|
|
(126,450
|
)
|
|
|
|
(55,002
|
)
|
|
|
|
|
(191,922
|
)
|
|
|
|
(165,217
|
)
|
|
Net income attributable to MPT common stockholders
|
|
|
|
$
|
28,536,732
|
|
|
|
$
|
25,648,052
|
|
|
|
|
$
|
35,575,008
|
|
|
|
$
|
79,152,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
$
|
0.16
|
|
|
|
$
|
0.16
|
|
|
|
|
$
|
0.21
|
|
|
|
$
|
0.51
|
|
|
Income from discontinued operations
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
0.02
|
|
|
Net income attributable to MPT common stockholders
|
|
|
|
$
|
0.16
|
|
|
|
$
|
0.16
|
|
|
|
|
$
|
0.21
|
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
$
|
0.16
|
|
|
|
$
|
0.16
|
|
|
|
|
$
|
0.21
|
|
|
|
$
|
0.51
|
|
|
Income from discontinued operations
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
0.02
|
|
|
Net income attributable to MPT common stockholders
|
|
|
|
$
|
0.16
|
|
|
|
$
|
0.16
|
|
|
|
|
$
|
0.21
|
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
|
|
$
|
0.21
|
|
|
|
$
|
0.20
|
|
|
|
|
$
|
0.63
|
|
|
|
$
|
0.60
|
|
|
|
|
|
|
|
|
|
|
.
|
|
|
|
|
|
|
|
|
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic
|
|
|
|
|
171,893,007
|
|
|
|
|
154,757,902
|
|
|
|
|
|
169,194,878
|
|
|
|
|
148,204,479
|
|
|
Weighted average shares outstanding - diluted
|
|
|
|
|
172,639,224
|
|
|
|
|
155,968,954
|
|
|
|
|
|
169,852,264
|
|
|
|
|
149,517,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) Financials have been restated to reclass the operating
results of certain properties sold after the 2013 third quarter to
discontinued operations.
|
|
|
|
|
|
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, 2014
|
|
|
September 30, 2013
|
|
|
|
September 30, 2014
|
|
|
September 30, 2013
|
|
|
|
|
|
|
|
|
(A)
|
|
|
|
|
|
|
(A)
|
|
FFO information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders
|
|
|
|
$
|
28,536,732
|
|
|
|
$
|
25,648,052
|
|
|
|
|
$
|
35,575,008
|
|
|
|
$
|
79,152,370
|
|
|
Participating securities' share in earnings
|
|
|
|
|
(179,303
|
)
|
|
|
|
(166,066
|
)
|
|
|
|
|
(583,796
|
)
|
|
|
|
(538,391
|
)
|
|
Net income, less participating securities' share in earnings
|
|
|
|
$
|
28,357,429
|
|
|
|
$
|
25,481,986
|
|
|
|
|
$
|
34,991,212
|
|
|
|
$
|
78,613,979
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
|
13,353,867
|
|
|
|
|
8,714,295
|
|
|
|
|
|
39,485,246
|
|
|
|
|
25,826,388
|
|
|
Discontinued operations
|
|
|
|
|
-
|
|
|
|
|
74,753
|
|
|
|
|
|
-
|
|
|
|
|
327,454
|
|
|
Real estate impairment charges
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
5,974,400
|
|
|
|
|
-
|
|
|
Gain on sale of real estate
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
(2,054,229
|
)
|
|
Funds from operations
|
|
|
|
$
|
41,711,296
|
|
|
|
$
|
34,271,034
|
|
|
|
|
$
|
80,450,858
|
|
|
|
$
|
102,713,592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off straight line rent
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
950,338
|
|
|
|
|
-
|
|
|
Debt refinancing costs
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
290,635
|
|
|
|
|
-
|
|
|
Loan and other impairment charges
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
44,153,495
|
|
|
|
|
-
|
|
|
Acquisition costs
|
|
|
|
|
4,886,470
|
|
|
|
|
4,178,765
|
|
|
|
|
|
7,933,270
|
|
|
|
|
6,457,217
|
|
|
Normalized funds from operations
|
|
|
|
$
|
46,597,766
|
|
|
|
$
|
38,449,799
|
|
|
|
|
$
|
133,778,596
|
|
|
|
$
|
109,170,809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
|
|
2,059,493
|
|
|
|
|
1,815,195
|
|
|
|
|
|
6,178,479
|
|
|
|
|
6,019,100
|
|
|
Debt costs amortization
|
|
|
|
|
1,247,104
|
|
|
|
|
871,974
|
|
|
|
|
|
3,440,386
|
|
|
|
|
2,624,123
|
|
|
Additional rent received in advance (B)
|
|
|
|
|
(300,000
|
)
|
|
|
|
(300,000
|
)
|
|
|
|
|
(900,000
|
)
|
|
|
|
(900,000
|
)
|
|
Straight-line rent revenue and other
|
|
|
|
|
(6,978,960
|
)
|
|
|
|
(4,461,141
|
)
|
|
|
|
|
(16,512,352
|
)
|
|
|
|
(12,365,795
|
)
|
|
Adjusted funds from operations
|
|
|
|
$
|
42,625,403
|
|
|
|
$
|
36,375,827
|
|
|
|
|
$
|
125,985,109
|
|
|
|
$
|
104,548,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per diluted share data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, less participating securities' share in earnings
|
|
|
|
$
|
