8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): November 1, 2018

 

 

MEDICAL PROPERTIES TRUST, INC.

(Exact Name of Registrant as Specified in Charter)

 

 

Commission File Number 001-32559

 

Maryland   20-0191742

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

1000 Urban Center Drive, Suite 501

Birmingham, AL

  35242
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code

(205) 969-3755

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 2.02.

Results of Operations and Financial Condition.

On November 1, 2018, Medical Properties Trust, Inc. issued a press release announcing its financial results for the three and nine months ended September 30, 2018. A copy of the press release is attached as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference. The information in this Current Report on Form 8-K, including the information set forth in Exhibit 99.1 and Exhibit 99.2 attached hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. In addition, this information shall not be deemed incorporated by reference in any filing of Medical Properties Trust, Inc. with the Securities and Exchange Commission, except as expressly set forth by specific reference in any such filing.

 

Item 9.01.

Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

Number

  

Description

99.1    Press release dated November 1, 2018 reporting financial results for the three and nine months ended September 30, 2018
99.2    Medical Properties Trust, Inc. 3rd Quarter 2018 Supplemental Information

 

2


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunder duly authorized.

 

MEDICAL PROPERTIES TRUST, INC.
By:  

/s/ R. Steven Hamner

Name:   R. Steven Hamner
Title:   Executive Vice President and Chief Financial Officer

Date: November 1, 2018

 

3

EX-99.1

Exhibit 99.1

 

LOGO

 

Contact: Tim Berryman
Director – Investor Relations
Medical Properties Trust, Inc.

(205) 969-3755

tberryman@medicalpropertiestrust.com

MEDICAL PROPERTIES TRUST, INC. REPORTS THIRD QUARTER RESULTS

Positioned for $2.0 Billion in Accretive, Low-Levered Acquisitions

Updates 2018 and Introduces 2019 Estimates

Birmingham, AL – November 1, 2018 – Medical Properties Trust, Inc. (the “Company” or “MPT”) (NYSE: MPW) today announced financial and operating results for the third quarter ended September 30, 2018.

“MPT successfully completed its planned capital recycling strategy during the third quarter and we have positioned ourselves uniquely among healthcare REITs for immediate and accretive growth. We have an outstanding balance sheet with sector-leading low leverage and approximately $2.0 billion in available liquidity at the same time our pipeline is the largest and best it has ever been,” said Edward K. Aldag, Jr., MPT’s Chairman, President and Chief Executive Officer. “We think 2019 has the potential to be a monumental year for the Company with opportunity to deliver market-leading FFO and dividend growth from the very large, diverse and actionable acquisition pipeline that we have assembled.”

THIRD QUARTER AND RECENT HIGHLIGHTS

 

   

Net income of $2.00 and Normalized Funds from Operations (“NFFO”) of $0.35 in the third quarter, both on a per diluted share basis;

 

   

Completed the additions to the master lease of 5 Steward hospitals aggregating $811.4 million that were previously mortgaged to MPT (including 2 hospitals aggregating $273.7 million that were completed in the first half of 2018), substantially improving the credit characteristics of the Steward portfolio;

 

   

Completed the previously announced sale of MPT’s equity investment in Ernest Health, Inc. in October resulting in total proceeds of approximately $176 million;

 

   

As previously announced, completed in August the joint venture with Primonial Real Estate Investment Management (“Primonial”) resulting in total proceeds of approximately €1.14 billion, and sold North Cypress Medical Center to Hospital Corporation of America for $148 million;


   

Repaid $820 million in outstanding revolver debt, resulting in approximately $1.3 billion in available liquidity from the revolving credit facility and pro forma net debt to EBITDA of approximately 4.5 times;

 

   

Completed acquisitions of three of the four previously announced German rehabilitation hospitals in August for €16.2 million;

 

   

Completed the previously announced acquisition of Lourdes Medical Center in Pasco, Washington in August for $17.5 million adding to the existing master lease with RCCH HealthCare Partners.

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 NFFO, all on a basis comparable to 2017 results. In addition, a reconciliation of pro forma total gross assets to total assets is included in the financial tables accompanying this press release.

PORTFOLIO UPDATE

In the third quarter, and as previously disclosed, MPT completed its joint venture with Primonial and retained a 50% interest in the portfolio of 71 German post-acute hospitals valued at €1.63 billion.

Including its 50% portion of the joint venture with Primonial, MPT has pro forma total gross assets of approximately $9.6 billion, including $6.7 billion in general acute care hospitals, $1.6 billion in inpatient rehabilitation hospitals, and $0.3 billion in long-term acute care hospitals. This pro forma portfolio includes 276 properties representing more than 32,000 licensed beds in 29 states and in Germany, the United Kingdom, Italy and Spain. The properties are leased to or mortgaged by 29 hospital operating companies.

OPERATING RESULTS AND OUTLOOK

Net income for the third quarter of 2018 was $736.0 million (or $2.00 per diluted share), compared to $76.5 million (or $0.21 per diluted share) in the third quarter of 2017. The change from 2017’s third quarter primarily results from gains on sales of assets in 2018.

NFFO for the third quarter of 2018 increased to $127.2 million compared with $120.6 million in the third quarter of 2017. Per share NFFO increased by 6.1% to $0.35 per diluted share in the third quarter of 2018, compared with $0.33 per diluted share in the third quarter of 2017. The Company achieved the strong growth in per share results even as the above-mentioned asset sales temporarily reduced revenues.

