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 March 31, 2020
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
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. ☐
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 is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of May 1, 2020, Medical Properties Trust, Inc. had 528,332,267 shares of common stock, par value $0.001, outstanding.
EXPLANATORY NOTE
This report combines the Quarterly Reports on Form 10-Q for the three months ended March 31, 2020 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 March 31, 2020
Table of Contents
Page
PART I — FINANCIAL INFORMATION
3
Item 1 Financial Statements
Medical Properties Trust, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets at March 31, 2020 and December 31, 2019
Condensed Consolidated Statements of Net Income for the Three Months Ended March 31, 2020 and 2019
4
Condensed Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2020 and 2019
5
Condensed Consolidated Statements of Equity for the Three Months Ended March 31, 2020 and 2019
6
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2020 and 2019
7
MPT Operating Partnership, L.P. and Subsidiaries
8
9
10
Condensed Consolidated Statements of Capital for the Three Months Ended March 31, 2020 and 2019
11
12
Medical Properties Trust, Inc. and MPT Operating Partnership, L.P.
Notes to Condensed Consolidated Financial Statements
13
Item 2 Management’s Discussion and Analysis of Financial Condition and Results of Operations
20
Item 3 Quantitative and Qualitative Disclosures about Market Risk
30
Item 4 Controls and Procedures
31
PART II — OTHER INFORMATION
32
Item 1 Legal Proceedings
Item 1A Risk Factors
Item 2 Unregistered Sales of Equity Securities and Use of Proceeds
Item 3 Defaults Upon Senior Securities
Item 4 Mine Safety Disclosures
33
Item 5 Other Information
Item 6 Exhibits
34
SIGNATURE
35
2
Item 1. Financial Statements.
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
March 31,
2020
December 31,
2019
(In thousands, except per share amounts)
(Unaudited)
(Note 2)
Assets
Real estate assets
Land, buildings and improvements, intangible lease assets, and other
$
9,933,444
8,102,754
Investment in financing leases
2,068,166
2,060,302
Mortgage loans
1,275,543
1,275,022
Gross investment in real estate assets
13,277,153
11,438,078
Accumulated depreciation and amortization
(627,467
)
(570,042
Net investment in real estate assets
12,649,686
10,868,036
Cash and cash equivalents
500,213
1,462,286
Interest and rent receivables
38,768
31,357
Straight-line rent receivables
355,424
334,231
Equity investments
834,430
926,990
Other loans
546,691
544,832
Other assets
312,875
299,599
Total Assets
15,238,087
14,467,331
Liabilities and Equity
Liabilities
Debt, net
7,684,293
7,023,679
Accounts payable and accrued expenses
428,136
291,489
Deferred revenue
24,001
16,098
Obligations to tenants and other lease liabilities
119,147
107,911
Total Liabilities
8,255,577
7,439,177
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 — 522,435 shares at March 31, 2020 and
517,522 shares at December 31, 2019
522
518
Additional paid-in capital
7,079,913
7,008,199
Retained earnings
14,025
83,012
Accumulated other comprehensive loss
(111,280
(62,905
Treasury shares, at cost
(777
Total Medical Properties Trust, Inc. stockholders’ equity
6,982,403
7,028,047
Non-controlling interests
107
Total Equity
6,982,510
7,028,154
Total Liabilities and Equity
See accompanying notes to condensed consolidated financial statements.
Condensed Consolidated Statements of Net Income
For the Three Months
Ended March 31,
Revenues
Rent billed
171,767
108,598
Straight-line rent
31,421
20,651
Income from financing leases
52,436
17,280
Interest and other income
38,508
33,925
Total revenues
294,132
180,454
Expenses
Interest
80,899
50,551
Real estate depreciation and amortization
60,921
33,352
Property-related
5,572
3,066
General and administrative
33,385
23,451
Total expenses
180,777
110,420
Other income (expense)
Gain on sale of real estate
1,325
Real estate impairment charges
(19,006
Earnings from equity interests
4,079
3,720
Unutilized financing fees
(611
Other (including mark-to-market adjustments on equity securities)
(13,975
204
Total other (expense) income
(28,188
3,924
Income before income tax
85,167
73,958
Income tax (expense) benefit
(4,010
2,333
Net income
81,157
76,291
Net income attributable to non-controlling interests
(165
(469
Net income attributable to MPT common stockholders
80,992
75,822
Earnings per common share — basic and diluted
0.15
0.20
Weighted-average shares outstanding — basic
521,076
380,551
Weighted-average shares outstanding — diluted
522,179
381,675
Dividends declared per common share
0.27
0.25
Condensed Consolidated Statements of Comprehensive Income
(In thousands)
Other comprehensive income:
Unrealized loss on interest rate swap
(25,103
(3,772
Foreign currency translation loss
(23,272
(5,918
Total comprehensive income
32,782
66,601
Comprehensive income attributable to non-controlling interests
Comprehensive income attributable to MPT common stockholders
32,617
66,132
Condensed Consolidated Statements of Equity
Preferred
Common
Shares
Par
Value
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Treasury
Stock
Non-
Controlling
Interests
Total
Balance at December 31, 2018
370,637
371
4,442,948
162,768
(58,202
13,830
4,560,938
469
Unrealized loss on interest rate swap, net of tax
Stock vesting and amortization of stock-based
compensation
1,055
1
6,714
6,715
Distributions to non-controlling interests
(645
Proceeds from offering (net of offering costs)
20,147
354,010
354,030
Dividends declared ($0.25 per common share)
(97,163
Balance at March 31, 2019
391,839
392
4,803,672
141,427
(67,892
13,654
4,890,476
Balance at December 31, 2019
517,522
165
Cumulative effect of change in accounting
principles
(8,399
2,312
10,034
10,036
2,601
61,680
61,682
Dividends declared ($0.27 per common share)
(141,580
Balance at March 31, 2020
522,435
Condensed Consolidated Statements of Cash Flows
Operating activities
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization
63,833
34,675
Amortization of deferred financing costs and debt discount
3,210
1,827
Straight-line rent revenue and other
(47,846
(26,296
Share-based compensation
Gain from sale of real estate and other
(1,325
Impairment charges
19,006
Straight-line rent and other write-off, net of tax
7,717
2,596
Unutilized financing costs
611
Other adjustments
(27,401
2,249
Changes in:
2,137
(1,193
(4,221
(9,940
Net cash provided by operating activities
106,914
86,924
Investing activities
Cash paid for acquisitions and other related investments
(1,973,661
(6,492
Net proceeds from sale of real estate
9,597
Principal received on loans receivable
420
Investment in loans receivable
(2,307
(1,185
Other investments, net
71,582
(160,736
Net cash used for investing activities
(1,894,789
(167,993
Financing activities
Proceeds from term debt
915,950
Revolving credit facilities, net
9,097
Dividends paid
(138,074
(95,419
Lease deposits and other obligations to tenants
2,348
3,677
Proceeds from sale of common shares, net of offering costs
Payment of deferred financing costs and other financing activities
(6,687
(677
Net cash provided by financing activities
835,219
270,708
(Decrease) increase in cash, cash equivalents, and restricted cash for period
(952,656
189,639
Effect of exchange rate changes
(9,157
(11,450
Cash, cash equivalents, and restricted cash at beginning of period
1,467,991
822,425
Cash, cash equivalents, and restricted cash at end of period
506,178
1,000,614
Interest paid
80,721
51,296
Supplemental schedule of non-cash financing activities:
Dividends declared, unpaid
141,667
97,163
Cash, cash equivalents, and restricted cash are comprised of the following:
Beginning of period:
820,868
Restricted cash, included in Other assets
5,705
1,557
End of period:
995,548
5,965
5,066
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Liabilities and Capital
286,142
152,999
Payable due to Medical Properties Trust, Inc.
