UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2016
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) |
REGISTRANTS 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 x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | x (Medical Properties Trust, Inc. only) | Accelerated filer | ¨ | |||
Non-accelerated filer | x (MPT Operating Partnership, L.P. only) |
Smaller reporting company | ¨ | |||
(Do not check if a smaller reporting company) |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
As of May 5, 2016, Medical Properties Trust, Inc. had 237,871,522 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, 2016 of Medical Properties Trust, Inc., a Maryland corporation, and MPT Operating Partnership, L.P., a Delaware limited partnership, through which Medical Properties Trust, Inc. conducts substantially all of its operations. Unless otherwise indicated or unless the context requires otherwise, all references in this report to we, us, our, our company, Medical Properties, MPT, or the company refer to Medical Properties Trust, Inc. together with its consolidated subsidiaries, including MPT Operating Partnership, L.P. Unless otherwise indicated or unless the context requires otherwise, all references to our operating partnership or the operating partnership refer to MPT Operating Partnership, L.P. together with its consolidated subsidiaries.
2
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, 2016
3
PART I FINANCIAL INFORMATION
Item 1. | Financial Statements. |
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
March 31, 2016 |
December 31, 2015 |
|||||||
(In thousands, except per share amounts) | (Unaudited) | (Note 2) | ||||||
Assets |
||||||||
Real estate assets |
||||||||
Land, buildings and improvements, intangible lease assets, and other |
$ | 3,395,836 | $ | 3,297,705 | ||||
Mortgage loans |
757,578 | 757,581 | ||||||
Net investment in direct financing leases |
630,482 | 626,996 | ||||||
|
|
|
|
|||||
Gross investment in real estate assets |
4,783,896 | 4,682,282 | ||||||
Accumulated depreciation and amortization |
(280,099 | ) | (257,928 | ) | ||||
|
|
|
|
|||||
Net investment in real estate assets |
4,503,797 | 4,424,354 | ||||||
Cash and cash equivalents |
206,410 | 195,541 | ||||||
Interest and rent receivables |
50,467 | 46,939 | ||||||
Straight-line rent receivables |
90,791 | 82,155 | ||||||
Other loans |
663,259 | 664,822 | ||||||
Other assets |
195,671 | 195,540 | ||||||
|
|
|
|
|||||
Total Assets |
$ | 5,710,395 | $ | 5,609,351 | ||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Liabilities |
||||||||
Debt, net |
$ | 3,396,604 | $ | 3,322,541 | ||||
Accounts payable and accrued expenses |
139,443 | 137,356 | ||||||
Deferred revenue |
21,585 | 29,358 | ||||||
Lease deposits and other obligations to tenants |
16,615 | 12,831 | ||||||
|
|
|
|
|||||
Total liabilities |
3,574,247 | 3,502,086 | ||||||
Equity |
||||||||
Preferred stock, $0.001 par value. Authorized 10,000 shares; no shares outstanding |
| | ||||||
Common stock, $0.001 par value. Authorized 500,000 shares; issued and outstanding 237,242 shares at March 31, 2016 and 236,744 shares at December 31, 2015 |
237 | 237 | ||||||
Additional paid in capital |
2,595,725 | 2,593,827 | ||||||
Distributions in excess of net income |
(413,108 | ) | (418,650 | ) | ||||
Accumulated other comprehensive loss |
(51,482 | ) | (72,884 | ) | ||||
Treasury shares, at cost |
(262 | ) | (262 | ) | ||||
|
|
|
|
|||||
Total Medical Properties Trust, Inc. Stockholders Equity |
2,131,110 | 2,102,268 | ||||||
Non-controlling interests |
5,038 | 4,997 | ||||||
|
|
|
|
|||||
Total Equity |
2,136,148 | 2,107,265 | ||||||
|
|
|
|
|||||
Total Liabilities and Equity |
$ | 5,710,395 | $ | 5,609,351 | ||||
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
4
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Net Income
(Unaudited)
For the Three Months Ended March 31, |
||||||||
(In thousands, except per share amounts) | 2016 | 2015 | ||||||
Revenues |
||||||||
Rent billed |
$ | 74,061 | $ | 53,100 | ||||
Straight-line rent |
8,217 | 4,728 | ||||||
Income from direct financing leases |
18,951 | 12,555 | ||||||
Interest and fee income |
33,770 | 25,578 | ||||||
|
|
|
|
|||||
Total revenues |
134,999 | 95,961 | ||||||
Expenses |
||||||||
Real estate depreciation and amortization |
21,142 | 14,756 | ||||||
Property-related |
901 | 351 | ||||||
General and administrative |
11,471 | 10,905 | ||||||
Acquisition expenses |
(1,065 | ) | 6,239 | |||||
|
|
|
|
|||||
Total operating expenses |
32,449 | 32,251 | ||||||
|
|
|
|
|||||
Operating income |
102,550 | 63,710 | ||||||
Other income (expense) |
||||||||
Other income (expense) |
369 | (796 | ) | |||||
Earnings (loss) from equity and other interests |
(5,001 | ) | 103 | |||||
Interest expense |
(39,373 | ) | (26,666 | ) | ||||
Income tax expense |
(319 | ) | (375 | ) | ||||
|
|
|
|
|||||
Net other expense |
(44,324 | ) | (27,734 | ) | ||||
|
|
|
|
|||||
Income from continuing operations |
58,226 | 35,976 | ||||||
Loss from discontinued operations |
(1 | ) | | |||||
|
|
|
|
|||||
Net income |
58,225 | 35,976 | ||||||
Net income attributable to non-controlling interests |
(298 | ) | (79 | ) | ||||
|
|
|
|
|||||
Net income attributable to MPT common stockholders |
$ | 57,927 | $ | 35,897 | ||||
|
|
|
|
|||||
Earnings per common share basic |
||||||||
Income from continuing operations attributable to MPT common stockholders |
$ | 0.24 | $ | 0.18 | ||||
Loss from discontinued operations attributable to MPT common stockholders |
| | ||||||
|
|
|
|
|||||
Net income attributable to MPT common stockholders |
$ | 0.24 | $ | 0.18 | ||||
|
|
|
|
|||||
Weighted average shares outstanding basic |
237,510 | 202,958 | ||||||
|
|
|
|
|||||
Earnings per common share diluted |
||||||||
Income from continuing operations attributable to MPT common stockholders |
$ | 0.24 | $ | 0.17 | ||||
Loss from discontinued operations attributable to MPT common stockholders |
| | ||||||
|
|
|
|
|||||
Net income attributable to MPT common stockholders |
$ | 0.24 | $ | 0.17 | ||||
|
|
|
|
|||||
Weighted average shares outstanding diluted |
237,819 | 203,615 | ||||||
|
|
|
|
|||||
Dividends declared per common share |
$ | 0.22 | $ | 0.22 | ||||
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
5
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income (Loss)
(Unaudited)
For the Three Months Ended March 31, |
||||||||
(In thousands) | 2016 | 2015 | ||||||
Net income |
$ | 58,225 | $ | 35,976 | ||||
Other comprehensive income: |
||||||||
Unrealized gain on interest rate swap |
815 | 585 | ||||||
Foreign currency translation gain (loss) |
20,587 | (59,593 | ) | |||||
|
|
|
|
|||||
Total comprehensive income (loss) |
79,627 | (23,032 | ) | |||||
Comprehensive income (loss) attributable to non-controlling interests |
(298 | ) | (79 | ) | ||||
|
|
|
|
|||||
Comprehensive income (loss) attributable to MPT common stockholders |
$ | 79,329 | $ | (23,111 | ) | |||
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
6
MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited)
For the Three Months Ended March 31, |
||||||||
2016 | 2015 | |||||||
(In thousands) | ||||||||
Operating activities |
||||||||
Net income |
$ | 58,225 | $ | 35,976 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
21,694 | 15,074 | ||||||
Direct financing lease interest accretion |
(2,612 | ) | (1,604 | ) | ||||
Straight-line rent revenue |
(8,217 | ) | (4,728 | ) | ||||
Share-based compensation |
2,020 | 2,825 | ||||||
Amortization and write-off of deferred financing costs and debt discount |
1,835 | 1,377 | ||||||
Other adjustments |
(3,178 | ) | (1,290 | ) | ||||
Changes in: |
||||||||
Interest and rent receivables |
(3,453 | ) | 667 | |||||
Accounts payable and accrued liabilities |
3,022 | (6,271 | ) | |||||
|
|
|
|
|||||
Net cash provided by operating activities |
69,336 | 42,026 | ||||||
Investing activities |
||||||||
Cash paid for acquisitions and other related investments |
| (165,700 | ) | |||||
Principal received on loans receivable |
1,954 | 1,466 | ||||||
Investment in loans receivable |
| (80,301 | ) | |||||
Construction in progress and other |
(55,301 | ) | (46,511 | ) | ||||
|
|
|
|
|||||
Net cash used for investing activities |
(53,347 | ) | (291,046 | ) | ||||
Financing activities |
||||||||
Revolving credit facilities, net |
(455,000 | ) | (285,000 | ) | ||||
Proceeds from term debt |
500,000 | | ||||||
Payments of term debt |
(74 | ) | (71 | ) | ||||
Distributions paid |
(52,402 | ) | (38,461 | ) | ||||
Proceeds from sale of common shares, net of offering costs |
| 479,966 | ||||||
Lease deposits and other obligations to tenants |
3,371 | (15,319 | ) | |||||
Debt issuance costs paid and other financing activities |
(8,173 | ) | (126 | ) | ||||
|
|
|
|
|||||
Net cash (used for) provided by financing activities |
(12,278 | ) | 140,989 | |||||
|
|
|
|
|||||
Increase (decrease) in cash and cash equivalents for period |
3,711 | (108,031 | ) | |||||
Effect of exchange rate changes |
7,158 | (2,962 | ) | |||||
Cash and cash equivalents at beginning of period |
195,541 | 144,541 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 206,410 | $ | 33,548 | ||||
|
|
|
|
|||||
Interest paid |
$ | 26,470 | $ | 22,832 | ||||
Supplemental schedule of non-cash financing activities: |
||||||||
Distributions declared, unpaid |
$ | 52,386 | $ | 46,026 |
See accompanying notes to condensed consolidated financial statements.
