Attached files
| file | filename |
|---|---|
| 8-K - 8-K - MEDICAL PROPERTIES TRUST INC | d872986d8k.htm |
| EX-99.1 - EX-99.1 - MEDICAL PROPERTIES TRUST INC | d872986dex991.htm |
Exhibit 99.2
4Q
FOURTH QUARTER 2014
SUPPLEMENTAL INFORMATION
KLINK HOHENLOHE
Medical Properties Trust MPT
MPT
Table of Contents
Company Information 1
Reconciliation of Net Income to Funds from Operations 2
Investment and Revenue by Asset Type, Operator, Country and State 3
Lease Maturity Schedule 4
Debt Summary 5
Consolidated Statements of Income 6
Consolidated Balance Sheets 7
Acquisitions and Summary of Development Projects 8
Detail of Other Assets 9
The information in this supplemental information package should be
read in conjunction with the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other information filed with the Securities and Exchange Commission. You can access these documents free of
charge at www.sec.gov and from the Company’s website at www.medicalpropertiestrust.com. The information contained on the Company’s website is not incorporated by reference into, and should not be considered a part of, this supplemental
package.
For more information, please contact:
Charles Lambert, Managing
Director - Capital Markets at (205) 397-8897
Tim Berryman, Director - Investor Relations at (205) 397-8589
United Kingdom Germany
Company Information
Headquarters: Medical Properties Trust, Inc.
1000 Urban Center Drive, Suite
501
Birmingham, AL 35242
(205) 969-3755
Fax: (205) 969-3756
Fontana-Klinik - Bad Liebenwerda, Germany
Website: www.medicalpropertiestrust.com
Executive 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,
Secretary and Treasurer
Frank R. Williams, Senior Vice President, Senior Managing Director - Acquisitions
Investor Relations: Medical Properties Trust, Inc.
1000 Urban Center Drive, Suite 501
Birmingham, AL 35242
Attn: Tim Berryman
(205) 397-8589
tberryman@medicalpropertiestrust.com
MPW
LISTED
NYSE
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Reconciliation of Net Income to Funds From Operations
(Unaudited)
| For the Three Months Ended | For the Twelve Months Ended | |||||||||||||||
| December 31, 2014 | December 31, 2013 | December 31, 2014 | December 31, 2013 | |||||||||||||
| FFO information: |
||||||||||||||||
| Net income attributable to MPT common stockholders |
$ | 14,947,719 | $ | 17,838,740 | $ | 50,522,727 | $ | 96,991,110 | ||||||||
| Participating securities’ share in earnings |
(310,807 | ) | (190,142 | ) | (894,604 | ) | (728,533 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income, less participating securities’ share in earnings |
$ | 14,636,912 | $ | 17,648,598 | $ | 49,628,123 | $ | 96,262,577 | ||||||||
| Depreciation and amortization: |
||||||||||||||||
| Continuing operations |
14,452,563 | 11,151,338 | 53,937,810 | 36,977,724 | ||||||||||||
| Discontinued operations |
— | 380,966 | — | 708,422 | ||||||||||||
| Gain on sale of real estate |
(2,857,475 | ) | (5,605,087 | ) | (2,857,475 | ) | (7,659,316 | ) | ||||||||
| Real estate impairment charge |
— | — | 5,974,400 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Funds from operations |
$ | 26,232,000 | $ | 23,575,815 | $ | 106,682,858 | $ | 126,289,407 | ||||||||
| Write-off straight line rent |
1,867,389 | 1,457,235 | 2,817,727 | 1,457,235 | ||||||||||||
| Acquisition costs |
18,455,684 | 13,036,440 | 26,388,957 | 19,493,657 | ||||||||||||
| Unutilized financings fees / debt refinancing costs |
1,407,385 | — | 1,698,020 | — | ||||||||||||
| Loan and other impairment charges |
