Attached files

file filename
EX-99.1 - EX-99.1 - MEDICAL PROPERTIES TRUST INCd620026dex991.htm
8-K - 8-K - MEDICAL PROPERTIES TRUST INCd620026d8k.htm

Exhibit 99.2

MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

These unaudited pro forma condensed consolidated financial statements of Medical Properties Trust, Inc. and Subsidiaries, and of MPT Operating Partnership, L.P. and Subsidiaries have been prepared to give pro forma effect to the joint venture transaction described below:

On August 31, 2018, affiliates of Medical Properties Trust, Inc. (together with its consolidated subsidiaries, the “Company”) and MPT Operating Partnership, L.P. (together with its consolidated subsidiaries, the “Operating Partnership”) completed the previously announced transaction in which Primotop Holdings S.a r.l. (“Primotop”), a company managed by an entity of Primonial group, acquired a 50% interest by way of a joint venture in the real estate of 71 post-acute hospitals in Germany (the “Portfolio”) with an aggregate agreed valuation of approximately €1.635 billion.

Primotop subscribed for 50% of the outstanding interests in MPT RHM Holdco S.a r.l. (the “Joint Venture”), a subsidiary of the Company and the indirect owner of the Portfolio in exchange for a cash amount equal to 50% of the estimated net asset value of the Portfolio at the closing of the transaction (the “Closing”), subject to certain adjustments set forth in a subscription agreement that was entered into among the Company and Primotop on June 7, 2018. The Company retained the remaining 50% interest in the Joint Venture. Immediately following the Closing, the Joint Venture made cash distributions to the Company in an aggregate amount of approximately €1.14 billion from the proceeds of the cash contributions and certain debt financings.

In anticipation of Closing, the Joint Venture entered into a €655 million secured financing arrangement on the Portfolio with a consortium of lenders, including Societe Generale S.A. Frankfurt Branch as Mandated Lead Arranger and affiliates of AXA. Provisions of the debt include a seven year term and a swapped fixed rate of approximately 2.3%.

Affiliates of the Company will continue to manage the Portfolio pursuant to a management agreement entered into upon Closing.

We collectively refer to these transactions as the “Joint Venture Transactions”.

These unaudited pro forma condensed consolidated financial statements were based on and should be read in conjunction with:

 

   

the accompanying notes to the unaudited pro forma condensed consolidated financial statements; and

 

   

the Company’s and Operating Partnership’s consolidated financial statements for the year ended December 31, 2017 and for the six months ended June 30, 2018 and the notes relating thereto, as filed with the Securities and Exchange Commission.

The historical consolidated financial statements have been adjusted in the unaudited pro forma condensed consolidated financial statements to give effect to pro forma events that are (1) directly attributable to the Joint Venture Transactions, (2) factually supportable and (3) with respect to the unaudited pro forma condensed consolidated statements of income (which we refer to as the pro forma statements of income), expected to have a continuing impact on our results. The pro forma statements of income for the year ended December 31, 2017 and for the six months ended June 30, 2018, give effect to the Joint Venture Transactions (and acquisitions of properties in the Portfolio) as if they occurred on January 1, 2017 and January 1, 2018, respectively. The unaudited pro forma condensed consolidated balance sheet (which we refer to as the pro forma balance sheet) as of June 30, 2018, gives effect to the Joint Venture Transactions as if they each occurred on June 30, 2018. We have presented the unaudited pro forma condensed consolidated financial statements in U.S. dollars based on a $1.1684 per €1.00 exchange rate for the pro forma balance sheet at June 30, 2018, $1.2105 per €1.00 exchange rate for the six month period ended June 30, 2018 pro forma income statement, and $1.1297 per €1.00 exchange rate for the twelve month period ended December 31, 2017 pro forma income statement.

The pro forma financial statements have been presented for informational purposes only and are not necessarily indicative of what our results of operations and financial position would have been had the Joint Venture Transactions been completed on the dates indicated. In addition, the pro forma financial statements do not purport to project our future results of operations or financial position.

