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 a challenging financial landscape over the last four years, with significant fluctuations in revenue, expenses, and net income. Below is an analysis of the key financial trends based on the quarterly income statements, cash flow statements, and balance sheets from Q3 2022 through Q4 2024:
- Consistent Operating Cash Flow: Despite net losses reported in many quarters, MPW has generally shown positive net cash from continuing operating activities. For instance, in Q4 2024, operating cash flow was $76.7 million, indicating ongoing cash generation from core operations.
- Stable Depreciation and Amortization Expenses: Depreciation expenses have remained significant but stable relative to total expenses (e.g., $64.95 million in Q4 2024), reflecting consistent capital asset utilization.
- Robust Asset Base: Total assets have remained substantial, around $15.2 billion as of Q3 2024, supported by significant premises and equipment totaling over $11.6 billion, indicating a strong fixed asset foundation in medical properties.
- Equity Position: Total common equity stood at about $5.44 billion in Q3 2024. Despite negative retained earnings (-$3.2 billion), equity remains supportive, backed by common stock valued near $8.58 billion.
- High Interest Expenses: The company consistently incurs large interest expenses due to substantial debt levels (e.g., $207.7 million interest expense in Q4 2024, $9.2 billion long-term debt on balance sheet in Q3 2024), pressuring net income.
- Dividend Payments Steady but Decreasing: Dividends paid have remained regular, for example, $48.2 million in Q4 2024, but per-share dividends declined from $0.30 in Q2 2024 to $0.08 in Q3 2024, reflecting potential cautious capital allocation.
- Significant Non-Cash Adjustments: Non-cash adjustments to reconcile net income were large and positive each quarter (e.g., $386 million in Q4 2024), indicating non-operational accounting items impacting net income but not cash flow.
- Substantial Net Losses in Recent Years: MPW has reported large net losses multiple quarters in a row, including a Q4 2024 loss of $412 million and losses exceeding $800 million in Q1 and Q3 2024, heavily impacting retained earnings and shareholder equity.
- Negative Total Revenue in Some Periods: Some quarterly revenues have been negative or very low (e.g., negative total revenue of -$15.7 million in Q4 2023), driven by negative non-interest income and non-operating expenses, negatively affecting profitability.
- High Non-Operating Expenses: Non-operating expenses were significant in several quarters, such as -$429.9 million in Q4 2024, reflecting potentially impairments, losses, or costs unrelated to core operations that deteriorate net income.
Summary: Medical Properties Trust shows a strong operational cash flow profile and a substantial asset base supporting its medical real estate business. However, large debt levels drive significant interest expenses which, combined with high non-operating costs and quarterly losses, have pressured profitability over recent years. Investors should watch for improvements in net income and non-operating costs alongside maintaining operational cash flow and prudent debt management for a more positive outlook.
08/05/25 03:03 AMAI Generated. May Contain Errors.