Medical Properties Trust, Inc. Financial Ratios — MPT Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	303.79	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.79	4.73	3.82	1.53	2.99	3.74	3.75	11.38	3.21	2.76	3.51	4.49	-2.93	-14.79	-1.89
Return on Capital (%)	19.19	22.52	16.41	9.8	10.88	- -	13.26	28.37	- -	5.33	6.45	8.23	- -	- -	- -
Return on Invested Capital (%)	5.22	7.43	7.04	6.85	7.12	- -	6.82	6.44	- -	5.07	5.15	4.86	- -	- -	- -
Gross Margin (%)	99.45	99.25	98.99	99.41	99.14	99.5	99.18	98.82	97.19	98.01	97.47	97.04	95.23	97.26	96.25
EBITDA Margin (%)	83.01	86.24	87.35	87.87	89.71	91.06	91.84	89.57	86.4	88.41	88.85	87.45	80	84.44	83.6
Operating Margin (%)	56.2	68.28	71.35	70.22	73.45	73.02	73.11	71.53	68.07	66.32	67.24	65.05	9.32	38.86	55.53
Incremental Operating Margin (%)	74.59	92.57	85.05	66.33	81.26	71.09	73.4	57.62	29.11	62.51	71.17	1,925.25	137.46	246.92	-650.07
Pretax Margin (%)	9.26	36.79	37.12	16.36	32.01	40.49	41.71	129.94	43.76	37.09	47.32	62.2	-78.78	-237.48	-24.41
Profit Margin (%)	20.05	45.38	39.99	16.17	31.59	41.59	41.12	129.59	43.86	34.54	42.47	58.5	-63.83	-242.11	-28.5
Net Income to Common Margin (%)	20.05	45.38	39.99	16.17	31.59	41.59	41.12	129.59	43.86	34.54	42.47	58.5	-63.83	-242.11	-28.5
Effective Tax Rate (%)	1.05	0.03	0.81	0.66	1.06	- -	0.91	0.09	- -	6.7	10.12	5.82	- -	- -	- -
Dvd Payout Ratio (%)	728.58	142.31	134.39	282.67	130.46	96.28	111.63	35.67	108.88	131.14	97.81	77.18	-110.74	-13.34	-70.32
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	-26.98	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	719	1,043	1,442	2,198	3,335	2,938	4,956	4,065	7,132	9,010	11,441	10,415	10,221	8,977	9,826
ST Debt	90	125	105	593	1,100	290	841	28	- -	165	1,600	930	1,514	362	638
LT Debt	629	918	1,337	1,605	2,235	2,648	4,115	4,037	7,132	8,845	9,841	9,485	8,706	8,615	9,188
Total Debt/EBITDA	6.54	6.1	6.81	8.01	8.41	5.96	7.66	5.78	9.66	8.16	8.34	7.72	14.66	10.68	12.09
Net Debt/EBITDA	5.35	5.78	6.49	7.39	7.89	5.74	7.3	4.58	7.54	7.53	7.89	7.44	14.07	10.13	11.27
Total Debt/EBIT	9.66	7.71	8.33	10.02	10.28	7.43	9.62	7.24	12.26	10.88	11.01	10.38	125.74	23.21	18.2
Net Debt/EBIT	7.9	7.3	7.95	9.25	9.63	7.15	9.17	5.73	9.56	10.04	10.42	10	120.74	22.01	16.96
EBITDA to Interest Expense	2.51	2.93	3.17	2.8	3.28	3.09	3.66	3.15	3.1	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-3.64	2.93	3.17	2.8	3.28	3.09	3.66	3.15	3.1	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	1.7	2.32	2.59	2.24	2.69	2.48	2.91	2.51	2.44	- -	- -	- -	- -	- -	- -
Interest Expense	44	58	67	98	121	160	177	223	238	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-13.19	-10.71	-9.11	-9.71	-7.46	-6.76	-5.38	1.84	0.58	-0.42	-0.42	0.59	-5.31	-25.59	-27.57
Long-Term Debt/Equity (%)	75.89	87.4	99.47	116.13	106.08	81.39	107.29	88.51	101.47	120.44	116.52	110.36	114.05	178.23	199.43
