Net Income Up 100% to $0.22 Per Share on Gains on Sales; Normalized
FFO Per Share Increased 7% to $0.32
Strong Balance Sheet, Low Leverage and $1.5 Billion in Liquidity
Position Company for Accelerating Asset, Cash Flow and Dividend Growth
BIRMINGHAM, Ala.--(BUSINESS WIRE)--Aug. 4, 2016--
Medical Properties Trust, Inc. (the “Company” or “MPT”) (NYSE: MPW)
today announced financial and operating results for the second quarter
ended June 30, 2016.
“We are very pleased to have successfully executed our repositioning and
deleveraging strategy, strengthening our balance sheet and reducing
leverage to our targeted range of 5.0 to 5.5 times debt to EBITDA,” said
Edward K. Aldag, Jr., MPT’s Chairman, President and Chief Executive
Officer. “Our recent asset sales have demonstrated the significant value
in our portfolio with exit cap rates on select properties in the 6.5 to
7.0 percent range as compared to initial cash rates of 9.5 to 10.0
percent. The cash proceeds from our asset sales and the recent sales of
common stock under our at-the-market program have provided us $1.5
billion in liquidity for our expanding pipeline as we continue to invest
with best-in-class hospital operators offering significant long-term
growth potential for MPT and our shareholders. We are well-positioned to
pursue value-creating, accretive acquisitions in a largely untapped
hospital real estate market that is estimated to be a half-trillion
dollars in size,” said Aldag.
SECOND QUARTER AND RECENT HIGHLIGHTS
-
Completed sales of five long-term acute care hospitals (“LTACH”) and
one inpatient rehabilitation hospital (“IRF”) for a total of $89.7
million, realizing gains of approximately 36% and contributing to net
income in the quarter totaling $0.22 per share, a 100% gain over
2015’s second quarter;
-
Sold three IRFs in July at valuations equivalent to a 6.7%
capitalization rate, generating proceeds exceeding $111.5 million and
gains of approximately $45 million, all of which were deferred for
capital gains tax purposes;
-
Reduced debt to among the best in healthcare REIT sector at 5.4 times
EBITDA with the help of asset sales which further demonstrated the
substantial unrealized value in MPT’s portfolio; LTACH exposure
reduced to 7% of total assets;
-
Generated Normalized Funds from Operations (“FFO”) per diluted share
of $0.32 in the second quarter, up 7% compared to $0.30 per share
reported in the second quarter of 2015;
-
Acquired for €41.6 ($47.0) million a 73-bed general acute hospital in
Heidelberg, Germany operated by MEDIAN Kliniken, finalizing the 2014
sale and leaseback agreements with MEDIAN;
-
Completed construction of two Adeptus First Choice ER (“Adeptus”)
facilities in the second quarter at an aggregate cost of approximately
$11.7 million and commenced rent; at end of second quarter, MPT was
collecting rent from 42 Adeptus facilities with 14 more under
construction and six undergoing pre-construction diligence reviews;
-
Sold 5.8 million shares of common stock under the Company’s
at-the-market program generating proceeds of approximately $85.7
million during the months of June and July;
-
Issued $500 million in unsecured 5.250% Senior Notes due 2026 to fund
the redemption of all of the $450 million aggregate principal amount
of the Company’s existing 6.875% Senior Notes due 2021, including
premium and accrued and unpaid interest;
-
Previously announced second quarter transactions include the $63
million acquisition of the St. Michael’s hospital in Newark and
completion of a $20 million Toledo, Ohio IRF. In addition, the Company
sold at par value its $50 million of notes acquired as part of the
recent sale of Capella Health affiliates to RCCH Healthcare.
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 2015 results.
PORTFOLIO UPDATE
During and after the second quarter, and as described above, MPT sold
real estate totaling approximately $201 million and unsecured notes
receivable for $50 million. In aggregate, these transactions
demonstrated the high quality and desirability of MPT assets, even those
in a currently out-of-favor market such as LTACHs, which now represent
less than 7% of MPT’s total assets. In addition, the $111.5 million sale
of three IRFs to an institutional investor financed with bank debt
proved the quality of MPT’s underwriting with a 31% compression of cap
rates from an initial cash rate of 9.7% in 2010 to a 6.7% rate. With the
proceeds of these transactions and proceeds from common shares sold
during and after the quarter, MPT has reduced its debt and now has a
sector-leading net debt to EBITDA multiple of 5.4 times.