Based on management’s present investment, capital and operating strategies, and the expected timing of each, management estimates that 2018 net income will approximate $2.76 per diluted share and that 2018 NFFO will approximate $1.36 per diluted share.

The Company today is also introducing its estimate of 2019 net income as a range of between $1.01 and $1.05 per diluted share and 2019 NFFO as a range of between $1.42 and $1.46 per

 

2


diluted share. This estimate assumes, among other estimates, that MPT will make acquisitions throughout 2019 aggregating approximately $2.0 billion, while maintaining a conservative debt profile.

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 Thursday, November 1, 2018 at 11:00 a.m. Eastern Time to present the Company’s financial and operating results for the quarter ended September 30, 2018. The dial-in numbers for the conference call are 855-365-5214 (U.S.) and 440-996-5721 (International); both numbers require passcode 5982137. 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 15, 2018. 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 5982137.

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 helps facilitate acquisitions and recapitalizations and allows operators of hospitals and other healthcare facilities to unlock the value of their real estate assets to fund facility improvements, technology upgrades and other investments in operations. 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,

 

3


and the timely closing (if at all) of pending transactions; net income per share for 2018 and 2019; NFFO per share for 2018 and 2019; resulting financial gains from pending transactions; the amount of acquisitions of healthcare real estate, if any; results from potential sales and joint venture arrangements, if any; 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, 2017 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.

# # #

 

4


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

 

(Amounts in thousands, except for per share data)    September 30, 2018     December 31, 2017  
     (Unaudited)     (A)  

Assets

    

Real estate assets

    

Land, buildings and improvements, intangible lease assets, and other

   $ 4,926,462     $ 5,944,220  

Mortgage loans

     1,428,069       1,778,316  

Net investment in direct financing leases

     690,897       698,727  
  

 

 

   

 

 

 

Gross investment in real estate assets

     7,045,428       8,421,263  

Accumulated depreciation and amortization

     (432,279     (455,712
  

 

 

   

 

 

 

Net investment in real estate assets

     6,613,149       7,965,551  

Cash and cash equivalents

     710,965       171,472  

Interest and rent receivables

     87,939       78,970  

Straight-line rent receivables

     195,329       185,592  

Other assets

     1,167,134       618,703  
  

 

 

   

 

 

 

Total Assets

   $ 8,774,516     $ 9,020,288  
  

 

 

   

 

 

 

Liabilities and Equity

    

Liabilities

    

Debt, net

   $ 4,043,849     $ 4,898,667  

Accounts payable and accrued expenses

     202,033       211,188  

Deferred revenue

     11,162       18,178  

Lease deposits and other obligations to tenants

     30,964       57,050  
  

 

 

   

 

 

 

Total Liabilities

     4,288,008       5,185,083  

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 - 364,858 shares at September 30, 2018 and 364,424 shares at December 31, 2017

     365       364  

Additional paid-in capital

     4,343,768       4,333,027  

Retained earnings (deficit)

     179,703       (485,932

Accumulated other comprehensive loss

     (50,569     (26,049

Treasury shares, at cost

     (777     (777
  

 

 

   

 

 

 

Total Medical Properties Trust, Inc. Stockholders' Equity

     4,472,490       3,820,633  

Non-controlling interests

     14,018       14,572  
  

 

 

   

 

 

 

Total Equity

     4,486,508       3,835,205  
  

 

 

   

 

 

 

Total Liabilities and Equity

   $ 8,774,516     $ 9,020,288  
  

 

 

   

 

 

 

(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 Nine Months Ended  
     September 30, 2018     September 30, 2017     September 30, 2018     September 30, 2017  

Revenues

        

Rent billed

   $ 118,238     $ 110,930     $ 369,076     $ 311,140  

Straight-line rent

     18,293       17,505       49,157       46,561  

Income from direct financing leases

     18,998       19,115       55,613       55,307  

Interest and fee income

     41,467       29,030       130,098       86,776  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     196,996       176,580       603,944       499,784  

Expenses

        

Interest

     57,215       42,759       172,364       120,498  

Real estate depreciation and amortization

     29,949       31,915       100,217       88,994  

Property-related

     2,719       1,519       6,823       4,000  

General and administrative

     20,982       15,011       58,352       43,287  

Acquisition costs

     506       7,434       917       20,996  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     111,371       98,638       338,673       277,775  

Other income (expense)

        

Gain on sale of real estate and other, net

     647,204       18       672,822       7,431  

Debt refinancing costs

     —         (4,414     —         (18,794

Other

     5,711       3,865       6,245       8,999  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     652,915       (531     679,067       (2,364
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax

     738,540       77,411       944,338       219,645  

Income tax expense

     (2,064     (530     (4,802     (783
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     736,476       76,881       939,536       218,862  

Net income attributable to non-controlling interests

     (442     (417     (1,334     (1,013
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT common stockholders

   $ 736,034     $ 76,464     $ 938,202     $ 217,849  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share - basic:

        

Net income attributable to MPT common stockholders

   $ 2.01     $ 0.21     $ 2.56     $ 0.63  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share - diluted:

        

Net income attributable to MPT common stockholders

   $ 2.00     $ 0.21     $ 2.56     $ 0.63  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding - basic

