MEDICAL PROPERTIES TRUST INC (MPT) FY 2021 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Unless otherwise indicated, references to “our,” “we,” and “us” in this management’s discussion and analysis of financial condition and results of operations refer to Medical Properties Trust, Inc. and its consolidated subsidiaries, including MPT Operating Partnership, L.P.
Overview
We are a self-advised healthcare REIT that was incorporated in Maryland on August 27, 2003, primarily for the purpose of investing in and owning net-leased healthcare facilities. We may also make real estate mortgage loans and other loans to our tenants. We conduct our business operations in one segment. We currently have healthcare investments in the U.S., Europe, Australia, and South America. Our existing tenants are, and our prospective tenants will generally be, healthcare operating companies and other healthcare providers that use substantial real estate assets in their operations. We offer financing to these operators through 100% lease and mortgage financing and generally seek lease and loan terms on a long-term basis (typically initial fixed terms of at least 15 years) with a series of shorter renewal terms at the option of our tenants and borrowers. We also have included and intend to include in our lease and loan agreements annual contractual minimum rate increases. Our existing portfolio’s minimum escalators are typically at least 2.0%. In addition, most of our leases and loans include rate increases based on the general rate of inflation (based on CPI or similar indices) if greater than the minimum contractual increases. Beyond rent or mortgage interest, our leases and loans typically require our tenants to pay all operating costs and expenses associated with the facility. Finally, we may acquire a profits or other equity interest in our tenants that gives us a right to share in the tenant’s income or loss.
We may make loans to certain of our operators through our TRSs, which the operators use for acquisitions and working capital. We consider our lending business an important element of our overall business strategy for two primary reasons: (1) it provides opportunities to make income-earning investments that yield attractive risk-adjusted returns in an industry in which our management has expertise, and (2) by making debt capital available to certain qualified operators, we believe we create a competitive advantage for our company over other buyers of, and financing sources for, healthcare facilities.
Finally, we may also acquire a profits or other equity interest in certain of our tenants that gives us a right to share in such tenant’s profits and losses.
At December 31, 2021, our portfolio (including real estate assets in joint ventures) consisted of 438 properties leased or loaned to 53 operators, of which three were under development and five were in the form of mortgage loans.
The information set forth in this Item 7 is intended to provide readers with an understanding of our financial condition, changes in financial condition, and results of operations. This section generally discusses the results of our operations for the year ended December 31, 2021 compared to the year ended December 31, 2020. For a discussion of the year ended December 31, 2020 compared to the year ended December 31, 2019, please refer to Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2020, filed with the SEC on March 1, 2021.
38
Selected Financial Data
The following sets forth selected consolidated financial and operating data. You should read the following selected financial data in conjunction with the consolidated financial statements and notes thereto of each of Medical Properties Trust, Inc. and MPT Operating Partnership, L.P. and their respective subsidiaries included in Item 8 to this Annual Report on Form 10-K.
| For the Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| (In thousands except per share data) | ||||||||
| OPERATING DATA | ||||||||
| Total revenues | $ | 1,544,669 | $ | 1,249,238 | ||||
| Expenses: | ||||||||
| Interest | 367,393 | 328,728 | ||||||
| Real estate depreciation and amortization | 321,249 | 264,245 | ||||||
| Property-related | 39,098 | 24,890 | ||||||
| General and administrative | 145,638 | 131,663 | ||||||
| Total expenses | 873,378 | 749,526 | ||||||
| Other income (expense): | ||||||||
| Gain (loss) on sale of real estate | 52,471 | (2,833 | ) | |||||
| Real estate impairment charges | — | (19,006 | ) | |||||
| Earnings from equity interests | 28,488 | 20,417 | ||||||
| Debt refinancing and unutilized financing costs | (27,650 | ) | (28,180 | ) | ||||
| Other (including mark-to-market adjustments on equity securities) | 6,288 | (6,782 | ) | |||||
| Income tax (expense) benefit | (73,948 | ) | (31,056 | ) | ||||
| Net income | 656,940 | 432,272 | ||||||
| Net income attributable to non-controlling interests | (919 | ) | (822 | ) | ||||
| Net income attributable to MPT common stockholders | $ | 656,021 | $ | 431,450 | ||||
| Net income attributable to MPT common stockholders per diluted share | $ | 1.11 | $ | 0.81 | ||||
| Weighted-average shares outstanding — diluted | 590,139 | 530,461 | ||||||
| OTHER DATA | ||||||||
| Dividends declared per common share | $ | 1.12 | $ | 1.08 | ||||
| FFO(1) | $ | 975,988 | $ | 757,677 | ||||
| Normalized FFO(1) | $ | 1,035,920 | $ | 831,209 | ||||
| Normalized FFO per share(1) | $ | 1.75 | $ | 1.57 | ||||
| Cash paid for acquisitions and other related investments | $ | 4,246,829 | $ | 3,414,437 |
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| (In thousands) | ||||||||
| BALANCE SHEET DATA | ||||||||
| Real estate assets — at cost | $ | 17,425,765 | $ | 14,337,929 | ||||
| Real estate accumulated depreciation/amortization | (993,100 | ) | (833,529 | ) | ||||
| Cash and cash equivalents | 459,227 | 549,884 | ||||||
| Equity investments | 1,181,025 | 1,123,623 | ||||||
| Other loans | 1,328,653 | 858,368 | ||||||
| Other | 1,118,231 | 792,739 | ||||||
| Total assets | $ | 20,519,801 | $ | 16,829,014 | ||||
| Debt, net | $ | 11,282,770 | $ | 8,865,458 | ||||
| Other liabilities | 791,360 | 619,699 | ||||||
| Total Medical Properties Trust, Inc. stockholders’ equity | 8,440,188 | 7,338,532 | ||||||
| Non-controlling interests | 5,483 | 5,325 | ||||||
| Total equity | 8,445,671 | 7,343,857 | ||||||
| Total liabilities and equity | $ | 20,519,801 | $ | 16,829,014 |
| Column 1 | Column 2 |
|---|---|
| (1) | See section titled “Non-GAAP Financial Measures” for an explanation of why these non-GAAP financial measures are useful along with a reconciliation to our GAAP earnings. |
39
2021 Highlights
2021 started much like 2020, with our business and that of our tenants being impacted by the ongoing COVID-19 pandemic. Like most of the world, our employees worked remotely through much of the year. While our offices re-opened in October 2021, we had less than 100% of our employees in the office due to spikes in COVID-19 and related variants throughout the fourth quarter. Despite the continued effects of the pandemic, MPT had a record year, just like our 2020 year. In 2021, we invested approximately $3.9 billion in hospital real estate, our revenues surpassed $1.5 billion for the first time in our history, and we generated over $1 billion in normalized FFO – a record for MPT. Additionally, we maintained a strong liquidity position throughout the year and kept our leverage substantially in line with 2020 by raising more than $1.0 billion in proceeds through sales of our common stock and receiving approximately $0.5 billion from payoffs on our loan portfolio and proceeds from strategic divestitures. In addition, we lowered our weighted-average interest rate during 2021 by extending and improving pricing on our revolving credit and term loan facilities, completing an £850 million senior unsecured notes offering at a weighted-average rate of 2.9%, and completing a €500 million 0.993% senior unsecured notes offering, of which all of the proceeds were used to redeem our outstanding €500 million senior unsecured notes that had a higher interest rate of 4.000%. Finally, we increased our dividend to $0.28 per share per quarter in 2021, which is the 7th year in a row for such an increase.