MPT made investments in hospital real estate and commenced rent on
development projects totaling approximately $140 million and leased to
operators under long term absolute net leases with GAAP lease rates of
between approximately 9.0% and 10.5%.
In addition, in July, MPT entered into an expanded agreement with
affiliates of MEDIAN and third parties to acquire and lease to MEDIAN
the real estate of various non-acute hospitals in Germany. The
acquisitions, which are subject to certain conditions, including Federal
Cartel Office (antitrust) clearance, are expected to close commencing in
the fourth quarter of 2016 through year end 2017. MPT also expects to
acquire from and lease back to MEDIAN certain additional facilities
that, while not under binding agreement, are expected to close during
the fourth quarter of 2016. MPT will also make additional investments in
the equity of MEDIAN to maintain its 5.1% interest. The properties are
expected to be joined to the existing or a new master lease agreement
with MEDIAN.
The Company has total gross assets of approximately $5.4 billion
including $3.4 billion in general acute care hospitals, $1.4 billion in
inpatient rehabilitation hospitals, and $0.4 billion in long-term acute
care hospitals. The portfolio includes 207 properties representing more
than 21,000 licensed beds in 29 states and in Germany, the United
Kingdom, Italy and Spain. The properties are leased to or mortgaged by
27 hospital operating companies.
OPERATING RESULTS AND OUTLOOK
Net income for the second quarter of 2016 was $53.7 million (or $0.22
per diluted share), compared to $22.4 million (or $0.11 per diluted
share) in the second quarter of 2015. Net income for the second quarter
of 2016 includes a net gain of $16.6 million on the sale of real estate
and other asset dispositions. Net income for the second quarter of 2015
included $25.8 million in acquisition expenses, of which approximately
$21 million was from real estate transfer taxes related to MEDIAN
properties acquired in 2015.
Normalized FFO for 2016’s second quarter increased 20% to $75.5 million
compared with $62.9 million in the second quarter of 2015. Per share
Normalized FFO increased 7% to $0.32 per diluted share in the second
quarter compared with $0.30 per share in the second quarter of 2015.
Based on management’s present investment, capital and operating
strategies, and the expected timing of each, management estimates that
2016 net income will range from $0.98 to $1.01 per share and reaffirms
estimates that 2016 Normalized FFO will range from $1.29 to $1.33 per
share. A reconciliation of our Normalized FFO guidance to our net income
(on a GAAP basis) is included with the financial tables accompanying
this press release.
This estimate does not include the effects, if any, of unexpected real
estate operating costs, litigation costs, debt refinancing costs,
acquisition costs, currency exchange rate movements, interest rate
hedging activities, write-offs of straight-line rent or other
non-recurring or unplanned transactions. These estimates may change if
the Company acquires or sells assets, market interest rates change, debt
is refinanced, new shares are issued, additional debt is incurred, other
operating expenses vary, income from investments in tenant operations
vary from expectations, or existing leases do not perform in accordance
with their terms.
CONFERENCE CALL AND WEBCAST
The Company has scheduled a conference call and webcast for Thursday,
August 4, 2016 at 11:00 a.m. Eastern Time to present the Company’s
financial and operating results for the quarter ended June 30, 2016. The
dial-in numbers for the conference call are 855-365-5214 (U.S.) and
440-996-5721 (international); both numbers require passcode 48570788.
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 August 18, 2016. Dial-in
numbers for the replay are 855-859-2056 and 404-537-3406 for U.S. and
international callers, respectively. The replay passcode for both U.S.
and international callers is 48570788.