 

1


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Balance Sheet

 

(in thousands)    Medical Properties
Trust, Inc.
Historical
June 30, 2018
    Joint Venture
Transactions
Pro Forma
Adjustments
    Medical Properties
Trust, Inc.
Pro Forma
June 30, 2018
 

Assets

      

Real estate assets

      

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

   $ 4,671,829     $ —       $ 4,671,829  

Real estate held for sale

     1,263,257       (1,263,257 ) (A)      —    

Mortgage loans

     1,686,866       —         1,686,866  

Net investment in direct financing leases

     688,427       —         688,427  
  

 

 

   

 

 

   

 

 

 

Gross investment in real estate assets

     8,310,379       (1,263,257     7,047,122  

Accumulated depreciation and amortization

     (419,061     —         (419,061
  

 

 

   

 

 

   

 

 

 

Net investment in real estate assets

     7,891,318       (1,263,257     6,628,061  

Cash and cash equivalents

     146,569       1,324,966    (B)       1,471,535  

Interest and rent receivables

     85,181       145       85,326  

Straight-line rent receivables

     215,297       (36,246 ) (C)      179,051  

Other loans

     147,855       338,836    (D)       486,691  

Other assets

     470,604       216,765    (D)       687,369  
  

 

 

   

 

 

   

 

 

 

Total Assets

   $ 8,956,824     $ 581,209     $ 9,538,033  
  

 

 

   

 

 

   

 

 

 

Liabilities and Equity

      

Liabilities

      

Debt, net

   $ 4,864,261     $ —       $ 4,864,261  

Accounts payable and accrued expenses

     204,505       15,871       220,376  

Deferred revenue

     14,133       —         14,133  

Lease deposits and other obligations to tenants

     28,470       —         28,470  
  

 

 

   

 

 

   

 

 

 

Total liabilities

     5,111,369       15,871       5,127,240  

Total equity

     3,845,455       565,338    (E)       4,410,793  
  

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

   $ 8,956,824     $ 581,209     $ 9,538,033  
  

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.

 

2


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Income

 

(In thousands, except per share amounts)    Medical Properties
Trust, Inc.
Historical
For the Six
Months Ended
June 30, 2018
    Joint Venture
Transactions
Pro Forma
Adjustments
    Medical Properties
Trust, Inc.
Pro Forma
For the Six
Months Ended
June 30, 2018
 

Revenues

      

Rent billed

   $ 250,838     $ (60,305 ) (F)   $ 190,533  

Straight-line rent

     30,864       (6,179 ) (F)     24,685  

Income from direct financing leases

     36,615       —         36,615  

Interest and fee income

     88,631       9,040    (G)      97,671  
  

 

 

   

 

 

   

 

 

 

Total revenues

     406,948       (57,444     349,504  

Expenses

      

Interest

     115,149       —         115,149  

Real estate depreciation and amortization

     70,268       (14,278 ) (F)     55,990  

Property-related

     4,104       (244 ) (F)     3,860  

General and administrative

     37,370       (1,580 ) (F)     35,790  

Acquisition costs

     411       (411 ) (F)     —    
  

 

 

   

 

 

   

 

 

 

Total expenses

     227,302       (16,513     210,789  
  

 

 

   

 

 

   

 

 

 

Other income (expense)

      

Gain on sale of real estate, net

     25,618       —         25,618  

Other

     534       4,280    (H)      4,814  
  

 

 

   

 

 

   

 

 

 

Total other income (expense)

     26,152       4,280       30,432  
  

 

 

   

 

 

   

 

 

 

Income before income tax

     205,798       (36,651     169,147  

Income tax expense

     (2,738     2,305    (F)      (433
  

 

 

   

 

 

   

 

 

 

Net income

     203,060       (34,346     168,714  

Net income attributable to non-controlling interests

     (892     —         (892
  

 

 

   

 

 

   

 

 

 

Net income attributable to MPT common stockholders

   $ 202,168     $ (34,346   $ 167,822  
  

 

 

   

 

 

   

 

 

 

Earnings per common share - basic and diluted

      

Net income attributable to MPT common stockholders

   $ 0.55       $ 0.46  
  

 

 

     

 

 

 

Weighted average shares outstanding - basic

     364,889         364,889  
  

 

 

     

 

 

 

Weighted average shares outstanding - diluted

     365,442         365,442  
  

 

 

     

 

 

 

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.

