EX-99.2 3 d640786dex992.htm EX-99.2 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® .