— | — | 44,153,495 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Normalized funds from operations |
$ | 47,962,458 | $ | 38,069,490 | $ | 181,741,057 | $ | 147,240,299 | ||||||||
| Share-based compensation |
2,515,745 | 2,812,906 | 8,694,224 | 8,832,006 | ||||||||||||
| Debt costs amortization |
1,373,494 | 934,383 | 4,813,880 | 3,558,506 | ||||||||||||
| Additional rent received in advance (A) |
(300,000 | ) | (300,000 | ) | (1,200,000 | ) | (1,200,000 | ) | ||||||||
| Straight-line rent revenue and other |
(6,473,535 | ) | (4,673,544 | ) | (22,985,887 | ) | (17,039,339 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted funds from operations |
$ | 45,078,162 | $ | 36,843,235 | $ | 171,063,274 | $ | 141,391,472 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Per diluted share data: |
||||||||||||||||
| Net income, less participating securities’ share in earnings |
$ | 0.08 | $ | 0.11 | $ | 0.29 | $ | 0.63 | ||||||||
| Depreciation and amortization: |
||||||||||||||||
| Continuing operations |
0.08 | 0.07 | 0.31 | 0.24 | ||||||||||||
| Discontinued operations |
— | — | — | — | ||||||||||||
| Gain on sale of real estate |
(0.01 | ) | (0.03 | ) | (0.01 | ) | (0.04 | ) | ||||||||
| Real estate impairment charge |
— | — | 0.04 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Funds from operations |
$ | 0.15 | $ | 0.15 | $ | 0.63 | $ | 0.83 | ||||||||
| Write-off straight line rent |
0.01 | 0.01 | 0.02 | 0.01 | ||||||||||||
| Acquisition costs |
0.11 | 0.08 | 0.15 | 0.12 | ||||||||||||
| Unutilized financings fees / debt refinancing costs |
0.01 | — | — | — | ||||||||||||
| Loan and other impairment charges |
— | — | 0.26 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Normalized funds from operations |
$ | 0.28 | $ | 0.24 | $ | 1.06 | $ | 0.96 | ||||||||
| Share-based compensation |
0.01 | 0.02 | 0.05 | 0.06 | ||||||||||||
| Debt costs amortization |
0.01 | 0.01 | 0.03 | 0.02 | ||||||||||||
| Additional rent received in advance (A) |
— | (0.01 | ) | — | (0.01 | ) | ||||||||||
| Straight-line rent revenue and other |
(0.04 | ) | (0.03 | ) | (0.14 | ) | (0.10 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted funds from operations |
$ | 0.26 | $ | 0.23 | $ | 1.00 | $ | 0.93 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (A) | Represents additional rent from one tenant in advance of when we can recognize as revenue for accounting purposes. |
This additional rent is being recorded to revenue on a straight-line basis over the lease life.
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.
| 2 |
|
INVESTMENT AND REVENUE BY ASSET TYPE, OPERATOR, COUNTRY AND STATE
Investments and Revenue by Asset Type - As of December 31, 2014
| Total Assets |
Percentage of Gross Assets |
Total Revenue |
Percentage of Total Revenue |
|||||||||||||||||
| General Acute Care Hospitals |
A | $ | 1,934,305,208 | 49.0 | % | $ | 186,399,338 | 59.6 | % | |||||||||||
| Rehabilitation Hospitals |
1,176,357,094 | 29.8 | % | 71,563,582 | 22.9 | % | ||||||||||||||
| Long-Term Acute Care Hospitals |
456,764,411 | 11.5 | % | 53,908,117 | 17.3 | % | ||||||||||||||
| Wellness Centers |
15,624,816 | 0.4 | % | 660,606 | 0.2 | % | ||||||||||||||
| Other assets |
366,911,579 | 9.3 | % | — | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total gross assets |
3,949,963,108 | 100.0 | % | |||||||||||||||||
| Accumulated depreciation and amortization |
(202,627,286 | ) | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Total |
