Attached files

file filename
8-K/A - FORM 8-K/A - MEDICAL PROPERTIES TRUST INCd58274d8ka.htm
EX-99.1 - EX-99.1 - MEDICAL PROPERTIES TRUST INCd58274dex991.htm
EX-23.1 - EX-23.1 - MEDICAL PROPERTIES TRUST INCd58274dex231.htm
EX-99.2 - EX-99.2 - MEDICAL PROPERTIES TRUST INCd58274dex992.htm

Exhibit 99.3

MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

These unaudited pro forma condensed consolidated financial statements of Medical Properties Trust, Inc. and Subsidiaries, and of MPT Operating Partnership, L.P. and Subsidiaries have been prepared to give pro forma effect to the acquisition, disposition and financing transactions described below:

Acquisition of Capella Holdings, Inc.

On August 31, 2015, affiliates of Medical Properties Trust, Inc. (the “Company”) and MPT Operating Partnership, L.P. (the “Operating Partnership”, and together with the Company and its consolidated subsidiaries, “we” or “our”) completed the previously announced acquisition of all of the outstanding interests in Capella Holdings, Inc. (“Capella”). In conjunction with the acquisition, MPT Camaro Opco, LLC, a wholly-owned subsidiary of MPT Development Services, Inc., our taxable REIT subsidiary, formed a joint venture limited liability company, Capella Health Holdings, LLC (“Capella Holdings”), with an entity affiliated with the current senior management of Capella (“ManageCo”). MPT Camaro Opco, LLC holds 49% of the equity interests in Capella Holdings and the ManageCo holds the remaining 51%. Pursuant to the terms of the merger agreement dated July 21, 2015, among Capella Holdings, a merger subsidiary of Capella Holdings, Capella and GTCR Fund VIII, L.P. (solely in its capacity as representative of the stockholders and optionholders of Capella), at closing the merger subsidiary merged with and into Capella, with Capella surviving the merger as a wholly-owned subsidiary of Capella Holdings, in exchange for cash merger consideration to the former owners of Capella in the amount of approximately $900 million.

To help fund Capella Holding’s payment of the merger consideration and transaction expenses, MPT Camaro Opco, LLC made an equity contribution and acquisition loan in the aggregate amount of approximately $900 million. The loan has a 15-year term and bears interest at a rate equal to the initial rate we receive under the sale-leaseback and mortgage loan transactions described below.

Promptly upon closing of the merger transaction, subsidiaries of the Operating Partnership acquired Capella’s interests in the real estate of four of its acute care hospitals (and will acquire a fifth hospital pending receipt of customary state regulatory approvals), for an aggregate purchase price of $390 million. Each of the facilities acquired were simultaneously leased back to subsidiaries of Capella. In addition, subsidiaries of the Operating Partnership made mortgage loans to Capella in an aggregate amount of $210 million, secured by a first lien mortgage in Capella’s interests in its two remaining hospitals. The aggregate purchase price for the facilities we acquired and the aggregate mortgage loan proceeds for the remaining facilities were credited and offset against the principal outstanding balance of the acquisition loan. The real estate leases and mortgage loans have substantially similar 15-year terms with four 5-year extension options, plus consumer price-indexed increases, limited to a 4% ceiling annually. The initial GAAP yield under the lease and mortgage loans is approximately 9.1%.

We collectively refer to the transaction described above in connection with our acquisition of Capella as the “Capella Transactions”.

Acquisition of Median Kliniken Portfolio

On April 29, 2015, we entered into a series of definitive agreements with Median Kliniken S.à r.l., or MEDIAN, a German provider of post-acute and acute rehabilitation services, to acquire the real estate assets of 32 hospitals owned by MEDIAN for an aggregate purchase price of approximately €688 million. Upon acquisition, each property became subject to a master lease between us and MEDIAN providing for the leaseback of the property to MEDIAN. The master lease has an initial term of 27 years and provides for an initial GAAP lease rate of 9.3%, with annual escalators at the greater of one percent or 70% of the German consumer price index. We expect to acquire additional facilities from MEDIAN in a substantially similar sale-leaseback transaction subject to the master lease, resulting in an aggregate purchase price for all acquired facilities of approximately €705 million.

