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): May 2, 2019
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) |
(I.R.S. Employer Identification No.) |
1000 Urban Center Drive, Suite 501 Birmingham, AL |
35242 | |
(Address of principal executive offices) | (Zip Code) |
Registrants 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. ☐
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol |
Name of each exchange on which registered | ||
Common stock, par value $0.001 | MPW | New York Stock Exchange |
Item 2.02. | Results of Operations and Financial Condition. |
On May 2, 2019, Medical Properties Trust, Inc. issued a press release announcing its financial results for the quarter ended March 31, 2019. 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.
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: May 2, 2019
3
Exhibit 99.1
Contact: Tim Berryman |
Director Investor Relations |
Medical Properties Trust, Inc. |
(205) 969-3755 |
tberryman@medicalpropertiestrust.com |
MEDICAL PROPERTIES TRUST, INC. REPORTS FIRST QUARTER RESULTS
Per Share Net Income of $0.20 and Normalized FFO of $0.31
Reaffirms Estimate of $2.5 Billion in 2019 Acquisitions
Birmingham, AL May 2, 2019 Medical Properties Trust, Inc. (the Company or MPT) (NYSE: MPW) today announced financial and operating results for the first quarter ended March 31, 2019 and recent highlights.
As MPT executes on its robust $5 billion pipeline, considerable progress has been made on our previously announced Healthscope acquisition with the securing of financing and the scheduling by Healthscope on May 22 of its shareholder meeting, said Edward K. Aldag, Jr., MPTs Chairman, President and Chief Executive Officer. We expect to close on this $859 million transaction during the second quarter. In another transaction, MPT has expanded its footprint in the UK with the acquisition of BMI Harbour Hospital, an acute care hospital located in Poole, England. In the capital markets, we had outstanding execution in the first quarter raising approximately $400 million through our at-the-market program, in anticipation of substantial acquisition activity throughout the remainder of 2019.
FIRST QUARTER AND RECENT HIGHLIGHTS
| Net income of $0.20 and Normalized Funds from Operations (NFFO) of $0.31 in the first quarter both on a per diluted share basis; |
| Acquired the freehold interest of the BMI Harbour Hospital, an acute care hospital located in the highly desirable area of Poole, England, for approximately $45.4 million; |
| Agreed with a syndicate of banks to terms of an Australian $1.2 billion unsecured term loan; |
| Sold 22.6 million common shares for approximately $400 million through the Companys at-the-market program totaling 28.2 million shares and $494 million since commencement of sales in 2018s fourth quarter. |
Included in the financial tables accompanying this press release is information about the Companys assets and liabilities, net income and reconciliations of net income to NFFO, all on a basis comparable to 2018 results. In addition, a reconciliation of pro forma total gross assets to total assets is included in the financial tables accompanying this press release.
1
PORTFOLIO UPDATE
In April, MPT closed on the acquisition of BMI Harbour Hospital for $45.4 million at a GAAP yield of almost 7.0%. The 29-bed acute care hospital located in Poole, England, an affluent coastal city southwest of London, is MPTs fourth hospital in the UK, and is operated by BMI Healthcare, one of the largest private hospital operators in the UK, and a new relationship for MPT. The Company acquired the freehold asset subject to an in-place lease with 14 years remaining on its initial term and a highly attractive fixed escalator.
Since November 2018, the Company has sold 28.2 million shares of common stock under its at-the-market program generating approximately $494 million of proceeds, further strengthening its balance sheet. Of that amount, approximately $400 million was generated in the first quarter of 2019. This positions MPT with sector-leading leverage of 5.0 times EBITDA assuming completion of the Healthscope transaction and $2.25 billion in liquidity from $1.0 billion in cash and $1.25 billion of availability on the revolver.
The Company has pro forma (including Healthscope and BMI Harbour) total gross assets of approximately $10.2 billion, including $7.8 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 288 properties representing more than 33,000 licensed beds in 29 states and in Germany, the United Kingdom, Italy, Spain and Australia. The properties are leased to or mortgaged by 32 hospital operating companies.
OPERATING RESULTS AND OUTLOOK
Net income for the first quarter of 2019 was $75.8 million (or $0.20 per diluted share), compared to $90.6 million (or $0.25 per diluted share) in the first quarter of 2018.
NFFO for the first quarter of 2019 was $117.8 million compared to $131.5 million in the first quarter of 2018. Per share NFFO was $0.31 per diluted share in the first quarter of 2019, compared to $0.36 per diluted share in the first quarter of 2018.
