Annual Income Statements for Medical Properties Trust
This table shows Medical Properties Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Medical Properties Trust
This table shows Medical Properties Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
222 |
-140 |
33 |
-42 |
117 |
-664 |
-876 |
-321 |
-801 |
-413 |
Consolidated Net Income / (Loss) |
|
222 |
-140 |
33 |
-42 |
117 |
-664 |
-875 |
-320 |
-801 |
-412 |
Net Income / (Loss) Continuing Operations |
|
222 |
-140 |
33 |
-42 |
117 |
-664 |
-875 |
-320 |
-801 |
-412 |
Total Pre-Tax Income |
|
241 |
-125 |
37 |
-191 |
127 |
-660 |
-864 |
-305 |
-792 |
-403 |
Total Revenue |
|
264 |
469 |
350 |
337 |
200 |
-16 |
271 |
165 |
120 |
440 |
Net Interest Income / (Expense) |
|
-88 |
88 |
32 |
0.00 |
-107 |
75 |
11 |
-101 |
-106 |
197 |
Total Interest Income |
|
0.00 |
- |
32 |
0.00 |
0.00 |
-32 |
11 |
0.00 |
0.00 |
-11 |
Total Interest Expense |
|
88 |
-88 |
0.00 |
0.00 |
107 |
-107 |
0.00 |
101 |
106 |
-208 |
Total Non-Interest Income |
|
352 |
380 |
318 |
337 |
307 |
-90 |
260 |
267 |
226 |
243 |
Other Non-Interest Income |
|
310 |
339 |
318 |
277 |
277 |
-69 |
260 |
250 |
216 |
220 |
Total Non-Interest Expense |
|
127 |
312 |
230 |
529 |
122 |
320 |
222 |
145 |
246 |
412 |
Other Operating Expenses |
|
46 |
185 |
146 |
165 |
45 |
201 |
147 |
43 |
42 |
320 |
Depreciation Expense |
|
82 |
81 |
84 |
364 |
78 |
77 |
76 |
102 |
205 |
65 |
Nonoperating Income / (Expense), net |
|
104 |
-286 |
-83 |
1.06 |
49 |
-324 |
-913 |
-325 |
-665 |
-430 |
Income Tax Expense |
|
19 |
15 |
3.54 |
-148 |
10 |
3.98 |
11 |
15 |
9.03 |
9.56 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.23 |
0.26 |
0.24 |
-0.40 |
0.19 |
0.36 |
0.25 |
0.98 |
0.23 |
0.53 |
Basic Earnings per Share |
|
$0.37 |
($0.24) |
$0.05 |
($0.07) |
$0.19 |
($1.10) |
($1.46) |
($0.54) |
($1.34) |
($0.68) |
Weighted Average Basic Shares Outstanding |
|
598.98M |
598.63M |
598.30M |
598.34M |
598.44M |
598.52M |
600.30M |
600.06M |
600.23M |
600.25M |
Diluted Earnings per Share |
|
$0.37 |
($0.24) |
$0.05 |
($0.07) |
$0.19 |
($1.10) |
($1.46) |
($0.54) |
($1.34) |
($0.68) |
Weighted Average Diluted Shares Outstanding |
|
599.34M |
598.84M |
598.31M |
598.34M |
598.55M |
598.52M |
600.30M |
600.06M |
600.23M |
600.25M |
Weighted Average Basic & Diluted Shares Outstanding |
|
598M |
598.30M |
598.30M |
598.40M |
599M |
599.10M |
600.10M |
600.20M |
600.40M |
600.60M |
Annual Cash Flow Statements for Medical Properties Trust
This table details how cash moves in and out of Medical Properties Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
62 |
-110 |
70 |
667 |
652 |
-928 |
-99 |
-207 |
3.02 |
84 |
Net Cash From Operating Activities |
|
207 |
264 |
362 |
449 |
494 |
618 |
812 |
739 |
506 |
245 |
Net Cash From Continuing Operating Activities |
|
207 |
264 |
362 |
449 |
499 |
618 |
812 |
739 |
506 |
245 |
Net Income / (Loss) Continuing Operations |
|
140 |
226 |
291 |
1,018 |
376 |
432 |
657 |
904 |
-556 |
-2,408 |
Consolidated Net Income / (Loss) |
|
140 |
226 |
291 |
1,018 |
376 |
432 |
657 |
904 |
-556 |
-2,408 |
Depreciation Expense |
|
72 |
98 |
132 |
141 |
157 |
276 |
334 |
346 |
616 |
454 |
Amortization Expense |
|
6.09 |
7.61 |
6.52 |
7.36 |
8.88 |
13 |
17 |
17 |
16 |
17 |
Non-Cash Adjustments to Reconcile Net Income |
|
-26 |
-76 |
-44 |
906 |
-95 |
-101 |
-209 |
-441 |
555 |
2,198 |
Changes in Operating Assets and Liabilities, net |
|
15 |
9.13 |
-24 |
-34 |
53 |
-2.60 |
13 |
-87 |
-125 |
-16 |
Net Cash From Investing Activities |
|
-1,946 |
-927 |
-2,362 |
564 |
-4,884 |
-2,947 |
-3,858 |
396 |
518 |
1,318 |
Net Cash From Continuing Investing Activities |
|
-1,946 |
-927 |
-2,362 |
564 |
-4,884 |
-2,947 |
-3,858 |
396 |
518 |
1,318 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-146 |
-171 |
-74 |
- |
-84 |
-68 |
-68 |
-109 |
-114 |
-80 |
Purchase of Investment Securities |
|
-2,590 |
-1,911 |
-2,361 |
- |
-4,913 |
-4,348 |
-5,698 |
-1,748 |
-780 |
-682 |
Sale and/or Maturity of Investments |
|
791 |
1,156 |
73 |
4,181 |
113 |
1,470 |
1,908 |
2,253 |
1,412 |
2,080 |
Net Cash From Financing Activities |
|
1,801 |
553 |
2,070 |
-346 |
5,042 |
1,401 |
2,948 |
-1,343 |
-1,020 |
-1,479 |
Net Cash From Continuing Financing Activities |
|
1,801 |
553 |
2,070 |
-252 |
5,042 |
1,812 |
2,948 |
-1,343 |
-1,020 |
-1,479 |
Net Change in Deposits |
|
-11 |
15 |
28 |
21 |
-12 |
22 |
18 |
-5.02 |
10 |
2.24 |
Issuance of Debt |
|
1,190 |
1,000 |
2,906 |
760 |
2,983 |
2,379 |
3,968 |
129 |
568 |
804 |
Issuance of Common Equity |
|
817 |
1,174 |
548 |
188 |
2,533 |
411 |
1,051 |
0.00 |
0.00 |
0.00 |
Repayment of Debt |
|
-0.28 |
-1,385 |
-1,038 |
-812 |
0.00 |
-800 |
-1,391 |
-666 |
-988 |
-1,833 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
-18 |
0.00 |
0.00 |
Payment of Dividends |
|
-183 |
-218 |
-327 |
364 |
-412 |