MEDIAN is owned by an affiliate of Waterland Private Equity Fund V C.V. (“Waterland”), which acquired 94.9% of the outstanding equity interests in MEDIAN, and by a subsidiary of our operating partnership, which


acquired the remaining 5.1% of the outstanding equity interests in MEDIAN, each in December 2014. In December 2014, we provided interim acquisition loans to affiliates of Waterland and MEDIAN in connection with Waterland’s acquisition of its stake in MEDIAN in an aggregate amount of approximately €425 million. In addition, we made further loans to MEDIAN during the first half of 2015 in an aggregate amount of approximately €240 million, which were used by MEDIAN to repay existing debt on properties we have acquired or expect to acquire.

Closing of the sale-leaseback transactions, which began in the second quarter of 2015, is subject to customary real estate, regulatory and other closing conditions, including waiver of any statutory pre-emption rights by local municipalities and antitrust clearance. At each closing, the purchase price for each facility will be reduced and offset against the interim loans made to affiliates of Waterland and MEDIAN as described above and against the amount of any debt assumed or repaid by us in connection with the closing. As of November 6, 2015, we have closed on 30 of the 32 properties for a cumulative purchase price to date of approximately €627 million.

We refer to our acquisition of the MEDIAN properties in the sale-leaseback transactions described above as the “MEDIAN Transactions.”

Other Acquisitions

On July 31, 2015, we entered into definitive agreements to acquire a portfolio of several acute care hospitals and a freestanding clinic in Northern Italy for an aggregate purchase price to us of approximately €90 million. The acquisition will be effected through a newly-formed joint venture between us and affiliates of AXA Real Estate, in which we will own a 50% interest. Upon closing, the facilities will be leased to an Italian acute care hospital operator pursuant to a long-term master lease.

On June 16, 2015, we acquired the real estate of two facilities in Lubbock, Texas, a 60-bed inpatient rehabilitation hospital and a 37-bed long-term acute care hospital, for an aggregate purchase price of $31.5 million. We entered into a 20-year lease with Ernest Health, Inc. (“Ernest”) for the rehabilitation hospital, which provides for three five-year extension options, and separately entered into a lease with Ernest for the long-term acute care hospital that has a final term ending December 31, 2034. In connection with the transaction, we funded an acquisition loan to Ernest of approximately $12.0 million. Ernest will operate the rehabilitation hospital in a joint venture with Covenant Health System, while the long term acute care hospital will continue to be operated by Fundamental Health under a new sublease with Ernest.

On February 13, 2015, we acquired two general acute care hospitals in the Kansas City area for $110 million. The facilities are leased to affiliates of Prime Healthcare Services, Inc. (“Prime”) pursuant to a new master lease providing for a 10-year initial fixed term, with two extension options of five years each. The master lease provides for consumer-price-indexed annual rent increases, subject to a specified floor. In addition we funded a mortgage loan to Prime 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 that we leased to Ernest under our existing master lease with Ernest. In addition, we funded an acquisition loan to Ernest in the amount of $5 million.

During the first half of 2015, we completed construction and commenced collection of rent on seven acute care facilities for First Choice ER (a subsidiary of Adeptus Health (“Adeptus”)) located in Texas, Arizona and Colorado.

We collectively refer to the transactions described under the headings “Other Acquisitions” above as the “Additional Acquisitions.”

Dispositions

On July 30, 2015, we sold a long-term acute care facility in Luling, Texas for approximately $9.7 million. In addition, in August 2015, we sold six other facilities located in the United States for total proceeds of approximately $9.5 million, of which $8.0 million was in cash and the remaining $1.5 million was in the form of a loan. We collectively refer to the dispositions described above as the “Dispositions.”


Financing Transactions

On August 11, 2015, the Company completed an offering of 28.75 million shares of its common stock (including 3.75 million shares sold pursuant to the exercise in full of the underwriters’ option to purchase additional shares).

On August 19, 2015, the Operating Partnership and MPT Finance Corporation, a Delaware corporation and wholly owned subsidiary of the Operating Partnership, completed a public offering of €500 million aggregate principal amount of their 4.00% senior notes due 2022.

We financed the remaining balances payable by us in connection with the various transactions described above through borrowings under our revolving credit facility. However, for proforma purposes we have assumed we will convert $500 million of our revolving borrowings into long-term permanent financing at a rate of 5.25%.