141,604
138,100
8,255,187
7,438,787
General Partner — issued and outstanding — 5,225 units at March 31,
2020 and 5,176 units at December 31, 2019
70,966
70,939
Limited Partners:
Common units — issued and outstanding — 517,210 units at
March 31, 2020 and 512,346 units at December 31, 2019
7,023,107
7,020,403
LTIP units — issued and outstanding — 232 units at March 31, 2020
and December 31, 2019
Total MPT Operating Partnership, L.P. capital
6,982,793
7,028,437
Total Capital
6,982,900
7,028,544
Total Liabilities and Capital
(In thousands, except per unit amounts)
Net income attributable to MPT Operating Partnership partners
Earnings per unit — basic and diluted
Weighted-average units outstanding — basic
Weighted-average units outstanding — diluted
Dividends declared per unit
Comprehensive income attributable to MPT Operating Partnership partners
Condensed Consolidated Statements of Capital
General
Limited Partners
Partner
LTIPs
Units
Unit
3,706
46,084
366,931
4,559,616
232
4,561,328
758
75,064
Unrealized loss on interest rate swap, net of
tax
Unit vesting and amortization of unit-based
68
1,044
6,647
201
3,540
19,946
350,490
Distributions declared ($0.25 per unit)
(972
(96,191
3,918
49,478
387,921
4,895,626
4,890,866
5,176
512,346
810
80,182
(84
(8,315
23
100
2,289
9,936
26
617
2,575
61,065
Distributions declared ($0.27 per unit)
(1,416
(140,164
5,225
517,210
Unit-based compensation
Distributions paid
Proceeds from sale of units, net of offering costs
Distributions declared, unpaid
1. Organization
Medical Properties Trust, Inc., a Maryland corporation, was formed on August 27, 2003, under the Maryland General Corporation Law for the purpose of engaging in the business of investing in, owning, and leasing commercial real estate. Our operating partnership subsidiary, MPT Operating Partnership, L.P., (the “Operating Partnership”) through which we conduct all of our operations, was formed in September 2003. Through another wholly-owned subsidiary, Medical Properties Trust, LLC, we are the sole general partner of the Operating Partnership. At present, we directly own substantially all of the limited partnership interests in the Operating Partnership and have elected to report our required disclosures and that of the Operating Partnership on a combined basis, except where material differences exist.
We have operated as a real estate investment trust (“REIT”) since April 6, 2004, and accordingly, elected REIT status upon the filing in September 2005 of the calendar year 2004 federal income tax return. Accordingly, we will generally not be subject to United States (“U.S.”) federal income tax, provided that we continue to qualify as a REIT and our distributions to our stockholders equal or exceed our taxable income. Certain non-real estate activities we undertake 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., we are subject to the local taxes of the jurisdictions where our properties reside and/or legal entities are domiciled; however, we do not expect to incur additional taxes in the U.S. as the majority of such income flows through our REIT.
Our primary business strategy is to acquire and develop real estate and improvements, primarily for long-term lease to providers of healthcare services, such as operators of general acute care hospitals, inpatient physical rehabilitation hospitals, and long-term acute care hospitals. We also make mortgage and other loans to operators of similar facilities. In addition, we may obtain profits or equity interests in our tenants, from time to time, in order to enhance our overall return.
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 March 31, 2020, we have investments in 389 facilities in 34 states in the U.S., in six countries in Europe, and across Australia. 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 months ended March 31, 2020, are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. The condensed consolidated balance sheet at December 31, 2019 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 consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. During the first quarter of 2020, there was a global outbreak of a novel coronavirus, or COVID-19, which has spread all over the world including countries where we own and lease facilities. The World Health Organization has designated COVID-19 as a pandemic, and numerous countries, including the United States, have declared national emergencies with respect to COVID-19. As the global impact of the outbreak has evolved, many countries have reacted by instituting quarantines and restrictions on travel, closing financial markets and/or restricting trade- including requiring elective surgeries at hospitals to be deferred. We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of March 31, 2020 (particularly as it relates to our assessments of the recoverability of our real estate and the adequacy of our credit loss reserves on loans and financing receivables). However, the ultimate impact to our tenants’ results of operations and liquidity and their ability to pay our rent and interest due to the impact of COVID-19 is somewhat uncertain and cannot be predicted with an abundance of confidence, particularly given we do not yet know the full scope, severity, and duration of the pandemic nor the actions needed to contain the pandemic or mitigate its impact. This makes any estimates and assumptions as of March 31, 2020 inherently less certain than they would be absent the current and potential impact of COVID-19. Actual results may ultimately differ from our estimates.
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, 2019. There have been no material changes to these significant accounting policies other than the following:
On January 1, 2020, we adopted Accounting Standards Update (“ASU”) No. 2016-13, “Measurement of Credit Losses on Financial Instruments" ("ASU 2016-13"). This standard requires a new forward-looking “expected loss” model measured over the contractual life of an asset that considers forecasts of future economic conditions, as well as past and current events, to be used for our financing receivables, including financing leases and loans, which the Financial Accounting Standards Board believes will result in more timely recognition of such losses. Additionally, we have made the accounting policy election to exclude interest receivables from the credit loss reserve analysis and will continue to timely reserve or write-off such short-term receivables.
Pursuant to ASU 2016-13, we grouped our financial instruments into two primary pools of similar credit risk: secured and unsecured. The secured instruments include investment in financing leases and mortgage loans, as all are secured by underlying real estate among other collateral. The unsecured instruments include acquisition, working capital, and shareholder loans. Within these two major pools, we further grouped our instruments into sub-pools based on several tenant/borrower characteristics, including years of experience in the healthcare industry and in a particular market or region and overall capitalization. We then determined a credit loss percentage per pool based on our history of credit losses incurred on similar instruments. We used an historical period of time in determining such loss rates that closely matches the remaining terms of the financial instruments being analyzed in the respective pools, since our underwriting process has been consistent over this time. Finally, we made specific modifications for current trends, as appropriate.
Upon adoption of this standard, we recorded a credit loss reserve of $8.4 million with the effect recorded in equity as a cumulative effect of a change in accounting principle.
Reclassifications
Certain amounts in the consolidated financial statements for prior periods have been reclassified to conform to the current period presentation.
3. Real Estate and Lending Activities
Acquisitions
We acquired the following net assets (in thousands):
Net Assets Acquired
Land and land improvements
265,991
169
Buildings
1,608,771
5,327
Intangible lease assets — subject to amortization (weighted-
average useful life 30.8 years for 2020 and 26.6 years for
2019 )
231,774
996
1,328
Liabilities assumed
(134,203
Total net assets acquired
1,973,661
6,492
2020 Activity
On January 8, 2020, we acquired a portfolio of 30 acute care hospitals located throughout the United Kingdom for approximately £1.5 billion from affiliates of BMI Healthcare, Inc. (“BMI”). In a related transaction, affiliates of Circle Health Ltd. (“Circle”) entered into definitive agreements to acquire BMI and assume operations of its 52 facilities in the United Kingdom subject to customary regulatory conditions. As part of our acquisition, we inherited 30 existing leases with the operator that had initial fixed terms ending in 2050, with no renewal options but with annual inflation-based escalators. Once final regulatory approval is received (which we expect in the 2020 second quarter after receiving initial approval on April 29, 2020), these 30 leases with Circle will be amended to include 30-year initial fixed terms with two five-year renewal options and improved annual inflation-based escalators. These 30 leases will be cross-defaulted and guaranteed by Circle.