7
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
March 31, 2016 |
December 31, 2015 |
|||||||
(In thousands) | (Unaudited) | (Note 2) | ||||||
Assets |
||||||||
Real estate assets |
||||||||
Land, buildings and improvements, intangible lease assets, and other |
$ | 3,395,836 | $ | 3,297,705 | ||||
Mortgage loans |
757,578 | 757,581 | ||||||
Net investment in direct financing leases |
630,482 | 626,996 | ||||||
|
|
|
|
|||||
Gross investment in real estate assets |
4,783,896 | 4,682,282 | ||||||
Accumulated depreciation and amortization |
(280,099 | ) | (257,928 | ) | ||||
|
|
|
|
|||||
Net investment in real estate assets |
4,503,797 | 4,424,354 | ||||||
Cash and cash equivalents |
206,410 | 195,541 | ||||||
Interest and rent receivables |
50,467 | 46,939 | ||||||
Straight-line rent receivables |
90,791 | 82,155 | ||||||
Other loans |
663,259 | 664,822 | ||||||
Other assets |
195,671 | 195,540 | ||||||
|
|
|
|
|||||
Total Assets |
$ | 5,710,395 | $ | 5,609,351 | ||||
|
|
|
|
|||||
Liabilities and Capital |
||||||||
Liabilities |
||||||||
Debt, net |
$ | 3,396,604 | $ | 3,322,541 | ||||
Accounts payable and accrued expenses |
86,731 | 84,628 | ||||||
Deferred revenue |
21,585 | 29,358 | ||||||
Lease deposits and other obligations to tenants |
16,615 | 12,831 | ||||||
Payable due to Medical Properties Trust, Inc. |
52,322 | 52,338 | ||||||
|
|
|
|
|||||
Total liabilities |
3,573,857 | 3,501,696 | ||||||
Capital |
||||||||
General Partner issued and outstanding 2,368 units at March 31, 2016 and 2,363 units at December 31, 2015 |
21,848 | 21,773 | ||||||
Limited Partners: |
||||||||
Common units issued and outstanding 234,874 units at March 31, 2016 and 234,381 units at December 31, 2015 |
2,161,134 | 2,153,769 | ||||||
LTIP units issued and outstanding 292 units at March 31, 2016 and December 31, 2015 |
| | ||||||
Accumulated other comprehensive loss |
(51,482 | ) | (72,884 | ) | ||||
|
|
|
|
|||||
Total MPT Operating Partnership, L.P. Capital |
2,131,500 | 2,102,658 | ||||||
Non-controlling interests |
5,038 | 4,997 | ||||||
|
|
|
|
|||||
Total capital |
2,136,538 | 2,107,655 | ||||||
|
|
|
|
|||||
Total Liabilities and Capital |
$ | 5,710,395 | $ | 5,609,351 | ||||
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
8
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Condensed Consolidated Statements of Net Income
(Unaudited)
For the Three Months Ended March 31, |
||||||||
(In thousands, except per unit amounts) | 2016 | 2015 | ||||||
Revenues |
||||||||
Rent billed |
$ | 74,061 | $ | 53,100 | ||||
Straight-line rent |
8,217 | 4,728 | ||||||
Income from direct financing leases |
18,951 | 12,555 | ||||||
Interest and fee income |
33,770 | 25,578 | ||||||
|
|
|
|
|||||
Total revenues |
134,999 | 95,961 | ||||||
Expenses |
||||||||
Real estate depreciation and amortization |
21,142 | 14,756 | ||||||
Property-related |
901 | 351 | ||||||
General and administrative |
11,471 | 10,905 | ||||||
Acquisition expenses |
(1,065 | ) | 6,239 | |||||
|
|
|
|
|||||
Total operating expenses |
32,449 | 32,251 | ||||||
|
|
|
|
|||||
Operating income |
102,550 | 63,710 | ||||||
Other income (expense) |
||||||||
Other income (expense) |
369 | (796 | ) | |||||
Earnings (loss) from equity and other interests |
(5,001 | ) | 103 | |||||
Interest expense |
(39,373 | ) | (26,666 | ) | ||||
Income tax expense |
(319 | ) | (375 | ) | ||||
|
|
|
|
|||||
Net other expense |
(44,324 | ) | (27,734 | ) | ||||
|
|
|
|
|||||
Income from continuing operations |
58,226 | 35,976 | ||||||
Loss from discontinued operations |
(1 | ) | | |||||
|
|
|
|
|||||
Net income |
58,225 | 35,976 | ||||||
Net income attributable to non-controlling interests |
(298 | ) | (79 | ) | ||||
|
|
|
|
|||||
Net income attributable to MPT Operating Partnership partners |
$ | 57,927 | $ | 35,897 | ||||
|
|
|
|
|||||
Earnings per units basic |
||||||||
Income from continuing operations attributable to MPT Operating Partnership partners |
$ | 0.24 | $ | 0.18 | ||||
Loss from discontinued operations attributable to MPT Operating Partnership partners |
| | ||||||
|
|
|
|
|||||
Net income attributable to MPT Operating Partnership partners |
$ | 0.24 | $ | 0.18 | ||||
|
|
|
|
|||||
Weighted average units outstanding basic |
237,510 | 202,958 | ||||||
|
|
|
|
|||||
Earnings per units diluted |
||||||||
Income from continuing operations attributable to MPT Operating Partnership partners |
$ | 0.24 | $ | 0.17 | ||||
Loss from discontinued operations attributable to MPT Operating Partnership partners |
| | ||||||
|
|
|
|
|||||
Net income attributable to MPT Operating Partnership partners |
$ | 0.24 | $ | 0.17 | ||||
|
|
|
|
|||||
Weighted average units outstandingdiluted |
237,819 | 203,615 | ||||||
|
|
|
|
|||||
Dividends declared per unit |
$ | 0.22 | $ | 0.22 | ||||
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
9
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income (Loss)
(Unaudited)
For the Three Months Ended March 31, |
||||||||
(In thousands) | 2016 | 2015 | ||||||
Net income |
$ | 58,225 | $ | 35,976 | ||||
Other comprehensive income: |
||||||||
Unrealized gain on interest rate swap |
815 | 585 | ||||||
Foreign currency translation gain (loss) |
20,587 | (59,593 | ) | |||||
|
|
|
|
|||||
Total comprehensive income (loss) |
79,627 | (23,032 | ) | |||||
Comprehensive income (loss) attributable to non-controlling interests |
(298 | ) | (79 | ) | ||||
|
|
|
|
|||||
Comprehensive income (loss) attributable to MPT Operating Partnership partners |
$ | 79,329 | $ | (23,111 | ) | |||
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
10
MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited)
For the Three Months Ended March 31, |
||||||||
2016 | 2015 | |||||||
(In thousands) | ||||||||
Operating activities |
||||||||
Net income |
$ | 58,225 | $ | 35,976 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
21,694 | 15,074 | ||||||
Direct financing lease interest accretion |
(2,612 | ) | (1,604 | ) | ||||
Straight-line rent revenue |
(8,217 | ) | (4,728 | ) | ||||
Unit-based compensation |
2,020 | 2,825 | ||||||
Amortization and write-off of deferred financing costs and debt discount |
1,835 | 1,377 | ||||||
Other adjustments |
(3,178 | ) | (1,290 | ) | ||||
Changes in: |
||||||||
Interest and rent receivables |
(3,453 | ) | 667 | |||||
Accounts payable and accrued expenses |
3,022 | (6,271 | ) | |||||
|
|
|
|
|||||
Net cash provided by operating activities |
69,336 | 42,026 | ||||||
Investing activities |
||||||||
Cash paid for acquisitions and other related investments |
| (165,700 | ) | |||||
Principal received on loans receivable |
1,954 | 1,466 | ||||||
Investment in loans receivable |
| (80,301 | ) | |||||
Construction in progress and other |
(55,301 | ) | (46,511 | ) | ||||
|
|
|
|
|||||
Net cash used for investing activities |
(53,347 | ) | (291,046 | ) | ||||
Financing activities |
||||||||
Revolving credit facilities, net |
(455,000 | ) | (285,000 | ) | ||||
Proceeds from term debt |
500,000 | | ||||||
Payments of term debt |
(74 | ) | (71 | ) | ||||
Distributions paid |
(52,402 | ) | (38,461 | ) | ||||
Proceeds from sale of common shares, net of offering costs |
| 479,966 | ||||||
Lease deposits and other obligations to tenants |
3,371 | (15,319 | ) | |||||
Debt issuance costs paid and other financing activities |
(8,173 | ) | (126 | ) | ||||
|
|
|
|
|||||
Net cash (used for) provided by financing activities |
(12,278 | ) | 140,989 | |||||
|
|
|
|
|||||
Increase (decrease) in cash and cash equivalents for period |
3,711 | (108,031 | ) | |||||
Effect of exchange rate changes |
7,158 | (2,962 | ) | |||||
Cash and cash equivalents at beginning of period |
195,541 | 144,541 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 206,410 | $ | 33,548 | ||||
|
|
|
|
|||||
Interest paid |
$ | 26,470 | $ | 22,832 | ||||
Supplemental schedule of non-cash financing activities: |
||||||||
Distributions declared, unpaid |
$ | 52,386 | $ | 46,026 |
See accompanying notes to condensed consolidated financial statements.