The change in net income and NFFO from 2018s first quarter is attributable to more than $1.5 billion in asset sales throughout 2018, including the sale of a 50% interest in 71 German hospitals by way of a joint venture arrangement.
The Company reaffirmed its estimate of 2019 acquisitions of $2.5 billion, upon which completion, the Company expects an annual run-rate of $1.02 to $1.04 per diluted share for net income and $1.54 to $1.56 per diluted share for NFFO. The Companys previous guidance regarding calendar year 2019 net income and NFFO is suspended pending clarity on the timing of closing these anticipated acquisitions.
A reconciliation of NFFO 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
2
assets in amounts that are different from estimates, market interest rates change, debt is refinanced, new shares are issued, additional debt is incurred, other operating expenses vary, income from our equity investments 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, May 2, 2019 at 11:00 a.m. Eastern Time to present the Companys financial and operating results for the quarter ended March 31, 2019. The dial-in numbers for the conference call are 844-535-3969 (U.S.) and 409-937-8903 (International); both numbers require passcode 8498286. The conference call will also be available via webcast in the Investor Relations section of the Companys website, www.medicalpropertiestrust.com.
A telephone and webcast replay of the call will be available beginning shortly after the calls completion through May 16, 2019. 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 8498286.
The Companys supplemental information package for the current period will also be available on the Companys website under the Investor Relations section.
About Medical Properties Trust, Inc.
Medical Properties Trust, Inc. is a self-advised real estate investment trust that provides capital to hospitals located throughout the U.S. and other countries. We focus exclusively on hospitals, which is where the highest intensity of care is provided to patients. MPT is currently the second-largest non-governmental owner of hospital beds in the U.S. Our financing model allows owners of hospitals to unlock the value of their underlying real estate, primarily through sale leaseback transactions. For more information, please visit the Companys 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; annual run-rate net income and NFFO per share; the amount of acquisitions of healthcare real estate, if any; estimated leverage; 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 equity investments 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 Companys business plan; financing risks; the Companys 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 Companys Annual Report on Form 10-K for the year ended December 31, 2018 and as updated by the Companys 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.
# # #
3
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Amounts in thousands, except for per share data) | March 31, 2019 | December 31, 2018 | ||||||
(Unaudited) | (A) | |||||||
Assets |
||||||||
Real estate assets |
||||||||
Land, buildings and improvements, intangible lease assets, and other |
$ | 5,394,092 | $ | 5,268,459 | ||||
Mortgage loans |
1,214,780 | 1,213,322 | ||||||
Net investment in direct financing leases |
684,547 | 684,053 | ||||||
|
|
|
|
|||||
Gross investment in real estate assets |
7,293,419 | 7,165,834 | ||||||
Accumulated depreciation and amortization |
(498,915 | ) | (464,984 | ) | ||||
|
|
|
|
|||||
Net investment in real estate assets |
6,794,504 | 6,700,850 | ||||||
Cash and cash equivalents |
995,548 | 820,868 | ||||||
Interest and rent receivables |
24,788 | 25,855 | ||||||
Straight-line rent receivables |
243,556 | 220,848 | ||||||
Equity investments |
506,123 | 520,058 | ||||||
Other loans |
365,402 | 373,198 | ||||||
Other assets |
301,532 | 181,966 | ||||||
|
|
|
|
|||||
Total Assets |
$ | 9,231,453 | $ | 8,843,643 | ||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Liabilities |
||||||||
Debt, net |
$ | 4,023,568 | $ | 4,037,389 | ||||
Accounts payable and accrued expenses |
188,956 | 204,325 | ||||||
Deferred revenue |
9,979 | 13,467 | ||||||
Obligations to tenants and other lease liabilities |
118,474 | 27,524 | ||||||
|
|
|
|
|||||
Total Liabilities |
4,340,977 | 4,282,705 | ||||||