14
2019 Activity
On February 8, 2019, we acquired an inpatient rehabilitation hospital in Germany for €5.7 million (including real estate transfer taxes). This acquisition was the final property to close as part of a four-hospital portfolio that we agreed to purchase for an aggregate amount of €23 million. The property is leased to affiliates of Median Kliniken S.à.r.l. (“MEDIAN”), pursuant to a 27-year master lease with annual inflation-based escalators.
Development Activities
During the 2020 first quarter, we completed construction and began recording rental income on a general acute care facility located in Idaho Falls, Idaho. This facility commenced rent on January 21, 2020 and is being leased to Surgery Partners, Inc. pursuant to an existing long-term lease.
See table below for a status update on our current development projects (in thousands):
Property
Commitment
Costs Incurred as of
March 31, 2020
Estimated
Rent Commencement
Date
Circle (Birmingham, England)
44,531
41,207
3Q 2020
Circle Rehabilitation (Birmingham, England)
20,074
17,097
NeuroPsychiatric Hospitals (Houston, Texas)
27,500
13,169
4Q 2020
92,105
71,473
Leasing Operations (Lessor)
We acquire and develop healthcare facilities and lease the facilities to healthcare operating companies under long-term net leases (typical initial fixed terms ranging from 10 to 15 years) and most include renewal options at the election of our tenants, generally in five year increments. More than 97% of our leases provide annual rent escalations based on increases in Consumer Price Index (or similar index outside the U.S.) and/or fixed minimum annual rent escalations ranging from 0.5% to 3.0%. Many of our domestic leases contain purchase options with pricing set at various terms but in no case less than our total investment. For five properties with a carrying value of $210 million, our leases require a residual value guarantee from the tenant. 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. We routinely inspect our properties to ensure the residual value of each of our assets is being maintained. Except for leases classified as financing leases, all of our leases are classified as operating leases.
At March 31, 2020, leases on 14 Ernest Health, Inc. (“Ernest”) facilities and ten Prime Healthcare Services, Inc. (“Prime”) facilities are accounted for as direct financing leases and leases on 13 of our Prospect Medical Holdings, Inc. (“Prospect”) facilities are accounted for as a financing. The components of our total investment in financing leases consisted of the following (in thousands):
As of
As of December 31, 2019
Minimum lease payments receivable
1,869,444
1,884,921
Estimated residual values
394,195
Less: Unearned income and allowance for credit loss
(1,601,658
(1,618,252
Net investment in direct financing leases
661,981
660,864
Other financing leases (net of allowance for credit loss)
1,406,185
1,399,438
Total investment in financing leases
Adeptus Health
As noted in previous filings, we had 16 properties transition away from Adeptus Health, Inc. (“Adeptus”) in stages over a two year period as part of Adeptus’ confirmed plan of reorganization under Chapter 11 of the Bankruptcy Code in 2017. At March 31, 2020, 14 of these 16 properties have been re-leased to other tenants or sold, with the remaining two properties representing less than $3 million.
15
At March 31, 2020, we own 21 facilities that are leased to Adeptus. Due to a decline in operating results at 15 of these freestanding emergency facilities caused by a decline in volumes from COVID-19 and other factors, we agreed to amend our lease with Adeptus in April 2020, whereby we would sever these 15 facilities from our lease and in return, we would increase rent on the remaining six facilities and draw on a $9.1 million letter of credit. As a result, we recorded a charge to write-off straight-line rent and other receivables, partially offset by the letter of credit in the 2020 first quarter. Additionally, we recorded a $9.9 million real estate impairment charge on these severed facilities. Although no assurances can be given, we believe our investment in these 15 facilities (representing 0.3% of our total assets) is fully recoverable at March 31, 2020.
Alecto Facilities
At March 31, 2020, we own four acute care facilities and have a mortgage loan on a fifth property, representing less than 0.5% of our total assets. In response to conditions created by the COVID-19 pandemic, we have offered to donate one of these facilities that was closed during 2019 to a local municipality, resulting in a $9.1 million real estate impairment charge in the first quarter of 2020.
Loans
The following is a summary of our loans (net of allowance for credit loss in 2020):
(in thousands)
Acquisition loans
123,105
123,893
423,586
420,939
1,822,234
1,819,854
Other loans consist of loans to our tenants for working capital and other purposes and include our shareholder loan made to the joint venture with Primotop Holdings S.à.r.l. (“Primotop”) in the amount of €290 million.
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:
1)
Facility concentration – At March 31, 2020, we had no investment in any single property greater than 2.5% of our total assets, compared to 2.6% at December 31, 2019.
2)
Operator concentration – For the three months ended March 31, 2020, revenue from Steward Health Care System LLC (“Steward”), Prospect, Circle and Prime represented 31%, 13%, 11% and 11% of our total revenues, respectively. In comparison, Steward and Prime represented 48% and 18%, respectively, of our total revenues for the 2019 first quarter, while Prospect and Circle, collectively, represented less than 1%. At March 31, 2020 and December 31, 2019, our lease concentration in any one tenant was less than 20% of our total assets.
3)
Geographic concentration – At March 31, 2020, investments in the U.S., Europe, and Australia represented approximately 70%, 25%, and 5% respectively, of our total assets, compared to 74%, 20%, and 6%, respectively, at December 31, 2019.
4)
Facility type concentration – For the three months ended March 31, 2020, approximately 88% of our revenues are from our general acute care facilities, while rehabilitation and long-term acute care facilities make up 9% and 3%, respectively. These percentages are similar to those for the first three months of 2019.
16
4. Debt
The following is a summary of debt (dollar amounts in thousands):
Revolving credit facility
Term loan
200,000
British pound sterling term loan(A)
869,400
Australian term loan facility(A)
735,720
842,520
4.000% Senior Unsecured Notes due 2022(A)
551,550
560,650
2.550% Senior Unsecured Notes due 2023(A)
496,800
530,280
5.500% Senior Unsecured Notes due 2024
300,000
6.375% Senior Unsecured Notes due 2024
500,000
3.325% Senior Unsecured Notes due 2025(A)
5.250% Senior Unsecured Notes due 2026
5.000% Senior Unsecured Notes due 2027
1,400,000
3.692% Senior Unsecured Notes due 2028(A)
745,200
795,420
4.625% Senior Unsecured Notes due 2029
900,000
7,750,220
7,089,520
Debt issue costs and discount, net
(65,927
(65,841
(A)
Non-U.S. dollar denominated debt that reflects the exchange rate at March 31, 2020 and December 31, 2019, respectively.