We collectively refer to these financing transactions as the “Financing Transactions”. We collectively refer to the Capella Transactions, MEDIAN Transactions, Additional Acquisitions, Dispositions and Financing Transactions as the “Recent Portfolio Transactions.”

These unaudited pro forma condensed consolidated financial statements were based on and should be read in conjunction with:

 

    the accompanying notes to the unaudited pro forma condensed consolidated financial statements; and

 

    the Company’s and Operating Partnership’s consolidated financial statements for the year ended December 31, 2014 and for the six months ended June 30, 2015 and the notes relating thereto, as filed with the Securities and Exchange Commission.

The historical consolidated financial statements have been adjusted in the unaudited pro forma condensed consolidated financial statements to give effect to pro forma events that are (1) directly attributable to the Recent Portfolio Transactions, (2) factually supportable and (3) with respect to the unaudited pro forma condensed consolidated statements of income (which we refer to as the pro forma statements of income), expected to have a continuing impact on our results. The pro forma statements of income for the year ended December 31, 2014 and for the six months ended June 30, 2015, give effect to the Recent Portfolio Transactions as if they occurred on January 1, 2014 and January 1, 2015, respectively. The unaudited pro forma condensed consolidated balance sheet (which we refer to as the pro forma balance sheet) as of June 30, 2015, gives effect to the Recent Portfolio Transactions as if they each occurred on June 30, 2015.

As described in the accompanying notes, the unaudited pro forma condensed consolidated financial statements have been prepared using the acquisition method of accounting for the real estate acquired and assumes certain accounting for the Capella Transactions (such as using the equity method to account for our 49% interest in Capella Health Holdings), MEDIAN Transactions and Additional Acquisitions, in each case, in accordance with GAAP and the regulations of the SEC. We have been treated as the acquirer of real estate in each of the transactions for accounting purposes. The acquisition accounting is dependent upon certain valuations and other studies that have yet to commence or progress to a stage where there is sufficient information for a definitive measurement. Accordingly, the pro forma financial statements are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed consolidated financial statements. Differences between these preliminary estimates and the final accounting will occur and these differences could have a material impact on the pro forma financial statements and our future results of operations and financial position.

The pro forma financial statements have been presented for informational purposes only and are not necessarily indicative of what our results of operations and financial position would have been had the Recent Portfolio Transactions been completed on the dates indicated. In addition, the pro forma financial statements do not purport to project our future results of operations or financial position.


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Balance Sheet

 

     Medical
Properties
Trust,

Inc.
Historical
June 30,

2015
    Capella
Pro Forma
Adjustments
    MEDIAN
Pro Forma
Adjustments
    Additional
Acquisitions
and
Dispositions
Pro Forma
Adjustments
    Medical
Properties
Trust,

Inc.
Pro

Forma
June 30,
2015
 
(in thousands)          (A)     (A)     (A)        

Assets

          

Real estate assets

          

Land, buildings and improvements, and intangible lease assets

   $ 2,720,011      $ 229,219      $ 460,260      $ (16,455   $ 3,393,035   

Mortgage loans

     437,587        210,000        —          1,500        649,087   

Net investment in direct financing leases

     455,020        160,781        —          —          615,801   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross investment in real estate assets

     3,612,618        600,000        460,260        (14,955     4,657,923   

Accumulated depreciation and amortization

     (231,909     —          —          9,875        (222,034
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment in real estate assets

     3,380,709        600,000        460,260        (5,080     4,435,889   

Cash and cash equivalents

     45,904        (894,900     (118,935     1,013,835        45,904   

Interest and rent receivables

     56,792        —          —          (938     55,854   

Straight-line rent receivables

     68,927        —          —          (923     68,004   

Other loans

     548,865        290,000        (376,772     —          462,093   

Other assets

     124,928        4,900 (B)      —          112,632 (B)      242,460   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 4,226,125      $ —        $ (35,447   $ 1,119,526      $ 5,310,204   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Equity

          

Liabilities

          

Debt, net

   $ 2,262,861      $ —        $ —        $ 787,683 (C)    $ 3,050,544   

Accounts payable and accrued expenses

     130,505        —          —          —         
130,505
  

Deferred revenue

     27,541        —          —          (68     27,473   

Lease deposits and other obligations to tenants

     9,341        —          —          (313     9,028   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     2,430,248        —          —          787,302        3,217,550   

Total capital

     1,795,877        —          (35,447     332,224        2,092,654   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

   $ 4,226,125      $ —        $ (35,447   $ 1,119,526      $ 5,310,204   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these

unaudited pro forma condensed consolidated financial statements.