Long-Term Debt/Capital (%)	124.64	113.39	113.56	87.35	76.5	105.54	91.75	95.17	98.84	98.88	86.64	90.05	94.1	161.94	161.43
Long-Term Debt/Total Assets (%)	38.78	42.11	46.03	43.14	39.85	41.25	45.62	45.65	49.29	52.56	47.96	48.25	47.56	60.27	61.25
Total Debt/Equity (%)	86.71	99.3	107.28	159.07	158.28	90.3	129.22	89.12	101.47	122.69	135.46	121.18	133.89	185.72	213.28
Total Debt/Capital (%)	142.39	128.84	122.48	119.66	114.15	117.1	110.5	95.83	98.84	100.73	100.72	98.88	110.47	168.73	172.64
Total Debt/Total Assets (%)	44.31	47.85	49.65	59.09	59.46	45.77	54.94	45.96	49.29	53.54	55.75	52.98	55.84	62.8	65.5
Net Debt to Equity	70.84	94.1	102.34	146.89	148.39	86.87	123.26	70.52	79.13	113.23	128.15	116.74	128.56	176.17	198.75
Net Debt/Capital (%)	146.07	127.99	121.59	119.93	114.69	116.52	109.6	94.02	96.67	99.06	99.3	97.43	109.02	170.73	177.77
EBITDA	110	171	212	275	396	493	647	703	738	1,104	1,372	1,349	697	841	813
EBITDA-CapEx	-160	171	212	275	396	493	647	703	738	1,104	1,372	1,349	697	841	813
Operating Income (Loss)	74	135	173	219	325	395	515	561	581	828	1,039	1,004	81	387	540

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.63	0.18	0.21	0.2	0.15	0.16	0.16	3.34	4.75	0.86	0.21	0.15	0.13	0.39	0.45
Current Ratio	1.47	1.31	1.48	1.13	0.8	0.88	0.6	6.11	8.01	3.17	0.63	1.09	0.71	1.55	1.51
Quick Ratio	1.47	1.31	1.39	1.12	0.78	0.8	0.55	5.86	7.71	3.04	0.59	0.9	0.62	1.39	1.35
CFO/Avg Current Liab	0.71	0.56	0.65	0.31	0.21	0.3	0.46	0.68	1.79	1.3	0.56	0.39	0.29	0.17	0.22
Common Equity/Total Assets	-13.19	-10.71	-9.11	-9.71	-7.46	-6.76	-5.38	1.84	0.58	-0.42	-0.42	0.59	-5.31	-25.59	-27.57
Long-Term Debt/Equity (%)	75.89	87.4	99.47	116.13	106.08	81.39	107.29	88.51	101.47	120.44	116.52	110.36	114.05	178.23	199.43
Long-Term Debt/Capital (%)	124.64	113.39	113.56	87.35	76.5	105.54	91.75	95.17	98.84	98.88	86.64	90.05	94.1	161.94	161.43
Long-Term Debt/Total Assets (%)	38.78	42.11	46.03	43.14	39.85	41.25	45.62	45.65	49.29	52.56	47.96	48.25	47.56	60.27	61.25
Total Debt/Equity (%)	86.71	99.3	107.28	159.07	158.28	90.3	129.22	89.12	101.47	122.69	135.46	121.18	133.89	185.72	213.28
Total Debt/Capital (%)	142.39	128.84	122.48	119.66	114.15	117.1	110.5	95.83	98.84	100.73	100.72	98.88	110.47	168.73	172.64
Total Debt/Total Assets (%)	44.31	47.85	49.65	59.09	59.46	45.77	54.94	45.96	49.29	53.54	55.75	52.98	55.84	62.8	65.5
CFO/Total Liabilities	10	9.33	9.02	6.43	5.91	8.34	6.99	10.49	6.64	6.51	6.72	6.68	4.74	2.59	2.22
CFO/CapEx	0.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.93	1.02	0.91	0.77	0.54	0.79	0.69	1.32	1.11	1.06	0.88	0.63	0.12	-0.01	0.02

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	2.85	2.73	2.61	3.05	3.85	3.56	3.21	3.07	2.79	2.77	2.34	1.77	1.07	1.4	1.19
Days Sales Outstanding	127.95	133.57	139.62	119.51	94.73	102.41	113.71	118.93	130.82	131.81	156.12	205.7	342.32	259.97	307.5
