UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2017March 31, 2018

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period fromto

Commission file number001-32559

Commission file number333-177186

 

MEDICAL PROPERTIES TRUST, INC.

MPT OPERATING PARTNERSHIP, L.P.

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

MARYLAND

DELAWARE

20-0191742

20-0242069

(State or other jurisdiction of

incorporation or organization)

(I. R. S. Employer

Identification No.)

1000 URBAN CENTER DRIVE, SUITE 501

BIRMINGHAM, AL

35242

(Address of principal executive offices)

(Zip Code)

(205) 969-3755

REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE: (205) 969-3755

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes      No  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 ofRegulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, anon-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”filer”, “smaller reporting company,”company” and “emerging growth company” inRule 12b-2 of the Exchange Act.

 

Large accelerated filer

(Medical  (Medical Properties Trust, Inc. only)

Accelerated filer

Non-accelerated filer

(MPT

  (MPT Operating Partnership, L.P. only)

(Do

Smaller reporting company

      (Do not check if a smaller reporting company)

Smaller reporting company

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.   

Indicate by check mark whether the registrant is a shell company (as defined in Rule12b-2 of the Exchange Act).    Yes      No  

As of AugustMay 4, 2017,2018, Medical Properties Trust, Inc. had 364,083,580364,736,886 shares of common stock, par value $0.001, outstanding.

 

 


 


EXPLANATORY NOTE

This report combines the Quarterly Reports on Form10-Q for the three and six months ended June 30, 2017,March 31, 2018 of Medical Properties Trust, Inc., a Maryland corporation, and MPT Operating Partnership, L.P., a Delaware limited partnership, through which Medical Properties Trust, Inc. conducts substantially all of its operations. Unless otherwise indicated or unless the context requires otherwise, all references in this report to “we,” “us,” “our,” “our company,” “Medical Properties,” “MPT,” or “the company” refer to Medical Properties Trust, Inc. together with its consolidated subsidiaries, including MPT Operating Partnership, L.P. Unless otherwise indicated or unless the context requires otherwise, all references to “our operating partnership” or “the operating partnership” refer to MPT Operating Partnership, L.P. together with its consolidated subsidiaries.


MEDICAL PROPERTIES TRUST, INC. AND MPT OPERATING PARTNERSHIP, L.P.

AND SUBSIDIARIES

QUARTERLY REPORT ON FORM10-Q

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2017March 31, 2018

Table of Contents

 

Page

PART I — FINANCIAL INFORMATION

4

3

Item 1 Financial Statements

4

3

Medical Properties Trust, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets at June  30, 2017March 31, 2018 and December 31, 20162017

4

3

Condensed Consolidated Statements of Net Income for the Three Monthsthree months ended March 31, 2018 and Six Months Ended June 30, 2017 and 2016

5

4

Condensed Consolidated Statements of Comprehensive Income for the Three Monthsthree months ended March 31, 2018 and Six Months Ended June 30, 2017 and 2016

6

5

Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30,three months ended March 31, 2018 and 2017 and 2016

7

6

MPT Operating Partnership, L.P. and Subsidiaries

Condensed Consolidated Balance Sheets at June  30, 2017March 31, 2018 and December 31, 20162017

8

7

Condensed Consolidated Statements of Net Income for the Three Monthsthree months ended March 31, 2018 and Six Months Ended June 30, 2017 and 2016

9

8

Condensed Consolidated Statements of Comprehensive Income for the Three Monthsthree months ended March 31, 2018 and Six Months Ended June 30, 2017 and 2016

10

9

Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30,three months ended March 31, 2018 and 2017 and 2016

11

10

Medical Properties Trust, Inc. and MPT Operating Partnership, L.P.

Notes to Condensed Consolidated Financial Statements

12

11

Item 2 Management’s Discussion and Analysis of Financial Condition and Results of Operations

30

20

Item 3 Quantitative and Qualitative Disclosures about Market Risk

42

27

Item 4 Controls and Procedures

43

28

PART II — OTHER INFORMATION

44

29

Item 1 Legal Proceedings

44

29

Item 1A Risk Factors

44

29

Item 2 Unregistered Sales of Equity Securities and Use of Proceeds

46

29

Item 3 Defaults Upon Senior Securities

46

29

Item 4 Mine Safety Disclosures

46

29

Item 5 Other Information

46

29

Item 6 Exhibits

47

30

SIGNATURE

49

31

INDEX TO EXHIBITS

50


PART I — FINANCIALFINANCIAL INFORMATION

Item 1. Financial Statements.

MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

 

  June 30,
2017
 December 31,
2016
 

 

March 31,

2018

 

 

December 31,

2017

 

(In thousands, except per share amounts)  (Unaudited) (Note 2) 

 

(Unaudited)

 

 

(Note 2)

 

Assets

   

 

 

 

 

 

 

 

 

Real estate assets

   

 

 

 

 

 

 

 

 

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

  $4,976,129  $4,317,866 

 

$

5,867,286

 

 

$

5,797,605

 

Real estate held for sale

 

 

 

 

 

146,615

 

Mortgage loans

   1,062,558  1,060,400 

 

 

1,927,393

 

 

 

1,778,316

 

Net investment in direct financing leases

   693,243  648,102 

 

 

686,024

 

 

 

698,727

 

  

 

  

 

 

Gross investment in real estate assets

   6,731,930  6,026,368 

 

 

8,480,703

 

 

 

8,421,263

 

Accumulated depreciation and amortization

   (384,826 (325,125

 

 

(493,782

)

 

 

(455,712

)

  

 

  

 

 

Net investment in real estate assets

   6,347,104  5,701,243 

 

 

7,986,921

 

 

 

7,965,551

 

Cash and cash equivalents

   236,364  83,240 

 

 

138,314

 

 

 

171,472

 

Interest and rent receivables

   68,537  57,698 

 

 

81,965

 

 

 

78,970

 

Straight-line rent receivables

   147,755  116,861 

 

 

202,317

 

 

 

185,592

 

Other loans

   152,968  155,721 

 

 

148,842

 

 

 

150,209

 

Other assets

   375,109  303,773 

 

 

473,481

 

 

 

468,494

 

  

 

  

 

 

Total Assets

  $7,327,837  $6,418,536 

 

$

9,031,840

 

 

$

9,020,288

 

  

 

  

 

 

Liabilities and Equity

   

 

 

 

 

 

 

 

 

Liabilities

   

 

 

 

 

 

 

 

 

Debt, net

  $3,221,054  $2,909,341 

 

$

4,898,364

 

 

$

4,898,667

 

Accounts payable and accrued expenses

   219,527  207,711 

 

 

206,891

 

 

 

211,188

 

Deferred revenue

   20,108  19,933 

 

 

15,549

 

 

 

18,178

 

Lease deposits and other obligations to tenants

   34,943  28,323 

 

 

57,847

 

 

 

57,050

 

  

 

  

 

 

Total Liabilities

   3,495,632  3,165,308 

Total liabilities

 

 

5,178,651

 

 

 

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 — 364,020 shares at June 30, 2017 and 320,514 shares at December 31, 2016

   364  321 

Additional paid in capital

   4,327,733  3,775,336 

Common stock, $0.001 par value. Authorized 500,000 shares;

issued and outstanding — 364,695 shares at March 31, 2018 and

364,424 shares at December 31, 2017

 

 

365

 

 

 

364

 

Additional paid-in capital

 

 

4,333,972

 

 

 

4,333,027

 

Distributions in excess of net income

   (457,419 (434,114

 

 

(484,804

)

 

 

(485,932

)

Accumulated other comprehensive loss

   (52,591 (92,903

 

 

(9,961

)

 

 

(26,049

)

Treasury shares, at cost

   (777 (262

 

 

(777

)

 

 

(777

)

  

 

  

 

 

Total Medical Properties Trust, Inc. Stockholders’ Equity

   3,817,310  3,248,378 

 

 

3,838,795

 

 

 

3,820,633

 

Non-controlling interests

   14,895  4,850 

 

 

14,394

 

 

 

14,572

 

  

 

  

 

 

Total Equity

   3,832,205  3,253,228 

 

 

3,853,189

 

 

 

3,835,205

 

  

 

  

 

 

Total Liabilities and Equity

  $7,327,837  $6,418,536 

 

$

9,031,840

 

 

$

9,020,288

 

  

 

  

 

 

See accompanying notes to condensed consolidated financial statements.


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Net Income

(Unaudited)

 

 For the Three Months
Ended June 30,
 For the Six Months
Ended June 30,
 

 

For the Three Months

Ended March 31,

 

(In thousands, except per share amounts) 2017 2016 2017 2016 

 

2018

 

 

2017

 

Revenues

    

 

 

 

 

 

 

 

 

Rent billed

 $103,447  $77,960  $200,210  $152,021 

 

$

128,011

 

 

$

96,763

 

Straight-line rent

 16,277  8,551  29,056  16,768 

 

 

15,791

 

 

 

12,779

 

Income from direct financing leases

 18,312  13,552  36,192  32,503 

 

 

17,681

 

 

 

17,880

 

Interest and fee income

 28,771  26,237  57,746  60,007 

 

 

43,563

 

 

 

28,975

 

 

 

  

 

  

 

  

 

 

Total revenues

 166,807  126,300  323,204  261,299 

 

 

205,046

 

 

 

156,397

 

Expenses

    

 

 

 

 

 

 

 

 

Interest

 

 

57,023

 

 

 

38,029

 

Real estate depreciation and amortization

 29,493  22,832  57,079  43,974 

 

 

35,802

 

 

 

27,586

 

Impairment charges

    7,375     7,375 

Property-related

 1,153  784  2,481  1,685 

 

 

2,184

 

 

 

1,328

 

Acquisition expenses

 10,806  4,767  13,562  3,702 

General and administrative

 15,079  12,045  28,276  23,516 

 

 

17,818

 

 

 

13,197

 

Acquisition costs

 

 

 

 

 

2,756

 

Total expenses

 

 

112,827

 

 

 

82,896

 

Other income (expense)

 

 

 

 

 

 

 

 

Gain on sale of real estate, net

 

 

1,467

 

 

 

7,413

 

Debt refinancing costs

 

 

 

 

 

(13,629

)

Other

 

 

(1,468

)

 

 

1,767

 

Total other income (expense)

 

 

(1

)

 

 

(4,449

)

 

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 56,531  47,803  101,398  80,252 
 

 

  

 

  

 

  

 

 

Operating income

 110,276  78,497  221,806  181,047 

Other income (expense)

    

Interest expense

 (39,710 (41,501 (77,739 (80,870

Gain on sale of real estate and other asset dispositions, net

    16,638  7,413  16,678 

Earnings (loss) from equity and other interests

 2,800  1,200  4,514  (3,801

Unutilized financing fees/debt refinancing costs

 (751    (14,380 (4

Other income (expense)

 567  (546 620  (217

Income tax benefit (expense)

 614  (364 (253 (683
 

 

  

 

  

 

  

 

 

Net other expense

 (36,480 (24,573 (79,825 (68,897
 

 

  

 

  

 

  

 

 

Income from continuing operations

 73,796  53,924  141,981  112,150 

Loss from discontinued operations

          (1

Income before income tax

 

 

92,218

 

 

 

69,052

 

Income tax expense

 

 

(1,175

)

 

 

(867

)

 

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

Net income

 73,796  53,924  141,981  112,149 

 

 

91,043

 

 

 

68,185

 

Net income attributable tonon-controlling interests

 (381 (200 (596 (498

 

 

(442

)

 

 

(215

)

 

 

  

 

  

 

  

 

 

Net income attributable to MPT common stockholders

 $73,415  $53,724  $141,385  $111,651 

 

$

90,601

 

 

$

67,970

 

 

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

Earnings per common share — basic

    

Income from continuing operations attributable to MPT common stockholders

 $0.21  $0.23  $0.42  $0.47 

Loss from discontinued operations attributable to MPT common stockholders

            
 

 

  

 

  

 

  

 

 

Earnings per common share — basic and diluted

 

 

 

 

 

 

 

 

Net income attributable to MPT common stockholders

 $0.21  $0.23  $0.42  $0.47 

 

$

0.25

 

 

$

0.21

 

 

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding — basic

 349,856  238,082  335,456  237,796 

 

 

364,882

 

 

 

321,057

 

 

 

  

 

  

 

  

 

 

Earnings per common share — diluted

    

Income from continuing operations attributable to MPT common stockholders

 $0.21  $0.22  $0.42  $0.47 

Loss from discontinued operations attributable to MPT common stockholders

            
 

 

  

 

  

 

  

 

 

Net income attributable to MPT common stockholders

 $0.21  $0.22  $0.42  $0.47 
 

 

  

 

  

 

  

 

 

Weighted average shares outstanding — diluted

 350,319  239,008  335,871  238,413 

 

 

365,343

 

 

 

321,423

 

 

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 $0.24  $0.23  $0.48  $0.45 

 

$

0.25

 

 

$

0.24

 

 

 

  

 

  

 

  

 

 

See accompanying notes to condensed consolidated financial statements.


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)

 

  For the Three Months
Ended June 30,
 For the Six Months
Ended June 30,
 

 

For the Three Months

Ended March 31,

 

(In thousands)  2017 2016 2017 2016 

 

2018

 

 

2017

 

Net income

  $73,796  $53,924  $141,981  $112,149 

 

$

91,043

 

 

$

68,185

 

Other comprehensive income:

   

 

 

 

 

 

 

 

 

Unrealized gain on interest rate swap

     825     1,640 

Foreign currency translation gain (loss)

   34,020  (14,683 40,312  5,904 
  

 

  

 

  

 

  

 

 

Foreign currency translation gain

 

 

16,088

 

 

 

6,292

 

Total comprehensive income

   107,816  40,066  182,293  119,693 

 

 

107,131

 

 

 

74,477

 

Comprehensive income attributable tonon-controlling interests

   (381 (200 (596 (498

 

 

(442

)

 

 

(215

)

  

 

  

 

  

 

  

 

 

Comprehensive income attributable to MPT common stockholders

  $107,435  $39,866  $181,697  $119,195 

 

$

106,689

 

 

$

74,262

 

  

 

  

 

  

 

  

 

 

See accompanying notes to condensed consolidated financial statements.


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

For the Three Months

Ended March 31,

 

 

 

2018

 

 

2017

 

 

 

(In thousands)

 

Operating activities

 

 

 

 

 

 

 

 

Net income

 

$

91,043

 

 

$

68,185

 

Adjustments to reconcile net income to net cash provided

   by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

37,858

 

 

 

28,954

 

Amortization of deferred financing costs and debt discount

 

 

1,789

 

 

 

1,617

 

Direct financing lease interest accretion

 

 

(2,340

)

 

 

(2,286

)

Straight-line rent revenue

 

 

(20,377

)

 

 

(13,896

)

Share-based compensation

 

 

1,856

 

 

 

1,971

 

Gain from sale of real estate, net

 

 

(1,467

)

 

 

(7,413

)

Straight-line rent and other write-off

 

 

6,059

 

 

 

1,117

 

Debt refinancing costs

 

 

 

 

 

13,629

 

Other adjustments

 

 

(3,217

)

 

 

(2,959

)

Changes in:

 

 

 

 

 

 

 

 

Interest and rent receivables

 

 

(3,678

)

 

 

(4,208

)

Accounts payable and accrued expenses

 

 

(12,729

)

 

 

(20,428

)

Net cash provided by operating activities

 

 

94,797

 

 

 

64,283

 

Investing activities

 

 

 

 

 

 

 

 

Cash paid for acquisitions and other related investments

 

 

 

 

 

(9,004

)

Net proceeds from sale of real estate

 

 

148,809

 

 

 

64,335

 

Principal received on loans receivable

 

 

1,734

 

 

 

3,233

 

Investment in loans receivable

 

 

(149,080

)

 

 

(1,410

)

Construction in progress and other

 

 

(8,399

)

 

 

(26,898

)

Net cash (used for) provided by investing activities

 

 

(6,936

)

 

 

30,256

 

Financing activities

 

 

 

 

 

 

 

 

Proceeds from term debt

 

 

 

 

 

955,280

 

Payments of term debt

 

 

 

 

 

(675,201

)

Revolving credit facilities, net

 

 

(33,590

)

 

 

90,000

 

Distributions paid

 

 

(89,403

)

 

 

(74,521

)

Lease deposits and other obligations to tenants

 

 

1,299

 

 

 

3,307

 

Debt issuance costs paid and other financing activities

 

 

(1,643

)

 

 

(15,882

)

Net cash (used for) provided by financing activities

 

 

(123,337

)

 

 

282,983

 

(Decrease) increase in cash, cash equivalents and restricted cash for period

 

 

(35,476

)

 

 

377,522

 

Effect of exchange rate changes

 

 

2,774

 

 

 

(10,083

)

Cash, cash equivalents and restricted cash at beginning of period

 

 

172,247

 

 

 

84,882

 

Cash, cash equivalents and restricted cash at end of period

 

$

139,545

 

 

$

452,321

 

Interest paid

 

$

57,025

 

 

$

51,601

 

Supplemental schedule of non-cash financing activities:

 

 

 

 

 

 

 

 

Distributions declared, unpaid

 

$

91,410

 

 

$

77,172

 

Cash, cash equivalents and restricted cash are comprised of the following:

 

 

 

 

 

 

 

 

Beginning of period:

 

 

 

 

 

 

 

 

  Cash and cash equivalents

 

$

171,472

 

 

$

83,240

 

  Restricted cash, included in Other assets

 

775

 

 

 

1,642

 

 

 

$

172,247

 

 

$

84,882

 

End of period:

 

 

 

 

 

 

 

 

  Cash and cash equivalents

 

$

138,314

 

 

$

446,948

 

  Restricted cash, included in Other assets

 

 

1,231

 

 

 

5,373

 

 

 

$

139,545

 

 

$

452,321

 

 

   For the Six Months
Ended June 30,
 
(In thousands)  2017  2016 

Operating activities

   

Net income

  $141,981  $112,149 

Adjustments to reconcile net income to net cash provided by operating activities:

   

Depreciation and amortization

   59,825   45,170 

Amortization of deferred financing costs and debt discount

   3,139   3,893 

Direct financing lease interest accretion

   (4,690  (4,766

Straight-line rent revenue

   (30,173  (17,268

Share-based compensation

   4,377   4,152 

Gain from sale of real estate and other asset dispositions, net

   (7,413  (16,678

Impairment charges

      7,375 

Straight-line rent and otherwrite-off

   1,117   3,063 

Unutilized financing fees/debt refinancing costs

   14,380   4 

Other adjustments

   (5,747  (6,605

Changes in:

   

Interest and rent receivables

   (10,786  (2,743

Accounts payable and accrued expenses

   (11,126  9,544 
  

 

 

  

 

 

 

Net cash provided by operating activities

   154,884   137,290 

Investing activities

   

Cash paid for acquisitions and other related investments

   (600,781  (109,991

Net proceeds from sale of real estate

   64,335   89,165 

Principal received on loans receivable

   5,188   705,501 

Investment in loans receivable

   (3,574  (96,504

Construction in progress and other

   (36,002  (101,113

Investment in unsecured senior notes

      (50,000

Proceeds from sale of unsecured senior notes

      50,000 

Other investments, net

   (67,101  (6,952
  

 

 

  

 

 

 

Net cash (used for) provided by investing activities

   (637,935  480,106 

Financing activities

   

Proceeds from term debt

   955,280   500,000 

Payments of term debt

   (675,279  (147

Revolving credit facilities, net

   (39,911  (1,075,000

Distributions paid

   (151,692  (104,788

Lease deposits and other obligations to tenants

   6,669   9,593 

Proceeds from sale of common shares, net of offering costs

   548,063   44,306 

Debt issuance costs paid and other financing activities

   (16,543  (8,465
  

 

 

  

 

 

 

Net cash provided by (used for) financing activities

   626,587   (634,501
  

 

 

  

 

 

 

Increase (decrease) in cash and cash equivalents for period

   143,536   (17,105

Effect of exchange rate changes

   9,588   3,125 

Cash and cash equivalents at beginning of period

   83,240   195,541 
  

 

 

  

 

 

 

Cash and cash equivalents at end of period

  $236,364  $181,561 
  

 

 

  

 

 

 

Interest paid

  $63,371  $57,118 

Supplemental schedule ofnon-cash financing activities:

   

Distributions declared, unpaid

  $87,519  $55,272 

See accompanying notes to condensed consolidated financial statements.