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Income

 

     Medical
Properties
Trust, Inc.
Historical
For the Six
Months
Ended
June 30,
2015
    Capella
Pro Forma
Adjustments
    MEDIAN
Pro Forma
Adjustments
    Additional
Acquisitions
and
Dispositions
Pro Forma
Adjustments
    Medical
Properties
Trust, Inc.
Pro Forma
For the Six
Months
Ended
June 30,
2015
 
(In thousands, except per share amounts)                               

Revenues

          

Rent billed

   $ 106,994      $ 6,800 (J)    $ 33,113 (L)    $ 3,190 (F)    $ 150,097   

Straight-line rent

     9,980        991 (M)      4,686 (D)      1,010 (F)      16,667   

Income from direct financing leases

     25,363        10,702 (N)      —          185 (F)      36,250   

Interest and fee income

     53,425        20,000 (K)      (20,177 )(E)      963 (F)      54,211   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     195,762        38,493        17,622        5,348        257,225   

Expenses

          

Real estate depreciation and amortization

     29,712        2,843        9,362        282        42,199   

Property-related

     881        —          —          (2     879   

General and administrative

     21,547        —          500        —          22,047   

Acquisition expenses

     32,048        —          —          (26,730     5,318   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     84,188        2,843        9,862        (26,450     70,443   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     111,574        35,650        7,760        31,798        186,782   

Other income (expense)

          

Other income (expense)

     (571     —          —          —          (571

Earnings from equity and other interests

     1,956        2,438 (I)      —          1,731 (I)      6,125   

Debt refinancing expense

     (238     —          —          —          (238

Interest expense

     (53,318     —          —          (22,622 )(G)      (75,940

Income tax (expense) benefit

     (938     (2,552     178        (335     (3,647
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net other expense

     (53,109     (114     178        (21,226     (74,271
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     58,465        35,536        7,938        10,572        112,511   

Income from discontinued operations

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     58,465        35,536        7,938        10,572        112,511   

Net income attributable to non-controlling interests

     (161     —          —          —          (161
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT common stockholders

   $ 58,304      $ 35,536      $ 7,938      $ 10,572      $ 112,350   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share—basic

          

Income from continuing operations attributable to MPT common stockholders

   $ 0.28            $ 0.47   

Income from discontinued operations attributable to MPT common stockholders

     —                —     
  

 

 

         

 

 

 

Net income attributable to MPT common stockholders

   $ 0.28            $ 0.47   
  

 

 

         

 

 

 

Weighted average shares outstanding—basic

     205,515            31,270 (H)      236,785   
  

 

 

       

 

 

   

 

 

 

Earnings per common share—diluted

          

Income from continuing operations attributable to MPT common stockholders

   $ 0.28            $ 0.47   

Income from discontinued operations attributable to MPT common stockholders

     —                —     
  

 

 

         

 

 

 

Net income attributable to MPT common stockholders

   $ 0.28            $ 0.47   
  

 

 

         

 

 

 

Weighted average shares outstanding—diluted

     206,127            31,270 (H)      237,397   
  

 

 

       

 

 

   

 

 

 

The accompanying notes are an integral part of these

unaudited pro forma condensed consolidated financial statements.


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Income

 

     Medical Properties
Trust, Inc.
Historical
For the Twelve
Months Ended
December 31, 2014
    Capella
Pro Forma
Adjustments
    MEDIAN
Pro Forma
Adjustments
    Additional
Acquisitions
and
Dispositions
Pro Forma
Adjustments
    Medical Properties
Trust, Inc.
Pro Forma
For the Twelve
Months Ended
December 31, 2014
 
(In thousands, except per share amounts)                               

Revenues

          

Rent billed

   $ 187,018      $ 13,600 (J)    $ 78,869 (L)    $ 13,830 (F)    $ 293,317   

Straight-line rent

     13,507        1,982 (M)      11,161 (D)      4,605 (F)      31,255   

Income from direct financing leases

     49,155        21,492 (N)      —          1,149 (F)      71,796   

Interest and fee income

     62,852        40,000 (K)      (1,696 )(E)      4,869 (F)      106,025   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     312,532        77,074        88,334        24,453        502,393   