-568 |
-643 |
-699 |
-615 |
-321 |
Other Financing Activities, Net |
|
-13 |
-32 |
-46 |
-3.61 |
-50 |
369 |
-54 |
-84 |
5.18 |
-132 |
Cash Interest Paid |
|
214 |
278 |
150 |
222 |
211 |
310 |
326 |
354 |
406 |
420 |
Quarterly Cash Flow Statements for Medical Properties Trust
This table details how cash moves in and out of Medical Properties Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
57 |
-80 |
64 |
6.53 |
30 |
-97 |
-23 |
384 |
-345 |
69 |
Net Cash From Operating Activities |
|
214 |
181 |
136 |
77 |
158 |
135 |
74 |
35 |
59 |
77 |
Net Cash From Continuing Operating Activities |
|
214 |
181 |
136 |
77 |
158 |
135 |
74 |
35 |
59 |
77 |
Net Income / (Loss) Continuing Operations |
|
222 |
-140 |
33 |
-42 |
117 |
-664 |
-875 |
-320 |
-801 |
-412 |
Consolidated Net Income / (Loss) |
|
222 |
-140 |
33 |
-42 |
117 |
-664 |
-875 |
-320 |
-801 |
-412 |
Depreciation Expense |
|
85 |
85 |
88 |
368 |
81 |
80 |
77 |
104 |
206 |
66 |
Amortization Expense |
|
3.90 |
3.92 |
4.01 |
4.08 |
3.88 |
3.80 |
3.70 |
3.79 |
4.78 |
5.08 |
Non-Cash Adjustments to Reconcile Net Income |
|
-100 |
251 |
29 |
-181 |
-20 |
727 |
881 |
308 |
623 |
386 |
Changes in Operating Assets and Liabilities, net |
|
3.02 |
-18 |
-18 |
-72 |
-23 |
-12 |
-12 |
-61 |
26 |
32 |
Net Cash From Investing Activities |
|
324 |
-462 |
17 |
392 |
-62 |
170 |
-119 |
1,202 |
144 |
92 |
Net Cash From Continuing Investing Activities |
|
324 |
-462 |
17 |
392 |
-62 |
170 |
-119 |
1,202 |
144 |
92 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-6.62 |
-11 |
-13 |
-15 |
-52 |
-34 |
-30 |
-15 |
-18 |
-16 |
Purchase of Investment Securities |
|
-83 |
-452 |
-192 |
-250 |
-232 |
-106 |
-222 |
-289 |
-186 |
16 |
Sale and/or Maturity of Investments |
|
414 |
1.01 |
222 |
657 |
223 |
310 |
133 |
1,507 |
348 |
92 |
Net Cash From Financing Activities |
|
-481 |
201 |
-89 |
-462 |
-67 |
-403 |
22 |
-854 |
-548 |
-100 |
Net Cash From Continuing Financing Activities |
|
-481 |
201 |
-89 |
-462 |
-67 |
-403 |
22 |
-854 |
-548 |
-100 |
Net Change in Deposits |
|
-5.77 |
-2.43 |
-2.69 |
9.85 |
0.60 |
2.39 |
6.23 |
2.28 |
-9.23 |
2.96 |
Repayment of Debt |
|
-201 |
204 |
0.00 |
-215 |
-319 |
-454 |
0.00 |
-1,381 |
-401 |
-51 |
Payment of Dividends |
|
-174 |
-174 |
-177 |
-174 |
-174 |
-91 |
-93 |
-90 |
-90 |
-48 |
Other Financing Activities, Net |
|
-36 |
-0.63 |
-5.77 |
13 |
-0.72 |
-0.98 |
-2.57 |
-78 |
-48 |
-3.76 |
Cash Interest Paid |
|
76 |
68 |
116 |
111 |
95 |
84 |
132 |
123 |
95 |
71 |
Annual Balance Sheets for Medical Properties Trust
This table presents Medical Properties Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
5,609 |
6,419 |
9,020 |
8,844 |
14,467 |
16,829 |
20,520 |
19,658 |
18,305 |
14,295 |
Cash and Due from Banks |
|
196 |
83 |
171 |
821 |
1,462 |
550 |
459 |
236 |
250 |
332 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Mortgage Servicing Rights |
|
758 |
1,060 |
1,778 |
1,213 |
1,275 |
248 |
213 |
364 |
309 |
120 |
Other Assets |
|
1,433 |
1,043 |
1,369 |
1,156 |
2,934 |
2,964 |
3,239 |
5,381 |
2,663 |
2,375 |
Total Liabilities & Shareholders' Equity |
|
5,609 |
6,419 |
9,020 |
8,844 |
14,467 |
16,829 |
20,520 |
19,658 |
18,305 |
14,295 |
Total Liabilities |
|
3,502 |
3,165 |
5,185 |
4,283 |
7,439 |
9,485 |
12,074 |
11,064 |
10,671 |
9,461 |
Long-Term Debt |
|
3,323 |
2,909 |
4,899 |
4,037 |
7,024 |
8,865 |
11,283 |
10,268 |
10,064 |
8,848 |
Other Long-Term Liabilities |
|
29 |
20 |
229 |
41 |
554 |
181 |
791 |
174 |
607 |
613 |
Total Equity & Noncontrolling Interests |
|
2,107 |
3,253 |
3,835 |
4,561 |
7,028 |
7,344 |
8,446 |
8,594 |
7,634 |
4,834 |
Total Preferred & Common Equity |
|
2,102 |
3,248 |
3,821 |
4,547 |
7,028 |
7,339 |
8,440 |
8,593 |
7,632 |
4,833 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
2,102 |
3,248 |
3,821 |
4,547 |
14,119 |
7,339 |
8,440 |
8,593 |
7,632 |
4,833 |
Common Stock |
|
2,594 |
3,776 |
4,333 |
4,443 |
14,029 |
7,462 |
8,565 |
8,536 |
8,561 |
8,586 |
Retained Earnings |
|
-419 |
-434 |
-486 |
163 |
83 |
-71 |
-88 |
116 |
-972 |
-3,659 |
Accumulated Other Comprehensive Income / (Loss) |
|
-73 |
-93 |
-26 |
-58 |
-63 |
-51 |
-37 |
-59 |
43 |
-94 |
Noncontrolling Interest |
|
5.00 |
4.85 |
15 |
14 |
0.11 |
5.33 |
5.48 |
1.57 |
2.27 |
1.05 |
Quarterly Balance Sheets for Medical Properties Trust
This table presents Medical Properties Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
19,043 |
19,650 |
19,204 |
19,005 |
17,301 |
16,195 |
15,236 |
Cash and Due from Banks |
|
299 |
302 |
324 |
340 |
224 |
607 |
276 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
- |
11,885 |
- |
- |
- |
11,949 |
11,654 |
Mortgage Servicing Rights |
|
306 |
346 |
299 |
302 |
310 |
399 |
298 |
Intangible Assets |
|
11,994 |
- |
11,882 |
11,727 |
11,401 |
-1,418 |
-1,424 |
Other Assets |
|
6,444 |
3,418 |
6,699 |
6,635 |
5,366 |