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 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 pending transactions; net income per share;
Normalized FFO per share; the amount of acquisitions of healthcare real
estate, if any; results from the potential sales, if any, of assets;
capital markets conditions; estimated leverage metrics; 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 arrangements, 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, 2015 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
|
|
|
|
(Amounts in thousands, except for per share data)
|
|
|
|
June 30, 2016
|
|
|
December 31, 2015
|
|
Assets
|
|
|
|
(Unaudited)
|
|
|
(A)
|
|
Real estate assets
|
|
|
|
|
|
|
|
|
Land, buildings and improvements, intangible lease assets, and other
|
|
|
|
$
|
3,482,199
|
|
|
|
$
|
3,297,705
|
|
|
Real estate held for sale
|
|
|
|
|
63,074
|
|
|
|
|
-
|
|
|
Net investment in direct financing leases
|
|
|
|
|
528,747
|
|
|
|
|
626,996
|
|
|
Mortgage loans
|
|
|
|
|
549,337
|
|
|
|
|
757,581
|
|
|
Gross investment in real estate assets
|
|
|
|
|
4,623,357
|
|
|
|
|
4,682,282
|
|
|
Accumulated depreciation and amortization
|
|
|
|
|
(278,590
|
)
|
|
|
|
(257,928
|
)
|
|
Net investment in real estate assets
|
|
|
|
|
4,344,767
|
|
|
|
|
4,424,354
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
181,561
|
|
|
|
|
195,541
|
|
|
Interest and rent receivables
|
|
|
|
|
47,699
|
|
|
|
|
46,939
|
|
|
Straight-line rent receivables
|
|
|
|
|
95,988
|
|
|
|
|
82,155
|
|
|
Other assets
|
|
|
|
|
447,918
|
|
|
|
|
860,362
|
|
|
Total Assets
|
|
|
|
$
|
5,117,933
|
|
|
|
$
|
5,609,351
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Debt, net
|
|
|
|
$
|
2,758,635
|
|
|
|
$
|
3,322,541
|
|
|
Accounts payable and accrued expenses
|
|
|
|
|
148,218
|
|
|
|
|
137,356
|
|
|
Deferred revenue
|
|
|
|
|
20,997
|
|
|
|
|
29,358
|
|
|
Lease deposits and other obligations to tenants
|
|
|
|
|
22,845
|
|
|
|
|
12,831
|
|
|
Total Liabilities
|
|
|
|
|
2,950,695
|
|
|
|
|
3,502,086
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value. Authorized 10,000 shares; no
shares outstanding
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Common stock, $0.001 par value. Authorized 500,000 shares; issued
and outstanding - 240,341 shares at June 30, 2016 and 236,744
shares at December 31, 2015
|
|
|
|
|
240
|
|
|
|
|
237
|
|
|
Additional paid in capital
|
|
|
|
|
2,642,281
|
|
|
|
|
2,593,827
|
|
|
Distributions in excess of net income
|
|
|
|
|
(414,657
|
)
|
|
|
|
(418,650
|
)
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(65,340
|
)
|
|
|
|
(72,884
|
)
|
|
Treasury shares, at cost
|
|
|
|
|
(262
|
)
|
|
|
|
(262
|
)
|
|
Total Medical Properties Trust, Inc. Stockholders' Equity
|
|
|
|
|
2,162,262
|
|
|
|
|
2,102,268
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests
|
|
|
|
|
4,976
|
|
|
|
|
4,997
|
|
|
Total Equity
|
|
|
|
|
2,167,238
|
|
|
|
|
2,107,265
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Equity
|
|
|
|
$
|
5,117,933
|
|
|
|
$
|
5,609,351
|
|
|
|
|
(A) Financials have been derived from the prior year audited
financial statements.