As of March 31, 2020, principal payments due on our debt (which exclude the effects of any discounts, premiums, or debt issue costs recorded) are as follows (in thousands):
2021
2022
751,550
2023
2024
1,535,720
Thereafter
4,966,150
British Pound Sterling Term Loan
On January 6, 2020, we entered into a £700 million unsecured sterling-denominated term loan facility with Bank of America, N.A., as administrative agent, and several lenders from time-to-time are parties thereto. The term loan facility matures on January 15, 2025. We used the proceeds under the facility to help finance our acquisition of the Circle transaction described in Note 3. The applicable margin under the term loan is adjustable based on a pricing grid from 0.85% to 1.65% dependent on our current credit rating. On March 4, 2020, we entered into an interest rate swap transaction (effective March 6, 2020) to fix the interest rate to approximately 0.70% for the duration of the loan. The current applicable margin for the pricing grid (which can vary based on our credit rating) is 1.25% for an all-in fixed rate of 1.95%.
17
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 revolving credit (“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 March 31, 2020, 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 March 31, 2020, we were in compliance with all such financial and operating covenants.
5. Common Stock/Partners’ Capital
Medical Properties Trust, Inc.
In the 2020 first quarter, we sold 2.6 million shares of common stock under our at-the-market equity offering program, resulting in net proceeds of approximately $62 million; while, in the 2019 first quarter, we sold 20.1 million shares of common stock under our at-the-market equity offering program, resulting in net proceeds of approximately $354 million.
Subsequent to March 31, 2020, we sold an additional 5.7 million shares of common stock under our at-the-market equity offering program, resulting in net proceeds of approximately $102.5 million.
MPT Operating Partnership, L.P.
At March 31, 2020, the company has a 99.9% ownership interest in the Operating Partnership, with the remainder owned by two other partners, who are employees.
During the three months ended March 31, 2020 and 2019, the Operating Partnership issued approximately 2.6 million and 20.1 million units, respectfully, in direct response to the common stock at-the-market offerings by Medical Properties Trust, Inc. during the same periods.
6. Stock Awards
We adopted the 2019 Equity Incentive Plan (the “Equity Incentive Plan”) during the second quarter of 2019, which authorizes the issuance of common stock options, restricted stock, restricted stock units, deferred stock units, stock appreciation rights, performance units, and other stock-based awards. The Equity Incentive Plan is administered by the Compensation Committee of the Board of Directors, and we have reserved 12.9 million shares of common stock for awards, out of which 8.8 million shares remain available for future stock awards as of March 31, 2020. Share-based compensation expense totaled $10.0 million and $6.7 million for the three months ended March 31, 2020 and 2019, respectively.
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.
18
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. The following table summarizes fair value estimates for our financial instruments (in thousands):
December 31, 2019
Asset (Liability)
Book
Fair
37,944
30,472
Loans(1)
1,707,234
1,751,212
1,704,854
1,742,153
(7,684,293
(7,513,806
(7,023,679
(7,331,816
(1)
Excludes $115 million of mortgage loans related to Ernest that are recorded at fair value (which is equal to their book value) based on Level 2 inputs by discounting the estimated cash flows using the market rates which similar loans would be made to borrowers with similar credit ratings and the same remaining maturities.
8. Earnings Per Share/Unit
Our earnings per share were calculated based on the following (amounts in thousands):
Numerator:
Non-controlling interests’ share in net income
Participating securities’ share in earnings
(464
(476
Net income, less participating securities’ share in earnings
80,528
75,346
Denominator:
Basic weighted-average common shares
Dilutive potential common shares
1,103
1,124
Dilutive weighted-average common shares
Our earnings per common unit were calculated based on the following (amounts in thousands):
Basic weighted-average units
Dilutive potential units
Diluted weighted-average units
9. Contingencies
Contingencies
We are a party to various legal proceedings incidental to our business. In the opinion of management, after consultation with legal counsel, the ultimate liability, if any, with respect to those proceedings is not presently expected to materially affect our financial position, results of operations, or cash flows.
19
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 and MPT Operating Partnership, L.P. as there are no material differences between these two entities.
The following discussion and analysis of the consolidated financial condition and consolidated results of operations should be read together with the condensed consolidated financial statements and notes thereto contained in this 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, 2019.
During the 2020 first quarter, COVID-19’s impact on our business was limited as we generally received all rent and interest payments in a timely manner and received 96% of our rent and interest in April. However, our tenants are being impacted by the governmental mandates to defer elective surgeries, the takeover of certain facilities by the government in certain countries like the United Kingdom, and the overall downturn in the economy in general. Although we currently expect to receive almost all of our rent and interest in May and future periods (particularly given the recent governmental financial assistance to healthcare operators), no assurances can be made that if the pandemic continues for an extended period of time that our rent and interest payments will not be delayed into the future until our tenants can recover. If such rent and interest payments are delayed, this could add strain to our ability to service our debt and make our quarterly dividend payments like normal. Although we do not expect this to happen, we cannot predict with complete accuracy how this pandemic may impact our operating results and liquidity in future quarters.
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. 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 Securities Exchange Act of 1934, as amended. Such factors include, among others, the following:
•
the political, economic, business, real estate, and other market conditions of the U.S. (both national and local), Europe (in particular Germany, the United Kingdom, Spain, Italy, Portugal, and Switzerland), Australia, and other foreign jurisdictions;
the risk that a condition to closing under the agreements governing any or all of our outstanding transactions that have not closed as of the date hereof may not be satisfied;
the possibility that the anticipated benefits from any or all of the transactions we enter into will take longer to realize than expected or will not be realized at all;
the competitive environment in which we operate;
the execution of our business plan;
financing risks;
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 MPT’s status as a REIT for federal and state income tax purposes;
our ability to attract and retain qualified personnel;
the impact of COVID-19 on our business and the business of our tenants/borrowers and the economy in general and other factors that may affect our business or that of our tenants/borrowers that are beyond our control, including natural disasters, other health crises, or pandemics along with each individual government’s actions to such matters;
changes in foreign currency exchange rates;
changes in federal, state, or local tax laws in the U.S., Europe, Australia, or other jurisdictions in which we may own healthcare facilities or transact business;
healthcare and other regulatory requirements of the U.S., Europe, Australia, and other foreign countries; and
the political, economic, business, real estate, and other market conditions of the U.S., Europe, Australia, and other foreign jurisdictions in which we may own healthcare facilities or transact business, which may have a negative effect on the following, among other things:
the financial condition of our tenants, our lenders, or institutions that hold our cash balances, which may expose us to increased risks of default by these parties;
our ability to obtain equity or debt financing on attractive terms or at all, which may adversely impact our ability to pursue acquisition and development opportunities, refinance existing debt, and our future interest expense; and
the value of our real estate assets, which may limit our ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by our properties or on an unsecured basis.
Key Factors that May Affect Our Operations
Our revenue is derived from rents we earn pursuant to the lease agreements with our tenants, from interest income from loans to our tenants and other facility owners and from profits or equity interests in certain of our tenants’ operations. Our tenants operate in the healthcare industry, generally providing medical, surgical, and rehabilitative care to patients. The capacity of our tenants to pay our rents and interest is dependent upon their ability to conduct their operations at profitable levels. We believe that the business environment of the industry segments in which our tenants operate is generally positive for efficient operators. However, our tenants’ operations are subject to economic, regulatory, market, and other conditions (such as the impact seen recently caused by COVID-19 in the form of requirements to defer elective surgeries, government takeover of facilities in certain of our international locations, and overall negative impact to the economy in general) that may affect their profitability, which could impact our results. Accordingly, we monitor certain key factors, changes to which we believe may provide early indications of conditions that may affect the level of risk in our portfolio.