4,658 |
4,432 |
Total Liabilities & Shareholders' Equity |
|
19,043 |
19,650 |
19,204 |
19,005 |
17,301 |
16,195 |
15,236 |
Total Liabilities |
|
10,210 |
11,207 |
10,890 |
10,719 |
10,597 |
10,002 |
9,795 |
Other Short-Term Payables |
|
569 |
- |
445 |
376 |
303 |
447 |
418 |
Long-Term Debt |
|
9,476 |
10,438 |
10,238 |
10,157 |
10,099 |
9,369 |
9,216 |
Other Long-Term Liabilities |
|
165 |
769 |
207 |
186 |
195 |
186 |
161 |
Total Equity & Noncontrolling Interests |
|
8,833 |
8,443 |
8,315 |
8,285 |
6,704 |
6,193 |
5,441 |
Total Preferred & Common Equity |
|
8,832 |
8,442 |
8,314 |
8,285 |
6,702 |
6,190 |
5,439 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
8,832 |
8,442 |
8,314 |
8,285 |
6,702 |
6,190 |
5,439 |
Common Stock |
|
8,538 |
8,542 |
8,548 |
8,559 |
8,568 |
8,572 |
8,579 |
Retained Earnings |
|
433 |
-25 |
-241 |
-215 |
-1,847 |
-2,348 |
-3,198 |
Accumulated Other Comprehensive Income / (Loss) |
|
-139 |
-75 |
6.68 |
-60 |
-19 |
-34 |
57 |
Noncontrolling Interest |
|
1.47 |
1.57 |
0.90 |
0.89 |
2.27 |
2.90 |
2.54 |
Annual Metrics And Ratios for Medical Properties Trust
This table displays calculated financial ratios and metrics derived from Medical Properties Trust's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
41.39% |
22.46% |
30.23% |
11.32% |
-21.43% |
49.34% |
27.89% |
31.05% |
-43.49% |
14.19% |
EBITDA Growth |
|
67.87% |
-15.80% |
55.66% |
-1.87% |
11.24% |
61.61% |
29.56% |
-1.43% |
-70.02% |
45.73% |
EBIT Growth |
|
84.14% |
-30.85% |
69.54% |
-6.06% |
11.28% |
54.89% |
34.34% |
-3.97% |
-151.17% |
90.61% |
NOPAT Growth |
|
84.14% |
-28.69% |
62.91% |
-5.28% |
12.16% |
43.50% |
29.42% |
0.62% |
-138.04% |
90.61% |
Net Income Growth |
|
175.47% |
61.47% |
28.90% |
249.71% |
-63.04% |
14.84% |
51.97% |
37.58% |
-161.53% |
-333.07% |
EPS Growth |
|
117.24% |
36.51% |
-4.65% |
236.59% |
-68.48% |
-6.90% |
37.04% |
35.14% |
-162.00% |
-332.26% |
Operating Cash Flow Growth |
|
37.59% |
27.46% |
37.29% |
23.98% |
10.03% |
25.00% |
31.41% |
-8.95% |
-31.56% |
-51.47% |
Free Cash Flow Firm Growth |
|
-148.49% |
66.14% |
-315.65% |
118.77% |
-1,306.17% |
67.02% |
-72.40% |
150.51% |
-36.59% |
327.77% |
Invested Capital Growth |
|
52.66% |
13.50% |
41.72% |
-1.55% |
63.43% |
15.35% |
21.71% |
-4.39% |
-6.17% |
-22.69% |
Revenue Q/Q Growth |
|
-16.50% |
42.10% |
7.91% |
-3.01% |
-30.94% |
12.28% |
12.52% |
27.47% |
-35.71% |
84.24% |
EBITDA Q/Q Growth |
|
-20.00% |
-19.11% |
69.77% |
-12.92% |
-0.49% |
28.43% |
4.48% |
-3.10% |
-62.20% |
389.35% |
EBIT Q/Q Growth |
|
-25.82% |
-29.21% |
128.39% |
-17.61% |
-4.07% |
40.56% |
4.65% |
-4.25% |
-303.67% |
92.13% |
NOPAT Q/Q Growth |
|
-25.82% |
-27.00% |
126.31% |
-20.23% |
-69.18% |
40.19% |
7.16% |
-6.24% |
-309.59% |
92.12% |
Net Income Q/Q Growth |
|
11.69% |
10.18% |
11.11% |
0.65% |
-7.14% |
14.80% |
18.19% |
-27.75% |
-1,599.55% |
9.45% |
EPS Q/Q Growth |
|
0.00% |
4.88% |
9.33% |
0.73% |
-13.86% |
19.12% |
15.63% |
-28.23% |
-1,228.57% |
9.46% |
Operating Cash Flow Q/Q Growth |
|
10.76% |
8.53% |
14.81% |
1.74% |
3.51% |
1.43% |
7.80% |
-6.70% |
-8.28% |
-19.31% |
Free Cash Flow Firm Q/Q Growth |
|
23.18% |
-158.34% |
39.41% |
-16.01% |
-105.26% |
43.40% |
1.93% |
15.25% |
4,172.58% |
13.79% |
Invested Capital Q/Q Growth |
|
-0.86% |
28.40% |
0.70% |
0.80% |
16.29% |
5.23% |
4.16% |
3.02% |
-4.04% |
-6.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
77.20% |
53.08% |
63.45% |
55.93% |
79.19% |
85.69% |
86.80% |
65.29% |
34.64% |
44.21% |
EBIT Margin |
|
59.57% |
33.64% |
43.79% |
36.95% |
52.34% |
54.29% |
57.02% |
41.78% |
-37.84% |
-3.11% |
Profit (Net Income) Margin |
|
31.67% |
41.75% |
41.33% |
129.82% |
61.07% |
46.96% |
55.80% |
58.58% |
-63.79% |
-241.91% |
Tax Burden Percent |
|
100.00% |
103.12% |
99.09% |
99.91% |
100.70% |
93.30% |
89.88% |
94.18% |
80.97% |
101.87% |
Interest Burden Percent |
|
53.16% |
120.36% |
95.23% |
351.62% |
115.86% |
92.72% |
108.88% |
148.88% |
208.18% |
7,631.82% |
Effective Tax Rate |
|
0.00% |
-3.12% |
0.91% |
0.09% |
-0.70% |
6.70% |
10.12% |
5.82% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
5.86% |
3.24% |
4.11% |
3.34% |
2.87% |
3.08% |
3.36% |
3.15% |
-1.26% |
-0.14% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.37% |
4.47% |
3.73% |
19.65% |
3.80% |
2.65% |
3.89% |
5.90% |
-4.46% |
-25.38% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.16% |
5.19% |
4.11% |
20.92% |
3.63% |
2.93% |
4.96% |
7.46% |
-5.59% |
-38.49% |
Return on Equity (ROE) |
|
8.02% |
8.43% |
8.22% |
24.26% |
6.50% |
6.02% |
8.32% |
10.61% |
-6.85% |
-38.63% |
Cash Return on Invested Capital (CROIC) |
|
-35.83% |
-9.40% |
-30.42% |
4.91% |
-45.29% |
-11.18% |
-16.23% |
7.63% |
5.11% |
25.46% |
Operating Return on Assets (OROA) |
|
5.64% |
3.03% |
4.00% |
3.25% |
2.77% |
3.19% |
3.59% |
3.21% |
-1.74% |
-0.19% |