$ | 3,747,335,822 | $ | 312,531,643 | 100.0 | % | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
Investments and Revenue by Operator - As of December 31, 2014
| Total Assets |
Percentage of Gross Assets |
Total Revenue |
Percentage of Total Revenue |
|||||||||||||
| Prime Healthcare |
$ | 749,553,147 | 18.9 | % | $ | 84,038,074 | 26.9 | % | ||||||||
| Ernest Health, Inc. |
486,757,666 | 12.3 | % | 57,315,045 | 18.3 | % | ||||||||||
| Median |
422,453,196 | 10.7 | % | 1,569,349 | 0.5 | % | ||||||||||
| IASIS Healthcare |
347,611,962 | 8.8 | % | 27,351,093 | 8.8 | % | ||||||||||
| RHM |
284,983,512 | 7.2 | % | 22,093,195 | 7.1 | % | ||||||||||
| 22 operators |
1,291,692,046 | 32.8 | % | 120,164,887 | 38.4 | % | ||||||||||
| Other assets |
366,911,579 | 9.3 | % | — | — | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total gross assets |
3,949,963,108 | 100.0 | % | |||||||||||||
| Accumulated depreciation and amortization |
(202,627,286 | ) | ||||||||||||||
|
|
|
|||||||||||||||
| Total |
$ | 3,747,335,822 | $ | 312,531,643 | 100.0 | % | ||||||||||
|
|
|
|
|
|
|
|||||||||||
Investment and Revenue by Country and State - As of December 31, 2014
| Total Assets |
Percentage of Gross Assets |
Total Revenue |
Percentage of Total Revenue |
|||||||||||||
| United States |
||||||||||||||||
| Texas |
$ | 776,016,942 | 19.6 | % | $ | 74,044,195 | 23.7 | % | ||||||||
| California |
547,098,066 | 13.9 | % | 64,267,558 | 20.5 | % | ||||||||||
| New Jersey |
238,140,898 | 6.1 | % | 15,595,887 | 5.0 | % | ||||||||||
| Arizona |
201,738,969 | 5.1 | % | 9,344,827 | 3.0 | % | ||||||||||
| Louisiana |
132,133,693 | 3.3 | % | 21,544,969 | 6.9 | % | ||||||||||
| 22 other states |
936,481,227 | 23.7 | % | 101,749,805 | 32.6 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| United States Total |
2,831,609,795 | 71.7 | % | 286,547,241 | 91.7 | % | ||||||||||
| International |
||||||||||||||||
| U.K. |
44,005,026 | 1.1 | % | 2,321,858 | 0.7 | % | ||||||||||
| Germany |
707,436,708 | 17.9 | % | 23,662,544 | 7.6 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| International Total |
751,441,734 | 19.0 | % | 25,984,402 | 8.3 | % | ||||||||||
| Other assets |
366,911,579 | 9.3 | % | |||||||||||||
|
|
|
|
|
|||||||||||||
| Total gross assets |
3,949,963,108 | 100.0 | % | |||||||||||||
| Accumulated depreciation and amortization |
(202,627,286 | ) | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 3,747,335,822 | $ | 312,531,643 | 100.0 | % | ||||||||||
|
|
|
|
|
|
|
|||||||||||
| A | Includes three medical office buildings. |
| 3 |
|
LEASE MATURITY SCHEDULE - AS OF DECEMBER 31, 2014
| Total portfolio (1) |
Total leases | Base rent (2) | Percent of total base rent |
|||||||||
| 2015 |
2 | 4,155,412 | 1.6 | % | ||||||||
| 2016 |
1 | 2,250,000 | 0.9 | % | ||||||||
| 2017 |
— | — | 0.0 | % | ||||||||
| 2018 |
1 | 2,019,936 | 0.8 | % | ||||||||
| 2019 |
8 | 6,547,245 | 2.6 | % | ||||||||
| 2020 |
1 | 1,060,512 | 0.4 | % | ||||||||
| 2021 |
3 | 14,243,812 | 5.7 | % | ||||||||
| 2022 |
12 | 37,954,640 | 15.1 | % | ||||||||
| 2023 |
4 | 12,029,276 | 4.8 | % | ||||||||
| 2024 |
1 | 2,478,388 | 1.0 | % | ||||||||
| 2025 |
3 | 7,499,572 | 3.0 | % | ||||||||
| Thereafter |
79 | 161,345,198 | 64.1 | % | ||||||||
|
|
|
|
|
|
|
|||||||
| 115 | $ | 251,583,991 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|||||||
| (1) | Excludes 9 of our properties that are under development. |
Also, lease expiration is based on the fixed term of the lease and does not factor in potential renewal options provided for in our leases.
