Medical Properties Trust, Inc. Reports Second Quarter Results; Provides Net Income and FFO Estimates for
2017 and 2018
- Per Share Net Income of $0.21 and Normalized FFO of $0.32
- Reinstates 2017 Per Share Estimates of Net Income of $0.87 to $0.89 and Normalized FFO
of $1.29 to $1.31
- Introduces 2018 Per Share Estimates of Net Income of $1.02 to $1.06 and Normalized FFO
of $1.42 to $1.46
Medical Properties Trust, Inc. (the “Company” or “MPT”) (NYSE:MPW) today announced financial and operating results for the
second quarter ended June 30, 2017, and recent highlights, including approximately $1.9 billion in announced acquisitions year to
date.
“For the past three calendar years, MPT has grown its normalized FFO per share at a compounded annual rate of more than ten
percent, significantly exceeding our peers,” said Edward K. Aldag, Jr., MPT’s Chairman, President and Chief Executive Officer. “Our
outstanding growth so far in 2017 sets the stage for continued outperformance in FFO per share and dividend growth. The hospital
real estate market remains very active and MPT is continuing to pursue opportunities to acquire high-quality hospitals located in
strong markets with the objective of further creating long-term value for our shareholders.”
SECOND QUARTER AND RECENT HIGHLIGHTS
- Net income of $0.21 and normalized funds from operations (“FFO”) of $0.32 in the second quarter both
on a per diluted share basis;
- Entered into previously announced binding agreements to acquire the real estate interests of ten
acute care hospitals and a behavioral health facility to be operated by Steward Health Care LLC (“Steward”) for $1.4 billion,
along with a $100 million investment in Steward; acquisitions expected to close in the fourth quarter of 2017;
- Completed previously announced sale and leaseback transactions aggregating approximately $429 million
with Steward, RCCH Healthcare Partners and Alecto Healthcare; and €19.4 million with German acute operator ATOS;
- Previously announced funding commitment with Circle Health Group and commencement of development of
an acute care hospital in Birmingham, England, for an estimated total cost of approximately £33 million;
- Completed sale leaseback transactions of 13 rehabilitation hospitals in the second quarter and July
for €166.2 million to affiliates of MEDIAN, which combined with previous acquisitions of seven hospitals in the fourth quarter of
2016 for €49.5 million finalizes the acquisition of 20 hospitals for €215.7 million announced in 2016;
- Previously announced completion of a public offering of 43.1 million shares of common stock
(including underwriters’ overallotment) resulting in net proceeds of $548 million;
- FTSE Russell added MPW with its equity market capitalization of approximately $4.8 billion to the
Russell 1000 Index on June 23.
After closing of the pending transactions, the Company expects to have pro forma total gross assets of approximately $9.1
billion, including $6.5 billion in general acute care hospitals, $1.9 billion in inpatient rehabilitation hospitals, and $0.4
billion in long-term acute care hospitals. This pro forma portfolio includes 270 properties representing more than 31,000 licensed
beds in 29 states and in Germany, the United Kingdom, Italy and Spain. The properties are leased to or mortgaged by 31 hospital
operating companies.
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 2016
results. In addition, a reconciliation of pro forma total gross assets to total assets is included in the financial tables
accompanying this press release.
OPERATING RESULTS AND OUTLOOK
Net income for the second quarter of 2017 was $73.4 million (or $0.21 per diluted share), compared to $53.7 million (or $0.22
per diluted share) in the second quarter of 2016. Normalized FFO for the second quarter increased 50% to $113.6 million compared
with $75.5 million in the second quarter of 2016. Normalized FFO was $0.32 per diluted share in the second quarter compared with
$0.32 per diluted share in the second quarter of 2016.
Based on management’s present investment, capital and operating strategies, and the expected timing of each, management
estimates 2017 net income as a range of between $0.87 and $0.89 per diluted share and 2017 Normalized FFO between $1.29 and $1.31
per diluted share. This range is based on management’s estimate of the likely timing of closing of the $1.4 billion Steward
investment and the timing and interest rate related to the anticipated debt financing of such investment.