 

3


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Income

 

(In thousands, except per share amounts)    Medical Properties
Trust, Inc.
Historical
For the Twelve
Months Ended
December 31, 2017
    Joint Venture
Transactions
Pro Forma
Adjustments
    Medical Properties
Trust, Inc.
Pro Forma
For the Twelve
Months Ended
December 31, 2017
 

Revenues

      

Rent billed

   $ 435,782     $ (104,289 ) (F)   $ 331,493  

Straight-line rent

     65,468       (11,465 ) (F)     54,003  

Income from direct financing leases

     74,495       —         74,495  

Interest and fee income

     129,000       16,872    (G)      145,872  
  

 

 

   

 

 

   

 

 

 

Total revenues

     704,745       (98,882     605,863  

Expenses

      

Interest

     176,954       —         176,954  

Real estate depreciation and amortization

     125,106       (28,952 ) (F)     96,154  

Property-related

     5,811       (378 ) (F)     5,433  

General and administrative

     58,599       (3,217 ) (F)     55,382  

Acquisition costs

     29,645       (11,164 ) (F)     18,481  
  

 

 

   

 

 

   

 

 

 

Total expenses

     396,115       (43,711     352,404  
  

 

 

   

 

 

   

 

 

 

Other income (expense)

      

Gain on sale of real estate, net

     7,431       —         7,431  

Debt refinancing costs

     (32,574     —         (32,574

Other

     10,432       7,986    (H)       18,418  
  

 

 

   

 

 

   

 

 

 

Total other income (expense)

     (14,711     7,986       (6,725
  

 

 

   

 

 

   

 

 

 

Income before income tax

     293,919       (47,185     246,734  

Income tax expense

     (2,681     2,272    (F)      (409
  

 

 

   

 

 

   

 

 

 

Net income

     291,238       (44,913     246,325  

Net income attributable to non-controlling interests

     (1,445     —         (1,445
  

 

 

   

 

 

   

 

 

 

Net income attributable to MPT common stockholders

   $ 289,793     $ (44,913   $ 244,880  
  

 

 

   

 

 

   

 

 

 

Earnings per common share - basic

      

Net income attributable to MPT common stockholders

   $ 0.82       $ 0.70  
  

 

 

     

 

 

 

Weighted average shares outstanding - basic

     349,902         349,902  
  

 

 

     

 

 

 

Earnings per common share - diluted

      

Net income attributable to MPT common stockholders

   $ 0.82       $ 0.69  
  

 

 

     

 

 

 

Weighted average shares outstanding - diluted

     350,441         350,441  
  

 

 

     

 

 

 

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.

 

4


MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Balance Sheet

 

(in thousands)    MPT Operating
Partnership L.P.
Historical
June 30, 2018
    Joint Venture
Transactions
Pro Forma
Adjustments
    MPT Operating
Partnership L.P.
Pro Forma
June 30, 2018
 

Assets

      

Real estate assets

      

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

   $ 4,671,829     $ —       $ 4,671,829  

Real estate held for sale

     1,263,257       (1,263,257 ) (A)      —    

Mortgage loans

     1,686,866       —         1,686,866  

Net investment in direct financing leases

     688,427       —         688,427  
  

 

 

   

 

 

   

 

 

 

Gross investment in real estate assets

     8,310,379       (1,263,257     7,047,122  

Accumulated depreciation and amortization

     (419,061           (419,061
  

 