|
|
|
|
|
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
|
|
|
|
Consolidated Statements of Income
|
|
(Unaudited)
|
|
|
|
(Amounts in thousands, except for per share data)
|
|
|
|
For the Three Months Ended
|
|
|
For the Six Months Ended
|
|
|
|
|
|
June 30, 2016
|
|
|
June 30, 2015
|
|
|
June 30, 2016
|
|
|
June 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent billed
|
|
|
|
$
|
77,960
|
|
|
|
$
|
53,893
|
|
|
|
$
|
152,021
|
|
|
|
$
|
106,994
|
|
|
Straight-line rent
|
|
|
|
|
8,551
|
|
|
|
|
5,252
|
|
|
|
|
16,768
|
|
|
|
|
9,980
|
|
|
Income from direct financing leases
|
|
|
|
|
13,552
|
|
|
|
|
12,808
|
|
|
|
|
32,503
|
|
|
|
|
25,363
|
|
|
Interest and fee income
|
|
|
|
|
26,237
|
|
|
|
|
27,848
|
|
|
|
|
60,007
|
|
|
|
|
53,425
|
|
|
Total revenues
|
|
|
|
|
126,300
|
|
|
|
|
99,801
|
|
|
|
|
261,299
|
|
|
|
|
195,762
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization
|
|
|
|
|
22,832
|
|
|
|
|
14,956
|
|
|
|
|
43,974
|
|
|
|
|
29,712
|
|
|
Impairment charges
|
|
|
|
|
7,375
|
|
|
|
|
-
|
|
|
|
|
7,375
|
|
|
|
|
-
|
|
|
Property-related
|
|
|
|
|
784
|
|
|
|
|
530
|
|
|
|
|
1,685
|
|
|
|
|
881
|
|
|
Acquisition expenses
|
|
|
|
|
4,767
|
|
|
|
|
25,809
|
|
|
|
|
3,702
|
|
|
|
|
32,048
|
|
|
General and administrative
|
|
|
|
|
12,045
|
|
|
|
|
10,642
|
|
|
|
|
23,516
|
|
|
|
|
21,547
|
|
|
Total operating expenses
|
|
|
|
|
47,803
|
|
|
|
|
51,937
|
|
|
|
|
80,252
|
|
|
|
|
84,188
|
|
|
Operating income
|
|
|
|
|
78,497
|
|
|
|
|
47,864
|
|
|
|
|
181,047
|
|
|
|
|
111,574
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
(41,501
|
)
|
|
|
|
(26,890
|
)
|
|
|
|
(80,874
|
)
|
|
|
|
(53,556
|
)
|
|
Gain on sale of real estate and other asset dispositions, net
|
|
|
|
|
16,638
|
|
|
|
|
-
|
|
|
|
|
16,678
|
|
|
|
|
-
|
|
|
Other income (expense)
|
|
|
|
|
654
|
|
|
|
|
2,078
|
|
|
|
|
(4,018
|
)
|
|
|
|
1,385
|
|
|
Income tax expense
|
|
|
|
|
(364
|
)
|
|
|
|
(563
|
)
|
|
|
|
(683
|
)
|
|
|
|
(938
|
)
|
|
Income from continuing operations
|
|
|
|
|
53,924
|
|
|
|
|
22,489
|
|
|
|
|
112,150
|
|
|
|
|
58,465
|
|
|
Loss from discontinued operations
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(1
|
)
|
|
|
|
-
|
|
|
Net income
|
|
|
|
|
53,924
|
|
|
|
|
22,489
|
|
|
|
|
112,149
|
|
|
|
|
58,465
|
|
|
Net income attributable to non-controlling interests
|
|
|
|
|
(200
|
)
|
|
|
|
(82
|
)
|
|
|
|
(498
|
)
|
|
|
|
(161
|
)
|
|
Net income attributable to MPT common stockholders
|
|
|
|
$
|
53,724
|
|
|
|
$
|
22,407
|
|
|
|
$
|
111,651
|
|
|
|
$
|
58,304
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
$
|
0.23
|
|
|
|
$
|
0.11
|
|
|
|
$
|
0.47
|
|
|
|
$
|
0.28
|
|
|
Loss from discontinued operations
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Net income attributable to MPT common stockholders
|
|
|
|
$
|
0.23
|
|
|
|
$
|
0.11
|
|
|
|
$
|
0.47
|
|
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
$
|
0.22
|
|
|
|
$
|
0.11
|
|
|
|
$
|
0.47
|
|
|
|
$
|
0.28
|
|
|
Loss from discontinued operations
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Net income attributable to MPT common stockholders
|
|
|
|
$
|
0.22
|
|
|
|
$
|
0.11
|
|
|
|
$
|
0.47
|
|
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