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	127.95	133.57	139.62	119.51	94.73	102.41	113.71	118.93	130.82	131.81	156.12	205.7	342.32	259.97	307.5
Inventory to Cash Days	127.95	133.57	139.62	119.51	94.73	102.41	113.71	118.93	130.82	131.81	156.12	205.7	342.32	259.97	307.5
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,092	1,583	1,851	2,343	2,509	3,203	4,822	5,875	9,016	11,532	13,914	6,669	2,939	2,371	3,004
- Cash & Cash Equivalents	103	37	46	145	196	83	171	821	1,462	550	459	236	250	332	541
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	5	5	15	14	- -	5	5	2	2	1	1
+ Total Debt	719	1,043	1,442	2,198	3,335	2,938	4,956	4,065	7,132	9,010	11,441	10,415	10,221	8,977	9,826
Enterprise Value	1,708	2,588	3,247	4,396	5,654	6,062	9,620	9,133	14,685	19,998	24,901	16,849	12,912	11,017	12,291
Total Capital	505	809	1,177	1,837	2,922	2,509	4,485	4,242	7,215	8,945	11,359	10,533	9,252	5,320	5,692
Total Debt/Capital (%)	142.39	128.84	122.48	119.66	114.15	117.1	110.5	95.83	98.84	100.73	100.72	98.88	110.47	168.73	172.64
Total Debt / EV	0.42	0.4	0.44	0.5	0.59	0.48	0.52	0.45	0.49	0.45	0.46	0.62	0.79	0.81	0.8
EV/Sales	12.91	13.06	13.39	14.07	12.8	11.2	13.65	11.64	17.19	16.01	16.12	10.92	14.81	11.07	12.64
EV/EBITDA	15.55	15.15	15.33	16.01	14.26	12.3	14.86	13	19.9	18.11	18.14	12.49	18.51	13.11	15.13
EV/EBIT	22.97	19.13	18.76	20.03	17.42	15.34	18.67	16.27	25.25	24.14	23.97	16.79	158.85	28.48	22.77
EV/Cash Flow to Firm	13.93	15.82	15.68	17.73	17.31	14.15	17.9	13.59	20.02	32.38	30.68	22.8	25.53	44.88	53.26
EV/Free Cash Flow to Firm	4.36	15.82	15.68	17.73	17.31	14.15	17.9	13.59	20.02	32.38	30.68	22.8	25.53	44.88	53.26
Diluted Market Cap	1,092	1,583	1,865	2,350	2,513	3,211	4,829	5,890	9,041	11,559	13,945	6,671	2,939	2,371	3,004
Diluted Enterprise Value	1,708	2,588	3,261	4,404	5,658	6,070	9,628	9,148	14,711	20,024	24,932	16,851	12,912	11,017	12,291
EV per Share	15.44	19.56	21.44	25.86	25.94	23.28	27.49	25	34.38	37.79	42.29	28.15	21.57	18.35	20.45
TTM Sales	132	198	243	313	442	541	705	785	854	1,249	1,545	1,543	872	996	972
TTM EBITDA	110	171	212	275	396	493	647	703	738	1,104	1,372	1,349	697	841	813
TTM Operating Income	74	135	173	219	325	395	515	561	581	828	1,039	1,004	81	387	540
TTM Cash Flow to Firm	123	164	207	248	327	428	538	672	734	618	812	739	506	245	231
TTM Free Cash Flow to Firm	392	164	207	248	327	428	538	672	734	618	812	739	506	245	231

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	3.13	15.03	13.24	15.62	12.14	12.17	13.33	13.11	18.3	18.71	17.18	9.03	5.81	9.66	13.02
EV/EBIT	22.97	19.13	18.76	20.03	17.42	15.34	18.67	16.27	25.25	24.14	23.97	16.79	158.85	28.48	22.77
Enterprise Value	1,708	2,588	3,247	4,396	5,654	6,062	9,620	9,133	14,685	19,998	24,901	16,849	12,912	11,017	12,291
Low Price	8.17	8.65	11.47	12.09	10.59	9.61	11.9	11.82	15.5	12.35	19.39	9.9	4.04	2.92	3.51