     365,024       364,315       364,934       345,076  

Weighted average shares outstanding - diluted

     366,467       365,046       365,784       345,596  

Dividends declared per common share

   $ 0.25     $ 0.24     $ 0.75     $ 0.72  


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 Nine Months Ended  
    September 30, 2018     September 30, 2017     September 30, 2018     September 30, 2017  

FFO information:

       

Net income attributable to MPT common stockholders

  $ 736,034     $ 76,464     $ 938,202     $ 217,849  

Participating securities' share in earnings

    (290     (82     (808     (307
 

 

 

   

 

 

   

 

 

   

 

 

 

Net income, less participating securities' share in earnings

  $ 735,744     $ 76,382     $ 937,394     $ 217,542  

Depreciation and amortization (A)

    32,641       32,618       104,314       90,744  

Gain on sale of real estate and other, net

    (647,204     (18     (672,822     (7,431
 

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations

  $ 121,181     $ 108,982     $ 368,886     $ 300,855  

Write-off of straight-line rent and other

    4,321       —         17,615       1,117  

Debt refinancing costs

    —         4,414       —         18,794  

Acquisition and other transaction costs, net of tax benefit (A)

    1,661       7,166       2,072       19,350  
 

 

 

   

 

 

   

 

 

   

 

 

 

Normalized funds from operations

  $ 127,163     $ 120,562     $ 388,573     $ 340,116  

Share-based compensation

    4,970       2,771       11,695       7,148  

Debt costs amortization

    1,952       1,609       5,543       4,748  

Straight-line rent revenue and other (A)

    (26,743     (21,169     (74,544     (56,632
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations

  $ 107,342     $ 103,773     $ 331,267     $ 295,380  
 

 

 

   

 

 

   

 

 

   

 

 

 

Per diluted share data:

       

Net income, less participating securities' share in earnings

  $ 2.00     $ 0.21     $ 2.56     $ 0.63  

Depreciation and amortization (A)

    0.09       0.09       0.29       0.26  

Gain on sale of real estate and other, net

    (1.76     —         (1.84     (0.02
 

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations

  $ 0.33     $ 0.30     $ 1.01     $ 0.87  

Write-off of straight-line rent and other

    0.01       —         0.04       —    

Debt refinancing costs

    —         0.01       —         0.05  

Acquisition and other transaction costs, net of tax benefit (A)

    0.01       0.02       0.01       0.06  
 

 

 

   

 

 

   

 

 

   

 

 

 

Normalized funds from operations

  $ 0.35     $ 0.33     $ 1.06     $ 0.98  

Share-based compensation

    0.01       0.01       0.03       0.02  

Debt costs amortization

    0.01       —         0.02       0.01  

Straight-line rent revenue and other (A)

    (0.08     (0.06     (0.20     (0.16
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations

  $ 0.29     $ 0.28     $ 0.91     $ 0.85  
 

 

 

   

 

 

   

 

 

   

 

 

 

(A) Includes our share of real estate depreciation, acquisition expenses and straight-line rent revenue from unconsolidated joint ventures. These amounts are included with the activity of all of our equity interests in the “Other” line on the consolidated statements of income.

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 2018 and 2019 Guidance Reconciliation

(Unaudited)

 

     Fiscal Year 2018
Guidance - Per Share(1)
    Fiscal Year 2019 Guidance - Per Share(1)  
                Low                              High              

Net income attributable to MPT common stockholders

   $ 2.76     $ 1.01      $ 1.05  

Participating securities' share in earnings

     —         —          —    
  

 

 

   

 

 

    

 

 

 

Net income, less participating securities' share in earnings

   $ 2.76     $ 1.01      $ 1.05  

Depreciation and amortization

     0.39       0.40        0.40  

Gain on sale of real estate and other, net

     (1.84     —          —    
  

 

 

   

 

 

    

 

 

 

Funds from operations

   $ 1.31     $ 1.41      $ 1.45  

Other adjustments

     0.05       0.01        0.01  
  

 

 

   

 

 

    

 

 

 

Normalized funds from operations

   $ 1.36     $ 1.42      $ 1.46  
  

 

 

   

 

 

    

 

 

 

 

  (1)

The 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.

Pro Forma Total Gross Assets

(Unaudited)

 

     September 30, 2018  

Total Assets

   $ 8,774,516  

Add:

  

Binding real estate commitments on new investments(1)

     7,897  

Unfunded amounts on development deals and commenced capital improvement projects(2)

     208,497  

Accumulated depreciation and amortization

     432,279  

Incremental gross assets of our joint ventures(3)

     380,031  

Less:

  

Cash and cash equivalents

     (216,394
  

 

 

 

Pro Forma Total Gross Assets(4)

   $ 9,586,826  
  

 

 

 

 

  (1)

Reflects a commitment to acquire a facility in Germany post September 30, 2018.

  (2)

Includes $119.9 million unfunded amounts on ongoing development projects and $88.6 million unfunded amounts on capital improvement projects and development projects that have commenced rent.

  (3)

Adjustment needed to reflect our share of our joint venture’s gross assets.

  (4)

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.