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 - 391,839 shares at March 31, 2019 and 370,637 shares at December 31, 2018 |
392 | 371 | ||||||
Additional paid-in capital |
4,803,672 | 4,442,948 | ||||||
Retained earnings |
141,427 | 162,768 | ||||||
Accumulated other comprehensive loss |
(67,892 | ) | (58,202 | ) | ||||
Treasury shares, at cost |
(777 | ) | (777 | ) | ||||
|
|
|
|
|||||
Total Medical Properties Trust, Inc. Stockholders Equity |
4,876,822 | 4,547,108 | ||||||
Non-controlling interests |
13,654 | 13,830 | ||||||
|
|
|
|
|||||
Total Equity |
4,890,476 | 4,560,938 | ||||||
|
|
|
|
|||||
Total Liabilities and Equity |
$ | 9,231,453 | $ | 8,843,643 | ||||
|
|
|
|
(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 | |||||||
March 31, 2019 | March 31, 2018 | |||||||
Revenues |
||||||||
Rent billed |
$ | 108,598 | $ | 128,011 | ||||
Straight-line rent |
20,651 | 15,791 | ||||||
Income from direct financing leases |
17,280 | 17,681 | ||||||
Interest and other income |
33,925 | 43,563 | ||||||
|
|
|
|
|||||
Total revenues |
180,454 | 205,046 | ||||||
Expenses |
||||||||
Interest |
50,551 | 57,023 | ||||||
Real estate depreciation and amortization |
33,352 | 35,802 | ||||||
Property-related |
3,066 | 2,184 | ||||||
General and administrative |
23,451 | 17,818 | ||||||
|
|
|
|
|||||
Total expenses |
110,420 | 112,827 | ||||||
Other income (expense) |
||||||||
Gain on sale of real estate, net |
| 1,467 | ||||||
Earnings from equity interests |
3,720 | 3,271 | ||||||
Other |
204 | (4,739 | ) | |||||
|
|
|
|
|||||
Total other income (expense) |
3,924 | (1 | ) | |||||
|
|
|
|
|||||
Income before income tax |
73,958 | 92,218 | ||||||
Income tax benefit (expense) |
2,333 | (1,175 | ) | |||||
|
|
|
|
|||||
Net income |
76,291 | 91,043 | ||||||
Net income attributable to non-controlling interests |
(469 | ) | (442 | ) | ||||
|
|
|
|
|||||
Net income attributable to MPT common stockholders |
$ | 75,822 | $ | 90,601 | ||||
|
|
|
|
|||||
Earnings per common share - basic and diluted: |
||||||||
Net income attributable to MPT common stockholders |
$ | 0.20 | $ | 0.25 | ||||
|
|
|
|
|||||
Weighted average shares outstanding - basic |
380,551 | 364,882 | ||||||
Weighted average shares outstanding - diluted |
381,675 | 365,343 | ||||||
Dividends declared per common share |
$ | 0.25 | $ | 0.25 |
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 | |||||||
March 31, 2019 | March 31, 2018 | |||||||
FFO information: |
||||||||
Net income attributable to MPT common stockholders |
$ | 75,822 | $ | 90,601 | ||||
Participating securities share in earnings |
(476 | ) | (195 | ) | ||||
|
|
|
|
|||||
Net income, less participating securities share in earnings |
$ | 75,346 | $ | 90,406 | ||||
Depreciation and amortization |
39,854 | 36,517 | ||||||
Gain on sale of real estate, net |
| (1,467 | ) | |||||
|
|
|
|
|||||
Funds from operations |
$ | 115,200 | $ | 125,456 | ||||
Write-off of straight-line rent and other, net of tax benefit |
2,596 | 6,059 | ||||||
|
|
|
|
|||||
Normalized funds from operations |
$ | 117,796 | $ | 131,515 | ||||
Share-based compensation |
6,715 | 1,856 | ||||||
Debt costs amortization |
2,067 | 1,789 | ||||||
Straight-line rent revenue and other |
(28,050 | ) | (23,425 | ) | ||||
|
|
|
|
|||||
Adjusted funds from operations |
$ | 98,528 | $ | 111,735 | ||||
|
|
|
|
|||||
Per diluted share data: |
||||||||
Net income, less participating securities share in earnings |
$ | 0.20 | $ | 0.25 | ||||
Depreciation and amortization |
0.10 | 0.09 | ||||||
Gain on sale of real estate, net |
| | ||||||
|
|
|
|
|||||
Funds from operations |
$ | 0.30 | $ | 0.34 | ||||
Write-off of straight-line rent and other, net of tax benefit |
0.01 | 0.02 | ||||||
|
|
|
|
|||||
Normalized funds from operations |
$ | 0.31 | $ | 0.36 | ||||
Share-based compensation |
0.02 | 0.01 | ||||||
Debt costs amortization |
0.01 | | ||||||
Straight-line rent revenue and other |
(0.08 | ) | (0.06 | ) | ||||
|
|
|
|
|||||
Adjusted funds from operations |
$ | 0.26 | $ | 0.31 | ||||
|
|
|
|
Notes:
(A) Certain line items above (such as real estate depreciation) include our share of such income/expense from unconsolidated joint ventures. These amounts are included with the activity of all of our equity interests in the Earnings from equity interests line on the consolidated statements of income.