Key factors that we consider in underwriting prospective tenants and borrowers and in monitoring the performance of existing tenants and borrowers include the following:
admission levels and surgery/procedure/diagnosis volumes by type;
the current, historical, and prospective operating margins (measured by earnings before interest, taxes, depreciation, amortization, and facility rent) of each tenant or borrower and at each facility;
the ratio of our tenants’ or borrowers’ operating earnings both to facility rent and to facility rent plus other fixed costs, including debt costs;
changes in revenue sources of our tenants’ or borrowers’ revenue, including the relative mix of public payors (including Medicare, Medicaid/MediCal, managed care in the U.S., pension funds in Germany, and National Health Service in the United Kingdom) and private payors (including commercial insurance and private pay patients);
trends in tenants’ cash collections, including comparison to recorded net patient service revenues;
tenants’ free cash flows;
the effect of evolving healthcare legislation and other regulations on our tenants’ or borrowers’ profitability and liquidity; and
the competition and demographics of the local and surrounding areas in which the tenants or borrowers operate.
Certain business factors, in addition to those described above that directly affect our tenants and borrowers, will likely materially influence our future results of operations. These factors include:
trends in the cost and availability of capital, including market interest rates, that our prospective tenants may use for their real estate assets instead of financing their real estate assets through lease structures;
changes in healthcare regulations that may limit the opportunities for physicians to participate in the ownership of healthcare providers and healthcare real estate;
reductions in reimbursements from Medicare, state healthcare programs, and commercial insurance providers that may reduce our tenants’ or borrowers’ profitability and our lease rates;
competition from other financing sources; and
the ability of our tenants and borrowers to access funds in the credit markets.
21
CRITICAL ACCOUNTING POLICIES
Refer to our 2019 Annual Report on Form 10-K for a discussion of our critical accounting policies, which include revenue recognition, investments in real estate, purchase price allocation, loans, losses from rent and interest receivables, stock-based compensation, our fair value option election, and our accounting policy on consolidation. During the three months ended March 31, 2020, there were no material changes to these policies except for those described in Note 2 to Item 1 of this Form 10-Q.
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. We have operated as a REIT since April 6, 2004, and accordingly, elected REIT status upon the filing of our calendar year 2004 federal income tax return. Medical Properties Trust, Inc. was incorporated under Maryland law on August 27, 2003, and MPT Operating Partnership, L.P. was formed under Delaware law on September 10, 2003. We conduct substantially all of our business through MPT Operating Partnership, L.P. We acquire and develop healthcare facilities and lease the facilities to healthcare operating companies under long-term net leases, which require the tenant to bear most of the costs associated with the property. We also make mortgage loans to healthcare operators collateralized by their real estate assets. In addition, we selectively make loans to certain of our operators through our taxable REIT subsidiaries, the proceeds of which are typically used for acquisitions and working capital. Finally, from time to time, we acquire a profits or other equity interest in our tenants that gives us a right to share in such tenant’s profits and losses.
At March 31, 2020, our portfolio consisted of 389 properties leased or loaned to 41 operators, of which three are under development and 11 are in the form of mortgage loans.
Our investments in healthcare real estate, including mortgage and other loans, as well as any equity investments in our tenants are considered a single reportable segment. At March 31, 2020, all of our investments are located in the U.S., Europe, and Australia. Our total assets are made up of the following (dollars in thousands):
As of March 31,
% of
As of December 31,
Real estate owned (gross)
11,930,137
78.3
%
9,994,844
69.1
8.4
8.8
3.6
3.8
Construction in progress
0.5
168,212
1.2
3.3
10.1
914,030
5.9
1,022,135
7.0
Total assets
100.0
Additional Concentration Details
On a pro forma gross asset basis (as defined in the “Reconciliation of Non-GAAP Financial Measures” section of Item 2 of this Quarterly Report on Form 10-Q), our concentration as of March 31, 2020 as compared to December 31, 2019 is as follows (dollars in thousands):
Total Pro Forma Gross Assets by Operator
As of March 31, 2020
Operators
Total Pro Forma
Gross Assets
Percentage of
Total Pro Forma Gross Assets
Steward
4,061,628
24.6
4,052,162
24.5
Circle
2,143,720
13.0
2,152,951
Prospect
1,569,594
9.5
1,563,642
LifePoint Health, Inc. ("LifePoint")
1,202,435
7.3
1,202,319
Prime
1,144,736
6.9
1,144,705
Other operators
5,304,461
32.2
5,509,952
33.4
1,072,906
6.5
903,543
5.4
16,499,480
16,529,274
22
Total Pro Forma Gross Assets by U.S. State and Country
U.S. States and Other Countries
Massachusetts
1,497,182
9.1
Texas
1,388,695
1,390,835
California
1,299,747
7.9
1,298,244
Utah
1,086,695
6.6
1,087,743
Pennsylvania
907,969
5.5
905,887
All other states
4,009,418
24.3
4,022,909
24.2
Other domestic assets
847,377
5.1
798,990
4.8
Total U.S.
11,037,083
66.9
11,001,790
66.5
United Kingdom
2,578,626
15.6
2,617,158
15.8
Germany
1,095,076
1,117,539
6.8
Australia
784,093
897,915
Switzerland
498,228
3.0
505,172
3.1
Spain
155,995
0.9
159,451
1.0
Italy and Portugal
124,850
0.8
125,696
Other international assets
225,529
1.4
104,553
0.6
Total international
5,462,397
33.1
5,527,484
33.5
Grand total
On an individual property basis, we had no investment in any single property greater than 2.3% of our total pro forma gross assets as of March 31, 2020.
On an adjusted revenue basis (as defined in the “Reconciliation of Non-GAAP Financial Measures” section of Item 2 of this Quarterly Report on Form 10-Q), concentration for the three months ended March 31, 2020 as compared to the prior year is as follows (dollars in thousands):
Total Adjusted Revenue by Operator
For the Three Months Ended March 31,
Total Adjusted
Revenue
91,259
28.7
86,630
43.5
37,916
11.9
32,342
949
32,162
32,002
16.1
LifePoint
26,594
8.3
11,483
5.8
98,394
30.9
67,939
34.1
318,667
199,003
Total Adjusted Revenue by U.S. State and Country
34,946
11.0
15,822
8.0
34,773
10.9
34,036
17.1
26,431
27,231
13.7
22,748
7.1
21,591
21,669
3,727
1.9
92,766
29.1
68,613
34.3
233,333
73.2
171,020
85.9
38,875
12.2
23,804
7.5
24,175
Australia, Switzerland, Spain, Italy, and Portugal
22,655
2,859
85,334
26.8
27,983
14.1
Total Adjusted Revenue by Facility Type
Facility Types
General acute care hospitals
269,461
84.6
157,700
79.2
Rehabilitation hospitals
40,631
12.7
34,159
17.2
Long-term acute care hospitals
8,575
2.7
7,144
Results of Operations
Three Months Ended March 31, 2020 Compared to March 31, 2019
Net income for the three months ended March 31, 2020, was $81.0 million, compared to $75.8 million for the three months ended March 31, 2019. This increase is primarily due to incremental revenue from new investments made in 2019 and the Circle transaction in January 2020, partially offset by $33.0 million in non-cash impairment charges and fair value adjustments on equity securities along with higher expenses due to the growth of the company. Funds from operations (“FFO”), after adjusting for certain items (as more fully described in the “Reconciliation of Non-GAAP Financial Measures”), was $191.2 million for the 2020 first quarter as compared to $117.8 million for the 2019 first quarter. Similar to net income, this increase in FFO is primarily due to incremental revenue from new investments in 2019 and early 2020.