EX-99.2

Exhibit 99.2

 

LOGO

Medical Properties Trust THIRD QUARTER 2018 Supplemental Information


LOGO

MEDICALPROPERTIESTRUST.COM TABLE OF CONTENTS COMPANY OVERVIEW Company Information 3 FINANCIAL INFORMATION Reconciliation of Net Income to Funds from Operations 5 Debt Summary 6 Debt Maturity Schedule 7 Pro Forma Net Debt /Annualized Adjusted EBITDA 8 PORTFOLIO INFORMATION Lease and Mortgage Loan Maturity Schedule 9 Total Pro Forma Gross Assets and Actual Revenue by Asset Type, Operator, State and Country 10 EBITDARM to Rent Coverage 13 Summary of Acquisitions and Development Projects 14 FINANCIAL STATEMENTS Consolidated Statements of Income 15 FORWARD-LOOKING STATEMENT 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: Normalized FFO per share; expected payout ratio, the amount of acquisitions of healthcare real estate, if any; estimated debt metrics, portfolio diversification, 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, 2017, 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 report. On the Cover: Clinica Eporediese which is an MPT-owned acute care hospital in Ivrea, Italy.
Q3 2018 | SUPPLEMENTAL INFORMATION 2


LOGO

MEDICALPROPERTIESTRUST.COM COMPANY OVERVIEW 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. OFFICERS Edward K. Aldag, Jr. R. Steven Hamner Emmett E. McLean J. Kevin Hanna Rosa H. Hooper Charles R. Lambert BOARD OF DIRECTORS Edward K. Aldag, Jr. G. Steven Dawson R. Steven Hamner Elizabeth N. Pitman D. Paul Sparks, Jr. Michael G. Stewart C. Reynolds Thompson, III CORPORATE HEADQUARTERS Medical Properties Trust, Inc. 1000 Urban Center Drive, Suite 501 Birmingham, AL 35242 (205) 969-3755 (205) 969-3756 (fax) www.medicalpropertiestrust.com Chairman, President and Chief Executive Officer Executive Vice President and Chief Financial Officer Executive Vice President, Chief Operating Officer and Secretary Vice President, Controller and Chief Accounting Officer Vice President, Managing Director of Asset Management and Underwriting Treasurer and Managing Director of Capital Markets MPT Officers: R. Steven Hamner, Emmett E. McLean, Edward K. Aldag, Jr., Rosa H. Hooper, J. Kevin Hanna and Charles R. Lambert Q3 2018 | SUPPLEMENTAL INFORMATION 3


LOGO

MEDICALPROPERTIESTRUST.COM COMPANY OVERVIEW (continued) INVESTOR RELATIONS CAPITAL MARKETS Tim Berryman Charles Lambert Director - Investor Relations Treasurer and Managing Director - Capital Markets (205) 397-8589 tberryman@medicalpropertiestrust.com (205) 397-8897 clambert@medicalpropertiestrust.com TRANSFER AGENT STOCK EXCHANGE SENIOR UNSECURED American Stock Transfer LISTING AND DEBT RATINGS and Trust Company TRADING SYMBOL Moody’s – Ba1 6201 15th Avenue New York Stock Exchange Standard & Poor’s – BBB-Brooklyn, NY 11219 (NYSE): MPW CONTINUUM OF CARE R E Medical Properties Trust focuses on the most H I G H critical components of healthcare delivery. ACUTE CARE HOSPITALS ACUTE CARE HOSPITALS & FREE STANDING EMERGENCY ROOMS INPATIENT REHABILITATION FACILITIES LONG-TERM ACUTE CARE HOSPITALS NURSING HOMES INPATIENT ASSISTED LIVING REHABILITATION FACILITIES HOME HEALTH CARE MPT facility types shown in green. HOME LONG-TERM HEALTH ACUTE CARE CARE I HOSPITALS N T E ASSISTED N S NURSING LIVING I T HOMES YO FC AR E LOWER Q3 2018 | SUPPLEMENTAL INFORMATION 4


MEDICALPROPERTIESTRUST.COM

 

 

FINANCIAL INFORMATION

 

 

RECONCILIATION OF NET INCOME TO FUNDS FROM OPERATIONS

(Amounts in thousands, except per share data)

 

     For the Three Months Ended     For the Nine Months Ended  
     September 30, 2018     September 30, 2017     September 30, 2018     September 30, 2017  

FFO INFORMATION:

        

Net income attributable to MPT common stockholders

   $ 736,034     $ 76,464     $ 938,202     $ 217,849  

Participating securities’ share in earnings

     (290     (82     (808     (307
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income, less participating securities’ share in earnings

   $ 735,744     $ 76,382     $ 937,394     $ 217,542  

Depreciation and amortization (A)

     32,641       32,618       104,314       90,744  

Gain on sale of real estate and other, net

     (647,204     (18     (672,822     (7,431
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations

   $ 121,181     $ 108,982     $ 368,886     $ 300,855  

Write-off of straight-line rent and other

     4,321       —         17,615       1,117  

Debt refinancing costs

     —         4,414       —         18,794  

Acquisition and other transaction costs, net of tax benefit (A)

     1,661       7,166       2,072       19,350  
  

 

 

   

 

 

   

 

 

   

 

 

 

Normalized funds from operations

   $ 127,163     $ 120,562     $ 388,573     $ 340,116  
  

 

 

   

 

 

   

 

 

   

 

 

 

Share-based compensation

     4,970       2,771       11,695       7,148  

Debt costs amortization

     1,952       1,609       5,543       4,748  

Straight-line rent revenue and other (A)

     (26,743     (21,169     (74,544     (56,632
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations

   $ 107,342     $ 103,773     $ 331,267     $ 295,380  
  

 

 

   

 

 

   

 

 

   

 

 

 