The Company today is also introducing its estimate of 2018 net income as a range of between $1.02 and $1.06 per diluted share
and 2018 Normalized FFO between $1.42 and $1.46 per diluted share. This estimate assumes no additional acquisitions or investments
and no asset sales.
A reconciliation of Normalized FFO guidance to net income is included with the financial tables accompanying this press
release.
These estimates do not include the effects, if any, of unexpected real estate operating costs, changes in accounting
pronouncements, 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 Wednesday, August 9, 2017, at 11:00 a.m. Eastern Time, to present
the Company’s financial and operating results for the quarter ended June 30, 2017. The dial-in numbers for the conference call are
855-365-5214 (U.S.) and 440-996-5721 (international); both numbers require passcode 53420810. 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 23,
2017. 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 53420810.
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 including the recently announced
Steward transactions; net income per share for 2017 and 2018; Normalized FFO per share for 2017 and 2018; 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 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, 2016 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, 2017 |
|
December 31, 2016 |
| Assets |
|
|
|
(Unaudited) |
|
(A) |
|
Real estate assets |
|
|
|
|
|
|
Land, buildings and improvements, intangible lease assets, and other |
|
$ |
4,976,129 |
|
|
$ |
4,317,866 |
|
|
|
Mortgage loans |
|
|
1,062,558 |
|
|
|
1,060,400 |
|
|
|
Net investment in direct financing leases |
|
|
693,243 |
|
|
|
648,102 |
|
|
|
|
Gross investment in real estate assets |
|
|
6,731,930 |
|
|
|
6,026,368 |
|
|
|
|
Accumulated depreciation and amortization |
|
|
(384,826 |
) |
|
|
(325,125 |
) |
|
|
|
Net investment in real estate assets |
|
|
6,347,104 |
|
|
|
5,701,243 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
236,364 |
|
|
|
83,240 |
|
|
Interest and rent receivables |
|
|
68,537 |
|
|
|
57,698 |
|
|
Straight-line rent receivables |
|
|
147,755 |
|
|
|
116,861 |
|
|
Other assets |
|
|
528,077 |
|
|
|
459,494 |
|
| Total Assets |
|
$ |
7,327,837 |
|
|
$ |
6,418,536 |
|
|
|
|
|
|
|
|
|
| Liabilities and Equity |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Debt, net |
|
$ |
3,221,054 |
|
|
$ |
2,909,341 |
|
|
|
Accounts payable and accrued expenses |
|
|
219,527 |
|
|
|
207,711 |
|
|
|
Deferred revenue |
|
|
20,108 |
|
|
|
19,933 |
|
|
|
Lease deposits and other obligations to tenants |
|
|
34,943 |
|
|
|
28,323 |
|
|
|
|
Total Liabilities |
|
|
3,495,632 |
|
|
|
3,165,308 |
|
|
|
|
|
|
|
|
|
|
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 - 364,020 shares
at June 30, 2017 and 320,514 shares at December 31, 2016
|
|
|
364 |
|
|
|
321 |
|
|
|
Additional paid in capital |
|
|
4,327,733 |
|
|
|
3,775,336 |
|
|
|
Distributions in excess of net income |
|
|
(457,419 |
) |
|
|
(434,114 |
) |
|
|
Accumulated other comprehensive loss |
|
|
(52,591 |
) |
|
|
(92,903 |
) |
|
|
Treasury shares, at cost |
|
|
(777 |
) |
|
|
(262 |
) |
|
|
|
Total Medical Properties Trust, Inc. Stockholders' Equity |
|
|
3,817,310 |
|
|
|
3,248,378 |
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
|
14,895 |
|
|
|
4,850 |
|
|
|
|
Total Equity |
|
|
3,832,205 |
|
|
|
3,253,228 |
|
|
|
|
|
|
|
|
|
| Total Liabilities and Equity |
|
$ |