Return on Assets (ROA) |
|
3.00% |
3.76% |
3.77% |
11.40% |
3.23% |
2.76% |
3.52% |
4.50% |
-2.93% |
-14.78% |
Return on Common Equity (ROCE) |
|
8.01% |
8.41% |
8.19% |
24.18% |
10.46% |
8.98% |
8.32% |
10.60% |
-6.85% |
-38.62% |
Return on Equity Simple (ROE_SIMPLE) |
|
6.66% |
6.96% |
7.62% |
22.40% |
5.36% |
5.89% |
7.78% |
10.52% |
-7.29% |
-49.83% |
Net Operating Profit after Tax (NOPAT) |
|
263 |
188 |
306 |
290 |
325 |
466 |
603 |
607 |
-231 |
-22 |
NOPAT Margin |
|
59.57% |
34.69% |
43.39% |
36.92% |
52.71% |
50.65% |
51.25% |
39.35% |
-26.49% |
-2.18% |
Net Nonoperating Expense Percent (NNEP) |
|
4.49% |
-1.23% |
0.37% |
-16.31% |
-0.93% |
0.43% |
-0.53% |
-2.75% |
3.20% |
25.24% |
SG&A Expenses to Revenue |
|
0.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.96% |
4.77% |
2.74% |
Operating Expenses to Revenue |
|
40.43% |
66.36% |
56.21% |
63.05% |
47.66% |
45.71% |
42.98% |
58.22% |
137.84% |
103.11% |
Earnings before Interest and Taxes (EBIT) |
|
263 |
182 |
309 |
290 |
323 |
500 |
671 |
645 |
-330 |
-31 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
341 |
287 |
447 |
439 |
488 |
789 |
1,022 |
1,007 |
302 |
440 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.70 |
0.69 |
0.81 |
0.85 |
0.54 |
1.17 |
1.29 |
0.63 |
0.35 |
0.49 |
Price to Tangible Book Value (P/TBV) |
|
0.78 |
0.76 |
0.90 |
0.92 |
0.56 |
1.40 |
1.29 |
0.73 |
0.35 |
0.49 |
Price to Revenue (P/Rev) |
|
3.31 |
4.17 |
4.38 |
4.93 |
12.33 |
9.32 |
9.26 |
3.49 |
3.07 |
2.38 |
Price to Earnings (P/E) |
|
10.48 |
10.02 |
10.66 |
3.81 |
20.29 |
19.88 |
16.63 |
5.96 |
0.00 |
0.00 |
Dividend Yield |
|
14.31% |
12.93% |
11.31% |
9.43% |
6.94% |
6.75% |
6.12% |
12.90% |
19.71% |
11.65% |
Earnings Yield |
|
9.54% |
9.98% |
9.38% |
26.27% |
4.93% |
5.03% |
6.01% |
16.78% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.83 |
0.90 |
0.83 |
0.94 |
1.04 |
1.10 |
0.82 |
0.71 |
0.80 |
Enterprise Value to Revenue (EV/Rev) |
|
10.40 |
9.40 |
11.11 |
9.05 |
21.36 |
18.36 |
18.46 |
9.99 |
14.33 |
10.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.47 |
17.70 |
17.52 |
16.18 |
26.97 |
21.42 |
21.27 |
15.30 |
41.36 |
24.74 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.46 |
27.94 |
25.38 |
24.49 |
40.80 |
33.82 |
32.38 |
23.91 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
17.46 |
27.09 |
25.61 |
24.51 |
40.52 |
36.25 |
36.02 |
25.39 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.20 |
19.28 |
21.62 |
15.81 |
26.64 |
27.36 |
26.78 |
20.86 |
24.70 |
44.36 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
16.70 |
0.00 |
0.00 |
0.00 |
10.47 |
13.38 |
2.73 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.58 |
0.89 |
1.28 |
0.89 |
1.00 |
1.21 |
1.34 |
1.19 |
1.32 |
1.83 |
Long-Term Debt to Equity |
|
1.58 |
0.89 |
1.28 |
0.89 |
1.00 |
1.21 |
1.34 |
1.19 |
1.32 |
1.83 |
Financial Leverage |
|
1.58 |
1.16 |
1.10 |
1.06 |
0.95 |
1.11 |
1.28 |
1.26 |
1.25 |
1.52 |
Leverage Ratio |
|
2.67 |
2.24 |
2.18 |
2.13 |
2.01 |
2.18 |
2.37 |
2.36 |
2.34 |
2.61 |
Compound Leverage Factor |
|
1.42 |
2.70 |
2.07 |
7.48 |
2.33 |
2.02 |
2.58 |
3.51 |
4.87 |
199.55 |
Debt to Total Capital |
|
61.19% |
47.21% |
56.09% |
46.96% |
49.98% |
54.69% |
57.19% |
54.44% |
56.87% |
64.67% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
61.19% |
47.21% |
56.09% |
46.96% |
49.98% |
54.69% |
57.19% |
54.44% |
56.87% |
64.67% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.09% |
0.08% |
0.17% |
0.16% |
0.00% |
0.03% |
0.03% |
0.01% |
0.01% |
0.01% |
Common Equity to Total Capital |
|
38.72% |
52.71% |
43.75% |
52.88% |
100.48% |
45.27% |
42.78% |
45.55% |
43.12% |
35.32% |
Debt to EBITDA |
|
9.74 |
10.13 |
10.96 |
9.20 |
14.39 |
11.24 |
11.04 |
10.19 |
33.32 |
20.10 |
Net Debt to EBITDA |
|
9.17 |
9.84 |
10.57 |
7.33 |
11.39 |
10.54 |
10.59 |
9.96 |
32.50 |
19.35 |
Long-Term Debt to EBITDA |
|
9.74 |
10.13 |
10.96 |
9.20 |
14.39 |
11.24 |
11.04 |
10.19 |
33.32 |
20.10 |
Debt to NOPAT |
|
12.62 |
15.50 |
16.02 |
13.94 |
21.62 |
19.02 |
18.70 |
16.91 |
-43.58 |
-408.04 |
Net Debt to NOPAT |
|
11.88 |
15.06 |
15.46 |
11.10 |
17.12 |
17.84 |
17.94 |
16.53 |
-42.50 |
-392.71 |
Long-Term Debt to NOPAT |
|
12.62 |
15.50 |
16.02 |
13.94 |
21.62 |
19.02 |
18.70 |
16.91 |
-43.58 |
-408.04 |
Noncontrolling Interest Sharing Ratio |
|
0.14% |
0.18% |
0.27% |
0.34% |
-61.07% |
-49.30% |
0.07% |
0.04% |
0.02% |
0.03% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,610 |
-545 |
-2,265 |
425 |
-5,129 |
-1,691 |
-2,916 |
1,473 |
934 |
3,995 |
Operating Cash Flow to CapEx |
|
141.42% |
154.10% |
490.75% |
0.00% |
589.65% |
903.64% |
1,198.46% |
676.52% |
442.02% |
307.67% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-21.56 |
-5.14 |
-7.94 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.08 |
1.88 |
2.21 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.73 |