Expenses

          

Real estate depreciation and amortization

     53,938        5,687        22,299        2,732        84,656   

Impairment charges

     50,128        —          —          —          50,128   

Property-related

     1,851        —          —          (82     1,769   

General and administrative

     37,274        —          2,000        —          39,274   

Acquisition expenses

     26,389        —          —          (15,535     10,854   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     169,580        5,687        24,299        (12,885     186,681   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     142,952        71,387        64,035        37,338        315,712   

Other income (expense)

          

Other income (expense)

     5,481        —          —          —          5,481   

Earnings from equity and other interests

     2,559        4,876 (I)      —          4,124 (I)      11,559   

Debt refinancing and unutilized financings expense

     (1,698     —          —                 (1,698

Interest expense

     (98,156     —          —          (49,623 )(G)      (147,779

Income tax (expense) benefit

     (340     (5,104     (1,186     (790     (7,420
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net other expense

     (92,154     (228     (1,186     (46,289     (139,857
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     50,798        71,159        62,849        (8,951     175,855   

Income (loss) from discontinued operations

     (2     —          —          —          (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     50,796        71,159        62,849        (8,951     175,853   

Net income attributable to non-controlling interests

     (274     —          —          —          (274
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT common stockholders

   $ 50,522      $ 71,159      $ 62,849      $ (8,951   $ 175,579   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share—basic

          

Income from continuing operations attributable to MPT common stockholders

   $ 0.29            $ 0.75   

Income from discontinued operations attributable to MPT common stockholders

     —                —     
  

 

 

         

 

 

 

Net income attributable to MPT common stockholders

   $ 0.29            $ 0.75   
  

 

 

         

 

 

 

Weighted average shares outstanding—basic

     169,999            63,250 (H)      233,249   
  

 

 

       

 

 

   

 

 

 

Earnings per common share—diluted

          

Income from continuing operations attributable to MPT common stockholders

   $ 0.29            $ 0.75   

Income from discontinued operations attributable to MPT common stockholders

     —                —     
  

 

 

         

 

 

 

Net income attributable to MPT common stockholders

   $ 0.29            $ 0.75   
  

 

 

         

 

 

 

Weighted average shares outstanding—diluted

     170,540            63,250 (H)      233,790   
  

 

 

       

 

 

   

 

 

 

The accompanying notes are an integral part of these

unaudited pro forma condensed consolidated financial statements.


MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Balance Sheet

 

     MPT Operating
Partnership L.P.
Historical
June 30, 2015
    Capella
Pro Forma
Adjustments
    MEDIAN
Pro Forma
Adjustments
    Additional
Acquisitions
and
Dispositions
Pro Forma
Adjustments
    MPT Operating
Partnership L.P.
Pro Forma
June 30, 2015
 
(in thousands)          (A)     (A)     (A)        

Assets

          

Real estate assets

          

Land, buildings and improvements, and intangible lease assets

   $ 2,720,011      $ 229,219      $ 460,260      $ (16,455   $ 3,393,035   

Mortgage loans

     437,587        210,000        —          1,500        649,087   

Net investment in direct financing leases

     455,020        160,781        —          —          615,801   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross investment in real estate assets

     3,612,618        600,000        460,260        (14,955     4,657,923   

Accumulated depreciation and amortization

     (231,909     —          —          9,875        (222,034
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment in real estate assets

     3,380,709        600,000        460,260        (5,080     4,435,889   

Cash and cash equivalents

     45,904        (894,900     (118,935     1,013,835        45,904   

Interest and rent receivables

     56,792        —          —          (938     55,854   

Straight-line rent receivables

     68,927        —          —          (923     68,004   

Other loans

     548,865        290,000        (376,772     —          462,093   

Other assets

     124,928        4,900 (B)      —          112,632 (B)      242,460   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 4,226,125      $ —        $ (35,447   $ 1,119,526      $ 5,310,204   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Capital

          

Liabilities

          

Debt, net

   $ 2,262,861      $ —        $ —        $ 787,683 (C)    $ 3,050,544   

Accounts payable and accrued expenses

     84,550        —          —          —          84,550   

Deferred revenue

     27,541        —          —          (68     27,473   

Lease deposits and other obligations to tenants

     9,341        —          —          (313     9,028   

Payable due to Medical Properties Trust, Inc.

