UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2023
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number 001-32559
Commission file number 333-177186
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) |
REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE: (205) 969-3755
Securities registered pursuant to Section 12(b) of the Act:
| | |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common stock, par value $0.001 per share, of Medical Properties Trust, Inc. | MPW | The New York Stock Exchange |
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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | | | | | |
Large accelerated filer |
| ☒ (Medical Properties Trust, Inc. only) |
| Accelerated filer |
| ☐ |
Non-accelerated filer |
| ☒ (MPT Operating Partnership, L.P. only) |
| 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 Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of November 3, 2023, Medical Properties Trust, Inc. had 599.0 million shares of common stock, par value $0.001, outstanding.
EXPLANATORY NOTE
This report combines the Quarterly Reports on Form 10-Q for the three and nine months ended September 30, 2023 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,” “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 “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 FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED September 30, 2023
Table of Contents
| |
| Page |
PART I — FINANCIAL INFORMATION | 3 |
Item 1 Financial Statements | 3 |
Medical Properties Trust, Inc. and Subsidiaries | |
Condensed Consolidated Balance Sheets at September 30, 2023 and December 31, 2022 | 3 |
Condensed Consolidated Statements of Net Income for the Three and Nine Months Ended September 30, 2023 and 2022 | 4 |
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2023 and 2022 | 5 |
Condensed Consolidated Statements of Equity for the Three and Nine Months Ended September 30, 2023 and 2022 | 6 |
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2023 and 2022 | 8 |
MPT Operating Partnership, L.P. and Subsidiaries | |
Condensed Consolidated Balance Sheets at September 30, 2023 and December 31, 2022 | 9 |
Condensed Consolidated Statements of Net Income for the Three and Nine Months Ended September 30, 2023 and 2022 | 10 |
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2023 and 2022 | 11 |
Condensed Consolidated Statements of Capital for the Three and Nine Months Ended September 30, 2023 and 2022 | 12 |
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2023 and 2022 | 14 |
Medical Properties Trust, Inc. and MPT Operating Partnership, L.P. and Subsidiaries | |
Notes to Condensed Consolidated Financial Statements | 15 |
Item 2 Management’s Discussion and Analysis of Financial Condition and Results of Operations | 33 |
Item 3 Quantitative and Qualitative Disclosures about Market Risk | 43 |
Item 4 Controls and Procedures | 45 |
PART II — OTHER INFORMATION | 46 |
Item 1 Legal Proceedings | 46 |
Item 1A Risk Factors | 46 |
Item 2 Unregistered Sales of Equity Securities and Use of Proceeds | 46 |
Item 3 Defaults Upon Senior Securities | 47 |
Item 4 Mine Safety Disclosures | 47 |
Item 5 Other Information | 47 |
Item 6 Exhibits | 48 |
SIGNATURE | 49 |
| |
2
PART I — FINANCIAL INFORMATION
Item 1. Financial Statements.
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
| | | | | | | | |
| | September 30, 2023 | | | December 31, 2022 | |
(In thousands, except per share amounts) | | (Unaudited) | | | (Note 2) | |
Assets | | | | | | |
Real estate assets | | | | | | |
Land, buildings and improvements, intangible lease assets, and other | | $ | 13,042,260 | | | $ | 13,862,415 | |
Investment in financing leases | | | 1,233,336 | | | | 1,691,323 | |
Real estate held for sale | | | 290,321 | | | | — | |
Mortgage loans | | | 302,476 | | | | 364,101 | |
Gross investment in real estate assets | | | 14,868,393 | | | | 15,917,839 | |
Accumulated depreciation and amortization | | | (1,315,223 | ) | | | (1,193,312 | ) |
Net investment in real estate assets | | | 13,553,170 | | | | 14,724,527 | |
Cash and cash equivalents | | | 340,058 | | | | 235,668 | |
Interest and rent receivables, net | | | 195,559 | | | | 167,035 | |
Straight-line rent receivables | | | 788,761 | | | | 787,166 | |
Investments in unconsolidated real estate joint ventures | | | 1,461,725 | | | | 1,497,903 | |
Investments in unconsolidated operating entities | | | 1,843,847 | | | | 1,444,872 | |
Other loans | | | 263,471 | | | | 227,839 | |
Other assets | | | 558,291 | | | | 572,990 | |
Total Assets | | $ | 19,004,882 | | | $ | 19,658,000 | |
Liabilities and Equity | | | | | | |
Liabilities | | | | | | |
Debt, net | | $ | 10,157,079 | | | $ | 10,268,412 | |
Accounts payable and accrued expenses | | | 375,888 | | | | 621,324 | |
Deferred revenue | | | 32,280 | | | | 27,727 | |
Obligations to tenants and other lease liabilities | | | 154,218 | | | | 146,130 | |
Total Liabilities | | | 10,719,465 | | | | 11,063,593 | |
Equity | | | | | | |
Preferred stock, $0.001 par value. Authorized 10,000 shares; no shares outstanding | | | — | | | | — | |
Common stock, $0.001 par value. Authorized 750,000 shares; issued and outstanding — 598,444 shares at September 30, 2023 and 597,476 shares at December 31, 2022 | | | 598 | | | | 597 | |
Additional paid-in capital | | | 8,558,768 | | | | 8,535,140 | |
Retained (deficit) earnings | | | (215,058 | ) | | | 116,285 | |
Accumulated other comprehensive loss | | | (59,778 | ) | | | (59,184 | ) |
Total Medical Properties Trust, Inc. stockholders’ equity | | | 8,284,530 | | | | 8,592,838 | |
Non-controlling interests | | | 887 | | | | 1,569 | |
Total Equity | | | 8,285,417 | | | | 8,594,407 | |
Total Liabilities and Equity | | $ | 19,004,882 | | | $ | 19,658,000 | |
See accompanying notes to condensed consolidated financial statements.
3
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Net Income
(Unaudited)
| | | | | | | | | | | | | | | |
| For the Three Months Ended September 30, | | | For the Nine Months Ended September 30, | |
(In thousands, except per share amounts) | 2023 | | | 2022 | | | 2023 | | | 2022 | |
Revenues | | | | | | | | | | | |
Rent billed | $ | 229,306 | | | $ | 232,418 | | | $ | 724,954 | | | $ | 737,029 | |
Straight-line rent | | 21,511 | | | | 26,552 | | | | 38,875 | | | | 146,114 | |
Income from financing leases | | 26,066 | | | | 51,011 | | | | 107,729 | | | | 154,660 | |
Interest and other income | | 29,693 | | | | 42,358 | | | | 122,624 | | | | 124,562 | |
Total revenues | | 306,576 | | | | 352,339 | | | | 994,182 | | | | 1,162,365 | |
Expenses | | | | | | | | | | | |
Interest | | 106,709 | | | | 88,076 | | | | 308,833 | | | | 266,989 | |
Real estate depreciation and amortization | | 77,802 | | | | 81,873 | | | | 526,065 | | | | 251,523 | |
Property-related | | 6,483 | | | | 8,265 | | | | 38,269 | | | | 37,998 | |
General and administrative | | 38,110 | | | | 37,319 | | | | 115,438 | | | | 117,601 | |
Total expenses | | 229,104 | | | | 215,533 | | | | 988,605 | | | | 674,111 | |
Other income (expense) | | | | | | | | | | | |
(Loss) gain on sale of real estate | | (20 | ) | | | 68,795 | | | | 209 | | | | 536,788 | |
Real estate and other impairment (charges) recovery | | (3,750 | ) | | | 19,450 | | | | (93,288 | ) | | | 14,575 | |
Earnings from equity interests | | 11,264 | | | | 11,483 | | | | 34,840 | | | | 33,606 | |
Debt refinancing and unutilized financing benefit (costs) | | 862 | | | | (17 | ) | | | 46 | | | | (9,452 | ) |
Other (including fair value adjustments on securities) | | 41,125 | | | | 4,082 | | | | 25,447 | | | | 20,875 | |
Total other income (expense) | | 49,481 | | | | 103,793 | | | | (32,746 | ) | | | 596,392 | |
| | | | | | | | | | | |
Income (loss) before income tax | | 126,953 | | | | 240,599 | | | | (27,169 | ) | | | 1,084,646 | |
Income tax (expense) benefit | | (10,058 | ) | | | (18,579 | ) | | | 134,661 | | | | (40,615 | ) |
| | | | | | | | | | | |
Net income | | 116,895 | | | | 222,020 | | | | 107,492 | | | | 1,044,031 | |
Net income attributable to non-controlling interests | | (185 | ) | | | (227 | ) | | | (25 | ) | | | (960 | ) |
Net income attributable to MPT common stockholders | $ | 116,710 | | | $ | 221,793 | | | $ | 107,467 | | | $ | 1,043,071 | |
| | | | | | | | | | | |
Earnings per common share — basic and diluted | | | | | | | | | | | |
Net income attributable to MPT common stockholders | $ | 0.19 | | | $ | 0.37 | | | $ | 0.18 | | | $ | 1.74 | |
| | | | | | | | | | | |
Weighted average shares outstanding — basic | | 598,444 | | | | 598,980 | | | | 598,363 | | | | 598,828 | |
Weighted average shares outstanding — diluted | | 598,553 | | | | 599,339 | | | | 598,406 | | | | 599,099 | |
| | | | | | | | | | | |
Dividends declared per common share | $ | 0.15 | | | $ | 0.29 | | | $ | 0.73 | | | $ | 0.87 | |
See accompanying notes to condensed consolidated financial statements.
4
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income
(Unaudited)
| | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | | | For the Nine Months Ended September 30, | |
(In thousands) | | 2023 | | | 2022 | | | 2023 | | | 2022 | |
Net income | | $ | 116,895 | | | $ | 222,020 | | | $ | 107,492 | | | $ | 1,044,031 | |
Other comprehensive income: | | | | | | | | | | | | |
Unrealized (loss) gain on interest rate swaps, net of tax | | | (12,440 | ) | | | 52,975 | | | | (9,845 | ) | | | 123,827 | |
Reclassification of interest rate swap gain from AOCI, net of tax | | | — | | | | — | | | | (28,553 | ) | | | — | |
Foreign currency translation (loss) gain | | | (54,018 | ) | | | (108,845 | ) | | | 34,570 | | | | (226,401 | ) |
Reclassification of foreign currency translation loss from AOCI | | | — | | | | — | | | | 3,234 | | | | — | |
Total comprehensive income | | | 50,437 | | | | 166,150 | | | | 106,898 | | | | 941,457 | |
Comprehensive income attributable to non-controlling interests | | | (185 | ) | | | (227 | ) | | | (25 | ) | | | (960 | ) |
Comprehensive income attributable to MPT common stockholders | | $ | 50,252 | | | $ | 165,923 | | | $ | 106,873 | | | $ | 940,497 | |
See accompanying notes to condensed consolidated financial statements.
5
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Equity
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred | | | Common | | | | | | | | | | | | | | | | |
(In thousands, except per share amounts) | | Shares | | | Par Value | | | Shares | | | Par Value | | | Additional Paid-in Capital | | | Retained Earnings (Deficit) | | | Accumulated Other Comprehensive (Loss) Income | | | Non- Controlling Interests | | | Total Equity | |
Balance at December 31, 2022 | | | — | | | $ | — | | | | 597,476 | | | $ | 597 | | | $ | 8,535,140 | | | $ | 116,285 | | | $ | (59,184 | ) | | $ | 1,569 | | | $ | 8,594,407 | |
Net income | | | — | | | | — | | | | — | | | | — | | | | — | | | | 32,794 | | | | — | | | | 236 | | | | 33,030 | |
Unrealized loss on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (15,325 | ) | | | — | | | | (15,325 | ) |
Reclassification of interest rate swap gain to earnings, net of tax | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (28,553 | ) | | | — | | | | (28,553 | ) |
Foreign currency translation gain | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 28,143 | | | | — | | | | 28,143 | |
Stock vesting and amortization of stock-based compensation | | | — | | | | — | | | | 1,325 | | | | 1 | | | | 11,828 | | | | — | | | | — | | | | — | | | | 11,829 | |
Stock vesting - satisfaction of tax withholdings | | | — | | | | — | | | | (499 | ) | | | — | | | | (5,554 | ) | | | — | | | | — | | | | — | | | | (5,554 | ) |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (231 | ) | | | (231 | ) |
Dividends declared ($0.29 per common share) | | | — | | | | — | | | | — | | | | — | | | | — | | | | (174,492 | ) | | | — | | | | — | | | | (174,492 | ) |
Balance at March 31, 2023 | | | — | | | $ | — | | | | 598,302 | | | $ | 598 | | | $ | 8,541,414 | | | $ | (25,413 | ) | | $ | (74,919 | ) | | $ | 1,574 | | | $ | 8,443,254 | |
Net loss | | | — | | | | — | | | | — | | | | — | | | | — | | | | (42,037 | ) | | | — | | | | (396 | ) | | | (42,433 | ) |
Unrealized gain on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 17,920 | | | | — | | | | 17,920 | |
Foreign currency translation gain | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 60,445 | | | | — | | | | 60,445 | |
Reclassification of foreign currency translation loss to earnings | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 3,234 | | | | — | | | | 3,234 | |
Stock vesting and amortization of stock-based compensation | | | — | | | | — | | | | 59 | | | | — | | | | 6,437 | | | | — | | | | — | | | | — | | | | 6,437 | |
Stock vesting - satisfaction of tax withholdings | | | — | | | | — | | | | (17 | ) | | | — | | | | (16 | ) | | | — | | | | — | | | | — | | | | (16 | ) |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (276 | ) | | | (276 | ) |
Dividends declared ($0.29 per common share) | | | — | | | | — | | | | — | | | | — | | | | — | | | | (173,851 | ) | | | — | | | | — | | | | (173,851 | ) |
Balance at June 30, 2023 | | | — | | | $ | — | | | | 598,344 | | | $ | 598 | | | $ | 8,547,835 | | | $ | (241,301 | ) | | $ | 6,680 | | | $ | 902 | | | $ | 8,314,714 | |
Net income | | | — | | | | — | | | | — | | | | — | | | | — | | | | 116,710 | | | | — | | | | 185 | | | | 116,895 | |
Unrealized loss on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (12,440 | ) | | | — | | | | (12,440 | ) |
Foreign currency translation loss | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (54,018 | ) | | | — | | | | (54,018 | ) |
Stock vesting and amortization of stock-based compensation | | | — | | | | — | | | | 156 | | | | — | | | | 11,453 | | | | — | | | | — | | | | — | | | | 11,453 | |
Stock vesting - satisfaction of tax withholdings | | | — | | | | — | | | | (56 | ) | | | — | | | | (520 | ) | | | — | | | | — | | | | — | | | | (520 | ) |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (200 | ) | | | (200 | ) |
Dividends declared ($0.15 per common share) | | | — | | | | — | | | | — | | | | — | | | | — | | | | (90,467 | ) | | | — | | | | — | | | | (90,467 | ) |
Balance at September 30, 2023 | | | — | | | $ | — | | | | 598,444 | | | $ | 598 | | | $ | 8,558,768 | | | $ | (215,058 | ) | | $ | (59,778 | ) | | $ | 887 | | | $ | 8,285,417 | |
See accompanying notes to condensed consolidated financial statements.
6
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Equity
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred | | | Common | | | | | | | | | | | | | | | | |
(In thousands, except per share amounts) | | Shares | | | Par Value | | | Shares | | | Par Value | | | Additional Paid-in Capital | | | Retained Earnings (Deficit) | | | Accumulated Other Comprehensive (Loss) Income | | | Non- Controlling Interests | | | Total Equity | |
Balance at December 31, 2021 | | | — | | | $ | — | | | | 596,748 | | | $ | 597 | | | $ | 8,564,009 | | | $ | (87,691 | ) | | $ | (36,727 | ) | | $ | 5,483 | | | $ | 8,445,671 | |
Net income | | | — | | | | — | | | | — | | | | — | | | | — | | | | 631,681 | | | | — | | | | 266 | | | | 631,947 | |
Unrealized gain on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 44,932 | | | | — | | | | 44,932 | |
Foreign currency translation loss | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (13,215 | ) | | | — | | | | (13,215 | ) |
Stock vesting and amortization of stock-based compensation | | | — | | | | — | | | | 3,107 | | | | 3 | | | | 11,801 | | | | — | | | | — | | | | — | | | | 11,804 | |
Stock vesting - satisfaction of tax withholdings | | | — | | | | — | | | | (1,179 | ) | | | (1 | ) | | | (27,918 | ) | | | — | | | | — | | | | — | | | | (27,919 | ) |
Issuance of non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 929 | | | | 929 | |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (772 | ) | | | (772 | ) |
Dividends declared ($0.29 per common share) | | | — | | | | — | | | | — | | | | — | | | | — | | | | (174,018 | ) | | | — | | | | — | | | | (174,018 | ) |
Balance at March 31, 2022 | | | — | | | $ | — | | | | 598,676 | | | $ | 599 | | | $ | 8,547,892 | | | $ | 369,972 | | | $ | (5,010 | ) | | $ | 5,906 | | | $ | 8,919,359 | |
Net income | | | — | | | | — | | | | — | | | | — | | | | — | | | | 189,597 | | | | — | | | | 467 | | | | 190,064 | |
Unrealized gain on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 25,920 | | | | — | | | | 25,920 | |
Foreign currency translation loss | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (104,341 | ) | | | — | | | | (104,341 | ) |
Stock vesting and amortization of stock-based compensation | | | — | | | | — | | | | 204 | | | | — | | | | 10,108 | | | | — | | | | — | | | | — | | | | 10,108 | |
Stock vesting - satisfaction of tax withholdings | | | — | | | | — | | | | (41 | ) | | | — | | | | (880 | ) | | | — | | | | — | | | | — | | | | (880 | ) |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (335 | ) | | | (335 | ) |
Dividends declared ($0.29 per common share) | | | — | | | | — | | | | — | | | | — | | | | — | | | | (174,024 | ) | | | — | | | | — | | | | (174,024 | ) |
Balance at June 30, 2022 | | | — | | | $ | — | | | | 598,839 | | | $ | 599 | | | $ | 8,557,120 | | | $ | 385,545 | | | $ | (83,431 | ) | | $ | 6,038 | | | $ | 8,865,871 | |
Net income | | | — | | | | — | | | | — | | | | — | | | | — | | | | 221,793 | | | | — | | | | 227 | | | | 222,020 | |
Unrealized gain on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 52,975 | | | | — | | | | 52,975 | |
Foreign currency translation loss | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (108,845 | ) | | | — | | | | (108,845 | ) |
Stock vesting and amortization of stock-based compensation | | | — | | | | — | | | | 185 | | | | — | | | | 11,089 | | | | — | | | | — | | | | — | | | | 11,089 | |
Stock vesting - satisfaction of tax withholdings | | | — | | | | — | | | | (41 | ) | | | — | | | | (636 | ) | | | — | | | | — | | | | — | | | | (636 | ) |
Acquisition of non-controlling interest | | | — | | | | — | | | | — | | | | — | | | | (30,428 | ) | | | — | | | | — | | | | (4,594 | ) | | | (35,022 | ) |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (205 | ) | | | (205 | ) |
Dividends declared ($0.29 per common share) | | | — | | | | — | | | | — | | | | — | | | | — | | | | (173,999 | ) | | | — | | | | — | | | | (173,999 | ) |
Balance at September 30, 2022 | | | — | | | $ | — | | | | 598,983 | | | $ | 599 | | | $ | 8,537,145 | | | $ | 433,339 | | | $ | (139,301 | ) | | $ | 1,466 | | | $ | 8,833,248 | |
See accompanying notes to condensed consolidated financial statements.