PER DILUTED SHARE DATA:

        

Net income, less participating securities’ share in earnings

   $ 2.00     $ 0.21     $ 2.56     $ 0.63  

Depreciation and amortization (A)

     0.09       0.09       0.29       0.26  

Gain on sale of real estate and other, net

     (1.76     —         (1.84     (0.02
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations

   $ 0.33     $ 0.30     $ 1.01     $ 0.87  

Write-off of straight-line rent and other

     0.01       —         0.04       —    

Debt refinancing costs

     —         0.01       —         0.05  

Acquisition and other transaction costs, net of tax benefit (A)

     0.01       0.02       0.01       0.06  
  

 

 

   

 

 

   

 

 

   

 

 

 

Normalized funds from operations

   $ 0.35     $ 0.33     $ 1.06     $ 0.98  
  

 

 

   

 

 

   

 

 

   

 

 

 

Share-based compensation

     0.01       0.01       0.03       0.02  

Debt costs amortization

     0.01       —         0.02       0.01  

Straight-line rent revenue and other (A)

     (0.08     (0.06     (0.20     (0.16
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations

   $ 0.29     $ 0.28     $ 0.91     $ 0.85  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(A)

Includes our share of real estate depreciation, acquisition expenses and straight-line rent revenue from unconsolidated joint ventures. These amounts are included with the activity of all of our equity interests in the “Other” line on the consolidated statements of income.

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.

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     5


MEDICALPROPERTIESTRUST.COM

 

 

FINANCIAL INFORMATION

 

 

DEBT SUMMARY

(as of September 30, 2018)

($ amounts in thousands)

 

Debt Instrument

   Rate Type      Rate     Balance  

2021 Credit Facility Revolver (£17M) (A)

     Variable        1.980   $ 22,153  

2022 Term Loan

     Variable        3.650     200,000  

4.000% Notes Due 2022 (€500M) (B)

     Fixed        4.000     580,200  

6.375% Notes Due 2024

     Fixed        6.375     500,000  

5.500% Notes Due 2024

     Fixed        5.500     300,000  

3.325% Notes Due 2025 (€500M) (B)

     Fixed        3.325     580,200  

5.250% Notes Due 2026

     Fixed        5.250     500,000  

5.000% Notes Due 2027

     Fixed        5.000     1,400,000  
       

 

 

 
        $ 4,082,553  

Debt issuance costs

          (38,704
     

 

 

   

 

 

 
     Weighted average rate        4.773   $ 4,043,849  
     

 

 

   

 

 

 

 

LOGO

(A) Represents credit facility borrowings in pound sterling and converted to U.S. dollars at September 30, 2018.

(B) Represents bonds issued in euros and converted to U.S. dollars at September 30, 2018.

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     6


MEDICALPROPERTIESTRUST.COM

 

 

FINANCIAL INFORMATION

 

 

DEBT MATURITY SCHEDULE

($ amounts in thousands)

 

Debt Instrument

   2018      2019      2020      2021      2022      2023      2024      2025      2026      2027  

2021 Credit Facility Revolver (£17M)

   $ —        $ —        $ —        $ 22,153      $ —        $ —        $ —        $ —        $ —        $ —    

2022 Term Loan

     —          —          —          —          200,000        —          —          —          —          —    

4.000% Notes Due 2022 (€500M)

     —          —          —          —          580,200        —          —          —          —          —    

6.375% Notes Due 2024

     —          —          —          —          —          —          500,000        —          —          —    

5.500% Notes Due 2024

     —          —          —          —          —          —          300,000        —          —          —    

3.325% Notes Due 2025 (€500M)

     —          —          —          —          —          —          —          580,200        —          —    

5.250% Notes Due 2026

     —          —          —          —          —          —          —          —          500,000        —    

5.000% Notes Due 2027

     —          —          —          —          —          —          —          —          —          1,400,000  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ —        $ —        $ —        $ 22,153      $ 780,200      $ —        $ 800,000      $ 580,200      $ 500,000      $ 1,400,000  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

LOGO

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     7


MEDICALPROPERTIESTRUST.COM

 

 

FINANCIAL INFORMATION

 

 

PRO FORMA NET DEBT / ANNUALIZED ADJUSTED EBITDA

(Amounts in thousands)

 

     For the Three Months Ended  
     September 30, 2018  

Net income attributable to MPT common stockholders

   $ 736,034  

Pro forma adjustments for mid-quarter acquisitions/dispositions and acquisitions that occurred after the period (A)

     (18,782
  

 

 

 

Pro forma net income

   $ 717,252  

Add back:

  

Interest

     57,215  

Depreciation and amortization (B)

     34,759  

Share-based compensation

     4,970  

Gain on sale of real estate and other, net

     (647,204

Write-off of straight-line rent and other

     4,321  

Acquisition and other transaction costs

     1,661  

Income tax expense (B)

     2,379  
  

 

 

 

3Q 2018 Pro forma adjusted EBITDA

   $ 175,353  
  

 

 

 

Annualization

   $ 701,412  
  

 

 

 

Total debt

   $ 4,043,849  

Pro forma changes to cash and debt balance after

September 30, 2018 (A)

     (911,285
  

 

 

 

Pro forma net debt

   $ 3,132,564  
  

 

 

 

Pro forma net debt / annualized adjusted EBITDA

     4.5x  

 

(A)

The schedule reflects transactions closed in October 2018 and our commitment to acquire one facility in Germany.