(B) 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
Annual Run-Rate Guidance Reconciliation
(Unaudited)
Annual Run-Rate Guidance - Per Share(1) | ||||||||
Low | High | |||||||
Net income attributable to MPT common stockholders |
$ | 1.02 | $ | 1.04 | ||||
Participating securities share in earnings |
| | ||||||
|
|
|
|
|||||
Net income, less participating securities share in earnings |
$ | 1.02 | $ | 1.04 | ||||
Depreciation and amortization |
0.51 | 0.51 | ||||||
|
|
|
|
|||||
Funds from operations |
$ | 1.53 | $ | 1.55 | ||||
Other adjustments |
0.01 | 0.01 | ||||||
|
|
|
|
|||||
Normalized funds from operations |
$ | 1.54 | $ | 1.56 | ||||
|
|
|
|
(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)
March 31, 2019 | ||||
Total Assets |
$ | 9,231,453 | ||
Add: |
||||
Binding real estate commitments on new investments(2) |
929,964 | |||
Unfunded amounts on development deals and commenced capital improvement projects(3) |
214,722 | |||
Accumulated depreciation and amortization |
498,915 | |||
Incremental gross assets of our joint ventures(4) |
367,390 | |||
Less: |
||||
Cash and cash equivalents |
(995,548 | ) | ||
|
|
|||
Pro Forma Total Gross Assets(5) |
$ | 10,246,896 | ||
|
|
(2) | Reflects a commitment to acquire 11 facilities in Australia, along with the acquisition of two facilities in April 2019. |
(3) | Includes $77.4 million unfunded amounts on ongoing development projects and $137.3 million unfunded amounts on capital improvement projects and development projects that have commenced rent. |
(4) | Adjustment needed to reflect our share of our joint ventures gross assets. |
(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. |
Exhibit 99.2
FIRST QUARTER 2019 Supplemental Information
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 Consolidated Balance Sheets 16 Unconsolidated Joint Venture Investments 17 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 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 Companys business plan; financing risks; the Companys 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 Companys Annual Report on Form 10-K for the year ended December 31, 2018, and as updated by the Companys 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. Certain information in the supplemental package is shown pro forma for the consummation of pending transactions. The pro forma adjustments are based upon available information and assumptions that we believe are reasonable. There is no assurance that the pending transactions will occur. On the cover and page 2: Rehabilitation Hospital of Northern Arizona, an MPT-owned rehabilitation hospital in Flagstaff, Arizona. Q1 2019 | SUPPLEMENTAL INFORMATION 2
MEDICALPROPERTIESTRUST.COM COMPANY OVERVIEW Medical Properties Trust, Inc. is a self-advised real estate investment trust that provides capital to hospitals located throughout the U.S. and other countries. We focus exclusively on hospitals, which is where the highest intensity of care is provided to patients. MPT is currently the second-largest non-governmental owner of hospital beds in the U.S. Our financing model allows owners of hospitals to unlock the value of their underlying real estate, primarily through sale leaseback transactions. OFFICERS Edward K. Aldag, Jr. Chairman, President and Chief Executive Officer R. Steven Hamner Executive Vice President and Chief Financial Officer Emmett E. McLean Executive Vice President, Chief Operating Officer and Secretary J. Kevin Hanna Vice President, Controller and Chief Accounting Officer Rosa H. Hooper Vice President, Managing Director of Asset Management and Underwriting Charles R. Lambert Treasurer and Managing Director of Capital Markets 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 MPT Officers: R. Steven Hamner, Emmett E. McLean, Edward K. Aldag, Jr., (205) 969-3756 (fax) Rosa H. Hooper, J. Kevin Hanna and Charles R. Lambert www.medicalpropertiestrust.com Q1 2019 | SUPPLEMENTAL INFORMATION 3
MEDICALPROPERTIESTRUST.COM COMPANY OVERVIEW (continued) INVESTOR RELATIONS CAPITAL MARKETS Tim Berryman Charles Lambert DirectorInvestor Relations Treasurer and Managing DirectorCapital 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 Moodys Ba1 6201 15th Avenue New York Stock Exchange Standard & Poors BBB-Brooklyn, NY 11219 (NYSE): MPW Above: CircleBath Hospital, an MPT-owned acute care hospital in Bath, England. Q1 2019 | SUPPLEMENTAL INFORMATION 4