7
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited)
| | | | | | | | |
| | For the Nine Months Ended September 30, | |
| | 2023 | | | 2022 | |
| | (In thousands) | |
Operating activities | | | | | | |
Net income | | $ | 107,492 | | | $ | 1,044,031 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | |
Depreciation and amortization | | | 536,200 | | | | 260,717 | |
Amortization of deferred financing costs and debt discount | | | 11,978 | | | | 13,123 | |
Straight-line rent revenue and other | | | (174,202 | ) | | | (214,435 | ) |
Stock-based compensation | | | 29,719 | | | | 33,001 | |
Gain on sale of real estate | | | (209 | ) | | | (536,788 | ) |
Real estate and other impairment charges (recovery) | | | 93,288 | | | | (14,575 | ) |
Straight-line rent and other write-off | | | 150,576 | | | | 35,259 | |
Debt refinancing and unutilized financing (benefit) costs | | | (46 | ) | | | 9,452 | |
Tax rate changes and other | | | (164,535 | ) | | | 6,901 | |
Non-cash revenue from debt and equity securities received | | | (81,706 | ) | | | — | |
Other adjustments | | | (27,500 | ) | | | (2,136 | ) |
Changes in: | | | | | | |
Interest and rent receivables | | | (100,384 | ) | | | (68,929 | ) |
Other assets | | | (6,701 | ) | | | (7,551 | ) |
Accounts payable and accrued expenses | | | (6,279 | ) | | | 8,030 | |
Deferred revenue | | | 2,677 | | | | (8,185 | ) |
Net cash provided by operating activities | | | 370,368 | | | | 557,915 | |
Investing activities | | | | | | |
Cash paid for acquisitions and other related investments | | | (235,187 | ) | | | (972,243 | ) |
Net proceeds from sale of real estate | | | 589,420 | | | | 2,185,574 | |
Principal received on loans receivable | | | 499,549 | | | | 52,317 | |
Investment in loans receivable | | | (220,223 | ) | | | (179,542 | ) |
Construction in progress and other | | | (80,708 | ) | | | (97,783 | ) |
Proceeds from return of equity investment | | | 12,430 | | | | 14,295 | |
Capital additions and other investments, net | | | (217,940 | ) | | | (144,307 | ) |
Net cash provided by investing activities | | | 347,341 | | | | 858,311 | |
Financing activities | | | | | | |
Payments of term debt | | | (533,864 | ) | | | (869,606 | ) |
Revolving credit facility, net | | | 426,515 | | | | (64,055 | ) |
Dividends paid | | | (524,155 | ) | | | (524,536 | ) |
Lease deposits and other obligations to tenants | | | 7,752 | | | | (2,591 | ) |
Stock vesting - satisfaction of tax withholdings | | | (6,090 | ) | | | (29,457 | ) |
Debt refinancing, deferred financing costs, and other financing activities | | | 12,243 | | | | (53,444 | ) |
Net cash used for financing activities | | | (617,599 | ) | | | (1,543,689 | ) |
Increase (decrease) in cash, cash equivalents, and restricted cash for period | | | 100,110 | | | | (127,463 | ) |
Effect of exchange rate changes | | | 4,238 | | | | (29,739 | ) |
Cash, cash equivalents, and restricted cash at beginning of period | | | 241,538 | | | | 461,882 | |
Cash, cash equivalents, and restricted cash at end of period | | $ | 345,886 | | | $ | 304,680 | |
Interest paid | | $ | 322,006 | | | $ | 285,417 | |
Supplemental schedule of non-cash investing activities: | | | | | | |
Debt and equity securities received for certain obligations, real estate, and revenue | | $ | 804,520 | | | $ | — | |
Certain obligations and receivables satisfied and real estate sold | | | 722,814 | | | | — | |
Supplemental schedule of non-cash financing activities: | | | | | | |
Dividends declared, unpaid | | $ | 90,467 | | | $ | 173,999 | |
Cash, cash equivalents, and restricted cash are comprised of the following: | | | | | | |
Beginning of period: | | | | | | |
Cash and cash equivalents | | $ | 235,668 | | | $ | 459,227 | |
Restricted cash, included in Other assets | | | 5,870 | | | | 2,655 | |
| | $ | 241,538 | | | $ | 461,882 | |
End of period: | | | | | | |
Cash and cash equivalents | | $ | 340,058 | | | $ | 299,171 | |
Restricted cash, included in Other assets | | | 5,828 | | | | 5,509 | |
| | $ | 345,886 | | | $ | 304,680 | |
See accompanying notes to condensed consolidated financial statements.
8
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
| | | | | | | | |
| | September 30, 2023 | | | December 31, 2022 | |
(In thousands) | | (Unaudited) | | | (Note 2) | |
Assets | | | | | | |
Real estate assets | | | | | | |
Land, buildings and improvements, intangible lease assets, and other | | $ | 13,042,260 | | | $ | 13,862,415 | |
Investment in financing leases | | | 1,233,336 | | | | 1,691,323 | |
Real estate held for sale | | | 290,321 | | | | — | |
Mortgage loans | | | 302,476 | | | | 364,101 | |
Gross investment in real estate assets | | | 14,868,393 | | | | 15,917,839 | |
Accumulated depreciation and amortization | | | (1,315,223 | ) | | | (1,193,312 | ) |
Net investment in real estate assets | | | 13,553,170 | | | | 14,724,527 | |
Cash and cash equivalents | | | 340,058 | | | | 235,668 | |
Interest and rent receivables, net | | | 195,559 | | | | 167,035 | |
Straight-line rent receivables | | | 788,761 | | | | 787,166 | |
Investments in unconsolidated real estate joint ventures | | | 1,461,725 | | | | 1,497,903 | |
Investments in unconsolidated operating entities | | | 1,843,847 | | | | 1,444,872 | |
Other loans | | | 263,471 | | | | 227,839 | |
Other assets | | | 558,291 | | | | 572,990 | |
Total Assets | | $ | 19,004,882 | | | $ | 19,658,000 | |
Liabilities and Capital | | | | | | |
Liabilities | | | | | | |
Debt, net | | $ | 10,157,079 | | | $ | 10,268,412 | |
Accounts payable and accrued expenses | | | 284,262 | | | | 444,354 | |
Deferred revenue | | | 32,280 | | | | 27,727 | |
Obligations to tenants and other lease liabilities | | | 154,218 | | | | 146,130 | |
Payable due to Medical Properties Trust, Inc. | | | 91,236 | | | | 176,580 | |
Total Liabilities | | | 10,719,075 | | | | 11,063,203 | |
Capital | | | | | | |
General Partner — issued and outstanding — 5,986 units at September 30, 2023 and 5,976 units at December 31, 2022 | | | 83,521 | | | | 86,599 | |
Limited Partners — issued and outstanding — 592,458 units at September 30, 2023 and 591,500 units at December 31, 2022 | | | 8,261,177 | | | | 8,565,813 | |
Accumulated other comprehensive loss | | | (59,778 | ) | | | (59,184 | ) |
Total MPT Operating Partnership, L.P. capital | | | 8,284,920 | | | | 8,593,228 | |
Non-controlling interests | | | 887 | | | | 1,569 | |
Total Capital | | | 8,285,807 | | | | 8,594,797 | |
Total Liabilities and Capital | | $ | 19,004,882 | | | $ | 19,658,000 | |
See accompanying notes to condensed consolidated financial statements.
9
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Condensed Consolidated Statements of Net Income
(Unaudited)
| | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | | | For the Nine Months Ended September 30, | |
(In thousands, except per unit amounts) | | 2023 | | | 2022 | | | 2023 | | | 2022 | |
Revenues | | | | | | | | | | | | |
Rent billed | | $ | 229,306 | | | $ | 232,418 | | | $ | 724,954 | | | $ | 737,029 | |
Straight-line rent | | | 21,511 | | | | 26,552 | | | | 38,875 | | | | 146,114 | |
Income from financing leases | | | 26,066 | | | | 51,011 | | | | 107,729 | | | | 154,660 | |
Interest and other income | | | 29,693 | | | | 42,358 | | | | 122,624 | | | | 124,562 | |
Total revenues | | | 306,576 | | | | 352,339 | | | | 994,182 | | | | 1,162,365 | |
Expenses | | | | | | | | | | | | |
Interest | | | 106,709 | | | | 88,076 | | | | 308,833 | | | | 266,989 | |
Real estate depreciation and amortization | | | 77,802 | | | | 81,873 | | | | 526,065 | | | | 251,523 | |
Property-related | | | 6,483 | | | | 8,265 | | | | 38,269 | | | | 37,998 | |
General and administrative | | | 38,110 | | | | 37,319 | | | | 115,438 | | | | 117,601 | |
Total expenses | | | 229,104 | | | | 215,533 | | | | 988,605 | | | | 674,111 | |
Other income (expense) | | | | | | | | | | | | |
(Loss) gain on sale of real estate | | | (20 | ) | | | 68,795 | | | | 209 | | | | 536,788 | |
Real estate and other impairment (charges) recovery | | | (3,750 | ) | | | 19,450 | | | | (93,288 | ) | | | 14,575 | |
Earnings from equity interests | | | 11,264 | | | | 11,483 | | | | 34,840 | | | | 33,606 | |
Debt refinancing and unutilized financing benefit (costs) | | | 862 | | | | (17 | ) | | | 46 | | | | (9,452 | ) |
Other (including fair value adjustments on securities) | | | 41,125 | | | | 4,082 | | | | 25,447 | | | | 20,875 | |
Total other income (expense) | | | 49,481 | | | | 103,793 | | | | (32,746 | ) | | | 596,392 | |
| | | | | | | | | | | | |
Income (loss) before income tax | | | 126,953 | | | | 240,599 | | | | (27,169 | ) | | | 1,084,646 | |
Income tax (expense) benefit | | | (10,058 | ) | | | (18,579 | ) | | | 134,661 | | | | (40,615 | ) |
| | | | | | | | | | | | |
Net income | | | 116,895 | | | | 222,020 | | | | 107,492 | | | | 1,044,031 | |
Net income attributable to non-controlling interests | | | (185 | ) | | | (227 | ) | | | (25 | ) | | | (960 | ) |
Net income attributable to MPT Operating Partnership partners | | $ | 116,710 | | | $ | 221,793 | | | $ | 107,467 | | | $ | 1,043,071 | |
| | | | | | | | | | | | |
Earnings per unit — basic and diluted | | | | | | | | | | | | |
Net income attributable to MPT Operating Partnership partners | | $ | 0.19 | | | $ | 0.37 | | | $ | 0.18 | | | $ | 1.74 | |
| | | | | | | | | | | | |
Weighted average units outstanding — basic | | | 598,444 | | | | 598,980 | | | | 598,363 | | | | 598,828 | |
Weighted average units outstanding — diluted | | | 598,553 | | | | 599,339 | | | | 598,406 | | | | 599,099 | |
| | | | | | | | | | | | |
Dividends declared per unit | | $ | 0.15 | | | $ | 0.29 | | | $ | 0.73 | | | $ | 0.87 | |
See accompanying notes to condensed consolidated financial statements.
10
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income
(Unaudited)
| | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | | | For the Nine Months Ended September 30, | |
(In thousands) | | 2023 | | | 2022 | | | 2023 | | | 2022 | |
Net income | | $ | 116,895 | | | $ | 222,020 | | | $ | 107,492 | | | $ | 1,044,031 | |
Other comprehensive income: | | | | | | | | | | | | |
Unrealized (loss) gain on interest rate swaps, net of tax | | | (12,440 | ) | | | 52,975 | | | | (9,845 | ) | | | 123,827 | |
Reclassification of interest rate swap gain from AOCI, net of tax | | | — | | | | — | | | | (28,553 | ) | | | — | |
Foreign currency translation (loss) gain | | | (54,018 | ) | | | (108,845 | ) | | | 34,570 | | | | (226,401 | ) |
Reclassification of foreign currency translation loss from AOCI | | | — | | | | — | | | | 3,234 | | | | — | |
Total comprehensive income | | | 50,437 | | | | 166,150 | | | | 106,898 | | | | 941,457 | |
Comprehensive income attributable to non-controlling interests | | | (185 | ) | | | (227 | ) | | | (25 | ) | | | (960 | ) |
Comprehensive income attributable to MPT Operating Partnership partners | | $ | 50,252 | | | $ | 165,923 | | | $ | 106,873 | | | $ | 940,497 | |
See accompanying notes to condensed consolidated financial statements.
11
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Condensed Consolidated Statements of Capital
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | General | | | Limited Partners | | | Accumulated | | | | | | | |
| | Partner | | | Common | | | Other | | | Non- | | | | |
(In thousands, except per unit amounts) | | Units | | | Unit Value | | | Units | | | Unit Value | | | Comprehensive (Loss) Income | | | Controlling Interests | | | Total Capital | |
Balance at December 31, 2022 | | | 5,976 | | | $ | 86,599 | | | | 591,500 | | | $ | 8,565,813 | | | $ | (59,184 | ) | | $ | 1,569 | | | $ | 8,594,797 | |
Net income | | | — | | | | 328 | | | | — | | | | 32,466 | | | | — | | | | 236 | | | | 33,030 | |
Unrealized loss on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | (15,325 | ) | | | — | | | | (15,325 | ) |
Reclassification of interest rate swap gain to earnings, net of tax | | | — | | | | — | | | | — | | | | — | | | | (28,553 | ) | | | — | | | | (28,553 | ) |
Foreign currency translation gain | | | — | | | | — | | | | — | | | | — | | | | 28,143 | | | | — | | | | 28,143 | |
Unit vesting and amortization of unit-based compensation | | | 13 | | | | 118 | | | | 1,312 | | | | 11,711 | | | | — | | | | — | | | | 11,829 | |
Unit vesting - satisfaction of tax withholdings | | | (5 | ) | | | (56 | ) | | | (494 | ) | | | (5,498 | ) | | | — | | | | — | | | | (5,554 | ) |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | (231 | ) | | | (231 | ) |
Distributions declared ($0.29 per unit) | | | — | | | | (1,745 | ) | | | — | | | | (172,747 | ) | | | — | | | | — | | | | (174,492 | ) |
Balance at March 31, 2023 | | | 5,984 | | | $ | 85,244 | | | | 592,318 | | | $ | 8,431,745 | | | $ | (74,919 | ) | | $ | 1,574 | | | $ | 8,443,644 | |
Net loss | | | — | | | | (420 | ) | | | — | | | | (41,617 | ) | | | — | | | | (396 | ) | | | (42,433 | ) |
Unrealized gain on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | 17,920 | | | | — | | | | 17,920 | |
Foreign currency translation gain | | | — | | | | — | | | | — | | | | — | | | | 60,445 | | | | — | | | | 60,445 | |
Reclassification of foreign currency translation loss to earnings | | | — | | | | — | | | | — | | | | — | | | | 3,234 | | | | — | | | | 3,234 | |
Unit vesting and amortization of unit-based compensation | | | 1 | | | | 64 | | | | 58 | | | | 6,373 | | | | — | | | | — | | | | 6,437 | |
Unit vesting - satisfaction of tax withholdings | | | — | | | | — | | | | (17 | ) | | | (16 | ) | | | — | | | | — | | | | (16 | ) |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | (276 | ) | | | (276 | ) |
Distributions declared ($0.29 per unit) | | | — | | | | (1,739 | ) | | | — | | | | (172,112 | ) | | | — | | | | — | | | | (173,851 | ) |
Balance at June 30, 2023 | | | 5,985 | | | $ | 83,149 | | | | 592,359 | | | $ | 8,224,373 | | | $ | 6,680 | | | $ | 902 | | | $ | 8,315,104 | |
Net income | | | — | | | | 1,167 | | | | — | | | | 115,543 | | | | — | | | | 185 | | | | 116,895 | |
Unrealized loss on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | (12,440 | ) | | | — | | | | (12,440 | ) |
Foreign currency translation loss | | | — | | | | — | | | | — | | | | — | | | | (54,018 | ) | | | — | | | | (54,018 | ) |
Unit vesting and amortization of unit-based compensation | | | 2 | | | | 115 | | | | 154 | | | | 11,338 | | | | — | | | | — | | | | 11,453 | |
Unit vesting - satisfaction of tax withholdings | | | (1 | ) | | | (5 | ) | | | (55 | ) | | | (515 | ) | | | — | | | | — | | | | (520 | ) |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | (200 | ) | | | (200 | ) |
Distributions declared ($0.15 per unit) | | | — | | | | (905 | ) | | | — | | | | (89,562 | ) | | | — | | | | — | | | | (90,467 | ) |
Balance at September 30, 2023 | | | 5,986 | | | $ | 83,521 | | | | 592,458 | | | $ | 8,261,177 | | | $ | (59,778 | ) | | $ | 887 | | | $ | 8,285,807 | |
See accompanying notes to condensed consolidated financial statements.