0.16
|
|
|
|
$
|
0.16
|
|
|
|
|
$
|
0.21
|
|
|
|
$
|
0.53
|
|
|
Depreciation and amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
|
0.08
|
|
|
|
|
0.06
|
|
|
|
|
|
0.22
|
|
|
|
|
0.17
|
|
|
Discontinued operations
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Real estate impairment charges
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
0.04
|
|
|
|
|
-
|
|
|
Gain on sale of real estate
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
(0.01
|
)
|
|
Funds from operations
|
|
|
|
$
|
0.24
|
|
|
|
$
|
0.22
|
|
|
|
|
$
|
0.47
|
|
|
|
$
|
0.69
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off straight line rent
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
0.01
|
|
|
|
|
-
|
|
|
Debt refinancing costs
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Loan and other impairment charges
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
0.26
|
|
|
|
|
-
|
|
|
Acquisition costs
|
|
|
|
|
0.03
|
|
|
|
|
0.03
|
|
|
|
|
|
0.05
|
|
|
|
|
0.04
|
|
|
Normalized funds from operations
|
|
|
|
$
|
0.27
|
|
|
|
$
|
0.25
|
|
|
|
|
$
|
0.79
|
|
|
|
$
|
0.73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
|
|
0.04
|
|
|
|
|
0.04
|
|
|
Debt costs amortization
|
|
|
|
|
0.01
|
|
|
|
|
-
|
|
|
|
|
|
0.02
|
|
|
|
|
0.02
|
|
|
Additional rent received in advance (B)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
(0.01
|
)
|
|
Straight-line rent revenue and other
|
|
|
|
|
(0.04
|
)
|
|
|
|
(0.03
|
)
|
|
|
|
|
(0.10
|
)
|
|
|
|
(0.08
|
)
|
|
Adjusted funds from operations
|
|
|
|
$
|
0.25
|
|
|
|
$
|
0.23
|
|
|
|
|
$
|
0.74
|
|
|
|
$
|
0.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) Financials have been restated to reclass the operating
results of certain properties sold after the 2013 third quarter to
discontinued operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) 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.
|
|
|
Investors and analysts following the real estate industry utilize funds
from operations, or FFO, as a supplemental performance measure. FFO,
reflecting the assumption that real estate asset values rise or fall
with market conditions, principally adjusts for the effects of GAAP
depreciation and amortization of real estate assets, which assumes that
the value of real estate diminishes predictably over time. We compute
FFO in accordance with the definition provided by the National
Association of Real Estate Investment Trusts, or NAREIT, which
represents net income (loss) (computed in accordance with GAAP),
excluding gains (losses) on sales of real estate and impairment charges
on real estate assets, plus real estate depreciation and amortization
and after adjustments for unconsolidated partnerships and joint ventures.
In addition to presenting FFO in accordance with the NAREIT definition,
we also disclose normalized FFO,which adjusts FFO for items that relate
to unanticipated or non-core events or activities or accounting changes
that, if not noted, would make comparison to prior period results and
market expectations less meaningful to investors and analysts. We
believe that the use of FFO, combined with the required GAAP
presentations, improves the understanding of our operating results among
investors and the use of normalized FFO makes comparisons of our
operating results with prior periods and other companies more
meaningful. While FFO and normalized FFO are relevant and widely used
supplemental measures of operating and financial performance of REITs,
they should not be viewed as a substitute measure of our operating
performance since the measures do not reflect either depreciation and
amortization costs or the level of capital expenditures and leasing
costs necessary to maintain the operating performance of our properties,
which can be significant economic costs that could materially impact our
results of operations. FFO and normalized FFO should not be considered
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) unbilled 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.

Source: Medical Properties Trust, Inc.
Medical Properties Trust, Inc.
Tim Berryman, 205-397-8589
Director
– Investor Relations
tberryman@medicalpropertiestrust.com