MPT OPERATING PARTNERSHIP,PARTNERSHIP, L.P. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

 

  June 30,
2017
 December 31,
2016
 

 

March 31,

2018

 

 

December 31,

2017

 

(In thousands)  (Unaudited) (Note 2) 

 

(Unaudited)

 

 

(Note 2)

 

Assets

   

 

 

 

 

 

 

 

 

Real estate assets

   

 

 

 

 

 

 

 

 

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

  $4,976,129  $4,317,866 

 

$

5,867,286

 

 

$

5,797,605

 

Real estate held for sale

 

 

 

 

 

146,615

 

Mortgage loans

   1,062,558  1,060,400 

 

 

1,927,393

 

 

 

1,778,316

 

Net investment in direct financing leases

   693,243  648,102 

 

 

686,024

 

 

 

698,727

 

  

 

  

 

 

Gross investment in real estate assets

   6,731,930  6,026,368 

 

 

8,480,703

 

 

 

8,421,263

 

Accumulated depreciation and amortization

   (384,826 (325,125

 

 

(493,782

)

 

 

(455,712

)

  

 

  

 

 

Net investment in real estate assets

   6,347,104  5,701,243 

 

 

7,986,921

 

 

 

7,965,551

 

Cash and cash equivalents

   236,364  83,240 

 

 

138,314

 

 

 

171,472

 

Interest and rent receivables

   68,537  57,698 

 

 

81,965

 

 

 

78,970

 

Straight-line rent receivables

   147,755  116,861 

 

 

202,317

 

 

 

185,592

 

Other loans

   152,968  155,721 

 

 

148,842

 

 

 

150,209

 

Other assets

   375,109  303,773 

 

 

473,481

 

 

 

468,494

 

  

 

  

 

 

Total Assets

  $7,327,837  $6,418,536 

 

$

9,031,840

 

 

$

9,020,288

 

  

 

  

 

 

Liabilities and Capital

   

 

 

 

 

 

 

 

 

Liabilities

   

 

 

 

 

 

 

 

 

Debt, net

  $3,221,054  $2,909,341 

 

$

4,898,364

 

 

$

4,898,667

 

Accounts payable and accrued expenses

   131,599  132,868 

 

 

115,149

 

 

 

121,465

 

Deferred revenue

   20,108  19,933 

 

 

15,549

 

 

 

18,178

 

Lease deposits and other obligations to tenants

   34,943  28,323 

 

 

57,847

 

 

 

57,050

 

Payable due to Medical Properties Trust, Inc.

   87,538  74,453 

 

 

91,352

 

 

 

89,333

 

  

 

  

 

 

Total Liabilities

   3,495,242  3,164,918 

Total liabilities

 

 

5,178,261

 

 

 

5,184,693

 

Capital

   

 

 

 

 

 

 

 

 

General Partner — issued and outstanding — 3,640 units at June 30, 2017 and 3,204 units at December 31, 2016

   38,722  33,436 

General Partner — issued and outstanding — 3,647 units at March 31, 2018

and 3,644 units at December 31, 2017

 

 

38,518

 

 

 

38,489

 

Limited Partners:

   

 

 

 

 

 

 

 

 

Common units — issued and outstanding — 360,380 units at June 30, 2017 and 317,310 units at December 31, 2016

   3,831,569  3,308,235 

LTIP units — issued and outstanding — 292 units at June 30, 2017 and December 31, 2016

       

Common units — issued and outstanding — 361,048 units at

March 31, 2018 and 360,780 units at December 31, 2017

 

 

3,810,628

 

 

 

3,808,583

 

LTIP units — issued and outstanding — 232 units at March 31, 2018

and 292 units at December 31, 2017

 

 

 

 

 

 

Accumulated other comprehensive loss

   (52,591 (92,903

 

 

(9,961

)

 

 

(26,049

)

  

 

  

 

 

Total MPT Operating Partnership, L.P. Capital

   3,817,700  3,248,768 

 

 

3,839,185

 

 

 

3,821,023

 

Non-controlling interests

   14,895  4,850 

 

 

14,394

 

 

 

14,572

 

  

 

  

 

 

Total Capital

   3,832,595  3,253,618 
  

 

  

 

 

Total capital

 

 

3,853,579

 

 

 

3,835,595

 

Total Liabilities and Capital

  $7,327,837  $6,418,536 

 

$

9,031,840

 

 

$

9,020,288

 

  

 

  

 

 

See accompanying notes to condensed consolidated financial statements.


MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Condensed Consolidated Statements of Net Income

(Unaudited)

 

 For the Three Months
Ended June 30,
 For the Six Months
Ended June 30,
 

 

For the Three Months

Ended March 31,

 

(In thousands, except per unit amounts) 2017 2016 2017 2016 

 

2018

 

 

2017

 

Revenues

    

 

 

 

 

 

 

 

 

Rent billed

 $103,447  $77,960  $200,210  $152,021 

 

$

128,011

 

 

$

96,763

 

Straight-line rent

 16,277  8,551  29,056  16,768 

 

 

15,791

 

 

 

12,779

 

Income from direct financing leases

 18,312  13,552  36,192  32,503 

 

 

17,681

 

 

 

17,880

 

Interest and fee income

 28,771  26,237  57,746  60,007 

 

 

43,563

 

 

 

28,975

 

 

 

  

 

  

 

  

 

 

Total revenues

 166,807  126,300  323,204  261,299 

 

 

205,046

 

 

 

156,397

 

Expenses

    

 

 

 

 

 

 

 

 

Interest

 

 

57,023

 

 

 

38,029

 

Real estate depreciation and amortization

 29,493  22,832  57,079  43,974 

 

 

35,802

 

 

 

27,586

 

Impairment charges

    7,375     7,375 

Property-related

 1,153  784  2,481  1,685 

 

 

2,184

 

 

 

1,328

 

Acquisition expenses

 10,806  4,767  13,562  3,702 

General and administrative

 15,079  12,045  28,276  23,516 

 

 

17,818

 

 

 

13,197

 

Acquisition costs

 

 

 

 

 

2,756

 

Total expenses

 

 

112,827

 

 

 

82,896

 

Other income (expense)

 

 

 

 

 

 

 

 

Gain on sale of real estate, net

 

 

1,467

 

 

 

7,413

 

Debt refinancing costs

 

 

 

 

 

(13,629

)

Other

 

 

(1,468

)

 

 

1,767

 

Total other income (expense)

 

 

(1

)

 

 

(4,449

)

 

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 56,531  47,803  101,398  80,252 
 

 

  

 

  

 

  

 

 

Operating income

 110,276  78,497  221,806  181,047 

Other income (expense)

    

Interest expense

 (39,710 (41,501 (77,739 (80,870

Gain on sale of real estate and other asset dispositions, net

    16,638  7,413  16,678 

Earnings (loss) from equity and other interests

 2,800  1,200  4,514  (3,801

Unutilized financing fees/debt refinancing costs

 (751    (14,380 (4

Other income (expense)

 567  (546 620  (217

Income tax benefit (expense)

 614  (364 (253 (683
 

 

  

 

  

 

  

 

 

Net other expense

 (36,480 (24,573 (79,825 (68,897
 

 

  

 

  

 

  

 

 

Income from continuing operations

 73,796  53,924  141,981  112,150 

Loss from discontinued operations

          (1

Income before income tax

 

 

92,218

 

 

 

69,052

 

Income tax expense

 

 

(1,175

)

 

 

(867

)

 

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

Net income

 73,796  53,924  141,981  112,149 

 

 

91,043

 

 

 

68,185

 

Net income attributable tonon-controlling interests

 (381 (200 (596 (498

 

 

(442

)

 

 

(215

)

 

 

  

 

  

 

  

 

 

Net income attributable to MPT Operating Partnership partners

 $73,415  $53,724  $141,385  $111,651 

 

$

90,601

 

 

$

67,970

 

 

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

Earnings per unit — basic

    

Income from continuing operations attributable to MPT Operating Partnership partners

 $0.21  $0.23  $0.42  $0.47 

Loss from discontinued operations attributable to MPT Operating Partnership partners

            
 

 

  

 

  

 

  

 

 

Earnings per units — basic and diluted

 

 

 

 

 

 

 

 

Net income attributable to MPT Operating Partnership partners

 $0.21  $0.23  $0.42  $0.47 

 

$

0.25

 

 

$

0.21

 

 

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

Weighted average units outstanding — basic

 349,856  238,082  335,456  237,796 

 

 

364,882

 

 

 

321,057

 

 

 

  

 

  

 

  

 

 

Earnings per unit — diluted

    

Income from continuing operations attributable to MPT Operating Partnership partners

 $0.21  $0.22  $0.42  $0.47 

Loss from discontinued operations attributable to MPT Operating Partnership partners

            
 

 

  

 

  

 

  

 

 

Net income attributable to MPT Operating Partnership partners

 $0.21  $0.22  $0.42  $0.47 
 

 

  

 

  

 

  

 

 

Weighted average units outstanding — diluted

 350,319  239,008  335,871  238,413 

 

 

365,343

 

 

 

321,423

 

 

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

Dividends declared per unit

 $0.24  $0.23  $0.48  $0.45 

 

$

0.25

 

 

$

0.24

 

 

 

  

 

  

 

  

 

 

See accompanying notes to condensed consolidated financial statements.


MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)

 

  For the Three Months
Ended June 30,
 For the Six Months
Ended June 30,
 

 

For the Three Months

Ended March 31,

 

(In thousands)  2017 2016 2017 2016 

 

2018

 

 

2017

 

Net income

  $73,796  $53,924  $141,981  $112,149 

 

$

91,043

 

 

$

68,185

 

Other comprehensive income:

   

 

 

 

 

 

 

 

 

Unrealized gain on interest rate swap

     825     1,640 

Foreign currency translation gain (loss)

   34,020  (14,683 40,312  5,904 
  

 

  

 

  

 

  

 

 

Foreign currency translation gain

 

 

16,088

 

 

 

6,292

 

Total comprehensive income

   107,816  40,066  182,293  119,693 

 

 

107,131

 

 

 

74,477

 

Comprehensive income attributable tonon-controlling interests

   (381 (200 (596 (498

 

 

(442

)

 

 

(215

)

  

 

  

 

  

 

  

 

 

Comprehensive income attributable to MPT Operating Partnership Partners

  $107,435  $39,866  $181,697  $119,195 
  

 

  

 

  

 

  

 

 

Comprehensive income attributable to MPT Operating Partnership partners

 

$

106,689

 

 

$

74,262

 

See accompanying notes to condensed consolidated financial statements.


MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

For the Three Months

Ended March 31,

 

 

 

2018

 

 

2017

 

 

 

(In thousands)

 

Operating activities

 

 

 

 

 

 

 

 

Net income

 

$

91,043

 

 

$

68,185

 

Adjustments to reconcile net income to net cash provided

   by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

37,858

 

 

 

28,954

 

Amortization of deferred financing costs and debt discount

 

 

1,789

 

 

 

1,617

 

Direct financing lease interest accretion

 

 

(2,340

)

 

 

(2,286

)

Straight-line rent revenue

 

 

(20,377

)

 

 

(13,896

)

Unit-based compensation

 

 

1,856

 

 

 

1,971

 

Gain from sale of real estate, net

 

 

(1,467

)

 

 

(7,413

)

Straight-line rent and other write-off

 

 

6,059

 

 

 

1,117

 

Debt refinancing costs

 

 

 

 

 

13,629

 

Other adjustments

 

 

(3,217

)

 

 

(2,959

)

Changes in:

 

 

 

 

 

 

 

 

Interest and rent receivables

 

 

(3,678

)

 

 

(4,208

)

Accounts payable and accrued expenses

 

 

(12,729

)

 

 

(20,428

)

Net cash provided by operating activities

 

 

94,797

 

 

 

64,283

 

Investing activities

 

 

 

 

 

 

 

 

Cash paid for acquisitions and other related investments

 

 

 

 

 

(9,004

)

Net proceeds from sale of real estate

 

 

148,809

 

 

 

64,335

 

Principal received on loans receivable

 

 

1,734

 

 

 

3,233

 

Investment in loans receivable

 

 

(149,080

)

 

 

(1,410

)

Construction in progress and other

 

 

(8,399

)

 

 

(26,898

)

Net cash (used for) provided by investing activities

 

 

(6,936

)

 

 

30,256

 

Financing activities

 

 

 

 

 

 

 

 

Proceeds from term debt

 

 

 

 

 

955,280

 

Payments of term debt

 

 

 

 

 

(675,201

)

Revolving credit facilities, net

 

 

(33,590

)

 

 

90,000

 

Distributions paid

 

 

(89,403

)

 

 

(74,521

)

Lease deposits and other obligations to tenants

 

 

1,299

 

 

 

3,307

 

Debt issuance costs paid and other financing activities

 

 

(1,643

)

 

 

(15,882

)

Net cash (used for) provided by financing activities

 

 

(123,337

)

 

 

282,983

 

(Decrease) increase in cash, cash equivalents and restricted cash for period

 

 

(35,476

)

 

 

377,522

 

Effect of exchange rate changes

 

 

2,774

 

 

 

(10,083

)

Cash, cash equivalents and restricted cash at beginning of period

 

 

172,247

 

 

 

84,882

 

Cash, cash equivalents and restricted cash at end of period

 

$

139,545

 

 

$

452,321

 

Interest paid

 

$

57,025

 

 

$

51,601

 

Supplemental schedule of non-cash financing activities:

 

 

 

 

 

 

 

 

Distributions declared, unpaid

 

$

91,410

 

 

$

77,172

 

Cash, cash equivalents, and restricted cash are comprised of the following:

 

 

 

 

 

 

 

 

Beginning of period:

 

 

 

 

 

 

 

 

  Cash and cash equivalents

 

$

171,472

 

 

$

83,240

 

  Restricted cash, included in Other assets

 

 

775

 

 

 

1,642

 

 

 

$

172,247

 

 

$

84,882

 

End of period:

 

 

 

 

 

 

 

 

  Cash and cash equivalents

 

$

138,314

 

 

$

446,948

 

  Restricted cash, included in Other assets

 

 

1,231

 

 

 

5,373

 

 

 

$

139,545

 

 

$

452,321

 

 

   For the Six Months
Ended June 30,
 
(In thousands)  2017  2016 

Operating activities

   

Net income

  $141,981  $112,149 

Adjustments to reconcile net income to net cash provided by operating activities:

   

Depreciation and amortization

   59,825   45,170 

Amortization of deferred financing costs and debt discount

   3,139   3,893 

Direct financing lease interest accretion

   (4,690  (4,766

Straight-line rent revenue

   (30,173  (17,268

Unit-based compensation

   4,377   4,152 

Gain from sale of real estate and other asset dispositions, net

   (7,413  (16,678

Impairment charges

      7,375 

Straight-line rent and otherwrite-off

   1,117   3,063 

Unutilized financing fees/debt refinancing costs

   14,380   4 

Other adjustments

   (5,747  (6,605

Changes in:

   

Interest and rent receivables

   (10,786  (2,743

Accounts payable and accrued expenses

   (11,126  9,544 
  

 

 

  

 

 

 

Net cash provided by operating activities

   154,884   137,290 

Investing activities

   

Cash paid for acquisitions and other related investments

   (600,781  (109,991

Net proceeds from sale of real estate

   64,335   89,165 

Principal received on loans receivable

   5,188   705,501 

Investment in loans receivable

   (3,574  (96,504

Construction in progress and other

   (36,002  (101,113

Investment in unsecured senior notes

      (50,000

Proceeds from sale of unsecured senior notes

      50,000 

Other investments, net

   (67,101  (6,952
  

 

 

  

 

 

 

Net cash (used for) provided by investing activities

   (637,935  480,106 

Financing activities

   

Proceeds from term debt

   955,280   500,000 

Payments of term debt

   (675,279  (147

Revolving credit facilities, net

   (39,911  (1,075,000

Distributions paid

   (151,692  (104,788

Lease deposits and other obligations to tenants

   6,669   9,593 

Proceeds from sale of units, net of offering costs

   548,063   44,306 

Debt issuance costs paid and other financing activities

   (16,543  (8,465
  

 

 

  

 

 

 

Net cash provided by (used for) financing activities

   626,587   (634,501
  

 

 

  

 

 

 

Increase (decrease) in cash and cash equivalents for period

   143,536   (17,105

Effect of exchange rate changes

   9,588   3,125 

Cash and cash equivalents at beginning of period

   83,240   195,541 
  

 

 

  

 

 

 

Cash and cash equivalents at end of period

  $236,364  $181,561 
  

 

 

  

 

 

 

Interest paid

  $63,371  $57,118 

Supplemental schedule ofnon-cash financing activities:

   

Distributions declared, unpaid

  $87,519  $55,272 

See accompanying notes to condensed consolidated financial statements.


MEDICAL PROPERTIES TRUST, INC., AND AND MPT OPERATING PARTNERSHIP, L.P.

AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

1. Organization

Medical Properties Trust, Inc., a Maryland corporation, was formed on August 27, 2003, under the Maryland General Corporation Law for the purpose of engaging in the business of investing in, owning, and leasing commercial real estate. Our operating partnership subsidiary, MPT Operating Partnership, L.P., (the “Operating Partnership”) through which we conduct all of our operations, was formed in September 2003. Through another wholly-owned subsidiary, Medical Properties Trust, LLC, we are the sole general partner of the Operating Partnership. At present, we directly own substantially all of the limited partnership interests in the Operating Partnership and have elected to report our required disclosures and that of the Operating Partnership on a combined basis except where material differences exist.

We have operated as a real estate investment trust (“REIT”) since April 6, 2004 and accordingly, elected REIT status upon the filing in September 2005 of the calendar year 2004 federal income tax return. Accordingly, we will generally not be subject to federal income tax in the United States (“U.S.”), provided that we continue to qualify as a REIT and our distributions to our stockholders equal or exceed our taxable income. Certain non-real estate activities we undertake must beare conducted by entities which we elected to be treated as taxable REIT subsidiaries (“TRSs”TRS”). Our TRSsTRS entities are subject to both U.S. federal and state income taxes. For our properties located outside the U.S., we are subject to local taxes; however, we do not expect to incur additional taxes in the U.S. as such income will flowflows through our REIT.

Our primary business strategy is to acquire and develop real estate and improvements, primarily for long-term lease to providers of healthcare services such as operators of general acute care hospitals, inpatient physical rehabilitation hospitals, long-term acute care hospitals, surgery centers, centers for treatment of specific conditions such as cardiac, pulmonary, cancer, and neurological hospitals, and other healthcare-oriented facilities. We also make mortgage and other loans to operators of similar facilities. In addition, we may obtain profits or equity interests in our tenants, from time to time, in order to enhance our overall return. We manage our business as a single business segment. All of ourOur properties are located in the U.S. and Europe.

2. Summary of Significant Accounting Policies

Unaudited Interim Condensed Consolidated Financial Statements: The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the U.S. for interim financial information, including rules and regulations of the Securities and Exchange Commission.Commission (“SEC”). Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles (“GAAP”) for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six month periodsmonths ended June 30, 2017,March 31, 2018, are not necessarily indicative of the results that may be expected for the year ending December 31, 2017.2018. The condensed consolidated balance sheet at December 31, 20162017 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the U.S. for complete financial statements.