12
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Condensed Consolidated Statements of Capital
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | General | | | Limited Partners | | | Accumulated | | | | | | | |
| | Partner | | | Common | | | Other | | | Non- | | | | |
(In thousands, except per unit amounts) | | Units | | | Unit Value | | | Units | | | Unit Value | | | Comprehensive (Loss) Income | | | Controlling Interests | | | Total Capital | |
Balance at December 31, 2021 | | | 5,968 | | | $ | 84,847 | | | | 590,780 | | | $ | 8,392,458 | | | $ | (36,727 | ) | | $ | 5,483 | | | $ | 8,446,061 | |
Net income | | | — | | | | 6,317 | | | | — | | | | 625,364 | | | | — | | | | 266 | | | | 631,947 | |
Unrealized gain on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | 44,932 | | | | — | | | | 44,932 | |
Foreign currency translation loss | | | — | | | | — | | | | — | | | | — | | | | (13,215 | ) | | | — | | | | (13,215 | ) |
Unit vesting and amortization of unit-based compensation | | | 31 | | | | 118 | | | | 3,076 | | | | 11,686 | | | | — | | | | — | | | | 11,804 | |
Unit vesting - satisfaction of tax withholdings | | | (12 | ) | | | (279 | ) | | | (1,167 | ) | | | (27,640 | ) | | | — | | | | — | | | | (27,919 | ) |
Issuance of non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | 929 | | | | 929 | |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | (772 | ) | | | (772 | ) |
Distributions declared ($0.29 per unit) | | | — | | | | (1,740 | ) | | | — | | | | (172,278 | ) | | | — | | | | — | | | | (174,018 | ) |
Balance at March 31, 2022 | | | 5,987 | | | $ | 89,263 | | | | 592,689 | | | $ | 8,829,590 | | | $ | (5,010 | ) | | $ | 5,906 | | | $ | 8,919,749 | |
Net income | | | — | | | | 1,896 | | | | — | | | | 187,701 | | | | — | | | | 467 | | | | 190,064 | |
Unrealized gain on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | 25,920 | | | | — | | | | 25,920 | |
Foreign currency translation loss | | | — | | | | — | | | | — | | | | — | | | | (104,341 | ) | | | — | | | | (104,341 | ) |
Unit vesting and amortization of unit-based compensation | | | 2 | | | | 101 | | | | 202 | | | | 10,007 | | | | — | | | | — | | | | 10,108 | |
Unit vesting - satisfaction of tax withholdings | | | (1 | ) | | | (9 | ) | | | (40 | ) | | | (871 | ) | | | — | | | | — | | | | (880 | ) |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | (335 | ) | | | (335 | ) |
Distributions declared ($0.29 per unit) | | | — | | | | (1,740 | ) | | | — | | | | (172,284 | ) | | | — | | | | — | | | | (174,024 | ) |
Balance at June 30, 2022 | | | 5,988 | | | $ | 89,511 | | | | 592,851 | | | $ | 8,854,143 | | | $ | (83,431 | ) | | $ | 6,038 | | | $ | 8,866,261 | |
Net income | | | — | | | | 2,218 | | | | — | | | | 219,575 | | | | — | | | | 227 | | | | 222,020 | |
Unrealized gain on interest rate swaps, net of tax | | | — | | | | — | | | | — | | | | — | | | | 52,975 | | | | — | | | | 52,975 | |
Foreign currency translation loss | | | — | | | | — | | | | — | | | | — | | | | (108,845 | ) | | | — | | | | (108,845 | ) |
Unit vesting and amortization of unit-based compensation | | | 2 | | | | 111 | | | | 183 | | | | 10,978 | | | | — | | | | — | | | | 11,089 | |
Unit vesting - satisfaction of tax withholdings | | | — | | | | (6 | ) | | | (41 | ) | | | (630 | ) | | | — | | | | — | | | | (636 | ) |
Acquisition of non-controlling interest | | | — | | | | (304 | ) | | | — | | | | (30,124 | ) | | | — | | | | (4,594 | ) | | | (35,022 | ) |
Distributions to non-controlling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | (205 | ) | | | (205 | ) |
Distributions declared ($0.29 per unit) | | | — | | | | (1,740 | ) | | | — | | | | (172,259 | ) | | | — | | | | — | | | | (173,999 | ) |
Balance at September 30, 2022 | | | 5,990 | | | $ | 89,790 | | | | 592,993 | | | $ | 8,881,683 | | | $ | (139,301 | ) | | $ | 1,466 | | | $ | 8,833,638 | |
See accompanying notes to condensed consolidated financial statements.
13
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited)
| | | | | | | | |
| | For the Nine Months Ended September 30, | |
| | 2023 | | | 2022 | |
| | (In thousands) | |
Operating activities | | | | | | |
Net income | | $ | 107,492 | | | $ | 1,044,031 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | |
Depreciation and amortization | | | 536,200 | | | | 260,717 | |
Amortization of deferred financing costs and debt discount | | | 11,978 | | | | 13,123 | |
Straight-line rent revenue and other | | | (174,202 | ) | | | (214,435 | ) |
Unit-based compensation | | | 29,719 | | | | 33,001 | |
Gain on sale of real estate | | | (209 | ) | | | (536,788 | ) |
Real estate and other impairment charges (recovery) | | | 93,288 | | | | (14,575 | ) |
Straight-line rent and other write-off | | | 150,576 | | | | 35,259 | |
Debt refinancing and unutilized financing (benefit) costs | | | (46 | ) | | | 9,452 | |
Tax rate changes and other | | | (164,535 | ) | | | 6,901 | |
Non-cash revenue from debt and equity securities received | | | (81,706 | ) | | | — | |
Other adjustments | | | (27,500 | ) | | | (2,136 | ) |
Changes in: | | | | | | |
Interest and rent receivables | | | (100,384 | ) | | | (68,929 | ) |
Other assets | | | (6,701 | ) | | | (7,551 | ) |
Accounts payable and accrued expenses | | | (6,279 | ) | | | 8,030 | |
Deferred revenue | | | 2,677 | | | | (8,185 | ) |
Net cash provided by operating activities | | | 370,368 | | | | 557,915 | |
Investing activities | | | | | | |
Cash paid for acquisitions and other related investments | | | (235,187 | ) | | | (972,243 | ) |
Net proceeds from sale of real estate | | | 589,420 | | | | 2,185,574 | |
Principal received on loans receivable | | | 499,549 | | | | 52,317 | |
Investment in loans receivable | | | (220,223 | ) | | | (179,542 | ) |
Construction in progress and other | | | (80,708 | ) | | | (97,783 | ) |
Proceeds from return of equity investments | | | 12,430 | | | | 14,295 | |
Capital additions and other investments, net | | | (217,940 | ) | | | (144,307 | ) |
Net cash provided by investing activities | | | 347,341 | | | | 858,311 | |
Financing activities | | | | | | |
Payments of term debt | | | (533,864 | ) | | | (869,606 | ) |
Revolving credit facility, net | | | 426,515 | | | | (64,055 | ) |
Distributions paid | | | (524,155 | ) | | | (524,536 | ) |
Lease deposits and other obligations to tenants | | | 7,752 | | | | (2,591 | ) |
Unit vesting - satisfaction of tax withholdings | | | (6,090 | ) | | | (29,457 | ) |
Debt refinancing, deferred financing costs, and other financing activities | | | 12,243 | | | | (53,444 | ) |
Net cash used for financing activities | | | (617,599 | ) | | | (1,543,689 | ) |
Increase (decrease) in cash, cash equivalents, and restricted cash for period | | | 100,110 | | | | (127,463 | ) |
Effect of exchange rate changes | | | 4,238 | | | | (29,739 | ) |
Cash, cash equivalents, and restricted cash at beginning of period | | | 241,538 | | | | 461,882 | |
Cash, cash equivalents, and restricted cash at end of period | | $ | 345,886 | | | $ | 304,680 | |
Interest paid | | $ | 322,006 | | | $ | 285,417 | |
Supplemental schedule of non-cash investing activities: | | | | | | |
Debt and equity securities received for certain obligations, real estate, and revenue | | $ | 804,520 | | | $ | — | |
Certain obligations and receivables satisfied and real estate sold | | | 722,814 | | | | — | |
Supplemental schedule of non-cash financing activities: | | | | | | |
Distributions declared, unpaid | | $ | 90,467 | | | $ | 173,999 | |
Cash, cash equivalents, and restricted cash are comprised of the following: | | | | | | |
Beginning of period: | | | | | | |
Cash and cash equivalents | | $ | 235,668 | | | $ | 459,227 | |
Restricted cash, included in Other assets | | | 5,870 | | | | 2,655 | |
| | $ | 241,538 | | | $ | 461,882 | |
End of period: | | | | | | |
Cash and cash equivalents | | $ | 340,058 | | | $ | 299,171 | |
Restricted cash, included in Other assets | | | 5,828 | | | | 5,509 | |
| | $ | 345,886 | | | $ | 304,680 | |
See accompanying notes to condensed consolidated financial statements.
14
MEDICAL PROPERTIES TRUST, INC. 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 healthcare real estate. Our operating partnership subsidiary, MPT Operating Partnership, L.P. (the “Operating Partnership”), through which we conduct substantially all of our operations, was formed in September 2003. At present, we own all of the 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 operate as a real estate investment trust (“REIT”). Accordingly, we are generally not subject to United States (“U.S.”) federal income tax on our REIT taxable income, provided that we continue to qualify as a REIT and our distributions to our stockholders equal or exceed such taxable income. Similarly, as of July 1, 2023, the majority of our real estate operations in the United Kingdom ("U.K.") operate as a REIT and generally are subject only to a withholding tax on earnings upon distribution out of the REIT. Certain non-real estate activities we undertake in the U.S. are conducted by entities which we elected to be treated as taxable REIT subsidiaries (“TRS”). Our TRS entities are subject to both U.S. federal and state income taxes. For our properties located outside the U.S. (excluding those assets that are in the United Kingdom REIT as of July 1, 2023), we are subject to the local income and other taxes of the jurisdictions where our properties reside and/or legal entities are domiciled; however, we do not expect to incur additional taxes, of a significant nature, in the U.S. from foreign-based income as the majority of such income flows through our U.S. REIT.
Our primary business strategy is to 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. The majority of our leased assets are owned 100%; however, we do own some leased assets through joint ventures with other partners that share our view that healthcare facilities are part of the infrastructure of any community, which we refer to as investments in unconsolidated real estate joint ventures. We also may make mortgage loans to healthcare operators collateralized by their real estate. In addition, we may make noncontrolling investments in our tenants (which we refer to as investments in unconsolidated operating entities), from time-to-time, typically in conjunction with larger real estate transactions with the tenant, which may enhance our overall return and provide for certain minority rights and protections.
Our business model facilitates acquisitions and recapitalizations, and allows operators of healthcare facilities to unlock the value of their real estate to fund facility improvements, technology upgrades, and other investments in operations. At September 30, 2023, we have investments in 441 facilities in 31 states in the U.S., in seven countries in Europe, one country in South America, and in Australia. Our properties consist of general acute care hospitals, behavioral health facilities, inpatient physical rehabilitation facilities, long-term acute care hospitals, and freestanding ER/urgent care facilities. We manage our business as a single business segment.
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 (“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 statement have been included. Operating results for the three and nine months ended September 30, 2023, are not necessarily indicative of the results that may be expected for the year ending December 31, 2023. The condensed consolidated balance sheet at December 31, 2022 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.
The preparation of our condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. We believe the estimates and assumptions underlying our condensed consolidated financial statements are reasonable and supportable based on the information available as of September 30, 2023 (particularly as it relates to our assessments of the recoverability of our real estate, the ability of our tenants to make lease payments in accordance with lease agreements (especially for
15
those classified as operating leases), the fair value of our equity and convertible loan investments, and the adequacy of our credit loss reserves on loans and financing receivables). However, actual results could differ from these estimates for various reasons as outlined in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2022.
For information about significant accounting policies, refer to the consolidated financial statements and footnotes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2022. There have been no material changes to these significant accounting policies.
Reclassifications
Certain amounts in the condensed consolidated financial statements for prior periods have been reclassified to conform to the current period presentation.
Variable Interest Entities
At September 30, 2023, we had loans and/or equity investments in certain variable interest entities ("VIEs"), which are also tenants of our facilities. We have determined that we were not the primary beneficiary of any variable interest entity in which we hold a variable interest because we do not control the activities (such as the day-to-day operations) that most significantly impact the economic performance of these entities. The carrying value and classification of the related assets and maximum exposure to loss as a result of our involvement with these VIEs at September 30, 2023 are presented below (in thousands):
| | | | | | | | | | |
VIE Type | | Carrying Amount(1) | | | Asset Type Classification | | Maximum Loss Exposure(2) | |
Loans, net | | $ | 805,640 | | | Investments in Unconsolidated Operating Entities | | $ | 805,640 | |
Loans, net | | | 142,438 | | | Mortgage and other loans | | | 184,825 | |
Equity investments | | | 108,935 | | | Investments in Unconsolidated Operating Entities | | | 108,935 | |
(1)Carrying amount reflects the net book value of our loan or equity investment only in the VIE.
(2)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 investments in VIEs represents the current carrying values of such investments plus any other related assets (such as rent receivables), less any liabilities.
For the VIE types above, we do not consolidate the VIE because we do not have the ability to control the activities (such as the day-to-day healthcare operations of our borrowers or investees) that most significantly impact the VIE's economic performance. As of September 30, 2023, we were not required to provide financial support through a liquidity arrangement or otherwise to our unconsolidated VIEs, including circumstances in which they could be exposed to further losses (e.g. cash short falls).
16
3. Real Estate and Other Activities
New Investments
We acquired or invested in the following net assets (in thousands):
| | | | | | | | |
| | For the Nine Months Ended September 30, | |
| | 2023 | | | 2022 | |
| | | | | | |
Land and land improvements | | $ | 28,916 | | | $ | 34,925 | |
Buildings | | | 114,966 | | | | 312,645 | |
Intangible lease assets — subject to amortization (weighted-average useful life of 24.8 years for 2023 and 20.4 years for 2022) | | | 16,305 | | | | 19,839 | |
Mortgage loans | | | — | | | | 100,000 | |
Investments in unconsolidated real estate joint ventures | | | — | | | | 399,456 | |
Investments in unconsolidated operating entities | | | 50,000 | | | | 131,105 | |
Other loans | | | 25,000 | | | | — | |
Liabilities assumed | | | — | | | | (25,727 | ) |
| | $ | 235,187 | | | $ | 972,243 | |
Loans repaid(1) | | | (22,900 | ) | | | — | |
Total net assets acquired | | $ | 212,287 | | | $ | 972,243 | |
(1)The 2023 column includes a $23 million mortgage loan that was converted to fee simple ownership of one property as described under Lifepoint Transaction below.
2023 Activity
Prospect Transaction
In August 2019, we invested in a portfolio of 14 acute care hospitals in three states (California, Pennsylvania, and Connecticut) operated by and master leased to or mortgaged by Prospect Medical Holdings, Inc. ("Prospect") for a combined investment of approximately $1.5 billion. In addition, we originated a $112.9 million term loan cross-defaulted to the master lease and mortgage loan agreements and further secured by a parent guaranty. In the 2022 second quarter, we funded an additional $100 million towards the existing mortgage loan that was secured by a first lien on a California hospital. Prospect's operations were negatively impacted by the coronavirus ("COVID-19") global pandemic commencing in early 2020, but Prospect remained current with respect to contractual rent and interest payments until the fourth quarter of 2022. Accordingly, and due further to the termination of certain refinancing negotiations between Prospect and certain third parties in early 2023 that included provisions for payment of unpaid rent and interest, we recorded an approximate $280 million impairment charge in the 2022 fourth quarter. As part of this charge, we reduced the carrying value of the underperforming Pennsylvania properties by approximately $170 million (to approximately $250 million) and reserved all unbilled rent accruals for a total of $112 million.
However, Prospect continued to pursue a recapitalization plan, and, in late March 2023, Prospect received a binding commitment from several lenders to provide liquidity to pay down certain debt instruments. Along with these commitments from third-party lenders, we agreed to pursue certain transactions with Prospect as part of their recapitalization plan, including originating a $50 million convertible loan to PHP Holdings, the managed care business of Prospect, in the first quarter of 2023.
On May 23, 2023, Prospect completed its recapitalization plan, which included receiving $375 million in new financing from several lenders. Along with this new debt capital from third-party lenders, we agreed to the following restructuring of our $1.7 billion investment in Prospect including: a) maintaining the master lease covering six California hospitals without any changes in rental rates or escalator provisions, but with cash payments starting in September 2023 for a substantial portion of the contractual monthly rent due on these California properties, b) transitioning the Pennsylvania properties back to Prospect in return for a first lien mortgage on the facilities, c) providing up to $75 million in a loan secured by a first lien on Prospect's accounts receivable and certain other assets, of which we had funded $25 million on May 23, 2023 and an additional $20 million in both the third quarter of 2023 and in October 2023, d) completing the previously disclosed sale of the Connecticut properties to Yale New Haven ("Yale"), as more fully described in Note 9 to the condensed consolidated financial statements, and e) obtaining a non-controlling ownership interest in PHP Holdings of approximately $654 million, after applying a discount for lack of marketability, consisting of an approximate $68 million equity investment and $586 million loan convertible into equity of PHP Holdings (collectively, the "Prospect Transaction"). This non-controlling ownership interest was received in exchange for unpaid rent and interest through December 2022, previously unrecorded rent and interest revenue in 2023 totaling approximately $82 million (including approximately $13 million that was recorded as revenue in the 2023 third quarter), our $151 million mortgage loan on a California property, our $112.9 million term loan, and other obligations at the time of such investment.