A comparison of revenues for the three month periods ended March 31, 2020 and 2019 is as follows (dollar amounts in thousands):
Year over
Year
Change
58.4
60.2
58.2
10.7
11.4
52.2
17.8
9.6
203.4
13.1
18.8
13.5
63.0
24
Our total revenue for the 2020 first quarter is up $113.7 million, or 63%, over the prior year. This increase is made up of the following:
Operating lease revenue (includes rent billed and straight-line rent) – up $73.9 million over the prior year of which approximately $77.5 million is incremental revenue from acquisitions made post March 31, 2019 ($30.4 million of which relates to the Circle acquisition as described in Note 3 to Item 1 of this Form 10-Q) and $2.0 million is from the commencement of rent on the Idaho Falls development property. This increase is partially offset by an approximate $6 million write-off of straight-line rent on Adeptus facilities (as described in Note 3 to Item 1 of this Form 10-Q) and approximately $0.5 million from unfavorable foreign currency fluctuations.
-
As discussed in Note 3 to Item 1 of this Form 10-Q, we accounted for our new 30 properties acquired in the BMI transaction and leased to Circle pursuant to leases we inherited. Once final regulatory approval is received (preliminary approval was received on April 29, 2020), we will amend the leases, which will result in more lease revenue. We intend to file a form of the amended leases as an exhibit to the periodic report for the quarter during which such leases become effective. If such amended leases were in place at the closing date of our acquisition on January 8, 2020, lease revenue would have been approximately $9 million higher in the 2020 first quarter.
Income from financing leases – up $35.2 million due to $34.8 million of revenue from the Prospect acquisition in the 2019 third quarter.
Interest and other income – up $4.6 million from the prior year due to the following:
Interest from loans – up $4.2 million over the prior year due to approximately $4 million of incremental revenue earned on new loan investments, including $3.1 million related to Prospect loans made in August 2019, and $0.6 million from our annual escalations in interest rates in accordance with loan provisions. This increase is partially offset by $0.5 million from unfavorable foreign currency fluctuations.
Other income – up $0.4 million from the prior year. With the additional properties acquired in 2019 and 2020, we have received $1.5 million more payments from our tenants for ground lease, property taxes, and insurance. This increase is partially offset by an approximate $1 million write-off of straight-line rent related to ground leases on certain Adeptus facilities (as described in Note 3 to Item 1 of this Form 10-Q).
Interest expense for the quarters ended March 31, 2020 and 2019, totaled $80.9 million and $50.6 million, respectively. This increase is primarily related to new debt issuances post March 31, 2019 including the £700 million term loan issued in January 2020, the £1 billion senior unsecured notes issued in December 2019, the $900 million of senior unsecured notes issued in July 2019, and the AUD $1.2 billion term loan funded in June 2019. In addition, we incurred $0.6 million of accelerated commitment fee amortization expense associated with our GBP term loan facility in the 2020 first quarter. The increase is partially offset by approximately $0.7 million less interest expense due to foreign currency fluctuations.
Real estate depreciation and amortization during the first quarter of 2020 increased to $60.9 million from $33.4 million in 2019 due to new investments made after March 31, 2019.
Property-related expenses totaled $5.6 million and $3.1 million for the quarters ended March 31, 2020 and 2019, respectively. As noted above under the caption “Other income,” $1.5 million of this increase was primarily due to the grossing up of certain expenses (such as ground lease, property taxes, and insurance). The remainder of the increase primarily relates to property taxes, insurance, and utilities for vacant properties.
As a percentage of revenue, general and administrative expenses represent 11.4% for the 2020 first quarter compared to 13.0% in the prior year. On a dollar basis, general and administrative expenses totaled $33.4 million for the 2020 first quarter, which is a $9.9 million increase from the prior year first quarter. Of this increase, $5.9 million relates to compensation primarily related to higher stock compensation expense from our performance-based awards. Given our strong performance in 2019 including a 39% total shareholder return and significant growth from $4.5 billion of new investments, along with our largest ever one-time acquisition in January 2020, we believe it is more likely that certain performance awards will be earned and have adjusted our stock compensation expense accordingly. The balance of the increase is primarily related to travel and other corporate expense, which is higher due to the growth of the company.
During the three months ended March 31, 2020, we sold four ancillary properties resulting in a net gain of $1.3 million. In addition, we made a $19.0 million adjustment to lower the carrying value of the real estate on certain Adeptus properties and one Alecto facility in the first quarter of 2020 (see Note 3 to Item 1 of this Form 10-Q for further details). We did not have similar transactions or adjustments in the 2019 first quarter.
Earnings from equity interests was $4.1 million for the first three months of 2020, up $0.4 million from the same period in 2019 due to our investments in Infracore and HM Hospitales made in the second and fourth quarter of 2019, respectively.
25
Other expense of $14.0 million for the first three months of 2020 represents non-cash fair value adjustments primarily related to the marking of our investment in Aevis Victoria SA stock to market. This stock, like most stocks, has declined during the 2020 first quarter due to the COVID-19 pandemic. We acquired this stock as part of our overall Switzerland investment in May 2019.
Income tax expense typically 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 $4.0 million income tax expense for the three months ended March 31, 2020 is primarily from our investments in the United Kingdom, particularly the recent Circle/BMI transaction. In comparison, we incurred a $2.3 million income tax benefit in the first quarter of 2019 from straight-line rent and other write-offs in our domestic TRS.
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 $28.9 million should be reflected against certain of our international and domestic net deferred tax assets at March 31, 2020. 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 incur higher income taxes 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 and after adjustments for unconsolidated partnerships and joint ventures.
In addition to presenting FFO in accordance with the Nareit definition, we also disclose normalized FFO, which adjusts FFO for items that relate to unanticipated or non-core events or activities or accounting changes that, if not noted, would make comparison to prior period results and market expectations less meaningful to investors and analysts.
We believe that the use of FFO, combined with the required GAAP presentations, improves the understanding of our operating results among investors and the use of normalized FFO makes comparisons of our operating results with prior periods and other companies more meaningful. While FFO and normalized FFO are relevant and widely used supplemental measures of operating and financial performance of REITs, they should not be viewed as a substitute measure of our operating performance since the measures do not reflect either depreciation and amortization costs or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties, which can be significant economic costs that could materially impact our results of operations. FFO and normalized FFO should not be considered an alternative to net income (loss) (computed in accordance with GAAP) as indicators of our financial performance or to cash flow from operating activities (computed in accordance with GAAP) as an indicator of our liquidity.