The COVID-19 pandemic has had a severe impact on the world from a business and personal health perspective over the past two years. However, as we have noted before, we believe this pandemic has further validated our business model, which focuses on hospitals as the centerpiece of healthcare delivery across the world. In addition, the pandemic has proven the ability of our employees and our hospital operators to overcome significant challenges for the good of our stakeholders and mankind.
A summary of additional 2021 highlights is as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Increased the number of our properties to 438, added eight new operators, and significantly expanded our footprint in the behavioral health space by the following: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Acquired 35 behavioral health facilities currently owned and operated by the Priory Group (“Priory”) for an aggregate purchase price of approximately £800 million, along with a 9.9% passive equity interest in Waterland Private Equity Fund VI C.V. that indirectly owns Priory; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Invested in 18 inpatient behavioral health facilities throughout the U.S., leased to Springstone, LLC (“Springstone”), and an interest in the operations of Springstone for approximately $950 million; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Acquired five general acute care facilities in South Florida for approximately $900 million that are leased to Steward; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Acquired four acute care facilities and two on-campus medical office buildings in California for $215 million, leased to Pipeline Health Systems. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Grew net income and Normalized FFO (both on a per diluted share basis) by 37% and 11%, respectively; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Generated total shareholder return of over 14%, up from prior year growth of 9%; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Entered into definitive agreements to (i) form a partnership with MAM, whereby MAM will acquire a 50% interest in a portfolio of eight Massachusetts-based acute care facilities that are leased to Steward and (ii) lease five acute care facilities in Utah to HCA that are currently leased to Steward. These two transformational transactions will validate the value of our facilities and reduce our asset concentration in our largest tenant from 22% at December 31, 2020 to 18.5% at closing; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Selected as one of Modern Healthcare’s Best Places to Work in healthcare in 2021. |
2020 Highlights
In addition to the collection of almost all of our rent and interest during the COVID-19 pandemic, we, along with our operators, executed on several accretive growth initiatives during 2020 despite the environment created by the pandemic. In 2020, we invested approximately $3.6 billion in hospital real estate across five countries and three continents. Additionally, we maintained liquidity during the pandemic by raising more than $400.0 million in proceeds through sales of our common stock in our at-the-market program, receiving more than $500.0 million from payoffs on our loan portfolio and divestitures, and completing a $1.3 billion 3.50% senior unsecured notes offering, of which approximately $833 million was used to refinance debt with a weighted-average interest rate of 6%.
A summary of our 2020 highlights was as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Acquired 30 acute care hospitals in the United Kingdom for a purchase price of approximately £1.5 billion. These facilities are leased to Circle; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Formed a new joint venture for the purpose of investing in the operations of international hospitals and originated a $205 million acquisition loan as part of this formation. We have a 49% interest in this joint venture, which simultaneously purchased from Steward the rights and existing assets related to all present and future international |
40
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| opportunities. Through this venture, we were able to finance the acquisition of three general acute care hospitals in Colombia for approximately $135 million; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Acquired the fee simple real estate of two general acute care hospitals in Utah for a total investment of $950 million in exchange for the reduction of the mortgage loans made to Steward for such properties and additional cash consideration of $200 million based on their relative fair value; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Acquired a general acute care hospital in Lynwood, California for a total investment of approximately $300 million. This facility is leased to affiliates of Prime Healthcare Services, Inc. (collectively, “Prime”); |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Acquired an additional equity ownership in Infracore for CHF 206.5 million; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | In addition to the specific investments noted above, we acquired seven other properties in separate transactions for approximately $314 million. |
Critical Accounting Policies
In order to prepare financial statements in conformity with generally accepted accounting principles (“GAAP”) in the U.S., we must make estimates about certain types of transactions and account balances. We believe that our estimates of the amount and timing of credit losses, fair value adjustments (either as part of a purchase price allocation, recurring accounting for those investments that we have selected under the fair value option method, or impairment analyses), and periodic depreciation of our real estate assets, along with our assessment as to whether investments we make in certain businesses/entities should be consolidated with our results, have significant effects on our financial statements. Each of these items involves estimates that require us to make subjective judgments. We rely on our experience, collect historical and current market data, and develop relevant assumptions to arrive at what we believe to be reasonable estimates. Under different conditions or assumptions, materially different amounts could be reported related to the critical accounting policies described below. In addition, application of these critical accounting policies involves the exercise of judgment on the use of assumptions as to future uncertainties (such as the ultimate impact from the COVID-19 pandemic) and, as a result, actual results could materially differ from these estimates. See Note 2 to Item 8 of this Annual Report on Form 10-K for more information regarding our accounting policies and recent accounting developments. Our accounting estimates include the following:
Credit Losses:
Losses from Rent Receivables: For all leases, we continuously monitor the performance of our existing tenants including, but not limited to: admission levels and surgery/procedure volumes by type; current operating margins; ratio of our tenants’ operating margins both to facility rent and to facility rent plus other fixed costs; trends in revenue, cash collections, patient mix; and the effect of evolving healthcare regulations, adverse economic and political conditions, and other events ongoing (such as the health crisis caused by the COVID-19 outbreak) on tenants’ profitability and liquidity.
Losses from Operating Lease Receivables: We utilize the information above along with the tenants’ payment and default history in evaluating (on a property-by-property basis) whether or not a provision for losses on outstanding billed rent and/or straight-line rent receivables is needed. A provision for losses on rent receivables (including straight-line rent receivables) is ultimately recorded when it becomes probable that the receivable will not be collected in full. The provision is an amount which reduces the receivable to its estimated net realizable value based on a determination of the eventual amounts to be collected either from the debtor or from existing collateral, if any.