For information about significant accounting policies, refer to the consolidated financial statements and footnotes thereto included in our Annual Report on Form10-K for the year ended December 31, 2016. During the six months ended June 30, 2017, there were2017. There have been no material changes to these policies.

significant accounting policies other than the following:

Recent Accounting Developments:

Revenue from Contracts with Customers

In May 2014, the Financial Accounting Standards Board (“FASB”) issuedOn January 1, 2018, we adopted Accounting Standards Update (“ASU”) No. 2017-01, “Clarifying the Definition of a Business” (“ASU 2017-01”). ASU 2017-01 provides an initial screen to determine if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets, in which case, the transaction would be accounted for as an asset acquisition rather than as a business combination. In addition, ASU 2017-01 clarifies the requirements for a set of activities to be considered a business and narrows the definition of an output. With this accounting change, we expect to recognize a majority of our future real estate acquisitions as asset transactions rather than business combinations, which will result in the capitalization of third party transaction costs that are directly related to an acquisition and significantly decrease acquisition expenses. Indirect and internal transaction costs will continue to be expensed, but we do not expect to treat these costs as acquisition expenses for purposes of deriving normalized funds from operations in the future. Accordingly, this change in accounting increased our general and administrative expenses by $1.6 million for the three months ended March 31, 2018 compared to prior year.

On January 1, 2018, we adopted ASU No. 2014-09, “Revenue from Contracts with Customers.” Under the new standard, revenue is recognized at the time a good or service is transferred to a customer for the amount of consideration received for that specific good or service. Entities may use a full retrospective approach or report the cumulative effect as of the date of adoption. On April 1, 2015, the FASB proposed deferring the effective date of thisThis standard by one year to December 15, 2017, for annual reporting periods beginning after that date. The FASB also proposed permitting early adoption of the standard, butshould not before the original effective date of December 15, 2016. We are still evaluating this standard but do not expect this standard to have a significant impact on our financial results, as a substantial portion of our revenue consists of rental income from leasing arrangements and interest income from loans, which are specifically excluded from ASU No. 2014-09. However, we also adopted a related standard ASU No. 2017-05 “Other Income - Gains and Losses from the


Derecognition of Nonfinancial Assets” on January 1, 2018, which we expect will allow for more transactions to qualify as sales of real estate with gains on sales being recognized earlier than under previous accounting guidance, as the new guidance is based on transfer of control versus whether or not the seller has continuing involvement. Upon adoption of this new standard, we recorded a $1.9 million adjustment to retained earnings to fully recognize gains on real estate sold in prior years that was required to be deferred under previous accounting guidance.

In August and November 2016, the Financial Accounting Standards Board (“FASB”) issued guidance on the classification of certain receipts and payments in the statements of cash flows and to require companies to separately disclose the changes in total cash, cash equivalents, and amounts generally described as restricted cash on statements of cash flows (ASU 2016-18).  Restricted cash recorded in other assets on the condensed consolidated balance sheets includes certain operating deposits, tenant capital reserve deposits and deposits related to real estate acquisitions. This guidance was adopted on January 1, 2018 by applying a retrospective transition method resulting in the restatement of all periods presented.  This change did not have a material impact on the statements of cash flows for the three months ended March 31, 2018 and March 31, 2017, respectively.

Recent Accounting Developments:

Leases

In February 2016, the FASB issued ASU 2016-02, “Leases”, which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessees and lessors). The new standard requires lessees to apply a dual approach, classifying leases as either financefinancing or operating leases based on the principle of whether or not the lease is effectively a financed purchase by the lessee. This classification will determine whether lease expense is recognized based on an effective interest method or on a straight linestraight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The ASU is not effective for us until

We will adopt this new standard on January 1, 2019, with early adoption permitted.2019. We are continuing to evaluate this standard and the impact to us from both a lessor and lessee perspective.

Clarifying We do have leases in which we are the Definitionlessee, including ground leases, on which certain of our facilities reside, along with corporate office and equipment leases, that will be required to be recorded on our balance sheet upon adoption of this standard. From a Business

In January 2017,lessor perspective, we do expect certain non-lease components (including certain operating expenses that the FASB issued ASUNo. 2017-01, “Clarifying the Definitiontenants of a Business” (“ASU2017-01”). The amendments in ASU2017-01 provide an initial screenour facilities are required to determine if substantially allpay pursuant to our “triple-net” leases) to be recorded gross versus net of the fair valuerespective expenses upon adoption of the gross assets acquired is concentratedthis standard in a single identifiable asset or a group of similar identifiable assets,2019 in which case, the transaction would be accounted for as an asset acquisition rather than as a business combination. In addition,accordance with ASU2017-01 clarifies the requirements for a set of activities to be considered a business No. 2014-09.

Reclassifications and narrows the definition of an output. A reporting entity must apply the amendments in ASU2017-01 using a prospective approach. We expect to adopt ASU2017-01 on January 1, 2018 for our 2018 fiscal year. Upon adoption, we expect to recognize a majority of our real estate acquisitions as asset transactions rather than business combinations, which will result in the capitalization of third party transaction costs that are directly related to an acquisition. Indirect and internal transaction costs will continue to be expensed but we do not expect to include these costs as an adjustment in deriving normalized funds from operations in the future. We expect this change in accounting, once adopted, may decrease our normalized funds from operations by $1 million to $2 million per quarter.

ReclassificationsRevisions

Certain amounts in the consolidated financial statements for prior periods have been reclassified to conform to the current period presentation.

Variable Interest Entities

At June 30, 2017,March 31, 2018, we had loans to and/or equity investments in certain variable interest entities (“VIEs”), which are also tenants of our facilities. We have determined that we are not the primary beneficiary of these

VIEs. The carrying value and classification of the related assets and maximum exposure to loss as a result of our involvement with these VIEs at June 30, 2017 are presented below at March 31, 2018 (in thousands):

 

VIE Type

  Maximum Loss
Exposure(1)
   Asset Type
Classification
  Carrying
Amount(2)
 

 

Maximum Loss

Exposure(1)

 

 

Asset Type

Classification

 

Carrying

Amount(2)

 

Loans, net

  $328,111   Mortgage and other loans  $236,174 

 

$

334,906

 

 

Mortgage and other loans

 

$

233,470

 

Equity investments

  $12,922   Other assets  $—   

 

$

14,553

 

 

Other assets

 

$

 

 

(1)

Our maximum loss exposure related to loans with VIEs represents our current aggregate gross carrying value of the loan plus accrued interest and any other related assets (such as rent receivables), less any liabilities. Our maximum loss exposure related to our equity investment in VIEs represents the current carrying values of such investment plus any other related assets (such as rent receivables), less any liabilities.

(2)

Carrying amount reflects the net book value of our loan or equity interest only in the VIE.

For the VIE types above, we do not consolidate the VIE because we do not have the ability to control the activities (such as theday-to-day healthcare operations of our borrowerborrowers or investees) that most significantly impact the VIE’s economic performance.


As of June 30, 2017,March 31, 2018, we were not required to provide any material financial support through a liquidity arrangement or otherwise to our unconsolidated VIEs, including circumstances in which itthey could be exposed to further losses (e.g., cash short falls).

Typically, our loans are collateralized by assets of the borrower (some assets of which are on the premises of facilities owned by us) and further supported by limited guarantees made by certain principals of the borrower.

See Note 3 and 7Note 5 for additional description of the nature, purpose and activities of our more significant VIEs and interests therein, such(such as Ernest Health Inc. (“Ernest”).) and interests therein.

3. Real Estate and Lending Activities

Acquisitions

We acquired the following assets (in thousands):

 

   Six Months
Ended June 30,
 
   2017   2016 

Assets Acquired

    

Land and land improvements

  $86,434   $6,382 

Building

   420,731    36,455 

Intangible lease assets — subject to amortization (weighted average useful life 28.4 years for 2017 and 25.8 years for 2016)

   54,044    4,154 

Net investments in direct financing leases

   40,450    63,000 

Liabilities assumed

   (878   —   
  

 

 

   

 

 

 

Total assets acquired

  $600,781   $109,991 
  

 

 

   

 

 

 

The purchase price allocations attributable to the 2017 acquisitions and certain acquisitions made in the second half of 2016 are preliminary. When all relevant information is obtained, resulting changes, if any, to our provisional purchase price allocation will be retrospectively adjusted to reflect new information obtained about the facts and circumstances that existed as of the respective acquisition dates that, if known, would have affected the measurement of the amounts recognized as of those dates.

2017 Activity

Median Transactions

On June 22, 2017, we acquired an acute care hospital in Germany for a purchase price of €19.4 million (€18.6 of which has been funded to date). This property is leased to affiliates of Median Kliniken S.a.r.l. (“MEDIAN”), one of our current tenants, pursuant to an existing27-year master lease agreement that ends in December 2042 with terms similar to the master lease agreement reached with MEDIAN in 2015.

During the second quarter of 2017, we acquired 11 rehabilitation hospitals in Germany for an aggregate purchase price of €127 million. These 11 properties are leased to affiliates of MEDIAN, pursuant to a third master lease that has terms similar to the original master lease in 2015 with a fixed term ending in August 2043. These acquisitions are part of the portfolio of 20 properties in Germany that we agreed to acquire in July 2016 for €215.7 million, of which seven properties totaling €49.5 million closed in 2016. See Note 10 for an update on the final two properties totaling €39.2 million that closed after June 30, 2017.

 

 

Three Months

Ended March 31,

 

 

 

2018

 

 

2017

 

Assets Acquired

 

 

 

 

 

 

 

 

Land

 

$

 

 

$

1,230

 

Building

 

 

 

 

 

6,901

 

Intangible lease assets — subject to amortization

 

 

 

 

 

873

 

Total assets acquired

 

$

 

 

$

9,004

 

On January 30, 2017, we acquired an inpatient rehabilitation hospital in Germany for €8.4 million. This acquisition was the final property to close as part of the six hospital portfolio that we agreed to buy in September 2016 for an aggregate amount of €44.1 million. This property is leased to affiliates of MEDIANMedian Kliniken S.à r.l. (“MEDIAN”) pursuant to the originalexisting long-term master lease agreement reached with MEDIAN in 2015.

Other Transactions

On June 1, 2017, we acquired the real estate assets of Ohio Valley Medical Center, a218-bed acute care hospital located in Wheeling, West Virginia, and the East Ohio Regional Hospital, a139-bed acute care hospital in Martins Ferry, Ohio, from Ohio Valley Health Services, anot-for-profit entity in West Virginia, for an aggregate purchase price of approximately $40 million. We simultaneously leased the facilities to Alecto Healthcare Services LLC (“Alecto”), the current operator of three facilities in our portfolio, pursuant to a lease with a15-year initial term with 2% annual minimum rent increases and three5-year extension options. The facilities are cross-defaulted and cross-collateralized with our other hospitals currently operated by Alecto. We also agreed to provide up to $20.0 million in capital improvement funding on these two facilities - none of which has been funded to date. With these acquisitions, we also obtained a 20% interest in the operator of these facilities.

On May 1, 2017, we acquired eight hospitals previously affiliated with Community Health Systems, Inc. in Florida, Ohio, and Pennsylvania for an aggregate purchase price of $301.3 million. These facilities are leased to Steward Health Care System LLC (“Steward”), pursuant to the existing long-term master lease entered into with Steward in October 2016.

On May 1, 2017, we acquired the real estate of St. Joseph Regional Medical Center, a145-bed acute care hospital in Lewiston, Idaho for $87.5 million. This facility is leased to RCCH Healthcare Partners (“RCCH”), pursuant to the existing long-term master lease entered into with RCCH in April 2016.

From the respective acquisition dates, the properties acquired in 2017 contributed $8.2 million of revenue and $6.0 of income (excluding related acquisition expenses and taxes) for the three months ended June 30, 2017, and $8.4 million of revenue and $6.1 million of income (excluding related acquisition expenses and taxes) for the six months ended June 30, 2017. In addition, we expensed $9.1 million and $9.6 million of acquisition-related costs on these 2017 acquisitions for the three and six months ended June 30, 2017, respectively.

2016 Activity

On May 2, 2016, we acquired an acute care hospital in Newark, New Jersey for an aggregate purchase price of $63 million leased to Prime Healthcare Services, Inc. (“Prime”) pursuant to a fifth master lease, which had a15-year term with three five-year extension options, plus consumer price-indexed increases, limited to a 2%

floor. Furthermore, we committed to advance an additional $30 million to Prime over a three-year period to be used solely for capital additions to the real estate; any such additions will be added to the basis upon which the lessee will pay us rents.

On June 22, 2016, we closed on the last property of the original €688 million MEDIAN transaction for a purchase price of €41.6 million. Upon acquisition, this property became subject to an existing master lease between us and affiliates of MEDIAN. The master lease had an initial start date of July 1, 2015, an initial term of 27 years, and provided for an initial GAAP lease rate of 9.3%, with annual escalators at the greater of one percent or 70% of the German consumer price index.

From the respective acquisition dates, the properties acquired in 2016 contributed $1.1 million of revenue and income (excluding related acquisition expenses and taxes), for the three and six months ended June 30, 2016. In addition, we incurred $2.4 million of acquisition-related costs on the 2016 acquisitions for both the three and six months ended June 30, 2016.

Development Activities

During the 2018 first six months of 2017,quarter, we completed construction on the following facilities:

Adeptus Health, Inc. (“Adeptus Health”) – We completed four acute care facilities for this tenant during 2017 totaling approximately $68Ernest Flagstaff. This $24 million in development costs. These facilities are leased pursuant to an existing long-term master lease.

IMED Group (“IMED”) – Our general acuteinpatient rehabilitation facility located in Valencia, SpainFlagstaff, Arizona opened on March 31, 2017,1, 2018 and is being leased to IMEDErnest pursuant to a long-termstand-alone lease, with terms generally similar to the original master lease. Our ownership in this facility is effected through a joint venture between us and clients of AXA Real Estate, in which we own a 50% interest. Our share of the aggregate purchase and development cost of this facility is approximately €21 million.

In April 2017, we completed the acquisition of the long leasehold interest of a development site in Birmingham, England from the Circle Health Group (“Circle”) (the tenant of our existing site in Bath, England) for a purchase price of £2.7 million. Simultaneously with the acquisition, we entered into contracts with the property landlord and the Circle committing us to construct an acute care hospital on the site. Our total development costs are anticipated to be approximately £30 million. Circle is contracted to enter into a lease of the hospital following completion of construction for an initial15-year term with rent to be calculated based on our total development costs.

See table below for a status update on our current development projects (in thousands):

 

Property

  Commitment   Costs
Incurred
as of
June 30, 2017
   Estimated
Completion
Date
 

Ernest (Flagstaff)

  $28,067   $11,351    1Q 2018 

Circle (Birmingham)

   42,017    7,088    4Q 2018 
  

 

 

   

 

 

   
  $70,084   $18,439   
  

 

 

   

 

 

   

Property

 

Commitment

 

 

Costs Incurred as of

March 31, 2018

 

 

Estimated

Completion

Date

Circle Health (Birmingham, England)

 

$

45,211

 

 

$

18,369

 

 

1Q 2019

Surgery Partners (Idaho Falls, Idaho)

 

 

113,468

 

 

 

16,753

 

 

1Q 2020

 

 

$

158,679

 

 

$

35,122

 

 

 

Disposals

2017 ActivityOn March 1, 2018, we sold the real estate of St. Joseph Medical Center in Houston, Texas, for approximately $148 million to Steward Health Care System LLC (“Steward”). In return, we received a mortgage loan equal to the purchase price, with such loan secured by the underlying real estate. The mortgage loan has terms consistent with the other mortgage loans in the Steward portfolio. This transaction resulted in a gain of $1.5 million, offset by a $1.7 million non-cash charge to revenue to write-off related straight-line rent receivables on this property.

On March 31, 2017, we sold the EASTAR Health System real estate located in Muskogee, Oklahoma, which was leased to RCCH.RCCH Healthcare Partners (“RCCH”). Total proceeds from this transaction were approximately $64 million resulting in a gain of $7.4 million, partially offset by a $0.6 millionnon-cash charge to revenue towrite-off related straight-line rent receivables on this property.



Leasing Operations

2016 Activity

Capella Transaction

Effective April 30, 2016, our investment in the operator of CapellaAt March 31, 2018, leases on 14 Ernest facilities, ten Prime Healthcare Services, Inc. (“Capella”Prime”) merged with Regional Care Hospital Partners, Inc. (“Regional Care”) (an affiliate of certain funds managed by affiliates of Apollo Global Management, LLC. (“Apollo”)) to form RCCH. As part of the transaction, we received net proceeds of approximately $550 million including approximately $492 million for our equity investment and loans made as part of the original Capella transaction that closed on August 31, 2015. In addition, we received $210 million in prepayment of two mortgage loans for hospitals in Russellville, Arkansas, and Lawton, Oklahoma, that we made in connection with the original Capella transaction. We made a new $93.3 million loan for a hospital property in Olympia, Washington that was subsequently converted to real estate on July 22, 2016. Additionally, we and an Apollo affiliate invested $50 million each in unsecured senior notes issued by RegionalCare, which we sold to a large institution on June 20, 2016 at par. The proceeds from this transaction represented the recoverability of our investment in full, except for transaction costs incurred of $6.3 million.

We maintained our ownership of five hospitals in Hot Springs, Arkansas; Camden, South Carolina; Hartsville, South Carolina; Muskogee, Oklahoma; and McMinnville, Oregon. Pursuant to the transaction described above, the underlying leases, one of which is a master lease covering all but one property, was amended to shorten the initial fixed lease term, increase the security deposit, and eliminate the lessees’ purchase option provisions. Due to this lease amendment, we reclassified the lease of the properties under the master lease from a direct finance lease (“DFL”) to an operating lease. This reclassification resulted in awrite-off of $2.6 million in unbilled DFL rent in the 2016 second quarter.

Post Acute Transaction

On May 23, 2016, we sold five properties (three of which were in Texasfacilities, and two in Louisiana) that were leased and operated by Post Acute MedicalAlecto Healthcare Services LLC (“Post Acute”Alecto”). As part of this transaction, our outstanding loans of $4 million were paid in full, and we recovered our investment in the operations. Total proceeds from this transaction were $71 million resulting in a net gain of approximately $15 million.

Corinth Transaction

On June 17, 2016, we sold the Atrium Medical Center real estate located in Corinth, Texas, which was leased and operated by Corinth Investor Holdings. Total proceeds from the transaction were $28 million resulting in a gain on real estate of approximately $8 million. This gain on real estate was offset by approximately $9 million ofnon-cash charges that included thewrite-off of our investment in the operations of the facility, straight-line rent receivables, and a lease intangible.

The sales in 2017 and 2016 were not strategic shifts in our operations, and therefore the results of operations related to these facilities were not reclassified as discontinued operations.