| (2) | Represents base rent 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). |
| 4 |
|
DEBT SUMMARY AS OF DECEMBER 31, 2014
| Instrument |
Rate Type | Rate | Balance | 2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | |||||||||||||||||||||||||
| 2018 Credit Facility Revolver |
Variable | 1.42% - 1.57 | % (1) | $ | 593,490,000 | $ | — | $ | — | $ | — | $ | 593,490,000 | $ | — | $ | — | |||||||||||||||||
| 2019 Term Loan |
Variable | 1.82 | % | 125,000,000 | — | — | — | — | 125,000,000 | — | ||||||||||||||||||||||||
| 2016 Unsecured Notes |
Fixed | 5.59 | % (2) | 125,000,000 | — | 125,000,000 | — | — | — | — | ||||||||||||||||||||||||
| 5.75% Notes Due 2020 (Euro) |
Fixed | 5.75 | % (3) | 241,960,000 | — | — | — | — | — | 241,960,000 | ||||||||||||||||||||||||
| 6.875% Notes Due 2021 |
Fixed | 6.88 | % | 450,000,000 | — | — | — | — | — | 450,000,000 | ||||||||||||||||||||||||
| 6.375% Notes Due 2022 |
Fixed | 6.38 | % | 350,000,000 | — | — | — | — | — | 350,000,000 | ||||||||||||||||||||||||
| 5.5% Notes Due 2024 |
Fixed | 5.50 | % | 300,000,000 | — | — | — | — | — | 300,000,000 | ||||||||||||||||||||||||
| Northland - Mortgage Capital Term Loan |
Fixed | 6.20 | % | 13,682,578 | 282,700 | 298,582 | 320,312 | 12,780,984 | — | — | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
| $ | 2,199,132,578 | $ | 282,700 | $ | 125,298,582 | $ | 320,312 | $ | 606,270,984 | $ | 125,000,000 | $ | 1,341,960,000 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
| Debt Premium |
$ | 2,521,756 | ||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
| $ | 2,201,654,334 | |||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
| (1) | At December 31, 2014, this represents a $1.025 billion unsecured revolving credit facility with spreads over LIBOR ranging from 0.95% to 1.75%. |
| (2) | Represents the weighted-average rate for four traunches of the Notes at December 31, 2014 factoring in interest rate swaps in effect at that time. |
The Company has entered into two swap agreements which began in July and October 2011. Effective July 31, 2011, the Company is paying 5.507% on $65 million of the Notes and effective October 31, 2011, the Company is paying 5.675% on $60 million of Notes.
| (3) | Represents 200,000,000 of bonds issued in EUR and converted to USD at December 31, 2014. |
| 5 |
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Consolidated Statements of Income
| For the Three Months Ended | For the Twelve Months Ended | |||||||||||||||
| December 31, 2014 | December 31, 2013 | December 31, 2014 | December 31, 2013 | |||||||||||||
| (unaudited) | (A) | (unaudited) | (A) | |||||||||||||
| Revenues |
||||||||||||||||
| Rent billed |
$ | 50,065,768 | $ | 38,520,039 | $ | 187,018,147 | $ | 132,578,216 | ||||||||
| Straight-line rent |
2,858,620 | 2,474,148 | 13,507,120 | 10,705,792 | ||||||||||||
| Income from direct financing leases |
12,367,929 | 11,545,956 | 49,154,786 | 40,830,388 | ||||||||||||
| Interest and fee income |
16,813,085 | 15,139,342 | 62,851,590 | 58,409,167 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenues |
82,105,402 | 67,679,485 | 312,531,643 | 242,523,563 | ||||||||||||
| Expenses |
||||||||||||||||
| Real estate depreciation and amortization |
14,452,563 | 11,151,338 | 53,937,810 | 36,977,724 | ||||||||||||
| Impairment charges |
— | — | 50,127,895 | — | ||||||||||||
| Property-related |
449,926 | 934,118 | 1,850,659 | 2,450,521 | ||||||||||||
| Acquisition expenses (B) |
18,455,684 | 13,036,440 | 26,388,957 | 19,493,657 | ||||||||||||
| General and administrative |
11,437,880 | 8,901,727 | 37,274,269 | 30,063,409 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
