EX-99.2 9 d291045dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

 

LOGO

FOURTH QUARTER 2011 SUPPLEMENTAL INFORMATION


 

LOGO

   Table of Contents   
   Company Information      1   
   Reconciliation of Net Income to Funds from Operations      2   
   Investment and Revenue by Asset Type, Operator, and by State      3   
   Lease Maturity Schedule      4   
   Debt Summary      5   
   Consolidated Balance Sheets      6   
   Acquisitions for the Twelve Months Ended December 31, 2011      7   
   The information in this supplemental information package should be read in conjunction with the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other information filed with the Securities and Exchange Commission. You can access these documents free of charge at www.sec.gov and from the Company’s website at www.medicalpropertiestrust.com. The information contained on the Company’s website is not incorporated by reference into, and should not be considered a part of, this supplemental package.   
   For more information, please contact Charles Lambert, Finance Director at (205) 397-8897.   

 

LOGO


LOGO

Company Information Headquarters: Medical Properties Trust, Inc. 1000 Urban Center Drive, Suite 501 Birmingham, AL 35242 (205) 969-3755 Fax: (205) 969-3756 Website: www.medicalpropertiestrust.com Executive Of_cers: Edward K. Aldag, Jr., Chairman, President and Chief Executive Of_cer R. Steven Hamner, Executive Vice President and Chief Financial Of_cer Emmett E. McLean, Executive Vice President, Chief Operating Of_cer, Secretary and Treasurer Investor Relations: Medical Properties Trust, Inc. 1000 Urban Center Drive, Suite 501 Birmingham, AL 35242 Attn: Charles Lambert

(205) 397-8897 clambert@medicalpropertiestrust.com


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Reconciliation of Net Income to Funds From Operations

(Unaudited)

 

     For the Three Months Ended     For the Twelve Months Ended  
     December 31, 2011     December 31, 2010     December 31, 2011     December 31, 2010  
           (A)           (A)  

FFO information:

        

Net income attributable to MPT common stockholders

   $ 12,692,077      $ 10,593,183      $ 26,535,892      $ 22,913,231   

Participating securities’ share in earnings

     (229,415     (259,595     (1,089,841     (1,254,083
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income, less participating securities’ share in earnings

   $ 12,462,662      $ 10,333,588      $ 25,446,051      $ 21,659,148   

Depreciation and amortization

        

Continuing operations

     9,149,641        6,062,701        32,900,509        22,830,002   

Discontinued operations

     881,611        450,181        1,808,775        3,008,114   

Gain on sale of real estate

     (5,426,067     (2,894,547     (5,431,391     (10,566,279

Real estate impairment charge

     —          —          564,005        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations

   $ 17,067,847      $ 13,951,923      $ 55,287,949      $ 36,930,985   

Write-off of straight line rent

     2,470,436        998,822        2,470,436        3,693,871   

Acquisition costs

     998,530        712,858        4,184,463        2,026,490   

Debt refinancing costs

     —          159,353        14,214,036        6,715,638   

Executive severance

     —          —          —          2,830,221   

Loan impairment charge

     —          —          —          12,000,000   

Write-off of other receivables

     —          2,400,000        1,845,966        2,400,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Normalized funds from operations

   $ 20,536,813      $ 18,222,956      $ 78,002,850      $ 66,597,205   

Share-based compensation

     1,690,793        1,365,890        6,983,471        5,695,239   

Debt costs amortization

     766,608        989,934        3,537,876        4,722,027   

Additional rent received in advance (B)

     (300,000     (300,000     (1,200,000     9,400,000   

Straight-line rent revenue

     (1,536,330     (1,645,838     (7,353,316     (4,931,602
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations

   $ 21,157,884      $ 18,632,942      $ 79,970,881      $ 81,482,869   
  

 

 

   

 

 

   

 

 

   

 

 

 

Per diluted share data:

        

Net income, less participating securities’ share in earnings

   $ 0.11      $ 0.09      $ 0.23      $ 0.22   

Depreciation and amortization

        

Continuing operations

     0.08        0.06        0.30        0.22   

Discontinued operations

     0.01        —          0.02        0.03   

Gain on sale of real estate

     (0.05     (0.02     (0.05     (0.10

Real estate impairment charge

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations

   $ 0.15      $ 0.13      $ 0.50      $ 0.37   

Write-off of straight line rent

     0.03        0.01        0.02        0.03   

Acquisition costs

     0.01        0.01        0.04        0.02   

Debt refinancing costs

     —          —          0.13        0.07   

Executive severance

     —          —          —          0.03   

Loan impairment charge

     —          —          —          0.12   

Write-off of other receivables

     —          0.02        0.02        0.02   
  

 

 

   

 

 

   

 

 

   

 

 

 

Normalized funds from operations

   $ 0.19      $ 0.17      $ 0.71      $ 0.66   

Share-based compensation

     0.01        0.01        0.06        0.06   

Debt costs amortization

     0.01        —          0.03        0.05   

Additional rent received in advance (B)

     —          —          (0.01     0.09   

Straight-line rent revenue

     (0.02     (0.01     (0.07     (0.05
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations

   $ 0.19      $ 0.17      $ 0.72      $ 0.81   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(A) Financials have been restated to reclass the operating results of certain properties sold in 2011 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.

