Medical Properties Trust Inc
NYSE:MPW
Income Statement
Earnings Waterfall
Medical Properties Trust Inc
Revenue
|
871.8m
USD
|
Cost of Revenue
|
-35.6m
USD
|
Gross Profit
|
836.2m
USD
|
Operating Expenses
|
-754.9m
USD
|
Operating Income
|
81.3m
USD
|
Other Expenses
|
-639.4m
USD
|
Net Income
|
-558.1m
USD
|
Income Statement
Medical Properties Trust Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
241
N/A
|
257
+6%
|
276
+8%
|
297
+7%
|
313
+5%
|
336
+7%
|
359
+7%
|
393
+9%
|
442
+13%
|
481
+9%
|
507
+6%
|
519
+2%
|
541
+4%
|
563
+4%
|
603
+7%
|
653
+8%
|
705
+8%
|
753
+7%
|
789
+5%
|
809
+3%
|
785
-3%
|
760
-3%
|
751
-1%
|
778
+4%
|
854
+10%
|
968
+13%
|
1 067
+10%
|
1 172
+10%
|
1 249
+7%
|
1 318
+5%
|
1 408
+7%
|
1 469
+4%
|
1 545
+5%
|
1 592
+3%
|
1 610
+1%
|
1 572
-2%
|
1 543
-2%
|
1 483
-4%
|
1 420
-4%
|
1 375
-3%
|
872
-37%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(13)
|
(13)
|
(18)
|
(22)
|
(23)
|
(27)
|
(19)
|
(25)
|
(36)
|
(37)
|
(33)
|
(42)
|
(45)
|
(46)
|
(40)
|
(44)
|
(48)
|
(46)
|
(36)
|
|
Gross Profit |
239
N/A
|
254
+6%
|
274
+8%
|
295
+7%
|
311
+5%
|
334
+7%
|
357
+7%
|
389
+9%
|
438
+13%
|
477
+9%
|
503
+5%
|
517
+3%
|
538
+4%
|
559
+4%
|
600
+7%
|
648
+8%
|
699
+8%
|
747
+7%
|
781
+5%
|
800
+2%
|
775
-3%
|
752
-3%
|
737
-2%
|
765
+4%
|
836
+9%
|
946
+13%
|
1 044
+10%
|
1 145
+10%
|
1 230
+7%
|
1 293
+5%
|
1 372
+6%
|
1 432
+4%
|
1 512
+6%
|
1 550
+2%
|
1 566
+1%
|
1 526
-3%
|
1 503
-2%
|
1 439
-4%
|
1 373
-5%
|
1 329
-3%
|
836
-37%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(67)
|
(73)
|
(78)
|
(85)
|
(91)
|
(94)
|
(99)
|
(108)
|
(114)
|
(121)
|
(130)
|
(135)
|
(143)
|
(152)
|
(161)
|
(172)
|
(184)
|
(223)
|
(206)
|
(210)
|
(213)
|
(267)
|
(222)
|
(236)
|
(255)
|
(291)
|
(326)
|
(362)
|
(402)
|
(413)
|
(431)
|
(451)
|
(473)
|
(482)
|
(494)
|
(492)
|
(499)
|
(492)
|
(769)
|
(766)
|
(755)
|
|
Selling, General & Administrative |
(30)
|
(31)
|
(32)
|
(35)
|
(37)
|
(39)
|
(42)
|
(44)
|
(44)
|
(44)
|
(46)
|
(47)
|
(49)
|
(51)
|
(54)
|
(56)
|
(59)
|
(63)
|
(68)
|
(74)
|
(80)
|
(87)
|
(92)
|
(95)
|
(102)
|
(111)
|
(119)
|
(126)
|
(138)
|
(134)
|
(137)
|
(142)
|
(152)
|
(151)
|
(155)
|
(156)
|
(166)
|
(161)
|
(158)
|
(158)
|
(152)
|
|
Depreciation & Amortization |
(37)
|
(42)
|
(46)
|
(50)
|
(54)
|
(55)
|
(58)
|
(64)
|
(70)
|
(76)
|
(84)
|
(88)
|
(94)
|
(101)
|
(108)
|
(116)
|
(125)
|
(133)
|
(138)
|
(136)
|
(133)
|
(131)
|
(130)
|
(141)
|
(152)
|
(180)
|
(207)
|
(236)
|
(264)
|
(279)
|
(294)
|
(309)
|
(321)
|
(331)
|
(339)
|
(336)
|
(333)
|
(332)
|
(612)
|
(608)
|
(603)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
173
N/A
|
181
+5%
|
197
+8%
|
210
+7%
|
220
+5%
|
240
+9%
|
258
+7%
|
281
+9%
|
325
+15%
|
356
+10%
|
373
+5%
|
382
+2%
|
395
+4%
|
408
+3%
|
438
+7%
|
476
+9%
|
515
+8%
|
523
+2%
|
575
+10%
|
590
+3%
|
562
-5%
|
485
-14%
|
516
+6%
|
529
+3%
|
582
+10%
|
655
+13%
|
718
+10%
|
783
+9%
|
828
+6%
|
880
+6%
|
941
+7%
|
981
+4%
|
1 039
+6%
|
1 068
+3%
|
1 071
+0%
|
1 034
-3%
|
1 004
-3%
|
947
-6%
|
604
-36%
|
563