7,327,837 |
|
|
$ |
6,418,536 |
|
|
|
|
|
|
|
|
|
|
|
(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, 2017 |
|
June 30, 2016 |
|
June 30, 2017 |
|
June 30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
| Revenues |
|
|
|
|
|
|
|
|
|
Rent billed |
|
$ |
103,447 |
|
|
$ |
77,960 |
|
|
$ |
200,210 |
|
|
$ |
152,021 |
|
|
Straight-line rent |
|
|
16,277 |
|
|
|
8,551 |
|
|
|
29,056 |
|
|
|
16,768 |
|
|
Income from direct financing leases |
|
|
18,312 |
|
|
|
13,552 |
|
|
|
36,192 |
|
|
|
32,503 |
|
|
Interest and fee income |
|
|
28,771 |
|
|
|
26,237 |
|
|
|
57,746 |
|
|
|
60,007 |
|
|
|
Total revenues |
|
|
166,807 |
|
|
|
126,300 |
|
|
|
323,204 |
|
|
|
261,299 |
|
| Expenses |
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
29,493 |
|
|
|
22,832 |
|
|
|
57,079 |
|
|
|
43,974 |
|
|
Impairment charges |
|
|
- |
|
|
|
7,375 |
|
|
|
- |
|
|
|
7,375 |
|
|
Property-related |
|
|
1,153 |
|
|
|
784 |
|
|
|
2,481 |
|
|
|
1,685 |
|
|
Acquisition expenses |
|
|
10,806 |
|
|
|
4,767 |
|
|
|
13,562 |
|
|
|
3,702 |
|
|
General and administrative |
|
|
15,079 |
|
|
|
12,045 |
|
|
|
28,276 |
|
|
|
23,516 |
|
|
|
Total operating expenses |
|
|
56,531 |
|
|
|
47,803 |
|
|
|
101,398 |
|
|
|
80,252 |
|
|
|
|
Operating income |
|
|
110,276 |
|
|
|
78,497 |
|
|
|
221,806 |
|
|
|
181,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(39,710 |
) |
|
|
(41,501 |
) |
|
|
(77,739 |
) |
|
|
(80,870 |
) |
|
Gain on sale of real estate and other asset dispositions, net |
|
|
- |
|
|
|
16,638 |
|
|
|
7,413 |
|
|
|
16,678 |
|
|
Unutilized financing fees/debt refinancing costs |
|
|
(751 |
) |
|
|
- |
|
|
|
(14,380 |
) |
|
|
(4 |
) |
|
Other income (expense) |
|
|
3,367 |
|
|
|
654 |
|
|
|
5,134 |
|
|
|
(4,018 |
) |
|
Income tax benefit (expense) |
|
|
614 |
|
|
|
(364 |
) |
|
|
(253 |
) |
|
|
(683 |
) |
| Income from continuing operations |
|
|
73,796 |
|
|
|
53,924 |
|
|
|
141,981 |
|
|
|
112,150 |
|
|
|
Loss from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1 |
) |
|
|
|
Net income |
|
|
73,796 |
|
|
|
53,924 |
|
|
|
141,981 |
|
|
|
112,149 |
|
|
|
|
Net income attributable to non-controlling interests |
|
|
(381 |
) |
|
|
(200 |
) |
|
|
(596 |
) |
|
|
(498 |
) |
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
73,415 |
|
|
$ |
53,724 |
|
|
$ |
141,385 |
|
|
$ |
111,651 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - basic: |
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.21 |
|
|
$ |
0.23 |
|
|
$ |
0.42 |
|
|
$ |
0.47 |
|
|
|
Loss from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
0.21 |
|
|
$ |
0.23 |
|
|
$ |
0.42 |
|
|
$ |
0.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - diluted: |
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.21 |
|
|
$ |
0.22 |
|
|
$ |
0.42 |
|
|
$ |
0.47 |
|
|
|
Loss from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
0.21 |
|
|
$ |
0.22 |
|
|
$ |
0.42 |
|
|
$ |
0.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic |
|
|
349,856 |
|
|
|
238,082 |
|
|
|
335,456 |
|
|
|
237,796 |
|
|
|
Weighted average shares outstanding - diluted |
|
|
350,319 |
|
|
|
239,008 |
|
|
|
335,871 |
|
|
|
238,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
$ |
0.24 |
|
|
$ |
0.23 |
|
|
$ |
0.48 |
|
|
$ |
0.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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, 2017 |
|
June 30, 2016 |
|
June 30, 2017 |
|
June 30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| FFO information: |