1.67 |
2.02 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.09 |
0.09 |
0.09 |
0.09 |
0.05 |
0.06 |
0.06 |
0.08 |
0.05 |
0.06 |
Fixed Asset Turnover |
|
0.18 |
0.16 |
0.15 |
0.16 |
0.10 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,430 |
6,163 |
8,734 |
8,598 |
14,052 |
16,209 |
19,728 |
18,863 |
17,698 |
13,682 |
Invested Capital Turnover |
|
0.10 |
0.09 |
0.09 |
0.09 |
0.05 |
0.06 |
0.07 |
0.08 |
0.05 |
0.06 |
Increase / (Decrease) in Invested Capital |
|
1,873 |
733 |
2,571 |
-136 |
5,454 |
2,157 |
3,519 |
-866 |
-1,165 |
-4,016 |
Enterprise Value (EV) |
|
4,595 |
5,085 |
7,832 |
7,100 |
13,163 |
16,898 |
21,736 |
15,413 |
12,491 |
10,888 |
Market Capitalization |
|
1,463 |
2,255 |
3,090 |
3,870 |
7,601 |
8,577 |
10,907 |
5,378 |
2,675 |
2,372 |
Book Value per Share |
|
$8.84 |
$10.14 |
$10.49 |
$12.46 |
$27.29 |
$13.69 |
$14.15 |
$14.37 |
$12.74 |
$8.05 |
Tangible Book Value per Share |
|
$7.86 |
$9.32 |
$9.41 |
$11.49 |
$26.21 |
$11.46 |
$14.15 |
$12.35 |
$12.74 |
$8.05 |
Total Capital |
|
5,430 |
6,163 |
8,734 |
8,598 |
14,052 |
16,209 |
19,728 |
18,863 |
17,698 |
13,682 |
Total Debt |
|
3,323 |
2,909 |
4,899 |
4,037 |
7,024 |
8,865 |
11,283 |
10,268 |
10,064 |
8,848 |
Total Long-Term Debt |
|
3,323 |
2,909 |
4,899 |
4,037 |
7,024 |
8,865 |
11,283 |
10,268 |
10,064 |
8,848 |
Net Debt |
|
3,127 |
2,826 |
4,727 |
3,217 |
5,561 |
8,316 |
10,824 |
10,033 |
9,814 |
8,516 |
Capital Expenditures (CapEx) |
|
146 |
171 |
74 |
-54 |
84 |
68 |
68 |
109 |
114 |
80 |
Net Nonoperating Expense (NNE) |
|
123 |
-38 |
15 |
-729 |
-52 |
34 |
-54 |
-297 |
325 |
2,387 |
Net Nonoperating Obligations (NNO) |
|
3,323 |
2,909 |
4,899 |
4,037 |
7,024 |
8,865 |
11,283 |
10,268 |
10,064 |
8,848 |
Total Depreciation and Amortization (D&A) |
|
78 |
105 |
139 |
149 |
165 |
289 |
351 |
363 |
632 |
471 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.64 |
$0.86 |
$0.82 |
$2.77 |
$0.87 |
$0.81 |
$1.11 |
$1.50 |
($0.93) |
($4.02) |
Adjusted Weighted Average Basic Shares Outstanding |
|
218.00M |
260.41M |
349.90M |
365.36M |
427.08M |
529.24M |
588.82M |
598.63M |
598.52M |
600.25M |
Adjusted Diluted Earnings per Share |
|
$0.63 |
$0.86 |
$0.82 |
$2.76 |
$0.87 |
$0.81 |
$1.11 |
$1.50 |
($0.93) |
($4.02) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
218.30M |
261.07M |
350.44M |
366.27M |
428.30M |
530.46M |
590.14M |
598.84M |
598.52M |
600.25M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.87 |
$0.00 |
$1.11 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
237.85M |
320.93M |
364.69M |
381.08M |
520.93M |
580M |
599.90M |
598.30M |
599.10M |
600.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
227 |
165 |
335 |
338 |
241 |
466 |
603 |
607 |
-231 |
-22 |
Normalized NOPAT Margin |
|
51.42% |
30.47% |
47.56% |
43.03% |
39.03% |
50.65% |
51.25% |
39.35% |
-26.49% |
-2.18% |
Pre Tax Income Margin |
|
31.67% |
40.49% |
41.71% |
129.94% |
60.64% |
50.33% |
62.08% |
62.20% |
-78.78% |
-237.48% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.36 |
1.52 |
1.83 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.37 |
1.42 |
1.64 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.00 |
1.31 |
1.64 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.01 |
1.21 |
1.46 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
130.77% |
96.66% |
112.19% |
-35.73% |
109.38% |
131.39% |
97.95% |
77.29% |
-110.66% |
-13.33% |
Augmented Payout Ratio |
|
130.77% |
96.66% |
112.19% |
-35.73% |
109.38% |
131.39% |
97.95% |
79.27% |
-110.66% |
-13.33% |
Quarterly Metrics And Ratios for Medical Properties Trust
This table displays calculated financial ratios and metrics derived from Medical Properties Trust's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-10.92% |
244.35% |
-14.54% |
-15.70% |
-24.37% |
-103.35% |
-22.53% |
-51.06% |
-40.17% |
2,904.12% |
EBITDA Growth |
|
-13.53% |
-11.63% |
-23.75% |
-30.50% |
-28.11% |
-202.68% |
-38.62% |
-29.25% |
-47.94% |
139.10% |
EBIT Growth |
|
-18.46% |
-15.46% |
-34.60% |
-214.03% |
-43.37% |
-314.50% |
-59.22% |
110.38% |
-263.81% |
108.09% |
NOPAT Growth |
|
-20.11% |
-38.45% |
-38.23% |
-184.29% |
-43.49% |
-308.02% |
-68.39% |
110.38% |
-224.54% |
108.09% |
Net Income Growth |
|
29.54% |
-167.79% |
-94.77% |
-122.33% |
-47.35% |
-373.27% |
-2,750.25% |
-653.33% |
-785.17% |
37.86% |
EPS Growth |
|
27.59% |
-168.57% |
-95.24% |
-121.88% |
-48.65% |
-358.33% |
-3,020.00% |
-671.43% |
-805.26% |
38.18% |
Operating Cash Flow Growth |
|
0.79% |
-22.66% |
-24.38% |
-53.51% |
-26.04% |
-25.22% |
-45.19% |
-53.93% |
-62.58% |
-43.37% |
Free Cash Flow Firm Growth |
|
122.40% |
129.33% |
135.59% |
154.74% |
-108.16% |
-4.97% |
699.61% |
844.25% |
6,084.82% |
333.94% |
Invested Capital Growth |
|
-3.33% |
-4.39% |
-0.82% |
-2.38% |
0.73% |
-6.17% |
-11.01% |
-16.12% |
-20.53% |
-22.69% |