Losses on Financing Lease Receivables: Upon the adoption of Accounting Standards Update (“ASU”) No. 2016-13 “Measurement of Credit Losses on Financial Instruments" ("ASU 2016-13") on January 1, 2020, we began applying a new forward-looking “expected loss” model to all of our financing receivables, including financing leases and loans. With this change, we have grouped our financial instruments into two primary pools of similar credit risk: secured and unsecured. The secured instruments include our investments in financing receivables as all are secured by the underlying real estate, among other collateral. Within the two primary pools, we further grouped our instruments into sub-pools based on several tenant/borrower characteristics, including years of experience in the healthcare industry and in a particular market or region and overall capitalization. We then determined a credit loss percentage per pool based on our history over a period of time that closely matches the remaining terms of the financial instruments being analyzed and adjusted as needed for current trends or unusual circumstances. We have applied these credit loss percentages to the book value of the related instruments to establish a credit loss reserve on our financing lease receivables and such credit loss reserve (including the underlying assumptions) is reviewed and adjusted quarterly. If a financing receivable is underperforming and is deemed uncollectible based on the lessee’s overall financial condition, we will adjust the credit loss reserve based on the fair value of the underlying collateral.
With the adoption of ASU 2016-13, we made the accounting policy election to exclude interest receivables from the credit loss reserve analysis. Such receivables are impaired and an allowance recorded when it is deemed probable that we will be unable to collect all amounts due. Like operating lease receivables, the need for an allowance is based upon our assessment of the lessee’s overall financial condition, economic resources and payment record, the prospects for support from any financially responsible guarantors, and, if appropriate, the realizable value of any collateral. Financing leases are placed on non-
41
accrual status when we determine that the collectability of contractual amounts is not reasonably assured. If on non-accrual status, we generally account for the financing lease on a cash basis, in which income is recognized only upon receipt of cash.
Loans: Loans consist of mortgage loans, working capital loans, and other loans. Mortgage loans are collateralized by interests in real property. Working capital and other loans are generally collateralized by interests in receivables and corporate and individual guarantees. We record loans at cost. Like our financing lease receivables, we are using ASU 2016-13 to establish credit loss reserves on all outstanding loans based on historical credit losses of similar instruments. Such credit loss reserves, including the underlying assumptions, are reviewed and adjusted quarterly. If a loan’s performance worsens and foreclosure is deemed probable for our collateral-based loans (after considering the borrower’s overall financial condition as described above for leases), we will adjust the allowance for expected credit losses based on the current fair value of such collateral at the time the loan is deemed uncollectible. If the loan is not collateralized, the loan will be written-off once it is determined that such loan is no longer collectible. Interest receivables on loans are excluded from ASU 2016-13, and we assess their collectability similar to how we assess collectability for interest receivables on financing leases described above.
Investments in Real Estate: We maintain our investments in real estate at cost, and we capitalize improvements and replacements when they extend the useful life or improve the efficiency of the asset. While our tenants are generally responsible for all operating costs at a facility, to the extent that we incur costs of repairs and maintenance, we expense those costs as incurred. We compute depreciation using the straight-line method over the weighted-average useful life of approximately 35.8 years for buildings and improvements.
When circumstances indicate a possible impairment of the value of our real estate investments, we review the recoverability of the facility’s carrying value. The review of the recoverability is generally based on our estimate of the future undiscounted cash flows from the facility’s use and eventual disposition. Our forecast of these cash flows considers factors such as expected future operating income, market and other applicable trends, and residual value, as well as the effects of leasing demand, competition, and other factors. If impairment exists due to the inability to recover the carrying value of a facility on an undiscounted basis, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair value of the facility. In making estimates of fair value for purposes of impairment assessments, we will look to a number of sources including independent appraisals, available broker data, or our internal data from recent transactions involving similar properties in similar markets. We do not believe that any of our facilities were impaired at December 31, 2021; however, given the highly specialized aspects of our properties, no assurance can be given that future impairment charges will not be taken.
Acquired Real Estate Purchase Price Allocation: For properties acquired for operating leasing purposes, we currently account for such acquisitions based on asset acquisition accounting rules. Under this accounting method, we allocate the purchase price of acquired properties to net tangible and identified intangible assets acquired based on their relative fair values. In making estimates of fair value for purposes of allocating purchase prices of acquired real estate, we may utilize a number of sources, including available real estate broker data, independent appraisals that may be obtained in connection with the acquisition or financing of the respective property, internal data from previous acquisitions or developments, and other market data, including market comparables for significant assumptions such as market rental, capitalization, and discount rates. We also consider information obtained about each property as a result of our pre-acquisition due diligence, marketing, and leasing activities in estimating the fair value of the tangible and intangible assets acquired.
We record above-market and below-market in-place lease values, if any, for the facilities we own which are based on the present value of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining non-cancelable term of the lease. We amortize any resulting capitalized above-market lease values as a reduction of rental income over the lease term. We amortize any resulting capitalized below-market lease values as an increase to rental income over the lease term. Because our strategy to a large degree involves the origination and acquisition of long-term lease arrangements at market rates with independent parties, we do not expect the above-market or below-market in-place lease values to be significant for many of our transactions.
We measure the aggregate value of other lease intangible assets to be acquired based on the difference between (i) the property valued with new or in-place leases adjusted to market rental rates and (ii) the property valued as if vacant when acquired. Management’s estimates of value are made using methods similar to those used by independent appraisers (e.g., discounted cash flow analysis). Factors considered by management in our analysis include an estimate of carrying costs during hypothetical expected lease-up periods, considering current market conditions, and costs to execute similar leases. We also consider information obtained about each targeted facility as a result of our pre-acquisition due diligence, marketing, and leasing activities in estimating the fair value of the intangible assets acquired. In estimating carrying costs, management includes real estate taxes, insurance, and other operating expenses, and estimates of lost rentals at market rates during the expected lease-up periods, which we expect to be about six months (based on experience) but can be longer depending on specific local market conditions. Management also estimates costs to execute similar leases including leasing commissions, legal costs, and other related expenses to the extent that such costs are not already incurred in connection with a new lease origination.