EV/Sales	12.91	13.06	13.39	14.07	12.8	11.2	13.65	11.64	17.19	16.01	16.12	10.92	14.81	11.07	12.64
EV/EBITDA	15.55	15.15	15.33	16.01	14.26	12.3	14.86	13	19.9	18.11	18.14	12.49	18.51	13.11	15.13
Price/Earnings	41.15	17.6	19.08	46.37	17.97	14.23	16.64	5.78	24.06	26.73	21.21	7.39	- -	- -	- -
Price/Earnings Average	44.91	14.88	21.83	44.44	20.51	15.54	15.85	5.07	21.23	23.51	19.03	10.97	-8.7	-1.12	-10.63
Price/Earnings High	52.74	17.77	27.68	47.85	24.39	18.42	17.17	6.3	24.65	29.8	21.31	16	-15.06	-1.63	-13.75
Price/Earnings Low	34.06	12.73	17.91	40.68	16.54	11.12	14.37	4.25	17.67	15.15	17.4	6.57	-4.35	-0.73	-7.61
Price/Book Value	-5.1	-6.78	-6.99	-6.49	-6	-7.38	-9.93	36.01	107.93	-162.72	-159.76	57.06	-3.03	-0.65	-0.73
Price/Book Value Average	-5.57	-5.73	-8	-6.22	-6.84	-8.06	-9.46	31.62	95.22	-143.16	-143.3	84.75	-4.98	-0.74	-0.71
Price/Book Value High	-6.54	-6.84	-10.15	-6.69	-8.14	-9.56	-10.25	39.24	110.59	-181.39	-160.5	123.59	-8.63	-1.07	-0.92
Price/Book Value Low	-4.22	-4.91	-6.56	-5.69	-5.52	-5.77	-8.58	26.47	79.25	-92.23	-131.09	50.7	-2.49	-0.48	-0.51
Price/Tangible Book Value	1.39	1.51	1.38	1.7	1.19	0.98	1.26	1.29	1.28	1.57	1.65	0.78	0.38	0.49	0.65
Price/Tangible Book Value Average	1.52	1.27	1.58	1.62	1.36	1.08	1.2	1.13	1.13	1.38	1.48	1.15	0.63	0.56	0.64
Price/Tangible Book Value High	1.78	1.52	2	1.75	1.62	1.27	1.3	1.4	1.31	1.75	1.66	1.68	1.1	0.81	0.83
Price/Tangible Book Value Low	1.15	1.09	1.29	1.49	1.1	0.77	1.09	0.95	0.94	0.89	1.35	0.69	0.32	0.36	0.46
Price/Sales	8.25	7.99	7.63	7.5	5.68	5.92	6.84	7.49	10.55	9.23	9.01	4.32	3.37	2.38	3.09
Price/Sales Average	9.01	6.75	8.73	7.18	6.48	6.46	6.52	6.58	9.31	8.12	8.08	6.42	5.55	2.72	3.03
Price/Sales High	10.58	8.06	11.07	7.73	7.71	7.66	7.06	8.16	10.81	10.29	9.05	9.36	9.61	3.95	3.92
Price/Sales Low	6.83	5.78	7.16	6.58	5.22	4.62	5.91	5.5	7.75	5.23	7.39	3.84	2.77	1.76	2.17
Price/Cash Flow	13.77	15.03	13.14	15.57	12.12	12.14	13.31	13.08	18.25	18.67	17.14	9.02	5.81	9.66	13.02
Price/Cash Flow Average	15.03	12.7	15.04	14.92	13.83	13.26	12.68	11.49	16.1	16.43	15.38	13.4	9.57	11.04	12.76
Price/Cash Flow High	17.65	15.17	19.07	16.07	16.45	15.71	13.74	14.25	18.7	20.81	17.22	19.55	16.57	16.02	16.51
Price/Cash Flow Low	11.4	10.87	12.34	13.66	11.15	9.49	11.49	9.62	13.4	10.58	14.07	8.02	4.78	7.14	9.14
Price/Free Cash Flow Average	3.42	12.7	15.15	14.97	13.85	13.29	12.7	11.52	16.14	16.46	15.41	13.41	9.57	11.04	12.76
Price/Free Cash Flow High	4.01	15.17	19.22	16.12	16.47	15.75	13.76	14.29	18.75	20.86	17.26	19.55	16.57	16.02	16.51
Price/Free Cash Flow Low	2.59	10.87	12.43	13.71	11.17	9.51	11.51	9.64	13.44	10.61	14.1	8.02	4.78	7.14	9.14
EV/Sales Average	13.66	11.83	14.49	13.76	13.6	11.75	13.33	10.73	15.95	14.9	15.19	13.02	16.99	11.41	12.58
EV/Sales High	15.23	13.14	16.83	14.31	14.82	12.95	13.87	12.31	17.45	17.07	16.16	15.96	21.05	12.63	13.47
EV/Sales Low	11.48	10.85	12.92	13.15	12.34	9.91	12.72	9.66	14.39	12.01	14.5	10.44	14.21	10.45	11.72