     45,565        —          —          —          45,565   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     2,429,858        —          —          787,302        3,217,160   

Total capital

     1,796,267        —          (35,447     332,224        2,093,044   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Capital

   $ 4,226,125      $ —        $ (35,447   $ 1,119,526      $ 5,310,204   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these

unaudited pro forma condensed consolidated financial statements.


MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Income

 

     MPT Operating
Partnership, L.P.
Historical
For the Six
Months Ended
June 30, 2015
    Capella
Pro Forma
Adjustments
    MEDIAN
Pro Forma
Adjustments
    Additional
Acquisitions
and
Dispositions
Pro Forma
Adjustments
    MPT Operating
Partnership, L.P.
Pro Forma
For the Six
Months Ended
June 30, 2015
 
(In thousands, except per unit amounts)                               

Revenues

          

Rent billed

   $ 106,994      $ 6,800 (J)    $ 33,113 (L)    $ 3,190 (F)    $ 150,097   

Straight-line rent

     9,980        991 (M)      4,686 (D)      1,010 (F)     16,667   

Income from direct financing leases

     25,363        10,702 (N)      —          185 (F)     36,250   

Interest and fee income

     53,425        20,000 (K)      (20,177 )(E)      963 (F)     54,211   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     195,762        38,493        17,622        5,348        257,225   

Expenses

          

Real estate depreciation and amortization

     29,712        2,843        9,362        282        42,199   

Property-related

     881        —          —          (2     879   

General and administrative

     21,547        —          500        —          22,047   

Acquisition expenses

     32,048        —          —          (26,730     5,318   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     84,188        2,843        9,862        (26,450     70,443   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     111,574        35,650        7,760        31,798        186,782   

Other income (expense)

          

Other income (expense)

     (571     —          —          —          (571

Earnings from equity and other interests

     1,956        2,438 (I)      —          1,731 (I)      6,125   

Debt refinancing expense

     (238     —          —          —          (238

Interest expense

     (53,318     —          —          (22,622 )(G)      (75,940

Income tax (expense) benefit

     (938     (2,552     178        (335     (3,647
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net other expense

     (53,109     (114     178        (21,226     (74,271
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     58,465        35,536        7,938        10,572        112,511   

Income from discontinued operations

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     58,465        35,536        7,938        10,572        112,511   

Net income attributable to non-controlling interests

     (161     —          —          —          (161
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT Operating Partnership L.P. partners

   $ 58,304      $ 35,536      $ 7,938      $ 10,572      $ 112,350   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per unit—basic

          

Income from continuing operations attributable to MPT Operating Partnership L.P. partners

   $ 0.28            $ 0.47   

Income from discontinued operations attributable to MPT Operating Partnership L.P. partners

     —                —     
  

 

 

         

 

 

 

Net income attributable to MPT Operating Partnership L.P. partners

   $ 0.28            $ 0.47   
  

 

 

         

 

 

 

Weighted average units outstanding—basic

     205,515            31,270 (H)      236,785   
  

 

 

       

 

 

   

 

 

 

Earnings per unit—diluted

          

Income from continuing operations attributable to MPT Operating Partnership L.P. partners

   $ 0.28            $ 0.47   

Income from discontinued operations attributable to MPT Operating Partnership L.P. partners

     —                —     
  

 

 

         

 

 

 

Net income attributable to MPT Operating Partnership L.P. partners

   $ 0.28            $ 0.47   
  

 

 

         

 

 

 

Weighted average units outstanding—diluted

     206,127            31,270 (H)      237,397   
  

 

 

       

 

 

   

 

 

 

The accompanying notes are an integral part of these

unaudited pro forma condensed consolidated financial statements.


MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Consolidated Statement of Income

 

     MPT Operating
Partnership, L.P.
Historical
For the Twelve
Months Ended
December 31, 2014
    Capella
Pro Forma
Adjustments
    MEDIAN
Pro Forma
Adjustments
    Additional
Acquisitions
and
Dispositions
Pro Forma
Adjustments
    MPT Operating
Partnership, L.P.
Pro Forma
For the Twelve
Months Ended
December 31, 2014
 
(In thousands, except per unit amounts)                               

Revenues

          

Rent billed

   $ 187,018      $ 13,600 (J)    $ 78,869 (L)    $ 13,830 (F)    $ 293,317   

Straight-line rent

     13,507        1,982 (M)      11,161 (D)      4,605 (F)       31,255   

Income from direct financing leases

     49,155        21,492 (N)      —          1,149 (F)       71,796   

Interest and fee income

     62,852        40,000 (K)      (1,696 )(E)      4,869 (F)       106,025   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     312,532        77,074        88,334        24,453        502,393   

Expenses

          

Real estate depreciation and amortization

     53,938        5,687        22,299        2,732        84,656   

Impairment charges

     50,128        —          —          —          50,128   

Property-related

     1,851        —          —          (82     1,769   

General and administrative

     37,274        —          2,000        —          39,274   

Acquisition expenses

     26,389        —          —          (15,535     10,854   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     169,580        5,687        24,299        (12,885     186,681   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     142,952        71,387        64,035        37,338        315,712   

Other income (expense)

          

Other income (expense)

     5,481        —          —          —          5,481   

Earnings from equity and other interests

     2,559        4,876 (I)      —          4,124 (I)      11,559   

Debt refinancing and unutilized financings expense

     (1,698     —          —          —          (1,698

Interest expense

     (98,156     —          —          (49,623 )(G)      (147,779

Income tax (expense) benefit

     (340     (5,104     (1,186     (790     (7,420
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net other expense

     (92,154     (228     (1,186     (46,289     (139,857
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     50,798        71,159        62,849        (8,951     175,855   

Income (loss) from discontinued operations

     (2     —          —          —          (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     50,796        71,159        62,849        (8,951     175,853   

Net income attributable to non-controlling interests

     (274     —          —          —          (274
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to MPT Operating Partnership L.P. partners

   $ 50,522      $ 71,159      $ 62,849      $ (8,951   $ 175,579   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per unit—basic

          

Income from continuing operations attributable to MPT Operating Partnership L.P. partners

   $ 0.29            $ 0.75   

Income from discontinued operations attributable to MPT Operating Partnership L.P. partners

     —                —     
  

 

 

         

 

 

 

Net income attributable to MPT Operating Partnership L.P. partners

   $ 0.29            $ 0.75   
  

 

 

         

 

 

 

Weighted average units outstanding—basic

     169,999            63,250 (H)      233,249   
  

 

 

       

 

 

   

 

 

 

Earnings per unit—diluted

          

Income from continuing operations attributable to MPT Operating Partnership L.P. partners

   $ 0.29            $ 0.75   

Income from discontinued operations attributable to MPT Operating Partnership L.P. partners

     —                —     
  

 

 

         

 

 

 

Net income attributable to MPT Operating Partnership L.P. partners

   $ 0.29            $ 0.75   
  

 

 

         

 

 

 

Weighted average units outstanding—diluted

     170,540            63,250 (H)      233,790   
  

 

 

       

 

 

   

 

 

 

The accompanying notes are an integral part of these

unaudited pro forma condensed consolidated financial statements.


MEDICAL PROPERTIES TRUST, INC. AND SUBSIDIARIES

MPT OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

 

(A) The Capella Pro Forma Adjustments column includes the expected effects of the Capella Transactions, while the MEDIAN Pro Forma Adjustments column represents the conversion of debt discharge and acquisition loans into real estate as described above. We have included the effects of the Additional Acquisitions, Dispositions and Financing Transactions in the Additional Acquisitions and Dispositions Pro Forma Adjustments column. The sources and uses from these transactions are as follows:

 

Sources:

  

Proceeds from Operating Partnership’s euro senior notes offering*

   $ 557,350   

Proceeds from Medical Properties common stock offering

     352,188   

Proceeds from unsecured debt

     500,000   

Proceeds from property dispositions

     17,675   
  

 

 

 

Total Sources

   $ 1,427,213   
  

 

 

 

Uses:

  

Real Estate acquired of Capella

   $ 170,000   

Direct financing leases of Capella

     220,000   

Mortgage loan to Capella

     210,000   

Acquisition loan to Capella

     290,000   

Equity investment in Capella

     4,900   

Investment in MEDIAN**

     83,488   

Paydown of revolving credit facility

     269,667   

Other investments

     114,693   

Fee and expenses***

     64,465   
  

 

 