44,796,053 | 34,023,623 | 169,579,590 | 88,985,311 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income |
37,309,349 | 33,655,862 | 142,952,053 | 153,538,252 | ||||||||||||
| Interest and other income (expense) |
(22,171,124 | ) | (19,881,506 | ) | (91,813,437 | ) | (63,511,002 | ) | ||||||||
| Income tax (expense) benefit |
(108,407 | ) | (464,219 | ) | (340,368 | ) | (725,707 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income from continuing operations |
15,029,818 | 13,310,137 | 50,798,248 | 89,301,543 | ||||||||||||
| Income from discontinued operations |
(320 | ) | 4,587,686 | (1,820 | ) | 7,913,867 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
15,029,498 | 17,897,823 | 50,796,428 | 97,215,410 | ||||||||||||
| Net income attributable to non-controlling interests |
(81,779 | ) | (59,083 | ) | (273,701 | ) | (224,300 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income attributable to MPT common stockholders |
$ | 14,947,719 | $ | 17,838,740 | $ | 50,522,727 | $ | 96,991,110 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings per common share — basic: |
||||||||||||||||
| Income from continuing operations |
$ | 0.08 | $ | 0.08 | $ | 0.29 | $ | 0.59 | ||||||||
| Income from discontinued operations |
— | 0.03 | — | 0.05 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income attributable to MPT common stockholders |
$ | 0.08 | $ | 0.11 | $ | 0.29 | $ | 0.64 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings per common share — diluted: |
||||||||||||||||
| Income from continuing operations |
$ | 0.08 | $ | 0.08 | $ | 0.29 | $ | 0.58 | ||||||||
| Income from discontinued operations |
— | 0.03 | — | 0.05 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income attributable to MPT common stockholders |
$ | 0.08 | $ | 0.11 | $ | 0.29 | $ | 0.63 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Dividends declared per common share |
$ | 0.21 | $ | 0.21 | $ | 0.84 | $ | 0.81 | ||||||||
| Weighted average shares outstanding — basic |
172,411,250 | 161,142,567 | 169,998,971 | 151,439,002 | ||||||||||||
| Weighted average shares outstanding — diluted |
172,603,919 | 161,839,544 | 170,540,178 | 152,597,666 | ||||||||||||
| (A) | Financials have been derived from the prior year audited financials. |
| (B) | Includes $3.9 million and $5.8 million in real estate transfer taxes in the quarter and year ended December 31, 2014, respectively. |
Includes $12.0 million in real estate transfer taxes in the quarter and year ended December 31, 2013.
| 6 |
|
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
| December 31, 2014 | December 31, 2013 | |||||||
| (Unaudited) | (A) | |||||||
| Assets |
||||||||
| Real estate assets |
||||||||
| Land, buildings and improvements, and intangible lease assets |
$ | 2,149,611,503 | $ | 1,823,683,129 | ||||
| Construction in progress and other |
23,162,924 | 41,771,499 | ||||||
| Net investment in direct financing leases |
439,516,173 | 431,024,228 | ||||||
| Mortgage loans |
397,593,819 | 388,756,469 | ||||||
|
|
|
|
|
|||||
| Gross investment in real estate assets |
3,009,884,419 | 2,685,235,325 | ||||||
| Accumulated depreciation and amortization |
(202,627,286 | ) | (159,776,091 | ) | ||||
|
|
|
|
|
|||||
| Net investment in real estate assets |
2,807,257,133 | 2,525,459,234 | ||||||
| Cash and cash equivalents |
144,541,257 | 45,979,648 | ||||||
| Interest and rent receivable |
41,136,306 | 58,565,294 | ||||||
| Straight-line rent receivable |
59,127,947 | 45,828,685 | ||||||
| Other assets |
695,273,179 | 228,862,582 | ||||||
|
|
|
|
|
|||||
| Total Assets |
$ | 3,747,335,822 | $ | 2,904,695,443 | ||||
|
|
|
|
|
|||||
| Liabilities and Equity |
||||||||
| Liabilities |
||||||||