MEDICALPROPERTIESTRUST.COM FINANCIAL INFORMATION RECONCILIATION OF NET INCOME TO FUNDS FROM OPERATIONS (Unaudited) (Amounts in thousands, except per share data) March 31, 2019 March 31, 2018 FFO INFORMATION Net income attributable to MPT common stockholders $ 75,822 $ 90,601 Participating securities share in earnings(195) Net income, less participating securities share in earnings 75,346 $ 90,406 Depreciation and amortization 39,854 36,517 Gain on sale of real estate, et67) Funds from operations $ 115,200 $ 125,456 Write-off of straight-line rent and other, net of tax benefit 2,596 6,059 Normalized funds from operations Share-based compensation 715 1,856 Debt costs amortization 2,067 1,789 Straight-line rent revenue and other (28,050) (23,425) Adjusted funds from operations $ 98,528 $ 111,735 PER DILUTED SHARE DATA: Net income, less participating securities share in earnings $ 0.20 0.25 Depreciation and amortization 0.10 0.09 Gain on sale of real estate, net Funds from operations $ 0.30 $ 0.34 Write-off of straight-line rent and other, net of tax benefit 0.01 0.02 Normalized funds from operations Share-based compensation 0.02 0.01 Debt costs amortization 0.01 Straight-line rent revenue and other (0.06) Adjusted funds from operations $ 0.26 $ 0.31 Notes: (A) Certain line items above (such as real estate depreciation) include our share of such income/expense from unconsolidated joint ventures. These amounts are included with the activity of all of our equity interests in the Earnings from equity interests line on the consolidated statements of income. (B) 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 Q1 2019 | SUPPLEMENTAL INFORMATION 5
MEDICALPROPERTIESTRUST.COM FINANCIAL INFORMATION DEBT SUMMARY (As of March 31, 2019) ($ amounts in thousands) 2021 Credit Facility Revolver (£29M) (A) Variable1.980% $ 37,802 2022 Term Loan Variable 3.990% 200,000 4.000% Notes Due 2022 (€500M) (B) Fixed 4.000% 560,900 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% 560,900 5.250% Notes Due 2026 Fixed 5.250% 500,000 5.000% Notes Due 2027 Fixed 5.000% 1,400,000 $ 4,059,602 Debt issuance costs (36,034) Weighted average rate Rate Type as Percentage of Total Debt Variable Variable 5.9% (A) Represents credit facility borrowings in pound sterling and converted to U.S. dollars at March 31, 2019. (B) Represents bonds issued in euros and converted to U.S. dollars at March 31, 2019. Q1 2019 | SUPPLEMENTAL INFORMATION 6
MEDICALPROPERTIESTRUST.COM FINANCIAL INFORMATION DEBT MATURITY SCHEDULE ($ amounts in thousands) Debt Instrument 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2021 Credit Facility Revolver (£29M) $ $ $ 37,802 $ $ $ $ $ $ $ 2022 Term Loan 200,000 4.000% Notes Due 2022 (€500M) 560,900 6.375% Notes Due 2024 500,000 5.500% Notes Due 2024- 300,000 3.325% Notes Due 2025 (€500M) 560,900 5.250% Notes Due 2026 500,000 5.000% Notes Due 2027 1,400,000 $ $ $ 37,802 $ 760,900 $ 800,000 $ 560,900 $ 500,000 $ 1,400,000 $ $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $1,400,000 $560,900 $800,000 $760,900 $500,000 $37,802 Q1 2019 | SUPPLEMENTAL INFORMATION 7
MEDICALPROPERTIESTRUST.COM FINANCIAL INFORMATION PRO FORMA NET DEBT / ANNUALIZED ADJUSTED EBITDA (Unaudited) (Amounts in thousands) March 31, 2019 Net income attributable to MPT common stockholders $ 75,822 Pro forma adjustments for acquisitions and other â½á´¬â¾15,932 Pro forma net income $ 91,754 Add back: Interest (B) 50,302 Depreciation and amortization (B) 38,845 Share-based compensation6,715 Impairment and other charges Write-off of straight-line rent and other, net of tax benefit 2,596 Income tax (B) 733 1Q 2019 Pro forma adjusted EBITDA $ 190,945 Annualization $ 763,780 Total debt $ 4,023,568 Pro forma changes to cash and debt balance after March 31, 2019 (A) (212,703) Pro forma net debt $ 3,810,865 Pro forma net debt / annualized adjusted EBITDA (A) Reflects our commitment to acquire 11 facilities in Australia, along with transactions completed during the first quarter and early in the second quarter of 2019. (B) Includes our share of interest, 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, and impairment 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. Q1 2019 | SUPPLEMENTAL INFORMATION 8