17
At September 30, 2023, we believe our remaining investment in the Prospect real estate, our investments in PHP Holdings, and other assets are fully recoverable, but no assurances can be given that we will not have any further impairments in future periods.
Lifepoint Transaction
On February 7, 2023, a subsidiary of Lifepoint Health, Inc. ("Lifepoint") acquired a majority interest in Springstone (now Lifepoint Behavioral Health, "Lifepoint Behavioral") (the "Lifepoint Transaction") based on an enterprise value of $250 million. As part of the transaction, we received approximately $205 million in full satisfaction of our initial acquisition loan, including accrued interest, and we retained our minority equity investment in the operations of Lifepoint Behavioral. Separately, we converted a mortgage loan (as part of our initial acquisition in 2021) into the fee simple ownership of a property in Washington, which will be leased, along with the other 18 behavioral health hospitals already leased to Lifepoint Behavioral, under the master lease agreement. In connection with the Lifepoint Transaction, Lifepoint extended its current lease with us on eight existing general acute care hospitals by five years to 2041.
Other Transactions
In the second quarter of 2023, we acquired three inpatient rehabilitation facilities for a total of approximately €70 million. These hospitals are leased to Median Kliniken S.á.r.l ("MEDIAN") pursuant to a long-term master lease with annual inflation-based escalators.
On April 14, 2023, we acquired five behavioral health hospitals located in the United Kingdom for approximately £44 million. These hospitals are leased to Priory Group ("Priory") pursuant to five separate lease agreements with annual inflation-based escalators.
2022 Activity
Macquarie Transaction
On March 14, 2022, we completed a transaction with Macquarie Asset Management (“MAM”), an unrelated party, to form a partnership (the “Macquarie Transaction”), pursuant to which we contributed eight Massachusetts-based general acute care hospitals that are leased to Steward Health Care System LLC ("Steward"), and a fund managed by MAM acquired, for cash consideration, a 50% interest in the partnership. The transaction valued the portfolio at approximately $1.7 billion, and we recognized a gain on sale of real estate of approximately $600 million from this transaction, partially offset by the write-off of unbilled straight-line rent receivables. The partnership raised nonrecourse secured debt of 55% of asset value, and we received proceeds, including from the secured debt, of approximately $1.3 billion. We obtained a 50% interest in the real estate partnership valued at approximately $400 million (included in the "Investments in unconsolidated real estate joint ventures" line of our condensed consolidated balance sheets), which is being accounted for under the equity method of accounting.
In connection with this transaction, we separated the eight Massachusetts-based facilities into a new master lease with terms generally identical to the other master lease, and the initial fixed lease term of both master leases was extended to 2041.
Other Transactions
On March 11, 2022, we acquired four general acute care hospitals in Finland for €178 million ($194 million). These hospitals are leased to Pihlajalinna pursuant to a long-term lease with annual inflation-based escalators. We acquired these facilities by purchasing the shares of the real estate holding entities, which included deferred income tax and other liabilities of approximately $26 million.
On February 16, 2022, we agreed to participate in an existing syndicated term loan with a term of six years originated on behalf of Priory, of which we funded £96.5 million towards a £100 million participation level in the variable rate loan.
Other acquisitions in the first nine months of 2022 included six general acute care facilities. Three general acute care facilities, located throughout Spain, were acquired on April 29, 2022 for €27 million and are leased to GenesisCare pursuant to a long-term lease with annual inflation-based escalators. Two general acute care facilities, one in Arizona and the other in Florida, were acquired on April 18 and 25, 2022, respectively, for approximately $80 million and are leased to Steward pursuant to an already existing master lease agreement with annual inflation-based escalators. The other general acute care facility, located in Colombia, was acquired on July 29, 2022 for $26 million and is leased to Fundación Cardiovascular de Colombia pursuant to a long-term lease with inflation-based escalators.
18
Development Activities
See table below for a status summary of our current development projects (in thousands):
| | | | | | | | | | |
Property | | Commitment | | | Costs Incurred as of September 30, 2023 | | | Estimated Rent Commencement Date |
IMED Hospitales ("IMED") (Spain) | | $ | 44,848 | | | $ | 43,103 | | | 4Q 2023 |
Lifepoint Behavioral Health (Texas) | | | 31,600 | | | | 17,790 | | | 1Q 2024 |
IMED (Spain) | | | 36,280 | | | | 13,775 | | | 3Q 2024 |
IMED (Spain) | | | 49,790 | | | | 17,045 | | | 1Q 2025 |
Steward (Texas) | | | 169,408 | | | | 90,445 | | | 2Q 2026 |
| | $ | 331,926 | | | $ | 182,158 | | | |
2023 Activity
During the first nine months of 2023, we completed construction and began recording rental income on one inpatient rehabilitation facility located in Lexington, South Carolina, which commenced rent on July 1, 2023, and another inpatient rehabilitation facility located in Stockton, California, which commenced rent on May 1, 2023. Both of these facilities are leased to Ernest Health, Inc. ("Ernest") pursuant to an existing long-term master lease.
We continue to fund the redevelopment of and defer rent on our Norwood facility in Massachusetts. Recovery receivables of approximately $130 million associated with the damage to this facility are included in the "Other assets" line of our condensed consolidated balance sheets. In conjunction with the redevelopment of the Norwood facility, we advanced $50 million to Steward, in the first half of 2023, that is secured by, among other things, proceeds from Steward's business interruption insurance claims. Additionally, we have funded approximately $175 million through the third quarter of 2023 for building improvements related to this facility.
2022 Activity
During the 2022 first quarter, we completed construction and began recording rental income on an inpatient rehabilitation facility located in Bakersfield, California. This facility commenced rent on March 1, 2022 and is leased to Ernest pursuant to an existing long-term master lease.
Disposals
2023 Activity
On March 30, 2023, we entered into a definitive agreement to sell our 11 general acute care facilities located in Australia and operated by Healthscope Ltd. ("Healthscope") (the "Australia Transaction") to affiliates of HMC Capital for cash proceeds of approximately A$1.2 billion. As a result, we designated the Australian portfolio as held for sale in the first quarter of 2023 and recorded an approximate $82 million net impairment charge to-date, which included $37.4 million of straight-line rent receivables, an estimated $8 million in fees to sell the hospitals, and $13 million of accumulated other comprehensive loss related to foreign currency translation. This impairment charge was partially offset by approximately $29 million of deferred gains from our interest rate swap in accumulated other comprehensive income that was reclassified to earnings as part of this expected transaction. This transaction was set to close in two phases. The first phase closed on May 18, 2023, in which we sold seven of the 11 facilities for A$730 million, and the final phase closed on October 10, 2023, in which we sold the remaining four facilities for approximately A$470 million.
On March 8, 2023, we received notice that Prime Healthcare Services, Inc. ("Prime") planned to exercise its right to repurchase from us the real estate associated with one master lease for approximately $100 million. As such, we recorded an approximate $11 million non-cash impairment charge in the first quarter of 2023 related to unbilled rent on the three facilities that were sold. On July 11, 2023, Prime acquired the three facilities for $100 million.
2022 Activity
On March 14, 2022, we completed the previously described partnership with MAM, in which we sold the real estate of eight Massachusetts-based general acute care hospitals, with a fair value of approximately $1.7 billion. See "New Investments" in this same Note 3 for further details on this transaction.
19
During the first nine months of 2022, we also completed the sale of 15 other facilities (including 11 properties sold on September 1, 2022 to Prime for proceeds of $366 million) and five ancillary properties for total proceeds of approximately $522 million and recognized a gain on real estate of approximately $100 million, along with a $42 million write-off of straight-line rent receivables due to the early termination of certain properties' expected lease terms.
Summary of Operations for Disposed Assets in 2023 and 2022
The properties sold during 2023 and 2022 do not meet the definition of discontinued operations. However, the following represents the operating results from these properties for the periods presented (in thousands):
| | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |
| | 2023 | | | 2022 | | | 2023 | | | 2022 | |
Revenues(1) | | $ | 5,632 | | | $ | (9,358 | ) | | $ | 36,560 | | | $ | 75,289 | |
Real estate depreciation and amortization | | | — | | | | (5,905 | ) | | | (4,991 | ) | | | (20,207 | ) |
Property-related expenses | | | (569 | ) | | | (407 | ) | | | (2,430 | ) | | | (6,226 | ) |
Real estate and other impairment charges(2) | | | (3,750 | ) | | | — | | | | (93,288 | ) | | | — | |
Other (expense) income(3) | | | (2,455 | ) | | | 62,053 | | | | (13,433 | ) | | | 518,219 | |
(Loss) income from real estate dispositions, net | | $ | (1,142 | ) | | $ | 46,383 | | | $ | (77,582 | ) | | $ | 567,075 | |
(1)Includes approximately $35 million and $42 million of straight-line rent write-offs associated with the non-Macquarie disposal transactions for the three and nine months ended September 30, 2022, respectively.
(2)Includes an approximate $82 million net impairment charge (including $37.4 million of straight-line rent write-offs) associated with the Australia Transaction and an approximate $11 million non-cash impairment charge associated with the repurchase of three Prime facilities for the nine months ended September 30, 2023.
(3)Includes $68.8 million and $536.8 million of gains (net of $125 million write-off of straight-line rent receivables related to the Macquarie Transaction) for the three and nine months ended September 30, 2022.
Leasing Operations (Lessor)
We acquire and develop healthcare facilities and lease the facilities to healthcare operating companies. The initial fixed lease terms of these infrastructure-type assets are typically at least 15 years, and most include renewal options at the election of our tenants, generally in five year increments. Over 99% of our leases provide annual rent escalations based on increases in the Consumer Price Index ("CPI") (or similar indices outside the U.S.) and/or fixed minimum annual rent escalations. Many of our domestic leases contain purchase options with pricing set at various terms but in no case less than our total initial investment. Our leases typically require the tenant to handle and bear most of the costs associated with our properties including repair/maintenance, property taxes, and insurance.
For all of our properties subject to lease, we are the legal owner of the property, and the tenant's right to use and possess such property is guided by the terms of a lease. At September 30, 2023, we account for all of these leases as operating leases, except where GAAP requires alternative classification, including leases on 13 Ernest facilities that are accounted for as direct financing leases and leases on nine of our Prospect facilities and five of our Ernest facilities that are accounted for as a financing. The components of our total investment in financing leases consisted of the following (in thousands):
| | | | | | | | |
| | As of September 30, 2023 | | | As of December 31, 2022 | |
Minimum lease payments receivable | | $ | 616,686 | | | $ | 880,253 | |
Estimated unguaranteed residual values | | | 203,818 | | | | 203,818 | |
Less: Unearned income and allowance for credit loss | | | (576,309 | ) | | | (731,915 | ) |
Net investment in direct financing leases | | | 244,195 | | | | 352,156 | |
Other financing leases (net of allowance for credit loss) | | | 989,141 | | | | 1,339,167 | |
Total investment in financing leases | | $ | 1,233,336 | | | $ | 1,691,323 | |
The decrease in our investment in financing leases since December 31, 2022, is the result of selling three Prime facilities in the third quarter of 2023 and the sale of four Pennsylvania properties and other aspects of the Prospect Transaction.
Other Leasing Activities
At September 30, 2023, 99% of our properties are occupied by tenants, leaving five properties as vacant, representing approximately 0.2% of total assets. We are in various stages of either releasing or selling these vacant properties, for one of which we received and recorded a significant lease termination fee in 2019.
As more fully described in “Item 1A. Risk Factors” in our Annual Report on Form 10-K, our tenants’ 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
20
and make distributions to our stockholders. Our tenants operate in the healthcare industry, which is highly regulated, and changes in regulation (or delays in enacting regulation) may temporarily impact our tenants’ operations until they are able to make the appropriate adjustments to their business. In addition, our tenants may experience operational challenges from time-to-time as a result of many factors, including those external to them, such as cybersecurity attacks or public health crises (like the COVID-19 pandemic), economic issues resulting in high inflation and spikes in labor costs, and adverse market and political conditions. We monitor our tenants' operating results and the potential impact from these challenges. We may elect to provide support to our tenants from time-to-time in the form of short-term rent deferrals to be paid back in full (like as described below under COVID-19 Rent Deferrals and Pipeline Health System), or in the form of temporary loans (like as described previously in the Prospect Transaction).
COVID-19 Rent Deferrals
Due to COVID-19 and its impact on our tenants' business, we agreed to defer collection of a certain amount of rent for certain tenants. Pursuant to our agreements with these tenants, we expect repayments of previously deferred rent to continue, with the remaining outstanding deferred rent balance of approximately $7.5 million as of September 30, 2023, to be paid over specified periods in the future with interest.
Pipeline Health System
On October 2, 2022, Pipeline filed for reorganization relief under Chapter 11 protection of the United States Bankruptcy Code in the Southern District of Texas, while keeping its hospitals open to continue providing care to the communities served. On February 6, 2023, Pipeline emerged from bankruptcy. Per the bankruptcy settlement, Pipeline's current lease of our California assets remains in place, and we were repaid on February 7, 2023 for all rent that was outstanding at December 31, 2022, along with what was due for the first quarter of 2023. We have agreed to defer approximately $6 million, or approximately 30%, of rent in 2023 to be paid in 2024 with interest. As of September 30, 2023, Pipeline was in compliance with all terms of the bankruptcy settlement and the lease.
Steward Health Care System
On May 1, 2023, Catholic Health Initiatives Colorado ("CHIC"), a wholly owned subsidiary of CommonSpirit Health ("CommonSpirit"), acquired the Utah hospital operations of five general acute care facilities previously operated by Steward (the "Steward Transaction"). As a result of this transaction, we received $100 million on May 1, 2023, of the $150 million loan made in the 2022 second quarter. The new lease with CHIC for these Utah assets has an initial fixed term of 15 years with annual escalation provisions, along with early lessee purchase options at the greater of fair market value or our gross investment. As part of this transaction, we severed these facilities from the master lease with Steward, and accordingly accelerated the amortization of the associated in-place lease intangibles (approximately $286 million) and wrote-off approximately $95 million of straight-line rent receivables in the second quarter of 2023.
Steward is current through September on its rent and interest obligations pursuant to the various lease and loan agreements, although a portion of September rent was paid in early October; similarly, a portion of October rent was paid timely and the remainder is expected to be paid in mid-November. Steward's cash flows from operations have been impacted by challenges related to revenue cycle management and a backlog of accounts payable. Steward's management has described to us its plans for continued improvements to profitability, access to working capital liquidity, and sales of certain non-core assets. Based on these initiatives, the reported profitability of Steward's operations at our facilities, our cross-defaulted master lease structure, and the additional security of our overall collateral interests, we believe that Steward will be able to satisfy its rental obligations over the full term of our master leases. However, no assurances can be given that we will not have any impairment charges in the future.
Alecto Healthcare Services LLC
On June 16, 2023, Alecto Healthcare Services LLC ("Alecto") filed for Chapter 11 bankruptcy in Delaware. At the time, we leased one property to Alecto in Sherman, Texas with a net book value of approximately $12 million. As a result of this bankruptcy, we have entered into a restructuring agreement involving the Sherman facility and American Healthcare Systems, the new tenant of the facility, which we expect to finalize in 2023. We did not recognize any revenue related to this property in the 2023 third quarter.
21
Prospect
In September 2023, Prospect paid us $3.3 million in partial contractual rent on the six California properties, and we recognized this as rental revenue during the quarter. Subsequent to quarter-end, Prospect has paid us $11 million, in accordance with the underlying agreements, for rent on the California properties (October and November), rent on the Connecticut properties (November), and quarterly interest on the delayed draw term loan facility for the 2023 second quarter. This $11 million will be recorded as revenue in the 2023 fourth quarter.
Other Tenant Matters
We have agreed in principle to sell seven facilities back to a tenant that comprise approximately 1% of our total assets at September 30, 2023. With this transaction, along with a decline in operating results, we have determined that it is no longer probable that the tenant will be able to pay its rent for the duration of the lease. As a result, we reserved approximately $49 million of billed and straight-line rent receivables in the third quarter of 2023 and will account for rent on these properties under the cash method. At September 30, 2023, we believe the net book value of the underlying real estate is recoverable. However, no assurances can be given that a future impairment will not be needed.
Investments in Unconsolidated Entities
Investments in Unconsolidated Real Estate Joint Ventures
Our primary business strategy is to acquire real estate and lease to providers of healthcare services. Typically, we directly own 100% of such investment. However, from time-to-time, we will co-invest with other investors that share a similar view that hospital real estate is a necessary infrastructure-type asset in communities. In these types of investments, we will own undivided interests of less than 100% of the real estate and share control over the assets through unconsolidated real estate joint ventures. The underlying real estate and leases in these unconsolidated real estate joint ventures are structured similarly and carry a similar risk profile to the rest of our real estate portfolio.
The following is a summary of our investments in unconsolidated real estate joint ventures by operator (amounts in thousands):
| | | | | | | | | |
Operator | | Ownership Percentage | As of September 30, 2023 | | | As of December 31, 2022 | |
MEDIAN | | 50% | $ | 461,930 | | | $ | 482,735 | |
Swiss Medical Network | | 70% | | 432,919 | | | | 454,083 | |
Steward (Macquarie Transaction) | | 50% | | 431,224 | | | | 417,701 | |
Policlinico di Monza | | 50% | | 82,327 | | | | 86,245 | |
HM Hospitales | | 45% | | 53,325 | | | | 57,139 | |
Total | | | $ | 1,461,725 | | | $ | 1,497,903 | |
For the first nine months of 2023 and 2022, we received $67 million and $66 million, respectively, in dividends from these real estate joint ventures.