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
73,415 |
|
|
$ |
53,724 |
|
|
$ |
141,385 |
|
|
$ |
111,651 |
|
|
|
Participating securities' share in earnings |
|
|
(100 |
) |
|
|
(132 |
) |
|
|
(225 |
) |
|
|
(276 |
) |
|
|
|
Net income, less participating securities' share in earnings |
|
$ |
73,315 |
|
|
$ |
53,592 |
|
|
$ |
141,160 |
|
|
$ |
111,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (A) |
|
|
30,027 |
|
|
|
23,335 |
|
|
|
58,126 |
|
|
|
44,807 |
|
|
|
Gain on sale of real estate |
|
|
- |
|
|
|
(22,613 |
) |
|
|
(7,413 |
) |
|
|
(22,653 |
) |
|
|
Funds from operations |
|
$ |
103,342 |
|
|
$ |
54,314 |
|
|
$ |
191,873 |
|
|
$ |
133,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off of straight line rent and other |
|
|
- |
|
|
|
3,063 |
|
|
|
1,117 |
|
|
|
3,063 |
|
|
|
Transaction costs from non-real estate dispositions |
|
|
- |
|
|
|
5,975 |
|
|
|
- |
|
|
|
5,975 |
|
|
|
Acquisition expenses, net of tax benefit (A) |
|
|
9,539 |
|
|
|
4,801 |
|
|
|
12,184 |
|
|
|
9,034 |
|
|
|
Impairment charges |
|
|
- |
|
|
|
7,375 |
|
|
|
- |
|
|
|
7,375 |
|
|
|
Unutilized financing fees / debt refinancing costs |
|
|
751 |
|
|
|
- |
|
|
|
14,380 |
|
|
|
4 |
|
|
|
Normalized funds from operations |
|
$ |
113,632 |
|
|
$ |
75,528 |
|
|
$ |
219,554 |
|
|
$ |
158,980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
2,406 |
|
|
|
1,814 |
|
|
|
4,377 |
|
|
|
3,509 |
|
|
|
Debt costs amortization |
|
|
1,522 |
|
|
|
2,062 |
|
|
|
3,139 |
|
|
|
3,897 |
|
|
|
Additional rent received in advance (B) |
|
|
(300 |
) |
|
|
(300 |
) |
|
|
(600 |
) |
|
|
(600 |
) |
|
|
Straight-line rent revenue and other |
|
|
(18,681 |
) |
|
|
(11,204 |
) |
|
|
(34,863 |
) |
|
|
(22,033 |
) |
|
|
Adjusted funds from operations |
|
$ |
98,579 |
|
|
$ |
67,900 |
|
|
$ |
191,607 |
|
|
$ |
143,753 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per diluted share data: |
|
|
|
|
|
|
|
|
|
|
Net income, less participating securities' share in earnings |
|
$ |
0.21 |
|
|
$ |
0.22 |
|
|
$ |
0.42 |
|
|
$ |
0.47 |
|
|
|
Depreciation and amortization (A) |
|
|
0.08 |
|
|
|
0.10 |
|
|
|
0.17 |
|
|
|
0.18 |
|
|
|
Gain on sale of real estate |
|
|
- |
|
|
|
(0.09 |
) |
|
|
(0.02 |
) |
|
|
(0.09 |
) |
|
|
Funds from operations |
|
$ |
0.29 |
|
|
$ |
0.23 |
|
|
$ |
0.57 |
|
|
$ |
0.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, net of tax benefit (A) |
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.04 |
|
|
|
0.04 |
|
|
|
Impairment charges |
|
|
- |
|
|
|
0.03 |
|
|
|
- |
|
|
|
0.03 |
|
|
|
Unutilized financing fees / debt refinancing costs |
|
|
- |
|
|
|
- |
|
|
|
0.04 |
|
|
|
- |
|
|
|
Normalized funds from operations |
|
$ |
0.32 |
|
|
$ |
0.32 |
|
|
$ |
0.65 |
|
|
$ |
0.67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
Debt costs amortization |
|
|
- |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
Additional rent received in advance (B) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
Straight-line rent revenue and other |
|
|
(0.05 |
) |
|
|
(0.06 |
) |
|
|
(0.10 |
) |
|
|
(0.09 |
) |
|
|
Adjusted funds from operations |
|
$ |
0.28 |
|
|
$ |
0.28 |
|
|
$ |
0.57 |
|
|
$ |
0.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (A) |
|
Includes our share of real estate depreciation and acquisition expenses from
unconsolidated joint ventures. These amounts are included with the activity of all of our equity interests in the "Other income
(expense)" 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 Years 2017 and 2018 Guidance