Summary of Operations for Disposed Assets in 2016

The following represents the operating results (excluding gain on sale, transaction costs, and impairment or other non-cash charges) from the properties which sold during the first half of 2016 (excluding loans repaid in the Capella Transaction) for the periods presented (in thousands):

   For the Three Months   For the Six Months 
   Ended June 30,   Ended June 30, 
   2017   2016   2017   2016 

Revenues

  $—     $1,139   $—     $3,700 

Real estate depreciation and amortization

   —      (357   —      (857

Property-related expenses

   —      (67   —      (106

Other income (expense)

   —      (9   —      (68
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from real estate dispositions, net

  $—     $706   $—     $2,669 
  

 

 

   

 

 

   

 

 

   

 

 

 

Leasing Operations

At June 30, 2017, leases on two Alecto facilities, 15 Ernest facilities and 10 Prime facilities are accounted for as DFLs.direct financing leases (“DFLs”). The components of our net investment in DFLs consisted of the following (in thousands):

 

  As of June 30,
2017
   As of December 31,
2016
 

 

As of

March 31,

2018

 

 

As of December 31, 2017

 

Minimum lease payments receivable

  $2,329,161   $2,207,625 

 

$

2,223,869

 

 

$

2,294,081

 

Estimated residual values

   448,098    407,647 

 

 

434,769

 

 

 

448,339

 

Less: Unearned income

   (2,084,016   (1,967,170

 

 

(1,972,614

)

 

 

(2,043,693

)

  

 

   

 

 

Net investment in direct financing leases

  $693,243   $648,102 

 

$

686,024

 

 

$

698,727

 

  

 

   

 

 

Adeptus Health

On April 4, 2017,March 15, 2018, we announcedentered into a new lease agreement of our long-term acute care facility in Boise, Idaho with a joint venture formed by Vibra Healthcare, LLC (“Vibra”) and Ernest. The new lease has an initial 15-year fixed term (ending March 2033) with three extension options of five years each. With this transaction, we incurred a non-cash charge of $1.5 million to write-off DFL unbilled interest associated with the previous lease to Ernest on this property.

Adeptus Health

As noted in previous filings, we have 16 properties that we had agreedplan to re-lease to a new operator or sell. These properties are being transitioned away from Adeptus Health in principle with Deerfield Management Company, L.P. (“Deerfield”),stages over a healthcare-only investment firm, to the restructuring in bankruptcytwo year period as part of Adeptus Health, a current tenant and operatorHealth’s confirmed plan of facilities representing less than 5% of our total gross assets. In furtherance of the restructuring, Adeptus Health and certain of its subsidiaries filed voluntary petitions for reliefreorganization under Chapter 11 of the United States Bankruptcy Code on April 19, 2017. Funds advisedCode. Rent is being paid by Deerfield acquired Adeptus Health’s outstanding bank debt and Deerfield has agreed to provide additional financing, along with operational and managerial support, to Adeptus Health as partduring this transition period. On January 1, 2018 and April 1, 2018, Adeptus Health vacated and stopped making rent payments on five and three properties, respectively. As a result of the restructuring.

The Adeptus Health restructuring and termsshortening of our agreement with Deerfield provide forlease term on these and eight other properties, we recorded $1.8 million to accelerate straight-line rent receivable amortization in the payment to us of 100% of the rent payable during the restructuring and the assumption by Deerfield of approximately 80% of the facilities under our master lease agreement with Adeptus Health at current rental rates. Through August 4, 2017,2018 first quarter. At March 31, 2018, Adeptus Health is current on its rent obligations to us. We have agreed toAlthough no assurances can be made that we will not recognize a post bankruptcy $3.1 million concession that will reduce our rental revenue by approximately $220 thousand annually over the remaining14-year initial lease term.

On April 4, 2017, we also announced that our Louisiana freestanding emergency facilities then-operated by Adeptus Health (with a total budgeted investment of approximately $24.5 million) had beenre-leased to Ochsner Clinic Foundation (“Ochsner”), a health care systemloss in the New Orleans area. The leases provide for initial terms of 15 years with a 9.2% average minimum lease rate based on our total development and construction cost. Under these leases, Ochsner also hasfuture, we believe at March 31, 2018 that the right to purchase the freestanding emergency facilities (i) at our cost within two years of rent commencementsale or (ii) for the greater of fair market value or our cost after suchtwo-year period. We incurred anon-cash charge of $0.5 million towrite-off the straight-line rent receivables associated with the previous Adeptus Health lease on these properties.

In addition, we expect tore-lease or sell 13 Texas facilities that are not being assumed as partre-leasing of the Adeptus Health restructuring representing approximately 15% of the current Adeptus Health master-leased portfolio. These leaseassets related to these 16 transition facilities will not result in any material loss or sale transactions are expected to be completed by the end of 2018,impairment.

Gilbert and Adeptus Health is obligated to pay contractual rent to us under the master lease until the earlier of (a) transition to a new operator is complete, or (b) one year following Adeptus Health’s emergence from bankruptcy (for seven of the Texas facilities) or 90 days following Adeptus Health’s emergence from bankruptcy (for the remainder of the Texas facilities).

Hoboken FacilityFlorence Facilities

In the first halfquarter of 2017,2018, we terminated the lease at our Gilbert and Florence, Arizona facilities due to the tenant not meeting its rent obligations pursuant to the lease. As a subsidiaryresult of the operatorlease terminating, we recorded a charge of our Hoboken$1.1 million to reserve against the straight-line rent receivables. This former tenant has continued to occupy the facility, acquired 20% of our subsidiarybut on April 25, 2018, this former tenant filed for involuntary bankruptcy. At March 31, 2018, all outstanding receivables were completely reserved.  Although no assurances can be made that owns the real estate for $10 million, which increases its interest in our real estate entity to 30%. This is reflectedwe will not have any impairment charges in the non-controlling interest linefuture, we believe our investment in Gilbert and Florence of our condensed consolidated balance sheets.$38.1 million at March 31, 2018, is fully recoverable.

Loans

The following is a summary of our loans (in thousands):

 

  As of
June 30, 2017
   As of
December 31, 2016
 

 

As of

March 31,

2018

 

 

As of

December 31,

2017

 

Mortgage loans

  $1,062,558   $1,060,400 

 

$

1,927,393

 

 

$

1,778,316

 

Acquisition loans

   120,048    121,464 

 

 

117,627

 

 

 

118,448

 

Working capital and other loans

   32,920    34,257 

 

 

31,215

 

 

 

31,761

 

  

 

   

 

 

 

$

2,076,235

 

 

$

1,928,525

 

  $1,215,526   $1,216,121 
  

 

   

 

 

The increase in mortgage loans relates to the St. Joseph property that was sold on March 1, 2018 – see “Disposals” section of this Note 3 for further information. Ournon-mortgage loans typically consist of loans to our tenants for acquisitions and working capital purposes. At June 30, 2017,March 31, 2018, acquisition loans includes $114.6$113.9 million in loans to Ernest.



Concentrations of Credit Risk

Our revenue concentration for the sixthree months ended June 30, 2017March 31, 2018 as compared to the prior year is as follows (dollars in thousands):

Revenue by Operator

 

 

For the Three Months Ended March 31,

 

 

 

2018

 

 

2017

 

Operators

 

Total

Revenue

 

 

Percentage of

Total Revenue

 

 

Total

Revenue

 

 

Percentage of

Total Revenue

 

Steward (1)

 

$

73,227

 

 

 

35.7

%

 

$

33,704

 

 

 

21.6

%

Prime

 

 

31,778

 

 

 

15.5

%

 

 

31,511

 

 

 

20.1

%

MEDIAN

 

 

29,088

 

 

 

14.2

%

 

 

23,450

 

 

 

15.0

%

Ernest

 

 

16,416

 

 

 

8.0

%

 

 

17,520

 

 

 

11.2

%

RCCH

 

 

9,537

 

 

 

4.7

%

 

 

9,306

 

 

 

6.0

%

Other operators

 

 

45,000

 

 

 

21.9

%

 

 

40,906

 

 

 

26.1

%

Total

 

$

205,046

 

 

 

100.0

%

 

$

156,397

 

 

 

100.0

%

(1) Includes revenue from IASIS prior to being acquired by Steward on September 29, 2017.

   For the Six Months Ended
June 30, 2017
  For the Six Months Ended
June 30, 2016
 

Operators

  Total
Revenue
   Percentage of
Total Revenue
  Total
Revenue
   Percentage of
Total Revenue
 

Prime

  $63,059    19.5 $58,859    22.5

Steward

   58,278    18.0  —      —   

MEDIAN

   47,744    14.8  47,745    18.3

Ernest

   35,269    10.9  33,322    12.8

Adeptus Health

   26,137    8.1  16,205    6.2

RCCH

   19,632    6.1  32,909    12.6

Other operators

   73,085    22.6  72,259    27.6
  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $323,204    100.0 $261,299    100.0
  

 

 

   

 

 

  

 

 

   

 

 

 

Revenue by U.S. State and Country

 

 

For the Three Months Ended March 31,

 

 

 

2018

 

 

2017

 

U.S. States and Other Countries

 

Total

Revenue

 

 

Percentage of

Total Revenue

 

 

Total

Revenue

 

 

Percentage of

Total Revenue

 

Texas

 

$

30,355

 

 

 

14.8

%

 

$

24,737

 

 

 

15.8

%

Massachusetts

 

 

26,940

 

 

 

13.1

%

 

 

26,584

 

 

 

17.0

%

Utah

 

 

20,871

 

 

 

10.2

%

 

 

2,534

 

 

 

1.6

%

California

 

 

16,666

 

 

 

8.1

%

 

 

16,565

 

 

 

10.6

%

Arizona

 

 

11,386

 

 

 

5.6

%

 

 

7,332

 

 

 

4.7

%

All other states

 

 

60,037

 

 

 

29.3

%

 

 

51,465

 

 

 

32.9

%

Total U.S.

 

$

166,255

 

 

 

81.1

%

 

$

129,217

 

 

 

82.6

%

Germany

 

$

37,665

 

 

 

18.4

%

 

$

26,190

 

 

 

16.7

%

United Kingdom, Italy, and Spain

 

 

1,126

 

 

 

0.5

%

 

 

990

 

 

 

0.7

%

Total International

 

$

38,791

 

 

 

18.9

%

 

$

27,180

 

 

 

17.4

%

Grand Total

 

$

205,046

 

 

 

100.0

%

 

$

156,397

 

 

 

100.0

%

 

   For the Six Months Ended
June 30, 2017
  For the Six Months Ended
June 30, 2016
 

U.S. States and Other Countries

  Total
Revenue
   Percentage of
Total Revenue
  Total
Revenue
   Percentage of
Total Revenue
 

Massachusetts

  $53,159    16.5 $—      —   

Texas

   49,851    15.4  48,256    18.5

California

   33,123    10.3  33,187    12.7

New Jersey

   21,852    6.8  18,243    7.0

Arizona

   15,542    4.8  11,722    4.5

All other states

   93,080    28.7  99,931    38.2
  

 

 

   

 

 

  

 

 

   

 

 

 

Total U.S.

  $266,607    82.5 $211,339    80.9

Germany

  $54,576    16.9 $47,745    18.3

United Kingdom, Italy, and Spain

   2,021    0.6  2,215    0.8
  

 

 

   

 

 

  

 

 

   

 

 

 

Total International

  $56,597    17.5 $49,960    19.1
  

 

 

   

 

 

  

 

 

   

 

 

 

Grand Total

  $323,204    100.0 $261,299    100.0
  

 

 

   

 

 

  

 

 

   

 

 

 

On a total gross asset basis which is total assets before accumulated depreciation/amortization, assumes all real estate binding commitments on new investments and unfunded amounts on development deals and commenced capital improvement projects are fully funded (see Notes 9 and 10(as defined in the “Reconciliation of Non-GAAP Financial Measures” section of Item 1 on2 of this Form10-Q), and assumes cash on hand is fully used in these transactions, our concentration as of June 30, 2017March 31, 2018 as compared to December 31, 20162017 is as follows (dollars in thousands):

Gross Assets by Operator

 

 

As of March 31, 2018

 

 

As of December 31, 2017

 

Operators

 

Total

Gross Assets

 

 

Percentage of

Total Gross Assets

 

 

Total

Gross Assets

 

 

Percentage of

Total Gross Assets

 

Steward (1)

 

$

3,459,275

 

 

 

36.2

%

 

$

3,457,384

 

 

 

36.5

%

MEDIAN

 

 

1,261,991

 

 

 

13.2

%

 

 

1,229,325

 

 

 

13.0

%

Prime

 

 

1,120,737

 

 

 

11.7

%

 

 

1,119,484

 

 

 

11.8

%

Ernest

 

 

612,112

 

 

 

6.4

%

 

 

629,161

 

 

 

6.6

%

RCCH

 

 

506,265

 

 

 

5.3

%

 

 

506,265

 

 

 

5.3

%

Other operators

 

 

2,118,132

 

 

 

22.3

%

 

 

2,089,934

 

 

 

22.1

%

Other assets

 

 

466,095

 

 

 

4.9

%

 

 

444,659

 

 

 

4.7

%

Total

 

$

9,544,607

 

 

 

100.0

%

 

$

9,476,212

 

 

 

100.0

%

(1) Includes approximately $1.8 billion of triple net leased gross assets.

 

   As of June 30, 2017  As of December 31, 2016 
Operators  Total 
Gross Assets
   Percentage of
Total 

Gross Assets
  Total 
Gross Assets
   Percentage of
Total 

Gross Assets
 

Steward

  $3,410,874    37.4 $1,250,000    17.5

Prime

   1,116,694    12.2  1,144,055    16.0

MEDIAN

   1,086,109    11.9  993,677    13.9

Ernest

   630,811    6.9  627,906    8.8

RCCH

   506,265    5.5  566,600    7.9

Other operators

   1,977,356    21.7  2,259,980    31.7

Other assets

   401,669    4.4  300,903    4.2
  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $9,129,778    100.0 $7,143,121    100.0
  

 

 

   

 

 

  

 

 

   

 

 

 

Gross Assets by U.S. State and Country

  As of June 30, 2017 As of December 31, 2016 

 

As of March 31, 2018

 

 

As of December 31, 2017

 

U.S. States and Other Countries  Total 
Gross Assets
   Percentage of
Total 

Gross Assets
 Total
Gross Assets
   Percentage of
Total 

Gross Assets
 

 

Total

Gross Assets

 

 

Percentage of

Total Gross Assets

 

 

Total

Gross Assets

 

 

Percentage of

Total Gross Assets

 

Massachusetts

  $1,262,041    13.8 $1,250,000    17.5

 

$

1,298,226

 

 

 

13.6

%

 

$

1,297,226

 

 

 

13.7

%

Texas

   1,230,945    13.5 947,443    13.3

 

 

1,260,795

 

 

 

13.2

%

 

 

1,257,390

 

 

 

13.3

%

Utah

   1,083,152    11.9 107,151    1.5

 

 

1,035,748

 

 

 

10.9

%

 

 

1,035,501

 

 

 

10.9

%

California

   542,883    5.9 542,889    7.6

 

 

542,873

 

 

 

5.7

%

 

 

542,876

 

 

 

5.7

%

Arizona

   486,547    5.3 331,834    4.6

 

 

489,185

 

 

 

5.1

%

 

 

491,284

 

 

 

5.2

%

All other states

   2,502,791    27.4 2,234,332    31.3

 

 

2,616,686

 

 

 

27.4

%

 

 

2,618,536

 

 

 

27.6

%

Other domestic assets

   352,748    3.9 264,215    3.7

 

 

402,841

 

 

 

4.2

%

 

 

387,050

 

 

 

4.1

%

  

 

   

 

  

 

   

 

 

Total U.S.

  $7,461,107    81.7 $5,677,864    79.5

 

$

7,646,354

 

 

 

80.1

%

 

$

7,629,863

 

 

 

80.5

%

Germany

  $1,421,350    15.6 $1,281,649    17.9

 

$

1,623,755

 

 

 

17.0

%

 

$

1,581,726

 

 

 

16.7

%

United Kingdom, Italy, and Spain

   198,400    2.2 146,920    2.1

 

 

211,244

 

 

 

2.2

%

 

 

207,014

 

 

 

2.2

%

Other international assets

   48,921    0.5 36,688    0.5

 

 

63,254

 

 

 

0.7

%

 

 

57,609

 

 

 

0.6

%

  

 

   

 

  

 

   

 

 

Total International

  $1,668,671    18.3 $1,465,257    20.5

 

$

1,898,253

 

 

 

19.9

%

 

$

1,846,349

 

 

 

19.5

%

  

 

   

 

  

 

   

 

 

Grand Total

  $9,129,778    100.0 $7,143,121    100.0

 

$

9,544,607

 

 

 

100.0

%

 

$

9,476,212

 

 

 

100.0

%

  

 

   

 

  

 

   

 

 

 

On an individual property basis, we had no investment of any single property greater than 3.9%3.7% of our total gross assets as of June 30, 2017.March 31, 2018.

4. Debt

The following is a summary of our debt (dollar amounts in thousands):

 

  As of June 30, 2017  As of December 31, 2016 

Revolving credit facility

 $250,210  $290,000 

Term loans

  212,943   263,101 

6.375% Senior Unsecured Notes due 2022:

  

Principal amount

  350,000   350,000 

Unamortized premium

  1,636   1,814 
 

 

 

  

 

 

 
  351,636   351,814 

5.750% Senior Unsecured Notes due 2020(A)

  —     210,340 

4.000% Senior Unsecured Notes due 2022(A)

  571,300   525,850 

5.500% Senior Unsecured Notes due 2024

  300,000   300,000 

6.375% Senior Unsecured Notes due 2024

  500,000   500,000 

3.325% Senior Unsecured Notes due 2025(A)

  571,300   —   

5.250% Senior Unsecured Notes due 2026

  500,000   500,000 
 

 

 

  

 

 

 
 $3,257,389  $2,941,105 

Debt issue costs, net

  (36,335  (31,764
 

 

 

  

 

 

 
 $3,221,054  $2,909,341 
 

 

 

  

 

 

 

 

 

As of

March 31,

2018

 

 

As of

December 31,

2017

 

Revolving credit facility(A)

 

$

807,614

 

 

$

840,810

 

Term loans

 

 

200,000

 

 

 

200,000

 

4.000% Senior Unsecured Notes due 2022(B)

 

 

616,200

 

 

 

600,250

 

5.500% Senior Unsecured Notes due 2024

 

 

300,000

 

 

 

300,000

 

6.375% Senior Unsecured Notes due 2024

 

 

500,000

 

 

 

500,000

 

3.325% Senior Unsecured Notes due 2025(B)

 

 

616,200

 

 

 

600,250

 

5.250% Senior Unsecured Notes due 2026

 

 

500,000

 

 

 

500,000

 

5.000% Senior Unsecured Notes due 2027

 

 

1,400,000

 

 

 

1,400,000

 

 

 

$

4,940,014

 

 

$

4,941,310

 

Debt issue costs, net

 

 

(41,650

)

 

 

(42,643

)

 

 

$

4,898,364

 

 

$

4,898,667

 

 

(A)

Includes £9 million and £8 million of GBP-denominated borrowings that reflect the exchange rate at March 31, 2018 and December 31, 2017, respectively.

(B)

These notes are Euro-denominated and reflect the exchange rate at June 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.

As of June 30, 2017,March 31, 2018, principal payments due on our debt (which exclude the effects of any discounts, premiums, or debt issue costs recorded) are as follows (in thousands):

 

2017

  $162 

2018

   12,781 

 

$

 

2019

   —   

 

 

 

2020

   —   

 

 

 

2021

   250,210 

 

 

807,614

 

2022

 

 

816,200

 

Thereafter

   2,992,600 

 

 

3,316,200

 

  

 

 

Total

  $3,255,753 

 

$

4,940,014

 

  

 

 

2017 Activity

On February 1, 2017, we replaced our previous unsecured credit facility (which we had entered into in 2014 and amended in 2015) with a new revolving credit and term loan agreement (“Credit Facility”). The new agreement includesincluded a $1.3 billion unsecured


revolving loan facility (same amount as the previous revolving loan facility), a $200 million unsecured term loan facility ($50 million lower than the previous term loan), and a new €200 million unsecured term loan facility. The new unsecured revolving loan facility matures in February 2021 and can be extended for an additional 12 months at our option. The $200 million unsecured term loan facility matures on February 1, 2022, and the €200 million unsecured term loan facility had a maturity date of January 31, 2020; however, it was paid off on March 30, 2017 – see below. The commitment fee on the revolving loan facility is paid at a rate of 0.25%. The term loan and/or revolving loan commitments may be increased in an aggregate amount not to exceed $500 million.