Investments in Unconsolidated Operating Entities
Our investments in unconsolidated operating entities are noncontrolling investments that are typically made in conjunction with larger real estate transactions in which the operators are vetted as part of our overall underwriting process. In many cases, we would not be able to acquire the larger real estate portfolio without such investments in operators. These investments also offer the opportunity to enhance our overall return and provide for certain minority rights and protections.
22
The following is a summary of our investments in unconsolidated operating entities (amounts in thousands):
| | | | | | | | |
Operator | | As of September 30, 2023 | | | As of December 31, 2022 | |
PHP Holdings | | $ | 684,418 | | | $ | — | |
Steward (loan investment) | | | 362,589 | | | | 362,831 | |
International joint venture | | | 230,153 | | | | 231,402 | |
Swiss Medical Network | | | 171,334 | | | | 157,145 | |
Priory | | | 157,547 | | | | 156,575 | |
Steward (equity investment) | | | 125,862 | | | | 125,862 | |
Aevis Victoria SA ("Aevis") | | | 79,738 | | | | 72,904 | |
Aspris Children's Services ("Aspris") | | | 15,996 | | | | 16,023 | |
Lifepoint Behavioral | | | 11,093 | | | | 200,827 | |
Caremax | | | 5,117 | | | | 8,526 | |
Prospect | | | — | | | | 112,777 | |
Total | | $ | 1,843,847 | | | $ | 1,444,872 | |
The change since December 31, 2022 primarily relates to the payoff of the Lifepoint Behavioral loan in February 2023, as part of the Lifepoint Transaction, partially offset by our investment in PHP Holdings, as more fully described previously in the Prospect Transaction.
For our investments marked to fair value, we recorded approximately $48.7 million in favorable non-cash fair value adjustments during the first nine months of 2023 as shown in the "Other (including fair value adjustments on securities)" line of the condensed consolidated statements of net income; whereas, this was a $12.6 million favorable non-cash fair value adjustment for the same period of 2022. The amount recorded in 2023 includes an approximate $30 million favorable fair market value adjustment in the third quarter of 2023 to our investment in PHP Holdings, and an approximate CHF 20 million favorable adjustment to our investment in Swiss Medical Network.
Other Investment Activities
In the third quarter of 2023, we invested approximately $105 million for a participation in Steward's syndicated asset-backed credit facility, and we loaned an additional $40 million that we may also secure with credit facility collateral. On August 17, 2023, we sold the $105 million interest to a global asset manager for approximately $100 million, and Steward agreed to repay the remaining balance with interest at the credit facility rate. Steward repaid approximately $2 million of this $5 million loan on November 3, 2023.
In the second quarter of 2023, we received repayment of the CHF 60 million mortgage loan from Infracore SA ("Infracore") that was originally made in the fourth quarter of 2022.
Credit Loss Reserves
We apply a forward-looking "expected loss" model to all of our financing receivables, including financing leases and loans, based on historical credit losses of similar instruments.
The following table summarizes the activity in our credit loss reserves (in thousands):
| | | | | | | | |
| | For the Three Months Ended September 30, | |
| | 2023 | | | 2022 | |
Balance at beginning of the period | | $ | 87,105 | | | $ | 55,250 | |
Provision (recovery) for credit loss, net | | | 165 | | | | (19,677 | ) |
Expected credit loss reserve related to financial instruments sold, repaid, or satisfied | | | (63 | ) | | | (26,362 | ) |
Balance at end of the period | | $ | 87,207 | | | $ | 9,211 | |
23
| | | | | | | | |
| | For the Nine Months Ended September 30, | |
| | 2023 | | | 2022 | |
Balance at beginning of the year | | $ | 121,146 | | | $ | 48,527 | |
Provision (recovery) for credit loss, net | | | 1,513 | | | | (12,920 | ) |
Expected credit loss reserve related to financial instruments sold, repaid, or satisfied | | | (35,452 | ) | | | (26,396 | ) |
Balance at end of the period | | $ | 87,207 | | | $ | 9,211 | |
In the third quarter of 2022, we recorded a credit loss recovery of approximately $20 million related to loans repaid by Watsonville Community Hospital.
Concentrations of Credit Risk
We monitor concentration risk in several ways due to the nature of our real estate assets that are vital to the communities in which they are located and given our history of being able to replace inefficient operators of our facilities, if needed, with more effective operators. See below for our concentration details (dollars in thousands):
Total Assets by Operator
| | | | | | | | | | | | | | | | |
| | As of September 30, 2023 | | | As of December 31, 2022 | |
Operators | | Total Assets (1) | | | Percentage of Total Assets | | | Total Assets (1) | | | Percentage of Total Assets | |
Steward | | $ | 3,768,586 | | | | 19.8 | % | | $ | 4,762,673 | | | | 24.2 | % |
Circle Health Ltd ("Circle") | | | 2,043,689 | | | | 10.8 | % | | | 2,062,474 | | | | 10.5 | % |
Priory | | | 1,339,742 | | | | 7.0 | % | | | 1,290,213 | | | | 6.6 | % |
Prospect | | | 1,065,752 | | | | 5.6 | % | | | 1,483,599 | | | | 7.5 | % |
Lifepoint Behavioral | | | 806,350 | | | | 4.2 | % | | | 985,959 | | | | 5.0 | % |
Other operators | | | 7,544,787 | | | | 39.8 | % | | | 7,461,923 | | | | 38.0 | % |
Other assets | | | 2,435,976 | | (2) | | 12.8 | % | | | 1,611,159 | | | | 8.2 | % |
Total | | $ | 19,004,882 | | | | 100.0 | % | | $ | 19,658,000 | | | | 100.0 | % |
(1)Total assets by operator are generally comprised of real estate assets, mortgage loans, investments in unconsolidated real estate joint ventures, investments in unconsolidated operating entities, and other loans.
(2)Includes our investment in PHP Holdings of $684 million as part of the Prospect Transaction as further described above in this same Note 3. 24
Total Assets by U.S. State and Country
| | | | | | | | | | | | | | | | |
| | As of September 30, 2023 | | | As of December 31, 2022 | |
U.S. States and Other Countries | | Total Assets | | | Percentage of Total Assets | | | Total Assets | | | Percentage of Total Assets | |
Texas | | $ | 2,009,435 | | | | 10.6 | % | | $ | 1,967,948 | | | | 10.0 | % |
Florida | | | 1,356,050 | | | | 7.1 | % | | | 1,324,555 | | | | 6.8 | % |
California | | | 1,227,372 | | | | 6.4 | % | | | 1,450,112 | | | | 7.4 | % |
Massachusetts | | | 844,804 | | | | 4.5 | % | | | 761,694 | | | | 3.9 | % |
Utah | | | 829,434 | | | | 4.4 | % | | | 1,224,484 | | | | 6.2 | % |
All other states | | | 3,757,534 | | | | 19.8 | % | | | 4,245,306 | | | | 21.6 | % |
Other domestic assets | | | 1,775,974 | | | | 9.3 | % | | | 1,028,946 | | | | 5.2 | % |
Total U.S. | | $ | 11,800,603 | | | | 62.1 | % | | $ | 12,003,045 | | | | 61.1 | % |
United Kingdom | | $ | 4,108,393 | | | | 21.6 | % | | $ | 4,083,244 | | | | 20.8 | % |
Germany | | | 716,959 | | | | 3.8 | % | | | 664,900 | | | | 3.4 | % |
Switzerland | | | 683,991 | | | | 3.6 | % | | | 748,947 | | | | 3.8 | % |
Australia | | | 290,321 | | | | 1.5 | % | | | 854,582 | | | | 4.3 | % |
Spain | | | 233,724 | | | | 1.2 | % | | | 222,316 | | | | 1.1 | % |
All other countries | | | 510,889 | | | | 2.7 | % | | | 498,753 | | | | 2.5 | % |
Other international assets | | | 660,002 | | | | 3.5 | % | | | 582,213 | | | | 3.0 | % |
Total international | | $ | 7,204,279 | | | | 37.9 | % | | $ | 7,654,955 | | | | 38.9 | % |
Grand total | | $ | 19,004,882 | | | | 100.0 | % | | $ | 19,658,000 | | | | 100.0 | % |
Total Assets by Facility Type
| | | | | | | | | | | | | | | | |
| | As of September 30, 2023 | | | As of December 31, 2022 | |
Facility Types | | Total Assets | | | Percentage of Total Assets | | | Total Assets | | | Percentage of Total Assets | |
General acute care hospitals | | $ | 12,105,205 | | | | 63.7 | % | | $ | 13,386,376 | | | | 68.1 | % |
Behavioral health facilities | | | 2,525,664 | | | | 13.3 | % | | | 2,727,326 | | | | 13.9 | % |
Inpatient rehabilitation hospitals | | | 1,430,494 | | | | 7.5 | % | | | 1,418,603 | | | | 7.2 | % |
Long-term acute care hospitals | | | 274,971 | | | | 1.5 | % | | | 277,772 | | | | 1.4 | % |
Freestanding ER/urgent care facilities | | | 232,572 | | | | 1.2 | % | | | 236,764 | | | | 1.2 | % |
Other assets | | | 2,435,976 | | | | 12.8 | % | | | 1,611,159 | | | | 8.2 | % |
Total | | $ | 19,004,882 | | | | 100.0 | % | | $ | 19,658,000 | | | | 100.0 | % |
On an individual property basis, our largest investment in any single property was approximately 2% of our total assets as of September 30, 2023.
Total Revenues by Operator
| | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | |
| | 2023 | | | 2022 | |
Operators | | Total Revenues | | | Percentage of Total Revenues | | | Total Revenues | | | Percentage of Total Revenues | |
Steward | | $ | 70,664 | | | | 23.0 | % | (1) | $ | 101,262 | | | | 28.7 | % |
Circle | | | 49,207 | | | | 16.1 | % | | | 45,531 | | | | 12.9 | % |
CommonSpirit | | | 29,355 | | | | 9.6 | % | | | — | | | | — | |
Priory | | | 28,335 | | | | 9.2 | % | | | 18,611 | | | | 5.3 | % |
Lifepoint Behavioral | | | 18,553 | | | | 6.1 | % | | | 21,960 | | | | 6.2 | % |
Ernest | | | 18,225 | | | | 5.9 | % | | | 15,530 | | | | 4.4 | % |
Other operators | | | 92,237 | | | | 30.1 | % | | | 149,445 | | | | 42.5 | % |
Total | | $ | 306,576 | | | | 100.0 | % | | $ | 352,339 | | | | 100.0 | % |
(1)Excluding the $49 million reserve in the 2023 third quarter related to a different operator, revenue concentration would have been 19.9%; in line with total assets concentration.
25
Total Revenues by U.S. State and Country
| | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | |
| | 2023 | | | 2022 | |
U.S. States and Other Countries | | Total Revenues | | | Percentage of Total Revenues | | | Total Revenues | | | Percentage of Total Revenues | |
Texas | | $ | 40,423 | | | | 13.2 | % | | $ | 41,572 | | | | 11.8 | % |
Utah | | | 30,559 | | | | 10.0 | % | | | 34,701 | | | | 9.8 | % |
Florida | | | 28,443 | | | | 9.3 | % | | | 25,572 | | | | 7.3 | % |
Arizona | | | 17,056 | | | | 5.6 | % | | | 16,442 | | | | 4.7 | % |
Ohio | | | 9,303 | | | | 3.0 | % | | | 10,839 | | | | 3.1 | % |
All other states | | | 64,044 | | | | 20.8 | % | | | 115,677 | | | | 32.8 | % |
Total U.S. | | $ | 189,828 | | | | 61.9 | % | | $ | 244,803 | | | | 69.5 | % |
United Kingdom | | $ | 90,655 | | | | 29.6 | % | | $ | 76,191 | | | | 21.6 | % |
Germany | | | 10,000 | | | | 3.3 | % | | | 7,926 | | | | 2.2 | % |
All other countries | | | 16,093 | | | | 5.2 | % | | | 23,419 | | | | 6.7 | % |
Total international | | $ | 116,748 | | | | 38.1 | % | | $ | 107,536 | | | | 30.5 | % |
Grand total | | $ | 306,576 | | | | 100.0 | % | | $ | 352,339 | | | | 100.0 | % |
For geographic and facility type concentration metrics above, we allocate our investments in operating entities pro rata based on the gross book value of the real estate. Such pro rata allocations are subject to change from period to period. Total revenues also include revenue from ground lease and other expenses reimbursed to us by our tenants that may vary from period to period.
4. Debt
The following is a summary of debt (dollar amounts in thousands):
| | | | | | | | |
| | As of September 30, 2023 | | | As of December 31, 2022 | |
Revolving credit facility(A) | | $ | 1,354,294 | | | $ | 929,584 | |
Term loan | | | 200,000 | | | | 200,000 | |
British pound sterling term loan due 2024(B) | | | 127,907 | | | | 126,690 | |
British pound sterling term loan due 2025(B) | | | 853,930 | | | | 845,810 | |
Australian term loan facility(B) | | | 302,445 | | | | 817,560 | |
2.550% Senior Unsecured Notes due 2023(B) | | | 439,399 | | | | 483,320 | |
3.325% Senior Unsecured Notes due 2025(B) | | | 528,650 | | | | 535,250 | |
0.993% Senior Unsecured Notes due 2026(B) | | | 528,650 | | | | 535,250 | |
2.500% Senior Unsecured Notes due 2026(B) | | | 609,950 | | | | 604,150 | |
5.250% Senior Unsecured Notes due 2026 | | | 500,000 | | | | 500,000 | |
5.000% Senior Unsecured Notes due 2027 | | | 1,400,000 | | | | 1,400,000 | |
3.692% Senior Unsecured Notes due 2028(B) | | | 731,940 | | | | 724,980 | |
4.625% Senior Unsecured Notes due 2029 | | | 900,000 | | | | 900,000 | |
3.375% Senior Unsecured Notes due 2030(B) | | | 426,965 | | | | 422,905 | |
3.500% Senior Unsecured Notes due 2031 | | | 1,300,000 | | | | 1,300,000 | |
| | $ | 10,204,130 | | | $ | 10,325,499 | |
Debt issue costs and discount, net | | | (47,051 | ) | | | (57,087 | ) |
| | $ | 10,157,079 | | | $ | 10,268,412 | |
(A)Includes £77 million of GBP-denominated borrowings and €303 million of Euro-denominated borrowings that reflect the applicable exchange rates at September 30, 2023.
(B)Non-U.S. dollar denominated debt reflects the exchange rates at September 30, 2023 and December 31, 2022.
26
As of September 30, 2023, principal payments due on our debt (which exclude the effects of any discounts, premiums, or debt issue costs recorded) are as follows (amounts in thousands):
| | | | |
2023 | | $ | 439,399 | |
2024 | | | 430,352 | |
2025 | | | 1,382,580 | |
2026 | | | 2,992,894 | |
2027 | | | 1,600,000 | |
Thereafter | | | 3,358,905 | |
Total | | $ | 10,204,130 | |
2023 Activity
In the third quarter of 2023, we purchased approximately £40 million of our 2.550% Senior Unsecured Notes due 2023 at a discounted price and yield averaging approximately 12%. As a result of this prepayment, we realized an approximate $0.9 million gain. On October 4, 2023, we purchased an additional £10 million of our 2.550% Senior Unsecured Notes due 2023 at a discounted price and yield of approximately 16%.
On May 18, 2023, we completed the first phase of the Australia Transaction in which we sold seven of the 11 Australia facilities for A$730 million. We used the proceeds from the first phase of this sale to prepay A$730 million of the A$1.2 billion Australian term loan. As a result of this prepayment, we incurred approximately $0.8 million to accelerate the amortization of related debt issue costs. The final phase closed on October 10, 2023, in which we sold the remaining four facilities for approximately A$470 million and used the proceeds to pay down our revolving credit facility.
2022 Activity
On June 29, 2022, we amended our Credit Facility to extend the maturity date of our $1.8 billion revolving facility to June 30, 2026, with our option to extend for an additional 12 months, and extend the maturity date of our $200 million unsecured term loan facility to June 30, 2027. Additionally, we may request incremental term loan and/or revolving loan commitments in an aggregate amount not to exceed $1 billion. As a result of this amendment, we incurred approximately $0.6 million of debt refinancing costs.
On March 15, 2022, we paid off and terminated our $1 billion interim credit facility that was entered into on July 27, 2021 with proceeds from the Macquarie Transaction as more fully described in Note 3 to the condensed consolidated financial statements. As part of this transaction, we incurred approximately $8.8 million of debt refinancing costs.
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 (“NAFFO”), as defined in the agreements, on a rolling four quarter basis. At September 30, 2023, the dividend restriction was 95% of NAFFO. The indentures governing our senior unsecured notes also limit the amount of dividends we can pay based on the sum of 95% of 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. The 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 September 30, 2023, we were in compliance with all such financial and operating covenants.
27
5. Income Taxes
2023 Activity
During the 2023 second quarter, we elected to move a majority of our United Kingdom assets into a United Kingdom REIT regime with an effective date of July 1, 2023. With this election, we adjusted the deferred tax liabilities associated with these properties, resulting in a $158 million income tax benefit in the second quarter of 2023.
As a result of the Australia Transaction described in Note 3 to the condensed consolidated financial statements, we recorded a $5 million tax benefit in the first quarter of 2023.
2022 Activity
In the 2022 third quarter, we incurred approximately $5 million of income tax expense from the credit loss recovery on loans made to the Watsonville Community Hospital.