 

   

 

 

   

 

 

 

Net investment in real estate assets

     7,891,318       (1,263,257     6,628,061  

Cash and cash equivalents

     146,569       1,324,966    (B)       1,471,535  

Interest and rent receivables

     85,181       145       85,326  

Straight-line rent receivables

     215,297       (36,246 ) (C)      179,051  

Other loans

     147,855       338,836    (D)       486,691  

Other assets

     470,604       216,765    (D)       687,369  
  

 

 

   

 

 

   

 

 

 

Total Assets

   $ 8,956,824     $ 581,209     $ 9,538,033  
  

 

 

   

 

 

   

 

 

 

Liabilities and Capital

      

Liabilities

      

Debt, net

   $ 4,864,261     $ —       $ 4,864,261  

Accounts payable and accrued expenses

     112,626       15,871       128,497  

Deferred revenue

     14,133       —         14,133  

Lease deposits and other obligations to tenants

     28,470       —         28,470  

Payable due to Medical Properties Trust, Inc.

     91,489       —         91,489  
  

 

 

   

 

 

   

 

 

 

Total liabilities

     5,110,979       15,871       5,126,850  

Total capital

     3,845,845       565,338    (E)       4,411,183  
  

 

 

   

 

 

   

 

 

 

Total Liabilities and Capital

   $ 8,956,824     $ 581,209     $ 9,538,033  
  

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.

 

5


MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Income

 

(In thousands, except per unit amounts)    MPT Operating
Partnership, L.P.
Historical
For the Six
Months Ended
June 30, 2018
    Joint Venture
Transactions
Pro Forma
Adjustments
    MPT Operating
Partnership, L.P.
Pro Forma
For the Six
Months Ended
June 30, 2018
 

Revenues

      

Rent billed

   $ 250,838     $ (60,305 (F)   $ 190,533  

Straight-line rent

     30,864       (6,179 (F)     24,685  

Income from direct financing leases

     36,615       —         36,615  

Interest and fee income

     88,631       9,040    (G)      97,671  
  

 

 

   

 

 

   

 

 

 

Total revenues

     406,948       (57,444     349,504  

Expenses

      

Interest

     115,149       —         115,149  

Real estate depreciation and amortization

     70,268       (14,278 (F)     55,990  

Property-related

     4,104       (244 (F)     3,860  

General and administrative

     37,370       (1,580 (F)     35,790  

Acquisition costs

     411       (411 (F)     —    
  

 

 

   

 

 

   

 

 

 

Total expenses

     227,302       (16,513     210,789  
  

 

 

   

 

 

   

 

 

 

Other income (expense)

      

Gain on sale of real estate, net

     25,618       —         25,618  

Other

     534       4,280    (H)       4,814  
  

 

 

   

 

 

   

 

 

 

Total other income (expense)

     26,152       4,280       30,432  
  

 

 

   

 

 

   

 

 

 

Income before income tax

     205,798       (36,651     169,147  

Income tax expense

     (2,738     2,305    (F)      (433
  

 

 

   

 

 

   

 

 

 

Net income

     203,060       (34,346     168,714  

Net income attributable to non-controlling interests

     (892     —         (892
  

 

 

   

 

 

   

 

 

 

Net income attributable to MPT Operating Partnership partners

   $ 202,168     $ (34,346   $ 167,822  
  

 

 

   

 

 

   

 

 

 

Earnings per unit - basic and diluted

      

Net income attributable to MPT Operating Partnership partners

   $ 0.55       $ 0.46  
  

 

 

     

 

 

 

Weighted average units outstanding - basic

     364,889         364,889  
  

 

 

     

 

 

 

Weighted average units outstanding - diluted

     365,442         365,442  
  

 

 

     

 

 

 

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.