At our election, loans under the Credit Facility may be made as either ABR Loans or Eurodollar Loans. The applicable margin for term loans that are ABR Loans is adjustable on a sliding scale from 0.00% to 0.95% based on our current credit rating. The applicable margin for term loans that are Eurodollar Loans is adjustable on a sliding scale from 0.90% to 1.95% based on our current credit rating. The applicable margin for revolving loans that are ABR Loans is adjustable on a sliding scale from 0.00% to 0.65% based on our current credit rating. The

applicable margin for revolving loans that are Eurodollar Loans is adjustable on a sliding scale from 0.875% to 1.65% based on our current credit rating. The commitment fee is adjustable on a sliding scale from 0.125% to 0.30% based on our current credit rating and is payable on the revolving loan facility. At June 30, 2017, the interest rate in effect on our term loan and revolver was 2.72% and 2.46%, respectively.

On March 4, 2017, we redeemed the €200 million aggregate principal amount of our 5.750% Senior Unsecured Notes due 2020 and incurred a redemption premium of approximately $9 million. We funded this redemption, including the premium and accrued interest, with the proceeds of the new euro term loan together with cash on hand.2020.

On March 24, 2017, we completed a €500 million senior unsecured notes offering (“3.325% Senior Unsecured Notes due 2025”). Interest on the notes is payable annually on March 24 of each year. The notes pay interest in cash at a rate of 3.325% per year. The notes mature on March 24, 2025. We may redeem some or allA portion of the 3.325% Senior Unsecured Notes due 2025 at any time. If the notes are redeemed priorproceeds from this offering were used to 90 days before maturity, the redemption price will be equal to 100% of their principal amount, plus a make-whole premium, plus accruedprepay and unpaid interest up to, but excluding, the applicable redemption date. Within the period beginning on or after 90 days before maturity, the notes may be redeemed, in whole or in part, at a redemption price equal to 100% of their principal amount, plus accrued and unpaid interest to, but excluding, the applicable redemption date. The 3.325% Senior Unsecured Notes due 2025 are fully and unconditionally guaranteed on a senior unsecured basis by us. In the event of a change of control, each holder of the notes may require us to repurchase some or all of our notes at a repurchase price equal to 101% of the aggregate principal amount of the notes plus accrued and unpaid interest up to, but excluding, the date of the purchase.

On March 30, 2017, we prepaid and extinguishedextinguish the €200 million of outstanding term loans under the euro term loan facility portion of our Credit Facility. To fund such prepayment, including accrued and unpaid interest thereon, we used part of the proceeds of the 3.325% Senior Unsecured Notes due 2025.Facility on March 30, 2017.

With the replacement of our old credit facility, the redemption of the 5.750% Senior Unsecured Notes due 2020, and the payoff of our €200 million euro term loan, we incurred a debt refinancing charge of $13.6approximately $14 million in the 2017 first six months of 2017.quarter.

2016 Activity

On February 22, 2016, we completed a $500 million senior unsecured notes offering (“6.375% Senior Unsecured Notes due 2024”). Interest on the notes is payable on March 1 and September 1 of each year. Interest on the notes is paid in cash at a rate of 6.375% per year. The notes mature on March 1, 2024. We may redeem some or all of the notes at any time prior to March 1, 2019 at a “make whole” redemption price. On or after March 1, 2019, we may redeem some or all of the notes at a premium that will decrease over time. In addition, at any time prior to March 1, 2019, we may redeem up to 35% of the notes at a redemption price equal to 106.375% of the aggregate principal amount thereof, plus accrued and unpaid interest thereon, using proceeds from one or more equity offerings. In the event of a change in control, each holder of the notes may require us to repurchase some or all of the notes at a repurchase price equal to 101% of the aggregate principal amount of the notes plus accrued and unpaid interest to the date of purchase.

Covenants

Our debt facilities impose certain restrictions on us, including restrictions on our ability to: incur debts; create or incur liens; provide guarantees in respect of obligations of any other entity; make redemptions and repurchases of our capital stock; prepay, redeem or repurchase debt; engage in mergers or consolidations; enter into affiliated transactions; dispose of real estate or other assets; and change our business. In addition, the credit agreements governing our Credit Facility limit the amount of dividends we can pay as a percentage of normalized adjusted funds from operations, (“FFO”), as defined in the agreements, on a rolling four quarter basis. At June 30, 2017,March 31, 2018, the

dividend restriction was 95% of normalized adjusted FFO.funds from operations (“NAFFO”). The indentures governing our senior unsecured notes also limit the amount of dividends we can pay based on the sum of 95% of FFO,NAFFO, proceeds of equity issuances and certain other net cash proceeds. Finally, our senior unsecured notes require us to maintain total unencumbered assets (as defined in the related indenture) of not less than 150% of our unsecured indebtedness.

In addition to these restrictions, the Credit Facility contains customary financial and operating covenants, including covenants relating to our total leverage ratio, fixed charge coverage ratio, secured leverage ratio, consolidated adjusted net worth, unsecured leverage ratio, and unsecured interest coverage ratio. This Credit Facility also contains customary events of default, including among others, nonpayment of principal or interest, material inaccuracy of representations and failure to comply with our covenants. If an event of default occurs and is continuing under the Credit Facility, the entire outstanding balance may become immediately due and payable. At June 30, 2017,March 31, 2018, we were in compliance with all such financial and operating covenants.

5. Common Stock/Partners’ Capital

Medical Properties Trust, Inc.

On May 1, 2017, we completed an underwritten public offering of approximately 43.1 million shares (including the exercise of the underwriters’30-day option to purchase an additional 5.6 million shares) of our common stock, resulting in net proceeds of approximately $548 million, after deducting offering expenses.

During the six months ended June 30, 2016, we sold approximately 3 million shares of common stock under an at-the-market equity offering program, resulting in net proceeds of approximately $45 million, after deducting approximately $0.6 million of commissions. There is no availability under this equity offering program at June 30, 2017.

MPT Operating Partnership, L.P.

At June 30, 2017, the Company has a 99.89% ownership interest in the Operating Partnership with the remainder owned by three other partners, two of whom are employees and one of whom is a director. During the six months ended June 30, 2017 and 2016, the Operating Partnership issued approximately 43.1 million units and approximately 3 million units, respectively, in direct response to the common stock offerings by Medical Properties Trust, Inc.

6. Stock Awards

We adopted the 2013 Equity Incentive Plan (the “Equity Incentive Plan”) during the second quarter of 2013, which authorizes the issuance of common stock options, restricted stock, restricted stock units, deferred stock units, stock appreciation rights, performance units and awards of interests in our Operating Partnership. The Equity Incentive Plan is administered by the Compensation Committee of the Board of Directors. We have reserved 8,196,770 shares of common stock for awards under the Equity Incentive Plan for which 3.3 million shares remain available for future stock awards as of June 30, 2017. Share-based compensation expense totaled $4.4 million and $4.2 million for the six months ended June 30, 2017 and 2016, respectively, of which $0.3 million relates to the acceleration of vestings on time-based awards previously granted to two retiring board members.

7. Fair Value of Financial Instruments

We have various assets and liabilities that are considered financial instruments. We estimate that the carrying value of cash and cash equivalents and accounts payable and accrued expenses approximate their fair values. We estimate the fair value of our interest and rent receivables using Level 2 inputs such as discounting the estimated future cash flows using the current rates at which similar receivables would be made to others with

similar credit ratings and for the same remaining maturities. The fair value of our mortgage loans and working capital loans are estimated by using Level 2 inputs such as discounting the estimated future cash flows using the current rates which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. We determine the fair value of our senior unsecured notes using Level 2 inputs such as quotes from securities dealers and market makers. We estimate the fair value of our revolving credit facility and term loansloan using Level 2 inputs based on the present value of future payments, discounted at a rate which we consider appropriate for such debt.

Fair value estimates are made at a specific point in time, are subjective in nature, and involve uncertainties and matters of significant judgment. Settlement of such fair value amounts may not be possible and may not be a prudent management decision. The following table summarizes fair value estimates for our financial instruments (in thousands):

 

 

As of

 

 

As of

 

  June 30, 2017   December 31, 2016 

 

March 31, 2018

 

 

December 31, 2017

 

Asset (Liability)

  Book
Value
   Fair
Value
   Book
Value
 Fair
Value
 

 

Book

Value

 

 

Fair

Value

 

 

Book

Value

 

 

Fair

Value

 

Interest and rent receivables

  $68,537   $68,698   $57,698  $57,707 

 

$

81,965

 

 

$

81,009

 

 

$

78,970

 

 

$

78,028

 

Loans (1)

   984,784    1,009,687    986,987  1,017,428 

 

 

1,846,525

 

 

 

1,871,705

 

 

 

1,698,471

 

 

 

1,722,101

 

Debt, net

   (3,221,054   (3,384,541   (2,909,341 (2,966,759

 

 

(4,898,364

)

 

 

(4,968,232

)

 

 

(4,898,667

)

 

 

(5,073,707

)

 

(1)

(1)

Excludes loans related to Ernest since they are recorded at fair value and discussed below.

Items Measured at Fair Value on a Recurring Basis

Our equity interest in Ernest along with their related loans are measured at fair value on a recurring basis as we elected to account for these investments using the fair value option method. We have elected to account for these investments at fair value due to


the size of the investments and because we believe this method is more reflective of current values. We have not made a similar election for other currently existing equity interests or loans.

At June 30, 2017,March 31, 2018, these amounts were as follows (in thousands):

 

Asset Type

  Fair
Value
   Cost   Asset Type
Classification
 

 

Fair

Value

 

 

Original

Cost

 

 

Asset Type

Classification

Mortgage loans

  $115,000   $115,000    Mortgage loans 

 

$

115,000

 

 

$

115,000

 

 

Mortgage loans

Acquisition and other loans

   115,742    115,742    Other loans 

Equity investments

   3,300    3,300    Other assets 

Equity investments and other loans

 

 

112,256

 

 

 

118,010

 

 

Other loans/other assets

  

 

   

 

   

 

$

227,256

 

 

$

233,010

 

 

 

  $234,042   $234,042   
  

 

   

 

   

Our mortgage and other loans with Ernest are recorded at fair value based on Level 2 inputs by discounting the estimated cash flows using the market rates which similar loans would be made to borrowers with similar credit ratings and the same remaining maturities. Our equity investment in Ernest is recorded at fair value based on Level 3 inputs, by using a discounted cash flow model, which requires significant estimates of our investee such as projected revenue and expenses and appropriate consideration of the underlying risk profile of the forecast assumptions associated with the investee. We classify the equity investment as Level 3, as we use certain unobservable inputs to the valuation methodology that are significant to the fair value measurement, and the valuation requires management judgment due to the absence of quoted market prices. For the cash flow model, our observable inputs include use of a capitalization rate, discount rate (which is based on a weighted-averageweighted average cost of capital), and market interest rates, and our unobservable input includes an adjustment for a marketability discount (“DLOM”) on our equity investment of 40% at June 30, 2017.March 31, 2018.

In regards to the underlying projection of revenues and expenses used in the discounted cash flow model, such projections are provided by Ernest. However, we will modify such projections (including underlying

assumptions used) as needed based on our review and analysis of Ernest’s historical results, meetings with key members of management, and our understanding of trends and developments within the healthcare industry.

In arriving at the DLOM, we started with a DLOM range based on the results of studies supporting valuation discounts for other transactions or structures without a public market. To select the appropriate DLOM within the range, we then considered many qualitative factors including the percent of control, the nature of the underlying investee’s business along with our rights as an investor pursuant to the operating agreement, the size of investment, expected holding period, number of shareholders, access to capital marketplace, etc. To illustrate the effect of movements in the DLOM, we performed a sensitivity analysis below by using basis point variations (dollars in thousands):

 

Basis Point Change in Marketability Discount

  Estimated Increase (Decrease)
In Fair Value
 

 

Estimated

Increase

(Decrease)

In Fair Value

 

+100 basis points

  $(52

 

$

(9

)

- 100 basis points

   52 

 

 

9

 

Because the fair value of the Ernest investments noted above approximate theiris below our original cost, we did not recognize anyrecognized an unrealized gains/lossesloss during the first halfquarter of 2017 or 2016. To date, we have not received any distribution payments from our equity investment2018. No unrealized gain/loss on the Ernest investments was recorded in Ernest.the first quarter of 2017.


8.6. Earnings Per Share/Common UnitShare

Medical Properties Trust, Inc.

Our earnings per share were calculated based on the following (in(amounts in thousands):

 

  For the Three Months
Ended June 30,
 

 

For the Three Months

Ended March 31,

 

  2017   2016 

 

2018

 

 

2017

 

Numerator:

    

 

 

 

 

 

 

 

 

Income from continuing operations

  $73,796   $53,924 

Net income

 

$

91,043

 

 

$

68,185

 

Non-controlling interests’ share in net income

   (381   (200

 

 

(442

)

 

 

(215

)

Participating securities’ share in earnings

   (100   (132

 

 

(195

)

 

 

(125

)

  

 

   

 

 

Net income, less participating securities’ share in earnings

  $73,315   $53,592 

 

$

90,406

 

 

$

67,845

 

  

 

   

 

 

Denominator:

    

 

 

 

 

 

 

 

 

Basic weighted-average common shares

   349,856    238,082 

 

 

364,882

 

 

 

321,057

 

Dilutive potential common shares

   463    926 

 

 

461

 

 

 

366

 

  

 

   

 

 

Dilutive weighted-average common shares

   350,319    239,008 

 

 

365,343

 

 

 

321,423

 

  

 

   

 

 

   For the Six Months
Ended June 30,
 
   2017   2016 

Numerator:

    

Income from continuing operations

  $141,981   $112,150 

Non-controlling interests’ share in continuing operations

   (596   (498

Participating securities’ share in earnings

   (225   (276
  

 

 

   

 

 

 

Income from continuing operations, less participating securities’ share in earnings

   141,160    111,376 

Loss from discontinued operations attributable to MPT common stockholders

   —      (1
  

 

 

   

 

 

 

Net income, less participating securities’ share in earnings

  $141,160   $111,375 
  

 

 

   

 

 

 

Denominator:

    

Basic weighted-average common shares

   335,456    237,796 

Dilutive potential common shares

   415    617 
  

 

 

   

 

 

 

Dilutive weighted-average common
shares

   335,871    238,413 
  

 

 

   

 

 

 

MPT Operating Partnership, L.P.

Our earnings per common unit were calculated based on the following (in(amounts in thousands):

 

  For the Three Months
Ended June 30,
 

 

For the Three Months

Ended March 31,

 

  2017   2016 

 

2018

 

 

2017

 

Numerator:

    

 

 

 

 

 

 

 

 

Income from continuing operations

  $73,796   $53,924 

Net income

 

$

91,043

 

 

$

68,185

 

Non-controlling interests’ share in net income

   (381   (200

 

 

(442

)

 

 

(215

)

Participating securities’ share in earnings

   (100   (132

 

 

(195

)

 

 

(125

)

  

 

   

 

 

Net income, less participating securities’ share in earnings

  $73,315   $53,592 

 

$

90,406

 

 

$

67,845

 

  

 

   

 

 

Denominator:

    

 

 

 

 

 

 

 

 

Basic weighted-average units

   349,856    238,082 

 

 

364,882

 

 

 

321,057

 

Dilutive potential units

   463    926 

 

 

461

 

 

 

366

 

  

 

   

 

 

Dilutive weighted-average units

   350,319    239,008 
  

 

   

 

 

Diluted weighted-average units

 

 

365,343

 

 

 

321,423

 

   For the Six Months
Ended June 30,
 
   2017   2016 

Numerator:

    

Income from continuing operations

  $141,981   $112,150 

Non-controlling interests’ share in continuing operations

   (596   (498

Participating securities’ share in earnings

   (225   (276
  

 

 

   

 

 

 

Income from continuing operations, less participating securities’ share in earnings

   141,160    111,376 

Loss from discontinued operations attributable to MPT Operating Partnership partners

   —      (1
  

 

 

   

 

 

 

Net income, less participating securities’ share in earnings

  $141,160   $111,375 
  

 

 

   

 

 

 

Denominator:

    

Basic weighted-average units

   335,456    237,796 

Dilutive potential units

   415    617 
  

 

 

   

 

 

 

Dilutive weighted-average units

   335,871    238,413 
  

 

 

   

 

 

 

9.7. Commitments and Contingencies

Commitments

RCCH Commitment

On September 28, 2016, we entered into a definitive agreementagreements to acquire onean acute care hospital in Washington for a purchase price of approximately $17.5 million. Upon closing, thisthe facility will be leased to RCCH, pursuant to the current long-term master lease. Closing of thethis transaction, which is expected to be completed no later than the fourth quarter of 2017,in 2018 is subject to customary real estate, regulatory and other closing conditions.

Steward Commitment

On May 18, 2017, we entered into definitive agreements to invest in a portfolio of ten acute care hospitals and one behavioral health facility currently operated by IASIS Healthcare (“IASIS”) for a combined purchase price and investment of approximately $1.4 billion. Following closing, the portfolio will be operated by Steward, which separately announced a simultaneous merger transaction with IASIS, the completion of which is a condition to our investment.

Pursuant to the terms of an asset purchase agreement with IASIS and its affiliates, dated May 18, 2017, subsidiaries of the Operating Partnership will acquire from IASIS and its affiliates all of their interests in the real estate of eight acute care hospitals and one behavioral health facility for an aggregate purchase price of $700 million. At closing, these facilities will be leased to Steward pursuant to the existing master lease agreement. In addition, pursuant to the terms of the agreement, subsidiaries of the Operating Partnership will make mortgage loans in an aggregate amount of $700 million, secured by first mortgages in two other acute care hospitals. The real estate master lease and mortgage loans will have substantially similar terms, which have an initial fixed term expiration of October 31, 2031 and include three5-year extension options, plus annual inflation protected escalators.

In addition, in conjunction with the real estate and mortgage loans transactions described above, a subsidiary of the Operating Partnership will also invest approximately $100 million in minority preferred interests of Steward. We will have no management authority or control of Steward except for certain protective rights consistent with a minority passive ownership interest, such as a limited right to approve certain extraordinary transactions.

To assist in funding the Steward commitment, if needed, we received a commitment for a new $1.0 billion term loan facility pursuant to a commitment letter with JP Morgan Chase Bank, N.A. The term loan facility, if funded, would have a maturity date of one year after the date on which it is consummated, and could be extended an additional 12 months at our option. With this commitment, we paid $4.5 million of underwriting and other fees, which will be expensed over the commitment period. Through June 30, 2017, we have expensed approximately $0.8 million as an unutilized financing fee.

Contingencies

We are a party to various legal proceedings incidental to our business. In the opinion of management, after consultation with legal counsel, the ultimate liability, if any, with respect to those proceedings is not presently expected to materially affect our financial position, results of operations or cash flows.


10. Subsequent Events

As described in Note 3 under the heading “2017 Activity,” on July 20, 2016, we entered into definitive agreements to acquire 20 rehabilitation hospitals in Germany for an aggregate purchase price of approximately €215.7 million to be leased to affiliates of MEDIAN. As of June 30, 2017, we had closed on 18 of the 20 facilities in the amount of €176.5 million. The remaining two facilities totaling €39.2 million closed in July 2017.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion and analysis of the consolidated financial condition and consolidated results of operations are presented on a combined basis for Medical Properties Trust Inc. and MPT Operating Partnership, L.P. as there are no material differences between these two entities.

The following discussion and analysis of the consolidated financial condition and consolidated results of operations should be read together with the condensed consolidated financial statements and notes thereto contained in this Form10-Q and the consolidated financial statements and notes thereto contained in our Annual Report on Form10-K for the year ended December 31, 2016.2017.

Forward-Looking Statements.