|
|
$
|
0.23
|
|
|
|
$
|
0.22
|
|
|
|
$
|
0.45
|
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic
|
|
|
|
|
238,082
|
|
|
|
|
208,071
|
|
|
|
|
237,796
|
|
|
|
|
205,515
|
|
|
Weighted average shares outstanding - diluted
|
|
|
|
|
239,008
|
|
|
|
|
208,640
|
|
|
|
|
238,413
|
|
|
|
|
206,127
|
|
|
|
|
|
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
|
|
Reconciliation of Net Income to Funds From Operations
|
|
(Unaudited)
|
|
|
|
|
|
(Amounts in thousands, except for per share data)
|
|
|
|
For the Three Months Ended
|
|
|
For the Six Months Ended
|
|
|
|
|
|
June 30, 2016
|
|
|
June 30, 2015
|
|
|
June 30, 2016
|
|
|
June 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders
|
|
|
|
$
|
53,724
|
|
|
|
$
|
22,407
|
|
|
|
$
|
111,651
|
|
|
|
$
|
58,304
|
|
|
Participating securities' share in earnings
|
|
|
|
|
(132
|
)
|
|
|
|
(250
|
)
|
|
|
|
(276
|
)
|
|
|
|
(516
|
)
|
|
Net income, less participating securities' share in earnings
|
|
|
|
$
|
53,592
|
|
|
|
$
|
22,157
|
|
|
|
$
|
111,375
|
|
|
|
$
|
57,788
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (A)
|
|
|
|
|
23,335
|
|
|
|
|
14,956
|
|
|
|
|
44,807
|
|
|
|
|
29,712
|
|
|
Gain on sale of real estate
|
|
|
|
|
(22,613
|
)
|
|
|
|
-
|
|
|
|
|
(22,653
|
)
|
|
|
|
-
|
|
|
Funds from operations
|
|
|
|
$
|
54,314
|
|
|
|
$
|
37,113
|
|
|
|
$
|
133,529
|
|
|
|
$
|
87,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off of straight line rent and other
|
|
|
|
|
3,063
|
|
|
|
|
-
|
|
|
|
|
3,063
|
|
|
|
|
-
|
|
|
Transaction costs from non-real estate dispositions
|
|
|
|
|
5,975
|
|
|
|
|
-
|
|
|
|
|
5,975
|
|
|
|
|
-
|
|
|
Acquisition expenses (A)
|
|
|
|
|
4,801
|
|
|
|
|
25,809
|
|
|
|
|
9,034
|
|
|
|
|
32,048
|
|
|
Impairment charges
|
|
|
|
|
7,375
|
|
|
|
|
-
|
|
|
|
|
7,375
|
|
|
|
|
-
|
|
|
Unutilized financing fees / debt refinancing costs
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
4
|
|
|
|
|
238
|
|
|
Normalized funds from operations
|
|
|
|
$
|
75,528
|
|
|
|
$
|
62,922
|
|
|
|
$
|
158,980
|
|
|
|
$
|
119,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
|
|
1,814
|
|
|
|
|
2,598
|
|
|
|
|
3,509
|
|
|
|
|
5,200
|
|
|
Debt costs amortization
|
|
|
|
|
2,062
|
|
|
|
|
1,394
|
|
|
|
|
3,897
|
|
|
|
|
2,771
|
|
|
Additional rent received in advance (B)
|
|
|
|
|
(300
|
)
|
|
|
|
(300
|
)
|
|
|
|
(600
|
)
|
|
|
|
(600
|
)
|
|
Straight-line rent revenue and other
|
|
|
|
|
(11,204
|
)
|
|
|
|
(6,928
|
)
|
|
|
|
(22,033
|
)
|
|
|
|
(13,260
|
)
|
|
Adjusted funds from operations
|
|
|
|
$
|
67,900
|
|
|
|
$
|
59,686
|
|
|
|
$
|
143,753
|
|
|
|
$
|
113,897
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per diluted share data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, less participating securities' share in earnings
|
|
|
|
$
|
0.22
|
|
|
|
$
|
0.11
|
|
|
|
$
|
0.47
|
|
|
|
$
|
0.28
|
|
|
Depreciation and amortization (A)
|
|
|
|
|
0.10
|
|
|
|
|
0.07
|
|
|
|
|
0.18
|
|
|
|
|
0.14
|
|
|
Gain on sale of real estate
|
|
|
|
|
(0.09
|
)
|
|
|
|
-
|
|
|
|
|
(0.09
|
)
|
|
|
|
-
|
|
|
Funds from operations
|
|
|
|
$
|
0.23
|
|
|
|
$
|
0.18
|
|
|
|
$
|
0.56
|
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off of straight line rent and other
