Attached files
file | filename |
---|---|
EX-99.1 - EX-99.1 - MEDICAL PROPERTIES TRUST INC | d620026dex991.htm |
8-K - 8-K - MEDICAL PROPERTIES TRUST INC | d620026d8k.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 Companys and Operating Partnerships 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 Companys shareholder loan to the Joint Venture. |
(H) | Reflects the Companys share of income on its equity interest in the Joint Venture. |
8