42
Other intangible assets acquired may include customer relationship intangible values, which are based on management’s evaluation of the specific characteristics of each prospective tenant’s lease and our overall relationship with that tenant. Characteristics to be considered by management in allocating these values include the nature and extent of our existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality, and expectations of lease renewals, including those existing under the terms of the lease agreement, among other factors. At December 31, 2021, we have not assigned any value to customer relationship intangibles.
We amortize the value of lease intangibles to expense over the term of the respective leases, which have a weighted-average useful life of 24.9 years at December 31, 2021. If a lease is terminated early, the unamortized portion of the lease intangible is charged to expense.
Fair Value Option Election: We elected to account for certain investments using the fair value option method, which means we mark these investments to fair market value on a recurring basis. At December 31, 2021, the amount of investments recorded using the fair value option were approximately $550 million made up of loans and equity investments. Our loans are recorded at fair value based on Level 2 inputs by discounting the estimated cash flows using the market rates which similar loans would be made to borrowers with similar credit ratings and the same remaining maturities.
For our equity investment, fair value is determined based on Level 3 inputs, by using a discounted cash flow model, which required significant estimates of our investee such as projected revenue and expenses and appropriate consideration of the underlying risk profile of the forecasted assumptions associated with the investee. We classified the equity investment as Level 3, as we used certain unobservable inputs to the valuation methodology that were significant to the fair value measurement, and the valuation required management judgment due to the absence of quoted market prices. For the cash flow model, our observable inputs included use of a capitalization rate, discount rate (which was based on a weighted average cost of capital), and market interest rates, and our unobservable input included an adjustment for a marketability discount (“DLOM”) on our equity investment of 40%. In regards to the underlying projection of revenues and expenses used in the discounted cash flow model, such projections were provided by the investees. However, we modified such projections (including underlying assumptions used) as needed based on our review and analysis of their historical results, meetings with key members of management, and our understanding of trends and developments within the healthcare industry. In arriving at the DLOM, we started with a DLOM range based on the results of studies supporting valuation discounts for other transactions or structures without a public market. To select the appropriate DLOM within the range, we then considered many qualitative factors including the percent of control, the nature of the underlying investee’s business along with our rights as an investor pursuant to the operating agreement, the size of investment, expected holding period, number of shareholders, access to the capital marketplace, etc. See Note 10 to Item 8 of this Annual Report on Form 10-K for additional details.
Principles of Consolidation: Property holding entities and other subsidiaries of which we own 100% of the equity or have a controlling financial interest evidenced by ownership of a majority voting interest are consolidated. All inter-company balances and transactions are eliminated. For entities in which we own less than 100% of the equity interest, we consolidate the property if we have the direct or indirect ability to control the entities’ activities based upon the terms of the respective entities’ ownership agreements. For these entities, we record a non-controlling interest representing equity held by non-controlling interests.
We continually evaluate all of our transactions and investments to determine if they represent variable interests in a variable interest entity. If we determine that we have a variable interest in a variable interest entity, we then evaluate if we are the primary beneficiary of the variable interest entity. The evaluation is a qualitative assessment as to whether we have the ability to direct the activities of a variable interest entity that most significantly impact the entity’s economic performance. We consolidate each variable interest entity in which we, by virtue of or transactions with our investments in the entity, are considered to be the primary beneficiary. At December 31, 2021 and 2020, we determined that we were not the primary beneficiary of any variable interest entity in which we hold a variable interest because we do not control the activities (such as the day-to-day operations) that most significantly impact the economic performance of these entities.
Liquidity and Capital Resources
Our typical sources of cash include our monthly rent and interest receipts, distributions from our real estate joint venture agreements, borrowings under our revolving credit facility, public issuances of debt and equity securities, and proceeds from bank debt, asset dispositions (either one-off or group asset sales through joint venture transactions), and principal payments on loans. Our primary uses of cash include dividend distributions, debt service (including principal and interest), new investments (including acquisitions, developments, or capital improvement projects), loan advances, property expenses, and general and administrative expenses.
Absent our requirements to make distributions to maintain our REIT qualification (as more fully described in Note 5 within Item 8 of this Annual Report on Form 10-K) and our current contractual commitments discussed later, we do not have any material off-balance sheet arrangements that we expect would materially affect our liquidity and capital resources.
43
See below for highlights of our sources and uses of cash for the past two years:
2021 Cash Flow Activity
We generated cash of $812 million from operating activities during 2021, primarily consisting of rent and interest from mortgage and other loans. We used these operating cash flows to fund our dividends of $643 million and certain investing activities.
In regards to investing and financing activities in 2021, we did the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| a) | Invested approximately $4.0 billion in hospital real estate, representing over 65 facilities across five countries, headlined by the £800 million Priory acquisition of 35 properties in January 2021; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| b) | Funded $415.9 million of development, capital addition, and other projects; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| c) | Issued 16.3 million shares of common stock under our at-the-market equity offering program, resulting in net proceeds of approximately $340 million; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| d) | Completed an underwritten public offering of 36.8 million shares, resulting in net proceeds of $711 million; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| e) | Amended and extended our unsecured revolving (with a balance of $730 million at December 31, 2021) and term loan facility; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| f) | Entered into a $900 million interim credit facility on January 15, 2021, of which we borrowed £500 million. This facility was paid off and terminated on March 26, 2021, after the completion of an £850 million unsecured notes offering on March 24, 2021 that was issued in two tranches; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| g) | Received $11 million from Steward as a return of capital distribution; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| h) | Entered into a $1 billion interim credit facility in July 2021 (“July 2021 Interim Credit Facility”) to fund new investments and have an outstanding balance of $827 million at February 18, 2022; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| i) | Completed a €500 million, 0.993% senior unsecured notes offering on October 6, 2021, using proceeds to pay off €500 million of senior unsecured notes with an interest rate of 4.000% on October 22, 2021; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| j) | Received approximately $0.5 billion in loan principal repayments; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| k) | Sold 16 facilities and an ancillary property generating net proceeds of $246 million. |
On August 28, 2021, we entered into a definitive agreement with MAM to form a partnership, whereby they will acquire a 50% interest in a portfolio of eight facilities (See Note 3 to Item 8 of this Annual Report on Form 10-K for additional details). With this transaction, which we believe will be completed in the 2022 first quarter, we expect to receive proceeds of approximately $1.3 billion, which we plan to use to pay off the July 2021 Interim Credit Facility with the remaining proceeds used to reduce the balance on our revolving credit facility.