MEDICALPROPERTIESTRUST.COM PORTFOLIO INFORMATION LEASE AND MORTGAGE LOAN MATURITY SCHEDULE (As of March 31, 2019) ($ amounts in thousands) Years of Maturities (A) Total Properties (B) Base Rent/Interest (C) Percentage of Total Percentage of Total Base Rent/Interest Base Rent/Interest 2019 3 $ 6,644 0.9% 2020 1 2,120 0.3% 2021 1 2,250 0.3% 2022 15 76,640 10.5% 2023 4 13,476 1.8% 2024 2 5,459 0.7% 2025 6 20,319 2.8% 2026 5 26,370 3.6% 2027 1 3,129 0.4% 2028 5 7,346 1.0% 2029 19 50,253 6.9% Thereafter 217 518,434 70.8% 279 ## $ 732,440 100.0% (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 six vacant properties representing less than 1.0% of total pro forma gross assets, and three facilities that are under development. The schedule also includes a previously disclosed commitment to acquire 11 facilities in Australia along with the acquisition of two facilities and the leasing of a vacant facility in April 2019. (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). Q1 2019 | SUPPLEMENTAL INFORMATION 9
MEDICALPROPERTIESTRUST.COM PORTFOLIO INFORMATION TOTAL PRO FORMA GROSS ASSETS AND ACTUAL REVENUE BY ASSET TYPE (March 31, 2019) ($ amounts in thousands) Asset Types Total Pro Forma Gross Assets (A) Percentage of Pro Forma Gross Assets YTD Actual Revenue (B) Percentage of Total Actual Revenue General Acute Care Hospitals $ 7,806,019 76.1% $ 157,700 79.2% Inpatient Rehabilitation Hospitals 1,587,825 15.5% 34,159 17.2% Long-Term Acute Care Hospitals 283,176 2.8% 7,144 3.6% Other assets 569,876 5.6% Total $ 10,246,896 100.0% $ 199,003 100.0% Domestic Pro Forma Gross Assets by Asset Type Domestic Actual Revenue by Asset Type Total Pro Forma Gross Assets by Asset Type Total Actual Revenue by Asset Type (A) Includes 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 May 2, 2019 for reconciliation of total assets to pro forma total gross assets at March 31, 2019. (B) Includes revenue from properties owned through joint venture arrangements. ). Q1 2019 | SUPPLEMENTAL INFORMATION 10
MEDICALPROPERTIESTRUST.COM PORTFOLIO INFORMATION TOTAL PRO FORMA GROSS ASSETS AND ACTUAL REVENUE BY OPERATOR (March 31, 2019) ($ 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 $ 1,476,887 14.4% $ 34,036 17.1% Utah market 1,022,788 10.0% 20,632 10.4% Texas/Arkansas/Louisiana market 676,630 6.6% 15,983 8.0% Arizona market 312,201 3.0% 7,830 3.9% Florida market 196,099 2.0% 3,497 1.8% Ohio/Pennsylvania market 194,401 1.9% 4,652 2.3% Prime Healthcare 1,145,909 11.2% 32,002 16.1% MEDIAN 1,041,121 10.2% 22,186 11.2% Healthscope 858,569 8.4% Ernest 504,546 4.9% 12,969 6.5% LifePoint 502,072 4.9% 11,483 5.8% 26 operators 1,745,797 16.9% 33,733 16.9% Other assets 569,876 5.6% Total $ 10,246,896 100.0% $ 199,003 100.0% (A) Includes 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 May 2, 2019 for reconciliation of total assets to pro forma total gross assets at March 31, 2019. (B) No single facility accounts for more than 3.6% of total pro forma gross assets. (C) Includes revenue from properties owned through joint venture arrangements. Total Pro Forma Gross Assets by Operator Total Actual Revenue by Operator Q1 2019 | SUPPLEMENTAL INFORMATION 11
MEDICALPROPERTIESTRUST.COM PORTFOLIO INFORMATION TOTAL PRO FORMA GROSS ASSETS AND ACTUAL REVENUE BY U.S. STATE AND COUNTRY (March 31, 2019) ($ amounts in thousands) U.S. States and Other Countries Total Pro Forma Gross Assets â½á´¬â¾ Percentage of Pro Forma Gross Assets YTD Actual Revenue (B) Percentage of Total Actual Revenue Massachusetts $ 1,476,887 14.4% $ 34,036 17.1% Texas 1,195,752 11.7% 27,231 13.7% Utah 1,057,519 10.3% 21,591 10.9% California 522,750 5.1% 15,822 8.0% Arizona 488,198 4.8% 12,583 6.3% 24 Other States 2,666,821 25.9% 59,757 29.9% Other assets 552,005 5.4% United States $ 7,959,932 77.6% $ 171,020 85.9% Germany $ 1,132,936 11.1% $ 24,175 12.2% Australia 858,569 8.4% United Kingdom 160,500 1.6% 949 0.5% Italy 91,606 0.9% 2,002 1.0% Spain 25,482 0.2% 857 0.4% Other assets 17,871 0.2% International $ 2,286,964 22.4% $ 27,983 14.1% Total $ 10,246,896 100.0% $ 199,003 100.0% (A) Includes 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 May 2, 2019 for reconciliation of total assets to pro forma total gross assets at March 31, 2019. (B) Includes revenue from properties owned through joint venture arrangements.