11
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 commercial real estate. Our operating partnership subsidiary, MPT Operating Partnership, L.P., (the Operating Partnership) through which we conduct all of our operations, was formed in September 2003. Through another wholly-owned subsidiary, Medical Properties Trust, LLC, we are the sole general partner of the Operating Partnership. At present, we directly own substantially all of the limited partnership interests in the Operating Partnership and have elected to report our required disclosures and that of the Operating Partnership on a combined basis except where material differences exist.
We have operated as a real estate investment trust (REIT) since April 6, 2004, and accordingly, elected REIT status upon the filing in September 2005 of the calendar year 2004 federal income tax return. Accordingly, we will generally not be subject to federal income tax in the United States (U.S.), provided that we continue to qualify as a REIT and our distributions to our stockholders equal or exceed our taxable income. Certain activities we undertake must be 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 local taxes; however, we do not expect to incur additional taxes in the U.S. as such income will flow through our REIT.
Our primary business strategy is to acquire and develop real estate and improvements, primarily for long-term lease to providers of healthcare services such as operators of general acute care hospitals, inpatient physical rehabilitation hospitals, long-term acute care hospitals, surgery centers, centers for treatment of specific conditions such as cardiac, pulmonary, cancer, and neurological hospitals, and other healthcare-oriented facilities. We also make mortgage and other loans to operators of similar facilities. In addition, we may obtain profits or equity interests in our tenants, from time to time, in order to enhance our overall return. We manage our business as a single business segment. All of our properties are located in the U.S. and Europe.
2. Summary of Significant Accounting Policies
Unaudited Interim Condensed Consolidated Financial Statements: The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the U.S. for interim financial information, including rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles (GAAP) for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three month period ended March 31, 2016, are not necessarily indicative of the results that may be expected for the year ending December 31, 2016. The condensed consolidated balance sheet at December 31, 2015 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the U.S. for complete financial statements.
For information about significant accounting policies, refer to the consolidated financial statements and footnotes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2015. During the three months ended March 31, 2016, there were no material changes to these policies.
Recent Accounting Developments:
Revenue from Contracts with Customers
In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers. Under the new standard, revenue is recognized at the time a good or service is transferred to a customer for the amount of consideration received for that specific good or service. Entities may use a full retrospective approach or report the cumulative effect as of the date of adoption. On April 1, 2015, the FASB proposed deferring the effective date of this standard by one year to December 15, 2017, for annual reporting periods beginning after that date. The FASB also proposed permitting early adoption of the standard, but not before the original effective date of December 15, 2016. We are continuing to evaluate this standard; however, we do not expect it to have a significant impact on our financial results, as a substantial portion of our revenue consists of rental income from leasing arrangements, which are specifically excluded from ASU No. 2014-09.
12
Leases
In February 2016, the FASB issued ASU 2016-02 - Leases, which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessees and lessors). The new standard requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase by the lessee. This classification will determine whether lease expense is recognized based on an effective interest method or on a straight line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The ASU is not effective for us until January 1, 2019 with early adoption permitted. We are continuing to evaluate this standard and the impact to us from both a lessor and a lessee perspective.
Variable Interest Entities
At March 31, 2016, we had loans to and/or equity investments in certain variable interest entities (VIEs), which are also tenants of our facilities, including Ernest Health, Inc. (Ernest) and Capella Healthcare, Inc. (Capella). We have determined that we are not the primary beneficiary of these VIEs. The carrying value and classification of the related assets and maximum exposure to loss as a result of our involvement with these VIEs are presented below at March 31, 2016 (in thousands):
VIE Type |
Maximum Loss Exposure(1) |
Asset Type Classification |
Carrying Amount(2) |
|||||||
Loans, net |
$ | 998,447 | Mortgage and other loans | $ | 921,503 | |||||
Equity investments |
$ | 55,489 | Other assets | $ | 6,239 |
(1) | Our maximum loss exposure related to loans with VIEs represents our current aggregate gross carrying value of the loan plus accrued interest and any other related assets (such as rents receivable), less any liabilities. Our maximum loss exposure related to our equity investment in VIEs represents the current carrying values of such investment plus any other related assets (such as rent receivables) less any liabilities. |
(2) | Carrying amount reflects the net book value of our loan or equity interest only in the VIE. |
For the VIE types above, we do not consolidate the VIE because we do not have the ability to control the activities (such as the day-to-day healthcare operations of our borrowers or investees) that most significantly impact the VIEs economic performance. As of March 31, 2016, we were not required to provide financial support through a liquidity arrangement or otherwise to our unconsolidated VIEs, including circumstances in which it could be exposed to further losses (e.g., cash short falls).
Typically, our loans are collateralized by assets of the borrower (some assets of which are on the premises of facilities owned by us) and further supported by limited guarantees made by certain principals of the borrower.
See Note 3 for additional description of the nature, purpose and activities of our more significant VIEs and interests therein.
3. Real Estate and Lending Activities
Acquisitions
We acquired the following assets (in thousands):
Three Months Ended March 31, |
||||||||
2016 | 2015 | |||||||
Assets Acquired |
||||||||
Land |
$ | | $ | 14,844 | ||||
Building |
| 87,914 | ||||||
Intangible lease assets subject to amortization (weighted average useful life 20 years) |
| 7,242 | ||||||
Mortgage loans |
| 40,000 | ||||||
Net investments in direct financing leases |
| 10,700 | ||||||
Other loans |
| 5,000 | ||||||
|
|
|
|
|||||
Total assets acquired |
$ | | $ | 165,700 | ||||
|
|
|
|
13
On February 13, 2015, we acquired two general acute care hospitals in the Kansas City area for $110 million. Affiliates of Prime Healthcare Services, Inc. (Prime) is the tenant and operator pursuant to a master lease with a 10-year initial fixed term with two extension options of five years each. The lease provides for consumer-price-indexed annual rent increases, subject to a specified floor. In addition, we funded a mortgage loan in the amount of $40 million, which has a 10-year term.
On February 27, 2015, we acquired an inpatient rehabilitation hospital in Weslaco, Texas for $10.7 million leased to Ernest pursuant to the 2012 master lease which had an initial 20-year fixed term and three five year extension options. This lease provides for consumer-priced-indexed annual rent increases, subject to a floor and a cap. In addition, we funded an acquisition loan in the amount of $5 million.
Development Activities
During the 2016 first quarter, we completed construction and began recording rental income on five acute care facilities that are leased to Adeptus Health Inc. (Adeptus Health), pursuant to the 2014 master lease agreement. In the first quarter of 2016, we began construction on four additional facilities pursuant to the master funding and development agreement with Adeptus Health executed in 2014.
See table below for a status update on our current development projects (in thousands):
Operator |
Commitment | Costs Incurred as of March 31, 2016 |
Estimated Completion Date | |||||||
Ernest |
$ | 19,212 | $ | 16,894 | 2Q 2016 | |||||
Adeptus Health |
12,639 | 8,734 | 2Q 2016 | |||||||
Adeptus Health |
62,155 | 36,257 | 3Q 2016 | |||||||
Adeptus Health |
61,997 | 8,745 | 2Q 2017 | |||||||
Adeptus Health |
123,033 | | Various | |||||||
|
|
|
|
|||||||
$ | 279,036 | $ | 70,630 | |||||||
|
|
|
|
Leasing Operations
All of our leases are accounted for as operating leases except for the master lease of 15 Ernest facilities, five Prime facilities, and four Capella facilities which are accounted for as direct financing leases (DFLs). The components of our net investment in DFLs consisted of the following (in thousands):
As of March 31, 2016 |
As of December 31, 2015 |
|||||||
Minimum lease payments receivable |
$ | 2,571,638 | $ | 2,587,912 | ||||
Estimated residual values |
393,970 | 393,097 | ||||||
Less: Unearned income |
(2,335,126 | ) | (2,354,013 | ) | ||||
|
|
|
|
|||||
Net investment in direct financing leases |
$ | 630,482 | $ | 626,996 | ||||
|
|
|
|
Twelve Oaks Facility
In the third quarter of 2015, we sent notice of termination of the lease to the tenant at our Twelve Oaks facility. This former tenant continues to operate the facility and has made payments of approximately $1.5 million in 2016. We called their letter of credit for approximately $0.5 million in the 2016 first quarter. At March 31, 2016, we have less than $0.1 million of receivables outstanding with this tenant (net of reserves). Although no assurances can be made that we will not have any impairment charges or write-offs of receivables in the future, we believe our investment in Twelve Oaks at March 31, 2016 is fully recoverable.