The following table presents a reconciliation of net income attributable to MPT common stockholders to FFO for the three months ended March 31, 2020 and 2019 (in thousands, except per share data):
For the Three Months Ended
March 31, 2019
FFO information:
70,502
39,854
Funds from operations
168,711
115,200
Write-off of straight-line rent and other, net of tax
Non-cash fair value adjustments
14,195
Normalized funds from operations
191,234
117,796
Per diluted share data:
0.13
0.10
0.04
0.32
0.30
0.02
0.01
0.03
0.37
0.31
Pro Forma Gross Assets
Pro forma gross assets is total assets before accumulated depreciation/amortization (adjusted for our unconsolidated joint ventures) and assumes all real estate binding commitments on new investments and unfunded amounts on development deals and commenced capital improvement projects as of the applicable reporting periods are fully funded, and assumes cash on hand is used in these transactions. We believe total pro forma gross assets is useful to investors as it provides a more current view of our portfolio and allows for a better understanding of our concentration levels as our binding commitments close and our other commitments are fully funded. The following table presents a reconciliation of total assets to total pro forma gross assets (in thousands):
Add:
Binding real estate commitments on new investments(1)
1,988,550
Unfunded amounts on development deals and commenced capital
improvement projects(2)
134,373
163,370
627,467
570,042
Incremental gross assets of our joint ventures(3)
633,926
563,911
Proceeds from new debt subsequent to period-end
927,990
Less:
Cash used for funding the transactions above
(including proceeds from new debt subsequent to period-end)
(134,373
(2,151,920
Total pro forma gross assets
The 2019 column reflects the acquisition of 30 facilities in the United Kingdom on January 8, 2020.
27
(2)
Includes $20.6 million and $41.7 million of unfunded amounts on ongoing development projects and $113.8 million and $121.7 million of unfunded amounts on capital improvement projects and development projects that have commenced rent, as of March 31, 2020 and December 31, 2019, respectively.
(3)
Adjustment to reflect our share of our joint ventures’ gross assets.
Adjusted revenue
Adjusted revenues are total revenues adjusted for our pro rata portion of similar revenues in our joint venture arrangements. We believe adjusted revenue is useful to investors as it provides a more complete view of revenue across all of our investments and allows for better understanding of our revenue concentration. The following table presents a reconciliation of total revenues to total adjusted revenues (in thousands):
Revenue from real estate properties owned through joint venture arrangements
24,535
18,549
Total adjusted revenue
LIQUIDITY AND CAPITAL RESOURCES
2020 Cash Flow Activity
During the 2020 first quarter, we generated $106.9 million of cash flows from operating activities, primarily consisting of rent and interest from mortgage and other loans. Operating cash flows for the 2020 first quarter did not include approximately $30 million of revenue earned on the new Circle/BMI transaction, as such rent was prepaid before the closing of the acquisition. We expect operating cash flows to include most of this revenue in the 2020 second quarter. We used our operating cash flows in the 2020 first quarter along with approximately $71 million of distributions from our real estate joint venture arrangements ($63 million of which came from our HM Hospitales investment in the form of a return of capital after debt was issued at the joint venture level) to fund our dividends of $138.1 million and certain investing activities including the additional funding of our development activities. In addition, we funded the £1.5 billion Circle acquisition of 30 properties in January 2020 with a combination of cash on-hand and proceeds from the £700 million British pound sterling term loan.
In efforts to improve our leverage, we opportunistically sold 2.6 million shares of common stock under our at-the-market equity program in the 2020 first quarter, generating net proceeds of approximately $62 million. Subsequent to quarter-end, we sold an additional 5.7 million shares under the same program, resulting in net proceeds of approximately $103 million.
2019 Cash Flow Activity
During the 2019 first quarter, we generated $86.9 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 to fund our dividends of $95.4 million and certain investing activities including development costs on our construction projects and improvements to certain of our corporate assets. In addition, we sold 20.1 million shares of common stock under our at-the-market equity program in the 2019 first quarter generating net proceeds of approximately $354 million.
Short-term Liquidity Requirements:
As of May 1, 2020, we have no debt principal payments due in the next twelve months — see debt maturity schedule below. At May 1, 2020, our availability under our revolving credit facility plus cash on-hand approximated $1.8 billion. We believe this liquidity along with our current monthly cash receipts from rent and loan interest, regular distributions from our joint venture arrangements, and availability under our at-the-market equity program is sufficient to fund our operations, debt and interest obligations, our firm commitments, and dividends in order to comply with REIT requirements for the next twelve months.
As noted previously, we received all rent and interest payments through March and 96% of rent and interest payments in April. Although we expect to receive a similar level of rent and interest in future periods, no assurances can be made at this time that such payments will be made in a timely manner if the impact from COVID-19 on our tenants’ cash flows significantly worsens. If such rent and interest payments are delayed, we believe such delay will be temporary and we can rely on our current liquidity of $1.8 billion to cover our cash needs until our tenants are able to pay in full.
28
Long-term Liquidity Requirements:
As of May 1, 2020, we have no debt principal payments due between now and February 2022 when our term loan, with a current outstanding amount of $200 million, comes due. With our liquidity at May 1, 2020 of approximately $1.8 billion, along with our current monthly cash receipts from rent and loan interest, regular distributions from our joint venture arrangements, and availability under our at-the-market equity program, we believe such liquidity is sufficient to fund our operations, debt and interest obligations, our firm commitments, and dividends in order to comply with REIT requirements for the foreseeable future.
However, in order to fund additional investments, to fund debt maturities coming due in later years, or to strategically refinance any existing debt (including our Credit Facility coming due in 2022) in order to reduce interest rates, we may need to access one or a combination of the following sources of capital:
issuance of new USD, EUR, or GBP denominated debt securities, including senior unsecured notes;
sale of equity securities;
amending or entering into a new revolving credit facility and/or bank term loans;
placing new secured loans on real estate located outside the U.S.; and/or
proceeds from strategic property sales.
However, there is no assurance that conditions will be favorable for such possible transactions (particularly in light of the ongoing economic downturn due to COVID-19) 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 May 1, 2020 are as follows (in thousands):
749,050
500,240
1,570,160
4,974,830
7,794,280
Disclosure of Contractual Obligations
We presented our contractual obligations in our Annual Report on Form 10-K for the fiscal year ended December 31, 2019. Except for funding the Circle transaction (as discussed in Note 3 to Item 1 of this Form 10-Q) that reduced our purchase obligations and entering into the £700 million British pound sterling term loan to partially fund the Circle transaction, there have been no other significant changes during the three months ended March 31, 2020.
The following table updates our contractual obligations schedule for these updates (in thousands):
Contractual Obligations
Less Than
1 Year(1)
1-3 Years
3-5 Years
After
5 Years
British pound sterling term loan
12,942
34,355
34,403
870,106
951,806
Purchase obligations
185,952
89,701
61,310
153,275
490,238
This column represents the remaining nine months of 2020.
29
Distribution Policy
The table below is a summary of our distributions declared during the two year period ended March 31, 2020:
Declaration Date
Record Date
Date of Distribution
Distribution per Share
February 14, 2020
March 12, 2020
April 9, 2020
November 21, 2019
December 12, 2019
January 9, 2020
0.26
August 15, 2019
September 12, 2019
October 10, 2019
May 23, 2019
June 13, 2019
July 11, 2019
February 14, 2019
March 14, 2019
April 11, 2019
November 15, 2018
December 13, 2018
January 10, 2019
August 16, 2018
September 13, 2018
October 11, 2018
May 24, 2018
June 14, 2018
July 12, 2018
We intend to pay to our stockholders, within the time periods prescribed by the Internal Revenue Code of 1986, as amended (“Code”), all or substantially all of our annual taxable income, including taxable gains from the sale of real estate and recognized gains on the sale of securities. It is our policy to make sufficient cash distributions to stockholders in order for us to maintain our status as a REIT under the Code and to avoid corporate income and excise taxes on undistributed income. However, our Credit Facility limits the amount of dividends we can pay - see Note 4 in Item 1 to this Form 10-Q 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 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, all of which may affect our ability to refinance our debt, if necessary. The changes in the value of our facilities would be impacted also by changes in “cap” rates, which is measured by the current base rent divided by the current market value of a facility.