MEDICALPROPERTIESTRUST.COM PORTFOLIO INFORMATION SAME STORE EBITDARM(1) RENT COVERAGE YOY and Sequential Quarter Comparisons by Property Type 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 $ 248,805 5 4.7% 3.00x4.49x $ 13,198 3 0.3% 1.50x2.99x $ 68,430 3 1.3% Less than 1.50x $ 3,159 1 0.1% Total Master Leased, Cross-Defaulted and/or with Parent Guaranty: 2.8x $ 4,921,240 134 93.6% General Acute Master Leased, Cross-Defaulted and/or with Parent Guaranty: 3.3x $ 3,526,301 51 67.1% Inpatient Rehabilitation Facilities Master Leased, Cross-Defaulted and/or with Parent Guaranty: 1.9x $ 1,147,179 70 21.8% Long-Term Acute Care Hospitals Master Leased, Cross-Defaulted and/or with Parent Guaranty: 1.3x $ 247,760 13 4.7% 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. EBITDARM adjusted for non-recurring items. Q1 2019 | SUPPLEMENTAL INFORMATION 13
MEDICALPROPERTIESTRUST.COM PORTFOLIO INFORMATION SUMMARY OF COMPLETED ACQUISITIONS / DEVELOPMENT PROJECTS FOR THE THREE MONTHS ENDED MARCH 31, 2019 (Amounts in thousands) Operator Location Costs Incurred as of 3/31/2019 Rent Commencement Date Acquisition/ Development MEDIAN Germany $ 6,492 2/10/2019 Acquisition $ 6,492 SUMMARY OF CURRENT INVESTMENT COMMITMENTS (Amounts in thousands) Operator Location Commitment Acquisition/ Development Healthscope Australia $ 858,569 Acquisition BMI Healthcare United Kingdom 45,395 Acquisition Steward Big Spring, Texas 26,000 Acquisition $ 929,964 SUMMARY OF CURRENT DEVELOPMENT PROJECTS AS OF MARCH 31, 2019 (Amounts in thousands) Operator Location Commitment Costs Incurred as of 3/31/2019 Estimated Rent Commencement Date Circle Health United Kingdom $ 44,241 $ 34,705 Q3 2019 Circle Health Rehabilitation United Kingdom 21,979 11,677 Q3 2019 Surgery Partners Idaho Falls, Idaho 113,468 55,857 Q1 2020 $ 179,688 $ 102,239 (A) Represents AUD $1.2 billion commitment converted to USD at March 31, 2019. (B) Property was acquired on April 3, 2019, and reflects a purchase price of £34.5 million. (C) Property was acquired on April 12, 2019. (D) Represents £33.9 million commitment converted to USD at March 31, 2019. (E) Represents £16.9 million commitment converted to USD at March 31, 2019. Q1 2019 | 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) March 31, 2019 March 31, 2018 REVENUES Rent billed $ 108,598 $ 128,011 Straight-line rent 20,651 15,791 Income from direct financing leases 17,280 17,681 Interest and other income 33,925 43,563 Total revenues 180,454 205,046 EXPENSES Interest 50,551 57,023 Real estate depreciation and amortization 33,352 35,802 Property-related 3,066 2,184 General and administrative 23,451 17,818 Total expenses 110,420 112,827 OTHER INCOME (EXPENSE) Gain on sale of real estate, net1,467 Earnings from equity interests 3,720 3,271 Other 204 (4,739) Total other income (expense) 3,924 (1) Income before income tax 73,958 92,218 Income tax benefit (expense) 2,333 (1,175) Net income 76,291 91,043 Net income attributable to non-controlling interests (469) (442) Net income attributable to MPT common stockholders EARNINGS PER COMMON SHAREBASIC AND DILUTED Net income attributable to MPT common stockholders WEIGHTED AVERAGE SHARES OUTSTANDINGBASIC 380,551 364,882 WEIGHTED AVERAGE SHARES OUTSTANDINGDILUTED 381,675 365,343 DIVIDENDS DECLARED PER COMMON SHARE $ 0.25 $ 0.25 Q1 2019 | SUPPLEMENTAL INFORMATION 15