Loans
The following is a summary of our loans (in thousands):
As of March 31, 2016 |
As of December 31, 2015 |
|||||||
Mortgage loans |
$ | 757,578 | $ | 757,581 | ||||
Acquisition loans |
610,003 | 610,469 | ||||||
Working capital and other loans |
53,256 | 54,353 | ||||||
|
|
|
|
|||||
$ | 1,420,837 | $ | 1,422,403 | |||||
|
|
|
|
14
Our non-mortgage loans typically consist of loans to our tenants for acquisitions and working capital purposes. At March 31, 2016, acquisition loans includes $114.4 million in loans to Ernest plus $487.7 million related to Capella (which was repaid in full as of April 30, 2016 see Note 10 for further details).
On March 1, 2012, pursuant to our convertible note agreement, we converted $1.7 million of our $5.0 million convertible note into a 9.9% equity interest in the operator of our Hoboken University Medical Center facility. At March 31, 2016, $3.3 million remains outstanding on the convertible note, and we retain the option, subject to regulatory approvals, to convert this remainder into an additional 15.1% equity interest in the operator.
Concentrations of Credit Risk
Our revenue concentration for the three months ended March 31, 2016 as compared to the prior year is as follows (dollars in thousands):
Revenue by Operator
For the Three Months Ended March 31, 2016 |
For the Three Months Ended March 31, 2015 |
|||||||||||||||
Operators |
Total Revenue |
Percentage of Total Revenue |
Total Revenue |
Percentage of Total Revenue |
||||||||||||
Prime |
$ | 28,897 | 21.4 | % | $ | 24,021 | 25.0 | % | ||||||||
MEDIAN |
23,510 | 17.4 | % | 15,210 | 15.9 | % | ||||||||||
Capella |
21,477 | 15.9 | % | | | |||||||||||
Ernest |
16,406 | 12.2 | % | 14,700 | 15.3 | % | ||||||||||
Adeptus Health |
7,676 | 5.7 | % | 3,405 | 3.6 | % |
Revenue by U.S. State and Country
For the Three Months Ended March 31, 2016 |
For the Three Months Ended March 31, 2015 |
|||||||||||||||
U.S. States and Other Countries |
Total Revenue |
Percentage of Total Revenue |
Total Revenue |
Percentage of Total Revenue |
||||||||||||
Texas |
$ | 24,472 | 18.1 | % | $ | 21,016 | 21.9 | % | ||||||||
California |
16,597 | 12.3 | % | 16,539 | 17.2 | % | ||||||||||
All other states |
69,315 | 51.4 | % | 42,114 | 43.9 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total U.S. |
$ | 110,384 | 81.8 | % | $ | 79,669 | 83.0 | % | ||||||||
Germany |
$ | 23,510 | 17.4 | % | $ | 15,210 | 15.9 | % | ||||||||
United Kingdom, Italy, and Spain |
1,105 | 0.8 | % | 1,082 | 1.1 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total International |
$ | 24,615 | 18.2 | % | $ | 16,292 | 17.0 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Grand Total |
$ | 134,999 | 100.0 | % | $ | 95,961 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|
From an asset basis, our concentration as of March 31, 2016 as compared to December 31, 2015 is as follows (dollars in thousands):
Gross Assets by Operator
As of March 31, 2016 | As of December 31, 2015 | |||||||||||||||
Operators | Total Gross Assets |
Percentage of Total Gross Assets |
Total Gross Assets |
Percentage of Total Gross Assets |
||||||||||||
(A) | (A) | |||||||||||||||
Prime |
$ | 1,125,994 | 19.9 | % | $ | 1,032,353 | 17.1 | % | ||||||||
MEDIAN |
1,080,381 | 19.1 | % | 1,031,039 | 17.1 | % | ||||||||||
Ernest |
581,087 | 10.3 | % | 579,182 | 9.6 | % | ||||||||||
Capella |
510,895 | 9.0 | % | 1,059,989 | 17.6 | % | ||||||||||
Adeptus Health |
500,000 | 8.8 | % | 500,000 | 8.3 | % |
Gross Assets by U.S. State and Country
As of March 31, 2016 | As of December 31, 2015 | |||||||||||||||
U.S. States and Other Countries | Total Gross Assets |
Percentage of Total Gross Assets |
Total Gross Assets |
Percentage of Total Gross Assets |
||||||||||||
(A) | (A) | |||||||||||||||
Texas |
$ | 1,077,738 | 19.0 | % | $ | 1,060,990 | 17.6 | % | ||||||||
California |
547,082 | 9.7 | % | 547,085 | 9.1 | % | ||||||||||
All other states |
2,588,647 | 45.7 | % | 3,047,204 | 50.4 | % | ||||||||||
Other domestic assets |
185,394 | 3.3 | % | 177,317 | 3.1 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total U.S. |
$ | 4,398,861 | 77.7 | % | $ | 4,832,596 | 80.2 | % | ||||||||
Germany |
$ | 1,080,381 | 19.1 | % | $ | 1,031,039 | 17.1 | % | ||||||||
United Kingdom, Italy, and Spain |
161,880 | 2.9 | % | 161,317 | 2.7 | % | ||||||||||
Other international assets |
21,708 | 0.3 | % | 10,970 | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total International |
$ | 1,263,969 | 22.3 | % | $ | 1,203,326 | 19.8 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Grand Total |
$ | 5,662,830 | 100.0 | % | $ | 6,035,922 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|
(A) | Gross Assets represents total assets plus accumulated depreciation/amortization assuming all real estate commitments as of the period end are fully funded and the completion of the subsequent Capella transaction. |
On an individual property basis, we had no investment of any single property greater than 2.0% of our total assets as of March 31, 2016.
15
4. Debt
The following is a summary of debt (dollar amounts in thousands):
As of March 31, 2016 | As of December 31, 2015 | |||||||||||||||
Balance | Interest Rate | Balance | Interest Rate | |||||||||||||
Revolving credit facility |
$ | 645,000 | Variable | $ | 1,100,000 | Variable | ||||||||||
2006 Senior Unsecured Notes |
125,000 | Various | 125,000 | Various | ||||||||||||
2011 Senior Unsecured Notes |
450,000 | 6.875 | % | 450,000 | 6.875 | % | ||||||||||
2012 Senior Unsecured Notes: |
||||||||||||||||
Principal amount |
350,000 | 6.375 | % | 350,000 | 6.375 | % | ||||||||||
Unamortized premium |
2,079 | 2,168 | ||||||||||||||
|
|
|
|
|||||||||||||
352,079 | 352,168 | |||||||||||||||
2013 Senior Unsecured Notes (A) |
227,600 | 5.750 | % | 217,240 | 5.750 | % | ||||||||||
2014 Senior Unsecured Notes |
300,000 | 5.500 | % | 300,000 | 5.500 | % | ||||||||||
2015 Senior Unsecured Notes (A) |
569,000 | 4.000 | % | 543,100 | 4.000 | % | ||||||||||
2016 Senior Unsecured Notes |
500,000 | 6.375 | % | | | |||||||||||
Term loans |
263,326 | Various | 263,400 | Various | ||||||||||||
|
|
|
|
|||||||||||||
$ | 3,432,005 | $ | 3,350,908 | |||||||||||||
Debt issue costs, net |
(35,401 | ) | (28,367 | ) | ||||||||||||
|
|
|
|
|||||||||||||
$ | 3,396,604 | $ | 3,322,541 | |||||||||||||
|
|
|
|
(A) | These notes are Euro-denominated and reflect the exchange rate at March 31, 2016 and December 31, 2015, respectively. |
As of March 31, 2016, principal payments due on our debt (which exclude the effects of any discounts, premiums, or debt issue costs recorded) are as follows (in thousands):
2016 |
$ | 125,225 | ||
2017 |
320 | |||
2018 |
657,781 | |||
2019 |
250,000 | |||
2020 |
227,600 | |||
Thereafter |
2,169,000 | |||
|
|
|||
Total |
$ | 3,429,926 | ||
|
|
On February 22, 2016, we completed a $500 million senior unsecured notes offering (2016 Senior Unsecured Notes), proceeds of which were used to repay borrowings under our Revolving credit facility. Interest on the notes will be payable on March 1 and September 1 of each year, commencing on September 1, 2016. Interest on the notes will be paid in cash at a rate of 6.375% per year. The notes mature on March 1, 2024. We may redeem some or all of the notes at any time prior to March 1, 2019 at a make whole redemption price. On or after March 1, 2019, we may redeem some or all of the notes at a premium that will decrease over time. In addition, at any time prior to March 1, 2019, we may redeem up to 35% of the notes at a redemption price equal to 106.375% of the aggregate principal amount thereof, plus accrued and unpaid interest thereon, using proceeds from one or more equity offerings. In the event of a change in control, each holder of the notes may require us to repurchase some or all of the notes at a repurchase price equal to 101% of the aggregate principal amount of the notes plus accrued and unpaid interest to the date of purchase.