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 management’s 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.

 

2    LOGO


INVESTMENT AND REVENUE BY ASSET TYPE, OPERATOR AND BY STATE

Investments and Revenue by Asset Type - As of December 31, 2011

 

     Total Invested
Assets
     Percentage
of Total Assets
    Total
Revenue
     Percentage
of Total Revenue
 

General Acute Care Hospitals

   $ 948,354,481         58.5   $ 87,922,121         61.3

Long-Term Acute Care Hospitals

     343,882,959         21.2     35,615,274         24.9

Medical Office Buildings

     15,795,436         1.0     1,731,018         1.2

Rehabilitation Hospitals

     160,678,150         9.9     16,389,152         11.4

Wellness Centers

     15,624,817         1.0     1,661,352         1.2

Net other assets

     137,537,876         8.4     —           —     
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 1,621,873,719         100.0   $ 143,318,917         100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

Investments and Revenue by Operator - As of December 31, 2011

 

     Total Invested
Assets
     Percentage
of Total Assets
    Total
Revenue
     Percentage
of Total Revenue*
 

Prime Healthcare

   $ 410,081,528         25.3   $ 43,147,291         30.1

IJKG/HUMC

     128,050,000         7.9     7,415,933         5.2

Vibra Healthcare, LLC

     127,447,241         7.9     17,183,091         12.0

Kindred Healthcare, Inc.

     83,434,567         5.1     8,243,418         5.8

HealthSouth

     75,967,571         4.7     7,378,298         5.1

15 other operators

     659,354,936         40.7     59,950,886         41.8

Net other assets

     137,537,876         8.4     —           —     
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 1,621,873,719         100.0   $ 143,318,917         100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

* On an annual run-rate basis, Prime Healthcare represents 28.3% of total revenue.

Investment and Revenue by State - As of December 31, 2011

 

     Total Invested
Assets
     Percentage
of Total Assets
    Total
Revenue
     Percentage
of Total Revenue
 

California

   $ 435,192,028         26.8   $ 46,760,229         32.6

Texas

     368,447,897         22.7     34,145,590         23.8

New Jersey

     128,050,000         7.9     7,415,933         5.2

Utah

     66,355,303         4.1     6,600,064         4.6

Missouri

     60,921,029         3.8     5,969,714         4.2

16 other states

     425,369,586         26.2     42,427,387         29.6

Net other assets

     137,537,876         8.5     —           —     
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 1,621,873,719         100.0   $ 143,318,917         100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

3    LOGO


LEASE MATURITY SCHEDULE - AS OF December 31, 2011

 

Total portfolio (1)

   Total leases      Base rent (2)      Percent of total
base rent
 

2012

     3       $ 2,810,220         2.3

2013

     —           —           0.0

2014

     2         4,770,708         4.0

2015

     2         3,940,954         3.3

2016

     1         2,250,000         1.9

2017

     1         1,861,601         1.5

2018

     6         12,901,435         10.7

2019

     8         9,692,443         8.1

2020

     1         1,019,335         0.8

2021

     9         25,610,619         21.3

Thereafter

     22         55,420,128         46.1
  

 

 

    

 

 

    

 

 

 
     55       $ 120,277,443         100
  

 

 

    

 

 

    

 

 

 

 

(1) Excludes our River Oaks facility, as it is currently under re-development and not subject to lease and our Florence and Emerus facilities that are under development.
(2) The most recent monthly base rent annualized. Base rent does not include tenant recoveries, additional rents and other lease-related adjustments to revenue (i.e., straight-line rents and deferred revenues).

 

4    LOGO


DEBT SUMMARY AS OF December 31, 2011

 

Instrument

   Rate Type    Rate     Balance     2012      2013      2014      2015      2016      Thereafter  

6.875% Notes Due 2021

   Fixed      6.88   $ 450,000,000      $ —         $ —         $ —         $ —         $ —         $ 450,000,000   

BB&T Revolver

   Variable      1.74     39,600,000        39,600,000         —           —           —           —           —     

2011 Credit Facility Revolver

   Variable      3.10 % (1)      50,000,000        —           —           —           50,000,000         —           —     

2016 Unsecured Notes

   Fixed      5.59 % (2)      125,000,000        —           —           —           —           125,000,000         —     

2008 Exchangeable Notes

   Fixed      9.25     11,000,000        —           11,000,000         —           —           —           —     