(B)

Includes our share of real estate depreciation and income tax expense from unconsolidated joint ventures.

Investors and analysts following the real estate industry utilize net debt (debt less cash) to EBITDA (net income before interest expense, income taxes, depreciation and amortization) as a measurement of leverage that shows how many years it would take for us to pay back our debt, assuming net debt and EBITDA are held constant. The table above considers the pro forma effects on net debt and EBITDA from investments and capital transactions that were either completed during the period or disclosed as firm commitments, assuming such transactions were consummated/fully funded as of the beginning of the period. In addition, we show EBITDA adjusted to exclude stock compensation expense, gains or losses on real estate and other dispositions, debt refinancing charges, impairment charges, and other non-cash charges to derive Pro forma Annualized Adjusted EBITDA, which is a non-GAAP measure. We believe Pro forma Net Debt and Pro forma Annualized Adjusted EBITDA are useful to investors and analysts as they allow for a more current view of our credit quality and allow for the comparison of our credit strength between periods and to other real estate companies without the effect of items that by their nature are not comparable from period to period.

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     8


MEDICALPROPERTIESTRUST.COM

 

 

PORTFOLIO INFORMATION

 

 

LEASE AND MORTGAGE LOAN MATURITY SCHEDULE

(as of September 30, 2018)

($ amounts in thousands)

 

Years of Maturities (A)

   Total Properties (B)      Base Rent/Interest (C)      Percent of Total
Base Rent/Interest
 

2018

     —        $ —          —    

2019

     4        8,641        1.3

2020

     1        2,073        0.3

2021

     1        2,250        0.3

2022

     15        75,445        11.4

2023

     4        13,149        2.0

2024

     2        5,401        0.8

2025

     6        19,933        3.0

2026

     5        25,694        3.9

2027

     1        3,051        0.5

2028

     5        7,158        1.1

Thereafter

     220        497,683        75.4
  

 

 

    

 

 

    

 

 

 
     264      $ 660,478        100.0
  

 

 

    

 

 

    

 

 

 

 

LOGO

 

(A)

Lease/Loan expiration is based on the fixed term of the lease/loan and does not factor in potential renewal options provided for in our agreements.

(B)

Includes all properties including those that are part of joint ventures, except nine vacant properties representing 0.7% of total pro forma gross assets and three facilities that are under development. The schedule also includes a previously disclosed commitment to acquire one facility in Germany.

(C)

Represents base rent/interest income on an annualized basis but does not include tenant recoveries, additional rents and other lease-related adjustments to revenue (i.e., straight-line rents and deferred revenues).

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     9


MEDICALPROPERTIESTRUST.COM

 

 

PORTFOLIO INFORMATION

 

 

TOTAL PRO FORMA GROSS ASSETS AND ACTUAL REVENUE BY ASSET TYPE

(September 30, 2018)

($ amounts in thousands)

 

Asset Types

   Total Pro Forma
Gross Assets (B)
     Percentage of
Pro Forma
Gross Assets
    YTD Actual
Revenue (C)
     Percentage of
Total Actual
Revenue
 

General Acute Care Hospitals (A)

   $ 6,677,798        69.6   $ 449,445        72.8

Inpatient Rehabilitation Hospitals

     1,573,936        16.4     145,442        23.5

Long-Term Acute Care Hospitals

     282,906        3.0     22,805        3.7

Other assets

     1,052,186        11.0     —          —    
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 9,586,826        100.0   $ 617,692        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

LOGO

 

(A)

Includes three medical office buildings.

(B)

Represents investment concentration as a percentage of gross real estate assets, other loans, equity investments, and pro rata portion of gross assets in joint venture arrangements, assuming all binding real estate commitments on new investments and unfunded amounts on development deals and commenced capital improvement projects are fully funded. See press release dated November 1, 2018 for reconciliation of total assets to pro forma total gross assets at September 30, 2018.

(C)

Includes revenue from properties owned through joint venture arrangements.

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     10


MEDICALPROPERTIESTRUST.COM

 

 

PORTFOLIO INFORMATION

 

 

TOTAL PRO FORMA GROSS ASSETS AND ACTUAL REVENUE BY OPERATOR

(September 30, 2018)

($ amounts in thousands)

 

Operators

   Total Pro Forma
Gross Assets (A)
     Percentage of
Pro Forma
Gross Assets (B)
    YTD Actual
Revenue (C)
     Percentage of
Total Actual
Revenue
 

Steward

          

Massachusetts market

   $ 1,378,535        14.4   $ 85,055        13.8

Utah market

     991,701        10.3     58,849        9.5

Texas/Arkansas/Louisiana market

     592,708        6.2     38,476        6.3

Arizona market

     279,242        2.9     20,505        3.3

Florida market

     196,675        2.1     9,977        1.6

Ohio/Pennsylvania market

     182,799        1.9     13,127        2.1

Prime Healthcare

     1,123,350        11.7     95,439        15.5

MEDIAN

     1,091,987        11.4     99,924        16.2

RCCH

     506,267        5.3     31,484        5.1

Ernest Health

     499,335        5.2     52,752        8.5

24 operators

     1,692,041        17.6     112,104        18.1

Other assets

     1,052,186        11.0     —          —    
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 9,586,826        100.0   $ 617,692        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(A)

Represents investment concentration as a percentage of gross real estate assets, other loans, equity investments, and pro rata portion of gross assets in joint venture arrangements, assuming all binding real estate commitments on new investments and unfunded amounts on development deals and commenced capital improvement projects are fully funded. See press release dated November 1, 2018 for reconciliation of total assets to pro forma total gross assets at September 30, 2018.