MEDICALPROPERTIESTRUST.COM FINANCIAL STATEMENTS MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES Consolidated Balance Sheets (Amounts in thousands, except per share data) (Unaudited) (A) ASSETS Real estate assets Land, buildings and improvements, intangible lease assets, and other $ 5,394,092 $ 5,268,459 Mortgage loans 1,214,780 1,213,322 Net investment in direct financing leases 684,547 684,053 Gross investment in real estate assets 7,293,419 7,165,834 Accumulated depreciation and amortization (498,915) (464,984) Net investment in real estate assets 6,794,504 6,700,850 Cash and cash equivalents 995,548 820,868 Interest and rent receivables 24,788 25,855 Straight-line rent receivables 243,556 220,848 Equity investments 506,123 520,058 Other loans 365,402 373,198 Other assets 301,532 181,966 Total Assets LIABILITIES AND EQUITY Liabilities Debt, net $ 4,023,568 $ 4,037,389 Accounts payable and accrued expenses 188,956 204,325 Deferred revenue 9,979 13,467 Obligations to tenants and other lease liabilities 118,474 27,524 Total Liabilities 4,340,977 4,282,705 Equity Preferred stock, $0.001 par value. Authorized 10,000 shares; no shares outstanding Common stock, $0.001 par value. Authorized 500,000 shares; issued and outstanding391,839 shares at March 31, 2019 and 370,637 shares at December 31, 2018 392 371 Additional paid-in capital 4,803,672 4,442,948 Retained earnings 141,427 162,768 Accumulated other comprehensive loss (67,892) (58,202) Treasury shares, at cost (777) (777) Total Medical Properties Trust, Inc. Stockholders Equity 4,876,822 4,547,108 Non-controlling interests 13,654 13,830 Total Equity 4,890,476 4,560,938 Total Liabilities and Equity (A) Financials have been derived from the prior year audited financial statements. Q1 2019 | SUPPLEMENTAL INFORMATION 16
MEDICALPROPERTIESTRUST.COM FINANCIAL STATEMENTS UNCONSOLIDATED JOINT VENTURE INVESTMENTS (As of and for the three months ended March 31, 2019) (Unaudited) ($ amounts in thousands) Real Estate Joint Venture Details Total revenues $ 37,271 Expenses: Interest 12,930 Real estate depreciation and amortization 13,019 General and administrative 1,542 Other 1,310 Income taxes 1,350 Total expenses 30,151 Net income $ 7,120 Total Assets $ 2,210,968 Debt, net (third party) $ 724,507 Shareholder loans 676,474 Other liabilities 161,147 Total Liabilities $ 1,562,128 Debt to EBITDA (annualized) 5.3x Debt to Total Assets 32.8% Joint Venture Impact Real estate joint venture income(1) $ 3,102 Earnings from equity interests Operator joint venture income 618 Earnings from equity interests Total joint venture income $ 3,720 Management fee revenue $ 143 Interest and other income Shareholder loan interest revenue $ 4,306 Interest and other income Real estate joint venture investments $ 329,554 Equity investments Investments in operators 176,569 Equity investments Total joint venture investments $ 506,123 Shareholder loans $ 338,237 Other loans (1) Includes $1.8 million of straight-line rent revenue and $6.5 million of depreciation and amortization expense from our unconsolidated joint ventures. Q1 2019 | SUPPLEMENTAL INFORMATION 17
Medical Properties Trust 1000 Urban Center Drive, Suite 501 Birmingham, AL 35242 (205) 969-3755 NYSE: MPW www.medicalpropertiestrust.com Contact: Tim Berryman, DirectorInvestor Relations (205) 397-8589 or tberryman@medicalpropertiestrust.com or Charles Lambert, Treasurer and Managing DirectorCapital Markets (205) 397-8897 or clambert@medicalpropertiestrust.com At the Very heArt of heAlthcAre® .