-7%
|
81
-86%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(64)
|
(70)
|
(80)
|
(90)
|
(92)
|
(98)
|
(99)
|
(108)
|
(122)
|
(138)
|
(154)
|
(182)
|
(182)
|
(188)
|
(184)
|
(166)
|
(199)
|
(206)
|
(227)
|
(241)
|
(223)
|
(213)
|
(203)
|
(211)
|
(228)
|
(258)
|
(285)
|
(296)
|
(337)
|
(341)
|
(351)
|
(362)
|
(367)
|
(368)
|
(356)
|
(346)
|
(318)
|
(321)
|
(341)
|
(360)
|
(397)
|
|
Non-Reccuring Items |
(20)
|
(40)
|
(70)
|
(71)
|
(77)
|
(62)
|
(55)
|
(75)
|
(61)
|
(54)
|
(40)
|
(18)
|
(54)
|
(57)
|
(56)
|
(61)
|
(30)
|
0
|
(16)
|
(10)
|
(49)
|
0
|
(49)
|
(48)
|
(21)
|
(40)
|
(40)
|
(40)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(268)
|
(358)
|
(358)
|
(362)
|
(377)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
61
|
61
|
69
|
52
|
7
|
7
|
2
|
26
|
673
|
719
|
718
|
694
|
47
|
42
|
43
|
40
|
39
|
(3)
|
(3)
|
(1)
|
9
|
53
|
503
|
521
|
580
|
537
|
85
|
69
|
0
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
1
|
6
|
10
|
12
|
9
|
1
|
(0)
|
(15)
|
(13)
|
(8)
|
(7)
|
15
|
12
|
7
|
6
|
(1)
|
2
|
28
|
6
|
(0)
|
(12)
|
6
|
8
|
|
Pre-Tax Income |
89
N/A
|
71
-20%
|
46
-36%
|
49
+7%
|
51
+4%
|
80
+57%
|
104
+29%
|
98
-6%
|
141
+45%
|
164
+16%
|
195
+19%
|
243
+25%
|
219
-10%
|
230
+5%
|
249
+8%
|
255
+3%
|
294
+15%
|
317
+8%
|
358
+13%
|
1 019
+185%
|
1 019
+0%
|
1 001
-2%
|
967
-3%
|
318
-67%
|
374
+17%
|
385
+3%
|
420
+9%
|
478
+14%
|
463
-3%
|
550
+19%
|
601
+9%
|
636
+6%
|
731
+15%
|
1 202
+64%
|
1 238
+3%
|
1 296
+5%
|
960
-26%
|
353
-63%
|
(38)
N/A
|
(152)
-296%
|
(687)
-352%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
7
|
6
|
7
|
7
|
(3)
|
(3)
|
(5)
|
(7)
|
(1)
|
3
|
4
|
7
|
3
|
(4)
|
(9)
|
(26)
|
(31)
|
(35)
|
(81)
|
(75)
|
(74)
|
(77)
|
(38)
|
(46)
|
(56)
|
(48)
|
111
|
119
|
131
|
|
Income from Continuing Operations |
89
|
70
|
45
|
48
|
51
|
80
|
102
|
97
|
140
|
162
|
194
|
241
|
226
|
236
|
256
|
262
|
291
|
314
|
352
|
1 012
|
1 019
|
1 004
|
972
|
325
|
376
|
381
|
411
|
452
|
432
|
515
|
520
|
560
|
657
|
1 125
|
1 200
|
1 251
|
904
|
305
|
72
|
(33)
|
(556)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
96
N/A
|
77
-20%
|
50
-36%
|
53
+6%
|
50
-6%
|
78
+58%
|
101
+29%
|
95
-6%
|
139
+46%
|
161
+16%
|
192
+20%
|
240
+25%
|
225
-6%
|
235
+4%
|
254
+8%
|
260
+2%
|
288
+11%
|
311
+8%
|
349
+12%
|
1 008
+189%
|
1 013
+0%
|
998
-2%
|
966
-3%
|
319
-67%
|
372
+17%
|
378
+1%
|
408
+8%
|
449
+10%
|
429
-4%
|
512
+19%
|
518
+1%
|
558
+8%
|
654
+17%
|
1 122
+72%
|
1 197
+7%
|
1 248
+4%
|
901
-28%
|
302
-66%
|
70
-77%
|
(35)
N/A
|
(558)
-1 504%
|
|
EPS (Diluted) |
0.59
N/A
|
0.46
-22%
|
0.28
-39%
|
0.3
+7%
|
0.29
-3%
|
0.38
+31%
|
0.42
+11%
|
0.44
+5%
|
0.63
+43%
|
0.67
+6%
|
0.8
+19%
|
0.98
+23%
|
0.86
-12%
|
0.72
-16%
|
0.72
N/A
|
0.71
-1%
|
0.82
+15%
|
0.86
+5%
|
0.95
+10%
|
2.75
+189%
|
2.77
+1%
|
2.61
-6%
|
2.44
-7%
|
0.72
-70%
|
0.87
+21%
|
0.72
-17%
|
0.74
+3%
|
0.86
+16%
|
0.81
-6%
|
0.88
+9%
|
0.87
-1%
|
0.93
+7%
|
1.11
+19%
|
1.87
+68%
|
2
+7%
|
2.08
+4%
|
1.5
-28%
|
0.5
-67%
|
0.11
-78%
|
-0.07
N/A
|
-0.93
-1 229%
|