(B)

No single facility accounts for more than 3.7% of total pro forma gross assets.

(C)

Includes revenue from properties owned through joint venture arrangements.

 

LOGO

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     11


MEDICALPROPERTIESTRUST.COM

 

 

PORTFOLIO INFORMATION

 

 

TOTAL PRO FORMA GROSS ASSETS AND ACTUAL REVENUE BY U.S. STATE AND COUNTRY

(September 30, 2018)

($ amounts in thousands)

 

U.S. States and Other Countries

   Total Pro Forma
Gross Assets (A)
     Percentage of
Pro Forma
Gross Assets
    YTD Actual
Revenue (B)
     Percentage of
Total Actual
Revenue
 

Massachusetts

   $ 1,378,535        14.4   $ 85,054        13.8

Texas

     1,109,034        11.6     87,588        14.2

Utah

     1,026,296        10.7     62,598        10.1

California

     522,756        5.5     45,326        7.3

Arizona

     479,582        5.0     35,204        5.7

24 Other States

     2,614,526        27.1     184,091        29.8

Other assets

     497,916        5.2     —          —    
  

 

 

    

 

 

   

 

 

    

 

 

 

United States

   $ 7,628,645        79.5   $ 499,861        80.9

Germany

   $ 1,182,318        12.3   $ 106,198        17.2

United Kingdom

     103,013        1.1     2,895        0.5

Italy

     92,742        1.0     6,059        1.0

Spain

     25,838        0.3     2,679        0.4

Other assets

     554,270        5.8     —          —    
  

 

 

    

 

 

   

 

 

    

 

 

 

International

   $ 1,958,181        20.5   $ 117,831        19.1
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 9,586,826        100.0   $ 617,692        100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(A)

Represents investment concentration as a percentage of gross real estate assets, other loans, equity investments, and pro rata portion of gross assets in joint venture arrangements, assuming all binding real estate commitments on new investments and unfunded amounts on development deals and commenced capital improvement projects are fully funded. See press release dated November 1, 2018 for reconciliation of total assets to pro forma total gross assets at September 30, 2018.

(B)

Includes revenue from properties owned through joint venture arrangements.

 

LOGO

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     12


MEDICALPROPERTIESTRUST.COM

 

 

PORTFOLIO INFORMATION

 

 

Same Store EBITDARM(1) Rent Coverage

YOY and Sequential Quarter Comparisons by Property Type

 

LOGO

Stratification of Portfolio EBITDARM Rent Coverage

 

EBITDARM Rent Coverage TTM

   Investment
(in thousands)
     No. of Facilities      Percentage of
Investment
 

Greater than or equal to 4.50x

   $ 132,979        4        3.4

3.00x - 4.49x

   $ 118,934        2        3.0

1.50x - 2.99x

   $ 78,706        5        2.0

Less than 1.50x

   $ 3,199        1        0.1

Total Master Leased, Cross-Defaulted and/or with Parent Guaranty: 2.2x

   $ 3,578,762        119        91.5

General Acute Master Leased, Cross-Defaulted and/or with Parent Guaranty: 3.8x

   $ 2,061,135        41        52.7

Inpatient Rehabilitation Facilities Master Leased, Cross-Defaulted and/or with Parent Guaranty: 2.0x

   $ 1,234,731        65        31.6

Long-Term Acute Care Hospitals Master Leased, Cross-Defaulted and/or with Parent Guaranty: 1.5x

   $ 282,896        13        7.2

 

LOGO

Notes:

Same Store represents properties with at least 24 months of financial reporting data. Properties that do not provide financial reporting and disposed assets are not included.

All data presented is on a trailing twelve month basis.

 

(1)

EBITDARM adjusted for non-recurring items.

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     13


MEDICALPROPERTIESTRUST.COM

 

 

PORTFOLIO INFORMATION

 

 

SUMMARY OF COMPLETED ACQUISITIONS / DEVELOPMENT PROJECTS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2018

($ amounts in thousands)

Operator

   Location      Costs Incurred as of
9/30/2018
    Rent Commencement
Date
    

Acquisition/
Development

Ernest Health

     Flagstaff, Arizona                              $ 25,513       3/1/2018      Development

MEDIAN

     Germany        18,797       8/28/2018      Acquisition

RCCH

     Pasco, Washington        17,500       8/31/2018      Acquisition
     

 

 

      
      $ 61,810       
     

 

 

      

SUMMARY OF CURRENT INVESTMENT COMMITMENTS AS OF SEPTEMBER 30, 2018

($ amounts in thousands)

Operator

   Location      Commitment     Acquisition/
Development
      

MEDIAN

     Germany      $ 7,897       Acquisition     
     

 

 

      
      $ 7,897       
     

 

 

      

SUMMARY OF CURRENT DEVELOPMENT PROJECTS AS OF SEPTEMBER 30, 2018

($ amounts in thousands)

Operator

   Location      Commitment     Cost Incurred as of
9/30/2018
    

Estimated Rent
Commencement
Date

          

Circle Health

     United Kingdom      $ 44,228 (A)     $ 24,113      Q1 2019

Circle Health Rehabilitation

     United Kingdom        21,973 (B)       5,304      Q3 2019

Surgery Partners

     Idaho Falls, Idaho        113,468       30,379      Q1 2020
     

 

 

   

 

 

    
      $ 179,669     $ 59,796     
     

 

 

   

 

 

    

(A) Represents £33,940 commitment converted to USD at September 30, 2018.