2020 Cash Flow Activity
We generated cash of $617.6 million from operating activities during 2020, primarily consisting of rent and interest from mortgage and other loans. We used these operating cash flows to fund our dividends of $568 million and certain investing activities.
In regards to investing and financing activities in 2020, we did the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| a) | Invested $3.6 billion in real estate assets and other loans, net of $835 million in mortgage loan conversions, representing over 40 facilities across five countries, headlined by the £1.5 billion Circle acquisition of 30 properties in January 2020; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| b) | Funded $167.2 million of development, capital addition, and other projects; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| c) | Issued 21.0 million shares of common stock under our at-the-market equity offering program, resulting in net proceeds of approximately $411 million; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| d) | Closed on a £700 million British pound sterling term loan to help fund the Circle acquisition in January 2020; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| e) | Received approximately $1.3 billion in loan principal repayments; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| f) | Sold 15 facilities generating net proceeds of $94 million; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| g) | Completed a $1.3 billion, 3.5% senior unsecured notes offering on December 4, 2020, using proceeds to pay off $800 million of senior unsecured notes with a weighted-average interest rate of 6%. |
Debt Restrictions and REIT Requirements
Our debt facilities impose certain restrictions on us, including, but not limited to, restrictions on our ability to: incur debt; create or incur liens; provide guarantees in respect of obligations of any other entity; make redemptions and repurchases of our capital stock; prepay, redeem, or repurchase debt; engage in mergers or consolidations; enter into affiliated transactions; dispose of real estate or
44
other assets; and change our business. In addition, the credit agreement governing our Credit Facility limits the amount of dividends we can pay to 95% of NAFFO, as defined in the agreements, on a rolling four quarter basis. The indentures governing our senior unsecured notes also limit the amount of dividends we can pay based on the sum of 95% of funds from operations, proceeds of equity issuances, and certain other net cash proceeds. Finally, our senior unsecured notes require us to maintain total unencumbered assets (as defined in the related indenture) of not less than 150% of our unsecured indebtedness.
In addition to these restrictions, the Credit Facility contains customary financial and operating covenants, including covenants relating to our total leverage ratio, fixed charge coverage ratio, secured leverage ratio, unsecured leverage ratio, consolidated adjusted net worth, and unsecured interest coverage ratio. This facility also contains customary events of default, including among others, nonpayment of principal or interest, material inaccuracy of representations, and failure to comply with our covenants. If an event of default occurs and is continuing under the facility, the entire outstanding balance may become immediately due and payable. At December 31, 2021, we were in compliance with all such financial and operating covenants.
In order for us to continue to qualify as a REIT we are required to distribute annual dividends equal to a minimum of 90% of our REIT taxable income, computed without regard to the dividends paid deduction and our net capital gains. See section titled “Distribution Policy” within this Item 7 of this Annual Report on Form 10-K for further information on our dividend policy along with the historical dividends paid on a per share basis.
Short-term Liquidity Requirements:
As of February 18, 2022, our liquidity approximates $1.0 billion. We believe this liquidity along with our current monthly cash receipts from rent and loan interest, regular distributions from our joint venture arrangements, and expected cash proceeds from the Macquarie Transaction of approximately $1.3 billion (as described in Note 3 to Item 8 of this Annual Report on Form 10-K) is sufficient to fund our operations, dividends in order to comply with REIT requirements, our current firm commitments (capital expenditures and expected funding requirements on development projects), and debt service obligations for the next twelve months (including contractual interest payments and the repayment of the $827 million principal balance outstanding on the July 2021 Interim Credit Facility). We expect that other capital recycling transactions (that could include sales of single facilities) will further improve our liquidity and our leverage ratio, although no assurances can be given that our capital recycling efforts (including the closing of the Macquarie Transaction) will be successful.
Long-term Liquidity Requirements:
As of February 18, 2022, our liquidity approximates $1.0 billion. We believe that our liquidity, along with our current monthly cash receipts from rent and loan interest, regular distributions from our joint venture arrangements, and expected cash proceeds from the Macquarie Transaction of approximately $1.3 billion, is sufficient to fund our operations, debt and interest obligations (including repayment of the July 2021 Interim Credit Facility), our firm commitments, and dividends in order to comply with REIT requirements for the foreseeable future.
However, in order to make additional investments, to fund other debt maturities coming due in 2023 and beyond (as outlined below in our commitment schedule), or to strategically refinance any existing debt in order to reduce interest rates, or to further improve our leverage ratios, we may need to access one or a combination of the following sources of capital:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | strategic property sales or joint ventures; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | sale of equity securities; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | new bank term loans; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | new USD, EUR, or GBP denominated debt securities, including senior unsecured notes; and/or |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | new secured loans on real estate. |
However, there is no assurance that conditions will be favorable for such possible transactions (particularly in light of the ongoing COVID-19 pandemic) or that our plans will be successful.
45
Contractual Commitments
The following table summarizes known material contractual commitments including debt service commitments (principal and interest payments) as of February 18, 2022 (amounts in thousands):
| 2022 | 2023 | 2024 | 2025 | 2026 | Thereafter | Total | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Senior unsecured notes(1) | $ | 252,385 | $ | 828,380 | $ | 270,959 | $ | 837,059 | $ | 1,997,686 | $ | 5,414,993 | $ | 9,601,462 | |||||||||||||
| Revolving credit facility(2) | 11,883 | 13,667 | 781,139 | — | — | — | 806,689 | ||||||||||||||||||||
| Term loan | 3,163 | 3,163 | 3,172 | 3,163 | 200,277 | — | 212,938 | ||||||||||||||||||||
| Australian term loan facility(1) | 21,099 | 21,099 | 869,564 | — | — | — | 911,762 | ||||||||||||||||||||
| British pound sterling term loan(1) | 18,795 | 18,795 | 18,846 | 952,002 | — | — | 1,008,438 | ||||||||||||||||||||
| Interim credit facility | 831,674 | — | — | — | — | — | 831,674 | ||||||||||||||||||||
| Operating lease commitments(1)(3) | 6,829 | 7,940 | 7,119 | 6,495 | 6,003 | 247,265 | 281,651 | ||||||||||||||||||||
| Purchase obligations(1)(4) | 205,652 | 245,706 | 98,305 | 63,830 | 42,587 | 125,474 | 781,554 | ||||||||||||||||||||
| Totals | $ | 1,351,480 | $ | 1,138,750 | $ | 2,049,104 | $ | 1,862,549 | $ | 2,246,553 | $ | 5,787,732 | $ | 14,436,168 |
| Column 1 | Column 2 |
|---|---|
| (1) | We used the exchange rates at February 18, 2022 in preparing this table. |
| Column 1 | Column 2 |
|---|---|
| (2) | As of February 18, 2022, we have a $1.3 billion revolving credit facility. This table assumes the balance outstanding under the revolver (which was $780 million as of February 18, 2022) and interest rate in effect at February 18, 2022 remain in effect through maturity. |
| Column 1 | Column 2 |
|---|---|
| (3) | Much of our contractual obligations to make operating lease payments are related to ground leases for which we are reimbursed by our tenants along with corporate office and equipment leases. |
| Column 1 | Column 2 |
|---|---|
| (4) | Includes approximately $133.7 million of future expenditures related to development projects and $478.3 million of future expenditures on committed capital improvement projects. |
Results of Operations
Our operating results may vary significantly from year-to-year due to a variety of reasons including acquisitions made during the year, incremental revenues and expenses from acquisitions made in the prior year, revenues and expenses from completed development properties, property disposals, annual escalation provisions, foreign currency exchange rate changes, new or amended debt agreements, issuances of shares through an equity offering, impact from accounting changes, etc. Thus, our operating results for the current year are not necessarily indicative of the results that may be expected in future years.