Northland - Mortgage Capital Term Loan

   Fixed      6.20     14,429,270        231,787         249,384         265,521         282,701         298,582         13,101,295   
       

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
        $ 690,029,270      $ 39,831,787       $ 11,249,384       $ 265,521       $ 50,282,701       $ 125,298,582       $ 463,101,295   
       

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
        Debt Discount        (180,289                 
       

 

 

                  
        $ 689,848,981                    
       

 

 

                  

 

(1) Represents a $330 million unsecured revolving credit facility with spreads over LIBOR ranging from 2.60% to 3.40%. The $50,000,000 balance was repaid on January 6, 2012.
(2) Represents the weighted-average rate for four traunches of the Notes at December 31, 2011 factoring in interest rate swaps in effect at that time.

The Company has entered into two swap agreements which began in July and October 2011. Effective July 31, 2011, the Company is paying 5.507% on $65 million of the Notes and effective October 31, 2011, the Company is paying 5.675% on $60 million of Notes.

 

5    LOGO


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

 

     December 31, 2011     December 31, 2010  
     (Unaudited)     (A)  

Assets

    

Real estate assets

    

Land, buildings and improvements, and intangible lease assets

   $ 1,275,398,732      $ 990,548,549   

Real estate held for sale

     —          37,513,429   

Mortgage loans

     165,000,000        165,000,000   
  

 

 

   

 

 

 

Gross investment in real estate assets

     1,440,398,732        1,193,061,978   

Accumulated depreciation and amortization

     (103,737,665     (71,787,046
  

 

 

   

 

 

 

Net investment in real estate assets

     1,336,661,067        1,121,274,932   

Cash and cash equivalents

     102,725,906        98,408,509   

Interest and rent receivable

     29,862,106        26,175,635   

Straight-line rent receivable

     33,993,032        28,911,861   

Other loans

     74,839,459        50,984,904   

Other assets

     43,792,149        23,057,868   
  

 

 

   

 

 

 

Total Assets

   $ 1,621,873,719      $ 1,348,813,709   
  

 

 

   

 

 

 

Liabilities and Equity

    

Liabilities

    

Debt, net

   $ 689,848,981      $ 369,969,691   

Accounts payable and accrued expenses

     51,124,723        35,974,314   

Deferred revenue

     23,307,074        23,136,926   

Lease deposits and other obligations to tenants

     28,777,787        20,156,716   
  

 

 

   

 

 

 

Total liabilities

     793,058,565        449,237,647   

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 issued and outstanding - 110,786,183 shares at December 31, 2011 and 110,225,052 shares at December 31, 2010

     110,786        110,225   

Additional paid in capital

     1,055,255,776        1,051,785,240   

Distributions in excess of net income

     (214,058,258     (148,530,467

Accumulated other comprehensive income (loss)

     (12,230,807     (3,640,751

Treasury shares, at cost

     (262,343     (262,343
  

 

 

   

 

 

 

Total Medical Properties Trust, Inc. stockholders’ equity

     828,815,154        899,461,904   
  

 

 

   

 

 

 

Non-controlling interests

     —          114,158   
  

 

 

   

 

 

 

Total Equity

     828,815,154        899,576,062   
  

 

 

   

 

 

 

Total Liabilities and Equity

   $ 1,621,873,719      $ 1,348,813,709   
  

 

 

   

 

 

 

 

(A) Financials have been derived from the prior year audited financials, however, we have reclassed the real estate (including accumulated depreciation) of certain properties sold in 2011 to Real Estate Held for Sale.

 

6    LOGO


ACQUISITIONS FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2011

 

Name

  

Location

  

Property Type

   Investment /Commitment  

Gilbert Hospital

   Gilbert, AZ    General Acute Care    $ 17,100,000   

Atrium Medical Center

   Corinth, TX    LTACH      30,000,000   

Bayonne Medical Center

   Bayonne, NJ    General Acute Care      58,000,000   

Alvarado Hospital

   San Diego, CA    General Acute Care      70,000,000   

Northland LTACH Hospital

   Kansas City, MO    LTACH      19,478,409   

DeSoto Specialty Hospital

   DeSoto, TX    LTACH      18,025,608   

Warm Springs Specialty Hospital of New Braunfels

   New Braunfels, TX    LTACH      13,400,000   

Three Emerus Properties

   San Antonio, TX    General Acute Care      30,000,000   

Hoboken University Medical Center

   Hoboken, NJ    General Acute Care      75,000,000   
        

 

 

 

Total Investments

         $ 331,004,017   
        

 

 

 

 

7    LOGO


 

LOGO

Medical Properties Trust, Inc. 1000 Urban Center Drive, Suite 501 Birmingham, AL 35242 (205) 969-3755 www.medicalpropertiestrust.com

Contact: Charles Lambert, Director of Finance

(205) 397-8897 or clambert@medicalpropertiestrust.com