6. Stock Awards
During the second quarter of 2022, we amended the 2019 Equity Incentive Plan (the “Equity Incentive Plan”), 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. Our Equity Incentive Plan is administered by the Compensation Committee of the Board of Directors, and we have reserved 28.9 million shares of common stock for awards, of which 15.5 million shares remain available for future stock awards as of September 30, 2023. Share-based compensation expense totaled $29.7 million and $33.0 million for the nine months ended September 30, 2023 and 2022, respectively. The decrease in share-based compensation is a result of a $6.7 million cumulative benefit catch-up in the second quarter of 2023 from adjusting the payout probability of certain performance awards, partially offset by an incremental $3.5 million of expense from the acceleration of stock awards for a retiring executive officer.
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 other 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 loans 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 a prudent management decision.
28
The following table summarizes fair value estimates for our financial instruments (in thousands):
| | | | | | | | | | | | | | | | |
| | As of September 30, 2023 | | | As of December 31, 2022 | |
Asset (Liability) | | Book Value | | | Fair Value | | | Book Value | | | Fair Value | |
Interest and rent receivables, net | | $ | 195,559 | | | $ | 156,131 | | | $ | 167,035 | | | $ | 163,101 | |
Loans(1) | | | 1,255,589 | | (2) | | 1,162,388 | | | | 1,405,615 | | (2) | | 1,360,113 | |
Debt, net | | | (10,157,079 | ) | | | (8,201,606 | ) | | | (10,268,412 | ) | | | (8,697,042 | ) |
(1)Excludes the convertible loan made in May 2023 to PHP Holdings and the acquisition loan made in May 2020 related to our investment in the international joint venture, along with the related subsequent investment in the real estate of three hospitals in Colombia, as these assets are accounted for under the fair value option method, as noted below. In addition for December 31, 2022 only, this excludes the acquisition and mortgage loans made to Lifepoint Behavioral, which were satisfied in full in February 2023 as further described in Note 3 to the condensed consolidated financial statements. (2)Includes $162.9 million and $223.8 million of mortgage loans, a $312.0 million and $315.9 million shareholder loan included in investments in unconsolidated real estate joint ventures, $520.1 million and $640.4 million of loans that are part of our investments in unconsolidated operating entities, and $260.6 million and $225.5 million of other loans at September 30, 2023 and December 31, 2022, respectively.
Items Measured at Fair Value on a Recurring Basis
Our equity investment and related loan to the international joint venture, our loan investment in the real estate of three hospitals operated by subsidiaries of the international joint venture in Colombia, our equity investment in Lifepoint Behavioral, and our investment in PHP Holdings are measured at fair value on a recurring basis as we elected to account for these investments using the fair value option at the point of initial investment. For December 31, 2022, our acquisition and mortgage loans to Lifepoint Behavioral (which were satisfied in full in February 2023 as described in Note 3 to the condensed consolidated financial statements) were also accounted for under the fair value option method. We elected to account for these investments at fair value due to the size of the investments and because we believe this method was more reflective of current values.
At September 30, 2023 and December 31, 2022, the amounts recorded under the fair value option method were as follows (in thousands):
| | | | | | | | | | | | | | | | | | |
| | As of September 30, 2023 | | | As of December 31, 2022 | | | |
Asset (Liability) | | Fair Value | | | Original Cost | | | Fair Value | | | Original Cost | | | Asset Type Classification |
Mortgage loans | | $ | 139,607 | | | $ | 139,607 | | | $ | 140,260 | | | $ | 140,260 | | | Mortgage loans |
Equity investment and other loans | | | 928,334 | | | | 910,647 | | | | 434,609 | | | | 441,943 | | | Investments in unconsolidated operating entities/Other loans |
Our loans to the international joint venture and its subsidiaries (as well as the Lifepoint Behavioral loans at December 31, 2022) are recorded at fair value based on Level 2 inputs by discounting the estimated cash flows using the market rates at which similar loans would be made to borrowers with similar credit ratings and the same remaining maturities, while also considering the value of the underlying collateral of the loans. Our equity investment in Lifepoint Behavioral is recorded at fair value based on Level 2 inputs by discounting the estimated cash flows expected to be realized as part of the Lifepoint Transaction described in Note 3 to the condensed consolidated financial statements. Our equity investment in the international joint venture and our investment in PHP Holdings are 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 forecasted assumptions associated with the investee. We classify our valuations of these investments as Level 3, as we use certain unobservable inputs to the valuation methodology that are significant to the fair value measurement, and the valuations require management judgment due to the absence of quoted market prices. For the cash flow models, our observable inputs include use of a capitalization rate and discount rate (which is based on a weighted-average cost of capital), and our unobservable input includes an adjustment for a marketability discount ("DLOM"). In regard to the underlying projections used in the discounted cash flow model, such projections are provided by the investees. However, we will modify such projections as needed based on our review and analysis
29
of historical results, meetings with key members of management, and our understanding of trends and developments within the healthcare industry.
In the first nine months of 2023, we had a net favorable adjustment to the investments accounted for under the fair value option method (primarily from our investment in PHP Holdings as described in Note 3), compared to a net unfavorable adjustment in the first nine months of 2022.
The DLOM on our investment in PHP Holdings was approximately 8% at September 30, 2023. 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 full basis point variations (in thousands):
| | | | |
Basis Point Change in Marketability Discount | | Estimated Increase (Decrease) In Fair Value | |
+100 basis points | | $ | (7,423 | ) |
- 100 basis points | | | 7,423 | |
Items Measured at Fair Value on a Nonrecurring Basis
In addition to items that are measured at fair value on a recurring basis, we have assets and liabilities that are measured, from time-to-time, at fair value on a nonrecurring basis, such as for long-lived asset impairment purposes and for certain equity investments without a readily determinable fair value. For long-lived asset impairment purposes, fair value may be based on estimated cash flows discounted at a risk-adjusted rate of interest by using Level 2 inputs, or for our real estate, we may use a market approach using Level 2 inputs, whereby we will divide the expected net operating income (i.e. rent revenue less expenses, if any) of the facility by a market capitalization rate. For our investment in Swiss Medical Network (which does not have a readily determinable fair value), we marked our investment to fair value in the 2023 third quarter (resulting in a CHF 20 million favorable adjustment) based on the price paid by a new investor in the same security.
8. Earnings Per Share/Unit
Medical Properties Trust, Inc.
Our earnings per share were calculated based on the following (in thousands):
| | | | | | | | |
| | For the Three Months Ended September 30, | |
| | 2023 | | | 2022 | |
Numerator: | | | | | | |
Net income | | $ | 116,895 | | | $ | 222,020 | |
Non-controlling interests’ share in net income | | | (185 | ) | | | (227 | ) |
Participating securities’ share in earnings | | | (311 | ) | | | (288 | ) |
Net income, less participating securities’ share in earnings | | $ | 116,399 | | | $ | 221,505 | |
Denominator: | | | | | | |
Basic weighted-average common shares | | | 598,444 | | | | 598,980 | |
Dilutive potential common shares | | | 109 | | | | 359 | |
Diluted weighted-average common shares | | | 598,553 | | | | 599,339 | |
30
| | | | | | | | |
| | For the Nine Months Ended September 30, | |
| | 2023 | | | 2022 | |
Numerator: | | | | | | |
Net income | | $ | 107,492 | | | $ | 1,044,031 | |
Non-controlling interests’ share in net income | | | (25 | ) | | | (960 | ) |
Participating securities’ share in earnings | | | (1,295 | ) | | | (1,035 | ) |
Net income, less participating securities’ share in earnings | | $ | 106,172 | | | $ | 1,042,036 | |
Denominator: | | | | | | |
Basic weighted-average common shares | | | 598,363 | | | | 598,828 | |
Dilutive potential common shares | | | 43 | | | | 271 | |
Diluted weighted-average common shares | | | 598,406 | | | | 599,099 | |
MPT Operating Partnership, L.P.
Our earnings per unit were calculated based on the following (in thousands):
| | | | | | | | |
| | For the Three Months Ended September 30, | |
| | 2023 | | | 2022 | |
Numerator: | | | | | | |
Net income | | $ | 116,895 | | | $ | 222,020 | |
Non-controlling interests’ share in net income | | | (185 | ) | | | (227 | ) |
Participating securities’ share in earnings | | | (311 | ) | | | (288 | ) |
Net income, less participating securities’ share in earnings | | $ | 116,399 | | | $ | 221,505 | |
Denominator: | | | | | | |
Basic weighted-average units | | | 598,444 | | | | 598,980 | |
Dilutive potential units | | | 109 | | | | 359 | |
Diluted weighted-average units | | | 598,553 | | | | 599,339 | |
| | | | | | | | |
| | For the Nine Months Ended September 30, | |
| | 2023 | | | 2022 | |
Numerator: | | | | | | |
Net income | | $ | 107,492 | | | $ | 1,044,031 | |
Non-controlling interests’ share in net income | | | (25 | ) | | | (960 | ) |
Participating securities’ share in earnings | | | (1,295 | ) | | | (1,035 | ) |
Net income, less participating securities’ share in earnings | | $ | 106,172 | | | $ | 1,042,036 | |
Denominator: | | | | | | |
Basic weighted-average units | | | 598,363 | | | | 598,828 | |
Dilutive potential units | | | 43 | | | | 271 | |
Diluted weighted-average units | | | 598,406 | | | | 599,099 | |
31
9. Commitments and Contingencies
Commitments
On October 5, 2022, we entered into definitive agreements to sell three Prospect facilities located in Connecticut to Yale for approximately $457 million, of which we expect to receive $355 million in cash and have received the remainder in equity-like securities of PHP Holdings - part of the Prospect Transaction. Closing of this transaction is subject to certain regulatory approvals and the completion of Yale's acquisition of the hospital operations from Prospect. No assurances can be given that this transaction will be consummated as described or at all.
Contingencies
In 2023, we became party to various lawsuits as further described in Item 1 of Part II of this Quarterly Report on Form 10-Q. We have not recorded a liability related to these lawsuits because, at this time, we are unable to determine whether an unfavorable outcome is probable or to estimate reasonably possible losses.
We are a party to various other legal proceedings incidental to our business from time-to-time. 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.
32
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. Such discussion and analysis should be read together with the condensed consolidated financial statements and notes thereto contained in this Form 10-Q and the consolidated financial statements and notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2022.
Forward-Looking Statements.
This Quarterly Report on Form 10-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 (the “Exchange Act”). 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 Form 10-K and as updated in our quarterly reports on Form 10-Q for future periods, and current reports on Form 8-K as we file them with the SEC under the Exchange Act. Such factors include, among others, the following:
•the political, economic, business, real estate, and other market conditions in the U.S. (both national and local), Europe (in particular the United Kingdom, Germany, Switzerland, Spain, Italy, Finland, and Portugal), Australia, South America (in particular Colombia), and other foreign jurisdictions where we may own healthcare facilities or transact business, which may have a negative effect on the following, among other things:
othe financial condition of our tenants, our lenders, or institutions that hold our cash balances or are counterparties to certain hedge agreements, which may expose us to increased risks of default by these parties;
oour ability to obtain equity or debt financing 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
othe 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 real estate assets or on an unsecured basis;
•the impact of factors that may affect our business, our joint ventures or the business of our tenants/borrowers that are beyond our control, including natural disasters, health crises, or pandemics (such as COVID-19) and subsequent government actions in reaction to such matters;
•the risk that a condition to closing under the agreements governing any or all of our pending transactions (including the transaction described in Note 9 to the condensed consolidated financial statements) that have not closed as of the date hereof may not be satisfied; •the possibility that the anticipated benefits from any or all of the transactions we have entered into or will enter into may take longer to realize than expected or will not be realized at all;
•the competitive environment in which we operate;
•the execution of our business plan;
•financing risks, including due to rising inflation and interest rates;
•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 REIT for U.S. federal and state income tax purposes, as well as in the U.K.;
•our ability to attract and retain qualified personnel;
•changes in foreign currency exchange rates;
•changes in federal, state, or local tax laws in the U.S., Europe, Australia, South America, or other jurisdictions in which we may own healthcare facilities or transact business;
•healthcare and other regulatory requirements of the U.S., Europe, Australia, South America, and other foreign countries; and
33
•the accuracy of our methodologies and estimates regarding environmental, social, and governance ("ESG") metrics and targets, tenant willingness and ability to collaborate towards reporting ESG metrics and meeting ESG goals and targets, and the impact of governmental regulation on our and our tenants' ESG efforts.
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, rehabilitative, and behavioral health 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, market, and other conditions (such as the impact of the COVID-19 pandemic) that may affect their profitability, which could impact our results. Accordingly, we monitor certain key performance indicators that we believe provide us with early indications of conditions that could affect the level of risk in our portfolio.
Key factors that we may consider in underwriting prospective deals and in our ongoing monitoring of our tenants’ (and guarantors’) performance, as well as the condition of our properties, include, but are not limited to, the following:
•the scope and breadth of clinical services and programs, including utilization trends (both inpatient and outpatient) by service type;
•the size and composition of medical staff and physician leadership at our facilities, including specialty, tenure, and number of procedures performed and/or referrals;
•an evaluation of our operators’ administrative team, as applicable, including background and tenure within the healthcare industry;
•staffing trends, including ratios, turnover metrics, recruitment and retention strategies at corporate and individual facility levels;
•facility operating performance measured by current, historical, and prospective operating margins (measured by a tenant's earnings before interest, taxes, depreciation, amortization, management fees, and facility rent) of each tenant and at each facility;
•the ratio of our tenants' operating earnings to facility rent and to other fixed costs, including debt costs;
•changes in revenue sources of our tenants, including the relative mix of public payors (including Medicare, Medicaid/MediCal, and managed care in the U.S., as well as equivalent payors in Europe, Australia, and South America) and private payors (including commercial insurance and private pay patients);
•historical support (financial or otherwise) from governments and/or other public payor systems during major economic downturns/depressions;
•trends in tenants' cash collections, including comparison to recorded net patient service revenues, knowing and assessing current revenue cycle management systems and potential future planned upgrades or replacements;
•tenants’ free cash flow;
•the potential impact of healthcare pandemics/epidemics, legislation, and other regulations (including changes in reimbursement) on our tenants’, borrowers’, and guarantors' profitability and liquidity;
•the potential impact of any legal, regulatory, or compliance proceedings with our tenants (including at the facility level);
•the potential impact of supply chain and inflation-related challenges as they relate to new developments or capital addition projects;
•an ongoing assessment of the operating environment of our tenants, including demographics, competition, market position, status of compliance, accreditation, quality performance, and health outcomes as measured by The Centers for Medicare and Medicaid Services, Joint Commission, and other governmental bodies in which our tenants operate;
•the level of investment in the hospital infrastructure and health IT systems; and
•physical real estate due diligence, typically including property condition and Phase 1 environmental assessments, along with annual property inspections thereafter.
34
Certain business factors, in addition to those described above that may directly affect our tenants and borrowers, will likely materially influence our future results of operations. These factors include:
•trends in interest rates and other costs due to general inflation and availability and increased costs from labor shortages could adversely impact the operations of our tenants and their ability to meet their lease obligations;
•changes in healthcare regulations that may limit the opportunities for physicians to participate in the ownership of healthcare providers and healthcare real estate;
•reductions (or non-timely increases) in reimbursements from Medicare, state healthcare programs, and commercial insurance providers that may reduce our tenants’ or borrowers’ profitability and our revenues;
•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 2022 Annual Report on Form 10-K for a discussion of our critical accounting policies, which include investments in real estate, purchase price allocation, loans, credit losses, losses from rent and interest receivables, investments accounted for under the fair value option election, and our accounting policy on consolidation. During the nine months ended September 30, 2023, there were no material changes to these policies.
Overview
We are a self-advised REIT focused on investing in and owning net-leased healthcare facilities across the U.S. and selectively in foreign jurisdictions. 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. The majority of our leased assets are owned 100%; however, we do own some leased assets through joint ventures with other partners that share our view that healthcare facilities are part of the infrastructure of any community, which we refer to as investments in unconsolidated real estate joint ventures. We also make mortgage loans to healthcare operators collateralized by their real estate assets. In addition, we may make loans to certain of our operators through our TRS, the proceeds of which are typically used for working capital and other purposes. From time-to-time, we may make noncontrolling investments in our tenants, which we refer to as investments in unconsolidated operating entities. These investments are typically made in conjunction with larger real estate transactions with the tenant that give us a right to share in such tenant’s profits and losses, and provide for certain minority rights and protections. Our business model facilitates acquisitions and recapitalizations, and allows operators of healthcare facilities to serve their communities by unlocking the value of their real estate assets to fund facility improvements, technology upgrades, and other investments in operations.
At September 30, 2023, our portfolio consisted of 441 properties leased or loaned to 55 operators, of which five are under development and seven are in the form of mortgage loans. We manage our business as a single business segment.
At September 30, 2023, all of our investments are located in the U.S., Europe, Australia, and South America. Our total assets are made up of the following (dollars in thousands):
| | | | | | | | | | | | | | | | |
| | As of September 30, 2023 | | | % of Total | | | As of December 31, 2022 | | | % of Total | |
Real estate assets - at cost | | $ | 14,868,393 | | | | 78.2 | % | | $ | 15,917,839 | | | | 81.0 | % |
Accumulated real estate depreciation and amortization | | | (1,315,223 | ) | | | -6.9 | % | | | (1,193,312 | ) | | | -6.1 | % |
Cash and cash equivalents | | | 340,058 | | | | 1.8 | % | | | 235,668 | | | | 1.2 | % |
Investments in unconsolidated real estate joint ventures | | | 1,461,725 | | | | 7.7 | % | | | 1,497,903 | | | | 7.6 | % |
Investments in unconsolidated operating entities | | | 1,843,847 | | | | 9.7 | % | | | 1,444,872 | | | | 7.4 | % |
Other | | | 1,806,082 | | | | 9.5 | % | | | 1,755,030 | | | | 8.9 | % |
Total assets | | $ | 19,004,882 | | | | 100.0 | % | | $ | 19,658,000 | | | | 100.0 | % |
35
Results of Operations
Three Months Ended September 30, 2023 Compared to September 30, 2022
Net income for the three months ended September 30, 2023, was $116.7 million ($0.19 per diluted share) compared to net income of $221.8 million ($0.37 per diluted share) for the three months ended September 30, 2022. This decrease in net income is primarily driven by the Australia and Prime disposals (including the Prime sale in 2022 that generated a gain of approximately $67 million) described in Note 3 to the condensed consolidated financial statements, lower rent and interest from Prospect, and more rent receivable reserves and higher interest expense in the third quarter of 2023 compared to the same period of 2022. Normalized funds from operations (“FFO”), after adjusting for certain items (as more fully described in the section titled “Reconciliation of Non-GAAP Financial Measures” in Item 2 of this Quarterly Report on Form 10-Q), was $225.5 million for the 2023 third quarter, or $0.38 per diluted share, as compared to $272.3 million, or $0.45 per diluted share, for the 2022 third quarter.