Year Ended December 31, 2021 Compared to the Year Ended December 31, 2020
Net income for the year ended December 31, 2021, was $656.0 million compared to net income of $431.5 million for the year ended December 31, 2020. This 52% increase in net income is primarily due to incremental revenue from new investments made in 2020 and 2021 and over $52 million from gains on sales of real estate in 2021 compared to approximately $20 million of real estate impairments/losses in 2020, partially offset by higher interest expense (from additional debt to partially finance these new investments), depreciation expense and general and administrative costs due to the growth of the company, along with approximately $43 million of income tax expense charged in 2021, related to the increase in corporate tax rates in the United Kingdom. Normalized FFO, after adjusting for certain items (as more fully described in the section titled “Non-GAAP Financial Measures” in this Item 7 of this Annual Report on Form 10-K), was $1.0 billion for 2021, as compared to $831.2 million for 2020. Similar to net income, this 25% increase in Normalized FFO is primarily due to incremental revenue from new investments in 2020 and 2021.
A comparison of revenues for the years ended December 31, 2021 and 2020 is as follows (dollar amounts in thousands):
| 2021 | 2020 | Change | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rent billed | $ | 931,942 | 60.4 | % | $ | 741,311 | 59.4 | % | $ | 190,631 | ||||||||||
| Straight-line rent | 241,433 | 15.6 | % | 158,881 | 12.7 | % | 82,552 | |||||||||||||
| Income from financing leases | 202,599 | 13.1 | % | 206,550 | 16.5 | % | (3,951 | ) | ||||||||||||
| Interest and other income | 168,695 | 10.9 | % | 142,496 | 11.4 | % | 26,199 | |||||||||||||
| Total revenues | $ | 1,544,669 | 100.0 | % | $ | 1,249,238 | 100.0 | % | $ | 295,431 |
Our total revenues for 2021 are up $295.4 million or 24% over the prior year. This increase is made up of the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Operating lease revenue (includes rent billed and straight-line rent) — up $273.2 million over the prior year of which approximately $188.9 million is incremental revenue from acquisitions made in 2020 and 2021 (including $51.4 million from the two Steward properties in Utah that were acquired from proceeds of the mortgage loan conversions in the third quarter of 2020 and $48.7 million from the Priory transaction as described in Note 3 to Item 8 of this Annual Report on Form 10-K), $16.8 million is from more straight-line rent write-offs in 2020, $19.7 million is due to the Circle lease |
46
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| amendment in the second quarter of 2020 (as described in Note 3 to Item 8 of this Annual Report on Form 10-K), $21.1 million is from the reclassification of properties from deferred financing leases to operating leases due to certain lease modifications in the fourth quarter of 2020, $7.7 million is from the commencement of rent on three development properties, $11.2 million is from capital additions in 2021, and approximately $19.0 million is from favorable foreign currency fluctuations. This increase is partially offset by lower revenues from disposals and properties vacated. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Income from financing leases — down $4.0 million compared to 2020 due to the impact from the reclassification of properties from deferred financing leases to operating leases due to certain lease modifications in the fourth quarter of 2020, partially offset by revenue from new financing leases in the 2020 fourth quarter as part of the conversion of Ernest Health, Inc. (“Ernest”) mortgage loans to fee simple asset ownership. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Interest and other income — up $26.2 million from the prior year due to the following: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Interest from loans — up $12.1 million over the prior year due to $84.8 million of incremental revenue earned on loan investments in 2020 and 2021, including $41.6 million earned on the two loans made to Priory in 2021 (see Note 3 to Item 8 of this Annual Report on Form 10-K for further details including when loans were repaid) and $16.4 million from the loans made to the international joint venture and for three Colombia properties in 2020, along with $0.7 million from favorable foreign currency fluctuations. This increase is partially offset by $30.6 million of lower interest revenue related to Steward mortgage loans converted to fee simple assets in the third quarter of 2020, $12.0 million of lower interest revenue related to Ernest mortgage loans converted to fee simple assets in the fourth quarter of 2020, and $30.7 million is from the repayment of Prime loans in the fourth quarter of 2020. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Other income — up $14.1 million from the prior year as we received more direct reimbursements from our tenants for ground lease, property taxes, and insurance. |
Interest expense for 2021 and 2020 totaled $367.4 million and $328.7 million, respectively. This increase is primarily related to new debt issuances in 2020 and 2021, as our weighted-average interest rate year-over-year has decreased from 3.9% in 2020 to 3.3% in 2021.
Real estate depreciation and amortization during 2021 increased to $321.2 million from $264.2 million in 2020 due to new investments made in 2020 and 2021.
Property-related expenses for 2021 increased to $39.1 million, compared to $24.9 million in 2020. Of the property expenses in 2021 and 2020, approximately $28 million and $14 million, respectively, represents costs that were reimbursed by our tenants and included in the “Interest and other income” line on our consolidated statements of net income.
As a percentage of revenue, general and administrative expenses represent 9.4% for 2021, a decline from the 10.5% in the prior year. On a dollar basis, general and administrative expenses totaled $145.6 million for 2021, which is a $14.0 million increase from 2020 and reflective of the growth of the company, in particular our continued international expansion.