 

Total Uses

   $ 1,427,213   
  

 

 

 

 

* €500 million offering converted using a 1.11 exchange rate.
** Includes additional financing of our investment in MEDIAN, including approximately $28 million of capital gains tax that we expect to capitalize pursuant to our acquisition of MEDIAN under the purchase method of accounting.
*** Includes fees and expenses associated with the Financing Transactions and $35 million of estimated real estate transfer taxes associated with acquiring real estate pursuant to the MEDIAN Transactions.
(B) For our equity investment in Capella, we have assumed that we will account for it under the equity method of accounting. Likewise, the investment we are making in several Italian healthcare facilities, as described above, we have assumed that we will account for our investment in the 50%/50% joint venture under the equity method of accounting.
(C) Consists of approximately $1.057 billion of new unsecured debt less the payments made to reduce the outstanding balance in our revolving credit facility by $270 million. See footnote (A).
(D) Assumes operating lease accounting on the €705 million of real estate acquired and leased to MEDIAN over a 27 year term with a minimum rent escalation of 1%.
(E) Reflects the interest income earned on loans to MEDIAN for 2014 and for the six months ending June 30, 2015. These pro forma results assume the loans are converted to real estate and leased to MEDIAN. This adjustment results in the removal of actual interest earned and recorded in these periods.
(F) Represents incremental net revenue assuming the Additional Acquisitions and Dispositions occurred as of January 1, 2014 for the year ending December 31, 2014 and as of January 1, 2015 for the six months ending June 30, 2015.


(G) Incremental annual and quarter interest expense estimated as follows:

 

Year ending December 31, 2014

   Borrowing/
(Payment)
     Incremental
Interest
Expense
 

Unsecured debt

   $ 1,057,350       $ 52,850   

Revolving credit facility

   $ (269,667      (4,315

Incremental debt issue cost amortization—unsecured debt

        1,088   
     

 

 

 

Total annual incremental interest expense

      $ 49,623   
     

 

 

 

 

Six months ending June 30, 2015

   Borrowing/
(Payment)
     Incremental
Interest
Expense
 

Unsecured debt

   $ 1,057,350       $ 24,292   

Revolving credit facility

   $ (269,667 )      (2,157 )

Incremental debt issue cost amortization—unsecured debt

        487   
     

 

 

 

Total six months incremental interest expense

      $ 22,622   
     

 

 

 

 

(H) For the year ending December 31, 2014 and six months ending June 30, 2015, we have included additional shares/units related to the Medical Properties’ August 2015 equity offering of 28.75 million. In addition, we have included 34.5 million and 2.5 million of additional shares/units for the year ending December 31, 2014 and for the six months ending June 30, 2015, respectively, to reflect a full period impact from Medical Properties’ January 2015 equity offering.
(I) Represents equity in earnings from Capella and an Italian joint venture.
(J) Incremental annual and quarter rental income estimated as follows:

Real estate assets acquired and leased—Capella

   $ 170,000   

Initial cash lease rate

     8 %
  

 

 

 

Annualized income from operating leases

   $ 13,600   
  

 

 

 

Rental income for the six months

   $ 6,800   
  

 

 

 

 

(K) Incremental annual and quarter mortgage interest income estimated as follows:

Mortgage and Acquisition loans—Capella

   $ 500,000   

Initial cash interest rate

     8 %
  

 

 

 

Annualized interest income

   $ 40,000   
  

 

 

 

Interest income for the period

 

   $ 20,000   
  

 

 

 

 

(L) Incremental annual and quarter rental income estimated as follows:

Real estate assets acquired and leased—MEDIAN

   705,000   

Initial cash lease rate

     8.4 %
  

 

 

 

Annualized rental income in euros

   59,300   

Annualized rental income in dollars (using 1.12 exchange rate)

   $ 78,869   
  

 

 

 

Rental income for the six months in euros

   29,650   

Rental income for the six months in dollars (using 1.12 exchange rate)

   $ 33,113   
  

 

 

 

 

  

 

(M) Assumes operating lease accounting on $170 million of real estate acquired and leased to Capella over a 35 year term (including extension options) with a minimum rent escalation of 2%.
(N) Assumes direct financing lease accounting on $220 million of real estate acquired and leased to Capella over a 35 year term (including extension options) with a minimum rent escalation of 2%.