A comparison of revenues for the three months ended September 30, 2023 and 2022 is as follows (dollar amounts in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | 2023 | | | % of Total | | | 2022 | | | % of Total | | | Year over Year Change | |
Rent billed | | $ | 229,306 | | | | 74.8 | % | | $ | 232,418 | | | | 66.0 | % | | | -1.3 | % |
Straight-line rent | | | 21,511 | | | | 7.0 | % | | | 26,552 | | | | 7.5 | % | | | -19.0 | % |
Income from financing leases | | | 26,066 | | | | 8.5 | % | | | 51,011 | | | | 14.5 | % | | | -48.9 | % |
Interest and other income | | | 29,693 | | | | 9.7 | % | | | 42,358 | | | | 12.0 | % | | | -29.9 | % |
Total revenues | | $ | 306,576 | | | | 100.0 | % | | $ | 352,339 | | | | 100.0 | % | | | -13.0 | % |
Our total revenues for the 2023 third quarter are down $45.8 million, or 13.0%, over the same period in the prior year. This decrease is made up of the following:
•Operating lease revenue (includes rent billed and straight-line rent) – down $8.2 million over the prior year, of which approximately $24 million is due to disposals and other leasing transactions in 2022 and 2023 and approximately $10 million of more rent reserves recorded in the third quarter of 2023 as compared to the prior year. These decreases are partially offset by approximately $12 million in incremental revenue from acquisitions, capital additions, and the commencement of rent on two development properties in 2023, and $6 million of favorable foreign currency fluctuations. In addition, rent revenues are up approximately $8 million quarter-over-quarter from increases in CPI above the contractual minimum escalations in our leases.
•Income from financing leases – down $24.9 million primarily due to $19.2 million of lower rent revenue on Prospect in the third quarter of 2023, compared to the third quarter of 2022, and $6 million from the disposal of three Prime financing leases in the third quarter of 2023 as described in Note 3 to the condensed consolidated financial statements. These decreases are partially offset by the increase in CPI above the lease contractual minimum escalations by approximately $0.3 million. •Interest and other income – down $12.7 million from the prior year due to the following:
oInterest from loans – down $10.4 million due to a decrease of $7.1 million from loan payoffs (including $4 million due to the repayment of the initial acquisition loan as part of the Lifepoint Transaction described in Note 3 to the condensed consolidated financial statements) and an $8.7 million decrease in interest income related to Prospect. These decreases are partially offset by approximately $3.0 million of incremental revenue earned on new investments, approximately $1.3 million of higher income from annual escalations due to increases in CPI, and $0.8 million of favorable foreign currency fluctuations. oOther income – down $2.3 million from the prior year as we had less direct reimbursements from our tenants for ground leases, property taxes, and insurance.
Interest expense for the quarters ended September 30, 2023 and 2022 totaled $106.7 million and $88.1 million, respectively. This increase is primarily related to an increase in borrowings on our revolver and higher interest rates on our Credit Facility and term loans compared to the prior year, partially offset by a decrease due to the A$730 million paydown of our Australia term loan in the second quarter of 2023. Our weighted-average interest rate was 4.0% for the quarter ended September 30, 2023 compared to 3.4% for the same period in 2022.
Real estate depreciation and amortization during the third quarter of 2023 decreased to $77.8 million from $81.9 million in 2022. This decrease is primarily due to classifying our Australia properties and three Prime facilities as held for sale in the first quarter of 2023 and no longer recording depreciation on these properties.
36
Property-related expenses totaled $6.5 million and $8.3 million for the quarters ended September 30, 2023 and 2022, respectively. Of the property expenses in the third quarter of 2023 and 2022, approximately $3.3 million and $5.6 million, respectively, represents costs that were reimbursed by our tenants and included in the “Interest and other income” line on our condensed consolidated statements of net income.
General and administrative expenses totaled $38.1 million for the 2023 third quarter, compared to $37.3 million for the 2022 third quarter. The 2023 third quarter included $1.2 million of higher stock compensation expense for the acceleration of stock award vesting for a retiring executive officer.
During the three months ended September 30, 2022, we disposed of 11 facilities as part of the Prime repurchase transaction and three ancillary properties resulting in a net gain of $68.8 million.
In the third quarter of 2022, we recorded a credit loss recovery of approximately $20 million related to loans repaid by Watsonville Community Hospital.
With the interest rate swap no longer classified as an effective cash flow hedge due to the Australia Transaction disclosed in Note 3 to the condensed consolidated financial statements, we expect some earnings volatility from marking the swap to fair value each quarter until all of the related debt is extinguished. We recognized a $3.75 million loss from this in the 2023 third quarter.
Earnings from equity interests was $11.3 million for the quarter ended September 30, 2023, basically flat compared to the same period in 2022.
Our debt refinancing and unutilized financing benefit for the third quarter of 2023 of $0.9 million relates to the purchase of £40 million of our 2.550% Senior Unsecured Notes due 2023 at a discounted price.
Other income for the third quarter of 2023 was $41.1 million, which included an approximate $30 million favorable non-cash fair value adjustment on our investment in PHP Holdings and a CHF 20 million unrealized gain on our equity investment in Swiss Medical Network, partially offset by approximately $2.8 million of expenses associated with responding to certain defamatory statements published by certain parties, including those who are defendants to a lawsuit we filed on March 30, 2023. See Item 1 of Part II for further details on the lawsuit. For the third quarter of 2022, we had other income of $4.1 million, which included a favorable non-cash fair value adjustment of $3.6 million on our investment in Aevis. Fair value adjustments as discussed above can be favorable or unfavorable from quarter-to-quarter, so the positive results in the 2023 third quarter are not necessarily indicative of future results.
Income tax expense includes U.S. federal and state income taxes on our TRS entities, as well as non-U.S. income-based or withholding taxes on certain investments located in jurisdictions outside the U.S. The $10.1 million income tax expense for the three months ended September 30, 2023 is primarily based on income generated internationally (primarily the U.K. and Germany) and reflects the tax benefit of moving to the U.K. REIT regime on July 1, 2023, as described in Note 5 to the condensed consolidated financial statements. In comparison, we incurred $18.6 million in income tax expense in the third quarter of 2022.
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 cumulative pre-tax book loss position in certain entities, we concluded that a valuation allowance of approximately $89 million should be reflected against certain of our international and domestic net deferred tax assets at September 30, 2023. In the future, if we determine that it is more likely than not that we will realize our 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 potentially incur higher income tax expense in future periods as income is earned.
37
Nine Months Ended September 30, 2023 Compared to September 30, 2022
Net income for the nine months ended September 30, 2023, was $107.5 million ($0.18 per diluted share) compared to net income of $1.0 billion ($1.74 per diluted share) for the nine months ended September 30, 2022. This decrease in net income is primarily driven by the gain on sale of real estate in the 2022 first quarter from the Macquarie Transaction, and the 2023 impairment charge in the first quarter associated with the Australia Transaction and Prime disposal, as described in Note 3 to the condensed consolidated financial statements. Net income was also lower due to the $49 million billed and straight-line rent reserve recorded in the third quarter of 2023, accelerating the amortization of the approximate $286 million in-place lease intangible and the write-off of approximately $95 million of straight-line rent receivables, both associated with the Steward Transaction (see Note 3 to the condensed consolidated financial statements for more detail), along with higher interest expense and lower rent and interest revenue from Prospect. This decrease was partially offset by the approximate $158 million tax benefit recognized in the second quarter of 2023 related to entering the United Kingdom REIT regime (as more fully described in Note 5 to the condensed consolidated financial statements). Normalized FFO, after adjusting for certain items (as more fully described in the section titled “Reconciliation of Non-GAAP Financial Measures” in Item 2 of this Quarterly Report on Form 10-Q), was $733.0 million for the first nine months of 2023, or $1.22 per diluted share, as compared to $829.5 million, or $1.38 per diluted share, for the first nine months of 2022. This decrease in Normalized FFO is primarily due to lower revenue from various disposals throughout 2022 and 2023, including the Macquarie Transaction, the Australia Transaction, and Prime disposals, along with lower revenues from Prospect (see Note 3 to the condensed consolidated financial statements for further details).
A comparison of revenues for the nine months ended September 30, 2023 and 2022 is as follows (dollar amounts in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | 2023 | | | % of Total | | | 2022 | | | % of Total | | | Year over Year Change | |
Rent billed | | $ | 724,954 | | | | 72.9 | % | | $ | 737,029 | | | | 63.4 | % | | | -1.6 | % |
Straight-line rent | | | 38,875 | | | | 3.9 | % | | | 146,114 | | | | 12.6 | % | | | -73.4 | % |
Income from financing leases | | | 107,729 | | | | 10.8 | % | | | 154,660 | | | | 13.3 | % | | | -30.3 | % |
Interest and other income | | | 122,624 | | | | 12.4 | % | | | 124,562 | | | | 10.7 | % | | | -1.6 | % |
Total revenues | | $ | 994,182 | | | | 100.0 | % | �� | $ | 1,162,365 | | | | 100.0 | % | | | -14.5 | % |
Our total revenues for the first nine months of 2023 are down $168.2 million, or 14.5%, over the same period in the prior year. This decrease is made up of the following:
•Operating lease revenue (includes rent billed and straight-line rent) – down $119.3 million over the prior year of which approximately $68 million is due to disposals and other leasing transactions in 2022 and 2023 (primarily related to the Macquarie Transaction as described in Note 3 to the condensed consolidated financial statements), approximately $105 million of more rent reserves in 2023 compared to 2022 (including $95 million as a result of the write-off of straight-line rent associated with the Steward Transaction in the second quarter of 2023), and $4 million of unfavorable foreign currency fluctuations. These decreases are partially offset by approximately $34 million in incremental revenue from acquisitions, capital additions, and the commencement of rent on a development property in the first quarter of 2022 and two properties in 2023. In addition, rent revenues are up approximately $23 million period-over-period from increases in CPI above the contractual minimum escalations in our leases. •Income from financing leases – down $46.9 million due to $34.7 million of less rent on Prospect in the first nine months of 2023, compared to the first nine months of 2022 and approximately $13.5 million of lower revenues from the disposal of Prime financing leases in 2023 and 2022. These decreases are partially offset by the increase in CPI above the lease contractual minimum escalations by approximately $1.3 million.
•Interest and other income – down $1.9 million from the prior year due to the following:
oInterest from loans – down $0.3 million due to a decrease of $14.7 million from loan payoffs (including $10 million due to the repayment of the initial acquisition loan as part of the Lifepoint Transaction described in Note 3 to the condensed consolidated financial statements), a $2.7 million decrease in interest income related to Prospect, and $0.3 million of unfavorable foreign currency fluctuations. These decreases are partially offset by approximately $12.2 million of incremental revenue earned on new investments, along with approximately $2 million of interest revenue on the CHF 60 million mortgage loan from Infracore (which was repaid in the 38
second quarter of 2023), and approximately $2.9 million of higher income from annual escalations due to increases in CPI.
oOther income – down $1.6 million from the prior year as we had less direct reimbursements from our tenants for ground leases, property taxes, and insurance.
Interest expense for the nine months ended September 30, 2023 and 2022 totaled $308.8 million and $267.0 million, respectively. This increase is primarily related to an increase in borrowings and higher interest rates on our Credit Facility and term loans compared to the prior year, partially offset by a decrease due to the A$730 million paydown of our Australia term loan in the second quarter of 2023. Our weighted-average interest rate was 3.9% for the nine months ended September 30, 2023 compared to 3.3% for the same period in 2022.
Real estate depreciation and amortization during the first nine months of 2023 increased to $526.1 million from $251.5 million in the same period of 2022. Of this increase, $286 million relates to accelerating the amortization of lease intangibles as part of the Steward Transaction as described in Note 3 to the condensed consolidated financial statements.
Property-related expenses totaled $38.3 million and $38.0 million for the nine months ended September 30, 2023 and 2022, respectively. Of the property expenses in the first nine months of 2023 and 2022, approximately $28.6 million and $30.2 million, respectively, represents costs (primarily property insurance premiums) that were reimbursed by our tenants and included in the “Interest and other income” line on our condensed consolidated statements of net income.
General and administrative expenses totaled $115.4 million for the first nine months of 2023 compared to $117.6 million in the same period of 2022, primarily due to a decrease in share-based compensation. The decrease in share-based compensation is a result of a $6.7 million cumulative benefit catch-up from adjusting the payout probability of certain performance awards, partially offset by an incremental $3.5 million of expense from the acceleration of stock awards for a retiring executive officer.
During the nine months ended September 30, 2022, we realized $536.8 million of gains from the sales of real estate, including the completion of the partnership with MAM, in which we sold the real estate of eight Massachusetts-based general acute care hospitals, resulting in a gain on real estate of approximately $600 million, partially offset by approximately $125 million of write-offs of non-cash straight-line rent receivables. In 2022, we also disposed of 11 facilities related to the Prime repurchase transaction, resulting in a gain on real estate of approximately $67 million, and we disposed of four other facilities and five ancillary properties, resulting in a net gain of $33 million.
In 2023, we recorded a $93.3 million net impairment charge, of which $82 million related to the Australia Transaction and $11 million was a non-cash impairment charge on the three Prime properties sold as more fully described in Note 3 to the condensed consolidated financial statements. The impairment recovery in the first nine months of 2022 related to our Watsonville facility.
Earnings from equity interests was $34.8 million for the nine months ended September 30, 2023, basically flat from the same period in 2022.
Our debt refinancing and unutilized financing net benefit for the first nine months of 2023 was a result of a $0.9 million benefit related to the purchase of £40 million of our 2.550% Senior Unsecured Notes due 2023 in the third quarter of 2023 at a discounted price, partially offset by $0.8 million of costs associated with the partial prepayment of our A$1.2 billion Australian term loan in the second quarter of 2023. In the first nine months of 2022, debt refinancing and unutilized financing costs were $9.5 million, as a result of the termination of our $1 billion interim credit facility in March 2022 and the amendment of our Credit Facility (see Note 4 to the condensed consolidated financial statements for more detail).
Other income for the first nine months of 2023 was $25.4 million, which included an approximate $30 million favorable non-cash fair value adjustment on our investment in PHP Holdings and a CHF 20 million unrealized gain on our equity investment in Swiss Medical Network, partially offset by approximately $13 million of expenses associated with responding to certain defamatory statements published by certain parties, including those who are defendants to a lawsuit we filed on March 30, 2023. See Item 1 of Part II for further details on the lawsuit. For the first nine months of 2022, we had other income of $20.9 million which included a favorable non-cash fair value adjustment of $12.6 million on our investment in Aevis and other investments marked to fair value during the first nine months of 2022.
Income tax expense includes U.S. federal and state income taxes on our TRS entities, as well as non-U.S. income-based or withholding taxes on certain investments located in jurisdictions outside the U.S. The $134.7 million income tax benefit for the nine months ended September 30, 2023 is primarily based on the $158 million benefit received by entering the United Kingdom REIT
39
regime and a $5.0 million tax benefit recognized in the first quarter of 2023 related to the expected sale of our Australia facilities. In comparison, we incurred $40.6 million in income tax expense in the first nine months of 2022.
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 cumulative pre-tax book loss position in certain entities, we concluded that a valuation allowance of approximately $89 million should be reflected against certain of our international and domestic net deferred tax assets at September 30, 2023. In the future, if we determine that it is more likely than not that we will realize our 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 potentially incur higher income tax expense in future periods as income is earned.
Reconciliation of Non-GAAP Financial Measures
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, including amortization related to in-place lease intangibles, and after adjustments for unconsolidated partnerships and joint ventures.
In addition to presenting FFO in accordance with the Nareit definition, we disclose normalized FFO, which adjusts FFO for items that relate to unanticipated or non-core events or activities or accounting changes that, if not noted, would make comparison to prior period results and market expectations less meaningful to investors and analysts.
We believe that the use of FFO, combined with the required GAAP presentations, improves the understanding of our operating results among investors and the use of normalized FFO makes comparisons of our operating results with prior periods and other companies more meaningful. While FFO and normalized FFO are relevant and widely used supplemental measures of operating and financial performance of REITs, they should not be viewed as a substitute measure of our operating performance since the measures do not reflect either depreciation and amortization costs or the level of capital expenditures and leasing costs (if any are not paid by our tenants) 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.