During the second quarter 2010, we entered into an interest rate swap to manage our exposure to variable interest rates by fixing $65 million of our 2006 Senior Unsecured Notes, which started July 31, 2011 (date on which the interest rate turned variable) through maturity date (or July 2016), at a rate of 5.507%. We also entered into an interest rate swap to fix $60 million of our 2006 Senior Unsecured Notes which started October 31, 2011 (date on which the related interest rate turned variable) through the maturity date (or October 2016) at a rate of 5.675%. The fair value of the interest rate swaps was $2.1 million and $2.9 million as of March 31, 2016 and December 31, 2015, respectively, which is reflected in accounts payable and accrued expenses on the consolidated balance sheets.
We account for our interest rate swaps as cash flow hedges. Accordingly, the effective portion of changes in the fair value of our swaps is recorded as a component of accumulated other comprehensive income/loss on the balance sheet and reclassified into earnings in the same period, or periods, during which the hedged transactions effect earnings, while any ineffective portion is recorded through earnings immediately. We did not have any hedge ineffectiveness from inception of our interest rate swaps through March 31, 2016 and therefore, there was no income statement effect recorded during the three month periods ended March 31, 2016 or 2015. We do
16
expect current losses included in accumulated other comprehensive loss to be reclassified into earnings in the next 12 months. At March 31, 2016 and December 31, 2015, we have posted $1.2 million and $1.7 million of collateral related to our interest rate swaps, respectively, which is reflected in other assets on our consolidated balance sheets.
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 facility and term loan limit the amount of dividends we can pay as a percentage of normalized adjusted funds from operations, as defined in the agreements, on a rolling four quarter basis. At March 31, 2016, the dividend restriction was 95% of normalized adjusted FFO. The indentures governing our senior unsecured notes also limit the amount of dividends we can pay based on the sum of 95% of funds from operations, 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 revolving credit facility and term loan contain customary financial and operating covenants, including covenants relating to our total leverage ratio, fixed charge coverage ratio, secured leverage ratio, consolidated adjusted net worth, unsecured leverage ratio, and unsecured interest coverage ratio. This 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 facility, the entire outstanding balance may become immediately due and payable. At March 31, 2016, we were in compliance with all such financial and operating covenants.
At March 31, 2016, the total leverage ratio covenant in our credit facility was 70% and the unsecured leverage ratio covenant was 77.5%. In June 2016, the total leverage ratio will reset to 60%, and in September 2016, the unsecured leverage ratio will reset to 65%. With the subsequent sale of certain assets as more fully described in Note 10, we are currently in compliance with the reset leverage covenants.
5. Common Stock/Partners Capital
Medical Properties Trust, Inc.
On March 1, 2016, we updated our at-the-market equity offering program, which gives us the ability to sell up to $227 million of stock with a commission rate of 1.25%. We did not sell any stock under this program during the three month period ending March 31, 2016.
On January 14, 2015, we completed an underwritten public offering of 34.5 million shares (including the exercise of the underwriters 30-day option to purchase an additional 4.5 million shares) of our common stock, resulting in net proceeds of approximately $480 million, after deducting estimated offering expenses.
MPT Operating Partnership, L.P.
At March 31, 2016, the Company has a 99.8% ownership interest in the Operating Partnership with the remainder owned by three other partners, two of whom are employees and one of whom is a director. During the three months ended March 31, 2015, the partnership issued 34.5 million units in direct response to the common stock offerings by Medical Properties Trust, Inc.
6. Stock Awards
We adopted the 2013 Equity Incentive Plan (the Equity Incentive Plan) during second quarter of 2013, which authorizes the issuance of common stock options, restricted stock, restricted stock units, deferred stock units, stock appreciation rights, performance units and awards of interests in our Operating Partnership. The Equity Incentive Plan is administered by the Compensation Committee of the Board of Directors. We have reserved 8,196,770 shares of common stock for awards under the Equity Incentive Plan for which 5,615,497 shares remain available for future stock awards as of March 31, 2016. We awarded the following during the 2016 and 2015 first quarters:
Time-based awards We granted 45,528 shares to independent directors in 2016 and 217,177 shares to management, independent directors and certain employees in 2015 of time-based restricted stock. These awards vest quarterly based on service, over three years, in equal amounts.
Performance-based awardsOur management team and certain employees were awarded 176,046 performance based awards in 2015. No such awards have been granted in 2016. These awards vest ratably over a three-year period based on the achievement of certain total shareholder return measures, with a carry-back and carry-forward provision through December 31, 2017. Dividends on these awards are paid only upon achievement of the performance measures.
17
Multi-year Performance-based awardsWe awarded 505,050 shares in 2015 of multi-year performance-based awards to management. No such awards have been granted in 2016. These shares are subject to three-year cumulative performance hurdles based on measures of total shareholder return. At the end of the three-year performance period, any earned shares will be subject to an additional two years of ratable time-based vesting on an annual basis. Dividends are paid on these shares only upon achievement of the performance measures.
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. Included in our accounts payable and accrued expenses are our interest rate swaps, which are recorded at fair value based on Level 2 observable market assumptions using standardized derivative pricing models. We estimate the fair value of our interest and rent receivables using Level 2 inputs such as discounting the estimated future cash flows using the current rates at which similar receivables would be made to others with similar credit ratings and for the same remaining maturities. The fair value of our mortgage loans and working capital loans are estimated by using Level 2 inputs such as discounting the estimated future cash flows using the current rates which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. We determine the fair value of our senior unsecured notes (excluding our 2006 Senior Unsecured Notes) using Level 2 inputs such as quotes from securities dealers and market makers. We estimate the fair value of our 2006 Senior Unsecured Notes, 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 possible and may not be a prudent management decision. The following table summarizes fair value estimates for our financial instruments (in thousands):
March 31, 2016 |
December 31, 2015 |
|||||||||||||||
Asset (Liability) |
Book Value |
Fair Value |
Book Value |
Fair Value |
||||||||||||
Interest and rent receivables |
$ | 50,467 | $ | 50,407 | $ | 46,939 | $ | 46,858 | ||||||||
Loans (1) |
507,285 | 541,228 | 508,851 | 543,859 | ||||||||||||
Debt, net |
(3,396,604 | ) | (3,488,845 | ) | (3,322,541 | ) | (3,372,773 | ) |
(1) | Excludes loans related to Ernest and Capella since they are recorded at fair value and discussed below. |
Items Measured at Fair Value on a Recurring Basis
Our equity interest in Ernest and Capella along with their related loans are being measured at fair value on a recurring basis as we elected to account for these investments using the fair value option method. We have elected to account for these investments at fair value due to the size of the investments and because we believe this method is more reflective of current values. We have not made a similar election for other equity interests or loans in or prior to 2016.
At March 31, 2016, these amounts were as follows (in thousands):
Asset Type |
Fair Value |
Cost | Asset Type Classification | |||||||
Mortgage loans |
$ | 310,000 | $ | 310,000 | Mortgage loans | |||||
Acquisition and other loans |
603,552 | 603,552 | Other loans | |||||||
Equity investments |
7,349 | 7,349 | Other assets | |||||||
|
|
|
|
|||||||
$ | 920,901 | $ | 920,901 | |||||||
|
|
|
|
Our mortgage loans with Ernest and Capella are recorded at fair value based on Level 2 inputs by discounting the estimated cash flows using the market rates which similar loans would be made to borrowers with similar credit ratings and the same remaining maturities. Our acquisition loans and equity investments in Ernest and Capella 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 forecast assumptions associated with the investee. We classify these
18
loans and equity investments as Level 3, as we use certain unobservable inputs to the valuation methodology that are significant to the fair value measurement, and the valuation requires management judgment due to the absence of quoted market prices. For these cash flow models, our observable inputs include use of a capitalization rate, discount rate (which is based on a weighted-average cost of capital), and market interest rates, and our unobservable input includes an adjustment for a marketability discount (DLOM) on our equity investment of 40% at March 31, 2016.
In regards to the underlying projection of revenues and expenses used in the discounted cash flow model, such projections are provided by Ernest and Capella. However, we will modify such projections (including underlying assumptions used) as needed based on our review and analysis of Ernest and Capellas historical results, meetings with key members of management, and our understanding of trends and developments within the healthcare industry.