This report on Form10-Q contains certain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results or future performance, achievements or transactions or events to be materially different from those expressed or implied by such forward-looking statements, including, but not limited to, the risks described in our Annual Report on Form10-K and as updated in our quarterly reports on Form10-Q for future periods, and current reports on Form8-K as we file them with the Securities and Exchange Commission (SEC)SEC under the Securities Exchange Act of 1934.1934, as amended. Such factors include, among others, the following:

U.S. (both national and local) and European (in particular Germany, the United Kingdom, Spain and Italy) political, economic, business, real estate, and other market conditions;

the competitive environment in which we operate;

the execution of our business plan;

financing risks;

the risk that a condition to closing under the agreements governing any or all of our outstanding transactions that have not closed as of the date hereof (including the Steward and RCCH transactions described in Note 9) may not be satisfied;

the possibility that the anticipated benefits from any or all of the transactions we enter into will take longer to realize than expected or will not be realized at all;

acquisition and development risks;

potential environmental contingencies and other liabilities;

adverse developments affecting the financial health of one or more of our tenants, including insolvency;

other factors affecting the real estate industry generally or the healthcare real estate industry in particular;

our ability to maintain our status as a real estate investment trust, or REIT, for U.S. federal and state income tax purposes;purposes (particularly in light of current tax reform considerations);

our ability to attract and retain qualified personnel;

changes in foreign currency exchange rates;

U.S. (both federal and state) and European (in particular Germany, the United Kingdom, Spain and Italy) healthcare and other regulatory requirements; and

U.S. national and local economic conditions, as well as conditions in Europe and any other foreign jurisdictions where we own or will own healthcare facilities, which may have a negative effect on the following, among other things:

the financial condition of our tenants, our lenders, counterparties to our interest rate swaps and other hedged transactions andor institutions that hold our cash balances, which may expose us to increased risks of default by these parties;

our ability to obtain equity or debt financing (including joint venture financing arrangements) on attractive terms or at all, which may adversely impact our ability to pursue acquisition and development opportunities, refinance existing debt and our future interest expense; and

the value of our real estate assets, which may limit our ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by our properties or on an unsecured basis.


Key Factors that May Affect Our Operations

Our revenue is derived from rents we earn pursuant to the lease agreements with our tenants, from interest income from loans to our tenants and other facility owners and from profits or equity interests in certain of our tenants’ operations. Our tenants operate in the healthcare industry, generally providing medical, surgical and rehabilitative care to patients. The capacity of our tenants to pay our rents and interest is dependent upon their ability to conduct their operations at profitable levels. We believe that the business environment of the industry segments in which our tenants operate is generally positive for efficient operators. However, our tenants’ operations are subject to economic, regulatory and market conditions that may affect their profitability, which could impact our results. Accordingly, we monitor certain key factors, changes to which we believe may provide early indications of conditions that may affect the level of risk in our portfolio.

Key factors that we consider in underwriting prospective tenants and borrowers and in monitoring the performance of existing tenants and borrowers include the following:

admission levels and surgery/procedure/diagnosis volumes by type;

the current, historical and prospective operating margins (measured by earnings before interest, taxes, depreciation, amortization and facility rent) of each tenant or borrower and at each facility;

the ratio of our tenants’ andor borrowers’ operating earnings both to facility rent and to facility rent plus other fixed costs, including debt costs;

trends in the source of our tenants’ or borrowers’ revenue, including the relative mix of public payors (including Medicare, Medicaid/MediCal, managed care in the U.S. and pension funds in Germany) and private payors (including commercial insurance and private pay patients);

the effect of evolving healthcare legislation and other regulations on our tenants’ or borrowers’ profitability and borrowers’ profitability;liquidity; and

the competition and demographics of the local and surrounding areas in which the tenants or borrowers operate.

Certain business factors, in addition to those described above that directly affect our tenants and borrowers, will likely materially influence our future results of operations. These factors include:

trends in the cost and availability of capital, including market interest rates, that our prospective tenants may use for their real estate assets instead of financing their real estate assets through lease structures;

changes in healthcare regulations that may limit the opportunities for physicians to participate in the ownership of healthcare providers and healthcare real estate;

reductions in reimbursements from Medicare, state healthcare programs, and commercial insurance providers that may reduce our tenants’ or borrowers’ profitability and our lease rates;

competition from other financing sources; and

the ability of our tenants and borrowers to access funds in the credit markets.

CRITICAL ACCOUNTING POLICIES

Refer to our 20162017 Annual Report on Form10-K for a discussion of our critical accounting policies, which include revenue recognition, investmentinvestments in real estate, purchase price allocation, loans, losses from rent

and interest receivables, stock-based compensation, our fair value option election, and our accounting policy on consolidation. During the sixthree months ended June 30, 2017,March 31, 2018, there were no material changes to these policies.

Overview

We are a self-advised real estate investment trust (“REIT”) focused on investing in and owningnet-leased healthcare facilities across the U.S. and selectively in foreign jurisdictions. We have operated as a REIT since April 6, 2004, and accordingly, elected REIT status upon the filing of our calendar year 2004 federal income tax return. Medical Properties Trust, Inc. was incorporated under Maryland law on August 27, 2003, and MPT Operating Partnership, L.P. was formed under Delaware law on September 10, 2003. We conduct substantially all of our business through MPT Operating Partnership, L.P. We acquire and develop healthcare facilities and lease the facilities to healthcare operating companies under long-term net leases, which require the tenant to bear most of the costs associated with the property. We also make mortgage loans to healthcare operators collateralized by their real estate assets. In addition, we selectively make loans to certain of our operators through our taxable REIT subsidiaries, the proceeds of which are typically used for acquisitions and working capital. Finally, from time to time, we acquire a profits or other equity interest in our tenants that gives us a right to share in such tenant’s profits and losses.


At June 30, 2017,March 31, 2018, our portfolio consisted of 256274 properties leased or loaned to 3231 operators, of which two are under development and 1215 are in the form of mortgage loans.

Our investments in healthcare real estate, including mortgage and other loans, as well as any equity investments in our tenants are considered a single reportable segment. All of our investments are currently located in the U.S. and Europe. Our total assets are made up of the following (dollars in thousands):

 

  As of June 30,
2017
   % of
Total
 As of December 31,
2016
   % of
Total
 

 

As of March 31,

2018

 

 

% of

Total

 

 

As of December 31,

2017

 

 

% of

Total

 

Real estate owned (gross)

  $5,650,933    77.1 $4,912,320    76.6

 

$

6,518,188

 

 

 

72.2

%

 

$

6,595,252

 

 

 

73.1

%

Mortgage loans

   1,062,558    14.5 1,060,400    16.5

 

 

1,927,393

 

 

 

21.3

%

 

 

1,778,316

 

 

 

19.7

%

Other loans

   152,968    2.1 155,721    2.4

 

 

148,842

 

 

 

1.6

%

 

 

150,209

 

 

 

1.7

%

Construction in progress

   18,439    0.3 53,648    0.8

 

 

35,122

 

 

 

0.4

%

 

 

47,695

 

 

 

0.5

%

Other assets

   442,939    6.0 236,447    3.7

 

 

402,295

 

 

 

4.5

%

 

 

448,816

 

 

 

5.0

%

  

 

   

 

  

 

   

 

 

Total assets (1)

  $7,327,837    100.0 $6,418,536    100.0

 

$

9,031,840

 

 

 

100.0

%

 

$

9,020,288

 

 

 

100.0

%

  

 

   

 

  

 

   

 

 

 

(1)

Includes $1.7$1.9 billion and $1.3$1.8 billion of healthcare real estate assets in Europe at June 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.

The following is our revenue by operating type (dollar amounts in thousands):

Revenue by property type:

 

 

For the Three

Months Ended

March 31, 2018

 

 

% of

Total

 

 

For the Three

Months Ended

March 31, 2017

 

 

% of

Total

 

General Acute Care Hospitals (1)

 

$

145,797

 

 

 

71.1

%

 

$

107,126

 

 

 

68.5

%

Rehabilitation Hospitals

 

 

50,159

 

 

 

24.5

%

 

 

38,279

 

 

 

24.5

%

Long-term Acute Care Hospitals

 

 

9,090

 

 

 

4.4

%

 

 

10,992

 

 

 

7.0

%

Total revenues

 

$

205,046

 

 

 

100.0

%

 

$

156,397

 

 

 

100.0

%

 

   For the Three
Months Ended
June 30, 2017
   % of
Total
  For the Three
Months Ended
June 30, 2016
   % of
Total
 

General Acute Care Hospitals (1)

  $114,942    68.9 $76,468    60.5

Rehabilitation Hospitals

   41,065    24.6  38,265    30.3

Long-term Acute Care Hospitals

   10,800    6.5  11,567    9.2
  

 

 

   

 

 

  

 

 

   

 

 

 

Total revenue

  $166,807    100.0 $126,300    100.0
  

 

 

   

 

 

  

 

 

   

 

 

 
   For the Six
Months Ended
June 30, 2017
   % of
Total
  For the Six
Months Ended
June 30, 2016
   % of
Total
 

General Acute Care Hospitals (1)

  $222,068    68.7 $159,978    61.2

Rehabilitation Hospitals

   79,344    24.6  76,388    29.3

Long-term Acute Care Hospitals

   21,792    6.7  24,933    9.5
  

 

 

   

 

 

  

 

 

   

 

 

 

Total revenue

  $323,204    100.0 $261,299    100.0
  

 

 

   

 

 

  

 

 

   

 

 

 

(1)

Includes three medical office buildings.

We have 5769 employees as of AugustMay 4, 2017.2018. We believe that any foreseeable increase in the number of our employees will have only immaterial effects on our operations and general and administrative expenses. We believe that our relations with our employees are good. None of our employees are members of any labor union.

Results of Operations

Three Months Ended June 30, 2017March 31, 2018 Compared to June 30, 2016March 31, 2017

Net income for the three months ended June 30, 2017,March 31, 2018, was $73.4$90.6 million, compared to $53.7$68.0 million for the three months ended June 30, 2016.March 31, 2017. This increase is primarily due to additional revenue from the Steward and MEDIAN investments that were made in 2017 and no debt refinancing charges in 2018 compared to $13.6 million in the fourth quarter of 2016 and the second quarter of 2017 first quarter. This increase is partially offset by increased interest expense from higher average outstanding debt balances to fund new investments in 2017, higher general and administrative costs from the growth of our company, higher depreciation expenses from investments made subsequent to March 31, 2017, and acquisition expense and the $16.6 milliona larger gain on saledisposition made during the first quarter of properties in the 2016 second quarter.2017. Funds from operations (“FFO”), after adjusting for certain items (as more fully described in Reconciliation ofNon-GAAP Financial Measures), was $113.6$131.5 million, or $0.32$0.36 per diluted share for the 2018 first quarter as compared to $105.9 million, or $0.33 per diluted share for the 2017 second quarter as compared to $75.5 million, or $0.32 per diluted share for the 2016 secondfirst quarter. This 50%24.2% increase in FFO is primarily due to the increase in revenue from our new investmentsacquisitions and completed development projects made since June 2016.March 2017 (primarily our Steward investments).


A comparison of revenues for the three month periods ended June 30,March 31, 2018 and 2017 and 2016 is as follows (dollar amounts in thousands):

 

  2017   % of
Total
 2016   % of
Total
 Year over
Year
Change
 

 

2018

 

 

% of

Total

 

 

2017

 

 

% of

Total

 

 

Year over

Year

Change

 

Rent billed

  $103,447    62.0 $77,960    61.7 32.7

 

$

128,011

 

 

 

62.4

%

 

$

96,763

 

 

 

61.9

%

 

 

32.3

%

Straight-line rent

   16,277    9.8 8,551    6.8 90.4

 

 

15,791

 

 

 

7.7

%

 

 

12,779

 

 

 

8.2

%

 

 

23.6

%

Income from direct financing leases

   18,312    11.0 13,552    10.7 35.1

 

 

17,681

 

 

 

8.6

%

 

 

17,880

 

 

 

11.4

%

 

 

(1.1

)%

Interest and fee income

   28,771    17.2 26,237    20.8 9.7
  

 

   

 

  

 

   

 

  

Interest and fee income from loans

 

 

43,563

 

 

 

21.3

%

 

 

28,975

 

 

 

18.5

%

 

 

50.3

%

Total revenues

  $166,807    100.0 $126,300    100.0 32.1

 

$

205,046

 

 

 

100.0

%

 

$

156,397

 

 

 

100.0

%

 

 

31.1

%

  

 

   

 

  

 

   

 

  

Our total revenue for the 2017 second2018 first quarter is up $40.5$48.6 million, or 32.1%31.1%, over the prior year. This increase is made up of the following:

Operating lease revenue (including(includes rent billed and straight-line rent) – up $33.2$34.3 million over the prior year of which $29.3$32.6 million is from incremental revenue from acquisitions made after June 30, 2016, $5.9March 2017 (primarily the Steward acquisitions), $1.2 million is incremental revenue from development properties that were completed and putplaced into service in 2016after March 2017, and 2017, $0.7approximately $5 million is incremental revenue from capital additions made to existing facilities in 2016 and 2017, $1.4 million relates to the conversion of certain RCCH facilities in 2016 from direct financing leases into operating leases, and a $0.5 million straight line rent write-off related to our Corinth facility in the 2016 second quarter.favorable foreign currency fluctuations. These increases wereare partially offset by $3.8$1.4 million of lower revenue related to dispositions and $1.0$3.5 million of higher straight-line rent write-offs in foreign currency fluctuations.2018 related to Adeptus Health, the conversion of our St. Joseph’s property in Houston to a mortgage loan, and lease terminations at our Gilbert and Florence properties.

Income from direct financing leases – down $0.2 million over the prior year primarily due to the $1.5 million write-off of DFL unbilled interest related to the Boise lease that converted from DFL to operating lease accounting classification upon execution of the new lease with the Vibra/Ernest joint venture discussed in Note 3 to Item 1 of this Form 10-Q. The impact from the write-off was almost completely offset by $0.2 million from annual escalations of rental rates in accordance with provisions in our leases and $1.1 million from incremental revenue from acquisitions made after March 2017.

Interest from loans – up $4.8$14.6 million over the prior year of which $0.2$0.5 million is from our annual escalationescalations in interest rates in accordance with loan provisions in our leases, $0.9and $14.1 million is from incremental revenue from acquisitionsthe new Steward mortgage loans made after June 30, 2016, $3.0March 2017.

Interest expense, for the quarters ended March 31, 2018 and 2017, totaled $57.0 million and $38.0 million, respectively. This increase is primarily related to the higher average debt balance during the 2018 first quarter compared to the prior year first quarter in order to fund our 2017 acquisition activity and approximately $2 million relates to the conversion of certain Prime facilities in 2016 from mortgages into direct financing leases, and a $2.6 millionwrite-off related to the RCCH facilities that converted from direct financing leases into operating leases in 2016. These increases wereforeign currency fluctuation. The impact on interest expense is partially offset by $2.0 million ofslightly lower revenue relatedweighted average interest rates period over period due to those RCCH facilities that converted from direct financing leases into operating leasescertain refinancing activities in our debt during 2017. Our weighted-average interest rate was 4.4% for the three months ended March 31, 2018, as compared to 4.6% in the 2016 secondsame period in 2017. See Note 4 to Item 1 of this Form 10-Q for a description of our refinancing activities in 2017 that lead to a $13.6 million refinancing charge in the 2017 first quarter.

Interest from loans – up $2.5General and administrative expenses totaled $17.8 million overfor the 2018 first quarter, which is a $4.6 million increase from the prior year first quarter. As noted in Note 2 to Item 1 of which $11.3this Form 10-Q, general and administrative expenses were higher in the 2018 first quarter by $1.6 million is incremental revenue from new loans (primarily Steward mortgage loans) made after June 30, 2016. This increase was partially offset by $6.6due to our adoption of ASU 2017-01. Excluding the $1.6 million of lower revenue from loans that were repaid in 2016 and $2.2 million of lower revenue relatedhigher expense due to the conversionaccounting change, general and administrative expenses represented 7.9% of certain Prime facilitiesrevenue in the 2018 first quarter, which was lower than 8.4% in 2017. On a dollar basis (exclusive of the accounting change impact), general and administrative expenses were up $3 million from mortgagesthe prior year first quarter due to direct financing leases post June 30, 2016.
travel and compensation expense, which are up as a result of the growth and expansion of our company.

Real estate depreciation and amortization during the secondfirst quarter of 20172018 increased to $29.5$35.8 million from $22.8$27.6 million in 2016,2017, due to the incremental depreciation from the propertiesfacilities acquired since June 30, 2016(particularly the Steward facilities acquired in the 2017 third quarter) and the development properties completed in 20162017 and 2017. In the 2016 secondfirst quarter we accelerated the amortization of the lease intangible asset related to our Corinth facility resulting in $1.1 million of additional expense.2018.

Acquisition expenses increasedcosts decreased $2.8 million from $4.8 million in 2016 to $10.8 millionthe prior year. The acquisition costs in 2017 primarily as a result ofrelated to the MEDIAN transaction along with deals completed subsequent to March 2017. Furthermore, in the 2018 first quarter, all third party transaction costs directly related to acquisitions in 2017, including approximately $9.0 millionwere capitalized due to the adoption of real estate transfer taxes.ASU 2017-01 as noted previously.

During the three months ended June 30, 2016,March 31, 2018, we had various dispositionssold our St. Joseph’s property at a gain of $1.5 million. Similarly, in the 2017 first quarter, we sold one RCCH property resulting in a net gain on sale of real estate and other asset dispositions of $16.6 million and impairment charges of $7.4 million (seegain. See Note 3 to Item 1 of thisForm 10-Q for further details).details.


General and administrative expenses totaled $15.1 million for the 2017 second quarter, which is 9.0% of total revenues, down from 9.5% of total revenues in prior year second quarter. The drop in general and administrative expenses as a percentage of revenue is primarily due to our business model as we can generally increase our revenue significantly without increasing our head count and related expenses at the same rate. On a dollar basis, general and administrative expenses were up $3.0 million from the prior year second quarter due primarily to increases in travel, international administration, costs associated with opening a European office, compensation related to increased headcount and public company board expenses.

Interest expense, for the quarters ended June 30, 2017 and 2016, totaled $39.7 million and $41.5 million, respectively. This decrease is primarily related to lower interest rates on fixed rate debt held during the quarter ended June 30, 2017 as compared to June 30, 2016. Our weighted average interest rate was 4.6% for the quarter ended June 30, 2017, which is a slight decrease from 5.1% in 2016. We did incur approximately $0.8 million in unutilized facility fees during the 2017 second quarter related to the short term loan commitment we made in anticipation of the $1.5 billion Steward acquisition described in Note 9 and in Item 1 of this Form10-Q. See Note 4 to our Condensed Consolidated Financial Statements in Item 1 to this Form10-Q for further information on our debt activities.

Earnings from our equity interests was $2.8 million for the 2017 second quarter, up $1.6 million from the prior year primarily related to our increased ownership in and the improved operating results of the operator of our Hoboken facility.

Income tax expense typically includes U.S. federal and state income taxes on our TRS entities, as well asnon-U.S. income based or withholding taxes on certain investments located in jurisdictions outside the U.S. The income tax benefitexpense for the three months ended June 30, 2017, was primarilyMarch 31, 2018, reflects an increase from prior year due to $1.3 million of benefit recognized on approximately $8.8 million of acquisition costs incurred onan increase in financial taxable income from our Europeaninternational investments.  We utilize the asset and liability method of accounting for income taxes. Deferred tax assets are recorded to the extent we believe these assets will more likely than not be realized. In making such determination, all available positive and negative evidence is considered, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax planning strategies, and recent financial performance. Based upon our review of all positive and negative evidence, including our three-year cumulativepre-tax book loss position in manycertain entities, we concluded that a full valuation allowance should continue to be recorded against the majority of our U.SU.S. and certain of our international net deferred tax assets at June 30, 2017.March 31, 2018. In the future, if we determine that it is more likely than not that we will realize our U.S. and foreign net deferred tax assets, we will reverse the applicable portion of the valuation allowance, recognize an income tax benefit in the period in which such determination is made, and incur higher income taxes in future periods.