Our primary exposure to market risks relates to fluctuations in interest rates and foreign currency. The following analyses present the sensitivity of the market value, earnings, and cash flows of our significant financial instruments to hypothetical changes in interest rates and exchange rates as if these changes had occurred. The hypothetical changes chosen for these analyses reflect our view of changes that are reasonably possible over 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 (such as the impact seen recently caused by COVID-19 in the form of greater volatility in exchange rates affecting our foreign currency). 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 March 31, 2020, our outstanding debt totaled $7.7 billion, which consisted of fixed-rate debt of approximately $7.5 billion and variable rate debt of $0.2 billion. If market interest rates increase by 1%, the fair value of our debt at March 31, 2020 would decrease by $15.5 million. Changes in the fair value of our fixed rate debt will not have any impact on us unless we decided to repurchase the debt in the open market.
If market rates of interest on our variable rate debt increase by 1%, the increase in annual interest expense on our variable rate debt would decrease future earnings and cash flows by less than $0.1 million per year. If market rates of interest on our variable rate debt decrease by 1%, the decrease in interest expense on our variable rate debt would increase future earnings and cash flows by less than $0.1 million per year. This assumes that the average amount outstanding under our variable rate debt for a year is $0.2 billion, the balance of such variable rate debt at March 31, 2020.
Foreign Currency Sensitivity
With our investments in Germany, Spain, Italy, Portugal, the United Kingdom, Switzerland, and Australia, we are subject to fluctuations in the euro, British pound, Swiss franc, and Australian dollar to U.S. dollar currency exchange rates. Although we generally deem investments in these countries to be of a long-term nature, are 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 2020 operating results, a 5% change to the following exchange rates would have impacted our net income and FFO by the amounts below (in thousands):
Net Income Impact
FFO Impact
Euro (€)
148
1,723
British pound (£)
745
3,680
Swiss franc (CHF)
50
653
Australian dollar (AUD $)
564
1,500
Item 4. Controls and Procedures.
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.
Item 1. Legal Proceedings.
The information contained in Note 9 “Contingencies” of Part I, Item 1 of this Quarterly Report on Form 10-Q is incorporated by reference into this Item 1.
Item 1A. Risk Factors.
Please review the risk factors disclosed under the section entitled “Risk Factors” beginning on page 17 of our Annual Report on Form 10-K for the year ended December 31, 2019 and filed with the SEC on February 27, 2020, in our Current Report on Form 8-K filed with the SEC on April 8, 2020, as well as the supplemental risk factor below. There have been no other material changes to the Risk Factors as presented in our Annual Report on Form 10-K for the year ended December 31, 2019.
The current outbreak of COVID-19 could adversely impact or cause disruption to our financial condition and results of operations.
The spread of the COVID-19 virus during 2020 has caused an economic downturn on a global scale, and financial markets continue to experience significant volatility, which may adversely affect our and our tenant operators’ respective businesses, financial condition, liquidity and results of operations. We own hospitals throughout the United States, as well as in some of the hardest hit countries in Europe, including Germany, Spain, Italy and the United Kingdom. As the pandemic continues in locales around the world, hospitals have deferred non-critical surgeries and treatments to make beds available for COVID-19 patients. Such actions are often also mandated by applicable federal and local laws. The effect of deferring these treatments is immediate and includes temporary reductions in revenue for our tenant operators, while offsetting revenue from treatment of COVID-19 patients can be delayed. Moreover, as COVID-19 patients are admitted, hospitals have immediate cash needs for the physicians, nurses, equipment, drugs, and supplies that this particular illness requires. Accordingly, many operators in the hospital industry, including our tenants, are currently drawing on cash reserves and/or government support to bridge this disruption in their cash flows.
At the present time it is not possible for us to accurately predict when and for how long these changes in volumes and patient mix and spikes in cash needs will occur. In the United States, the federal government’s relief efforts include $175 billion intended to provide an influx of money to hospitals and other health care entities responding to the COVID-19 pandemic. Similar legislative initiatives have been adopted or are pending in other jurisdictions where we own healthcare properties. However, receipt of these government funds is subject to a detailed application and approval process and it is too soon to accurately predict the effect these funds may have in offsetting the cash flow disruptions experienced by our tenant operators and if or when such government funds need to be repaid. If one or more of our tenant operators are unable to pay us amounts due in a timely manner, we may be required to restructure tenants obligations to us and may not always be able to do so on terms as favorable to us as those currently in place. Numerous state, local, federal and industry-initiated efforts may also affect our ability to collect amounts owed or enforce remedies for the failure to pay. In the event of tenant nonpayment, default or bankruptcy, we may incur costs in protecting our investment and re-leasing our property, and have limited ability to renew existing leases or sign new leases at projected rents.
The global impact of the COVID-19 pandemic continues to evolve, and the extent of its effect on our operational and financial performance will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the duration, scope and severity of the pandemic, the actions taken to contain or mitigate its impact, and the direct and indirect economic effects of the pandemic and related containment measures, among others. The COVID-19 pandemic presents material uncertainty and risk with respect to the performance, financial condition, results of operations and cash flows of our tenant operators, and thus on their continued ability to pay us rent and interest in a timely manner or at all. If our tenant operators are unable to meet their payment obligations to us, our performance, financial condition, cash flows and results of operations could be materially adversely effected, along with our ability to grow our portfolio through new investments, service our debt in accordance with our debt agreements, and make quarterly distributions to our shareholders (whether at reduced levels or at all).
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
(a)
None.
(b)
Not applicable.
(c)
Item 3. Defaults Upon Senior Securities.
Item 4. Mine Safety Disclosures.
Item 5. Other Information.
Item 6. Exhibits
ExhibitNumber
Description
31.1*
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (Medical Properties Trust, Inc.)
31.2*
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (Medical Properties Trust, Inc.)
31.3*
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (MPT Operating Partnership, L.P.)
31.4*
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. (MPT Operating Partnership, L.P.)
32.1**
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (Medical Properties Trust, Inc.)
32.2**
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (MPT Operating Partnership, L.P.)
Exhibit 101.INS*
XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
Exhibit 101.SCH*
Inline XBRL Taxonomy Extension Schema Document
Exhibit 101.CAL*
Inline XBRL Taxonomy Extension Calculation Linkbase Document
Exhibit 101.DEF*
Inline XBRL Taxonomy Extension Definition Linkbase Document
Exhibit 101.LAB*
Inline XBRL Taxonomy Extension Label Linkbase Document
Exhibit 101.PRE*
Inline XBRL Taxonomy Extension Presentation Linkbase Document
Exhibit 104*
Cover Page Interactive Data File (formatted as Inline XBRL with applicable taxonomy extension information contained in Exhibits 101.*)
*
Filed herewith.
**
Furnished herewith.
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.
By:
/s/ J. Kevin Hanna
J. Kevin Hanna
Vice President, Controller, Assistant Treasurer, and Chief Accounting Officer
(Principal Accounting Officer)
of the sole member of the general partner
of MPT Operating Partnership, L.P.
Date: May 11, 2020