In arriving at the DLOM, we started with a DLOM range based on the results of studies supporting valuation discounts for other transactions or structures without a public market. To select the appropriate DLOM within the range, we then considered many qualitative factors including the percent of control, the nature of the underlying investees business along with our rights as an investor pursuant to the operating agreement, the size of investment, expected holding period, number of shareholders, access to capital marketplace, etc. To illustrate the effect of movements in the DLOM, we performed a sensitivity analysis below by using basis point variations (dollars in thousands):
Basis Point Change in Marketability Discount |
Estimated Increase (Decrease) In Fair Value |
|||
+100 basis points |
$ | (135 | ) | |
- 100 basis points |
135 |
Because the fair value of the Ernest and Capella investments noted above approximate their original cost, we did not recognize any unrealized gains/losses during the first quarter of 2016 or 2015. To date, we have not received any distribution payments from our equity investment in Ernest or Capella.
As more fully described in Note 10, in April 2016, we sold our equity interest in Capella at our cost and all loans were repaid in full.
8. Earnings Per Share
Medical Properties Trust, Inc.
Our earnings per share were calculated based on the following (amounts in thousands):
For the Three Months Ended March 31, |
||||||||
2016 | 2015 | |||||||
Numerator: |
||||||||
Income from continuing operations |
$ | 58,226 | $ | 35,976 | ||||
Non-controlling interests share in net income |
(298 | ) | (79 | ) | ||||
Participating securities share in earnings |
(144 | ) | (266 | ) | ||||
|
|
|
|
|||||
Income from continuing operations, less participating securities share in earnings |
57,784 | 35,631 | ||||||
Loss from discontinued operations |
(1 | ) | | |||||
|
|
|
|
|||||
Net income, less participating securities share in earnings |
$ | 57,783 | $ | 35,631 | ||||
|
|
|
|
|||||
Denominator: |
||||||||
Basic weighted-average common shares |
237,510 | 202,958 | ||||||
Dilutive potential common shares |
309 | 657 | ||||||
|
|
|
|
|||||
Dilutive weighted-average common shares |
237,819 | 203,615 | ||||||
|
|
|
|
19
MPT Operating Partnership, L.P.
Our earnings per common unit were calculated based on the following (amounts in thousands):
For the Three Months Ended March 31, |
||||||||
2016 | 2015 | |||||||
Numerator: |
||||||||
Income from continuing operations |
$ | 58,226 | $ | 35,976 | ||||
Non-controlling interests share in net income |
(298 | ) | (79 | ) | ||||
Participating securities share in earnings |
(144 | ) | (266 | ) | ||||
|
|
|
|
|||||
Income from continuing operations, less participating securities share in earnings |
57,784 | 35,631 | ||||||
Loss from discontinued operations |
(1 | ) | | |||||
|
|
|
|
|||||
Net income, less participating securities share in earnings |
$ | 57,783 | $ | 35,631 | ||||
|
|
|
|
|||||
Denominator: |
||||||||
Basic weighted-average units |
237,510 | 202,958 | ||||||
Dilutive potential units |
309 | 657 | ||||||
|
|
|
|
|||||
Diluted weighted-average units |
237,819 | 203,615 | ||||||
|
|
|
|
9. Contingencies
We are a party to various legal proceedings incidental to our business. In the opinion of management, after consultation with legal counsel, the ultimate liability, if any, with respect to those proceedings is not presently expected to materially affect our financial position, results of operations or cash flows.
10. Subsequent Events
Capella Transaction
On March 21, 2016, we entered into definitive agreements with RegionalCare Hospital Partners, Inc. (RegionalCare), an affiliate of certain funds managed by affiliates of Apollo Global Management, LLC (together with its consolidated subsidiaries, Apollo), under which our investment in the operations of Capella Healthcare, Inc. (Capella) would be merged with and into RegionalCare.
On April 29, 2016, this transaction closed and funded, effective April 30, 2016. As part of the transaction, we received net proceeds of approximately $550 million including approximately $492 million for our equity investment and loans made as part of the Capella transaction that closed on August 31, 2015. In addition, we received $210 million in prepayment of two mortgage loans for hospitals in Russellville, Arkansas, and Lawton, Oklahoma, that we made to subsidiaries of Capella in connection with the Capella transaction on August 31, 2015. We have made a new $93 million loan for a hospital property in Olympia, Washington, that is expected to be converted to a sale and leaseback arrangement upon regulatory approval. Additionally, we and an Apollo affiliate have invested $50 million each in unsecured senior notes issued by RegionalCare. The net proceeds from this transaction represent the recoverability of our investment in full; therefore, no gain or loss will be recorded in the 2016 second quarter, except for transaction costs incurred, which we estimate to be approximately $5 to $8 million. We used proceeds from this transaction to further pay down our revolving credit facility.
MPT will maintain its ownership of five Capella hospitals in Hot Springs, Arkansas; Camden, South Carolina; Hartsville, South Carolina; Muskogee, Oklahoma; and McMinnville, Oregon. Pursuant to the transaction described above, the underlying leases, one of which is a master lease covering all but one property, have been amended for various things, including a slight shortening of the initial fixed lease term, increase in the security deposit, and the elimination of the lessees purchase option provisions.
Other Activity
Subsequent to April 30, 2016, we acquired an acute hospital in Newark, New Jersey for an aggregate purchase price of $63 million leased to Prime pursuant to a fifth master lease, which has a 15-year term with three five-year extension options, plus consumer price-indexed increases, limited to a 2% floor. Furthermore, we committed to advance an additional $30 million to Prime over a three-year period to be used solely for capital additions to the real estate; any such additions will be added to the basis upon which the lessee will pay us rents.
20
Item 2. Managements 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, 2015.
Forward-Looking Statements.
This 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 Securities and Exchange Commission (SEC) under the Securities Exchange Act of 1934. Such factors include, among others, the following:
| U.S. (both national and local) and European (in particular Germany, the United Kingdom, Spain, and Italy) economic, business, real estate and other market conditions; |
| 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; |
| other factors affecting real estate industry generally or the healthcare real estate industry in particular; |
| our ability to maintain our status as a REIT for federal and state income tax purposes; |
| our ability to attract and retain qualified personnel; |
| changes in foreign currency exchange rates; |
| U.S. (both federal and state) and European (in particular Germany, the United Kingdom, Spain, and Italy) healthcare and other regulatory requirements; and |
| U.S. national and local economic conditions, as well as conditions in Europe and any other foreign jurisdictions where we own or will own healthcare facilities, which may have a negative effect on the following, among other things: |
| the financial condition of our tenants, our lenders, counterparties to our interest rate swaps and other hedged transactions and 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 and market conditions that may affect their profitability, which could impact our results. Accordingly, we monitor certain key factors, changes to which we believe may provide early indications of conditions that may affect the level of risk in our portfolio.
21
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; |
| trends in the source of our tenants or borrowers revenue, including the relative mix of public payors (including Medicare, Medicaid/MediCal, managed care in the U.S. and pension funds in Germany) and private payors (including commercial insurance and private pay patients); |
| the effect of evolving healthcare legislation and other regulations on our tenants or borrowers profitability and liquidity; and |
| the competition and demographics of the local and surrounding areas in which the tenants or borrowers operate. |
Certain business factors, in addition to those described above that directly affect our tenants and borrowers, will likely materially influence our future results of operations. These factors include:
| trends in the cost and availability of capital, including market interest rates, that our prospective tenants may use for their real estate assets instead of financing their real estate assets through lease structures; |
| changes in healthcare regulations that may limit the opportunities for physicians to participate in the ownership of healthcare providers and healthcare real estate; |
| reductions in reimbursements from Medicare, state healthcare programs, and commercial insurance providers that may reduce our tenants or borrowers profitability and our lease rates; |
| competition from other financing sources; and |
| the ability of our tenants and borrowers to access funds in the credit markets. |
CRITICAL ACCOUNTING POLICIES
Refer to our 2015 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, 2016, there were no material changes to these policies.
Overview
We are a self-advised real estate investment trust (REIT) focused on investing in and owning net-leased healthcare facilities across the United States 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, 2004, 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 tenants profits and losses.
At March 31, 2016, our portfolio consisted of 206 properties leased or loaned to 29 operators, of which 8 are under development and 14 are in the form of mortgage loans.
22
Our investments in healthcare real estate, including mortgage and other loans, as well as any equity investments in our tenants are considered a single reportable segment. All of our investments are currently located in the U.S. and Europe. Our total assets are made up of the following (dollars in thousands) :
As of March 31, 2016 |
% of Total |
As of December 31, 2015 |
% of Total |
|||||||||||||
Real estate owned (gross)(1) |
$ | 4,026,318 | 70.5 | % | $ | 3,924,701 | 70.0 | % | ||||||||
Mortgage loans |
757,578 | 13.3 | % | 757,581 | 13.5 | % | ||||||||||
Other loans |
663,259 | 11.6 | % | 664,822 | 11.9 | % | ||||||||||
Other assets(1) |
263,240 | 4.6 | % | 262,247 | 4.6 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 5,710,395 | 100.0 | % | $ | 5,609,351 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|
(1) | Includes $1.3 billion of healthcare real estate assets in Europe at March 31, 2016 and December 31, 2015. |
The following is our revenue by operating type (dollar amounts in thousands):
Revenue by property type:
For the Three Months Ended March 31, 2016 |
% of Total |
For the Three Months Ended March 31, 2015 |
% of Total |
|||||||||||||
General Acute Care Hospitals(1)(2) |
$ | 83,510 | 61.9 | % | $ | 54,053 | 56.3 | % | ||||||||
Rehabilitation Hospitals(2) |
38,123 | 28.2 | % | 28,466 | 29.7 | % | ||||||||||
Long-term Acute Care Hospitals |
13,366 | 9.9 | % | 13,442 | 14.0 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
$ | 134,999 | 100.0 | % | $ | 95,961 | 100.0 | % | ||||||||
|
|
|
|
|
|
|
|
(1) | Includes three medical office buildings. |
(2) | Includes $24.6 million and $16.3 million in revenue from our healthcare real estate assets in Europe in 2016 and 2015, respectively. |
We have 54 employees as of May 5, 2016. We believe that any foreseeable increase in the number of our employees will have only immaterial effects on our operations and general and administrative expenses. We believe that our relations with our employees are good. None of our employees are members of any labor union.