(B) Represents £16,862 commitment converted to USD at September 30, 2018.

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     14


MEDICALPROPERTIESTRUST.COM

 

 

FINANCIAL STATEMENTS

 

 

MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

(Amounts in thousands, except per share data)

 

     For the Three Months Ended     For the Nine Months Ended  
     September 30, 2018     September 30, 2017     September 30, 2018     September 30, 2017  

Revenues

        

Rent billed

   $ 118,238     $ 110,930     $ 369,076     $ 311,140  

Straight-line rent

     18,293       17,505       49,157       46,561  

Income from direct financing leases

     18,998       19,115       55,613       55,307  

Interest and fee income

     41,467       29,030       130,098       86,776  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     196,996       176,580       603,944       499,784  

Expenses

        

Interest

     57,215       42,759       172,364       120,498  

Real estate depreciation and amortization

     29,949       31,915       100,217       88,994  

Property-related

     2,719       1,519       6,823       4,000  

General and administrative

     20,982       15,011       58,352       43,287  

Acquisition costs

     506       7,434       917       20,996  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     111,371       98,638       338,673       277,775  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense)

        

Gain on sale of real estate and other, net

     647,204       18       672,822       7,431  

Debt refinancing costs

     —         (4,414     —         (18,794

Other

     5,711       3,865       6,245       8,999  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     652,915       (531     679,067       (2,364
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax

     738,540       77,411       944,338       219,645  

Income tax expense

     (2,064     (530     (4,802     (783
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     736,476       76,881       939,536       218,862  

Net income attributable to non-controlling interests

     (442     (417     (1,334     (1,013
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT common stockholders

   $ 736,034     $ 76,464     $ 938,202     $ 217,849  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share – basic:

        

Net income attributable to MPT common stockholders

   $ 2.01     $ 0.21     $ 2.56     $ 0.63  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share – diluted:

        

Net income attributable to MPT common stockholders

   $ 2.00     $ 0.21     $ 2.56     $ 0.63  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding – basic

     365,024       364,315       364,934       345,076  

Weighted average shares outstanding – diluted

     366,467       365,046       365,784       345,596  

Dividends declared per common share

   $ 0.25     $ 0.24     $ 0.75     $ 0.72  

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     15


MEDICALPROPERTIESTRUST.COM

 

 

FINANCIAL STATEMENTS

 

 

MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(Amounts in thousands, except per share data)

 

     September 30,
2018
    December 31,
2017
 
     (Unaudited)     (A)  

ASSETS

    

Real estate assets

    

Land, buildings and improvements, intangible lease assets, and other

   $ 4,926,462     $ 5,944,220  

Mortgage loans

     1,428,069       1,778,316  

Net investment in direct financing leases

     690,897       698,727  
  

 

 

   

 

 

 

Gross investment in real estate assets

     7,045,428       8,421,263  

Accumulated depreciation and amortization

     (432,279     (455,712
  

 

 

   

 

 

 

Net investment in real estate assets

     6,613,149       7,965,551  

Cash and cash equivalents

     710,965       171,472  

Interest and rent receivables

     87,939       78,970  

Straight-line rent receivables

     195,329       185,592  

Other assets

     1,167,134       618,703  
  

 

 

   

 

 

 

Total Assets

   $ 8,774,516     $ 9,020,288  
  

 

 

   

 

 

 

LIABILITIES AND EQUITY

    

Liabilities

    

Debt, net

   $ 4,043,849     $ 4,898,667  

Accounts payable and accrued expenses

     202,033       211,188  

Deferred revenue

     11,162       18,178  

Lease deposits and other obligations to tenants

     30,964       57,050  
  

 

 

   

 

 

 

Total Liabilities

     4,288,008       5,185,083  

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 - 364,858 shares at September 30, 2018 and 364,424 shares at December 31, 2017

     365       364  

Additional paid-in capital

     4,343,768       4,333,027  

Retained earnings (deficit)

     179,703       (485,932

Accumulated other comprehensive loss

     (50,569     (26,049

Treasury shares, at cost

     (777     (777
  

 

 

   

 

 

 

Total Medical Properties Trust, Inc. Stockholders’ Equity

     4,472,490       3,820,633  

Non-controlling interests

     14,018       14,572  
  

 

 

   

 

 

 

Total Equity

     4,486,508       3,835,205  
  

 

 

   

 

 

 

Total Liabilities and Equity

   $ 8,774,516     $ 9,020,288  
  

 

 

   

 

 

 

 

(A)

Financials have been derived from the prior year audited financial statements.

 

Q3 2018  |  SUPPLEMENTAL INFORMATION     16


LOGO

1000 Urban Center Drive, Suite 501 Birmingham, AL 35242 (205) 969-3755 NYSE: MPW www.medicalpropertiestrust.com Contact: Tim Berryman, Director—Investor Relations (205) 397-8589 or tberryman@medicalpropertiestrust.com or Charles Lambert, Treasurer and Managing Director—Capital Markets (205) 397-8897 or clambert@medicalpropertiestrust.com At the Very heArt of heAlthcAre® .