During the year ended December 31, 2021, we disposed of 16 properties and one ancillary property resulting in a net gain of $52.5 million. In comparison, we sold nine properties and six ancillary properties in 2020 for a net loss of $2.8 million. In addition, we made a $19.0 million adjustment to lower the carrying value of the real estate on certain Adeptus Health, Inc. (“Adeptus”) properties and one Alecto Healthcare Services LLC (“Alecto”) facility in 2020 (see Note 3 to Item 8 of this Annual Report on Form 10-K for further details).
Earnings from equity interests was $28.5 million for 2021, up $8.1 million from 2020, primarily due to $5.8 million more income generated on our equity investment in Infracore, which we increased our ownership in during the 2020 fourth quarter.
Debt refinancing and unutilized financing costs were $27.7 million in 2021 as a result of the early termination of our 4.000% Senior Unsecured Notes due 2022 in the fourth quarter of 2021, the early termination of our January 2021 Interim Credit Facility, and the amendment to our Credit Facility in the first quarter of 2021 (see Note 4 to Item 8 of this Annual Report on Form 10-K for further details). In 2020, these costs were $28.2 million due to the redemption premiums and accelerated amortization of deferred debt issuance cost incurred as a result of the prepayment of our $800 million senior unsecured notes in the fourth quarter of 2020.
In 2021, we recorded a favorable non-cash fair value adjustment of $8.2 million to mark our investment in Aevis Victoria SA stock to market. This adjustment (reflected in the “Other” line of our consolidated statements of net income) was a $5.8 million unfavorable adjustment in 2020, primarily due to the decline of this stock due to the COVID-19 pandemic.
In the 2021 fourth quarter, we realized approximately $40 million in net gains on the sale of investments in operators (two of which were in Europe). These gains were recorded in the “Other” line of our consolidated statements of net income and almost
47
entirely offset by the impairment on our investment in Watsonville, as described in Note 3 to Item 8 of this Annual Report on Form 10-K.
Income tax expense includes U.S. federal and state income taxes on our TRS entities, as well as non-U.S. income based or withholding taxes on certain investments located in jurisdictions outside the U.S. The $73.9 million income tax expense for 2021 is primarily based on the income generated by our investments in the United Kingdom, Colombia, and Australia, including a one-time adjustment to our net deferred tax liabilities of approximately $43 million to reflect an increase in the United Kingdom corporate tax rate from 19% to 25% in the second quarter of 2021. In comparison, we incurred a $31.1 million income tax expense in 2020 from income generated by our investments in the United Kingdom and Australia, including tax adjustments of $9 million to reflect corporate tax rate changes in the United Kingdom and elsewhere. Excluding the one-time adjustments for the increase in tax rates, the increase in income tax expense is primarily related to higher foreign taxable income earned as a result of investments made in 2020 and 2021. For more detailed information, see Note 5 to Item 8 of this Annual Report on Form 10-K.
We utilize the asset and liability method of accounting for income taxes. Deferred tax assets are recorded to the extent we believe these assets will more likely than not be realized. In making such determination, all available positive and negative evidence is considered, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax planning strategies, and recent financial performance. Based upon our review of all positive and negative evidence, including our three-year cumulative pre-tax book loss position in certain entities, we concluded that a valuation allowance of approximately $62 million should be reflected against certain of our international and domestic net deferred tax assets at December 31, 2021. In the future, if we determine that it is more likely than not that we will realize our net deferred tax assets, we will reverse the applicable portion of the valuation allowance, recognize an income tax benefit in the period in which such determination is made, and incur higher income taxes in future periods as income is earned. For more detailed information, see Note 5 to Item 8 of this Annual Report on Form 10-K.
Non-GAAP Financial Measures
We consider non-GAAP financial measures to be useful supplemental measures of our operating performance. A non-GAAP financial measure is a measure of financial performance, financial position, or cash flows that excludes or includes amounts that are not so excluded from or included in the most directly comparable measure calculated and presented in accordance with GAAP. Described below are the non-GAAP financial measures used by management to evaluate our operating performance and that we consider most useful to investors, together with reconciliations of these measures to the most directly comparable GAAP measures.
Funds From Operations and Normalized Funds From Operations
Investors and analysts following the real estate industry utilize funds from operations, or FFO, as a supplemental performance measure. FFO, reflecting the assumption that real estate asset values rise or fall with market conditions, principally adjusts for the effects of GAAP depreciation and amortization of real estate assets, which assumes that the value of real estate diminishes predictably over time. We compute FFO in accordance with the definition provided by the National Association of Real Estate Investment Trusts, or Nareit, which represents net income (loss) (computed in accordance with GAAP), excluding gains (losses) on sales of real estate and impairment charges on real estate assets, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.
In addition to presenting FFO in accordance with the Nareit definition, we disclose normalized FFO, which adjusts FFO for items that relate to unanticipated or non-core events or activities or accounting changes that, if not noted, would make comparison to prior period results and market expectations less meaningful to investors and analysts.
We believe that the use of FFO, combined with the required GAAP presentations, improves the understanding of our operating results among investors and the use of normalized FFO makes comparisons of our operating results with prior periods and other companies more meaningful. While FFO and normalized FFO are relevant and widely used supplemental measures of operating and financial performance of REITs, they should not be viewed as a substitute measure of our operating performance since the measures do not reflect either depreciation and amortization costs or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties, which can be significant economic costs that could materially impact our results of operations. FFO and normalized FFO should not be considered an alternative to net income (loss) (computed in accordance with GAAP) as indicators of our financial performance or to cash flow from operating activities (computed in accordance with GAAP) as an indicator of our liquidity.