Revenue Q/Q Growth |
|
-33.97% |
77.31% |
-25.26% |
-3.66% |
-40.76% |
-107.84% |
1,830.99% |
-39.14% |
-27.58% |
267.54% |
EBITDA Q/Q Growth |
|
-13.13% |
8.80% |
-13.75% |
-14.74% |
-10.15% |
-255.40% |
151.56% |
-1.73% |
-33.88% |
16.72% |
EBIT Q/Q Growth |
|
-18.65% |
14.32% |
-23.36% |
-259.98% |
140.40% |
-533.01% |
114.57% |
-59.29% |
-737.74% |
121.40% |
NOPAT Q/Q Growth |
|
-20.72% |
-10.58% |
1.86% |
-224.00% |
153.14% |
-429.19% |
114.58% |
-59.29% |
-737.74% |
121.40% |
Net Income Q/Q Growth |
|
16.81% |
-163.15% |
123.56% |
-228.47% |
375.48% |
-667.68% |
-31.92% |
63.48% |
-150.56% |
48.52% |
EPS Q/Q Growth |
|
15.63% |
-164.86% |
120.83% |
-240.00% |
371.43% |
-678.95% |
-32.73% |
63.01% |
-148.15% |
49.25% |
Operating Cash Flow Q/Q Growth |
|
29.93% |
-15.34% |
-25.10% |
-43.58% |
106.71% |
-14.40% |
-45.10% |
-52.57% |
67.89% |
29.55% |
Free Cash Flow Firm Q/Q Growth |
|
230.18% |
29.33% |
-72.82% |
20.42% |
-119.42% |
1,605.42% |
127.13% |
42.20% |
23.06% |
9.15% |
Invested Capital Q/Q Growth |
|
-3.66% |
3.02% |
0.10% |
-1.74% |
-0.59% |
-4.04% |
-5.06% |
-7.39% |
-5.82% |
-6.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
85.27% |
52.33% |
60.38% |
53.44% |
81.05% |
0.00% |
47.84% |
77.24% |
70.53% |
22.40% |
EBIT Margin |
|
51.77% |
33.38% |
34.23% |
-56.83% |
38.76% |
0.00% |
18.02% |
12.05% |
-106.13% |
6.18% |
Profit (Net Income) Margin |
|
84.01% |
-29.92% |
9.43% |
-12.58% |
58.49% |
0.00% |
-322.64% |
-193.58% |
-669.76% |
-93.81% |
Tax Burden Percent |
|
92.28% |
112.24% |
90.31% |
22.25% |
92.08% |
100.60% |
101.27% |
104.77% |
101.14% |
102.37% |
Interest Burden Percent |
|
175.87% |
-79.88% |
30.51% |
99.45% |
163.87% |
196.62% |
-1,768.51% |
-1,533.18% |
623.98% |
-1,483.29% |
Effective Tax Rate |
|
7.72% |
0.00% |
9.69% |
0.00% |
7.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
3.10% |
1.93% |
2.42% |
-3.01% |
2.63% |
0.00% |
0.56% |
0.31% |
-2.43% |
0.27% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.06% |
-0.42% |
1.69% |
-2.11% |
3.10% |
0.00% |
-8.30% |
-3.10% |
-9.78% |
-4.29% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.74% |
-0.53% |
2.00% |
-2.50% |
3.55% |
0.00% |
-11.25% |
-4.18% |
-13.80% |
-6.50% |
Return on Equity (ROE) |
|
7.84% |
1.39% |
4.41% |
-5.51% |
6.19% |
0.00% |
-10.69% |
-3.88% |
-16.22% |
-6.23% |
Cash Return on Invested Capital (CROIC) |
|
6.86% |
7.63% |
3.45% |
3.22% |
-0.12% |
5.11% |
10.08% |
16.75% |
21.21% |
25.46% |
Operating Return on Assets (OROA) |
|
3.23% |
2.56% |
2.57% |
-4.15% |
2.76% |
0.00% |
0.77% |
0.42% |
-3.35% |
0.38% |
Return on Assets (ROA) |
|
5.25% |
-2.30% |
0.71% |
-0.92% |
4.17% |
0.00% |
-13.85% |
-6.79% |
-21.14% |
-5.73% |
Return on Common Equity (ROCE) |
|
7.84% |
1.39% |
6.68% |
-5.51% |
6.19% |
0.00% |
-10.69% |
-3.88% |
-16.22% |
-6.23% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.16% |
0.00% |
3.61% |
0.87% |
-0.40% |
0.00% |
-21.85% |
-28.14% |
-48.90% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
126 |
113 |
108 |
-134 |
71 |
-235 |
34 |
14 |
-89 |
19 |
NOPAT Margin |
|
47.77% |
24.09% |
30.91% |
-39.78% |
35.69% |
0.00% |
12.61% |
8.44% |
-74.29% |
4.32% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.96% |
2.35% |
0.73% |
-0.90% |
-0.46% |
4.22% |
8.86% |
3.40% |
7.35% |
4.56% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
48.23% |
66.62% |
65.77% |
156.83% |
61.24% |
0.00% |
81.98% |
87.95% |
206.13% |
93.82% |
Earnings before Interest and Taxes (EBIT) |
|
137 |
156 |
120 |
-192 |
77 |
-335 |
49 |
20 |
-127 |
27 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
225 |
245 |
211 |
180 |
162 |
-252 |
130 |
128 |
84 |
98 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.66 |
0.63 |
0.50 |
0.60 |
0.35 |
0.35 |
0.40 |
0.42 |
0.65 |
0.49 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.73 |
0.50 |
0.00 |
0.00 |
0.35 |
0.00 |
0.34 |
0.51 |
0.49 |
Price to Revenue (P/Rev) |
|
4.80 |
3.49 |
2.87 |
3.49 |
2.17 |
3.07 |
3.35 |
4.17 |
6.50 |
2.38 |
Price to Earnings (P/E) |
|
4.65 |
5.96 |
14.03 |
68.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
11.86% |
12.90% |
16.29% |
14.01% |
20.79% |
19.71% |
19.86% |
13.92% |
9.06% |
11.65% |
Earnings Yield |
|
21.51% |
16.78% |
7.13% |
1.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.82 |
0.82 |
0.76 |
0.80 |
0.69 |
0.71 |
0.75 |
0.73 |
0.85 |
0.80 |
Enterprise Value to Revenue (EV/Rev) |
|
12.38 |
9.99 |
9.71 |
10.47 |
9.41 |
14.33 |
15.80 |
18.29 |
23.05 |
10.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.42 |
15.30 |
15.29 |
17.24 |
15.96 |
41.36 |
56.87 |
67.73 |
138.47 |
24.74 |
Enterprise Value to EBIT (EV/EBIT) |
|
22.26 |
23.91 |
24.77 |
67.19 |
78.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
23.14 |
25.39 |
28.91 |
98.01 |
115.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.92 |
20.86 |
20.71 |