| Debt, net |
$ | 2,201,654,334 | $ | 1,421,680,749 | ||||
| Accounts payable and accrued expenses |
112,623,187 | 94,289,615 | ||||||
| Deferred revenue |
27,206,612 | 24,114,374 | ||||||
| Lease deposits and other obligations to tenants |
23,804,458 | 20,402,058 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
2,365,288,591 | 1,560,486,796 | ||||||
| Equity |
||||||||
| Preferred stock, $0.001 par value. Authorized 10,000,000 shares; no shares outstanding |
— | — | ||||||
| Common stock, $0.001 par value. Authorized 250,000,000 shares; issued and outstanding — 172,743,348 shares at December 31, 2014 and 161,309,725 shares at December 31, 2013 |
172,743 | 161,310 | ||||||
| Additional paid in capital |
1,765,380,949 | 1,618,054,133 | ||||||
| Distributions in excess of net income |
(361,330,051 | ) | (264,803,804 | ) | ||||
| Accumulated other comprehensive income (loss) |
(21,914,067 | ) | (8,940,649 | ) | ||||
| Treasury shares, at cost |
(262,343 | ) | (262,343 | ) | ||||
|
|
|
|
|
|||||
| Total Equity |
1,382,047,231 | 1,344,208,647 | ||||||
|
|
|
|
|
|||||
| Total Liabilities and Equity |
$ | 3,747,335,822 | $ | 2,904,695,443 | ||||
|
|
|
|
|
|||||
| (A) | Financials have been derived from the prior year audited financials and include certain minor reclasses to be consistent with the 2014 presentation. |
| 7 |
|
ACQUISITIONS FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2014
| Name |
Location |
Property Type |
Acquisition / Development |
Investment / Commitment |
||||||
| Legacy Health Partners |
Montclair, NJ | Acute Care Hospital | Acquisition | $ | 115,000,000 | |||||
| Circle Holdings |
Bath, U.K. | Acute Care Hospital | Acquisition | 49,900,000 | ||||||
| Ernest Health, Inc. |
Laredo, TX | Inpatient Rehabilitation Hospital | Development | 5,250,000 | ||||||
| Adeptus Health |
Various | Acute Care Hospital | Development | 150,000,000 | ||||||
| UAB Medical West |
Hoover, AL | Acute Care Hospital & MOB | Development | 8,653,000 | ||||||
| Fairmont Regional Medical Center |
Fairmont, WV | Acute Care Hospital | Acquisition | 25,000,000 | ||||||
| Wilson N. Jones Regional Medical Center |
Sherman, TX | Acute Care Hospital | Acquisition | 40,000,000 | ||||||
| Buchberg- Klinik** |
Bad Tolz, Germany | Inpatient Rehabilitation Hospital | Acquisition | 15,630,825 | ||||||
| Heinrich-Mann-Klinik** |
Bad Liebenstein, Germany | Inpatient Rehabilitation Hospital | Acquisition | 46,929,881 | ||||||
| Klink-Hohenlohe** |
Bad Mergentheim, Germany | Inpatient Rehabilitation Hospital | Acquisition | 17,073,210 | ||||||
| Portfolio of 40 MEDIAN Kliniken properties** |
Germany | Inpatient Rehabilitation Hospitals | Acquisition | 881,250,000 | A | |||||
|
|
|
|||||||||
| Total Investments / Commitments |
$ | 1,354,686,916 | ||||||||
|
|
|
|||||||||
| ** | Exchange rate as of date of acquisition used for foreign investments. |
| A | Excludes real estate transfer taxes, capital gains, and equity investment. |
SUMMARY OF DEVELOPMENT PROJECTS AS OF DECEMBER 31, 2014
| Property |
Location |
Property Type |
Operator |
Commitment | Costs Incurred as of 12/31/14 |
Percent Leased | Estimated Completion Date | |||||||||||||
| UAB Medical West |
Hoover, AL | Acute Care Hospital & MOB | Medical West, an affiliate of UAB | $ | 8,653,000 | $ | 1,973,303 | 100 | % | 2Q 2015 | ||||||||||
| First Choice ER - Summerwood |
Houston, TX | Acute Care Hospital | Adeptus Health | 6,015,000 | 2,560,354 | 100 | % | 2Q 2015 | ||||||||||||
| First Choice ER - Ft. Worth Avondale - Haslet |
Fort Worth, TX | Acute Care Hospital | Adeptus Health | 4,779,550 | 871,219 | 100 | % | 2Q 2015 | ||||||||||||
| First Choice ER - Carrollton |