Six Months Ended June 30, 2017 Compared to June 30, 2016

Net income for the six months ended June 30, 2017, was $141.4 million compared to net income of $111.7 million for the six months ended June 30, 2016, primarily due to additional revenue from the MEDIAN, Steward, and RCCH investments made in the fourth quarter of 2016 and the second quarter of 2017, completed development projects, a $7.4 million gain on the sale of our facility in Muskogee, Oklahoma, and increased income from our equity investments, partially offset by a $14.4 million debt refinancing charge in 2017, higher depreciation expenses from investments made subsequent to June 30, 2016, increased acquisition and travel expense, and the $16.7 million gain on sale of several properties in the first half of 2016. FFO, after adjusting for certain items (as more fully described in Reconciliation ofNon-GAAP Financial Measures), was $219.6 million, or $0.65 per diluted share for the first six months in 2017 as compared to $159.0 million, or $0.67 per diluted share for the first six months of 2016. This 38.1% increase in FFO is primarily due to the increase in revenue from acquisitions and completed development projects made since June 2016, while FFO per share is lower in the first half of 2017 compared to prior year due to more shares outstanding from the September 2016 and May 2017 equity offerings.

A comparison of revenues for the six month periods ended June 30, 2017 and 2016 is as follows (dollar amounts in thousands):

   2017   % of
Total
  2016   % of
Total
  Year over
Year
Change
 

Rent billed

  $200,210    61.9 $152,021    58.2  31.7

Straight-line rent

   29,056    9.0  16,768    6.4  73.3

Income from direct financing leases

   36,192    11.2  32,503    12.4  11.3

Interest and fee income

   57,746    17.9  60,007    23.0  (3.8%) 
  

 

 

   

 

 

  

 

 

   

 

 

  

Total revenues

  $323,204    100.0 $261,299    100.0  23.7
  

 

 

   

 

 

  

 

 

   

 

 

  

Our total revenue for the first six months of 2017 is up $61.9 million or 23.7% over the prior year. This increase is made up of the following:

Operating lease revenue (including rent billed and straight-line rent) – up $60.5 million over the prior year of which $0.4 million is from our annual escalation provisions in our leases, $50.5 million is

incremental revenue from acquisitions made after June 30, 2016, $11.2 million is incremental revenue from development properties that were completed and put into service in 2016 and 2017, $1.1 million is incremental revenue from capital additions made to existing facilities in 2017 and 2016, $5.6 million relates to the conversion of certain RCCH facilities in 2016 from direct financing leases into operating leases, and a $0.5 million straight-line rentwrite-off related to our Corinth facility in the 2016 second quarter. These increases are partially offset by $7.2 million lower revenue related to dispositions and $2.2 million in foreign currency fluctuations.

Income from direct financing leases – up $3.7 million over the prior year of which $0.4 million is from our annual escalation provisions in our leases, $2.6 million is incremental revenue from acquisitions made after June 30, 2016, $6 million relates to the conversion of certain Prime facilities in 2016 from mortgages into direct financing leases, and a $2.6 millionwrite-off related to the RCCH facilities that converted from direct financing leases into operating leases in 2016. These increases were partially offset by $7.9 million of lower revenue related to those RCCH facilities that converted from direct financing leases into operating leases in the first half of 2016.

Interest from loans – down $2.3 million over prior year of which $21.2 million is from less interest revenue earned in 2017 from loans that were repaid in 2016 and $4.3 million of lower interest revenue related to the conversion of certain Prime facilities from mortgages to direct financing leases post June 30, 2016. These decreases are partially offset by $0.8 million in higher revenue from our annual escalation provisions in our loans and $22.5 million in higher revenue from new loans (primarily Steward) made after June 30, 2016.

Real estate depreciation and amortization during the first six months of 2017 increased to $57.1 million from $44.0 million in the same period of 2016 due to the incremental depreciation from the properties acquired and the development properties completed in 2016 and 2017. In the 2016 second quarter, we accelerated the amortization of the lease intangible asset related to our Corinth facility resulting in $1.1 million of additional expense.

Acquisition expenses increased from $3.7 million in 2016 to $13.6 million in 2017 primarily as a result of the MEDIAN and Steward acquisitions in 2017, including $9.5 million of real estate transfer taxes incurred on the MEDIAN acquisitions.

During the six months ended June 30, 2017, we sold the Muskogee, Oklahoma facility resulting in a net gain on sale of real estate of $7.4 million, while in the first six months of 2016, we had various dispositions resulting in a net gain on sale of real estate and other asset dispositions of $16.7 million and impairment charges of $7.4 million (see Note 3 to Item 1 of this Form10-Q for further details).

Earnings from our equity interests increased from a loss of $3.8 million in 2016 to a gain of $4.5 million in 2017. The loss in 2016 includes $5.3 million of acquisition expenses, representing our share of such expenses incurred by our Italian joint venture to acquire its eight hospital properties. In addition, 2017 includes $3.0 million of additional income related to our increased ownership in and improved operating results of the operator of our Hoboken facility.

General and administrative expenses in the first six months of 2017 totaled $28.3 million, which is 8.7% of revenues down from 9.0% of revenues in the prior year. The decline in general and administrative expenses as a percentage of revenues is primarily due to our business model as we can generally increase our revenues significantly without increasing our head count and related expense at the same rate. On a dollar basis, general and administrative expenses were up $4.8 million from the prior year first six months due primarily to increases in travel, international administration, costs associated with opening a European office, compensation related to increased headcount and public company board expenses.

Interest expense for the first six months of 2017 and 2016 totaled $77.7 million and $80.9 million, respectively. This decrease is primarily related to lower interest rates on our fixed rate debt. Our weighted average interest rate is

slightly lower period over period – 4.6% for the first six months of 2017 and 4.7% for the first six months of 2016. We did incur $14.4 million of unutilized facility fees/debt refinancing costs in the first half of 2017 from the new credit facility and payoff of our 5.750% Senior Unsecured Notes due 2020 (see Note 4 in Item 1 to thisForm 10-Q for further information on our debt activities) along with the short-term loan commitment we made in anticipation of the Steward acquisition described in Note 9 in Item 1 of this Form10-Q.

Income tax expense for the six months ended June 30, 2017 decreased by $0.4 million from the same period in 2016 primarily due to $1.4 million of benefit recognized on approximately $9.6 million of acquisition costs incurred on our European investments in the first half of 2017. This tax benefit in 2017 was offset by additional tax expense from the acquisition of additional international properties and a distribution from one of our international equity investments in 2017.

Reconciliation ofNon-GAAP Financial Measures

Funds From Operations

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 ornon-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.


The following table presents a reconciliation of net income attributable to MPT common stockholders to FFO for the three and six months ended June 30,March 31, 2018 and 2017 and 2016 (in thousands, except per share data):

 

 For the Three Months Ended For the Six Months Ended 

 

For the Three Months Ended

 

 June 30, 2017 June 30, 2016 June 30, 2017 June 30, 2016 

 

March 31, 2018

 

 

March 31, 2017

 

FFO information:

    

 

 

 

 

 

 

 

 

Net income attributable to MPT common stockholders

 $73,415  $53,724  $141,385  $111,651 

 

$

90,601

 

 

$

67,970

 

Participating securities’ share in earnings

 (100 (132 (225 (276

 

 

(195

)

 

 

(125

)

 

 

  

 

  

 

  

 

 

Net income, less participating securities’ share in earnings

 $73,315  $53,592  $141,160  $111,375 

 

$

90,406

 

 

$

67,845

 

Depreciation and amortization

 30,027  23,335  58,126  44,807 

 

 

36,517

 

 

 

28,099

 

Gain on sale of real estate

  —    (22,613 (7,413 (22,653
 

 

  

 

  

 

  

 

 

Gain on sale of real estate, net

 

 

(1,467

)

 

 

(7,413

)

Funds from operations

 $103,342  $54,314  $191,873  $133,529 

 

$

125,456

 

 

$

88,531

 

Write-off of straight line rent and other

  —    3,063  1,117  3,063 

Transaction costs fromnon-real estate dispositions

  —    5,975   —    5,975 

Acquisition expenses, net of tax benefit

 9,539  4,801  12,184  9,034 

Impairment charges

  —    7,375   —    7,375 

Unutilized financing fees / debt refinancing costs

 751   —    14,380  4 
 

 

  

 

  

 

  

 

 

Write-off of straight-line rent and other

 

 

6,059

 

 

 

1,117

 

Debt refinancing costs

 

 

 

 

 

13,629

 

Acquisition costs, net of tax benefit

 

 

 

 

 

2,645

 

Normalized funds from operations

 $113,632  $75,528  $219,554  $158,980 

 

$

131,515

 

 

$

105,922

 

 

 

  

 

  

 

  

 

 

Per diluted share data:

    

 

 

 

 

 

 

 

 

Net income, less participating securities’ share in earnings

 $0.21  $0.22  $0.42  $0.47 

 

$

0.25

 

 

$

0.21

 

Depreciation and amortization

 0.08  0.10  0.17  0.18 

 

 

0.09

 

 

 

0.09

 

Gain on sale of real estate

  —    (0.09 (0.02 (0.09
 

 

  

 

  

 

  

 

 

Gain on sale of real estate, net

 

 

 

 

 

(0.02

)

Funds from operations

 $0.29  $0.23  $0.57  $0.56 

 

$

0.34

 

 

$

0.28

 

Write-off of straight line rent and other

  —    0.01   —    0.01 

Transaction costs fromnon-real estate dispositions

  —    0.03   —    0.03 

Acquisition expenses, net of tax benefit

 0.03  0.02  0.04  0.04 

Impairment charges

  —    0.03   —    0.03 

Unutilized financing fees / debt refinancing costs

  —     —    0.04   —   
 

 

  

 

  

 

  

 

 

Write-off of straight-line rent and other

 

 

0.02

 

 

 

 

Debt refinancing costs

 

 

 

 

 

0.04

 

Acquisition costs, net of tax benefit

 

 

 

 

 

0.01

 

Normalized funds from operations

 $0.32  $0.32  $0.65  $0.67 

 

$

0.36

 

 

$

0.33

 

 

 

  

 

  

 

  

 

 

Total Gross Assets

Total grossGross assets is total assets before accumulated depreciation/amortization and assumes all real estate binding commitments on new investments and unfunded amounts on development deals and commenced capital improvement projects are fully funded (see Note 7 of Item 1 on this Form 10-Q), and assumes cash on hand is fully used in these transactions. We believe total gross assets is useful to investors as it provides a more current view of our portfolio and allows for a better understanding of our concentration levels as our binding commitments close and our other commitments are fully funded. The following table presents a reconciliation of total assets to total gross assets (in thousands):

 

 

As of

 

 

As of

 

 

 

March 31, 2018

 

 

December 31, 2017

 

Total Assets

 

$

9,031,840

 

 

$

9,020,288

 

Add:

 

 

 

 

 

 

 

 

Binding real estate commitments on new investments(1)

 

 

17,500

 

 

 

17,500

 

Unfunded amounts on development deals and commenced capital

      improvement projects(2)

 

 

139,799

 

 

 

154,184

 

Accumulated depreciation and amortization

 

 

493,782

 

 

 

455,712

 

Less:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

(138,314

)

 

 

(171,472

)

Total Gross Assets

 

$

9,544,607

 

 

$

9,476,212

 

 

   As of June 30, 2017   As of December 31, 2016 

Total Assets

  $7,327,837   $6,418,536 

Add:

    

Binding real estate commitments on new investments(1)

   1,562,290    288,647 

Unfunded amounts on development deals and commenced capital improvement projects(2)

   91,189    194,053 

Accumulated depreciation and amortization

   384,826    325,125 

Less:

    

Cash and cash equivalents

   (236,364   (83,240
  

 

 

   

 

 

 

Total Gross Assets

  $9,129,778   $7,143,121 
  

 

 

   

 

 

 

(1)

Reflects post June 30, 2017 transactions and commitments, including 11 Steward facilities,

The schedule reflects our previously disclosed commitment to acquire one RCCH facility and two facilities in Germany and post December 31, 2016 transactions and commitments, including two RCCH facilities, and 14 facilities in Germany.for $17.5 million.

(2)

Includes $51.6$123.6 million and $109.1$137.4 million of unfunded amounts on ongoing development projects and $39.6$16.2 million and $84.9$16.8 million of unfunded amounts on capital improvement projects and development projects that have commenced rent, as of June 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.



LIQUIDITY AND CAPITAL RESOURCES

20172018 Cash Flow Activity

During the 2018 first half of 2017,quarter, we generated $154.9$94.8 million of cash flows from operating activities, primarily consisting of rent and interest from mortgage and other loans. We used these operating cash flows along with cashon-hand to fund our dividends of $151.7$89.4 million and certain investing activities.

Certain other investing and financing activities in the first half of 2017 included:

a) On February 1, 2017, we replaced our credit facility with(including a new facility resulting in a $50$33.6 million reduction in our U.S. dollar term loan and a new €200 million term loan;

b) On March 4, 2017, we redeemed our 5.750% Senior Unsecured Notes due 2020 for €200 million plus a redemption premium using proceeds from our €200 million term loan and cash on hand;

c) On March 24, 2017, we completed a €500 million senior unsecured notes offering and used a portion of the proceeds to pay off our €200 million term loan, and the remaining proceeds were used to acquire 12 facilities to be leased to MEDIAN for €146.4 million;

d) On March 31, 2017, we sold the EASTAR Health System real estate in Muskogee, Oklahoma for approximately $64 million; and

e) On May 1, 2017, we completed an underwritten public offering of 43.1 million shares resulting in net proceeds of approximately $548 million. We used a portion of these proceeds to acquire eight facilities for $301.3 million (leased to Steward), a facility in Idaho for $87.5 million (leased to RCCH) and two other facilities for $40 million (leased to Alecto)revolving credit facility).

In the first half of 2017 we received a commitment for a new $1.0 billion term loan facility pursuant to a commitment letter with JP Morgan Chase Bank, N.A. This term loan facility is available to partially fund the $1.5 billion Steward transaction disclosed in Note 9 to Item 1 of this Form10-Q. This term loan has not been funded as of August 4, 2017.

2016 Cash Flow Activity

During the 2017 first half of 2016,quarter, we generated $137.3$64.3 million of cash flows from operating activities, primarily consisting of rent and interest from mortgage and other loans. We used these operating cash flows along with cashon-hand to fund our dividends of $104.8$74.5 million and certain investing activities.

On February 22, 2016, we completedCertain financing activities in the 6.375% Senior Unsecured Notes due 2024 offering for $500 million. On April 30, 2016, we closed on the Capella Transaction (as further discussed in Note 3 to Item 1 of thisForm 10-Q) resulting in net proceeds of $550 million along with an additional $50 million once we sold our investment in RegionalCare bonds in June 2016. On May 23, 2016, we sold our investment in five properties leased and operated by Post Acute for $71 million. On June 17, 2016, we sold our investment in one property leased and operated by Corinth Investor Holdings for $28 million. Finally, during June 2016, we sold 3 million shares under ourat-the-market offering program realizing net proceeds of approximately $45 million. We used these proceeds to reduce our revolving credit facility by $1.1 billion during 2016 and fund our remaining investing activities.2017 first quarter included:

a)

On February 1, 2017, we replaced our credit facility with a new facility resulting in a $50 million reduction in our U.S. dollar term loan and a new €200 million term loan;

b)

On March 4, 2017, we redeemed our 5.750% Senior Unsecured Notes due 2020 for €200 million plus a redemption premium using proceeds from our €200 million term loan and cash on hand; and

c)

On March 24, 2017, we completed a €500 million senior unsecured notes offering and used a portion of the proceeds to pay off our €200 million term loan.

Short-term Liquidity Requirements:

As of June 30, 2017,March 31, 2018, we have less than $0.2 million inno debt principal payments due in 2017the next twelve months — see debt maturity schedule below. At AugustMay 4, 2017,2018, our availability under our revolving credit facility plus cashon-hand approximated $1.2$0.6 billion. We believe this liquidity andalong with our current monthly cash receipts from rent and loan interest and availability under our at-the-market equity program is sufficient to fund our operations, debt and interest obligations, theour firm commitments (including expected funding requirements on our development projects,projects), and dividends in order to comply with REIT requirements for the next twelve months. In addition, with the additional availability from the $1.0 billion term loan

We expect to lower our outstanding borrowings on our revolving credit facility, commitment as discussed above, we believe we have the liquidityimprove our leverage metrics, and reduce our tenant concentration in Steward during 2018. We expect to fund the $1.5 billion Steward transaction firm commitment. We do believe other sources of capital (including senior unsecured notes,accomplish this by entering into joint venture arrangements, andand/or completing strategic property sales) are generally available as well.sales, among other alternatives. However, there is no assurance can be made that such capitaltransactions will be available when needed for such firm commitmentto us or that our attempts to gain such capitalplans will be successful.

Long-term Liquidity Requirements: Exclusive

As of the revolving credit facility (which we can extend for an additional year to February 2022),March 31, 2018, we have only $13 million inno debt principal payments due over the next five years (see debt maturity schedule below)between now and January 2021 when our revolving credit facility comes due (which can be extended by one year). With our liquidity at AugustMay 4, 20172018 of approximately $1.2$0.6 billion, along with our current monthly cash receipts from rent and loan interest and the availability under our at-the-market equity program, we believe we have the liquidity available to us to fund our operations, debt and interest obligations, dividends in order to comply with REIT requirements, and thefirm commitments (including expected funding requirements on our development projects currently.projects) for the foreseeable future.

However, in order to fund our investment strategies (including the $1.5 billion Steward transaction firm commitment) and to fund debt maturities coming due in 2022 and later years, additional capital will be needed and we believe the following sources of capital are generally available in the market and we may access one or a combination of them:

entering into joint venture arrangements;

availability under the $1.0 billion term commitment designated specifically for the Steward transaction,

proceeds from strategic property sales;

sale of equity securities;

amending or entering into new bank term loans,

issuingissuance of new USD or EUR denominated debt securities, including senior unsecured notes,notes; and/or

placing new secured loans on real estate located in the U.S. and/or Europe,Europe.

entering into joint venture arrangements,

proceeds from strategic property sales, and/or

sale of equity securities.

However, there is no assurance that conditions will be favorable for such possible transactions or that our plans will be successful.


As of June 30, 2017,March 31, 2018, principal payments due on our debt (which excludeexcludes the effects of any discounts, premiums, or debt issue costs recorded) are as follows (in thousands):

 

2017

  $162 

2018

   12,781 

 

$

 

2019

   —   

 

 

 

2020

   —   

 

 

 

2021

   250,210 

 

 

807,614

 

2022

 

 

816,200

 

Thereafter

   2,992,600 

 

 

3,316,200

 

  

 

 

Total

  $3,255,753 

 

$

4,940,014

 

  

 

 

Disclosure of Contractual Obligations

We presented our contractual obligations in our Annual Report on Form10-K for the fiscal year ended December 31, 2016.2017. Except for the issuance ofchanges to our new Credit Facility and the 3.325% Senior Unsecured Notes due 2025 along with redemption of our 5.750% Senior Unsecured Notes due 2020,operating lease commitments, there have been no significant changes in the debt related obligationthose obligations during the sixthree months ended June 30, 2017. See Note 4 of Item 1 of this Form10-Q for more detailed information. In regards to purchase obligations, the only significant change in 2017 was our $1.5 billion Steward commitment – see Note 9 of Item 1 of this Form10-Q for further details.March 31, 2018.