24.49 |
23.13 |
24.70 |
28.19 |
28.15 |
40.94 |
44.36 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.73 |
10.47 |
22.01 |
24.61 |
0.00 |
13.38 |
6.97 |
3.97 |
3.55 |
2.73 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.07 |
1.19 |
1.24 |
1.23 |
1.23 |
1.32 |
1.51 |
1.51 |
1.69 |
1.83 |
Long-Term Debt to Equity |
|
1.07 |
1.19 |
1.24 |
1.23 |
1.23 |
1.32 |
1.51 |
1.51 |
1.69 |
1.83 |
Financial Leverage |
|
1.17 |
1.26 |
1.18 |
1.19 |
1.15 |
1.25 |
1.36 |
1.35 |
1.41 |
1.52 |
Leverage Ratio |
|
2.25 |
2.36 |
2.27 |
2.27 |
2.22 |
2.34 |
2.44 |
2.44 |
2.49 |
2.61 |
Compound Leverage Factor |
|
3.96 |
-1.88 |
0.69 |
2.25 |
3.64 |
4.60 |
-43.14 |
-37.41 |
15.57 |
-38.78 |
Debt to Total Capital |
|
51.76% |
54.44% |
55.28% |
55.18% |
55.07% |
56.87% |
60.10% |
60.20% |
62.88% |
64.67% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
51.76% |
54.44% |
55.28% |
55.18% |
55.07% |
56.87% |
60.10% |
60.20% |
62.88% |
64.67% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.01% |
0.01% |
0.02% |
0.02% |
0.01% |
Common Equity to Total Capital |
|
48.24% |
45.55% |
44.71% |
44.81% |
44.92% |
43.12% |
39.89% |
39.78% |
37.11% |
35.32% |
Debt to EBITDA |
|
9.12 |
10.19 |
11.09 |
11.87 |
12.71 |
33.32 |
45.83 |
55.90 |
102.47 |
20.10 |
Net Debt to EBITDA |
|
8.83 |
9.96 |
10.77 |
11.50 |
12.29 |
32.50 |
44.81 |
52.28 |
99.40 |
19.35 |
Long-Term Debt to EBITDA |
|
9.12 |
10.19 |
11.09 |
11.87 |
12.71 |
33.32 |
45.83 |
55.90 |
102.47 |
20.10 |
Debt to NOPAT |
|
14.63 |
16.91 |
20.95 |
67.48 |
92.19 |
-43.58 |
-36.01 |
-70.84 |
-33.47 |
-408.04 |
Net Debt to NOPAT |
|
14.17 |
16.53 |
20.35 |
65.35 |
89.10 |
-42.50 |
-35.21 |
-66.26 |
-32.47 |
-392.71 |
Long-Term Debt to NOPAT |
|
14.63 |
16.91 |
20.95 |
67.48 |
92.19 |
-43.58 |
-36.01 |
-70.84 |
-33.47 |
-408.04 |
Noncontrolling Interest Sharing Ratio |
|
0.04% |
0.04% |
-51.33% |
0.04% |
0.01% |
0.00% |
0.03% |
0.03% |
0.02% |
0.03% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
757 |
979 |
264 |
318 |
-62 |
930 |
2,113 |
3,004 |
3,697 |
4,035 |
Operating Cash Flow to CapEx |
|
3,233.06% |
1,581.06% |
1,020.52% |
498.66% |
303.81% |
401.63% |
248.76% |
232.03% |
320.77% |
471.83% |
Free Cash Flow to Firm to Interest Expense |
|
8.59 |
0.00 |
0.00 |
0.00 |
-0.58 |
0.00 |
0.00 |
29.62 |
34.80 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.43 |
0.00 |
0.00 |
0.00 |
1.48 |
0.00 |
0.00 |
0.35 |
0.56 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.35 |
0.00 |
0.00 |
0.00 |
0.99 |
0.00 |
0.00 |
0.20 |
0.38 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.08 |
0.08 |
0.07 |
0.07 |
0.05 |
0.04 |
0.04 |
0.03 |
0.06 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
18,309 |
18,863 |
18,881 |
18,552 |
18,442 |
17,698 |
16,803 |
15,562 |
14,657 |
13,682 |
Invested Capital Turnover |
|
0.07 |
0.08 |
0.08 |
0.08 |
0.07 |
0.05 |
0.04 |
0.04 |
0.03 |
0.06 |
Increase / (Decrease) in Invested Capital |
|
-630 |
-866 |
-156 |
-452 |
133 |
-1,165 |
-2,078 |
-2,990 |
-3,786 |
-4,016 |
Enterprise Value (EV) |
|
14,987 |
15,413 |
14,399 |
14,869 |
12,754 |
12,491 |
12,531 |
11,352 |
12,454 |
10,888 |
Market Capitalization |
|
5,808 |
5,378 |
4,261 |
4,955 |
2,936 |
2,675 |
2,655 |
2,586 |
3,511 |
2,372 |
Book Value per Share |
|
$14.74 |
$14.37 |
$14.11 |
$13.90 |
$13.84 |
$12.74 |
$11.19 |
$10.32 |
$9.06 |
$8.05 |
Tangible Book Value per Share |
|
($5.28) |
$12.35 |
$14.11 |
($5.96) |
($5.75) |
$12.74 |
($7.84) |
$12.68 |
$11.43 |
$8.05 |
Total Capital |
|
18,309 |
18,863 |
18,881 |
18,552 |
18,442 |
17,698 |
16,803 |
15,562 |
14,657 |
13,682 |
Total Debt |
|
9,476 |
10,268 |
10,438 |
10,238 |
10,157 |
10,064 |
10,099 |
9,369 |
9,216 |
8,848 |
Total Long-Term Debt |
|
9,476 |
10,268 |
10,438 |
10,238 |
10,157 |
10,064 |
10,099 |
9,369 |
9,216 |
8,848 |
Net Debt |
|
9,177 |
10,033 |
10,136 |
9,914 |
9,817 |
9,814 |
9,874 |
8,763 |
8,940 |
8,516 |
Capital Expenditures (CapEx) |
|
6.62 |
11 |
13 |
15 |
52 |
34 |
30 |
15 |
18 |
16 |
Net Nonoperating Expense (NNE) |
|
-96 |
253 |
75 |
-92 |
-46 |
429 |
910 |
334 |
712 |
431 |
Net Nonoperating Obligations (NNO) |
|
9,476 |
10,268 |
10,438 |
10,238 |
10,157 |
10,064 |
10,099 |
9,369 |
9,216 |
8,848 |
Total Depreciation and Amortization (D&A) |
|
89 |
89 |
92 |
372 |
85 |
84 |
81 |
108 |
211 |
71 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.37 |
($0.24) |
$0.05 |
($0.07) |
$0.19 |
($1.10) |
($1.46) |
($0.54) |
($1.34) |
($0.68) |
Adjusted Weighted Average Basic Shares Outstanding |
|
598.98M |
598.63M |
598.30M |
598.34M |
598.44M |
598.52M |
600.30M |
600.06M |
600.23M |
600.25M |
Adjusted Diluted Earnings per Share |
|
$0.37 |
($0.24) |
$0.05 |
($0.07) |
$0.19 |
($1.10) |
($1.46) |
($0.54) |
($1.34) |
($0.68) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
599.34M |
598.84M |
598.31M |
598.34M |
598.55M |
598.52M |
600.30M |