Carrollton, TX | Acute Care Hospital | Adeptus Health | 35,819,897 | 15,628,996 | 100 | % | 3Q 2015 | ||||||||||||
| First Choice ER - Chandler |
Chandler, AZ | Acute Care Hospital | Adeptus Health | 5,049,335 | 894,785 | 100 | % | 3Q 2015 | ||||||||||||
| First Choice ER - Converse |
Converse, TX | Acute Care Hospital | Adeptus Health | 5,753,859 | 1,141,167 | 100 | % | 3Q 2015 | ||||||||||||
| First Choice ER - Denver 48th |
Denver, CO | Acute Care Hospital | Adeptus Health | 5,123,464 | 43,516 | 100 | % | 3Q 2015 | ||||||||||||
| First Choice ER - McKinney |
McKinney, TX | Acute Care Hospital | Adeptus Health | 4,749,949 | 49,584 | 100 | % | 3Q 2015 | ||||||||||||
| First Choice Emergency Rooms |
Various | Acute Care Hospital | Adeptus Health | 84,422,543 | — | |||||||||||||||
|
|
|
|
|
|||||||||||||||||
| $ | 160,366,597 | $ | 23,162,924 | |||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| 8 |
|
DETAIL OF OTHER ASSETS AS OF DECEMBER 31, 2014
| Operator |
Investment | Annual Interest Rate |
YTD Ridea Income (3) |
Security / Credit Enhancements | ||||||||||
| Non-Operating Loans |
||||||||||||||
| Vibra Healthcare acquisition loan (1) |
$ | 10,167,122 | 10.25 | % | Secured and cross-defaulted with real estate, other agreements and guaranteed by Parent | |||||||||
| Vibra Healthcare working capital |
5,232,500 | 9.50 | % | Secured and cross-defaulted with real estate, other agreements and guaranteed by Parent | ||||||||||
| Post Acute Medical working capital |
5,891,502 | 11.10 | % | Secured and cross-defaulted with real estate; certain loans are cross-defaulted with other loans and real estate | ||||||||||
| Alecto working capital |
16,680,000 | 11.00 | % | Secured and cross-defaulted with real estate and guaranteed by Parent | ||||||||||
| IKJG/HUMC working capital |
11,789,067 | 10.40 | % | Secured and cross-defaulted with real estate and guaranteed by Parent | ||||||||||
| Ernest Health |
4,250,000 | 9.38 | % | Secured and cross-defaulted with real estate and guaranteed by Parent | ||||||||||
| Other |
151,891 | |||||||||||||
|
|
|
|||||||||||||
| 54,162,082 | ||||||||||||||
| Operating Loans |
||||||||||||||
| Ernest Health, Inc. (2) |
93,200,000 | 15.00 | % | 15,332,370 | Secured and cross-defaulted with real estate and guaranteed by Parent | |||||||||
| IKJG/HUMC convertible loan |
3,351,832 | 480,381 | Secured and cross-defaulted with real estate and guaranteed by Parent | |||||||||||
|
|
|
|
|
|||||||||||
| 96,551,832 | 15,812,751 | |||||||||||||
| Median investments (4) |
455,176,927 | |||||||||||||
| Equity investments |
14,727,753 | 2,559,275 | ||||||||||||
| Deferred debt financing costs |
35,323,684 | Not applicable | ||||||||||||
| Lease and cash collateral |
3,764,409 | Not applicable | ||||||||||||
| Other assets (5) |
35,566,492 | Not applicable | ||||||||||||
|
|
|
|
|
|||||||||||
| Total |
$ | 695,273,179 | $ | 18,372,026 | ||||||||||
|
|
|
|
|
|||||||||||
| (1) | Original amortizing acquistion loan was $41 million; loan matures in 2019 |
| (2) | Cash rate is 10% effective March 1, 2014. |
| (3) | Income earned on operating loans is reflected in the interest income line of the income statement. |
| (4) | Includes loans and equity investment. |
| (5) | Includes prepaid expenses, office property and equipment and other. |
| 9 |
|
Medical Properties Trust
Medical Properties Trust,
Inc.
1000 Urban Center Drive, Suite 501
Birmingham, AL 35242
(205) 969-3755
www.medicalpropertiestrust.com
Contact:
Charles Lambert, Managing Director - Capital Markets
(205) 397-8897 or clambert@medicalpropertiestrust.com
or
Tim Berryman, Director - Investor Relations
(205) 397-8589 or
tberryman@medicalpropertiestrust.com
Investing in the future of healthcare.