The following table updates our contractual obligations schedule for the new Credit Facility, the 3.325% Senior Unsecured Notes due 2025 offering, along with the redemption ofupdates to our 5.750% Senior Unsecured Notes due 2020operating lease commitments (in thousands):

 

Contractual Obligations

  Less Than
1 Year
   1-3 Years   3-5 Years   After
5 Years
   Total 

Revolving credit facility (1)

  $9,384   $18,768   $255,684   $—     $283,836 

Term loans

   18,932    11,046    208,780    —      238,758 

3.325% Senior Unsecured Notes due 2025

   18,996    37,991    37,991    628,287    723,265 

5.750% Senior Unsecured Notes due 2020

   —      —      —      —      —   

Contractual Obligations

 

Less Than

1 Year

 

 

1-3 Years

 

 

3-5 Years

 

 

After

5 Years

 

 

Total

 

Operating lease commitments (1)

 

$

6,612

 

 

$

14,337

 

 

$

14,848

 

 

$

120,396

 

 

$

156,193

 

 

(1)

As

Most of June 30, 2017,our contractual obligations to make operating lease payments are related to ground leases for which we have a $1.3 billion revolving credit facility. However, this table assumes the balance outstandingare reimbursed by our tenants along with corporate office and equipment leases. The amounts reflected are our future minimum lease obligations under the revolver and rate in effect at June 30, 2017 remain in effect through maturity.non-cancelable portion of the leases’ terms.

Distribution Policy

The table below is a summary of our distributions declared during the two year period ended June 30, 2017:March 31, 2018:

 

Declaration Date

  Record Date  Date of Distribution  Distribution per Share 

 

Record Date

 

Date of Distribution

 

Distribution per Share

 

February 15, 2018

 

March 15, 2018

 

April 12, 2018

 

$

0.25

 

November 9, 2017

 

December 7, 2017

 

January 11, 2018

 

$

0.24

 

August 17, 2017

 

September 14, 2017

 

October 12, 2017

 

$

0.24

 

May 25, 2017

  June 15, 2017  July 14, 2017  $0.24 

 

June 15, 2017

 

July 14, 2017

 

$

0.24

 

February 16, 2017

  March 16, 2017  April 13, 2017  $0.24 

 

March 16, 2017

 

April 13, 2017

 

$

0.24

 

November 10, 2016

  December 8, 2016  January 12, 2017  $0.23 

 

December 8, 2016

 

January 12, 2017

 

$

0.23

 

August 18, 2016

  September 15, 2016  October 13, 2016  $0.23 

 

September 15, 2016

 

October 13, 2016

 

$

0.23

 

May 19, 2016

  June 16, 2016  July 14, 2016  $0.23 

 

June 16, 2016

 

July 14, 2016

 

$

0.23

 

February 19, 2016

  March 17, 2016  April 14, 2016  $0.22 

November 12, 2015

  December 10, 2015  January 14, 2016  $0.22 

August 20, 2015

  September 17, 2015  October 15, 2015  $0.22 

We intend to pay to our stockholders, within the time periods prescribed by the Internal Revenue Code (“Code”), all or substantially all of our annual taxable income, including taxable gains (if any) from the sale of real estate and recognized gains on the sale of securities. It is our policy to make sufficient cash distributions to stockholders in order for us to maintain our status as a REIT under the Code and to avoid corporate income and excise taxes on undistributed income. SeeHowever, our Credit Facility limits the amount of dividends we can pay - see Note 4 to our condensed consolidated financial statements in Item 1 to this Form10-Q for any restrictions placed on dividends by our existing credit facility.further information.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Market risk includes risks that arise from changes in interest rates, foreign currency exchange rates, commodity prices, equity prices and other market changes that affect market sensitive instruments. We seek to mitigate the effects of fluctuations in interest rates by matching the terms of new investments with new long-term fixed rate borrowings to the extent possible. We may or may not elect to use financial derivative instruments to hedge interest rate or foreign currency exposure. For interest rate hedging, these decisions are principally based on our policy to match our variable rate investments with comparable borrowings, but are also based on the general trend in interest rates at the applicable dates and our perception of the future volatility of interest rates. For foreign currency hedging, these decisions are principally based on how our investments are financed, the long-term nature of our investments, the need to repatriate earnings back to the U.S. and the general trend in foreign currency exchange rates.


In addition, the value of our facilities will be subject to fluctuations based on changes in local and regional economic conditions and changes in the ability of our tenants to generate profits, all of which may affect our ability to refinance our debt, if necessary. The changes in the value of our facilities would be impacted also by changes in “cap” rates, which is measured by the current base rent divided by the current market value of a facility.

Our primary exposure to market risks relates to fluctuations in interest rates and foreign currency. The following analyses present the sensitivity of the market value, earnings and cash flows of our significant financial instruments to hypothetical changes in interest rates and exchange rates as if these changes had occurred. The hypothetical changes chosen for these analyses reflect our view of changes that are reasonably possible over aone-year period. These forward looking disclosures are selective in nature and only address the potential impact from these hypothetical changes. They do not include other potential effects which could impact our business as a result of changes in market conditions. In addition, they do not include measures we may take to minimize our exposure such as entering into future interest rate swaps to hedge against interest rate increases on our variable rate debt.

Interest Rate Sensitivity

For fixed rate debt, interest rate changes affect the fair market value but do not impact net income to common stockholders or cash flows. Conversely, for floating rate debt, interest rate changes generally do not

affect the fair market value but do impact net income to common stockholders and cash flows, assuming other factors are held constant. At June 30, 2017,March 31, 2018, our outstanding debt totaled $3.2$4.9 billion, which consisted of fixed-rate debt of $2.7approximately $3.9 billion and variable rate debt of $0.5$1.0 billion. If market interest rates increase by 1%, the fair value of our debt at June 30, 2017March 31, 2018 would decrease by $3.8$10.5 million. Changes in the fair value of our fixed rate debt will not have any impact on us unless we decided to repurchase the debt in the open market.

If market rates of interest on our variable rate debt increase by 1%, the increase in annual interest expense on our variable rate debt would decrease future earnings and cash flows by $0.1$0.3 million per year. If market rates of interest on our variable rate debt decrease by 1%, the decrease in interest expense on our variable rate debt would increase future earnings and cash flows by $0.1$0.3 million per year. This assumes that the average amount outstanding under our variable rate debt for a year is $0.5$1.0 billion, the balance of such variable rate debt at June 30, 2017.March 31, 2018.

Foreign Currency Sensitivity

With our investments in Germany, the United Kingdom, Spain, and throughout Europe,Italy, we are subject to fluctuations in the euro and British pound to U.S. dollar currency exchange rates. Increases or decreases in the value of the euro to U.S. dollar and the British pound to U.S. dollar exchange rates may impact our financial condition and/or our results of operations. Based solely on operating resultsto-date in 20172018 and on an annualized basis, if the euro exchange rate were to change by 5%, our FFO would change by approximately $3.7$5.2 million. Based solely on operating resultsto-date in 20172018 and on an annualized basis, if the British pound exchange rate were to change by 5%, our FFO would change by less than $0.2 million.

Item 4. Controls and Procedures.

Medical Properties Trust, Inc. and MPT Operating Partnership, L.P.

We have adopted and maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As required byRule 13a-15(b), under the Securities Exchange Act of 1934, as amended, we have carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the quarter covered by this report. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective in timely alerting them to materialproviding reasonable assurance that information required to be disclosed by us in the reports that we file withunder the SEC.Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

There has been no change in our internal control over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.


PART II — OTHEROTHER INFORMATION

Item 1. Legal Proceedings.

The information contained in Note 97 “Contingencies” of Part I, Item 1 of this Quarterly Report on Form10-Q is incorporated by reference into this Item 1.

Item 1A. Risk Factors.

Except to the extent set forth below or as otherwise disclosed in this Quarterly Report on Form10-Q, thereThere have been no material changes to the Risk Factors as presented in our Annual Report on Form10-K for the year ended December 31, 2016.2017.

We may fail to consummate the Steward transactions at all or on the terms described herein, and, if the Steward transactions are completed, we may be subject to additional risks.

If the Steward transactions (described in Note 9 of Item 1) are not completed, we could be subject to a number of risks that may adversely affect our business, financial condition, cash flows and the trading price of our common stock, including:

our management’s attention may be diverted from our day-to-day business and our employees and our relationships with customers may be disrupted as a result of efforts relating to attempting to consummate the Steward transactions;

the trading price of our common stock may decline to the extent that the issue price of our common stock reflects a market assumption that the Steward transactions will be completed;

we must pay certain costs related to the Steward transactions, such as legal and accounting fees and expenses, regardless of whether the Steward transactions are consummated; and

we would not realize the benefits we expect to realize from consummating the Steward transactions.

In addition to the risks described in our 2016 10-K relating to healthcare facilities that we may purchase from time to time, if the Steward transactions are completed, we would also be subject to additional risks, including without limitation the following:

we have no previous business experience with the facilities that we expect to acquire in the Steward transactions, and we may face difficulties in successfully integrating them with our current portfolio and operating structure;

underperformance of the facilities we expect to acquire in the Steward transactions due to various factors, including unfavorable terms and conditions of any existing financing arrangements, the master lease or mortgage loans relating to the facilities, disruptions caused by the integration of such facilities or changes in economic conditions;

the properties to be acquired in the Steward transactions and leased to Steward are located in states where Steward has never operated before, and Steward may incur costs or setbacks as they gain experience in new markets and geographic regions;

diversion of our management’s attention away from other business concerns; and

exposure to any undisclosed or unknown potential liabilities relating to the facilities that we expect to acquire in the Steward transactions.

Our revenues will be dependent upon our relationship with and success of our largest tenants, Steward, Prime, MEDIAN, Ernest, RCCH and Adeptus Health.

As of June 30, 2017, affiliates of Steward, Prime, MEDIAN, Ernest, RCCH and Adeptus Health represent 37.4%, 12.2%, 11.9%, 6.9%, 5.5% and 4.6%, respectively, of our total total gross assets.

Our relationships with these operators and their financial performance and resulting ability to satisfy their lease and loan obligations to us are material to our financial results and our ability to service our debt and make distributions to our stockholders. We are dependent upon the ability of these operators to make rent and loan payments to us, and any failure to meet these obligations could have a material adverse effect on our financial condition and results of operations.

Our tenants operate in the healthcare industry, which is highly regulated by federal, state, and local laws and changes in regulations may negatively impact our tenants’ operations until they are able to make the appropriate adjustments to their business. For example, recent modifications to regulations concerning patient criteria and reimbursement for long-term acute care hospitals, or LTACHs, have resulted in volume and profitability declines in certain facilities operated by Ernest.

We are aware of various federal and state inquiries, investigations and other proceedings currently affecting several of our tenants and would expect such government compliance and enforcement activities to be ongoing at any given time with respect to one or more of our tenants, either on a confidential or public basis. During the second quarter of 2016, the Department of Justice joined a lawsuit against Prime alleging irregular admission practices intended to increase the number of inpatient care admissions of Medicare patients, including unnecessarily classifying some patients as “inpatient” rather than “observation”. Other large acute hospital operators have also recently defended similar allegations, sometimes resulting in financial settlements and agreements with regulators to modify admission policies, resulting in lower reimbursements for those patients.

Our tenants experience operational challenges fromtime-to-time, and this can be even more of a risk for those tenants that grow via acquisitions in a short time frame like Steward, Prime, Adeptus Health, etc. The ability of a company to integrate newly acquired businesses into their existing operational, financial reporting and collection systems is important to ensure the success of the overall enterprise. If such integration is not successfully implemented in a timely manner, operators can be negatively impacted whether it be through write-offs of uncollectible accounts receivable (similar to Prime’s expected write-offs of six to seven percent of their 2016 revenues) or worse in the case of Adeptus Health.

On April 19, 2017, Adeptus Health filed voluntary petitions for relief under Chapter 11 of the Bankruptcy Code in the U.S. Bankruptcy Court for the Northern District of Texas, Dallas Division, to pursue a Chapter 11 reorganization plan (the “Plan”). Pursuant to and subject to the terms of the Plan, on the effective date of the Plan, among other things, all of Adeptus Health’s existing facility leases with us will be assumed by Deerfield, and, in accordance with section 365(b) of the Bankruptcy Code, all cure amounts due and owing to the MPT lessors under such leases shall be paid. Any failure of Adeptus Health to achieve a successful restructuring in bankruptcy could affect its ability to pay us rent and therefore have a significant adverse effect on our financial condition and results of operations.

An adverse result to Ernest, Prime, Adeptus Health, or one of our larger tenants in regulatory proceedings or financial or operational setbacks may have a material adverse effect on the relevant tenant’s operations and financial condition and on its ability to make required lease and loan payments to us, which could negatively affect our ability to service our debt and make distributions to our stockholders. The protections that we have in place to protect against such failure or delay, which can include letters of credit, cross default provisions, parent guarantees, repair reserves and the right to exercise remedies including the termination of the lease and replacement of the operator, may prove to be insufficient, in whole or in part, or may entail further delays. In instances where we have an equity investment in our tenant’s operations, in addition to the effect on these tenants’ ability to meet their financial obligation to us, our ownership and investment interests may also be negatively impacted.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

(a)

None.

(b)

Not applicable.

(c)

None.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

None.

Item 5. Other Information.

(a)

None.

(b)

None.


Item 6. Exhibits.Exhibits

 

Exhibit

Number

Description

4.1(1)

31.1*

Eleventh Supplemental Indenture, dated as of March 24, 2017, by and among MPT Operating Partnership, L.P. and MPT Finance Corporation, as issuers, Medical Properties Trust, Inc., as parent and guarantor, Wilmington Trust, National Association, as trustee, and Deutsche Bank Trust Company Americas, as paying agent, registrar and transfer agent.
10.1*IASIS (Project Ignite) Master Agreement, dated as of May 18, 2017, by and among Steward Heath Care System LLC and subsidiaries of MPT Operating Partnerships, L.P.
10.2*Real Property Asset Purchase Agreement, dated as of May 18, 2017, by and among IASIS Healthcare Corporation, as “IASIS”, and subsidiaries of IASIS, as the “Sellers”, and subsidiaries of MPT Operating Partnership, L.P., as the “MPT Parties”.
10.3*Amendment to Master Lease Agreement, dated as of December 31, 2016, by and among certain Affiliates of MPT Operating Partnership, L.P. and certain Affiliates of Steward Health Care System LLC.
10.4*Joinder and Amendment to Master Lease Agreement, dated as of May 1, 2017, by and among certain Affiliates of MPT Operating Partnership, L.P. and certain Affiliates of Steward Health Care System LLC.
10.5*Amendment to Real Estate Loan Agreement, dated as of May 1, 2017, by and among certain Affiliates of MPT Operating Partnership, L.P. and certain Affiliates of Steward Health Care System LLC.
10.6*Amendment to Master Lease Agreement, dated as of May 2, 2017, by and among certain Affiliates of MPT Operating Partnership, L.P. and certain Affiliates of Steward Health Care System LLC.
31.1*

Certification of Chief Executive Officer pursuant to Rule13a-14(a) under the Securities Exchange Act of 1934. (Medical Properties Trust, Inc.)

31.2*

Certification of Chief Financial Officer pursuant to Rule13a-14(a) under the Securities Exchange Act of 1934. (Medical Properties Trust, Inc.)

31.3*

Certification of Chief Executive Officer pursuant to Rule13a-14(a) under the Securities Exchange Act of 1934. (MPT Operating Partnership, L.P.)

31.4*

Certification of Chief Financial Officer pursuant to Rule13a-14(a) under the Securities Exchange Act of 1934. (MPT Operating Partnership, L.P.)

32.1**

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (Medical Properties Trust, Inc.)

32.2**

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (MPT Operating Partnership, L.P.)

Exhibit 101.INS

XBRL Instance Document

Exhibit 101.SCH

XBRL Taxonomy Extension Schema Document

Exhibit 101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document

Exhibit 101.DEF

XBRL Taxonomy Extension Definition Linkbase Document

Exhibit
Number

Description

Exhibit 101.LAB

XBRL Taxonomy Extension Label Linkbase Document

Exhibit 101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document

 

(1)

*

Incorporated by reference to Registrant’s current report on Form8-K, filed with the Commission on March 27, 2017.

Filed herewith.

**

Filed

Furnished herewith.

**Furnished herewith.


SIGNATURESIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

MEDICAL PROPERTIES TRUST, INC.

By:

/s/ J. Kevin Hanna

J. Kevin Hanna

Vice President, Controller, Assistant Treasurer, and Chief Accounting Officer

(Principal Accounting Officer)

MPT OPERATING PARTNERSHIP, L.P.

By:

/s/ J. Kevin Hanna

J. Kevin Hanna

Vice President, Controller, Assistant

Treasurer, and Chief Accounting Officer

of the sole member of the general partner

of MPT Operating Partnership, L.P.

(Principal Accounting Officer)

Date: August 9, 2017

INDEX TO EXHIBITS

Exhibit
Number

Description

4.1(1)Eleventh Supplemental Indenture, dated as of March  24, 2017, by and among MPT Operating Partnership, L.P. and MPT Finance Corporation, as issuers, Medical Properties Trust, Inc., as parent and guarantor, Wilmington Trust, National Association, as trustee, and Deutsche Bank Trust Company Americas, as paying agent, registrar and transfer agent.
10.1*IASIS (Project Ignite) Master Agreement, dated as of May 18, 2017, by and among Steward Heath Care System LLC and subsidiaries of MPT Operating Partnerships, L.P.
10.2*Real Property Asset Purchase Agreement, dated as of May 18, 2017, by and among IASIS Healthcare Corporation, as “IASIS”, and subsidiaries of IASIS, as the “Sellers”, and subsidiaries of MPT Operating Partnership, L.P., as the “MPT Parties”.
10.3*Amendment to Master Lease Agreement, dated as of December 31, 2016, by and among certain Affiliates of MPT Operating Partnership, L.P. and certain Affiliates of Steward Health Care System LLC.
10.4*Joinder and Amendment to Master Lease Agreement, dated as of May 1, 2017, by and among certain Affiliates of MPT Operating Partnership, L.P. and certain Affiliates of Steward Health Care System LLC.
10.5*Amendment to Real Estate Loan Agreement, dated as of May 1, 2017, by and among certain Affiliates of MPT Operating Partnership, L.P. and certain Affiliates of Steward Health Care System LLC.
10.6*Amendment to Master Lease Agreement, dated as of May 2, 2017, by and among certain Affiliates of MPT Operating Partnership, L.P. and certain Affiliates of Steward Health Care System LLC.
31.1*Certification of Chief Executive Officer pursuant to Rule13a-14(a) under the Securities Exchange Act of 1934. (Medical Properties Trust, Inc.)
31.2*Certification of Chief Financial Officer pursuant to Rule13a-14(a) under the Securities Exchange Act of 1934. (Medical Properties Trust, Inc.)
31.3*Certification of Chief Executive Officer pursuant to Rule13a-14(a) under the Securities Exchange Act of 1934. (MPT Operating Partnership, L.P.)
31.4*Certification of Chief Financial Officer pursuant to Rule13a-14(a) under the Securities Exchange Act of 1934. (MPT Operating Partnership, L.P.)
32.1**Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section  1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (Medical Properties Trust, Inc.)
32.2**Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section  1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (MPT Operating Partnership, L.P.)
Exhibit 101.INSXBRL Instance Document
Exhibit 101.SCHXBRL Taxonomy Extension Schema Document
Exhibit 101.CALXBRL Taxonomy Extension Calculation Linkbase Document

Exhibit
Number

Description

Exhibit 101.DEFXBRL Taxonomy Extension Definition Linkbase Document
Exhibit 101.LABXBRL Taxonomy Extension Label Linkbase Document
Exhibit 101.PREXBRL Taxonomy Extension Presentation Linkbase Document

(1)Incorporated by reference to Registrant’s current report on Form8-K, filed with the Commission on March 27, 2017.
*Filed herewith.
**Furnished herewith.

 

51Date: May 10, 2018

31