FINANCIAL STATEMENTS
INVESTMENTS IN UNCONSOLIDATED
REAL ESTATE JOINT VENTURES
(As of and for the three months ended March 31, 2024) (Unaudited) ($ amounts in thousands)
Gross real estate $ 1,913,976 $ 1,550,872 $ 1,677,587 $ 180,860 $ 365,315 $ 5,688,610
$ 3,136,214 Cash 43,550 6,058 11,929 9,568 1,485
72,590 37,432 Accumulated depreciation and
amortization (249,151) (153,731) (84,383) (33,580) (33,433) (554,278) (306,214)
Other assets 69,713 74,522
42,890 520 8,272 195,917 112,450
Total Assets
$ 1,778,088 $ 1,477,721 $ 1,648,023 $ 157,368 $ 341,639 $ 5,402,839 $ 2,979,882
Debt (third party) $ 704,612 $ 740,722 $ 833,027
$ $ 139,420 $ 2,417,781 $ 1,350,064 Other
liabilities 130,870 106,091 3,435 (136) 84,418 324,678 179,336
Equity and shareholder loans 942,606
(A) 630,908 811,561 157,504 117,801 2,660,380 1,450,482
Total Liabilities and Equity $ 1,778,088 $ 1,477,721 $ 1,648,023 $ 157,368 $ 341,639 $ 5,402,839
$ 2,979,882
MPT share of real estate joint venture 50% 70% 50% 50% 45%
Total $ 471,303 $ 441,636 $ 405,781 $ 78,752
$ 53,010
Total revenues $ 33,517 $ 17,820 $ 37,825
$ 1,981 $ 4,329 $ 95,472 $ 51,107
Expenses:
Property-related $ 623 $ 322 $ (446) $ 1,028
$ 625 $ 2,152 $ 1,133 Interest 13,082
5,661 16,112 532 35,387 18,799 Real estate depreciation and
amortization 11,308 8,974 10,307 1,038
2,047 33,674 18,529 General and
administrative 893 233 119 (81) 14 1,178 636 Income
taxes 1,113 1,401 284 2,798 1,664
Total expenses $ 27,019 $ 16,591 $ 26,092 $ 1,985
$ 3,502 $ 75,189 $ 40,761
Net Income $ 6,498
$ 1,229 $ 11,733 $ (4) $ 827 $ 20,283 $ 10,346
MPT share of real estate joint venture 50% 70% 50% 50% 45%
(G)
Earnings from equity interests $ 3,249 $ 860 $ 5,867 $ (2)
$ 372
(A) Includes a €309 million loan from both shareholders.
(B) MPT managed joint venture of 71-owned German facilities that are fully leased.
(C) Represents ownership in Infracore, which owns and leases 17 Switzerland facilities. We also have two Infracore facilities currently under development.
(D) MPT managed joint venture of eight-owned Massachusetts hospital facilities that are fully leased pursuant to a master lease. Accounting for revenue on this investment on the
cash basis.
(E) Represents ownership in eight Italian facilities that are fully leased. (F) Represents ownership in two Spanish facilities that are fully
leased.
(G) Excludes $0.2 million from returns on our Lifepoint Behavioral Health equity investment (sold in the 2024 first quarter), less amortization of
equity investment costs.
MEDICAL PROPERTIES TRUST | SUPPLEMENTAL INFORMATION | Q1 2024 18