600.06M |
600.23M |
600.25M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.07) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
598M |
598.30M |
598.30M |
598.40M |
599M |
599.10M |
600.10M |
600.20M |
600.40M |
600.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
126 |
113 |
108 |
-134 |
71 |
-235 |
34 |
14 |
-89 |
19 |
Normalized NOPAT Margin |
|
47.77% |
24.09% |
30.91% |
-39.78% |
35.69% |
0.00% |
12.61% |
8.44% |
-74.29% |
4.32% |
Pre Tax Income Margin |
|
91.05% |
-26.66% |
10.44% |
-56.52% |
63.52% |
0.00% |
-318.61% |
-184.76% |
-662.21% |
-91.64% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.55 |
0.00 |
0.00 |
0.00 |
0.73 |
0.00 |
0.00 |
0.20 |
-1.19 |
0.00 |
NOPAT to Interest Expense |
|
1.43 |
0.00 |
0.00 |
0.00 |
0.67 |
0.00 |
0.00 |
0.14 |
-0.84 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
1.48 |
0.00 |
0.00 |
0.00 |
0.24 |
0.00 |
0.00 |
0.05 |
-1.37 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
1.36 |
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
-0.01 |
-1.01 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
55.30% |
77.29% |
229.13% |
964.46% |
-2,133.72% |
-110.66% |
-36.30% |
-25.70% |
-13.69% |
-13.33% |
Augmented Payout Ratio |
|
55.30% |
79.27% |
229.13% |
964.46% |
-2,133.72% |
-110.66% |
-36.30% |
-25.70% |
-13.69% |
-13.33% |
Key Financial Trends
Medical Properties Trust (NYSE: MPW) has experienced significant fluctuations in its financial performance over the past four years, including recent quarters in 2024. The company primarily operates in real estate investment, focusing on healthcare properties, and its financials reflect substantial non-operating expenses and high debt levels.
Revenue and Income Trends:
- Total revenue has shown variability, with Q4 2024 generating $439.5 million, up from negative revenue in Q4 2023 (approximately -$15.7 million), suggesting a rebound.
- Net income has been persistently negative over recent quarters, with Q4 2024 showing a net loss of $412.3 million and significant losses in prior quarters as well.
- There is a consistent large negative impact from nonoperating income/(expense), reaching -$429.9 million in Q4 2024, indicating sizeable costs or impairments unrelated to core operations.
- Interest expense remains high due to substantial long-term debt, e.g., $207.7 million in Q4 2024, which impacts profitability negatively.
- Earnings per share have remained negative across recent quarters, with Q4 2024 at -$0.68 per share, reflecting continued losses attributable to shareholders.
Operating Expenses and Cash Flow:
- Total non-interest expense, including depreciation, remains high, with $412.4 million in Q4 2024, driven by depreciation expense of $64.9 million.
- Despite net losses, the company generated positive net cash from continuing operating activities in Q4 2024 ($76.7 million), indicating some cash flow from core operations.
- Net cash from investing activities was positive in Q4 2024 ($91.7 million), aided by sales/maturities of investments exceeding purchases.
- Net cash from financing activities was negative in Q4 2024 ($99.8 million), reflecting debt repayment and dividend payments, signaling cash outflows.
Balance Sheet and Capital Structure:
- The company maintains very high long-term debt levels, e.g., approximately $9.2 billion at Q3 2024, marginally decreasing from over $10 billion in earlier quarters.
- Total assets have gradually decreased from over $19 billion in 2023 to about $15.2 billion by Q3 2024, due in part to changes in property and intangible assets.
- Retained earnings remain negative (about -$3.2 billion at Q3 2024), evidencing accumulated losses over time.
- Common equity has decreased but remains positive around $5.4 billion in Q3 2024, indicating that the company retains a sizeable equity base despite losses.
Dividend and Shares Outstanding:
- Shares outstanding have remained stable at about 600 million, indicating no significant dilution recently.
- Dividend payments continue, with quarterly dividends fluctuating (e.g., $0.3/share in Q2 2024, $0.08/share in Q3 2024), despite recurring losses, which may pressure cash reserves.
Summary:
Medical Properties Trust is struggling with ongoing net losses driven by high non-operating expenses and interest costs linked to significant debt. While operating cash flow remains positive, the company's profitability is affected by these factors, contributing to negative earnings per share and negative retained earnings. The firm's capital structure is heavily leveraged but with a sizable equity cushion. Investors should be cautious, as sustained losses alongside dividend payments and debt repayments may pressure the financial stability unless earnings improve or non-operating expenses decline.
10/06/25 09:35 PM ETAI Generated. May Contain Errors.