40
The following table presents a reconciliation of net income attributable to MPT common stockholders to FFO and Normalized FFO for the three and nine months ended September 30, 2023 and 2022 (in thousands except per share data):
| | | | | | | | | | | | | | | | |
| | For the Three Months Ended | | | For the Nine Months Ended | |
| | September 30, 2023 | | | September 30, 2022 | | | September 30, 2023 | | | September 30, 2022 | |
FFO information: | | | | | | | | | | | | |
Net income attributable to MPT common stockholders | | $ | 116,710 | | | $ | 221,793 | | | $ | 107,467 | | | $ | 1,043,071 | |
Participating securities’ share in earnings | | | (311 | ) | | | (288 | ) | | | (1,295 | ) | | | (1,035 | ) |
Net income, less participating securities’ share in earnings | | $ | 116,399 | | | $ | 221,505 | | | $ | 106,172 | | | $ | 1,042,036 | |
Depreciation and amortization | | | 96,280 | | | | 99,296 | | | | 580,484 | | | | 300,731 | |
Loss (gain) on sale of real estate | | | 20 | | | | (68,795 | ) | | | (209 | ) | | | (536,788 | ) |
Real estate impairment charges | | | 3,750 | | | | — | | | | 55,854 | | | | — | |
Funds from operations | | $ | 216,449 | | | $ | 252,006 | | | $ | 742,301 | | | $ | 805,979 | |
Write-off of unbilled rent and other | | | 52,742 | | | | 35,587 | | | | 150,576 | | | | 35,259 | |
Other impairment (recovery) charges | | | — | | | | (19,450 | ) | | | 37,434 | | | | (14,575 | ) |
Litigation and other | | | 2,759 | | | | — | | | | 12,987 | | | | — | |
Share-based compensation adjustments | | | 1,243 | | | | — | | | | (3,120 | ) | | | (966 | ) |
Non-cash fair value adjustments | | | (46,815 | ) | | | (3,597 | ) | | | (42,562 | ) | | | (12,563 | ) |
Tax rate changes and other | | | — | | | | 7,726 | | | | (164,535 | ) | | | 6,901 | |
Debt refinancing and unutilized financing (benefit) costs | | | (862 | ) | | | 17 | | | | (46 | ) | | | 9,452 | |
Normalized funds from operations | | $ | 225,516 | | | $ | 272,289 | | | $ | 733,035 | | | $ | 829,487 | |
Per diluted share data: | | | | | | | | | | | | |
Net income, less participating securities’ share in earnings | | $ | 0.19 | | | $ | 0.37 | | | $ | 0.18 | | | $ | 1.74 | |
Depreciation and amortization | | | 0.16 | | | | 0.16 | | | | 0.97 | | | | 0.50 | |
Loss (gain) on sale of real estate | | | — | | | | (0.11 | ) | | | — | | | | (0.90 | ) |
Real estate impairment charges | | | 0.01 | | | | — | | | | 0.09 | | | | — | |
Funds from operations | | $ | 0.36 | | | $ | 0.42 | | | $ | 1.24 | | | $ | 1.34 | |
Write-off of unbilled rent and other | | | 0.09 | | | | 0.06 | | | | 0.25 | | | | 0.06 | |
Other impairment (recovery) charges | | | — | | | | (0.03 | ) | | | 0.06 | | | | (0.03 | ) |
Litigation and other | | | 0.01 | | | | — | | | | 0.02 | | | | — | |
Share-based compensation adjustments | | | — | | | | — | | | | (0.01 | ) | | | — | |
Non-cash fair value adjustments | | | (0.08 | ) | | | (0.01 | ) | | | (0.07 | ) | | | (0.02 | ) |
Tax rate changes and other | | | — | | | | 0.01 | | | | (0.27 | ) | | | 0.01 | |
Debt refinancing and unutilized financing (benefit) costs | | | — | | | | — | | | | — | | | | 0.02 | |
Normalized funds from operations | | $ | 0.38 | | | $ | 0.45 | | | $ | 1.22 | | | $ | 1.38 | |
LIQUIDITY AND CAPITAL RESOURCES
2023 Cash Flow Activity
During the first nine months of 2023, we generated approximately $370.4 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 cash on-hand and borrowings on our revolving credit facility) to fund our dividends of $524.2 million.
In regard to other investing and financing activities in the first nine months of 2023, we did the following:
a)sold seven Australian properties as part of the Australia Transaction resulting in proceeds of A$730 million and used such proceeds to pay down our Australian term loan;
b)sold three properties to Prime resulting in proceeds of $100 million;
c)received approximately $500 million of loan principal proceeds, including approximately $200 million from the Lifepoint Transaction, $100 million from Steward after the completion of their sale of Utah properties to CHIC, CHF 60 million from the payoff of a loan by Infracore, and approximately $100 million from the sale of our temporary interest in Steward's asset-backed credit facility;
d)funded approximately $250 million of new investments, including $95 million to Prospect as part of its recapitalization plan that was implemented on May 23, 2023;
e)funded approximately $195 million to Steward, including its temporary participation in its syndicated four-year asset-backed credit facility and loans for general working capital purposes; and
41
f)purchased approximately £40 million of our 2.550% Senior Unsecured Notes due 2023.
Subsequent to quarter-end, we purchased an additional £10 million of our 2.550% Senior Unsecured Notes due 2023. In addition, we paid out a dividend equal to $0.15 per share. Compared to the dividends paid in the first three quarters of 2023, this dividend per share reduction represents an annualized cash savings of approximately $330 million.
2022 Cash Flow Activity
During the first nine months of 2022, we generated approximately $560 million of cash flows from operating activities, primarily consisting of rent and interest from mortgage and other loans, of which we used $525 million to fund our dividends. During the first nine months of 2022, we received approximately $2.2 billion of proceeds from disposals (including the Macquarie Transaction as described in Note 3 to the condensed consolidated financial statements) and approximately $360 million from the property sales to Prime. We used these proceeds to pay off our interim credit facility, partially pay down the outstanding balance on our Credit Facility, fund $1.0 billion of new acquisitions, and make other investments. We exercised the $500 million accordion feature to our revolving credit facility during the first nine months of 2022 and extended the term on both the revolver and term loan portions of our Credit Facility - see Note 4 to the condensed consolidated financial statements for additional details.
Short-term Liquidity Requirements:
Our short-term liquidity requirements typically consist of general and administrative expenses, dividends in order to comply with REIT requirements, interest payments on our debt, and planned funding commitments on development and capital improvement projects, for which we receive a return in the form of additional rent once completed. Our monthly rent and interest receipts and distributions from our joint venture arrangements are typically enough to cover our short-term liquidity requirements.
However, with increasing interest rates, loss of a substantial portion of cash rent and interest from Prospect, a bond maturing in December 2023 of approximately $434 million, and a term loan maturing in May 2024 of approximately $300 million, we have looked to other initiatives to improve cash flows including:
•the sale of the four remaining Australian properties on October 10, 2023, that generated proceeds of approximately $305 million,
•completing the binding sale of three Connecticut facilities to Yale New Haven that is expected to generate $355 million,
•reducing our dividend to $0.15 per share, which will provide for annual cash savings of approximately $330 million; and
•implementing a REIT tax structure in the United Kingdom that we expect will result in quarterly tax savings.
With these initiatives, liquidity of approximately $0.9 billion (including cash on-hand and availability under our revolving credit facility) at November 3, 2023, and routine cash receipts of rent and interest, we believe we can fund our short-term liquidity requirements.
Long-term Liquidity Requirements:
Our long-term liquidity requirements generally consist of the same requirements described above under “Short-term Liquidity Requirements” along with the acquisition of real estate and the funding of debt maturities. At this time, we do not expect any material acquisitions of real estate in the foreseeable future; however, see below for our debt that is coming due over the next five years.
As described previously, our monthly rent and interest receipts and distributions from our joint venture arrangements along with our current liquidity of approximately $0.9 billion at November 3, 2023, are typically enough to cover our short-term liquidity requirements. However, to address upcoming debt maturities or to make any new strategic investments, we may need to look to other sources, which may include one or a combination of the following:
•reducing our dividend, while still complying with our REIT requirements, which we reduced to $0.15 per share, generating annual cash savings of approximately $330 million;
•strategic property sales or joint ventures, including the sale of our four remaining Australian properties on October 10, 2023 that generated proceeds of approximately $305 million and the binding commitment to sell three Connecticut facilities that is expected to generate $355 million,
•monetizing our investment in operators, including our investment in PHP Holdings,
•entering into new secured loans on real estate,
42
•extending the maturity of existing term loans,
•identifying and implementing cost reduction opportunities,
•entering into new bank term loans or issuing new USD, EUR, or GBP denominated debt securities, and
•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.
Principal payments due on our debt (which exclude the effects of any discounts, premiums, or debt issue costs recorded) as of November 3, 2023 are as follows (in thousands):
| | | | |
2023 | | $ | 433,539 | |
2024 | | | 435,915 | |
2025 | | | 1,403,150 | |
2026 | | | 2,816,026 | |
2027 | | | 1,600,000 | |
Thereafter | | | 3,376,100 | |
Total | | $ | 10,064,730 | |
Contractual Commitments
We presented our contractual commitments in our 2022 Annual Report on Form 10-K and provided an update in our Quarterly Report on Form 10-Q for the period ended June 30, 2023. Except for the change noted below, there have been no significant changes through November 3, 2023. Excluded from this table is $10 million of unused loan to Prospect as part of the Prospect Transaction discussed in Note 3 to the condensed consolidated financial statements.
The following table updates our contractual commitments schedule as of November 3, 2023 (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Contractual Commitments | | 2023(1) | | | 2024 | | | 2025 | | | 2026 | | | 2027 | | | Thereafter | | | Total | |
Revolving credit facility | | $ | 12,754 | | | $ | 80,552 | | | $ | 80,552 | | | $ | 1,200,527 | | | $ | — | | | $ | — | | | $ | 1,374,385 | |
(1)This column represents obligations post November 3, 2023.
Distribution Policy
The table below is a summary of our distributions declared during the two year period ended September 30, 2023:
| | | | | | | | |
Declaration Date | | Record Date | | Date of Distribution | | Distribution per Share | |
August 21, 2023 | | September 14, 2023 | | October 12, 2023 | | $ | 0.15 | |
April 27, 2023 | | June 15, 2023 | | July 13, 2023 | | $ | 0.29 | |
February 16, 2023 | | March 16, 2023 | | April 13, 2023 | | $ | 0.29 | |
November 10, 2022 | | December 8, 2022 | | January 12, 2023 | | $ | 0.29 | |
August 18, 2022 | | September 15, 2022 | | October 13, 2022 | | $ | 0.29 | |
May 26, 2022 | | June 16, 2022 | | July 14, 2022 | | $ | 0.29 | |
February 17, 2022 | | March 17, 2022 | | April 14, 2022 | | $ | 0.29 | |
November 11, 2021 | | December 9, 2021 | | January 13, 2022 | | $ | 0.28 | |
It is our policy to make sufficient cash distributions to stockholders in order for us to maintain our status as a REIT under the Internal Revenue Code of 1986, as amended, and to efficiently manage corporate income and excise taxes on undistributed income. However, our Credit Facility limits the amount of dividends we can pay- see Note 4 to the condensed consolidated financial statements for 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
43
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 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.
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 a one-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 September 30, 2023, our outstanding debt totaled $10.2 billion, which consisted of fixed-rate debt of approximately $8.6 billion (after considering interest rate swaps in-place) and variable rate debt of $1.6 billion. If market interest rates increase by 10%, the fair value of our debt at September 30, 2023 would decrease by approximately $231.8 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 10%, the increase in annual interest expense on our variable rate debt would decrease future earnings and cash flows by $10.3 million per year. If market rates of interest on our variable rate debt decrease by 10%, the decrease in interest expense on our variable rate debt would increase future earnings and cash flows by $10.3 million per year. This assumes that the average amount outstanding under our variable rate debt for a year is $1.6 billion, the balance of such variable rate debt at September 30, 2023.
44
Foreign Currency Sensitivity
With our investments in the United Kingdom, Germany, Spain, Italy, Portugal, Switzerland, Finland, Australia, and Colombia, we are subject to fluctuations in the British pound, euro, Swiss franc, Australian dollar, and Colombian peso to U.S. dollar currency exchange rates. Although we generally deem investments in these countries to be of a long-term nature (other than Australia as previously discussed in Note 3 to the condensed consolidated financial statements), are typically able to match any non-U.S. dollar borrowings with investments in such currencies, and historically have not needed to repatriate a material amount of earnings back to the U.S., increases or decreases in the value of the respective non-U.S. dollar currencies to U.S. dollar exchange rates may impact our financial condition and/or our results of operations. Based solely on our 2023 operating results to-date and on an annualized basis, a 10% change to the following exchange rates would have impacted our net income, FFO, and Normalized FFO by the amounts below (in thousands):
| | | | | | | | | | | | |
| | Net Income Impact(1) | | | FFO Impact(1) | | | NFFO Impact | |
British pound (£) | | $ | 10,482 | | | $ | 19,935 | | | $ | 19,832 | |
Euro (€) | | | 1,975 | | | | 6,471 | | | | 6,475 | |
Swiss franc (CHF) | | | 5,427 | | | | 7,804 | | | | 3,870 | |
Colombian peso (COP) | | | 1,453 | | | | 1,523 | | | | 1,523 | |
(1)Excludes the approximate $158 million one-time tax benefit in the second quarter of 2023 as a result of entering the United Kingdom REIT regime on July 1, 2023 (as discussed in further detail in Note 5 to the condensed consolidated financial statements). We have excluded the foreign currency sensitivity around Australian dollars in the table above due to the Australia Transaction as described in Note 3 to the condensed consolidated financial statements.
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 by Rule 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 providing reasonable assurance that information required to be disclosed by us in the reports that we file under the 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.
45
PART II — OTHER INFORMATION
Item 1. Legal Proceedings.
From time-to-time, we may become involved in legal proceedings arising in the ordinary course of our business. Except as set forth below, we are not currently a party to any material legal proceedings, and we are not aware of any pending or threatened legal proceeding against us that we believe could have an adverse effect on our business, operating results, or financial condition.
Securities Litigation
On April 12, 2023, we and certain of our executives were named as defendants in a putative federal securities class action lawsuit filed by a purported stockholder in the United States District Court for the Southern District of New York, Case No. 1:23-cv-03070. The complaint sought class certification on behalf of purchasers of our common stock between March 1, 2022 and February 22, 2023 and alleged false and/or misleading statements and/or omissions resulted in artificially inflated prices for our common stock. The complaint sought unspecified damages including interest and an award of reasonable costs and expenses. On May 9, 2023, the plaintiff voluntarily dismissed this lawsuit.
On April 13, 2023, we and certain of our executives were named as defendants in a second putative federal securities class action lawsuit, also alleging false and/or misleading statements and/or omissions resulted in artificially inflated prices for our common stock, filed by a purported stockholder in the United States District Court for the Northern District of Alabama, Case No. 2:23-cv-00486. The complaint seeks class certification on behalf of purchasers of our common stock between July 15, 2019 and February 22, 2023 and unspecified damages including interest and an award of reasonable costs and expenses. This class action complaint was amended on September 22, 2023 and alleges that we made material misstatements or omissions relating to the financial health of certain of our tenants.
On September 29, 2023, we and certain of our executives were named as defendants in a putative federal securities class action lawsuit filed by a purported stockholder in the United States District Court for the Southern District of New York, Case No. 1:23-cv-08597. The complaint seeks class certification on behalf of purchasers of our common stock between May 23, 2023 and August 17, 2023 and alleges false and/or misleading statements and/or omissions.
On October 19, 2023, members of our Board of Directors were named as defendants in a shareholder derivative action filed by a purported stockholder in the United States District Court for the Northern District of Alabama, Case No. 2:23-cv-01415. The Company was named as a nominal defendant. The complaint makes allegations similar to those made in the securities action pending in the Northern District of Alabama described above relating to purported material misstatements or omissions relating to the financial health of certain of our tenants.
We believe these claims are without merit and intend to defend the remaining open cases vigorously. We have not recorded a liability because, at this time, we are unable to determine whether an unfavorable outcome is probable or to estimate reasonably possible losses.
Defamation Litigation
On March 30, 2023, we commenced an action in the United States District Court for the Northern District of Alabama, Case No. 2:23-cv-00408, against short-seller Viceroy Research LLC ("Viceroy") and its members. We are seeking injunctive relief and damages for defamation, civil conspiracy, tortious interference, private nuisance, and unjust enrichment based on defamatory statements expressed against us. On June 29, 2023, we won a preliminary ruling in this lawsuit after Viceroy's motion to dismiss the case was denied by a judge in the United States District Court for the Northern District of Alabama.
The information contained in Note 9 “Commitments and Contingencies” to the condensed consolidated financial statements is incorporated by reference into this Item 1.
Item 1A. Risk Factors.
There have been no material changes to the Risk Factors as presented in our Annual Report on Form 10-K for the year ended December 31, 2022.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
46
| | | | | | | | | | | | | | | | |
Period | | Total number of shares purchased(1) (in thousands) | | | Average price per share | | | Total number of shares purchased as part of publicly announced programs(2) | | | Approximate dollar value of shares that may yet be purchased under the plans or programs (in thousands) | |
July 1-July 31, 2023 | | | 56 | | | $ | 9.29 | | | | — | | | $ | 482,085 | |
(1)The number of shares purchased consists of shares of common stock tendered by employees to satisfy the employees' tax withholding obligations arising as a result of vesting of restricted stock awards under the Equity Incentive Plan, which shares were purchased based on their fair market value on the vesting date.
(2)On October 9, 2022, the board of directors of the Company authorized a stock repurchase plan for up to $500 million of common stock, par value $0.001 per share. No shares were repurchased under this plan during the 2023 third quarter. The repurchase authorization expired on October 10, 2023.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
None.
Item 5. Other Information.
(c)Director and Officer Trading Arrangements
During the three months ended September 30, 2023, none of the Company's directors or officers (as defined in Rule 16a-1(f) of the Securities and Exchange Act) adopted, terminated or modified a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408 of Regulation S-K).
47
Item 6. Exhibits
* Filed herewith.
** Furnished herewith.
48
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrants have duly caused this report to be signed on their behalf by the undersigned thereunto duly authorized.
| | |
MEDICAL PROPERTIES TRUST, INC. |
| | |
By: | | /s/ J. Kevin Hanna |
| | J. Kevin Hanna |
| | Senior 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 |
| | Senior 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: November 9, 2023
49