|
|
|
|
|
0.01
|
|
|
|
|
-
|
|
|
|
|
0.01
|
|
|
|
|
-
|
|
|
Transaction costs from non-real estate dispositions
|
|
|
|
|
0.03
|
|
|
|
|
-
|
|
|
|
|
0.03
|
|
|
|
|
-
|
|
|
Acquisition expenses (A)
|
|
|
|
|
0.02
|
|
|
|
|
0.12
|
|
|
|
|
0.04
|
|
|
|
|
0.16
|
|
|
Impairment charges
|
|
|
|
|
0.03
|
|
|
|
|
-
|
|
|
|
|
0.03
|
|
|
|
|
-
|
|
|
Unutilized financing fees / debt refinancing costs
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Normalized funds from operations
|
|
|
|
$
|
0.32
|
|
|
|
$
|
0.30
|
|
|
|
$
|
0.67
|
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
|
0.03
|
|
|
Debt costs amortization
|
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
Additional rent received in advance (B)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Straight-line rent revenue and other
|
|
|
|
|
(0.06
|
)
|
|
|
|
(0.03
|
)
|
|
|
|
(0.09
|
)
|
|
|
|
(0.07
|
)
|
|
Adjusted funds from operations
|
|
|
|
$
|
0.28
|
|
|
|
$
|
0.29
|
|
|
|
$
|
0.60
|
|
|
|
$
|
0.55
|
|
|
|
(A) Includes our share of real estate depreciation and
acquisition expenses from unconsolidated joint ventures (if any). Any
such amounts are included with the activity of all of our equity
interests in the "Other income (expenses)" line on the consolidated
statements of income.
(B) Represents additional rent received 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.
|
|
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
|
|
Fiscal Year 2016 Guidance Reconciliation
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Fiscal Year 2016 Guidance - Per Share(1)
|
|
|
|
|
|
Low
|
|
|
High
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders
|
|
|
|
$
|
0.98
|
|
|
|
$
|
1.01
|
|
|
Participating securities' share in earnings
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Net income, less participating securities' share in earnings
|
|
|
|
$
|
0.98
|
|
|
|
$
|
1.01
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
0.37
|
|
|
|
|
0.38
|
|
|
Gain on sale of real estate
|
|
|
|
|
(0.28
|
)
|
|
|
|
(0.28
|
)
|
|
Funds from operations
|
|
|
|
$
|
1.07
|
|
|
|
$
|
1.11
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments(2)
|
|
|
|
|
0.22
|
|
|
|
|
0.22
|
|
|
Normalized funds from operations
|
|
|
|
$
|
1.29
|
|
|
|
$
|
1.33
|
|
|
|
(1) The 2016 guidance is based on current expectations and actual
results or future events may differ materially from those expressed in
this table, which is a forward-looking statement within the meaning of
the federal securities laws. Please refer to the forward-looking
statement included in this press release and the Company's filings with
the Securities and Exchange Commission for a discussion of risk factors
that affect the Company's performance.
(2) Includes acquisition expenses, write-off of straight line rent,
transaction costs from non-real estate dispositions, impairment charges,
unutilized fees/debt refinancing costs, and other.

View source version on businesswire.com: http://www.businesswire.com/news/home/20160804005767/en/
Source: Medical Properties Trust, Inc.
Medical Properties Trust, Inc.
Tim Berryman, 205-969-3755
Director
– Investor Relations
tberryman@medicalpropertiestrust.com