FINANCIAL STATEMENTSINVESTMENTS IN UNCONSOLIDATED REAL ESTATE JOINT VENTURES(As of and for the three months ended December 31,
2024) (Unaudited) ($ amounts in thousands)Swiss Medical HM MEDIAN(B) (C) CommonSpirit(D) Policlinico di Monza(E) (F) Total MPT Pro Rata Share Network HospitalesGross real estate $ 1,843,219
$ 1,563,851 $ 1,264,657 $ 173,551 $ 350,554 $ 5,195,832 $ 2,576,995
Cash 35,433 2,934 48 11,507 2,010 51,932 26,440 Accumulated
depreciation and
amortization (271,610) (180,192) (35,213) (37,975) (524,990) (296,635)
Other assets
60,426 63,719 11,738 5,200 9,061 150,144 84,428Total Assets
$ 1,667,468 $ 1,450,312 $ 1,276,443 $ 155,045 $ 323,650 $ 4,872,918
$ 2,391,228Debt (third party) $ 677,252 $ 647,838 $ 770,000 $ $ 134,058
$ 2,229,148 $ 1,044,939 Other
liabilities 126,288 111,374 53,636 (139)
78,771 369,930 189,892(A)Equity and shareholder
loans 863,928 691,100 452,807 155,184 110,821 2,273,840 1,156,397Total
Liabilities and Equity $ 1,667,468 $ 1,450,312 $ 1,276,443 $ 155,045 $ 323,650
$ 4,872,918 $ 2,391,228MPT share of real estate joint venture 50% 70% 25% 50% 45%Total $ 431,964 $ 483,770 $
113,202 $ 77,592 $ 49,869 $ 1,156,397 Swiss Medical HM MEDIAN(B) (C) CommonSpirit(D) Policlinico di Monza(E) (F) Total MPT Pro Rata Share Network
HospitalesTotal revenues $ 32,962 $ 21,753 $ 24,141 $ 5,153 $ 3,783 $ 87,792
$ 42,035Other expenses (income):Property-related $ 623 $ 1,503 $ 43 $ 1,028 $ 65
$ 3,262 $ 1,917 Interest
13,101 3,821 13,163 525 30,610 12,759 Real estate depreciation and
amortization 11,154 10,453 1,022 2,015 24,644
14,312 General and
administrative 929 301 (49) 14 1,195 657 Fair value
adjustments 26,180 26,180 6,558 Non-controlling interest
expense (26) (26) (6) Income
taxes 4,379 813 297 5,489 2,893Total other
expenses (income) $ 30,186 $ 16,891 $ 39,360 $ 2,001 $ 2,916 $ 91,354
$ 39,090Net Income $ 2,776 $ 4,862 $ (15,219) $ 3,152 $
867 $ (3,562) $ 2,945 MPT share of real estate joint venture 50% 70% 25% 50% 45%Earnings (loss) from equity interests $ 1,388 $ 3,403
$ (3,812) $ 1,576 $ 390 $ 2,945 (G)(A) Includes a €309 million loan from both shareholders.(B) MPT managed joint venture of 71-owned German facilities that are fully leased.(C) Represents ownership in Infracore, which owns and leases 17 Switzerland facilities. We also have two Infracore facilities currently under development.(D) On
April 12, 2024, we closed a joint venture on five properties in Utah operated by CommonSpirit for which we hold a 25% interest accounted for under the equity method. We are recording our share of income on a quarterly lag basis. The joint
venture elected to apply specialized accounting and reporting for investment companies under Topic 946, which measures the underlying investments at fair value. For this quarter, our share of the joint ventures unfavorable fair value
adjustment was ($6.6) million, primarily related to the interest rate swap.(E) Represents ownership in eight Italian facilities that are fully leased. (F) Represents ownership in two Spanish facilities that are fully leased. (G) Excludes
amortization of equity investment costs.