Results of Operations
Three Months Ended March 31, 2016 Compared to March 31, 2015
Net income for the three months ended March 31, 2016, was $57.9 million, compared to $35.9 million for the three months ended March 31, 2015. This increase is due primarily to additional revenue from the MEDIAN and Capella investments in 2015, along with completed development projects. Funds from operations (FFO), after adjusting for certain items (as more fully described in Reconciliation of Non-GAAP Financial Measures), was $83.5 million, or $0.35 per diluted share for the 2016 first quarter as compared to $56.9 million, or $0.28 per diluted share for the 2015 first quarter. This 25% increase in FFO per share is primarily due to the increase in revenue from acquisitions and completed development projects since March 2015.
A comparison of revenues for the three month periods ended March 31, 2016 and 2015 is as follows (dollar amounts in thousands):
2016 | % of Total |
2015 | % of Total |
Year over Year Change |
||||||||||||||||
Rent billed |
$ | 74,061 | 54.9 | % | $ | 53,100 | 55.3 | % | 39.5 | % | ||||||||||
Straight-line rents |
8,217 | 6.1 | % | 4,728 | 4.9 | % | 73.8 | % | ||||||||||||
Income from direct financing leases |
18,951 | 14.0 | % | 12,555 | 13.1 | % | 50.9 | % | ||||||||||||
Interest and fee income from loans |
33,770 | 25.0 | % | 25,578 | 26.7 | % | 32.0 | % | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue |
$ | 134,999 | 100.0 | % | $ | 95,961 | 100.0 | % | 40.7 | % | ||||||||||
|
|
|
|
|
|
|
|
23
Our total revenue for the 2016 first quarter is up $39 million or 40.7% over the prior year. This increase is made up of the following:
| Operating lease revenue (includes rent billed and straight-line rent) up $24.5 million over the prior year of which $0.4 million is from our annual escalation provisions in our leases, $21.4 million is from incremental revenue from acquisitions made after March 2015 ($17.7 million of which relates to MEDIAN), and $4.3 million is incremental revenue from development properties that were completed and placed into service in 2015 and 2016, partially offset by dispositions and the impact of foreign currency. |
| Income from direct financing leases up $6.4 million over the prior year of which $0.2 million is from our annual escalation provisions in our leases and $6.2 million is from acquisitions made after March 2015, of which $5.9 million relates to Capella. |
| Interest from loans up $8.2 million over the prior year primarily due to $9.8 million from the Capella loans partially offset by a decrease of interest due to the conversion of MEDIAN loans into leasing arrangements during 2015. As discussed in Note 10 in Item 1 of this Form 10-Q, the Capella acquisition loan of $487.7 million and mortgage loans of $210 million were paid in full on April 29, 2016. |
Real estate depreciation and amortization during the first quarter of 2016 increased to $21.1 million from $14.8 million in 2015, due to the incremental depreciation from the properties acquired and the development properties completed in 2015 and the first quarter of 2016.
Acquisition expenses decreased to $(1.1) million from $6.2 million in the prior year. In 2016, we made an adjustment of $1.9 million due to a decrease in our estimate of real estate transfer taxes due on our 2015 acquisitions in Germany. The acquisition expenses in 2015 primarily related to the MEDIAN transaction.
General and administrative expenses totaled $11.5 million for the 2016 first quarter, which is 8.5% of total revenues, down from 11.4% of total revenues in the prior year first quarter. The drop in general and administrative expenses as a percentage of revenue is primarily due to our business model as we can generally increase our revenue significantly without increasing our head count and related expense at the same rate. On a dollar basis, general and administrative expenses were up $0.6 million from the prior year first quarter due to international administrative expenses, which are up as a result of the growth and expansion of our company.
Earnings from our equity interest declined from $0.1 million of income in the 2015 first quarter to a loss of $(5.0) million in 2016. The loss in 2016 includes $5.3 million of acquisition expenses, representing our share of such expenses incurred by our Italian joint venture to acquire its eight hospital properties.
Interest expense, for the quarters ended March 31, 2016 and 2015, totaled $39.4 million and $26.7 million, respectively. This increase is related to higher average debt balances in the current year associated with our 2015 and 2016 Senior Unsecured Notes and our expanded credit facility. Our weighted average interest rate is slightly lower period over period 4.8% for the first quarter of 2016 compared to 5.2% for the first quarter of 2015. See Note 4 in Item 1 to this Form 10-Q for further information on our debt activities.
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 income tax expense for the three months ended March 31, 2016, was primarily due to our European investments. We utilize the asset and liability method of accounting for income taxes. Deferred tax assets are recorded to the extent we believe these assets will more likely than not be realized. In making such determination, all available positive and negative evidence is considered, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax planning strategies, and recent financial performance. Based upon our review of all positive and negative evidence, including our three-year cumulative pre-tax book loss position in many entities, we concluded that a full valuation allowance should continue to be recorded against the majority of our U.S and foreign net deferred tax assets at March 31, 2016. In the future, if we determine that it is more likely than not that we will realize our U.S. and foreign net deferred tax assets, we will reverse the applicable portion of the valuation allowance, recognize an income tax benefit in the period in which such determination is made, and incur higher income taxes in future periods.
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.
24
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, 2016 and 2015 (dollar amounts in thousands except per share data):
For the Three Months Ended | ||||||||
March 31, 2016 |
March 31, 2015 |
|||||||
FFO information: |
||||||||
Net income attributable to MPT common stockholders |
$ | 57,927 | $ | 35,897 | ||||
Participating securities share in earnings |
(144 | ) | (266 | ) | ||||
|
|
|
|
|||||
Net income, less participating securities share in earnings |
$ | 57,783 | $ | 35,631 | ||||
Depreciation and amortization |
21,472 | 14,756 | ||||||
Gain on sale of real estate |
(40 | ) | | |||||
|
|
|
|
|||||
Funds from operations |
$ | 79,215 | $ | 50,387 | ||||
Acquisition expenses |
4,233 | 6,239 | ||||||
Unutilized financings fees / debt refinancing costs |
4 | 238 | ||||||
|
|
|
|
|||||
Normalized funds from operations |
$ | 83,452 | $ | 56,864 | ||||
|
|
|
|
|||||
Per diluted share data: |
||||||||
Net income, less participating securities share in earnings |
$ | 0.24 | $ | 0.17 | ||||
Depreciation and amortization |
0.09 | 0.08 | ||||||
|
|
|
|
|||||
Funds from operations |
$ | 0.33 | $ | 0.25 | ||||
Acquisition expenses |
0.02 | 0.03 | ||||||
|
|
|
|
|||||
Normalized funds from operations |
$ | 0.35 | $ | 0.28 | ||||
|
|
|
|
LIQUIDITY AND CAPITAL RESOURCES
2016 Cash Flow Activity
During the 2016 first quarter, we generated $69.3 million of cash flows from operating activities, primarily consisting of rent and interest from mortgage and other loans. We used these operating cash flows along with cash on-hand to fund our dividends of $52.4 million and certain investing activities.
On February 22, 2016, we completed the 2016 Senior Unsecured Notes offering for $500 million senior unsecured notes offering. We used the net proceeds from this offering to pay down our revolving credit facility by $455 million and fund our remaining investing activities including the funding of our development activities.
Subsequent to March 31, 2016, we closed on the Capella transaction (as further discussed in Note 10 to Item 1 of this Form 10-Q) resulting in net proceeds of $550 million. We used these proceeds to further reduce our revolving credit facility.
25
2015 Cash Flow Activity
During the 2015 first quarter, we generated $42.0 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 $38.5 million and certain investing activities including the additional funding of our development activities.
On January 14, 2015, we completed an underwritten public offering of 34.5 million shares (including the exercise of the underwriters 30-day option to purchase an additional 4.5 million shares) of our common stock, resulting in net proceeds of approximately $480 million, after deducting estimated offering expenses. We used the net proceeds from this offering to pay down our revolving credit facility by $285 million and fund our acquisitions in the quarter.