EV/EBITDA Average	16.46	13.71	16.58	15.65	15.16	12.9	14.51	11.98	18.46	16.85	17.1	14.89	21.24	13.51	15.05
EV/EBITDA High	18.35	15.23	19.26	16.28	16.52	14.22	15.1	13.75	20.2	19.31	18.19	18.25	26.31	14.96	16.12
EV/EBITDA Low	13.84	12.58	14.79	14.96	13.76	10.88	13.85	10.78	16.65	13.58	16.32	11.94	17.77	12.37	14.02
EV/EBIT Average	24.31	17.32	20.3	19.59	18.51	16.09	18.23	15	23.43	22.47	22.59	20.01	182.25	29.35	22.66
EV/EBIT High	27.1	19.24	23.59	20.37	20.18	17.73	18.97	17.21	25.64	25.74	24.04	24.54	225.78	32.51	24.26
EV/EBIT Low	20.44	15.89	18.11	18.72	16.8	13.57	17.4	13.5	21.13	18.11	21.57	16.05	152.44	26.88	21.11
Last Price	9.87	11.96	12.22	13.78	11.51	12.3	13.78	16.08	21.11	21.79	23.63	11.14	4.91	3.95	5
High Price	12.65	12.07	17.73	14.22	15.62	15.92	14.22	17.52	21.63	24.29	23.74	24.13	14	6.55	6.34
Enterprise Value Average	1,808	2,343	3,513	4,299	6,008	6,357	9,392	8,417	13,623	18,611	23,468	20,086	14,814	11,356	12,230
Enterprise Value High	2,015	2,602	4,081	4,471	6,550	7,005	9,774	9,659	14,907	21,321	24,966	24,625	18,352	12,578	13,096
Enterprise Value Low	1,520	2,150	3,133	4,109	5,453	5,362	8,963	7,576	12,289	15,002	22,404	16,107	12,391	10,399	11,395

Shares Outstanding	111	136	161	173	237	321	364	371	518	541	597	597	599	600	597
Diluted Weighted Avg Shares	111	132	153	171	218	261	350	366	428	530	590	599	599	600	601
Basic Weighted Avg Shares	111	132	151	170	218	260	350	365	427	529	589	599	599	600	601
Revenue per Share	1.2	1.5	1.6	1.84	2.03	2.08	2.01	2.15	2	2.36	2.62	2.58	1.46	1.66	1.62
EBITDA per Share	0.99	1.29	1.4	1.62	1.82	1.89	1.85	1.92	1.73	2.09	2.33	2.25	1.17	1.4	1.35
Operating Income per Share	0.67	1.02	1.14	1.29	1.49	1.52	1.47	1.54	1.36	1.57	1.76	1.68	0.14	0.64	0.9
Basic EPS, GAAP	0.24	0.68	0.64	0.3	0.64	0.86	0.83	2.78	0.88	0.82	1.11	1.51	-0.93	-4.02	-0.46
Basic EPS from Cont Ops	0.11	0.55	0.59	0.3	0.64	0.87	0.83	2.79	0.88	0.82	1.12	1.51	-0.93	-4.01	-0.46
Diluted EPS, GAAP	0.24	0.68	0.64	0.3	0.64	0.86	0.83	2.78	0.87	0.81	1.11	1.51	-0.93	-4.02	-0.46
Diluted EPS from Cont Ops	0.11	0.55	0.59	0.3	0.64	0.87	0.83	2.78	0.88	0.81	1.11	1.51	-0.93	-4.01	-0.46
Dividend per Share	0.81	0.79	0.79	0.85	0.84	0.84	0.93	1	0.96	1.07	1.09	1.17	1.03	0.53	0.32
Cash Flow per Share	0.72	0.8	0.93	0.88	0.95	1.01	1.04	1.23	1.16	1.17	1.38	1.23	0.85	0.41	0.38
Free Cash Flow per Basic Share	-1.72	0.8	0.93	0.88	0.95	1.01	1.04	1.23	1.16	1.17	1.38	1.23	0.85	0.41	0.38
Cash & Equivalents per Share	0.93	0.28	0.3	0.85	0.9	0.32	0.49	2.25	3.42	1.04	0.78	0.39	0.42	0.55	0.9
Book Value per Share	-1.93	-1.76	-1.75	-2.12	-1.92	-1.67	-1.39	0.45	0.2	-0.13	-0.15	0.2	-1.62	-6.09	-6.88
Tangible Book Value per Share	7.1	7.93	8.88	8.13	9.67	12.49	10.96	12.48	16.46	13.88	14.34	14.36	12.75	8.05	7.67

Medical Properties Trust, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)