Reconciliation |
| (Unaudited) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year 2017 Guidance - Per
Share(1) |
|
|
|
|
|
|
|
Low |
|
High |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
0.87 |
|
|
$ |
0.89 |
|
|
|
Participating securities' share in earnings |
|
|
- |
|
|
|
- |
|
|
|
|
Net income, less participating securities' share in earnings |
|
$ |
0.87 |
|
|
$ |
0.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
0.34 |
|
|
|
0.34 |
|
|
|
Gain on sale of real estate |
|
|
|
(0.02 |
) |
|
|
(0.02 |
) |
|
|
Funds from operations |
|
|
$ |
1.19 |
|
|
$ |
1.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments(2) |
|
|
|
0.10 |
|
|
|
0.10 |
|
|
|
Normalized funds from operations |
|
|
$ |
1.29 |
|
|
$ |
1.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year 2018 Guidance - Per
Share(1) |
|
|
|
|
|
|
|
Low |
|
High |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to MPT common stockholders |
|
$ |
1.02 |
|
|
$ |
1.06 |
|
|
|
Participating securities' share in earnings |
|
|
- |
|
|
|
- |
|
|
|
|
Net income, less participating securities' share in earnings |
|
$ |
1.02 |
|
|
$ |
1.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
0.40 |
|
|
|
0.40 |
|
|
|
Funds from operations |
|
|
$ |
1.42 |
|
|
$ |
1.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments(2) |
|
|
|
- |
|
|
|
- |
|
|
|
Normalized funds from operations |
|
|
$ |
1.42 |
|
|
$ |
1.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) |
|
The 2017 and 2018 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 our filings
with the Securities and Exchange Commission for a discussion of risk factors that affect our 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. |
|
|
|
| |
| Pro Forma Total Gross Assets |
| (Unaudited) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017 |
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
7,327,837 |
|
|
|
Add: |
|
|
|
|
Binding real estate commitments on new investments(3) |
|
|
1,562,290 |
|
|
|
Unfunded amounts on development deals and commenced capital improvement projects(4)
|
|
|
91,189 |
|
|
|
Accumulated depreciation and amortization |
|
|
384,826 |
|
|
|
Less: |
|
|
|
|
Cash and cash equivalents |
|
|
(236,364 |
) |
|
|
Pro Forma Total Gross Assets (5) |
|
$ |
9,129,778 |
|
|
|
|
|
|
|
|
| (3) |
|
Reflects post June 30, 2017 transactions and commitments, including 11 Steward facilities, one RCCH
facility, and two facilities in Germany.
|
|
|
|
| (4) |
|
Includes $51.6 million unfunded amounts on ongoing development projects and $39.6 million unfunded
amounts on capital improvement projects and development projects that have commenced rent.
|
|
|
|
| (5) |
|
Pro forma total gross assets is total assets before accumulated
depreciation/amortization, assumes all real estate binding commitments on new investments and unfunded amounts on development
deals and commenced capital improvement projects are fully funded, and assumes cash on hand is fully used in these
transactions. We believe pro forma total gross assets is useful to investors as it provides a more current view of our
portfolio and allows for a better understanding of our concentration levels as our binding commitments close and our other
commitments are fully funded. |
Medical Properties Trust, Inc.
Tim Berryman, 205-969-3755
Director – Investor Relations
tberryman@medicalpropertiestrust.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20170809005613/en/