48
The following table presents a reconciliation of net income attributable to MPT common stockholders to FFO and Normalized FFO for the years ended December 31, 2021 and 2020 (amounts in thousands except per share data):
| For the Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| FFO Information | ||||||||
| Net income attributable to MPT common stockholders | $ | 656,021 | $ | 431,450 | ||||
| Participating securities’ share in earnings | (2,161 | ) | (2,105 | ) | ||||
| Net income, less participating securities’ share in earnings | $ | 653,860 | $ | 429,345 | ||||
| Depreciation and amortization | 374,599 | 306,493 | ||||||
| (Gain) loss on sale of real estate | (52,471 | ) | 2,833 | |||||
| Real estate impairment charges | — | 19,006 | ||||||
| Funds from operations | $ | 975,988 | $ | 757,677 | ||||
| Write-off (recovery) of straight-line rent and other | (2,271 | ) | 26,415 | |||||
| Non-cash fair value adjustments | (8,193 | ) | 9,642 | |||||
| Tax rate and other changes | 42,746 | 9,295 | ||||||
| Debt refinancing and unutilized financing costs | 27,650 | 28,180 | ||||||
| Normalized funds from operations | $ | 1,035,920 | $ | 831,209 | ||||
| Per diluted share data | ||||||||
| Net income, less participating securities’ share in earnings | $ | 1.11 | $ | 0.81 | ||||
| Depreciation and amortization | 0.63 | 0.57 | ||||||
| (Gain) loss on sale of real estate | (0.09 | ) | 0.01 | |||||
| Real estate impairment charges | — | 0.04 | ||||||
| Funds from operations | $ | 1.65 | $ | 1.43 | ||||
| Write-off (recovery) of straight-line rent and other | — | 0.05 | ||||||
| Non-cash fair value adjustments | (0.01 | ) | 0.02 | |||||
| Tax rate and other changes | 0.07 | 0.02 | ||||||
| Debt refinancing and unutilized financing costs | 0.04 | 0.05 | ||||||
| Normalized funds from operations | $ | 1.75 | $ | 1.57 |
Pro Forma Gross Assets
Pro forma gross assets is total assets before accumulated depreciation/amortization (adjusted for our unconsolidated joint ventures) and assumes all real estate commitments on new investments and unfunded amounts on development deals and commenced capital improvement projects as of the applicable reporting periods are fully funded, and assumes cash on hand at period-end and cash generated from or to be generated from financing activities subsequent to period-end are used in these transactions. We believe total pro forma gross assets is useful to investors as it provides a more current view of our portfolio and allows for a better understanding of our concentration levels as our commitments close and our other commitments are fully funded. The following table presents a reconciliation of total assets to total pro forma gross assets (in thousands):
| As of December 31, 2021 | As of December 31, 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Total assets | $ | 20,519,801 | $ | 16,829,014 | ||||
| Add: | ||||||||
| Real estate commitments on new investments(1) | — | 1,901,087 | ||||||
| Unfunded amounts on development deals and commenced capital improvement projects(2) | 480,132 | 166,258 | ||||||
| Accumulated depreciation and amortization | 993,100 | 833,529 | ||||||
| Incremental gross assets of our joint ventures and other(3) | 1,713,603 | 1,287,077 | ||||||
| Less: | ||||||||
| Cash used for funding the transactions above(4) | (1,377,299 | ) | (587,384 | ) | ||||
| Total pro forma gross assets | $ | 22,329,337 | $ | 20,429,581 |
| Column 1 | Column 2 |
|---|---|
| (1) | The 2020 column reflects investments made in 2021, including the Priory transaction that was funded on January 19, 2021. |
| Column 1 | Column 2 |
|---|---|
| (2) | Includes $163.6 million and $65.5 million of unfunded amounts on ongoing development projects and $316.5 million and $100.8 million of unfunded amounts on capital improvement projects, as of December 31, 2021 and 2020, respectively. |
| Column 1 | Column 2 |
|---|---|
| (3) | Adjustment to reflect our share of our joint ventures’ gross assets. |
| Column 1 | Column 2 |
|---|---|
| (4) | Includes cash available on-hand plus cash generated or to be generated from activities subsequent to period-end such as loan repayments, issuances of debt or equity, or dispositions (including the Macquarie Transaction discussed in Note 3 to Item 8 of this Annual Report on Form 10-K), if any. |
49
Adjusted Revenues
Adjusted revenues are total revenues adjusted for our pro rata portion of similar revenues in our real estate joint venture arrangements. We believe adjusted revenues are useful to investors as it provides a more complete view of revenues across all of our investments and allows for better understanding of our revenue concentration. The following table presents a reconciliation of total revenues to total adjusted revenues (in thousands):
| For the Years Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Total revenues | $ | 1,544,669 | $ | 1,249,238 | |||
| Revenues from real estate properties owned through joint venture arrangements | 131,013 | 105,758 | |||||
| Total adjusted revenues | $ | 1,675,682 | $ | 1,354,996 |
Distribution Policy
We have elected to be taxed as a REIT commencing with our taxable year that began on April 6, 2004 and ended on December 31, 2004. To qualify as a REIT, we must meet a number of organizational and operational requirements, including a requirement that we distribute at least 90% of our REIT taxable income, excluding net capital gain, to our stockholders. It is our current intention to comply with these requirements and maintain such status going forward.
The table below is a summary of our distributions declared for the three year period ended December 31, 2021:
| Declaration Date | Record Date | Date of Distribution | Distribution per Share | ||||
|---|---|---|---|---|---|---|---|
| November 11, 2021 | December 9, 2021 | January 13, 2022 | $ | 0.28 | |||
| August 19, 2021 | September 16, 2021 | October 14, 2021 | $ | 0.28 | |||
| May 26, 2021 | June 17, 2021 | July 8, 2021 | $ | 0.28 | |||
| February 18, 2021 | March 18, 2021 | April 8, 2021 | $ | 0.28 | |||
| November 12, 2020 | December 10, 2020 | January 7, 2021 | $ | 0.27 | |||
| August 13, 2020 | September 10, 2020 | October 8, 2020 | $ | 0.27 | |||
| May 21, 2020 | June 18, 2020 | July 16, 2020 | $ | 0.27 | |||
| February 14, 2020 | March 12, 2020 | April 9, 2020 | $ | 0.27 | |||
| November 21, 2019 | December 12, 2019 | January 9, 2020 | $ | 0.26 | |||
| August 15, 2019 | September 12, 2019 | October 10, 2019 | $ | 0.26 | |||
| May 23, 2019 | June 13, 2019 | July 11, 2019 | $ | 0.25 | |||
| February 14, 2019 | March 14, 2019 | April 11, 2019 | $ | 0.25 |
On February 17, 2022, we announced that our Board of Directors declared a regular quarterly cash dividend of $0.29 per share of common stock to be paid on April 14, 2022, to stockholders of record on March 17, 2022.
We intend to pay to our stockholders, within the time periods prescribed by the Code, all or substantially all of our annual taxable income, including taxable gains from the sale of real estate and recognized gains on the sale of securities. It is our policy to make sufficient cash distributions to stockholders in order for us to maintain our status as a REIT under the Code and to avoid corporate income and excise taxes on undistributed income. However, our Credit Facility limits the amount of dividends we can pay — see Note 4 to our consolidated financial statements in Item 8 to this Annual Report on Form 10-K for further information.