Short-term Liquidity Requirements: As of March 31, 2016, we have $125.2 million in debt principal payments due in 2016 see debt maturity schedule below. At May 5, 2016 and subsequent to the Capella transaction, our availability under our revolving credit facility plus cash on-hand approximated $1.3 billion. We have an at-the-market equity offering program under which we may sell up to $227 million in shares, which may be used for general corporate purposes as needed. We believe any excess availability in our revolving credit facility, our current monthly cash receipts from rent and loan interest, and the availability under our at-the-market equity offering program is sufficient to fund our operations, debt and interest obligations, our firm commitments (including capital expenditures, if any, and expected funding requirements on our development projects), and dividends in order to comply with REIT requirements for the next twelve months.
Long-term Liquidity Requirements: Exclusive of the revolving credit facility (which we can extend for an additional year to June 2019), we have less than $150 million in debt principal payments due between now and June 2019 (see debt maturity schedule below). With our liquidity at May 5, 2016 of approximately $1.3 billion along with our current monthly cash receipts from rent and loan interest and with the availability under our at-the-market equity offering program, we believe we have the liquidity available to us to fund our operations, debt and interest obligations, dividends in order to comply with REIT requirements, and firm commitments (including capital expenditures, if any, and expected funding requirements on our development projects) currently.
However, access to capital is an integral part of our business plan. In order to fund debt maturities coming due in 2019 and later years, and as we consider strategic investment opportunities, while maintaining compliance with our debt covenants (as described in Note 4 to Item 1 of this Form 10-Q), we believe additional capital will be needed and we may access one or a combination of the following:
| sale of equity securities, |
| proceeds from strategic property or other asset sales, |
| entering into new bank term loans, |
| issuing of new U.S. dollar or euro denominated debt securities, including senior unsecured notes, |
| entering into joint venture arrangements, and/or |
| amending our current credit facility. |
However, there is no assurance that conditions will be favorable for such possible transactions or that our plans will be successful.
As of March 31, 2016, principal payments due on our debt (which excludes the effects of any discounts, premiums, or debt issue costs recorded) are as follows (in thousands):
2016 |
$ | 125,225 | ||
2017 |
320 | |||
2018 |
657,781 | |||
2019 |
250,000 | |||
2020 |
227,600 | |||
Thereafter |
2,169,000 | |||
|
|
|||
Total |
$ | 3,429,926 | ||
|
|
26
Disclosure of Contractual Obligations
We presented our contractual obligations in our Annual Report on Form 10-K for the fiscal year ended December 31, 2015. Except for the issuance of the 2016 Senior Unsecured Notes and the subsequent pay down of our revolving credit facility, there have been no significant changes in those obligations during the three months ended March 31, 2016. See Note 4 of Item 1 of this Form 10-Q for more detailed information.
The following table updates our contractual obligations schedule for the reduction in our revolving credit facility and for the 2016 Senior Unsecured Notes offering (in thousands):
Contractual Obligations |
Less Than 1 Year |
1-3 Years | 3-5 Years | After 5 Years |
Total | |||||||||||||||
Revolving credit facility (1) |
$ | 15,768 | $ | 664,272 | $ | | $ | | $ | 680,040 | ||||||||||
2016 Senior Unsecured Notes |
32,583 | 63,750 | 63,750 | 595,625 | 755,708 |
(1) | As of March 31, 2016, we have a $1.3 billion revolving credit facility. However, this table assumes the balance outstanding under the revolver and rate in effect at March 31, 2016 remain in effect through maturity. |
Distribution Policy
The table below is a summary of our distributions declared during the two year period ended March 31, 2016:
Declaration Date |
Record Date |
Date of Distribution |
Distribution per Share | |||||
February 19, 2016 |
March 17, 2016 |
April 14, 2016 |
$ | 0.22 | ||||
November 12, 2015 |
December 10, 2015 |
January 14, 2016 |
$ | 0.22 | ||||
August 20, 2015 |
September 17, 2015 |
October 15, 2015 |
$ | 0.22 | ||||
May 14, 2015 |
June 11, 2015 |
July 9, 2015 |
$ | 0.22 | ||||
February 23, 2015 |
March 12, 2015 |
April 9, 2015 |
$ | 0.22 | ||||
November 13, 2014 |
December 4, 2014 |
January 8, 2015 |
$ | 0.21 | ||||
August 21, 2014 |
September 18, 2014 |
October 15, 2014 |
$ | 0.21 | ||||
May 15, 2014 |
June 12, 2014 |
July 10, 2014 |
$ | 0.21 |
We intend to pay to our stockholders, within the time periods prescribed by the Internal Revenue Code (Code), all or substantially all of our annual taxable income, including taxable gains 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. See Note 4 in Item 1 to this Form 10-Q for any restrictions placed on dividends by our existing credit facility.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Market risk includes risks that arise from changes in interest rates, foreign currency exchange rates, commodity prices, equity prices and other market changes that affect market sensitive instruments. We seek to mitigate the effects of fluctuations in interest rates by matching the terms of new investments with new long-term fixed rate borrowings to the extent possible. We may or may not elect to use financial derivative instruments to hedge interest rate or foreign currency exposure. For interest rate hedging, these decisions are principally based on our policy to match our variable rate investments with comparable borrowings, but are also based on the general trend in interest rates at the applicable dates and our perception of the future volatility of interest rates. For foreign currency, 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. 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, 2016, our outstanding debt totaled $3.4 billion, which consisted of fixed-rate debt of approximately $2.5 billion (including $125.0 million of floating debt swapped to fixed) and variable rate debt of $0.9 billion. If market interest rates increase by 1%, the fair value of our fixed rate debt at March 31, 2016 would decrease by $3.9 million. Changes in the fair value of our fixed rate debt will not have any impact on us unless we decided to repurchase the debt in the open market.
If market rates of interest on our variable rate debt increase by 1%, the increase in annual interest expense on our variable rate debt would decrease future earnings and cash flows by $0.2 million per year. If market rates of interest on our variable rate debt decrease by 1%, the decrease in interest expense on our variable rate debt would increase future earnings and cash flows by $0.2 million per year. This assumes that the average amount outstanding under our variable rate debt for a year is $0.9 billion, the balance of such variable rate debt at March 31, 2016.
27
Foreign Currency Sensitivity
With our investments in Germany and throughout Europe, we are subject to fluctuations in the Euro and British Pound to U.S. dollar currency exchange rates. Increases or decreases in the value of the Euro to U.S. dollar and the British Pound to U.S. dollar exchange rates may impact our financial condition and/or our results of operations. Based solely on operating results to-date in 2016 and on an annualized basis, if the Euro exchange rate were to change by 5%, our FFO would change by approximately $2.9 million. Based solely on operating results to-date in 2016 and on an annualized basis, if the British Pound exchange rate were to change by 5%, our FFO would change by less than $0.3 million.
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 SECs 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 timely alerting them to material information required to be disclosed by us in the reports that we file with the SEC.
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.
None.
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, 2015.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
(a) None.
(b) Not applicable.
(c) None.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
None.
28
(a) None.
(b) None.
29
Item 6. Exhibits
Exhibit Number |
Description | |
4.1(1) | Ninth Supplemental Indenture, dated as of February 22, 2016, by and among MPT Operating Partnership, L.P. and MPT Finance Corporation, as issuers, Medical Properties Trust, Inc., as parent and guarantor, and Wilmington Trust, National Association, as trustee. | |
10.1* | Amended and Restated Master Lease Agreement between certain subsidiaries of MPT Operating Partnership, L.P., as lessor and certain subsidiaries of Capella Holdings, Inc., as lessee. | |
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 | |
Exhibit 101.SCH | XBRL Taxonomy Extension Schema Document | |
Exhibit 101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
Exhibit 101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |
Exhibit 101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
Exhibit 101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
(1) | Incorporated by reference to Registrants current report on Form 8-K, filed with the Commission on February 22, 2016. |
* | Filed herewith. |
30
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
MEDICAL PROPERTIES TRUST, INC. | ||
By: | /s/ J. Kevin Hanna | |
J. Kevin Hanna | ||
Vice President, Controller, Assistant Treasurer, and Chief Accounting Officer (Principal Accounting Officer) | ||
MPT OPERATING PARTNERSHIP, L.P. | ||
By: | /s/ J. Kevin Hanna | |
J. Kevin Hanna | ||
Vice President, Controller, Assistant Treasurer, and Chief Accounting Officer of the sole member of the general partner of MPT Operating Partnership, L.P. (Principal Accounting Officer) |
Date: May 10, 2016
31
Exhibit Number |
Description | |
4.1(1) | Ninth Supplemental Indenture, dated as of February 22, 2016, by and among MPT Operating Partnership, L.P. and MPT Finance Corporation, as issuers, Medical Properties Trust, Inc., as parent and guarantor, and Wilmington Trust, National Association, as trustee. | |
10.1* | Amended and Restated Master Lease Agreement between certain subsidiaries of MPT Operating Partnership, L.P., as lessor and certain subsidiaries of Capella Holdings, Inc., as lessee. | |
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 | |
Exhibit 101.SCH | XBRL Taxonomy Extension Schema Document | |
Exhibit 101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
Exhibit 101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |
Exhibit 101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
Exhibit 101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
(1) | Incorporated by reference to Registrants current report on Form 8-K, filed with the Commission on February 22, 2016. |
* | Filed herewith. |
32