 

6


MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Income

 

(In thousands, except per unit amounts)    MPT Operating
Partnership, L.P.
Historical
For the Twelve
Months Ended
December 31, 2017
    Joint Venture
Transactions
Pro Forma
Adjustments
    MPT Operating
Partnership, L.P.
Pro Forma
For the Twelve
Months Ended
December 31, 2017
 

Revenues

      

Rent billed

   $ 435,782     $ (104,289 (F)   $ 331,493  

Straight-line rent

     65,468       (11,465 (F)     54,003  

Income from direct financing leases

     74,495       —         74,495  

Interest and fee income

     129,000       16,872    (G)      145,872  
  

 

 

   

 

 

   

 

 

 

Total revenues

     704,745       (98,882     605,863  

Expenses

      

Interest

     176,954       —         176,954  

Real estate depreciation and amortization

     125,106       (28,952 (F)     96,154  

Property-related

     5,811       (378 (F)     5,433  

General and administrative

     58,599       (3,217 (F)     55,382  

Acquisition costs

     29,645       (11,164 (F)     18,481  
  

 

 

   

 

 

   

 

 

 

Total expenses

     396,115       (43,711     352,404  
  

 

 

   

 

 

   

 

 

 

Other income (expense)

      

Gain on sale of real estate, net

     7,431       —         7,431  

Debt refinancing costs

     (32,574     —         (32,574

Other

     10,432       7,986    (H)       18,418  
  

 

 

   

 

 

   

 

 

 

Total other income (expense)

     (14,711     7,986       (6,725
  

 

 

   

 

 

   

 

 

 

Income before income tax

     293,919       (47,185     246,734  

Income tax expense

     (2,681     2,272    (F)      (409
  

 

 

   

 

 

   

 

 

 

Net income

     291,238       (44,913     246,325  

Net income attributable to non-controlling interests

     (1,445     —         (1,445
  

 

 

   

 

 

   

 

 

 

Net income attributable to MPT Operating Partnership partners

   $ 289,793     $ (44,913   $ 244,880  
  

 

 

   

 

 

   

 

 

 

Earnings per unit - basic

      

Net income attributable to MPT Operating Partnership partners

   $ 0.82       $ 0.70  
  

 

 

     

 

 

 

Weighted average units outstanding - basic

     349,902         349,902  
  

 

 

     

 

 

 

Earnings per unit - diluted

      

Net income attributable to MPT Operating Partnership partners

   $ 0.82       $ 0.69  
  

 

 

     

 

 

 

Weighted average units outstanding - diluted

     350,441         350,441  
  

 

 

     

 

 

 

The accompanying notes are an integral part of these

unaudited pro forma condensed consolidated financial statements.

 

7


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

 

(A)

Represents historical real estate assets contributed to the Joint Venture.

(B)

Represents net cash proceeds from the Joint Venture Transactions:

 

Proceeds from Primotop shareholder loan

   $ 338,836  

Proceeds from Primotop equity investment

     239,460  

Net proceeds from secured financing arrangement and other

     746,670  
  

 

 

 

Total net cash proceeds

   $ 1,324,966  
  

 

 

 

For pro forma purposes, all proceeds from the Joint Venture Transactions are reflected in cash; however, the Company expects to use such proceeds to repay balances under its revolving credit facility, make investments in additional U.S. and European healthcare assets and for general corporate purposes.

 

(C)

Represents historical straight-line rent receivables that we expect to be written off as part of the Joint Venture Transactions.

(D)

Reflects our retained interest in the Joint Venture, including $338 million in the form of a shareholder loan and approximately $240 million equity investment, which we have assumed will be accounted for using the equity method of accounting.

(E)

Reflects an approximately €500 million gain on the sale of the Portfolio.

(F)

Removes 100% of the income statement impact from the assets contributed to the Joint Venture.

(G)

Represents interest earned at an annual rate of 5.15% on the Company’s shareholder loan to the Joint Venture.

(H)

Reflects the Company’s share of income on its equity interest in the Joint Venture.

 

8